| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
674,066,654.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
674,066,654.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.94% |
2.57% |
13.74% |
12.96% |
14.90% |
15.26% |
6.53% |
4.99% |
5.56% |
3.25% |
3.99% |
| EBITDA Growth |
|
111.10% |
-16.34% |
-1.51% |
8.18% |
-89.95% |
-12.63% |
13.54% |
14.67% |
1,166.64% |
-127.58% |
5.19% |
| EBIT Growth |
|
98.38% |
-53.29% |
-34.46% |
-7.22% |
29.95% |
21.06% |
34.45% |
32.70% |
1.94% |
16.19% |
13.89% |
| NOPAT Growth |
|
-6.17% |
57.17% |
-165.63% |
38.12% |
20.72% |
44.72% |
277.09% |
28.03% |
10.27% |
-19.91% |
15.80% |
| Net Income Growth |
|
114.28% |
401.92% |
-103.08% |
11.70% |
14.60% |
18.22% |
1,588.19% |
35.14% |
1.18% |
-8.74% |
23.68% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
113.44% |
144.85% |
-48.99% |
15.30% |
-130.99% |
-37.03% |
27.10% |
3.86% |
481.62% |
-351.85% |
8.57% |
| Free Cash Flow Firm Growth |
|
-122.32% |
-142.04% |
-2,875.21% |
-575.96% |
-410.29% |
-172.69% |
101.56% |
106.86% |
141.62% |
126.64% |
1,026.66% |
| Invested Capital Growth |
|
3.45% |
5.23% |
8.35% |
9.27% |
13.43% |
12.19% |
0.94% |
0.70% |
-3.44% |
-2.51% |
-0.22% |
| Revenue Q/Q Growth |
|
-0.23% |
3.18% |
11.55% |
-0.70% |
1.48% |
3.50% |
2.14% |
-2.13% |
2.03% |
1.23% |
2.87% |
| EBITDA Q/Q Growth |
|
-6.67% |
5.46% |
-45.97% |
10.23% |
-91.33% |
817.02% |
38.30% |
4.30% |
-4.25% |
-118.43% |
495.73% |
| EBIT Q/Q Growth |
|
-16.96% |
17.46% |
-28.81% |
44.55% |
16.30% |
9.42% |
-9.33% |
15.01% |
-10.66% |
8.42% |
2.24% |
| NOPAT Q/Q Growth |
|
22.10% |
19.08% |
-160.12% |
257.97% |
6.72% |
42.76% |
-26.42% |
14.21% |
-8.08% |
3.69% |
6.39% |
| Net Income Q/Q Growth |
|
10.54% |
17.65% |
-106.36% |
1,450.43% |
13.42% |
21.36% |
-19.94% |
22.63% |
-15.09% |
9.46% |
8.50% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
10.23% |
-32.35% |
-72.09% |
66.99% |
-129.62% |
237.49% |
86.87% |
36.45% |
8.85% |
-190.74% |
140.28% |
| Free Cash Flow Firm Q/Q Growth |
|
-97.56% |
-67.18% |
-172.62% |
8.76% |
-49.14% |
10.66% |
101.28% |
301.82% |
804.19% |
-15.85% |
-63.15% |
| Invested Capital Q/Q Growth |
|
-0.35% |
3.33% |
6.19% |
0.64% |
3.44% |
2.19% |
-5.11% |
0.39% |
-0.81% |
7.79% |
-7.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
88.53% |
90.49% |
81.65% |
90.63% |
7.74% |
68.60% |
92.89% |
99.00% |
92.90% |
-16.92% |
65.07% |
| Operating Margin |
|
31.81% |
36.98% |
25.94% |
32.13% |
33.74% |
31.67% |
33.63% |
39.19% |
34.94% |
36.37% |
37.23% |
| EBIT Margin |
|
33.70% |
38.37% |
22.85% |
33.26% |
38.12% |
40.30% |
35.77% |
42.04% |
36.81% |
39.42% |
39.18% |
| Profit (Net Income) Margin |
|
27.34% |
31.18% |
-1.79% |
24.40% |
27.27% |
31.98% |
25.06% |
31.41% |
26.14% |
28.26% |
29.81% |
| Tax Burden Percent |
|
143.41% |
99.55% |
-22.30% |
131.20% |
117.95% |
167.51% |
120.54% |
118.18% |
123.92% |
118.43% |
122.76% |
| Interest Burden Percent |
|
56.57% |
81.62% |
35.22% |
55.91% |
60.65% |
47.37% |
58.13% |
63.22% |
57.30% |
60.54% |
61.98% |
| Effective Tax Rate |
|
-0.87% |
-0.12% |
177.66% |
0.23% |
0.11% |
-46.80% |
0.42% |
0.26% |
-0.77% |
0.84% |
-0.18% |
| Return on Invested Capital (ROIC) |
|
3.76% |
4.26% |
-2.31% |
3.77% |
4.04% |
5.62% |
4.12% |
4.84% |
4.36% |
4.20% |
4.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.36% |
3.80% |
-0.70% |
3.12% |
3.51% |
4.46% |
3.37% |
4.18% |
3.60% |
3.65% |
4.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.81% |
2.25% |
-0.39% |
1.76% |
2.09% |
2.85% |
1.88% |
2.40% |
2.16% |
2.62% |
2.40% |
| Return on Equity (ROE) |
|
5.57% |
6.51% |
-2.69% |
5.53% |
6.13% |
8.47% |
6.00% |
7.24% |
6.52% |
6.81% |
7.17% |
| Cash Return on Invested Capital (CROIC) |
|
-0.38% |
-1.36% |
-5.29% |
-5.88% |
-9.45% |
-8.03% |
3.53% |
4.00% |
8.25% |
6.73% |
4.93% |
| Operating Return on Assets (OROA) |
|
3.33% |
3.79% |
2.25% |
3.38% |
3.94% |
4.26% |
3.78% |
4.48% |
3.91% |
4.22% |
4.31% |
| Return on Assets (ROA) |
|
2.70% |
3.08% |
-0.18% |
2.48% |
2.82% |
3.38% |
2.65% |
3.35% |
2.77% |
3.02% |
3.28% |
| Return on Common Equity (ROCE) |
|
5.46% |
6.37% |
-2.64% |
5.42% |
6.00% |
8.30% |
5.88% |
7.10% |
6.40% |
6.70% |
7.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.97% |
0.00% |
3.42% |
3.55% |
3.74% |
0.00% |
5.32% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
142 |
169 |
-101 |
160 |
171 |
244 |
180 |
205 |
189 |
196 |
208 |
| NOPAT Margin |
|
32.08% |
37.03% |
-20.15% |
32.05% |
33.71% |
46.49% |
33.49% |
39.09% |
35.21% |
36.06% |
37.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.40% |
0.46% |
-1.61% |
0.66% |
0.53% |
1.16% |
0.75% |
0.65% |
0.76% |
0.55% |
0.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.97% |
- |
- |
- |
1.26% |
0.95% |
1.08% |
0.99% |
1.04% |
1.10% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
24.97% |
25.85% |
24.23% |
24.16% |
24.15% |
25.08% |
23.10% |
23.52% |
22.78% |
24.25% |
23.73% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
69.16% |
62.09% |
74.06% |
67.87% |
66.26% |
68.33% |
66.37% |
60.81% |
65.06% |
63.63% |
62.77% |
| Earnings before Interest and Taxes (EBIT) |
|
149 |
175 |
115 |
166 |
193 |
212 |
192 |
221 |
197 |
214 |
219 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
391 |
412 |
411 |
453 |
39 |
360 |
498 |
520 |
498 |
-92 |
363 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.08 |
1.33 |
1.13 |
1.24 |
1.49 |
1.48 |
1.36 |
1.35 |
1.41 |
1.32 |
1.46 |
| Price to Tangible Book Value (P/TBV) |
|
1.08 |
1.33 |
1.13 |
1.24 |
1.49 |
1.48 |
1.36 |
1.35 |
1.41 |
1.50 |
1.46 |
| Price to Revenue (P/Rev) |
|
5.85 |
7.08 |
6.51 |
6.90 |
7.96 |
7.75 |
6.97 |
6.79 |
6.97 |
6.41 |
7.01 |
| Price to Earnings (P/E) |
|
23.55 |
20.07 |
34.37 |
36.38 |
41.55 |
42.04 |
27.77 |
25.24 |
26.16 |
24.76 |
25.82 |
| Dividend Yield |
|
5.51% |
4.57% |
4.85% |
4.88% |
4.13% |
4.14% |
4.61% |
4.71% |
4.58% |
4.98% |
4.54% |
| Earnings Yield |
|
4.25% |
4.98% |
2.91% |
2.75% |
2.41% |
2.38% |
3.60% |
3.96% |
3.82% |
4.04% |
3.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.12 |
1.26 |
1.17 |
1.24 |
1.38 |
1.37 |
1.26 |
1.25 |
1.30 |
1.22 |
1.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.73 |
11.26 |
10.66 |
10.99 |
12.23 |
12.01 |
10.28 |
10.14 |
10.31 |
10.38 |
10.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.02 |
12.24 |
12.03 |
12.53 |
18.28 |
19.34 |
16.08 |
15.27 |
11.84 |
15.59 |
16.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.64 |
29.59 |
31.80 |
34.54 |
37.03 |
35.61 |
28.93 |
26.87 |
27.56 |
26.96 |
27.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
37.85 |
34.72 |
44.77 |
43.39 |
46.68 |
41.91 |
28.27 |
26.71 |
26.86 |
28.87 |
29.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.99 |
9.37 |
10.89 |
11.10 |
20.99 |
24.32 |
19.33 |
18.89 |
11.15 |
19.83 |
20.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.78 |
31.36 |
15.47 |
17.95 |
28.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.73 |
0.79 |
0.70 |
0.71 |
0.77 |
0.79 |
0.76 |
0.77 |
0.78 |
0.79 |
0.79 |
| Long-Term Debt to Equity |
|
0.73 |
0.79 |
0.70 |
0.71 |
0.77 |
0.79 |
0.76 |
0.77 |
0.78 |
0.79 |
0.79 |
| Financial Leverage |
|
0.54 |
0.59 |
0.56 |
0.57 |
0.60 |
0.64 |
0.56 |
0.57 |
0.60 |
0.72 |
0.59 |
| Leverage Ratio |
|
1.82 |
1.85 |
1.81 |
1.81 |
1.85 |
1.88 |
1.81 |
1.83 |
1.87 |
1.87 |
1.84 |
| Compound Leverage Factor |
|
1.03 |
1.51 |
0.64 |
1.01 |
1.12 |
0.89 |
1.05 |
1.15 |
1.07 |
1.13 |
1.14 |
| Debt to Total Capital |
|
42.07% |
44.27% |
41.20% |
41.55% |
43.59% |
44.16% |
43.02% |
43.59% |
43.86% |
44.01% |
44.06% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
42.07% |
44.27% |
41.20% |
41.55% |
43.59% |
44.16% |
43.02% |
43.59% |
43.86% |
44.01% |
44.06% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
1.33% |
1.15% |
1.18% |
1.18% |
1.15% |
0.99% |
1.02% |
1.04% |
1.04% |
0.93% |
0.83% |
| Common Equity to Total Capital |
|
56.60% |
54.58% |
57.62% |
57.27% |
55.25% |
54.84% |
55.96% |
55.37% |
55.10% |
55.06% |
55.11% |
| Debt to EBITDA |
|
4.14 |
4.71 |
4.65 |
4.60 |
6.31 |
6.78 |
6.15 |
5.96 |
4.51 |
5.83 |
5.76 |
| Net Debt to EBITDA |
|
3.87 |
4.42 |
4.55 |
4.54 |
6.22 |
6.70 |
5.03 |
4.90 |
3.73 |
5.83 |
5.76 |
| Long-Term Debt to EBITDA |
|
4.14 |
4.71 |
4.65 |
4.60 |
6.31 |
6.78 |
6.15 |
5.96 |
4.51 |
5.83 |
5.76 |
| Debt to NOPAT |
|
15.65 |
13.36 |
17.29 |
15.93 |
16.10 |
14.70 |
10.81 |
10.42 |
10.24 |
10.80 |
10.41 |
| Net Debt to NOPAT |
|
14.62 |
12.54 |
16.93 |
15.71 |
15.89 |
14.51 |
8.85 |
8.57 |
8.46 |
10.80 |
10.41 |
| Long-Term Debt to NOPAT |
|
15.65 |
13.36 |
17.29 |
15.93 |
16.10 |
14.70 |
10.81 |
10.42 |
10.24 |
10.80 |
10.41 |
| Altman Z-Score |
|
0.91 |
1.03 |
0.93 |
1.01 |
1.10 |
1.11 |
1.08 |
1.05 |
1.07 |
1.01 |
1.12 |
| Noncontrolling Interest Sharing Ratio |
|
1.91% |
2.18% |
2.14% |
2.15% |
2.16% |
1.91% |
1.90% |
1.93% |
1.95% |
1.72% |
1.64% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.31 |
2.88 |
1.26 |
1.19 |
1.02 |
1.19 |
1.29 |
1.29 |
1.09 |
1.27 |
1.46 |
| Quick Ratio |
|
2.31 |
2.88 |
1.26 |
1.19 |
1.02 |
1.19 |
1.29 |
1.29 |
1.09 |
1.27 |
1.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-371 |
-621 |
-1,393 |
-1,271 |
-1,895 |
-1,693 |
22 |
87 |
789 |
664 |
245 |
| Operating Cash Flow to CapEx |
|
171.58% |
0.00% |
0.00% |
0.00% |
-247.99% |
168.58% |
213.32% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.15 |
-9.16 |
-18.68 |
-17.33 |
-24.87 |
-20.23 |
0.27 |
1.07 |
9.36 |
7.87 |
2.94 |
| Operating Cash Flow to Interest Expense |
|
9.31 |
5.61 |
4.72 |
8.02 |
-2.29 |
2.86 |
5.57 |
7.52 |
7.89 |
-7.15 |
2.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.88 |
6.48 |
6.47 |
8.16 |
-3.21 |
1.16 |
2.96 |
7.54 |
8.31 |
-6.41 |
3.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
| Accounts Receivable Turnover |
|
6.35 |
5.83 |
6.03 |
6.32 |
6.46 |
6.29 |
6.39 |
6.48 |
6.32 |
6.03 |
6.09 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.12 |
0.13 |
0.13 |
0.13 |
0.13 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
57.51 |
62.61 |
60.50 |
57.72 |
56.48 |
58.06 |
57.10 |
56.29 |
57.77 |
60.50 |
59.89 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
57.51 |
62.61 |
60.50 |
57.72 |
56.48 |
58.06 |
57.10 |
56.29 |
57.77 |
60.50 |
59.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,384 |
15,896 |
16,763 |
16,870 |
17,451 |
17,833 |
16,921 |
16,988 |
16,851 |
18,163 |
16,885 |
| Invested Capital Turnover |
|
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
| Increase / (Decrease) in Invested Capital |
|
513 |
790 |
1,291 |
1,431 |
2,066 |
1,937 |
158 |
118 |
-600 |
-468 |
-36 |
| Enterprise Value (EV) |
|
17,247 |
20,081 |
19,658 |
20,904 |
24,066 |
24,456 |
21,288 |
21,232 |
21,887 |
22,209 |
23,608 |
| Market Capitalization |
|
10,359 |
12,628 |
12,004 |
13,118 |
15,653 |
15,794 |
14,432 |
14,220 |
14,797 |
13,727 |
15,146 |
| Book Value per Share |
|
$15.47 |
$15.37 |
$15.85 |
$15.69 |
$15.61 |
$15.80 |
$15.58 |
$15.55 |
$15.48 |
$15.35 |
$15.41 |
| Tangible Book Value per Share |
|
$15.47 |
$15.37 |
$15.85 |
$15.69 |
$15.61 |
$15.80 |
$15.58 |
$15.55 |
$15.48 |
$13.53 |
$15.41 |
| Total Capital |
|
16,944 |
17,453 |
18,432 |
18,471 |
19,045 |
19,424 |
18,921 |
18,999 |
19,031 |
18,874 |
18,851 |
| Total Debt |
|
7,129 |
7,727 |
7,594 |
7,675 |
8,302 |
8,578 |
8,140 |
8,281 |
8,346 |
8,306 |
8,305 |
| Total Long-Term Debt |
|
7,129 |
7,727 |
7,594 |
7,675 |
8,302 |
8,578 |
8,140 |
8,281 |
8,346 |
8,306 |
8,305 |
| Net Debt |
|
6,662 |
7,253 |
7,435 |
7,568 |
8,193 |
8,469 |
6,663 |
6,814 |
6,892 |
8,306 |
8,305 |
| Capital Expenditures (CapEx) |
|
328 |
-59 |
-130 |
-11 |
70 |
142 |
210 |
-1.59 |
-36 |
-63 |
-44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
21 |
86 |
62 |
48 |
4.37 |
52 |
75 |
76 |
29 |
77 |
116 |
| Debt-free Net Working Capital (DFNWC) |
|
349 |
416 |
65 |
50 |
6.72 |
54 |
75 |
76 |
29 |
77 |
116 |
| Net Working Capital (NWC) |
|
349 |
416 |
65 |
50 |
6.72 |
54 |
75 |
76 |
29 |
77 |
116 |
| Net Nonoperating Expense (NNE) |
|
21 |
27 |
-92 |
38 |
33 |
76 |
45 |
40 |
49 |
42 |
42 |
| Net Nonoperating Obligations (NNO) |
|
5,569 |
6,170 |
5,925 |
6,073 |
6,708 |
6,987 |
6,141 |
6,270 |
6,166 |
7,595 |
6,339 |
| Total Depreciation and Amortization (D&A) |
|
242 |
238 |
296 |
287 |
-154 |
149 |
306 |
299 |
301 |
-306 |
144 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.21% |
4.83% |
3.35% |
2.54% |
0.22% |
2.56% |
3.64% |
3.61% |
1.36% |
3.62% |
5.36% |
| Debt-free Net Working Capital to Revenue |
|
19.67% |
23.33% |
3.50% |
2.63% |
0.34% |
2.67% |
3.64% |
3.61% |
1.36% |
3.62% |
5.36% |
| Net Working Capital to Revenue |
|
19.67% |
23.33% |
3.50% |
2.63% |
0.34% |
2.67% |
3.64% |
3.61% |
1.36% |
3.62% |
5.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
617.09M |
616.95M |
670.12M |
671.20M |
671.23M |
671.56M |
677.07M |
674.61M |
674.64M |
675.05M |
671.83M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
617.27M |
618.20M |
670.12M |
671.38M |
671.58M |
672.14M |
677.30M |
675.08M |
675.42M |
675.28M |
672.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
619.87M |
672.90M |
674.12M |
674.11M |
674.08M |
679.48M |
676.50M |
677.20M |
677.20M |
674.07M |
674.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
103 |
119 |
112 |
160 |
171 |
116 |
179 |
174 |
129 |
178 |
134 |
| Normalized NOPAT Margin |
|
23.21% |
26.04% |
22.14% |
32.08% |
33.67% |
22.15% |
33.43% |
33.15% |
24.03% |
32.73% |
24.10% |
| Pre Tax Income Margin |
|
19.06% |
31.32% |
8.05% |
18.60% |
23.12% |
19.09% |
20.79% |
26.58% |
21.09% |
23.87% |
24.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.46 |
2.58 |
1.54 |
2.27 |
2.54 |
2.53 |
2.39 |
2.72 |
2.34 |
2.54 |
2.63 |
| NOPAT to Interest Expense |
|
2.35 |
2.49 |
-1.36 |
2.19 |
2.25 |
2.92 |
2.24 |
2.53 |
2.24 |
2.32 |
2.50 |
| EBIT Less CapEx to Interest Expense |
|
-2.96 |
3.45 |
3.29 |
2.41 |
1.62 |
0.83 |
-0.22 |
2.74 |
2.77 |
3.28 |
3.16 |
| NOPAT Less CapEx to Interest Expense |
|
-3.08 |
3.36 |
0.38 |
2.33 |
1.32 |
1.22 |
-0.37 |
2.55 |
2.66 |
3.06 |
3.03 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
218.51% |
197.45% |
372.82% |
371.25% |
236.18% |
163.53% |
125.08% |
118.67% |
205.00% |
122.00% |
116.58% |
| Augmented Payout Ratio |
|
221.27% |
201.20% |
377.22% |
375.51% |
241.25% |
165.65% |
126.12% |
141.23% |
226.48% |
148.91% |
149.30% |