| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,298,296.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,298,296.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.29% |
7.80% |
12.67% |
8.96% |
7.86% |
-9.31% |
4.36% |
-4.43% |
-6.43% |
-5.82% |
-13.26% |
| EBITDA Growth |
|
-17.24% |
5.26% |
19.16% |
9.18% |
-10.28% |
-18.49% |
-29.57% |
-48.73% |
-40.92% |
-52.83% |
-60.83% |
| EBIT Growth |
|
-18.42% |
5.27% |
18.65% |
8.84% |
-10.05% |
-18.81% |
-30.82% |
-50.23% |
-42.17% |
-54.28% |
-64.03% |
| NOPAT Growth |
|
-28.99% |
3.21% |
11.76% |
2.73% |
-10.68% |
-28.84% |
-24.40% |
-49.18% |
-46.64% |
-54.38% |
-68.34% |
| Net Income Growth |
|
-24.16% |
1.74% |
20.13% |
9.44% |
6.30% |
-19.56% |
-26.56% |
-49.84% |
-49.48% |
-54.73% |
-55.86% |
| EPS Growth |
|
0.00% |
0.00% |
24.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
90.81% |
-4.61% |
-62.39% |
-63.40% |
-13.93% |
-62.36% |
-178.57% |
-552.94% |
-119.36% |
80.55% |
-49.98% |
| Free Cash Flow Firm Growth |
|
-3,437.66% |
-18.48% |
-1,039.12% |
-569.36% |
109.01% |
-77.20% |
139.10% |
129.91% |
319.53% |
160.93% |
-20.50% |
| Invested Capital Growth |
|
323.42% |
-3.16% |
191.12% |
846.73% |
-5.68% |
2.74% |
-24.70% |
-25.87% |
-29.49% |
-38.33% |
-26.49% |
| Revenue Q/Q Growth |
|
8.51% |
25.64% |
-33.33% |
19.86% |
7.42% |
5.64% |
-23.28% |
9.77% |
5.17% |
6.33% |
-29.34% |
| EBITDA Q/Q Growth |
|
29.98% |
22.68% |
-49.16% |
34.66% |
6.82% |
11.45% |
-53.75% |
-4.70% |
22.70% |
-14.50% |
-60.83% |
| EBIT Q/Q Growth |
|
29.39% |
23.71% |
-49.81% |
35.48% |
6.94% |
11.65% |
-54.92% |
-5.30% |
23.84% |
-15.25% |
-63.81% |
| NOPAT Q/Q Growth |
|
23.23% |
29.85% |
-51.80% |
33.20% |
7.14% |
3.45% |
-48.79% |
-10.47% |
12.50% |
-11.55% |
-64.47% |
| Net Income Q/Q Growth |
|
27.25% |
22.41% |
-47.35% |
33.43% |
23.60% |
-7.36% |
-51.93% |
-8.87% |
24.49% |
-16.98% |
-53.14% |
| 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 |
|
44.12% |
172.01% |
-85.79% |
-34.28% |
238.87% |
18.95% |
-129.66% |
-278.85% |
85.52% |
1,209.31% |
-124.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-529.04% |
103.07% |
-2,643.49% |
-40.06% |
108.23% |
-92.23% |
132.76% |
7.13% |
15.46% |
-10.76% |
10.92% |
| Invested Capital Q/Q Growth |
|
917.19% |
-77.95% |
310.83% |
2.74% |
1.34% |
-75.98% |
-26.86% |
1.15% |
-3.60% |
-39.94% |
2.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.37% |
18.66% |
14.70% |
15.92% |
15.64% |
15.64% |
11.28% |
9.60% |
10.13% |
8.85% |
5.90% |
| EBITDA Margin |
|
17.59% |
17.18% |
13.10% |
14.72% |
14.63% |
15.44% |
9.12% |
7.92% |
9.24% |
7.43% |
4.12% |
| Operating Margin |
|
16.85% |
17.20% |
12.32% |
13.90% |
13.66% |
13.71% |
9.12% |
7.50% |
7.94% |
6.87% |
3.27% |
| EBIT Margin |
|
17.17% |
16.91% |
12.73% |
14.39% |
14.32% |
15.14% |
8.71% |
7.52% |
8.85% |
7.06% |
3.61% |
| Profit (Net Income) Margin |
|
12.80% |
12.47% |
9.84% |
10.96% |
12.61% |
11.06% |
6.93% |
5.75% |
6.81% |
5.32% |
3.53% |
| Tax Burden Percent |
|
75.72% |
76.64% |
77.35% |
76.17% |
77.34% |
75.44% |
75.72% |
75.06% |
75.86% |
72.90% |
77.16% |
| Interest Burden Percent |
|
98.40% |
96.20% |
100.00% |
100.00% |
113.84% |
96.83% |
105.00% |
101.92% |
101.39% |
103.34% |
126.45% |
| Effective Tax Rate |
|
24.28% |
23.36% |
22.65% |
23.83% |
22.66% |
24.56% |
24.28% |
24.94% |
24.14% |
27.10% |
22.84% |
| Return on Invested Capital (ROIC) |
|
7.58% |
22.11% |
6.03% |
8.08% |
4.35% |
18.01% |
3.41% |
2.70% |
2.86% |
3.59% |
1.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.59% |
23.66% |
6.10% |
8.24% |
4.66% |
16.99% |
3.42% |
2.72% |
3.00% |
3.72% |
1.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.88% |
-4.70% |
7.08% |
6.56% |
10.81% |
-4.35% |
6.54% |
5.35% |
5.74% |
3.35% |
2.47% |
| Return on Equity (ROE) |
|
17.45% |
17.41% |
13.11% |
14.65% |
15.16% |
13.66% |
9.95% |
8.05% |
8.60% |
6.94% |
4.02% |
| Cash Return on Invested Capital (CROIC) |
|
-116.40% |
23.23% |
-90.22% |
-152.86% |
10.44% |
15.23% |
33.00% |
33.81% |
38.08% |
51.60% |
33.57% |
| Operating Return on Assets (OROA) |
|
7.78% |
14.99% |
5.82% |
7.20% |
4.51% |
13.32% |
2.81% |
2.43% |
2.75% |
3.18% |
1.74% |
| Return on Assets (ROA) |
|
5.80% |
11.05% |
4.50% |
5.48% |
3.97% |
9.73% |
2.23% |
1.86% |
2.11% |
2.40% |
1.69% |
| Return on Common Equity (ROCE) |
|
17.35% |
17.32% |
13.04% |
14.57% |
15.08% |
13.59% |
9.90% |
8.00% |
8.54% |
6.90% |
3.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.35% |
0.00% |
15.32% |
15.50% |
15.45% |
0.00% |
16.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,114 |
1,446 |
697 |
928 |
995 |
1,029 |
527 |
472 |
531 |
469 |
167 |
| NOPAT Margin |
|
12.76% |
13.18% |
9.53% |
10.59% |
10.56% |
10.34% |
6.90% |
5.63% |
6.02% |
5.01% |
2.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.01% |
-1.56% |
-0.08% |
-0.16% |
-0.31% |
1.01% |
0.00% |
-0.02% |
-0.14% |
-0.13% |
-0.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
2.93% |
4.90% |
1.82% |
2.54% |
2.66% |
3.40% |
1.63% |
1.39% |
1.43% |
1.39% |
0.51% |
| Cost of Revenue to Revenue |
|
81.63% |
81.34% |
85.30% |
84.08% |
84.36% |
84.36% |
88.72% |
90.40% |
89.87% |
91.15% |
94.10% |
| SG&A Expenses to Revenue |
|
1.31% |
1.24% |
2.15% |
1.79% |
1.75% |
1.71% |
1.93% |
1.86% |
1.95% |
1.73% |
2.38% |
| 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 |
|
1.52% |
1.46% |
2.38% |
2.02% |
1.98% |
1.93% |
2.16% |
2.10% |
2.19% |
1.98% |
2.64% |
| Earnings before Interest and Taxes (EBIT) |
|
1,499 |
1,855 |
931 |
1,261 |
1,349 |
1,506 |
665 |
630 |
780 |
661 |
239 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,536 |
1,884 |
958 |
1,290 |
1,378 |
1,536 |
696 |
664 |
814 |
696 |
273 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.31 |
1.35 |
1.67 |
1.64 |
1.81 |
1.69 |
1.40 |
1.23 |
1.53 |
1.52 |
1.29 |
| Price to Tangible Book Value (P/TBV) |
|
2.24 |
1.55 |
2.79 |
2.73 |
2.97 |
1.93 |
2.64 |
2.35 |
2.91 |
2.28 |
1.93 |
| Price to Revenue (P/Rev) |
|
1.00 |
1.05 |
1.27 |
1.24 |
1.36 |
1.33 |
0.89 |
0.79 |
0.99 |
0.98 |
0.85 |
| Price to Earnings (P/E) |
|
8.61 |
9.08 |
10.95 |
10.66 |
11.83 |
11.98 |
8.51 |
8.56 |
12.85 |
16.11 |
15.80 |
| Dividend Yield |
|
1.28% |
1.19% |
1.04% |
1.10% |
1.04% |
1.15% |
1.67% |
1.89% |
1.50% |
1.52% |
1.75% |
| Earnings Yield |
|
11.62% |
11.01% |
9.13% |
9.38% |
8.45% |
8.34% |
11.75% |
11.69% |
7.78% |
6.21% |
6.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.36 |
1.56 |
0.43 |
0.43 |
0.48 |
2.11 |
0.39 |
0.40 |
0.57 |
0.90 |
0.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.97 |
0.91 |
1.01 |
1.03 |
1.13 |
1.23 |
0.68 |
0.71 |
0.99 |
0.96 |
0.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.10 |
5.79 |
6.36 |
6.49 |
7.50 |
8.43 |
4.97 |
5.94 |
9.33 |
11.47 |
12.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.23 |
5.91 |
6.50 |
6.64 |
7.66 |
8.62 |
5.10 |
6.12 |
9.67 |
12.03 |
12.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.02 |
7.66 |
8.50 |
8.80 |
10.16 |
11.92 |
6.96 |
8.33 |
13.40 |
16.46 |
17.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.11 |
6.04 |
7.74 |
8.87 |
10.28 |
18.11 |
13.87 |
61.50 |
0.00 |
151.79 |
407.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.60 |
0.00 |
0.00 |
4.47 |
14.04 |
1.01 |
1.01 |
1.23 |
1.34 |
1.63 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.48 |
0.11 |
0.43 |
0.35 |
0.36 |
0.08 |
0.41 |
0.49 |
0.63 |
0.53 |
0.48 |
| Long-Term Debt to Equity |
|
0.48 |
0.11 |
0.43 |
0.35 |
0.36 |
0.08 |
0.41 |
0.49 |
0.63 |
0.53 |
0.48 |
| Financial Leverage |
|
1.30 |
-0.20 |
1.16 |
0.80 |
2.32 |
-0.26 |
1.91 |
1.97 |
1.91 |
0.90 |
1.40 |
| Leverage Ratio |
|
3.02 |
1.52 |
2.99 |
2.74 |
4.34 |
1.47 |
4.47 |
4.40 |
4.45 |
3.02 |
3.08 |
| Compound Leverage Factor |
|
2.97 |
1.46 |
2.99 |
2.74 |
4.94 |
1.43 |
4.69 |
4.49 |
4.51 |
3.12 |
3.89 |
| Debt to Total Capital |
|
32.25% |
9.54% |
30.26% |
26.11% |
26.39% |
7.46% |
29.19% |
33.02% |
38.59% |
34.67% |
32.30% |
| 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 |
|
32.25% |
9.54% |
30.26% |
26.11% |
26.39% |
7.46% |
29.19% |
33.02% |
38.59% |
34.67% |
32.30% |
| 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 |
|
0.35% |
0.41% |
0.34% |
0.38% |
0.39% |
0.50% |
0.43% |
0.45% |
0.49% |
0.53% |
0.47% |
| Common Equity to Total Capital |
|
67.40% |
90.05% |
69.40% |
73.52% |
73.22% |
92.04% |
70.38% |
66.53% |
60.92% |
64.80% |
67.23% |
| Debt to EBITDA |
|
2.31 |
0.52 |
2.09 |
1.68 |
1.79 |
0.44 |
1.94 |
2.64 |
3.89 |
4.09 |
4.30 |
| Net Debt to EBITDA |
|
-0.24 |
-0.85 |
-1.66 |
-1.33 |
-1.54 |
-0.73 |
-1.58 |
-0.67 |
-0.10 |
-0.26 |
0.44 |
| Long-Term Debt to EBITDA |
|
2.31 |
0.52 |
2.09 |
1.68 |
1.79 |
0.44 |
1.94 |
2.64 |
3.89 |
4.09 |
4.30 |
| Debt to NOPAT |
|
3.04 |
0.69 |
2.79 |
2.28 |
2.43 |
0.62 |
2.71 |
3.71 |
5.59 |
5.88 |
6.41 |
| Net Debt to NOPAT |
|
-0.31 |
-1.13 |
-2.22 |
-1.80 |
-2.09 |
-1.03 |
-2.21 |
-0.93 |
-0.15 |
-0.38 |
0.66 |
| Long-Term Debt to NOPAT |
|
3.04 |
0.69 |
2.79 |
2.28 |
2.43 |
0.62 |
2.71 |
3.71 |
5.59 |
5.88 |
6.41 |
| Altman Z-Score |
|
2.00 |
4.36 |
2.12 |
2.16 |
2.22 |
4.73 |
1.76 |
1.71 |
1.77 |
2.37 |
4.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.58% |
0.51% |
0.52% |
0.54% |
0.52% |
0.50% |
0.54% |
0.58% |
0.65% |
0.66% |
0.65% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
45.36 |
7.46 |
49.96 |
44.22 |
43.76 |
5.77 |
27.89 |
24.06 |
32.72 |
18.92 |
0.00 |
| Quick Ratio |
|
6.28 |
1.72 |
12.04 |
8.88 |
9.37 |
1.06 |
5.94 |
3.73 |
5.77 |
5.77 |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-68,463 |
2,102 |
-53,474 |
-74,897 |
6,165 |
479 |
20,910 |
22,401 |
25,864 |
23,080 |
16,624 |
| Operating Cash Flow to CapEx |
|
5,636.01% |
5,605.66% |
542.33% |
959.63% |
14,425.92% |
8,579.14% |
-1,831.12% |
-22,918.00% |
-565.30% |
2,065.00% |
-11,321.55% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.89 |
0.46 |
0.50 |
0.32 |
0.88 |
0.32 |
0.32 |
0.31 |
0.45 |
0.48 |
| Accounts Receivable Turnover |
|
16.63 |
43.83 |
15.70 |
0.00 |
10.64 |
36.51 |
9.41 |
8.91 |
8.42 |
10.95 |
9.84 |
| Inventory Turnover |
|
0.61 |
1.16 |
0.71 |
0.94 |
0.47 |
1.21 |
0.60 |
0.59 |
0.60 |
0.96 |
0.91 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.96 |
0.00 |
5.59 |
5.84 |
5.77 |
5.88 |
0.00 |
| Accounts Payable Turnover |
|
16.86 |
17.42 |
0.00 |
17.30 |
17.37 |
17.25 |
17.46 |
15.92 |
18.52 |
16.87 |
0.00 |
| Days Sales Outstanding (DSO) |
|
21.95 |
8.33 |
23.25 |
0.00 |
34.29 |
10.00 |
38.78 |
40.97 |
43.36 |
33.35 |
37.10 |
| Days Inventory Outstanding (DIO) |
|
598.30 |
315.80 |
511.88 |
389.57 |
770.04 |
301.07 |
607.06 |
618.63 |
608.18 |
381.04 |
402.79 |
| Days Payable Outstanding (DPO) |
|
21.65 |
20.95 |
0.00 |
21.10 |
21.02 |
21.15 |
20.91 |
22.92 |
19.70 |
21.64 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
598.60 |
303.18 |
535.13 |
368.47 |
783.31 |
289.91 |
624.93 |
636.67 |
631.83 |
392.75 |
439.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
91,090 |
20,085 |
82,516 |
84,780 |
85,919 |
20,635 |
62,133 |
62,850 |
60,586 |
36,385 |
45,676 |
| Invested Capital Turnover |
|
0.59 |
1.68 |
0.63 |
0.76 |
0.41 |
1.74 |
0.49 |
0.48 |
0.47 |
0.72 |
0.62 |
| Increase / (Decrease) in Invested Capital |
|
69,577 |
-656 |
54,171 |
75,825 |
-5,170 |
550 |
-20,383 |
-21,930 |
-25,334 |
-22,611 |
-16,457 |
| Enterprise Value (EV) |
|
32,423 |
31,287 |
35,372 |
36,805 |
41,306 |
43,519 |
24,216 |
25,194 |
34,280 |
32,909 |
29,485 |
| Market Capitalization |
|
33,558 |
35,780 |
44,480 |
44,191 |
49,673 |
47,129 |
31,764 |
27,862 |
34,484 |
33,484 |
28,245 |
| Book Value per Share |
|
$89.26 |
$93.48 |
$95.74 |
$97.88 |
$99.83 |
$102.75 |
$85.60 |
$85.59 |
$87.14 |
$86.11 |
$88.59 |
| Tangible Book Value per Share |
|
$52.01 |
$81.37 |
$57.27 |
$58.89 |
$60.84 |
$90.06 |
$45.28 |
$45.01 |
$45.81 |
$57.62 |
$59.17 |
| Total Capital |
|
38,064 |
29,518 |
38,398 |
36,560 |
37,438 |
30,280 |
32,295 |
33,940 |
37,051 |
33,891 |
32,545 |
| Total Debt |
|
12,276 |
2,816 |
11,620 |
9,545 |
9,881 |
2,258 |
9,428 |
11,208 |
14,299 |
11,750 |
10,513 |
| Total Long-Term Debt |
|
12,276 |
2,816 |
11,620 |
9,545 |
9,881 |
2,258 |
9,428 |
11,208 |
14,299 |
11,750 |
10,513 |
| Net Debt |
|
-1,267 |
-4,615 |
-9,238 |
-7,524 |
-8,512 |
-3,761 |
-7,688 |
-2,820 |
-385 |
-756 |
1,087 |
| Capital Expenditures (CapEx) |
|
17 |
46 |
68 |
25 |
5.68 |
11 |
16 |
4.78 |
28 |
85 |
3.83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
68,127 |
20,674 |
61,161 |
63,197 |
63,792 |
21,088 |
44,317 |
44,881 |
43,306 |
24,812 |
34,107 |
| Debt-free Net Working Capital (DFNWC) |
|
76,375 |
26,962 |
76,647 |
74,648 |
76,464 |
25,762 |
51,800 |
49,031 |
48,256 |
32,473 |
38,897 |
| Net Working Capital (NWC) |
|
76,375 |
26,962 |
76,647 |
74,648 |
76,464 |
25,762 |
51,800 |
49,031 |
48,256 |
32,473 |
38,897 |
| Net Nonoperating Expense (NNE) |
|
-3.37 |
79 |
-23 |
-32 |
-193 |
-71 |
-1.82 |
-10 |
-69 |
-29 |
-67 |
| Net Nonoperating Obligations (NNO) |
|
65,301 |
-6,617 |
55,738 |
57,764 |
58,362 |
-7,386 |
39,266 |
40,118 |
37,834 |
14,245 |
23,644 |
| Total Depreciation and Amortization (D&A) |
|
37 |
30 |
27 |
29 |
29 |
30 |
31 |
34 |
34 |
35 |
34 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
203.73% |
60.39% |
174.47% |
176.64% |
174.95% |
59.50% |
123.93% |
126.88% |
124.56% |
72.58% |
102.81% |
| Debt-free Net Working Capital to Revenue |
|
228.40% |
78.76% |
218.64% |
208.65% |
209.70% |
72.69% |
144.85% |
138.62% |
138.80% |
94.99% |
117.25% |
| Net Working Capital to Revenue |
|
228.40% |
78.76% |
218.64% |
208.65% |
209.70% |
72.69% |
144.85% |
138.62% |
138.80% |
94.99% |
117.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.87 |
$0.00 |
$2.57 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
284.35M |
280.82M |
278.34M |
274.60M |
271.24M |
265.52M |
263.79M |
259.01M |
255.02M |
246.99M |
246.30M |
| Adjusted Diluted Earnings per Share |
|
$3.87 |
$0.00 |
$2.57 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
284.35M |
280.82M |
278.34M |
274.60M |
271.24M |
265.52M |
263.79M |
259.01M |
255.02M |
246.99M |
246.30M |
| 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 |
|
284.35M |
280.82M |
278.34M |
274.60M |
271.24M |
265.52M |
263.79M |
259.01M |
255.02M |
246.99M |
246.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,114 |
1,446 |
697 |
928 |
995 |
1,029 |
527 |
472 |
531 |
469 |
167 |
| Normalized NOPAT Margin |
|
12.76% |
13.18% |
9.53% |
10.59% |
10.56% |
10.34% |
6.90% |
5.63% |
6.02% |
5.01% |
2.52% |
| Pre Tax Income Margin |
|
16.90% |
16.27% |
12.73% |
14.39% |
16.30% |
14.66% |
9.15% |
7.66% |
8.97% |
7.29% |
4.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
12.27% |
12.67% |
12.59% |
13.64% |
14.00% |
15.01% |
15.65% |
17.03% |
19.84% |
25.65% |
29.67% |
| Augmented Payout Ratio |
|
36.71% |
42.53% |
49.83% |
59.79% |
62.89% |
71.88% |
80.15% |
88.22% |
106.01% |
111.43% |
101.58% |