| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
943,357,420.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
943,357,420.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
36.84% |
28.10% |
25.98% |
35.98% |
20.43% |
44.68% |
45.17% |
37.64% |
53.87% |
42.55% |
55.54% |
| EBITDA Growth |
|
-56.53% |
17.20% |
55.22% |
60.13% |
145.19% |
90.70% |
33.45% |
84.53% |
274.78% |
60.26% |
138.81% |
| EBIT Growth |
|
-72.71% |
19.67% |
65.79% |
68.38% |
271.82% |
100.84% |
36.28% |
92.66% |
355.33% |
64.07% |
156.08% |
| NOPAT Growth |
|
-103.89% |
22.78% |
68.93% |
74.65% |
1,640.76% |
116.22% |
32.95% |
83.05% |
509.73% |
49.22% |
152.57% |
| Net Income Growth |
|
-103.95% |
13.01% |
66.77% |
68.27% |
1,790.42% |
101.39% |
23.02% |
90.78% |
475.34% |
50.52% |
168.07% |
| EPS Growth |
|
-103.73% |
13.08% |
66.44% |
68.21% |
1,883.33% |
101.65% |
23.39% |
91.77% |
480.37% |
51.43% |
169.93% |
| Operating Cash Flow Growth |
|
-1.23% |
-118.76% |
-32.62% |
132.03% |
69.53% |
893.14% |
42.85% |
110.54% |
138.04% |
30.34% |
220.11% |
| Free Cash Flow Firm Growth |
|
-325.46% |
-343.13% |
-321.33% |
-244.64% |
-104.87% |
-8.95% |
-54.65% |
-8.31% |
19.75% |
-91.45% |
6.36% |
| Invested Capital Growth |
|
26.78% |
36.48% |
40.73% |
47.40% |
47.29% |
36.27% |
43.32% |
41.08% |
38.52% |
42.32% |
38.09% |
| Revenue Q/Q Growth |
|
14.27% |
-1.53% |
-6.26% |
28.91% |
1.21% |
18.30% |
-5.94% |
22.23% |
13.13% |
9.61% |
2.63% |
| EBITDA Q/Q Growth |
|
-65.86% |
245.56% |
1.39% |
33.88% |
-47.73% |
168.76% |
-29.05% |
85.13% |
6.17% |
14.92% |
5.73% |
| EBIT Q/Q Growth |
|
-79.55% |
487.27% |
1.09% |
38.69% |
-54.84% |
217.22% |
-31.41% |
96.07% |
6.73% |
14.29% |
7.06% |
| NOPAT Q/Q Growth |
|
-103.37% |
3,543.80% |
6.47% |
41.23% |
-70.25% |
383.27% |
-34.53% |
94.44% |
-0.89% |
18.28% |
10.79% |
| Net Income Q/Q Growth |
|
-103.26% |
3,914.81% |
2.43% |
32.28% |
-67.30% |
354.48% |
-37.43% |
105.14% |
-1.38% |
18.90% |
11.42% |
| EPS Q/Q Growth |
|
-103.08% |
4,133.33% |
2.48% |
32.26% |
-67.38% |
356.07% |
-37.30% |
105.56% |
-1.27% |
19.00% |
11.77% |
| Operating Cash Flow Q/Q Growth |
|
246.49% |
-114.25% |
473.84% |
25.75% |
153.16% |
-33.35% |
-32.67% |
85.33% |
186.24% |
-63.51% |
65.38% |
| Free Cash Flow Firm Q/Q Growth |
|
-117.08% |
-11.82% |
-18.82% |
-19.49% |
-29.04% |
40.53% |
-68.66% |
16.31% |
4.39% |
-17.15% |
0.10% |
| Invested Capital Q/Q Growth |
|
3.46% |
18.97% |
6.90% |
12.03% |
3.38% |
10.07% |
12.43% |
10.28% |
1.50% |
9.94% |
12.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
80.42% |
80.88% |
80.91% |
80.80% |
81.02% |
82.24% |
82.53% |
84.27% |
82.91% |
82.52% |
81.93% |
| EBITDA Margin |
|
8.82% |
30.97% |
33.49% |
34.78% |
17.97% |
40.82% |
30.79% |
46.63% |
43.76% |
45.88% |
47.27% |
| Operating Margin |
|
4.74% |
25.53% |
28.62% |
32.87% |
13.34% |
38.05% |
29.03% |
44.14% |
41.85% |
43.41% |
45.03% |
| EBIT Margin |
|
4.50% |
26.82% |
28.92% |
31.12% |
13.89% |
37.23% |
27.15% |
43.56% |
41.09% |
42.85% |
44.70% |
| Profit (Net Income) Margin |
|
-0.60% |
23.41% |
25.58% |
26.25% |
8.48% |
32.59% |
21.68% |
36.38% |
31.72% |
34.41% |
37.36% |
| Tax Burden Percent |
|
-13.44% |
87.28% |
88.44% |
84.36% |
61.09% |
87.52% |
79.84% |
83.53% |
77.19% |
80.30% |
83.57% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
113.44% |
12.72% |
11.56% |
15.64% |
38.91% |
12.48% |
20.16% |
16.47% |
22.81% |
19.70% |
16.43% |
| Return on Invested Capital (ROIC) |
|
-0.87% |
28.06% |
31.80% |
34.33% |
10.25% |
40.59% |
27.92% |
43.49% |
41.56% |
45.26% |
47.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.84% |
28.71% |
31.94% |
33.45% |
10.44% |
40.20% |
27.20% |
43.23% |
41.18% |
44.97% |
47.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.01% |
43.19% |
43.58% |
51.40% |
16.04% |
77.98% |
49.78% |
78.82% |
58.46% |
65.67% |
67.69% |
| Return on Equity (ROE) |
|
-1.87% |
71.25% |
75.37% |
85.73% |
26.29% |
118.57% |
77.70% |
122.31% |
100.02% |
110.93% |
115.35% |
| Cash Return on Invested Capital (CROIC) |
|
-3.21% |
-11.80% |
-12.62% |
-14.77% |
-12.53% |
-1.55% |
-7.33% |
-2.83% |
8.59% |
7.10% |
12.88% |
| Operating Return on Assets (OROA) |
|
2.74% |
16.13% |
17.75% |
19.12% |
8.50% |
23.50% |
17.36% |
26.85% |
25.63% |
29.21% |
31.36% |
| Return on Assets (ROA) |
|
-0.37% |
14.08% |
15.70% |
16.13% |
5.19% |
20.57% |
13.86% |
22.43% |
19.78% |
23.46% |
26.21% |
| Return on Common Equity (ROCE) |
|
-1.86% |
70.54% |
74.78% |
85.18% |
26.12% |
117.77% |
77.25% |
121.74% |
99.66% |
110.78% |
115.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
44.46% |
0.00% |
47.91% |
54.14% |
58.78% |
0.00% |
70.45% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-61 |
2,084 |
2,219 |
3,134 |
932 |
4,506 |
2,950 |
5,736 |
5,685 |
6,725 |
7,450 |
| NOPAT Margin |
|
-0.64% |
22.28% |
25.31% |
27.72% |
8.15% |
33.30% |
23.18% |
36.87% |
32.30% |
34.86% |
37.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.02% |
-0.65% |
-0.15% |
0.88% |
-0.19% |
0.40% |
0.73% |
0.26% |
0.38% |
0.29% |
0.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.77% |
- |
- |
- |
9.40% |
5.43% |
9.85% |
8.57% |
9.74% |
9.99% |
| Cost of Revenue to Revenue |
|
19.58% |
19.12% |
19.09% |
19.20% |
18.98% |
17.76% |
17.47% |
15.73% |
17.09% |
17.48% |
18.07% |
| SG&A Expenses to Revenue |
|
18.99% |
20.58% |
22.27% |
18.73% |
18.36% |
17.92% |
19.40% |
17.70% |
15.57% |
16.23% |
14.82% |
| R&D to Revenue |
|
56.68% |
34.06% |
30.03% |
25.35% |
48.61% |
23.73% |
33.82% |
22.43% |
23.42% |
22.45% |
20.68% |
| Operating Expenses to Revenue |
|
75.68% |
55.36% |
52.30% |
47.93% |
67.68% |
44.19% |
53.50% |
40.13% |
41.06% |
39.11% |
36.91% |
| Earnings before Interest and Taxes (EBIT) |
|
427 |
2,509 |
2,536 |
3,517 |
1,588 |
5,039 |
3,456 |
6,776 |
7,232 |
8,266 |
8,850 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
838 |
2,897 |
2,937 |
3,932 |
2,055 |
5,524 |
3,919 |
7,255 |
7,702 |
8,852 |
9,359 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
42.79 |
48.48 |
54.71 |
60.28 |
56.30 |
49.09 |
47.18 |
38.39 |
28.82 |
36.45 |
26.43 |
| Price to Tangible Book Value (P/TBV) |
|
1,358.09 |
0.00 |
631.25 |
706.14 |
414.50 |
308.90 |
186.79 |
106.37 |
59.90 |
68.57 |
46.62 |
| Price to Revenue (P/Rev) |
|
14.97 |
15.30 |
19.51 |
21.00 |
19.62 |
15.47 |
15.18 |
13.17 |
11.54 |
14.83 |
11.41 |
| Price to Earnings (P/E) |
|
96.24 |
99.65 |
114.19 |
111.34 |
95.79 |
65.79 |
66.97 |
50.83 |
37.25 |
46.82 |
32.60 |
| Dividend Yield |
|
0.82% |
0.78% |
0.60% |
0.54% |
0.57% |
0.67% |
0.65% |
0.72% |
0.76% |
0.56% |
0.68% |
| Earnings Yield |
|
1.04% |
1.00% |
0.88% |
0.90% |
1.04% |
1.52% |
1.49% |
1.97% |
2.68% |
2.14% |
3.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
18.83 |
17.31 |
21.58 |
22.43 |
21.34 |
16.98 |
16.19 |
13.90 |
13.34 |
16.94 |
12.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
15.44 |
15.87 |
20.08 |
21.59 |
20.22 |
16.07 |
15.84 |
13.79 |
12.04 |
15.33 |
11.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
64.67 |
67.01 |
79.06 |
79.24 |
69.90 |
50.10 |
50.29 |
39.18 |
29.33 |
36.02 |
25.90 |
| Enterprise Value to EBIT (EV/EBIT) |
|
80.62 |
82.62 |
95.43 |
93.47 |
81.40 |
57.08 |
57.05 |
43.57 |
31.80 |
38.82 |
27.60 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
103.22 |
104.89 |
118.94 |
113.52 |
98.84 |
67.19 |
67.46 |
52.07 |
37.90 |
47.35 |
33.56 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
79.67 |
127.72 |
196.32 |
186.31 |
136.97 |
82.09 |
83.28 |
67.16 |
44.55 |
59.41 |
41.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
180.40 |
280.43 |
116.89 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.78 |
2.32 |
2.03 |
2.12 |
2.17 |
2.36 |
2.43 |
2.17 |
1.78 |
1.60 |
1.39 |
| Long-Term Debt to Equity |
|
1.59 |
1.69 |
1.90 |
1.74 |
2.03 |
2.00 |
2.18 |
1.86 |
1.71 |
1.54 |
1.26 |
| Financial Leverage |
|
1.19 |
1.50 |
1.36 |
1.54 |
1.54 |
1.94 |
1.83 |
1.82 |
1.42 |
1.46 |
1.43 |
| Leverage Ratio |
|
4.91 |
5.25 |
4.84 |
5.11 |
5.21 |
5.68 |
5.33 |
5.40 |
4.99 |
4.69 |
4.38 |
| Compound Leverage Factor |
|
4.91 |
5.25 |
4.84 |
5.11 |
5.21 |
5.68 |
5.33 |
5.40 |
4.99 |
4.69 |
4.38 |
| Debt to Total Capital |
|
64.08% |
69.90% |
67.02% |
67.94% |
68.48% |
70.22% |
70.85% |
68.50% |
64.06% |
61.56% |
58.16% |
| Short-Term Debt to Total Capital |
|
7.13% |
19.13% |
4.22% |
12.14% |
4.56% |
10.68% |
7.39% |
9.83% |
2.46% |
2.37% |
5.36% |
| Long-Term Debt to Total Capital |
|
56.94% |
50.77% |
62.80% |
55.80% |
63.92% |
59.54% |
63.46% |
58.68% |
61.60% |
59.20% |
52.80% |
| 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 |
|
0.28% |
0.25% |
0.22% |
0.17% |
0.18% |
0.17% |
0.15% |
0.13% |
0.09% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
35.65% |
29.85% |
32.76% |
31.89% |
31.34% |
29.62% |
29.00% |
31.37% |
35.86% |
38.40% |
41.81% |
| Debt to EBITDA |
|
2.63 |
3.12 |
2.87 |
2.72 |
2.63 |
2.33 |
2.50 |
2.13 |
1.74 |
1.53 |
1.31 |
| Net Debt to EBITDA |
|
1.96 |
2.38 |
2.25 |
2.14 |
2.06 |
1.87 |
2.08 |
1.77 |
1.22 |
1.17 |
1.05 |
| Long-Term Debt to EBITDA |
|
2.34 |
2.27 |
2.69 |
2.24 |
2.46 |
1.97 |
2.24 |
1.82 |
1.68 |
1.47 |
1.19 |
| Debt to NOPAT |
|
4.20 |
4.89 |
4.32 |
3.90 |
3.72 |
3.12 |
3.35 |
2.83 |
2.25 |
2.01 |
1.69 |
| Net Debt to NOPAT |
|
3.12 |
3.73 |
3.39 |
3.06 |
2.92 |
2.51 |
2.79 |
2.35 |
1.58 |
1.54 |
1.37 |
| Long-Term Debt to NOPAT |
|
3.74 |
3.55 |
4.05 |
3.21 |
3.47 |
2.65 |
3.00 |
2.42 |
2.16 |
1.94 |
1.54 |
| Altman Z-Score |
|
7.03 |
6.75 |
9.33 |
9.43 |
8.82 |
7.58 |
7.13 |
6.22 |
5.74 |
8.09 |
7.20 |
| Noncontrolling Interest Sharing Ratio |
|
0.85% |
1.00% |
0.78% |
0.64% |
0.65% |
0.68% |
0.58% |
0.47% |
0.36% |
0.13% |
0.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.05 |
0.94 |
1.35 |
1.11 |
1.27 |
1.15 |
1.37 |
1.28 |
1.55 |
1.58 |
1.50 |
| Quick Ratio |
|
0.58 |
0.52 |
0.68 |
0.61 |
0.63 |
0.59 |
0.57 |
0.53 |
0.73 |
0.78 |
0.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5,613 |
-6,277 |
-7,458 |
-8,911 |
-11,499 |
-6,839 |
-11,534 |
-9,652 |
-9,229 |
-10,811 |
-10,800 |
| Operating Cash Flow to CapEx |
|
225.65% |
-29.13% |
118.22% |
119.71% |
274.81% |
165.36% |
110.34% |
181.89% |
423.24% |
126.62% |
229.28% |
| 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 |
|
0.61 |
0.60 |
0.61 |
0.61 |
0.61 |
0.63 |
0.64 |
0.62 |
0.62 |
0.68 |
0.70 |
| Accounts Receivable Turnover |
|
3.43 |
3.43 |
3.78 |
3.50 |
3.65 |
3.66 |
4.08 |
3.52 |
3.77 |
3.90 |
4.11 |
| Inventory Turnover |
|
1.57 |
1.40 |
1.34 |
1.33 |
1.26 |
1.26 |
1.16 |
1.06 |
1.03 |
1.04 |
1.04 |
| Fixed Asset Turnover |
|
3.03 |
2.96 |
2.97 |
2.98 |
2.92 |
3.00 |
3.05 |
3.01 |
3.09 |
3.12 |
3.21 |
| Accounts Payable Turnover |
|
3.32 |
3.13 |
3.18 |
2.78 |
2.93 |
2.89 |
3.03 |
2.64 |
2.82 |
2.57 |
2.93 |
| Days Sales Outstanding (DSO) |
|
106.34 |
106.40 |
96.68 |
104.33 |
100.11 |
99.72 |
89.44 |
103.78 |
96.78 |
93.61 |
88.86 |
| Days Inventory Outstanding (DIO) |
|
232.92 |
259.81 |
272.55 |
274.79 |
289.13 |
289.67 |
313.62 |
345.30 |
355.44 |
352.27 |
350.76 |
| Days Payable Outstanding (DPO) |
|
109.84 |
116.72 |
114.93 |
131.52 |
124.47 |
126.33 |
120.37 |
138.17 |
129.38 |
142.14 |
124.63 |
| Cash Conversion Cycle (CCC) |
|
229.41 |
249.50 |
254.30 |
247.59 |
264.77 |
263.06 |
282.69 |
310.91 |
322.84 |
303.73 |
314.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
26,290 |
31,278 |
33,436 |
37,456 |
38,722 |
42,623 |
47,919 |
52,845 |
53,636 |
58,968 |
66,170 |
| Invested Capital Turnover |
|
1.36 |
1.26 |
1.26 |
1.24 |
1.26 |
1.22 |
1.20 |
1.18 |
1.29 |
1.30 |
1.27 |
| Increase / (Decrease) in Invested Capital |
|
5,553 |
8,361 |
9,677 |
12,045 |
12,432 |
11,345 |
14,484 |
15,388 |
14,914 |
17,536 |
18,251 |
| Enterprise Value (EV) |
|
495,154 |
541,565 |
721,568 |
840,226 |
826,258 |
723,817 |
775,969 |
734,648 |
715,627 |
998,893 |
858,994 |
| Market Capitalization |
|
480,084 |
522,228 |
700,944 |
817,502 |
801,776 |
696,733 |
743,815 |
701,421 |
685,784 |
966,460 |
824,022 |
| Book Value per Share |
|
$11.82 |
$11.35 |
$14.22 |
$14.27 |
$14.98 |
$14.95 |
$16.63 |
$19.28 |
$25.14 |
$28.04 |
$33.05 |
| Tangible Book Value per Share |
|
$0.37 |
($1.13) |
$1.23 |
$1.22 |
$2.04 |
$2.38 |
$4.20 |
$6.96 |
$12.10 |
$14.91 |
$18.74 |
| Total Capital |
|
31,476 |
36,089 |
39,109 |
42,528 |
45,440 |
47,916 |
54,363 |
58,253 |
66,357 |
69,038 |
74,568 |
| Total Debt |
|
20,168 |
25,225 |
26,211 |
28,892 |
31,120 |
33,644 |
38,516 |
39,904 |
42,507 |
42,503 |
43,370 |
| Total Long-Term Debt |
|
17,924 |
18,321 |
24,560 |
23,730 |
29,045 |
28,527 |
34,500 |
34,180 |
40,874 |
40,868 |
39,370 |
| Net Debt |
|
14,983 |
19,245 |
20,538 |
22,650 |
24,401 |
27,005 |
32,073 |
33,150 |
29,785 |
32,433 |
34,972 |
| Capital Expenditures (CapEx) |
|
970 |
1,071 |
986 |
1,225 |
1,351 |
1,496 |
1,510 |
1,697 |
2,088 |
2,547 |
2,326 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
760 |
2,411 |
5,656 |
4,881 |
5,297 |
6,057 |
11,989 |
13,012 |
13,650 |
14,768 |
16,919 |
| Debt-free Net Working Capital (DFNWC) |
|
3,254 |
5,338 |
8,242 |
8,245 |
8,815 |
9,480 |
15,210 |
16,558 |
23,563 |
22,036 |
22,201 |
| Net Working Capital (NWC) |
|
1,009 |
-1,566 |
6,591 |
3,083 |
6,741 |
4,363 |
11,193 |
10,834 |
21,930 |
20,401 |
18,201 |
| Net Nonoperating Expense (NNE) |
|
-3.12 |
-106 |
-24 |
167 |
-38 |
96 |
191 |
76 |
103 |
87 |
54 |
| Net Nonoperating Obligations (NNO) |
|
14,983 |
20,415 |
20,538 |
23,821 |
24,401 |
28,351 |
32,073 |
34,496 |
29,785 |
32,433 |
34,972 |
| Total Depreciation and Amortization (D&A) |
|
411 |
388 |
401 |
414 |
467 |
485 |
463 |
479 |
470 |
586 |
509 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.37% |
7.06% |
15.74% |
12.54% |
12.96% |
13.45% |
24.47% |
24.43% |
22.97% |
22.66% |
23.42% |
| Debt-free Net Working Capital to Revenue |
|
10.14% |
15.64% |
22.94% |
21.18% |
21.57% |
21.05% |
31.04% |
31.09% |
39.66% |
33.81% |
30.73% |
| Net Working Capital to Revenue |
|
3.15% |
-4.59% |
18.34% |
7.92% |
16.50% |
9.69% |
22.84% |
20.34% |
36.91% |
31.30% |
25.19% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.06) |
$2.43 |
$2.49 |
$3.29 |
$1.08 |
$4.90 |
$3.07 |
$6.30 |
$6.22 |
$7.41 |
$8.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
899.80M |
900.18M |
900.80M |
900.90M |
901M |
900.61M |
898.70M |
897.90M |
896.90M |
897.30M |
894.50M |
| Adjusted Diluted Earnings per Share |
|
($0.06) |
$2.42 |
$2.48 |
$3.28 |
$1.07 |
$4.88 |
$3.06 |
$6.29 |
$6.21 |
$7.39 |
$8.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
899.80M |
903.28M |
903.80M |
904.20M |
905M |
904.06M |
900.60M |
899.80M |
898.80M |
899.30M |
895.90M |
| 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 |
|
949.31M |
950.16M |
950.41M |
950.43M |
949.32M |
948.17M |
947.74M |
946.46M |
945.38M |
943.36M |
941.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
315 |
2,084 |
2,219 |
3,501 |
982 |
4,506 |
2,978 |
5,736 |
5,967 |
6,792 |
7,683 |
| Normalized NOPAT Margin |
|
3.32% |
22.28% |
25.31% |
30.97% |
8.59% |
33.30% |
23.40% |
36.87% |
33.90% |
35.21% |
38.81% |
| Pre Tax Income Margin |
|
4.50% |
26.82% |
28.92% |
31.12% |
13.89% |
37.23% |
27.15% |
43.56% |
41.09% |
42.85% |
44.70% |
| 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 |
|
78.90% |
77.65% |
68.77% |
59.60% |
54.12% |
44.20% |
43.74% |
36.46% |
28.28% |
26.09% |
22.10% |
| Augmented Payout Ratio |
|
93.93% |
91.96% |
68.77% |
59.60% |
59.45% |
67.80% |
77.05% |
68.29% |
53.56% |
45.99% |
42.92% |