| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1,684,451,818.00 |
- |
1,678,671,552.00 |
1,671,898,087.00 |
1,669,891,235.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1,684,451,818.00 |
- |
1,678,671,552.00 |
1,671,898,087.00 |
1,669,891,235.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1.41 |
- |
0.67 |
1.31 |
1.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.23% |
-2.50% |
-4.59% |
-0.35% |
-0.02% |
-5.69% |
-1.72% |
-2.99% |
-2.14% |
3.21% |
0.15% |
| EBITDA Growth |
|
-5.06% |
-3.56% |
69.82% |
0.75% |
6.33% |
-32.13% |
-37.80% |
0.12% |
-42.30% |
60.81% |
-3.30% |
| EBIT Growth |
|
-5.69% |
-4.09% |
70.85% |
0.96% |
6.70% |
-33.13% |
-38.28% |
2.47% |
-42.71% |
64.04% |
-2.91% |
| NOPAT Growth |
|
-24.88% |
4.58% |
-14.09% |
3.81% |
49.76% |
-44.95% |
30.83% |
4.45% |
-61.35% |
97.26% |
-0.12% |
| Net Income Growth |
|
-23.42% |
19.14% |
79.64% |
5.86% |
47.52% |
-49.41% |
-37.47% |
3.58% |
-63.24% |
102.69% |
-3.36% |
| EPS Growth |
|
-22.67% |
21.00% |
85.71% |
9.84% |
53.45% |
-47.93% |
-36.20% |
5.22% |
-62.36% |
106.35% |
-2.84% |
| Operating Cash Flow Growth |
|
23.22% |
-3.59% |
-160.48% |
-11.55% |
3.50% |
-5.46% |
373.33% |
0.00% |
-2.07% |
-14.56% |
250.73% |
| Free Cash Flow Firm Growth |
|
4.17% |
85.40% |
547.57% |
-41.67% |
-63.18% |
-131.38% |
464.50% |
188.15% |
334.47% |
538.27% |
-162.28% |
| Invested Capital Growth |
|
-0.29% |
-1.13% |
-6.62% |
11.52% |
21.96% |
18.95% |
0.00% |
-2.91% |
-16.73% |
-6.55% |
0.00% |
| Revenue Q/Q Growth |
|
-4.87% |
-6.68% |
11.35% |
0.81% |
-4.55% |
0.00% |
16.03% |
0.00% |
-3.72% |
0.00% |
12.58% |
| EBITDA Q/Q Growth |
|
-13.21% |
-1.44% |
93.76% |
-39.21% |
-8.40% |
0.00% |
76.24% |
0.00% |
-48.33% |
0.00% |
5.98% |
| EBIT Q/Q Growth |
|
-13.48% |
-1.00% |
95.70% |
-39.77% |
-8.57% |
0.00% |
79.25% |
0.00% |
-48.89% |
0.00% |
6.09% |
| NOPAT Q/Q Growth |
|
-8.47% |
-1.30% |
-9.41% |
26.85% |
32.05% |
0.00% |
115.30% |
0.00% |
-51.14% |
0.00% |
9.01% |
| Net Income Q/Q Growth |
|
-4.89% |
3.35% |
78.63% |
-39.71% |
32.53% |
0.00% |
120.80% |
0.00% |
-52.97% |
0.00% |
5.27% |
| EPS Q/Q Growth |
|
-4.92% |
4.31% |
82.64% |
-39.37% |
32.84% |
0.00% |
123.81% |
0.00% |
-52.48% |
0.00% |
5.38% |
| Operating Cash Flow Q/Q Growth |
|
9.32% |
-10.85% |
-102.61% |
3,581.33% |
27.92% |
0.00% |
-92.46% |
0.00% |
5.72% |
-28.95% |
-69.06% |
| Free Cash Flow Firm Q/Q Growth |
|
24.47% |
2.41% |
30.13% |
-64.83% |
-21.43% |
0.00% |
2,440.75% |
0.00% |
18.48% |
0.00% |
-432.64% |
| Invested Capital Q/Q Growth |
|
-10.45% |
-10.36% |
40.86% |
-1.37% |
-2.07% |
0.00% |
-100.00% |
0.00% |
-16.01% |
0.00% |
16.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.56% |
58.82% |
59.19% |
60.84% |
60.33% |
61.78% |
63.09% |
62.78% |
62.11% |
64.59% |
62.51% |
| EBITDA Margin |
|
46.51% |
49.12% |
85.47% |
51.54% |
49.46% |
35.35% |
54.10% |
53.20% |
29.17% |
55.49% |
52.23% |
| Operating Margin |
|
46.80% |
47.96% |
40.80% |
50.36% |
48.24% |
34.00% |
52.93% |
53.20% |
28.24% |
54.46% |
51.32% |
| EBIT Margin |
|
45.21% |
47.96% |
84.28% |
50.36% |
48.24% |
34.00% |
52.93% |
53.20% |
28.24% |
54.46% |
51.32% |
| Profit (Net Income) Margin |
|
34.48% |
38.18% |
61.25% |
36.64% |
50.87% |
20.48% |
38.97% |
39.11% |
19.11% |
40.22% |
37.60% |
| Tax Burden Percent |
|
75.32% |
77.73% |
74.34% |
75.78% |
109.43% |
63.99% |
76.27% |
77.24% |
73.83% |
76.36% |
78.46% |
| Interest Burden Percent |
|
101.26% |
102.43% |
97.76% |
96.00% |
96.36% |
94.13% |
96.53% |
95.20% |
91.64% |
96.72% |
93.40% |
| Effective Tax Rate |
|
24.68% |
22.27% |
25.66% |
24.22% |
-9.43% |
36.01% |
23.73% |
22.76% |
26.17% |
23.64% |
21.54% |
| Return on Invested Capital (ROIC) |
|
79.93% |
93.35% |
51.72% |
71.99% |
105.98% |
0.00% |
0.00% |
0.00% |
40.29% |
87.69% |
151.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
79.61% |
93.71% |
62.72% |
71.40% |
105.20% |
0.00% |
0.00% |
0.00% |
39.60% |
87.18% |
149.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-311.50% |
-298.60% |
-324.91% |
-339.75% |
-548.57% |
0.00% |
0.00% |
0.00% |
-208.79% |
-379.98% |
-860.51% |
| Return on Equity (ROE) |
|
-231.57% |
-205.25% |
-273.19% |
-267.76% |
-442.59% |
0.00% |
0.00% |
0.00% |
-168.50% |
-292.28% |
-709.08% |
| Cash Return on Invested Capital (CROIC) |
|
79.85% |
90.45% |
66.07% |
55.28% |
57.70% |
-17.31% |
0.00% |
0.00% |
79.05% |
82.64% |
-64.80% |
| Operating Return on Assets (OROA) |
|
29.31% |
31.85% |
56.65% |
34.25% |
31.42% |
0.00% |
0.00% |
0.00% |
18.73% |
36.31% |
36.07% |
| Return on Assets (ROA) |
|
22.35% |
25.36% |
41.17% |
24.91% |
33.14% |
0.00% |
0.00% |
0.00% |
12.67% |
26.81% |
26.43% |
| Return on Common Equity (ROCE) |
|
-234.70% |
-207.56% |
-277.24% |
-271.71% |
-450.38% |
0.00% |
0.00% |
0.00% |
-171.49% |
-296.70% |
-722.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-165.66% |
-336.80% |
-296.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2,106 |
2,078 |
1,883 |
2,388 |
3,154 |
1,144 |
2,463 |
2,495 |
1,219 |
2,257 |
2,460 |
| NOPAT Margin |
|
35.25% |
37.28% |
30.33% |
38.16% |
52.79% |
21.76% |
40.37% |
41.09% |
20.85% |
41.58% |
40.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.32% |
-0.36% |
-10.99% |
0.59% |
0.78% |
0.45% |
0.00% |
0.74% |
0.69% |
0.51% |
2.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
9.26% |
10.40% |
8.54% |
10.99% |
13.87% |
5.06% |
- |
10.80% |
5.48% |
10.53% |
11.20% |
| Cost of Revenue to Revenue |
|
41.44% |
41.18% |
40.81% |
39.16% |
39.67% |
38.22% |
36.91% |
37.22% |
37.89% |
35.41% |
37.49% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
11.77% |
10.44% |
17.99% |
10.08% |
13.32% |
27.51% |
9.91% |
9.32% |
34.40% |
10.08% |
11.18% |
| Earnings before Interest and Taxes (EBIT) |
|
2,701 |
2,674 |
5,233 |
3,152 |
2,882 |
1,788 |
3,230 |
3,230 |
1,651 |
2,956 |
3,136 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,779 |
2,739 |
5,307 |
3,226 |
2,955 |
1,859 |
3,301 |
3,230 |
1,705 |
3,012 |
3,192 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.68 |
2.98 |
3.13 |
3.56 |
3.56 |
0.00 |
3.92 |
0.00 |
4.03 |
4.71 |
5.12 |
| Price to Earnings (P/E) |
|
8.08 |
8.57 |
7.41 |
8.31 |
7.60 |
0.00 |
10.53 |
0.00 |
13.50 |
13.70 |
15.07 |
| Dividend Yield |
|
10.34% |
9.45% |
8.95% |
7.91% |
7.92% |
6.73% |
7.43% |
6.24% |
7.45% |
6.36% |
5.89% |
| Earnings Yield |
|
12.37% |
11.66% |
13.50% |
12.04% |
13.16% |
0.00% |
9.50% |
0.00% |
7.41% |
7.30% |
6.64% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.26 |
8.87 |
6.63 |
7.49 |
7.55 |
10.00 |
0.00 |
9.60 |
9.72 |
11.40 |
10.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.20 |
3.52 |
3.75 |
4.19 |
4.13 |
0.00 |
0.00 |
0.00 |
4.57 |
5.22 |
5.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.55 |
7.30 |
7.92 |
8.79 |
6.92 |
0.00 |
0.00 |
0.00 |
10.41 |
10.82 |
11.91 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.71 |
7.48 |
8.13 |
9.02 |
7.07 |
0.00 |
0.00 |
0.00 |
10.69 |
11.07 |
12.17 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.11 |
9.87 |
10.81 |
11.94 |
10.70 |
0.00 |
0.00 |
0.00 |
14.54 |
14.52 |
15.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.43 |
9.34 |
10.04 |
11.64 |
11.34 |
0.00 |
0.00 |
13.37 |
11.46 |
13.77 |
14.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.08 |
9.75 |
9.69 |
14.29 |
14.37 |
0.00 |
0.00 |
0.00 |
11.18 |
13.33 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-7.52 |
-4.95 |
-8.44 |
-7.36 |
-11.39 |
-7.53 |
0.00 |
-9.90 |
-7.45 |
-7.78 |
-9.39 |
| Long-Term Debt to Equity |
|
-7.20 |
-4.95 |
-7.91 |
-6.90 |
-10.69 |
-6.77 |
0.00 |
-9.30 |
-6.99 |
-7.61 |
-8.74 |
| Financial Leverage |
|
-3.91 |
-3.19 |
-5.18 |
-4.76 |
-5.21 |
-3.48 |
0.00 |
-5.40 |
-5.27 |
-4.36 |
-5.76 |
| Leverage Ratio |
|
-10.19 |
-8.25 |
-10.61 |
-10.43 |
-12.99 |
-8.47 |
0.00 |
-11.50 |
-12.45 |
-10.62 |
-12.75 |
| Compound Leverage Factor |
|
-10.32 |
-8.45 |
-10.37 |
-10.01 |
-12.52 |
-7.98 |
0.00 |
-10.95 |
-11.41 |
-10.28 |
-11.91 |
| Debt to Total Capital |
|
115.35% |
125.35% |
113.45% |
115.72% |
109.62% |
115.31% |
0.00% |
111.24% |
115.51% |
114.74% |
111.92% |
| Short-Term Debt to Total Capital |
|
4.93% |
0.00% |
7.04% |
7.29% |
6.72% |
11.64% |
0.00% |
6.79% |
7.05% |
2.53% |
7.67% |
| Long-Term Debt to Total Capital |
|
110.42% |
125.35% |
106.41% |
108.43% |
102.91% |
103.67% |
0.00% |
104.44% |
108.46% |
112.21% |
104.25% |
| 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 |
|
0.22% |
0.25% |
0.23% |
0.23% |
0.22% |
0.22% |
0.00% |
0.22% |
0.22% |
0.23% |
0.23% |
| Common Equity to Total Capital |
|
-15.57% |
-25.60% |
-13.67% |
-15.95% |
-9.84% |
-15.53% |
0.00% |
-11.45% |
-15.73% |
-14.98% |
-12.15% |
| Debt to EBITDA |
|
2.20 |
2.13 |
2.20 |
2.20 |
1.74 |
0.00 |
0.00 |
0.00 |
2.51 |
2.17 |
2.19 |
| Net Debt to EBITDA |
|
1.05 |
1.11 |
1.31 |
1.32 |
0.95 |
0.00 |
0.00 |
0.00 |
1.23 |
1.07 |
1.19 |
| Long-Term Debt to EBITDA |
|
2.10 |
2.13 |
2.06 |
2.06 |
1.63 |
0.00 |
0.00 |
0.00 |
2.36 |
2.13 |
2.04 |
| Debt to NOPAT |
|
3.05 |
2.88 |
3.00 |
2.99 |
2.69 |
0.00 |
0.00 |
0.00 |
3.51 |
2.92 |
2.91 |
| Net Debt to NOPAT |
|
1.46 |
1.50 |
1.78 |
1.79 |
1.47 |
0.00 |
0.00 |
0.00 |
1.72 |
1.44 |
1.58 |
| Long-Term Debt to NOPAT |
|
2.92 |
2.88 |
2.81 |
2.80 |
2.52 |
0.00 |
0.00 |
0.00 |
3.30 |
2.85 |
2.72 |
| Altman Z-Score |
|
2.75 |
2.98 |
3.63 |
3.61 |
3.60 |
2.93 |
0.00 |
0.00 |
3.59 |
4.05 |
4.41 |
| Noncontrolling Interest Sharing Ratio |
|
-1.35% |
-1.12% |
-1.48% |
-1.48% |
-1.76% |
-1.17% |
0.00% |
0.00% |
-1.77% |
-1.51% |
-1.91% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.49 |
0.48 |
0.45 |
0.44 |
0.51 |
0.57 |
0.00 |
0.62 |
0.65 |
0.62 |
0.52 |
| Quick Ratio |
|
0.33 |
0.34 |
0.24 |
0.25 |
0.38 |
0.47 |
0.00 |
0.45 |
0.52 |
0.45 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,137 |
2,188 |
2,848 |
1,001 |
787 |
-687 |
16,076 |
2,886 |
3,419 |
3,010 |
-10,013 |
| Operating Cash Flow to CapEx |
|
6,088.68% |
8,220.00% |
-258.62% |
8,422.58% |
7,106.38% |
7,157.89% |
640.63% |
0.00% |
3,555.43% |
2,498.92% |
1,261.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
8.62 |
10.91 |
3.75 |
3.09 |
-2.62 |
58.46 |
10.38 |
12.95 |
11.67 |
-33.94 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
11.33 |
-0.29 |
9.78 |
13.10 |
10.38 |
0.75 |
0.00 |
12.39 |
9.01 |
2.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
11.19 |
-0.40 |
9.66 |
12.91 |
10.24 |
0.63 |
0.00 |
12.04 |
8.65 |
2.24 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.65 |
0.66 |
0.67 |
0.68 |
0.65 |
0.00 |
0.00 |
0.00 |
0.66 |
0.67 |
0.70 |
| Accounts Receivable Turnover |
|
411.48 |
360.59 |
356.16 |
333.60 |
193.69 |
0.00 |
0.00 |
0.00 |
105.81 |
86.52 |
76.66 |
| Inventory Turnover |
|
8.52 |
8.11 |
8.36 |
8.58 |
8.41 |
0.00 |
0.00 |
0.00 |
8.13 |
7.83 |
8.20 |
| Fixed Asset Turnover |
|
15.02 |
15.13 |
14.81 |
14.79 |
14.69 |
0.00 |
0.00 |
0.00 |
13.99 |
14.05 |
13.35 |
| Accounts Payable Turnover |
|
17.99 |
22.06 |
19.58 |
19.51 |
15.06 |
0.00 |
0.00 |
0.00 |
12.05 |
13.83 |
12.70 |
| Days Sales Outstanding (DSO) |
|
0.89 |
1.01 |
1.02 |
1.09 |
1.88 |
0.00 |
0.00 |
0.00 |
3.45 |
4.22 |
4.76 |
| Days Inventory Outstanding (DIO) |
|
42.86 |
45.02 |
43.65 |
42.55 |
43.40 |
0.00 |
0.00 |
0.00 |
44.91 |
46.59 |
44.53 |
| Days Payable Outstanding (DPO) |
|
20.29 |
16.54 |
18.64 |
18.70 |
24.24 |
0.00 |
0.00 |
0.00 |
30.29 |
26.40 |
28.74 |
| Cash Conversion Cycle (CCC) |
|
23.45 |
29.49 |
26.03 |
24.94 |
21.04 |
0.00 |
0.00 |
0.00 |
18.07 |
24.41 |
20.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,781 |
9,664 |
13,613 |
13,426 |
13,148 |
11,495 |
0.00 |
13,035 |
10,948 |
10,742 |
12,473 |
| Invested Capital Turnover |
|
2.27 |
2.50 |
1.71 |
1.89 |
2.01 |
0.00 |
0.00 |
0.00 |
1.93 |
2.11 |
3.76 |
| Increase / (Decrease) in Invested Capital |
|
-31 |
-110 |
-965 |
1,387 |
2,367 |
1,831 |
-13,613 |
-391 |
-2,200 |
-753 |
12,473 |
| Enterprise Value (EV) |
|
78,290 |
85,717 |
90,206 |
100,580 |
99,223 |
115,001 |
0.00 |
125,169 |
106,462 |
122,503 |
133,513 |
| Market Capitalization |
|
65,704 |
72,629 |
75,267 |
85,425 |
85,569 |
101,723 |
92,486 |
111,275 |
93,794 |
110,329 |
120,149 |
| Book Value per Share |
|
($2.00) |
($2.98) |
($1.77) |
($2.03) |
($1.32) |
($2.07) |
$0.00 |
($1.58) |
($2.09) |
($1.92) |
($1.60) |
| Tangible Book Value per Share |
|
($13.58) |
($14.84) |
($13.49) |
($13.73) |
($13.07) |
($13.29) |
$0.00 |
($12.86) |
($12.61) |
($12.48) |
($12.16) |
| Total Capital |
|
22,743 |
19,978 |
22,057 |
21,737 |
22,738 |
22,599 |
0.00 |
23,105 |
22,257 |
21,441 |
21,959 |
| Total Debt |
|
26,233 |
25,042 |
25,023 |
25,155 |
24,926 |
26,059 |
0.00 |
25,701 |
25,709 |
24,602 |
24,577 |
| Total Long-Term Debt |
|
25,112 |
25,042 |
23,470 |
23,570 |
23,399 |
23,428 |
0.00 |
24,132 |
24,140 |
24,060 |
22,893 |
| Net Debt |
|
12,536 |
13,038 |
14,889 |
15,105 |
13,604 |
13,228 |
0.00 |
13,844 |
12,618 |
12,124 |
13,314 |
| Capital Expenditures (CapEx) |
|
53 |
35 |
29 |
31 |
47 |
38 |
32 |
0.00 |
92 |
93 |
57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8,299 |
-9,345 |
-4,488 |
-4,809 |
-5,868 |
-6,670 |
0.00 |
-5,070 |
-6,127 |
-6,194 |
-4,431 |
| Debt-free Net Working Capital (DFNWC) |
|
-4,613 |
-5,737 |
-2,689 |
-2,912 |
-2,741 |
-1,944 |
0.00 |
-1,598 |
-1,653 |
-2,663 |
-2,064 |
| Net Working Capital (NWC) |
|
-5,734 |
-5,737 |
-4,242 |
-4,497 |
-4,268 |
-4,575 |
0.00 |
-3,167 |
-3,222 |
-3,205 |
-3,748 |
| Net Nonoperating Expense (NNE) |
|
46 |
-51 |
-1,920 |
95 |
115 |
67 |
85 |
120 |
102 |
74 |
162 |
| Net Nonoperating Obligations (NNO) |
|
14,271 |
14,728 |
16,579 |
16,844 |
15,336 |
14,955 |
0.00 |
15,631 |
14,400 |
13,903 |
15,091 |
| Total Depreciation and Amortization (D&A) |
|
78 |
65 |
74 |
74 |
73 |
71 |
71 |
0.00 |
54 |
56 |
56 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-33.90% |
-38.39% |
-18.67% |
-20.02% |
-24.43% |
0.00% |
0.00% |
0.00% |
-26.32% |
-26.42% |
-18.89% |
| Debt-free Net Working Capital to Revenue |
|
-18.84% |
-23.57% |
-11.19% |
-12.12% |
-11.41% |
0.00% |
0.00% |
0.00% |
-7.10% |
-11.36% |
-8.80% |
| Net Working Capital to Revenue |
|
-23.42% |
-23.57% |
-17.64% |
-18.72% |
-17.77% |
0.00% |
0.00% |
0.00% |
-13.84% |
-13.67% |
-15.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.16 |
$1.21 |
$2.21 |
$1.34 |
$1.78 |
$0.63 |
$0.00 |
$1.41 |
$0.67 |
$1.30 |
$1.37 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.76B |
1.72B |
1.71B |
1.69B |
1.69B |
1.68B |
0.00 |
1.68B |
1.67B |
1.67B |
1.67B |
| Adjusted Diluted Earnings per Share |
|
$1.16 |
$1.21 |
$2.21 |
$1.34 |
$1.78 |
$0.63 |
$0.00 |
$1.41 |
$0.67 |
$1.30 |
$1.37 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.76B |
1.72B |
1.71B |
1.69B |
1.69B |
1.68B |
0.00 |
1.68B |
1.67B |
1.67B |
1.67B |
| 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 |
|
1.76B |
1.72B |
1.71B |
1.69B |
1.69B |
1.68B |
0.00 |
1.68B |
1.67B |
1.67B |
1.67B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2,106 |
2,078 |
2,146 |
2,388 |
2,042 |
1,703 |
2,464 |
2,496 |
2,150 |
2,257 |
2,477 |
| Normalized NOPAT Margin |
|
35.25% |
37.28% |
34.56% |
38.16% |
34.18% |
32.38% |
40.38% |
41.11% |
36.77% |
41.58% |
40.53% |
| Pre Tax Income Margin |
|
45.77% |
49.12% |
82.40% |
48.35% |
46.48% |
32.00% |
51.10% |
50.64% |
25.88% |
52.67% |
47.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
10.53 |
20.05 |
11.81 |
11.30 |
6.82 |
11.75 |
11.62 |
6.25 |
11.46 |
10.63 |
| NOPAT to Interest Expense |
|
0.00 |
8.18 |
7.21 |
8.95 |
12.37 |
4.37 |
8.96 |
8.97 |
4.62 |
8.75 |
8.34 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
10.39 |
19.94 |
11.69 |
11.12 |
6.68 |
11.63 |
0.00 |
5.91 |
11.10 |
10.44 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
8.05 |
7.10 |
8.83 |
12.18 |
4.22 |
8.84 |
0.00 |
4.27 |
8.39 |
8.15 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
83.38% |
80.61% |
67.28% |
66.57% |
60.77% |
0.00% |
78.29% |
0.00% |
100.19% |
87.05% |
88.57% |
| Augmented Payout Ratio |
|
95.68% |
120.74% |
96.20% |
99.22% |
90.95% |
0.00% |
96.38% |
0.00% |
114.58% |
98.89% |
97.79% |