| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,085,342,456.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,085,342,456.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.74% |
11.57% |
-14.67% |
-17.42% |
5.51% |
-21.68% |
9.00% |
10.40% |
5.27% |
20.66% |
7.27% |
| EBITDA Growth |
|
20.96% |
32.57% |
-22.29% |
-28.46% |
24.01% |
-42.27% |
9.43% |
23.98% |
1.36% |
30.47% |
6.34% |
| EBIT Growth |
|
0.37% |
31.32% |
-31.40% |
-40.79% |
66.14% |
-63.10% |
5.15% |
22.06% |
-13.02% |
62.70% |
-2.75% |
| NOPAT Growth |
|
24.66% |
38.13% |
-25.51% |
-25.07% |
48.07% |
-64.98% |
-12.36% |
28.92% |
0.53% |
67.32% |
96.84% |
| Net Income Growth |
|
-34.64% |
-27.86% |
8.52% |
-49.45% |
56.13% |
-4.38% |
-76.05% |
26.47% |
34.19% |
25.17% |
263.79% |
| EPS Growth |
|
-30.23% |
-24.68% |
5.77% |
-42.75% |
50.00% |
0.00% |
-63.64% |
24.05% |
31.11% |
27.59% |
160.00% |
| Operating Cash Flow Growth |
|
48.10% |
189.25% |
83.92% |
27.45% |
16.51% |
-31.17% |
-10.01% |
-18.92% |
-5.65% |
26.15% |
-5.60% |
| Free Cash Flow Firm Growth |
|
-127.25% |
-36.98% |
1.30% |
12.84% |
56.94% |
23.53% |
35.87% |
23.48% |
-87.13% |
-47.66% |
-82.70% |
| Invested Capital Growth |
|
19.06% |
16.16% |
14.70% |
13.53% |
8.54% |
9.89% |
8.54% |
9.81% |
12.87% |
13.40% |
14.54% |
| Revenue Q/Q Growth |
|
-2.41% |
-4.11% |
-16.66% |
5.90% |
24.68% |
-28.82% |
15.99% |
7.25% |
18.90% |
-18.42% |
3.11% |
| EBITDA Q/Q Growth |
|
-12.85% |
18.15% |
-30.65% |
0.19% |
51.08% |
-44.99% |
31.44% |
13.50% |
23.52% |
-29.20% |
7.13% |
| EBIT Q/Q Growth |
|
-35.85% |
56.03% |
-24.60% |
-21.55% |
80.01% |
-65.34% |
114.87% |
-8.94% |
28.27% |
-35.17% |
28.43% |
| NOPAT Q/Q Growth |
|
-17.99% |
16.75% |
-19.74% |
-2.50% |
62.06% |
-72.39% |
100.87% |
43.41% |
26.38% |
-54.04% |
136.31% |
| Net Income Q/Q Growth |
|
-60.26% |
-10.30% |
111.93% |
-33.09% |
22.76% |
-45.07% |
-46.91% |
253.23% |
30.26% |
-48.76% |
54.30% |
| EPS Q/Q Growth |
|
-56.52% |
-3.33% |
89.66% |
-28.18% |
13.92% |
-35.56% |
-31.03% |
145.00% |
20.41% |
-37.29% |
40.54% |
| Operating Cash Flow Q/Q Growth |
|
18.73% |
-21.45% |
6.91% |
27.82% |
8.54% |
-53.60% |
39.78% |
15.17% |
26.31% |
-37.96% |
4.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-8.39% |
15.49% |
-0.56% |
5.38% |
46.45% |
-50.08% |
15.67% |
-12.90% |
-30.96% |
-18.43% |
-4.34% |
| Invested Capital Q/Q Growth |
|
3.76% |
0.86% |
6.29% |
2.07% |
-0.81% |
2.11% |
4.99% |
3.26% |
1.96% |
2.59% |
6.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.79% |
56.30% |
49.78% |
50.26% |
56.39% |
44.91% |
62.57% |
54.72% |
56.24% |
39.16% |
49.57% |
| EBITDA Margin |
|
54.48% |
67.12% |
55.85% |
52.84% |
64.03% |
49.48% |
56.07% |
59.34% |
61.65% |
53.50% |
55.59% |
| Operating Margin |
|
25.60% |
38.68% |
35.12% |
27.52% |
37.74% |
17.45% |
36.11% |
28.52% |
31.72% |
24.40% |
32.95% |
| EBIT Margin |
|
26.23% |
42.68% |
38.61% |
28.60% |
41.30% |
20.11% |
37.25% |
31.63% |
34.12% |
27.11% |
33.77% |
| Profit (Net Income) Margin |
|
14.21% |
13.29% |
33.80% |
21.35% |
21.03% |
16.23% |
7.43% |
24.46% |
26.80% |
16.83% |
25.19% |
| Tax Burden Percent |
|
104.73% |
84.40% |
89.51% |
105.19% |
99.69% |
83.64% |
-814.04% |
118.51% |
113.26% |
82.94% |
140.78% |
| Interest Burden Percent |
|
51.73% |
36.90% |
97.79% |
70.97% |
51.07% |
96.49% |
-2.45% |
65.27% |
69.35% |
74.86% |
52.98% |
| Effective Tax Rate |
|
-4.73% |
15.60% |
10.49% |
-5.19% |
0.31% |
16.36% |
0.00% |
-18.51% |
-13.26% |
17.06% |
-40.78% |
| Return on Invested Capital (ROIC) |
|
6.53% |
7.99% |
6.95% |
5.94% |
7.74% |
2.79% |
4.67% |
6.23% |
6.69% |
3.84% |
8.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.04% |
5.80% |
7.15% |
5.28% |
5.93% |
2.92% |
3.22% |
5.45% |
5.77% |
3.56% |
6.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.94% |
6.48% |
8.47% |
6.40% |
7.10% |
3.38% |
4.13% |
7.27% |
7.37% |
4.53% |
9.65% |
| Return on Equity (ROE) |
|
12.47% |
14.47% |
15.42% |
12.34% |
14.85% |
6.17% |
8.81% |
13.51% |
14.05% |
8.37% |
18.12% |
| Cash Return on Invested Capital (CROIC) |
|
-10.13% |
-7.27% |
-6.99% |
-6.52% |
-1.38% |
-3.97% |
-1.94% |
-2.82% |
-5.61% |
-5.82% |
-7.44% |
| Operating Return on Assets (OROA) |
|
4.38% |
7.13% |
6.07% |
4.19% |
6.06% |
2.71% |
5.03% |
4.27% |
4.60% |
3.69% |
4.53% |
| Return on Assets (ROA) |
|
2.37% |
2.22% |
5.31% |
3.13% |
3.09% |
2.19% |
1.00% |
3.30% |
3.61% |
2.29% |
3.38% |
| Return on Common Equity (ROCE) |
|
10.35% |
11.57% |
12.56% |
10.18% |
12.42% |
5.02% |
7.24% |
11.21% |
11.80% |
6.88% |
14.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.09% |
0.00% |
13.23% |
10.51% |
11.46% |
0.00% |
8.48% |
8.99% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,923 |
2,245 |
1,802 |
1,757 |
2,847 |
786 |
1,579 |
2,265 |
2,862 |
1,315 |
3,109 |
| NOPAT Margin |
|
26.81% |
32.64% |
31.44% |
28.95% |
37.62% |
14.60% |
25.28% |
33.80% |
35.93% |
20.24% |
46.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.48% |
2.20% |
-0.20% |
0.67% |
1.81% |
-0.13% |
1.45% |
0.78% |
0.92% |
0.27% |
1.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.71% |
- |
- |
- |
0.55% |
1.05% |
1.47% |
1.81% |
0.81% |
1.82% |
| Cost of Revenue to Revenue |
|
47.21% |
43.70% |
50.22% |
49.74% |
43.61% |
55.09% |
37.43% |
45.28% |
43.76% |
60.84% |
50.43% |
| 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 |
|
27.19% |
17.62% |
14.66% |
22.74% |
18.65% |
27.46% |
26.46% |
26.19% |
24.52% |
14.76% |
16.62% |
| Earnings before Interest and Taxes (EBIT) |
|
1,881 |
2,935 |
2,213 |
1,736 |
3,125 |
1,083 |
2,327 |
2,119 |
2,718 |
1,762 |
2,263 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,907 |
4,616 |
3,201 |
3,207 |
4,845 |
2,665 |
3,503 |
3,976 |
4,911 |
3,477 |
3,725 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.39 |
2.55 |
2.70 |
2.96 |
3.47 |
2.94 |
2.93 |
2.81 |
2.87 |
3.06 |
3.50 |
| Price to Tangible Book Value (P/TBV) |
|
2.68 |
2.86 |
3.01 |
3.30 |
3.85 |
3.26 |
3.24 |
3.11 |
3.15 |
3.36 |
3.86 |
| Price to Revenue (P/Rev) |
|
4.11 |
4.31 |
4.83 |
5.63 |
6.62 |
5.96 |
5.77 |
5.52 |
5.91 |
6.10 |
6.94 |
| Price to Earnings (P/E) |
|
14.76 |
16.57 |
17.50 |
23.02 |
24.99 |
21.22 |
26.46 |
24.15 |
23.91 |
24.46 |
23.65 |
| Dividend Yield |
|
3.29% |
3.17% |
3.00% |
2.78% |
2.38% |
2.87% |
2.98% |
3.12% |
2.93% |
2.82% |
2.50% |
| Earnings Yield |
|
6.78% |
6.04% |
5.71% |
4.34% |
4.00% |
4.71% |
3.78% |
4.14% |
4.18% |
4.09% |
4.23% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.53 |
1.60 |
1.63 |
1.72 |
1.93 |
1.72 |
1.67 |
1.63 |
1.68 |
1.73 |
1.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.85 |
7.01 |
7.87 |
8.91 |
9.77 |
9.41 |
9.43 |
9.23 |
9.55 |
9.72 |
10.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.74 |
11.50 |
13.18 |
15.42 |
16.16 |
16.73 |
16.76 |
15.95 |
16.68 |
16.79 |
18.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.27 |
17.95 |
21.45 |
26.26 |
25.62 |
28.55 |
28.82 |
27.63 |
30.45 |
29.84 |
34.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.93 |
22.33 |
25.97 |
29.70 |
29.52 |
32.99 |
27.88 |
26.08 |
27.39 |
27.33 |
32.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.93 |
17.43 |
16.82 |
16.99 |
18.12 |
17.57 |
18.40 |
19.59 |
20.99 |
21.33 |
24.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.30 |
1.24 |
1.35 |
1.39 |
1.39 |
1.35 |
1.49 |
1.53 |
1.44 |
1.44 |
1.57 |
| Long-Term Debt to Equity |
|
1.05 |
1.04 |
1.11 |
1.15 |
1.11 |
1.19 |
1.32 |
1.36 |
1.30 |
1.35 |
1.41 |
| Financial Leverage |
|
1.18 |
1.12 |
1.18 |
1.21 |
1.20 |
1.16 |
1.28 |
1.33 |
1.28 |
1.27 |
1.40 |
| Leverage Ratio |
|
3.18 |
3.10 |
3.07 |
3.10 |
3.08 |
3.07 |
3.12 |
3.19 |
3.14 |
3.16 |
3.27 |
| Compound Leverage Factor |
|
1.64 |
1.14 |
3.01 |
2.20 |
1.57 |
2.96 |
-0.08 |
2.08 |
2.18 |
2.37 |
1.73 |
| Debt to Total Capital |
|
56.45% |
55.36% |
57.37% |
58.16% |
58.16% |
57.50% |
59.77% |
60.46% |
59.04% |
58.99% |
61.04% |
| Short-Term Debt to Total Capital |
|
10.89% |
8.93% |
10.10% |
9.95% |
11.71% |
6.95% |
6.57% |
6.81% |
5.68% |
3.74% |
6.11% |
| Long-Term Debt to Total Capital |
|
45.56% |
46.44% |
47.28% |
48.21% |
46.45% |
50.55% |
53.19% |
53.65% |
53.37% |
55.25% |
54.93% |
| 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 |
|
7.29% |
8.74% |
7.71% |
7.25% |
6.67% |
7.51% |
7.03% |
6.58% |
6.60% |
7.32% |
6.67% |
| Common Equity to Total Capital |
|
36.26% |
35.90% |
34.91% |
34.59% |
35.17% |
34.99% |
33.20% |
32.96% |
34.35% |
33.69% |
32.29% |
| Debt to EBITDA |
|
4.59 |
4.28 |
4.93 |
5.53 |
5.22 |
5.92 |
6.31 |
6.22 |
6.19 |
6.03 |
6.49 |
| Net Debt to EBITDA |
|
4.11 |
3.76 |
4.43 |
4.98 |
4.62 |
5.37 |
5.77 |
5.74 |
5.66 |
5.50 |
5.99 |
| Long-Term Debt to EBITDA |
|
3.70 |
3.59 |
4.06 |
4.59 |
4.17 |
5.20 |
5.61 |
5.52 |
5.59 |
5.64 |
5.84 |
| Debt to NOPAT |
|
8.96 |
8.30 |
9.72 |
10.66 |
9.53 |
11.66 |
10.49 |
10.16 |
10.16 |
9.81 |
11.19 |
| Net Debt to NOPAT |
|
8.03 |
7.29 |
8.72 |
9.60 |
8.43 |
10.59 |
9.59 |
9.39 |
9.30 |
8.96 |
10.34 |
| Long-Term Debt to NOPAT |
|
7.23 |
6.96 |
8.01 |
8.84 |
7.61 |
10.25 |
9.34 |
9.02 |
9.18 |
9.19 |
10.07 |
| Altman Z-Score |
|
0.93 |
0.98 |
1.01 |
1.02 |
1.15 |
0.99 |
1.00 |
0.96 |
1.02 |
1.02 |
1.07 |
| Noncontrolling Interest Sharing Ratio |
|
17.03% |
20.07% |
18.54% |
17.47% |
16.33% |
18.61% |
17.79% |
16.97% |
16.03% |
17.77% |
17.29% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.50 |
0.55 |
0.51 |
0.49 |
0.41 |
0.47 |
0.55 |
0.54 |
0.55 |
0.60 |
0.54 |
| Quick Ratio |
|
0.23 |
0.26 |
0.23 |
0.24 |
0.22 |
0.24 |
0.31 |
0.32 |
0.34 |
0.38 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17,661 |
-14,925 |
-15,008 |
-14,201 |
-7,605 |
-11,414 |
-9,625 |
-10,866 |
-14,231 |
-16,854 |
-17,584 |
| Operating Cash Flow to CapEx |
|
138.74% |
141.43% |
132.17% |
192.98% |
216.48% |
111.48% |
117.93% |
164.13% |
164.41% |
126.21% |
85.70% |
| Free Cash Flow to Firm to Interest Expense |
|
-679.28 |
-7.54 |
-46.46 |
-17.32 |
-4.19 |
0.00 |
-5.43 |
-10.25 |
-12.34 |
-28.81 |
-13.66 |
| Operating Cash Flow to Interest Expense |
|
140.92 |
1.45 |
9.53 |
4.80 |
2.35 |
0.00 |
1.56 |
3.01 |
3.49 |
4.27 |
2.03 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
39.35 |
0.43 |
2.32 |
2.31 |
1.26 |
0.00 |
0.24 |
1.18 |
1.37 |
0.89 |
-0.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.17 |
0.16 |
0.15 |
0.15 |
0.13 |
0.14 |
0.14 |
0.13 |
0.14 |
0.13 |
| Accounts Receivable Turnover |
|
5.33 |
5.83 |
6.74 |
5.58 |
5.64 |
5.46 |
5.80 |
5.05 |
5.37 |
5.34 |
5.11 |
| Inventory Turnover |
|
6.81 |
6.14 |
6.10 |
6.01 |
5.63 |
5.63 |
5.22 |
5.34 |
5.05 |
5.53 |
5.41 |
| Fixed Asset Turnover |
|
0.24 |
0.24 |
0.22 |
0.21 |
0.21 |
0.19 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
| Accounts Payable Turnover |
|
1.90 |
1.48 |
2.29 |
2.32 |
2.11 |
1.57 |
2.57 |
2.71 |
2.40 |
1.76 |
2.53 |
| Days Sales Outstanding (DSO) |
|
68.53 |
62.62 |
54.19 |
65.36 |
64.74 |
66.86 |
62.92 |
72.23 |
67.93 |
68.35 |
71.36 |
| Days Inventory Outstanding (DIO) |
|
53.64 |
59.45 |
59.88 |
60.68 |
64.79 |
64.81 |
69.98 |
68.40 |
72.29 |
66.01 |
67.49 |
| Days Payable Outstanding (DPO) |
|
191.66 |
247.43 |
159.60 |
157.65 |
172.69 |
232.34 |
141.90 |
134.64 |
152.17 |
207.47 |
144.47 |
| Cash Conversion Cycle (CCC) |
|
-69.49 |
-125.37 |
-45.54 |
-31.60 |
-43.16 |
-100.66 |
-9.00 |
5.98 |
-11.95 |
-73.11 |
-5.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
122,331 |
123,389 |
131,151 |
133,861 |
132,783 |
135,589 |
142,355 |
146,992 |
149,876 |
153,758 |
163,048 |
| Invested Capital Turnover |
|
0.24 |
0.24 |
0.22 |
0.21 |
0.21 |
0.19 |
0.18 |
0.18 |
0.19 |
0.19 |
0.18 |
| Increase / (Decrease) in Invested Capital |
|
19,584 |
17,170 |
16,810 |
15,958 |
10,452 |
12,200 |
11,204 |
13,131 |
17,093 |
18,169 |
20,693 |
| Enterprise Value (EV) |
|
187,735 |
197,016 |
213,635 |
230,203 |
256,471 |
232,912 |
238,366 |
239,105 |
251,151 |
266,342 |
301,344 |
| Market Capitalization |
|
112,499 |
121,095 |
131,125 |
145,482 |
173,739 |
147,424 |
145,823 |
142,910 |
155,456 |
167,192 |
193,518 |
| Book Value per Share |
|
$23.27 |
$23.14 |
$23.68 |
$23.92 |
$24.35 |
$24.36 |
$24.22 |
$24.68 |
$26.31 |
$26.22 |
$26.50 |
| Tangible Book Value per Share |
|
$20.78 |
$20.65 |
$21.20 |
$21.44 |
$21.96 |
$22.00 |
$21.85 |
$22.31 |
$23.96 |
$23.89 |
$24.03 |
| Total Capital |
|
129,890 |
132,235 |
139,326 |
142,069 |
142,305 |
143,194 |
150,044 |
154,121 |
157,718 |
162,098 |
171,035 |
| Total Debt |
|
73,322 |
73,211 |
79,937 |
82,633 |
82,767 |
82,333 |
89,678 |
93,189 |
93,122 |
95,619 |
104,403 |
| Total Long-Term Debt |
|
59,183 |
61,405 |
65,868 |
68,494 |
66,100 |
72,385 |
79,814 |
82,690 |
84,169 |
89,556 |
93,948 |
| Net Debt |
|
65,763 |
64,365 |
71,762 |
74,425 |
73,245 |
74,728 |
81,989 |
86,060 |
85,280 |
87,279 |
96,416 |
| Capital Expenditures (CapEx) |
|
2,641 |
2,035 |
2,328 |
2,038 |
1,972 |
1,777 |
2,348 |
1,943 |
2,450 |
1,980 |
3,050 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,681 |
-3,486 |
304 |
-840 |
-3,063 |
-4,943 |
-2,768 |
-1,783 |
-3,678 |
-5,982 |
-3,258 |
| Debt-free Net Working Capital (DFNWC) |
|
-113 |
-796 |
1,946 |
711 |
-800 |
-3,456 |
-349 |
-55 |
-1,287 |
-3,170 |
-1,260 |
| Net Working Capital (NWC) |
|
-14,252 |
-12,602 |
-12,123 |
-13,428 |
-17,467 |
-13,404 |
-10,213 |
-10,554 |
-10,240 |
-9,233 |
-11,715 |
| Net Nonoperating Expense (NNE) |
|
904 |
1,331 |
-135 |
461 |
1,256 |
-88 |
1,115 |
626 |
727 |
221 |
1,421 |
| Net Nonoperating Obligations (NNO) |
|
65,763 |
64,365 |
71,762 |
74,425 |
73,245 |
74,728 |
81,989 |
86,060 |
85,280 |
87,279 |
96,416 |
| Total Depreciation and Amortization (D&A) |
|
2,026 |
1,681 |
988 |
1,471 |
1,720 |
1,582 |
1,176 |
1,857 |
2,193 |
1,715 |
1,462 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.13% |
-12.40% |
1.12% |
-3.25% |
-11.67% |
-19.97% |
-10.95% |
-6.88% |
-13.99% |
-21.82% |
-11.69% |
| Debt-free Net Working Capital to Revenue |
|
-0.41% |
-2.83% |
7.17% |
2.75% |
-3.05% |
-13.96% |
-1.38% |
-0.21% |
-4.89% |
-11.56% |
-4.52% |
| Net Working Capital to Revenue |
|
-52.01% |
-44.82% |
-44.69% |
-51.95% |
-66.56% |
-54.15% |
-40.42% |
-40.75% |
-38.94% |
-33.68% |
-42.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.60 |
$0.59 |
$1.11 |
$0.79 |
$0.90 |
$0.58 |
$0.41 |
$0.99 |
$1.18 |
$0.73 |
$1.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.05B |
2.05B |
2.05B |
2.06B |
2.06B |
2.06B |
2.06B |
2.06B |
2.08B |
2.08B |
2.09B |
| Adjusted Diluted Earnings per Share |
|
$0.60 |
$0.58 |
$1.10 |
$0.79 |
$0.90 |
$0.58 |
$0.40 |
$0.98 |
$1.18 |
$0.74 |
$1.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.05B |
2.05B |
2.05B |
2.06B |
2.06B |
2.06B |
2.06B |
2.06B |
2.08B |
2.08B |
2.09B |
| 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 |
|
2.05B |
2.05B |
2.05B |
2.06B |
2.06B |
2.06B |
2.06B |
2.06B |
2.08B |
2.08B |
2.09B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,280 |
1,912 |
1,750 |
1,149 |
2,617 |
758 |
1,554 |
1,325 |
1,669 |
1,263 |
1,366 |
| Normalized NOPAT Margin |
|
17.85% |
27.81% |
30.53% |
18.93% |
34.58% |
14.07% |
24.88% |
19.78% |
20.95% |
19.44% |
20.38% |
| Pre Tax Income Margin |
|
13.57% |
15.75% |
37.76% |
20.30% |
21.09% |
19.40% |
-0.91% |
20.64% |
23.66% |
20.30% |
17.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
72.35 |
1.48 |
6.85 |
2.12 |
1.72 |
0.00 |
1.31 |
2.00 |
2.36 |
3.01 |
1.76 |
| NOPAT to Interest Expense |
|
73.95 |
1.13 |
5.58 |
2.14 |
1.57 |
0.00 |
0.89 |
2.14 |
2.48 |
2.25 |
2.42 |
| EBIT Less CapEx to Interest Expense |
|
-29.23 |
0.45 |
-0.36 |
-0.37 |
0.63 |
0.00 |
-0.01 |
0.17 |
0.23 |
-0.37 |
-0.61 |
| NOPAT Less CapEx to Interest Expense |
|
-27.62 |
0.11 |
-1.63 |
-0.34 |
0.48 |
0.00 |
-0.43 |
0.30 |
0.36 |
-1.14 |
0.05 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
55.28% |
60.20% |
60.77% |
77.84% |
72.06% |
74.32% |
102.79% |
97.46% |
89.16% |
87.77% |
73.43% |
| Augmented Payout Ratio |
|
55.28% |
60.20% |
60.77% |
77.84% |
72.06% |
74.32% |
102.79% |
97.46% |
89.16% |
87.77% |
73.43% |