| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,087,874,212.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,087,874,212.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.35% |
23.66% |
50.17% |
64.07% |
84.72% |
42.84% |
24.53% |
20.79% |
19.96% |
20.63% |
45.85% |
| EBITDA Growth |
|
-11.53% |
-208.30% |
10.33% |
108.50% |
133.68% |
221.20% |
167.49% |
118.44% |
80.29% |
39.07% |
67.17% |
| EBIT Growth |
|
-20.23% |
-127.14% |
-13.74% |
226.36% |
308.93% |
171.07% |
389.44% |
179.46% |
123.49% |
52.72% |
81.25% |
| NOPAT Growth |
|
-18.17% |
-96.30% |
-48.60% |
407.03% |
432.21% |
165.61% |
957.34% |
135.24% |
103.59% |
-13.84% |
86.60% |
| Net Income Growth |
|
-25.91% |
-115.91% |
-50.69% |
452.90% |
466.87% |
145.14% |
962.57% |
142.12% |
99.46% |
-5.21% |
74.97% |
| EPS Growth |
|
-25.93% |
-104.30% |
-65.91% |
289.47% |
300.00% |
132.37% |
1,020.00% |
150.00% |
108.75% |
-3.25% |
78.57% |
| Operating Cash Flow Growth |
|
112.05% |
-39.01% |
61.33% |
115.38% |
64.31% |
307.63% |
161.73% |
66.95% |
39.44% |
44.21% |
86.36% |
| Free Cash Flow Firm Growth |
|
189.84% |
-3,737.96% |
-713.48% |
-784.81% |
-630.63% |
128.12% |
111.34% |
122.17% |
119.50% |
-41.76% |
321.01% |
| Invested Capital Growth |
|
-7.42% |
71.12% |
49.67% |
49.83% |
51.72% |
-9.34% |
2.18% |
0.28% |
0.10% |
-4.73% |
-4.50% |
| Revenue Q/Q Growth |
|
-7.08% |
58.72% |
1.67% |
9.42% |
4.61% |
22.74% |
-11.36% |
6.13% |
3.89% |
23.43% |
7.17% |
| EBITDA Q/Q Growth |
|
-8.98% |
-407.89% |
150.21% |
48.17% |
2.01% |
59.68% |
10.83% |
21.00% |
-15.80% |
23.17% |
33.22% |
| EBIT Q/Q Growth |
|
-19.77% |
-1,178.93% |
117.25% |
118.62% |
0.53% |
87.51% |
18.77% |
24.82% |
-19.60% |
28.14% |
40.96% |
| NOPAT Q/Q Growth |
|
-2.41% |
-1,305.49% |
107.99% |
439.74% |
2.44% |
48.61% |
28.68% |
20.08% |
-11.35% |
-37.11% |
178.71% |
| Net Income Q/Q Growth |
|
5.16% |
-2,031.29% |
105.69% |
378.77% |
7.82% |
53.79% |
33.85% |
9.10% |
-11.18% |
-26.91% |
147.07% |
| EPS Q/Q Growth |
|
5.26% |
-2,000.00% |
103.95% |
393.33% |
8.11% |
53.75% |
36.59% |
10.12% |
-9.73% |
-28.74% |
152.10% |
| Operating Cash Flow Q/Q Growth |
|
51.28% |
-38.58% |
25.97% |
84.02% |
15.41% |
52.37% |
-19.12% |
17.38% |
-3.61% |
57.57% |
4.53% |
| Free Cash Flow Firm Q/Q Growth |
|
33.25% |
-993.29% |
36.72% |
6.31% |
-3.25% |
147.34% |
-75.25% |
83.26% |
-9.21% |
41.40% |
78.95% |
| Invested Capital Q/Q Growth |
|
-0.60% |
65.87% |
-8.69% |
0.95% |
0.66% |
-0.88% |
1.46% |
-0.93% |
0.48% |
-5.67% |
1.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
45.01% |
41.80% |
47.65% |
51.02% |
49.84% |
57.70% |
57.96% |
62.37% |
64.68% |
70.27% |
73.49% |
| EBITDA Margin |
|
30.49% |
-59.14% |
29.21% |
39.55% |
38.57% |
50.18% |
62.73% |
71.53% |
57.97% |
57.85% |
71.90% |
| Operating Margin |
|
9.55% |
-70.99% |
9.94% |
23.60% |
24.50% |
34.68% |
44.89% |
57.70% |
46.63% |
45.00% |
61.12% |
| EBIT Margin |
|
11.23% |
-76.35% |
12.95% |
25.87% |
24.86% |
37.99% |
50.90% |
59.86% |
46.33% |
48.09% |
63.25% |
| Profit (Net Income) Margin |
|
6.54% |
-79.56% |
4.45% |
19.47% |
20.07% |
25.14% |
37.96% |
39.03% |
33.36% |
19.76% |
45.55% |
| Tax Burden Percent |
|
70.26% |
101.48% |
41.82% |
82.72% |
87.25% |
69.18% |
76.97% |
66.55% |
73.51% |
41.50% |
72.62% |
| Interest Burden Percent |
|
82.86% |
102.68% |
82.15% |
90.96% |
92.49% |
95.67% |
96.90% |
97.96% |
97.97% |
98.99% |
99.16% |
| Effective Tax Rate |
|
31.47% |
0.00% |
60.75% |
18.44% |
23.04% |
34.18% |
26.18% |
35.02% |
31.39% |
63.77% |
30.64% |
| Return on Invested Capital (ROIC) |
|
3.68% |
-23.63% |
2.18% |
12.05% |
13.46% |
14.26% |
22.84% |
27.04% |
23.97% |
13.31% |
37.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.70% |
-273.19% |
-0.67% |
10.75% |
6.32% |
69.25% |
8.73% |
23.63% |
21.41% |
7.86% |
33.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.12% |
-5.31% |
0.02% |
-0.32% |
-0.20% |
0.56% |
-0.50% |
-1.82% |
-2.00% |
-1.06% |
-5.03% |
| Return on Equity (ROE) |
|
3.56% |
-28.94% |
2.20% |
11.73% |
13.26% |
14.82% |
22.34% |
25.22% |
21.97% |
12.26% |
32.51% |
| Cash Return on Invested Capital (CROIC) |
|
6.56% |
-57.25% |
-45.15% |
-43.22% |
-41.80% |
20.32% |
14.16% |
20.08% |
23.31% |
28.33% |
32.74% |
| Operating Return on Assets (OROA) |
|
3.22% |
-19.19% |
3.64% |
8.21% |
8.96% |
12.69% |
18.06% |
22.23% |
17.97% |
19.22% |
27.90% |
| Return on Assets (ROA) |
|
1.87% |
-20.00% |
1.25% |
6.17% |
7.23% |
8.40% |
13.47% |
14.49% |
12.94% |
7.89% |
20.09% |
| Return on Common Equity (ROCE) |
|
3.53% |
-28.72% |
2.19% |
11.64% |
13.16% |
14.73% |
22.21% |
25.07% |
21.85% |
12.19% |
32.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.07% |
0.00% |
-9.18% |
-6.63% |
-4.00% |
0.00% |
16.33% |
19.69% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
163 |
-1,966 |
157 |
847 |
868 |
1,290 |
1,660 |
1,994 |
1,767 |
1,112 |
3,098 |
| NOPAT Margin |
|
6.54% |
-49.69% |
3.90% |
19.25% |
18.85% |
22.83% |
33.14% |
37.49% |
31.99% |
16.30% |
42.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.02% |
249.57% |
2.85% |
1.31% |
7.14% |
-54.99% |
14.10% |
3.41% |
2.56% |
5.45% |
4.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-5.10% |
- |
- |
- |
3.31% |
4.22% |
5.01% |
4.54% |
2.81% |
7.65% |
| Cost of Revenue to Revenue |
|
54.99% |
58.20% |
52.35% |
48.98% |
50.16% |
42.30% |
42.04% |
37.63% |
35.32% |
29.73% |
26.51% |
| SG&A Expenses to Revenue |
|
4.29% |
13.01% |
4.33% |
3.61% |
3.65% |
2.34% |
3.05% |
2.69% |
4.07% |
2.16% |
1.34% |
| R&D to Revenue |
|
2.13% |
1.72% |
1.32% |
1.11% |
1.02% |
0.85% |
0.86% |
0.75% |
0.72% |
0.63% |
0.62% |
| Operating Expenses to Revenue |
|
35.46% |
112.79% |
37.71% |
27.42% |
25.34% |
23.02% |
13.07% |
4.66% |
18.05% |
25.27% |
12.37% |
| Earnings before Interest and Taxes (EBIT) |
|
280 |
-3,021 |
521 |
1,139 |
1,145 |
2,147 |
2,550 |
3,183 |
2,559 |
3,279 |
4,622 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
760 |
-2,340 |
1,175 |
1,741 |
1,776 |
2,836 |
3,143 |
3,803 |
3,202 |
3,944 |
5,254 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.50 |
1.11 |
1.42 |
1.64 |
2.06 |
1.42 |
1.74 |
2.02 |
2.79 |
3.22 |
3.37 |
| Price to Tangible Book Value (P/TBV) |
|
1.67 |
1.23 |
1.57 |
1.82 |
2.27 |
1.55 |
1.90 |
2.20 |
3.03 |
3.49 |
3.65 |
| Price to Revenue (P/Rev) |
|
2.58 |
2.72 |
3.12 |
3.25 |
3.61 |
2.27 |
2.77 |
3.15 |
4.31 |
4.81 |
4.72 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.66 |
10.73 |
10.33 |
12.89 |
15.38 |
13.93 |
| Dividend Yield |
|
4.87% |
5.32% |
4.07% |
3.10% |
2.15% |
2.69% |
2.07% |
2.15% |
1.19% |
1.00% |
0.93% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.90% |
9.32% |
9.68% |
7.76% |
6.50% |
7.18% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.50 |
1.10 |
1.56 |
1.77 |
2.21 |
1.52 |
1.83 |
2.15 |
3.07 |
3.77 |
4.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.57 |
2.91 |
3.35 |
3.39 |
3.73 |
2.32 |
2.69 |
2.98 |
4.10 |
4.51 |
4.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.92 |
107.59 |
102.60 |
37.70 |
26.91 |
5.75 |
5.57 |
5.31 |
6.80 |
7.25 |
6.81 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.75 |
7.58 |
6.80 |
8.45 |
8.83 |
8.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.77 |
11.36 |
10.57 |
13.14 |
15.67 |
13.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.99 |
12.46 |
14.43 |
13.17 |
14.17 |
6.81 |
6.94 |
7.16 |
9.57 |
9.89 |
9.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.98 |
0.00 |
0.00 |
0.00 |
0.00 |
7.13 |
13.09 |
10.71 |
13.19 |
12.99 |
11.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.31 |
0.32 |
0.32 |
0.29 |
0.30 |
0.29 |
0.25 |
0.23 |
0.17 |
0.16 |
0.15 |
| Long-Term Debt to Equity |
|
0.31 |
0.25 |
0.32 |
0.29 |
0.30 |
0.26 |
0.25 |
0.23 |
0.17 |
0.16 |
0.15 |
| Financial Leverage |
|
-0.03 |
0.02 |
-0.03 |
-0.03 |
-0.03 |
0.01 |
-0.06 |
-0.08 |
-0.09 |
-0.13 |
-0.15 |
| Leverage Ratio |
|
1.90 |
1.93 |
1.93 |
1.92 |
1.92 |
1.89 |
1.83 |
1.79 |
1.75 |
1.77 |
1.70 |
| Compound Leverage Factor |
|
1.57 |
1.98 |
1.58 |
1.74 |
1.77 |
1.80 |
1.78 |
1.76 |
1.72 |
1.75 |
1.69 |
| Debt to Total Capital |
|
23.73% |
24.20% |
24.37% |
22.72% |
23.11% |
22.75% |
20.04% |
18.84% |
14.21% |
13.85% |
13.37% |
| Short-Term Debt to Total Capital |
|
0.00% |
4.99% |
0.00% |
0.00% |
0.00% |
2.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
23.73% |
19.20% |
24.37% |
22.72% |
23.11% |
20.38% |
20.04% |
18.84% |
14.21% |
13.85% |
13.37% |
| 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 |
|
0.74% |
0.46% |
0.48% |
0.48% |
0.47% |
0.46% |
0.47% |
0.44% |
0.48% |
0.44% |
0.42% |
| Common Equity to Total Capital |
|
75.53% |
75.34% |
75.15% |
76.80% |
76.41% |
76.79% |
79.50% |
80.72% |
85.31% |
85.71% |
86.21% |
| Debt to EBITDA |
|
3.15 |
29.13 |
21.79 |
6.51 |
3.82 |
1.18 |
0.83 |
0.65 |
0.43 |
0.39 |
0.33 |
| Net Debt to EBITDA |
|
-0.19 |
6.73 |
6.68 |
1.42 |
0.76 |
0.10 |
-0.18 |
-0.31 |
-0.35 |
-0.49 |
-0.47 |
| Long-Term Debt to EBITDA |
|
3.15 |
23.12 |
21.79 |
6.51 |
3.82 |
1.05 |
0.83 |
0.65 |
0.43 |
0.39 |
0.33 |
| Debt to NOPAT |
|
-26.59 |
-7.83 |
-7.42 |
-10.97 |
-53.05 |
2.82 |
1.69 |
1.29 |
0.82 |
0.84 |
0.68 |
| Net Debt to NOPAT |
|
1.57 |
-1.81 |
-2.27 |
-2.40 |
-10.50 |
0.24 |
-0.36 |
-0.62 |
-0.67 |
-1.07 |
-0.95 |
| Long-Term Debt to NOPAT |
|
-26.59 |
-6.22 |
-7.42 |
-10.97 |
-53.05 |
2.52 |
1.69 |
1.29 |
0.82 |
0.84 |
0.68 |
| Altman Z-Score |
|
1.35 |
0.72 |
1.27 |
1.52 |
1.85 |
1.49 |
1.98 |
2.43 |
3.34 |
3.66 |
4.11 |
| Noncontrolling Interest Sharing Ratio |
|
0.90% |
0.73% |
0.75% |
0.76% |
0.75% |
0.61% |
0.61% |
0.58% |
0.58% |
0.55% |
0.53% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.12 |
1.25 |
2.15 |
2.11 |
1.96 |
1.63 |
1.98 |
2.23 |
2.04 |
2.29 |
2.44 |
| Quick Ratio |
|
1.17 |
0.63 |
0.57 |
0.63 |
0.63 |
0.62 |
1.03 |
1.56 |
1.38 |
1.75 |
1.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,679 |
-14,999 |
-9,211 |
-8,630 |
-8,910 |
4,218 |
1,044 |
1,914 |
1,737 |
2,457 |
4,396 |
| Operating Cash Flow to CapEx |
|
166.06% |
66.96% |
91.29% |
178.50% |
187.91% |
286.97% |
0.00% |
0.00% |
374.88% |
460.69% |
688.18% |
| 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 |
|
0.29 |
0.25 |
0.28 |
0.32 |
0.36 |
0.33 |
0.35 |
0.37 |
0.39 |
0.40 |
0.44 |
| Accounts Receivable Turnover |
|
60.25 |
16.59 |
23.29 |
26.10 |
32.29 |
20.87 |
23.57 |
25.86 |
21.28 |
13.75 |
19.49 |
| Inventory Turnover |
|
3.38 |
3.05 |
3.57 |
3.86 |
4.30 |
3.71 |
4.06 |
3.99 |
3.66 |
3.32 |
3.17 |
| Fixed Asset Turnover |
|
0.45 |
0.00 |
0.46 |
0.51 |
0.58 |
0.00 |
0.59 |
0.61 |
0.64 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
10.12 |
8.41 |
10.88 |
12.72 |
12.47 |
9.94 |
12.20 |
12.36 |
10.53 |
9.75 |
9.90 |
| Days Sales Outstanding (DSO) |
|
6.06 |
22.00 |
15.68 |
13.99 |
11.30 |
17.49 |
15.49 |
14.11 |
17.15 |
26.54 |
18.73 |
| Days Inventory Outstanding (DIO) |
|
107.86 |
119.73 |
102.23 |
94.68 |
84.95 |
98.26 |
89.90 |
91.48 |
99.86 |
110.00 |
115.20 |
| Days Payable Outstanding (DPO) |
|
36.08 |
43.40 |
33.54 |
28.70 |
29.26 |
36.71 |
29.91 |
29.53 |
34.65 |
37.45 |
36.86 |
| Cash Conversion Cycle (CCC) |
|
77.84 |
98.34 |
84.36 |
79.96 |
66.99 |
79.04 |
75.47 |
76.07 |
82.36 |
99.09 |
97.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,906 |
31,359 |
28,230 |
28,497 |
28,684 |
28,431 |
28,846 |
28,577 |
28,714 |
27,086 |
27,548 |
| Invested Capital Turnover |
|
0.56 |
0.48 |
0.56 |
0.63 |
0.71 |
0.62 |
0.69 |
0.72 |
0.75 |
0.82 |
0.89 |
| Increase / (Decrease) in Invested Capital |
|
-1,516 |
13,033 |
9,368 |
9,477 |
9,778 |
-2,928 |
616 |
80 |
30 |
-1,345 |
-1,298 |
| Enterprise Value (EV) |
|
28,369 |
34,428 |
44,118 |
50,365 |
63,292 |
43,308 |
52,893 |
61,405 |
88,260 |
102,182 |
110,384 |
| Market Capitalization |
|
28,537 |
32,096 |
41,061 |
48,282 |
61,330 |
42,373 |
54,405 |
64,843 |
92,610 |
108,963 |
117,762 |
| Book Value per Share |
|
$24.00 |
$36.52 |
$25.07 |
$25.48 |
$25.89 |
$26.29 |
$27.73 |
$28.85 |
$30.25 |
$31.03 |
$32.10 |
| Tangible Book Value per Share |
|
$21.52 |
$32.75 |
$22.64 |
$23.06 |
$23.52 |
$23.95 |
$25.37 |
$26.46 |
$27.83 |
$28.60 |
$29.66 |
| Total Capital |
|
25,253 |
38,527 |
38,444 |
38,255 |
38,883 |
38,974 |
39,308 |
39,782 |
38,946 |
39,513 |
40,514 |
| Total Debt |
|
5,993 |
9,322 |
9,369 |
8,692 |
8,987 |
8,865 |
7,877 |
7,495 |
5,535 |
5,471 |
5,416 |
| Total Long-Term Debt |
|
5,993 |
7,399 |
9,369 |
8,692 |
8,987 |
7,941 |
7,877 |
7,495 |
5,535 |
5,471 |
5,416 |
| Net Debt |
|
-354 |
2,154 |
2,872 |
1,899 |
1,778 |
754 |
-1,695 |
-3,613 |
-4,535 |
-6,956 |
-7,550 |
| Capital Expenditures (CapEx) |
|
604 |
920 |
850 |
800 |
877 |
875 |
-858 |
-317 |
613 |
786 |
550 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-67 |
412 |
3,965 |
3,686 |
3,110 |
2,016 |
598 |
-924 |
-681 |
-887 |
-799 |
| Debt-free Net Working Capital (DFNWC) |
|
3,147 |
3,437 |
6,324 |
6,338 |
6,169 |
5,656 |
5,314 |
5,729 |
5,286 |
7,354 |
7,980 |
| Net Working Capital (NWC) |
|
3,147 |
1,514 |
6,324 |
6,338 |
6,169 |
4,732 |
5,314 |
5,729 |
5,286 |
7,354 |
7,980 |
| Net Nonoperating Expense (NNE) |
|
0.11 |
1,182 |
-22 |
-9.55 |
-56 |
-131 |
-242 |
-81 |
-76 |
-235 |
-230 |
| Net Nonoperating Obligations (NNO) |
|
-354 |
2,154 |
-845 |
-1,066 |
-1,212 |
-1,678 |
-2,585 |
-3,710 |
-4,697 |
-6,956 |
-7,550 |
| Total Depreciation and Amortization (D&A) |
|
480 |
681 |
654 |
602 |
631 |
689 |
593 |
620 |
643 |
665 |
632 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.61% |
3.49% |
30.14% |
24.78% |
18.31% |
10.79% |
3.04% |
-4.49% |
-3.17% |
-3.91% |
-3.20% |
| Debt-free Net Working Capital to Revenue |
|
28.47% |
29.10% |
48.07% |
42.61% |
36.32% |
30.28% |
27.02% |
27.83% |
24.58% |
32.44% |
31.96% |
| Net Working Capital to Revenue |
|
28.47% |
12.82% |
48.07% |
42.61% |
36.32% |
25.33% |
27.02% |
27.83% |
24.58% |
32.44% |
31.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.20 |
($3.80) |
$0.15 |
$0.74 |
$0.80 |
$1.23 |
$1.68 |
$1.86 |
$1.67 |
$1.20 |
$3.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
795M |
841M |
1.15B |
1.15B |
1.15B |
1.15B |
1.13B |
1.11B |
1.10B |
1.11B |
1.09B |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
($3.80) |
$0.15 |
$0.74 |
$0.80 |
$1.23 |
$1.68 |
$1.85 |
$1.67 |
$1.19 |
$3.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
796M |
841M |
1.15B |
1.16B |
1.15B |
1.15B |
1.13B |
1.11B |
1.10B |
1.11B |
1.09B |
| 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 |
|
794.80M |
1.15B |
1.15B |
1.15B |
1.14B |
1.13B |
1.11B |
1.10B |
1.09B |
1.09B |
1.07B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
163 |
-1,966 |
280 |
847 |
868 |
1,290 |
1,456 |
1,994 |
1,767 |
2,148 |
3,098 |
| Normalized NOPAT Margin |
|
6.54% |
-49.69% |
6.96% |
19.25% |
18.85% |
22.83% |
29.07% |
37.49% |
31.99% |
31.50% |
42.40% |
| Pre Tax Income Margin |
|
9.31% |
-78.39% |
10.64% |
23.53% |
23.00% |
36.34% |
49.32% |
58.64% |
45.38% |
47.61% |
62.72% |
| 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 |
|
-199.23% |
-63.44% |
-58.17% |
-77.83% |
-124.58% |
38.63% |
25.53% |
20.77% |
17.90% |
18.46% |
16.11% |
| Augmented Payout Ratio |
|
-199.23% |
-63.44% |
-58.17% |
-83.17% |
-162.29% |
75.48% |
56.76% |
60.33% |
54.81% |
50.59% |
60.91% |