| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,335,463.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,335,463.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.36% |
-1.43% |
-7.80% |
-9.10% |
-12.27% |
-30.89% |
1.06% |
1.31% |
-11.10% |
-1.87% |
6.52% |
| EBITDA Growth |
|
-40.72% |
19.00% |
4.20% |
22.97% |
28.97% |
-68.19% |
-58.88% |
-8.78% |
-34.29% |
81.45% |
-136.08% |
| EBIT Growth |
|
-63.82% |
0.00% |
-23.10% |
10.44% |
34.62% |
-99.57% |
-118.25% |
-13.49% |
-57.19% |
9,200.00% |
-653.13% |
| NOPAT Growth |
|
-62.25% |
-31.92% |
-27.57% |
-0.64% |
-0.75% |
-99.85% |
-115.97% |
-3.08% |
-56.05% |
79,096.62% |
-747.19% |
| Net Income Growth |
|
-65.77% |
-35.88% |
-30.60% |
1.19% |
24.88% |
-107.01% |
-147.04% |
-9.71% |
-70.81% |
1,676.67% |
-296.23% |
| EPS Growth |
|
-68.25% |
-39.77% |
-37.06% |
-5.22% |
30.61% |
-107.05% |
-149.19% |
-7.09% |
-70.31% |
1,754.55% |
-285.25% |
| Operating Cash Flow Growth |
|
-5.82% |
55.66% |
-38.30% |
22.74% |
12.80% |
-25.11% |
32.47% |
-0.69% |
-20.55% |
-6.47% |
20.96% |
| Free Cash Flow Firm Growth |
|
-1,640.54% |
-1,961.28% |
-134.06% |
88.56% |
93.46% |
109.33% |
117.62% |
284.01% |
495.11% |
101.91% |
-463.84% |
| Invested Capital Growth |
|
54.80% |
43.10% |
41.56% |
6.55% |
5.16% |
-2.25% |
-5.14% |
-4.37% |
-6.67% |
2.38% |
14.86% |
| Revenue Q/Q Growth |
|
5.24% |
19.52% |
-25.71% |
-2.72% |
1.57% |
-5.85% |
8.64% |
-2.48% |
-10.87% |
3.92% |
17.93% |
| EBITDA Q/Q Growth |
|
4.38% |
76.97% |
-36.84% |
5.40% |
9.47% |
-56.35% |
-18.36% |
133.85% |
-21.14% |
20.53% |
-116.23% |
| EBIT Q/Q Growth |
|
-5.03% |
138.90% |
-55.16% |
8.56% |
15.76% |
-99.24% |
-2,020.00% |
614.58% |
-42.71% |
64.31% |
-255.48% |
| NOPAT Q/Q Growth |
|
18.17% |
97.55% |
-59.07% |
3.98% |
18.04% |
-99.71% |
-4,550.00% |
731.10% |
-46.48% |
426.88% |
-147.60% |
| Net Income Q/Q Growth |
|
20.83% |
110.84% |
-60.51% |
0.59% |
49.12% |
-111.83% |
-165.00% |
293.08% |
-51.79% |
539.19% |
-166.60% |
| EPS Q/Q Growth |
|
9.70% |
112.24% |
-60.26% |
2.42% |
51.18% |
-111.46% |
-177.27% |
293.44% |
-51.69% |
538.60% |
-164.56% |
| Operating Cash Flow Q/Q Growth |
|
9.03% |
50.33% |
-51.62% |
54.78% |
0.20% |
-0.20% |
-14.41% |
16.04% |
-19.84% |
17.49% |
10.69% |
| Free Cash Flow Firm Q/Q Growth |
|
3.70% |
23.28% |
-13.96% |
86.41% |
44.94% |
209.40% |
115.38% |
41.84% |
18.22% |
-44.09% |
-488.11% |
| Invested Capital Q/Q Growth |
|
2.04% |
2.49% |
2.18% |
-0.29% |
0.71% |
-4.73% |
-0.84% |
0.51% |
-1.71% |
4.51% |
11.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.72% |
41.22% |
53.15% |
57.04% |
65.58% |
86.29% |
66.34% |
52.80% |
64.67% |
74.52% |
67.81% |
| EBITDA Margin |
|
36.88% |
54.61% |
46.43% |
50.31% |
54.22% |
25.14% |
18.89% |
45.30% |
40.08% |
46.48% |
-6.40% |
| Operating Margin |
|
17.63% |
37.52% |
21.00% |
24.30% |
22.68% |
0.09% |
-3.74% |
22.04% |
13.21% |
20.31% |
-29.78% |
| EBIT Margin |
|
18.54% |
37.05% |
22.36% |
24.96% |
28.44% |
0.23% |
-4.04% |
21.31% |
13.70% |
21.66% |
-28.55% |
| Profit (Net Income) Margin |
|
15.33% |
27.04% |
14.37% |
14.86% |
21.82% |
-2.74% |
-6.69% |
13.24% |
7.16% |
44.06% |
-24.88% |
| Tax Burden Percent |
|
103.31% |
80.22% |
78.97% |
72.96% |
90.86% |
59.41% |
82.38% |
76.94% |
77.08% |
254.30% |
76.18% |
| Interest Burden Percent |
|
80.04% |
90.96% |
81.37% |
81.61% |
84.42% |
-2,020.00% |
201.04% |
80.77% |
67.84% |
80.00% |
114.38% |
| Effective Tax Rate |
|
-3.31% |
19.78% |
21.03% |
27.04% |
9.14% |
0.00% |
0.00% |
23.06% |
22.92% |
-154.30% |
0.00% |
| Return on Invested Capital (ROIC) |
|
15.39% |
23.95% |
12.62% |
11.66% |
12.95% |
0.04% |
-1.50% |
9.73% |
5.71% |
28.88% |
-11.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.83% |
21.86% |
11.57% |
10.58% |
13.42% |
-1.07% |
-3.15% |
8.22% |
4.58% |
25.73% |
-12.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.38% |
11.26% |
6.32% |
6.55% |
7.99% |
-0.57% |
-1.82% |
4.52% |
2.42% |
12.35% |
-7.14% |
| Return on Equity (ROE) |
|
23.77% |
35.21% |
18.95% |
18.20% |
20.94% |
-0.54% |
-3.32% |
14.25% |
8.13% |
41.23% |
-18.41% |
| Cash Return on Invested Capital (CROIC) |
|
-20.96% |
-18.06% |
-18.51% |
7.67% |
8.87% |
10.53% |
10.61% |
9.79% |
10.37% |
9.10% |
1.92% |
| Operating Return on Assets (OROA) |
|
11.82% |
23.01% |
13.67% |
13.27% |
14.49% |
0.11% |
-1.88% |
9.92% |
6.25% |
9.73% |
-12.35% |
| Return on Assets (ROA) |
|
9.77% |
16.79% |
8.78% |
7.90% |
11.12% |
-1.28% |
-3.11% |
6.17% |
3.27% |
19.80% |
-10.76% |
| Return on Common Equity (ROCE) |
|
23.77% |
35.21% |
18.95% |
18.20% |
20.94% |
-0.54% |
-3.32% |
14.25% |
8.13% |
41.23% |
-18.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.84% |
0.00% |
18.87% |
18.78% |
19.16% |
0.00% |
6.23% |
5.73% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
482 |
953 |
390 |
406 |
479 |
1.40 |
-62 |
393 |
210 |
1,109 |
-528 |
| NOPAT Margin |
|
18.21% |
30.10% |
16.59% |
17.73% |
20.60% |
0.06% |
-2.62% |
16.96% |
10.19% |
51.64% |
-20.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.57% |
2.09% |
1.05% |
1.08% |
-0.47% |
1.10% |
1.65% |
1.51% |
1.13% |
3.15% |
1.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.92% |
- |
- |
- |
0.01% |
-0.40% |
2.50% |
1.36% |
6.76% |
-2.94% |
| Cost of Revenue to Revenue |
|
48.28% |
58.78% |
46.85% |
42.96% |
34.42% |
13.71% |
33.66% |
47.20% |
35.33% |
25.48% |
32.19% |
| SG&A Expenses to Revenue |
|
3.02% |
2.75% |
4.34% |
3.32% |
3.10% |
5.26% |
3.91% |
3.28% |
3.78% |
3.91% |
4.42% |
| 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 |
|
34.09% |
3.70% |
32.14% |
32.74% |
42.90% |
86.20% |
70.09% |
30.76% |
51.45% |
54.22% |
97.59% |
| Earnings before Interest and Taxes (EBIT) |
|
491 |
1,173 |
526 |
571 |
661 |
5.00 |
-96 |
494 |
283 |
465 |
-723 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
977 |
1,729 |
1,092 |
1,151 |
1,260 |
550 |
449 |
1,050 |
828 |
998 |
-162 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.33 |
1.12 |
1.37 |
1.21 |
0.95 |
1.02 |
1.11 |
0.95 |
1.01 |
0.89 |
1.46 |
| Price to Tangible Book Value (P/TBV) |
|
1.82 |
1.50 |
1.83 |
1.61 |
1.25 |
1.35 |
1.48 |
1.27 |
1.35 |
1.15 |
1.93 |
| Price to Revenue (P/Rev) |
|
1.16 |
1.07 |
1.32 |
1.20 |
1.00 |
1.15 |
1.21 |
1.07 |
1.16 |
1.11 |
1.86 |
| Price to Earnings (P/E) |
|
4.94 |
5.59 |
7.27 |
6.45 |
4.95 |
9.37 |
17.74 |
16.62 |
43.98 |
7.99 |
21.81 |
| Dividend Yield |
|
2.38% |
2.69% |
2.33% |
2.56% |
3.13% |
2.96% |
2.80% |
3.15% |
2.97% |
3.06% |
2.02% |
| Earnings Yield |
|
20.22% |
17.88% |
13.76% |
15.50% |
20.21% |
10.67% |
5.64% |
6.02% |
2.27% |
12.51% |
4.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.08 |
1.23 |
1.13 |
0.97 |
1.01 |
1.07 |
0.97 |
1.01 |
0.92 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.72 |
1.60 |
1.90 |
1.78 |
1.58 |
1.74 |
1.82 |
1.65 |
1.74 |
1.67 |
2.56 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.27 |
3.71 |
4.28 |
3.76 |
3.05 |
3.94 |
4.89 |
4.59 |
5.41 |
4.47 |
8.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.58 |
6.07 |
7.49 |
6.73 |
5.45 |
9.05 |
14.61 |
14.28 |
22.69 |
12.96 |
44.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.60 |
7.31 |
9.08 |
8.34 |
7.13 |
12.13 |
19.46 |
17.81 |
28.11 |
8.14 |
8.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.12 |
4.18 |
5.39 |
4.71 |
3.93 |
4.29 |
4.24 |
3.87 |
4.19 |
4.07 |
6.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
15.24 |
11.17 |
9.51 |
9.80 |
9.68 |
9.40 |
10.24 |
72.06 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.55 |
0.60 |
0.59 |
0.55 |
0.53 |
0.55 |
0.51 |
0.51 |
0.46 |
0.55 |
| Long-Term Debt to Equity |
|
0.57 |
0.53 |
0.53 |
0.47 |
0.46 |
0.47 |
0.44 |
0.42 |
0.43 |
0.39 |
0.48 |
| Financial Leverage |
|
0.61 |
0.51 |
0.55 |
0.62 |
0.60 |
0.54 |
0.58 |
0.55 |
0.53 |
0.48 |
0.55 |
| Leverage Ratio |
|
2.13 |
1.94 |
1.93 |
2.00 |
1.97 |
1.90 |
1.94 |
1.91 |
1.88 |
1.84 |
1.94 |
| Compound Leverage Factor |
|
1.70 |
1.77 |
1.57 |
1.63 |
1.66 |
-38.29 |
3.90 |
1.54 |
1.27 |
1.47 |
2.22 |
| Debt to Total Capital |
|
39.22% |
35.62% |
37.65% |
37.08% |
35.55% |
34.55% |
35.46% |
33.95% |
33.74% |
31.73% |
35.63% |
| Short-Term Debt to Total Capital |
|
4.51% |
1.76% |
4.53% |
7.52% |
6.19% |
3.80% |
7.32% |
5.98% |
5.30% |
4.94% |
4.88% |
| Long-Term Debt to Total Capital |
|
34.71% |
33.85% |
33.13% |
29.56% |
29.36% |
30.75% |
28.13% |
27.96% |
28.44% |
26.79% |
30.75% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
60.78% |
64.38% |
62.35% |
62.92% |
64.45% |
65.45% |
64.54% |
66.05% |
66.26% |
68.27% |
64.37% |
| Debt to EBITDA |
|
1.40 |
1.22 |
1.31 |
1.23 |
1.12 |
1.35 |
1.62 |
1.61 |
1.81 |
1.56 |
2.36 |
| Net Debt to EBITDA |
|
1.40 |
1.22 |
1.31 |
1.23 |
1.12 |
1.34 |
1.62 |
1.61 |
1.80 |
1.48 |
2.35 |
| Long-Term Debt to EBITDA |
|
1.24 |
1.16 |
1.15 |
0.98 |
0.93 |
1.20 |
1.29 |
1.33 |
1.53 |
1.32 |
2.03 |
| Debt to NOPAT |
|
2.16 |
2.41 |
2.78 |
2.73 |
2.62 |
4.15 |
6.46 |
6.25 |
9.41 |
2.85 |
2.42 |
| Net Debt to NOPAT |
|
2.16 |
2.41 |
2.78 |
2.73 |
2.62 |
4.12 |
6.45 |
6.23 |
9.37 |
2.70 |
2.41 |
| Long-Term Debt to NOPAT |
|
1.91 |
2.29 |
2.44 |
2.18 |
2.17 |
3.69 |
5.13 |
5.15 |
7.93 |
2.41 |
2.09 |
| Altman Z-Score |
|
1.24 |
1.45 |
1.50 |
1.39 |
1.31 |
1.21 |
1.13 |
1.19 |
1.21 |
1.25 |
1.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.45 |
0.60 |
0.52 |
0.44 |
0.52 |
0.51 |
0.43 |
0.43 |
0.45 |
0.54 |
0.56 |
| Quick Ratio |
|
0.43 |
0.51 |
0.46 |
0.38 |
0.45 |
0.46 |
0.39 |
0.40 |
0.41 |
0.50 |
0.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5,080 |
-3,897 |
-4,441 |
-603 |
-332 |
363 |
783 |
1,110 |
1,312 |
734 |
-2,848 |
| Operating Cash Flow to CapEx |
|
110.22% |
216.53% |
111.88% |
164.52% |
191.03% |
257.58% |
0.00% |
199.02% |
156.76% |
207.39% |
176.59% |
| Free Cash Flow to Firm to Interest Expense |
|
-51.83 |
-36.76 |
-45.32 |
-5.75 |
-3.22 |
3.43 |
8.07 |
11.69 |
14.42 |
7.89 |
-27.38 |
| Operating Cash Flow to Interest Expense |
|
9.24 |
12.85 |
6.72 |
9.71 |
9.92 |
9.62 |
9.00 |
10.66 |
8.92 |
10.26 |
10.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.86 |
6.92 |
0.71 |
3.81 |
4.73 |
5.89 |
22.06 |
5.31 |
3.23 |
5.31 |
4.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.64 |
0.62 |
0.61 |
0.53 |
0.51 |
0.47 |
0.47 |
0.47 |
0.46 |
0.45 |
0.43 |
| Accounts Receivable Turnover |
|
6.94 |
7.17 |
8.39 |
8.50 |
7.20 |
6.97 |
7.31 |
7.91 |
7.62 |
7.71 |
6.66 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.93 |
0.90 |
0.86 |
0.72 |
0.69 |
0.63 |
0.63 |
0.63 |
0.62 |
0.62 |
0.60 |
| Accounts Payable Turnover |
|
2.30 |
2.46 |
2.84 |
2.42 |
2.26 |
1.56 |
1.53 |
1.76 |
1.69 |
1.69 |
1.58 |
| Days Sales Outstanding (DSO) |
|
52.60 |
50.91 |
43.51 |
42.96 |
50.70 |
52.35 |
49.92 |
46.17 |
47.90 |
47.35 |
54.79 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
158.89 |
148.62 |
128.49 |
150.72 |
161.39 |
234.47 |
239.16 |
207.47 |
215.49 |
215.48 |
231.60 |
| Cash Conversion Cycle (CCC) |
|
-106.29 |
-97.71 |
-84.98 |
-107.76 |
-110.69 |
-182.13 |
-189.24 |
-161.30 |
-167.59 |
-168.13 |
-176.81 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,712 |
16,104 |
16,455 |
16,407 |
16,523 |
15,742 |
15,610 |
15,690 |
15,421 |
16,117 |
17,930 |
| Invested Capital Turnover |
|
0.85 |
0.80 |
0.76 |
0.66 |
0.63 |
0.57 |
0.57 |
0.57 |
0.56 |
0.56 |
0.54 |
| Increase / (Decrease) in Invested Capital |
|
5,562 |
4,850 |
4,831 |
1,009 |
811 |
-362 |
-845 |
-717 |
-1,102 |
375 |
2,320 |
| Enterprise Value (EV) |
|
18,838 |
17,397 |
20,266 |
18,592 |
15,967 |
15,954 |
16,672 |
15,199 |
15,566 |
14,847 |
23,191 |
| Market Capitalization |
|
12,678 |
11,663 |
14,073 |
12,513 |
10,099 |
10,543 |
11,142 |
9,886 |
10,379 |
9,925 |
16,819 |
| Book Value per Share |
|
$34.88 |
$38.00 |
$38.05 |
$38.68 |
$40.42 |
$39.69 |
$38.72 |
$39.94 |
$39.82 |
$44.20 |
$40.79 |
| Tangible Book Value per Share |
|
$25.44 |
$28.48 |
$28.47 |
$29.03 |
$30.61 |
$29.91 |
$28.94 |
$30.01 |
$29.83 |
$34.03 |
$30.76 |
| Total Capital |
|
15,715 |
16,107 |
16,460 |
16,415 |
16,532 |
15,784 |
15,618 |
15,710 |
15,446 |
16,397 |
17,956 |
| Total Debt |
|
6,163 |
5,737 |
6,198 |
6,087 |
5,877 |
5,453 |
5,538 |
5,333 |
5,212 |
5,202 |
6,398 |
| Total Long-Term Debt |
|
5,454 |
5,453 |
5,453 |
4,853 |
4,853 |
4,853 |
4,394 |
4,393 |
4,393 |
4,392 |
5,521 |
| Net Debt |
|
6,160 |
5,734 |
6,193 |
6,079 |
5,868 |
5,411 |
5,530 |
5,313 |
5,187 |
4,922 |
6,372 |
| Capital Expenditures (CapEx) |
|
822 |
629 |
589 |
620 |
535 |
396 |
-1,267 |
509 |
518 |
460 |
598 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,256 |
-855 |
-591 |
-574 |
-370 |
-754 |
-678 |
-710 |
-669 |
-742 |
-548 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,253 |
-852 |
-586 |
-566 |
-361 |
-712 |
-670 |
-690 |
-644 |
-462 |
-522 |
| Net Working Capital (NWC) |
|
-1,962 |
-1,136 |
-1,331 |
-1,800 |
-1,385 |
-1,312 |
-1,814 |
-1,630 |
-1,463 |
-1,272 |
-1,399 |
| Net Nonoperating Expense (NNE) |
|
76 |
97 |
52 |
66 |
-28 |
61 |
97 |
86 |
62 |
163 |
102 |
| Net Nonoperating Obligations (NNO) |
|
6,160 |
5,734 |
6,193 |
6,079 |
5,868 |
5,411 |
5,530 |
5,313 |
5,187 |
4,922 |
6,372 |
| Total Depreciation and Amortization (D&A) |
|
486 |
556 |
566 |
580 |
599 |
545 |
545 |
556 |
545 |
533 |
561 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.49% |
-7.86% |
-5.53% |
-5.49% |
-3.65% |
-8.24% |
-7.39% |
-7.71% |
-7.48% |
-8.33% |
-6.05% |
| Debt-free Net Working Capital to Revenue |
|
-11.46% |
-7.83% |
-5.48% |
-5.41% |
-3.56% |
-7.78% |
-7.30% |
-7.49% |
-7.20% |
-5.19% |
-5.76% |
| Net Working Capital to Revenue |
|
-17.95% |
-10.44% |
-12.46% |
-17.22% |
-13.67% |
-14.34% |
-19.77% |
-17.70% |
-16.35% |
-14.28% |
-15.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.48 |
$3.20 |
$1.25 |
$1.28 |
$1.93 |
($0.21) |
($0.61) |
$1.19 |
$0.58 |
$3.67 |
($2.35) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
273.70M |
259.90M |
269.70M |
266.20M |
262.10M |
264.60M |
260.40M |
259M |
256.20M |
257.20M |
268.20M |
| Adjusted Diluted Earnings per Share |
|
$1.47 |
$3.12 |
$1.24 |
$1.27 |
$1.92 |
($0.22) |
($0.61) |
$1.18 |
$0.57 |
$3.64 |
($2.35) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
276.30M |
263.90M |
272.30M |
268.10M |
264M |
267.40M |
260.40M |
260.10M |
258.10M |
259.70M |
268.20M |
| 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 |
|
272.90M |
269.52M |
266.98M |
263.61M |
260.32M |
260.32M |
259.82M |
257.04M |
253.26M |
283.34M |
281.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
327 |
953 |
390 |
406 |
479 |
1.40 |
449 |
393 |
319 |
340 |
512 |
| Normalized NOPAT Margin |
|
12.34% |
30.10% |
16.59% |
17.73% |
20.60% |
0.06% |
18.88% |
16.96% |
15.45% |
15.81% |
20.21% |
| Pre Tax Income Margin |
|
14.84% |
33.70% |
18.20% |
20.37% |
24.01% |
-4.62% |
-8.12% |
17.21% |
9.29% |
17.33% |
-32.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.01 |
11.07 |
5.37 |
5.44 |
6.42 |
0.05 |
-0.99 |
5.20 |
3.11 |
5.00 |
-6.95 |
| NOPAT to Interest Expense |
|
4.92 |
8.99 |
3.98 |
3.86 |
4.65 |
0.01 |
-0.64 |
4.14 |
2.31 |
11.92 |
-5.08 |
| EBIT Less CapEx to Interest Expense |
|
-3.38 |
5.13 |
-0.64 |
-0.47 |
1.22 |
-3.69 |
12.07 |
-0.16 |
-2.58 |
0.05 |
-12.70 |
| NOPAT Less CapEx to Interest Expense |
|
-3.46 |
3.06 |
-2.03 |
-2.04 |
-0.55 |
-3.72 |
12.42 |
-1.22 |
-3.38 |
6.98 |
-10.83 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
11.15% |
14.72% |
16.84% |
16.70% |
15.68% |
28.09% |
50.00% |
52.27% |
131.36% |
24.80% |
40.86% |
| Augmented Payout Ratio |
|
33.03% |
35.16% |
39.41% |
44.12% |
47.53% |
81.16% |
105.25% |
104.37% |
261.44% |
49.52% |
91.57% |