| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
705,497,770.00 |
705,531,683.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
705,497,770.00 |
705,531,683.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.48 |
0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-15.80% |
-1.97% |
-2.80% |
11.47% |
5.57% |
-2.33% |
0.13% |
-16.58% |
-7.05% |
- |
8.65% |
| EBITDA Growth |
|
-36.70% |
205.56% |
-21.94% |
-0.46% |
27.47% |
-48.95% |
32.63% |
-13.82% |
62.50% |
- |
6.84% |
| EBIT Growth |
|
-56.99% |
2,315.00% |
-32.03% |
-0.25% |
59.40% |
-75.62% |
53.15% |
-23.94% |
124.32% |
- |
8.12% |
| NOPAT Growth |
|
-50.94% |
1,158.27% |
-16.38% |
-6.44% |
23.10% |
-83.76% |
36.57% |
-16.91% |
153.56% |
- |
16.11% |
| Net Income Growth |
|
-36.88% |
28.71% |
-26.11% |
-5.44% |
11.83% |
-69.92% |
47.01% |
-10.00% |
69.55% |
- |
-55.23% |
| EPS Growth |
|
-58.33% |
20.00% |
-44.23% |
-18.75% |
10.00% |
-111.11% |
68.97% |
-19.23% |
150.00% |
- |
-71.43% |
| Operating Cash Flow Growth |
|
-90.98% |
202.69% |
-43.61% |
-26.46% |
712.94% |
-28.09% |
52.51% |
6.28% |
18.23% |
- |
-34.59% |
| Free Cash Flow Firm Growth |
|
25.15% |
127.00% |
-116.65% |
-899.52% |
155.78% |
56.01% |
789.32% |
841.05% |
239.77% |
- |
-280.74% |
| Invested Capital Growth |
|
9.40% |
-0.40% |
2.33% |
3.04% |
-2.40% |
-3.60% |
0.39% |
-9.01% |
-9.27% |
- |
4.92% |
| Revenue Q/Q Growth |
|
4.04% |
5.19% |
-5.54% |
7.82% |
-1.47% |
-2.68% |
-3.15% |
-11.40% |
8.80% |
- |
24.31% |
| EBITDA Q/Q Growth |
|
-24.66% |
44.44% |
-13.43% |
5.65% |
-3.52% |
-42.16% |
124.93% |
-42.27% |
53.59% |
- |
38.98% |
| EBIT Q/Q Growth |
|
-41.21% |
89.32% |
-17.61% |
8.77% |
-6.05% |
-71.05% |
417.59% |
-51.70% |
84.44% |
- |
92.09% |
| NOPAT Q/Q Growth |
|
-26.79% |
57.15% |
-8.10% |
-11.51% |
-3.68% |
-79.26% |
672.62% |
-51.67% |
103.39% |
- |
73.12% |
| Net Income Q/Q Growth |
|
-20.06% |
43.01% |
-12.03% |
-5.98% |
-5.45% |
-61.54% |
330.00% |
-42.44% |
78.11% |
- |
-45.90% |
| EPS Q/Q Growth |
|
-37.50% |
80.00% |
-19.44% |
-10.34% |
-15.38% |
-118.18% |
1,325.00% |
-57.14% |
161.90% |
- |
-65.85% |
| Operating Cash Flow Q/Q Growth |
|
-90.43% |
1,089.41% |
-58.56% |
55.85% |
5.82% |
5.21% |
-12.10% |
8.61% |
17.72% |
- |
-46.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-4,965.09% |
134.35% |
-113.08% |
-265.75% |
439.43% |
-3.93% |
-42.20% |
350.66% |
14.91% |
- |
84.20% |
| Invested Capital Q/Q Growth |
|
4.90% |
-1.38% |
0.47% |
-0.87% |
-0.64% |
-2.58% |
4.62% |
-10.16% |
-0.92% |
- |
0.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
7.99% |
8.98% |
8.99% |
8.31% |
9.31% |
9.47% |
10.41% |
8.31% |
8.58% |
- |
7.83% |
| EBITDA Margin |
|
4.10% |
5.63% |
5.16% |
5.06% |
4.95% |
2.94% |
6.84% |
4.45% |
6.29% |
- |
5.26% |
| Operating Margin |
|
1.94% |
3.35% |
3.08% |
2.89% |
2.72% |
0.70% |
4.44% |
2.25% |
4.18% |
- |
3.25% |
| EBIT Margin |
|
1.94% |
3.49% |
3.04% |
3.07% |
2.93% |
0.87% |
4.65% |
2.54% |
4.30% |
- |
3.31% |
| Profit (Net Income) Margin |
|
2.31% |
3.14% |
2.93% |
2.55% |
2.45% |
0.97% |
4.30% |
2.79% |
4.57% |
- |
1.85% |
| Tax Burden Percent |
|
105.28% |
91.10% |
96.16% |
84.18% |
87.40% |
72.29% |
91.17% |
128.57% |
115.25% |
- |
68.96% |
| Interest Burden Percent |
|
113.25% |
98.87% |
100.00% |
98.74% |
95.71% |
153.70% |
101.25% |
85.56% |
92.17% |
- |
81.11% |
| Effective Tax Rate |
|
-5.28% |
8.90% |
3.84% |
15.82% |
12.61% |
27.71% |
8.83% |
1.73% |
1.31% |
- |
0.30% |
| Return on Invested Capital (ROIC) |
|
5.65% |
8.14% |
7.93% |
6.77% |
6.57% |
1.42% |
11.05% |
6.11% |
11.30% |
- |
7.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.38% |
8.39% |
7.82% |
7.12% |
6.76% |
2.70% |
11.64% |
7.64% |
12.61% |
- |
4.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.20% |
2.93% |
2.61% |
2.24% |
2.35% |
0.90% |
4.46% |
2.34% |
3.73% |
- |
2.28% |
| Return on Equity (ROE) |
|
7.85% |
11.07% |
10.54% |
9.01% |
8.92% |
2.32% |
15.52% |
8.45% |
15.04% |
- |
10.07% |
| Cash Return on Invested Capital (CROIC) |
|
-3.42% |
8.06% |
5.04% |
4.31% |
9.89% |
9.39% |
5.92% |
15.82% |
17.81% |
- |
3.04% |
| Operating Return on Assets (OROA) |
|
3.44% |
6.15% |
5.37% |
5.61% |
5.37% |
1.62% |
8.57% |
4.46% |
7.33% |
- |
5.11% |
| Return on Assets (ROA) |
|
4.10% |
5.54% |
5.16% |
4.67% |
4.49% |
1.80% |
7.91% |
4.90% |
7.79% |
- |
2.86% |
| Return on Common Equity (ROCE) |
|
6.04% |
8.38% |
8.00% |
6.85% |
6.76% |
1.75% |
11.69% |
6.37% |
11.34% |
- |
7.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.74% |
0.00% |
13.33% |
13.23% |
13.60% |
0.00% |
13.27% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
246 |
387 |
356 |
315 |
303 |
63 |
486 |
235 |
478 |
233 |
404 |
| NOPAT Margin |
|
2.04% |
3.05% |
2.97% |
2.43% |
2.38% |
0.51% |
4.05% |
2.21% |
4.13% |
- |
3.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.72% |
-0.25% |
0.11% |
-0.35% |
-0.19% |
-1.28% |
-0.59% |
-1.53% |
-1.31% |
- |
2.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.80% |
- |
- |
- |
0.30% |
2.26% |
1.09% |
2.13% |
0.96% |
1.67% |
| Cost of Revenue to Revenue |
|
92.01% |
91.02% |
91.01% |
91.69% |
90.69% |
90.53% |
89.59% |
91.69% |
91.42% |
- |
92.17% |
| SG&A Expenses to Revenue |
|
3.84% |
3.54% |
3.78% |
3.43% |
4.56% |
5.41% |
3.90% |
3.46% |
3.20% |
- |
3.06% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
6.06% |
5.63% |
5.90% |
5.42% |
6.58% |
8.76% |
5.97% |
6.06% |
4.40% |
- |
4.59% |
| Earnings before Interest and Taxes (EBIT) |
|
234 |
443 |
365 |
397 |
373 |
108 |
559 |
270 |
498 |
215 |
413 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
495 |
715 |
619 |
654 |
631 |
365 |
821 |
474 |
728 |
472 |
656 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.95 |
0.93 |
1.17 |
1.20 |
1.17 |
1.20 |
1.43 |
1.30 |
1.20 |
- |
1.61 |
| Price to Tangible Book Value (P/TBV) |
|
1.17 |
1.13 |
1.42 |
1.44 |
1.40 |
1.45 |
1.73 |
1.56 |
1.43 |
- |
1.95 |
| Price to Revenue (P/Rev) |
|
0.20 |
0.20 |
0.25 |
0.25 |
0.24 |
0.24 |
0.27 |
0.26 |
0.25 |
- |
0.34 |
| Price to Earnings (P/E) |
|
8.27 |
7.87 |
11.26 |
11.94 |
11.40 |
15.29 |
14.51 |
13.89 |
10.38 |
- |
13.52 |
| Dividend Yield |
|
7.30% |
7.74% |
6.49% |
6.66% |
7.16% |
7.57% |
6.81% |
7.77% |
8.74% |
- |
7.10% |
| Earnings Yield |
|
12.10% |
12.70% |
8.88% |
8.38% |
8.77% |
6.54% |
6.89% |
7.20% |
9.63% |
- |
7.40% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
0.96 |
1.10 |
1.11 |
1.10 |
1.11 |
1.23 |
1.30 |
1.24 |
- |
1.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.37 |
0.36 |
0.41 |
0.41 |
0.39 |
0.39 |
0.45 |
0.45 |
0.43 |
- |
0.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.23 |
6.57 |
8.07 |
8.12 |
7.54 |
8.61 |
9.11 |
8.93 |
7.61 |
- |
10.66 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.62 |
10.84 |
13.93 |
14.02 |
12.51 |
15.72 |
15.66 |
15.81 |
12.50 |
- |
17.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.28 |
12.51 |
15.10 |
15.45 |
14.51 |
19.08 |
19.45 |
19.33 |
14.64 |
- |
18.34 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.75 |
6.41 |
8.35 |
9.30 |
7.11 |
7.85 |
8.31 |
7.77 |
7.07 |
- |
9.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
11.88 |
21.99 |
26.16 |
10.94 |
11.64 |
20.72 |
7.80 |
6.65 |
- |
47.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.59 |
0.56 |
0.58 |
0.59 |
0.59 |
0.58 |
0.68 |
0.67 |
0.73 |
- |
0.89 |
| Long-Term Debt to Equity |
|
0.54 |
0.53 |
0.54 |
0.53 |
0.53 |
0.55 |
0.64 |
0.63 |
0.65 |
- |
0.85 |
| Financial Leverage |
|
0.34 |
0.35 |
0.33 |
0.32 |
0.35 |
0.33 |
0.38 |
0.31 |
0.30 |
- |
0.47 |
| Leverage Ratio |
|
2.10 |
2.04 |
2.02 |
2.00 |
2.03 |
2.01 |
2.05 |
2.06 |
2.08 |
- |
2.29 |
| Compound Leverage Factor |
|
2.38 |
2.02 |
2.02 |
1.97 |
1.94 |
3.09 |
2.08 |
1.76 |
1.92 |
- |
1.85 |
| Debt to Total Capital |
|
37.14% |
36.08% |
36.55% |
37.00% |
37.09% |
36.79% |
40.30% |
40.13% |
42.11% |
- |
47.02% |
| Short-Term Debt to Total Capital |
|
3.29% |
2.08% |
2.58% |
3.55% |
3.56% |
1.97% |
2.22% |
2.20% |
4.50% |
- |
1.74% |
| Long-Term Debt to Total Capital |
|
33.85% |
34.00% |
33.98% |
33.46% |
33.53% |
34.82% |
38.08% |
37.93% |
37.61% |
- |
45.28% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
15.15% |
15.41% |
15.38% |
15.32% |
15.33% |
15.85% |
14.98% |
14.99% |
14.38% |
- |
13.30% |
| Common Equity to Total Capital |
|
47.71% |
48.51% |
48.07% |
47.68% |
47.58% |
47.37% |
44.71% |
44.88% |
43.51% |
- |
39.68% |
| Debt to EBITDA |
|
3.67 |
2.91 |
3.16 |
3.21 |
3.05 |
3.36 |
3.51 |
3.62 |
3.53 |
- |
4.48 |
| Net Debt to EBITDA |
|
2.26 |
1.68 |
1.87 |
1.84 |
1.71 |
1.97 |
2.23 |
2.30 |
2.02 |
- |
3.30 |
| Long-Term Debt to EBITDA |
|
3.35 |
2.75 |
2.94 |
2.90 |
2.75 |
3.18 |
3.32 |
3.43 |
3.15 |
- |
4.32 |
| Debt to NOPAT |
|
8.16 |
5.55 |
5.92 |
6.11 |
5.87 |
7.44 |
7.50 |
7.85 |
6.80 |
- |
7.71 |
| Net Debt to NOPAT |
|
5.01 |
3.21 |
3.50 |
3.49 |
3.30 |
4.36 |
4.76 |
4.98 |
3.88 |
- |
5.67 |
| Long-Term Debt to NOPAT |
|
7.43 |
5.23 |
5.50 |
5.52 |
5.30 |
7.04 |
7.09 |
7.42 |
6.07 |
- |
7.43 |
| Altman Z-Score |
|
2.19 |
2.26 |
2.34 |
2.39 |
2.43 |
2.42 |
2.50 |
2.33 |
2.21 |
- |
1.95 |
| Noncontrolling Interest Sharing Ratio |
|
23.07% |
24.31% |
24.13% |
24.01% |
24.23% |
24.58% |
24.65% |
24.67% |
24.60% |
- |
25.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.95 |
0.98 |
0.97 |
1.00 |
1.01 |
0.97 |
1.01 |
1.00 |
1.04 |
- |
0.94 |
| Quick Ratio |
|
0.81 |
0.84 |
0.85 |
0.88 |
0.89 |
0.86 |
0.91 |
0.86 |
0.90 |
- |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,340 |
460 |
-60 |
-220 |
747 |
718 |
415 |
1,870 |
2,149 |
-3,167 |
-500 |
| Operating Cash Flow to CapEx |
|
62.96% |
894.69% |
272.08% |
480.15% |
445.81% |
451.55% |
339.89% |
687.13% |
456.42% |
- |
329.13% |
| Free Cash Flow to Firm to Interest Expense |
|
-13.81 |
4.79 |
-0.63 |
-1.98 |
6.61 |
6.47 |
3.27 |
14.06 |
15.92 |
- |
-3.00 |
| Operating Cash Flow to Interest Expense |
|
0.88 |
10.53 |
4.41 |
5.88 |
6.12 |
6.55 |
5.03 |
5.22 |
6.05 |
- |
2.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.52 |
9.35 |
2.79 |
4.66 |
4.74 |
5.10 |
3.55 |
4.46 |
4.73 |
- |
1.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.77 |
1.76 |
1.76 |
1.83 |
1.84 |
1.86 |
1.84 |
1.76 |
1.70 |
- |
1.54 |
| Accounts Receivable Turnover |
|
11.72 |
12.71 |
12.08 |
13.38 |
12.28 |
13.07 |
12.75 |
12.35 |
12.43 |
- |
10.47 |
| Inventory Turnover |
|
73.72 |
69.74 |
96.34 |
104.58 |
87.16 |
92.32 |
115.24 |
132.69 |
136.67 |
- |
115.83 |
| Fixed Asset Turnover |
|
3.25 |
3.14 |
3.13 |
3.22 |
3.22 |
3.21 |
3.16 |
3.22 |
3.16 |
- |
2.75 |
| Accounts Payable Turnover |
|
11.05 |
11.29 |
11.03 |
12.43 |
11.74 |
11.80 |
11.77 |
11.74 |
11.67 |
- |
9.57 |
| Days Sales Outstanding (DSO) |
|
31.14 |
28.72 |
30.22 |
27.28 |
29.73 |
27.92 |
28.64 |
29.56 |
29.35 |
- |
34.85 |
| Days Inventory Outstanding (DIO) |
|
4.95 |
5.23 |
3.79 |
3.49 |
4.19 |
3.95 |
3.17 |
2.75 |
2.67 |
- |
3.15 |
| Days Payable Outstanding (DPO) |
|
33.04 |
32.33 |
33.09 |
29.36 |
31.10 |
30.94 |
31.01 |
31.08 |
31.27 |
- |
38.14 |
| Cash Conversion Cycle (CCC) |
|
3.05 |
1.63 |
0.92 |
1.41 |
2.82 |
0.93 |
0.79 |
1.23 |
0.76 |
- |
-0.14 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,467 |
18,213 |
18,299 |
18,139 |
18,023 |
17,558 |
18,370 |
16,504 |
16,352 |
19,117 |
19,274 |
| Invested Capital Turnover |
|
2.77 |
2.67 |
2.67 |
2.78 |
2.76 |
2.80 |
2.73 |
2.77 |
2.74 |
- |
2.40 |
| Increase / (Decrease) in Invested Capital |
|
1,586 |
-73 |
416 |
535 |
-444 |
-655 |
71 |
-1,635 |
-1,671 |
3,400 |
904 |
| Enterprise Value (EV) |
|
17,944 |
17,476 |
20,054 |
20,171 |
19,735 |
19,546 |
22,507 |
21,376 |
20,352 |
- |
27,055 |
| Market Capitalization |
|
9,762 |
9,685 |
12,094 |
12,308 |
11,947 |
11,801 |
13,769 |
12,622 |
11,730 |
- |
15,469 |
| Book Value per Share |
|
$14.73 |
$14.87 |
$14.75 |
$14.66 |
$14.60 |
$13.95 |
$13.69 |
$13.80 |
$13.88 |
$13.94 |
$13.61 |
| Tangible Book Value per Share |
|
$11.91 |
$12.19 |
$12.17 |
$12.17 |
$12.21 |
$11.56 |
$11.31 |
$11.47 |
$11.65 |
$11.46 |
$11.22 |
| Total Capital |
|
21,557 |
21,483 |
21,508 |
21,554 |
21,509 |
20,717 |
21,542 |
21,628 |
22,438 |
24,339 |
24,196 |
| Total Debt |
|
8,006 |
7,751 |
7,862 |
7,976 |
7,977 |
7,621 |
8,682 |
8,679 |
9,449 |
11,259 |
11,376 |
| Total Long-Term Debt |
|
7,296 |
7,305 |
7,308 |
7,211 |
7,212 |
7,213 |
8,204 |
8,204 |
8,439 |
10,696 |
10,956 |
| Net Debt |
|
4,916 |
4,481 |
4,653 |
4,561 |
4,491 |
4,462 |
5,510 |
5,511 |
5,396 |
8,085 |
8,367 |
| Capital Expenditures (CapEx) |
|
135 |
113 |
154 |
136 |
155 |
161 |
188 |
101 |
179 |
94 |
127 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
175 |
-94 |
80 |
193 |
158 |
-88 |
95 |
25 |
48 |
37 |
-131 |
| Debt-free Net Working Capital (DFNWC) |
|
435 |
356 |
411 |
746 |
798 |
260 |
522 |
484 |
1,228 |
365 |
40 |
| Net Working Capital (NWC) |
|
-275 |
-90 |
-143 |
-19 |
33 |
-148 |
44 |
9.00 |
218 |
-198 |
-380 |
| Net Nonoperating Expense (NNE) |
|
-33 |
-12 |
4.81 |
-15 |
-8.74 |
-57 |
-30 |
-62 |
-51 |
-194 |
173 |
| Net Nonoperating Obligations (NNO) |
|
4,916 |
4,481 |
4,653 |
4,561 |
4,491 |
4,462 |
5,510 |
3,555 |
3,363 |
6,037 |
6,454 |
| Total Depreciation and Amortization (D&A) |
|
261 |
272 |
254 |
257 |
258 |
257 |
262 |
204 |
230 |
257 |
243 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.36% |
-0.19% |
0.17% |
0.39% |
0.31% |
-0.18% |
0.19% |
0.05% |
0.10% |
- |
-0.29% |
| Debt-free Net Working Capital to Revenue |
|
0.89% |
0.73% |
0.85% |
1.50% |
1.58% |
0.52% |
1.04% |
1.01% |
2.61% |
- |
0.09% |
| Net Working Capital to Revenue |
|
-0.56% |
-0.18% |
-0.30% |
-0.04% |
0.07% |
-0.30% |
0.09% |
0.02% |
0.46% |
- |
-0.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.20 |
$0.36 |
$0.29 |
$0.26 |
$0.22 |
($0.04) |
$0.49 |
$0.21 |
$0.55 |
$0.41 |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
700M |
699M |
701M |
701M |
702M |
702M |
704M |
703M |
704M |
704M |
706M |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
$0.36 |
$0.29 |
$0.26 |
$0.22 |
($0.04) |
$0.49 |
$0.21 |
$0.55 |
$0.41 |
$0.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
700M |
699M |
701M |
701M |
702M |
702M |
704M |
703M |
704M |
704M |
706M |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
169 |
380 |
356 |
316 |
304 |
177 |
474 |
276 |
387 |
131 |
351 |
| Normalized NOPAT Margin |
|
1.40% |
2.99% |
2.97% |
2.44% |
2.39% |
1.43% |
3.95% |
2.59% |
3.34% |
- |
2.81% |
| Pre Tax Income Margin |
|
2.20% |
3.45% |
3.04% |
3.03% |
2.80% |
1.34% |
4.71% |
2.17% |
3.96% |
- |
2.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.41 |
4.61 |
3.84 |
3.58 |
3.30 |
0.97 |
4.40 |
2.03 |
3.69 |
- |
2.47 |
| NOPAT to Interest Expense |
|
2.54 |
4.03 |
3.75 |
2.84 |
2.68 |
0.57 |
3.83 |
1.77 |
3.54 |
- |
2.42 |
| EBIT Less CapEx to Interest Expense |
|
1.02 |
3.44 |
2.22 |
2.35 |
1.93 |
-0.48 |
2.92 |
1.27 |
2.36 |
- |
1.71 |
| NOPAT Less CapEx to Interest Expense |
|
1.15 |
2.86 |
2.12 |
1.61 |
1.31 |
-0.88 |
2.35 |
1.01 |
2.21 |
- |
1.66 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
91.44% |
88.02% |
100.80% |
106.84% |
108.84% |
141.06% |
128.80% |
135.02% |
117.24% |
- |
116.58% |
| Augmented Payout Ratio |
|
91.44% |
88.02% |
100.80% |
106.84% |
108.84% |
141.06% |
128.80% |
135.66% |
117.78% |
- |
116.58% |