| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,168,222,198.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,168,222,198.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-16.69% |
-14.22% |
2.56% |
12.44% |
4.21% |
4.90% |
16.99% |
7.89% |
0.00% |
0.00% |
8.00% |
| EBITDA Growth |
|
2.93% |
117.80% |
19.98% |
29.07% |
9.82% |
-5.00% |
14.53% |
-0.76% |
11.64% |
0.00% |
5.13% |
| EBIT Growth |
|
-3.18% |
499.55% |
35.97% |
45.95% |
11.73% |
-14.58% |
16.33% |
-7.85% |
9.07% |
0.00% |
0.65% |
| NOPAT Growth |
|
1.87% |
1,144.26% |
29.77% |
35.20% |
8.79% |
-24.74% |
16.84% |
-15.46% |
10.33% |
0.00% |
4.69% |
| Net Income Growth |
|
-3.70% |
671.94% |
34.04% |
44.35% |
7.19% |
-41.38% |
18.58% |
-28.20% |
0.00% |
0.00% |
5.35% |
| EPS Growth |
|
-4.44% |
966.67% |
30.38% |
43.42% |
7.75% |
-38.46% |
17.48% |
-27.52% |
0.00% |
0.00% |
-0.83% |
| Operating Cash Flow Growth |
|
97.50% |
41.09% |
55.33% |
30.74% |
27.32% |
19.86% |
-4.65% |
-18.86% |
4.37% |
0.00% |
-1.92% |
| Free Cash Flow Firm Growth |
|
-153.95% |
-301.75% |
120.60% |
-213.83% |
-98.93% |
46.71% |
-350.79% |
82.75% |
-16.77% |
14.58% |
-194.01% |
| Invested Capital Growth |
|
5.43% |
8.07% |
0.19% |
58.29% |
8.39% |
4.27% |
5.22% |
7.50% |
8.90% |
9.54% |
11.32% |
| Revenue Q/Q Growth |
|
21.43% |
-13.40% |
9.94% |
-2.75% |
12.55% |
-12.83% |
22.61% |
-10.32% |
12.19% |
-10.75% |
20.27% |
| EBITDA Q/Q Growth |
|
33.36% |
-25.50% |
19.06% |
9.11% |
13.47% |
-35.55% |
43.55% |
-5.46% |
27.64% |
-40.53% |
46.49% |
| EBIT Q/Q Growth |
|
57.19% |
-40.87% |
39.44% |
12.61% |
20.33% |
-54.79% |
89.89% |
-10.79% |
42.42% |
-65.11% |
127.06% |
| NOPAT Q/Q Growth |
|
51.60% |
-31.22% |
17.27% |
10.57% |
21.98% |
-52.41% |
82.05% |
-20.00% |
59.20% |
-23.94% |
8.07% |
| Net Income Q/Q Growth |
|
74.00% |
-44.48% |
34.72% |
10.92% |
29.21% |
-69.64% |
172.53% |
-32.83% |
100.12% |
-80.02% |
292.38% |
| EPS Q/Q Growth |
|
69.74% |
-39.53% |
32.05% |
5.83% |
27.52% |
-65.47% |
152.08% |
-34.71% |
94.94% |
-75.32% |
215.79% |
| Operating Cash Flow Q/Q Growth |
|
38.13% |
-36.16% |
-27.69% |
105.03% |
34.52% |
-39.91% |
-42.48% |
74.48% |
73.04% |
-31.19% |
-52.79% |
| Free Cash Flow Firm Q/Q Growth |
|
-109.31% |
-113.46% |
138.55% |
-2,697.90% |
83.72% |
42.82% |
-3.71% |
-78.69% |
-10.20% |
-30.97% |
-14.00% |
| Invested Capital Q/Q Growth |
|
47.20% |
7.28% |
2.44% |
0.48% |
0.80% |
3.21% |
0.65% |
2.66% |
2.11% |
9.77% |
-3.26% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.78% |
41.17% |
48.81% |
53.91% |
54.34% |
41.97% |
48.12% |
50.05% |
55.02% |
39.95% |
46.47% |
| EBITDA Margin |
|
50.34% |
43.31% |
46.90% |
52.62% |
53.05% |
39.22% |
45.92% |
48.40% |
55.07% |
36.69% |
44.69% |
| Operating Margin |
|
30.23% |
19.98% |
25.62% |
30.00% |
32.55% |
16.69% |
25.85% |
25.30% |
33.16% |
13.13% |
24.03% |
| EBIT Margin |
|
32.25% |
22.02% |
27.93% |
32.34% |
34.58% |
17.93% |
27.77% |
27.62% |
35.06% |
13.71% |
25.88% |
| Profit (Net Income) Margin |
|
20.52% |
13.15% |
16.12% |
18.38% |
21.10% |
7.35% |
16.33% |
12.23% |
21.82% |
4.88% |
15.93% |
| Tax Burden Percent |
|
82.82% |
99.50% |
82.77% |
80.38% |
80.28% |
85.50% |
81.94% |
74.69% |
80.86% |
173.98% |
85.44% |
| Interest Burden Percent |
|
76.81% |
60.03% |
69.72% |
70.72% |
76.02% |
47.93% |
71.79% |
59.29% |
76.96% |
20.48% |
72.07% |
| Effective Tax Rate |
|
17.18% |
0.50% |
17.23% |
19.62% |
19.72% |
14.50% |
18.06% |
25.31% |
19.14% |
-73.98% |
14.56% |
| Return on Invested Capital (ROIC) |
|
7.94% |
5.72% |
5.94% |
8.46% |
7.81% |
4.10% |
6.33% |
5.66% |
0.00% |
6.42% |
6.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.28% |
4.95% |
5.33% |
7.51% |
7.11% |
3.33% |
5.66% |
4.86% |
0.00% |
4.56% |
5.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.68% |
7.51% |
8.46% |
8.31% |
10.31% |
5.29% |
8.84% |
7.67% |
0.00% |
8.14% |
8.93% |
| Return on Equity (ROE) |
|
17.62% |
13.23% |
14.40% |
16.77% |
18.12% |
9.39% |
15.17% |
13.33% |
0.00% |
14.56% |
15.06% |
| Cash Return on Invested Capital (CROIC) |
|
-0.22% |
-1.87% |
5.85% |
-37.23% |
-1.22% |
2.01% |
1.34% |
-1.14% |
-8.52% |
-3.33% |
-4.61% |
| Operating Return on Assets (OROA) |
|
6.22% |
4.06% |
5.17% |
6.06% |
6.47% |
3.37% |
5.37% |
5.39% |
0.00% |
2.69% |
5.12% |
| Return on Assets (ROA) |
|
3.96% |
2.42% |
2.98% |
3.44% |
3.95% |
1.38% |
3.16% |
2.39% |
0.00% |
0.96% |
3.15% |
| Return on Common Equity (ROCE) |
|
17.56% |
11.73% |
7.31% |
8.56% |
18.12% |
8.44% |
15.17% |
13.33% |
0.00% |
13.34% |
15.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.26% |
0.00% |
11.57% |
12.42% |
12.43% |
0.00% |
11.98% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,748 |
1,202 |
1,410 |
1,559 |
1,901 |
905 |
1,647 |
1,318 |
2,098 |
1,595 |
1,724 |
| NOPAT Margin |
|
25.04% |
19.88% |
21.21% |
24.11% |
26.14% |
14.27% |
21.18% |
18.90% |
26.81% |
22.85% |
20.53% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.67% |
0.77% |
0.61% |
0.95% |
0.70% |
0.77% |
0.66% |
0.80% |
0.67% |
1.86% |
0.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.22% |
- |
- |
- |
0.88% |
1.56% |
1.24% |
1.90% |
1.41% |
1.51% |
| Cost of Revenue to Revenue |
|
46.22% |
58.83% |
51.19% |
46.09% |
45.66% |
58.04% |
51.88% |
49.95% |
44.98% |
60.05% |
53.53% |
| 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 |
|
23.55% |
21.19% |
23.19% |
23.91% |
21.79% |
25.28% |
22.26% |
24.75% |
21.86% |
26.81% |
22.44% |
| Earnings before Interest and Taxes (EBIT) |
|
2,251 |
1,331 |
1,856 |
2,090 |
2,515 |
1,137 |
2,159 |
1,926 |
2,743 |
957 |
2,173 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,514 |
2,618 |
3,117 |
3,401 |
3,859 |
2,487 |
3,570 |
3,375 |
4,308 |
2,562 |
3,753 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.98 |
2.39 |
2.24 |
2.42 |
2.77 |
2.79 |
2.81 |
2.80 |
2.78 |
2.74 |
2.81 |
| Price to Tangible Book Value (P/TBV) |
|
2.34 |
2.90 |
2.65 |
2.85 |
3.26 |
3.35 |
3.30 |
3.29 |
3.24 |
3.23 |
3.25 |
| Price to Revenue (P/Rev) |
|
2.66 |
2.97 |
3.14 |
3.34 |
3.87 |
3.47 |
3.76 |
3.69 |
0.00 |
3.34 |
3.71 |
| Price to Earnings (P/E) |
|
22.99 |
18.89 |
18.80 |
18.94 |
21.69 |
21.08 |
22.71 |
24.44 |
0.00 |
22.74 |
25.67 |
| Dividend Yield |
|
4.48% |
4.19% |
4.96% |
4.58% |
3.93% |
4.36% |
3.13% |
3.16% |
3.13% |
3.40% |
3.07% |
| Earnings Yield |
|
4.35% |
5.30% |
5.32% |
5.28% |
4.61% |
4.74% |
4.40% |
4.09% |
0.00% |
4.40% |
3.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.49 |
1.53 |
1.55 |
1.62 |
1.77 |
1.68 |
1.76 |
1.74 |
1.73 |
1.56 |
1.72 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.83 |
5.53 |
5.54 |
5.67 |
6.16 |
5.96 |
6.06 |
6.02 |
0.00 |
5.82 |
6.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.75 |
12.28 |
11.85 |
11.70 |
12.54 |
12.39 |
12.67 |
12.84 |
0.00 |
12.45 |
13.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.07 |
21.88 |
20.49 |
19.67 |
20.91 |
20.97 |
21.36 |
22.05 |
0.00 |
22.09 |
23.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.30 |
27.05 |
25.67 |
25.13 |
26.97 |
27.68 |
28.15 |
29.59 |
0.00 |
28.29 |
29.76 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.06 |
18.48 |
17.55 |
17.11 |
17.28 |
16.28 |
17.35 |
18.51 |
0.00 |
17.54 |
18.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
26.52 |
0.00 |
0.00 |
85.30 |
134.76 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.72 |
1.80 |
1.79 |
1.77 |
1.72 |
1.81 |
1.84 |
1.86 |
1.89 |
1.91 |
1.87 |
| Long-Term Debt to Equity |
|
1.59 |
1.66 |
1.67 |
1.66 |
1.66 |
1.64 |
1.69 |
1.69 |
1.69 |
1.72 |
1.68 |
| Financial Leverage |
|
1.33 |
1.52 |
1.59 |
1.11 |
1.45 |
1.59 |
1.56 |
1.58 |
1.56 |
1.79 |
1.62 |
| Leverage Ratio |
|
3.83 |
3.93 |
3.92 |
3.94 |
3.91 |
3.96 |
3.96 |
3.96 |
3.95 |
3.98 |
3.96 |
| Compound Leverage Factor |
|
2.95 |
2.36 |
2.73 |
2.79 |
2.97 |
1.90 |
2.84 |
2.35 |
3.04 |
0.82 |
2.85 |
| Debt to Total Capital |
|
63.27% |
64.32% |
64.17% |
63.94% |
63.29% |
64.38% |
64.83% |
65.00% |
65.39% |
65.59% |
65.12% |
| Short-Term Debt to Total Capital |
|
5.00% |
5.04% |
4.44% |
4.13% |
2.35% |
6.08% |
5.37% |
5.96% |
6.95% |
6.32% |
6.44% |
| Long-Term Debt to Total Capital |
|
58.27% |
59.28% |
59.73% |
59.81% |
60.94% |
58.30% |
59.46% |
59.04% |
58.44% |
59.27% |
58.68% |
| 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% |
3.83% |
0.00% |
0.00% |
0.00% |
3.37% |
0.00% |
0.00% |
0.00% |
2.52% |
0.00% |
| Common Equity to Total Capital |
|
36.73% |
31.85% |
35.83% |
36.06% |
36.71% |
32.26% |
35.17% |
35.00% |
34.61% |
31.89% |
34.88% |
| Debt to EBITDA |
|
6.11 |
5.59 |
5.37 |
5.06 |
4.90 |
5.15 |
5.15 |
5.22 |
0.00 |
5.36 |
5.32 |
| Net Debt to EBITDA |
|
5.74 |
5.34 |
5.13 |
4.81 |
4.66 |
4.91 |
4.82 |
4.96 |
0.00 |
5.10 |
5.11 |
| Long-Term Debt to EBITDA |
|
5.63 |
5.15 |
5.00 |
4.73 |
4.71 |
4.67 |
4.73 |
4.74 |
0.00 |
4.85 |
4.80 |
| Debt to NOPAT |
|
14.52 |
12.30 |
11.63 |
10.87 |
10.53 |
11.51 |
11.45 |
12.02 |
0.00 |
12.19 |
12.09 |
| Net Debt to NOPAT |
|
13.64 |
11.76 |
11.12 |
10.32 |
10.02 |
10.96 |
10.70 |
11.44 |
0.00 |
11.58 |
11.59 |
| Long-Term Debt to NOPAT |
|
13.37 |
11.34 |
10.83 |
10.17 |
10.14 |
10.42 |
10.50 |
10.92 |
0.00 |
11.01 |
10.89 |
| Altman Z-Score |
|
0.63 |
0.74 |
0.68 |
0.72 |
0.81 |
0.81 |
0.79 |
0.77 |
0.58 |
0.80 |
0.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.34% |
11.33% |
49.25% |
48.97% |
0.00% |
10.08% |
0.00% |
0.00% |
0.00% |
8.36% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.84 |
0.77 |
0.92 |
0.91 |
0.91 |
0.67 |
0.86 |
0.74 |
0.75 |
0.65 |
0.65 |
| Quick Ratio |
|
0.33 |
0.35 |
0.35 |
0.39 |
0.39 |
0.34 |
0.43 |
0.34 |
0.40 |
0.32 |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,624 |
-5,602 |
1,235 |
-32,071 |
-5,221 |
-2,985 |
-3,096 |
-5,532 |
-6,096 |
-7,985 |
-9,103 |
| Operating Cash Flow to CapEx |
|
108.23% |
71.55% |
74.07% |
151.01% |
158.18% |
64.27% |
51.29% |
77.89% |
117.35% |
60.61% |
41.64% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.23 |
-8.84 |
1.86 |
-46.21 |
-7.54 |
-4.31 |
-4.34 |
-6.33 |
-8.07 |
-8.92 |
-11.70 |
| Operating Cash Flow to Interest Expense |
|
4.58 |
2.86 |
1.97 |
3.87 |
5.23 |
3.14 |
1.75 |
2.50 |
5.00 |
2.90 |
1.58 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.35 |
-1.14 |
-0.69 |
1.31 |
1.92 |
-1.75 |
-1.66 |
-0.71 |
0.74 |
-1.89 |
-2.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.19 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.00 |
0.20 |
0.20 |
| Accounts Receivable Turnover |
|
8.80 |
6.58 |
7.65 |
7.13 |
8.22 |
6.48 |
8.18 |
7.82 |
0.00 |
8.06 |
8.45 |
| Inventory Turnover |
|
5.20 |
4.49 |
4.38 |
4.21 |
4.06 |
3.98 |
4.43 |
4.57 |
0.00 |
3.94 |
5.04 |
| Fixed Asset Turnover |
|
0.27 |
0.26 |
0.26 |
0.26 |
0.26 |
0.26 |
0.27 |
0.27 |
0.00 |
0.27 |
0.27 |
| Accounts Payable Turnover |
|
5.03 |
4.22 |
5.84 |
5.33 |
3.85 |
4.06 |
5.34 |
5.39 |
0.00 |
4.11 |
5.23 |
| Days Sales Outstanding (DSO) |
|
41.48 |
55.50 |
47.71 |
51.21 |
44.38 |
56.35 |
44.63 |
46.67 |
0.00 |
45.26 |
43.19 |
| Days Inventory Outstanding (DIO) |
|
70.22 |
81.23 |
83.27 |
86.65 |
89.93 |
91.66 |
82.33 |
79.86 |
0.00 |
92.65 |
72.38 |
| Days Payable Outstanding (DPO) |
|
72.54 |
86.54 |
62.53 |
68.46 |
94.87 |
90.00 |
68.34 |
67.70 |
0.00 |
88.81 |
69.82 |
| Cash Conversion Cycle (CCC) |
|
39.17 |
50.19 |
68.45 |
69.40 |
39.44 |
58.02 |
58.62 |
58.83 |
0.00 |
49.09 |
45.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
84,934 |
91,121 |
90,890 |
91,328 |
92,056 |
95,011 |
95,633 |
98,178 |
100,250 |
110,049 |
106,460 |
| Invested Capital Turnover |
|
0.32 |
0.29 |
0.28 |
0.35 |
0.30 |
0.29 |
0.30 |
0.30 |
0.00 |
0.28 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
4,372 |
6,804 |
175 |
33,630 |
7,122 |
3,890 |
4,743 |
6,850 |
8,194 |
9,580 |
10,827 |
| Enterprise Value (EV) |
|
126,867 |
139,579 |
140,766 |
148,062 |
162,927 |
159,367 |
168,779 |
170,632 |
173,377 |
171,972 |
183,463 |
| Market Capitalization |
|
69,765 |
75,089 |
79,777 |
87,266 |
102,398 |
92,778 |
104,614 |
104,684 |
106,411 |
98,717 |
111,993 |
| Book Value per Share |
|
$31.20 |
$27.79 |
$32.55 |
$31.83 |
$32.50 |
$29.22 |
$32.72 |
$32.76 |
$33.55 |
$32.65 |
$34.40 |
| Tangible Book Value per Share |
|
$26.31 |
$22.90 |
$27.51 |
$26.98 |
$27.66 |
$24.38 |
$27.90 |
$27.95 |
$28.75 |
$27.70 |
$29.70 |
| Total Capital |
|
96,109 |
98,715 |
99,384 |
100,128 |
100,523 |
102,951 |
105,844 |
106,678 |
110,580 |
112,942 |
114,434 |
| Total Debt |
|
60,805 |
63,490 |
63,770 |
64,017 |
63,618 |
66,277 |
68,621 |
69,336 |
72,306 |
74,075 |
74,522 |
| Total Long-Term Debt |
|
56,003 |
58,517 |
59,361 |
59,883 |
61,254 |
60,021 |
62,939 |
62,983 |
64,621 |
66,936 |
67,148 |
| Net Debt |
|
57,102 |
60,709 |
60,989 |
60,796 |
60,529 |
63,123 |
64,165 |
65,948 |
66,966 |
70,404 |
71,470 |
| Capital Expenditures (CapEx) |
|
2,624 |
2,534 |
1,770 |
1,780 |
2,286 |
3,381 |
2,437 |
2,800 |
3,216 |
4,285 |
2,944 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,000 |
1,190 |
2,781 |
1,947 |
221 |
-113 |
1,402 |
1,320 |
245 |
-471 |
1,036 |
| Debt-free Net Working Capital (DFNWC) |
|
2,676 |
1,938 |
3,494 |
3,099 |
1,239 |
957 |
3,729 |
2,584 |
3,586 |
1,168 |
2,017 |
| Net Working Capital (NWC) |
|
-2,126 |
-3,035 |
-915 |
-1,035 |
-1,125 |
-5,299 |
-1,953 |
-3,769 |
-4,099 |
-5,971 |
-5,357 |
| Net Nonoperating Expense (NNE) |
|
316 |
407 |
339 |
371 |
366 |
439 |
377 |
465 |
391 |
1,254 |
386 |
| Net Nonoperating Obligations (NNO) |
|
49,630 |
55,896 |
55,276 |
55,217 |
55,151 |
58,337 |
58,410 |
60,836 |
61,976 |
71,182 |
66,548 |
| Total Depreciation and Amortization (D&A) |
|
1,263 |
1,287 |
1,261 |
1,311 |
1,344 |
1,350 |
1,411 |
1,449 |
1,565 |
1,605 |
1,580 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.81% |
4.71% |
10.94% |
7.45% |
0.84% |
-0.42% |
5.03% |
4.65% |
0.00% |
-1.59% |
3.43% |
| Debt-free Net Working Capital to Revenue |
|
10.19% |
7.67% |
13.75% |
11.86% |
4.69% |
3.58% |
13.39% |
9.11% |
0.00% |
3.95% |
6.68% |
| Net Working Capital to Revenue |
|
-8.10% |
-12.02% |
-3.60% |
-3.96% |
-4.26% |
-19.83% |
-7.01% |
-13.29% |
0.00% |
-20.20% |
-17.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.30 |
$0.78 |
$1.03 |
$1.10 |
$1.40 |
$0.49 |
$1.21 |
$0.80 |
$1.55 |
$0.38 |
$1.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.09B |
1.09B |
1.09B |
1.10B |
1.10B |
1.10B |
1.10B |
1.10B |
1.10B |
1.10B |
1.12B |
| Adjusted Diluted Earnings per Share |
|
$1.29 |
$0.78 |
$1.03 |
$1.09 |
$1.39 |
$0.48 |
$1.21 |
$0.79 |
$1.54 |
$0.38 |
$1.20 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.10B |
1.10B |
1.10B |
1.10B |
1.10B |
1.10B |
1.11B |
1.11B |
1.11B |
1.11B |
1.13B |
| 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 |
|
1.13B |
1.13B |
1.13B |
1.14B |
1.14B |
1.14B |
1.14B |
1.14B |
1.14B |
1.16B |
1.17B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1,880 |
1,202 |
1,410 |
1,542 |
1,901 |
905 |
1,647 |
1,318 |
2,098 |
642 |
1,724 |
| Normalized NOPAT Margin |
|
26.94% |
19.88% |
21.21% |
23.85% |
26.14% |
14.27% |
21.18% |
18.90% |
26.81% |
9.19% |
20.53% |
| Pre Tax Income Margin |
|
24.77% |
13.22% |
19.47% |
22.87% |
26.29% |
8.59% |
19.94% |
16.38% |
26.98% |
2.81% |
18.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.63 |
2.10 |
2.79 |
3.01 |
3.63 |
1.64 |
3.02 |
2.20 |
3.63 |
1.07 |
2.79 |
| NOPAT to Interest Expense |
|
2.82 |
1.90 |
2.12 |
2.25 |
2.75 |
1.31 |
2.31 |
1.51 |
2.78 |
1.78 |
2.22 |
| EBIT Less CapEx to Interest Expense |
|
-0.60 |
-1.90 |
0.13 |
0.45 |
0.33 |
-3.24 |
-0.39 |
-1.00 |
-0.63 |
-3.72 |
-0.99 |
| NOPAT Less CapEx to Interest Expense |
|
-1.41 |
-2.10 |
-0.54 |
-0.32 |
-0.56 |
-3.58 |
-1.11 |
-1.70 |
-1.48 |
-3.01 |
-1.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
111.29% |
84.93% |
78.77% |
72.45% |
69.25% |
73.69% |
70.53% |
76.50% |
0.00% |
77.08% |
77.02% |
| Augmented Payout Ratio |
|
111.29% |
84.93% |
78.77% |
72.45% |
69.25% |
73.69% |
70.53% |
76.50% |
0.00% |
77.08% |
77.02% |