Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.65% |
3.46% |
9.94% |
6.06% |
2.36% |
-12.01% |
-3.02% |
33.80% |
11.20% |
3.30% |
3.20% |
EBITDA Growth |
|
-14.45% |
32.71% |
22.72% |
4.75% |
0.19% |
-48.01% |
42.99% |
39.75% |
13.65% |
12.55% |
-0.88% |
EBIT Growth |
|
-21.03% |
37.71% |
18.97% |
13.66% |
0.62% |
-70.35% |
108.79% |
61.86% |
18.60% |
12.80% |
-3.85% |
NOPAT Growth |
|
-16.41% |
46.43% |
8.38% |
27.35% |
14.92% |
-71.70% |
135.69% |
40.66% |
28.99% |
3.67% |
-4.22% |
Net Income Growth |
|
-26.28% |
38.27% |
20.31% |
25.23% |
17.02% |
-87.13% |
143.28% |
159.25% |
30.24% |
10.45% |
-6.50% |
EPS Growth |
|
-27.22% |
42.61% |
26.83% |
29.81% |
18.52% |
-86.88% |
142.86% |
158.82% |
31.44% |
12.10% |
-4.11% |
Operating Cash Flow Growth |
|
4.20% |
27.83% |
12.28% |
-3.46% |
11.87% |
-32.87% |
17.62% |
-5.93% |
60.13% |
4.22% |
-16.03% |
Free Cash Flow Firm Growth |
|
179.90% |
21.65% |
-202.77% |
183.47% |
81.22% |
-44.23% |
4.85% |
-75.81% |
526.59% |
-47.22% |
46.10% |
Invested Capital Growth |
|
-3.50% |
-1.53% |
38.21% |
5.59% |
-1.28% |
-5.96% |
0.87% |
15.85% |
4.59% |
12.55% |
6.97% |
Revenue Q/Q Growth |
|
0.24% |
2.54% |
1.42% |
1.55% |
0.27% |
-11.11% |
16.51% |
4.29% |
1.02% |
1.06% |
0.72% |
EBITDA Q/Q Growth |
|
-12.16% |
15.34% |
6.54% |
3.07% |
2.26% |
-43.42% |
90.11% |
6.03% |
9.57% |
-2.24% |
-1.64% |
EBIT Q/Q Growth |
|
-18.45% |
17.54% |
8.04% |
5.66% |
3.79% |
-65.70% |
372.96% |
8.60% |
12.98% |
-3.79% |
-2.71% |
NOPAT Q/Q Growth |
|
-15.65% |
24.85% |
-0.25% |
10.91% |
2.39% |
-65.63% |
451.65% |
5.76% |
5.28% |
0.14% |
-3.61% |
Net Income Q/Q Growth |
|
-20.87% |
17.68% |
8.50% |
11.17% |
5.47% |
-84.27% |
313.70% |
35.92% |
14.46% |
-5.88% |
-4.24% |
EPS Q/Q Growth |
|
-21.77% |
18.84% |
10.05% |
11.57% |
6.31% |
-84.03% |
321.74% |
35.38% |
14.90% |
-5.12% |
-3.37% |
Operating Cash Flow Q/Q Growth |
|
3.76% |
18.08% |
7.24% |
-5.09% |
0.48% |
-23.81% |
-5.75% |
53.09% |
16.06% |
6.18% |
-14.42% |
Free Cash Flow Firm Q/Q Growth |
|
175.50% |
62.12% |
-36.75% |
9.74% |
5.83% |
-21.72% |
-27.24% |
146.84% |
-7.85% |
84.09% |
-37.82% |
Invested Capital Q/Q Growth |
|
-6.00% |
-9.31% |
-3.56% |
-2.79% |
-3.46% |
-10.25% |
4.57% |
-3.44% |
-1.05% |
-4.11% |
1.52% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
17.57% |
17.95% |
19.07% |
18.88% |
18.98% |
18.72% |
18.24% |
17.95% |
18.28% |
18.53% |
18.40% |
EBITDA Margin |
|
3.79% |
4.86% |
5.42% |
5.36% |
5.24% |
3.10% |
4.57% |
4.77% |
4.88% |
5.31% |
5.10% |
Operating Margin |
|
2.53% |
3.67% |
3.71% |
3.94% |
3.88% |
1.42% |
2.82% |
3.42% |
3.98% |
4.06% |
3.80% |
EBIT Margin |
|
2.59% |
3.45% |
3.74% |
4.00% |
3.94% |
1.33% |
2.86% |
3.45% |
3.68% |
4.02% |
3.75% |
Profit (Net Income) Margin |
|
1.41% |
1.89% |
2.06% |
2.44% |
2.79% |
0.41% |
1.02% |
1.98% |
2.32% |
2.48% |
2.25% |
Tax Burden Percent |
|
68.12% |
66.27% |
64.69% |
73.14% |
83.47% |
73.44% |
89.65% |
77.79% |
77.46% |
76.22% |
75.69% |
Interest Burden Percent |
|
79.82% |
82.40% |
85.36% |
83.18% |
84.77% |
41.82% |
39.92% |
73.68% |
81.26% |
80.86% |
79.18% |
Effective Tax Rate |
|
31.88% |
33.73% |
35.31% |
26.86% |
16.53% |
26.56% |
10.35% |
22.21% |
22.54% |
23.78% |
24.31% |
Return on Invested Capital (ROIC) |
|
11.45% |
17.21% |
15.78% |
16.85% |
18.97% |
5.57% |
13.48% |
17.50% |
20.56% |
19.61% |
17.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.10% |
7.17% |
12.38% |
13.40% |
15.46% |
1.39% |
4.09% |
12.28% |
14.55% |
14.98% |
12.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.59% |
4.52% |
23.21% |
41.24% |
46.91% |
5.98% |
24.22% |
73.05% |
81.87% |
79.80% |
80.40% |
Return on Equity (ROE) |
|
13.05% |
21.73% |
38.99% |
58.09% |
65.88% |
11.55% |
37.71% |
90.55% |
102.42% |
99.42% |
97.55% |
Cash Return on Invested Capital (CROIC) |
|
15.02% |
18.75% |
-16.30% |
11.41% |
20.25% |
11.72% |
12.62% |
2.82% |
16.07% |
7.81% |
10.41% |
Operating Return on Assets (OROA) |
|
8.11% |
10.02% |
12.00% |
13.13% |
13.13% |
3.46% |
6.65% |
10.90% |
12.52% |
13.29% |
11.80% |
Return on Assets (ROA) |
|
4.41% |
5.47% |
6.63% |
7.99% |
9.29% |
1.06% |
2.38% |
6.25% |
7.88% |
8.19% |
7.07% |
Return on Common Equity (ROCE) |
|
13.05% |
21.73% |
38.99% |
57.65% |
64.93% |
11.34% |
36.77% |
88.54% |
100.50% |
97.80% |
96.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.06% |
27.29% |
47.97% |
57.07% |
66.90% |
18.60% |
33.76% |
98.32% |
88.10% |
105.11% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
837 |
1,226 |
1,329 |
1,692 |
1,945 |
550 |
1,297 |
1,825 |
2,354 |
2,441 |
2,337 |
NOPAT Margin |
|
1.72% |
2.43% |
2.40% |
2.88% |
3.24% |
1.04% |
2.53% |
2.66% |
3.08% |
3.10% |
2.87% |
Net Nonoperating Expense Percent (NNEP) |
|
7.36% |
10.04% |
3.40% |
3.45% |
3.51% |
4.18% |
9.39% |
5.22% |
6.01% |
4.63% |
4.33% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
15.44% |
Cost of Revenue to Revenue |
|
82.43% |
82.05% |
80.93% |
81.12% |
81.02% |
81.28% |
81.76% |
82.05% |
81.72% |
81.47% |
81.60% |
SG&A Expenses to Revenue |
|
15.04% |
14.28% |
15.36% |
0.00% |
15.10% |
0.00% |
15.42% |
14.53% |
0.00% |
14.47% |
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 |
|
15.04% |
14.28% |
15.36% |
14.94% |
15.10% |
17.30% |
15.42% |
14.53% |
14.30% |
14.47% |
14.60% |
Earnings before Interest and Taxes (EBIT) |
|
1,263 |
1,739 |
2,069 |
2,352 |
2,366 |
702 |
1,465 |
2,371 |
2,812 |
3,172 |
3,050 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,844 |
2,447 |
3,003 |
3,146 |
3,152 |
1,638 |
2,343 |
3,274 |
3,721 |
4,188 |
4,151 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.41 |
6.71 |
9.41 |
12.10 |
12.67 |
20.52 |
23.36 |
30.14 |
18.07 |
18.97 |
19.73 |
Price to Tangible Book Value (P/TBV) |
|
5.70 |
20.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.37 |
0.46 |
0.40 |
0.52 |
0.53 |
0.45 |
0.71 |
0.61 |
0.48 |
0.45 |
0.44 |
Price to Earnings (P/E) |
|
26.12 |
24.58 |
19.62 |
21.21 |
18.93 |
110.34 |
69.20 |
30.66 |
20.52 |
18.05 |
19.75 |
Dividend Yield |
|
3.91% |
2.97% |
3.06% |
2.37% |
2.43% |
3.59% |
2.57% |
2.32% |
2.73% |
2.82% |
2.74% |
Earnings Yield |
|
3.83% |
4.07% |
5.10% |
4.72% |
5.28% |
0.91% |
1.45% |
3.26% |
4.87% |
5.54% |
5.06% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.80 |
3.80 |
3.04 |
3.70 |
3.87 |
3.36 |
4.59 |
4.60 |
3.93 |
3.54 |
3.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.41 |
0.53 |
0.54 |
0.65 |
0.66 |
0.61 |
0.87 |
0.75 |
0.60 |
0.59 |
0.59 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.92 |
10.98 |
9.90 |
12.13 |
12.50 |
19.65 |
18.94 |
15.72 |
12.37 |
11.13 |
11.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.94 |
15.44 |
14.37 |
16.22 |
16.64 |
45.89 |
30.30 |
21.71 |
16.36 |
14.69 |
15.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
24.04 |
21.90 |
22.38 |
22.54 |
20.25 |
58.49 |
34.21 |
28.21 |
19.55 |
19.10 |
20.70 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.94 |
13.51 |
13.32 |
17.70 |
16.33 |
19.89 |
23.31 |
28.74 |
16.04 |
15.59 |
19.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.33 |
20.11 |
0.00 |
33.29 |
18.97 |
27.80 |
36.55 |
175.24 |
25.00 |
47.98 |
34.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.39 |
2.14 |
3.44 |
3.27 |
3.22 |
12.11 |
6.98 |
7.53 |
5.10 |
6.34 |
7.17 |
Long-Term Debt to Equity |
|
0.43 |
2.11 |
3.22 |
2.96 |
3.20 |
10.82 |
6.67 |
7.12 |
5.07 |
6.09 |
6.66 |
Financial Leverage |
|
0.39 |
0.63 |
1.87 |
3.08 |
3.03 |
4.30 |
5.92 |
5.95 |
5.63 |
5.33 |
6.28 |
Leverage Ratio |
|
2.96 |
3.97 |
5.88 |
7.27 |
7.09 |
10.88 |
15.84 |
14.49 |
12.99 |
12.14 |
13.79 |
Compound Leverage Factor |
|
2.36 |
3.27 |
5.02 |
6.05 |
6.01 |
4.55 |
6.32 |
10.68 |
10.56 |
9.82 |
10.92 |
Debt to Total Capital |
|
58.19% |
68.12% |
77.48% |
76.59% |
76.28% |
92.37% |
87.47% |
88.28% |
83.60% |
86.37% |
87.76% |
Short-Term Debt to Total Capital |
|
40.14% |
0.90% |
5.05% |
7.23% |
0.39% |
9.87% |
3.91% |
4.81% |
0.51% |
3.38% |
6.26% |
Long-Term Debt to Total Capital |
|
18.06% |
67.22% |
72.43% |
69.36% |
75.90% |
82.50% |
83.57% |
83.46% |
83.10% |
82.99% |
81.50% |
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% |
0.35% |
0.33% |
0.22% |
0.27% |
0.26% |
0.27% |
0.22% |
0.18% |
Common Equity to Total Capital |
|
41.81% |
31.88% |
22.52% |
23.06% |
23.39% |
7.41% |
12.26% |
11.46% |
16.13% |
13.41% |
12.07% |
Debt to EBITDA |
|
3.97 |
3.04 |
2.73 |
2.65 |
2.59 |
8.82 |
4.73 |
3.25 |
2.80 |
2.86 |
3.21 |
Net Debt to EBITDA |
|
1.19 |
1.44 |
2.44 |
2.47 |
2.43 |
5.12 |
3.45 |
2.99 |
2.60 |
2.69 |
2.95 |
Long-Term Debt to EBITDA |
|
1.23 |
3.00 |
2.55 |
2.40 |
2.58 |
7.88 |
4.52 |
3.07 |
2.78 |
2.75 |
2.98 |
Debt to NOPAT |
|
8.74 |
6.06 |
6.17 |
4.92 |
4.20 |
26.24 |
8.54 |
5.83 |
4.42 |
4.91 |
5.69 |
Net Debt to NOPAT |
|
2.62 |
2.87 |
5.51 |
4.59 |
3.93 |
15.24 |
6.22 |
5.36 |
4.11 |
4.62 |
5.24 |
Long-Term Debt to NOPAT |
|
2.71 |
5.98 |
5.76 |
4.46 |
4.18 |
23.44 |
8.16 |
5.52 |
4.40 |
4.72 |
5.29 |
Altman Z-Score |
|
4.61 |
5.58 |
5.26 |
5.75 |
6.02 |
4.06 |
4.57 |
5.43 |
5.60 |
5.28 |
5.06 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.76% |
1.44% |
1.87% |
2.48% |
2.22% |
1.88% |
1.63% |
1.55% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.22 |
2.27 |
1.32 |
1.21 |
1.33 |
1.84 |
1.47 |
1.20 |
1.24 |
1.20 |
1.21 |
Quick Ratio |
|
0.90 |
1.65 |
0.80 |
0.70 |
0.77 |
1.33 |
0.93 |
0.65 |
0.68 |
0.65 |
0.66 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,098 |
1,336 |
-1,373 |
1,146 |
2,077 |
1,158 |
1,214 |
294 |
1,841 |
972 |
1,419 |
Operating Cash Flow to CapEx |
|
300.08% |
394.64% |
336.91% |
323.84% |
359.10% |
234.01% |
462.63% |
294.09% |
381.89% |
396.95% |
362.72% |
Free Cash Flow to Firm to Interest Expense |
|
4.31 |
4.36 |
-4.53 |
2.90 |
5.76 |
2.84 |
1.38 |
0.47 |
3.49 |
1.60 |
0.00 |
Operating Cash Flow to Interest Expense |
|
6.10 |
6.49 |
7.37 |
5.45 |
6.69 |
3.97 |
2.16 |
2.87 |
5.44 |
4.92 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.07 |
4.85 |
5.18 |
3.77 |
4.83 |
2.27 |
1.70 |
1.89 |
4.02 |
3.68 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
3.13 |
2.90 |
3.21 |
3.28 |
3.34 |
2.61 |
2.33 |
3.16 |
3.40 |
3.30 |
3.15 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
15.16 |
15.50 |
15.91 |
15.57 |
15.36 |
13.62 |
12.35 |
13.85 |
13.99 |
14.03 |
13.65 |
Fixed Asset Turnover |
|
12.22 |
12.81 |
13.41 |
13.20 |
13.32 |
11.81 |
11.68 |
15.63 |
16.29 |
15.14 |
14.05 |
Accounts Payable Turnover |
|
14.05 |
14.21 |
12.98 |
11.75 |
11.53 |
11.08 |
10.07 |
10.59 |
10.59 |
10.43 |
10.37 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
24.08 |
23.54 |
22.95 |
23.45 |
23.76 |
26.79 |
29.55 |
26.36 |
26.10 |
26.02 |
26.75 |
Days Payable Outstanding (DPO) |
|
25.98 |
25.69 |
28.13 |
31.06 |
31.67 |
32.95 |
36.25 |
34.47 |
34.46 |
34.99 |
35.19 |
Cash Conversion Cycle (CCC) |
|
-1.91 |
-2.15 |
-5.18 |
-7.61 |
-7.91 |
-6.16 |
-6.71 |
-8.12 |
-8.37 |
-8.97 |
-8.44 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,181 |
7,071 |
9,773 |
10,320 |
10,188 |
9,580 |
9,663 |
11,195 |
11,708 |
13,177 |
14,095 |
Invested Capital Turnover |
|
6.66 |
7.07 |
6.57 |
5.85 |
5.86 |
5.35 |
5.33 |
6.58 |
6.67 |
6.34 |
5.97 |
Increase / (Decrease) in Invested Capital |
|
-261 |
-110 |
2,702 |
547 |
-132 |
-608 |
83 |
1,531 |
513 |
1,469 |
918 |
Enterprise Value (EV) |
|
20,130 |
26,859 |
29,740 |
38,153 |
39,385 |
32,197 |
44,384 |
51,479 |
46,011 |
46,609 |
48,373 |
Market Capitalization |
|
17,938 |
23,343 |
22,415 |
30,340 |
31,700 |
23,776 |
36,273 |
41,666 |
36,312 |
35,292 |
36,108 |
Book Value per Share |
|
$8.86 |
$6.17 |
$4.45 |
$4.81 |
$4.87 |
$2.28 |
$3.04 |
$2.71 |
$3.97 |
$3.74 |
$3.78 |
Tangible Book Value per Share |
|
$5.30 |
$2.04 |
($4.81) |
($4.66) |
($4.38) |
($6.61) |
($6.13) |
($8.07) |
($6.90) |
($9.00) |
($9.24) |
Total Capital |
|
12,582 |
10,915 |
10,576 |
10,872 |
10,701 |
15,640 |
12,671 |
12,062 |
12,453 |
13,873 |
15,166 |
Total Debt |
|
7,322 |
7,435 |
8,195 |
8,327 |
8,163 |
14,447 |
11,083 |
10,648 |
10,411 |
11,982 |
13,309 |
Total Long-Term Debt |
|
2,272 |
7,337 |
7,661 |
7,541 |
8,122 |
12,902 |
10,588 |
10,067 |
10,348 |
11,513 |
12,360 |
Net Debt |
|
2,192 |
3,516 |
7,325 |
7,775 |
7,650 |
8,387 |
8,076 |
9,780 |
9,666 |
11,286 |
12,238 |
Capital Expenditures (CapEx) |
|
518 |
504 |
663 |
666 |
671 |
692 |
412 |
609 |
751 |
753 |
692 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,015 |
1,799 |
1,602 |
1,649 |
1,566 |
1,115 |
902 |
1,447 |
1,386 |
1,575 |
1,930 |
Debt-free Net Working Capital (DFNWC) |
|
7,145 |
5,718 |
2,472 |
2,201 |
2,080 |
7,175 |
3,909 |
2,314 |
2,131 |
2,271 |
3,001 |
Net Working Capital (NWC) |
|
2,095 |
5,619 |
1,938 |
1,415 |
2,038 |
5,630 |
3,414 |
1,733 |
2,068 |
1,802 |
2,052 |
Net Nonoperating Expense (NNE) |
|
151 |
277 |
187 |
262 |
271 |
335 |
773 |
466 |
584 |
486 |
509 |
Net Nonoperating Obligations (NNO) |
|
1,920 |
3,591 |
7,391 |
7,775 |
7,650 |
8,387 |
8,076 |
9,780 |
9,666 |
11,286 |
12,238 |
Total Depreciation and Amortization (D&A) |
|
581 |
708 |
934 |
794 |
785 |
937 |
878 |
903 |
909 |
1,016 |
1,101 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
4.14% |
3.57% |
2.89% |
2.81% |
2.61% |
2.11% |
1.76% |
2.11% |
1.82% |
2.00% |
2.37% |
Debt-free Net Working Capital to Revenue |
|
14.68% |
11.35% |
4.46% |
3.75% |
3.46% |
13.56% |
7.62% |
3.37% |
2.79% |
2.88% |
3.69% |
Net Working Capital to Revenue |
|
4.30% |
11.16% |
3.50% |
2.41% |
3.39% |
10.64% |
6.65% |
2.53% |
2.71% |
2.29% |
2.52% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.24 |
$0.42 |
$1.03 |
$0.00 |
$0.00 |
$3.90 |
$3.74 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
516.89M |
510.12M |
510.70M |
0.00 |
0.00 |
501.24M |
488.14M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.20 |
$0.42 |
$1.02 |
$0.00 |
$0.00 |
$3.89 |
$3.73 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
523.38M |
514.03M |
513.56M |
0.00 |
0.00 |
503.10M |
489.83M |
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 |
513.18M |
508.54M |
512.08M |
0.00 |
0.00 |
491.52M |
478.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
837 |
1,226 |
1,329 |
1,692 |
1,945 |
550 |
1,297 |
1,825 |
2,354 |
2,441 |
2,337 |
Normalized NOPAT Margin |
|
1.72% |
2.43% |
2.40% |
2.88% |
3.24% |
1.04% |
2.53% |
2.66% |
3.08% |
3.10% |
2.87% |
Pre Tax Income Margin |
|
2.07% |
2.85% |
3.19% |
3.33% |
3.34% |
0.55% |
1.14% |
2.55% |
2.99% |
3.25% |
2.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.96 |
5.68 |
6.83 |
5.95 |
6.57 |
1.72 |
1.66 |
3.80 |
5.34 |
5.23 |
0.00 |
NOPAT to Interest Expense |
|
3.29 |
4.01 |
4.39 |
4.28 |
5.40 |
1.35 |
1.47 |
2.92 |
4.47 |
4.02 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
2.92 |
4.04 |
4.64 |
4.26 |
4.70 |
0.02 |
1.20 |
2.82 |
3.91 |
3.99 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
1.25 |
2.36 |
2.20 |
2.60 |
3.53 |
-0.35 |
1.01 |
1.95 |
3.04 |
2.78 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
101.24% |
73.59% |
61.15% |
50.47% |
46.31% |
397.41% |
175.04% |
70.57% |
56.27% |
51.56% |
54.70% |
Augmented Payout Ratio |
|
101.24% |
278.88% |
226.24% |
118.89% |
107.36% |
789.42% |
175.04% |
107.36% |
84.52% |
114.58% |
123.09% |