| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,000,577,201.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,000,577,201.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.02% |
2.17% |
-0.37% |
-0.40% |
-0.45% |
0.86% |
1.99% |
3.52% |
1.64% |
3.62% |
2.87% |
| EBITDA Growth |
|
-14.61% |
152.20% |
-1.93% |
-4.59% |
-27.52% |
23.96% |
0.48% |
8.73% |
123.36% |
-0.67% |
7.18% |
| EBIT Growth |
|
-24.87% |
119.65% |
-9.21% |
-12.86% |
-54.47% |
36.30% |
-1.41% |
12.82% |
336.75% |
2.90% |
16.80% |
| NOPAT Growth |
|
-15.54% |
131.40% |
-2.81% |
-9.71% |
-95.17% |
-4.58% |
0.04% |
15.99% |
2,490.61% |
27.52% |
15.48% |
| Net Income Growth |
|
-40.21% |
111.15% |
-15.76% |
-17.07% |
-96.21% |
70.72% |
25.09% |
23.09% |
6,573.79% |
-5.72% |
-10.89% |
| EPS Growth |
|
-40.00% |
109.06% |
-17.54% |
-19.67% |
-106.25% |
86.67% |
29.79% |
26.53% |
4,400.00% |
-7.14% |
-11.48% |
| Operating Cash Flow Growth |
|
2.40% |
9.95% |
13.01% |
-8.36% |
-0.98% |
4.55% |
19.90% |
7.37% |
-0.81% |
-4.84% |
-16.07% |
| Free Cash Flow Firm Growth |
|
-67.25% |
-27,860.62% |
-102.68% |
-66.64% |
-80.71% |
266.28% |
521.74% |
36.20% |
-69.68% |
-107.29% |
-168.14% |
| Invested Capital Growth |
|
-6.82% |
4.92% |
2.93% |
-0.70% |
-1.65% |
-3.27% |
-3.24% |
-1.30% |
1.57% |
2.54% |
5.47% |
| Revenue Q/Q Growth |
|
1.45% |
5.51% |
-6.23% |
-0.77% |
1.40% |
6.90% |
-5.18% |
0.72% |
-0.45% |
8.98% |
-5.86% |
| EBITDA Q/Q Growth |
|
-9.45% |
-16.80% |
24.79% |
1.49% |
-31.21% |
42.29% |
1.15% |
9.83% |
41.31% |
-36.72% |
9.15% |
| EBIT Q/Q Growth |
|
-15.84% |
-30.49% |
45.62% |
2.29% |
-56.02% |
108.08% |
5.33% |
17.06% |
70.24% |
-50.97% |
19.55% |
| NOPAT Q/Q Growth |
|
-10.23% |
4.35% |
-2.83% |
-0.81% |
-95.20% |
1,961.41% |
1.89% |
15.00% |
7.26% |
1.47% |
-7.74% |
| Net Income Q/Q Growth |
|
-19.66% |
-32.51% |
45.28% |
5.28% |
-96.33% |
2,940.00% |
6.44% |
3.60% |
99.07% |
-57.05% |
0.60% |
| EPS Q/Q Growth |
|
-21.31% |
-37.50% |
56.67% |
4.26% |
-106.12% |
1,966.67% |
8.93% |
1.64% |
108.06% |
-59.69% |
3.85% |
| Operating Cash Flow Q/Q Growth |
|
4.17% |
10.08% |
-33.67% |
20.49% |
12.56% |
16.23% |
-23.93% |
7.89% |
3.98% |
11.51% |
-32.91% |
| Free Cash Flow Firm Q/Q Growth |
|
26.15% |
-132.98% |
60.60% |
303.48% |
-27.04% |
184.25% |
-0.06% |
-34.29% |
-83.76% |
-168.30% |
-834.61% |
| Invested Capital Q/Q Growth |
|
-0.43% |
0.06% |
-0.01% |
-0.33% |
-1.38% |
-1.59% |
0.02% |
1.67% |
1.50% |
-0.65% |
2.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.28% |
56.56% |
60.19% |
61.60% |
61.51% |
56.05% |
60.71% |
60.61% |
61.51% |
55.72% |
60.12% |
| EBITDA Margin |
|
36.00% |
28.39% |
37.78% |
38.64% |
26.21% |
34.89% |
37.22% |
40.58% |
57.61% |
33.45% |
38.78% |
| Operating Margin |
|
19.05% |
16.46% |
19.47% |
19.33% |
7.00% |
16.49% |
18.79% |
21.08% |
19.93% |
17.30% |
21.13% |
| EBIT Margin |
|
20.50% |
13.51% |
20.97% |
21.62% |
9.38% |
18.25% |
20.27% |
23.56% |
40.29% |
18.13% |
23.02% |
| Profit (Net Income) Margin |
|
12.61% |
8.06% |
12.49% |
13.25% |
0.48% |
13.65% |
15.32% |
15.76% |
31.51% |
12.42% |
13.27% |
| Tax Burden Percent |
|
76.83% |
87.94% |
77.04% |
77.57% |
10.14% |
83.04% |
78.32% |
79.71% |
90.84% |
97.44% |
77.45% |
| Interest Burden Percent |
|
80.04% |
67.88% |
77.31% |
79.03% |
50.48% |
90.04% |
96.49% |
83.90% |
86.10% |
70.31% |
74.43% |
| Effective Tax Rate |
|
23.17% |
12.06% |
22.96% |
22.43% |
89.86% |
16.96% |
21.68% |
20.29% |
9.16% |
2.56% |
21.84% |
| Return on Invested Capital (ROIC) |
|
6.41% |
6.76% |
6.94% |
6.83% |
0.33% |
6.35% |
6.85% |
7.84% |
8.48% |
8.06% |
7.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.99% |
5.39% |
6.43% |
6.48% |
0.28% |
6.34% |
6.98% |
7.62% |
11.37% |
6.98% |
7.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.83% |
7.11% |
8.43% |
8.05% |
0.34% |
7.62% |
8.22% |
8.92% |
13.10% |
7.78% |
8.10% |
| Return on Equity (ROE) |
|
13.24% |
13.87% |
15.37% |
14.88% |
0.67% |
13.97% |
15.08% |
16.76% |
21.58% |
15.83% |
15.93% |
| Cash Return on Invested Capital (CROIC) |
|
6.33% |
2.25% |
4.05% |
7.37% |
6.86% |
8.62% |
8.61% |
6.87% |
5.95% |
5.45% |
2.83% |
| Operating Return on Assets (OROA) |
|
5.99% |
4.08% |
6.41% |
6.55% |
2.86% |
5.57% |
6.26% |
7.27% |
12.28% |
5.59% |
7.12% |
| Return on Assets (ROA) |
|
3.68% |
2.44% |
3.82% |
4.02% |
0.15% |
4.16% |
4.73% |
4.86% |
9.60% |
3.83% |
4.10% |
| Return on Common Equity (ROCE) |
|
11.53% |
12.33% |
13.69% |
12.88% |
0.58% |
12.11% |
12.95% |
14.42% |
18.61% |
13.68% |
13.63% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-9.75% |
0.00% |
14.27% |
13.40% |
10.19% |
0.00% |
12.72% |
13.40% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4,442 |
4,635 |
4,504 |
4,468 |
215 |
4,423 |
4,506 |
5,182 |
5,558 |
5,640 |
5,204 |
| NOPAT Margin |
|
14.64% |
14.48% |
15.00% |
14.99% |
0.71% |
13.69% |
14.71% |
16.80% |
18.10% |
16.85% |
16.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.42% |
1.38% |
0.50% |
0.35% |
0.05% |
0.01% |
-0.13% |
0.22% |
-2.89% |
1.07% |
0.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.70% |
- |
- |
- |
1.71% |
1.71% |
1.91% |
1.95% |
2.00% |
1.84% |
| Cost of Revenue to Revenue |
|
39.72% |
43.44% |
39.81% |
38.40% |
38.49% |
43.95% |
39.29% |
39.39% |
38.49% |
44.28% |
39.88% |
| SG&A Expenses to Revenue |
|
23.74% |
23.37% |
23.38% |
23.64% |
23.03% |
22.88% |
23.33% |
22.51% |
24.27% |
22.11% |
23.22% |
| 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 |
|
41.23% |
40.10% |
40.72% |
42.27% |
54.50% |
39.56% |
41.92% |
39.54% |
41.59% |
38.43% |
38.98% |
| Earnings before Interest and Taxes (EBIT) |
|
6,222 |
4,325 |
6,298 |
6,442 |
2,833 |
5,895 |
6,209 |
7,268 |
12,373 |
6,066 |
7,252 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10,927 |
9,091 |
11,345 |
11,514 |
7,920 |
11,269 |
11,399 |
12,519 |
17,690 |
11,194 |
12,218 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.96 |
1.08 |
1.17 |
1.28 |
1.52 |
1.55 |
1.94 |
1.96 |
1.80 |
1.57 |
1.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.82 |
0.91 |
1.00 |
1.10 |
1.28 |
1.32 |
1.63 |
1.66 |
1.60 |
1.39 |
1.59 |
| Price to Earnings (P/E) |
|
0.00 |
7.86 |
9.10 |
10.78 |
17.60 |
15.01 |
17.10 |
16.28 |
9.01 |
7.95 |
9.44 |
| Dividend Yield |
|
8.00% |
7.11% |
6.51% |
5.90% |
5.11% |
4.94% |
3.97% |
3.87% |
3.97% |
4.52% |
3.87% |
| Earnings Yield |
|
0.00% |
12.72% |
10.99% |
9.27% |
5.68% |
6.66% |
5.85% |
6.14% |
11.10% |
12.58% |
10.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
1.02 |
1.06 |
1.10 |
1.19 |
1.21 |
1.37 |
1.37 |
1.33 |
1.23 |
1.33 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.15 |
2.24 |
2.32 |
2.42 |
2.58 |
2.57 |
2.89 |
2.93 |
2.85 |
2.61 |
2.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.26 |
6.29 |
6.53 |
6.88 |
7.90 |
7.48 |
8.43 |
8.42 |
6.71 |
6.21 |
6.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.04 |
11.70 |
12.67 |
15.84 |
14.65 |
16.59 |
16.34 |
11.18 |
10.27 |
11.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.87 |
15.46 |
16.50 |
22.80 |
22.50 |
25.27 |
24.59 |
17.77 |
15.66 |
16.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.02 |
7.17 |
7.24 |
7.69 |
8.24 |
8.11 |
8.81 |
8.86 |
8.69 |
8.14 |
9.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.87 |
46.61 |
26.47 |
14.92 |
17.26 |
13.82 |
15.61 |
19.89 |
22.44 |
22.89 |
48.09 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.30 |
1.30 |
1.24 |
1.22 |
1.24 |
1.17 |
1.18 |
1.22 |
1.23 |
1.21 |
1.23 |
| Long-Term Debt to Equity |
|
1.21 |
1.22 |
1.19 |
1.17 |
1.22 |
1.13 |
1.11 |
1.14 |
1.14 |
1.14 |
1.18 |
| Financial Leverage |
|
1.14 |
1.32 |
1.31 |
1.24 |
1.23 |
1.20 |
1.18 |
1.17 |
1.15 |
1.11 |
1.14 |
| Leverage Ratio |
|
3.21 |
3.59 |
3.50 |
3.37 |
3.36 |
3.35 |
3.29 |
3.28 |
3.31 |
3.28 |
3.28 |
| Compound Leverage Factor |
|
2.57 |
2.43 |
2.70 |
2.66 |
1.70 |
3.01 |
3.17 |
2.76 |
2.85 |
2.30 |
2.44 |
| Debt to Total Capital |
|
56.52% |
56.47% |
55.44% |
54.92% |
55.31% |
53.96% |
54.10% |
54.88% |
55.18% |
54.68% |
55.21% |
| Short-Term Debt to Total Capital |
|
4.10% |
3.45% |
2.61% |
1.95% |
1.00% |
1.95% |
3.35% |
3.38% |
3.96% |
3.18% |
2.39% |
| Long-Term Debt to Total Capital |
|
52.41% |
53.01% |
52.83% |
52.96% |
54.31% |
52.01% |
50.74% |
51.50% |
51.22% |
51.50% |
52.82% |
| 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 |
|
5.85% |
5.88% |
5.93% |
5.95% |
6.01% |
6.07% |
6.82% |
6.62% |
6.28% |
6.33% |
6.30% |
| Common Equity to Total Capital |
|
37.63% |
37.66% |
38.63% |
39.13% |
38.68% |
39.97% |
39.08% |
38.50% |
38.54% |
38.98% |
38.49% |
| Debt to EBITDA |
|
9.08 |
3.55 |
3.46 |
3.45 |
3.67 |
3.35 |
3.41 |
3.48 |
3.00 |
2.94 |
2.93 |
| Net Debt to EBITDA |
|
8.53 |
3.37 |
3.35 |
3.36 |
3.60 |
3.27 |
3.22 |
3.21 |
2.59 |
2.57 |
2.69 |
| Long-Term Debt to EBITDA |
|
8.42 |
3.33 |
3.29 |
3.32 |
3.60 |
3.23 |
3.20 |
3.27 |
2.78 |
2.77 |
2.81 |
| Debt to NOPAT |
|
-76.66 |
8.39 |
8.18 |
8.26 |
10.59 |
10.08 |
10.23 |
10.17 |
7.94 |
7.41 |
7.23 |
| Net Debt to NOPAT |
|
-72.04 |
7.96 |
7.94 |
8.06 |
10.38 |
9.82 |
9.67 |
9.39 |
6.87 |
6.49 |
6.63 |
| Long-Term Debt to NOPAT |
|
-71.10 |
7.87 |
7.79 |
7.97 |
10.40 |
9.72 |
9.60 |
9.54 |
7.37 |
6.98 |
6.92 |
| Altman Z-Score |
|
0.49 |
0.51 |
0.57 |
0.62 |
0.64 |
0.67 |
0.77 |
0.80 |
0.85 |
0.74 |
0.81 |
| Noncontrolling Interest Sharing Ratio |
|
12.97% |
11.10% |
10.92% |
13.43% |
13.45% |
13.34% |
14.09% |
13.94% |
13.74% |
13.59% |
14.45% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.69 |
0.71 |
0.68 |
0.70 |
0.73 |
0.67 |
0.70 |
0.81 |
1.01 |
0.91 |
0.92 |
| Quick Ratio |
|
0.32 |
0.33 |
0.29 |
0.30 |
0.29 |
0.28 |
0.34 |
0.40 |
0.54 |
0.50 |
0.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
24,074 |
-7,940 |
-3,129 |
6,366 |
4,645 |
13,202 |
13,194 |
8,670 |
1,408 |
-962 |
-8,990 |
| Operating Cash Flow to CapEx |
|
222.42% |
247.29% |
200.82% |
208.56% |
193.04% |
173.84% |
211.57% |
199.37% |
207.73% |
166.94% |
155.73% |
| Free Cash Flow to Firm to Interest Expense |
|
14.49 |
-4.60 |
-1.81 |
3.75 |
2.77 |
7.95 |
7.96 |
5.24 |
0.83 |
-0.54 |
-4.96 |
| Operating Cash Flow to Interest Expense |
|
6.22 |
6.59 |
4.38 |
5.35 |
6.11 |
7.16 |
5.46 |
5.90 |
5.97 |
6.32 |
4.19 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.42 |
3.93 |
2.20 |
2.79 |
2.95 |
3.04 |
2.88 |
2.94 |
3.10 |
2.53 |
1.50 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.29 |
0.30 |
0.31 |
0.30 |
0.31 |
0.31 |
0.31 |
0.31 |
0.30 |
0.31 |
0.31 |
| Accounts Receivable Turnover |
|
11.97 |
11.26 |
12.36 |
12.87 |
13.54 |
12.28 |
13.07 |
13.38 |
13.83 |
13.60 |
14.41 |
| Inventory Turnover |
|
15.42 |
18.91 |
20.23 |
23.71 |
19.38 |
22.14 |
20.89 |
23.97 |
18.54 |
21.67 |
20.36 |
| Fixed Asset Turnover |
|
0.95 |
0.96 |
0.95 |
0.95 |
0.95 |
0.95 |
0.96 |
0.97 |
0.97 |
0.96 |
0.97 |
| Accounts Payable Turnover |
|
1.39 |
1.28 |
1.41 |
1.54 |
1.47 |
1.38 |
1.51 |
1.55 |
1.47 |
1.37 |
1.46 |
| Days Sales Outstanding (DSO) |
|
30.50 |
32.43 |
29.53 |
28.36 |
26.96 |
29.73 |
27.92 |
27.28 |
26.40 |
26.84 |
25.33 |
| Days Inventory Outstanding (DIO) |
|
23.66 |
19.30 |
18.04 |
15.40 |
18.83 |
16.49 |
17.47 |
15.23 |
19.69 |
16.84 |
17.93 |
| Days Payable Outstanding (DPO) |
|
262.38 |
285.81 |
258.13 |
237.40 |
248.35 |
265.14 |
240.94 |
235.25 |
249.14 |
266.36 |
250.25 |
| Cash Conversion Cycle (CCC) |
|
-208.21 |
-234.08 |
-210.56 |
-193.65 |
-202.56 |
-218.92 |
-195.55 |
-192.74 |
-203.06 |
-222.67 |
-206.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
268,193 |
268,361 |
268,327 |
267,451 |
263,763 |
259,582 |
259,639 |
263,963 |
267,913 |
266,184 |
273,833 |
| Invested Capital Turnover |
|
0.44 |
0.47 |
0.46 |
0.46 |
0.46 |
0.46 |
0.47 |
0.47 |
0.47 |
0.48 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-19,632 |
12,575 |
7,633 |
-1,898 |
-4,430 |
-8,779 |
-8,688 |
-3,488 |
4,150 |
6,602 |
14,194 |
| Enterprise Value (EV) |
|
261,705 |
274,624 |
283,687 |
295,114 |
315,134 |
314,520 |
354,733 |
362,852 |
354,976 |
327,727 |
363,053 |
| Market Capitalization |
|
99,235 |
111,580 |
121,988 |
134,999 |
155,749 |
161,337 |
200,871 |
206,184 |
199,780 |
174,065 |
200,849 |
| Book Value per Share |
|
$14.51 |
$14.45 |
$14.54 |
$14.69 |
$14.27 |
$14.55 |
$14.45 |
$14.63 |
$15.48 |
$15.59 |
$15.66 |
| Tangible Book Value per Share |
|
($13.51) |
($13.57) |
($13.35) |
($13.26) |
($13.04) |
($12.73) |
($12.86) |
($12.64) |
($11.99) |
($12.17) |
($12.78) |
| Total Capital |
|
275,560 |
274,314 |
270,650 |
269,102 |
264,603 |
261,148 |
265,433 |
273,450 |
287,232 |
283,535 |
284,936 |
| Total Debt |
|
155,733 |
154,899 |
150,055 |
147,778 |
146,343 |
140,923 |
143,594 |
150,073 |
158,493 |
155,043 |
157,314 |
| Total Long-Term Debt |
|
144,431 |
145,422 |
142,995 |
142,529 |
143,706 |
135,834 |
134,692 |
140,819 |
147,115 |
146,032 |
150,496 |
| Net Debt |
|
146,346 |
146,926 |
145,644 |
144,101 |
143,476 |
137,330 |
135,767 |
138,563 |
137,165 |
135,703 |
144,242 |
| Capital Expenditures (CapEx) |
|
4,647 |
4,601 |
3,758 |
4,360 |
5,302 |
6,843 |
4,277 |
4,897 |
4,887 |
6,781 |
4,877 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-12,302 |
-11,914 |
-10,849 |
-10,405 |
-10,808 |
-13,913 |
-12,202 |
-10,504 |
-8,191 |
-14,271 |
-9,285 |
| Debt-free Net Working Capital (DFNWC) |
|
-4,762 |
-5,192 |
-7,329 |
-7,312 |
-8,222 |
-10,615 |
-5,317 |
-5.00 |
12,081 |
3,963 |
2,679 |
| Net Working Capital (NWC) |
|
-16,064 |
-14,669 |
-14,389 |
-12,561 |
-10,859 |
-15,704 |
-14,219 |
-9,259 |
703 |
-5,048 |
-4,139 |
| Net Nonoperating Expense (NNE) |
|
616 |
2,053 |
753 |
519 |
70 |
15 |
-186 |
321 |
-4,119 |
1,484 |
1,023 |
| Net Nonoperating Obligations (NNO) |
|
148,366 |
148,946 |
147,732 |
146,127 |
145,503 |
139,357 |
137,800 |
140,586 |
139,174 |
137,692 |
146,211 |
| Total Depreciation and Amortization (D&A) |
|
4,705 |
4,766 |
5,047 |
5,072 |
5,087 |
5,374 |
5,190 |
5,251 |
5,317 |
5,128 |
4,966 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.10% |
-9.73% |
-8.87% |
-8.51% |
-8.85% |
-11.37% |
-9.93% |
-8.47% |
-6.58% |
-11.36% |
-7.34% |
| Debt-free Net Working Capital to Revenue |
|
-3.91% |
-4.24% |
-5.99% |
-5.98% |
-6.74% |
-8.68% |
-4.33% |
0.00% |
9.71% |
3.15% |
2.12% |
| Net Working Capital to Revenue |
|
-13.19% |
-11.98% |
-11.76% |
-10.28% |
-8.90% |
-12.84% |
-11.57% |
-7.47% |
0.56% |
-4.02% |
-3.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.48 |
$0.30 |
$0.47 |
$0.49 |
($0.03) |
$0.56 |
$0.61 |
$0.62 |
$1.29 |
$0.52 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.19B |
7.15B |
7.19B |
7.20B |
7.20B |
7.18B |
7.21B |
7.21B |
7.16B |
7.00B |
7.02B |
| Adjusted Diluted Earnings per Share |
|
$0.48 |
$0.30 |
$0.47 |
$0.49 |
($0.03) |
$0.56 |
$0.61 |
$0.62 |
$1.29 |
$0.52 |
$0.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.19B |
7.15B |
7.19B |
7.20B |
7.21B |
7.18B |
7.22B |
7.22B |
7.17B |
7.00B |
7.03B |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.30 |
$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 |
|
7.15B |
7.15B |
7.17B |
7.17B |
7.18B |
7.18B |
7.20B |
7.15B |
7.09B |
7.00B |
6.95B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4,906 |
5,153 |
4,627 |
4,840 |
4,577 |
4,435 |
4,901 |
5,182 |
5,558 |
5,966 |
5,204 |
| Normalized NOPAT Margin |
|
16.17% |
16.09% |
15.41% |
16.24% |
15.15% |
13.73% |
16.00% |
16.80% |
18.10% |
17.83% |
16.52% |
| Pre Tax Income Margin |
|
16.41% |
9.17% |
16.21% |
17.09% |
4.73% |
16.43% |
19.56% |
19.77% |
34.69% |
12.74% |
17.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.74 |
2.51 |
3.65 |
3.79 |
1.69 |
3.55 |
3.74 |
4.39 |
7.28 |
3.39 |
4.00 |
| NOPAT to Interest Expense |
|
2.67 |
2.69 |
2.61 |
2.63 |
0.13 |
2.66 |
2.72 |
3.13 |
3.27 |
3.15 |
2.87 |
| EBIT Less CapEx to Interest Expense |
|
0.95 |
-0.16 |
1.47 |
1.23 |
-1.47 |
-0.57 |
1.17 |
1.43 |
4.40 |
-0.40 |
1.31 |
| NOPAT Less CapEx to Interest Expense |
|
-0.12 |
0.02 |
0.43 |
0.06 |
-3.04 |
-1.46 |
0.14 |
0.17 |
0.39 |
-0.64 |
0.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-80.38% |
52.08% |
54.66% |
57.92% |
78.56% |
66.99% |
62.64% |
58.20% |
34.71% |
34.98% |
35.35% |
| Augmented Payout Ratio |
|
-161.49% |
87.45% |
91.50% |
59.09% |
80.53% |
68.74% |
64.73% |
66.96% |
46.06% |
54.22% |
64.89% |