Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-4.84% |
10.48% |
-13.18% |
2.82% |
-0.25% |
1.91% |
-6.21% |
14.47% |
13.75% |
-6.39% |
6.03% |
EBITDA Growth |
|
20.41% |
81.81% |
-33.08% |
-31.06% |
-0.06% |
21.44% |
8.74% |
85.08% |
177.22% |
-76.15% |
5.42% |
EBIT Growth |
|
36.34% |
186.08% |
-53.80% |
-42.65% |
-2.66% |
26.21% |
10.20% |
158.38% |
677.45% |
-108.35% |
8.55% |
NOPAT Growth |
|
2.11% |
211.47% |
-53.94% |
-47.12% |
14.85% |
19.66% |
18.98% |
135.85% |
1,147.84% |
-105.41% |
-2.37% |
Net Income Growth |
|
60.74% |
300.60% |
-63.77% |
-58.42% |
12.73% |
32.56% |
-4.48% |
647.52% |
143.79% |
-148.03% |
-4.49% |
EPS Growth |
|
47.69% |
340.38% |
-74.57% |
-60.76% |
11.01% |
8.93% |
43.81% |
1,603.63% |
109.14% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
-2.92% |
16.86% |
-12.64% |
-2.54% |
1.37% |
13.63% |
15.57% |
10.18% |
19.00% |
-12.88% |
5.34% |
Free Cash Flow Firm Growth |
|
-46.85% |
1,277.76% |
-71.01% |
97.84% |
-72.21% |
620.77% |
-68.24% |
107.93% |
-494.30% |
104.46% |
607.77% |
Invested Capital Growth |
|
0.95% |
-3.33% |
1.14% |
1.67% |
6.73% |
2.58% |
5.60% |
3.29% |
41.81% |
-9.16% |
0.90% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
98.42% |
99.40% |
99.82% |
99.35% |
100.00% |
97.25% |
89.14% |
82.29% |
82.69% |
80.30% |
81.97% |
EBITDA Margin |
|
73.74% |
58.28% |
35.41% |
45.94% |
68.51% |
68.38% |
57.39% |
49.50% |
30.61% |
12.56% |
49.29% |
Operating Margin |
|
42.02% |
44.37% |
36.55% |
23.39% |
44.65% |
43.65% |
35.68% |
24.39% |
20.98% |
-1.89% |
32.32% |
EBIT Margin |
|
53.50% |
37.34% |
14.42% |
27.10% |
48.59% |
49.79% |
40.21% |
34.22% |
15.16% |
-2.99% |
33.47% |
Profit (Net Income) Margin |
|
39.06% |
23.13% |
6.38% |
15.28% |
37.80% |
33.44% |
25.71% |
25.24% |
3.87% |
-10.04% |
19.57% |
Tax Burden Percent |
|
91.08% |
93.03% |
165.61% |
94.46% |
96.20% |
85.46% |
89.06% |
102.69% |
57.95% |
103.07% |
70.57% |
Interest Burden Percent |
|
80.17% |
66.57% |
26.70% |
59.70% |
80.86% |
78.59% |
71.80% |
71.84% |
44.01% |
326.25% |
82.84% |
Effective Tax Rate |
|
15.61% |
25.53% |
67.93% |
5.54% |
3.80% |
14.54% |
10.94% |
-2.69% |
42.06% |
0.00% |
29.43% |
Return on Invested Capital (ROIC) |
|
5.78% |
5.59% |
1.77% |
3.91% |
7.69% |
7.01% |
6.10% |
5.35% |
2.71% |
-0.30% |
5.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.91% |
2.48% |
0.36% |
1.75% |
6.01% |
5.72% |
4.08% |
5.42% |
-0.30% |
-3.71% |
3.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.52% |
2.90% |
0.48% |
2.21% |
7.35% |
7.32% |
5.60% |
7.90% |
-0.48% |
-5.04% |
4.09% |
Return on Equity (ROE) |
|
13.30% |
8.49% |
2.26% |
6.11% |
15.04% |
14.33% |
11.69% |
13.26% |
2.22% |
-5.33% |
9.35% |
Cash Return on Invested Capital (CROIC) |
|
4.83% |
8.97% |
0.64% |
2.25% |
1.19% |
4.47% |
0.64% |
2.12% |
-31.87% |
9.30% |
4.36% |
Operating Return on Assets (OROA) |
|
5.79% |
4.19% |
1.58% |
3.55% |
6.38% |
6.83% |
5.72% |
5.46% |
2.53% |
-0.51% |
5.81% |
Return on Assets (ROA) |
|
4.23% |
2.59% |
0.70% |
2.00% |
4.97% |
4.59% |
3.66% |
4.03% |
0.64% |
-1.70% |
3.40% |
Return on Common Equity (ROCE) |
|
8.97% |
6.78% |
2.05% |
5.23% |
12.38% |
11.79% |
9.37% |
10.36% |
1.72% |
-4.24% |
7.69% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.49% |
10.38% |
2.31% |
6.15% |
15.65% |
14.41% |
11.99% |
13.56% |
2.00% |
-6.94% |
10.45% |
Net Operating Profit after Tax (NOPAT) |
|
3,391 |
3,321 |
1,066 |
2,315 |
4,377 |
3,811 |
3,185 |
2,677 |
1,135 |
-108 |
2,000 |
NOPAT Margin |
|
35.46% |
33.04% |
11.72% |
22.09% |
42.95% |
37.31% |
31.77% |
25.05% |
12.16% |
-1.32% |
22.81% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.13% |
3.11% |
1.41% |
2.16% |
1.68% |
1.29% |
2.01% |
-0.07% |
3.01% |
3.41% |
1.45% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.00% |
4.29% |
1.56% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
1.58% |
0.60% |
0.18% |
0.65% |
0.00% |
2.75% |
10.86% |
17.71% |
17.31% |
19.70% |
18.03% |
SG&A Expenses to Revenue |
|
32.05% |
30.70% |
34.35% |
30.61% |
29.83% |
29.52% |
26.27% |
29.04% |
30.77% |
29.09% |
29.19% |
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 |
|
56.41% |
55.02% |
63.27% |
75.96% |
55.35% |
53.59% |
53.46% |
57.90% |
61.71% |
82.18% |
49.65% |
Earnings before Interest and Taxes (EBIT) |
|
5,116 |
3,752 |
1,312 |
2,839 |
4,951 |
5,086 |
4,030 |
3,657 |
1,415 |
-245 |
2,935 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7,052 |
5,857 |
3,221 |
4,813 |
6,981 |
6,985 |
5,752 |
5,290 |
2,858 |
1,031 |
4,322 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.42 |
3.18 |
2.57 |
3.06 |
2.74 |
3.46 |
1.20 |
1.71 |
1.37 |
1.44 |
1.44 |
Price to Tangible Book Value (P/TBV) |
|
11.91 |
5.93 |
4.33 |
5.30 |
5.10 |
6.67 |
3.29 |
5.54 |
8.46 |
3.33 |
2.40 |
Price to Revenue (P/Rev) |
|
9.88 |
6.49 |
6.56 |
6.81 |
5.79 |
7.00 |
2.23 |
2.67 |
2.22 |
1.77 |
2.38 |
Price to Earnings (P/E) |
|
29.61 |
30.43 |
126.05 |
50.26 |
16.87 |
23.33 |
8.61 |
12.00 |
224.56 |
0.00 |
13.93 |
Dividend Yield |
|
17.36% |
8.49% |
8.81% |
7.13% |
7.52% |
5.75% |
6.42% |
5.89% |
5.84% |
7.78% |
5.83% |
Earnings Yield |
|
3.38% |
3.29% |
0.79% |
1.99% |
5.93% |
4.29% |
11.62% |
8.33% |
0.45% |
0.00% |
7.18% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.29 |
1.89 |
1.58 |
1.79 |
1.61 |
1.94 |
1.06 |
1.21 |
1.08 |
1.11 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
|
14.10 |
10.99 |
10.52 |
10.18 |
9.29 |
10.48 |
5.67 |
5.78 |
5.69 |
4.69 |
5.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.13 |
18.86 |
29.70 |
22.16 |
13.55 |
15.32 |
9.88 |
11.67 |
18.59 |
37.30 |
10.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
26.36 |
29.43 |
72.93 |
37.57 |
19.11 |
21.04 |
14.10 |
16.88 |
37.53 |
0.00 |
15.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.78 |
33.26 |
89.73 |
46.08 |
21.62 |
28.08 |
17.85 |
23.06 |
46.81 |
0.00 |
22.12 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.24 |
20.06 |
20.31 |
19.78 |
17.10 |
19.61 |
11.83 |
14.85 |
14.08 |
12.13 |
12.16 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
47.60 |
20.72 |
247.23 |
79.92 |
140.26 |
44.09 |
168.79 |
58.22 |
0.00 |
11.34 |
26.68 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.55 |
1.62 |
1.71 |
1.58 |
1.48 |
1.54 |
1.62 |
1.65 |
1.77 |
2.00 |
1.43 |
Long-Term Debt to Equity |
|
1.46 |
1.54 |
1.47 |
1.39 |
1.30 |
1.32 |
1.42 |
1.47 |
1.67 |
1.79 |
1.22 |
Financial Leverage |
|
1.09 |
1.17 |
1.34 |
1.26 |
1.22 |
1.28 |
1.37 |
1.46 |
1.58 |
1.36 |
1.07 |
Leverage Ratio |
|
3.15 |
3.27 |
3.23 |
3.06 |
3.03 |
3.13 |
3.20 |
3.29 |
3.45 |
3.14 |
2.75 |
Compound Leverage Factor |
|
2.52 |
2.18 |
0.86 |
1.83 |
2.45 |
2.46 |
2.30 |
2.36 |
1.52 |
10.23 |
2.28 |
Debt to Total Capital |
|
60.75% |
61.84% |
63.08% |
61.24% |
59.69% |
60.63% |
61.85% |
62.19% |
63.92% |
66.69% |
58.77% |
Short-Term Debt to Total Capital |
|
3.42% |
2.87% |
8.83% |
7.53% |
7.40% |
8.51% |
7.66% |
6.51% |
3.63% |
6.91% |
8.51% |
Long-Term Debt to Total Capital |
|
57.33% |
58.96% |
54.25% |
53.71% |
52.28% |
52.12% |
54.19% |
55.69% |
60.30% |
59.78% |
50.25% |
Preferred Equity to Total Capital |
|
2.56% |
2.45% |
2.70% |
4.05% |
4.79% |
4.84% |
4.90% |
5.60% |
5.53% |
4.59% |
4.50% |
Noncontrolling Interests to Total Capital |
|
11.02% |
9.25% |
0.14% |
0.15% |
2.50% |
1.99% |
2.04% |
2.60% |
2.40% |
3.15% |
3.16% |
Common Equity to Total Capital |
|
25.68% |
26.47% |
34.08% |
34.57% |
33.02% |
32.54% |
31.22% |
29.61% |
28.15% |
25.58% |
33.57% |
Debt to EBITDA |
|
5.85 |
8.17 |
13.37 |
8.58 |
5.56 |
5.51 |
6.40 |
6.65 |
11.99 |
25.49 |
5.86 |
Net Debt to EBITDA |
|
4.42 |
6.18 |
10.56 |
6.74 |
4.43 |
4.47 |
5.28 |
5.39 |
9.85 |
20.29 |
4.64 |
Long-Term Debt to EBITDA |
|
5.52 |
7.79 |
11.50 |
7.53 |
4.87 |
4.73 |
5.61 |
5.95 |
11.31 |
22.85 |
5.01 |
Debt to NOPAT |
|
12.16 |
14.42 |
40.41 |
17.84 |
8.88 |
10.09 |
11.56 |
13.13 |
30.19 |
-242.61 |
12.67 |
Net Debt to NOPAT |
|
9.20 |
10.89 |
31.91 |
14.02 |
7.07 |
8.19 |
9.54 |
10.65 |
24.81 |
-193.11 |
10.02 |
Long-Term Debt to NOPAT |
|
11.47 |
13.75 |
34.75 |
15.65 |
7.77 |
8.67 |
10.13 |
11.76 |
28.47 |
-217.48 |
10.83 |
Altman Z-Score |
|
1.23 |
0.80 |
0.67 |
1.00 |
1.01 |
1.18 |
0.54 |
0.65 |
0.51 |
0.42 |
0.79 |
Noncontrolling Interest Sharing Ratio |
|
32.51% |
20.08% |
9.28% |
14.46% |
17.72% |
17.74% |
19.88% |
21.82% |
22.47% |
20.55% |
17.77% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.55 |
0.96 |
0.43 |
0.57 |
0.43 |
0.59 |
0.40 |
0.47 |
1.05 |
0.53 |
0.41 |
Quick Ratio |
|
0.32 |
0.52 |
0.25 |
0.38 |
0.31 |
0.29 |
0.23 |
0.37 |
0.40 |
0.30 |
0.24 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,834 |
5,331 |
387 |
1,335 |
675 |
2,427 |
337 |
1,060 |
-13,371 |
3,391 |
1,659 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
193.70% |
101.36% |
111.89% |
128.33% |
Free Cash Flow to Firm to Interest Expense |
|
1.35 |
2.37 |
0.23 |
0.72 |
0.39 |
1.35 |
0.20 |
0.64 |
-8.99 |
3.42 |
1.61 |
Operating Cash Flow to Interest Expense |
|
2.55 |
2.45 |
2.77 |
2.92 |
3.17 |
3.04 |
2.89 |
2.53 |
2.54 |
3.20 |
3.53 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.81 |
2.46 |
2.77 |
2.93 |
4.70 |
4.06 |
3.17 |
1.22 |
0.03 |
0.34 |
0.78 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.11 |
0.11 |
0.13 |
0.13 |
0.14 |
0.14 |
0.16 |
0.17 |
0.17 |
0.17 |
Accounts Receivable Turnover |
|
5.24 |
4.45 |
3.01 |
4.14 |
5.72 |
5.49 |
5.19 |
6.02 |
7.33 |
7.70 |
8.03 |
Inventory Turnover |
|
0.27 |
0.10 |
0.03 |
0.13 |
0.00 |
0.85 |
3.53 |
6.59 |
6.37 |
6.67 |
6.49 |
Fixed Asset Turnover |
|
0.18 |
0.18 |
0.16 |
0.19 |
0.19 |
0.21 |
0.21 |
0.25 |
0.26 |
0.24 |
0.25 |
Accounts Payable Turnover |
|
0.04 |
0.01 |
0.00 |
0.02 |
0.00 |
0.08 |
0.30 |
0.62 |
0.67 |
0.73 |
0.70 |
Days Sales Outstanding (DSO) |
|
69.68 |
82.02 |
121.39 |
88.26 |
63.78 |
66.53 |
70.31 |
60.59 |
49.78 |
47.43 |
45.48 |
Days Inventory Outstanding (DIO) |
|
1,335.50 |
3,842.02 |
14,125.35 |
2,840.30 |
0.00 |
430.90 |
103.28 |
55.36 |
57.29 |
54.72 |
56.27 |
Days Payable Outstanding (DPO) |
|
8,403.96 |
25,731.72 |
104,102.17 |
18,713.81 |
0.00 |
4,843.04 |
1,204.52 |
587.84 |
541.01 |
497.39 |
521.37 |
Cash Conversion Cycle (CCC) |
|
-6,998.77 |
-21,807.68 |
-89,855.43 |
-15,785.24 |
63.78 |
-4,345.60 |
-1,030.93 |
-471.89 |
-433.93 |
-395.24 |
-419.62 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
58,960 |
58,403 |
60,413 |
59,734 |
58,754 |
55,052 |
53,668 |
50,820 |
49,203 |
34,697 |
38,197 |
Invested Capital Turnover |
|
0.16 |
0.17 |
0.15 |
0.18 |
0.18 |
0.19 |
0.19 |
0.21 |
0.22 |
0.23 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
557 |
-2,011 |
679 |
980 |
3,702 |
1,384 |
2,848 |
1,617 |
14,506 |
-3,499 |
342 |
Enterprise Value (EV) |
|
134,881 |
110,438 |
95,668 |
106,672 |
94,629 |
107,009 |
56,842 |
61,722 |
53,124 |
38,459 |
44,258 |
Market Capitalization |
|
94,466 |
65,214 |
59,707 |
71,388 |
58,954 |
71,476 |
22,320 |
28,583 |
20,721 |
14,494 |
20,904 |
Book Value per Share |
|
$8.58 |
$10.29 |
$12.12 |
$12.65 |
$11.68 |
$11.43 |
$21.08 |
$19.37 |
$21.48 |
$14.22 |
$20.47 |
Tangible Book Value per Share |
|
$3.91 |
$5.52 |
$7.17 |
$7.31 |
$6.28 |
$5.93 |
$7.70 |
$5.97 |
$3.49 |
$6.15 |
$12.34 |
Total Capital |
|
67,865 |
77,419 |
68,294 |
67,435 |
65,089 |
63,423 |
59,526 |
56,525 |
53,595 |
39,405 |
43,127 |
Total Debt |
|
41,226 |
47,872 |
43,083 |
41,298 |
38,850 |
38,456 |
36,815 |
35,155 |
34,260 |
26,278 |
25,345 |
Total Long-Term Debt |
|
38,906 |
45,647 |
37,053 |
36,221 |
34,030 |
33,057 |
32,255 |
31,477 |
32,316 |
23,555 |
21,673 |
Net Debt |
|
31,202 |
36,170 |
34,021 |
32,457 |
30,928 |
31,207 |
30,392 |
28,504 |
28,156 |
20,916 |
20,049 |
Capital Expenditures (CapEx) |
|
-549 |
-25 |
0.00 |
-27 |
-2,671 |
-1,848 |
-450 |
2,146 |
3,722 |
2,833 |
2,835 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,553 |
-898 |
-1,504 |
153 |
-1,700 |
319 |
-1,490 |
-1,317 |
1,488 |
-382 |
-596 |
Debt-free Net Working Capital (DFNWC) |
|
-997 |
1,888 |
-1,046 |
679 |
-500 |
1,354 |
-1,163 |
-451 |
2,244 |
232 |
-175 |
Net Working Capital (NWC) |
|
-3,318 |
-337 |
-7,076 |
-4,397 |
-5,320 |
-4,044 |
-5,724 |
-4,130 |
301 |
-2,490 |
-3,846 |
Net Nonoperating Expense (NNE) |
|
-345 |
997 |
486 |
713 |
526 |
395 |
608 |
-21 |
774 |
716 |
284 |
Net Nonoperating Obligations (NNO) |
|
32,321 |
28,855 |
35,202 |
33,596 |
32,514 |
30,084 |
30,957 |
29,450 |
29,868 |
21,571 |
20,414 |
Total Depreciation and Amortization (D&A) |
|
1,936 |
2,104 |
1,910 |
1,974 |
2,030 |
1,899 |
1,722 |
1,633 |
1,443 |
1,276 |
1,387 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.24% |
-8.93% |
-16.53% |
1.46% |
-16.68% |
3.12% |
-14.86% |
-12.32% |
15.94% |
-4.66% |
-6.79% |
Debt-free Net Working Capital to Revenue |
|
-10.43% |
18.79% |
-11.50% |
6.48% |
-4.91% |
13.26% |
-11.60% |
-4.22% |
24.04% |
2.83% |
-1.99% |
Net Working Capital to Revenue |
|
-34.70% |
-3.35% |
-77.79% |
-41.97% |
-52.20% |
-39.59% |
-57.10% |
-38.64% |
3.22% |
-30.34% |
-43.86% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.08 |
$2.75 |
$0.64 |
$1.87 |
$4.74 |
$3.30 |
$3.92 |
$3.44 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
1.04B |
1.03B |
995M |
973M |
940M |
929M |
902M |
872M |
759M |
709M |
708M |
Adjusted Diluted Earnings per Share |
|
$3.08 |
$2.75 |
$0.64 |
$1.86 |
$4.74 |
$3.29 |
$3.92 |
$3.43 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
1.04B |
1.03B |
996M |
974M |
940M |
931M |
903M |
874M |
760M |
709M |
710M |
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 |
|
2.03B |
2.03B |
1.99B |
1.92B |
1.84B |
1.84B |
1.81B |
881.38M |
863.76M |
702.61M |
708.56M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,391 |
3,321 |
2,623 |
4,366 |
4,377 |
3,811 |
3,708 |
2,524 |
1,733 |
1,787 |
2,000 |
Normalized NOPAT Margin |
|
35.46% |
33.04% |
28.83% |
41.67% |
42.95% |
37.31% |
36.99% |
23.61% |
18.57% |
21.77% |
22.81% |
Pre Tax Income Margin |
|
42.89% |
24.86% |
3.85% |
16.18% |
39.29% |
39.13% |
28.87% |
24.58% |
6.67% |
-9.74% |
27.73% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.44 |
1.67 |
0.77 |
1.54 |
2.83 |
2.83 |
2.43 |
2.22 |
0.95 |
-0.25 |
2.85 |
NOPAT to Interest Expense |
|
1.62 |
1.48 |
0.63 |
1.25 |
2.51 |
2.12 |
1.92 |
1.63 |
0.76 |
-0.11 |
1.94 |
EBIT Less CapEx to Interest Expense |
|
2.70 |
1.68 |
0.77 |
1.55 |
4.36 |
3.86 |
2.70 |
0.92 |
-1.55 |
-3.11 |
0.10 |
NOPAT Less CapEx to Interest Expense |
|
1.88 |
1.49 |
0.63 |
1.27 |
4.04 |
3.15 |
2.19 |
0.32 |
-1.74 |
-2.97 |
-0.81 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
89.37% |
99.48% |
431.21% |
174.14% |
68.53% |
49.04% |
55.56% |
52.34% |
374.23% |
-154.56% |
91.17% |
Augmented Payout Ratio |
|
89.37% |
99.48% |
431.21% |
205.08% |
68.53% |
49.04% |
55.56% |
87.84% |
377.11% |
-180.35% |
91.17% |