| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,058,115,983.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,058,115,983.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.37% |
15.44% |
14.82% |
15.93% |
20.40% |
20.36% |
13.84% |
18.23% |
20.37% |
20.13% |
14.48% |
| EBITDA Growth |
|
168.12% |
157.78% |
-231.65% |
73.11% |
466.36% |
-45.01% |
634.62% |
28.35% |
-5.52% |
-129.94% |
-58.64% |
| EBIT Growth |
|
133.20% |
217.28% |
-1,786.67% |
103.01% |
751.46% |
-48.26% |
394.47% |
32.57% |
-6.18% |
-210.49% |
-67.52% |
| NOPAT Growth |
|
239.55% |
461.66% |
165.65% |
169.79% |
106.90% |
868.34% |
1,215.97% |
74.18% |
183.05% |
-65.53% |
-26.10% |
| Net Income Growth |
|
118.19% |
183.33% |
-322.29% |
155.84% |
1,086.76% |
305.94% |
367.57% |
33.93% |
155.94% |
-95.41% |
-84.10% |
| EPS Growth |
|
116.39% |
103.03% |
-300.00% |
161.11% |
1,100.00% |
379.10% |
359.38% |
34.04% |
159.17% |
-95.02% |
-84.34% |
| Operating Cash Flow Growth |
|
123.61% |
437.30% |
133.66% |
52.94% |
122.67% |
112.64% |
64.12% |
40.88% |
8.23% |
64.74% |
1.16% |
| Free Cash Flow Firm Growth |
|
6.24% |
2.26% |
-44.70% |
-76.49% |
121.73% |
188.35% |
-136.43% |
-293.48% |
-1,117.65% |
-417.29% |
-43.43% |
| Invested Capital Growth |
|
101.78% |
39.14% |
31.13% |
42.66% |
4.74% |
55.44% |
73.97% |
94.10% |
130.38% |
53.34% |
52.29% |
| Revenue Q/Q Growth |
|
0.67% |
6.93% |
1.96% |
5.62% |
4.56% |
6.89% |
-3.56% |
9.69% |
6.45% |
6.68% |
-8.10% |
| EBITDA Q/Q Growth |
|
-32.22% |
299.63% |
-114.27% |
547.76% |
121.76% |
-61.20% |
38.77% |
7.49% |
63.25% |
-104.92% |
530.56% |
| EBIT Q/Q Growth |
|
-42.90% |
479.82% |
-125.52% |
340.32% |
139.47% |
-64.77% |
45.22% |
8.19% |
69.48% |
-112.34% |
227.30% |
| NOPAT Q/Q Growth |
|
73.05% |
25.03% |
-80.08% |
526.14% |
32.71% |
485.15% |
-72.94% |
-17.12% |
115.66% |
-28.74% |
-41.97% |
| Net Income Q/Q Growth |
|
-44.42% |
676.26% |
-139.00% |
252.04% |
157.84% |
165.53% |
-74.29% |
-23.90% |
392.74% |
-95.23% |
-11.04% |
| EPS Q/Q Growth |
|
-44.44% |
570.00% |
-147.76% |
246.88% |
155.32% |
167.50% |
-74.14% |
-24.10% |
393.65% |
-94.86% |
-18.75% |
| Operating Cash Flow Q/Q Growth |
|
-18.82% |
-14.80% |
72.05% |
28.53% |
18.19% |
-18.64% |
32.80% |
10.33% |
-9.20% |
23.84% |
-18.45% |
| Free Cash Flow Firm Q/Q Growth |
|
-302.78% |
46.75% |
1.46% |
16.49% |
149.58% |
116.55% |
-363.69% |
-38.98% |
-28.24% |
32.48% |
-19.20% |
| Invested Capital Q/Q Growth |
|
43.15% |
13.01% |
-8.41% |
-3.72% |
5.10% |
67.71% |
2.51% |
7.42% |
24.75% |
11.63% |
1.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.45% |
39.04% |
39.12% |
39.36% |
39.57% |
39.51% |
39.85% |
39.84% |
39.79% |
39.57% |
45.03% |
| EBITDA Margin |
|
5.89% |
22.00% |
-3.08% |
13.06% |
27.69% |
10.05% |
14.46% |
14.17% |
21.73% |
-1.00% |
4.70% |
| Operating Margin |
|
4.24% |
6.56% |
1.70% |
7.44% |
9.48% |
6.44% |
10.65% |
11.46% |
8.26% |
12.35% |
14.56% |
| EBIT Margin |
|
3.68% |
19.96% |
-4.99% |
11.36% |
26.03% |
8.58% |
12.92% |
12.74% |
20.29% |
-2.35% |
3.25% |
| Profit (Net Income) Margin |
|
2.36% |
17.11% |
-6.54% |
9.42% |
23.23% |
57.71% |
15.38% |
10.67% |
49.39% |
2.21% |
2.14% |
| Tax Burden Percent |
|
124.43% |
93.00% |
105.24% |
93.59% |
93.86% |
759.19% |
128.09% |
89.76% |
253.89% |
108.93% |
56.85% |
| Interest Burden Percent |
|
51.46% |
92.18% |
124.51% |
88.57% |
95.09% |
88.60% |
92.95% |
93.30% |
95.90% |
-86.35% |
115.62% |
| Effective Tax Rate |
|
-22.73% |
7.28% |
0.00% |
5.29% |
5.71% |
-660.29% |
-29.03% |
9.44% |
-154.43% |
-13.75% |
39.11% |
| Return on Invested Capital (ROIC) |
|
35.54% |
33.18% |
7.14% |
47.30% |
52.06% |
211.86% |
62.46% |
47.62% |
85.64% |
46.64% |
29.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
42.70% |
4.01% |
25.96% |
42.95% |
26.77% |
197.75% |
60.00% |
47.18% |
49.82% |
64.33% |
40.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-17.61% |
-1.42% |
-10.21% |
-21.24% |
-12.51% |
-83.44% |
-26.17% |
-21.16% |
-23.26% |
-24.47% |
-13.88% |
| Return on Equity (ROE) |
|
17.93% |
31.76% |
-3.07% |
26.06% |
39.55% |
128.42% |
36.29% |
26.46% |
62.38% |
22.17% |
15.90% |
| Cash Return on Invested Capital (CROIC) |
|
-61.42% |
-17.99% |
-5.35% |
-3.87% |
29.79% |
22.59% |
23.55% |
20.34% |
18.66% |
20.03% |
27.58% |
| Operating Return on Assets (OROA) |
|
3.95% |
21.02% |
-5.35% |
12.05% |
26.29% |
8.39% |
12.69% |
12.37% |
18.22% |
-2.16% |
3.10% |
| Return on Assets (ROA) |
|
2.53% |
18.02% |
-7.01% |
9.99% |
23.47% |
56.43% |
15.11% |
10.36% |
44.37% |
2.03% |
2.03% |
| Return on Common Equity (ROCE) |
|
15.61% |
27.86% |
-2.69% |
23.19% |
35.28% |
119.83% |
33.86% |
24.72% |
58.58% |
21.31% |
15.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.28% |
0.00% |
14.92% |
18.33% |
31.42% |
0.00% |
55.89% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
484 |
605 |
120 |
754 |
1,000 |
5,854 |
1,584 |
1,313 |
2,832 |
2,018 |
1,171 |
| NOPAT Margin |
|
5.20% |
6.08% |
1.19% |
7.05% |
8.94% |
48.95% |
13.74% |
10.38% |
21.03% |
14.05% |
8.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.16% |
29.17% |
-18.82% |
4.35% |
25.29% |
14.11% |
2.46% |
0.44% |
35.82% |
-17.69% |
-10.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.81% |
- |
- |
- |
19.05% |
5.08% |
3.98% |
7.15% |
5.25% |
3.24% |
| Cost of Revenue to Revenue |
|
60.55% |
60.96% |
60.88% |
60.64% |
60.43% |
60.49% |
60.15% |
60.16% |
60.21% |
60.43% |
54.97% |
| SG&A Expenses to Revenue |
|
6.95% |
6.07% |
11.93% |
6.41% |
5.63% |
9.32% |
5.70% |
5.29% |
8.78% |
5.10% |
6.04% |
| R&D to Revenue |
|
8.58% |
7.89% |
7.80% |
7.10% |
6.92% |
6.56% |
7.07% |
6.64% |
6.40% |
6.16% |
7.20% |
| Operating Expenses to Revenue |
|
35.21% |
32.48% |
37.42% |
31.93% |
30.09% |
33.07% |
29.20% |
28.38% |
31.52% |
27.22% |
30.46% |
| Earnings before Interest and Taxes (EBIT) |
|
342 |
1,983 |
-506 |
1,216 |
2,912 |
1,026 |
1,490 |
1,612 |
2,732 |
-337 |
429 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
547 |
2,186 |
-312 |
1,397 |
3,098 |
1,202 |
1,668 |
1,793 |
2,927 |
-144 |
620 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
10.04 |
11.26 |
14.33 |
12.30 |
10.68 |
5.89 |
6.93 |
8.63 |
7.26 |
6.28 |
5.98 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
75.73 |
96.96 |
50.59 |
28.70 |
10.27 |
11.85 |
15.60 |
11.28 |
9.95 |
9.97 |
| Price to Revenue (P/Rev) |
|
2.61 |
3.40 |
4.11 |
3.79 |
3.76 |
2.89 |
3.35 |
4.12 |
4.12 |
3.26 |
2.76 |
| Price to Earnings (P/E) |
|
89.17 |
67.14 |
113.98 |
75.52 |
35.87 |
12.89 |
12.39 |
15.45 |
12.28 |
16.89 |
17.33 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1.12% |
1.49% |
0.88% |
1.32% |
2.79% |
7.76% |
8.07% |
6.47% |
8.14% |
5.92% |
5.77% |
| Enterprise Value to Invested Capital (EV/IC) |
|
13.25 |
16.47 |
21.52 |
21.26 |
20.67 |
10.39 |
11.45 |
14.45 |
11.52 |
9.11 |
7.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.59 |
3.51 |
4.06 |
3.72 |
3.63 |
2.92 |
3.20 |
4.16 |
3.95 |
3.32 |
2.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
38.23 |
36.17 |
48.58 |
39.06 |
23.93 |
25.02 |
19.70 |
25.36 |
25.79 |
28.39 |
26.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
58.43 |
44.36 |
64.86 |
49.14 |
27.19 |
27.64 |
21.84 |
27.96 |
28.53 |
31.43 |
31.37 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
293.87 |
129.97 |
113.13 |
79.89 |
61.44 |
19.16 |
18.75 |
22.62 |
16.47 |
17.75 |
13.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
37.03 |
36.55 |
35.68 |
29.68 |
24.54 |
18.00 |
18.04 |
22.39 |
21.83 |
17.11 |
14.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
71.01 |
55.97 |
61.73 |
93.81 |
86.13 |
55.07 |
32.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.88 |
0.75 |
0.76 |
0.69 |
0.66 |
0.37 |
0.36 |
0.41 |
0.36 |
0.37 |
0.41 |
| Long-Term Debt to Equity |
|
0.88 |
0.75 |
0.76 |
0.69 |
0.66 |
0.37 |
0.36 |
0.41 |
0.36 |
0.37 |
0.41 |
| Financial Leverage |
|
-0.41 |
-0.35 |
-0.39 |
-0.49 |
-0.47 |
-0.42 |
-0.44 |
-0.45 |
-0.47 |
-0.38 |
-0.34 |
| Leverage Ratio |
|
3.74 |
3.34 |
3.40 |
3.20 |
3.07 |
2.56 |
2.61 |
2.61 |
2.42 |
2.24 |
2.31 |
| Compound Leverage Factor |
|
1.93 |
3.08 |
4.24 |
2.84 |
2.92 |
2.27 |
2.43 |
2.43 |
2.32 |
-1.93 |
2.67 |
| Debt to Total Capital |
|
46.80% |
42.72% |
43.07% |
40.69% |
39.91% |
27.08% |
26.72% |
28.84% |
26.69% |
27.25% |
28.94% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
46.80% |
42.72% |
43.07% |
40.69% |
39.91% |
27.08% |
26.72% |
28.84% |
26.69% |
27.25% |
28.94% |
| 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 |
|
5.87% |
6.47% |
6.56% |
6.17% |
6.39% |
2.98% |
2.98% |
3.11% |
2.57% |
2.70% |
2.92% |
| Common Equity to Total Capital |
|
47.33% |
50.81% |
50.36% |
53.15% |
53.70% |
69.94% |
70.31% |
68.05% |
70.74% |
70.05% |
68.14% |
| Debt to EBITDA |
|
3.79 |
2.61 |
2.93 |
2.48 |
1.72 |
1.63 |
1.13 |
1.23 |
1.40 |
1.73 |
1.96 |
| Net Debt to EBITDA |
|
-0.78 |
0.80 |
-0.95 |
-1.09 |
-1.14 |
0.10 |
-1.09 |
0.09 |
-1.26 |
0.32 |
-0.86 |
| Long-Term Debt to EBITDA |
|
3.79 |
2.61 |
2.93 |
2.48 |
1.72 |
1.63 |
1.13 |
1.23 |
1.40 |
1.73 |
1.96 |
| Debt to NOPAT |
|
29.16 |
9.38 |
6.82 |
5.06 |
4.43 |
1.24 |
1.08 |
1.10 |
0.89 |
1.08 |
0.95 |
| Net Debt to NOPAT |
|
-5.97 |
2.87 |
-2.20 |
-2.23 |
-2.92 |
0.08 |
-1.04 |
0.08 |
-0.81 |
0.20 |
-0.42 |
| Long-Term Debt to NOPAT |
|
29.16 |
9.38 |
6.82 |
5.06 |
4.43 |
1.24 |
1.08 |
1.10 |
0.89 |
1.08 |
0.95 |
| Altman Z-Score |
|
2.03 |
3.00 |
3.40 |
3.39 |
3.49 |
3.03 |
3.51 |
4.15 |
4.31 |
3.64 |
3.30 |
| Noncontrolling Interest Sharing Ratio |
|
12.91% |
12.26% |
12.30% |
11.00% |
10.79% |
6.69% |
6.70% |
6.59% |
6.08% |
3.88% |
4.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.14 |
1.19 |
1.21 |
1.21 |
1.42 |
1.07 |
1.02 |
1.11 |
1.15 |
1.14 |
1.07 |
| Quick Ratio |
|
0.87 |
0.93 |
0.95 |
0.98 |
1.18 |
0.90 |
0.79 |
0.88 |
0.98 |
0.93 |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,067 |
-1,633 |
-1,610 |
-1,344 |
666 |
1,443 |
-3,806 |
-5,289 |
-6,782 |
-4,579 |
-5,458 |
| Operating Cash Flow to CapEx |
|
1,583.61% |
1,496.36% |
2,484.21% |
1,838.38% |
5,121.43% |
3,977.27% |
3,140.54% |
2,880.90% |
2,375.51% |
3,844.00% |
3,616.92% |
| Free Cash Flow to Firm to Interest Expense |
|
-18.48 |
-10.54 |
-12.98 |
-9.67 |
4.66 |
12.34 |
-36.24 |
-48.97 |
-60.56 |
-39.82 |
-50.54 |
| Operating Cash Flow to Interest Expense |
|
5.82 |
5.31 |
11.42 |
13.09 |
15.04 |
14.96 |
22.13 |
23.74 |
20.79 |
25.07 |
21.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.45 |
4.95 |
10.96 |
12.38 |
14.75 |
14.58 |
21.43 |
22.92 |
19.91 |
24.42 |
21.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.07 |
1.05 |
1.07 |
1.06 |
1.01 |
0.98 |
0.98 |
0.97 |
0.90 |
0.92 |
0.95 |
| Accounts Receivable Turnover |
|
13.15 |
12.06 |
12.29 |
12.60 |
12.49 |
13.06 |
12.61 |
12.53 |
13.24 |
14.53 |
14.54 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
17.79 |
17.95 |
18.49 |
19.31 |
20.56 |
21.85 |
22.84 |
23.77 |
25.36 |
27.03 |
28.38 |
| Accounts Payable Turnover |
|
27.60 |
29.59 |
30.25 |
33.66 |
31.82 |
32.34 |
32.15 |
32.18 |
31.12 |
33.50 |
30.71 |
| Days Sales Outstanding (DSO) |
|
27.76 |
30.27 |
29.70 |
28.97 |
29.23 |
27.96 |
28.94 |
29.12 |
27.56 |
25.12 |
25.10 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
13.22 |
12.34 |
12.07 |
10.84 |
11.47 |
11.29 |
11.35 |
11.34 |
11.73 |
10.90 |
11.89 |
| Cash Conversion Cycle (CCC) |
|
14.53 |
17.93 |
17.63 |
18.13 |
17.76 |
16.67 |
17.59 |
17.78 |
15.83 |
14.22 |
13.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,040 |
7,956 |
7,287 |
7,016 |
7,374 |
12,367 |
12,677 |
13,618 |
16,988 |
18,964 |
19,306 |
| Invested Capital Turnover |
|
6.83 |
5.45 |
6.01 |
6.71 |
5.82 |
4.33 |
4.55 |
4.59 |
4.07 |
3.32 |
3.36 |
| Increase / (Decrease) in Invested Capital |
|
3,551 |
2,238 |
1,730 |
2,098 |
334 |
4,411 |
5,390 |
6,602 |
9,614 |
6,597 |
6,629 |
| Enterprise Value (EV) |
|
93,248 |
131,029 |
156,821 |
149,140 |
152,420 |
128,457 |
145,122 |
196,824 |
195,736 |
172,792 |
144,467 |
| Market Capitalization |
|
93,982 |
126,702 |
158,435 |
151,866 |
157,906 |
127,016 |
152,205 |
195,106 |
204,308 |
169,780 |
148,040 |
| Book Value per Share |
|
$4.58 |
$5.47 |
$5.32 |
$5.91 |
$7.04 |
$10.24 |
$10.52 |
$10.81 |
$13.49 |
$13.01 |
$12.03 |
| Tangible Book Value per Share |
|
($0.14) |
$0.81 |
$0.79 |
$1.44 |
$2.62 |
$5.87 |
$6.15 |
$5.98 |
$8.69 |
$8.21 |
$7.21 |
| Total Capital |
|
19,771 |
22,141 |
21,956 |
23,237 |
27,525 |
30,823 |
31,255 |
33,208 |
39,770 |
38,604 |
36,326 |
| Total Debt |
|
9,252 |
9,459 |
9,457 |
9,454 |
10,986 |
8,347 |
8,350 |
9,578 |
10,615 |
10,521 |
10,514 |
| Total Long-Term Debt |
|
9,252 |
9,459 |
9,457 |
9,454 |
10,986 |
8,347 |
8,350 |
9,578 |
10,615 |
10,521 |
10,514 |
| Net Debt |
|
-1,895 |
2,894 |
-3,055 |
-4,159 |
-7,245 |
523 |
-8,013 |
686 |
-9,593 |
1,970 |
-4,634 |
| Capital Expenditures (CapEx) |
|
61 |
55 |
57 |
99 |
42 |
44 |
74 |
89 |
98 |
75 |
65 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4,732 |
-4,369 |
-4,490 |
-4,903 |
-5,500 |
-6,753 |
-7,042 |
-7,140 |
-7,545 |
-6,591 |
-5,941 |
| Debt-free Net Working Capital (DFNWC) |
|
1,274 |
1,843 |
2,081 |
2,165 |
4,496 |
769 |
237 |
1,421 |
2,018 |
1,673 |
830 |
| Net Working Capital (NWC) |
|
1,274 |
1,843 |
2,081 |
2,165 |
4,496 |
769 |
237 |
1,421 |
2,018 |
1,673 |
830 |
| Net Nonoperating Expense (NNE) |
|
265 |
-1,095 |
783 |
-254 |
-1,599 |
-1,047 |
-190 |
-37 |
-3,820 |
1,701 |
889 |
| Net Nonoperating Obligations (NNO) |
|
-3,479 |
-4,726 |
-5,212 |
-6,767 |
-9,165 |
-10,109 |
-10,228 |
-10,012 |
-12,167 |
-9,119 |
-6,506 |
| Total Depreciation and Amortization (D&A) |
|
205 |
203 |
194 |
181 |
186 |
176 |
178 |
181 |
195 |
193 |
191 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.16% |
-11.72% |
-11.64% |
-12.24% |
-13.11% |
-15.36% |
-15.52% |
-15.09% |
-15.21% |
-12.67% |
-11.07% |
| Debt-free Net Working Capital to Revenue |
|
3.54% |
4.94% |
5.39% |
5.40% |
10.72% |
1.75% |
0.52% |
3.00% |
4.07% |
3.22% |
1.55% |
| Net Working Capital to Revenue |
|
3.54% |
4.94% |
5.39% |
5.40% |
10.72% |
1.75% |
0.52% |
3.00% |
4.07% |
3.22% |
1.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.11 |
$0.71 |
($0.31) |
$0.49 |
$1.24 |
$3.29 |
$0.85 |
$0.65 |
$3.18 |
$0.14 |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.04B |
2.04B |
2.08B |
2.09B |
2.10B |
2.09B |
2.09B |
2.09B |
2.08B |
2.09B |
2.05B |
| Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.67 |
($0.32) |
$0.47 |
$1.20 |
$3.21 |
$0.83 |
$0.63 |
$3.11 |
$0.16 |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.11B |
2.09B |
2.08B |
2.15B |
2.15B |
2.15B |
2.12B |
2.13B |
2.12B |
2.12B |
2.07B |
| 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 |
|
2.06B |
2.08B |
2.09B |
2.10B |
2.11B |
2.09B |
2.09B |
2.09B |
2.08B |
2.06B |
2.04B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
276 |
605 |
120 |
754 |
1,000 |
539 |
860 |
1,313 |
779 |
1,242 |
1,171 |
| Normalized NOPAT Margin |
|
2.97% |
6.08% |
1.19% |
7.05% |
8.94% |
4.51% |
7.45% |
10.38% |
5.79% |
8.64% |
8.87% |
| Pre Tax Income Margin |
|
1.89% |
18.40% |
-6.22% |
10.07% |
24.75% |
7.60% |
12.01% |
11.89% |
19.46% |
2.03% |
3.76% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.06 |
12.79 |
-4.08 |
8.75 |
20.36 |
8.77 |
14.19 |
14.93 |
24.39 |
-2.93 |
3.97 |
| NOPAT to Interest Expense |
|
2.91 |
3.90 |
0.97 |
5.42 |
7.00 |
50.04 |
15.09 |
12.16 |
25.28 |
17.55 |
10.84 |
| EBIT Less CapEx to Interest Expense |
|
1.69 |
12.44 |
-4.54 |
8.04 |
20.07 |
8.39 |
13.49 |
14.10 |
23.52 |
-3.58 |
3.37 |
| NOPAT Less CapEx to Interest Expense |
|
2.55 |
3.55 |
0.51 |
4.71 |
6.70 |
49.66 |
14.39 |
11.33 |
24.41 |
16.89 |
10.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.36% |
31.66% |
39.02% |
36.08% |
65.71% |
91.36% |