| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,346,683,428.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,346,683,428.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-20.57% |
10.14% |
12.15% |
7.68% |
49.21% |
8.51% |
5.19% |
9.43% |
11.89% |
12.09% |
8.72% |
| EBITDA Growth |
|
-112.54% |
9.12% |
7.64% |
-46.35% |
1,069.57% |
14.60% |
4.16% |
101.25% |
15.76% |
15.54% |
17.46% |
| EBIT Growth |
|
-191.84% |
14.57% |
10.85% |
-72.73% |
245.27% |
18.80% |
6.43% |
305.67% |
24.41% |
22.97% |
25.55% |
| NOPAT Growth |
|
-177.29% |
12.64% |
27.99% |
-82.87% |
267.14% |
8.65% |
-4.09% |
738.96% |
27.10% |
18.11% |
29.49% |
| Net Income Growth |
|
-166.88% |
0.34% |
17.69% |
-87.12% |
264.52% |
5.91% |
-6.77% |
885.71% |
30.68% |
9.81% |
32.74% |
| EPS Growth |
|
-172.34% |
8.33% |
31.96% |
-91.11% |
260.29% |
5.77% |
-10.94% |
1,425.00% |
29.36% |
8.18% |
32.46% |
| Operating Cash Flow Growth |
|
326.22% |
1.79% |
139.63% |
280.11% |
-23.91% |
-66.86% |
281.58% |
-83.24% |
83.87% |
166.82% |
42.15% |
| Free Cash Flow Firm Growth |
|
-19.94% |
1,360.77% |
349.74% |
281.02% |
298.35% |
-1.77% |
-70.63% |
-137.71% |
-78.78% |
-26.58% |
93.22% |
| Invested Capital Growth |
|
1.22% |
-1.22% |
-3.50% |
-6.95% |
-2.69% |
-1.06% |
0.11% |
4.77% |
1.17% |
-0.03% |
-0.86% |
| Revenue Q/Q Growth |
|
-26.49% |
48.00% |
-3.12% |
2.15% |
1.87% |
7.64% |
-6.09% |
6.28% |
4.16% |
7.83% |
-8.92% |
| EBITDA Q/Q Growth |
|
-110.79% |
980.75% |
3.28% |
-45.34% |
95.00% |
4.10% |
6.25% |
-6.69% |
12.17% |
3.90% |
-3.44% |
| EBIT Q/Q Growth |
|
-171.96% |
227.29% |
5.23% |
-71.71% |
283.36% |
4.09% |
13.74% |
-10.62% |
17.57% |
2.89% |
-1.58% |
| NOPAT Q/Q Growth |
|
-177.40% |
254.39% |
16.72% |
-87.72% |
655.10% |
0.36% |
3.03% |
7.44% |
14.40% |
-6.74% |
12.96% |
| Net Income Q/Q Growth |
|
-168.65% |
257.88% |
18.33% |
-89.96% |
777.14% |
1.63% |
4.17% |
6.15% |
16.29% |
-14.61% |
25.92% |
| EPS Q/Q Growth |
|
-175.56% |
252.94% |
23.08% |
-93.75% |
1,262.50% |
0.92% |
3.64% |
7.02% |
15.57% |
-15.60% |
26.89% |
| Operating Cash Flow Q/Q Growth |
|
361.20% |
42.07% |
-92.74% |
699.12% |
-7.68% |
-38.13% |
-16.40% |
-64.90% |
912.88% |
-10.22% |
-55.46% |
| Free Cash Flow Firm Q/Q Growth |
|
46.67% |
224.55% |
96.40% |
38.76% |
-41.56% |
-38.32% |
-41.27% |
-278.14% |
132.88% |
113.45% |
54.57% |
| Invested Capital Q/Q Growth |
|
-2.88% |
-2.34% |
0.70% |
-2.57% |
1.56% |
-0.70% |
1.89% |
1.97% |
-1.93% |
-1.89% |
1.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
5.30% |
20.12% |
18.45% |
18.15% |
20.08% |
19.59% |
20.27% |
20.28% |
20.38% |
19.46% |
20.81% |
| EBITDA Margin |
|
-2.39% |
14.23% |
15.17% |
8.12% |
15.54% |
15.03% |
17.00% |
14.93% |
16.08% |
15.49% |
16.43% |
| Operating Margin |
|
-10.37% |
8.92% |
9.69% |
2.68% |
10.10% |
9.76% |
10.02% |
9.94% |
11.22% |
10.71% |
11.57% |
| EBIT Margin |
|
-10.37% |
8.92% |
9.69% |
2.68% |
10.10% |
9.76% |
11.82% |
9.94% |
11.22% |
10.71% |
11.57% |
| Profit (Net Income) Margin |
|
-6.93% |
7.39% |
9.03% |
0.89% |
7.64% |
7.21% |
8.00% |
7.99% |
8.92% |
7.07% |
9.77% |
| Tax Burden Percent |
|
70.57% |
84.90% |
94.17% |
40.89% |
80.54% |
77.65% |
82.99% |
84.56% |
82.28% |
74.58% |
85.60% |
| Interest Burden Percent |
|
94.70% |
97.64% |
98.98% |
80.91% |
93.98% |
95.17% |
81.55% |
95.06% |
96.63% |
88.48% |
98.63% |
| Effective Tax Rate |
|
0.00% |
15.10% |
5.83% |
59.11% |
19.46% |
22.35% |
17.01% |
15.44% |
17.72% |
25.42% |
14.40% |
| Return on Invested Capital (ROIC) |
|
-4.85% |
5.25% |
6.40% |
0.79% |
6.45% |
6.24% |
6.84% |
7.09% |
8.03% |
7.25% |
9.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.69% |
5.14% |
6.35% |
0.67% |
6.15% |
6.02% |
6.66% |
6.85% |
7.82% |
6.58% |
8.95% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.90% |
2.39% |
3.06% |
0.33% |
2.99% |
3.56% |
3.90% |
4.02% |
4.15% |
3.37% |
4.55% |
| Return on Equity (ROE) |
|
-6.75% |
7.64% |
9.46% |
1.12% |
9.44% |
9.79% |
10.73% |
11.11% |
12.18% |
10.62% |
13.58% |
| Cash Return on Invested Capital (CROIC) |
|
1.74% |
4.39% |
7.04% |
9.72% |
7.90% |
6.45% |
5.12% |
2.17% |
6.13% |
7.75% |
8.97% |
| Operating Return on Assets (OROA) |
|
-4.34% |
3.83% |
4.27% |
1.20% |
4.88% |
4.85% |
5.95% |
5.06% |
5.79% |
5.68% |
6.24% |
| Return on Assets (ROA) |
|
-2.90% |
3.18% |
3.98% |
0.40% |
3.69% |
3.59% |
4.02% |
4.07% |
4.60% |
3.75% |
5.27% |
| Return on Common Equity (ROCE) |
|
-6.59% |
7.47% |
9.24% |
1.09% |
9.20% |
9.52% |
10.44% |
10.79% |
11.84% |
10.31% |
13.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.85% |
0.00% |
6.02% |
4.17% |
8.06% |
0.00% |
7.96% |
10.33% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-977 |
1,509 |
1,761 |
216 |
1,633 |
1,639 |
1,689 |
1,815 |
2,076 |
1,936 |
2,187 |
| NOPAT Margin |
|
-7.26% |
7.57% |
9.12% |
1.10% |
8.13% |
7.58% |
8.32% |
8.41% |
9.24% |
7.99% |
9.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.15% |
0.11% |
0.05% |
0.12% |
0.30% |
0.22% |
0.17% |
0.24% |
0.20% |
0.67% |
0.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.43% |
- |
- |
- |
1.59% |
1.61% |
1.71% |
1.97% |
1.84% |
2.07% |
| Cost of Revenue to Revenue |
|
94.70% |
79.88% |
81.55% |
81.85% |
79.92% |
80.41% |
79.73% |
79.72% |
79.62% |
80.54% |
79.19% |
| SG&A Expenses to Revenue |
|
10.41% |
7.25% |
7.22% |
7.35% |
6.91% |
7.28% |
7.13% |
7.29% |
6.39% |
6.76% |
6.69% |
| R&D to Revenue |
|
5.29% |
3.80% |
3.47% |
3.58% |
3.74% |
3.74% |
3.14% |
3.23% |
3.04% |
3.26% |
2.84% |
| Operating Expenses to Revenue |
|
15.67% |
11.20% |
8.76% |
15.47% |
9.99% |
9.82% |
10.25% |
10.33% |
9.15% |
8.75% |
9.24% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,396 |
1,777 |
1,870 |
529 |
2,028 |
2,111 |
2,401 |
2,146 |
2,523 |
2,596 |
2,555 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-322 |
2,836 |
2,929 |
1,601 |
3,122 |
3,250 |
3,453 |
3,222 |
3,614 |
3,755 |
3,626 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.47 |
1.98 |
2.29 |
2.25 |
2.64 |
2.56 |
2.87 |
3.13 |
3.47 |
3.77 |
3.91 |
| 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) |
|
1.52 |
1.72 |
1.95 |
1.83 |
2.04 |
1.91 |
2.16 |
2.33 |
2.60 |
2.78 |
2.87 |
| Price to Earnings (P/E) |
|
32.01 |
37.00 |
39.87 |
58.69 |
34.16 |
32.26 |
38.36 |
31.74 |
33.98 |
36.53 |
35.68 |
| Dividend Yield |
|
3.25% |
2.82% |
2.45% |
2.40% |
2.01% |
2.14% |
1.90% |
1.76% |
1.57% |
1.46% |
1.41% |
| Earnings Yield |
|
3.12% |
2.70% |
2.51% |
1.70% |
2.93% |
3.10% |
2.61% |
3.15% |
2.94% |
2.74% |
2.80% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.32 |
1.59 |
1.79 |
1.76 |
2.02 |
1.96 |
2.16 |
2.31 |
2.60 |
2.85 |
2.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.99 |
2.28 |
2.50 |
2.36 |
2.51 |
2.37 |
2.62 |
2.80 |
3.01 |
3.14 |
3.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.73 |
20.21 |
22.25 |
24.22 |
18.92 |
17.57 |
19.39 |
18.46 |
19.66 |
20.34 |
20.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
40.06 |
44.12 |
47.42 |
61.37 |
31.98 |
29.29 |
31.99 |
28.14 |
29.38 |
29.92 |
29.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
45.12 |
50.07 |
50.40 |
67.21 |
38.43 |
36.19 |
41.18 |
34.55 |
35.87 |
36.96 |
36.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.13 |
19.93 |
19.54 |
15.37 |
19.24 |
26.75 |
26.40 |
40.04 |
32.52 |
26.33 |
26.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
76.55 |
36.03 |
24.91 |
17.47 |
25.18 |
30.23 |
42.09 |
108.67 |
42.69 |
36.80 |
32.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.49 |
0.71 |
0.69 |
0.69 |
0.67 |
0.67 |
0.65 |
0.65 |
0.59 |
0.56 |
0.55 |
| Long-Term Debt to Equity |
|
0.46 |
0.69 |
0.68 |
0.66 |
0.62 |
0.63 |
0.60 |
0.60 |
0.58 |
0.51 |
0.48 |
| Financial Leverage |
|
0.40 |
0.46 |
0.48 |
0.49 |
0.49 |
0.59 |
0.58 |
0.59 |
0.53 |
0.51 |
0.51 |
| Leverage Ratio |
|
2.24 |
2.36 |
2.36 |
2.40 |
2.44 |
2.63 |
2.59 |
2.63 |
2.58 |
2.59 |
2.55 |
| Compound Leverage Factor |
|
2.12 |
2.31 |
2.33 |
1.94 |
2.29 |
2.50 |
2.11 |
2.50 |
2.49 |
2.29 |
2.52 |
| Debt to Total Capital |
|
33.11% |
41.63% |
40.81% |
40.99% |
40.14% |
39.97% |
39.47% |
39.52% |
37.04% |
36.08% |
35.48% |
| Short-Term Debt to Total Capital |
|
2.40% |
1.40% |
0.49% |
1.80% |
3.17% |
2.46% |
2.92% |
3.50% |
0.76% |
3.44% |
4.21% |
| Long-Term Debt to Total Capital |
|
30.70% |
40.23% |
40.33% |
39.19% |
36.97% |
37.52% |
36.55% |
36.02% |
36.28% |
32.64% |
31.27% |
| 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 |
|
1.55% |
1.56% |
1.57% |
1.65% |
1.66% |
1.75% |
1.75% |
1.74% |
1.78% |
1.80% |
1.66% |
| Common Equity to Total Capital |
|
65.34% |
56.80% |
57.62% |
57.36% |
58.20% |
58.28% |
58.79% |
58.74% |
61.18% |
62.11% |
62.86% |
| Debt to EBITDA |
|
4.68 |
5.64 |
5.37 |
5.98 |
4.02 |
3.78 |
3.73 |
3.31 |
2.97 |
2.77 |
2.63 |
| Net Debt to EBITDA |
|
3.96 |
4.79 |
4.67 |
5.13 |
3.38 |
3.27 |
3.27 |
2.93 |
2.51 |
2.23 |
2.15 |
| Long-Term Debt to EBITDA |
|
4.34 |
5.45 |
5.31 |
5.72 |
3.70 |
3.55 |
3.46 |
3.02 |
2.90 |
2.51 |
2.32 |
| Debt to NOPAT |
|
11.91 |
13.97 |
12.16 |
16.61 |
8.17 |
7.80 |
7.93 |
6.19 |
5.41 |
5.04 |
4.66 |
| Net Debt to NOPAT |
|
10.06 |
11.87 |
10.57 |
14.24 |
6.87 |
6.74 |
6.94 |
5.49 |
4.58 |
4.05 |
3.81 |
| Long-Term Debt to NOPAT |
|
11.04 |
13.50 |
12.02 |
15.88 |
7.52 |
7.32 |
7.34 |
5.65 |
5.30 |
4.55 |
4.11 |
| Altman Z-Score |
|
1.51 |
1.63 |
1.82 |
1.70 |
1.91 |
1.91 |
2.05 |
2.14 |
2.37 |
2.46 |
2.58 |
| Noncontrolling Interest Sharing Ratio |
|
2.26% |
2.20% |
2.37% |
2.45% |
2.53% |
2.79% |
2.77% |
2.84% |
2.80% |
2.86% |
2.73% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.03 |
1.04 |
1.07 |
0.99 |
0.99 |
0.99 |
1.01 |
1.01 |
1.07 |
1.03 |
1.02 |
| Quick Ratio |
|
0.34 |
0.37 |
0.35 |
0.33 |
0.32 |
0.32 |
0.32 |
0.32 |
0.35 |
0.38 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,193 |
2,732 |
5,365 |
7,444 |
4,350 |
2,683 |
1,576 |
-2,807 |
923 |
1,970 |
3,045 |
| Operating Cash Flow to CapEx |
|
587.94% |
585.22% |
73.23% |
508.94% |
457.07% |
146.02% |
254.39% |
86.42% |
755.54% |
429.38% |
339.74% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.94 |
5.60 |
13.25 |
15.67 |
8.77 |
5.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
8.99 |
9.65 |
0.84 |
5.75 |
5.09 |
3.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.46 |
8.00 |
-0.31 |
4.62 |
3.97 |
1.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.43 |
0.44 |
0.45 |
0.48 |
0.50 |
0.50 |
0.51 |
0.52 |
0.53 |
0.54 |
| Accounts Receivable Turnover |
|
6.96 |
6.91 |
6.98 |
7.19 |
7.84 |
7.40 |
7.53 |
7.39 |
7.50 |
6.90 |
7.42 |
| Inventory Turnover |
|
4.93 |
5.08 |
4.97 |
4.84 |
5.01 |
5.32 |
5.06 |
4.94 |
5.04 |
5.42 |
5.19 |
| Fixed Asset Turnover |
|
4.47 |
4.46 |
4.61 |
4.67 |
5.06 |
5.07 |
5.15 |
5.24 |
5.34 |
5.38 |
5.48 |
| Accounts Payable Turnover |
|
5.74 |
5.52 |
5.73 |
5.75 |
5.77 |
5.54 |
5.49 |
5.48 |
5.21 |
4.92 |
4.90 |
| Days Sales Outstanding (DSO) |
|
52.48 |
52.82 |
52.30 |
50.79 |
46.54 |
49.31 |
48.46 |
49.42 |
48.67 |
52.89 |
49.22 |
| Days Inventory Outstanding (DIO) |
|
74.04 |
71.91 |
73.44 |
75.48 |
72.92 |
68.57 |
72.15 |
73.88 |
72.46 |
67.35 |
70.29 |
| Days Payable Outstanding (DPO) |
|
63.64 |
66.13 |
63.74 |
63.49 |
63.30 |
65.91 |
66.50 |
66.55 |
70.11 |
74.20 |
74.47 |
| Cash Conversion Cycle (CCC) |
|
62.88 |
58.60 |
61.99 |
62.78 |
56.16 |
51.96 |
54.12 |
56.75 |
51.03 |
46.03 |
45.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
101,050 |
98,685 |
99,374 |
96,821 |
98,333 |
97,641 |
99,487 |
101,443 |
99,486 |
97,607 |
98,629 |
| Invested Capital Turnover |
|
0.67 |
0.69 |
0.70 |
0.72 |
0.79 |
0.82 |
0.82 |
0.84 |
0.87 |
0.91 |
0.91 |
| Increase / (Decrease) in Invested Capital |
|
1,216 |
-1,223 |
-3,604 |
-7,228 |
-2,717 |
-1,044 |
113 |
4,622 |
1,153 |
-34 |
-858 |
| Enterprise Value (EV) |
|
133,596 |
157,096 |
177,547 |
170,595 |
198,391 |
191,510 |
214,424 |
234,121 |
258,950 |
278,260 |
291,276 |
| Market Capitalization |
|
102,142 |
118,209 |
138,658 |
132,759 |
161,172 |
154,025 |
176,453 |
195,076 |
223,978 |
245,898 |
258,927 |
| Book Value per Share |
|
$47.82 |
$41.59 |
$45.49 |
$44.37 |
$45.94 |
$45.20 |
$46.18 |
$46.71 |
$48.20 |
$48.66 |
$49.38 |
| Tangible Book Value per Share |
|
($13.85) |
($20.38) |
($21.15) |
($21.71) |
($20.15) |
($19.59) |
($18.50) |
($17.72) |
($15.73) |
($14.87) |
($13.77) |
| Total Capital |
|
106,506 |
105,272 |
104,981 |
102,832 |
105,015 |
103,219 |
104,644 |
106,225 |
105,452 |
105,042 |
105,447 |
| Total Debt |
|
35,260 |
43,827 |
42,844 |
42,151 |
42,156 |
41,261 |
41,300 |
41,978 |
39,059 |
37,904 |
37,413 |
| Total Long-Term Debt |
|
32,701 |
42,355 |
42,334 |
40,303 |
38,823 |
38,726 |
38,244 |
38,259 |
38,260 |
34,288 |
32,974 |
| Net Debt |
|
29,804 |
37,240 |
37,237 |
36,140 |
35,474 |
35,683 |
36,143 |
37,196 |
33,093 |
30,469 |
30,595 |
| Capital Expenditures (CapEx) |
|
564 |
805 |
467 |
537 |
552 |
1,069 |
513 |
530 |
614 |
970 |
546 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,381 |
-3,459 |
-2,093 |
-4,503 |
-3,832 |
-3,409 |
-1,809 |
-738 |
-1,283 |
-2,271 |
-949 |
| Debt-free Net Working Capital (DFNWC) |
|
4,075 |
3,128 |
3,514 |
1,508 |
2,850 |
2,169 |
3,348 |
4,044 |
4,683 |
5,164 |
5,869 |
| Net Working Capital (NWC) |
|
1,516 |
1,656 |
3,004 |
-340 |
-483 |
-366 |
292 |
325 |
3,884 |
1,548 |
1,430 |
| Net Nonoperating Expense (NNE) |
|
-44 |
36 |
18 |
41 |
98 |
79 |
64 |
90 |
70 |
223 |
30 |
| Net Nonoperating Obligations (NNO) |
|
29,804 |
37,240 |
37,237 |
36,140 |
35,474 |
35,683 |
36,143 |
37,196 |
33,093 |
30,469 |
30,595 |
| Total Depreciation and Amortization (D&A) |
|
1,074 |
1,059 |
1,059 |
1,072 |
1,094 |
1,139 |
1,052 |
1,076 |
1,091 |
1,159 |
1,071 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.06% |
-5.02% |
-2.95% |
-6.22% |
-4.85% |
-4.22% |
-2.21% |
-0.88% |
-1.49% |
-2.56% |
-1.05% |
| Debt-free Net Working Capital to Revenue |
|
6.07% |
4.54% |
4.95% |
2.08% |
3.61% |
2.69% |
4.10% |
4.84% |
5.45% |
5.83% |
6.49% |
| Net Working Capital to Revenue |
|
2.26% |
2.40% |
4.23% |
-0.47% |
-0.61% |
-0.45% |
0.36% |
0.39% |
4.52% |
1.75% |
1.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.68) |
$1.03 |
$1.29 |
$0.08 |
$1.10 |
$1.11 |
$1.15 |
$1.24 |
$1.43 |
$1.20 |
$1.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.44B |
1.43B |
1.33B |
1.33B |
1.33B |
1.33B |
1.34B |
1.34B |
1.34B |
1.34B |
1.35B |
| Adjusted Diluted Earnings per Share |
|
($0.68) |
$1.04 |
$1.28 |
$0.08 |
$1.09 |
$1.10 |
$1.14 |
$1.22 |
$1.41 |
$1.19 |
$1.51 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.44B |
1.44B |
1.33B |
1.33B |
1.33B |
1.34B |
1.34B |
1.34B |
1.34B |
1.36B |
1.35B |
| 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 |
|
1.44B |
1.33B |
1.33B |
1.33B |
1.33B |
1.33B |
1.34B |
1.34B |
1.34B |
1.34B |
1.35B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-977 |
1,509 |
1,761 |
370 |
1,633 |
1,639 |
1,689 |
1,815 |
2,076 |
1,936 |
2,187 |
| Normalized NOPAT Margin |
|
-7.26% |
7.57% |
9.12% |
1.88% |
8.13% |
7.58% |
8.32% |
8.41% |
9.24% |
7.99% |
9.91% |
| Pre Tax Income Margin |
|
-9.82% |
8.71% |
9.59% |
2.17% |
9.49% |
9.29% |
9.64% |
9.45% |
10.85% |
9.48% |
11.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.78 |
3.64 |
4.62 |
1.11 |
4.09 |
4.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-2.65 |
3.09 |
4.35 |
0.46 |
3.29 |
3.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-5.31 |
1.99 |
3.46 |
-0.02 |
2.98 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.18 |
1.44 |
3.19 |
-0.68 |
2.18 |
1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
96.68% |
95.83% |
88.36% |
130.07% |
64.60% |
64.17% |
67.17% |
52.37% |
50.06% |
50.56% |
48.01% |
| Augmented Payout Ratio |
|
185.42% |
476.60% |
427.84% |
610.62% |
281.34% |
73.03% |
76.12% |
58.48% |
51.50% |
51.27% |
48.01% |