Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
52.03% |
45.18% |
27.23% |
47.37% |
71.41% |
42.06% |
27.60% |
52.46% |
23.34% |
-6.00% |
3.05% |
EBITDA Growth |
|
130.42% |
4.45% |
21.77% |
68.17% |
51.10% |
-6.75% |
40.83% |
11.31% |
-8.39% |
10.22% |
1.89% |
EBIT Growth |
|
134.73% |
-6.29% |
16.59% |
63.64% |
47.11% |
-26.42% |
62.76% |
6.58% |
-14.52% |
22.26% |
7.06% |
NOPAT Growth |
|
138.39% |
-15.49% |
34.84% |
33.69% |
66.14% |
-21.43% |
59.97% |
-0.21% |
-46.22% |
99.79% |
1.27% |
Net Income Growth |
|
170.44% |
3.94% |
181.00% |
-45.54% |
61.48% |
23.26% |
65.02% |
10.60% |
-65.92% |
28.57% |
3.47% |
EPS Growth |
|
180.11% |
-3.00% |
187.53% |
-39.15% |
-81.97% |
36.27% |
67.63% |
-85.12% |
172.97% |
20.77% |
13.99% |
Operating Cash Flow Growth |
|
82.12% |
56.29% |
32.19% |
37.29% |
64.59% |
13.22% |
12.85% |
39.04% |
-36.12% |
29.16% |
-13.06% |
Free Cash Flow Firm Growth |
|
0.00% |
-275.96% |
-88.77% |
103.59% |
-5,245.06% |
-318.94% |
271.81% |
-53.28% |
-64.92% |
560.96% |
-6.36% |
Invested Capital Growth |
|
0.00% |
202.33% |
96.82% |
49.71% |
70.06% |
61.24% |
-12.36% |
8.85% |
7.84% |
-13.30% |
-12.03% |
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 |
|
74.54% |
68.72% |
66.03% |
62.42% |
57.23% |
45.09% |
44.60% |
41.28% |
36.76% |
36.72% |
37.70% |
EBITDA Margin |
|
55.24% |
39.74% |
38.04% |
43.40% |
38.26% |
25.12% |
27.72% |
20.24% |
15.03% |
17.63% |
17.43% |
Operating Margin |
|
47.46% |
60.72% |
28.77% |
30.36% |
27.70% |
15.15% |
17.94% |
12.50% |
8.16% |
11.55% |
12.04% |
EBIT Margin |
|
52.09% |
67.24% |
30.81% |
34.21% |
29.36% |
15.21% |
19.40% |
13.56% |
9.40% |
12.22% |
12.70% |
Profit (Net Income) Margin |
|
44.57% |
63.83% |
70.48% |
26.05% |
24.54% |
21.29% |
27.54% |
19.98% |
5.52% |
7.55% |
7.58% |
Tax Burden Percent |
|
87.32% |
150.47% |
87.51% |
68.68% |
61.17% |
83.39% |
84.22% |
86.54% |
79.06% |
73.52% |
70.21% |
Interest Burden Percent |
|
98.00% |
126.17% |
261.45% |
110.88% |
136.65% |
167.91% |
168.55% |
170.24% |
74.29% |
84.00% |
85.01% |
Effective Tax Rate |
|
11.92% |
19.85% |
10.37% |
22.95% |
18.13% |
17.20% |
12.34% |
17.68% |
45.03% |
17.43% |
22.18% |
Return on Invested Capital (ROIC) |
|
391.62% |
82.26% |
49.73% |
40.15% |
41.20% |
19.68% |
27.18% |
27.81% |
13.81% |
28.47% |
33.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
381.76% |
149.58% |
20.55% |
38.08% |
39.19% |
8.70% |
14.41% |
17.63% |
12.69% |
30.49% |
34.95% |
Return on Net Nonoperating Assets (RNNOA) |
|
-276.62% |
-57.79% |
-15.36% |
-26.16% |
-24.57% |
-4.84% |
-8.86% |
-12.69% |
-9.38% |
-22.76% |
-26.81% |
Return on Equity (ROE) |
|
115.00% |
24.47% |
34.37% |
13.99% |
16.63% |
14.84% |
18.32% |
15.12% |
4.43% |
5.71% |
6.22% |
Cash Return on Invested Capital (CROIC) |
|
191.62% |
-18.32% |
-15.51% |
0.34% |
-10.68% |
-27.21% |
40.36% |
19.33% |
6.26% |
42.72% |
45.83% |
Operating Return on Assets (OROA) |
|
24.52% |
27.95% |
9.88% |
12.12% |
12.40% |
6.64% |
8.46% |
6.70% |
4.82% |
5.92% |
6.62% |
Return on Assets (ROA) |
|
20.98% |
13.26% |
22.61% |
9.23% |
10.37% |
9.30% |
12.02% |
9.87% |
2.83% |
3.65% |
3.95% |
Return on Common Equity (ROCE) |
|
82.89% |
21.52% |
30.56% |
12.08% |
14.03% |
12.08% |
15.28% |
13.04% |
3.86% |
5.02% |
5.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
79.77% |
33.46% |
32.85% |
14.79% |
16.79% |
16.30% |
18.58% |
15.28% |
4.96% |
6.63% |
7.23% |
Net Operating Profit after Tax (NOPAT) |
|
3,537 |
2,989 |
4,030 |
5,388 |
8,952 |
7,034 |
11,253 |
11,228 |
6,039 |
12,065 |
12,218 |
NOPAT Margin |
|
41.80% |
24.33% |
25.79% |
23.39% |
22.68% |
12.54% |
15.72% |
10.29% |
4.49% |
9.54% |
9.37% |
Net Nonoperating Expense Percent (NNEP) |
|
9.86% |
7.52% |
29.18% |
2.07% |
2.01% |
10.97% |
12.78% |
10.18% |
1.12% |
-2.02% |
-1.92% |
Cost of Revenue to Revenue |
|
25.46% |
31.28% |
33.97% |
37.58% |
42.77% |
54.91% |
55.40% |
58.72% |
63.24% |
63.28% |
62.30% |
SG&A Expenses to Revenue |
|
8.03% |
20.47% |
9.10% |
7.73% |
6.49% |
6.60% |
5.53% |
7.70% |
3.74% |
4.86% |
4.46% |
R&D to Revenue |
|
9.70% |
27.97% |
13.63% |
10.78% |
9.09% |
9.93% |
8.45% |
7.98% |
6.50% |
6.53% |
5.55% |
Operating Expenses to Revenue |
|
27.07% |
38.36% |
37.26% |
32.06% |
29.53% |
29.94% |
26.66% |
28.78% |
28.60% |
25.17% |
25.66% |
Earnings before Interest and Taxes (EBIT) |
|
4,407 |
4,130 |
4,815 |
7,879 |
11,590 |
8,529 |
13,881 |
14,793 |
12,645 |
15,460 |
16,552 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,674 |
4,882 |
5,945 |
9,997 |
15,106 |
14,086 |
19,837 |
22,081 |
20,227 |
22,295 |
22,715 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.73 |
0.81 |
0.99 |
0.79 |
0.59 |
4.22 |
1.95 |
1.87 |
1.36 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.21 |
1.62 |
2.06 |
2.45 |
1.06 |
6.89 |
2.98 |
2.74 |
1.92 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.56 |
1.43 |
1.45 |
1.03 |
0.87 |
5.51 |
2.16 |
2.13 |
1.42 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
2.20 |
5.18 |
5.67 |
4.44 |
2.96 |
26.29 |
29.79 |
25.49 |
16.81 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.38% |
Earnings Yield |
|
0.00% |
0.00% |
45.39% |
19.32% |
17.63% |
22.53% |
33.77% |
3.80% |
3.36% |
3.92% |
5.95% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.14 |
0.52 |
0.98 |
0.65 |
0.00 |
11.89 |
4.12 |
4.18 |
2.42 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.10 |
0.37 |
0.68 |
0.51 |
0.00 |
4.59 |
1.39 |
1.30 |
0.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.26 |
0.84 |
1.78 |
2.04 |
0.00 |
22.67 |
9.24 |
7.37 |
3.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.32 |
1.07 |
2.32 |
3.37 |
0.00 |
33.83 |
14.79 |
10.63 |
5.05 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.38 |
1.56 |
3.01 |
4.09 |
0.00 |
44.58 |
30.96 |
13.63 |
6.85 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.18 |
0.70 |
1.36 |
1.28 |
0.00 |
14.20 |
8.30 |
5.65 |
3.31 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
186.70 |
0.00 |
0.00 |
0.00 |
64.12 |
68.27 |
9.08 |
4.93 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.01 |
0.67 |
0.23 |
0.28 |
0.29 |
0.22 |
0.14 |
0.14 |
0.13 |
0.14 |
0.15 |
Long-Term Debt to Equity |
|
0.75 |
0.32 |
0.21 |
0.24 |
0.27 |
0.18 |
0.14 |
0.13 |
0.12 |
0.13 |
0.13 |
Financial Leverage |
|
-0.72 |
-1.55 |
-0.75 |
-0.69 |
-0.63 |
-0.56 |
-0.62 |
-0.72 |
-0.74 |
-0.75 |
-0.77 |
Leverage Ratio |
|
2.74 |
1.85 |
1.52 |
1.52 |
1.60 |
1.60 |
1.52 |
1.53 |
1.56 |
1.56 |
1.57 |
Compound Leverage Factor |
|
2.69 |
4.66 |
3.98 |
1.68 |
2.19 |
2.68 |
2.57 |
2.61 |
1.16 |
1.31 |
1.34 |
Debt to Total Capital |
|
50.23% |
49.93% |
18.72% |
22.06% |
22.22% |
17.91% |
12.48% |
12.10% |
11.55% |
12.56% |
13.31% |
Short-Term Debt to Total Capital |
|
12.67% |
0.94% |
1.40% |
3.58% |
1.07% |
3.00% |
0.51% |
1.09% |
0.72% |
0.96% |
2.26% |
Long-Term Debt to Total Capital |
|
37.56% |
24.02% |
17.32% |
18.48% |
21.16% |
14.92% |
11.97% |
11.01% |
10.83% |
11.61% |
11.05% |
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 |
|
13.90% |
6.00% |
10.70% |
10.90% |
13.03% |
16.43% |
12.36% |
11.86% |
10.93% |
10.38% |
9.82% |
Common Equity to Total Capital |
|
35.88% |
138.08% |
70.58% |
67.04% |
64.75% |
65.66% |
75.16% |
76.04% |
77.52% |
77.06% |
76.87% |
Debt to EBITDA |
|
1.42 |
1.74 |
1.50 |
1.34 |
1.31 |
1.42 |
0.89 |
1.03 |
1.10 |
1.05 |
1.04 |
Net Debt to EBITDA |
|
-1.02 |
-8.20 |
-4.69 |
-3.11 |
-2.78 |
-3.37 |
-4.28 |
-5.56 |
-6.20 |
-5.57 |
-5.26 |
Long-Term Debt to EBITDA |
|
1.06 |
1.67 |
1.38 |
1.12 |
1.25 |
1.18 |
0.85 |
0.93 |
1.03 |
0.97 |
0.86 |
Debt to NOPAT |
|
1.87 |
5.67 |
2.21 |
2.48 |
2.21 |
2.84 |
1.57 |
2.02 |
3.69 |
1.95 |
1.94 |
Net Debt to NOPAT |
|
-1.35 |
-6.70 |
-6.91 |
-5.77 |
-4.69 |
-6.75 |
-7.54 |
-10.93 |
-20.75 |
-10.29 |
-9.78 |
Long-Term Debt to NOPAT |
|
1.40 |
5.46 |
2.04 |
2.08 |
2.11 |
2.37 |
1.50 |
1.84 |
3.46 |
1.80 |
1.61 |
Altman Z-Score |
|
0.00 |
0.00 |
1.96 |
1.92 |
2.01 |
1.71 |
1.88 |
5.17 |
3.11 |
3.15 |
2.69 |
Noncontrolling Interest Sharing Ratio |
|
27.92% |
24.14% |
11.11% |
13.62% |
15.63% |
18.61% |
16.63% |
13.76% |
12.91% |
12.12% |
11.61% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.81 |
3.58 |
2.58 |
1.94 |
1.89 |
1.30 |
1.91 |
1.70 |
1.66 |
1.81 |
1.79 |
Quick Ratio |
|
1.56 |
6.35 |
2.22 |
1.61 |
1.55 |
0.98 |
1.50 |
1.28 |
1.19 |
1.36 |
1.35 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,731 |
-666 |
-1,257 |
45 |
-2,321 |
-9,725 |
16,707 |
7,806 |
2,739 |
18,102 |
16,950 |
Operating Cash Flow to CapEx |
|
803.01% |
864.09% |
1,045.16% |
1,458.70% |
806.39% |
425.50% |
554.86% |
559.19% |
267.80% |
592.98% |
575.75% |
Free Cash Flow to Firm to Interest Expense |
|
4.89 |
-3.00 |
-4.18 |
0.12 |
-4.13 |
-12.59 |
22.97 |
11.47 |
3.54 |
21.01 |
15.40 |
Operating Cash Flow to Interest Expense |
|
12.02 |
29.98 |
29.21 |
31.02 |
35.28 |
29.09 |
34.87 |
51.78 |
29.08 |
33.75 |
22.98 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.52 |
13.25 |
26.41 |
28.89 |
30.90 |
22.25 |
28.58 |
42.52 |
18.22 |
28.06 |
18.99 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.47 |
0.83 |
0.32 |
0.35 |
0.42 |
0.44 |
0.44 |
0.49 |
0.51 |
0.48 |
0.52 |
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 |
|
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 |
|
9.41 |
10.35 |
8.73 |
9.13 |
5.88 |
4.64 |
5.07 |
5.91 |
5.43 |
4.80 |
5.08 |
Accounts Payable Turnover |
|
1.12 |
1.50 |
1.43 |
1.57 |
1.72 |
2.03 |
1.97 |
2.05 |
2.06 |
1.93 |
1.99 |
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) |
|
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) |
|
324.54 |
242.87 |
255.11 |
233.18 |
212.27 |
179.69 |
185.05 |
177.75 |
177.02 |
189.25 |
183.02 |
Cash Conversion Cycle (CCC) |
|
-324.54 |
-485.33 |
-255.11 |
-233.18 |
-212.27 |
-179.69 |
-185.05 |
-177.75 |
-177.02 |
-189.25 |
-183.02 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,806 |
5,461 |
10,748 |
16,091 |
27,365 |
44,123 |
38,669 |
42,091 |
45,391 |
39,353 |
34,621 |
Invested Capital Turnover |
|
9.37 |
3.38 |
1.93 |
1.72 |
1.82 |
1.57 |
1.73 |
2.70 |
3.08 |
2.99 |
3.52 |
Increase / (Decrease) in Invested Capital |
|
1,806 |
3,655 |
5,287 |
5,343 |
11,273 |
16,759 |
-5,455 |
3,422 |
3,300 |
-6,037 |
-4,732 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
1,545 |
8,423 |
26,918 |
28,740 |
-5,329 |
500,530 |
186,964 |
164,416 |
83,644 |
Market Capitalization |
|
0.00 |
0.00 |
24,325 |
32,903 |
57,260 |
57,878 |
62,057 |
601,031 |
291,192 |
269,168 |
185,658 |
Book Value per Share |
|
$2.17 |
$10.03 |
$13.44 |
$16.40 |
$22.81 |
$28.48 |
$40.99 |
$6.63 |
$6.90 |
$6.75 |
$6.77 |
Tangible Book Value per Share |
|
$1.16 |
$6.69 |
$8.05 |
$8.19 |
$10.99 |
$9.20 |
$22.67 |
$4.06 |
$4.50 |
$4.60 |
$4.80 |
Total Capital |
|
13,178 |
33,956 |
47,507 |
60,516 |
89,126 |
111,576 |
141,109 |
187,510 |
193,008 |
187,005 |
177,745 |
Total Debt |
|
6,619 |
8,477 |
8,895 |
13,349 |
19,806 |
19,987 |
17,610 |
22,687 |
22,296 |
23,495 |
23,652 |
Total Long-Term Debt |
|
4,949 |
8,157 |
8,230 |
11,181 |
18,855 |
16,644 |
16,886 |
20,643 |
20,902 |
21,709 |
19,636 |
Net Debt |
|
-4,771 |
-20,018 |
-27,864 |
-31,075 |
-41,955 |
-47,465 |
-84,831 |
-122,733 |
-125,321 |
-124,156 |
-119,472 |
Capital Expenditures (CapEx) |
|
529 |
769 |
840 |
827 |
2,461 |
5,281 |
4,570 |
6,305 |
8,409 |
4,905 |
4,392 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,480 |
-3,847 |
-4,750 |
-7,314 |
-13,654 |
-18,843 |
-21,409 |
-36,385 |
-36,116 |
-34,366 |
-34,482 |
Debt-free Net Working Capital (DFNWC) |
|
6,577 |
16,832 |
13,335 |
15,017 |
20,045 |
12,661 |
31,758 |
42,503 |
41,581 |
47,306 |
49,909 |
Net Working Capital (NWC) |
|
4,907 |
16,512 |
12,670 |
12,850 |
19,094 |
9,317 |
31,035 |
40,460 |
40,186 |
45,520 |
45,892 |
Net Nonoperating Expense (NNE) |
|
-234 |
-931 |
-6,985 |
-611 |
-735 |
-4,907 |
-8,452 |
-10,566 |
-1,388 |
2,516 |
2,338 |
Net Nonoperating Obligations (NNO) |
|
-4,753 |
-20,018 |
-27,864 |
-31,075 |
-41,955 |
-47,465 |
-84,831 |
-122,733 |
-125,321 |
-124,156 |
-119,472 |
Total Depreciation and Amortization (D&A) |
|
267 |
752 |
1,130 |
2,118 |
3,515 |
5,558 |
5,957 |
7,287 |
7,582 |
6,835 |
6,164 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-17.49% |
-62.62% |
-30.39% |
-31.75% |
-34.58% |
-33.60% |
-29.92% |
-33.35% |
-26.84% |
-27.17% |
-26.45% |
Debt-free Net Working Capital to Revenue |
|
77.73% |
137.04% |
85.32% |
65.20% |
50.78% |
22.57% |
44.38% |
38.96% |
30.90% |
37.40% |
38.29% |
Net Working Capital to Revenue |
|
57.99% |
268.85% |
81.07% |
55.79% |
48.37% |
16.61% |
43.37% |
37.08% |
29.86% |
35.99% |
35.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$1.67 |
$4.51 |
$2.55 |
$25.06 |
$5.06 |
$7.10 |
$6.95 |
$2.87 |
$0.50 |
$3.95 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
2.34B |
2.46B |
2.49B |
2.55B |
2.58B |
21.02B |
21.62B |
21.56B |
20.98B |
20.18B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.56 |
$4.33 |
$2.47 |
$3.91 |
$4.97 |
$6.99 |
$6.84 |
$2.84 |
$0.50 |
$3.91 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
2.50B |
2.56B |
2.57B |
2.61B |
2.62B |
21.35B |
21.98B |
21.79B |
21.11B |
20.36B |
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 |
2.50B |
2.47B |
2.53B |
2.57B |
2.59B |
21.49B |
21.70B |
21.36B |
20.53B |
19.47B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,543 |
3,012 |
4,093 |
5,388 |
9,016 |
7,034 |
11,323 |
11,228 |
8,219 |
12,391 |
13,352 |
Normalized NOPAT Margin |
|
41.88% |
49.04% |
26.19% |
23.39% |
22.84% |
12.54% |
15.82% |
10.29% |
6.11% |
9.80% |
10.24% |
Pre Tax Income Margin |
|
51.05% |
42.42% |
80.55% |
37.93% |
40.12% |
25.53% |
32.69% |
23.08% |
6.98% |
10.27% |
10.79% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.46 |
9.32 |
16.01 |
20.27 |
20.60 |
11.04 |
19.09 |
21.73 |
16.33 |
17.94 |
15.04 |
NOPAT to Interest Expense |
|
10.00 |
6.74 |
13.40 |
13.86 |
15.91 |
9.11 |
15.47 |
16.49 |
7.80 |
14.00 |
11.10 |
EBIT Less CapEx to Interest Expense |
|
10.96 |
15.16 |
13.22 |
18.14 |
16.23 |
4.20 |
12.80 |
12.47 |
5.47 |
12.25 |
11.05 |
NOPAT Less CapEx to Interest Expense |
|
8.50 |
5.01 |
10.61 |
11.74 |
11.54 |
2.27 |
9.19 |
7.23 |
-3.06 |
8.31 |
7.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.93% |
1.36% |
0.00% |
0.40% |
0.18% |
0.28% |
0.20% |
0.33% |
0.00% |
0.75% |
25.92% |
Augmented Payout Ratio |
|
1.60% |
1.79% |
27.77% |
32.37% |
0.18% |
13.83% |
0.20% |
0.87% |
130.05% |
114.73% |
150.34% |