Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-8.39% |
-6.85% |
1.10% |
19.70% |
15.78% |
-1.12% |
6.94% |
24.88% |
26.39% |
7.18% |
-23.24% |
EBITDA Growth |
|
122.02% |
-12.35% |
7.62% |
78.22% |
34.08% |
-5.93% |
8.90% |
52.69% |
63.61% |
9.14% |
-44.34% |
EBIT Growth |
|
135.91% |
-34.73% |
96.33% |
356.54% |
43.19% |
-14.01% |
9.27% |
83.19% |
86.83% |
3.87% |
-63.67% |
NOPAT Growth |
|
162.81% |
-34.11% |
42.51% |
344.92% |
52.57% |
-19.80% |
10.70% |
79.47% |
89.00% |
4.15% |
-65.83% |
Net Income Growth |
|
120.51% |
-14.73% |
54.55% |
376.47% |
59.63% |
-20.11% |
7.26% |
81.05% |
97.71% |
6.45% |
-62.93% |
EPS Growth |
|
125.00% |
-14.29% |
58.33% |
368.42% |
58.43% |
-19.15% |
5.26% |
80.00% |
93.98% |
6.44% |
-62.78% |
Operating Cash Flow Growth |
|
95.36% |
18.32% |
23.29% |
60.79% |
10.02% |
1.30% |
11.99% |
46.20% |
70.00% |
15.19% |
-50.52% |
Free Cash Flow Firm Growth |
|
539.27% |
-43.16% |
-12.73% |
-112.26% |
1,409.10% |
-45.88% |
798.14% |
-159.12% |
161.65% |
-25.70% |
-39.51% |
Invested Capital Growth |
|
-9.71% |
-5.70% |
-3.52% |
21.93% |
15.18% |
13.06% |
-23.17% |
73.23% |
34.23% |
29.06% |
6.43% |
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 |
|
33.74% |
33.81% |
35.26% |
39.20% |
39.95% |
38.68% |
37.08% |
41.74% |
47.34% |
47.94% |
39.34% |
EBITDA Margin |
|
13.34% |
12.56% |
13.37% |
19.90% |
23.04% |
21.92% |
22.15% |
27.09% |
35.07% |
35.71% |
25.89% |
Operating Margin |
|
2.27% |
1.58% |
3.26% |
12.04% |
14.49% |
12.59% |
12.95% |
18.96% |
27.52% |
26.67% |
12.63% |
EBIT Margin |
|
2.26% |
1.58% |
3.07% |
11.70% |
14.48% |
12.59% |
12.69% |
18.62% |
27.52% |
26.67% |
12.62% |
Profit (Net Income) Margin |
|
1.74% |
1.59% |
2.44% |
9.70% |
13.38% |
10.81% |
10.84% |
15.72% |
24.59% |
24.42% |
11.79% |
Tax Burden Percent |
|
121.70% |
123.60% |
84.58% |
84.99% |
93.09% |
86.88% |
87.45% |
85.84% |
88.41% |
88.64% |
83.33% |
Interest Burden Percent |
|
63.47% |
81.65% |
93.93% |
97.54% |
99.29% |
98.84% |
97.69% |
98.36% |
101.06% |
103.30% |
112.12% |
Effective Tax Rate |
|
-21.70% |
-23.60% |
15.42% |
15.01% |
6.91% |
13.12% |
12.55% |
14.16% |
11.59% |
11.36% |
16.67% |
Return on Invested Capital (ROIC) |
|
4.32% |
3.09% |
4.62% |
18.84% |
24.32% |
17.10% |
20.18% |
30.50% |
38.82% |
30.80% |
9.05% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.85% |
7.92% |
9.15% |
27.71% |
26.06% |
18.96% |
22.65% |
34.04% |
34.23% |
22.02% |
-0.14% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.93% |
-0.83% |
-0.96% |
-2.75% |
-2.57% |
-1.84% |
-5.82% |
-7.70% |
-2.82% |
-2.28% |
0.02% |
Return on Equity (ROE) |
|
2.40% |
2.26% |
3.66% |
16.10% |
21.75% |
15.26% |
14.36% |
22.80% |
36.00% |
28.52% |
9.06% |
Cash Return on Invested Capital (CROIC) |
|
14.53% |
8.96% |
8.20% |
-0.92% |
10.21% |
4.85% |
46.39% |
-23.10% |
9.59% |
5.43% |
2.82% |
Operating Return on Assets (OROA) |
|
1.84% |
1.27% |
2.64% |
11.05% |
13.62% |
10.58% |
9.55% |
15.41% |
24.99% |
20.75% |
6.81% |
Return on Assets (ROA) |
|
1.42% |
1.28% |
2.10% |
9.16% |
12.59% |
9.09% |
8.16% |
13.01% |
22.33% |
19.00% |
6.36% |
Return on Common Equity (ROCE) |
|
2.37% |
2.23% |
3.61% |
15.90% |
21.51% |
15.11% |
6.55% |
11.94% |
35.79% |
28.34% |
8.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.58% |
2.37% |
3.75% |
14.99% |
20.33% |
14.67% |
13.41% |
21.78% |
31.25% |
25.24% |
8.97% |
Net Operating Profit after Tax (NOPAT) |
|
204 |
135 |
192 |
854 |
1,303 |
1,045 |
1,157 |
2,076 |
3,924 |
4,087 |
1,397 |
NOPAT Margin |
|
2.76% |
1.95% |
2.75% |
10.23% |
13.49% |
10.94% |
11.32% |
16.27% |
24.33% |
23.64% |
10.53% |
Net Nonoperating Expense Percent (NNEP) |
|
-11.53% |
-4.83% |
-4.53% |
-8.87% |
-1.75% |
-1.85% |
-2.47% |
-3.54% |
4.59% |
8.78% |
9.19% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
25.36% |
20.66% |
6.77% |
Cost of Revenue to Revenue |
|
66.26% |
66.19% |
64.74% |
60.80% |
60.05% |
61.32% |
62.92% |
58.26% |
52.66% |
52.06% |
60.66% |
SG&A Expenses to Revenue |
|
12.52% |
13.01% |
13.01% |
11.75% |
11.33% |
11.44% |
10.85% |
10.37% |
9.02% |
9.44% |
12.43% |
R&D to Revenue |
|
20.53% |
20.66% |
19.09% |
15.53% |
14.47% |
15.68% |
15.15% |
13.50% |
11.79% |
12.15% |
15.65% |
Operating Expenses to Revenue |
|
31.47% |
32.23% |
32.01% |
27.16% |
25.58% |
26.26% |
24.25% |
22.86% |
19.88% |
21.38% |
26.82% |
Earnings before Interest and Taxes (EBIT) |
|
167 |
109 |
214 |
977 |
1,399 |
1,203 |
1,297 |
2,376 |
4,439 |
4,611 |
1,675 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
988 |
866 |
932 |
1,661 |
2,227 |
2,095 |
2,264 |
3,457 |
5,656 |
6,173 |
3,436 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.14 |
1.13 |
2.06 |
3.50 |
1.92 |
3.40 |
0.00 |
4.78 |
2.50 |
2.68 |
1.29 |
Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.19 |
2.22 |
3.73 |
2.02 |
3.64 |
0.00 |
5.21 |
2.65 |
2.79 |
1.34 |
Price to Revenue (P/Rev) |
|
0.77 |
0.76 |
1.34 |
2.27 |
1.26 |
2.51 |
3.25 |
3.45 |
1.97 |
2.59 |
1.70 |
Price to Earnings (P/E) |
|
44.52 |
50.43 |
56.75 |
23.59 |
9.47 |
23.20 |
30.07 |
22.01 |
8.02 |
10.65 |
14.48 |
Dividend Yield |
|
6.25% |
6.67% |
2.63% |
1.16% |
1.79% |
0.91% |
0.51% |
0.46% |
0.69% |
0.48% |
1.32% |
Earnings Yield |
|
2.25% |
1.98% |
1.76% |
4.24% |
10.56% |
4.31% |
3.33% |
4.54% |
12.47% |
9.39% |
6.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.12 |
2.17 |
3.70 |
2.01 |
3.60 |
6.61 |
5.03 |
2.64 |
2.88 |
1.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.69 |
0.69 |
1.27 |
2.21 |
1.19 |
2.44 |
3.22 |
3.40 |
1.90 |
2.49 |
1.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.20 |
5.49 |
9.50 |
11.10 |
5.17 |
11.13 |
14.54 |
12.55 |
5.41 |
6.97 |
6.09 |
Enterprise Value to EBIT (EV/EBIT) |
|
30.78 |
43.58 |
41.38 |
18.87 |
8.23 |
19.39 |
25.38 |
18.26 |
6.89 |
9.33 |
12.49 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
25.14 |
35.26 |
46.12 |
21.58 |
8.83 |
22.32 |
28.46 |
20.90 |
7.79 |
10.52 |
14.98 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.19 |
5.62 |
8.49 |
10.99 |
6.24 |
12.48 |
15.73 |
14.18 |
5.88 |
7.18 |
7.06 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.48 |
12.16 |
25.97 |
0.00 |
21.03 |
78.75 |
12.38 |
0.00 |
31.55 |
59.72 |
48.02 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.36 |
0.34 |
0.32 |
0.31 |
0.30 |
0.29 |
0.31 |
0.27 |
0.21 |
0.17 |
0.17 |
Long-Term Debt to Equity |
|
0.32 |
0.30 |
0.29 |
0.29 |
0.27 |
0.27 |
0.22 |
0.26 |
0.20 |
0.16 |
0.11 |
Financial Leverage |
|
-0.12 |
-0.11 |
-0.10 |
-0.10 |
-0.10 |
-0.10 |
-0.26 |
-0.23 |
-0.08 |
-0.10 |
-0.11 |
Leverage Ratio |
|
1.69 |
1.76 |
1.74 |
1.76 |
1.73 |
1.68 |
1.76 |
1.75 |
1.61 |
1.50 |
1.42 |
Compound Leverage Factor |
|
1.07 |
1.44 |
1.64 |
1.71 |
1.72 |
1.66 |
1.72 |
1.72 |
1.63 |
1.55 |
1.60 |
Debt to Total Capital |
|
26.27% |
25.57% |
24.00% |
23.73% |
22.92% |
22.56% |
23.93% |
21.50% |
17.56% |
14.80% |
14.31% |
Short-Term Debt to Total Capital |
|
2.95% |
3.03% |
1.93% |
1.65% |
1.75% |
1.88% |
7.28% |
1.21% |
1.13% |
1.10% |
4.80% |
Long-Term Debt to Total Capital |
|
23.32% |
22.54% |
22.06% |
22.08% |
21.17% |
20.68% |
16.65% |
20.28% |
16.43% |
13.70% |
9.51% |
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 |
|
0.89% |
0.97% |
1.01% |
0.88% |
0.78% |
0.74% |
0.53% |
0.54% |
0.42% |
0.62% |
1.11% |
Common Equity to Total Capital |
|
72.84% |
73.47% |
75.00% |
75.39% |
76.30% |
76.70% |
0.00% |
77.96% |
82.02% |
84.58% |
84.57% |
Debt to EBITDA |
|
1.82 |
1.86 |
1.56 |
1.02 |
0.86 |
0.99 |
1.16 |
0.73 |
0.48 |
0.47 |
0.86 |
Net Debt to EBITDA |
|
-0.63 |
-0.64 |
-0.61 |
-0.33 |
-0.34 |
-0.33 |
-0.17 |
-0.20 |
-0.22 |
-0.32 |
-0.54 |
Long-Term Debt to EBITDA |
|
1.62 |
1.64 |
1.43 |
0.95 |
0.79 |
0.91 |
0.80 |
0.69 |
0.45 |
0.44 |
0.57 |
Debt to NOPAT |
|
8.81 |
11.97 |
7.56 |
1.99 |
1.47 |
1.98 |
2.26 |
1.22 |
0.69 |
0.72 |
2.11 |
Net Debt to NOPAT |
|
-3.03 |
-4.12 |
-2.97 |
-0.64 |
-0.57 |
-0.65 |
-0.34 |
-0.34 |
-0.31 |
-0.48 |
-1.33 |
Long-Term Debt to NOPAT |
|
7.82 |
10.55 |
6.95 |
1.85 |
1.35 |
1.82 |
1.57 |
1.15 |
0.65 |
0.66 |
1.41 |
Altman Z-Score |
|
2.31 |
2.33 |
3.10 |
4.41 |
3.63 |
4.91 |
5.88 |
6.39 |
5.15 |
5.98 |
3.82 |
Noncontrolling Interest Sharing Ratio |
|
1.25% |
1.25% |
1.31% |
1.23% |
1.08% |
0.98% |
54.36% |
47.66% |
0.59% |
0.63% |
1.02% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.86 |
3.00 |
2.76 |
2.52 |
2.76 |
3.03 |
2.04 |
2.65 |
2.56 |
3.17 |
3.11 |
Quick Ratio |
|
1.85 |
1.88 |
1.83 |
1.65 |
1.83 |
1.99 |
1.19 |
1.69 |
1.54 |
1.77 |
1.72 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
687 |
391 |
341 |
-42 |
547 |
296 |
2,660 |
-1,573 |
969 |
720 |
436 |
Operating Cash Flow to CapEx |
|
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 to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.81 |
0.80 |
0.86 |
0.94 |
0.94 |
0.84 |
0.75 |
0.83 |
0.91 |
0.78 |
0.54 |
Accounts Receivable Turnover |
|
7.56 |
7.97 |
7.93 |
8.00 |
7.97 |
7.19 |
7.18 |
7.92 |
8.65 |
9.34 |
7.63 |
Inventory Turnover |
|
3.77 |
3.62 |
3.72 |
4.05 |
4.01 |
3.60 |
3.64 |
3.90 |
3.73 |
3.41 |
2.93 |
Fixed Asset Turnover |
|
2.55 |
2.78 |
3.03 |
3.10 |
2.93 |
2.55 |
0.00 |
0.00 |
2.33 |
1.84 |
1.24 |
Accounts Payable Turnover |
|
7.60 |
8.14 |
7.88 |
6.71 |
6.19 |
6.07 |
6.08 |
5.41 |
4.59 |
4.52 |
5.06 |
Days Sales Outstanding (DSO) |
|
48.31 |
45.80 |
46.04 |
45.65 |
45.81 |
50.74 |
50.81 |
46.11 |
42.20 |
39.07 |
47.86 |
Days Inventory Outstanding (DIO) |
|
96.90 |
100.74 |
98.00 |
90.19 |
91.11 |
101.31 |
100.16 |
93.52 |
97.88 |
107.10 |
124.52 |
Days Payable Outstanding (DPO) |
|
48.02 |
44.86 |
46.29 |
54.41 |
58.94 |
60.14 |
60.06 |
67.45 |
79.59 |
80.67 |
72.08 |
Cash Conversion Cycle (CCC) |
|
97.19 |
101.69 |
97.75 |
81.43 |
77.99 |
91.91 |
90.91 |
72.18 |
60.48 |
65.50 |
100.31 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,490 |
4,234 |
4,085 |
4,981 |
5,737 |
6,486 |
4,983 |
8,632 |
11,587 |
14,954 |
15,915 |
Invested Capital Turnover |
|
1.56 |
1.58 |
1.68 |
1.84 |
1.80 |
1.56 |
1.78 |
1.87 |
1.60 |
1.30 |
0.86 |
Increase / (Decrease) in Invested Capital |
|
-483 |
-256 |
-149 |
896 |
756 |
749 |
-1,503 |
3,649 |
2,955 |
3,367 |
961 |
Enterprise Value (EV) |
|
5,140 |
4,751 |
8,855 |
18,437 |
11,510 |
23,324 |
32,922 |
43,394 |
30,584 |
43,017 |
20,920 |
Market Capitalization |
|
5,698 |
5,245 |
9,364 |
18,920 |
12,192 |
23,939 |
33,253 |
44,026 |
31,750 |
44,846 |
22,542 |
Book Value per Share |
|
$5.61 |
$5.30 |
$5.16 |
$5.93 |
$6.98 |
$7.73 |
$0.00 |
$10.11 |
$14.04 |
$18.51 |
$19.33 |
Tangible Book Value per Share |
|
$5.30 |
$5.02 |
$4.81 |
$5.57 |
$6.61 |
$7.22 |
($1.76) |
$9.28 |
$13.27 |
$17.77 |
$18.62 |
Total Capital |
|
6,856 |
6,305 |
6,047 |
7,168 |
8,334 |
9,183 |
10,938 |
11,812 |
15,475 |
19,779 |
20,632 |
Total Debt |
|
1,801 |
1,612 |
1,451 |
1,701 |
1,910 |
2,072 |
2,617 |
2,539 |
2,717 |
2,927 |
2,953 |
Total Long-Term Debt |
|
1,599 |
1,421 |
1,334 |
1,583 |
1,764 |
1,899 |
1,821 |
2,396 |
2,542 |
2,710 |
1,963 |
Net Debt |
|
-619 |
-555 |
-570 |
-546 |
-747 |
-683 |
-389 |
-696 |
-1,231 |
-1,952 |
-1,852 |
Capital Expenditures (CapEx) |
|
-9.00 |
-62 |
-4.00 |
-3.00 |
-1.00 |
-7.00 |
-4.00 |
-2.00 |
-4.00 |
-8.00 |
-5.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,136 |
1,201 |
952 |
1,007 |
1,284 |
1,622 |
1,705 |
1,797 |
2,206 |
3,437 |
4,217 |
Debt-free Net Working Capital (DFNWC) |
|
3,487 |
3,311 |
2,916 |
3,197 |
3,880 |
4,366 |
4,711 |
5,022 |
6,143 |
8,294 |
8,951 |
Net Working Capital (NWC) |
|
3,285 |
3,120 |
2,799 |
3,079 |
3,734 |
4,193 |
3,915 |
4,879 |
5,968 |
8,077 |
7,961 |
Net Nonoperating Expense (NNE) |
|
75 |
25 |
22 |
44 |
10 |
12 |
49 |
70 |
-42 |
-135 |
-168 |
Net Nonoperating Obligations (NNO) |
|
-565 |
-459 |
-511 |
-486 |
-687 |
-625 |
-3,338 |
-641 |
-1,171 |
-1,898 |
-1,764 |
Total Depreciation and Amortization (D&A) |
|
821 |
757 |
718 |
684 |
828 |
892 |
967 |
1,081 |
1,217 |
1,562 |
1,761 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.34% |
17.41% |
13.65% |
12.06% |
13.29% |
16.97% |
16.68% |
14.08% |
13.68% |
19.88% |
31.78% |
Debt-free Net Working Capital to Revenue |
|
47.10% |
48.01% |
41.82% |
38.30% |
40.15% |
45.69% |
46.10% |
39.35% |
38.09% |
47.98% |
67.46% |
Net Working Capital to Revenue |
|
44.37% |
45.24% |
40.14% |
36.89% |
38.64% |
43.88% |
38.31% |
38.23% |
37.00% |
46.73% |
60.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
$0.12 |
$0.19 |
$0.91 |
$1.43 |
$1.15 |
$1.24 |
$0.00 |
$4.37 |
$4.66 |
$1.73 |
Adjusted Weighted Average Basic Shares Outstanding |
|
873.94M |
878.54M |
911.03M |
911.11M |
911.16M |
911.19M |
911.24M |
0.00 |
903.87M |
902.77M |
898.18M |
Adjusted Diluted Earnings per Share |
|
$0.14 |
$0.12 |
$0.19 |
$0.89 |
$1.41 |
$1.14 |
$1.20 |
$1.85 |
$4.19 |
$4.46 |
$1.66 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
873.94M |
878.54M |
911.03M |
911.11M |
911.16M |
911.19M |
911.24M |
0.00 |
903.87M |
902.77M |
898.18M |
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 |
|
873.94M |
878.54M |
911.03M |
911.11M |
911.16M |
911.19M |
911.24M |
0.00 |
903.87M |
902.77M |
898.18M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
181 |
122 |
271 |
892 |
1,333 |
1,063 |
1,177 |
2,087 |
3,934 |
4,104 |
1,409 |
Normalized NOPAT Margin |
|
2.44% |
1.77% |
3.88% |
10.69% |
13.79% |
11.13% |
11.52% |
16.35% |
24.39% |
23.74% |
10.62% |
Pre Tax Income Margin |
|
1.43% |
1.29% |
2.88% |
11.42% |
14.37% |
12.44% |
12.40% |
18.31% |
27.82% |
27.55% |
14.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
276.74% |
323.64% |
151.18% |
27.16% |
17.01% |
20.91% |
15.70% |
10.52% |
5.50% |
5.42% |
18.72% |
Augmented Payout Ratio |
|
397.67% |
323.64% |
151.18% |
63.83% |
21.81% |
45.11% |
26.99% |
34.70% |
14.22% |
13.62% |
41.66% |