Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.55% |
-6.53% |
-4.65% |
7.74% |
8.42% |
-1.80% |
-4.80% |
-4.80% |
5.03% |
8.32% |
6.55% |
EBITDA Growth |
|
44.85% |
52.63% |
-1.81% |
-18.34% |
32.92% |
-19.59% |
9.12% |
9.93% |
15.36% |
-8.87% |
26.29% |
EBIT Growth |
|
-76.66% |
40.02% |
-5.52% |
303.24% |
43.58% |
-34.73% |
271.38% |
16.41% |
23.33% |
-13.98% |
45.91% |
NOPAT Growth |
|
186.97% |
42.22% |
-3.15% |
-21.66% |
77.46% |
-27.11% |
216.58% |
-8.62% |
14.91% |
-21.50% |
84.78% |
Net Income Growth |
|
156.77% |
11.50% |
-3.57% |
-24.43% |
36.68% |
-49.99% |
17.02% |
8.59% |
14.73% |
-20.67% |
78.58% |
EPS Growth |
|
113.52% |
22.34% |
-2.23% |
39,715.54% |
41.54% |
-26.06% |
4,771.61% |
-99.00% |
17.63% |
-20.01% |
79.00% |
Operating Cash Flow Growth |
|
46.40% |
-7.75% |
10.65% |
-11.29% |
41.06% |
115.05% |
-67.67% |
10.15% |
24.34% |
-27.38% |
24.96% |
Free Cash Flow Firm Growth |
|
439.25% |
-95.43% |
-57.51% |
-26.49% |
-107.47% |
-20,530.91% |
1,431.64% |
-550.83% |
244.57% |
-110.41% |
711.19% |
Invested Capital Growth |
|
-82.79% |
0.20% |
5.40% |
119.78% |
19.48% |
85.92% |
4.57% |
10.38% |
-1.67% |
4.95% |
3.13% |
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 |
|
38.07% |
39.60% |
20.41% |
17.62% |
37.38% |
36.02% |
45.35% |
17.76% |
19.03% |
16.99% |
100.00% |
EBITDA Margin |
|
41.99% |
15.34% |
15.80% |
26.63% |
14.30% |
25.68% |
29.43% |
16.99% |
18.66% |
15.70% |
18.61% |
Operating Margin |
|
26.76% |
20.20% |
10.05% |
7.23% |
16.34% |
8.16% |
28.76% |
8.08% |
9.55% |
7.33% |
11.87% |
EBIT Margin |
|
18.26% |
10.17% |
10.07% |
14.96% |
16.80% |
13.82% |
29.30% |
10.95% |
12.86% |
10.21% |
13.98% |
Profit (Net Income) Margin |
|
15.50% |
8.47% |
8.57% |
13.97% |
17.60% |
13.14% |
14.70% |
8.39% |
9.16% |
6.71% |
11.25% |
Tax Burden Percent |
|
163.18% |
79.78% |
81.59% |
175.67% |
197.38% |
86.88% |
72.90% |
77.83% |
72.04% |
67.95% |
72.81% |
Interest Burden Percent |
|
208.17% |
208.98% |
104.28% |
212.56% |
106.16% |
218.91% |
225.25% |
98.40% |
98.91% |
96.70% |
110.46% |
Effective Tax Rate |
|
62.91% |
61.77% |
29.44% |
57.33% |
38.50% |
57.75% |
24.41% |
22.17% |
27.96% |
32.05% |
27.19% |
Return on Invested Capital (ROIC) |
|
6.00% |
9.86% |
9.29% |
6.97% |
9.05% |
6.27% |
5.67% |
4.82% |
5.32% |
4.11% |
7.31% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.75% |
18.66% |
22.50% |
52.06% |
69.24% |
9.48% |
119.53% |
7.18% |
8.00% |
8.24% |
13.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.71% |
5.33% |
3.87% |
7.75% |
9.30% |
3.28% |
75.86% |
15.54% |
15.51% |
4.35% |
7.49% |
Return on Equity (ROE) |
|
21.59% |
30.38% |
13.17% |
22.63% |
27.40% |
9.56% |
20.12% |
20.36% |
20.84% |
8.46% |
14.79% |
Cash Return on Invested Capital (CROIC) |
|
143.38% |
19.52% |
4.04% |
6.70% |
-0.47% |
-26.47% |
1.20% |
-5.05% |
7.01% |
-0.72% |
4.22% |
Operating Return on Assets (OROA) |
|
12.02% |
6.30% |
5.81% |
8.88% |
10.19% |
7.93% |
10.01% |
5.05% |
5.93% |
5.12% |
7.22% |
Return on Assets (ROA) |
|
5.10% |
5.26% |
4.95% |
8.54% |
10.68% |
7.50% |
7.87% |
3.87% |
4.23% |
3.36% |
5.80% |
Return on Common Equity (ROCE) |
|
9.85% |
14.45% |
12.35% |
20.21% |
25.74% |
9.10% |
19.42% |
45.83% |
44.04% |
8.18% |
14.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
28.31% |
15.03% |
13.61% |
22.65% |
27.58% |
9.97% |
20.11% |
9.75% |
10.95% |
8.80% |
14.82% |
Net Operating Profit after Tax (NOPAT) |
|
15,688 |
17,322 |
16,777 |
13,143 |
18,233 |
15,762 |
16,923 |
15,464 |
17,770 |
13,949 |
25,774 |
NOPAT Margin |
|
12.23% |
13.96% |
7.09% |
5.16% |
6.60% |
5.81% |
21.74% |
6.29% |
6.88% |
4.98% |
8.64% |
Net Nonoperating Expense Percent (NNEP) |
|
-12.75% |
-17.59% |
-13.21% |
-19.07% |
-25.57% |
-3.20% |
-1.96% |
-2.36% |
-2.68% |
-4.12% |
-6.16% |
Cost of Revenue to Revenue |
|
161.93% |
160.40% |
79.59% |
82.38% |
162.62% |
81.99% |
83.43% |
82.24% |
80.97% |
83.01% |
0.00% |
SG&A Expenses to Revenue |
|
20.23% |
19.40% |
10.36% |
20.79% |
21.04% |
19.69% |
21.54% |
9.68% |
9.48% |
9.66% |
8.90% |
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 |
|
20.23% |
19.40% |
10.36% |
10.39% |
21.04% |
19.69% |
21.54% |
9.68% |
9.48% |
9.66% |
8.90% |
Earnings before Interest and Taxes (EBIT) |
|
23,418 |
25,227 |
23,834 |
19,069 |
23,225 |
18,753 |
23,141 |
26,938 |
33,222 |
28,579 |
41,699 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
71,814 |
38,066 |
37,378 |
33,951 |
39,540 |
34,850 |
38,028 |
41,802 |
48,225 |
43,945 |
55,500 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.05 |
1.30 |
0.92 |
0.91 |
0.98 |
0.88 |
0.84 |
0.83 |
1.36 |
1.08 |
1.81 |
Price to Tangible Book Value (P/TBV) |
|
1.05 |
1.30 |
0.92 |
0.91 |
0.98 |
0.92 |
0.88 |
0.86 |
1.42 |
1.13 |
1.88 |
Price to Revenue (P/Rev) |
|
0.58 |
0.73 |
0.58 |
0.56 |
0.62 |
0.58 |
0.62 |
0.89 |
1.13 |
0.82 |
1.37 |
Price to Earnings (P/E) |
|
8.12 |
9.18 |
7.15 |
8.42 |
7.36 |
9.29 |
8.47 |
10.75 |
12.49 |
12.48 |
12.51 |
Dividend Yield |
|
3.36% |
2.45% |
4.02% |
3.90% |
6.72% |
7.11% |
6.97% |
2.86% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
12.32% |
10.90% |
13.99% |
11.88% |
13.59% |
10.76% |
11.81% |
9.30% |
8.01% |
8.02% |
7.99% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
1.24 |
0.94 |
0.92 |
0.98 |
0.93 |
0.90 |
1.02 |
1.29 |
1.09 |
1.60 |
Enterprise Value to Revenue (EV/Rev) |
|
0.71 |
0.88 |
0.74 |
0.70 |
0.75 |
0.99 |
1.06 |
1.40 |
1.66 |
1.35 |
1.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.09 |
5.71 |
4.66 |
5.22 |
5.24 |
7.75 |
7.19 |
8.21 |
8.89 |
8.58 |
10.31 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.81 |
8.62 |
7.30 |
9.30 |
8.91 |
14.39 |
11.81 |
12.74 |
12.90 |
13.20 |
13.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.65 |
12.56 |
10.37 |
13.49 |
11.35 |
17.12 |
16.16 |
22.19 |
24.12 |
27.04 |
22.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.02 |
6.48 |
4.68 |
5.38 |
5.21 |
7.98 |
12.22 |
13.92 |
13.98 |
16.94 |
20.57 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.98 |
12.68 |
23.88 |
28.03 |
0.00 |
0.00 |
76.14 |
0.00 |
18.31 |
0.00 |
38.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.22 |
1.08 |
1.01 |
2.05 |
1.94 |
2.08 |
2.05 |
66.55 |
0.98 |
1.07 |
1.10 |
Long-Term Debt to Equity |
|
1.12 |
1.14 |
0.54 |
1.06 |
1.00 |
1.10 |
1.07 |
33.87 |
0.56 |
0.60 |
0.61 |
Financial Leverage |
|
0.23 |
0.29 |
0.17 |
0.15 |
0.13 |
0.75 |
0.55 |
2.16 |
1.94 |
0.53 |
0.56 |
Leverage Ratio |
|
5.50 |
2.71 |
2.66 |
5.23 |
5.13 |
5.11 |
5.11 |
5.26 |
4.93 |
2.52 |
2.55 |
Compound Leverage Factor |
|
5.72 |
5.67 |
2.78 |
2.78 |
2.72 |
5.59 |
2.88 |
5.18 |
4.88 |
2.43 |
2.81 |
Debt to Total Capital |
|
103.51% |
51.82% |
50.28% |
50.64% |
98.54% |
102.05% |
50.63% |
98.52% |
49.39% |
51.69% |
52.38% |
Short-Term Debt to Total Capital |
|
49.33% |
24.47% |
23.42% |
24.44% |
23.79% |
24.13% |
24.17% |
48.38% |
20.85% |
22.62% |
23.12% |
Long-Term Debt to Total Capital |
|
27.09% |
27.34% |
26.86% |
52.41% |
50.96% |
54.09% |
53.25% |
50.14% |
28.53% |
29.07% |
29.26% |
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 |
|
2.38% |
4.69% |
3.69% |
3.05% |
3.02% |
3.55% |
3.35% |
3.30% |
1.69% |
1.53% |
1.38% |
Common Equity to Total Capital |
|
91.73% |
91.68% |
46.03% |
92.61% |
95.42% |
94.94% |
96.02% |
108.90% |
48.92% |
46.79% |
46.25% |
Debt to EBITDA |
|
4.42 |
8.31 |
4.35 |
10.13 |
4.61 |
5.55 |
5.37 |
5.71 |
4.52 |
5.37 |
4.62 |
Net Debt to EBITDA |
|
1.55 |
0.75 |
0.65 |
1.44 |
1.17 |
6.63 |
5.57 |
2.80 |
2.65 |
3.18 |
2.82 |
Long-Term Debt to EBITDA |
|
5.86 |
4.39 |
2.33 |
7.29 |
4.87 |
5.85 |
2.81 |
2.91 |
2.61 |
3.02 |
2.58 |
Debt to NOPAT |
|
20.21 |
9.13 |
9.70 |
26.17 |
19.98 |
24.53 |
24.13 |
15.45 |
12.28 |
16.91 |
9.94 |
Net Debt to NOPAT |
|
1.77 |
3.31 |
1.45 |
1.87 |
2.60 |
6.73 |
13.39 |
7.57 |
7.20 |
10.02 |
6.06 |
Long-Term Debt to NOPAT |
|
10.58 |
4.82 |
5.18 |
13.54 |
10.55 |
12.93 |
12.61 |
7.86 |
7.09 |
9.51 |
5.56 |
Altman Z-Score |
|
1.68 |
1.76 |
1.61 |
1.56 |
1.66 |
1.57 |
1.58 |
1.54 |
1.77 |
1.65 |
1.99 |
Noncontrolling Interest Sharing Ratio |
|
9.82% |
9.80% |
6.20% |
13.57% |
6.06% |
9.59% |
3.49% |
-125.16% |
-111.34% |
3.26% |
3.02% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.14 |
1.09 |
1.13 |
2.06 |
2.04 |
1.04 |
2.09 |
1.06 |
1.09 |
1.10 |
1.19 |
Quick Ratio |
|
1.67 |
0.85 |
0.86 |
0.85 |
1.66 |
1.72 |
1.71 |
0.89 |
0.75 |
0.81 |
0.83 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
374,913 |
17,150 |
7,288 |
6,323 |
-472 |
-65,065 |
3,591 |
-16,187 |
23,402 |
-2,436 |
14,886 |
Operating Cash Flow to CapEx |
|
276.27% |
222.30% |
111.05% |
101.95% |
119.74% |
205.07% |
141.30% |
115.77% |
165.42% |
148.48% |
145.81% |
Free Cash Flow to Firm to Interest Expense |
|
956.39 |
164.59 |
24.71 |
23.32 |
-3.64 |
-516.05 |
2.71 |
-37.67 |
64.59 |
-2.58 |
21.70 |
Operating Cash Flow to Interest Expense |
|
185.74 |
161.15 |
126.00 |
121.57 |
306.18 |
268.30 |
16.92 |
57.37 |
84.61 |
23.62 |
40.56 |
Operating Cash Flow Less CapEx to Interest Expense |
|
51.28 |
32.33 |
12.54 |
2.33 |
25.24 |
6.63 |
4.94 |
7.81 |
33.46 |
7.71 |
12.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.98 |
0.62 |
0.58 |
1.85 |
1.82 |
1.14 |
1.18 |
0.46 |
0.46 |
0.50 |
0.52 |
Accounts Receivable Turnover |
|
42.13 |
22.42 |
11.03 |
11.40 |
11.42 |
9.73 |
2.99 |
2.82 |
2.99 |
3.21 |
3.18 |
Inventory Turnover |
|
22.69 |
10.99 |
10.42 |
21.12 |
19.82 |
18.52 |
18.44 |
8.13 |
7.27 |
7.31 |
0.00 |
Fixed Asset Turnover |
|
3.49 |
3.27 |
2.88 |
5.72 |
5.87 |
5.65 |
5.53 |
2.44 |
2.53 |
2.85 |
3.15 |
Accounts Payable Turnover |
|
13.89 |
13.87 |
6.47 |
13.56 |
13.69 |
13.03 |
13.20 |
5.85 |
5.82 |
6.37 |
0.00 |
Days Sales Outstanding (DSO) |
|
34.66 |
32.56 |
33.08 |
32.01 |
63.94 |
75.20 |
244.13 |
129.32 |
122.07 |
113.72 |
114.79 |
Days Inventory Outstanding (DIO) |
|
64.36 |
33.21 |
35.04 |
69.13 |
77.31 |
79.45 |
81.56 |
44.88 |
50.22 |
49.90 |
0.00 |
Days Payable Outstanding (DPO) |
|
52.55 |
52.64 |
56.42 |
111.44 |
106.65 |
56.47 |
113.91 |
62.43 |
62.73 |
57.27 |
0.00 |
Cash Conversion Cycle (CCC) |
|
14.28 |
13.13 |
11.71 |
27.41 |
30.94 |
116.91 |
211.78 |
111.76 |
109.56 |
106.35 |
114.79 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
175,600 |
175,772 |
185,261 |
192,081 |
210,787 |
291,614 |
304,946 |
336,597 |
330,965 |
347,349 |
358,238 |
Invested Capital Turnover |
|
0.98 |
1.41 |
1.31 |
1.35 |
4.12 |
1.08 |
1.80 |
0.77 |
0.77 |
0.83 |
0.85 |
Increase / (Decrease) in Invested Capital |
|
-171,768 |
172 |
9,489 |
6,820 |
18,705 |
80,827 |
13,332 |
31,651 |
-5,632 |
16,384 |
10,889 |
Enterprise Value (EV) |
|
182,822 |
217,541 |
174,024 |
177,249 |
206,992 |
269,916 |
273,398 |
343,191 |
428,546 |
377,164 |
572,225 |
Market Capitalization |
|
147,726 |
181,717 |
137,730 |
142,378 |
172,627 |
157,121 |
160,857 |
218,168 |
293,058 |
230,365 |
409,191 |
Book Value per Share |
|
$44.36 |
$44.15 |
$47.34 |
$51.75 |
$59.31 |
$61.45 |
$679.30 |
$95.45 |
$77.30 |
$15.74 |
$16.68 |
Tangible Book Value per Share |
|
$44.36 |
$44.15 |
$47.34 |
$51.75 |
$59.31 |
$58.65 |
$646.34 |
$91.83 |
$73.79 |
$15.04 |
$16.02 |
Total Capital |
|
612,670 |
305,312 |
323,620 |
339,509 |
369,771 |
378,839 |
403,297 |
242,455 |
441,792 |
456,276 |
489,334 |
Total Debt |
|
158,549 |
158,202 |
162,722 |
171,939 |
182,180 |
193,301 |
204,171 |
238,865 |
218,185 |
235,830 |
256,300 |
Total Long-Term Debt |
|
165,992 |
83,481 |
86,925 |
88,965 |
94,222 |
101,884 |
106,699 |
121,564 |
126,058 |
132,643 |
143,178 |
Net Debt |
|
27,814 |
28,662 |
24,363 |
24,512 |
23,196 |
106,076 |
105,821 |
117,034 |
128,004 |
139,827 |
156,299 |
Capital Expenditures (CapEx) |
|
52,710 |
30,215 |
33,465 |
32,335 |
33,183 |
32,991 |
15,840 |
21,295 |
18,531 |
14,992 |
19,077 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
88,352 |
43,785 |
45,573 |
34,643 |
37,430 |
41,590 |
46,887 |
44,982 |
57,265 |
65,395 |
87,493 |
Debt-free Net Working Capital (DFNWC) |
|
85,623 |
87,266 |
94,344 |
87,594 |
91,308 |
97,670 |
105,135 |
129,200 |
107,608 |
122,020 |
149,734 |
Net Working Capital (NWC) |
|
20,140 |
12,545 |
18,547 |
4,620 |
3,350 |
6,253 |
7,662 |
11,899 |
15,482 |
18,833 |
36,611 |
Net Nonoperating Expense (NNE) |
|
-8,397 |
-3,707 |
-3,502 |
-4,659 |
-6,099 |
-2,071 |
-2,077 |
-5,169 |
-5,901 |
-4,831 |
-7,762 |
Net Nonoperating Obligations (NNO) |
|
55,629 |
28,662 |
24,363 |
24,512 |
23,196 |
106,076 |
105,821 |
333,008 |
107,358 |
126,903 |
125,204 |
Total Depreciation and Amortization (D&A) |
|
24,979 |
12,839 |
13,545 |
14,882 |
16,315 |
16,097 |
14,887 |
14,864 |
15,002 |
15,367 |
13,802 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.22% |
17.64% |
19.26% |
27.18% |
27.08% |
36.41% |
40.17% |
18.28% |
22.16% |
23.37% |
29.34% |
Debt-free Net Working Capital to Revenue |
|
66.75% |
35.17% |
39.87% |
68.72% |
66.07% |
35.98% |
40.68% |
52.52% |
41.64% |
43.60% |
50.21% |
Net Working Capital to Revenue |
|
7.85% |
5.06% |
7.84% |
3.62% |
1.21% |
4.61% |
5.93% |
4.84% |
5.99% |
6.73% |
12.28% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.74 |
$6.27 |
$6.18 |
$5.59 |
$7.60 |
$5.87 |
$6.86 |
$803.23 |
$0.00 |
$1.35 |
$2.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
3.17B |
3.15B |
3.04B |
2.97B |
2.91B |
283.24M |
2.77B |
2.80B |
0.00 |
13.57B |
13.47B |
Adjusted Diluted Earnings per Share |
|
$5.74 |
$6.27 |
$6.13 |
$5.54 |
$7.52 |
$5.82 |
$6.81 |
$794.67 |
$0.00 |
$1.35 |
$2.42 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
3.17B |
3.15B |
3.04B |
2.97B |
2.91B |
283.24M |
2.77B |
2.80B |
0.00 |
13.57B |
13.47B |
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 |
|
3.17B |
3.15B |
3.04B |
2.97B |
2.91B |
283.24M |
2.77B |
2.80B |
0.00 |
13.57B |
13.47B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
15,688 |
17,322 |
16,777 |
13,143 |
18,233 |
15,762 |
16,923 |
15,464 |
17,770 |
13,949 |
25,774 |
Normalized NOPAT Margin |
|
12.23% |
13.96% |
7.09% |
10.31% |
6.60% |
11.61% |
21.74% |
6.29% |
6.88% |
4.98% |
8.64% |
Pre Tax Income Margin |
|
9.50% |
21.24% |
10.50% |
7.95% |
8.92% |
15.12% |
20.17% |
10.77% |
12.72% |
9.87% |
15.45% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
238.95 |
121.05 |
80.81 |
70.32 |
178.97 |
74.37 |
17.49 |
62.69 |
91.70 |
30.32 |
60.80 |
NOPAT to Interest Expense |
|
240.12 |
166.24 |
56.88 |
96.93 |
140.50 |
125.01 |
12.79 |
35.98 |
49.05 |
14.80 |
37.58 |
EBIT Less CapEx to Interest Expense |
|
-14.99 |
-23.94 |
-32.66 |
-48.92 |
184.17 |
-112.93 |
5.52 |
13.13 |
40.55 |
14.42 |
32.99 |
NOPAT Less CapEx to Interest Expense |
|
-28.81 |
-123.74 |
-56.58 |
-141.56 |
145.71 |
-136.65 |
0.82 |
-13.57 |
-2.10 |
-1.11 |
9.77 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
46.10% |
27.05% |
32.01% |
72.87% |
53.41% |
71.94% |
-1.18% |
29.01% |
26.49% |
32.61% |
19.14% |
Augmented Payout Ratio |
|
23.05% |
84.23% |
63.97% |
145.94% |
44.02% |
127.30% |
-33.09% |
29.01% |
26.49% |
32.61% |
19.14% |