Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.96% |
17.79% |
19.05% |
-5.58% |
-3.69% |
-3.67% |
EBITDA Growth |
|
0.00% |
12.60% |
76.00% |
91.65% |
-4.41% |
-15.58% |
-15.55% |
EBIT Growth |
|
0.00% |
37.76% |
132.02% |
115.80% |
-4.84% |
-18.00% |
-19.02% |
NOPAT Growth |
|
0.00% |
48.32% |
118.34% |
85.28% |
-8.39% |
-18.31% |
-21.09% |
Net Income Growth |
|
0.00% |
459.85% |
157.21% |
117.44% |
-6.46% |
-17.33% |
-19.40% |
EPS Growth |
|
0.00% |
451.72% |
136.88% |
87.86% |
5.20% |
-10.55% |
-14.48% |
Operating Cash Flow Growth |
|
0.00% |
32.84% |
283.66% |
-33.45% |
-18.01% |
-2.94% |
-1.44% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
154.82% |
-51.89% |
-21.89% |
-28.17% |
-0.88% |
Invested Capital Growth |
|
0.00% |
0.00% |
-34.04% |
9.72% |
12.66% |
11.48% |
5.09% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.22% |
-0.96% |
0.79% |
-1.95% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.93% |
2.24% |
1.06% |
-6.89% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.73% |
2.49% |
0.72% |
-8.12% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.38% |
1.16% |
1.15% |
-8.14% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.09% |
2.59% |
2.07% |
-7.62% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
9.71% |
5.49% |
3.55% |
-5.60% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-1.42% |
0.57% |
18.11% |
-1.49% |
-15.19% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.28% |
-9.10% |
-23.62% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.36% |
-2.49% |
-0.49% |
2.28% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.60% |
29.63% |
30.48% |
34.71% |
34.60% |
34.26% |
33.90% |
EBITDA Margin |
|
5.62% |
6.27% |
9.37% |
15.08% |
15.27% |
13.38% |
11.73% |
Operating Margin |
|
2.70% |
3.71% |
7.39% |
13.41% |
13.24% |
11.01% |
9.08% |
EBIT Margin |
|
2.76% |
3.77% |
7.42% |
13.45% |
13.55% |
11.54% |
9.70% |
Profit (Net Income) Margin |
|
0.45% |
2.49% |
5.43% |
9.91% |
9.82% |
8.43% |
7.05% |
Tax Burden Percent |
|
91.66% |
97.71% |
91.05% |
78.11% |
76.74% |
78.29% |
77.75% |
Interest Burden Percent |
|
17.72% |
67.54% |
80.35% |
94.38% |
94.42% |
93.31% |
93.52% |
Effective Tax Rate |
|
8.34% |
2.29% |
8.95% |
21.89% |
23.26% |
21.71% |
22.25% |
Return on Invested Capital (ROIC) |
|
0.00% |
15.22% |
20.02% |
44.50% |
36.64% |
26.72% |
19.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.80% |
11.42% |
32.07% |
27.03% |
20.81% |
19.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
9.01% |
9.35% |
7.57% |
3.94% |
2.27% |
1.64% |
Return on Equity (ROE) |
|
0.00% |
24.23% |
29.36% |
52.07% |
40.58% |
28.98% |
21.14% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-184.78% |
61.04% |
35.23% |
24.74% |
15.86% |
14.54% |
Operating Return on Assets (OROA) |
|
0.00% |
4.20% |
9.68% |
20.31% |
18.88% |
15.33% |
12.02% |
Return on Assets (ROA) |
|
0.00% |
2.77% |
7.09% |
14.97% |
13.68% |
11.20% |
8.74% |
Return on Common Equity (ROCE) |
|
0.00% |
24.16% |
29.32% |
52.07% |
40.58% |
28.98% |
21.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.15% |
27.77% |
45.77% |
38.57% |
26.56% |
20.88% |
Net Operating Profit after Tax (NOPAT) |
|
118 |
175 |
383 |
709 |
650 |
531 |
419 |
NOPAT Margin |
|
2.47% |
3.63% |
6.73% |
10.47% |
10.16% |
8.62% |
7.06% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
8.42% |
8.60% |
12.43% |
9.61% |
5.90% |
0.19% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
29.32% |
21.73% |
16.82% |
Cost of Revenue to Revenue |
|
71.41% |
70.37% |
69.52% |
65.29% |
65.40% |
65.74% |
66.10% |
SG&A Expenses to Revenue |
|
25.90% |
25.92% |
23.09% |
21.31% |
21.36% |
23.26% |
24.82% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
25.90% |
25.92% |
23.09% |
21.31% |
21.36% |
23.26% |
24.82% |
Earnings before Interest and Taxes (EBIT) |
|
132 |
182 |
422 |
911 |
867 |
711 |
576 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
269 |
303 |
533 |
1,022 |
977 |
824 |
696 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.21 |
1.71 |
2.23 |
2.63 |
2.43 |
1.81 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
117.80 |
22.73 |
9.22 |
6.45 |
Price to Revenue (P/Rev) |
|
0.04 |
0.04 |
0.33 |
0.48 |
0.67 |
0.77 |
0.61 |
Price to Earnings (P/E) |
|
9.47 |
1.69 |
6.15 |
4.88 |
6.83 |
9.14 |
8.68 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.55% |
0.56% |
0.84% |
Earnings Yield |
|
10.56% |
59.10% |
16.25% |
20.49% |
14.64% |
10.94% |
11.53% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.66 |
1.52 |
2.09 |
2.42 |
2.33 |
1.74 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.31 |
0.41 |
0.51 |
0.71 |
0.79 |
0.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.02 |
4.33 |
3.40 |
4.65 |
5.93 |
5.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.35 |
5.47 |
3.82 |
5.24 |
6.87 |
6.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
8.67 |
6.03 |
4.90 |
6.99 |
9.21 |
9.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5.76 |
2.28 |
5.16 |
8.22 |
9.12 |
7.25 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.98 |
6.19 |
10.35 |
15.51 |
12.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.48 |
0.71 |
0.47 |
0.36 |
0.25 |
0.24 |
Long-Term Debt to Equity |
|
0.00 |
1.44 |
0.70 |
0.47 |
0.36 |
0.25 |
0.24 |
Financial Leverage |
|
0.00 |
1.33 |
0.82 |
0.24 |
0.15 |
0.11 |
0.09 |
Leverage Ratio |
|
0.00 |
4.37 |
4.14 |
3.48 |
2.97 |
2.59 |
2.42 |
Compound Leverage Factor |
|
0.00 |
2.95 |
3.33 |
3.28 |
2.80 |
2.41 |
2.26 |
Debt to Total Capital |
|
0.00% |
59.61% |
41.40% |
31.88% |
26.51% |
19.96% |
19.51% |
Short-Term Debt to Total Capital |
|
0.00% |
1.39% |
0.21% |
0.14% |
0.14% |
0.12% |
0.12% |
Long-Term Debt to Total Capital |
|
0.00% |
58.22% |
41.19% |
31.74% |
26.38% |
19.84% |
19.39% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
40.27% |
58.60% |
68.12% |
73.49% |
80.04% |
80.49% |
Debt to EBITDA |
|
0.00 |
4.83 |
1.47 |
0.67 |
0.60 |
0.59 |
0.70 |
Net Debt to EBITDA |
|
0.00 |
4.34 |
0.77 |
0.20 |
0.26 |
0.17 |
0.28 |
Long-Term Debt to EBITDA |
|
0.00 |
4.72 |
1.47 |
0.67 |
0.60 |
0.59 |
0.69 |
Debt to NOPAT |
|
0.00 |
8.34 |
2.05 |
0.97 |
0.90 |
0.92 |
1.16 |
Net Debt to NOPAT |
|
0.00 |
7.49 |
1.07 |
0.28 |
0.39 |
0.26 |
0.47 |
Long-Term Debt to NOPAT |
|
0.00 |
8.15 |
2.04 |
0.96 |
0.90 |
0.91 |
1.15 |
Altman Z-Score |
|
0.00 |
1.44 |
2.35 |
3.30 |
3.48 |
3.57 |
3.04 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.28% |
0.13% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.72 |
1.21 |
1.52 |
1.62 |
1.87 |
1.78 |
Quick Ratio |
|
0.00 |
0.22 |
0.34 |
0.45 |
0.34 |
0.42 |
0.32 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,129 |
1,167 |
562 |
439 |
315 |
312 |
Operating Cash Flow to CapEx |
|
203.62% |
419.89% |
2,451.23% |
888.19% |
509.68% |
260.57% |
284.91% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-36.06 |
14.07 |
10.96 |
9.06 |
6.62 |
8.37 |
Operating Cash Flow to Interest Expense |
|
1.83 |
4.47 |
12.20 |
13.14 |
11.40 |
11.26 |
14.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.93 |
3.40 |
11.70 |
11.66 |
9.17 |
6.94 |
9.18 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.12 |
1.31 |
1.51 |
1.39 |
1.33 |
1.24 |
Accounts Receivable Turnover |
|
0.00 |
345.02 |
363.47 |
365.88 |
353.11 |
343.38 |
328.45 |
Inventory Turnover |
|
0.00 |
3.09 |
3.79 |
4.09 |
3.41 |
3.27 |
3.13 |
Fixed Asset Turnover |
|
0.00 |
10.94 |
13.88 |
18.71 |
18.34 |
15.46 |
12.23 |
Accounts Payable Turnover |
|
0.00 |
7.93 |
6.48 |
5.78 |
5.87 |
6.60 |
6.80 |
Days Sales Outstanding (DSO) |
|
0.00 |
1.06 |
1.00 |
1.00 |
1.03 |
1.06 |
1.11 |
Days Inventory Outstanding (DIO) |
|
0.00 |
118.11 |
96.43 |
89.22 |
107.13 |
111.67 |
116.47 |
Days Payable Outstanding (DPO) |
|
0.00 |
46.05 |
56.30 |
63.11 |
62.15 |
55.33 |
53.68 |
Cash Conversion Cycle (CCC) |
|
0.00 |
73.11 |
41.13 |
27.11 |
46.02 |
57.41 |
63.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,304 |
1,520 |
1,668 |
1,879 |
2,094 |
2,201 |
Invested Capital Turnover |
|
0.00 |
4.19 |
2.98 |
4.25 |
3.61 |
3.10 |
2.76 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,304 |
-784 |
148 |
211 |
216 |
107 |
Enterprise Value (EV) |
|
0.00 |
1,519 |
2,307 |
3,477 |
4,539 |
4,885 |
3,827 |
Market Capitalization |
|
203 |
203 |
1,900 |
3,276 |
4,288 |
4,746 |
3,630 |
Book Value per Share |
|
$0.00 |
$13.63 |
$12.37 |
$16.57 |
$20.84 |
$26.36 |
$28.88 |
Tangible Book Value per Share |
|
$0.00 |
($6.22) |
($3.64) |
$0.31 |
$2.41 |
$6.94 |
$8.11 |
Total Capital |
|
0.00 |
2,454 |
1,897 |
2,154 |
2,216 |
2,442 |
2,490 |
Total Debt |
|
0.00 |
1,463 |
785 |
687 |
587 |
488 |
486 |
Total Long-Term Debt |
|
0.00 |
1,429 |
781 |
684 |
584 |
485 |
483 |
Net Debt |
|
0.00 |
1,313 |
408 |
201 |
250 |
140 |
197 |
Capital Expenditures (CapEx) |
|
97 |
63 |
41 |
76 |
108 |
206 |
185 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
424 |
-126 |
106 |
314 |
420 |
463 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
573 |
252 |
592 |
651 |
768 |
752 |
Net Working Capital (NWC) |
|
0.00 |
539 |
248 |
589 |
648 |
765 |
749 |
Net Nonoperating Expense (NNE) |
|
97 |
55 |
74 |
38 |
22 |
12 |
0.32 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,313 |
408 |
201 |
250 |
140 |
197 |
Total Depreciation and Amortization (D&A) |
|
137 |
121 |
111 |
111 |
110 |
114 |
121 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
8.77% |
-2.21% |
1.56% |
4.91% |
6.82% |
7.81% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
11.86% |
4.43% |
8.74% |
10.18% |
12.47% |
12.68% |
Net Working Capital to Revenue |
|
0.00% |
11.16% |
4.36% |
8.69% |
10.13% |
12.42% |
12.63% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$3.96 |
$7.38 |
$0.00 |
$6.89 |
$5.87 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
77.99M |
90.96M |
0.00 |
75.39M |
71.34M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$3.79 |
$7.12 |
$0.00 |
$6.70 |
$5.73 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
81.43M |
94.28M |
0.00 |
77.47M |
73.05M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
91.30M |
87.15M |
0.00 |
74.41M |
67.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
118 |
175 |
383 |
709 |
650 |
531 |
419 |
Normalized NOPAT Margin |
|
2.47% |
3.63% |
6.73% |
10.47% |
10.16% |
8.62% |
7.06% |
Pre Tax Income Margin |
|
0.49% |
2.54% |
5.96% |
12.69% |
12.80% |
10.77% |
9.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.22 |
3.08 |
5.09 |
17.78 |
17.91 |
14.94 |
15.42 |
NOPAT to Interest Expense |
|
1.09 |
2.97 |
4.62 |
13.84 |
13.42 |
11.15 |
11.22 |
EBIT Less CapEx to Interest Expense |
|
0.32 |
2.02 |
4.59 |
16.30 |
15.67 |
10.62 |
10.45 |
NOPAT Less CapEx to Interest Expense |
|
0.19 |
1.91 |
4.12 |
12.36 |
11.18 |
6.83 |
6.25 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
83.24% |
0.00% |
3.92% |
5.24% |
7.52% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
83.24% |
61.28% |
81.86% |
44.30% |
94.73% |