Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.25% |
18.38% |
13.20% |
12.49% |
35.20% |
EBITDA Growth |
|
0.00% |
-1.60% |
44.67% |
15.02% |
1.75% |
34.74% |
EBIT Growth |
|
0.00% |
6.61% |
83.03% |
16.65% |
-9.75% |
1.95% |
NOPAT Growth |
|
0.00% |
12.60% |
119.93% |
10.34% |
10.29% |
-1.53% |
Net Income Growth |
|
0.00% |
40.67% |
146.09% |
7.41% |
-27.96% |
-19.95% |
EPS Growth |
|
0.00% |
40.53% |
141.38% |
7.53% |
-31.16% |
-34.91% |
Operating Cash Flow Growth |
|
0.00% |
12.87% |
1.29% |
16.83% |
12.87% |
-1.55% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
115.21% |
-327.42% |
-226.64% |
121.55% |
Invested Capital Growth |
|
0.00% |
0.00% |
-1.65% |
47.36% |
84.09% |
-2.90% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
3.06% |
2.83% |
9.04% |
2.31% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
3.96% |
4.44% |
3.79% |
4.35% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
6.49% |
4.97% |
-6.59% |
7.14% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
16.34% |
-2.36% |
9.06% |
1.73% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
17.19% |
-4.21% |
-10.15% |
22.51% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
16.84% |
-4.06% |
-14.80% |
23.26% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
13.97% |
9.80% |
-0.94% |
9.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.85% |
-704.75% |
121.13% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-1.13% |
-2.11% |
84.50% |
-3.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
37.14% |
35.21% |
35.25% |
35.69% |
36.23% |
35.86% |
EBITDA Margin |
|
12.80% |
12.56% |
15.35% |
15.60% |
14.11% |
14.06% |
Operating Margin |
|
6.25% |
6.54% |
10.25% |
10.12% |
9.30% |
6.20% |
EBIT Margin |
|
6.30% |
6.70% |
10.36% |
10.67% |
8.56% |
6.46% |
Profit (Net Income) Margin |
|
2.49% |
3.49% |
7.26% |
6.89% |
4.41% |
2.61% |
Tax Burden Percent |
|
57.32% |
61.52% |
72.99% |
72.01% |
76.88% |
83.94% |
Interest Burden Percent |
|
68.92% |
84.72% |
96.02% |
89.62% |
67.01% |
48.18% |
Effective Tax Rate |
|
42.68% |
38.48% |
27.01% |
27.99% |
23.12% |
16.06% |
Return on Invested Capital (ROIC) |
|
0.00% |
11.53% |
12.79% |
11.50% |
7.50% |
5.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.46% |
11.27% |
9.63% |
1.71% |
0.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.79% |
3.69% |
4.89% |
1.68% |
0.36% |
Return on Equity (ROE) |
|
0.00% |
14.32% |
16.48% |
16.39% |
9.18% |
6.14% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.47% |
14.45% |
-26.79% |
-51.70% |
8.73% |
Operating Return on Assets (OROA) |
|
0.00% |
6.11% |
11.32% |
11.52% |
6.36% |
5.07% |
Return on Assets (ROA) |
|
0.00% |
3.18% |
7.93% |
7.44% |
3.28% |
2.05% |
Return on Common Equity (ROCE) |
|
0.00% |
14.32% |
16.48% |
16.39% |
9.18% |
6.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.16% |
15.48% |
16.16% |
7.57% |
6.22% |
Net Operating Profit after Tax (NOPAT) |
|
169 |
190 |
418 |
461 |
508 |
501 |
NOPAT Margin |
|
3.58% |
4.02% |
7.48% |
7.29% |
7.15% |
5.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
5.07% |
1.51% |
1.88% |
5.79% |
5.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
9.37% |
5.60% |
5.70% |
Cost of Revenue to Revenue |
|
62.86% |
64.79% |
64.75% |
64.31% |
63.77% |
64.14% |
SG&A Expenses to Revenue |
|
30.89% |
28.66% |
25.01% |
25.57% |
26.94% |
29.66% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
30.89% |
28.66% |
25.01% |
25.57% |
26.94% |
29.66% |
Earnings before Interest and Taxes (EBIT) |
|
297 |
316 |
579 |
675 |
609 |
621 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
602 |
593 |
858 |
986 |
1,004 |
1,352 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.21 |
2.27 |
1.48 |
0.72 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
55.60 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.50 |
0.97 |
0.86 |
0.30 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
20.73 |
14.07 |
19.54 |
11.60 |
Dividend Yield |
|
0.00% |
0.00% |
0.16% |
0.87% |
1.22% |
2.76% |
Earnings Yield |
|
0.00% |
0.00% |
4.82% |
7.11% |
5.12% |
8.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.79 |
1.72 |
1.23 |
0.87 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.62 |
1.30 |
1.52 |
0.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
10.53 |
8.31 |
10.74 |
5.48 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.60 |
12.15 |
17.69 |
11.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
21.61 |
17.79 |
21.20 |
14.80 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
17.56 |
13.65 |
15.90 |
11.10 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
19.12 |
0.00 |
0.00 |
9.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.50 |
0.31 |
0.83 |
1.19 |
1.17 |
Long-Term Debt to Equity |
|
0.00 |
0.48 |
0.31 |
0.83 |
1.19 |
1.17 |
Financial Leverage |
|
0.00 |
0.43 |
0.33 |
0.51 |
0.98 |
1.12 |
Leverage Ratio |
|
0.00 |
2.25 |
2.08 |
2.20 |
2.80 |
2.99 |
Compound Leverage Factor |
|
0.00 |
1.91 |
1.99 |
1.98 |
1.88 |
1.44 |
Debt to Total Capital |
|
0.00% |
33.22% |
23.44% |
45.21% |
54.40% |
53.96% |
Short-Term Debt to Total Capital |
|
0.00% |
0.98% |
0.00% |
0.00% |
0.03% |
0.03% |
Long-Term Debt to Total Capital |
|
0.00% |
32.24% |
23.44% |
45.21% |
54.37% |
53.94% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
66.78% |
76.56% |
54.79% |
45.60% |
46.04% |
Debt to EBITDA |
|
0.00 |
1.93 |
0.94 |
2.26 |
4.92 |
3.50 |
Net Debt to EBITDA |
|
0.00 |
1.67 |
0.72 |
2.11 |
4.63 |
3.32 |
Long-Term Debt to EBITDA |
|
0.00 |
1.87 |
0.94 |
2.26 |
4.92 |
3.50 |
Debt to NOPAT |
|
0.00 |
6.03 |
1.92 |
4.83 |
9.72 |
9.46 |
Net Debt to NOPAT |
|
0.00 |
5.22 |
1.48 |
4.51 |
9.14 |
8.98 |
Long-Term Debt to NOPAT |
|
0.00 |
5.85 |
1.92 |
4.83 |
9.72 |
9.45 |
Altman Z-Score |
|
0.00 |
0.00 |
3.81 |
2.48 |
1.36 |
1.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.41 |
1.59 |
1.55 |
1.38 |
1.42 |
Quick Ratio |
|
0.00 |
1.22 |
1.44 |
1.36 |
1.05 |
1.09 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,105 |
472 |
-1,074 |
-3,507 |
756 |
Operating Cash Flow to CapEx |
|
404.72% |
296.28% |
344.90% |
429.03% |
375.56% |
279.56% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-64.26 |
20.48 |
-15.32 |
-17.45 |
2.35 |
Operating Cash Flow to Interest Expense |
|
4.88 |
10.51 |
22.31 |
8.57 |
3.37 |
2.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.67 |
6.96 |
15.84 |
6.57 |
2.48 |
1.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.91 |
1.09 |
1.08 |
0.74 |
0.79 |
Accounts Receivable Turnover |
|
0.00 |
4.36 |
4.88 |
4.87 |
4.34 |
5.04 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
10.45 |
13.01 |
15.60 |
12.35 |
13.15 |
Accounts Payable Turnover |
|
0.00 |
21.75 |
26.80 |
28.00 |
22.42 |
27.22 |
Days Sales Outstanding (DSO) |
|
0.00 |
83.64 |
74.78 |
74.98 |
84.12 |
72.39 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
16.78 |
13.62 |
13.04 |
16.28 |
13.41 |
Cash Conversion Cycle (CCC) |
|
0.00 |
66.86 |
61.17 |
61.94 |
67.84 |
58.98 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,295 |
3,240 |
4,775 |
8,790 |
8,535 |
Invested Capital Turnover |
|
0.00 |
2.87 |
1.71 |
1.58 |
1.05 |
1.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,295 |
-54 |
1,535 |
4,015 |
-255 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
9,028 |
8,200 |
10,779 |
7,409 |
Market Capitalization |
|
0.00 |
0.00 |
8,408 |
6,121 |
6,132 |
2,914 |
Book Value per Share |
|
$0.00 |
$44.61 |
$50.08 |
$52.18 |
$62.21 |
$62.32 |
Tangible Book Value per Share |
|
$0.00 |
($6.45) |
$2.89 |
($23.11) |
($56.16) |
($49.90) |
Total Capital |
|
0.00 |
3,447 |
3,422 |
4,920 |
9,085 |
8,775 |
Total Debt |
|
0.00 |
1,145 |
802 |
2,224 |
4,942 |
4,736 |
Total Long-Term Debt |
|
0.00 |
1,111 |
802 |
2,224 |
4,940 |
4,733 |
Net Debt |
|
0.00 |
992 |
620 |
2,079 |
4,647 |
4,495 |
Capital Expenditures (CapEx) |
|
111 |
171 |
149 |
140 |
181 |
239 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
296 |
393 |
477 |
492 |
609 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
448 |
575 |
622 |
787 |
849 |
Net Working Capital (NWC) |
|
0.00 |
415 |
575 |
622 |
785 |
847 |
Net Nonoperating Expense (NNE) |
|
52 |
25 |
12 |
25 |
195 |
249 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
992 |
620 |
2,079 |
4,647 |
4,495 |
Total Depreciation and Amortization (D&A) |
|
306 |
277 |
279 |
311 |
394 |
731 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.27% |
7.03% |
7.54% |
6.91% |
6.33% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
9.50% |
10.29% |
9.84% |
11.06% |
8.83% |
Net Working Capital to Revenue |
|
0.00% |
8.79% |
10.29% |
9.84% |
11.03% |
8.80% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$7.78 |
$8.34 |
$5.72 |
$3.72 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
51.36M |
51.35M |
53.80M |
64.98M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$7.70 |
$8.28 |
$5.70 |
$3.71 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
51.91M |
51.74M |
54.01M |
65.07M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
52.32M |
52.07M |
66.33M |
64.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
169 |
190 |
418 |
461 |
508 |
501 |
Normalized NOPAT Margin |
|
3.58% |
4.02% |
7.48% |
7.29% |
7.15% |
5.20% |
Pre Tax Income Margin |
|
4.34% |
5.68% |
9.95% |
9.57% |
5.74% |
3.11% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.22 |
6.55 |
25.11 |
9.63 |
3.03 |
1.93 |
NOPAT to Interest Expense |
|
1.83 |
3.93 |
18.13 |
6.58 |
2.53 |
1.56 |
EBIT Less CapEx to Interest Expense |
|
2.01 |
3.00 |
18.64 |
7.64 |
2.13 |
1.19 |
NOPAT Less CapEx to Interest Expense |
|
0.62 |
0.39 |
11.66 |
4.58 |
1.63 |
0.81 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
3.23% |
12.26% |
20.23% |
33.36% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
9.41% |
40.57% |
40.61% |
87.54% |