Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
4.30% |
6.60% |
0.61% |
EBITDA Growth |
0.00% |
-8.98% |
9.03% |
4.36% |
EBIT Growth |
0.00% |
-11.18% |
12.13% |
6.30% |
NOPAT Growth |
0.00% |
-11.53% |
-14.72% |
24.94% |
Net Income Growth |
0.00% |
-14.22% |
-17.95% |
27.01% |
EPS Growth |
0.00% |
-14.75% |
-28.20% |
43.23% |
Operating Cash Flow Growth |
0.00% |
31.49% |
-0.57% |
-7.14% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
126.43% |
-57.56% |
Invested Capital Growth |
0.00% |
0.00% |
-13.10% |
3.26% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.58% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
463.88% |
6.11% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
7.49% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.10% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
18.57% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
18.90% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.38% |
-6.56% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-6.55% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
-5.92% |
-3.55% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
40.80% |
39.14% |
40.52% |
41.71% |
EBITDA Margin |
20.13% |
17.57% |
17.97% |
18.64% |
Operating Margin |
15.89% |
13.75% |
12.45% |
13.34% |
EBIT Margin |
16.58% |
14.12% |
14.85% |
15.69% |
Profit (Net Income) Margin |
13.04% |
10.72% |
8.25% |
10.42% |
Tax Burden Percent |
79.76% |
78.30% |
68.36% |
79.43% |
Interest Burden Percent |
98.63% |
97.03% |
81.33% |
83.64% |
Effective Tax Rate |
20.87% |
22.41% |
31.47% |
20.57% |
Return on Invested Capital (ROIC) |
0.00% |
23.87% |
10.89% |
14.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
24.17% |
10.09% |
13.86% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
17.14% |
8.21% |
11.29% |
Return on Equity (ROE) |
0.00% |
41.01% |
19.10% |
25.69% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-176.13% |
24.91% |
11.19% |
Operating Return on Assets (OROA) |
0.00% |
9.40% |
9.68% |
9.42% |
Return on Assets (ROA) |
0.00% |
7.14% |
5.38% |
6.26% |
Return on Common Equity (ROCE) |
0.00% |
40.01% |
18.63% |
25.07% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
21.02% |
22.63% |
24.27% |
Net Operating Profit after Tax (NOPAT) |
2,212 |
1,957 |
1,669 |
2,085 |
NOPAT Margin |
12.58% |
10.67% |
8.53% |
10.60% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-0.30% |
0.80% |
0.54% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
11.11% |
10.06% |
11.97% |
Cost of Revenue to Revenue |
59.20% |
60.86% |
59.48% |
58.29% |
SG&A Expenses to Revenue |
20.26% |
19.80% |
21.90% |
21.70% |
R&D to Revenue |
4.64% |
5.59% |
6.16% |
6.66% |
Operating Expenses to Revenue |
24.90% |
25.39% |
28.06% |
28.37% |
Earnings before Interest and Taxes (EBIT) |
2,915 |
2,589 |
2,903 |
3,086 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3,540 |
3,222 |
3,513 |
3,666 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
4.91 |
4.20 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.79 |
1.80 |
Price to Earnings (P/E) |
0.00 |
0.00 |
25.29 |
17.80 |
Dividend Yield |
0.00% |
0.00% |
0.12% |
0.15% |
Earnings Yield |
0.00% |
0.00% |
3.95% |
5.62% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.96 |
2.84 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.16 |
2.12 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
12.00 |
11.39 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
14.52 |
13.53 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
25.26 |
20.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
20.06 |
21.39 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
11.04 |
25.77 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.86 |
1.29 |
1.03 |
Long-Term Debt to Equity |
0.00 |
0.86 |
1.15 |
0.86 |
Financial Leverage |
0.00 |
0.71 |
0.81 |
0.81 |
Leverage Ratio |
0.00 |
2.87 |
3.55 |
4.11 |
Compound Leverage Factor |
0.00 |
2.79 |
2.89 |
3.43 |
Debt to Total Capital |
0.00% |
46.24% |
56.36% |
50.85% |
Short-Term Debt to Total Capital |
0.00% |
0.08% |
6.01% |
8.53% |
Long-Term Debt to Total Capital |
0.00% |
46.15% |
50.36% |
42.32% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
1.32% |
1.06% |
1.17% |
Common Equity to Total Capital |
0.00% |
52.45% |
42.58% |
47.98% |
Debt to EBITDA |
0.00 |
2.56 |
2.69 |
2.44 |
Net Debt to EBITDA |
0.00 |
2.11 |
1.98 |
1.65 |
Long-Term Debt to EBITDA |
0.00 |
2.56 |
2.40 |
2.03 |
Debt to NOPAT |
0.00 |
4.22 |
5.66 |
4.29 |
Net Debt to NOPAT |
0.00 |
3.48 |
4.16 |
2.91 |
Long-Term Debt to NOPAT |
0.00 |
4.21 |
5.06 |
3.57 |
Altman Z-Score |
0.00 |
0.00 |
1.81 |
1.92 |
Noncontrolling Interest Sharing Ratio |
0.00% |
2.45% |
2.44% |
2.40% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
1.16 |
1.05 |
1.04 |
Quick Ratio |
0.00 |
0.66 |
0.67 |
0.68 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-14,439 |
3,817 |
1,620 |
Operating Cash Flow to CapEx |
689.70% |
690.52% |
544.30% |
486.53% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-187.52 |
7.04 |
3.21 |
Operating Cash Flow to Interest Expense |
40.18 |
27.44 |
3.88 |
3.87 |
Operating Cash Flow Less CapEx to Interest Expense |
34.35 |
23.47 |
3.16 |
3.08 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.67 |
0.65 |
0.60 |
Accounts Receivable Turnover |
0.00 |
5.54 |
5.69 |
5.52 |
Inventory Turnover |
0.00 |
5.18 |
5.65 |
5.88 |
Fixed Asset Turnover |
0.00 |
7.93 |
8.12 |
7.79 |
Accounts Payable Turnover |
0.00 |
3.79 |
3.95 |
3.84 |
Days Sales Outstanding (DSO) |
0.00 |
65.91 |
64.12 |
66.11 |
Days Inventory Outstanding (DIO) |
0.00 |
70.47 |
64.57 |
62.05 |
Days Payable Outstanding (DPO) |
0.00 |
96.27 |
92.44 |
95.00 |
Cash Conversion Cycle (CCC) |
0.00 |
40.11 |
36.25 |
33.16 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
16,396 |
14,248 |
14,713 |
Invested Capital Turnover |
0.00 |
2.24 |
1.28 |
1.36 |
Increase / (Decrease) in Invested Capital |
0.00 |
16,396 |
-2,148 |
465 |
Enterprise Value (EV) |
0.00 |
0.00 |
42,147 |
41,741 |
Market Capitalization |
0.00 |
0.00 |
35,032 |
35,473 |
Book Value per Share |
$0.00 |
$20.61 |
$15.67 |
$18.49 |
Tangible Book Value per Share |
$0.00 |
($10.96) |
($15.50) |
($12.63) |
Total Capital |
0.00 |
17,841 |
16,752 |
17,603 |
Total Debt |
0.00 |
8,249 |
9,442 |
8,951 |
Total Long-Term Debt |
0.00 |
8,234 |
8,436 |
7,449 |
Net Debt |
0.00 |
6,804 |
6,938 |
6,062 |
Capital Expenditures (CapEx) |
233 |
306 |
386 |
401 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-303 |
-1,069 |
-1,039 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
1,142 |
1,435 |
1,850 |
Net Working Capital (NWC) |
0.00 |
1,127 |
429 |
348 |
Net Nonoperating Expense (NNE) |
-81 |
-10 |
55 |
35 |
Net Nonoperating Obligations (NNO) |
0.00 |
6,804 |
6,938 |
6,061 |
Total Depreciation and Amortization (D&A) |
625 |
633 |
610 |
580 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-1.65% |
-5.47% |
-5.28% |
Debt-free Net Working Capital to Revenue |
0.00% |
6.23% |
7.34% |
9.40% |
Net Working Capital to Revenue |
0.00% |
6.14% |
2.19% |
1.77% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$3.05 |
$4.37 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
455M |
456M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$3.03 |
$4.34 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
458M |
459M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
455.36M |
457.30M |
Normalized Net Operating Profit after Tax (NOPAT) |
2,212 |
1,957 |
1,669 |
2,085 |
Normalized NOPAT Margin |
12.58% |
10.67% |
8.53% |
10.60% |
Pre Tax Income Margin |
16.35% |
13.70% |
12.08% |
13.12% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
72.88 |
33.62 |
5.36 |
6.12 |
NOPAT to Interest Expense |
55.29 |
25.41 |
3.08 |
4.14 |
EBIT Less CapEx to Interest Expense |
67.05 |
29.65 |
4.64 |
5.33 |
NOPAT Less CapEx to Interest Expense |
49.47 |
21.44 |
2.37 |
3.34 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
2.54% |
2.68% |
Augmented Payout Ratio |
0.00% |
0.00% |
15.61% |
2.68% |