Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-17.82% |
-1.53% |
-95.00% |
798.40% |
209.42% |
29.83% |
EBITDA Growth |
|
0.00% |
16.43% |
438.09% |
-33.46% |
-12.66% |
-140.70% |
150.73% |
700.61% |
33.73% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-46.46% |
-30.87% |
-277.68% |
63.49% |
428.93% |
46.42% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-44.55% |
-28.31% |
-230.19% |
63.77% |
516.64% |
47.98% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-44.47% |
-28.33% |
-268.09% |
77.66% |
634.73% |
44.83% |
EPS Growth |
|
0.00% |
-9.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
13.79% |
0.00% |
-28.32% |
-26.25% |
-242.70% |
217.62% |
79.24% |
-22.14% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
121.69% |
27.14% |
-251.40% |
135.12% |
145.58% |
-22.26% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-4.95% |
-13.64% |
26.15% |
-15.02% |
-12.78% |
4.13% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
0.00% |
70.99% |
57.45% |
50.97% |
-424.65% |
23.37% |
59.83% |
62.43% |
EBITDA Margin |
|
0.00% |
0.00% |
71.06% |
57.54% |
51.03% |
-415.53% |
23.46% |
60.71% |
62.54% |
Operating Margin |
|
0.00% |
0.00% |
52.64% |
34.25% |
24.05% |
-865.92% |
-34.92% |
36.14% |
41.64% |
EBIT Margin |
|
0.00% |
0.00% |
52.71% |
34.34% |
24.11% |
-856.80% |
-34.82% |
37.02% |
41.75% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
47.44% |
32.05% |
23.33% |
-784.47% |
-19.51% |
33.72% |
37.61% |
Tax Burden Percent |
|
0.00% |
0.00% |
90.00% |
93.34% |
96.78% |
91.56% |
56.03% |
91.08% |
90.09% |
Interest Burden Percent |
|
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
10.00% |
6.66% |
3.22% |
0.00% |
0.00% |
8.92% |
9.91% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
43.41% |
12.34% |
9.74% |
-12.10% |
-4.25% |
20.59% |
32.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
43.58% |
12.45% |
9.84% |
-24.44% |
-0.98% |
25.97% |
31.30% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
21.49% |
5.14% |
2.92% |
-9.91% |
-0.35% |
2.67% |
-3.20% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
64.90% |
17.48% |
12.66% |
-22.02% |
-4.60% |
23.25% |
28.83% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-156.59% |
17.42% |
24.38% |
-35.23% |
11.99% |
34.24% |
27.98% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
13.03% |
7.07% |
4.74% |
-8.51% |
-3.04% |
9.05% |
12.63% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
11.73% |
6.60% |
4.58% |
-7.79% |
-1.71% |
8.25% |
11.38% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
54.45% |
14.87% |
10.84% |
-17.60% |
-3.47% |
17.62% |
22.77% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
32.45% |
16.97% |
13.20% |
-21.85% |
-4.34% |
23.28% |
25.18% |
Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
1,785 |
990 |
709 |
-924 |
-335 |
1,394 |
2,063 |
NOPAT Margin |
|
0.00% |
0.00% |
47.38% |
31.97% |
23.27% |
-606.14% |
-24.45% |
32.92% |
37.52% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.17% |
-0.11% |
-0.10% |
12.34% |
-3.27% |
-5.39% |
0.73% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
17.18% |
9.96% |
7.15% |
-7.83% |
-2.86% |
13.20% |
18.53% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
29.01% |
42.55% |
49.03% |
524.65% |
76.63% |
40.17% |
37.57% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
18.35% |
23.20% |
26.92% |
441.27% |
58.29% |
23.69% |
20.79% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
0.00 |
1,986 |
1,063 |
735 |
-1,306 |
-477 |
1,568 |
2,296 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
427 |
498 |
2,677 |
1,781 |
1,556 |
-633 |
321 |
2,572 |
3,440 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.88 |
3.91 |
4.44 |
4.80 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.13 |
4.05 |
4.60 |
4.92 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
158.28 |
13.35 |
4.86 |
5.85 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.42 |
15.55 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.68% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.93% |
6.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.35 |
2.87 |
3.53 |
4.88 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
187.22 |
15.17 |
5.26 |
5.83 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64.67 |
8.66 |
9.32 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.20 |
13.95 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.98 |
15.53 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.51 |
5.09 |
9.40 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.00 |
9.61 |
17.78 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.89 |
0.70 |
0.84 |
1.16 |
0.91 |
0.72 |
0.36 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.79 |
0.64 |
0.76 |
0.79 |
0.68 |
0.53 |
0.35 |
Financial Leverage |
|
0.00 |
0.00 |
0.49 |
0.41 |
0.30 |
0.41 |
0.36 |
0.10 |
-0.10 |
Leverage Ratio |
|
0.00 |
0.00 |
2.77 |
2.65 |
2.76 |
2.83 |
2.69 |
2.82 |
2.53 |
Compound Leverage Factor |
|
0.00 |
0.00 |
2.77 |
2.65 |
2.76 |
2.83 |
2.69 |
2.82 |
2.53 |
Debt to Total Capital |
|
0.00% |
0.00% |
47.00% |
41.14% |
45.70% |
53.63% |
47.52% |
41.92% |
26.23% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
5.15% |
3.49% |
4.22% |
17.22% |
11.59% |
10.88% |
0.48% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
41.85% |
37.64% |
41.48% |
36.41% |
35.93% |
31.04% |
25.75% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
8.53% |
8.12% |
8.16% |
11.59% |
12.57% |
14.20% |
13.61% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
44.47% |
50.74% |
46.14% |
34.78% |
39.91% |
43.88% |
60.16% |
Debt to EBITDA |
|
0.00 |
0.00 |
1.82 |
2.29 |
2.91 |
-10.00 |
17.34 |
1.72 |
0.85 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
1.01 |
1.02 |
0.88 |
-4.80 |
3.21 |
0.07 |
-0.48 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
1.62 |
2.10 |
2.65 |
-6.79 |
13.11 |
1.28 |
0.83 |
Debt to NOPAT |
|
0.00 |
0.00 |
2.74 |
4.13 |
6.39 |
-6.85 |
-16.64 |
3.18 |
1.42 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
1.52 |
1.84 |
1.92 |
-3.29 |
-3.08 |
0.13 |
-0.80 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
2.44 |
3.78 |
5.80 |
-4.65 |
-12.58 |
2.35 |
1.39 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.67 |
1.29 |
1.83 |
3.02 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
16.10% |
14.91% |
14.39% |
20.05% |
24.44% |
24.20% |
21.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.00 |
1.23 |
0.93 |
0.82 |
0.98 |
1.01 |
0.80 |
0.91 |
Quick Ratio |
|
0.00 |
0.00 |
0.52 |
0.50 |
0.53 |
0.79 |
0.76 |
0.53 |
0.67 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-6,439 |
1,397 |
1,776 |
-2,689 |
944 |
2,319 |
1,803 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
151.86% |
136.54% |
229.28% |
0.00% |
0.00% |
0.00% |
132.02% |
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 |
Operating Cash Flow to Interest Expense |
|
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 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.25 |
0.21 |
0.20 |
0.01 |
0.09 |
0.24 |
0.30 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
53.07 |
44.97 |
43.33 |
3.18 |
39.03 |
74.87 |
74.65 |
Inventory Turnover |
|
0.00 |
0.00 |
239.68 |
337.30 |
25.98 |
13.78 |
232.90 |
301.35 |
312.76 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.38 |
0.31 |
0.30 |
0.02 |
0.14 |
0.41 |
0.49 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
3.55 |
2.77 |
1.39 |
0.84 |
1.37 |
1.48 |
2.05 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
6.88 |
8.12 |
8.42 |
114.86 |
9.35 |
4.88 |
4.89 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
1.52 |
1.08 |
14.05 |
26.49 |
1.57 |
1.21 |
1.17 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
102.73 |
131.74 |
261.72 |
432.71 |
267.39 |
246.67 |
177.81 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-94.33 |
-122.54 |
-239.24 |
-291.36 |
-256.47 |
-240.58 |
-171.75 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.00 |
8,223 |
7,816 |
6,750 |
8,515 |
7,236 |
6,311 |
6,572 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.92 |
0.39 |
0.42 |
0.02 |
0.17 |
0.63 |
0.85 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
8,223 |
-407 |
-1,066 |
1,765 |
-1,279 |
-925 |
261 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28,531 |
20,776 |
22,276 |
32,044 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24,120 |
18,272 |
20,600 |
32,173 |
Book Value per Share |
|
$0.00 |
$0.00 |
$3.84 |
$4.37 |
$4.09 |
$3.77 |
$4.14 |
$4.09 |
$5.89 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$3.79 |
$4.22 |
$3.95 |
$3.61 |
$3.99 |
$3.95 |
$5.75 |
Total Capital |
|
0.00 |
0.00 |
10,391 |
9,934 |
9,923 |
11,802 |
11,721 |
10,563 |
11,138 |
Total Debt |
|
0.00 |
0.00 |
4,884 |
4,086 |
4,535 |
6,329 |
5,569 |
4,428 |
2,922 |
Total Long-Term Debt |
|
0.00 |
0.00 |
4,348 |
3,740 |
4,116 |
4,297 |
4,211 |
3,279 |
2,868 |
Net Debt |
|
0.00 |
0.00 |
2,713 |
1,822 |
1,362 |
3,043 |
1,030 |
176 |
-1,644 |
Capital Expenditures (CapEx) |
|
-1,218 |
-1,450 |
1,812 |
1,445 |
635 |
0.00 |
0.00 |
0.00 |
2,581 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
-679 |
-2,245 |
-3,866 |
-1,335 |
-3,096 |
-4,745 |
-5,131 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
1,492 |
19 |
-693 |
1,952 |
1,443 |
-493 |
-565 |
Net Working Capital (NWC) |
|
0.00 |
0.00 |
956 |
-328 |
-1,112 |
-81 |
85 |
-1,642 |
-619 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-2.33 |
-2.62 |
-1.70 |
272 |
-68 |
-34 |
-5.35 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
2,716 |
1,969 |
1,362 |
3,043 |
1,084 |
176 |
-1,644 |
Total Depreciation and Amortization (D&A) |
|
427 |
498 |
691 |
718 |
821 |
672 |
798 |
1,004 |
1,143 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-18.02% |
-72.52% |
-126.80% |
-875.97% |
-226.15% |
-112.01% |
-93.29% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
39.60% |
0.61% |
-22.73% |
1,280.76% |
105.40% |
-11.64% |
-10.27% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
25.39% |
-10.60% |
-36.48% |
-53.01% |
6.19% |
-38.76% |
-11.25% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.72B |
0.00 |
2.84B |
2.85B |
2.85B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.72B |
0.00 |
2.84B |
2.85B |
2.85B |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.80B |
2.78B |
2.83B |
2.85B |
2.86B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
0.00 |
1,785 |
990 |
709 |
-924 |
-335 |
1,394 |
2,063 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
47.38% |
31.97% |
23.27% |
-606.14% |
-24.45% |
32.92% |
37.52% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
52.71% |
34.34% |
24.11% |
-856.80% |
-34.82% |
37.02% |
41.75% |
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 |
NOPAT to Interest Expense |
|
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 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
57.17% |
60.07% |
89.49% |
0.00% |
0.00% |
0.00% |
10.41% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
57.17% |
60.07% |
89.49% |
0.00% |
0.00% |
0.00% |
10.41% |