Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
15.24% |
-4.91% |
6.63% |
-6.14% |
2.17% |
1.59% |
4.62% |
-9.30% |
EBITDA Growth |
|
0.00% |
11.93% |
-8.21% |
14.86% |
-9.19% |
9.14% |
-3.83% |
5.09% |
-27.69% |
EBIT Growth |
|
0.00% |
8.48% |
-11.50% |
15.70% |
-18.84% |
13.77% |
-4.36% |
3.56% |
-48.36% |
NOPAT Growth |
|
0.00% |
9.66% |
-4.26% |
5.14% |
-11.46% |
2.10% |
1.40% |
-0.03% |
-63.50% |
Net Income Growth |
|
0.00% |
5.51% |
-10.12% |
15.08% |
-21.23% |
14.62% |
-4.47% |
-18.48% |
-85.23% |
EPS Growth |
|
0.00% |
-3.90% |
-29.01% |
0.00% |
0.00% |
8.33% |
-0.33% |
-42.05% |
-92.76% |
Operating Cash Flow Growth |
|
0.00% |
-218.28% |
192.54% |
-213.35% |
199.11% |
3.11% |
-1.37% |
-2.63% |
-19.37% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
297.36% |
-108.83% |
722.31% |
-149.66% |
2,325.66% |
-89.33% |
-48.01% |
Invested Capital Growth |
|
0.00% |
17.57% |
-3.26% |
10.39% |
1.38% |
10.50% |
-53.14% |
1.05% |
-1.72% |
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 |
|
38.68% |
40.79% |
40.63% |
42.05% |
39.53% |
39.66% |
42.19% |
42.22% |
43.38% |
EBITDA Margin |
|
41.13% |
79.91% |
38.57% |
41.55% |
40.20% |
42.94% |
40.65% |
40.83% |
32.55% |
Operating Margin |
|
24.40% |
23.06% |
22.95% |
22.89% |
21.02% |
21.71% |
21.11% |
20.90% |
11.90% |
EBIT Margin |
|
24.50% |
23.06% |
21.46% |
23.29% |
20.14% |
22.42% |
21.11% |
20.90% |
11.90% |
Profit (Net Income) Margin |
|
14.64% |
26.81% |
12.67% |
13.67% |
11.47% |
12.87% |
12.10% |
9.43% |
1.54% |
Tax Burden Percent |
|
73.55% |
74.05% |
74.92% |
74.73% |
76.08% |
73.10% |
73.94% |
63.22% |
31.49% |
Interest Burden Percent |
|
81.24% |
78.49% |
78.78% |
78.56% |
74.89% |
78.52% |
77.54% |
71.39% |
41.01% |
Effective Tax Rate |
|
26.45% |
25.95% |
25.08% |
25.94% |
23.92% |
26.39% |
24.44% |
27.06% |
48.45% |
Return on Invested Capital (ROIC) |
|
9.59% |
31.62% |
8.71% |
8.85% |
7.42% |
7.15% |
9.40% |
14.65% |
5.36% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.20% |
5.69% |
4.43% |
5.73% |
3.62% |
4.66% |
4.12% |
-17.85% |
-8.63% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.73% |
12.48% |
5.10% |
6.99% |
4.47% |
5.91% |
3.10% |
-3.70% |
-3.48% |
Return on Equity (ROE) |
|
16.32% |
15.91% |
13.81% |
15.84% |
11.89% |
13.06% |
12.50% |
10.94% |
1.89% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-3.63% |
12.03% |
-1.03% |
6.04% |
-2.83% |
81.77% |
13.61% |
7.10% |
Operating Return on Assets (OROA) |
|
10.02% |
10.09% |
8.57% |
9.68% |
7.38% |
7.90% |
7.29% |
7.39% |
3.82% |
Return on Assets (ROA) |
|
5.99% |
5.86% |
5.06% |
5.69% |
4.21% |
4.54% |
4.18% |
3.33% |
0.49% |
Return on Common Equity (ROCE) |
|
15.05% |
14.72% |
12.81% |
14.71% |
11.05% |
12.18% |
11.68% |
10.16% |
1.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.60% |
15.02% |
14.60% |
15.44% |
12.00% |
12.78% |
13.19% |
11.50% |
2.20% |
Net Operating Profit after Tax (NOPAT) |
|
2,816 |
3,088 |
2,957 |
3,109 |
2,752 |
2,810 |
2,850 |
2,849 |
1,040 |
NOPAT Margin |
|
17.95% |
17.08% |
17.19% |
16.95% |
15.99% |
15.98% |
15.95% |
15.24% |
6.13% |
Net Nonoperating Expense Percent (NNEP) |
|
3.40% |
3.98% |
4.28% |
3.12% |
3.79% |
2.49% |
5.28% |
32.50% |
14.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.63% |
2.59% |
Cost of Revenue to Revenue |
|
61.32% |
59.21% |
59.37% |
57.95% |
60.47% |
60.34% |
57.81% |
57.78% |
56.62% |
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 |
|
14.28% |
17.73% |
17.68% |
19.17% |
18.51% |
17.95% |
21.08% |
21.32% |
31.48% |
Earnings before Interest and Taxes (EBIT) |
|
3,844 |
4,170 |
3,691 |
4,270 |
3,466 |
3,943 |
3,771 |
3,905 |
2,017 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6,455 |
7,225 |
6,632 |
7,618 |
6,918 |
7,550 |
7,261 |
7,631 |
5,517 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.14 |
2.05 |
1.99 |
2.37 |
2.31 |
2.25 |
1.93 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.75 |
1.71 |
1.80 |
2.27 |
2.00 |
1.73 |
1.25 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.60 |
13.40 |
15.82 |
16.56 |
16.23 |
17.88 |
75.00 |
Dividend Yield |
|
7.40% |
6.82% |
8.11% |
6.83% |
7.28% |
6.33% |
7.73% |
8.08% |
12.50% |
Earnings Yield |
|
0.00% |
0.00% |
7.35% |
7.46% |
6.32% |
6.04% |
6.16% |
5.59% |
1.33% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.46 |
1.42 |
1.39 |
1.54 |
3.12 |
3.09 |
2.56 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.83 |
2.85 |
3.02 |
3.61 |
3.38 |
3.23 |
2.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.35 |
6.85 |
7.52 |
8.41 |
8.32 |
7.92 |
8.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.20 |
12.22 |
15.01 |
16.10 |
16.01 |
15.47 |
24.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
16.48 |
16.78 |
18.90 |
22.59 |
21.19 |
21.21 |
47.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
9.01 |
0.00 |
8.56 |
10.13 |
9.77 |
10.04 |
10.15 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
11.93 |
0.00 |
23.20 |
0.00 |
2.44 |
22.83 |
35.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.13 |
1.13 |
1.18 |
1.23 |
1.23 |
1.29 |
1.42 |
1.76 |
2.33 |
Long-Term Debt to Equity |
|
0.88 |
0.88 |
0.96 |
1.05 |
1.12 |
1.18 |
1.23 |
1.51 |
1.89 |
Financial Leverage |
|
1.09 |
1.10 |
1.15 |
1.22 |
1.23 |
1.27 |
0.75 |
0.21 |
0.40 |
Leverage Ratio |
|
2.73 |
5.43 |
2.73 |
2.79 |
2.83 |
2.88 |
2.99 |
3.28 |
3.82 |
Compound Leverage Factor |
|
2.21 |
2.13 |
2.15 |
2.19 |
2.12 |
2.26 |
2.32 |
2.34 |
1.57 |
Debt to Total Capital |
|
53.15% |
53.14% |
54.12% |
55.12% |
55.24% |
56.40% |
58.64% |
63.77% |
70.00% |
Short-Term Debt to Total Capital |
|
12.10% |
11.76% |
10.30% |
8.14% |
5.07% |
4.99% |
7.60% |
8.89% |
13.25% |
Long-Term Debt to Total Capital |
|
41.05% |
41.38% |
43.82% |
46.99% |
50.17% |
51.41% |
51.04% |
54.88% |
56.75% |
Preferred Equity to Total Capital |
|
2.87% |
2.64% |
2.59% |
2.47% |
2.46% |
2.20% |
2.15% |
2.22% |
2.21% |
Noncontrolling Interests to Total Capital |
|
0.78% |
0.00% |
0.72% |
0.70% |
0.71% |
0.58% |
0.62% |
0.58% |
0.50% |
Common Equity to Total Capital |
|
43.20% |
43.48% |
42.56% |
41.71% |
41.58% |
40.82% |
38.59% |
33.44% |
27.29% |
Debt to EBITDA |
|
2.47 |
2.57 |
2.70 |
2.66 |
2.98 |
3.08 |
3.25 |
3.59 |
5.10 |
Net Debt to EBITDA |
|
2.28 |
4.86 |
2.65 |
2.57 |
2.87 |
2.98 |
3.23 |
3.51 |
4.90 |
Long-Term Debt to EBITDA |
|
1.91 |
2.00 |
2.18 |
2.27 |
2.71 |
2.80 |
2.83 |
3.09 |
4.13 |
Debt to NOPAT |
|
5.67 |
6.02 |
6.05 |
6.52 |
7.50 |
8.26 |
8.28 |
9.62 |
27.05 |
Net Debt to NOPAT |
|
5.22 |
5.65 |
5.94 |
6.31 |
7.22 |
8.00 |
8.24 |
9.41 |
26.00 |
Long-Term Debt to NOPAT |
|
4.38 |
9.37 |
4.90 |
5.56 |
6.81 |
7.53 |
7.21 |
8.28 |
21.93 |
Altman Z-Score |
|
0.00 |
0.00 |
1.16 |
1.14 |
1.05 |
1.16 |
1.05 |
0.90 |
0.53 |
Noncontrolling Interest Sharing Ratio |
|
7.79% |
14.95% |
7.21% |
7.14% |
7.08% |
6.72% |
6.53% |
7.19% |
8.29% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.57 |
0.53 |
0.56 |
0.56 |
0.69 |
0.68 |
0.57 |
0.65 |
0.60 |
Quick Ratio |
|
0.38 |
0.35 |
0.33 |
0.33 |
0.45 |
0.47 |
0.37 |
0.40 |
0.41 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,069 |
4,083 |
-360 |
2,243 |
-1,114 |
24,789 |
2,646 |
1,376 |
Operating Cash Flow to CapEx |
|
176.16% |
-198.28% |
186.51% |
-200.25% |
184.53% |
115.49% |
162.87% |
166.79% |
157.81% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.31 |
5.21 |
-0.39 |
2.58 |
-1.32 |
29.27 |
2.37 |
1.16 |
Operating Cash Flow to Interest Expense |
|
6.86 |
0.65 |
6.91 |
-6.70 |
6.99 |
7.40 |
7.30 |
5.39 |
4.08 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.96 |
-9.80 |
3.20 |
-10.04 |
3.20 |
0.99 |
2.82 |
2.16 |
1.49 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.41 |
0.44 |
0.40 |
0.42 |
0.37 |
0.35 |
0.35 |
0.35 |
0.32 |
Accounts Receivable Turnover |
|
7.06 |
7.68 |
7.33 |
8.07 |
6.74 |
6.01 |
5.81 |
6.12 |
5.49 |
Inventory Turnover |
|
32.09 |
35.58 |
33.01 |
32.91 |
30.92 |
27.90 |
22.92 |
25.80 |
29.81 |
Fixed Asset Turnover |
|
0.94 |
1.01 |
0.92 |
0.93 |
0.80 |
0.81 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
3.52 |
3.69 |
3.42 |
3.58 |
3.39 |
3.23 |
2.81 |
2.90 |
2.86 |
Days Sales Outstanding (DSO) |
|
51.72 |
95.06 |
49.76 |
45.23 |
54.16 |
60.78 |
62.81 |
59.68 |
66.44 |
Days Inventory Outstanding (DIO) |
|
11.38 |
10.26 |
11.06 |
11.09 |
11.81 |
13.08 |
15.92 |
14.15 |
12.24 |
Days Payable Outstanding (DPO) |
|
103.62 |
99.04 |
106.66 |
101.94 |
107.53 |
113.04 |
129.80 |
125.75 |
127.63 |
Cash Conversion Cycle (CCC) |
|
-40.53 |
-41.25 |
-45.84 |
-45.63 |
-41.57 |
-39.17 |
-51.06 |
-51.92 |
-48.95 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
29,352 |
34,509 |
33,382 |
36,851 |
37,361 |
41,285 |
19,345 |
19,548 |
19,212 |
Invested Capital Turnover |
|
0.53 |
0.57 |
0.51 |
0.52 |
0.46 |
0.45 |
0.59 |
0.96 |
0.87 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
5,157 |
-1,127 |
3,469 |
510 |
3,924 |
-21,940 |
203 |
-336 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
48,728 |
52,167 |
52,024 |
63,474 |
60,392 |
60,410 |
49,271 |
Market Capitalization |
|
0.00 |
0.00 |
30,060 |
31,386 |
30,971 |
39,854 |
35,799 |
32,391 |
21,147 |
Book Value per Share |
|
$14.93 |
$17.01 |
$13.25 |
$17.07 |
$17.18 |
$18.59 |
$17.08 |
$15.76 |
$12.02 |
Tangible Book Value per Share |
|
($3.01) |
($4.04) |
($3.22) |
($3.54) |
($3.37) |
($4.04) |
($4.95) |
($7.13) |
($8.57) |
Total Capital |
|
30,046 |
34,980 |
33,044 |
36,764 |
37,355 |
41,179 |
40,227 |
42,974 |
40,183 |
Total Debt |
|
15,969 |
18,590 |
17,883 |
20,266 |
20,635 |
23,224 |
23,589 |
27,403 |
28,128 |
Total Long-Term Debt |
|
12,332 |
14,475 |
14,480 |
17,275 |
18,740 |
21,169 |
20,531 |
23,584 |
22,802 |
Net Debt |
|
14,700 |
17,446 |
17,572 |
19,616 |
19,867 |
22,475 |
23,478 |
26,818 |
27,036 |
Capital Expenditures (CapEx) |
|
2,806 |
2,949 |
2,901 |
3,063 |
3,294 |
5,427 |
3,795 |
3,609 |
3,075 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-231 |
-416 |
-305 |
-402 |
-306 |
-453 |
-735 |
46 |
121 |
Debt-free Net Working Capital (DFNWC) |
|
404 |
80 |
6.60 |
-290 |
-130 |
-227 |
-624 |
631 |
1,213 |
Net Working Capital (NWC) |
|
-3,233 |
-4,035 |
-3,397 |
-3,281 |
-2,025 |
-2,281 |
-3,682 |
-3,188 |
-4,113 |
Net Nonoperating Expense (NNE) |
|
519 |
664 |
778 |
602 |
778 |
547 |
687 |
1,086 |
779 |
Net Nonoperating Obligations (NNO) |
|
15,275 |
18,119 |
18,222 |
20,353 |
20,641 |
23,330 |
2,707 |
3,977 |
7,156 |
Total Depreciation and Amortization (D&A) |
|
2,611 |
3,055 |
2,941 |
3,348 |
3,452 |
3,607 |
3,490 |
3,725 |
3,501 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.47% |
-2.30% |
-1.77% |
-2.19% |
-1.78% |
-2.58% |
-4.11% |
0.25% |
0.71% |
Debt-free Net Working Capital to Revenue |
|
2.57% |
0.44% |
0.04% |
-1.58% |
-0.76% |
-1.29% |
-3.50% |
3.38% |
7.15% |
Net Working Capital to Revenue |
|
-20.60% |
-44.62% |
-19.75% |
-17.89% |
-11.77% |
-12.97% |
-20.61% |
-17.06% |
-24.27% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.60 |
$2.76 |
$2.99 |
$2.98 |
$2.28 |
$0.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
894.30M |
898.60M |
900.80M |
904.30M |
906.30M |
911.50M |
912.20M |
912.30M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.60 |
$2.76 |
$2.99 |
$2.98 |
$2.28 |
$0.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.06B |
898.20M |
903.91M |
1.81B |
909.02M |
911.98M |
1.82B |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.60 |
$2.76 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.06B |
898.20M |
903.91M |
1.81B |
909.02M |
911.98M |
1.82B |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,890 |
3,200 |
3,031 |
3,232 |
3,103 |
3,044 |
3,058 |
3,038 |
1,986 |
Normalized NOPAT Margin |
|
18.42% |
17.69% |
17.63% |
17.62% |
18.03% |
17.31% |
17.12% |
16.26% |
11.72% |
Pre Tax Income Margin |
|
19.90% |
18.10% |
16.91% |
18.30% |
15.08% |
17.61% |
16.37% |
14.92% |
4.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.33 |
4.65 |
4.71 |
4.66 |
3.98 |
4.66 |
4.45 |
3.50 |
1.70 |
NOPAT to Interest Expense |
|
3.91 |
7.23 |
3.77 |
3.40 |
3.16 |
3.32 |
3.36 |
2.55 |
0.87 |
EBIT Less CapEx to Interest Expense |
|
1.44 |
1.36 |
1.01 |
1.32 |
0.20 |
-1.75 |
-0.03 |
0.27 |
-0.89 |
NOPAT Less CapEx to Interest Expense |
|
0.01 |
0.33 |
0.07 |
0.05 |
-0.62 |
-3.09 |
-1.12 |
-0.68 |
-1.71 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
80.24% |
87.64% |
95.66% |
93.18% |
125.45% |
115.59% |
119.17% |
159.65% |
1,031.47% |
Augmented Payout Ratio |
|
83.67% |
94.98% |
109.01% |
97.54% |
135.89% |
125.86% |
127.89% |
169.23% |
1,094.13% |