Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
29.87% |
27.38% |
EBITDA Growth |
0.00% |
-22.81% |
75.89% |
EBIT Growth |
0.00% |
-33.80% |
102.02% |
NOPAT Growth |
0.00% |
-33.15% |
107.35% |
Net Income Growth |
0.00% |
-56.62% |
168.93% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
0.00% |
-4.37% |
118.13% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
264.43% |
Invested Capital Growth |
0.00% |
6.17% |
3.80% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
60.33% |
62.05% |
58.77% |
EBITDA Margin |
26.70% |
15.87% |
21.91% |
Operating Margin |
25.41% |
20.01% |
24.39% |
EBIT Margin |
20.16% |
10.28% |
16.30% |
Profit (Net Income) Margin |
15.06% |
5.03% |
10.62% |
Tax Burden Percent |
74.69% |
48.83% |
65.22% |
Interest Burden Percent |
100.00% |
100.23% |
99.88% |
Effective Tax Rate |
25.31% |
51.17% |
34.78% |
Return on Invested Capital (ROIC) |
5.70% |
3.70% |
7.31% |
ROIC Less NNEP Spread (ROIC-NNEP) |
2.96% |
-0.59% |
0.84% |
Return on Net Nonoperating Assets (RNNOA) |
2.23% |
-0.42% |
0.50% |
Return on Equity (ROE) |
7.94% |
3.28% |
7.81% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-2.28% |
3.58% |
Operating Return on Assets (OROA) |
5.23% |
3.31% |
6.21% |
Return on Assets (ROA) |
3.91% |
1.62% |
4.05% |
Return on Common Equity (ROCE) |
1.56% |
0.67% |
0.93% |
Return on Equity Simple (ROE_SIMPLE) |
7.94% |
3.13% |
7.30% |
Net Operating Profit after Tax (NOPAT) |
231 |
154 |
320 |
NOPAT Margin |
18.98% |
9.77% |
15.91% |
Net Nonoperating Expense Percent (NNEP) |
2.74% |
4.29% |
6.47% |
Return On Investment Capital (ROIC_SIMPLE) |
5.33% |
3.34% |
7.24% |
Cost of Revenue to Revenue |
67.62% |
68.50% |
69.33% |
SG&A Expenses to Revenue |
6.97% |
11.49% |
6.29% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
6.97% |
11.49% |
6.29% |
Earnings before Interest and Taxes (EBIT) |
245 |
162 |
328 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
325 |
251 |
441 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
3.27 |
2.77 |
82.45 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
1.22 |
0.94 |
4.60 |
Price to Earnings (P/E) |
8.11 |
18.69 |
43.36 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
12.34% |
5.35% |
2.31% |
Enterprise Value to Invested Capital (EV/IC) |
1.25 |
1.21 |
2.95 |
Enterprise Value to Revenue (EV/Rev) |
4.16 |
3.29 |
6.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
15.59 |
20.76 |
29.89 |
Enterprise Value to EBIT (EV/EBIT) |
20.64 |
32.06 |
40.18 |
Enterprise Value to NOPAT (EV/NOPAT) |
21.92 |
33.72 |
41.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
22.09 |
23.75 |
27.57 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
84.12 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.88 |
0.82 |
0.51 |
Long-Term Debt to Equity |
0.85 |
0.80 |
0.50 |
Financial Leverage |
0.75 |
0.72 |
0.60 |
Leverage Ratio |
2.03 |
2.02 |
1.93 |
Compound Leverage Factor |
2.03 |
2.03 |
1.93 |
Debt to Total Capital |
46.71% |
44.99% |
33.83% |
Short-Term Debt to Total Capital |
1.30% |
1.02% |
0.72% |
Long-Term Debt to Total Capital |
45.42% |
43.97% |
33.10% |
Preferred Equity to Total Capital |
42.81% |
43.41% |
63.63% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
10.47% |
11.60% |
2.54% |
Debt to EBITDA |
6.23 |
8.29 |
3.39 |
Net Debt to EBITDA |
5.30 |
6.84 |
2.49 |
Long-Term Debt to EBITDA |
6.06 |
8.11 |
3.32 |
Debt to NOPAT |
8.76 |
13.47 |
4.67 |
Net Debt to NOPAT |
7.46 |
11.10 |
3.44 |
Long-Term Debt to NOPAT |
8.52 |
13.16 |
4.57 |
Altman Z-Score |
1.01 |
1.00 |
3.07 |
Noncontrolling Interest Sharing Ratio |
80.34% |
79.59% |
88.14% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.96 |
2.85 |
2.60 |
Quick Ratio |
1.15 |
1.15 |
1.05 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-95 |
157 |
Operating Cash Flow to CapEx |
331.60% |
203.32% |
580.25% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.26 |
0.32 |
0.38 |
Accounts Receivable Turnover |
18.79 |
19.51 |
17.92 |
Inventory Turnover |
1.57 |
1.87 |
2.10 |
Fixed Asset Turnover |
6.06 |
6.27 |
6.11 |
Accounts Payable Turnover |
5.69 |
7.88 |
9.89 |
Days Sales Outstanding (DSO) |
19.43 |
18.70 |
20.37 |
Days Inventory Outstanding (DIO) |
232.62 |
194.68 |
173.57 |
Days Payable Outstanding (DPO) |
64.12 |
46.33 |
36.92 |
Cash Conversion Cycle (CCC) |
187.93 |
167.05 |
157.03 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
4,045 |
4,295 |
4,458 |
Invested Capital Turnover |
0.30 |
0.38 |
0.46 |
Increase / (Decrease) in Invested Capital |
0.00 |
250 |
163 |
Enterprise Value (EV) |
5,059 |
5,202 |
13,170 |
Market Capitalization |
1,484 |
1,484 |
9,258 |
Book Value per Share |
$14.05 |
$2.93 |
$0.61 |
Tangible Book Value per Share |
($91.77) |
($16.18) |
($18.87) |
Total Capital |
4,329 |
4,619 |
4,421 |
Total Debt |
2,022 |
2,078 |
1,495 |
Total Long-Term Debt |
1,966 |
2,031 |
1,464 |
Net Debt |
1,722 |
1,713 |
1,099 |
Capital Expenditures (CapEx) |
69 |
108 |
82 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
378 |
425 |
433 |
Debt-free Net Working Capital (DFNWC) |
678 |
790 |
829 |
Net Working Capital (NWC) |
622 |
743 |
797 |
Net Nonoperating Expense (NNE) |
48 |
75 |
106 |
Net Nonoperating Obligations (NNO) |
1,739 |
1,754 |
1,533 |
Total Depreciation and Amortization (D&A) |
79 |
88 |
113 |
Debt-free, Cash-free Net Working Capital to Revenue |
31.08% |
26.94% |
21.51% |
Debt-free Net Working Capital to Revenue |
55.79% |
50.03% |
41.23% |
Net Working Capital to Revenue |
51.17% |
47.05% |
39.64% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
182.72M |
187.83M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
182.72M |
187.83M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
182.72M |
187.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
231 |
221 |
320 |
Normalized NOPAT Margin |
18.98% |
14.01% |
15.91% |
Pre Tax Income Margin |
20.16% |
10.30% |
16.28% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |