Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
7.82% |
13.43% |
2.83% |
-6.94% |
13.67% |
9.79% |
5.97% |
EBITDA Growth |
|
0.00% |
18.64% |
-9.73% |
28.07% |
-50.62% |
62.52% |
25.42% |
-85.51% |
EBIT Growth |
|
0.00% |
31.06% |
-16.28% |
26.01% |
-89.81% |
490.35% |
51.32% |
-155.22% |
NOPAT Growth |
|
0.00% |
37.06% |
-6.89% |
0.02% |
-91.22% |
723.59% |
21.78% |
-149.18% |
Net Income Growth |
|
0.00% |
42.76% |
-7.06% |
-12.07% |
-116.84% |
417.49% |
42.68% |
-227.63% |
EPS Growth |
|
0.00% |
37.63% |
-3.91% |
-5.69% |
-114.66% |
364.71% |
13.38% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-10.29% |
27.48% |
-196.38% |
176.05% |
14.69% |
-9.87% |
38.66% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,030.36% |
112.01% |
569.80% |
-541.75% |
105.56% |
97.94% |
Invested Capital Growth |
|
0.00% |
14.67% |
42.48% |
7.97% |
-13.69% |
82.39% |
3.08% |
-6.91% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
29.99% |
31.09% |
28.49% |
29.91% |
25.65% |
28.34% |
27.02% |
27.13% |
EBITDA Margin |
|
21.32% |
23.46% |
18.67% |
23.25% |
12.34% |
17.64% |
20.15% |
2.75% |
Operating Margin |
|
13.48% |
16.39% |
14.55% |
14.82% |
1.62% |
8.43% |
11.62% |
-6.05% |
EBIT Margin |
|
13.48% |
16.39% |
12.10% |
14.82% |
1.62% |
8.43% |
11.62% |
-6.05% |
Profit (Net Income) Margin |
|
9.49% |
12.56% |
10.29% |
8.80% |
-1.59% |
4.45% |
5.78% |
-6.96% |
Tax Burden Percent |
|
87.79% |
91.99% |
85.09% |
81.21% |
54.47% |
97.66% |
79.31% |
75.90% |
Interest Burden Percent |
|
80.15% |
83.32% |
100.00% |
73.11% |
-180.17% |
54.05% |
62.75% |
151.55% |
Effective Tax Rate |
|
12.04% |
8.01% |
14.91% |
18.79% |
0.00% |
2.34% |
21.41% |
0.00% |
Return on Invested Capital (ROIC) |
|
13.20% |
16.86% |
12.12% |
9.92% |
0.90% |
5.67% |
5.27% |
-2.64% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.22% |
-2.40% |
5.12% |
3.49% |
-7.12% |
-4.51% |
-0.23% |
-7.52% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.87% |
-0.41% |
2.11% |
2.47% |
-2.63% |
-1.55% |
-0.12% |
-4.02% |
Return on Equity (ROE) |
|
12.33% |
16.45% |
14.23% |
12.39% |
-1.73% |
4.12% |
5.14% |
-6.66% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
3.19% |
-22.92% |
2.25% |
15.60% |
-52.68% |
2.23% |
4.51% |
Operating Return on Assets (OROA) |
|
6.81% |
8.44% |
6.09% |
6.66% |
0.60% |
3.11% |
4.48% |
-2.54% |
Return on Assets (ROA) |
|
4.79% |
6.47% |
5.18% |
3.96% |
-0.58% |
1.64% |
2.23% |
-2.92% |
Return on Common Equity (ROCE) |
|
11.86% |
15.81% |
13.65% |
11.85% |
-1.67% |
4.00% |
5.00% |
-6.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.70% |
15.91% |
14.59% |
12.81% |
-1.51% |
3.74% |
5.14% |
-7.01% |
Net Operating Profit after Tax (NOPAT) |
|
241 |
330 |
307 |
307 |
27 |
222 |
271 |
-133 |
NOPAT Margin |
|
11.86% |
15.08% |
12.38% |
12.04% |
1.14% |
8.23% |
9.13% |
-4.24% |
Net Nonoperating Expense Percent (NNEP) |
|
18.42% |
19.26% |
7.00% |
6.43% |
8.02% |
10.18% |
5.49% |
4.88% |
Cost of Revenue to Revenue |
|
70.01% |
68.91% |
71.51% |
70.09% |
74.35% |
71.66% |
72.98% |
73.52% |
SG&A Expenses to Revenue |
|
13.47% |
13.49% |
12.57% |
12.08% |
13.38% |
14.51% |
12.50% |
12.57% |
R&D to Revenue |
|
4.10% |
4.07% |
3.07% |
3.80% |
3.51% |
3.58% |
3.22% |
3.52% |
Operating Expenses to Revenue |
|
16.51% |
14.70% |
13.95% |
15.08% |
24.03% |
19.91% |
15.40% |
32.53% |
Earnings before Interest and Taxes (EBIT) |
|
274 |
359 |
300 |
378 |
39 |
228 |
345 |
-190 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
433 |
514 |
464 |
594 |
293 |
476 |
598 |
87 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.38 |
1.95 |
3.04 |
2.40 |
2.17 |
2.13 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
27.96 |
11.83 |
8.93 |
54.63 |
23.39 |
9.90 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.36 |
1.33 |
3.18 |
2.83 |
2.42 |
2.09 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
23.60 |
15.44 |
0.00 |
67.39 |
43.57 |
0.00 |
Dividend Yield |
|
2.15% |
1.94% |
1.78% |
3.41% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
4.24% |
6.48% |
0.00% |
1.48% |
2.30% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.38 |
1.51 |
2.83 |
1.88 |
1.75 |
1.73 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.86 |
1.91 |
3.31 |
3.53 |
3.08 |
2.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.31 |
8.20 |
26.79 |
20.01 |
15.28 |
96.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
23.64 |
12.86 |
203.65 |
41.87 |
26.50 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
23.10 |
15.84 |
290.93 |
42.88 |
33.72 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
17.81 |
0.00 |
26.89 |
28.45 |
30.24 |
20.04 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
69.75 |
16.80 |
0.00 |
79.45 |
36.88 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.61 |
0.56 |
0.97 |
1.33 |
0.74 |
0.75 |
0.72 |
0.72 |
Long-Term Debt to Equity |
|
0.58 |
0.53 |
0.86 |
1.20 |
0.66 |
0.69 |
0.66 |
0.64 |
Financial Leverage |
|
0.17 |
0.17 |
0.41 |
0.71 |
0.37 |
0.34 |
0.54 |
0.53 |
Leverage Ratio |
|
2.57 |
2.54 |
2.75 |
3.13 |
2.96 |
2.51 |
2.31 |
2.28 |
Compound Leverage Factor |
|
2.06 |
2.12 |
2.75 |
2.29 |
-5.33 |
1.36 |
1.45 |
3.46 |
Debt to Total Capital |
|
37.92% |
35.76% |
49.32% |
57.10% |
42.40% |
42.92% |
41.77% |
41.90% |
Short-Term Debt to Total Capital |
|
2.01% |
1.97% |
5.91% |
5.43% |
4.13% |
3.75% |
3.25% |
4.56% |
Long-Term Debt to Total Capital |
|
35.91% |
33.80% |
43.41% |
51.68% |
38.28% |
39.17% |
38.52% |
37.34% |
Preferred Equity to Total Capital |
|
0.58% |
0.60% |
0.52% |
0.45% |
0.40% |
0.54% |
0.53% |
0.75% |
Noncontrolling Interests to Total Capital |
|
1.80% |
1.91% |
1.66% |
1.47% |
1.30% |
1.07% |
1.03% |
1.05% |
Common Equity to Total Capital |
|
59.71% |
61.73% |
48.50% |
40.98% |
55.90% |
55.47% |
56.66% |
56.30% |
Debt to EBITDA |
|
2.20 |
1.93 |
3.80 |
4.07 |
6.43 |
5.17 |
4.07 |
26.48 |
Net Debt to EBITDA |
|
0.60 |
0.60 |
2.52 |
2.36 |
0.74 |
3.76 |
3.12 |
19.99 |
Long-Term Debt to EBITDA |
|
2.09 |
1.82 |
3.35 |
3.69 |
5.80 |
4.72 |
3.76 |
23.60 |
Debt to NOPAT |
|
3.96 |
3.00 |
5.74 |
7.87 |
69.81 |
11.07 |
8.99 |
-17.21 |
Net Debt to NOPAT |
|
1.09 |
0.94 |
3.80 |
4.56 |
8.01 |
8.05 |
6.89 |
-12.99 |
Long-Term Debt to NOPAT |
|
3.75 |
2.84 |
5.05 |
7.12 |
63.02 |
10.10 |
8.29 |
-15.34 |
Altman Z-Score |
|
0.00 |
0.00 |
1.95 |
1.49 |
1.74 |
1.76 |
1.80 |
1.52 |
Noncontrolling Interest Sharing Ratio |
|
3.83% |
3.87% |
4.10% |
4.39% |
3.59% |
2.88% |
2.76% |
2.88% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.51 |
1.44 |
1.12 |
1.36 |
1.28 |
1.03 |
0.99 |
0.85 |
Quick Ratio |
|
1.11 |
1.03 |
0.79 |
1.02 |
0.74 |
0.74 |
0.69 |
0.56 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
62 |
-581 |
70 |
468 |
-2,065 |
115 |
227 |
Operating Cash Flow to CapEx |
|
182.72% |
207.67% |
158.00% |
-142.14% |
230.42% |
118.00% |
104.85% |
285.74% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.04 |
0.00 |
0.00 |
4.33 |
-19.74 |
0.90 |
1.50 |
Operating Cash Flow to Interest Expense |
|
6.41 |
5.22 |
0.00 |
0.00 |
2.70 |
3.20 |
2.35 |
2.77 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.90 |
2.71 |
0.00 |
0.00 |
1.53 |
0.49 |
0.11 |
1.80 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.51 |
0.52 |
0.50 |
0.45 |
0.37 |
0.37 |
0.39 |
0.42 |
Accounts Receivable Turnover |
|
4.93 |
5.74 |
6.87 |
6.62 |
5.85 |
6.29 |
6.58 |
6.86 |
Inventory Turnover |
|
4.55 |
4.23 |
4.42 |
4.27 |
3.72 |
4.15 |
5.11 |
5.40 |
Fixed Asset Turnover |
|
1.71 |
1.69 |
1.65 |
1.63 |
1.54 |
1.65 |
1.71 |
1.73 |
Accounts Payable Turnover |
|
2.72 |
2.90 |
3.01 |
2.71 |
2.50 |
2.52 |
2.80 |
3.02 |
Days Sales Outstanding (DSO) |
|
74.01 |
63.54 |
53.15 |
55.16 |
62.38 |
58.07 |
55.48 |
53.23 |
Days Inventory Outstanding (DIO) |
|
80.26 |
86.22 |
82.61 |
85.43 |
98.19 |
87.94 |
71.49 |
67.54 |
Days Payable Outstanding (DPO) |
|
134.02 |
125.70 |
121.42 |
134.87 |
145.87 |
144.72 |
130.51 |
120.94 |
Cash Conversion Cycle (CCC) |
|
20.24 |
24.06 |
14.35 |
5.71 |
14.70 |
1.30 |
-3.55 |
-0.18 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,824 |
2,091 |
2,980 |
3,217 |
2,777 |
5,064 |
5,220 |
4,859 |
Invested Capital Turnover |
|
1.11 |
1.12 |
0.98 |
0.82 |
0.79 |
0.69 |
0.58 |
0.62 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
268 |
888 |
238 |
-441 |
2,288 |
156 |
-361 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
7,099 |
4,869 |
7,854 |
9,534 |
9,130 |
8,390 |
Market Capitalization |
|
0.00 |
0.00 |
5,853 |
3,387 |
7,563 |
7,651 |
7,174 |
6,562 |
Book Value per Share |
|
$0.00 |
$6.39 |
$6.47 |
$6.47 |
$9.36 |
$10.85 |
$10.41 |
$9.69 |
Tangible Book Value per Share |
|
$0.00 |
$3.34 |
$0.78 |
$1.07 |
$3.19 |
$0.48 |
$0.97 |
$2.09 |
Total Capital |
|
2,516 |
2,773 |
3,573 |
4,236 |
4,445 |
5,736 |
5,827 |
5,469 |
Total Debt |
|
954 |
992 |
1,762 |
2,419 |
1,885 |
2,462 |
2,434 |
2,292 |
Total Long-Term Debt |
|
903 |
937 |
1,551 |
2,189 |
1,701 |
2,247 |
2,244 |
2,042 |
Net Debt |
|
262 |
310 |
1,169 |
1,400 |
216 |
1,790 |
1,865 |
1,730 |
Capital Expenditures (CapEx) |
|
191 |
151 |
252 |
270 |
127 |
284 |
288 |
147 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
139 |
73 |
29 |
71 |
-544 |
-38 |
11 |
-134 |
Debt-free Net Working Capital (DFNWC) |
|
535 |
558 |
379 |
756 |
777 |
261 |
181 |
-10 |
Net Working Capital (NWC) |
|
485 |
503 |
168 |
526 |
594 |
46 |
-8.65 |
-260 |
Net Nonoperating Expense (NNE) |
|
48 |
55 |
52 |
83 |
65 |
102 |
99 |
86 |
Net Nonoperating Obligations (NNO) |
|
262 |
310 |
1,169 |
1,400 |
216 |
1,790 |
1,827 |
1,682 |
Total Depreciation and Amortization (D&A) |
|
159 |
155 |
163 |
215 |
255 |
249 |
253 |
277 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.84% |
3.35% |
1.18% |
2.78% |
-22.90% |
-1.42% |
0.38% |
-4.27% |
Debt-free Net Working Capital to Revenue |
|
26.37% |
25.48% |
15.27% |
29.60% |
32.71% |
9.66% |
6.10% |
-0.33% |
Net Working Capital to Revenue |
|
23.88% |
22.99% |
6.76% |
20.60% |
24.99% |
1.70% |
-0.29% |
-8.27% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$1.29 |
$1.24 |
$1.17 |
($0.17) |
$0.46 |
$0.70 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
267.74M |
268.40M |
265.45M |
293.36M |
317.02M |
317.91M |
318.31M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.29 |
$1.23 |
$1.16 |
($0.17) |
$0.45 |
$0.70 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
267.74M |
268.40M |
265.45M |
293.36M |
317.02M |
317.91M |
318.31M |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
267.74M |
268.40M |
265.45M |
293.36M |
317.02M |
317.91M |
318.31M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
230 |
299 |
286 |
301 |
95 |
299 |
276 |
228 |
Normalized NOPAT Margin |
|
11.33% |
13.67% |
11.52% |
11.78% |
3.98% |
11.08% |
9.32% |
7.27% |
Pre Tax Income Margin |
|
10.81% |
13.66% |
12.10% |
10.84% |
-2.92% |
4.56% |
7.29% |
-9.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.04 |
5.99 |
0.00 |
0.00 |
0.36 |
2.18 |
2.68 |
-1.26 |
NOPAT to Interest Expense |
|
4.43 |
5.51 |
0.00 |
0.00 |
0.25 |
2.13 |
2.11 |
-0.88 |
EBIT Less CapEx to Interest Expense |
|
1.53 |
3.48 |
0.00 |
0.00 |
-0.82 |
-0.54 |
0.44 |
-2.22 |
NOPAT Less CapEx to Interest Expense |
|
0.92 |
3.00 |
0.00 |
0.00 |
-0.92 |
-0.59 |
-0.13 |
-1.85 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
31.41% |
25.35% |
29.37% |
34.78% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
47.66% |
37.98% |
57.13% |
50.33% |
0.00% |
0.00% |
0.00% |
0.00% |