Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
49.60% |
11.41% |
9.52% |
0.22% |
6.40% |
EBITDA Growth |
|
0.00% |
63.07% |
-2.81% |
13.61% |
0.60% |
7.14% |
EBIT Growth |
|
0.00% |
67.05% |
-7.34% |
18.56% |
-1.46% |
4.45% |
NOPAT Growth |
|
0.00% |
55.03% |
-0.63% |
25.06% |
-1.53% |
-4.55% |
Net Income Growth |
|
0.00% |
47.27% |
-1.85% |
20.13% |
3.66% |
-7.32% |
EPS Growth |
|
0.00% |
53.08% |
-2.17% |
20.57% |
3.41% |
-8.63% |
Operating Cash Flow Growth |
|
0.00% |
53.08% |
-4.19% |
26.75% |
10.07% |
-4.39% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-14.52% |
113.19% |
-112.69% |
-1,882.28% |
Invested Capital Growth |
|
0.00% |
0.00% |
112.67% |
0.90% |
7.75% |
20.59% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
2.22% |
0.11% |
0.51% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.52% |
1.05% |
-0.14% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.70% |
0.64% |
-1.20% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.88% |
10.28% |
-11.60% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.26% |
10.00% |
-11.57% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.26% |
9.75% |
-12.20% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-5.77% |
6.31% |
4.31% |
-4.03% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
62.10% |
-340.57% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.88% |
1.14% |
20.76% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
73.61% |
80.24% |
70.00% |
72.61% |
72.89% |
73.39% |
Operating Margin |
|
51.79% |
54.91% |
47.86% |
51.96% |
51.08% |
49.85% |
EBIT Margin |
|
51.79% |
57.82% |
48.10% |
52.07% |
51.19% |
50.25% |
Profit (Net Income) Margin |
|
43.65% |
42.97% |
37.86% |
41.52% |
42.95% |
37.41% |
Tax Burden Percent |
|
75.34% |
73.64% |
75.36% |
79.25% |
79.20% |
72.82% |
Interest Burden Percent |
|
111.88% |
100.92% |
104.46% |
100.63% |
105.93% |
102.23% |
Effective Tax Rate |
|
24.66% |
26.36% |
24.64% |
20.75% |
20.80% |
27.18% |
Return on Invested Capital (ROIC) |
|
0.00% |
24.44% |
7.77% |
7.11% |
6.71% |
5.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
22.23% |
1.04% |
7.36% |
8.42% |
6.19% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-9.11% |
-0.06% |
2.24% |
2.68% |
2.52% |
Return on Equity (ROE) |
|
0.00% |
15.33% |
7.71% |
9.35% |
9.39% |
8.11% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-175.56% |
-64.30% |
6.21% |
-0.75% |
-13.07% |
Operating Return on Assets (OROA) |
|
0.00% |
5.23% |
4.89% |
5.64% |
5.30% |
5.21% |
Return on Assets (ROA) |
|
0.00% |
3.88% |
3.85% |
4.49% |
4.45% |
3.88% |
Return on Common Equity (ROCE) |
|
0.00% |
14.76% |
7.43% |
9.01% |
9.07% |
7.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
8.21% |
9.53% |
9.57% |
7.93% |
Net Operating Profit after Tax (NOPAT) |
|
197 |
305 |
303 |
379 |
373 |
356 |
NOPAT Margin |
|
39.02% |
40.43% |
36.06% |
41.18% |
40.46% |
36.30% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.21% |
6.73% |
-0.26% |
-1.71% |
-0.59% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
5.02% |
4.97% |
4.32% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
27.98% |
23.21% |
27.50% |
29.02% |
26.57% |
24.87% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
48.21% |
45.09% |
52.14% |
48.04% |
48.92% |
50.15% |
Earnings before Interest and Taxes (EBIT) |
|
261 |
436 |
404 |
479 |
472 |
493 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
371 |
605 |
588 |
668 |
672 |
720 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.06 |
1.21 |
1.23 |
2.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.11 |
3.22 |
3.01 |
5.01 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
4.88 |
5.29 |
5.53 |
9.85 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.34 |
13.14 |
13.29 |
27.29 |
Dividend Yield |
|
0.00% |
0.00% |
2.83% |
5.09% |
5.24% |
2.96% |
Earnings Yield |
|
0.00% |
0.00% |
7.50% |
7.61% |
7.53% |
3.66% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.03 |
1.15 |
1.15 |
1.71 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
6.51 |
6.67 |
7.22 |
12.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.30 |
9.19 |
9.90 |
16.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
13.53 |
12.81 |
14.10 |
24.14 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
18.05 |
16.20 |
17.84 |
33.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
9.56 |
8.47 |
8.34 |
15.60 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
18.55 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.76 |
0.82 |
0.75 |
0.73 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.76 |
0.74 |
0.72 |
0.70 |
Financial Leverage |
|
0.00 |
-0.41 |
-0.05 |
0.30 |
0.32 |
0.41 |
Leverage Ratio |
|
0.00 |
1.97 |
2.00 |
2.08 |
2.11 |
2.09 |
Compound Leverage Factor |
|
0.00 |
1.99 |
2.09 |
2.09 |
2.24 |
2.14 |
Debt to Total Capital |
|
0.00% |
0.00% |
43.10% |
44.93% |
43.01% |
42.13% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.14% |
4.37% |
2.20% |
1.82% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
42.96% |
40.55% |
40.81% |
40.30% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
3.67% |
2.11% |
1.95% |
1.88% |
1.69% |
Common Equity to Total Capital |
|
0.00% |
96.33% |
54.79% |
53.12% |
55.11% |
56.19% |
Debt to EBITDA |
|
0.00 |
0.00 |
5.18 |
5.07 |
4.81 |
4.82 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
2.08 |
1.69 |
2.10 |
2.92 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
5.16 |
4.58 |
4.56 |
4.61 |
Debt to NOPAT |
|
0.00 |
0.00 |
10.06 |
8.95 |
8.66 |
9.74 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
4.04 |
2.98 |
3.79 |
5.91 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
10.02 |
8.07 |
8.22 |
9.32 |
Altman Z-Score |
|
0.00 |
0.00 |
0.96 |
0.95 |
1.01 |
1.47 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.67% |
3.69% |
3.62% |
3.41% |
3.10% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.15 |
2.03 |
0.43 |
0.63 |
0.73 |
Quick Ratio |
|
0.00 |
0.13 |
1.72 |
0.36 |
0.48 |
0.56 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,190 |
-2,508 |
331 |
-42 |
-832 |
Operating Cash Flow to CapEx |
|
184.83% |
115.25% |
408.57% |
229.43% |
103.37% |
218.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.38 |
-22.39 |
2.21 |
-0.28 |
-5.27 |
Operating Cash Flow to Interest Expense |
|
5.20 |
5.28 |
5.11 |
4.83 |
5.32 |
4.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.39 |
0.70 |
3.86 |
2.73 |
0.17 |
2.61 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.09 |
0.10 |
0.11 |
0.10 |
0.10 |
Accounts Receivable Turnover |
|
0.00 |
5.98 |
5.69 |
5.58 |
5.85 |
6.02 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.22 |
0.24 |
0.25 |
0.22 |
0.20 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
60.99 |
64.09 |
65.46 |
62.35 |
60.65 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
60.99 |
64.09 |
65.46 |
62.35 |
60.65 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,495 |
5,306 |
5,354 |
5,769 |
6,957 |
Invested Capital Turnover |
|
0.00 |
0.60 |
0.22 |
0.17 |
0.17 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,495 |
2,811 |
48 |
415 |
1,188 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
5,468 |
6,137 |
6,656 |
11,903 |
Market Capitalization |
|
0.00 |
0.00 |
4,096 |
4,862 |
5,103 |
9,660 |
Book Value per Share |
|
$0.00 |
$42.12 |
$40.03 |
$41.42 |
$42.68 |
$47.62 |
Tangible Book Value per Share |
|
$0.00 |
$15.10 |
$13.61 |
$15.60 |
$17.51 |
$19.86 |
Total Capital |
|
0.00 |
4,228 |
7,067 |
7,543 |
7,510 |
8,235 |
Total Debt |
|
0.00 |
0.00 |
3,046 |
3,389 |
3,230 |
3,469 |
Total Long-Term Debt |
|
0.00 |
0.00 |
3,036 |
3,059 |
3,065 |
3,319 |
Net Debt |
|
0.00 |
-1,733 |
1,223 |
1,128 |
1,412 |
2,104 |
Capital Expenditures (CapEx) |
|
211 |
518 |
140 |
316 |
772 |
350 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2,847 |
61 |
-83 |
-53 |
-34 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2,805 |
193 |
-22 |
3.00 |
34 |
Net Working Capital (NWC) |
|
0.00 |
-2,805 |
183 |
-352 |
-162 |
-116 |
Net Nonoperating Expense (NNE) |
|
-23 |
-19 |
-15 |
-3.17 |
-23 |
-11 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-1,733 |
1,285 |
1,200 |
1,489 |
2,191 |
Total Depreciation and Amortization (D&A) |
|
110 |
169 |
184 |
189 |
200 |
227 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-377.59% |
7.26% |
-9.02% |
-5.75% |
-3.47% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-372.02% |
22.98% |
-2.39% |
0.33% |
3.47% |
Net Working Capital to Revenue |
|
0.00% |
-372.02% |
21.79% |
-38.26% |
-17.57% |
-11.82% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$3.17 |
$3.83 |
$3.97 |
$3.63 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
96.70M |
96.70M |
96.90M |
97.60M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$3.16 |
$3.81 |
$3.94 |
$3.60 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
96.90M |
97.20M |
97.50M |
98.40M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
96.74M |
96.89M |
96.98M |
101.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
197 |
303 |
316 |
361 |
370 |
356 |
Normalized NOPAT Margin |
|
39.17% |
40.24% |
37.59% |
39.20% |
40.12% |
36.30% |
Pre Tax Income Margin |
|
57.94% |
58.36% |
50.24% |
52.39% |
54.23% |
51.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.48 |
3.86 |
3.61 |
3.19 |
3.15 |
3.12 |
NOPAT to Interest Expense |
|
2.62 |
2.70 |
2.70 |
2.53 |
2.49 |
2.25 |
EBIT Less CapEx to Interest Expense |
|
0.67 |
-0.73 |
2.36 |
1.09 |
-2.00 |
0.91 |
NOPAT Less CapEx to Interest Expense |
|
-0.19 |
-1.89 |
1.45 |
0.42 |
-2.66 |
0.04 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
10.00% |
3.70% |
180.82% |
67.54% |
70.96% |
80.93% |
Augmented Payout Ratio |
|
10.00% |
3.70% |
180.82% |
67.54% |
70.96% |
80.93% |