Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
3.40% |
2.00% |
-0.07% |
4.72% |
-2.39% |
12.89% |
2.84% |
EBITDA Growth |
|
0.00% |
2.21% |
6.40% |
0.21% |
18.67% |
-4.66% |
13.22% |
4.26% |
EBIT Growth |
|
0.00% |
2.41% |
8.93% |
-9.92% |
27.58% |
-1.94% |
13.70% |
4.45% |
NOPAT Growth |
|
0.00% |
2.36% |
7.25% |
-5.36% |
19.69% |
-1.48% |
13.05% |
3.95% |
Net Income Growth |
|
0.00% |
7.46% |
7.25% |
-11.95% |
28.65% |
-1.48% |
13.05% |
3.95% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
22.05% |
28.81% |
11.65% |
-16.09% |
6.75% |
Operating Cash Flow Growth |
|
0.00% |
7.13% |
6.03% |
18.04% |
14.66% |
-18.92% |
15.07% |
4.58% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-14.30% |
32.84% |
524.28% |
-160.20% |
128.62% |
-28.67% |
Invested Capital Growth |
|
0.00% |
2.53% |
5.08% |
1.06% |
-59.76% |
151.41% |
4.46% |
8.45% |
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 |
|
14.54% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
16.55% |
16.36% |
17.07% |
17.12% |
19.40% |
18.94% |
19.00% |
19.26% |
Operating Margin |
|
13.72% |
12.95% |
13.85% |
13.40% |
15.16% |
15.29% |
15.37% |
15.61% |
EBIT Margin |
|
13.07% |
12.95% |
13.83% |
12.47% |
15.19% |
15.26% |
15.37% |
15.61% |
Profit (Net Income) Margin |
|
9.55% |
9.92% |
10.43% |
9.19% |
11.29% |
11.39% |
11.41% |
11.53% |
Tax Burden Percent |
|
73.01% |
76.61% |
75.33% |
73.72% |
74.49% |
74.54% |
74.22% |
73.89% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.13% |
100.00% |
99.81% |
100.20% |
100.05% |
100.03% |
Effective Tax Rate |
|
26.99% |
23.39% |
24.67% |
26.28% |
25.51% |
25.46% |
25.78% |
26.11% |
Return on Invested Capital (ROIC) |
|
13.77% |
13.92% |
14.38% |
13.21% |
22.43% |
21.91% |
16.94% |
16.53% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.72% |
13.92% |
14.38% |
9.03% |
22.43% |
21.91% |
16.94% |
16.53% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.92% |
3.57% |
3.95% |
2.55% |
9.60% |
10.50% |
4.16% |
2.57% |
Return on Equity (ROE) |
|
16.69% |
17.49% |
18.33% |
15.76% |
32.03% |
32.41% |
21.09% |
19.10% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
11.42% |
9.43% |
12.16% |
107.65% |
-64.26% |
12.57% |
8.42% |
Operating Return on Assets (OROA) |
|
12.44% |
12.62% |
13.44% |
10.74% |
12.35% |
12.46% |
14.29% |
14.11% |
Return on Assets (ROA) |
|
9.08% |
9.67% |
10.14% |
7.92% |
9.18% |
9.31% |
10.61% |
10.43% |
Return on Common Equity (ROCE) |
|
16.69% |
17.49% |
18.33% |
15.76% |
32.03% |
32.41% |
21.09% |
19.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.69% |
17.07% |
18.35% |
15.39% |
83.85% |
20.16% |
19.63% |
17.95% |
Net Operating Profit after Tax (NOPAT) |
|
870 |
891 |
955 |
904 |
1,082 |
1,066 |
1,205 |
1,253 |
NOPAT Margin |
|
10.02% |
9.92% |
10.43% |
9.88% |
11.29% |
11.39% |
11.41% |
11.53% |
Net Nonoperating Expense Percent (NNEP) |
|
3.05% |
0.00% |
0.00% |
4.18% |
0.00% |
0.00% |
0.00% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
14.30% |
13.97% |
Cost of Revenue to Revenue |
|
85.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
84.69% |
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% |
Operating Expenses to Revenue |
|
0.82% |
87.05% |
86.15% |
86.60% |
84.84% |
84.71% |
84.63% |
84.39% |
Earnings before Interest and Taxes (EBIT) |
|
1,135 |
1,163 |
1,267 |
1,141 |
1,456 |
1,427 |
1,623 |
1,695 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,438 |
1,469 |
1,563 |
1,567 |
1,859 |
1,773 |
2,007 |
2,092 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.25 |
3.33 |
17.05 |
3.49 |
3.81 |
3.84 |
Price to Tangible Book Value (P/TBV) |
|
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 |
2.41 |
1.99 |
2.30 |
1.98 |
2.21 |
2.47 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
23.14 |
21.66 |
20.34 |
17.33 |
19.41 |
21.37 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
4.32% |
4.62% |
4.92% |
5.77% |
5.15% |
4.68% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
3.48 |
2.85 |
8.48 |
2.90 |
3.37 |
3.51 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.59 |
2.14 |
2.45 |
2.15 |
2.32 |
2.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.17 |
12.53 |
12.63 |
11.37 |
12.22 |
13.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
18.72 |
17.21 |
16.13 |
14.12 |
15.11 |
16.33 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
24.82 |
21.71 |
21.70 |
18.90 |
20.35 |
22.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
19.19 |
13.46 |
14.04 |
14.86 |
15.72 |
16.96 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
37.86 |
23.60 |
4.52 |
0.00 |
27.41 |
43.37 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.30 |
0.27 |
0.34 |
0.49 |
2.19 |
0.45 |
0.37 |
0.29 |
Long-Term Debt to Equity |
|
0.28 |
0.22 |
0.32 |
0.45 |
2.19 |
0.44 |
0.23 |
0.29 |
Financial Leverage |
|
0.27 |
0.26 |
0.27 |
0.28 |
0.43 |
0.48 |
0.25 |
0.16 |
Leverage Ratio |
|
1.84 |
1.81 |
1.81 |
1.99 |
3.49 |
3.48 |
1.99 |
1.83 |
Compound Leverage Factor |
|
1.84 |
1.81 |
1.81 |
1.99 |
3.48 |
3.49 |
1.99 |
1.83 |
Debt to Total Capital |
|
23.09% |
21.22% |
25.30% |
33.06% |
68.62% |
31.00% |
27.17% |
22.19% |
Short-Term Debt to Total Capital |
|
1.52% |
4.11% |
1.23% |
2.86% |
0.00% |
0.89% |
10.16% |
0.01% |
Long-Term Debt to Total Capital |
|
21.57% |
17.11% |
24.07% |
30.19% |
68.62% |
30.11% |
17.01% |
22.18% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
76.91% |
78.78% |
74.70% |
66.94% |
31.39% |
69.00% |
72.83% |
77.81% |
Debt to EBITDA |
|
1.04 |
0.96 |
1.13 |
1.72 |
1.52 |
1.34 |
1.14 |
0.95 |
Net Debt to EBITDA |
|
0.94 |
0.86 |
1.02 |
0.90 |
0.80 |
0.94 |
0.56 |
0.43 |
Long-Term Debt to EBITDA |
|
0.97 |
0.77 |
1.07 |
1.57 |
1.52 |
1.30 |
0.71 |
0.95 |
Debt to NOPAT |
|
1.71 |
1.58 |
1.85 |
2.99 |
2.61 |
2.23 |
1.90 |
1.59 |
Net Debt to NOPAT |
|
1.55 |
1.42 |
1.68 |
1.56 |
1.37 |
1.57 |
0.94 |
0.73 |
Long-Term Debt to NOPAT |
|
1.60 |
1.27 |
1.76 |
2.73 |
2.61 |
2.16 |
1.19 |
1.59 |
Altman Z-Score |
|
0.00 |
0.00 |
5.00 |
3.38 |
3.42 |
3.80 |
4.52 |
5.05 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.20 |
1.00 |
1.13 |
1.35 |
2.09 |
1.36 |
1.19 |
1.60 |
Quick Ratio |
|
0.61 |
0.53 |
0.54 |
0.80 |
1.98 |
0.73 |
0.72 |
0.95 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
731 |
626 |
832 |
5,194 |
-3,126 |
895 |
638 |
Operating Cash Flow to CapEx |
|
1,205.81% |
1,042.52% |
1,008.21% |
1,508.86% |
1,737.13% |
1,194.47% |
1,322.06% |
2,009.41% |
Free Cash Flow to Firm to Interest Expense |
|
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 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.95 |
0.97 |
0.97 |
0.86 |
0.81 |
0.82 |
0.93 |
0.90 |
Accounts Receivable Turnover |
|
8.43 |
8.22 |
8.39 |
9.42 |
10.14 |
9.52 |
10.33 |
10.41 |
Inventory Turnover |
|
10.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
27.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
9.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
43.28 |
44.42 |
43.48 |
38.76 |
36.00 |
38.33 |
35.32 |
35.08 |
Days Inventory Outstanding (DIO) |
|
36.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
39.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
40.06 |
44.42 |
43.48 |
38.76 |
36.00 |
38.33 |
35.32 |
35.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,319 |
6,479 |
6,808 |
6,880 |
2,769 |
6,961 |
7,272 |
7,886 |
Invested Capital Turnover |
|
1.37 |
1.40 |
1.38 |
1.34 |
1.99 |
1.92 |
1.48 |
1.43 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
160 |
329 |
72 |
-4,111 |
4,192 |
310 |
615 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
23,711 |
19,631 |
23,485 |
20,153 |
24,525 |
27,686 |
Market Capitalization |
|
0.00 |
0.00 |
22,109 |
18,217 |
22,007 |
18,480 |
23,393 |
26,778 |
Book Value per Share |
|
$0.00 |
$18.67 |
$18.64 |
$20.34 |
$4.97 |
$21.53 |
$25.83 |
$29.93 |
Tangible Book Value per Share |
|
$0.00 |
($3.17) |
($3.79) |
($4.58) |
($21.35) |
($5.40) |
($3.22) |
($2.42) |
Total Capital |
|
6,458 |
6,623 |
6,970 |
8,166 |
4,112 |
7,664 |
8,430 |
8,968 |
Total Debt |
|
1,491 |
1,405 |
1,763 |
2,699 |
2,822 |
2,376 |
2,291 |
1,990 |
Total Long-Term Debt |
|
1,393 |
1,133 |
1,677 |
2,465 |
2,822 |
2,308 |
1,434 |
1,989 |
Net Debt |
|
1,352 |
1,262 |
1,601 |
1,414 |
1,478 |
1,673 |
1,132 |
908 |
Capital Expenditures (CapEx) |
|
90 |
112 |
123 |
97 |
96 |
114 |
118 |
81 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
340 |
116 |
206 |
-88 |
-62 |
204 |
271 |
255 |
Debt-free Net Working Capital (DFNWC) |
|
479 |
260 |
368 |
1,197 |
1,281 |
907 |
1,430 |
1,337 |
Net Working Capital (NWC) |
|
381 |
-12 |
282 |
963 |
1,281 |
839 |
574 |
1,336 |
Net Nonoperating Expense (NNE) |
|
41 |
0.00 |
0.00 |
63 |
-0.00 |
0.00 |
0.00 |
-0.00 |
Net Nonoperating Obligations (NNO) |
|
1,352 |
1,262 |
1,601 |
1,414 |
1,478 |
1,673 |
1,132 |
908 |
Total Depreciation and Amortization (D&A) |
|
302 |
306 |
297 |
426 |
404 |
345 |
384 |
397 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.91% |
1.30% |
2.25% |
-0.96% |
-0.65% |
2.18% |
2.57% |
2.35% |
Debt-free Net Working Capital to Revenue |
|
5.52% |
2.90% |
4.02% |
13.08% |
13.36% |
9.69% |
13.54% |
12.31% |
Net Working Capital to Revenue |
|
4.39% |
-0.13% |
3.08% |
10.52% |
13.36% |
8.96% |
5.43% |
12.30% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$4.02 |
$0.00 |
$0.00 |
$0.00 |
$6.13 |
$6.97 |
$5.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
279.37M |
268.80M |
259.64M |
245.62M |
237.75M |
233.16M |
227.90M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$3.95 |
$0.00 |
$0.00 |
$0.00 |
$6.04 |
$6.86 |
$5.41 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
279.37M |
268.80M |
259.64M |
245.62M |
237.75M |
233.16M |
227.90M |
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 |
279.37M |
268.80M |
259.64M |
245.62M |
237.75M |
233.16M |
227.90M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
922 |
891 |
955 |
1,033 |
1,082 |
1,066 |
1,205 |
1,253 |
Normalized NOPAT Margin |
|
10.62% |
9.92% |
10.43% |
11.29% |
11.29% |
11.39% |
11.41% |
11.53% |
Pre Tax Income Margin |
|
13.07% |
12.95% |
13.85% |
12.47% |
15.16% |
15.29% |
15.37% |
15.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
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 |
EBIT Less CapEx to Interest Expense |
|
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 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
120.43% |
71.74% |
91.91% |
100.36% |
112.06% |
67.09% |
52.87% |
59.17% |