Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
6.41% |
5.73% |
-2.91% |
-29.84% |
47.51% |
10.88% |
-0.60% |
1.54% |
EBITDA Growth |
|
0.00% |
7.93% |
0.54% |
-35.18% |
-101.05% |
28,760.03% |
-7.43% |
15.21% |
-9.91% |
EBIT Growth |
|
0.00% |
7.93% |
0.54% |
-35.18% |
-157.37% |
534.78% |
-7.37% |
18.91% |
-13.90% |
NOPAT Growth |
|
0.00% |
5.34% |
-0.55% |
-21.62% |
-138.52% |
645.21% |
-8.54% |
5.47% |
-20.83% |
Net Income Growth |
|
0.00% |
-12.00% |
1.11% |
-23.34% |
-173.41% |
418.34% |
-10.81% |
-1.47% |
-24.87% |
EPS Growth |
|
0.00% |
9.52% |
3.11% |
-23.49% |
-189.76% |
369.30% |
-4.56% |
3.41% |
-18.81% |
Operating Cash Flow Growth |
|
0.00% |
-101.44% |
10,110.64% |
-37.18% |
10.65% |
87.34% |
-117.62% |
352.57% |
-77.01% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
3.46% |
-61.07% |
152.74% |
-28.88% |
-15.14% |
53.72% |
2.72% |
Invested Capital Growth |
|
0.00% |
-1.97% |
-2.67% |
4.84% |
-20.96% |
14.80% |
12.65% |
7.10% |
1.93% |
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 |
|
27.84% |
29.13% |
27.71% |
24.95% |
12.57% |
32.17% |
30.63% |
27.32% |
30.69% |
EBITDA Margin |
|
14.37% |
14.58% |
13.86% |
9.25% |
-0.14% |
26.94% |
22.49% |
26.07% |
23.13% |
Operating Margin |
|
14.37% |
14.58% |
13.99% |
10.23% |
-8.35% |
22.22% |
18.64% |
19.99% |
18.90% |
EBIT Margin |
|
14.37% |
14.58% |
13.86% |
9.25% |
-7.57% |
22.31% |
18.64% |
22.29% |
18.90% |
Profit (Net Income) Margin |
|
14.74% |
12.19% |
11.65% |
9.20% |
-9.63% |
20.78% |
16.71% |
16.57% |
12.26% |
Tax Burden Percent |
|
108.26% |
88.96% |
91.08% |
104.00% |
83.16% |
97.22% |
95.61% |
94.58% |
77.98% |
Interest Burden Percent |
|
94.70% |
93.97% |
92.30% |
95.59% |
152.98% |
95.81% |
93.80% |
78.57% |
83.15% |
Effective Tax Rate |
|
1.48% |
3.84% |
5.74% |
-4.00% |
0.00% |
2.78% |
4.39% |
5.42% |
22.02% |
Return on Invested Capital (ROIC) |
|
13.65% |
14.52% |
14.79% |
11.47% |
-4.82% |
27.72% |
22.31% |
21.45% |
16.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.30% |
5.67% |
7.36% |
5.93% |
-15.46% |
23.25% |
17.10% |
13.25% |
9.80% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.32% |
1.55% |
2.21% |
2.31% |
-6.42% |
7.19% |
6.18% |
6.35% |
7.22% |
Return on Equity (ROE) |
|
17.97% |
16.07% |
17.00% |
13.78% |
-11.24% |
34.91% |
28.49% |
27.79% |
23.48% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
16.51% |
17.49% |
6.74% |
18.59% |
13.94% |
10.41% |
14.59% |
14.35% |
Operating Return on Assets (OROA) |
|
12.43% |
13.43% |
13.47% |
8.41% |
-4.81% |
21.17% |
18.36% |
20.65% |
17.10% |
Return on Assets (ROA) |
|
12.74% |
11.23% |
11.33% |
8.36% |
-6.12% |
19.72% |
16.47% |
15.34% |
11.09% |
Return on Common Equity (ROCE) |
|
17.97% |
16.07% |
17.00% |
13.66% |
-11.13% |
34.33% |
27.46% |
26.77% |
22.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.97% |
16.34% |
17.51% |
14.16% |
-12.24% |
31.63% |
28.77% |
27.26% |
27.52% |
Net Operating Profit after Tax (NOPAT) |
|
366 |
386 |
383 |
301 |
-116 |
631 |
577 |
609 |
482 |
NOPAT Margin |
|
14.16% |
14.02% |
13.18% |
10.64% |
-5.84% |
21.60% |
17.82% |
18.91% |
14.74% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.65% |
8.85% |
7.43% |
5.54% |
10.64% |
4.47% |
5.21% |
8.19% |
6.46% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
20.12% |
15.59% |
Cost of Revenue to Revenue |
|
72.16% |
70.87% |
72.29% |
75.05% |
87.43% |
67.83% |
69.37% |
71.90% |
69.31% |
SG&A Expenses to Revenue |
|
13.01% |
13.72% |
12.55% |
12.06% |
13.74% |
10.75% |
10.07% |
10.26% |
11.95% |
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 |
|
13.47% |
14.55% |
13.72% |
13.73% |
20.92% |
9.95% |
11.99% |
10.41% |
11.79% |
Earnings before Interest and Taxes (EBIT) |
|
372 |
401 |
403 |
261 |
-150 |
652 |
604 |
718 |
618 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
372 |
401 |
403 |
261 |
-2.75 |
787 |
729 |
840 |
756 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.14 |
3.16 |
3.36 |
4.29 |
2.84 |
3.07 |
5.74 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.62 |
4.78 |
4.93 |
6.28 |
3.93 |
4.27 |
9.24 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.09 |
2.01 |
2.64 |
2.73 |
1.58 |
1.81 |
2.44 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
17.93 |
22.35 |
0.00 |
13.15 |
10.34 |
10.79 |
20.62 |
Dividend Yield |
|
1.67% |
1.28% |
1.62% |
1.95% |
2.12% |
1.15% |
2.54% |
2.30% |
1.75% |
Earnings Yield |
|
0.00% |
0.00% |
5.58% |
4.47% |
0.00% |
7.60% |
9.68% |
9.26% |
4.85% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.62 |
2.45 |
2.74 |
3.52 |
2.21 |
2.34 |
3.20 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.30 |
2.33 |
2.93 |
2.93 |
1.87 |
2.13 |
2.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
16.61 |
25.14 |
0.00 |
10.87 |
8.30 |
8.17 |
12.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
16.61 |
25.14 |
0.00 |
13.13 |
10.02 |
9.55 |
15.48 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
17.47 |
21.86 |
0.00 |
13.56 |
10.48 |
11.26 |
19.86 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
12.80 |
19.99 |
15.95 |
12.56 |
0.00 |
22.63 |
137.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.77 |
37.20 |
12.99 |
26.96 |
22.46 |
16.56 |
22.50 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.28 |
0.31 |
0.35 |
0.50 |
0.68 |
0.36 |
0.54 |
0.55 |
1.12 |
Long-Term Debt to Equity |
|
0.28 |
0.31 |
0.35 |
0.50 |
0.68 |
0.36 |
0.46 |
0.39 |
0.92 |
Financial Leverage |
|
0.27 |
0.27 |
0.30 |
0.39 |
0.42 |
0.31 |
0.36 |
0.48 |
0.74 |
Leverage Ratio |
|
1.41 |
1.43 |
1.50 |
1.65 |
1.84 |
1.77 |
1.73 |
1.81 |
2.12 |
Compound Leverage Factor |
|
1.34 |
1.35 |
1.39 |
1.58 |
2.81 |
1.70 |
1.62 |
1.42 |
1.76 |
Debt to Total Capital |
|
22.06% |
23.50% |
25.68% |
33.21% |
40.62% |
26.55% |
34.93% |
35.32% |
52.89% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.19% |
9.91% |
9.70% |
Long-Term Debt to Total Capital |
|
22.06% |
23.50% |
25.68% |
33.21% |
40.62% |
26.55% |
29.74% |
25.41% |
43.19% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.19% |
0.00% |
2.22% |
2.75% |
2.03% |
2.26% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
77.94% |
76.50% |
74.32% |
65.60% |
59.38% |
71.23% |
62.33% |
62.65% |
44.85% |
Debt to EBITDA |
|
1.62 |
1.57 |
1.66 |
3.49 |
-388.27 |
0.88 |
1.39 |
1.27 |
2.16 |
Net Debt to EBITDA |
|
1.51 |
1.44 |
1.54 |
3.24 |
-204.34 |
0.65 |
1.18 |
1.17 |
2.03 |
Long-Term Debt to EBITDA |
|
1.62 |
1.57 |
1.66 |
3.49 |
-388.27 |
0.88 |
1.18 |
0.92 |
1.77 |
Debt to NOPAT |
|
1.64 |
1.63 |
1.74 |
3.03 |
-9.21 |
1.10 |
1.75 |
1.76 |
3.39 |
Net Debt to NOPAT |
|
1.53 |
1.50 |
1.62 |
2.82 |
-4.85 |
0.82 |
1.49 |
1.61 |
3.19 |
Long-Term Debt to NOPAT |
|
1.64 |
1.63 |
1.74 |
3.03 |
-9.21 |
1.10 |
1.49 |
1.26 |
2.77 |
Altman Z-Score |
|
0.00 |
0.00 |
6.05 |
4.75 |
3.74 |
6.65 |
4.52 |
4.80 |
4.30 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.87% |
0.97% |
1.67% |
3.62% |
3.67% |
3.85% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
5.68 |
5.06 |
3.99 |
3.58 |
4.29 |
3.12 |
2.69 |
2.33 |
2.22 |
Quick Ratio |
|
1.34 |
1.15 |
1.05 |
0.91 |
1.95 |
1.10 |
0.62 |
0.69 |
0.77 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
438 |
454 |
177 |
446 |
317 |
269 |
414 |
425 |
Operating Cash Flow to CapEx |
|
283.04% |
0.00% |
486.05% |
255.46% |
1,360.32% |
548.08% |
0.00% |
229.67% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
18.13 |
14.61 |
4.51 |
9.20 |
11.62 |
7.29 |
5.20 |
4.08 |
Operating Cash Flow to Interest Expense |
|
18.49 |
-0.22 |
16.85 |
8.39 |
7.49 |
24.93 |
-3.25 |
3.81 |
0.67 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.96 |
-0.19 |
13.39 |
5.11 |
6.94 |
20.38 |
-2.47 |
2.15 |
1.04 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.86 |
0.92 |
0.97 |
0.91 |
0.64 |
0.95 |
0.99 |
0.93 |
0.90 |
Accounts Receivable Turnover |
|
9.31 |
10.56 |
10.38 |
8.85 |
7.66 |
11.10 |
11.20 |
9.74 |
6.85 |
Inventory Turnover |
|
1.95 |
2.05 |
2.23 |
2.13 |
1.95 |
2.64 |
2.25 |
2.00 |
2.06 |
Fixed Asset Turnover |
|
2.40 |
2.60 |
2.87 |
2.84 |
2.09 |
3.11 |
3.09 |
2.81 |
2.79 |
Accounts Payable Turnover |
|
7.97 |
7.92 |
6.95 |
5.62 |
4.62 |
5.06 |
4.93 |
5.27 |
5.05 |
Days Sales Outstanding (DSO) |
|
39.21 |
34.57 |
35.17 |
41.24 |
47.66 |
32.87 |
32.59 |
37.47 |
53.28 |
Days Inventory Outstanding (DIO) |
|
186.84 |
177.91 |
163.68 |
171.53 |
187.54 |
138.31 |
162.39 |
182.46 |
177.11 |
Days Payable Outstanding (DPO) |
|
45.80 |
46.11 |
52.55 |
64.89 |
79.05 |
72.19 |
74.01 |
69.31 |
72.32 |
Cash Conversion Cycle (CCC) |
|
180.26 |
166.38 |
146.30 |
147.88 |
156.14 |
99.00 |
120.98 |
150.62 |
158.07 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,681 |
2,629 |
2,558 |
2,682 |
2,120 |
2,434 |
2,742 |
2,937 |
2,993 |
Invested Capital Turnover |
|
0.96 |
1.04 |
1.12 |
1.08 |
0.83 |
1.28 |
1.25 |
1.13 |
1.10 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-53 |
-70 |
124 |
-562 |
314 |
308 |
195 |
57 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
6,698 |
6,570 |
5,800 |
8,558 |
6,052 |
6,859 |
9,572 |
Market Capitalization |
|
0.00 |
0.00 |
6,076 |
5,689 |
5,239 |
7,985 |
5,112 |
5,819 |
7,966 |
Book Value per Share |
|
$0.00 |
$9.36 |
$8.83 |
$8.72 |
$7.82 |
$9.38 |
$9.38 |
$10.55 |
$8.16 |
Tangible Book Value per Share |
|
$0.00 |
$6.49 |
$6.00 |
$5.76 |
$5.33 |
$6.41 |
$6.77 |
$7.58 |
$5.07 |
Total Capital |
|
2,720 |
2,681 |
2,605 |
2,746 |
2,625 |
2,613 |
2,892 |
3,026 |
3,092 |
Total Debt |
|
600 |
630 |
669 |
912 |
1,067 |
694 |
1,010 |
1,069 |
1,636 |
Total Long-Term Debt |
|
600 |
630 |
669 |
912 |
1,067 |
694 |
860 |
769 |
1,336 |
Net Debt |
|
562 |
577 |
622 |
848 |
561 |
515 |
860 |
979 |
1,537 |
Capital Expenditures (CapEx) |
|
129 |
-0.54 |
108 |
129 |
27 |
124 |
-29 |
132 |
-38 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,066 |
997 |
989 |
1,028 |
680 |
804 |
1,085 |
1,174 |
1,222 |
Debt-free Net Working Capital (DFNWC) |
|
1,105 |
1,049 |
1,036 |
1,092 |
1,185 |
984 |
1,235 |
1,263 |
1,321 |
Net Working Capital (NWC) |
|
1,105 |
1,049 |
1,036 |
1,092 |
1,185 |
984 |
1,085 |
963 |
1,021 |
Net Nonoperating Expense (NNE) |
|
-15 |
50 |
45 |
41 |
75 |
24 |
36 |
75 |
81 |
Net Nonoperating Obligations (NNO) |
|
562 |
577 |
622 |
848 |
561 |
515 |
860 |
979 |
1,537 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
147 |
135 |
125 |
122 |
138 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
41.25% |
36.23% |
34.01% |
36.39% |
34.30% |
27.52% |
33.48% |
36.44% |
37.38% |
Debt-free Net Working Capital to Revenue |
|
42.73% |
38.15% |
35.62% |
38.66% |
59.80% |
33.66% |
38.12% |
39.23% |
40.40% |
Net Working Capital to Revenue |
|
42.73% |
38.15% |
35.62% |
38.66% |
59.80% |
33.66% |
33.49% |
29.91% |
31.22% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$1.62 |
$1.66 |
$1.27 |
($1.14) |
$0.00 |
$0.00 |
$0.00 |
$2.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
219.20M |
206.74M |
199.38M |
384.53M |
0.00 |
359.42M |
339.97M |
152.41M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.61 |
$1.66 |
$1.27 |
($1.14) |
$0.00 |
$2.93 |
$3.03 |
$2.46 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
219.20M |
206.74M |
199.38M |
384.53M |
0.00 |
359.42M |
339.97M |
152.41M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
219.20M |
206.74M |
199.38M |
384.53M |
0.00 |
359.42M |
339.97M |
152.41M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
378 |
408 |
416 |
235 |
-16 |
609 |
637 |
614 |
478 |
Normalized NOPAT Margin |
|
14.61% |
14.82% |
14.29% |
8.34% |
-0.82% |
20.82% |
19.65% |
19.05% |
14.61% |
Pre Tax Income Margin |
|
13.61% |
13.70% |
12.79% |
8.85% |
-11.58% |
21.37% |
17.48% |
17.52% |
15.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
18.87 |
16.58 |
12.99 |
6.67 |
-3.09 |
23.85 |
16.34 |
9.01 |
5.94 |
NOPAT to Interest Expense |
|
18.59 |
15.94 |
12.35 |
7.67 |
-2.39 |
23.10 |
15.62 |
7.64 |
4.63 |
EBIT Less CapEx to Interest Expense |
|
12.34 |
16.60 |
9.52 |
3.39 |
-3.64 |
19.30 |
17.11 |
7.36 |
6.30 |
NOPAT Less CapEx to Interest Expense |
|
12.06 |
15.97 |
8.88 |
4.39 |
-2.94 |
18.55 |
16.40 |
5.99 |
5.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.53% |
0.00% |
27.90% |
42.47% |
-16.02% |
14.90% |
0.00% |
24.70% |
0.00% |
Augmented Payout Ratio |
|
123.08% |
0.00% |
136.34% |
141.48% |
-28.19% |
55.27% |
0.00% |
92.26% |
0.00% |