Growth Metrics |
- |
- |
- |
Revenue Growth |
5.01% |
-5.69% |
9.03% |
EBITDA Growth |
46.68% |
-12.57% |
2.08% |
EBIT Growth |
47.55% |
-13.95% |
3.28% |
NOPAT Growth |
-67.50% |
-1.85% |
-2.01% |
Net Income Growth |
-62.90% |
-8.69% |
17.54% |
EPS Growth |
-66.22% |
-7.31% |
18.27% |
Operating Cash Flow Growth |
-57.44% |
386.53% |
-94.57% |
Free Cash Flow Firm Growth |
-139.36% |
35.15% |
-39.53% |
Invested Capital Growth |
56.55% |
29.12% |
26.07% |
Revenue Q/Q Growth |
-17.46% |
0.01% |
3.18% |
EBITDA Q/Q Growth |
-60.62% |
12.24% |
5.76% |
EBIT Q/Q Growth |
-61.02% |
12.82% |
5.97% |
NOPAT Q/Q Growth |
-62.20% |
24.88% |
5.87% |
Net Income Q/Q Growth |
1.42% |
25.35% |
-1.19% |
EPS Q/Q Growth |
-0.07% |
29.04% |
-0.93% |
Operating Cash Flow Q/Q Growth |
-9.94% |
6.25% |
-54.09% |
Free Cash Flow Firm Q/Q Growth |
-136.96% |
-349.02% |
64.19% |
Invested Capital Q/Q Growth |
28.13% |
37.02% |
3.13% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
23.47% |
22.53% |
21.30% |
EBITDA Margin |
13.45% |
12.47% |
11.68% |
Operating Margin |
13.25% |
12.09% |
11.45% |
EBIT Margin |
13.25% |
12.09% |
11.45% |
Profit (Net Income) Margin |
7.72% |
7.47% |
8.05% |
Tax Burden Percent |
70.52% |
80.44% |
76.32% |
Interest Burden Percent |
82.56% |
76.81% |
92.14% |
Effective Tax Rate |
29.48% |
19.56% |
23.68% |
Return on Invested Capital (ROIC) |
20.86% |
14.65% |
11.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
16.24% |
10.03% |
10.01% |
Return on Net Nonoperating Assets (RNNOA) |
59.89% |
28.03% |
23.75% |
Return on Equity (ROE) |
80.76% |
42.68% |
35.02% |
Cash Return on Invested Capital (CROIC) |
-23.22% |
-10.77% |
-11.80% |
Operating Return on Assets (OROA) |
15.86% |
13.18% |
13.50% |
Return on Assets (ROA) |
9.24% |
8.15% |
9.49% |
Return on Common Equity (ROCE) |
41.55% |
30.71% |
28.16% |
Return on Equity Simple (ROE_SIMPLE) |
58.87% |
35.39% |
30.24% |
Net Operating Profit after Tax (NOPAT) |
273 |
268 |
263 |
NOPAT Margin |
9.35% |
9.73% |
8.74% |
Net Nonoperating Expense Percent (NNEP) |
4.62% |
4.61% |
1.26% |
Return On Investment Capital (ROIC_SIMPLE) |
16.31% |
46.07% |
32.82% |
Cost of Revenue to Revenue |
76.53% |
77.47% |
78.70% |
SG&A Expenses to Revenue |
10.13% |
11.06% |
11.39% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
10.22% |
10.44% |
9.85% |
Earnings before Interest and Taxes (EBIT) |
387 |
333 |
344 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
393 |
344 |
351 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.04 |
0.95 |
1.60 |
Price to Tangible Book Value (P/TBV) |
1.04 |
0.95 |
1.60 |
Price to Revenue (P/Rev) |
0.09 |
0.15 |
0.35 |
Price to Earnings (P/E) |
1.00 |
1.79 |
3.79 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
99.74% |
55.72% |
26.39% |
Enterprise Value to Invested Capital (EV/IC) |
0.80 |
0.01 |
0.32 |
Enterprise Value to Revenue (EV/Rev) |
0.44 |
0.01 |
0.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
3.25 |
0.05 |
2.40 |
Enterprise Value to EBIT (EV/EBIT) |
3.30 |
0.06 |
2.44 |
Enterprise Value to NOPAT (EV/NOPAT) |
4.68 |
0.07 |
3.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
14.27 |
0.04 |
35.55 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
3.37 |
0.00 |
0.00 |
Long-Term Debt to Equity |
3.37 |
0.00 |
0.00 |
Financial Leverage |
3.69 |
2.79 |
2.37 |
Leverage Ratio |
8.74 |
5.24 |
3.69 |
Compound Leverage Factor |
7.22 |
4.02 |
3.40 |
Debt to Total Capital |
77.12% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
77.12% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
8.08% |
23.26% |
16.91% |
Noncontrolling Interests to Total Capital |
0.00% |
0.01% |
0.00% |
Common Equity to Total Capital |
14.80% |
76.74% |
83.10% |
Debt to EBITDA |
3.29 |
0.00 |
0.00 |
Net Debt to EBITDA |
2.25 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
3.29 |
0.00 |
0.00 |
Debt to NOPAT |
4.73 |
0.00 |
0.00 |
Net Debt to NOPAT |
3.24 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
4.73 |
0.00 |
0.00 |
Altman Z-Score |
1.64 |
2.49 |
2.88 |
Noncontrolling Interest Sharing Ratio |
48.55% |
28.05% |
19.58% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.59 |
0.00 |
0.00 |
Quick Ratio |
0.75 |
0.00 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-304 |
-197 |
-275 |
Operating Cash Flow to CapEx |
714.07% |
2,581.70% |
143.80% |
Free Cash Flow to Firm to Interest Expense |
-5.62 |
-2.47 |
-9.36 |
Operating Cash Flow to Interest Expense |
1.65 |
5.46 |
0.80 |
Operating Cash Flow Less CapEx to Interest Expense |
1.42 |
5.25 |
0.25 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
1.20 |
1.09 |
1.18 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
2.86 |
2.58 |
1.58 |
Fixed Asset Turnover |
0.00 |
92.23 |
77.67 |
Accounts Payable Turnover |
5.16 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
127.54 |
141.70 |
231.06 |
Days Payable Outstanding (DPO) |
70.70 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
56.84 |
141.70 |
231.06 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,598 |
2,063 |
2,601 |
Invested Capital Turnover |
2.23 |
1.51 |
1.29 |
Increase / (Decrease) in Invested Capital |
577 |
465 |
538 |
Enterprise Value (EV) |
1,277 |
18 |
840 |
Market Capitalization |
258 |
423 |
1,066 |
Book Value per Share |
$38.74 |
$73.25 |
$109.84 |
Tangible Book Value per Share |
$38.74 |
$73.25 |
$109.84 |
Total Capital |
1,674 |
582 |
800 |
Total Debt |
1,291 |
0.00 |
0.00 |
Total Long-Term Debt |
1,291 |
0.00 |
0.00 |
Net Debt |
884 |
-540 |
-361 |
Capital Expenditures (CapEx) |
13 |
17 |
16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-71 |
1,419 |
1,727 |
Debt-free Net Working Capital (DFNWC) |
262 |
1,862 |
1,945 |
Net Working Capital (NWC) |
262 |
1,862 |
1,945 |
Net Nonoperating Expense (NNE) |
48 |
62 |
21 |
Net Nonoperating Obligations (NNO) |
1,215 |
1,481 |
1,800 |
Total Depreciation and Amortization (D&A) |
5.83 |
10 |
6.69 |
Debt-free, Cash-free Net Working Capital to Revenue |
-2.42% |
51.49% |
57.48% |
Debt-free Net Working Capital to Revenue |
8.97% |
67.55% |
64.73% |
Net Working Capital to Revenue |
8.97% |
67.55% |
64.73% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$30.31 |
$28.76 |
$34.40 |
Adjusted Weighted Average Basic Shares Outstanding |
6.44M |
6.23M |
6.48M |
Adjusted Diluted Earnings per Share |
$29.00 |
$26.88 |
$31.79 |
Adjusted Weighted Average Diluted Shares Outstanding |
6.73M |
6.67M |
7.01M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
5.96M |
6.10M |
6.06M |
Normalized Net Operating Profit after Tax (NOPAT) |
273 |
268 |
263 |
Normalized NOPAT Margin |
9.35% |
9.73% |
8.74% |
Pre Tax Income Margin |
10.94% |
9.29% |
10.55% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
7.15 |
4.18 |
11.71 |
NOPAT to Interest Expense |
5.04 |
3.36 |
8.94 |
EBIT Less CapEx to Interest Expense |
6.92 |
3.97 |
11.15 |
NOPAT Less CapEx to Interest Expense |
4.81 |
3.15 |
8.38 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
4.73% |
5.18% |
4.41% |
Augmented Payout Ratio |
10.15% |
7.52% |
15.37% |