Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
27.93% |
30.22% |
31.28% |
17.96% |
13.11% |
9.37% |
19.08% |
35.61% |
4.08% |
5.86% |
EBITDA Growth |
|
69.03% |
46.01% |
28.66% |
17.41% |
31.71% |
24.80% |
16.71% |
58.69% |
7.15% |
4.36% |
EBIT Growth |
|
77.33% |
44.05% |
12.04% |
25.74% |
30.24% |
33.77% |
16.62% |
83.17% |
7.31% |
3.57% |
NOPAT Growth |
|
79.51% |
49.81% |
28.52% |
29.17% |
26.14% |
34.55% |
19.64% |
77.22% |
6.14% |
4.93% |
Net Income Growth |
|
90.33% |
44.95% |
7.04% |
33.08% |
24.50% |
42.66% |
22.17% |
88.05% |
9.09% |
5.29% |
EPS Growth |
|
525.00% |
44.71% |
5.69% |
34.62% |
30.29% |
43.42% |
22.63% |
93.02% |
11.24% |
5.69% |
Operating Cash Flow Growth |
|
76.24% |
112.08% |
-6.13% |
40.51% |
27.36% |
46.90% |
-23.50% |
100.94% |
22.42% |
-0.06% |
Free Cash Flow Firm Growth |
|
-845.92% |
86.05% |
-850.28% |
102.51% |
315.39% |
442.77% |
-296.26% |
155.89% |
244.99% |
-27.35% |
Invested Capital Growth |
|
86.39% |
21.83% |
56.00% |
14.19% |
14.11% |
8.64% |
40.44% |
19.14% |
1.73% |
8.81% |
Revenue Q/Q Growth |
|
7.50% |
5.18% |
6.18% |
4.15% |
3.29% |
2.49% |
4.92% |
6.07% |
1.25% |
1.01% |
EBITDA Q/Q Growth |
|
17.16% |
5.25% |
2.24% |
7.02% |
7.83% |
5.08% |
2.89% |
13.65% |
-0.40% |
0.80% |
EBIT Q/Q Growth |
|
18.11% |
4.55% |
-3.39% |
12.35% |
7.28% |
6.59% |
2.11% |
18.55% |
-1.25% |
0.13% |
NOPAT Q/Q Growth |
|
14.12% |
7.12% |
9.03% |
5.83% |
5.20% |
7.45% |
2.49% |
18.06% |
-2.12% |
1.30% |
Net Income Q/Q Growth |
|
18.99% |
4.90% |
-0.70% |
11.58% |
4.15% |
9.76% |
1.34% |
21.34% |
-1.57% |
0.83% |
EPS Q/Q Growth |
|
0.00% |
4.24% |
-0.76% |
12.18% |
5.07% |
9.73% |
1.52% |
22.27% |
-1.26% |
1.11% |
Operating Cash Flow Q/Q Growth |
|
1.55% |
22.08% |
-4.52% |
14.66% |
-8.36% |
12.69% |
-9.83% |
26.04% |
3.17% |
-4.20% |
Free Cash Flow Firm Q/Q Growth |
|
-11.32% |
50.69% |
6.10% |
-34.41% |
-77.09% |
60.03% |
-370.95% |
166.94% |
7.17% |
-27.75% |
Invested Capital Q/Q Growth |
|
12.49% |
6.29% |
3.25% |
3.90% |
11.85% |
7.88% |
19.54% |
1.17% |
-0.82% |
5.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.41% |
29.25% |
28.60% |
27.80% |
28.77% |
30.85% |
29.94% |
31.01% |
33.50% |
33.81% |
EBITDA Margin |
|
10.44% |
11.70% |
11.47% |
11.42% |
13.29% |
15.17% |
14.87% |
17.40% |
17.91% |
17.66% |
Operating Margin |
|
6.78% |
7.65% |
6.56% |
6.98% |
8.02% |
9.79% |
9.54% |
12.94% |
13.28% |
13.00% |
EBIT Margin |
|
6.89% |
7.62% |
6.51% |
6.94% |
7.99% |
9.77% |
9.56% |
12.92% |
13.32% |
13.03% |
Profit (Net Income) Margin |
|
4.00% |
4.45% |
3.63% |
4.10% |
4.51% |
5.88% |
6.03% |
8.37% |
8.77% |
8.72% |
Tax Burden Percent |
|
63.24% |
64.48% |
73.70% |
75.84% |
73.60% |
74.13% |
76.40% |
73.66% |
73.16% |
74.08% |
Interest Burden Percent |
|
91.81% |
90.61% |
75.73% |
77.89% |
76.72% |
81.24% |
82.58% |
87.94% |
90.00% |
90.37% |
Effective Tax Rate |
|
36.76% |
35.52% |
26.30% |
24.16% |
26.40% |
25.87% |
23.60% |
26.34% |
26.84% |
25.92% |
Return on Invested Capital (ROIC) |
|
14.72% |
15.28% |
13.96% |
13.82% |
15.27% |
18.48% |
17.66% |
24.45% |
23.66% |
23.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.60% |
12.40% |
7.48% |
8.76% |
9.56% |
12.24% |
12.09% |
19.15% |
18.95% |
18.37% |
Return on Net Nonoperating Assets (RNNOA) |
|
10.98% |
13.36% |
8.61% |
14.04% |
16.25% |
15.69% |
14.62% |
24.63% |
18.22% |
13.73% |
Return on Equity (ROE) |
|
25.70% |
28.63% |
22.57% |
27.86% |
31.52% |
34.17% |
32.28% |
49.08% |
41.88% |
37.31% |
Cash Return on Invested Capital (CROIC) |
|
-45.61% |
-4.41% |
-29.78% |
0.57% |
2.09% |
10.19% |
-15.98% |
6.98% |
21.94% |
15.14% |
Operating Return on Assets (OROA) |
|
15.03% |
15.74% |
12.28% |
11.78% |
12.48% |
14.12% |
13.26% |
20.10% |
19.69% |
18.97% |
Return on Assets (ROA) |
|
8.73% |
9.20% |
6.85% |
6.96% |
7.05% |
8.50% |
8.36% |
13.02% |
12.96% |
12.70% |
Return on Common Equity (ROCE) |
|
25.70% |
28.63% |
22.57% |
27.86% |
31.52% |
34.17% |
32.28% |
49.08% |
41.88% |
37.31% |
Return on Equity Simple (ROE_SIMPLE) |
|
23.16% |
24.96% |
19.54% |
30.00% |
27.26% |
30.47% |
28.50% |
45.27% |
36.36% |
36.38% |
Net Operating Profit after Tax (NOPAT) |
|
28 |
43 |
55 |
71 |
89 |
120 |
144 |
254 |
270 |
283 |
NOPAT Margin |
|
4.29% |
4.94% |
4.83% |
5.29% |
5.90% |
7.26% |
7.29% |
9.53% |
9.72% |
9.63% |
Net Nonoperating Expense Percent (NNEP) |
|
2.13% |
2.87% |
6.48% |
5.06% |
5.72% |
6.24% |
5.56% |
5.30% |
4.71% |
5.20% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
18.69% |
17.56% |
17.93% |
Cost of Revenue to Revenue |
|
71.59% |
70.75% |
71.40% |
72.20% |
71.24% |
69.15% |
70.06% |
68.99% |
66.50% |
66.19% |
SG&A Expenses to Revenue |
|
20.68% |
20.29% |
19.68% |
18.93% |
19.13% |
19.34% |
18.57% |
17.03% |
18.61% |
19.20% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
21.63% |
21.60% |
22.05% |
20.83% |
20.75% |
21.06% |
20.40% |
18.07% |
20.21% |
20.81% |
Earnings before Interest and Taxes (EBIT) |
|
46 |
66 |
74 |
93 |
121 |
161 |
188 |
345 |
370 |
383 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69 |
101 |
130 |
153 |
201 |
251 |
293 |
465 |
498 |
519 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.40 |
7.95 |
10.81 |
5.42 |
7.78 |
8.95 |
9.46 |
4.81 |
7.65 |
6.99 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,830.91 |
2,241.74 |
Price to Revenue (P/Rev) |
|
1.11 |
1.42 |
2.01 |
0.74 |
1.29 |
1.73 |
2.00 |
0.89 |
1.85 |
1.68 |
Price to Earnings (P/E) |
|
27.63 |
31.83 |
54.67 |
18.43 |
31.65 |
29.39 |
30.98 |
8.98 |
21.65 |
19.12 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.90% |
1.52% |
0.73% |
1.51% |
Earnings Yield |
|
3.62% |
3.14% |
1.83% |
5.43% |
3.16% |
3.40% |
3.23% |
11.14% |
4.62% |
5.23% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.46 |
4.49 |
5.33 |
2.48 |
3.72 |
4.75 |
4.71 |
2.66 |
4.87 |
4.37 |
Enterprise Value to Revenue (EV/Rev) |
|
1.31 |
1.59 |
2.25 |
1.01 |
1.53 |
1.94 |
2.27 |
1.13 |
2.02 |
1.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.57 |
13.62 |
19.58 |
8.87 |
11.53 |
12.82 |
15.29 |
6.48 |
11.27 |
10.55 |
Enterprise Value to EBIT (EV/EBIT) |
|
19.04 |
20.91 |
34.51 |
14.59 |
19.20 |
19.91 |
23.77 |
8.73 |
15.15 |
14.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.59 |
32.30 |
46.48 |
19.13 |
25.99 |
26.79 |
31.18 |
11.83 |
20.77 |
19.34 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.17 |
18.78 |
36.99 |
14.00 |
18.83 |
17.78 |
32.37 |
10.83 |
16.48 |
16.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
460.78 |
190.03 |
48.57 |
0.00 |
41.47 |
22.39 |
30.11 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.26 |
1.08 |
1.71 |
2.54 |
2.35 |
1.84 |
2.08 |
1.76 |
1.29 |
1.24 |
Long-Term Debt to Equity |
|
1.09 |
0.93 |
1.60 |
2.39 |
2.19 |
1.71 |
2.00 |
1.70 |
1.25 |
1.19 |
Financial Leverage |
|
0.87 |
1.08 |
1.15 |
1.60 |
1.70 |
1.28 |
1.21 |
1.29 |
0.96 |
0.75 |
Leverage Ratio |
|
2.95 |
3.11 |
3.29 |
4.00 |
4.47 |
4.02 |
3.86 |
3.77 |
3.23 |
2.94 |
Compound Leverage Factor |
|
2.70 |
2.82 |
2.49 |
3.12 |
3.43 |
3.26 |
3.19 |
3.32 |
2.91 |
2.66 |
Debt to Total Capital |
|
55.65% |
51.99% |
63.08% |
71.75% |
70.17% |
64.84% |
67.51% |
63.74% |
56.41% |
55.36% |
Short-Term Debt to Total Capital |
|
7.14% |
7.52% |
3.91% |
4.25% |
4.73% |
4.87% |
2.40% |
2.28% |
2.09% |
2.05% |
Long-Term Debt to Total Capital |
|
48.51% |
44.47% |
59.17% |
67.50% |
65.45% |
59.97% |
65.11% |
61.47% |
54.31% |
53.31% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
44.35% |
48.01% |
36.92% |
28.25% |
29.83% |
35.16% |
32.49% |
36.26% |
43.59% |
44.64% |
Debt to EBITDA |
|
2.08 |
1.65 |
2.77 |
3.04 |
2.93 |
2.35 |
2.96 |
1.87 |
1.74 |
1.68 |
Net Debt to EBITDA |
|
1.98 |
1.51 |
2.06 |
2.38 |
1.85 |
1.42 |
1.82 |
1.37 |
0.97 |
1.05 |
Long-Term Debt to EBITDA |
|
1.81 |
1.41 |
2.60 |
2.86 |
2.73 |
2.17 |
2.85 |
1.80 |
1.68 |
1.62 |
Debt to NOPAT |
|
5.05 |
3.91 |
6.57 |
6.56 |
6.60 |
4.91 |
6.03 |
3.41 |
3.21 |
3.09 |
Net Debt to NOPAT |
|
4.81 |
3.57 |
4.88 |
5.13 |
4.18 |
2.98 |
3.71 |
2.51 |
1.78 |
1.93 |
Long-Term Debt to NOPAT |
|
4.41 |
3.35 |
6.16 |
6.17 |
6.15 |
4.54 |
5.82 |
3.29 |
3.09 |
2.97 |
Altman Z-Score |
|
3.93 |
4.90 |
4.86 |
3.39 |
3.73 |
4.52 |
4.18 |
4.03 |
5.29 |
5.22 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.54 |
1.48 |
2.22 |
2.27 |
2.72 |
2.64 |
2.79 |
2.70 |
3.09 |
2.94 |
Quick Ratio |
|
1.13 |
1.10 |
1.71 |
1.73 |
2.15 |
2.11 |
2.10 |
1.91 |
2.34 |
2.12 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-88 |
-12 |
-117 |
2.94 |
12 |
66 |
-130 |
73 |
250 |
182 |
Operating Cash Flow to CapEx |
|
129.53% |
278.35% |
223.95% |
290.42% |
249.09% |
557.99% |
403.21% |
637.39% |
577.59% |
396.73% |
Free Cash Flow to Firm to Interest Expense |
|
-23.56 |
-1.99 |
-6.72 |
0.14 |
0.43 |
2.19 |
-3.96 |
1.75 |
6.77 |
4.93 |
Operating Cash Flow to Interest Expense |
|
9.24 |
11.86 |
3.96 |
4.71 |
4.38 |
5.97 |
4.22 |
6.68 |
9.19 |
9.21 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.11 |
7.60 |
2.19 |
3.09 |
2.62 |
4.90 |
3.17 |
5.63 |
7.60 |
6.89 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.18 |
2.07 |
1.89 |
1.70 |
1.56 |
1.45 |
1.39 |
1.56 |
1.48 |
1.46 |
Accounts Receivable Turnover |
|
7.55 |
7.45 |
7.33 |
6.77 |
6.59 |
6.47 |
6.80 |
7.52 |
6.77 |
6.86 |
Inventory Turnover |
|
17.80 |
17.55 |
18.26 |
17.62 |
15.86 |
15.06 |
12.53 |
11.53 |
10.89 |
10.89 |
Fixed Asset Turnover |
|
13.67 |
13.77 |
15.22 |
15.61 |
15.38 |
0.00 |
0.00 |
0.00 |
0.00 |
18.85 |
Accounts Payable Turnover |
|
9.74 |
10.28 |
10.41 |
10.47 |
11.00 |
11.41 |
11.78 |
13.07 |
12.01 |
12.76 |
Days Sales Outstanding (DSO) |
|
48.32 |
48.99 |
49.81 |
53.92 |
55.37 |
56.42 |
53.70 |
48.53 |
53.89 |
53.19 |
Days Inventory Outstanding (DIO) |
|
20.51 |
20.79 |
19.98 |
20.71 |
23.01 |
24.23 |
29.14 |
31.67 |
33.52 |
33.50 |
Days Payable Outstanding (DPO) |
|
37.49 |
35.51 |
35.05 |
34.87 |
33.19 |
31.98 |
30.99 |
27.93 |
30.40 |
28.61 |
Cash Conversion Cycle (CCC) |
|
31.34 |
34.28 |
34.74 |
39.76 |
45.19 |
48.67 |
51.86 |
52.27 |
57.01 |
58.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
251 |
306 |
478 |
545 |
622 |
676 |
950 |
1,132 |
1,151 |
1,253 |
Invested Capital Turnover |
|
3.43 |
3.10 |
2.89 |
2.61 |
2.59 |
2.55 |
2.42 |
2.57 |
2.43 |
2.45 |
Increase / (Decrease) in Invested Capital |
|
116 |
55 |
171 |
68 |
77 |
54 |
273 |
182 |
20 |
101 |
Enterprise Value (EV) |
|
870 |
1,376 |
2,544 |
1,353 |
2,317 |
3,215 |
4,476 |
3,011 |
5,607 |
5,479 |
Market Capitalization |
|
733 |
1,223 |
2,277 |
990 |
1,945 |
2,858 |
3,944 |
2,373 |
5,127 |
4,932 |
Book Value per Share |
|
$3.65 |
$4.89 |
$6.61 |
$5.84 |
$8.33 |
$10.71 |
$14.03 |
$17.25 |
$23.59 |
$25.06 |
Tangible Book Value per Share |
|
($1.38) |
($1.25) |
($2.60) |
($4.49) |
($3.30) |
($2.32) |
($5.73) |
($5.72) |
$0.10 |
$0.08 |
Total Capital |
|
258 |
321 |
570 |
646 |
838 |
908 |
1,283 |
1,361 |
1,538 |
1,580 |
Total Debt |
|
144 |
167 |
360 |
463 |
588 |
589 |
866 |
868 |
867 |
875 |
Total Long-Term Debt |
|
125 |
143 |
337 |
436 |
549 |
544 |
835 |
837 |
835 |
842 |
Net Debt |
|
137 |
152 |
267 |
363 |
372 |
357 |
533 |
638 |
481 |
547 |
Capital Expenditures (CapEx) |
|
27 |
26 |
31 |
33 |
49 |
32 |
34 |
44 |
59 |
86 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
64 |
72 |
125 |
157 |
192 |
200 |
249 |
358 |
369 |
401 |
Debt-free Net Working Capital (DFNWC) |
|
71 |
86 |
217 |
257 |
407 |
432 |
583 |
587 |
756 |
728 |
Net Working Capital (NWC) |
|
53 |
62 |
195 |
230 |
368 |
387 |
552 |
556 |
724 |
696 |
Net Nonoperating Expense (NNE) |
|
1.91 |
4.15 |
14 |
16 |
21 |
23 |
25 |
31 |
26 |
27 |
Net Nonoperating Obligations (NNO) |
|
137 |
152 |
267 |
363 |
372 |
357 |
533 |
638 |
481 |
547 |
Total Depreciation and Amortization (D&A) |
|
24 |
35 |
56 |
60 |
80 |
89 |
104 |
120 |
128 |
136 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.72% |
8.33% |
11.02% |
11.73% |
12.67% |
12.11% |
12.65% |
13.40% |
13.29% |
13.62% |
Debt-free Net Working Capital to Revenue |
|
10.75% |
10.01% |
19.19% |
19.25% |
26.95% |
26.11% |
29.59% |
22.00% |
27.20% |
24.76% |
Net Working Capital to Revenue |
|
7.97% |
7.22% |
17.22% |
17.20% |
24.33% |
23.44% |
28.03% |
20.84% |
26.04% |
23.66% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.85 |
$1.23 |
$1.30 |
$1.76 |
$2.29 |
$3.30 |
$4.04 |
$7.78 |
$8.65 |
$9.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
31.30M |
31.30M |
31.64M |
31.11M |
29.75M |
29.50M |
29.37M |
28.71M |
28.16M |
28.03M |
Adjusted Diluted Earnings per Share |
|
$0.85 |
$1.23 |
$1.30 |
$1.75 |
$2.28 |
$3.27 |
$4.01 |
$7.74 |
$8.61 |
$9.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
31.33M |
31.36M |
31.76M |
31.23M |
29.87M |
29.72M |
29.63M |
28.87M |
28.31M |
28.19M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.85 |
$1.23 |
$1.30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
31.36M |
31.77M |
31.86M |
29.92M |
30.02M |
29.62M |
33.27M |
28.31M |
28.37M |
27.76M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
43 |
55 |
71 |
89 |
120 |
143 |
243 |
270 |
287 |
Normalized NOPAT Margin |
|
4.29% |
4.94% |
4.83% |
5.29% |
5.90% |
7.25% |
7.25% |
9.09% |
9.72% |
9.76% |
Pre Tax Income Margin |
|
6.33% |
6.91% |
4.93% |
5.40% |
6.13% |
7.93% |
7.90% |
11.36% |
11.99% |
11.78% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
12.22 |
10.65 |
4.24 |
4.52 |
4.30 |
5.33 |
5.74 |
8.29 |
10.00 |
10.39 |
NOPAT to Interest Expense |
|
7.61 |
6.89 |
3.15 |
3.45 |
3.17 |
3.96 |
4.38 |
6.12 |
7.30 |
7.68 |
EBIT Less CapEx to Interest Expense |
|
5.08 |
6.39 |
2.47 |
2.90 |
2.54 |
4.26 |
4.70 |
7.24 |
8.41 |
8.07 |
NOPAT Less CapEx to Interest Expense |
|
0.47 |
2.63 |
1.38 |
1.83 |
1.42 |
2.89 |
3.33 |
5.07 |
5.71 |
5.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
11.88% |
7.95% |
10.85% |
7.22% |
9.88% |
6.46% |
37.21% |
33.03% |
27.82% |
33.87% |
Augmented Payout Ratio |
|
34.89% |
7.95% |
10.85% |
170.45% |
9.88% |
41.35% |
37.21% |
96.64% |
33.11% |
93.61% |