Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.41% |
13.36% |
-8.55% |
-100.00% |
0.00% |
28.36% |
15.45% |
-10.46% |
EBITDA Growth |
|
0.00% |
-11.16% |
54.67% |
3.31% |
130.54% |
-61.03% |
57.20% |
1.45% |
-4.35% |
EBIT Growth |
|
0.00% |
-17.26% |
81.25% |
2.17% |
220.64% |
-72.18% |
81.38% |
1.24% |
-8.47% |
NOPAT Growth |
|
0.00% |
-10.93% |
95.91% |
-53.08% |
221.83% |
-73.64% |
40.12% |
25.09% |
-9.84% |
Net Income Growth |
|
0.00% |
165.11% |
-49.08% |
-60.18% |
-21.10% |
45.03% |
36.39% |
211.50% |
-69.98% |
EPS Growth |
|
0.00% |
165.11% |
199.06% |
-56.51% |
-18.24% |
128.93% |
-21.78% |
226.31% |
-70.91% |
Operating Cash Flow Growth |
|
0.00% |
-14.05% |
-3.76% |
-82.08% |
363.41% |
17.63% |
36.53% |
14.75% |
-9.30% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
92.55% |
87.37% |
2,729.55% |
-53.75% |
-627.44% |
430.37% |
-95.03% |
Invested Capital Growth |
|
0.00% |
0.00% |
21.06% |
6.21% |
-1.24% |
-3.93% |
52.39% |
-94.24% |
-2.76% |
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 |
|
24.41% |
21.34% |
22.90% |
19.22% |
0.00% |
97.62% |
99.09% |
21.54% |
99.10% |
EBITDA Margin |
|
27.55% |
24.38% |
33.26% |
31.04% |
0.00% |
28.86% |
35.35% |
31.06% |
33.17% |
Operating Margin |
|
24.41% |
21.34% |
22.90% |
19.22% |
0.00% |
17.57% |
23.69% |
21.54% |
22.54% |
EBIT Margin |
|
17.63% |
14.53% |
23.23% |
19.49% |
0.00% |
17.99% |
25.43% |
22.30% |
22.79% |
Profit (Net Income) Margin |
|
19.63% |
51.84% |
23.29% |
10.14% |
0.00% |
12.01% |
12.76% |
34.43% |
11.54% |
Tax Burden Percent |
|
111.38% |
356.87% |
133.50% |
82.24% |
90.36% |
98.62% |
68.41% |
217.19% |
75.16% |
Interest Burden Percent |
|
100.00% |
100.00% |
75.10% |
63.26% |
14.17% |
67.67% |
73.35% |
71.09% |
67.37% |
Effective Tax Rate |
|
18.33% |
17.12% |
-33.42% |
18.41% |
26.43% |
21.63% |
36.56% |
24.40% |
27.26% |
Return on Invested Capital (ROIC) |
|
0.00% |
14.44% |
12.80% |
5.32% |
0.00% |
4.52% |
5.13% |
10.04% |
84.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
76.96% |
6.59% |
1.89% |
0.00% |
3.96% |
4.33% |
54.39% |
88.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
62.03% |
6.35% |
2.30% |
0.00% |
-156.73% |
153.51% |
18.35% |
-76.47% |
Return on Equity (ROE) |
|
0.00% |
76.47% |
19.15% |
7.62% |
6.24% |
-152.20% |
158.64% |
28.39% |
7.79% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-185.56% |
-6.26% |
-0.70% |
17.97% |
8.53% |
-36.39% |
188.25% |
87.06% |
Operating Return on Assets (OROA) |
|
0.00% |
3.32% |
6.02% |
4.61% |
0.00% |
3.85% |
5.67% |
5.22% |
4.79% |
Return on Assets (ROA) |
|
0.00% |
11.84% |
6.03% |
2.40% |
0.00% |
2.57% |
2.84% |
8.06% |
2.42% |
Return on Common Equity (ROCE) |
|
0.00% |
71.44% |
17.84% |
7.09% |
5.82% |
3,285.48% |
2,892.67% |
26.98% |
7.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
38.27% |
18.86% |
7.75% |
6.40% |
-8.27% |
9.88% |
26.40% |
7.67% |
Net Operating Profit after Tax (NOPAT) |
|
3,747 |
3,338 |
6,539 |
3,068 |
9,874 |
2,603 |
3,647 |
4,562 |
4,113 |
NOPAT Margin |
|
19.93% |
17.68% |
30.56% |
15.68% |
0.00% |
13.77% |
15.03% |
16.29% |
16.40% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-62.52% |
6.21% |
3.43% |
24.45% |
0.56% |
0.80% |
-44.34% |
-3.77% |
Cost of Revenue to Revenue |
|
75.59% |
78.66% |
77.10% |
80.78% |
0.00% |
2.38% |
0.91% |
78.46% |
0.90% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
80.05% |
76.64% |
0.00% |
76.61% |
Earnings before Interest and Taxes (EBIT) |
|
3,314 |
2,742 |
4,969 |
3,813 |
12,226 |
3,402 |
6,170 |
6,246 |
5,717 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5,179 |
4,601 |
7,116 |
6,073 |
14,001 |
5,456 |
8,576 |
8,700 |
8,321 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.31 |
1.54 |
0.93 |
1.79 |
1.44 |
1.49 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.03 |
2.47 |
1.16 |
4.15 |
2.75 |
2.75 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.60 |
0.00 |
2.04 |
2.19 |
1.80 |
2.14 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
15.80 |
22.44 |
16.99 |
17.17 |
5.22 |
18.53 |
Dividend Yield |
|
7.57% |
7.33% |
21.17% |
7.26% |
6.50% |
6.16% |
4.94% |
6.64% |
5.18% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.33% |
4.46% |
5.89% |
5.82% |
19.15% |
5.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.17 |
1.25 |
1.18 |
1.32 |
20.84 |
23.32 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.55 |
0.00 |
3.53 |
4.68 |
3.68 |
4.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
11.43 |
5.24 |
12.21 |
13.24 |
11.86 |
13.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
18.20 |
6.00 |
19.59 |
18.41 |
16.52 |
19.63 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
22.62 |
7.43 |
25.60 |
31.14 |
22.61 |
27.28 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
61.31 |
13.99 |
10.80 |
13.48 |
10.67 |
12.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.92 |
13.58 |
0.00 |
1.21 |
26.41 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.40 |
1.41 |
1.47 |
1.56 |
-1.20 |
1.94 |
1.45 |
1.57 |
Long-Term Debt to Equity |
|
0.00 |
1.14 |
1.18 |
1.24 |
1.35 |
-1.38 |
1.43 |
1.35 |
1.41 |
Financial Leverage |
|
0.00 |
0.81 |
0.96 |
1.22 |
1.36 |
-39.57 |
35.45 |
0.34 |
-0.87 |
Leverage Ratio |
|
0.00 |
3.23 |
3.17 |
3.18 |
3.33 |
-59.19 |
55.79 |
3.52 |
3.21 |
Compound Leverage Factor |
|
0.00 |
3.23 |
2.38 |
2.01 |
0.47 |
-40.06 |
40.92 |
2.51 |
2.17 |
Debt to Total Capital |
|
0.00% |
58.42% |
58.55% |
59.48% |
60.87% |
611.07% |
66.01% |
59.25% |
61.16% |
Short-Term Debt to Total Capital |
|
0.00% |
11.21% |
9.78% |
9.26% |
8.05% |
-96.17% |
17.27% |
4.07% |
6.31% |
Long-Term Debt to Total Capital |
|
0.00% |
47.21% |
48.77% |
50.23% |
52.82% |
707.23% |
48.74% |
55.18% |
54.85% |
Preferred Equity to Total Capital |
|
0.00% |
2.70% |
2.91% |
2.72% |
2.57% |
0.00% |
1.85% |
1.79% |
1.69% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.03% |
0.04% |
0.04% |
0.04% |
0.54% |
0.03% |
0.03% |
0.03% |
Common Equity to Total Capital |
|
0.00% |
38.85% |
38.51% |
37.75% |
36.51% |
772.70% |
32.10% |
38.92% |
37.12% |
Debt to EBITDA |
|
0.00 |
7.81 |
5.25 |
6.20 |
2.72 |
6.02 |
7.11 |
6.11 |
7.15 |
Net Debt to EBITDA |
|
0.00 |
6.87 |
4.68 |
5.99 |
2.62 |
5.15 |
6.84 |
5.88 |
6.84 |
Long-Term Debt to EBITDA |
|
0.00 |
6.31 |
4.37 |
5.23 |
2.36 |
6.97 |
5.25 |
5.69 |
6.41 |
Debt to NOPAT |
|
0.00 |
10.77 |
5.71 |
12.27 |
3.86 |
12.62 |
16.71 |
11.65 |
14.46 |
Net Debt to NOPAT |
|
0.00 |
9.47 |
5.09 |
11.86 |
3.71 |
10.79 |
16.09 |
11.22 |
13.84 |
Long-Term Debt to NOPAT |
|
0.00 |
8.70 |
4.76 |
10.36 |
3.35 |
14.61 |
12.34 |
10.85 |
12.97 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.18 |
1.24 |
1.17 |
1.01 |
1.29 |
1.17 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
6.57% |
6.84% |
6.96% |
6.75% |
2,258.63% |
-1,723.43% |
4.98% |
4.46% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.29 |
0.77 |
0.87 |
0.68 |
1.06 |
0.73 |
1.00 |
0.91 |
Quick Ratio |
|
0.00 |
0.39 |
0.41 |
0.38 |
0.37 |
0.53 |
0.17 |
0.45 |
0.35 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-42,876 |
-3,195 |
-404 |
10,611 |
4,908 |
-25,887 |
85,522 |
4,250 |
Operating Cash Flow to CapEx |
|
176.17% |
149.36% |
115.43% |
0.00% |
93.81% |
96.96% |
116.09% |
114.86% |
93.76% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-2.26 |
-0.27 |
0.00 |
4.16 |
-18.36 |
43.27 |
1.96 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
4.46 |
0.75 |
0.00 |
5.23 |
5.98 |
4.89 |
4.05 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.60 |
0.75 |
0.00 |
-0.16 |
0.83 |
0.63 |
-0.27 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.23 |
0.26 |
0.24 |
0.00 |
0.21 |
0.22 |
0.23 |
0.21 |
Accounts Receivable Turnover |
|
0.00 |
5.51 |
5.82 |
4.86 |
0.00 |
4.89 |
5.44 |
5.82 |
5.54 |
Inventory Turnover |
|
0.00 |
29.35 |
33.52 |
8.97 |
0.00 |
0.00 |
0.00 |
12.42 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
0.38 |
0.40 |
0.34 |
0.00 |
0.30 |
0.34 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
3.54 |
3.50 |
3.23 |
0.00 |
0.10 |
0.04 |
3.36 |
0.04 |
Days Sales Outstanding (DSO) |
|
0.00 |
66.23 |
62.70 |
75.15 |
0.00 |
74.65 |
67.12 |
62.69 |
65.86 |
Days Inventory Outstanding (DIO) |
|
0.00 |
12.44 |
10.89 |
40.71 |
0.00 |
0.00 |
0.00 |
29.40 |
5,017.04 |
Days Payable Outstanding (DPO) |
|
0.00 |
103.23 |
104.30 |
112.96 |
0.00 |
3,784.08 |
9,413.61 |
108.69 |
9,804.44 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-24.57 |
-30.71 |
2.90 |
0.00 |
-3,709.43 |
-9,346.49 |
-16.59 |
-4,721.54 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
46,213 |
55,947 |
59,419 |
58,681 |
56,376 |
85,910 |
4,950 |
4,813 |
Invested Capital Turnover |
|
0.00 |
0.82 |
0.42 |
0.34 |
0.00 |
0.33 |
0.34 |
0.62 |
5.14 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
46,213 |
9,734 |
3,472 |
-737 |
-2,305 |
29,534 |
-80,960 |
-137 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
69,403 |
73,393 |
66,641 |
113,556 |
103,171 |
112,226 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
31,280 |
35,092 |
38,538 |
53,145 |
50,361 |
53,626 |
Book Value per Share |
|
$0.00 |
$0.00 |
$6.75 |
$6.57 |
$6.20 |
$10.99 |
$7.77 |
$8.89 |
$9.19 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$4.31 |
$4.24 |
$3.85 |
$8.78 |
$3.35 |
$4.65 |
$4.95 |
Total Capital |
|
0.00 |
61,540 |
63,798 |
63,283 |
62,590 |
5,375 |
92,314 |
89,733 |
97,259 |
Total Debt |
|
0.00 |
35,951 |
37,355 |
37,644 |
38,101 |
32,848 |
60,938 |
53,168 |
59,485 |
Total Long-Term Debt |
|
0.00 |
29,051 |
31,116 |
31,784 |
33,062 |
38,017 |
44,997 |
49,513 |
53,345 |
Net Debt |
|
0.00 |
31,597 |
33,283 |
36,375 |
36,664 |
28,074 |
58,671 |
51,169 |
56,928 |
Capital Expenditures (CapEx) |
|
4,335 |
4,395 |
5,473 |
0.00 |
5,592 |
6,365 |
7,257 |
8,417 |
9,353 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
9,006 |
2,381 |
3,838 |
1,414 |
-7,206 |
6,350 |
3,243 |
4,102 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
10,745 |
3,411 |
4,309 |
1,620 |
-4,381 |
6,989 |
3,634 |
4,864 |
Net Working Capital (NWC) |
|
0.00 |
3,845 |
-2,828 |
-1,550 |
-3,419 |
788 |
-8,953 |
-21 |
-1,276 |
Net Nonoperating Expense (NNE) |
|
57 |
-6,447 |
1,556 |
1,084 |
8,309 |
333 |
551 |
-5,082 |
1,218 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
20,624 |
29,504 |
33,780 |
34,192 |
83,848 |
54,535 |
-31,615 |
-32,961 |
Total Depreciation and Amortization (D&A) |
|
1,865 |
1,859 |
2,147 |
2,260 |
1,775 |
2,054 |
2,407 |
2,454 |
2,604 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
47.72% |
11.13% |
19.61% |
0.00% |
-38.12% |
26.17% |
11.58% |
16.35% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
56.93% |
15.94% |
22.03% |
0.00% |
-23.18% |
28.80% |
12.97% |
19.39% |
Net Working Capital to Revenue |
|
0.00% |
20.37% |
-13.22% |
-7.92% |
0.00% |
4.17% |
-36.90% |
-0.08% |
-5.09% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.03 |
$0.44 |
$0.37 |
$0.47 |
$0.00 |
$2.87 |
$0.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
3.64B |
3.69B |
3.78B |
3.81B |
0.00 |
3.93B |
3.97B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.02 |
$0.44 |
$0.36 |
$0.46 |
$0.00 |
$2.12 |
$0.62 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.64B |
3.69B |
3.78B |
3.81B |
0.00 |
3.93B |
3.97B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.64B |
3.69B |
3.78B |
3.81B |
0.00 |
3.93B |
3.97B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3,747 |
3,338 |
3,430 |
3,068 |
9,874 |
2,603 |
3,647 |
4,562 |
4,113 |
Normalized NOPAT Margin |
|
19.93% |
17.68% |
16.03% |
15.68% |
0.00% |
13.77% |
15.03% |
16.29% |
16.40% |
Pre Tax Income Margin |
|
17.63% |
14.53% |
17.44% |
12.33% |
0.00% |
12.18% |
18.65% |
15.85% |
15.36% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
3.51 |
2.52 |
0.00 |
2.88 |
4.38 |
3.16 |
2.64 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
4.62 |
2.02 |
0.00 |
2.21 |
2.59 |
2.31 |
1.90 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.36 |
2.52 |
0.00 |
-2.51 |
-0.77 |
-1.10 |
-1.68 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.75 |
2.02 |
0.00 |
-3.19 |
-2.56 |
-1.95 |
-2.42 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
51.54% |
18.77% |
126.36% |
0.00% |
70.51% |
86.11% |
39.17% |
20.61% |
74.99% |
Augmented Payout Ratio |
|
62.07% |
21.27% |
155.14% |
0.00% |
70.99% |
86.11% |
39.17% |
20.61% |
74.99% |