Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
38.11% |
23.25% |
-8.82% |
-106.68% |
2,219.94% |
34.69% |
-48.99% |
6.93% |
EBITDA Growth |
|
0.00% |
59.84% |
41.19% |
103.33% |
-93.18% |
718.33% |
81.27% |
-15.46% |
-27.59% |
EBIT Growth |
|
0.00% |
67.86% |
56.26% |
121.39% |
-111.65% |
473.69% |
123.62% |
-18.20% |
-38.04% |
NOPAT Growth |
|
0.00% |
88.00% |
31.21% |
160.40% |
-107.72% |
818.24% |
52.78% |
-35.48% |
9.34% |
Net Income Growth |
|
0.00% |
102.35% |
40.77% |
159.96% |
-109.65% |
492.41% |
125.86% |
-38.73% |
-3.26% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-55.77% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
92.12% |
-7.06% |
-66.48% |
371.33% |
-18.91% |
34.89% |
-57.20% |
27.06% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
813.29% |
-97.88% |
-5,484.00% |
114.58% |
138.76% |
-55.80% |
-222.78% |
Invested Capital Growth |
|
0.00% |
29.31% |
-99.53% |
4,844.14% |
525.21% |
-2.87% |
-15.52% |
-4.50% |
33.73% |
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 |
|
23.49% |
26.72% |
31.56% |
38.20% |
0.00% |
29.68% |
24.55% |
44.86% |
44.91% |
EBITDA Margin |
|
22.09% |
25.56% |
29.28% |
65.30% |
0.00% |
25.73% |
34.64% |
57.40% |
38.87% |
Operating Margin |
|
20.59% |
21.94% |
27.41% |
61.98% |
0.00% |
23.72% |
29.15% |
41.94% |
34.79% |
EBIT Margin |
|
15.33% |
18.64% |
23.63% |
57.37% |
0.00% |
17.63% |
29.27% |
46.93% |
27.19% |
Profit (Net Income) Margin |
|
10.93% |
16.01% |
18.28% |
52.13% |
0.00% |
13.93% |
23.36% |
28.05% |
25.38% |
Tax Burden Percent |
|
71.25% |
86.15% |
77.38% |
216.08% |
75.96% |
74.59% |
92.30% |
81.13% |
93.33% |
Interest Burden Percent |
|
100.00% |
99.71% |
100.00% |
42.05% |
99.05% |
105.92% |
86.46% |
73.68% |
100.00% |
Effective Tax Rate |
|
28.90% |
9.17% |
22.62% |
2.27% |
0.00% |
0.00% |
7.70% |
18.87% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.06% |
8.30% |
19.22% |
211.50% |
0.00% |
9.71% |
16.32% |
11.76% |
11.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.14% |
5.98% |
-8.25% |
215.47% |
0.00% |
3.72% |
8.07% |
-6.55% |
-3.43% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.56% |
14.26% |
-0.88% |
-189.89% |
0.00% |
7.51% |
2.84% |
-0.83% |
-0.90% |
Return on Equity (ROE) |
|
5.62% |
22.56% |
18.34% |
21.61% |
-3.78% |
17.22% |
19.17% |
10.93% |
10.37% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-17.26% |
217.35% |
19.43% |
-147.14% |
12.62% |
33.15% |
16.36% |
-17.60% |
Operating Return on Assets (OROA) |
|
4.36% |
5.19% |
6.37% |
12.57% |
0.00% |
5.00% |
11.49% |
9.38% |
5.61% |
Return on Assets (ROA) |
|
3.10% |
4.46% |
4.93% |
11.42% |
0.00% |
3.95% |
9.17% |
5.61% |
5.24% |
Return on Common Equity (ROCE) |
|
5.62% |
22.39% |
18.18% |
21.52% |
-3.76% |
0.00% |
0.00% |
5.75% |
5.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.62% |
3.20% |
9.25% |
19.75% |
-1.05% |
8.68% |
18.89% |
10.39% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
465 |
873 |
1,146 |
2,984 |
-230 |
1,655 |
2,529 |
1,632 |
1,784 |
NOPAT Margin |
|
14.64% |
19.92% |
21.21% |
60.58% |
0.00% |
23.72% |
26.90% |
34.02% |
34.79% |
Net Nonoperating Expense Percent (NNEP) |
|
3.92% |
2.32% |
27.47% |
-3.97% |
0.50% |
5.99% |
8.26% |
18.31% |
14.70% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
7.63% |
8.52% |
Cost of Revenue to Revenue |
|
74.87% |
71.99% |
74.01% |
39.02% |
0.00% |
68.78% |
69.78% |
60.13% |
59.53% |
SG&A Expenses to Revenue |
|
4.57% |
4.28% |
3.78% |
4.63% |
0.00% |
3.43% |
3.14% |
6.67% |
6.01% |
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 |
|
4.55% |
6.07% |
-1.42% |
-1.00% |
0.00% |
7.50% |
1.07% |
2.92% |
5.67% |
Earnings before Interest and Taxes (EBIT) |
|
487 |
817 |
1,276 |
2,826 |
-329 |
1,230 |
2,751 |
2,250 |
1,394 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
701 |
1,121 |
1,582 |
3,217 |
219 |
1,796 |
3,256 |
2,753 |
1,993 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.99 |
1.10 |
0.00 |
0.00 |
0.00 |
1.39 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.42 |
1.78 |
0.00 |
0.00 |
0.00 |
2.15 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.95 |
2.91 |
0.00 |
2.13 |
1.87 |
3.75 |
3.96 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.66 |
12.34 |
0.00 |
14.95 |
3.89 |
13.36 |
14.56 |
Dividend Yield |
|
9.23% |
8.19% |
10.71% |
8.40% |
14.33% |
9.34% |
8.65% |
8.13% |
5.85% |
Earnings Yield |
|
0.00% |
0.00% |
9.38% |
8.10% |
0.00% |
6.69% |
25.71% |
7.49% |
6.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
208.16 |
6.56 |
0.95 |
1.19 |
1.40 |
1.55 |
1.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.16 |
3.68 |
0.00 |
2.87 |
2.11 |
4.38 |
5.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.36 |
5.64 |
74.64 |
11.16 |
6.09 |
7.63 |
13.05 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
9.12 |
6.42 |
0.00 |
16.30 |
7.21 |
9.34 |
18.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
10.16 |
6.08 |
0.00 |
12.11 |
7.85 |
12.88 |
14.58 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.42 |
48.41 |
9.28 |
14.01 |
10.28 |
25.43 |
24.77 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.90 |
66.15 |
0.00 |
9.32 |
3.86 |
9.26 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.48 |
125.93 |
0.55 |
0.65 |
192.52 |
0.79 |
0.67 |
0.65 |
0.72 |
Long-Term Debt to Equity |
|
0.48 |
121.67 |
0.55 |
0.65 |
182.52 |
0.72 |
0.63 |
0.65 |
0.63 |
Financial Leverage |
|
0.49 |
2.38 |
0.11 |
-0.88 |
0.53 |
2.02 |
0.35 |
0.13 |
0.26 |
Leverage Ratio |
|
1.81 |
5.06 |
3.72 |
1.89 |
3.81 |
4.36 |
2.09 |
1.95 |
1.98 |
Compound Leverage Factor |
|
1.81 |
5.05 |
3.72 |
0.80 |
3.77 |
4.62 |
1.81 |
1.44 |
1.98 |
Debt to Total Capital |
|
32.57% |
99.21% |
35.44% |
39.32% |
99.48% |
43.99% |
40.17% |
39.46% |
41.92% |
Short-Term Debt to Total Capital |
|
0.05% |
3.36% |
0.00% |
0.00% |
5.17% |
3.90% |
2.27% |
0.00% |
5.06% |
Long-Term Debt to Total Capital |
|
32.53% |
95.85% |
35.44% |
39.32% |
94.32% |
40.09% |
37.90% |
39.46% |
36.86% |
Preferred Equity to Total Capital |
|
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% |
0.79% |
0.27% |
0.22% |
0.52% |
0.23% |
0.23% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
67.43% |
0.00% |
64.29% |
60.46% |
0.00% |
0.00% |
0.00% |
60.54% |
0.00% |
Debt to EBITDA |
|
4.25 |
5.36 |
3.72 |
2.63 |
41.25 |
4.92 |
2.41 |
3.07 |
4.40 |
Net Debt to EBITDA |
|
4.07 |
0.71 |
0.68 |
1.17 |
25.24 |
2.88 |
0.69 |
1.11 |
2.86 |
Long-Term Debt to EBITDA |
|
4.25 |
5.18 |
3.72 |
2.63 |
39.11 |
4.48 |
2.27 |
3.07 |
3.87 |
Debt to NOPAT |
|
6.42 |
6.88 |
5.14 |
2.83 |
-39.29 |
5.33 |
3.10 |
5.17 |
4.92 |
Net Debt to NOPAT |
|
6.14 |
0.91 |
0.94 |
1.26 |
-24.04 |
3.12 |
0.89 |
1.87 |
3.20 |
Long-Term Debt to NOPAT |
|
6.41 |
6.64 |
5.14 |
2.83 |
-37.25 |
4.86 |
2.92 |
5.17 |
4.33 |
Altman Z-Score |
|
0.00 |
0.00 |
1.18 |
1.26 |
0.42 |
1.07 |
1.68 |
1.35 |
1.30 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.77% |
0.85% |
0.38% |
0.71% |
100.00% |
100.00% |
47.40% |
48.43% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.87 |
0.89 |
0.96 |
0.76 |
0.56 |
0.52 |
0.66 |
1.11 |
0.54 |
Quick Ratio |
|
0.64 |
0.74 |
0.76 |
0.65 |
0.43 |
0.35 |
0.49 |
0.83 |
0.35 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,817 |
12,958 |
274 |
-14,758 |
2,151 |
5,136 |
2,270 |
-2,787 |
Operating Cash Flow to CapEx |
|
0.00% |
82.36% |
0.00% |
0.00% |
218.85% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.30 |
6.43 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.38 |
2.34 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.38 |
2.34 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.28 |
0.28 |
0.27 |
0.22 |
0.00 |
0.28 |
0.39 |
0.20 |
0.21 |
Accounts Receivable Turnover |
|
9.46 |
11.60 |
12.48 |
10.05 |
0.00 |
12.09 |
14.36 |
7.27 |
7.63 |
Inventory Turnover |
|
17.64 |
23.53 |
28.64 |
15.83 |
0.00 |
20.54 |
26.61 |
12.79 |
13.24 |
Fixed Asset Turnover |
|
0.38 |
0.46 |
0.00 |
0.00 |
0.00 |
0.49 |
0.73 |
0.41 |
0.37 |
Accounts Payable Turnover |
|
5.00 |
6.23 |
7.12 |
2.83 |
0.00 |
6.65 |
7.42 |
3.19 |
3.57 |
Days Sales Outstanding (DSO) |
|
38.60 |
31.48 |
29.24 |
36.31 |
0.00 |
30.19 |
25.42 |
50.21 |
47.81 |
Days Inventory Outstanding (DIO) |
|
20.69 |
15.51 |
12.75 |
23.06 |
0.00 |
17.77 |
13.72 |
28.54 |
27.58 |
Days Payable Outstanding (DPO) |
|
72.93 |
58.57 |
51.30 |
129.18 |
0.00 |
54.87 |
49.17 |
114.53 |
102.16 |
Cash Conversion Cycle (CCC) |
|
-13.64 |
-11.59 |
-9.31 |
-69.80 |
0.00 |
-6.91 |
-10.03 |
-35.78 |
-26.77 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,178 |
11,868 |
56 |
2,766 |
17,293 |
16,797 |
14,191 |
13,552 |
18,124 |
Invested Capital Turnover |
|
0.35 |
0.42 |
0.91 |
3.49 |
0.00 |
0.41 |
0.61 |
0.35 |
0.32 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,690 |
-11,812 |
2,710 |
14,527 |
-496 |
-2,607 |
-638 |
4,571 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
11,645 |
18,131 |
16,382 |
20,049 |
19,844 |
21,016 |
26,005 |
Market Capitalization |
|
0.00 |
0.00 |
10,528 |
14,333 |
10,794 |
14,836 |
17,555 |
17,971 |
20,300 |
Book Value per Share |
|
$15.91 |
$0.00 |
$21.23 |
$25.59 |
$0.00 |
$0.00 |
$0.00 |
$23.53 |
$0.00 |
Tangible Book Value per Share |
|
$10.48 |
($7.45) |
$14.78 |
$15.81 |
($9.07) |
($8.88) |
($8.24) |
$15.18 |
($8.25) |
Total Capital |
|
9,156 |
6,052 |
16,612 |
21,501 |
9,102 |
20,070 |
19,502 |
21,388 |
20,935 |
Total Debt |
|
2,983 |
6,005 |
5,887 |
8,455 |
9,055 |
8,828 |
7,834 |
8,440 |
8,775 |
Total Long-Term Debt |
|
2,978 |
5,801 |
5,887 |
8,455 |
8,585 |
8,046 |
7,391 |
8,440 |
7,716 |
Net Debt |
|
2,850 |
796 |
1,073 |
3,752 |
5,541 |
5,166 |
2,245 |
3,044 |
5,705 |
Capital Expenditures (CapEx) |
|
0.00 |
1,460 |
-3.66 |
-1,268 |
807 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-104 |
-157 |
-143 |
-337 |
-234 |
-158 |
-205 |
-1.51 |
25 |
Debt-free Net Working Capital (DFNWC) |
|
-71 |
102 |
-27 |
-237 |
-151 |
-113 |
-71 |
102 |
132 |
Net Working Capital (NWC) |
|
-76 |
-102 |
-27 |
-237 |
-621 |
-896 |
-514 |
102 |
-927 |
Net Nonoperating Expense (NNE) |
|
118 |
172 |
158 |
416 |
17 |
683 |
334 |
286 |
483 |
Net Nonoperating Obligations (NNO) |
|
3,004 |
11,820 |
-10,668 |
-10,280 |
17,246 |
5,556 |
2,523 |
604 |
5,964 |
Total Depreciation and Amortization (D&A) |
|
214 |
304 |
306 |
391 |
549 |
566 |
505 |
502 |
599 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.28% |
-3.57% |
-2.64% |
-6.84% |
0.00% |
-2.27% |
-2.18% |
-0.03% |
0.49% |
Debt-free Net Working Capital to Revenue |
|
-2.25% |
2.32% |
-0.50% |
-4.82% |
0.00% |
-1.63% |
-0.75% |
2.13% |
2.57% |
Net Working Capital to Revenue |
|
-2.39% |
-2.32% |
-0.50% |
-4.82% |
0.00% |
-12.84% |
-5.47% |
2.13% |
-18.08% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
503.15M |
508.05M |
547.75M |
0.00 |
549.96M |
550.31M |
550M |
580.58M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.99 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
503.15M |
508.05M |
547.75M |
0.00 |
549.96M |
550.31M |
551M |
580.58M |
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 |
503.15M |
508.05M |
547.75M |
0.00 |
549.96M |
550.31M |
549.40M |
1.15B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
465 |
873 |
1,146 |
2,984 |
-230 |
1,418 |
2,529 |
1,490 |
1,249 |
Normalized NOPAT Margin |
|
14.64% |
19.92% |
21.21% |
60.58% |
0.00% |
20.32% |
26.90% |
31.06% |
24.35% |
Pre Tax Income Margin |
|
15.33% |
18.58% |
23.63% |
24.12% |
0.00% |
18.67% |
25.30% |
34.58% |
27.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.66 |
6.38 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.04 |
4.62 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.66 |
6.38 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.04 |
4.62 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
88.45% |
0.00% |
-39.71% |
-484.18% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
88.45% |
0.00% |
-39.71% |
-484.18% |
1.37% |
11.21% |
2.82% |
0.00% |