Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-7.02% |
2.51% |
1.98% |
-100.00% |
0.00% |
0.00% |
14.69% |
13.54% |
EBITDA Growth |
|
0.00% |
-35.99% |
-30,498.26% |
31.63% |
-100.00% |
0.00% |
0.00% |
67.01% |
17.91% |
EBIT Growth |
|
0.00% |
-52.61% |
-60,738.78% |
63.75% |
-100.00% |
0.00% |
0.00% |
90.58% |
18.02% |
NOPAT Growth |
|
0.00% |
-48.13% |
-52,764.97% |
102.10% |
-100.00% |
0.00% |
0.00% |
98.34% |
23.01% |
Net Income Growth |
|
0.00% |
-38.55% |
5,182.16% |
80.44% |
-100.00% |
0.00% |
0.00% |
91.22% |
23.56% |
EPS Growth |
|
0.00% |
-38.37% |
-98.74% |
91.68% |
3.81% |
-11.71% |
36.70% |
91.16% |
23.32% |
Operating Cash Flow Growth |
|
0.00% |
-153.28% |
5,534.76% |
49.89% |
-100.00% |
0.00% |
0.00% |
109.46% |
-22.83% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-4,169.56% |
396.27% |
-45.96% |
787.05% |
1,002.62% |
-708.40% |
111.90% |
Invested Capital Growth |
|
0.00% |
0.00% |
1.89% |
-6.62% |
-10.13% |
-100.00% |
0.00% |
0.00% |
21.27% |
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 |
|
59.65% |
55.65% |
3,428.09% |
54.23% |
0.00% |
0.00% |
53.10% |
56.67% |
58.61% |
EBITDA Margin |
|
25.92% |
17.84% |
-5,290.93% |
21.78% |
0.00% |
0.00% |
19.59% |
28.53% |
29.63% |
Operating Margin |
|
19.15% |
9.59% |
-5,780.31% |
13.58% |
0.00% |
0.00% |
13.75% |
23.24% |
24.26% |
EBIT Margin |
|
19.29% |
9.83% |
-5,817.02% |
13.86% |
0.00% |
0.00% |
14.08% |
23.39% |
24.31% |
Profit (Net Income) Margin |
|
12.94% |
8.55% |
440.55% |
12.22% |
0.00% |
0.00% |
10.99% |
18.33% |
19.95% |
Tax Burden Percent |
|
73.74% |
82.16% |
-7.57% |
83.75% |
0.00% |
0.00% |
72.97% |
74.66% |
77.48% |
Interest Burden Percent |
|
90.93% |
105.82% |
100.00% |
105.24% |
0.00% |
0.00% |
107.02% |
104.96% |
105.88% |
Effective Tax Rate |
|
26.26% |
17.84% |
0.00% |
16.25% |
0.00% |
0.00% |
27.03% |
25.35% |
22.52% |
Return on Invested Capital (ROIC) |
|
0.00% |
14.99% |
-3,910.65% |
11.25% |
0.00% |
0.00% |
0.00% |
49.17% |
27.34% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
22.93% |
22,685.96% |
18.42% |
0.00% |
0.00% |
0.00% |
40.80% |
22.31% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
4.42% |
4,419.39% |
2.44% |
0.00% |
0.00% |
0.00% |
-10.15% |
-5.56% |
Return on Equity (ROE) |
|
0.00% |
19.41% |
508.74% |
13.69% |
0.00% |
0.00% |
0.00% |
39.02% |
21.77% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-185.01% |
-3,912.52% |
18.10% |
10.67% |
200.00% |
0.00% |
-150.83% |
8.11% |
Operating Return on Assets (OROA) |
|
0.00% |
6.30% |
-3,777.82% |
9.17% |
0.00% |
0.00% |
0.00% |
35.74% |
19.14% |
Return on Assets (ROA) |
|
0.00% |
5.48% |
286.11% |
8.08% |
0.00% |
0.00% |
0.00% |
28.00% |
15.70% |
Return on Common Equity (ROCE) |
|
0.00% |
18.26% |
477.97% |
12.87% |
0.00% |
0.00% |
0.00% |
37.32% |
20.88% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.71% |
504.88% |
13.41% |
0.00% |
0.00% |
0.00% |
19.54% |
19.85% |
Net Operating Profit after Tax (NOPAT) |
|
330 |
171 |
-90,063 |
253 |
0.00 |
0.00 |
21,509 |
42,661 |
52,476 |
NOPAT Margin |
|
14.12% |
7.88% |
-4,046.22% |
11.37% |
0.00% |
0.00% |
10.03% |
17.35% |
18.80% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-7.94% |
-26,596.61% |
-7.16% |
0.00% |
0.00% |
0.00% |
8.37% |
5.03% |
Cost of Revenue to Revenue |
|
40.35% |
44.35% |
2,952.76% |
45.77% |
0.00% |
0.00% |
46.90% |
43.33% |
41.39% |
SG&A Expenses to Revenue |
|
29.54% |
32.93% |
2,105.13% |
31.64% |
0.00% |
0.00% |
28.96% |
27.67% |
27.65% |
R&D to Revenue |
|
11.53% |
13.88% |
820.59% |
10.14% |
0.00% |
0.00% |
8.15% |
7.88% |
8.19% |
Operating Expenses to Revenue |
|
40.50% |
46.06% |
2,927.55% |
40.65% |
0.00% |
0.00% |
39.35% |
33.43% |
34.34% |
Earnings before Interest and Taxes (EBIT) |
|
451 |
214 |
-129,478 |
308 |
0.00 |
0.00 |
30,179 |
57,514 |
67,876 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
605 |
387 |
-117,768 |
485 |
0.00 |
0.00 |
42,003 |
70,150 |
82,717 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.34 |
3.29 |
0.00 |
0.00 |
0.04 |
0.05 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
5.26 |
4.20 |
0.00 |
0.00 |
0.05 |
0.05 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.86 |
0.00 |
0.00 |
0.04 |
0.04 |
0.04 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
23.45 |
0.00 |
0.00 |
0.38 |
0.21 |
0.22 |
Dividend Yield |
|
1.44% |
0.80% |
1.02% |
0.76% |
0.73% |
0.56% |
1.25% |
1.36% |
1.33% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.26% |
0.00% |
0.00% |
261.87% |
482.82% |
455.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.06 |
3.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.98 |
0.00 |
0.00 |
0.04 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
13.69 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
21.52 |
0.00 |
0.00 |
0.30 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
26.23 |
0.00 |
0.00 |
0.42 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
15.98 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
16.30 |
29.13 |
5.03 |
0.42 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.40 |
0.40 |
0.27 |
0.14 |
0.00 |
0.00 |
0.06 |
0.07 |
Long-Term Debt to Equity |
|
0.00 |
0.04 |
0.20 |
0.16 |
0.01 |
0.00 |
0.00 |
0.01 |
0.02 |
Financial Leverage |
|
0.00 |
0.19 |
0.19 |
0.13 |
0.01 |
-0.05 |
0.00 |
-0.25 |
-0.25 |
Leverage Ratio |
|
0.00 |
1.77 |
1.78 |
1.69 |
1.55 |
1.50 |
0.00 |
1.39 |
1.39 |
Compound Leverage Factor |
|
0.00 |
1.88 |
1.78 |
1.78 |
0.00 |
0.00 |
0.00 |
1.46 |
1.47 |
Debt to Total Capital |
|
0.00% |
28.36% |
28.59% |
21.49% |
12.44% |
0.00% |
0.00% |
5.51% |
6.66% |
Short-Term Debt to Total Capital |
|
0.00% |
25.21% |
14.42% |
9.17% |
11.70% |
0.00% |
0.00% |
4.99% |
4.67% |
Long-Term Debt to Total Capital |
|
0.00% |
3.15% |
14.17% |
12.32% |
0.74% |
0.00% |
0.00% |
0.52% |
1.99% |
Preferred Equity to Total Capital |
|
0.00% |
4.25% |
4.40% |
4.60% |
4.80% |
0.00% |
0.00% |
3.96% |
3.58% |
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 |
|
0.00% |
67.39% |
67.02% |
73.91% |
82.76% |
0.00% |
0.00% |
90.37% |
89.76% |
Debt to EBITDA |
|
0.00 |
1.95 |
-0.01 |
1.15 |
0.00 |
0.00 |
0.00 |
0.19 |
0.24 |
Net Debt to EBITDA |
|
0.00 |
0.95 |
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
-0.77 |
-0.81 |
Long-Term Debt to EBITDA |
|
0.00 |
0.22 |
0.00 |
0.66 |
0.00 |
0.00 |
0.00 |
0.02 |
0.07 |
Debt to NOPAT |
|
0.00 |
4.43 |
-0.01 |
2.19 |
0.00 |
0.00 |
0.00 |
0.32 |
0.38 |
Net Debt to NOPAT |
|
0.00 |
2.15 |
0.00 |
0.57 |
0.00 |
0.00 |
0.00 |
-1.26 |
-1.27 |
Long-Term Debt to NOPAT |
|
0.00 |
0.49 |
0.00 |
1.26 |
0.00 |
0.00 |
0.00 |
0.03 |
0.11 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
5.19 |
4.91 |
0.00 |
0.00 |
2.79 |
2.80 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
5.93% |
6.05% |
6.01% |
5.67% |
5.48% |
0.00% |
4.36% |
4.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.18 |
1.57 |
1.92 |
1.79 |
0.00 |
0.00 |
2.38 |
2.58 |
Quick Ratio |
|
0.00 |
0.66 |
0.89 |
1.09 |
1.06 |
0.00 |
0.00 |
1.56 |
1.68 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,110 |
-90,106 |
407 |
220 |
1,951 |
21,509 |
-130,859 |
15,576 |
Operating Cash Flow to CapEx |
|
278.87% |
-52.55% |
165.34% |
461.03% |
0.00% |
0.00% |
178.66% |
313.43% |
172.42% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-175.24 |
0.00 |
24.20 |
0.00 |
0.00 |
22.45 |
-91.64 |
9.10 |
Operating Cash Flow to Interest Expense |
|
8.32 |
-27.55 |
0.00 |
24.68 |
0.00 |
0.00 |
29.34 |
41.23 |
26.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.33 |
-79.97 |
0.00 |
19.33 |
0.00 |
0.00 |
12.92 |
28.07 |
11.15 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.64 |
0.65 |
0.66 |
0.00 |
0.00 |
0.00 |
1.53 |
0.79 |
Accounts Receivable Turnover |
|
0.00 |
3.70 |
3.68 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
Inventory Turnover |
|
0.00 |
2.19 |
148.25 |
2.18 |
0.00 |
0.00 |
0.00 |
0.00 |
2.06 |
Fixed Asset Turnover |
|
0.00 |
2.46 |
2.51 |
2.66 |
0.00 |
0.00 |
0.00 |
0.00 |
3.89 |
Accounts Payable Turnover |
|
0.00 |
4.65 |
289.90 |
4.46 |
0.00 |
0.00 |
0.00 |
0.00 |
4.03 |
Days Sales Outstanding (DSO) |
|
0.00 |
98.67 |
99.27 |
98.47 |
0.00 |
0.00 |
0.00 |
0.00 |
99.88 |
Days Inventory Outstanding (DIO) |
|
0.00 |
166.73 |
2.46 |
167.10 |
0.00 |
0.00 |
0.00 |
0.00 |
177.23 |
Days Payable Outstanding (DPO) |
|
0.00 |
78.41 |
1.26 |
81.90 |
0.00 |
0.00 |
0.00 |
0.00 |
90.59 |
Cash Conversion Cycle (CCC) |
|
0.00 |
186.99 |
100.48 |
183.67 |
0.00 |
0.00 |
0.00 |
0.00 |
186.52 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
2,281 |
2,325 |
2,171 |
1,951 |
0.00 |
0.00 |
173,520 |
210,420 |
Invested Capital Turnover |
|
0.00 |
1.90 |
0.97 |
0.99 |
0.00 |
0.00 |
0.00 |
2.83 |
1.45 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
2,281 |
43 |
-154 |
-220 |
-1,951 |
0.00 |
173,520 |
36,900 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
6,634 |
6,406 |
9,808 |
9,000 |
-34,680 |
-43,727 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
6,372 |
6,398 |
9,808 |
9,000 |
9,334 |
12,215 |
Book Value per Share |
|
$0.00 |
$10.80 |
$10.99 |
$11.50 |
$11.70 |
$0.00 |
$0.00 |
$1,327.46 |
$1,620.06 |
Tangible Book Value per Share |
|
$0.00 |
$6.29 |
$6.49 |
$7.30 |
$9.17 |
$0.00 |
$0.00 |
$1,116.59 |
$1,372.63 |
Total Capital |
|
0.00 |
2,670 |
2,720 |
2,582 |
2,348 |
0.00 |
0.00 |
244,463 |
300,570 |
Total Debt |
|
0.00 |
757 |
777 |
555 |
292 |
0.00 |
0.00 |
13,472 |
20,020 |
Total Long-Term Debt |
|
0.00 |
84 |
385 |
318 |
17 |
0.00 |
0.00 |
1,278 |
5,990 |
Net Debt |
|
0.00 |
368 |
382 |
143 |
-105 |
0.00 |
0.00 |
-53,702 |
-66,707 |
Capital Expenditures (CapEx) |
|
223 |
631 |
10,904 |
90 |
0.00 |
0.00 |
15,733 |
18,784 |
26,350 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
626 |
682 |
666 |
682 |
0.00 |
0.00 |
68,790 |
84,568 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
910 |
1,006 |
1,029 |
1,038 |
0.00 |
0.00 |
130,602 |
166,040 |
Net Working Capital (NWC) |
|
0.00 |
237 |
614 |
792 |
763 |
0.00 |
0.00 |
118,408 |
152,010 |
Net Nonoperating Expense (NNE) |
|
28 |
-15 |
-99,869 |
-19 |
0.00 |
0.00 |
-2,059 |
-2,406 |
-3,208 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
369 |
382 |
143 |
-105 |
0.00 |
0.00 |
-57,471 |
-70,130 |
Total Depreciation and Amortization (D&A) |
|
155 |
174 |
11,710 |
176 |
0.00 |
0.00 |
11,824 |
12,636 |
14,841 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
28.85% |
30.64% |
29.94% |
0.00% |
0.00% |
0.00% |
27.98% |
30.29% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
41.92% |
45.18% |
46.27% |
0.00% |
0.00% |
0.00% |
53.12% |
59.48% |
Net Working Capital to Revenue |
|
0.00% |
10.92% |
27.57% |
35.62% |
0.00% |
0.00% |
0.00% |
48.16% |
54.45% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.91 |
$113.28 |
$117.63 |
$1.42 |
$142.08 |
$271.43 |
$334.65 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
165.85M |
166.07M |
166.17M |
166.30M |
166.43M |
166.53M |
166.82M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.91 |
$113.09 |
$1.56 |
$1.52 |
$141.69 |
$270.85 |
$334.02 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
166.19M |
166.07M |
166.17M |
166.30M |
166.43M |
166.53M |
166.82M |
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 |
0.00 |
165.91M |
166.07M |
166.17M |
166.30M |
166.43M |
166.53M |
166.82M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
330 |
171 |
-90,026 |
253 |
0.00 |
0.00 |
21,509 |
42,661 |
52,476 |
Normalized NOPAT Margin |
|
14.12% |
7.88% |
-4,044.55% |
11.37% |
0.00% |
0.00% |
10.03% |
17.35% |
18.80% |
Pre Tax Income Margin |
|
17.54% |
10.41% |
-5,817.02% |
14.59% |
0.00% |
0.00% |
15.07% |
24.55% |
25.74% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.02 |
17.73 |
0.00 |
18.34 |
0.00 |
0.00 |
31.50 |
40.28 |
39.67 |
NOPAT to Interest Expense |
|
4.40 |
14.20 |
0.00 |
15.04 |
0.00 |
0.00 |
22.45 |
29.87 |
30.67 |
EBIT Less CapEx to Interest Expense |
|
3.04 |
-34.69 |
0.00 |
12.98 |
0.00 |
0.00 |
15.08 |
27.12 |
24.27 |
NOPAT Less CapEx to Interest Expense |
|
1.42 |
-38.22 |
0.00 |
9.69 |
0.00 |
0.00 |
6.03 |
16.72 |
15.27 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
20.52% |
28.16% |
40.71% |
21.29% |
0.00% |
0.00% |
17.59% |
11.05% |
11.94% |
Augmented Payout Ratio |
|
20.52% |
28.16% |
40.71% |
21.29% |
0.00% |
0.00% |
17.59% |
11.05% |
11.94% |