Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
24.81% |
20.50% |
-3.39% |
53.52% |
23.56% |
-2.97% |
5.73% |
EBITDA Growth |
|
0.00% |
100.70% |
16.09% |
26.96% |
68.32% |
-25.48% |
-47.36% |
62.44% |
EBIT Growth |
|
0.00% |
115.64% |
14.57% |
27.36% |
74.34% |
-26.84% |
-50.71% |
70.67% |
NOPAT Growth |
|
0.00% |
478.77% |
16.92% |
58.72% |
73.87% |
-44.18% |
-70.56% |
135.84% |
Net Income Growth |
|
0.00% |
512.76% |
16.41% |
59.22% |
75.81% |
-41.21% |
-52.05% |
73.27% |
EPS Growth |
|
0.00% |
450.00% |
-120.45% |
977.78% |
69.62% |
-41.04% |
-51.90% |
81.58% |
Operating Cash Flow Growth |
|
0.00% |
61.75% |
72.79% |
60.18% |
-15.53% |
-62.39% |
84.94% |
-38.42% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
206.59% |
100.22% |
-19.06% |
-82.56% |
122.26% |
-111.93% |
Invested Capital Growth |
|
0.00% |
0.00% |
2.99% |
-17.28% |
82.34% |
46.97% |
-3.56% |
29.70% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.16% |
12.50% |
1.79% |
-0.13% |
3.29% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
9.27% |
16.82% |
-20.66% |
-11.23% |
16.15% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.20% |
17.76% |
-21.79% |
-12.69% |
17.87% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
23.55% |
10.97% |
-27.52% |
-28.28% |
24.45% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
22.83% |
11.66% |
-26.82% |
-13.45% |
20.44% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.47% |
11.67% |
-26.85% |
-13.64% |
23.21% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
51.25% |
-18.44% |
-5.52% |
-17.34% |
19.72% |
41.24% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7.09% |
-37.49% |
214.35% |
-109.07% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
73.21% |
60.18% |
17.52% |
-15.44% |
7.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
48.47% |
53.20% |
53.57% |
52.58% |
54.95% |
53.78% |
51.86% |
52.51% |
EBITDA Margin |
|
5.49% |
8.83% |
8.51% |
11.18% |
12.25% |
7.39% |
4.01% |
6.16% |
Operating Margin |
|
5.14% |
8.38% |
8.00% |
10.52% |
11.81% |
6.64% |
2.07% |
4.55% |
EBIT Margin |
|
4.78% |
8.25% |
7.85% |
10.35% |
11.75% |
6.96% |
3.53% |
5.70% |
Profit (Net Income) Margin |
|
1.25% |
6.14% |
5.93% |
9.78% |
11.20% |
5.33% |
2.63% |
4.32% |
Tax Burden Percent |
|
26.19% |
74.42% |
75.62% |
94.54% |
95.33% |
76.61% |
74.54% |
75.68% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
73.81% |
25.58% |
24.38% |
5.46% |
4.67% |
23.39% |
25.46% |
24.32% |
Return on Invested Capital (ROIC) |
|
0.00% |
98.06% |
56.48% |
96.70% |
131.55% |
46.04% |
11.60% |
24.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
103.79% |
58.20% |
97.59% |
131.84% |
44.87% |
6.75% |
20.32% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-21.29% |
-22.60% |
-62.37% |
-92.93% |
-29.19% |
-4.24% |
-12.40% |
Return on Equity (ROE) |
|
0.00% |
76.77% |
33.87% |
34.33% |
38.62% |
16.85% |
7.36% |
11.85% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-101.94% |
53.53% |
115.62% |
73.22% |
8.01% |
15.22% |
-1.61% |
Operating Return on Assets (OROA) |
|
0.00% |
25.40% |
23.92% |
22.33% |
26.64% |
14.46% |
6.36% |
10.11% |
Return on Assets (ROA) |
|
0.00% |
18.90% |
18.09% |
21.11% |
25.40% |
11.08% |
4.74% |
7.65% |
Return on Common Equity (ROCE) |
|
0.00% |
76.77% |
33.87% |
34.33% |
38.62% |
16.85% |
7.36% |
11.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
38.38% |
27.28% |
28.39% |
31.49% |
15.46% |
7.31% |
11.13% |
Net Operating Profit after Tax (NOPAT) |
|
5.37 |
31 |
36 |
58 |
100 |
56 |
16 |
39 |
NOPAT Margin |
|
1.35% |
6.24% |
6.05% |
9.94% |
11.26% |
5.09% |
1.54% |
3.44% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-5.74% |
-1.72% |
-0.89% |
-0.29% |
1.18% |
4.85% |
3.93% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
14.76% |
4.28% |
8.89% |
Cost of Revenue to Revenue |
|
51.53% |
46.80% |
46.43% |
47.42% |
45.05% |
46.22% |
48.14% |
47.49% |
SG&A Expenses to Revenue |
|
27.09% |
27.23% |
27.50% |
26.07% |
25.00% |
27.76% |
30.28% |
29.85% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
43.34% |
44.81% |
45.57% |
42.06% |
43.14% |
47.14% |
49.79% |
47.96% |
Earnings before Interest and Taxes (EBIT) |
|
19 |
41 |
47 |
60 |
105 |
77 |
38 |
64 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
44 |
51 |
65 |
109 |
81 |
43 |
70 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
2.65 |
9.67 |
10.94 |
12.89 |
4.30 |
3.11 |
5.41 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.74 |
9.94 |
11.12 |
13.02 |
4.34 |
3.14 |
5.46 |
Price to Revenue (P/Rev) |
|
0.53 |
0.42 |
2.10 |
3.77 |
4.58 |
1.48 |
1.12 |
2.10 |
Price to Earnings (P/E) |
|
39.60 |
6.90 |
0.00 |
38.54 |
40.92 |
27.81 |
42.50 |
47.82 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
2.53% |
14.49% |
0.00% |
2.59% |
2.44% |
3.60% |
2.35% |
2.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
3.08 |
18.35 |
37.79 |
39.23 |
9.65 |
6.81 |
11.66 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.39 |
2.00 |
3.52 |
4.34 |
1.27 |
0.89 |
1.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.44 |
23.46 |
31.47 |
35.40 |
17.17 |
22.19 |
30.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.75 |
25.42 |
34.00 |
36.92 |
18.24 |
25.18 |
32.78 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.28 |
32.97 |
35.38 |
38.52 |
24.94 |
57.63 |
54.30 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
7.33 |
26.03 |
27.69 |
62.06 |
59.64 |
21.94 |
79.15 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
34.78 |
29.59 |
69.21 |
143.45 |
43.91 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-0.21 |
-0.39 |
-0.64 |
-0.70 |
-0.65 |
-0.63 |
-0.61 |
Leverage Ratio |
|
0.00 |
2.03 |
1.87 |
1.63 |
1.52 |
1.52 |
1.55 |
1.55 |
Compound Leverage Factor |
|
0.00 |
2.03 |
1.87 |
1.63 |
1.52 |
1.52 |
1.55 |
1.55 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
-0.09% |
Common Equity to Total Capital |
|
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.09% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
6.41 |
11.58 |
16.17 |
18.90 |
8.59 |
6.45 |
9.56 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.69 |
1.96 |
2.62 |
2.75 |
2.86 |
2.79 |
2.86 |
Quick Ratio |
|
0.00 |
0.26 |
0.69 |
1.43 |
1.39 |
1.33 |
1.36 |
1.36 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-32 |
34 |
69 |
56 |
9.74 |
22 |
-2.58 |
Operating Cash Flow to CapEx |
|
728.51% |
875.37% |
369.79% |
3,174.40% |
2,838.86% |
453.57% |
1,032.44% |
472.51% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
3.08 |
3.05 |
2.16 |
2.27 |
2.08 |
1.80 |
1.77 |
Accounts Receivable Turnover |
|
0.00 |
93.45 |
119.15 |
123.91 |
192.52 |
218.97 |
119.91 |
99.36 |
Inventory Turnover |
|
0.00 |
2.28 |
2.70 |
2.76 |
3.01 |
2.63 |
2.46 |
2.48 |
Fixed Asset Turnover |
|
0.00 |
84.43 |
61.88 |
46.96 |
88.44 |
123.20 |
128.01 |
135.32 |
Accounts Payable Turnover |
|
0.00 |
11.55 |
11.15 |
7.96 |
8.57 |
9.68 |
10.44 |
11.55 |
Days Sales Outstanding (DSO) |
|
0.00 |
3.91 |
3.06 |
2.95 |
1.90 |
1.67 |
3.04 |
3.67 |
Days Inventory Outstanding (DIO) |
|
0.00 |
159.83 |
135.04 |
132.24 |
121.13 |
138.55 |
148.55 |
147.20 |
Days Payable Outstanding (DPO) |
|
0.00 |
31.61 |
32.72 |
45.83 |
42.58 |
37.69 |
34.98 |
31.60 |
Cash Conversion Cycle (CCC) |
|
0.00 |
132.12 |
105.38 |
89.35 |
80.45 |
102.53 |
116.62 |
119.27 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
63 |
65 |
54 |
99 |
145 |
140 |
181 |
Invested Capital Turnover |
|
0.00 |
15.72 |
9.33 |
9.73 |
11.68 |
9.05 |
7.51 |
7.04 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
63 |
1.90 |
-11 |
45 |
46 |
-5.16 |
41 |
Enterprise Value (EV) |
|
0.00 |
195 |
1,199 |
2,043 |
3,867 |
1,398 |
951 |
2,113 |
Market Capitalization |
|
212 |
212 |
1,264 |
2,189 |
4,085 |
1,632 |
1,196 |
2,370 |
Book Value per Share |
|
$0.00 |
$1.90 |
$1.90 |
$2.85 |
$4.35 |
$5.18 |
$5.34 |
$6.19 |
Tangible Book Value per Share |
|
$0.00 |
$1.84 |
$1.85 |
$2.80 |
$4.30 |
$5.13 |
$5.28 |
$6.13 |
Total Capital |
|
0.00 |
80 |
131 |
200 |
317 |
380 |
385 |
438 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-16 |
-65 |
-146 |
-218 |
-235 |
-245 |
-257 |
Capital Expenditures (CapEx) |
|
2.26 |
3.05 |
12 |
2.32 |
2.20 |
5.17 |
4.20 |
5.65 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
41 |
32 |
25 |
61 |
102 |
94 |
108 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
57 |
98 |
171 |
280 |
337 |
339 |
365 |
Net Working Capital (NWC) |
|
0.00 |
57 |
98 |
171 |
280 |
337 |
339 |
365 |
Net Nonoperating Expense (NNE) |
|
0.37 |
0.47 |
0.70 |
0.94 |
0.54 |
-2.66 |
-12 |
-9.86 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-16 |
-65 |
-146 |
-218 |
-235 |
-245 |
-257 |
Total Depreciation and Amortization (D&A) |
|
2.85 |
2.87 |
3.95 |
4.83 |
4.51 |
4.79 |
5.09 |
5.17 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
8.13% |
5.39% |
4.34% |
6.86% |
9.30% |
8.75% |
9.59% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
11.41% |
16.28% |
29.49% |
31.37% |
30.61% |
31.72% |
32.30% |
Net Working Capital to Revenue |
|
0.00% |
11.41% |
16.28% |
29.49% |
31.37% |
30.61% |
31.72% |
32.30% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.09) |
$0.81 |
$1.38 |
$0.80 |
$0.39 |
$0.70 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
57.29M |
69.77M |
72.51M |
73.31M |
72.96M |
70.85M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.09) |
$0.79 |
$1.34 |
$0.79 |
$0.38 |
$0.69 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
57.29M |
72.06M |
74.55M |
74.52M |
73.58M |
71.68M |
Adjusted Basic & Diluted Earnings per Share |
|
$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 |
69.35M |
71.67M |
73.26M |
73.37M |
70.79M |
71.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
31 |
36 |
58 |
100 |
56 |
16 |
39 |
Normalized NOPAT Margin |
|
3.60% |
6.24% |
6.05% |
9.94% |
11.26% |
5.09% |
1.54% |
3.44% |
Pre Tax Income Margin |
|
4.78% |
8.25% |
7.85% |
10.35% |
11.75% |
6.96% |
3.53% |
5.70% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
8.23% |
119.58% |
0.07% |
0.00% |
0.00% |
109.83% |
24.15% |