Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
-0.26% |
14.43% |
29.97% |
EBITDA Growth |
0.00% |
-18.29% |
6.31% |
71.80% |
EBIT Growth |
0.00% |
-23.60% |
2.78% |
88.14% |
NOPAT Growth |
0.00% |
-29.40% |
-13.92% |
131.92% |
Net Income Growth |
0.00% |
-29.83% |
-28.09% |
162.58% |
EPS Growth |
0.00% |
-29.83% |
-28.14% |
159.17% |
Operating Cash Flow Growth |
0.00% |
-10.55% |
36.90% |
59.17% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
107.45% |
101.68% |
Invested Capital Growth |
0.00% |
0.00% |
3.85% |
10.51% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
38.59% |
37.94% |
44.85% |
48.15% |
EBITDA Margin |
13.65% |
11.18% |
10.39% |
13.73% |
Operating Margin |
11.76% |
8.65% |
8.78% |
11.65% |
EBIT Margin |
11.55% |
8.85% |
7.95% |
11.51% |
Profit (Net Income) Margin |
8.88% |
6.25% |
3.93% |
7.94% |
Tax Burden Percent |
79.92% |
76.94% |
56.98% |
76.63% |
Interest Burden Percent |
96.22% |
91.79% |
86.72% |
89.98% |
Effective Tax Rate |
20.08% |
23.06% |
43.02% |
23.37% |
Return on Invested Capital (ROIC) |
0.00% |
24.18% |
10.21% |
22.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
10.45% |
-0.40% |
11.68% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
1.24% |
-0.10% |
3.62% |
Return on Equity (ROE) |
0.00% |
25.42% |
10.10% |
25.69% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-175.82% |
6.43% |
12.09% |
Operating Return on Assets (OROA) |
0.00% |
9.99% |
9.97% |
16.14% |
Return on Assets (ROA) |
0.00% |
7.05% |
4.93% |
11.13% |
Return on Common Equity (ROCE) |
0.00% |
25.42% |
10.10% |
25.69% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
12.71% |
11.30% |
22.66% |
Net Operating Profit after Tax (NOPAT) |
350 |
247 |
213 |
494 |
NOPAT Margin |
9.40% |
6.65% |
5.00% |
8.93% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
13.73% |
10.61% |
10.39% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
10.92% |
9.34% |
18.21% |
Cost of Revenue to Revenue |
61.41% |
62.06% |
55.15% |
51.85% |
SG&A Expenses to Revenue |
4.83% |
6.76% |
9.11% |
7.84% |
R&D to Revenue |
5.38% |
5.80% |
5.86% |
6.17% |
Operating Expenses to Revenue |
26.83% |
29.29% |
36.07% |
36.50% |
Earnings before Interest and Taxes (EBIT) |
431 |
329 |
338 |
636 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
509 |
416 |
442 |
759 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
6.99 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
21.21 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
2.45 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
30.87 |
Dividend Yield |
0.00% |
0.00% |
2.11% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
3.24% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
5.94 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
2.52 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
18.38 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
21.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
28.27 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
31.24 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
51.61 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.24 |
0.54 |
0.40 |
Long-Term Debt to Equity |
0.00 |
0.19 |
0.52 |
0.38 |
Financial Leverage |
0.00 |
0.12 |
0.26 |
0.31 |
Leverage Ratio |
0.00 |
1.80 |
2.05 |
2.31 |
Compound Leverage Factor |
0.00 |
1.65 |
1.78 |
2.08 |
Debt to Total Capital |
0.00% |
19.26% |
35.09% |
28.60% |
Short-Term Debt to Total Capital |
0.00% |
3.84% |
1.06% |
1.45% |
Long-Term Debt to Total Capital |
0.00% |
15.42% |
34.03% |
27.15% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
80.74% |
64.91% |
71.40% |
Debt to EBITDA |
0.00 |
1.05 |
1.81 |
1.02 |
Net Debt to EBITDA |
0.00 |
0.52 |
1.46 |
0.54 |
Long-Term Debt to EBITDA |
0.00 |
0.84 |
1.75 |
0.97 |
Debt to NOPAT |
0.00 |
1.76 |
3.76 |
1.57 |
Net Debt to NOPAT |
0.00 |
0.88 |
3.03 |
0.83 |
Long-Term Debt to NOPAT |
0.00 |
1.41 |
3.64 |
1.49 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
5.64 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
1.77 |
1.69 |
1.73 |
Quick Ratio |
0.00 |
0.99 |
1.01 |
1.07 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-1,798 |
134 |
270 |
Operating Cash Flow to CapEx |
416.59% |
235.36% |
227.57% |
316.16% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
1.13 |
1.25 |
1.40 |
Accounts Receivable Turnover |
0.00 |
4.85 |
4.86 |
4.91 |
Inventory Turnover |
0.00 |
4.21 |
3.76 |
3.58 |
Fixed Asset Turnover |
0.00 |
27.07 |
28.02 |
29.27 |
Accounts Payable Turnover |
0.00 |
7.03 |
5.96 |
5.35 |
Days Sales Outstanding (DSO) |
0.00 |
75.26 |
75.15 |
74.33 |
Days Inventory Outstanding (DIO) |
0.00 |
86.79 |
97.12 |
101.84 |
Days Payable Outstanding (DPO) |
0.00 |
51.91 |
61.29 |
68.23 |
Cash Conversion Cycle (CCC) |
0.00 |
110.14 |
110.98 |
107.95 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
2,046 |
2,124 |
2,348 |
Invested Capital Turnover |
0.00 |
3.63 |
2.04 |
2.47 |
Increase / (Decrease) in Invested Capital |
0.00 |
2,046 |
79 |
223 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
13,953 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
13,541 |
Book Value per Share |
$0.00 |
$13.15 |
$10.64 |
$13.92 |
Tangible Book Value per Share |
$0.00 |
$3.56 |
$1.20 |
$4.59 |
Total Capital |
0.00 |
2,264 |
2,279 |
2,711 |
Total Debt |
0.00 |
436 |
800 |
775 |
Total Long-Term Debt |
0.00 |
349 |
775 |
736 |
Net Debt |
0.00 |
217 |
646 |
412 |
Capital Expenditures (CapEx) |
55 |
87 |
123 |
141 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
615 |
642 |
790 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
834 |
796 |
1,154 |
Net Working Capital (NWC) |
0.00 |
747 |
772 |
1,115 |
Net Nonoperating Expense (NNE) |
19 |
15 |
46 |
55 |
Net Nonoperating Obligations (NNO) |
0.00 |
217 |
646 |
412 |
Total Depreciation and Amortization (D&A) |
78 |
87 |
104 |
123 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
16.55% |
15.10% |
14.30% |
Debt-free Net Working Capital to Revenue |
0.00% |
22.43% |
18.72% |
20.88% |
Net Working Capital to Revenue |
0.00% |
20.09% |
18.15% |
20.16% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$1.20 |
$3.14 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
139.03M |
139.94M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$1.20 |
$3.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
139.42M |
141.08M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
139.08M |
140.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
350 |
247 |
213 |
494 |
Normalized NOPAT Margin |
9.40% |
6.65% |
5.00% |
8.93% |
Pre Tax Income Margin |
11.12% |
8.12% |
6.89% |
10.35% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
12.68% |
19.56% |
350.42% |
0.00% |
Augmented Payout Ratio |
12.68% |
19.56% |
350.42% |
0.00% |