Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
36.76% |
-2.73% |
-0.10% |
-23.73% |
42.44% |
28.07% |
-61.67% |
28.33% |
EBITDA Growth |
|
0.00% |
79.03% |
1.96% |
-76.82% |
-52.30% |
889.07% |
24.54% |
-89.00% |
75.92% |
EBIT Growth |
|
0.00% |
124.11% |
5.69% |
-105.56% |
-253.16% |
660.51% |
30.11% |
-100.38% |
103.67% |
NOPAT Growth |
|
0.00% |
162.95% |
13.26% |
-103.31% |
-517.08% |
628.12% |
21.36% |
-96.32% |
-103.72% |
Net Income Growth |
|
0.00% |
155.33% |
16.51% |
-119.66% |
-63.30% |
408.30% |
6.83% |
-28.27% |
-88.76% |
EPS Growth |
|
0.00% |
135.39% |
27.45% |
-120.22% |
-50.00% |
456.79% |
32.01% |
-102.28% |
-258.78% |
Operating Cash Flow Growth |
|
0.00% |
-76.43% |
181.05% |
-17.44% |
-54.37% |
202.65% |
59.09% |
-84.93% |
-75.64% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
223.75% |
-114.81% |
-251.04% |
109.52% |
1,898.11% |
-203.90% |
398.74% |
Invested Capital Growth |
|
0.00% |
6.91% |
-2.78% |
1.93% |
5.52% |
12.42% |
1.13% |
13.95% |
-35.23% |
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 |
|
25.76% |
38.35% |
36.78% |
27.99% |
14.90% |
40.84% |
49.50% |
17.17% |
17.73% |
EBITDA Margin |
|
36.03% |
47.17% |
49.44% |
11.47% |
7.17% |
49.82% |
48.45% |
13.90% |
19.05% |
Operating Margin |
|
18.55% |
35.86% |
38.08% |
-1.26% |
-10.17% |
39.03% |
40.34% |
3.43% |
-0.10% |
EBIT Margin |
|
21.14% |
34.64% |
37.64% |
-2.09% |
-9.70% |
38.17% |
38.78% |
-0.39% |
0.01% |
Profit (Net Income) Margin |
|
11.19% |
20.90% |
25.03% |
-4.93% |
-10.55% |
22.83% |
19.05% |
35.64% |
3.12% |
Tax Burden Percent |
|
63.94% |
63.59% |
69.73% |
125.64% |
83.10% |
62.18% |
50.24% |
-3,077.33% |
-39.42% |
Interest Burden Percent |
|
82.81% |
94.86% |
95.37% |
187.20% |
130.88% |
96.20% |
97.77% |
300.00% |
-71,800.05% |
Effective Tax Rate |
|
36.06% |
36.41% |
30.27% |
0.00% |
0.00% |
32.38% |
38.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
4.58% |
11.64% |
12.94% |
-0.43% |
-2.56% |
12.39% |
14.13% |
0.48% |
-0.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.53% |
6.94% |
7.38% |
-20.31% |
-10.88% |
3.19% |
-7.32% |
42.68% |
15.84% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.15% |
1.81% |
1.14% |
-2.25% |
-1.89% |
0.71% |
-1.36% |
8.04% |
1.00% |
Return on Equity (ROE) |
|
5.73% |
13.45% |
14.07% |
-2.68% |
-4.45% |
13.10% |
12.76% |
8.52% |
0.98% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
4.96% |
15.76% |
-2.34% |
-7.93% |
0.69% |
13.00% |
-12.56% |
42.75% |
Operating Return on Assets (OROA) |
|
5.52% |
11.72% |
11.85% |
-0.65% |
-2.17% |
10.99% |
13.10% |
-0.05% |
0.00% |
Return on Assets (ROA) |
|
2.92% |
7.07% |
7.88% |
-1.53% |
-2.36% |
6.57% |
6.43% |
4.30% |
0.52% |
Return on Common Equity (ROCE) |
|
5.68% |
13.35% |
13.98% |
-2.62% |
-4.30% |
12.67% |
12.30% |
8.16% |
0.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.78% |
12.54% |
13.74% |
-2.76% |
-4.71% |
12.67% |
12.95% |
8.55% |
1.09% |
Net Operating Profit after Tax (NOPAT) |
|
821 |
2,158 |
2,445 |
-81 |
-499 |
2,637 |
3,201 |
118 |
-4.38 |
NOPAT Margin |
|
11.86% |
22.80% |
26.55% |
-0.88% |
-7.12% |
26.39% |
25.01% |
2.40% |
-0.07% |
Net Nonoperating Expense Percent (NNEP) |
|
1.05% |
4.69% |
5.55% |
19.88% |
8.32% |
9.20% |
21.45% |
-42.20% |
-15.86% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
0.44% |
-0.02% |
Cost of Revenue to Revenue |
|
74.24% |
61.65% |
63.22% |
72.01% |
85.10% |
59.16% |
50.50% |
82.83% |
82.27% |
SG&A Expenses to Revenue |
|
1.06% |
0.97% |
1.13% |
1.35% |
1.48% |
1.35% |
1.36% |
4.57% |
3.03% |
R&D to Revenue |
|
0.32% |
0.46% |
0.28% |
0.56% |
1.08% |
1.01% |
0.91% |
1.81% |
0.55% |
Operating Expenses to Revenue |
|
7.22% |
2.49% |
-1.30% |
29.24% |
25.07% |
1.81% |
9.15% |
13.74% |
17.83% |
Earnings before Interest and Taxes (EBIT) |
|
1,463 |
3,279 |
3,465 |
-193 |
-680 |
3,814 |
4,962 |
-19 |
0.69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,494 |
4,465 |
4,552 |
1,055 |
503 |
4,978 |
6,199 |
682 |
1,199 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.69 |
0.57 |
0.63 |
0.81 |
1.05 |
1.05 |
1.16 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.72 |
0.60 |
0.66 |
0.86 |
1.10 |
1.11 |
1.19 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.25 |
1.01 |
1.41 |
1.47 |
1.54 |
4.36 |
3.33 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
5.06 |
0.00 |
0.00 |
6.53 |
8.05 |
11.71 |
74.37 |
Dividend Yield |
|
0.55% |
2.28% |
1.00% |
1.23% |
1.16% |
0.72% |
1.35% |
1.20% |
1.89% |
Earnings Yield |
|
0.00% |
0.00% |
19.78% |
0.00% |
0.00% |
15.31% |
12.42% |
8.54% |
1.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.72 |
0.63 |
0.71 |
0.85 |
1.08 |
1.04 |
1.17 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.45 |
1.29 |
2.02 |
1.92 |
1.92 |
5.48 |
3.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
2.94 |
11.26 |
28.20 |
3.86 |
3.95 |
39.45 |
16.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
3.86 |
0.00 |
0.00 |
5.03 |
4.94 |
0.00 |
28,330.60 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
5.47 |
0.00 |
0.00 |
7.28 |
7.66 |
228.48 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
4.11 |
4.43 |
11.58 |
5.18 |
4.15 |
30.24 |
90.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.49 |
0.00 |
0.00 |
130.18 |
8.32 |
0.00 |
2.15 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.46 |
0.32 |
0.23 |
0.21 |
0.31 |
0.32 |
0.28 |
0.24 |
0.17 |
Long-Term Debt to Equity |
|
0.46 |
0.32 |
0.23 |
0.21 |
0.30 |
0.31 |
0.25 |
0.22 |
0.16 |
Financial Leverage |
|
0.33 |
0.26 |
0.15 |
0.11 |
0.17 |
0.22 |
0.19 |
0.19 |
0.06 |
Leverage Ratio |
|
1.96 |
1.90 |
1.78 |
1.75 |
1.89 |
1.99 |
1.98 |
1.98 |
1.87 |
Compound Leverage Factor |
|
1.62 |
1.80 |
1.70 |
3.28 |
2.47 |
1.92 |
1.94 |
5.94 |
-1,342.08 |
Debt to Total Capital |
|
31.47% |
24.16% |
18.47% |
17.47% |
23.54% |
23.98% |
21.59% |
19.21% |
14.80% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.11% |
0.42% |
0.68% |
1.82% |
1.47% |
1.33% |
Long-Term Debt to Total Capital |
|
31.47% |
24.16% |
18.47% |
17.37% |
23.11% |
23.30% |
19.77% |
17.74% |
13.47% |
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 |
|
0.60% |
0.54% |
0.47% |
2.88% |
2.47% |
2.46% |
3.07% |
3.72% |
3.20% |
Common Equity to Total Capital |
|
67.93% |
75.30% |
81.06% |
79.65% |
73.99% |
73.56% |
75.34% |
77.06% |
82.00% |
Debt to EBITDA |
|
2.49 |
1.13 |
0.84 |
3.41 |
9.93 |
1.18 |
0.87 |
7.48 |
2.73 |
Net Debt to EBITDA |
|
1.77 |
0.80 |
0.39 |
1.88 |
7.57 |
0.79 |
0.65 |
6.65 |
-1.67 |
Long-Term Debt to EBITDA |
|
2.49 |
1.13 |
0.84 |
3.39 |
9.75 |
1.15 |
0.80 |
6.90 |
2.48 |
Debt to NOPAT |
|
7.56 |
2.35 |
1.56 |
-44.51 |
-10.01 |
2.23 |
1.69 |
43.30 |
-746.98 |
Net Debt to NOPAT |
|
5.37 |
1.65 |
0.72 |
-24.47 |
-7.62 |
1.49 |
1.25 |
38.51 |
457.30 |
Long-Term Debt to NOPAT |
|
7.56 |
2.35 |
1.56 |
-44.24 |
-9.83 |
2.16 |
1.54 |
39.99 |
-679.84 |
Altman Z-Score |
|
0.00 |
0.00 |
1.36 |
0.75 |
0.54 |
1.15 |
1.41 |
0.74 |
1.32 |
Noncontrolling Interest Sharing Ratio |
|
0.88% |
0.79% |
0.64% |
2.04% |
3.36% |
3.23% |
3.58% |
4.28% |
4.21% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.30 |
1.72 |
2.14 |
1.62 |
1.28 |
1.68 |
1.32 |
1.13 |
3.00 |
Quick Ratio |
|
1.36 |
0.93 |
1.17 |
0.75 |
0.56 |
0.94 |
0.67 |
0.50 |
2.20 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
920 |
2,978 |
-441 |
-1,548 |
147 |
2,946 |
-3,061 |
9,143 |
Operating Cash Flow to CapEx |
|
-215.82% |
-311.47% |
232.84% |
124.96% |
49.95% |
119.47% |
180.49% |
0.00% |
13.79% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
5.06 |
16.13 |
-2.15 |
-7.10 |
0.99 |
19.64 |
-25.25 |
13.82 |
Operating Cash Flow to Interest Expense |
|
-8.63 |
-22.05 |
17.61 |
13.10 |
5.62 |
24.94 |
39.33 |
7.34 |
0.33 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-12.63 |
-29.13 |
10.05 |
2.62 |
-5.63 |
4.06 |
17.54 |
7.34 |
-2.05 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.26 |
0.34 |
0.32 |
0.31 |
0.22 |
0.29 |
0.34 |
0.12 |
0.17 |
Accounts Receivable Turnover |
|
6.58 |
8.69 |
9.24 |
10.93 |
7.60 |
7.75 |
9.55 |
3.61 |
4.59 |
Inventory Turnover |
|
4.13 |
4.54 |
4.10 |
4.36 |
3.99 |
3.54 |
3.35 |
1.93 |
2.57 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.39 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
3.69 |
3.63 |
3.30 |
3.64 |
2.84 |
2.45 |
2.24 |
1.36 |
2.22 |
Days Sales Outstanding (DSO) |
|
55.46 |
42.02 |
39.49 |
33.40 |
48.05 |
47.11 |
38.21 |
101.05 |
79.47 |
Days Inventory Outstanding (DIO) |
|
88.45 |
80.42 |
89.03 |
83.76 |
91.54 |
103.07 |
108.86 |
189.36 |
142.21 |
Days Payable Outstanding (DPO) |
|
98.86 |
100.44 |
110.66 |
100.15 |
128.57 |
149.07 |
163.08 |
269.28 |
164.46 |
Cash Conversion Cycle (CCC) |
|
45.04 |
22.00 |
17.86 |
17.01 |
11.02 |
1.10 |
-16.01 |
21.13 |
57.22 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
17,927 |
19,165 |
18,632 |
18,992 |
20,041 |
22,530 |
22,785 |
25,963 |
16,816 |
Invested Capital Turnover |
|
0.39 |
0.51 |
0.49 |
0.49 |
0.36 |
0.47 |
0.56 |
0.20 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,238 |
-534 |
360 |
1,049 |
2,490 |
255 |
3,178 |
-9,148 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
13,372 |
11,885 |
14,191 |
19,191 |
24,506 |
26,894 |
19,674 |
Market Capitalization |
|
0.00 |
0.00 |
11,510 |
9,312 |
9,859 |
14,665 |
19,736 |
21,373 |
20,967 |
Book Value per Share |
|
$23.25 |
$27.32 |
$29.25 |
$28.77 |
$27.53 |
$33.90 |
$35.24 |
$39.79 |
$35.01 |
Tangible Book Value per Share |
|
$21.81 |
$25.82 |
$27.82 |
$27.28 |
$26.02 |
$32.29 |
$33.69 |
$37.65 |
$34.15 |
Total Capital |
|
19,727 |
20,949 |
20,687 |
20,614 |
21,230 |
24,477 |
24,985 |
26,527 |
22,085 |
Total Debt |
|
6,209 |
5,061 |
3,820 |
3,602 |
4,997 |
5,871 |
5,394 |
5,097 |
3,268 |
Total Long-Term Debt |
|
6,209 |
5,061 |
3,820 |
3,580 |
4,906 |
5,704 |
4,939 |
4,707 |
2,974 |
Net Debt |
|
4,408 |
3,555 |
1,765 |
1,980 |
3,807 |
3,924 |
4,002 |
4,533 |
-2,001 |
Capital Expenditures (CapEx) |
|
1,054 |
1,288 |
1,397 |
2,149 |
2,453 |
3,104 |
3,269 |
0.00 |
1,571 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
957 |
706 |
805 |
556 |
423 |
983 |
276 |
408 |
844 |
Debt-free Net Working Capital (DFNWC) |
|
2,004 |
1,462 |
2,076 |
1,347 |
775 |
2,100 |
1,667 |
972 |
6,113 |
Net Working Capital (NWC) |
|
2,004 |
1,462 |
2,076 |
1,325 |
685 |
1,933 |
1,212 |
582 |
5,819 |
Net Nonoperating Expense (NNE) |
|
46 |
180 |
140 |
372 |
241 |
356 |
763 |
-1,631 |
-201 |
Net Nonoperating Obligations (NNO) |
|
4,408 |
3,277 |
1,765 |
1,980 |
3,807 |
3,924 |
3,194 |
4,533 |
-2,001 |
Total Depreciation and Amortization (D&A) |
|
1,031 |
1,186 |
1,087 |
1,248 |
1,184 |
1,164 |
1,237 |
701 |
1,199 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
13.83% |
7.46% |
8.75% |
6.05% |
6.02% |
9.84% |
2.15% |
8.32% |
13.40% |
Debt-free Net Working Capital to Revenue |
|
28.96% |
15.45% |
22.55% |
14.65% |
11.05% |
21.02% |
13.03% |
19.81% |
97.10% |
Net Working Capital to Revenue |
|
28.96% |
15.45% |
22.55% |
14.40% |
9.77% |
19.35% |
9.47% |
11.86% |
92.43% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$4.34 |
$5.41 |
($1.08) |
($1.62) |
$5.39 |
$7.77 |
$4.70 |
($0.63) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
573.28M |
573.90M |
559.77M |
531.15M |
532.34M |
526.72M |
517.83M |
516.01M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$4.28 |
$5.34 |
($1.08) |
($1.62) |
$5.31 |
$7.63 |
$4.64 |
($0.63) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
573.28M |
582.10M |
559.77M |
531.15M |
540.27M |
535.85M |
525.34M |
520.04M |
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 |
577.50M |
570.70M |
0.00 |
534.38M |
0.00 |
513.72M |
517.32M |
506.34M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
961 |
2,076 |
2,466 |
1,370 |
183 |
2,523 |
3,201 |
118 |
508 |
Normalized NOPAT Margin |
|
13.88% |
21.93% |
26.78% |
14.90% |
2.61% |
25.26% |
25.01% |
2.40% |
8.06% |
Pre Tax Income Margin |
|
17.51% |
32.86% |
35.90% |
-3.92% |
-12.70% |
36.72% |
37.91% |
-1.16% |
-7.92% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.55 |
18.02 |
18.77 |
-0.94 |
-3.12 |
25.65 |
33.08 |
-0.16 |
0.00 |
NOPAT to Interest Expense |
|
3.12 |
11.86 |
13.24 |
-0.39 |
-2.29 |
17.73 |
21.34 |
0.97 |
-0.01 |
EBIT Less CapEx to Interest Expense |
|
1.55 |
10.94 |
11.20 |
-11.42 |
-14.38 |
4.77 |
11.29 |
-0.16 |
-2.37 |
NOPAT Less CapEx to Interest Expense |
|
-0.88 |
4.78 |
5.67 |
-10.88 |
-13.55 |
-3.14 |
-0.45 |
0.97 |
-2.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
5.57% |
13.82% |
5.47% |
-18.88% |
-11.23% |
5.59% |
16.13% |
0.00% |
181.63% |
Augmented Payout Ratio |
|
5.57% |
20.85% |
11.48% |
-131.29% |
-33.16% |
5.59% |
58.34% |
0.00% |
181.63% |