Growth Metrics |
- |
- |
- |
Revenue Growth |
9.20% |
-0.04% |
8.85% |
EBITDA Growth |
9.13% |
0.18% |
7.69% |
EBIT Growth |
12.83% |
-2.43% |
8.52% |
NOPAT Growth |
16.51% |
-6.11% |
7.23% |
Net Income Growth |
22.13% |
-7.22% |
6.96% |
EPS Growth |
18.56% |
-12.11% |
6.15% |
Operating Cash Flow Growth |
15.61% |
31.26% |
-22.50% |
Free Cash Flow Firm Growth |
772.45% |
74.29% |
-184.59% |
Invested Capital Growth |
1.69% |
6.57% |
9.99% |
Revenue Q/Q Growth |
2.18% |
-0.58% |
2.37% |
EBITDA Q/Q Growth |
0.96% |
0.37% |
1.02% |
EBIT Q/Q Growth |
1.44% |
-1.49% |
-1.12% |
NOPAT Q/Q Growth |
0.49% |
6.04% |
-2.56% |
Net Income Q/Q Growth |
1.82% |
7.43% |
20.56% |
EPS Q/Q Growth |
1.02% |
6.37% |
-3.55% |
Operating Cash Flow Q/Q Growth |
-4.63% |
41.09% |
-33.85% |
Free Cash Flow Firm Q/Q Growth |
-8.08% |
60.92% |
-3,572.50% |
Invested Capital Q/Q Growth |
2.32% |
1.90% |
2.89% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
39.98% |
40.00% |
39.91% |
Operating Margin |
24.22% |
22.70% |
24.17% |
EBIT Margin |
27.02% |
26.15% |
26.80% |
Profit (Net Income) Margin |
18.89% |
16.89% |
18.20% |
Tax Burden Percent |
69.91% |
64.59% |
67.92% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
6.31% |
5.64% |
6.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
3.10% |
2.60% |
3.30% |
Return on Net Nonoperating Assets (RNNOA) |
2.37% |
2.34% |
3.34% |
Return on Equity (ROE) |
8.69% |
7.98% |
9.84% |
Cash Return on Invested Capital (CROIC) |
4.64% |
-0.72% |
-3.02% |
Operating Return on Assets (OROA) |
3.73% |
3.48% |
3.94% |
Return on Assets (ROA) |
2.61% |
2.25% |
2.68% |
Return on Common Equity (ROCE) |
8.69% |
7.98% |
9.84% |
Return on Equity Simple (ROE_SIMPLE) |
8.53% |
7.25% |
9.58% |
Net Operating Profit after Tax (NOPAT) |
26 |
22 |
24 |
NOPAT Margin |
24.22% |
22.70% |
24.17% |
Net Nonoperating Expense Percent (NNEP) |
3.21% |
3.04% |
3.19% |
Return On Investment Capital (ROIC_SIMPLE) |
6.26% |
5.46% |
6.20% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
4.39% |
4.48% |
6.93% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
75.78% |
77.30% |
75.83% |
Earnings before Interest and Taxes (EBIT) |
29 |
26 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
43 |
40 |
39 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.35 |
1.77 |
2.77 |
Price to Tangible Book Value (P/TBV) |
1.36 |
1.79 |
2.80 |
Price to Revenue (P/Rev) |
2.99 |
4.13 |
5.27 |
Price to Earnings (P/E) |
15.81 |
24.46 |
28.96 |
Dividend Yield |
3.77% |
2.86% |
2.50% |
Earnings Yield |
6.32% |
4.09% |
3.45% |
Enterprise Value to Invested Capital (EV/IC) |
1.20 |
1.43 |
1.86 |
Enterprise Value to Revenue (EV/Rev) |
4.63 |
5.93 |
7.26 |
Enterprise Value to EBITDA (EV/EBITDA) |
11.59 |
14.83 |
18.18 |
Enterprise Value to EBIT (EV/EBIT) |
17.14 |
22.68 |
27.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
19.12 |
26.13 |
30.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
13.58 |
18.41 |
29.58 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
26.03 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.75 |
0.78 |
1.05 |
Long-Term Debt to Equity |
0.74 |
0.77 |
0.93 |
Financial Leverage |
0.76 |
0.90 |
1.01 |
Leverage Ratio |
3.33 |
3.55 |
3.67 |
Compound Leverage Factor |
3.33 |
3.55 |
3.67 |
Debt to Total Capital |
42.76% |
43.93% |
51.28% |
Short-Term Debt to Total Capital |
0.52% |
0.54% |
5.75% |
Long-Term Debt to Total Capital |
42.24% |
43.39% |
45.53% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
57.24% |
56.07% |
48.72% |
Debt to EBITDA |
4.14 |
4.57 |
5.01 |
Net Debt to EBITDA |
4.11 |
4.50 |
4.98 |
Long-Term Debt to EBITDA |
4.09 |
4.51 |
4.45 |
Debt to NOPAT |
6.83 |
8.04 |
8.27 |
Net Debt to NOPAT |
6.79 |
7.93 |
8.22 |
Long-Term Debt to NOPAT |
6.75 |
7.94 |
7.35 |
Altman Z-Score |
0.75 |
0.85 |
0.96 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.96 |
1.37 |
0.63 |
Quick Ratio |
0.56 |
0.77 |
0.37 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
19 |
-2.86 |
-11 |
Operating Cash Flow to CapEx |
81.25% |
51.31% |
50.12% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.14 |
0.13 |
0.15 |
Accounts Receivable Turnover |
7.72 |
6.62 |
8.06 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
29.59 |
26.60 |
26.40 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
47.28 |
55.12 |
45.29 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
47.28 |
55.12 |
45.29 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
418 |
411 |
385 |
Invested Capital Turnover |
0.26 |
0.25 |
0.27 |
Increase / (Decrease) in Invested Capital |
6.94 |
25 |
35 |
Enterprise Value (EV) |
500 |
586 |
718 |
Market Capitalization |
322 |
408 |
521 |
Book Value per Share |
$23.23 |
$22.42 |
$19.80 |
Tangible Book Value per Share |
$23.04 |
$22.23 |
$19.60 |
Total Capital |
418 |
411 |
386 |
Total Debt |
179 |
181 |
198 |
Total Long-Term Debt |
177 |
178 |
176 |
Net Debt |
178 |
178 |
196 |
Capital Expenditures (CapEx) |
45 |
62 |
48 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.05 |
7.93 |
4.60 |
Debt-free Net Working Capital (DFNWC) |
1.10 |
10 |
5.91 |
Net Working Capital (NWC) |
-1.07 |
8.20 |
-16 |
Net Nonoperating Expense (NNE) |
5.76 |
5.75 |
5.91 |
Net Nonoperating Obligations (NNO) |
178 |
180 |
197 |
Total Depreciation and Amortization (D&A) |
14 |
14 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
-0.04% |
8.02% |
4.65% |
Debt-free Net Working Capital to Revenue |
1.02% |
10.56% |
5.98% |
Net Working Capital to Revenue |
-0.99% |
8.30% |
-16.45% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.98 |
$1.67 |
$1.90 |
Adjusted Weighted Average Basic Shares Outstanding |
10.29M |
10.02M |
9.46M |
Adjusted Diluted Earnings per Share |
$1.98 |
$1.67 |
$1.90 |
Adjusted Weighted Average Diluted Shares Outstanding |
10.30M |
10.02M |
9.48M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
10.30M |
10.29M |
9.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
18 |
16 |
17 |
Normalized NOPAT Margin |
16.96% |
15.89% |
16.92% |
Pre Tax Income Margin |
27.02% |
26.15% |
26.80% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
59.66% |
67.32% |
57.33% |
Augmented Payout Ratio |
59.66% |
69.22% |
57.33% |