Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
35.20% |
12.49% |
13.20% |
18.38% |
0.25% |
0.00% |
EBITDA Growth |
|
34.74% |
1.75% |
15.02% |
44.67% |
-1.60% |
0.00% |
EBIT Growth |
|
1.95% |
-9.75% |
16.65% |
83.03% |
6.61% |
0.00% |
NOPAT Growth |
|
-1.53% |
10.29% |
10.34% |
119.93% |
12.60% |
0.00% |
Net Income Growth |
|
-19.95% |
-27.96% |
7.41% |
146.09% |
40.67% |
0.00% |
EPS Growth |
|
-34.91% |
-31.16% |
7.53% |
141.38% |
40.53% |
0.00% |
Operating Cash Flow Growth |
|
-1.55% |
12.87% |
16.83% |
1.29% |
12.87% |
0.00% |
Free Cash Flow Firm Growth |
|
121.55% |
-226.64% |
-327.42% |
115.21% |
0.00% |
0.00% |
Invested Capital Growth |
|
-2.90% |
84.09% |
47.36% |
-1.65% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
2.31% |
9.04% |
2.83% |
3.06% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
4.35% |
3.79% |
4.44% |
3.96% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
7.14% |
-6.59% |
4.97% |
6.49% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
1.73% |
9.06% |
-2.36% |
16.34% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
22.51% |
-10.15% |
-4.21% |
17.19% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
23.26% |
-14.80% |
-4.06% |
16.84% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
9.00% |
-0.94% |
9.80% |
13.97% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
121.13% |
-704.75% |
4.85% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.39% |
84.50% |
-2.11% |
-1.13% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.86% |
36.23% |
35.69% |
35.25% |
35.21% |
37.14% |
EBITDA Margin |
|
14.06% |
14.11% |
15.60% |
15.35% |
12.56% |
12.80% |
Operating Margin |
|
6.20% |
9.30% |
10.12% |
10.25% |
6.54% |
6.25% |
EBIT Margin |
|
6.46% |
8.56% |
10.67% |
10.36% |
6.70% |
6.30% |
Profit (Net Income) Margin |
|
2.61% |
4.41% |
6.89% |
7.26% |
3.49% |
2.49% |
Tax Burden Percent |
|
83.94% |
76.88% |
72.01% |
72.99% |
61.52% |
57.32% |
Interest Burden Percent |
|
48.18% |
67.01% |
89.62% |
96.02% |
84.72% |
68.92% |
Effective Tax Rate |
|
16.06% |
23.12% |
27.99% |
27.01% |
38.48% |
42.68% |
Return on Invested Capital (ROIC) |
|
5.78% |
7.50% |
11.50% |
12.79% |
11.53% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.32% |
1.71% |
9.63% |
11.27% |
6.46% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.36% |
1.68% |
4.89% |
3.69% |
2.79% |
0.00% |
Return on Equity (ROE) |
|
6.14% |
9.18% |
16.39% |
16.48% |
14.32% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
8.73% |
-51.70% |
-26.79% |
14.45% |
-188.47% |
0.00% |
Operating Return on Assets (OROA) |
|
5.07% |
6.36% |
11.52% |
11.32% |
6.11% |
0.00% |
Return on Assets (ROA) |
|
2.05% |
3.28% |
7.44% |
7.93% |
3.18% |
0.00% |
Return on Common Equity (ROCE) |
|
6.14% |
9.18% |
16.39% |
16.48% |
14.32% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.22% |
7.57% |
16.16% |
15.48% |
7.16% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
501 |
508 |
461 |
418 |
190 |
169 |
NOPAT Margin |
|
5.20% |
7.15% |
7.29% |
7.48% |
4.02% |
3.58% |
Net Nonoperating Expense Percent (NNEP) |
|
5.46% |
5.79% |
1.88% |
1.51% |
5.07% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
5.70% |
5.60% |
9.37% |
- |
- |
- |
Cost of Revenue to Revenue |
|
64.14% |
63.77% |
64.31% |
64.75% |
64.79% |
62.86% |
SG&A Expenses to Revenue |
|
29.66% |
26.94% |
25.57% |
25.01% |
28.66% |
30.89% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
29.66% |
26.94% |
25.57% |
25.01% |
28.66% |
30.89% |
Earnings before Interest and Taxes (EBIT) |
|
621 |
609 |
675 |
579 |
316 |
297 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,352 |
1,004 |
986 |
858 |
593 |
602 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.72 |
1.48 |
2.27 |
3.21 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
55.60 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.30 |
0.86 |
0.97 |
1.50 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
11.60 |
19.54 |
14.07 |
20.73 |
0.00 |
0.00 |
Dividend Yield |
|
2.76% |
1.22% |
0.87% |
0.16% |
0.00% |
0.00% |
Earnings Yield |
|
8.62% |
5.12% |
7.11% |
4.82% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
1.23 |
1.72 |
2.79 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.77 |
1.52 |
1.30 |
1.62 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.48 |
10.74 |
8.31 |
10.53 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.93 |
17.69 |
12.15 |
15.60 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.80 |
21.20 |
17.79 |
21.61 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.10 |
15.90 |
13.65 |
17.56 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.80 |
0.00 |
0.00 |
19.12 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.17 |
1.19 |
0.83 |
0.31 |
0.50 |
0.00 |
Long-Term Debt to Equity |
|
1.17 |
1.19 |
0.83 |
0.31 |
0.48 |
0.00 |
Financial Leverage |
|
1.12 |
0.98 |
0.51 |
0.33 |
0.43 |
0.00 |
Leverage Ratio |
|
2.99 |
2.80 |
2.20 |
2.08 |
2.25 |
0.00 |
Compound Leverage Factor |
|
1.44 |
1.88 |
1.98 |
1.99 |
1.91 |
0.00 |
Debt to Total Capital |
|
53.96% |
54.40% |
45.21% |
23.44% |
33.22% |
0.00% |
Short-Term Debt to Total Capital |
|
0.03% |
0.03% |
0.00% |
0.00% |
0.98% |
0.00% |
Long-Term Debt to Total Capital |
|
53.94% |
54.37% |
45.21% |
23.44% |
32.24% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
46.04% |
45.60% |
54.79% |
76.56% |
66.78% |
0.00% |
Debt to EBITDA |
|
3.50 |
4.92 |
2.26 |
0.94 |
1.93 |
0.00 |
Net Debt to EBITDA |
|
3.32 |
4.63 |
2.11 |
0.72 |
1.67 |
0.00 |
Long-Term Debt to EBITDA |
|
3.50 |
4.92 |
2.26 |
0.94 |
1.87 |
0.00 |
Debt to NOPAT |
|
9.46 |
9.72 |
4.83 |
1.92 |
6.03 |
0.00 |
Net Debt to NOPAT |
|
8.98 |
9.14 |
4.51 |
1.48 |
5.22 |
0.00 |
Long-Term Debt to NOPAT |
|
9.45 |
9.72 |
4.83 |
1.92 |
5.85 |
0.00 |
Altman Z-Score |
|
1.42 |
1.36 |
2.48 |
3.81 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.42 |
1.38 |
1.55 |
1.59 |
1.41 |
0.00 |
Quick Ratio |
|
1.09 |
1.05 |
1.36 |
1.44 |
1.22 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
756 |
-3,507 |
-1,074 |
472 |
-3,105 |
0.00 |
Operating Cash Flow to CapEx |
|
279.56% |
375.56% |
429.03% |
344.90% |
296.28% |
404.72% |
Free Cash Flow to Firm to Interest Expense |
|
2.35 |
-17.45 |
-15.32 |
20.48 |
-64.26 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.07 |
3.37 |
8.57 |
22.31 |
10.51 |
4.88 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.33 |
2.48 |
6.57 |
15.84 |
6.96 |
3.67 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.79 |
0.74 |
1.08 |
1.09 |
0.91 |
0.00 |
Accounts Receivable Turnover |
|
5.04 |
4.34 |
4.87 |
4.88 |
4.36 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
13.15 |
12.35 |
15.60 |
13.01 |
10.45 |
0.00 |
Accounts Payable Turnover |
|
27.22 |
22.42 |
28.00 |
26.80 |
21.75 |
0.00 |
Days Sales Outstanding (DSO) |
|
72.39 |
84.12 |
74.98 |
74.78 |
83.64 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
13.41 |
16.28 |
13.04 |
13.62 |
16.78 |
0.00 |
Cash Conversion Cycle (CCC) |
|
58.98 |
67.84 |
61.94 |
61.17 |
66.86 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,535 |
8,790 |
4,775 |
3,240 |
3,295 |
0.00 |
Invested Capital Turnover |
|
1.11 |
1.05 |
1.58 |
1.71 |
2.87 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-255 |
4,015 |
1,535 |
-54 |
3,295 |
0.00 |
Enterprise Value (EV) |
|
7,409 |
10,779 |
8,200 |
9,028 |
0.00 |
0.00 |
Market Capitalization |
|
2,914 |
6,132 |
6,121 |
8,408 |
0.00 |
0.00 |
Book Value per Share |
|
$62.32 |
$62.21 |
$52.18 |
$50.08 |
$44.61 |
$0.00 |
Tangible Book Value per Share |
|
($49.90) |
($56.16) |
($23.11) |
$2.89 |
($6.45) |
$0.00 |
Total Capital |
|
8,775 |
9,085 |
4,920 |
3,422 |
3,447 |
0.00 |
Total Debt |
|
4,736 |
4,942 |
2,224 |
802 |
1,145 |
0.00 |
Total Long-Term Debt |
|
4,733 |
4,940 |
2,224 |
802 |
1,111 |
0.00 |
Net Debt |
|
4,495 |
4,647 |
2,079 |
620 |
992 |
0.00 |
Capital Expenditures (CapEx) |
|
239 |
181 |
140 |
149 |
171 |
111 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
609 |
492 |
477 |
393 |
296 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
849 |
787 |
622 |
575 |
448 |
0.00 |
Net Working Capital (NWC) |
|
847 |
785 |
622 |
575 |
415 |
0.00 |
Net Nonoperating Expense (NNE) |
|
249 |
195 |
25 |
12 |
25 |
52 |
Net Nonoperating Obligations (NNO) |
|
4,495 |
4,647 |
2,079 |
620 |
992 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
731 |
394 |
311 |
279 |
277 |
306 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.33% |
6.91% |
7.54% |
7.03% |
6.27% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
8.83% |
11.06% |
9.84% |
10.29% |
9.50% |
0.00% |
Net Working Capital to Revenue |
|
8.80% |
11.03% |
9.84% |
10.29% |
8.79% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.72 |
$5.72 |
$8.34 |
$7.78 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
64.98M |
53.80M |
51.35M |
51.36M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$3.71 |
$5.70 |
$8.28 |
$7.70 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
65.07M |
54.01M |
51.74M |
51.91M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
64.40M |
66.33M |
52.07M |
52.32M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
501 |
508 |
461 |
418 |
190 |
169 |
Normalized NOPAT Margin |
|
5.20% |
7.15% |
7.29% |
7.48% |
4.02% |
3.58% |
Pre Tax Income Margin |
|
3.11% |
5.74% |
9.57% |
9.95% |
5.68% |
4.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.93 |
3.03 |
9.63 |
25.11 |
6.55 |
3.22 |
NOPAT to Interest Expense |
|
1.56 |
2.53 |
6.58 |
18.13 |
3.93 |
1.83 |
EBIT Less CapEx to Interest Expense |
|
1.19 |
2.13 |
7.64 |
18.64 |
3.00 |
2.01 |
NOPAT Less CapEx to Interest Expense |
|
0.81 |
1.63 |
4.58 |
11.66 |
0.39 |
0.62 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.36% |
20.23% |
12.26% |
3.23% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
87.54% |
40.61% |
40.57% |
9.41% |
0.00% |
0.00% |