Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
2.34% |
12.17% |
8.03% |
4.93% |
8.25% |
6.72% |
-6.26% |
16.60% |
EBITDA Growth |
|
0.00% |
-2.13% |
8.17% |
-21.09% |
74.57% |
-32.75% |
-2.66% |
16.49% |
34.06% |
EBIT Growth |
|
0.00% |
-2.25% |
7.82% |
-24.64% |
84.04% |
-37.72% |
-5.39% |
21.23% |
40.31% |
NOPAT Growth |
|
0.00% |
53.55% |
-23.16% |
-16.46% |
38.74% |
-14.57% |
-35.09% |
55.95% |
21.11% |
Net Income Growth |
|
0.00% |
58.13% |
-26.26% |
-35.36% |
107.25% |
-43.98% |
1.62% |
24.02% |
47.55% |
EPS Growth |
|
0.00% |
59.28% |
-26.99% |
-36.97% |
122.84% |
-41.55% |
10.43% |
34.33% |
56.87% |
Operating Cash Flow Growth |
|
0.00% |
-20.42% |
91.65% |
-6.30% |
11.59% |
-28.61% |
-4.46% |
2.22% |
80.65% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
10.65% |
131.68% |
62.47% |
-29.41% |
-32.07% |
29.41% |
72.22% |
Invested Capital Growth |
|
0.00% |
0.00% |
85.43% |
0.39% |
-1.94% |
0.88% |
0.20% |
2.49% |
-2.35% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.77% |
3.80% |
1.03% |
-0.01% |
0.43% |
1.21% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.03% |
4.22% |
3.74% |
0.46% |
0.04% |
14.78% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.19% |
4.98% |
3.72% |
0.36% |
0.25% |
16.80% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.62% |
19.03% |
-7.01% |
-8.31% |
12.50% |
4.95% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.15% |
6.12% |
3.01% |
5.12% |
-3.06% |
21.07% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-24.65% |
7.12% |
4.98% |
9.39% |
-2.19% |
22.14% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
17.07% |
5.35% |
-8.56% |
9.28% |
-19.64% |
28.31% |
22.66% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.42% |
15.44% |
-34.04% |
86.90% |
16.49% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.66% |
-0.32% |
-2.83% |
0.57% |
-2.76% |
-4.53% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
25.10% |
24.00% |
23.15% |
16.91% |
28.13% |
17.48% |
15.94% |
19.81% |
22.77% |
Operating Margin |
|
24.14% |
22.18% |
21.12% |
16.63% |
21.15% |
17.30% |
10.61% |
17.25% |
17.66% |
EBIT Margin |
|
22.82% |
21.80% |
20.95% |
14.61% |
25.63% |
14.75% |
13.08% |
16.91% |
20.35% |
Profit (Net Income) Margin |
|
14.20% |
21.94% |
14.43% |
8.63% |
17.05% |
8.82% |
8.40% |
11.12% |
14.07% |
Tax Burden Percent |
|
62.87% |
102.67% |
73.88% |
72.54% |
75.43% |
72.79% |
72.18% |
73.86% |
74.91% |
Interest Burden Percent |
|
98.98% |
98.06% |
93.21% |
81.42% |
88.18% |
82.19% |
89.03% |
89.00% |
92.28% |
Effective Tax Rate |
|
37.13% |
-2.67% |
26.12% |
27.46% |
24.57% |
27.21% |
27.82% |
26.14% |
25.09% |
Return on Invested Capital (ROIC) |
|
0.00% |
62.75% |
16.89% |
10.84% |
15.16% |
13.02% |
8.41% |
12.94% |
15.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
69.49% |
-9.40% |
-1.54% |
20.44% |
-12.83% |
12.90% |
5.14% |
22.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-17.60% |
-0.48% |
-0.51% |
5.03% |
-2.28% |
2.87% |
1.38% |
3.93% |
Return on Equity (ROE) |
|
0.00% |
45.15% |
16.42% |
10.33% |
20.19% |
10.75% |
11.28% |
14.31% |
19.59% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-137.25% |
-42.96% |
10.45% |
17.12% |
12.15% |
8.21% |
10.48% |
18.04% |
Operating Return on Assets (OROA) |
|
0.00% |
16.87% |
14.62% |
8.72% |
14.81% |
9.14% |
8.85% |
10.79% |
14.69% |
Return on Assets (ROA) |
|
0.00% |
16.98% |
10.07% |
5.15% |
9.85% |
5.47% |
5.69% |
7.09% |
10.15% |
Return on Common Equity (ROCE) |
|
0.00% |
43.89% |
16.03% |
10.07% |
19.65% |
10.52% |
11.02% |
13.90% |
18.97% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
23.22% |
16.52% |
10.52% |
19.79% |
10.87% |
12.07% |
14.50% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
1,506 |
2,312 |
1,777 |
1,484 |
2,059 |
1,759 |
1,142 |
1,781 |
2,157 |
NOPAT Margin |
|
15.18% |
22.77% |
15.60% |
12.06% |
15.95% |
12.59% |
7.66% |
12.74% |
13.23% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-6.74% |
26.30% |
12.38% |
-5.29% |
25.85% |
-4.50% |
7.80% |
-6.60% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
11.55% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
72.49% |
75.98% |
76.79% |
77.61% |
76.26% |
78.98% |
78.71% |
79.49% |
77.83% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
75.86% |
77.82% |
78.88% |
83.37% |
78.85% |
82.70% |
89.39% |
82.75% |
82.34% |
Earnings before Interest and Taxes (EBIT) |
|
2,264 |
2,213 |
2,386 |
1,798 |
3,309 |
2,061 |
1,950 |
2,364 |
3,317 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,490 |
2,437 |
2,636 |
2,080 |
3,631 |
2,442 |
2,377 |
2,769 |
3,712 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.13 |
1.51 |
1.85 |
1.53 |
1.63 |
1.50 |
2.11 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
4.81 |
4.38 |
4.55 |
3.75 |
4.52 |
3.88 |
4.71 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.86 |
1.24 |
1.60 |
1.24 |
1.13 |
1.15 |
1.55 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.27 |
15.31 |
9.59 |
14.40 |
13.62 |
10.69 |
11.13 |
Dividend Yield |
|
1.39% |
0.79% |
1.20% |
2.72% |
1.29% |
2.28% |
1.50% |
1.51% |
0.96% |
Earnings Yield |
|
0.00% |
0.00% |
7.53% |
6.53% |
10.42% |
6.94% |
7.34% |
9.36% |
8.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.82 |
1.38 |
1.71 |
1.44 |
1.48 |
1.38 |
1.97 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.19 |
1.54 |
1.78 |
1.40 |
1.35 |
1.38 |
1.65 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.44 |
9.09 |
6.32 |
8.02 |
8.45 |
6.96 |
7.23 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
10.43 |
10.52 |
6.94 |
9.50 |
10.30 |
8.15 |
8.09 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
14.01 |
12.74 |
11.15 |
11.13 |
17.59 |
10.82 |
12.45 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
9.86 |
8.00 |
8.70 |
10.39 |
11.16 |
10.47 |
8.07 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.22 |
9.87 |
11.93 |
18.02 |
13.35 |
10.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.67 |
0.76 |
0.70 |
0.62 |
0.68 |
0.65 |
0.53 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.67 |
0.76 |
0.63 |
0.62 |
0.56 |
0.60 |
0.53 |
Financial Leverage |
|
0.00 |
-0.25 |
0.05 |
0.33 |
0.25 |
0.18 |
0.22 |
0.27 |
0.18 |
Leverage Ratio |
|
0.00 |
1.33 |
1.63 |
2.01 |
2.05 |
1.97 |
1.98 |
2.02 |
1.93 |
Compound Leverage Factor |
|
0.00 |
1.30 |
1.52 |
1.63 |
1.81 |
1.62 |
1.76 |
1.80 |
1.78 |
Debt to Total Capital |
|
0.00% |
0.00% |
39.95% |
43.27% |
41.12% |
38.39% |
40.35% |
39.43% |
34.83% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.87% |
0.00% |
6.99% |
3.28% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
39.95% |
43.27% |
37.24% |
38.39% |
33.36% |
36.15% |
34.83% |
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 |
|
0.00% |
2.79% |
1.18% |
1.75% |
1.36% |
1.19% |
1.57% |
1.87% |
2.07% |
Common Equity to Total Capital |
|
0.00% |
97.21% |
58.87% |
54.97% |
57.52% |
60.41% |
58.08% |
58.70% |
63.10% |
Debt to EBITDA |
|
0.00 |
0.00 |
2.56 |
3.82 |
2.19 |
2.95 |
3.03 |
2.60 |
1.78 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
1.33 |
1.59 |
0.57 |
0.82 |
1.24 |
1.04 |
0.34 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
2.56 |
3.82 |
1.98 |
2.95 |
2.51 |
2.38 |
1.78 |
Debt to NOPAT |
|
0.00 |
0.00 |
3.80 |
5.35 |
3.86 |
4.10 |
6.31 |
4.04 |
3.06 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
1.98 |
2.22 |
1.00 |
1.14 |
2.57 |
1.62 |
0.58 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
3.80 |
5.35 |
3.50 |
4.10 |
5.22 |
3.71 |
3.06 |
Altman Z-Score |
|
0.00 |
0.00 |
2.77 |
2.00 |
2.53 |
2.40 |
2.22 |
2.32 |
3.13 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.79% |
2.37% |
2.54% |
2.68% |
2.12% |
2.27% |
2.86% |
3.14% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
3.17 |
0.00 |
3.93 |
2.91 |
3.61 |
1.93 |
2.54 |
2.91 |
Quick Ratio |
|
0.00 |
2.46 |
0.00 |
3.43 |
2.64 |
3.19 |
1.71 |
2.26 |
2.70 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-5,057 |
-4,518 |
1,431 |
2,325 |
1,641 |
1,115 |
1,443 |
2,485 |
Operating Cash Flow to CapEx |
|
866.49% |
612.56% |
1,074.04% |
658.77% |
545.25% |
613.68% |
504.20% |
533.33% |
1,004.23% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-117.60 |
-22.26 |
4.29 |
5.95 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
71.96 |
30.63 |
12.43 |
7.08 |
6.75 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
63.65 |
25.63 |
11.28 |
6.01 |
5.51 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.77 |
0.70 |
0.60 |
0.58 |
0.62 |
0.68 |
0.64 |
0.72 |
Accounts Receivable Turnover |
|
0.00 |
5.54 |
5.99 |
6.38 |
6.59 |
6.72 |
6.93 |
6.16 |
6.74 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
8.69 |
9.18 |
8.75 |
8.05 |
8.24 |
8.80 |
8.21 |
9.59 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
65.90 |
60.89 |
57.18 |
55.38 |
54.29 |
52.68 |
59.28 |
54.15 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
65.90 |
60.89 |
57.18 |
55.38 |
54.29 |
52.68 |
59.28 |
54.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
7,369 |
13,664 |
13,717 |
13,451 |
13,569 |
13,596 |
13,934 |
13,606 |
Invested Capital Turnover |
|
0.00 |
2.76 |
1.08 |
0.90 |
0.95 |
1.03 |
1.10 |
1.02 |
1.18 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
7,369 |
6,295 |
53 |
-266 |
118 |
27 |
338 |
-328 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
24,886 |
18,913 |
22,953 |
19,583 |
20,087 |
19,262 |
26,841 |
Market Capitalization |
|
0.00 |
0.00 |
21,169 |
15,290 |
20,625 |
17,353 |
16,869 |
16,042 |
25,197 |
Book Value per Share |
|
$0.00 |
$15.44 |
$16.03 |
$16.72 |
$19.17 |
$20.37 |
$20.57 |
$22.96 |
$26.60 |
Tangible Book Value per Share |
|
$0.00 |
$6.41 |
$7.10 |
$5.78 |
$7.81 |
$8.31 |
$7.40 |
$8.85 |
$11.91 |
Total Capital |
|
0.00 |
9,869 |
16,898 |
18,362 |
19,337 |
18,769 |
17,868 |
18,253 |
18,957 |
Total Debt |
|
0.00 |
0.00 |
6,751 |
7,946 |
7,951 |
7,206 |
7,210 |
7,197 |
6,602 |
Total Long-Term Debt |
|
0.00 |
0.00 |
6,751 |
7,946 |
7,202 |
7,206 |
5,961 |
6,598 |
6,602 |
Net Debt |
|
0.00 |
-2,500 |
3,517 |
3,301 |
2,065 |
2,006 |
2,938 |
2,878 |
1,251 |
Capital Expenditures (CapEx) |
|
191 |
215 |
235 |
359 |
484 |
307 |
357 |
345 |
331 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1,321 |
3,244 |
935 |
610 |
785 |
471 |
829 |
181 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
3,821 |
6,478 |
5,580 |
6,496 |
5,985 |
4,743 |
5,148 |
5,532 |
Net Working Capital (NWC) |
|
0.00 |
3,821 |
6,478 |
5,580 |
5,747 |
5,985 |
3,494 |
4,549 |
5,532 |
Net Nonoperating Expense (NNE) |
|
97 |
84 |
134 |
422 |
-142 |
526 |
-111 |
227 |
-136 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-2,500 |
3,517 |
3,301 |
2,065 |
2,006 |
2,938 |
2,878 |
1,251 |
Total Depreciation and Amortization (D&A) |
|
226 |
224 |
250 |
282 |
322 |
381 |
427 |
405 |
395 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
13.01% |
28.48% |
7.60% |
4.73% |
5.62% |
3.16% |
5.93% |
1.11% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
37.63% |
56.88% |
45.35% |
50.32% |
42.83% |
31.80% |
36.82% |
33.94% |
Net Working Capital to Revenue |
|
0.00% |
37.63% |
56.88% |
45.35% |
44.52% |
42.83% |
23.43% |
32.54% |
33.94% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.21 |
$3.52 |
$2.57 |
$1.63 |
$0.00 |
$2.13 |
$2.34 |
$3.14 |
$4.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
621.30M |
620.61M |
604.76M |
574.79M |
549.12M |
489.26M |
460.23M |
445.54M |
Adjusted Diluted Earnings per Share |
|
$2.21 |
$3.52 |
$2.57 |
$1.62 |
$0.00 |
$2.11 |
$2.33 |
$3.13 |
$4.91 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
621.30M |
620.61M |
604.76M |
574.79M |
549.12M |
489.26M |
460.23M |
445.54M |
Adjusted Basic & Diluted Earnings per Share |
|
$2.21 |
$3.52 |
$2.57 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
621.30M |
620.61M |
604.76M |
574.79M |
549.12M |
489.26M |
460.23M |
445.54M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,610 |
1,588 |
1,796 |
1,811 |
2,086 |
1,759 |
1,142 |
1,781 |
2,157 |
Normalized NOPAT Margin |
|
16.22% |
15.64% |
15.77% |
14.72% |
16.16% |
12.59% |
7.66% |
12.74% |
13.23% |
Pre Tax Income Margin |
|
22.59% |
21.37% |
19.53% |
11.90% |
22.60% |
12.12% |
11.64% |
15.05% |
18.78% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
98.43 |
51.47 |
11.75 |
5.38 |
8.46 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
65.47 |
53.77 |
8.75 |
4.44 |
5.27 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
90.13 |
46.47 |
10.60 |
4.31 |
7.23 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
57.17 |
48.77 |
7.59 |
3.37 |
4.03 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
2.48% |
1.84% |
11.44% |
31.54% |
18.04% |
24.90% |
23.86% |
18.08% |
12.08% |
Augmented Payout Ratio |
|
2.48% |
1.84% |
11.44% |
88.04% |
63.52% |
106.00% |
183.48% |
82.43% |
55.69% |