Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
45.55% |
35.67% |
24.41% |
15.54% |
9.11% |
4.91% |
- |
-5.54% |
-3.25% |
-2.31% |
EBITDA Growth |
|
101.18% |
59.63% |
83.43% |
37.77% |
7.81% |
68.84% |
- |
-77.84% |
-24.46% |
-83.67% |
EBIT Growth |
|
203.45% |
76.15% |
159.03% |
75.07% |
15.42% |
97.49% |
- |
-121.14% |
-37.41% |
-99.41% |
NOPAT Growth |
|
110.33% |
-82.66% |
313.48% |
74.50% |
73.58% |
-115.36% |
- |
-133.72% |
-7.84% |
1,253.04% |
Net Income Growth |
|
143.77% |
-84.02% |
617.74% |
139.62% |
68.72% |
-123.71% |
- |
-164.04% |
-21.19% |
365.45% |
EPS Growth |
|
126.67% |
-88.24% |
450.00% |
125.00% |
100.00% |
-116.67% |
- |
-177.78% |
-12.50% |
500.00% |
Operating Cash Flow Growth |
|
84.30% |
68.44% |
3.43% |
9.79% |
-5.60% |
7.24% |
- |
8.32% |
-77.50% |
-15.37% |
Free Cash Flow Firm Growth |
|
-80.99% |
171.00% |
102.47% |
167.46% |
199.02% |
-95.41% |
- |
-93.25% |
-93.78% |
-54.60% |
Invested Capital Growth |
|
112.71% |
-50.22% |
-1.18% |
-51.64% |
-51.63% |
-4.71% |
- |
-7.79% |
-5.69% |
-1.45% |
Revenue Q/Q Growth |
|
7.68% |
4.87% |
-0.30% |
2.63% |
1.69% |
0.83% |
- |
-6.00% |
4.15% |
1.81% |
EBITDA Q/Q Growth |
|
32.47% |
49.80% |
-21.32% |
-11.76% |
3.66% |
134.60% |
- |
-69.55% |
253.39% |
-49.28% |
EBIT Q/Q Growth |
|
61.68% |
81.01% |
-27.98% |
-16.94% |
6.60% |
209.70% |
- |
-135.61% |
415.60% |
-97.08% |
NOPAT Q/Q Growth |
|
-22.05% |
-34.16% |
254.32% |
-4.04% |
-22.46% |
-105.83% |
- |
-163.61% |
311.89% |
-27.09% |
Net Income Q/Q Growth |
|
12.58% |
29.61% |
91.81% |
-14.38% |
-20.73% |
-118.21% |
- |
-261.59% |
197.54% |
-38.66% |
EPS Q/Q Growth |
|
0.00% |
50.00% |
83.33% |
-18.18% |
-11.11% |
-112.50% |
- |
-275.00% |
200.00% |
-42.86% |
Operating Cash Flow Q/Q Growth |
|
-19.30% |
40.14% |
-9.58% |
7.37% |
-30.62% |
59.21% |
- |
8.97% |
-85.59% |
498.90% |
Free Cash Flow Firm Q/Q Growth |
|
32.22% |
194.50% |
-96.22% |
2,682.85% |
-0.51% |
-95.62% |
- |
-93.09% |
-8.31% |
-68.04% |
Invested Capital Q/Q Growth |
|
-0.20% |
-50.86% |
97.94% |
-50.18% |
-0.18% |
-3.20% |
- |
-3.71% |
2.09% |
1.16% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
83.24% |
83.59% |
84.87% |
85.87% |
85.72% |
85.90% |
- |
84.25% |
84.42% |
82.79% |
EBITDA Margin |
|
35.61% |
50.86% |
40.14% |
34.51% |
35.18% |
81.86% |
- |
8.10% |
27.47% |
13.68% |
Operating Margin |
|
18.01% |
17.27% |
22.05% |
19.31% |
20.11% |
22.28% |
- |
-6.86% |
14.33% |
10.00% |
EBIT Margin |
|
21.42% |
36.97% |
26.70% |
21.61% |
22.66% |
69.60% |
- |
-4.84% |
14.66% |
0.42% |
Profit (Net Income) Margin |
|
6.22% |
7.69% |
14.80% |
12.35% |
9.62% |
-1.74% |
- |
-8.37% |
7.84% |
4.72% |
Tax Burden Percent |
|
35.80% |
23.43% |
65.25% |
69.65% |
51.01% |
-2.66% |
- |
99.19% |
68.19% |
-171.76% |
Interest Burden Percent |
|
81.17% |
88.79% |
84.93% |
82.01% |
83.26% |
93.87% |
- |
174.47% |
78.43% |
-653.85% |
Effective Tax Rate |
|
64.20% |
76.57% |
34.75% |
30.35% |
48.99% |
102.66% |
- |
0.00% |
31.81% |
0.00% |
Return on Invested Capital (ROIC) |
|
1.48% |
1.00% |
2.82% |
3.60% |
2.81% |
-0.25% |
- |
-2.11% |
4.21% |
3.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.46% |
1.47% |
2.86% |
3.45% |
2.72% |
-0.77% |
- |
-3.59% |
3.54% |
2.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.74% |
1.60% |
4.84% |
3.46% |
2.75% |
-0.25% |
- |
-1.20% |
1.58% |
1.06% |
Return on Equity (ROE) |
|
3.23% |
2.60% |
7.66% |
7.06% |
5.56% |
-0.50% |
- |
-3.30% |
5.79% |
4.09% |
Cash Return on Invested Capital (CROIC) |
|
-67.84% |
68.34% |
2.67% |
71.95% |
72.20% |
7.30% |
- |
8.42% |
6.04% |
4.69% |
Operating Return on Assets (OROA) |
|
3.19% |
5.80% |
4.39% |
3.65% |
3.93% |
12.32% |
- |
-0.86% |
2.66% |
0.08% |
Return on Assets (ROA) |
|
0.93% |
1.21% |
2.43% |
2.08% |
1.67% |
-0.31% |
- |
-1.49% |
1.42% |
0.86% |
Return on Common Equity (ROCE) |
|
3.19% |
2.60% |
7.66% |
7.06% |
5.56% |
-0.50% |
- |
-3.30% |
5.79% |
4.09% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.43% |
0.00% |
4.38% |
5.27% |
6.04% |
0.00% |
- |
0.83% |
0.54% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
12 |
43 |
42 |
32 |
-1.88 |
- |
-14 |
30 |
22 |
NOPAT Margin |
|
6.45% |
4.05% |
14.39% |
13.45% |
10.26% |
-0.59% |
- |
-4.80% |
9.77% |
7.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.03% |
-0.47% |
-0.03% |
0.15% |
0.09% |
0.52% |
- |
1.48% |
0.67% |
0.79% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.35% |
- |
- |
- |
-0.06% |
- |
- |
- |
0.74% |
Cost of Revenue to Revenue |
|
16.76% |
16.41% |
15.13% |
14.13% |
14.28% |
14.10% |
- |
15.75% |
15.58% |
17.21% |
SG&A Expenses to Revenue |
|
10.85% |
12.23% |
12.54% |
13.64% |
16.09% |
15.58% |
- |
38.18% |
19.96% |
15.63% |
R&D to Revenue |
|
18.85% |
19.16% |
14.07% |
17.27% |
15.17% |
15.27% |
- |
16.57% |
15.71% |
18.25% |
Operating Expenses to Revenue |
|
65.23% |
66.31% |
62.82% |
66.56% |
65.62% |
63.62% |
- |
91.11% |
70.09% |
72.79% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
112 |
80 |
67 |
71 |
220 |
- |
-14 |
45 |
1.30 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
102 |
153 |
121 |
107 |
110 |
259 |
- |
24 |
83 |
42 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.65 |
5.35 |
4.31 |
4.35 |
2.93 |
3.40 |
- |
2.56 |
2.26 |
2.13 |
Price to Tangible Book Value (P/TBV) |
|
194.31 |
66.23 |
40.45 |
35.25 |
31.62 |
78.34 |
- |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
16.50 |
11.07 |
8.63 |
8.52 |
5.38 |
5.81 |
- |
3.88 |
3.09 |
2.97 |
Price to Earnings (P/E) |
|
90.90 |
192.31 |
98.42 |
82.58 |
48.41 |
67.17 |
- |
310.06 |
418.85 |
124.01 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1.10% |
0.52% |
1.02% |
1.21% |
2.07% |
1.49% |
- |
0.32% |
0.24% |
0.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.92 |
4.34 |
1.81 |
3.69 |
2.49 |
2.80 |
- |
2.08 |
1.76 |
1.69 |
Enterprise Value to Revenue (EV/Rev) |
|
17.28 |
11.70 |
9.17 |
9.00 |
5.92 |
6.38 |
- |
4.55 |
3.97 |
3.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
51.53 |
32.20 |
23.38 |
22.34 |
14.76 |
13.26 |
- |
11.91 |
10.94 |
20.71 |
Enterprise Value to EBIT (EV/EBIT) |
|
90.74 |
53.03 |
36.40 |
33.70 |
21.99 |
18.05 |
- |
17.69 |
16.72 |
65.87 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
93.51 |
224.96 |
121.42 |
103.20 |
62.15 |
110.45 |
- |
629.42 |
969.76 |
51.87 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
47.81 |
30.80 |
25.22 |
25.03 |
17.01 |
18.19 |
- |
12.40 |
12.46 |
12.71 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.22 |
67.29 |
3.35 |
2.25 |
37.45 |
- |
23.72 |
28.37 |
35.73 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.56 |
0.54 |
0.53 |
0.53 |
0.55 |
0.58 |
- |
0.66 |
0.74 |
0.72 |
Long-Term Debt to Equity |
|
0.56 |
0.54 |
0.53 |
0.52 |
0.55 |
0.58 |
- |
0.66 |
0.73 |
0.72 |
Financial Leverage |
|
1.20 |
1.09 |
1.69 |
1.00 |
1.01 |
0.32 |
- |
0.33 |
0.45 |
0.47 |
Leverage Ratio |
|
3.39 |
3.28 |
3.22 |
3.18 |
3.18 |
3.19 |
- |
3.30 |
3.44 |
3.50 |
Compound Leverage Factor |
|
2.75 |
2.91 |
2.73 |
2.60 |
2.65 |
2.99 |
- |
5.75 |
2.69 |
-22.87 |
Debt to Total Capital |
|
35.99% |
35.23% |
34.75% |
34.46% |
35.40% |
36.77% |
- |
39.76% |
42.41% |
42.03% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.17% |
0.17% |
0.17% |
0.18% |
- |
0.19% |
0.20% |
0.20% |
Long-Term Debt to Total Capital |
|
35.99% |
35.23% |
34.58% |
34.29% |
35.22% |
36.59% |
- |
39.57% |
42.21% |
41.83% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
64.01% |
64.77% |
65.25% |
65.54% |
64.60% |
63.23% |
- |
60.24% |
57.59% |
57.97% |
Debt to EBITDA |
|
3.62 |
3.10 |
2.72 |
2.55 |
2.51 |
2.07 |
- |
2.61 |
2.77 |
5.41 |
Net Debt to EBITDA |
|
2.33 |
1.73 |
1.36 |
1.19 |
1.35 |
1.18 |
- |
1.76 |
2.44 |
4.80 |
Long-Term Debt to EBITDA |
|
3.62 |
3.10 |
2.71 |
2.54 |
2.50 |
2.06 |
- |
2.60 |
2.76 |
5.39 |
Debt to NOPAT |
|
6.56 |
21.64 |
14.13 |
11.80 |
10.57 |
17.21 |
- |
138.08 |
245.66 |
13.56 |
Net Debt to NOPAT |
|
4.23 |
12.09 |
7.09 |
5.49 |
5.70 |
9.81 |
- |
93.24 |
216.13 |
12.01 |
Long-Term Debt to NOPAT |
|
6.56 |
21.64 |
14.07 |
11.75 |
10.52 |
17.12 |
- |
137.42 |
244.48 |
13.49 |
Altman Z-Score |
|
2.30 |
1.78 |
1.53 |
1.57 |
1.13 |
1.29 |
- |
0.83 |
0.71 |
0.67 |
Noncontrolling Interest Sharing Ratio |
|
1.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.28 |
1.45 |
1.47 |
1.55 |
1.49 |
1.35 |
- |
0.97 |
0.63 |
0.69 |
Quick Ratio |
|
1.17 |
1.34 |
1.35 |
1.43 |
1.37 |
1.26 |
- |
0.87 |
0.50 |
0.59 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3,175 |
3,001 |
114 |
3,160 |
3,144 |
138 |
- |
213 |
196 |
63 |
Operating Cash Flow to CapEx |
|
1,112.99% |
1,876.56% |
1,696.88% |
1,880.65% |
1,618.00% |
1,447.19% |
- |
1,137.84% |
103.41% |
465.81% |
Free Cash Flow to Firm to Interest Expense |
|
-273.73 |
240.04 |
9.39 |
263.35 |
264.21 |
10.20 |
- |
20.32 |
20.38 |
6.38 |
Operating Cash Flow to Interest Expense |
|
7.39 |
9.61 |
8.98 |
9.72 |
6.80 |
9.54 |
- |
12.03 |
1.90 |
11.12 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.72 |
9.10 |
8.45 |
9.20 |
6.38 |
8.88 |
- |
10.97 |
0.06 |
8.73 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.15 |
0.16 |
0.16 |
0.17 |
0.17 |
0.18 |
- |
0.18 |
0.18 |
0.18 |
Accounts Receivable Turnover |
|
7.28 |
5.36 |
6.06 |
6.49 |
6.39 |
5.01 |
- |
6.20 |
6.40 |
4.69 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
22.92 |
23.41 |
23.54 |
22.89 |
22.55 |
21.15 |
- |
17.47 |
15.47 |
13.67 |
Accounts Payable Turnover |
|
6.64 |
6.10 |
4.08 |
7.74 |
7.40 |
5.10 |
- |
8.25 |
8.73 |
7.44 |
Days Sales Outstanding (DSO) |
|
50.16 |
68.13 |
60.22 |
56.20 |
57.15 |
72.87 |
- |
58.83 |
57.01 |
77.87 |
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) |
|
54.97 |
59.87 |
89.47 |
47.17 |
49.34 |
71.57 |
- |
44.22 |
41.79 |
49.04 |
Cash Conversion Cycle (CCC) |
|
-4.81 |
8.26 |
-29.25 |
9.04 |
7.81 |
1.30 |
- |
14.62 |
15.22 |
28.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,027 |
2,962 |
5,863 |
2,921 |
2,916 |
2,822 |
- |
2,693 |
2,750 |
2,781 |
Invested Capital Turnover |
|
0.23 |
0.25 |
0.20 |
0.27 |
0.27 |
0.43 |
- |
0.44 |
0.43 |
0.43 |
Increase / (Decrease) in Invested Capital |
|
3,194 |
-2,988 |
-70 |
-3,119 |
-3,112 |
-140 |
- |
-227 |
-166 |
-41 |
Enterprise Value (EV) |
|
17,604 |
12,844 |
10,609 |
10,789 |
7,249 |
7,910 |
- |
5,605 |
4,851 |
4,697 |
Market Capitalization |
|
16,807 |
12,154 |
9,990 |
10,215 |
6,584 |
7,207 |
- |
4,775 |
3,770 |
3,609 |
Book Value per Share |
|
$5.44 |
$5.63 |
$5.74 |
$5.83 |
$5.61 |
$5.44 |
- |
$4.98 |
$4.57 |
$4.95 |
Tangible Book Value per Share |
|
$0.21 |
$0.45 |
$0.61 |
$0.72 |
$0.52 |
$0.24 |
- |
($0.36) |
($0.86) |
($0.80) |
Total Capital |
|
3,431 |
3,508 |
3,554 |
3,581 |
3,483 |
3,352 |
- |
3,093 |
2,897 |
2,921 |
Total Debt |
|
1,235 |
1,236 |
1,235 |
1,234 |
1,233 |
1,232 |
- |
1,230 |
1,229 |
1,228 |
Total Long-Term Debt |
|
1,235 |
1,236 |
1,229 |
1,228 |
1,227 |
1,226 |
- |
1,224 |
1,223 |
1,222 |
Net Debt |
|
796 |
690 |
619 |
574 |
665 |
703 |
- |
830 |
1,081 |
1,088 |
Capital Expenditures (CapEx) |
|
7.70 |
6.40 |
6.40 |
6.20 |
5.00 |
8.90 |
- |
11 |
18 |
23 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-294 |
-286 |
-322 |
-318 |
-280 |
-298 |
- |
-415 |
-375 |
-335 |
Debt-free Net Working Capital (DFNWC) |
|
145 |
259 |
294 |
343 |
288 |
232 |
- |
-15 |
-228 |
-195 |
Net Working Capital (NWC) |
|
145 |
259 |
288 |
337 |
282 |
226 |
- |
-21 |
-233 |
-201 |
Net Nonoperating Expense (NNE) |
|
0.64 |
-11 |
-1.24 |
3.41 |
1.99 |
3.62 |
- |
10 |
5.86 |
7.03 |
Net Nonoperating Obligations (NNO) |
|
3,831 |
690 |
3,543 |
574 |
665 |
703 |
- |
830 |
1,081 |
1,088 |
Total Depreciation and Amortization (D&A) |
|
41 |
42 |
40 |
40 |
39 |
39 |
- |
38 |
39 |
41 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-28.81% |
-26.08% |
-27.80% |
-26.49% |
-22.85% |
-24.01% |
- |
-33.65% |
-30.71% |
-27.60% |
Debt-free Net Working Capital to Revenue |
|
14.25% |
23.62% |
25.42% |
28.60% |
23.52% |
18.71% |
- |
-1.23% |
-18.62% |
-16.08% |
Net Working Capital to Revenue |
|
14.25% |
23.62% |
24.90% |
28.10% |
23.03% |
18.23% |
- |
-1.71% |
-19.11% |
-16.56% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.04 |
$0.06 |
$0.11 |
$0.09 |
$0.08 |
($0.01) |
- |
($0.07) |
$0.07 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
403.66M |
404.29M |
402.33M |
401.47M |
389.78M |
379.70M |
- |
365.28M |
343.37M |
342.29M |
Adjusted Diluted Earnings per Share |
|
$0.04 |
$0.06 |
$0.11 |
$0.09 |
$0.08 |
($0.01) |
- |
($0.07) |
$0.07 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
403.66M |
404.29M |
402.33M |
401.47M |
389.78M |
379.70M |
- |
365.28M |
343.37M |
342.29M |
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 |
|
403.66M |
404.29M |
402.33M |
401.47M |
389.78M |
379.70M |
- |
365.28M |
343.37M |
342.29M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
36 |
43 |
42 |
32 |
49 |
- |
-14 |
30 |
22 |
Normalized NOPAT Margin |
|
12.66% |
12.09% |
14.41% |
13.45% |
10.26% |
15.60% |
- |
-4.80% |
9.77% |
7.00% |
Pre Tax Income Margin |
|
17.39% |
32.82% |
22.68% |
17.73% |
18.87% |
65.33% |
- |
-8.44% |
11.50% |
-2.75% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
5.31 |
8.92 |
6.64 |
5.56 |
5.97 |
16.31 |
- |
-1.34 |
4.64 |
0.13 |
NOPAT to Interest Expense |
|
1.60 |
0.98 |
3.58 |
3.46 |
2.71 |
-0.14 |
- |
-1.33 |
3.09 |
2.21 |
EBIT Less CapEx to Interest Expense |
|
4.65 |
8.41 |
6.11 |
5.04 |
5.55 |
15.65 |
- |
-2.40 |
2.80 |
-2.26 |
NOPAT Less CapEx to Interest Expense |
|
0.93 |
0.46 |
3.05 |
2.94 |
2.28 |
-0.80 |
- |
-2.39 |
1.26 |
-0.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
10.65% |
Augmented Payout Ratio |
|
0.54% |
0.47% |
21.58% |
70.33% |
181.62% |
372.88% |
- |
3,975.97% |
7,730.00% |
1,954.30% |