| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
36.34% |
51.94% |
13.56% |
| EBITDA Growth |
0.00% |
37.70% |
49.81% |
9.98% |
| EBIT Growth |
0.00% |
37.70% |
49.81% |
9.98% |
| NOPAT Growth |
0.00% |
36.73% |
52.25% |
9.15% |
| Net Income Growth |
0.00% |
29.81% |
44.14% |
7.50% |
| EPS Growth |
0.00% |
30.23% |
45.26% |
7.03% |
| Operating Cash Flow Growth |
0.00% |
522.18% |
-58.35% |
-209.02% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
3,389.31% |
18.81% |
| Invested Capital Growth |
0.00% |
0.00% |
30.48% |
16.88% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
93.51% |
93.35% |
91.21% |
87.79% |
| EBITDA Margin |
83.86% |
84.70% |
83.51% |
80.88% |
| Operating Margin |
83.86% |
84.70% |
83.51% |
80.88% |
| EBIT Margin |
83.86% |
84.70% |
83.51% |
80.88% |
| Profit (Net Income) Margin |
49.68% |
47.30% |
44.87% |
42.47% |
| Tax Burden Percent |
82.30% |
81.72% |
83.05% |
82.42% |
| Interest Burden Percent |
71.98% |
68.34% |
64.70% |
63.72% |
| Effective Tax Rate |
17.70% |
18.28% |
16.95% |
17.58% |
| Return on Invested Capital (ROIC) |
0.00% |
192.92% |
127.44% |
113.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-614.22% |
-585.18% |
-1,442.51% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-50.29% |
-39.43% |
-39.14% |
| Return on Equity (ROE) |
0.00% |
142.63% |
88.01% |
74.15% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-7.08% |
100.99% |
97.72% |
| Operating Return on Assets (OROA) |
0.00% |
20.59% |
26.45% |
24.72% |
| Return on Assets (ROA) |
0.00% |
11.50% |
14.21% |
12.98% |
| Return on Common Equity (ROCE) |
0.00% |
141.50% |
86.56% |
71.94% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1,390 |
1,901 |
2,894 |
3,159 |
| NOPAT Margin |
69.01% |
69.21% |
69.35% |
66.66% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
807.15% |
712.62% |
1,555.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
96.46% |
112.55% |
101.42% |
| Cost of Revenue to Revenue |
6.49% |
6.65% |
8.79% |
12.21% |
| SG&A Expenses to Revenue |
2.70% |
1.99% |
1.56% |
1.32% |
| R&D to Revenue |
5.07% |
4.88% |
4.69% |
4.40% |
| Operating Expenses to Revenue |
9.66% |
8.66% |
7.70% |
6.91% |
| Earnings before Interest and Taxes (EBIT) |
1,689 |
2,326 |
3,484 |
3,832 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1,689 |
2,326 |
3,484 |
3,832 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.38 |
6.91 |
6.23 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.38 |
6.91 |
6.23 |
| Price to Revenue (P/Rev) |
0.73 |
0.25 |
3.94 |
3.80 |
| Price to Earnings (P/E) |
1.36 |
0.48 |
7.97 |
7.96 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
7.71% |
| Earnings Yield |
73.48% |
208.31% |
12.55% |
12.57% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.43 |
6.47 |
6.06 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.31 |
3.99 |
3.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.37 |
4.77 |
4.75 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.37 |
4.77 |
4.75 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.45 |
5.75 |
5.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.43 |
20.14 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
7.25 |
6.69 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.08 |
0.06 |
0.04 |
| Long-Term Debt to Equity |
0.00 |
0.08 |
0.06 |
0.04 |
| Financial Leverage |
0.00 |
0.08 |
0.07 |
0.03 |
| Leverage Ratio |
0.00 |
6.20 |
6.19 |
5.71 |
| Compound Leverage Factor |
0.00 |
4.24 |
4.01 |
3.64 |
| Debt to Total Capital |
0.00% |
7.57% |
5.35% |
3.82% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
7.57% |
5.35% |
3.82% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.73% |
2.15% |
3.40% |
| Common Equity to Total Capital |
0.00% |
91.70% |
92.50% |
92.78% |
| Debt to EBITDA |
0.00 |
0.06 |
0.04 |
0.03 |
| Net Debt to EBITDA |
0.00 |
0.06 |
0.04 |
0.03 |
| Long-Term Debt to EBITDA |
0.00 |
0.06 |
0.04 |
0.03 |
| Debt to NOPAT |
0.00 |
0.08 |
0.05 |
0.04 |
| Net Debt to NOPAT |
0.00 |
0.08 |
0.05 |
0.04 |
| Long-Term Debt to NOPAT |
0.00 |
0.08 |
0.05 |
0.04 |
| Altman Z-Score |
0.00 |
0.97 |
1.82 |
1.92 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.79% |
1.64% |
2.97% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.00 |
0.00 |
| Quick Ratio |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-70 |
2,293 |
2,725 |
| Operating Cash Flow to CapEx |
0.00% |
1,525.46% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-0.11 |
2.17 |
2.32 |
| Operating Cash Flow to Interest Expense |
-1.19 |
3.23 |
0.78 |
-0.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.19 |
3.01 |
0.78 |
-0.77 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.24 |
0.32 |
0.31 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1,970 |
2,571 |
3,005 |
| Invested Capital Turnover |
0.00 |
2.79 |
1.84 |
1.70 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,970 |
601 |
434 |
| Enterprise Value (EV) |
0.00 |
850 |
16,636 |
18,221 |
| Market Capitalization |
1,480 |
686 |
16,443 |
17,996 |
| Book Value per Share |
$0.00 |
$159.91 |
$12.56 |
$15.26 |
| Tangible Book Value per Share |
$0.00 |
$159.91 |
$12.56 |
$15.26 |
| Total Capital |
0.00 |
1,970 |
2,571 |
3,114 |
| Total Debt |
0.00 |
149 |
138 |
119 |
| Total Long-Term Debt |
0.00 |
149 |
138 |
119 |
| Net Debt |
0.00 |
149 |
138 |
119 |
| Capital Expenditures (CapEx) |
0.00 |
130 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
390 |
602 |
1,022 |
1,146 |
| Net Nonoperating Obligations (NNO) |
0.00 |
149 |
138 |
9.73 |
| Total Depreciation and Amortization (D&A) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
189.33M |
190.02M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$9.66 |
$10.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
189.33M |
190.02M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
189.33M |
190.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1,390 |
1,901 |
2,894 |
3,159 |
| Normalized NOPAT Margin |
69.01% |
69.21% |
69.35% |
66.66% |
| Pre Tax Income Margin |
60.36% |
57.88% |
54.03% |
51.54% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
4.28 |
3.78 |
3.30 |
3.27 |
| NOPAT to Interest Expense |
3.53 |
3.09 |
2.74 |
2.69 |
| EBIT Less CapEx to Interest Expense |
4.28 |
3.57 |
3.30 |
3.27 |
| NOPAT Less CapEx to Interest Expense |
3.53 |
2.88 |
2.74 |
2.69 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
35.68% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
46.49% |
0.00% |
0.00% |