Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
-20.00% |
197.63% |
-6.50% |
398.30% |
0.00% |
EBITDA Growth |
|
29.63% |
288.52% |
-160.85% |
485.67% |
0.00% |
EBIT Growth |
|
33.10% |
231.56% |
-175.65% |
494.60% |
0.00% |
NOPAT Growth |
|
-1.25% |
278.92% |
-157.56% |
683.94% |
0.00% |
Net Income Growth |
|
-2.09% |
285.60% |
-182.19% |
813.70% |
0.00% |
EPS Growth |
|
-11.47% |
341.40% |
-146.86% |
1,563.64% |
0.00% |
Operating Cash Flow Growth |
|
-48.54% |
66.85% |
256.11% |
165.84% |
0.00% |
Free Cash Flow Firm Growth |
|
-302.93% |
-3.49% |
114.33% |
0.00% |
0.00% |
Invested Capital Growth |
|
56.31% |
45.09% |
-30.96% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-15.63% |
37.60% |
-32.17% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
24.45% |
495.48% |
-146.68% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
28.66% |
323.80% |
-163.04% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-0.37% |
395.26% |
-167.50% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-23.14% |
65.41% |
10.12% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-22.35% |
71.43% |
7.30% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-38.86% |
10.47% |
202.88% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
61.55% |
103.80% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
3.10% |
47.99% |
148.38% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
90.01% |
91.66% |
82.28% |
70.22% |
53.74% |
EBITDA Margin |
|
32.12% |
19.82% |
-31.29% |
48.08% |
40.91% |
Operating Margin |
|
27.31% |
16.28% |
-45.07% |
58.38% |
38.57% |
EBIT Margin |
|
28.47% |
17.11% |
-38.71% |
47.85% |
40.10% |
Profit (Net Income) Margin |
|
24.40% |
19.94% |
-31.97% |
36.38% |
19.84% |
Tax Burden Percent |
|
85.72% |
116.52% |
82.60% |
87.78% |
84.45% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
86.60% |
58.58% |
Effective Tax Rate |
|
14.28% |
-16.52% |
0.00% |
12.22% |
15.55% |
Return on Invested Capital (ROIC) |
|
30.49% |
46.85% |
-26.21% |
76.96% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.27% |
42.37% |
-16.41% |
-18.43% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-7.82% |
-14.82% |
0.57% |
-5.63% |
0.00% |
Return on Equity (ROE) |
|
22.67% |
32.03% |
-25.63% |
71.33% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-13.45% |
10.06% |
10.43% |
-123.04% |
0.00% |
Operating Return on Assets (OROA) |
|
2.15% |
1.96% |
-2.95% |
18.40% |
0.00% |
Return on Assets (ROA) |
|
1.84% |
2.28% |
-2.44% |
13.99% |
0.00% |
Return on Common Equity (ROCE) |
|
11.49% |
15.20% |
-9.25% |
19.29% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
36.94% |
46.35% |
-52.82% |
112.62% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
6,113 |
6,191 |
-3,460 |
6,011 |
767 |
NOPAT Margin |
|
23.41% |
18.96% |
-31.55% |
51.25% |
32.57% |
Net Nonoperating Expense Percent (NNEP) |
|
3.22% |
4.48% |
-9.80% |
95.39% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
14.71% |
18.58% |
-16.57% |
- |
- |
Cost of Revenue to Revenue |
|
9.99% |
8.34% |
17.72% |
29.78% |
46.26% |
SG&A Expenses to Revenue |
|
4.48% |
2.67% |
6.22% |
4.11% |
15.17% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
62.70% |
75.39% |
127.35% |
11.84% |
15.17% |
Earnings before Interest and Taxes (EBIT) |
|
7,435 |
5,586 |
-4,246 |
5,613 |
944 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8,387 |
6,470 |
-3,432 |
5,640 |
963 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.88 |
4.11 |
5.28 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
8.08 |
6.25 |
15.13 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.57 |
1.59 |
3.20 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
20.80 |
10.39 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
1.10% |
1.85% |
2.61% |
3.08% |
5.19% |
Earnings Yield |
|
4.81% |
9.62% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.13 |
3.50 |
3.50 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
3.87 |
1.68 |
3.44 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.05 |
8.47 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.59 |
9.81 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.53 |
8.85 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.06 |
8.67 |
9.95 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
41.24 |
27.38 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.34 |
0.32 |
0.42 |
0.48 |
0.00 |
Long-Term Debt to Equity |
|
0.34 |
0.32 |
0.42 |
0.48 |
0.00 |
Financial Leverage |
|
-0.29 |
-0.35 |
-0.04 |
0.31 |
0.00 |
Leverage Ratio |
|
12.30 |
14.04 |
10.52 |
2.55 |
0.00 |
Compound Leverage Factor |
|
12.30 |
14.04 |
10.52 |
2.21 |
0.00 |
Debt to Total Capital |
|
25.47% |
24.27% |
29.75% |
32.44% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
25.47% |
24.27% |
29.75% |
32.44% |
0.00% |
Preferred Equity to Total Capital |
|
3.36% |
4.19% |
0.00% |
3.13% |
0.00% |
Noncontrolling Interests to Total Capital |
|
33.02% |
33.60% |
39.95% |
46.16% |
0.00% |
Common Equity to Total Capital |
|
38.14% |
37.93% |
30.29% |
18.27% |
0.00% |
Debt to EBITDA |
|
1.26 |
1.25 |
-1.90 |
1.02 |
0.00 |
Net Debt to EBITDA |
|
-0.87 |
-1.51 |
1.78 |
0.73 |
0.00 |
Long-Term Debt to EBITDA |
|
1.26 |
1.25 |
-1.90 |
1.02 |
0.00 |
Debt to NOPAT |
|
1.73 |
1.31 |
-1.88 |
0.96 |
0.00 |
Net Debt to NOPAT |
|
-1.19 |
-1.58 |
1.77 |
0.69 |
0.00 |
Long-Term Debt to NOPAT |
|
1.73 |
1.31 |
-1.88 |
0.96 |
0.00 |
Altman Z-Score |
|
0.36 |
0.34 |
0.12 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
49.31% |
52.55% |
63.91% |
72.96% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
5.10 |
5.48 |
4.41 |
0.57 |
0.00 |
Quick Ratio |
|
4.84 |
4.95 |
3.49 |
0.32 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,697 |
1,329 |
1,377 |
-9,610 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.24 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.08 |
0.11 |
0.08 |
0.38 |
0.00 |
Accounts Receivable Turnover |
|
50.56 |
71.43 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.75 |
0.86 |
0.67 |
1.23 |
0.00 |
Days Sales Outstanding (DSO) |
|
7.22 |
5.11 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
486.62 |
423.26 |
546.84 |
297.50 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-479.40 |
-418.15 |
-546.84 |
-297.50 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
24,456 |
15,646 |
10,784 |
15,621 |
0.00 |
Invested Capital Turnover |
|
1.30 |
2.47 |
0.83 |
1.50 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
8,810 |
4,862 |
-4,837 |
15,621 |
0.00 |
Enterprise Value (EV) |
|
101,045 |
54,805 |
37,698 |
0.00 |
0.00 |
Market Capitalization |
|
93,185 |
51,965 |
35,064 |
0.00 |
0.00 |
Book Value per Share |
|
$28.02 |
$22.28 |
$11.60 |
$13.67 |
$0.00 |
Tangible Book Value per Share |
|
$20.37 |
$14.65 |
$4.05 |
$13.18 |
$0.00 |
Total Capital |
|
41,568 |
33,337 |
21,920 |
17,709 |
0.00 |
Total Debt |
|
10,588 |
8,092 |
6,522 |
5,745 |
0.00 |
Total Long-Term Debt |
|
10,588 |
8,092 |
6,522 |
5,745 |
0.00 |
Net Debt |
|
-7,265 |
-9,759 |
-6,124 |
4,120 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,032 |
-2,889 |
-2,510 |
-2,847 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
14,821 |
14,962 |
10,136 |
-1,222 |
0.00 |
Net Working Capital (NWC) |
|
14,821 |
14,962 |
10,136 |
-1,222 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-260 |
-318 |
47 |
1,744 |
300 |
Net Nonoperating Obligations (NNO) |
|
-6,524 |
-9,599 |
-4,614 |
3,657 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
952 |
884 |
814 |
27 |
19 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.61% |
-8.85% |
-22.88% |
-24.27% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
56.76% |
45.83% |
92.41% |
-10.42% |
0.00% |
Net Working Capital to Revenue |
|
56.76% |
45.83% |
92.41% |
-10.42% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$7.39 |
$8.32 |
($5.57) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
586.07M |
581.38M |
584.69M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$7.33 |
$8.28 |
($5.57) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
604.04M |
588.85M |
584.69M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
570.48M |
568.16M |
570.65M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
6,113 |
3,719 |
-3,460 |
6,011 |
767 |
Normalized NOPAT Margin |
|
23.41% |
11.39% |
-31.55% |
51.25% |
32.57% |
Pre Tax Income Margin |
|
28.47% |
17.11% |
-38.71% |
41.44% |
23.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.01 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.01 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
39.04% |
44.12% |
-79.50% |
24.63% |
308.78% |
Augmented Payout Ratio |
|
53.00% |
52.74% |
-97.60% |
31.64% |
328.48% |