Growth Metrics |
- |
- |
- |
Revenue Growth |
10.29% |
5.45% |
0.00% |
EBITDA Growth |
73.08% |
-0.03% |
0.00% |
EBIT Growth |
139.46% |
-1.34% |
0.00% |
NOPAT Growth |
117.88% |
-2.53% |
0.00% |
Net Income Growth |
132.37% |
-51.40% |
0.00% |
EPS Growth |
267.44% |
-71.33% |
0.00% |
Operating Cash Flow Growth |
42.10% |
677.96% |
0.00% |
Free Cash Flow Firm Growth |
102.88% |
0.00% |
0.00% |
Invested Capital Growth |
12.50% |
0.00% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
57.51% |
55.93% |
30.00% |
EBITDA Margin |
8.63% |
5.50% |
5.80% |
Operating Margin |
5.65% |
2.77% |
3.00% |
EBIT Margin |
6.09% |
2.80% |
3.00% |
Profit (Net Income) Margin |
5.02% |
2.38% |
5.17% |
Tax Burden Percent |
82.55% |
85.07% |
85.20% |
Interest Burden Percent |
100.00% |
100.00% |
202.69% |
Effective Tax Rate |
17.45% |
14.93% |
14.80% |
Return on Invested Capital (ROIC) |
14.29% |
13.93% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
17.65% |
14.30% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
8.73% |
9.90% |
0.00% |
Return on Equity (ROE) |
23.01% |
23.83% |
0.00% |
Cash Return on Invested Capital (CROIC) |
2.52% |
-186.07% |
0.00% |
Operating Return on Assets (OROA) |
7.50% |
3.20% |
0.00% |
Return on Assets (ROA) |
6.19% |
2.73% |
0.00% |
Return on Common Equity (ROCE) |
15.92% |
14.77% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
26.49% |
19.22% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
278 |
128 |
131 |
NOPAT Margin |
4.66% |
2.36% |
2.55% |
Net Nonoperating Expense Percent (NNEP) |
-3.37% |
-0.37% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
10.63% |
5.64% |
- |
Cost of Revenue to Revenue |
42.49% |
44.07% |
70.00% |
SG&A Expenses to Revenue |
44.02% |
44.84% |
23.41% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
51.87% |
53.16% |
27.01% |
Earnings before Interest and Taxes (EBIT) |
363 |
152 |
154 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
515 |
297 |
298 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
2.15 |
0.29 |
0.00 |
Price to Tangible Book Value (P/TBV) |
12.05 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.41 |
0.04 |
0.04 |
Price to Earnings (P/E) |
11.59 |
3.56 |
6.17 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
8.63% |
28.08% |
16.20% |
Enterprise Value to Invested Capital (EV/IC) |
1.63 |
0.74 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.56 |
0.25 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
6.54 |
4.55 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
9.27 |
8.92 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
12.11 |
10.60 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
10.69 |
6.10 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
68.72 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.72 |
1.10 |
0.00 |
Long-Term Debt to Equity |
0.71 |
1.08 |
0.00 |
Financial Leverage |
0.49 |
0.69 |
0.00 |
Leverage Ratio |
3.72 |
4.37 |
0.00 |
Compound Leverage Factor |
3.72 |
4.37 |
0.00 |
Debt to Total Capital |
41.84% |
52.30% |
0.00% |
Short-Term Debt to Total Capital |
0.35% |
0.82% |
0.00% |
Long-Term Debt to Total Capital |
41.48% |
51.48% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
14.94% |
18.13% |
0.00% |
Common Equity to Total Capital |
43.23% |
29.57% |
0.00% |
Debt to EBITDA |
2.13 |
3.99 |
0.00 |
Net Debt to EBITDA |
1.05 |
2.52 |
0.00 |
Long-Term Debt to EBITDA |
2.11 |
3.93 |
0.00 |
Debt to NOPAT |
3.94 |
9.30 |
0.00 |
Net Debt to NOPAT |
1.94 |
5.87 |
0.00 |
Long-Term Debt to NOPAT |
3.91 |
9.16 |
0.00 |
Altman Z-Score |
2.19 |
1.48 |
0.00 |
Noncontrolling Interest Sharing Ratio |
30.81% |
38.01% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.94 |
1.63 |
0.00 |
Quick Ratio |
1.37 |
1.22 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
49 |
-1,704 |
0.00 |
Operating Cash Flow to CapEx |
168.01% |
161.34% |
-25.39% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
1.23 |
1.14 |
0.00 |
Accounts Receivable Turnover |
7.86 |
6.98 |
0.00 |
Inventory Turnover |
22.98 |
22.60 |
0.00 |
Fixed Asset Turnover |
7.13 |
6.67 |
0.00 |
Accounts Payable Turnover |
5.79 |
5.02 |
0.00 |
Days Sales Outstanding (DSO) |
46.45 |
52.32 |
0.00 |
Days Inventory Outstanding (DIO) |
15.88 |
16.15 |
0.00 |
Days Payable Outstanding (DPO) |
63.06 |
72.65 |
0.00 |
Cash Conversion Cycle (CCC) |
-0.72 |
-4.18 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
2,061 |
1,832 |
0.00 |
Invested Capital Turnover |
3.07 |
5.91 |
0.00 |
Increase / (Decrease) in Invested Capital |
229 |
1,832 |
0.00 |
Enterprise Value (EV) |
3,367 |
1,353 |
0.00 |
Market Capitalization |
2,438 |
192 |
192 |
Book Value per Share |
$7.93 |
$5.32 |
$0.00 |
Tangible Book Value per Share |
$1.42 |
($1.99) |
$0.00 |
Total Capital |
2,617 |
2,269 |
0.00 |
Total Debt |
1,095 |
1,187 |
0.00 |
Total Long-Term Debt |
1,086 |
1,168 |
0.00 |
Net Debt |
538 |
749 |
0.00 |
Capital Expenditures (CapEx) |
188 |
137 |
151 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
340 |
205 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
897 |
643 |
0.00 |
Net Working Capital (NWC) |
887 |
624 |
0.00 |
Net Nonoperating Expense (NNE) |
-22 |
-1.37 |
-134 |
Net Nonoperating Obligations (NNO) |
538 |
749 |
0.00 |
Total Depreciation and Amortization (D&A) |
152 |
146 |
144 |
Debt-free, Cash-free Net Working Capital to Revenue |
5.70% |
3.79% |
0.00% |
Debt-free Net Working Capital to Revenue |
15.03% |
11.88% |
0.00% |
Net Working Capital to Revenue |
14.87% |
11.53% |
0.00% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.59 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
132.44M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$1.58 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
132.74M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
142.75M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
278 |
128 |
131 |
Normalized NOPAT Margin |
4.66% |
2.36% |
2.55% |
Pre Tax Income Margin |
6.09% |
2.80% |
6.07% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
24.31% |
49.52% |
92.02% |
Augmented Payout Ratio |
27.49% |
69.70% |
92.75% |