Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.04% |
-18.47% |
16.05% |
44.54% |
-11.27% |
3.01% |
19.16% |
25.53% |
0.00% |
EBITDA Growth |
|
-20.43% |
-33.06% |
32.17% |
70.82% |
-16.02% |
-8.31% |
29.72% |
118.44% |
0.00% |
EBIT Growth |
|
-26.51% |
-36.86% |
36.45% |
93.94% |
-14.46% |
-8.71% |
45.50% |
564.69% |
0.00% |
NOPAT Growth |
|
-31.64% |
-33.43% |
60.50% |
56.05% |
-11.50% |
21.84% |
13.13% |
1,644.77% |
0.00% |
Net Income Growth |
|
-32.97% |
-56.67% |
145.74% |
53.97% |
-4.89% |
90.44% |
-22.48% |
200.24% |
0.00% |
EPS Growth |
|
-38.95% |
-58.20% |
173.23% |
53.97% |
-4.89% |
130.40% |
-37.14% |
192.00% |
0.00% |
Operating Cash Flow Growth |
|
10.50% |
-41.88% |
18.14% |
73.40% |
-12.11% |
-3.20% |
9.86% |
58.16% |
0.00% |
Free Cash Flow Firm Growth |
|
140.82% |
-86.04% |
90.51% |
380.87% |
-81.83% |
28.99% |
123.27% |
0.00% |
0.00% |
Invested Capital Growth |
|
-2.29% |
21.51% |
-20.05% |
-6.36% |
9.02% |
-15.33% |
-10.08% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
35.46% |
41.21% |
51.32% |
46.12% |
35.80% |
37.28% |
36.54% |
33.74% |
16.92% |
EBITDA Margin |
|
36.24% |
47.84% |
58.26% |
51.15% |
43.28% |
45.73% |
51.37% |
47.19% |
27.12% |
Operating Margin |
|
30.80% |
42.30% |
51.29% |
44.53% |
34.51% |
36.06% |
36.88% |
34.49% |
9.67% |
EBIT Margin |
|
26.94% |
38.50% |
49.71% |
42.28% |
31.51% |
32.68% |
36.88% |
30.20% |
5.70% |
Profit (Net Income) Margin |
|
16.86% |
26.42% |
49.71% |
23.47% |
22.04% |
20.56% |
11.12% |
17.09% |
-21.40% |
Tax Burden Percent |
|
59.83% |
66.93% |
99.75% |
55.37% |
68.12% |
61.03% |
32.70% |
55.87% |
-346.57% |
Interest Burden Percent |
|
104.62% |
102.53% |
100.25% |
100.28% |
102.67% |
103.05% |
92.22% |
101.30% |
108.28% |
Effective Tax Rate |
|
40.17% |
33.07% |
32.40% |
43.70% |
32.73% |
35.45% |
46.63% |
39.89% |
117.42% |
Return on Invested Capital (ROIC) |
|
18.01% |
28.58% |
42.25% |
22.91% |
14.83% |
16.05% |
11.52% |
19.34% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.55% |
8.30% |
462.42% |
12.55% |
10.17% |
1.81% |
-18.43% |
2.04% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.65% |
0.86% |
21.09% |
2.05% |
1.97% |
0.28% |
-3.70% |
0.50% |
0.00% |
Return on Equity (ROE) |
|
19.66% |
29.44% |
63.34% |
24.96% |
16.80% |
16.33% |
7.82% |
19.84% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
20.33% |
9.16% |
64.54% |
29.48% |
6.19% |
32.66% |
22.14% |
-180.66% |
0.00% |
Operating Return on Assets (OROA) |
|
15.06% |
21.25% |
32.39% |
22.57% |
12.09% |
13.72% |
13.97% |
9.40% |
0.00% |
Return on Assets (ROA) |
|
9.43% |
14.58% |
32.39% |
12.53% |
8.46% |
8.63% |
4.21% |
5.32% |
0.00% |
Return on Common Equity (ROCE) |
|
17.98% |
27.07% |
58.40% |
22.96% |
15.36% |
14.93% |
7.15% |
18.11% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
21.43% |
32.19% |
73.53% |
26.24% |
18.25% |
19.44% |
8.68% |
10.87% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
10,492 |
15,349 |
23,055 |
14,365 |
9,205 |
10,401 |
8,536 |
7,546 |
-488 |
NOPAT Margin |
|
18.43% |
28.31% |
34.67% |
25.07% |
23.22% |
23.28% |
19.68% |
20.73% |
-1.68% |
Net Nonoperating Expense Percent (NNEP) |
|
9.46% |
20.28% |
-420.17% |
10.36% |
4.65% |
14.24% |
29.96% |
17.30% |
0.00% |
Cost of Revenue to Revenue |
|
64.54% |
58.79% |
48.68% |
53.88% |
64.20% |
62.72% |
63.46% |
66.26% |
83.08% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
4.66% |
-1.10% |
0.03% |
1.60% |
1.28% |
1.22% |
-0.34% |
-0.75% |
7.26% |
Earnings before Interest and Taxes (EBIT) |
|
15,339 |
20,872 |
33,056 |
24,225 |
12,491 |
14,603 |
15,996 |
10,994 |
1,654 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20,634 |
25,933 |
38,739 |
29,309 |
17,158 |
20,432 |
22,284 |
17,178 |
7,864 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.23 |
3.22 |
3.09 |
2.78 |
1.90 |
2.22 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
3.36 |
3.34 |
3.19 |
2.86 |
1.96 |
2.26 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.54 |
2.65 |
2.09 |
2.49 |
2.29 |
2.35 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
18.31 |
11.10 |
4.49 |
12.62 |
11.41 |
12.65 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
5.32% |
9.36% |
0.00% |
9.11% |
7.97% |
11.14% |
6.31% |
5.11% |
9.47% |
Earnings Yield |
|
5.46% |
9.01% |
22.26% |
7.92% |
8.77% |
7.90% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.70 |
2.56 |
2.90 |
2.47 |
1.59 |
1.95 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.73 |
2.79 |
2.11 |
2.61 |
2.59 |
2.59 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.54 |
5.83 |
3.62 |
5.11 |
5.99 |
5.66 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.15 |
7.24 |
4.25 |
6.18 |
8.22 |
7.92 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.84 |
9.84 |
6.09 |
10.42 |
11.16 |
11.12 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.53 |
8.08 |
4.36 |
5.50 |
6.54 |
6.47 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.14 |
30.73 |
3.99 |
8.10 |
26.73 |
5.47 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.43 |
0.37 |
0.34 |
0.35 |
0.45 |
0.47 |
0.42 |
0.49 |
0.00 |
Long-Term Debt to Equity |
|
0.42 |
0.36 |
0.32 |
0.35 |
0.45 |
0.46 |
0.41 |
0.48 |
0.00 |
Financial Leverage |
|
0.19 |
0.10 |
0.05 |
0.16 |
0.19 |
0.15 |
0.20 |
0.24 |
0.00 |
Leverage Ratio |
|
2.09 |
2.02 |
1.96 |
1.99 |
1.99 |
1.89 |
1.86 |
1.87 |
0.00 |
Compound Leverage Factor |
|
2.18 |
2.07 |
1.96 |
2.00 |
2.04 |
1.95 |
1.71 |
1.89 |
0.00 |
Debt to Total Capital |
|
29.85% |
26.76% |
25.15% |
26.09% |
31.21% |
31.82% |
29.43% |
32.88% |
0.00% |
Short-Term Debt to Total Capital |
|
0.73% |
0.61% |
0.89% |
0.17% |
0.30% |
0.17% |
0.16% |
0.42% |
0.00% |
Long-Term Debt to Total Capital |
|
29.12% |
26.15% |
24.26% |
25.92% |
30.92% |
31.66% |
29.27% |
32.46% |
0.00% |
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 |
|
6.15% |
6.09% |
5.85% |
5.77% |
5.68% |
6.03% |
5.91% |
5.85% |
0.00% |
Common Equity to Total Capital |
|
63.99% |
67.15% |
69.01% |
68.14% |
63.10% |
62.15% |
64.66% |
61.27% |
0.00% |
Debt to EBITDA |
|
1.01 |
0.68 |
0.42 |
0.67 |
1.38 |
1.18 |
1.14 |
1.79 |
0.00 |
Net Debt to EBITDA |
|
0.33 |
0.14 |
-0.06 |
0.09 |
0.45 |
0.29 |
0.31 |
0.82 |
0.00 |
Long-Term Debt to EBITDA |
|
0.99 |
0.67 |
0.41 |
0.67 |
1.37 |
1.18 |
1.13 |
1.77 |
0.00 |
Debt to NOPAT |
|
1.99 |
1.16 |
0.71 |
1.37 |
2.57 |
2.33 |
2.96 |
4.07 |
0.00 |
Net Debt to NOPAT |
|
0.64 |
0.24 |
-0.10 |
0.18 |
0.83 |
0.58 |
0.81 |
1.87 |
0.00 |
Long-Term Debt to NOPAT |
|
1.94 |
1.13 |
0.69 |
1.36 |
2.55 |
2.31 |
2.95 |
4.02 |
0.00 |
Altman Z-Score |
|
3.34 |
3.45 |
4.38 |
3.58 |
2.43 |
2.93 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
8.54% |
8.06% |
7.81% |
8.03% |
8.55% |
8.59% |
8.55% |
8.72% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.70 |
1.23 |
1.69 |
1.63 |
1.45 |
1.89 |
2.51 |
1.85 |
0.00 |
Quick Ratio |
|
1.24 |
0.89 |
1.34 |
1.30 |
1.13 |
1.55 |
1.36 |
1.49 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
11,843 |
4,918 |
35,216 |
18,486 |
3,844 |
21,157 |
16,401 |
-70,481 |
0.00 |
Operating Cash Flow to CapEx |
|
222.85% |
264.03% |
526.49% |
469.23% |
254.68% |
250.89% |
315.41% |
360.37% |
164.50% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.47 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.78 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.05 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.56 |
0.55 |
0.65 |
0.53 |
0.38 |
0.42 |
0.38 |
0.31 |
0.00 |
Accounts Receivable Turnover |
|
11.67 |
10.82 |
11.58 |
12.16 |
11.62 |
13.63 |
14.62 |
12.84 |
0.00 |
Inventory Turnover |
|
6.65 |
6.28 |
6.68 |
6.98 |
6.41 |
2.87 |
2.84 |
6.57 |
0.00 |
Fixed Asset Turnover |
|
0.79 |
0.81 |
0.98 |
0.78 |
0.56 |
0.66 |
0.59 |
0.45 |
0.00 |
Accounts Payable Turnover |
|
5.65 |
4.91 |
4.72 |
4.83 |
4.08 |
4.42 |
4.78 |
4.35 |
0.00 |
Days Sales Outstanding (DSO) |
|
31.29 |
33.73 |
31.52 |
30.01 |
31.42 |
26.79 |
24.96 |
28.44 |
0.00 |
Days Inventory Outstanding (DIO) |
|
54.86 |
58.15 |
54.60 |
52.32 |
56.94 |
127.28 |
128.46 |
55.58 |
0.00 |
Days Payable Outstanding (DPO) |
|
64.63 |
74.34 |
77.32 |
75.63 |
89.51 |
82.67 |
76.43 |
84.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
21.52 |
17.54 |
8.81 |
6.70 |
-1.15 |
71.39 |
76.99 |
0.02 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
57,565 |
58,916 |
48,485 |
60,646 |
64,767 |
59,406 |
70,162 |
78,027 |
0.00 |
Invested Capital Turnover |
|
0.98 |
1.01 |
1.22 |
0.91 |
0.64 |
0.69 |
0.59 |
0.93 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-1,351 |
10,431 |
-12,161 |
-4,121 |
5,361 |
-10,756 |
-7,865 |
78,027 |
0.00 |
Enterprise Value (EV) |
|
155,655 |
151,107 |
140,366 |
149,679 |
102,737 |
115,697 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
144,604 |
143,390 |
138,831 |
142,695 |
90,763 |
105,105 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$8.85 |
$8.78 |
$8.88 |
$10.14 |
$9.46 |
$8.87 |
$10.44 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
|
$8.51 |
$8.47 |
$8.61 |
$9.85 |
$9.15 |
$8.75 |
$10.30 |
$0.00 |
$0.00 |
Total Capital |
|
70,025 |
66,261 |
65,148 |
75,236 |
75,850 |
76,014 |
85,970 |
93,459 |
0.00 |
Total Debt |
|
20,905 |
17,731 |
16,382 |
19,631 |
23,675 |
24,190 |
25,300 |
30,733 |
0.00 |
Total Long-Term Debt |
|
20,393 |
17,329 |
15,803 |
19,501 |
23,450 |
24,063 |
25,162 |
30,339 |
0.00 |
Net Debt |
|
6,742 |
3,683 |
-2,274 |
2,643 |
7,664 |
6,008 |
6,956 |
14,132 |
0.00 |
Capital Expenditures (CapEx) |
|
9,273 |
7,083 |
6,111 |
5,804 |
6,167 |
7,123 |
5,853 |
4,663 |
6,459 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,947 |
-7,718 |
-4,912 |
-4,826 |
-6,554 |
-4,452 |
5,408 |
-4,069 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
10,554 |
4,710 |
12,324 |
10,420 |
6,872 |
11,161 |
21,279 |
10,084 |
0.00 |
Net Working Capital (NWC) |
|
10,042 |
4,308 |
11,745 |
10,290 |
6,647 |
11,034 |
21,141 |
9,690 |
0.00 |
Net Nonoperating Expense (NNE) |
|
891 |
1,025 |
-10,000 |
914 |
469 |
1,216 |
3,713 |
1,324 |
5,719 |
Net Nonoperating Obligations (NNO) |
|
8,445 |
10,386 |
-281 |
5,041 |
12,592 |
7,582 |
9,492 |
15,301 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
5,295 |
5,061 |
5,683 |
5,084 |
4,667 |
5,829 |
6,288 |
6,184 |
6,210 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.42% |
-14.24% |
-7.39% |
-8.42% |
-16.53% |
-9.96% |
12.47% |
-11.18% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
18.53% |
8.69% |
18.53% |
18.18% |
17.33% |
24.98% |
49.06% |
27.70% |
0.00% |
Net Working Capital to Revenue |
|
17.64% |
7.95% |
17.66% |
17.96% |
16.77% |
24.70% |
48.74% |
26.62% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.56 |
$2.55 |
$6.11 |
$1.98 |
$1.39 |
$1.42 |
$0.62 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
5.07B |
5.07B |
5.07B |
5.73B |
5.72B |
5.72B |
6.02B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$1.56 |
$2.55 |
$6.09 |
$1.97 |
$1.39 |
$1.41 |
$0.61 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
5.07B |
5.07B |
5.07B |
5.73B |
5.72B |
5.72B |
6.02B |
0.00 |
0.00 |
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 |
|
5.07B |
5.07B |
5.07B |
5.73B |
5.72B |
5.72B |
6.02B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
12,081 |
14,951 |
23,068 |
14,880 |
9,547 |
10,753 |
8,458 |
7,382 |
3,436 |
Normalized NOPAT Margin |
|
21.22% |
27.58% |
34.69% |
25.97% |
24.08% |
24.07% |
19.50% |
20.28% |
11.85% |
Pre Tax Income Margin |
|
28.18% |
39.48% |
49.83% |
42.39% |
32.35% |
33.68% |
34.01% |
30.59% |
6.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.21 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.45 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.47 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
94.77% |
100.83% |
61.69% |
74.55% |
90.65% |
137.10% |
141.03% |
56.19% |
-67.54% |
Augmented Payout Ratio |
|
94.77% |
101.45% |
62.14% |
76.29% |
92.28% |
195.98% |
144.58% |
57.92% |
-69.24% |