Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.36% |
-5.08% |
6.86% |
7.99% |
0.08% |
0.22% |
EBITDA Growth |
|
-19.03% |
-8.08% |
0.85% |
21.93% |
-10.05% |
1.67% |
EBIT Growth |
|
-25.69% |
-11.72% |
2.76% |
26.17% |
-17.85% |
3.44% |
NOPAT Growth |
|
-36.16% |
1.93% |
20.32% |
39.16% |
-35.82% |
7.16% |
Net Income Growth |
|
-38.26% |
-4.38% |
31.15% |
84.43% |
-19.23% |
-1.35% |
EPS Growth |
|
-35.63% |
-2.44% |
38.20% |
32.89% |
-17.84% |
-2.12% |
Operating Cash Flow Growth |
|
-47.76% |
59.00% |
-25.27% |
4.22% |
23.11% |
25.54% |
Free Cash Flow Firm Growth |
|
-67.92% |
143.17% |
-90.14% |
187.07% |
-230.92% |
262.01% |
Invested Capital Growth |
|
9.28% |
4.04% |
20.00% |
-1.59% |
27.21% |
1.48% |
Revenue Q/Q Growth |
|
-2.08% |
0.02% |
0.58% |
2.31% |
1.21% |
-0.26% |
EBITDA Q/Q Growth |
|
-11.78% |
2.27% |
-6.44% |
39.80% |
-10.40% |
2.14% |
EBIT Q/Q Growth |
|
-15.51% |
1.57% |
-7.52% |
71.54% |
-16.72% |
3.15% |
NOPAT Q/Q Growth |
|
-29.95% |
10.73% |
4.56% |
59.13% |
-29.90% |
-3.32% |
Net Income Q/Q Growth |
|
-32.69% |
10.58% |
3.71% |
100.68% |
-21.20% |
-5.34% |
EPS Q/Q Growth |
|
-31.03% |
9.59% |
57.19% |
44.29% |
-21.24% |
-6.57% |
Operating Cash Flow Q/Q Growth |
|
-12.00% |
-15.48% |
403.94% |
13.32% |
-9.15% |
11.01% |
Free Cash Flow Firm Q/Q Growth |
|
-22.97% |
-20.18% |
0.00% |
178.31% |
-189.23% |
-15.24% |
Invested Capital Q/Q Growth |
|
-1.89% |
2.83% |
-5.05% |
-1.01% |
29.18% |
-4.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
44.88% |
44.83% |
43.29% |
41.95% |
41.17% |
40.65% |
EBITDA Margin |
|
7.56% |
9.03% |
9.32% |
7.39% |
6.55% |
7.28% |
Operating Margin |
|
5.50% |
6.90% |
7.22% |
4.58% |
3.72% |
5.24% |
EBIT Margin |
|
5.48% |
7.12% |
7.66% |
5.03% |
4.30% |
5.24% |
Profit (Net Income) Margin |
|
3.90% |
6.10% |
6.05% |
4.38% |
2.56% |
3.17% |
Tax Burden Percent |
|
78.50% |
94.77% |
84.35% |
99.33% |
67.95% |
75.23% |
Interest Burden Percent |
|
90.64% |
90.36% |
93.72% |
87.63% |
87.63% |
80.50% |
Effective Tax Rate |
|
21.50% |
5.23% |
15.65% |
28.91% |
32.05% |
24.77% |
Return on Invested Capital (ROIC) |
|
15.44% |
25.81% |
28.18% |
10.56% |
8.43% |
15.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.85% |
20.08% |
27.77% |
26.72% |
8.95% |
-4.04% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.64% |
8.78% |
19.77% |
7.72% |
2.43% |
-0.73% |
Return on Equity (ROE) |
|
18.08% |
34.58% |
47.95% |
18.28% |
10.86% |
14.30% |
Cash Return on Invested Capital (CROIC) |
|
6.57% |
21.84% |
10.00% |
12.17% |
-15.52% |
13.57% |
Operating Return on Assets (OROA) |
|
8.06% |
11.02% |
12.35% |
9.45% |
7.99% |
10.73% |
Return on Assets (ROA) |
|
5.74% |
9.44% |
9.77% |
8.22% |
4.76% |
6.50% |
Return on Common Equity (ROCE) |
|
17.87% |
34.15% |
47.30% |
18.24% |
10.84% |
14.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.71% |
30.65% |
42.72% |
16.99% |
10.78% |
13.60% |
Net Operating Profit after Tax (NOPAT) |
|
118 |
184 |
181 |
91 |
65 |
102 |
NOPAT Margin |
|
4.32% |
6.54% |
6.09% |
3.26% |
2.53% |
3.94% |
Net Nonoperating Expense Percent (NNEP) |
|
6.58% |
5.73% |
0.41% |
-16.16% |
-0.52% |
19.08% |
Return On Investment Capital (ROIC_SIMPLE) |
|
14.25% |
24.58% |
24.64% |
- |
- |
- |
Cost of Revenue to Revenue |
|
55.12% |
55.17% |
56.71% |
58.05% |
58.83% |
59.35% |
SG&A Expenses to Revenue |
|
39.12% |
37.71% |
35.97% |
37.19% |
36.54% |
35.41% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
39.38% |
37.93% |
36.07% |
37.37% |
37.45% |
35.41% |
Earnings before Interest and Taxes (EBIT) |
|
149 |
201 |
227 |
140 |
111 |
135 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
206 |
254 |
277 |
206 |
169 |
188 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.03 |
2.00 |
2.08 |
1.57 |
1.88 |
1.74 |
Price to Tangible Book Value (P/TBV) |
|
1.51 |
3.13 |
4.25 |
2.97 |
4.27 |
2.22 |
Price to Revenue (P/Rev) |
|
0.23 |
0.40 |
0.29 |
0.40 |
0.45 |
0.41 |
Price to Earnings (P/E) |
|
5.72 |
6.53 |
4.81 |
12.89 |
17.51 |
12.84 |
Dividend Yield |
|
1.53% |
0.89% |
1.14% |
1.07% |
1.05% |
1.17% |
Earnings Yield |
|
17.47% |
15.31% |
20.81% |
7.76% |
5.71% |
7.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.02 |
1.77 |
1.65 |
1.48 |
1.62 |
1.65 |
Enterprise Value to Revenue (EV/Rev) |
|
0.30 |
0.46 |
0.39 |
0.45 |
0.54 |
0.44 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.94 |
5.06 |
4.17 |
6.12 |
8.31 |
6.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
5.44 |
6.41 |
5.07 |
8.99 |
12.64 |
8.33 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.89 |
6.98 |
6.38 |
13.87 |
21.51 |
11.08 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.75 |
6.43 |
9.16 |
6.58 |
7.64 |
7.55 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.20 |
8.25 |
17.97 |
12.04 |
0.00 |
12.27 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.36 |
0.32 |
0.72 |
0.27 |
0.50 |
0.33 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.27 |
0.32 |
0.33 |
Financial Leverage |
|
0.30 |
0.44 |
0.71 |
0.29 |
0.27 |
0.18 |
Leverage Ratio |
|
3.15 |
3.66 |
4.91 |
2.22 |
2.28 |
2.20 |
Compound Leverage Factor |
|
2.86 |
3.31 |
4.60 |
1.95 |
2.00 |
1.77 |
Debt to Total Capital |
|
26.59% |
24.28% |
41.92% |
21.55% |
33.32% |
24.60% |
Short-Term Debt to Total Capital |
|
26.59% |
24.28% |
41.92% |
0.00% |
11.94% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
21.55% |
21.38% |
24.60% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.84% |
0.93% |
0.74% |
0.16% |
0.15% |
0.12% |
Common Equity to Total Capital |
|
72.57% |
74.79% |
57.34% |
78.29% |
66.54% |
75.28% |
Debt to EBITDA |
|
1.07 |
0.72 |
1.11 |
0.96 |
1.82 |
1.05 |
Net Debt to EBITDA |
|
0.92 |
0.63 |
0.99 |
0.65 |
1.49 |
0.42 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.96 |
1.17 |
1.05 |
Debt to NOPAT |
|
1.87 |
0.99 |
1.70 |
2.18 |
4.71 |
1.93 |
Net Debt to NOPAT |
|
1.61 |
0.87 |
1.51 |
1.47 |
3.86 |
0.77 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
2.18 |
3.02 |
1.93 |
Altman Z-Score |
|
2.36 |
2.82 |
2.55 |
3.95 |
3.55 |
4.16 |
Noncontrolling Interest Sharing Ratio |
|
1.18% |
1.24% |
1.37% |
0.21% |
0.19% |
0.15% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.10 |
1.06 |
0.91 |
1.97 |
1.60 |
2.24 |
Quick Ratio |
|
0.24 |
0.22 |
0.18 |
0.50 |
0.40 |
0.70 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
50 |
156 |
64 |
105 |
-120 |
92 |
Operating Cash Flow to CapEx |
|
202.30% |
403.38% |
196.57% |
373.94% |
308.29% |
202.16% |
Free Cash Flow to Firm to Interest Expense |
|
3.58 |
8.06 |
4.50 |
6.03 |
-8.74 |
3.36 |
Operating Cash Flow to Interest Expense |
|
7.49 |
10.35 |
8.82 |
11.05 |
13.37 |
5.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.79 |
7.78 |
4.34 |
8.09 |
9.04 |
2.76 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.47 |
1.55 |
1.61 |
1.88 |
1.86 |
2.05 |
Accounts Receivable Turnover |
|
18.38 |
20.62 |
23.28 |
18.22 |
16.82 |
17.76 |
Inventory Turnover |
|
2.71 |
2.77 |
2.86 |
2.80 |
2.68 |
2.81 |
Fixed Asset Turnover |
|
15.89 |
17.15 |
19.08 |
12.90 |
12.96 |
15.68 |
Accounts Payable Turnover |
|
6.14 |
6.45 |
6.00 |
6.00 |
6.02 |
6.74 |
Days Sales Outstanding (DSO) |
|
19.86 |
17.70 |
15.68 |
20.03 |
21.71 |
20.56 |
Days Inventory Outstanding (DIO) |
|
134.50 |
131.61 |
127.61 |
130.38 |
136.21 |
130.03 |
Days Payable Outstanding (DPO) |
|
59.46 |
56.57 |
60.86 |
60.87 |
60.64 |
54.13 |
Cash Conversion Cycle (CCC) |
|
94.89 |
92.73 |
82.43 |
89.54 |
97.28 |
96.45 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
796 |
728 |
700 |
852 |
866 |
681 |
Invested Capital Turnover |
|
3.57 |
3.95 |
4.63 |
3.24 |
3.33 |
3.81 |
Increase / (Decrease) in Invested Capital |
|
68 |
28 |
117 |
-14 |
185 |
9.93 |
Enterprise Value (EV) |
|
811 |
1,287 |
1,153 |
1,259 |
1,403 |
1,126 |
Market Capitalization |
|
614 |
1,119 |
873 |
1,124 |
1,150 |
1,046 |
Book Value per Share |
|
$17.81 |
$15.79 |
$11.81 |
$16.69 |
$14.28 |
$13.76 |
Tangible Book Value per Share |
|
$12.10 |
$10.06 |
$5.76 |
$8.80 |
$6.27 |
$10.77 |
Total Capital |
|
825 |
750 |
734 |
916 |
921 |
799 |
Total Debt |
|
220 |
182 |
308 |
197 |
307 |
197 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
197 |
197 |
197 |
Net Debt |
|
190 |
161 |
274 |
133 |
252 |
78 |
Capital Expenditures (CapEx) |
|
52 |
50 |
64 |
51 |
60 |
74 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
268 |
207 |
194 |
353 |
371 |
367 |
Debt-free Net Working Capital (DFNWC) |
|
298 |
228 |
228 |
417 |
426 |
485 |
Net Working Capital (NWC) |
|
79 |
46 |
-80 |
417 |
316 |
485 |
Net Nonoperating Expense (NNE) |
|
12 |
12 |
1.09 |
-31 |
-0.86 |
20 |
Net Nonoperating Obligations (NNO) |
|
190 |
161 |
274 |
133 |
252 |
78 |
Total Depreciation and Amortization (D&A) |
|
57 |
54 |
49 |
66 |
58 |
53 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.86% |
7.33% |
6.54% |
12.66% |
14.38% |
14.22% |
Debt-free Net Working Capital to Revenue |
|
10.95% |
8.09% |
7.67% |
14.96% |
16.52% |
18.81% |
Net Working Capital to Revenue |
|
2.89% |
1.63% |
-2.69% |
14.96% |
12.26% |
18.81% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.10 |
$4.80 |
$4.98 |
$2.03 |
$1.52 |
$1.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
33.61M |
35.15M |
35.63M |
43.03M |
42.96M |
43.66M |
Adjusted Diluted Earnings per Share |
|
$3.09 |
$4.80 |
$4.92 |
$2.02 |
$1.52 |
$1.85 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
33.61M |
35.15M |
35.63M |
43.03M |
42.96M |
43.66M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.61M |
35.15M |
35.63M |
43.03M |
42.96M |
43.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
123 |
190 |
183 |
94 |
81 |
102 |
Normalized NOPAT Margin |
|
4.53% |
6.75% |
6.17% |
3.38% |
3.15% |
3.94% |
Pre Tax Income Margin |
|
4.96% |
6.44% |
7.18% |
4.41% |
3.77% |
4.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.68 |
10.37 |
15.94 |
8.08 |
8.08 |
4.95 |
NOPAT to Interest Expense |
|
8.43 |
9.53 |
12.67 |
5.24 |
4.75 |
3.72 |
EBIT Less CapEx to Interest Expense |
|
6.98 |
7.81 |
11.45 |
5.13 |
3.75 |
2.25 |
NOPAT Less CapEx to Interest Expense |
|
4.73 |
6.96 |
8.18 |
2.29 |
0.41 |
1.02 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
9.14% |
5.79% |
5.67% |
9.87% |
18.32% |
14.97% |
Augmented Payout Ratio |
|
70.44% |
15.95% |
40.85% |
17.92% |
59.67% |
27.46% |