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