Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
5.75% |
-0.16% |
EBITDA Growth |
0.00% |
16.10% |
1.22% |
EBIT Growth |
0.00% |
17.17% |
0.13% |
NOPAT Growth |
0.00% |
15.80% |
-2.87% |
Net Income Growth |
0.00% |
9.98% |
4.51% |
EPS Growth |
0.00% |
9.80% |
4.46% |
Operating Cash Flow Growth |
0.00% |
772.05% |
-4.65% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
128.86% |
Invested Capital Growth |
0.00% |
0.00% |
0.59% |
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 |
10.23% |
11.28% |
11.91% |
EBITDA Margin |
6.95% |
7.63% |
7.73% |
Operating Margin |
6.10% |
6.68% |
6.66% |
EBIT Margin |
6.15% |
6.81% |
6.84% |
Profit (Net Income) Margin |
4.62% |
4.81% |
5.03% |
Tax Burden Percent |
78.15% |
77.28% |
79.34% |
Interest Burden Percent |
96.17% |
91.28% |
92.80% |
Effective Tax Rate |
25.55% |
25.50% |
27.40% |
Return on Invested Capital (ROIC) |
0.00% |
46.74% |
22.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
40.79% |
25.83% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
14.41% |
10.28% |
Return on Equity (ROE) |
0.00% |
61.15% |
32.92% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-153.26% |
22.05% |
Operating Return on Assets (OROA) |
0.00% |
18.48% |
16.64% |
Return on Assets (ROA) |
0.00% |
13.04% |
12.25% |
Return on Common Equity (ROCE) |
0.00% |
61.15% |
32.92% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
30.57% |
33.94% |
Net Operating Profit after Tax (NOPAT) |
123 |
142 |
138 |
NOPAT Margin |
4.54% |
4.97% |
4.84% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
5.95% |
-3.20% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
22.99% |
19.20% |
Cost of Revenue to Revenue |
89.77% |
88.72% |
88.09% |
SG&A Expenses to Revenue |
4.13% |
4.60% |
5.25% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
4.13% |
4.60% |
5.25% |
Earnings before Interest and Taxes (EBIT) |
166 |
195 |
195 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
187 |
218 |
220 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
7.95 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
12.02 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.18 |
Price to Earnings (P/E) |
0.00 |
0.00 |
23.41 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
4.27% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
5.80 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
16.10 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
18.21 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
25.72 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
21.71 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
26.40 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.38 |
0.70 |
Long-Term Debt to Equity |
0.00 |
0.38 |
0.66 |
Financial Leverage |
0.00 |
0.35 |
0.40 |
Leverage Ratio |
0.00 |
2.34 |
2.69 |
Compound Leverage Factor |
0.00 |
2.14 |
2.49 |
Debt to Total Capital |
0.00% |
27.30% |
41.16% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
2.09% |
Long-Term Debt to Total Capital |
0.00% |
27.30% |
39.07% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
72.70% |
58.84% |
Debt to EBITDA |
0.00 |
0.77 |
1.34 |
Net Debt to EBITDA |
0.00 |
0.77 |
0.85 |
Long-Term Debt to EBITDA |
0.00 |
0.77 |
1.27 |
Debt to NOPAT |
0.00 |
1.19 |
2.14 |
Net Debt to NOPAT |
0.00 |
1.18 |
1.37 |
Long-Term Debt to NOPAT |
0.00 |
1.19 |
2.04 |
Altman Z-Score |
0.00 |
0.00 |
5.72 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
1.85 |
1.79 |
Quick Ratio |
0.00 |
1.17 |
1.32 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-465 |
134 |
Operating Cash Flow to CapEx |
-104.03% |
884.28% |
472.57% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-27.45 |
9.58 |
Operating Cash Flow to Interest Expense |
-4.01 |
10.11 |
11.65 |
Operating Cash Flow Less CapEx to Interest Expense |
-7.87 |
8.96 |
9.19 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
2.71 |
2.43 |
Accounts Receivable Turnover |
0.00 |
6.19 |
5.42 |
Inventory Turnover |
0.00 |
59.30 |
58.07 |
Fixed Asset Turnover |
0.00 |
24.60 |
22.76 |
Accounts Payable Turnover |
0.00 |
21.72 |
19.71 |
Days Sales Outstanding (DSO) |
0.00 |
58.97 |
67.32 |
Days Inventory Outstanding (DIO) |
0.00 |
6.16 |
6.29 |
Days Payable Outstanding (DPO) |
0.00 |
16.80 |
18.52 |
Cash Conversion Cycle (CCC) |
0.00 |
48.32 |
55.09 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
607 |
611 |
Invested Capital Turnover |
0.00 |
9.40 |
4.68 |
Increase / (Decrease) in Invested Capital |
0.00 |
607 |
3.56 |
Enterprise Value (EV) |
0.00 |
0.00 |
3,546 |
Market Capitalization |
0.00 |
0.00 |
3,358 |
Book Value per Share |
$0.00 |
$8.81 |
$8.29 |
Tangible Book Value per Share |
$0.00 |
$5.96 |
$5.48 |
Total Capital |
0.00 |
617 |
718 |
Total Debt |
0.00 |
169 |
296 |
Total Long-Term Debt |
0.00 |
169 |
281 |
Net Debt |
0.00 |
167 |
188 |
Capital Expenditures (CapEx) |
25 |
19 |
35 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
334 |
333 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
335 |
419 |
Net Working Capital (NWC) |
0.00 |
335 |
404 |
Net Nonoperating Expense (NNE) |
-2.20 |
4.72 |
-5.54 |
Net Nonoperating Obligations (NNO) |
0.00 |
159 |
188 |
Total Depreciation and Amortization (D&A) |
21 |
23 |
26 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
11.69% |
11.68% |
Debt-free Net Working Capital to Revenue |
0.00% |
11.74% |
14.70% |
Net Working Capital to Revenue |
0.00% |
11.74% |
14.17% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.81 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
50.97M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$2.81 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
51.07M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
51.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
123 |
142 |
138 |
Normalized NOPAT Margin |
4.54% |
4.97% |
4.84% |
Pre Tax Income Margin |
5.92% |
6.22% |
6.34% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
26.13 |
11.47 |
13.89 |
NOPAT to Interest Expense |
19.29 |
8.37 |
9.83 |
EBIT Less CapEx to Interest Expense |
22.27 |
10.33 |
11.42 |
NOPAT Less CapEx to Interest Expense |
15.44 |
7.23 |
7.37 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
85.41% |
50.52% |
124.80% |
Augmented Payout Ratio |
85.41% |
50.52% |
124.80% |