| Growth Metrics |
- |
- |
- |
| Revenue Growth |
19.35% |
-3.23% |
-18.34% |
| EBITDA Growth |
65.43% |
1.65% |
-35.20% |
| EBIT Growth |
79.89% |
2.11% |
-39.33% |
| NOPAT Growth |
70.33% |
-0.43% |
-43.41% |
| Net Income Growth |
72.12% |
2.45% |
-39.69% |
| EPS Growth |
70.89% |
1.98% |
-39.71% |
| Operating Cash Flow Growth |
-46.61% |
45.14% |
-20.33% |
| Free Cash Flow Firm Growth |
-46.52% |
41.95% |
-23.57% |
| Invested Capital Growth |
15.96% |
4.23% |
-3.75% |
| Revenue Q/Q Growth |
6.70% |
-5.07% |
-2.82% |
| EBITDA Q/Q Growth |
13.10% |
-3.81% |
-7.76% |
| EBIT Q/Q Growth |
14.92% |
-4.21% |
-9.05% |
| NOPAT Q/Q Growth |
14.75% |
-6.60% |
-11.06% |
| Net Income Q/Q Growth |
14.86% |
-5.46% |
-9.75% |
| EPS Q/Q Growth |
14.73% |
-5.71% |
-9.45% |
| Operating Cash Flow Q/Q Growth |
2.31% |
-2.94% |
-0.08% |
| Free Cash Flow Firm Q/Q Growth |
9.69% |
-1.89% |
121.37% |
| Invested Capital Q/Q Growth |
2.45% |
0.44% |
-13.29% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
59.27% |
60.70% |
60.82% |
| EBITDA Margin |
18.87% |
19.82% |
15.73% |
| Operating Margin |
16.91% |
17.34% |
12.07% |
| EBIT Margin |
16.91% |
17.85% |
13.26% |
| Profit (Net Income) Margin |
12.63% |
13.37% |
9.88% |
| Tax Burden Percent |
74.78% |
75.03% |
74.69% |
| Interest Burden Percent |
99.85% |
99.85% |
99.71% |
| Effective Tax Rate |
25.23% |
24.97% |
25.31% |
| Return on Invested Capital (ROIC) |
38.79% |
35.22% |
19.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
38.87% |
33.27% |
16.88% |
| Return on Net Nonoperating Assets (RNNOA) |
-11.56% |
-11.13% |
-6.52% |
| Return on Equity (ROE) |
27.22% |
24.09% |
13.38% |
| Cash Return on Invested Capital (CROIC) |
24.01% |
31.08% |
23.72% |
| Operating Return on Assets (OROA) |
19.72% |
19.28% |
11.50% |
| Return on Assets (ROA) |
14.72% |
14.44% |
8.56% |
| Return on Common Equity (ROCE) |
27.23% |
24.09% |
13.38% |
| Return on Equity Simple (ROE_SIMPLE) |
25.35% |
22.46% |
13.21% |
| Net Operating Profit after Tax (NOPAT) |
103 |
103 |
58 |
| NOPAT Margin |
12.64% |
13.01% |
9.01% |
| Net Nonoperating Expense Percent (NNEP) |
-0.09% |
1.96% |
3.02% |
| Cost of Revenue to Revenue |
40.73% |
39.30% |
39.18% |
| SG&A Expenses to Revenue |
42.91% |
43.83% |
48.77% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
42.37% |
43.36% |
48.76% |
| Earnings before Interest and Taxes (EBIT) |
138 |
141 |
86 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
154 |
157 |
102 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.07 |
1.39 |
1.43 |
| Price to Tangible Book Value (P/TBV) |
1.21 |
1.54 |
1.58 |
| Price to Revenue (P/Rev) |
0.53 |
0.83 |
1.07 |
| Price to Earnings (P/E) |
4.23 |
6.19 |
10.81 |
| Dividend Yield |
6.66% |
5.11% |
5.41% |
| Earnings Yield |
23.63% |
16.17% |
9.25% |
| Enterprise Value to Invested Capital (EV/IC) |
1.10 |
1.62 |
1.72 |
| Enterprise Value to Revenue (EV/Rev) |
0.39 |
0.61 |
0.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
2.05 |
3.07 |
4.86 |
| Enterprise Value to EBIT (EV/EBIT) |
2.28 |
3.41 |
5.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
3.06 |
4.68 |
8.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
4.55 |
4.79 |
6.16 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
4.94 |
5.30 |
7.12 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-0.30 |
-0.33 |
-0.39 |
| Leverage Ratio |
1.85 |
1.67 |
1.56 |
| Compound Leverage Factor |
1.85 |
1.67 |
1.56 |
| Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
-0.01% |
0.00% |
-0.01% |
| Common Equity to Total Capital |
100.01% |
100.00% |
100.01% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
4.21 |
4.88 |
4.59 |
| Noncontrolling Interest Sharing Ratio |
-0.01% |
-0.01% |
-0.01% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.61 |
2.20 |
2.16 |
| Quick Ratio |
0.64 |
1.13 |
1.09 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
64 |
91 |
69 |
| Operating Cash Flow to CapEx |
2,500.22% |
2,534.98% |
839.12% |
| Free Cash Flow to Firm to Interest Expense |
318.38 |
426.48 |
283.40 |
| Operating Cash Flow to Interest Expense |
345.05 |
472.60 |
327.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
331.25 |
453.96 |
288.32 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.17 |
1.08 |
0.87 |
| Accounts Receivable Turnover |
62.80 |
55.35 |
70.46 |
| Inventory Turnover |
2.08 |
1.91 |
1.74 |
| Fixed Asset Turnover |
3.59 |
3.55 |
2.95 |
| Accounts Payable Turnover |
8.86 |
9.43 |
9.05 |
| Days Sales Outstanding (DSO) |
5.81 |
6.59 |
5.18 |
| Days Inventory Outstanding (DIO) |
175.61 |
191.12 |
209.95 |
| Days Payable Outstanding (DPO) |
41.18 |
38.69 |
40.34 |
| Cash Conversion Cycle (CCC) |
140.24 |
159.02 |
174.78 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
286 |
298 |
287 |
| Invested Capital Turnover |
3.07 |
2.71 |
2.21 |
| Increase / (Decrease) in Invested Capital |
39 |
12 |
-11 |
| Enterprise Value (EV) |
316 |
482 |
494 |
| Market Capitalization |
437 |
654 |
690 |
| Book Value per Share |
$16.09 |
$18.58 |
$19.01 |
| Tangible Book Value per Share |
$14.30 |
$16.80 |
$17.23 |
| Total Capital |
407 |
471 |
483 |
| Total Debt |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
| Net Debt |
-121 |
-173 |
-196 |
| Capital Expenditures (CapEx) |
2.77 |
3.97 |
9.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
9.99 |
24 |
18 |
| Debt-free Net Working Capital (DFNWC) |
131 |
196 |
179 |
| Net Working Capital (NWC) |
131 |
196 |
179 |
| Net Nonoperating Expense (NNE) |
0.10 |
-2.87 |
-5.57 |
| Net Nonoperating Obligations (NNO) |
-121 |
-173 |
-196 |
| Total Depreciation and Amortization (D&A) |
16 |
16 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
1.22% |
2.99% |
2.78% |
| Debt-free Net Working Capital to Revenue |
16.03% |
24.81% |
27.70% |
| Net Working Capital to Revenue |
16.03% |
24.81% |
27.70% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$4.06 |
$4.15 |
$2.50 |
| Adjusted Weighted Average Basic Shares Outstanding |
25.41M |
25.47M |
25.53M |
| Adjusted Diluted Earnings per Share |
$4.05 |
$4.13 |
$2.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
25.52M |
25.60M |
25.64M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
25.34M |
25.37M |
25.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
100 |
100 |
58 |
| Normalized NOPAT Margin |
12.23% |
12.65% |
9.00% |
| Pre Tax Income Margin |
16.89% |
17.82% |
13.22% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
688.17 |
663.09 |
349.76 |
| NOPAT to Interest Expense |
514.31 |
483.26 |
237.75 |
| EBIT Less CapEx to Interest Expense |
674.37 |
644.45 |
310.75 |
| NOPAT Less CapEx to Interest Expense |
500.51 |
464.62 |
198.74 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
46.72% |
43.81% |
78.77% |
| Augmented Payout Ratio |
46.72% |
43.81% |
78.77% |