Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
-2.34% |
9.83% |
1.77% |
0.00% |
EBITDA Growth |
8.72% |
15.62% |
-1.01% |
0.00% |
EBIT Growth |
8.60% |
15.40% |
-0.33% |
0.00% |
NOPAT Growth |
22.89% |
13.87% |
-21.63% |
0.00% |
Net Income Growth |
30.45% |
4.76% |
-30.43% |
0.00% |
EPS Growth |
36.53% |
3.67% |
-8.01% |
0.00% |
Operating Cash Flow Growth |
7.66% |
7.41% |
36.10% |
0.00% |
Free Cash Flow Firm Growth |
194.74% |
104.41% |
0.00% |
0.00% |
Invested Capital Growth |
-5.54% |
1.30% |
0.00% |
0.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
60.75% |
59.70% |
60.57% |
62.34% |
EBITDA Margin |
21.64% |
19.44% |
18.47% |
18.98% |
Operating Margin |
19.64% |
17.66% |
16.81% |
17.16% |
EBIT Margin |
19.64% |
17.66% |
16.81% |
17.16% |
Profit (Net Income) Margin |
13.13% |
9.83% |
10.31% |
15.08% |
Tax Burden Percent |
77.23% |
68.24% |
69.16% |
87.96% |
Interest Burden Percent |
86.58% |
81.56% |
88.66% |
99.88% |
Effective Tax Rate |
22.77% |
31.76% |
30.84% |
12.04% |
Return on Invested Capital (ROIC) |
6.85% |
5.46% |
9.65% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
4.08% |
2.60% |
6.70% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
2.02% |
1.42% |
3.95% |
0.00% |
Return on Equity (ROE) |
8.87% |
6.87% |
13.60% |
0.00% |
Cash Return on Invested Capital (CROIC) |
12.55% |
4.17% |
-190.35% |
0.00% |
Operating Return on Assets (OROA) |
6.40% |
5.95% |
5.24% |
0.00% |
Return on Assets (ROA) |
4.28% |
3.31% |
3.21% |
0.00% |
Return on Common Equity (ROCE) |
8.82% |
6.82% |
13.50% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
9.12% |
6.69% |
6.85% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
2,133 |
1,736 |
1,524 |
1,945 |
NOPAT Margin |
15.17% |
12.05% |
11.62% |
15.09% |
Net Nonoperating Expense Percent (NNEP) |
2.78% |
2.86% |
2.95% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
6.42% |
5.20% |
4.69% |
- |
Cost of Revenue to Revenue |
39.25% |
40.30% |
39.43% |
37.66% |
SG&A Expenses to Revenue |
39.63% |
39.05% |
41.29% |
42.81% |
R&D to Revenue |
2.65% |
2.75% |
2.76% |
2.69% |
Operating Expenses to Revenue |
41.11% |
42.04% |
43.77% |
45.18% |
Earnings before Interest and Taxes (EBIT) |
2,762 |
2,544 |
2,204 |
2,211 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3,044 |
2,800 |
2,421 |
2,446 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
4.35 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
6.26 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
48.79 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
2.76% |
1.30% |
0.00% |
0.00% |
Earnings Yield |
2.05% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
3.24 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
6.97 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
32.23 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
35.51 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
45.99 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
34.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
25.12 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.64 |
0.57 |
0.63 |
0.00 |
Long-Term Debt to Equity |
0.53 |
0.53 |
0.61 |
0.00 |
Financial Leverage |
0.50 |
0.54 |
0.59 |
0.00 |
Leverage Ratio |
2.07 |
2.07 |
2.12 |
0.00 |
Compound Leverage Factor |
1.80 |
1.69 |
1.88 |
0.00 |
Debt to Total Capital |
38.84% |
36.11% |
38.81% |
0.00% |
Short-Term Debt to Total Capital |
6.27% |
2.51% |
1.62% |
0.00% |
Long-Term Debt to Total Capital |
32.57% |
33.61% |
37.19% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.22% |
0.47% |
0.47% |
0.00% |
Common Equity to Total Capital |
60.94% |
63.42% |
60.72% |
0.00% |
Debt to EBITDA |
4.24 |
4.30 |
5.21 |
0.00 |
Net Debt to EBITDA |
3.26 |
3.82 |
4.84 |
0.00 |
Long-Term Debt to EBITDA |
3.55 |
4.01 |
4.99 |
0.00 |
Debt to NOPAT |
6.05 |
6.94 |
8.27 |
0.00 |
Net Debt to NOPAT |
4.65 |
6.16 |
7.69 |
0.00 |
Long-Term Debt to NOPAT |
5.07 |
6.46 |
7.93 |
0.00 |
Altman Z-Score |
3.98 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.55% |
0.75% |
0.77% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.98 |
1.04 |
0.93 |
0.00 |
Quick Ratio |
0.76 |
0.63 |
0.60 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
3,905 |
1,325 |
-30,073 |
0.00 |
Operating Cash Flow to CapEx |
0.00% |
2,333.33% |
706.51% |
910.07% |
Free Cash Flow to Firm to Interest Expense |
8.12 |
2.59 |
-96.51 |
0.00 |
Operating Cash Flow to Interest Expense |
5.99 |
5.22 |
8.00 |
71.37 |
Operating Cash Flow Less CapEx to Interest Expense |
6.01 |
5.00 |
6.86 |
63.53 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.33 |
0.34 |
0.31 |
0.00 |
Accounts Receivable Turnover |
5.70 |
6.21 |
5.77 |
0.00 |
Inventory Turnover |
2.91 |
2.96 |
3.18 |
0.00 |
Fixed Asset Turnover |
6.21 |
6.56 |
6.18 |
0.00 |
Accounts Payable Turnover |
1.21 |
1.31 |
1.18 |
0.00 |
Days Sales Outstanding (DSO) |
64.08 |
58.76 |
63.23 |
0.00 |
Days Inventory Outstanding (DIO) |
125.25 |
123.46 |
114.93 |
0.00 |
Days Payable Outstanding (DPO) |
301.90 |
278.77 |
308.73 |
0.00 |
Cash Conversion Cycle (CCC) |
-112.57 |
-96.55 |
-130.57 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
30,236 |
32,008 |
31,597 |
0.00 |
Invested Capital Turnover |
0.45 |
0.45 |
0.83 |
0.00 |
Increase / (Decrease) in Invested Capital |
-1,772 |
411 |
31,597 |
0.00 |
Enterprise Value (EV) |
98,092 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
88,098 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
$2.23 |
$2.29 |
$0.00 |
$0.00 |
Tangible Book Value per Share |
($1.38) |
($1.41) |
$0.00 |
$0.00 |
Total Capital |
33,216 |
33,368 |
32,484 |
0.00 |
Total Debt |
12,902 |
12,050 |
12,608 |
0.00 |
Total Long-Term Debt |
10,818 |
11,214 |
12,081 |
0.00 |
Net Debt |
9,922 |
10,690 |
11,722 |
0.00 |
Capital Expenditures (CapEx) |
-8.76 |
115 |
353 |
201 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-1,014 |
-297 |
-734 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
1,966 |
1,063 |
152 |
0.00 |
Net Working Capital (NWC) |
-118 |
227 |
-376 |
0.00 |
Net Nonoperating Expense (NNE) |
286 |
320 |
173 |
2.37 |
Net Nonoperating Obligations (NNO) |
9,922 |
10,690 |
11,722 |
0.00 |
Total Depreciation and Amortization (D&A) |
282 |
256 |
217 |
235 |
Debt-free, Cash-free Net Working Capital to Revenue |
-7.21% |
-2.06% |
-5.60% |
0.00% |
Debt-free Net Working Capital to Revenue |
13.98% |
7.38% |
1.16% |
0.00% |
Net Working Capital to Revenue |
-0.84% |
1.57% |
-2.86% |
0.00% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.20 |
$0.11 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
9.08B |
9.23B |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
$0.20 |
$0.11 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
9.08B |
9.23B |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
9.08B |
9.23B |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
2,133 |
1,736 |
1,524 |
1,945 |
Normalized NOPAT Margin |
15.17% |
12.05% |
11.62% |
15.09% |
Pre Tax Income Margin |
17.00% |
14.40% |
14.90% |
17.14% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
5.74 |
4.97 |
7.07 |
86.21 |
NOPAT to Interest Expense |
4.44 |
3.39 |
4.89 |
75.83 |
EBIT Less CapEx to Interest Expense |
5.76 |
4.74 |
5.94 |
78.37 |
NOPAT Less CapEx to Interest Expense |
4.45 |
3.16 |
3.76 |
67.99 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
44.00% |
40.14% |
243.97% |
82.21% |
Augmented Payout Ratio |
44.00% |
40.14% |
243.97% |
82.21% |