Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.86% |
4.08% |
35.61% |
19.08% |
9.37% |
13.11% |
17.96% |
31.28% |
30.22% |
27.93% |
EBITDA Growth |
|
4.36% |
7.15% |
58.69% |
16.71% |
24.80% |
31.71% |
17.41% |
28.66% |
46.01% |
69.03% |
EBIT Growth |
|
3.57% |
7.31% |
83.17% |
16.62% |
33.77% |
30.24% |
25.74% |
12.04% |
44.05% |
77.33% |
NOPAT Growth |
|
4.93% |
6.14% |
77.22% |
19.64% |
34.55% |
26.14% |
29.17% |
28.52% |
49.81% |
79.51% |
Net Income Growth |
|
5.29% |
9.09% |
88.05% |
22.17% |
42.66% |
24.50% |
33.08% |
7.04% |
44.95% |
90.33% |
EPS Growth |
|
5.69% |
11.24% |
93.02% |
22.63% |
43.42% |
30.29% |
34.62% |
5.69% |
44.71% |
525.00% |
Operating Cash Flow Growth |
|
-0.06% |
22.42% |
100.94% |
-23.50% |
46.90% |
27.36% |
40.51% |
-6.13% |
112.08% |
76.24% |
Free Cash Flow Firm Growth |
|
-27.35% |
244.99% |
155.89% |
-296.26% |
442.77% |
315.39% |
102.51% |
-850.28% |
86.05% |
-845.92% |
Invested Capital Growth |
|
8.81% |
1.73% |
19.14% |
40.44% |
8.64% |
14.11% |
14.19% |
56.00% |
21.83% |
86.39% |
Revenue Q/Q Growth |
|
1.01% |
1.25% |
6.07% |
4.92% |
2.49% |
3.29% |
4.15% |
6.18% |
5.18% |
7.50% |
EBITDA Q/Q Growth |
|
0.80% |
-0.40% |
13.65% |
2.89% |
5.08% |
7.83% |
7.02% |
2.24% |
5.25% |
17.16% |
EBIT Q/Q Growth |
|
0.13% |
-1.25% |
18.55% |
2.11% |
6.59% |
7.28% |
12.35% |
-3.39% |
4.55% |
18.11% |
NOPAT Q/Q Growth |
|
1.30% |
-2.12% |
18.06% |
2.49% |
7.45% |
5.20% |
5.83% |
9.03% |
7.12% |
14.12% |
Net Income Q/Q Growth |
|
0.83% |
-1.57% |
21.34% |
1.34% |
9.76% |
4.15% |
11.58% |
-0.70% |
4.90% |
18.99% |
EPS Q/Q Growth |
|
1.11% |
-1.26% |
22.27% |
1.52% |
9.73% |
5.07% |
12.18% |
-0.76% |
4.24% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-4.20% |
3.17% |
26.04% |
-9.83% |
12.69% |
-8.36% |
14.66% |
-4.52% |
22.08% |
1.55% |
Free Cash Flow Firm Q/Q Growth |
|
-27.75% |
7.17% |
166.94% |
-370.95% |
60.03% |
-77.09% |
-34.41% |
6.10% |
50.69% |
-11.32% |
Invested Capital Q/Q Growth |
|
5.38% |
-0.82% |
1.17% |
19.54% |
7.88% |
11.85% |
3.90% |
3.25% |
6.29% |
12.49% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
33.81% |
33.50% |
31.01% |
29.94% |
30.85% |
28.77% |
27.80% |
28.60% |
29.25% |
28.41% |
EBITDA Margin |
|
17.66% |
17.91% |
17.40% |
14.87% |
15.17% |
13.29% |
11.42% |
11.47% |
11.70% |
10.44% |
Operating Margin |
|
13.00% |
13.28% |
12.94% |
9.54% |
9.79% |
8.02% |
6.98% |
6.56% |
7.65% |
6.78% |
EBIT Margin |
|
13.03% |
13.32% |
12.92% |
9.56% |
9.77% |
7.99% |
6.94% |
6.51% |
7.62% |
6.89% |
Profit (Net Income) Margin |
|
8.72% |
8.77% |
8.37% |
6.03% |
5.88% |
4.51% |
4.10% |
3.63% |
4.45% |
4.00% |
Tax Burden Percent |
|
74.08% |
73.16% |
73.66% |
76.40% |
74.13% |
73.60% |
75.84% |
73.70% |
64.48% |
63.24% |
Interest Burden Percent |
|
90.37% |
90.00% |
87.94% |
82.58% |
81.24% |
76.72% |
77.89% |
75.73% |
90.61% |
91.81% |
Effective Tax Rate |
|
25.92% |
26.84% |
26.34% |
23.60% |
25.87% |
26.40% |
24.16% |
26.30% |
35.52% |
36.76% |
Return on Invested Capital (ROIC) |
|
23.58% |
23.66% |
24.45% |
17.66% |
18.48% |
15.27% |
13.82% |
13.96% |
15.28% |
14.72% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.37% |
18.95% |
19.15% |
12.09% |
12.24% |
9.56% |
8.76% |
7.48% |
12.40% |
12.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
13.73% |
18.22% |
24.63% |
14.62% |
15.69% |
16.25% |
14.04% |
8.61% |
13.36% |
10.98% |
Return on Equity (ROE) |
|
37.31% |
41.88% |
49.08% |
32.28% |
34.17% |
31.52% |
27.86% |
22.57% |
28.63% |
25.70% |
Cash Return on Invested Capital (CROIC) |
|
15.14% |
21.94% |
6.98% |
-15.98% |
10.19% |
2.09% |
0.57% |
-29.78% |
-4.41% |
-45.61% |
Operating Return on Assets (OROA) |
|
18.97% |
19.69% |
20.10% |
13.26% |
14.12% |
12.48% |
11.78% |
12.28% |
15.74% |
15.03% |
Return on Assets (ROA) |
|
12.70% |
12.96% |
13.02% |
8.36% |
8.50% |
7.05% |
6.96% |
6.85% |
9.20% |
8.73% |
Return on Common Equity (ROCE) |
|
37.31% |
41.88% |
49.08% |
32.28% |
34.17% |
31.52% |
27.86% |
22.57% |
28.63% |
25.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
36.38% |
36.36% |
45.27% |
28.50% |
30.47% |
27.26% |
30.00% |
19.54% |
24.96% |
23.16% |
Net Operating Profit after Tax (NOPAT) |
|
283 |
270 |
254 |
144 |
120 |
89 |
71 |
55 |
43 |
28 |
NOPAT Margin |
|
9.63% |
9.72% |
9.53% |
7.29% |
7.26% |
5.90% |
5.29% |
4.83% |
4.94% |
4.29% |
Net Nonoperating Expense Percent (NNEP) |
|
5.20% |
4.71% |
5.30% |
5.56% |
6.24% |
5.72% |
5.06% |
6.48% |
2.87% |
2.13% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.93% |
17.56% |
18.69% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
66.19% |
66.50% |
68.99% |
70.06% |
69.15% |
71.24% |
72.20% |
71.40% |
70.75% |
71.59% |
SG&A Expenses to Revenue |
|
19.20% |
18.61% |
17.03% |
18.57% |
19.34% |
19.13% |
18.93% |
19.68% |
20.29% |
20.68% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
20.81% |
20.21% |
18.07% |
20.40% |
21.06% |
20.75% |
20.83% |
22.05% |
21.60% |
21.63% |
Earnings before Interest and Taxes (EBIT) |
|
383 |
370 |
345 |
188 |
161 |
121 |
93 |
74 |
66 |
46 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
519 |
498 |
465 |
293 |
251 |
201 |
153 |
130 |
101 |
69 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.99 |
7.65 |
4.81 |
9.46 |
8.95 |
7.78 |
5.42 |
10.81 |
7.95 |
6.40 |
Price to Tangible Book Value (P/TBV) |
|
2,241.74 |
1,830.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.68 |
1.85 |
0.89 |
2.00 |
1.73 |
1.29 |
0.74 |
2.01 |
1.42 |
1.11 |
Price to Earnings (P/E) |
|
19.12 |
21.65 |
8.98 |
30.98 |
29.39 |
31.65 |
18.43 |
54.67 |
31.83 |
27.63 |
Dividend Yield |
|
1.51% |
0.73% |
1.52% |
0.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.23% |
4.62% |
11.14% |
3.23% |
3.40% |
3.16% |
5.43% |
1.83% |
3.14% |
3.62% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.37 |
4.87 |
2.66 |
4.71 |
4.75 |
3.72 |
2.48 |
5.33 |
4.49 |
3.46 |
Enterprise Value to Revenue (EV/Rev) |
|
1.86 |
2.02 |
1.13 |
2.27 |
1.94 |
1.53 |
1.01 |
2.25 |
1.59 |
1.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.55 |
11.27 |
6.48 |
15.29 |
12.82 |
11.53 |
8.87 |
19.58 |
13.62 |
12.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.29 |
15.15 |
8.73 |
23.77 |
19.91 |
19.20 |
14.59 |
34.51 |
20.91 |
19.04 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.34 |
20.77 |
11.83 |
31.18 |
26.79 |
25.99 |
19.13 |
46.48 |
32.30 |
30.59 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.11 |
16.48 |
10.83 |
32.37 |
17.78 |
18.83 |
14.00 |
36.99 |
18.78 |
25.17 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.11 |
22.39 |
41.47 |
0.00 |
48.57 |
190.03 |
460.78 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.24 |
1.29 |
1.76 |
2.08 |
1.84 |
2.35 |
2.54 |
1.71 |
1.08 |
1.26 |
Long-Term Debt to Equity |
|
1.19 |
1.25 |
1.70 |
2.00 |
1.71 |
2.19 |
2.39 |
1.60 |
0.93 |
1.09 |
Financial Leverage |
|
0.75 |
0.96 |
1.29 |
1.21 |
1.28 |
1.70 |
1.60 |
1.15 |
1.08 |
0.87 |
Leverage Ratio |
|
2.94 |
3.23 |
3.77 |
3.86 |
4.02 |
4.47 |
4.00 |
3.29 |
3.11 |
2.95 |
Compound Leverage Factor |
|
2.66 |
2.91 |
3.32 |
3.19 |
3.26 |
3.43 |
3.12 |
2.49 |
2.82 |
2.70 |
Debt to Total Capital |
|
55.36% |
56.41% |
63.74% |
67.51% |
64.84% |
70.17% |
71.75% |
63.08% |
51.99% |
55.65% |
Short-Term Debt to Total Capital |
|
2.05% |
2.09% |
2.28% |
2.40% |
4.87% |
4.73% |
4.25% |
3.91% |
7.52% |
7.14% |
Long-Term Debt to Total Capital |
|
53.31% |
54.31% |
61.47% |
65.11% |
59.97% |
65.45% |
67.50% |
59.17% |
44.47% |
48.51% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
44.64% |
43.59% |
36.26% |
32.49% |
35.16% |
29.83% |
28.25% |
36.92% |
48.01% |
44.35% |
Debt to EBITDA |
|
1.68 |
1.74 |
1.87 |
2.96 |
2.35 |
2.93 |
3.04 |
2.77 |
1.65 |
2.08 |
Net Debt to EBITDA |
|
1.05 |
0.97 |
1.37 |
1.82 |
1.42 |
1.85 |
2.38 |
2.06 |
1.51 |
1.98 |
Long-Term Debt to EBITDA |
|
1.62 |
1.68 |
1.80 |
2.85 |
2.17 |
2.73 |
2.86 |
2.60 |
1.41 |
1.81 |
Debt to NOPAT |
|
3.09 |
3.21 |
3.41 |
6.03 |
4.91 |
6.60 |
6.56 |
6.57 |
3.91 |
5.05 |
Net Debt to NOPAT |
|
1.93 |
1.78 |
2.51 |
3.71 |
2.98 |
4.18 |
5.13 |
4.88 |
3.57 |
4.81 |
Long-Term Debt to NOPAT |
|
2.97 |
3.09 |
3.29 |
5.82 |
4.54 |
6.15 |
6.17 |
6.16 |
3.35 |
4.41 |
Altman Z-Score |
|
5.22 |
5.29 |
4.03 |
4.18 |
4.52 |
3.73 |
3.39 |
4.86 |
4.90 |
3.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.94 |
3.09 |
2.70 |
2.79 |
2.64 |
2.72 |
2.27 |
2.22 |
1.48 |
1.54 |
Quick Ratio |
|
2.12 |
2.34 |
1.91 |
2.10 |
2.11 |
2.15 |
1.73 |
1.71 |
1.10 |
1.13 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
182 |
250 |
73 |
-130 |
66 |
12 |
2.94 |
-117 |
-12 |
-88 |
Operating Cash Flow to CapEx |
|
396.73% |
577.59% |
637.39% |
403.21% |
557.99% |
249.09% |
290.42% |
223.95% |
278.35% |
129.53% |
Free Cash Flow to Firm to Interest Expense |
|
4.93 |
6.77 |
1.75 |
-3.96 |
2.19 |
0.43 |
0.14 |
-6.72 |
-1.99 |
-23.56 |
Operating Cash Flow to Interest Expense |
|
9.21 |
9.19 |
6.68 |
4.22 |
5.97 |
4.38 |
4.71 |
3.96 |
11.86 |
9.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.89 |
7.60 |
5.63 |
3.17 |
4.90 |
2.62 |
3.09 |
2.19 |
7.60 |
2.11 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.46 |
1.48 |
1.56 |
1.39 |
1.45 |
1.56 |
1.70 |
1.89 |
2.07 |
2.18 |
Accounts Receivable Turnover |
|
6.86 |
6.77 |
7.52 |
6.80 |
6.47 |
6.59 |
6.77 |
7.33 |
7.45 |
7.55 |
Inventory Turnover |
|
10.89 |
10.89 |
11.53 |
12.53 |
15.06 |
15.86 |
17.62 |
18.26 |
17.55 |
17.80 |
Fixed Asset Turnover |
|
18.85 |
0.00 |
0.00 |
0.00 |
0.00 |
15.38 |
15.61 |
15.22 |
13.77 |
13.67 |
Accounts Payable Turnover |
|
12.76 |
12.01 |
13.07 |
11.78 |
11.41 |
11.00 |
10.47 |
10.41 |
10.28 |
9.74 |
Days Sales Outstanding (DSO) |
|
53.19 |
53.89 |
48.53 |
53.70 |
56.42 |
55.37 |
53.92 |
49.81 |
48.99 |
48.32 |
Days Inventory Outstanding (DIO) |
|
33.50 |
33.52 |
31.67 |
29.14 |
24.23 |
23.01 |
20.71 |
19.98 |
20.79 |
20.51 |
Days Payable Outstanding (DPO) |
|
28.61 |
30.40 |
27.93 |
30.99 |
31.98 |
33.19 |
34.87 |
35.05 |
35.51 |
37.49 |
Cash Conversion Cycle (CCC) |
|
58.08 |
57.01 |
52.27 |
51.86 |
48.67 |
45.19 |
39.76 |
34.74 |
34.28 |
31.34 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,253 |
1,151 |
1,132 |
950 |
676 |
622 |
545 |
478 |
306 |
251 |
Invested Capital Turnover |
|
2.45 |
2.43 |
2.57 |
2.42 |
2.55 |
2.59 |
2.61 |
2.89 |
3.10 |
3.43 |
Increase / (Decrease) in Invested Capital |
|
101 |
20 |
182 |
273 |
54 |
77 |
68 |
171 |
55 |
116 |
Enterprise Value (EV) |
|
5,479 |
5,607 |
3,011 |
4,476 |
3,215 |
2,317 |
1,353 |
2,544 |
1,376 |
870 |
Market Capitalization |
|
4,932 |
5,127 |
2,373 |
3,944 |
2,858 |
1,945 |
990 |
2,277 |
1,223 |
733 |
Book Value per Share |
|
$25.06 |
$23.59 |
$17.25 |
$14.03 |
$10.71 |
$8.33 |
$5.84 |
$6.61 |
$4.89 |
$3.65 |
Tangible Book Value per Share |
|
$0.08 |
$0.10 |
($5.72) |
($5.73) |
($2.32) |
($3.30) |
($4.49) |
($2.60) |
($1.25) |
($1.38) |
Total Capital |
|
1,580 |
1,538 |
1,361 |
1,283 |
908 |
838 |
646 |
570 |
321 |
258 |
Total Debt |
|
875 |
867 |
868 |
866 |
589 |
588 |
463 |
360 |
167 |
144 |
Total Long-Term Debt |
|
842 |
835 |
837 |
835 |
544 |
549 |
436 |
337 |
143 |
125 |
Net Debt |
|
547 |
481 |
638 |
533 |
357 |
372 |
363 |
267 |
152 |
137 |
Capital Expenditures (CapEx) |
|
86 |
59 |
44 |
34 |
32 |
49 |
33 |
31 |
26 |
27 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
401 |
369 |
358 |
249 |
200 |
192 |
157 |
125 |
72 |
64 |
Debt-free Net Working Capital (DFNWC) |
|
728 |
756 |
587 |
583 |
432 |
407 |
257 |
217 |
86 |
71 |
Net Working Capital (NWC) |
|
696 |
724 |
556 |
552 |
387 |
368 |
230 |
195 |
62 |
53 |
Net Nonoperating Expense (NNE) |
|
27 |
26 |
31 |
25 |
23 |
21 |
16 |
14 |
4.15 |
1.91 |
Net Nonoperating Obligations (NNO) |
|
547 |
481 |
638 |
533 |
357 |
372 |
363 |
267 |
152 |
137 |
Total Depreciation and Amortization (D&A) |
|
136 |
128 |
120 |
104 |
89 |
80 |
60 |
56 |
35 |
24 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
13.62% |
13.29% |
13.40% |
12.65% |
12.11% |
12.67% |
11.73% |
11.02% |
8.33% |
9.72% |
Debt-free Net Working Capital to Revenue |
|
24.76% |
27.20% |
22.00% |
29.59% |
26.11% |
26.95% |
19.25% |
19.19% |
10.01% |
10.75% |
Net Working Capital to Revenue |
|
23.66% |
26.04% |
20.84% |
28.03% |
23.44% |
24.33% |
17.20% |
17.22% |
7.22% |
7.97% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.16 |
$8.65 |
$7.78 |
$4.04 |
$3.30 |
$2.29 |
$1.76 |
$1.30 |
$1.23 |
$0.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
28.03M |
28.16M |
28.71M |
29.37M |
29.50M |
29.75M |
31.11M |
31.64M |
31.30M |
31.30M |
Adjusted Diluted Earnings per Share |
|
$9.10 |
$8.61 |
$7.74 |
$4.01 |
$3.27 |
$2.28 |
$1.75 |
$1.30 |
$1.23 |
$0.85 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
28.19M |
28.31M |
28.87M |
29.63M |
29.72M |
29.87M |
31.23M |
31.76M |
31.36M |
31.33M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.30 |
$1.23 |
$0.85 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
27.76M |
28.37M |
28.31M |
33.27M |
29.62M |
30.02M |
29.92M |
31.86M |
31.77M |
31.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
287 |
270 |
243 |
143 |
120 |
89 |
71 |
55 |
43 |
28 |
Normalized NOPAT Margin |
|
9.76% |
9.72% |
9.09% |
7.25% |
7.25% |
5.90% |
5.29% |
4.83% |
4.94% |
4.29% |
Pre Tax Income Margin |
|
11.78% |
11.99% |
11.36% |
7.90% |
7.93% |
6.13% |
5.40% |
4.93% |
6.91% |
6.33% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.39 |
10.00 |
8.29 |
5.74 |
5.33 |
4.30 |
4.52 |
4.24 |
10.65 |
12.22 |
NOPAT to Interest Expense |
|
7.68 |
7.30 |
6.12 |
4.38 |
3.96 |
3.17 |
3.45 |
3.15 |
6.89 |
7.61 |
EBIT Less CapEx to Interest Expense |
|
8.07 |
8.41 |
7.24 |
4.70 |
4.26 |
2.54 |
2.90 |
2.47 |
6.39 |
5.08 |
NOPAT Less CapEx to Interest Expense |
|
5.36 |
5.71 |
5.07 |
3.33 |
2.89 |
1.42 |
1.83 |
1.38 |
2.63 |
0.47 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
33.87% |
27.82% |
33.03% |
37.21% |
6.46% |
9.88% |
7.22% |
10.85% |
7.95% |
11.88% |
Augmented Payout Ratio |
|
93.61% |
33.11% |
96.64% |
37.21% |
41.35% |
9.88% |
170.45% |
10.85% |
7.95% |
34.89% |