| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
83.02% |
-4.64% |
-51.26% |
7.56% |
13.01% |
0.59% |
-2.67% |
| EBITDA Growth |
|
0.00% |
-10.14% |
1.37% |
-5.54% |
35.49% |
41.98% |
1.44% |
-6.82% |
| EBIT Growth |
|
0.00% |
-26.48% |
-61.82% |
37.72% |
196.30% |
53.63% |
-0.50% |
-72.00% |
| NOPAT Growth |
|
0.00% |
-18.96% |
-61.37% |
23.91% |
151.07% |
2.47% |
11.36% |
-125.17% |
| Net Income Growth |
|
0.00% |
-13.47% |
-33.77% |
34.00% |
24.39% |
13.95% |
2.24% |
-63.12% |
| EPS Growth |
|
0.00% |
-9.35% |
-33.27% |
41.67% |
19.12% |
7.84% |
8.60% |
-60.36% |
| Operating Cash Flow Growth |
|
0.00% |
-51.93% |
-9.51% |
79.99% |
-31.51% |
11.61% |
236.38% |
-49.59% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
114.65% |
-93.92% |
-2,377.75% |
48.06% |
-353.88% |
133.73% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-7.93% |
5.71% |
33.80% |
19.00% |
38.14% |
-8.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
83.77% |
49.04% |
46.62% |
71.00% |
100.00% |
92.02% |
91.18% |
89.95% |
| EBITDA Margin |
|
37.03% |
18.18% |
19.32% |
37.45% |
47.18% |
59.27% |
59.77% |
57.22% |
| Operating Margin |
|
18.61% |
7.47% |
2.99% |
8.45% |
23.29% |
19.99% |
21.09% |
-5.36% |
| EBIT Margin |
|
18.61% |
7.47% |
2.99% |
8.45% |
23.29% |
31.66% |
31.32% |
9.01% |
| Profit (Net Income) Margin |
|
12.90% |
6.10% |
4.24% |
11.65% |
13.47% |
13.58% |
13.80% |
5.23% |
| Tax Burden Percent |
|
82.87% |
91.35% |
92.43% |
83.16% |
70.47% |
74.44% |
78.11% |
79.47% |
| Interest Burden Percent |
|
83.68% |
89.35% |
153.18% |
165.65% |
82.07% |
57.62% |
56.43% |
73.05% |
| Effective Tax Rate |
|
17.13% |
8.65% |
7.57% |
16.84% |
29.53% |
25.56% |
21.89% |
20.53% |
| Return on Invested Capital (ROIC) |
|
0.00% |
25.23% |
5.07% |
6.38% |
13.32% |
10.89% |
9.37% |
-2.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
18.55% |
12.41% |
18.34% |
8.01% |
9.12% |
6.95% |
4.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
12.48% |
7.22% |
9.87% |
6.55% |
10.62% |
11.73% |
10.66% |
| Return on Equity (ROE) |
|
0.00% |
37.71% |
12.30% |
16.25% |
19.87% |
21.51% |
21.10% |
8.54% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-174.77% |
13.33% |
0.82% |
-15.59% |
-6.46% |
-22.66% |
6.88% |
| Operating Return on Assets (OROA) |
|
0.00% |
5.20% |
2.03% |
2.85% |
7.95% |
10.68% |
9.78% |
2.83% |
| Return on Assets (ROA) |
|
0.00% |
4.24% |
2.87% |
3.93% |
4.60% |
4.58% |
4.31% |
1.64% |
| Return on Common Equity (ROCE) |
|
0.00% |
38.15% |
12.12% |
15.63% |
19.14% |
20.87% |
20.51% |
8.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.92% |
12.60% |
16.89% |
20.28% |
21.59% |
21.65% |
10.02% |
| Net Operating Profit after Tax (NOPAT) |
|
562 |
455 |
176 |
218 |
547 |
561 |
624 |
-157 |
| NOPAT Margin |
|
15.42% |
6.83% |
2.77% |
7.03% |
16.41% |
14.88% |
16.47% |
-4.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
6.68% |
-7.33% |
-11.96% |
5.31% |
1.77% |
2.42% |
-6.82% |
| Cost of Revenue to Revenue |
|
16.23% |
50.96% |
53.38% |
29.00% |
0.00% |
7.98% |
8.82% |
10.05% |
| SG&A Expenses to Revenue |
|
41.08% |
20.33% |
21.70% |
45.37% |
40.33% |
41.58% |
40.52% |
41.56% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
65.16% |
34.89% |
39.04% |
91.55% |
63.77% |
72.03% |
70.09% |
95.31% |
| Earnings before Interest and Taxes (EBIT) |
|
678 |
499 |
190 |
262 |
777 |
1,193 |
1,187 |
332 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,349 |
1,213 |
1,229 |
1,161 |
1,573 |
2,234 |
2,266 |
2,111 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.53 |
1.47 |
2.02 |
2.75 |
2.32 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
3.92 |
3.70 |
4.66 |
5.57 |
5.70 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.98 |
1.29 |
1.75 |
1.23 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
9.06 |
3.17 |
4.78 |
6.38 |
15.77 |
| Dividend Yield |
|
7.59% |
20.57% |
7.39% |
7.98% |
9.18% |
6.89% |
5.40% |
10.16% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
11.04% |
31.53% |
20.93% |
15.68% |
6.34% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.32 |
1.23 |
1.44 |
1.36 |
1.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.50 |
1.74 |
2.14 |
2.77 |
2.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.99 |
3.68 |
3.61 |
4.63 |
4.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
17.70 |
7.45 |
6.76 |
8.84 |
25.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.28 |
10.57 |
14.38 |
16.80 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
3.99 |
7.26 |
9.07 |
3.51 |
5.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
165.00 |
0.00 |
0.00 |
0.00 |
16.67 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.73 |
1.55 |
1.51 |
1.76 |
2.06 |
2.12 |
2.60 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.59 |
0.17 |
2.03 |
0.38 |
| Financial Leverage |
|
0.00 |
0.67 |
0.58 |
0.54 |
0.82 |
1.16 |
1.69 |
2.27 |
| Leverage Ratio |
|
0.00 |
4.44 |
4.29 |
4.14 |
4.32 |
4.69 |
4.90 |
5.20 |
| Compound Leverage Factor |
|
0.00 |
3.97 |
6.56 |
6.85 |
3.55 |
2.71 |
2.76 |
3.80 |
| Debt to Total Capital |
|
0.00% |
63.37% |
60.82% |
60.17% |
63.80% |
67.28% |
67.91% |
72.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
63.37% |
60.82% |
60.17% |
6.12% |
61.73% |
2.89% |
61.72% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
57.68% |
5.55% |
65.02% |
10.49% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.12% |
1.53% |
1.47% |
1.33% |
1.18% |
1.07% |
1.29% |
| Common Equity to Total Capital |
|
0.00% |
37.05% |
37.65% |
38.36% |
34.86% |
31.98% |
31.02% |
26.89% |
| Debt to EBITDA |
|
0.00 |
3.08 |
2.81 |
2.89 |
2.58 |
2.26 |
2.34 |
2.49 |
| Net Debt to EBITDA |
|
0.00 |
1.23 |
1.50 |
1.12 |
1.56 |
1.39 |
1.67 |
1.83 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.33 |
0.19 |
2.24 |
0.36 |
| Debt to NOPAT |
|
0.00 |
8.20 |
19.64 |
15.39 |
7.41 |
9.01 |
8.47 |
-33.40 |
| Net Debt to NOPAT |
|
0.00 |
3.29 |
10.51 |
5.94 |
4.48 |
5.55 |
6.04 |
-24.58 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.70 |
0.74 |
8.11 |
-4.85 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.08 |
0.57 |
0.29 |
0.83 |
0.14 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-1.16% |
1.41% |
3.80% |
3.69% |
2.95% |
2.80% |
3.29% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.23 |
0.22 |
0.23 |
0.37 |
0.16 |
0.33 |
0.28 |
| Quick Ratio |
|
0.00 |
0.23 |
0.21 |
0.22 |
0.24 |
0.15 |
0.20 |
0.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,155 |
462 |
28 |
-640 |
-333 |
-1,509 |
509 |
| Operating Cash Flow to CapEx |
|
163.00% |
0.00% |
0.00% |
130.31% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.70 |
0.68 |
0.34 |
0.34 |
0.34 |
0.31 |
0.31 |
| Accounts Receivable Turnover |
|
0.00 |
13.53 |
10.89 |
5.47 |
7.41 |
8.36 |
8.55 |
8.20 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
13.47 |
0.00 |
3.95 |
0.42 |
0.26 |
| Fixed Asset Turnover |
|
0.00 |
1.64 |
1.64 |
0.84 |
0.81 |
0.76 |
0.67 |
0.66 |
| Accounts Payable Turnover |
|
0.00 |
3.18 |
2.98 |
0.68 |
0.00 |
0.19 |
0.18 |
0.19 |
| Days Sales Outstanding (DSO) |
|
0.00 |
26.98 |
33.53 |
66.72 |
49.26 |
43.65 |
42.68 |
44.49 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
27.10 |
0.00 |
92.45 |
877.52 |
1,423.01 |
| Days Payable Outstanding (DPO) |
|
0.00 |
114.75 |
122.45 |
533.78 |
0.00 |
1,972.83 |
2,005.01 |
1,893.86 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-87.77 |
-88.91 |
-439.97 |
49.26 |
-1,836.74 |
-1,084.81 |
-426.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3,610 |
3,324 |
3,513 |
4,701 |
5,594 |
7,728 |
7,062 |
| Invested Capital Turnover |
|
0.00 |
3.70 |
1.83 |
0.91 |
0.81 |
0.73 |
0.57 |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3,610 |
-286 |
190 |
1,188 |
893 |
2,134 |
-666 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
4,638 |
5,787 |
8,061 |
10,493 |
8,484 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
3,262 |
3,252 |
4,861 |
6,635 |
4,527 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$9.90 |
$9.90 |
$10.25 |
$11.12 |
$11.19 |
$9.05 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$3.45 |
$3.86 |
$4.06 |
$4.83 |
$5.51 |
$3.68 |
| Total Capital |
|
0.00 |
5,892 |
5,679 |
5,575 |
6,353 |
7,513 |
7,792 |
7,269 |
| Total Debt |
|
0.00 |
3,734 |
3,454 |
3,355 |
4,053 |
5,055 |
5,292 |
5,249 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
3,665 |
417 |
5,067 |
763 |
| Net Debt |
|
0.00 |
1,496 |
1,848 |
1,295 |
2,450 |
3,111 |
3,774 |
3,863 |
| Capital Expenditures (CapEx) |
|
911 |
0.00 |
0.00 |
893 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2,502 |
-2,308 |
-2,764 |
-2,693 |
-3,452 |
-3,194 |
-1,831 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-1,419 |
-1,628 |
-1,759 |
-2,151 |
-2,593 |
-2,724 |
-1,371 |
| Net Working Capital (NWC) |
|
0.00 |
-5,153 |
-5,082 |
-5,113 |
-2,540 |
-7,231 |
-2,949 |
-5,857 |
| Net Nonoperating Expense (NNE) |
|
92 |
49 |
-94 |
-143 |
98 |
49 |
101 |
-350 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,452 |
1,099 |
1,293 |
2,401 |
3,136 |
5,228 |
5,042 |
| Total Depreciation and Amortization (D&A) |
|
671 |
714 |
1,039 |
899 |
797 |
1,041 |
1,079 |
1,779 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-37.51% |
-36.29% |
-89.15% |
-80.76% |
-91.59% |
-84.27% |
-49.62% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-21.28% |
-25.60% |
-56.73% |
-64.51% |
-68.82% |
-71.85% |
-37.15% |
| Net Working Capital to Revenue |
|
0.00% |
-77.26% |
-79.90% |
-164.93% |
-76.17% |
-191.89% |
-77.79% |
-158.76% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$61.61 |
$87.28 |
$0.00 |
$0.00 |
$121.76 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
216.06M |
216.06M |
0.00 |
0.00 |
216.06M |
48.00 |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$61.61 |
$87.28 |
$0.00 |
$0.00 |
$121.76 |
$48.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
216.06M |
216.06M |
0.00 |
0.00 |
216.06M |
216.06M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
216.06M |
216.06M |
0.00 |
0.00 |
216.06M |
216.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
733 |
659 |
329 |
346 |
547 |
679 |
701 |
-70 |
| Normalized NOPAT Margin |
|
20.11% |
9.88% |
5.17% |
11.15% |
16.41% |
18.02% |
18.49% |
-1.90% |
| Pre Tax Income Margin |
|
15.57% |
6.68% |
4.58% |
14.00% |
19.11% |
18.24% |
17.67% |
6.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
147.37% |
0.00% |
0.00% |
73.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
147.37% |
0.00% |
0.00% |
73.41% |
0.00% |
0.00% |
0.00% |
0.00% |