| Growth Metrics |
- |
- |
- |
| Revenue Growth |
33.53% |
19.47% |
19.87% |
| EBITDA Growth |
38.01% |
21.37% |
26.07% |
| EBIT Growth |
69.76% |
36.78% |
44.45% |
| NOPAT Growth |
70.56% |
42.42% |
51.57% |
| Net Income Growth |
85.60% |
-3.39% |
81.56% |
| EPS Growth |
50.00% |
-20.00% |
75.00% |
| Operating Cash Flow Growth |
43.85% |
15.60% |
17.86% |
| Free Cash Flow Firm Growth |
16.62% |
69.55% |
-25.04% |
| Invested Capital Growth |
41.91% |
11.27% |
13.36% |
| Revenue Q/Q Growth |
7.60% |
3.41% |
6.06% |
| EBITDA Q/Q Growth |
11.23% |
2.32% |
15.12% |
| EBIT Q/Q Growth |
22.06% |
2.93% |
30.83% |
| NOPAT Q/Q Growth |
23.25% |
3.53% |
33.92% |
| Net Income Q/Q Growth |
19.59% |
-5.27% |
103.45% |
| EPS Q/Q Growth |
15.38% |
0.00% |
133.33% |
| Operating Cash Flow Q/Q Growth |
10.68% |
3.97% |
6.69% |
| Free Cash Flow Firm Q/Q Growth |
-211.45% |
53.39% |
-1,223.32% |
| Invested Capital Q/Q Growth |
11.39% |
0.67% |
11.74% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
50.21% |
51.01% |
53.65% |
| Operating Margin |
18.19% |
21.97% |
27.73% |
| EBIT Margin |
20.12% |
23.03% |
27.76% |
| Profit (Net Income) Margin |
8.90% |
7.19% |
10.90% |
| Tax Burden Percent |
99.75% |
98.45% |
98.63% |
| Interest Burden Percent |
44.33% |
31.72% |
39.80% |
| Effective Tax Rate |
0.25% |
1.55% |
1.37% |
| Return on Invested Capital (ROIC) |
2.39% |
2.75% |
3.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-1.40% |
-1.66% |
-1.24% |
| Return on Net Nonoperating Assets (RNNOA) |
-0.66% |
-1.18% |
-1.02% |
| Return on Equity (ROE) |
1.73% |
1.57% |
2.69% |
| Cash Return on Invested Capital (CROIC) |
-32.26% |
-7.92% |
-8.82% |
| Operating Return on Assets (OROA) |
2.44% |
2.75% |
3.49% |
| Return on Assets (ROA) |
1.08% |
0.86% |
1.37% |
| Return on Common Equity (ROCE) |
1.41% |
1.26% |
2.15% |
| Return on Equity Simple (ROE_SIMPLE) |
2.07% |
1.88% |
3.31% |
| Net Operating Profit after Tax (NOPAT) |
9.68 |
14 |
21 |
| NOPAT Margin |
18.14% |
21.63% |
27.35% |
| Net Nonoperating Expense Percent (NNEP) |
3.80% |
4.41% |
4.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2.52% |
3.39% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
35.13% |
33.71% |
32.91% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
81.81% |
78.03% |
72.27% |
| Earnings before Interest and Taxes (EBIT) |
11 |
15 |
21 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
27 |
32 |
41 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.07 |
1.19 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
1.16 |
1.27 |
1.27 |
| Price to Revenue (P/Rev) |
4.62 |
4.55 |
3.94 |
| Price to Earnings (P/E) |
63.87 |
78.23 |
45.57 |
| Dividend Yield |
8.88% |
7.11% |
7.49% |
| Earnings Yield |
1.57% |
1.28% |
2.19% |
| Enterprise Value to Invested Capital (EV/IC) |
1.04 |
1.09 |
1.08 |
| Enterprise Value to Revenue (EV/Rev) |
9.22 |
9.02 |
8.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
18.36 |
17.68 |
15.81 |
| Enterprise Value to EBIT (EV/EBIT) |
45.81 |
39.16 |
30.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
50.80 |
41.71 |
31.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
19.99 |
20.22 |
19.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.73 |
0.81 |
0.94 |
| Long-Term Debt to Equity |
0.73 |
0.81 |
0.94 |
| Financial Leverage |
0.47 |
0.71 |
0.82 |
| Leverage Ratio |
1.60 |
1.83 |
1.96 |
| Compound Leverage Factor |
0.71 |
0.58 |
0.78 |
| Debt to Total Capital |
42.36% |
44.79% |
48.49% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
42.36% |
44.79% |
48.49% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
11.07% |
10.63% |
10.74% |
| Common Equity to Total Capital |
46.53% |
44.58% |
40.77% |
| Debt to EBITDA |
7.79 |
7.53 |
7.30 |
| Net Debt to EBITDA |
7.13 |
6.97 |
6.86 |
| Long-Term Debt to EBITDA |
7.79 |
7.53 |
7.30 |
| Debt to NOPAT |
21.55 |
17.76 |
14.31 |
| Net Debt to NOPAT |
19.73 |
16.43 |
13.46 |
| Long-Term Debt to NOPAT |
21.55 |
17.76 |
14.31 |
| Altman Z-Score |
0.78 |
0.74 |
0.63 |
| Noncontrolling Interest Sharing Ratio |
18.23% |
19.26% |
20.07% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.92 |
1.30 |
0.99 |
| Quick Ratio |
0.16 |
0.19 |
0.11 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-130 |
-40 |
-50 |
| Operating Cash Flow to CapEx |
666.97% |
991.18% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
-21.84 |
-3.96 |
-3.88 |
| Operating Cash Flow to Interest Expense |
4.12 |
2.84 |
2.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
3.50 |
2.55 |
2.87 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.12 |
0.12 |
0.13 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.14 |
0.13 |
0.14 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
475 |
528 |
599 |
| Invested Capital Turnover |
0.13 |
0.13 |
0.14 |
| Increase / (Decrease) in Invested Capital |
140 |
54 |
71 |
| Enterprise Value (EV) |
491 |
575 |
648 |
| Market Capitalization |
246 |
290 |
301 |
| Book Value per Share |
$12.05 |
$11.22 |
$10.71 |
| Tangible Book Value per Share |
$11.14 |
$10.49 |
$10.11 |
| Total Capital |
492 |
546 |
616 |
| Total Debt |
208 |
245 |
299 |
| Total Long-Term Debt |
208 |
245 |
299 |
| Net Debt |
191 |
226 |
281 |
| Capital Expenditures (CapEx) |
3.69 |
2.87 |
-3.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
6.86 |
1.37 |
-1.92 |
| Debt-free Net Working Capital (DFNWC) |
8.35 |
3.61 |
-0.12 |
| Net Working Capital (NWC) |
8.35 |
3.61 |
-0.12 |
| Net Nonoperating Expense (NNE) |
4.93 |
9.20 |
13 |
| Net Nonoperating Obligations (NNO) |
191 |
226 |
281 |
| Total Depreciation and Amortization (D&A) |
16 |
18 |
20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
12.86% |
2.16% |
-2.52% |
| Debt-free Net Working Capital to Revenue |
15.66% |
5.66% |
-0.16% |
| Net Working Capital to Revenue |
15.66% |
5.66% |
-0.16% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.15 |
$0.12 |
$0.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
18.55M |
20.15M |
22.57M |
| Adjusted Diluted Earnings per Share |
$0.15 |
$0.12 |
$0.21 |
| Adjusted Weighted Average Diluted Shares Outstanding |
18.55M |
20.15M |
22.57M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
19.68M |
22.51M |
23.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
9.68 |
14 |
19 |
| Normalized NOPAT Margin |
18.14% |
21.63% |
24.78% |
| Pre Tax Income Margin |
8.92% |
7.31% |
11.05% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.80 |
1.46 |
1.66 |
| NOPAT to Interest Expense |
1.62 |
1.37 |
1.63 |
| EBIT Less CapEx to Interest Expense |
1.18 |
1.18 |
1.91 |
| NOPAT Less CapEx to Interest Expense |
1.00 |
1.09 |
1.88 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
454.60% |
531.57% |
336.34% |
| Augmented Payout Ratio |
454.60% |
543.75% |
336.34% |