Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.17% |
28.54% |
-0.81% |
0.00% |
0.00% |
5.01% |
-3.12% |
11.99% |
0.00% |
EBITDA Growth |
|
11.89% |
26.55% |
3.31% |
0.00% |
0.00% |
9.12% |
15.35% |
42.76% |
0.00% |
EBIT Growth |
|
23.59% |
-0.67% |
11.74% |
0.00% |
0.00% |
5.20% |
33.58% |
128.60% |
0.00% |
NOPAT Growth |
|
49.53% |
-15.89% |
11.97% |
0.00% |
0.00% |
6.73% |
33.88% |
98.65% |
0.00% |
Net Income Growth |
|
87.25% |
-48.20% |
1.81% |
0.00% |
0.00% |
4.35% |
2.91% |
135.96% |
0.00% |
EPS Growth |
|
81.09% |
-63.04% |
8.14% |
0.00% |
0.00% |
4.64% |
-18.10% |
120.37% |
0.00% |
Operating Cash Flow Growth |
|
-25.02% |
57.21% |
13.90% |
-27.62% |
0.00% |
38.12% |
35.79% |
8.61% |
0.00% |
Free Cash Flow Firm Growth |
|
125.79% |
-803.45% |
238.06% |
91.45% |
0.00% |
227.62% |
18.34% |
0.00% |
0.00% |
Invested Capital Growth |
|
-4.23% |
79.00% |
-1.49% |
17.52% |
0.00% |
-24.05% |
49.37% |
121.92% |
0.00% |
Revenue Q/Q Growth |
|
0.00% |
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% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
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% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
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% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
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% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
46.68% |
44.44% |
41.52% |
40.17% |
0.00% |
41.21% |
39.63% |
33.10% |
31.16% |
EBITDA Margin |
|
45.04% |
39.38% |
40.00% |
38.41% |
0.00% |
40.36% |
38.84% |
32.62% |
25.59% |
Operating Margin |
|
22.33% |
17.68% |
22.88% |
20.31% |
0.00% |
23.85% |
23.81% |
17.27% |
9.85% |
EBIT Margin |
|
22.33% |
17.68% |
22.88% |
20.31% |
0.00% |
23.85% |
23.81% |
17.27% |
8.46% |
Profit (Net Income) Margin |
|
8.42% |
4.40% |
10.91% |
10.63% |
0.00% |
13.55% |
13.64% |
12.84% |
6.09% |
Tax Burden Percent |
|
75.20% |
62.15% |
73.39% |
73.25% |
0.00% |
74.16% |
73.09% |
72.92% |
72.04% |
Interest Burden Percent |
|
50.12% |
40.02% |
64.99% |
71.47% |
0.00% |
76.63% |
78.38% |
101.98% |
100.00% |
Effective Tax Rate |
|
24.80% |
37.85% |
26.61% |
26.75% |
0.00% |
25.84% |
26.91% |
27.08% |
27.96% |
Return on Invested Capital (ROIC) |
|
6.23% |
5.23% |
8.61% |
8.25% |
0.00% |
9.38% |
9.27% |
11.90% |
9.64% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.36% |
1.05% |
3.95% |
4.45% |
0.00% |
6.24% |
6.45% |
12.32% |
6.02% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.69% |
3.14% |
7.20% |
7.24% |
0.00% |
14.38% |
15.99% |
15.68% |
3.65% |
Return on Equity (ROE) |
|
15.92% |
8.37% |
15.81% |
15.49% |
0.00% |
23.77% |
25.25% |
27.58% |
13.29% |
Cash Return on Invested Capital (CROIC) |
|
10.56% |
-51.40% |
10.12% |
-7.86% |
-200.00% |
36.72% |
-30.33% |
-63.85% |
0.00% |
Operating Return on Assets (OROA) |
|
6.26% |
5.52% |
7.04% |
7.36% |
0.00% |
10.67% |
11.06% |
8.50% |
3.89% |
Return on Assets (ROA) |
|
2.36% |
1.37% |
3.36% |
3.85% |
0.00% |
6.07% |
6.34% |
6.32% |
2.80% |
Return on Common Equity (ROCE) |
|
15.92% |
8.37% |
15.81% |
15.49% |
0.00% |
23.77% |
25.25% |
27.58% |
13.29% |
Return on Equity Simple (ROE_SIMPLE) |
|
16.67% |
8.13% |
16.65% |
14.79% |
0.00% |
21.70% |
25.17% |
24.61% |
13.29% |
Net Operating Profit after Tax (NOPAT) |
|
2,403 |
1,607 |
1,910 |
1,706 |
0.00 |
2,055 |
1,925 |
1,438 |
724 |
NOPAT Margin |
|
16.79% |
10.99% |
16.79% |
14.87% |
0.00% |
17.69% |
17.40% |
12.59% |
7.10% |
Net Nonoperating Expense Percent (NNEP) |
|
3.87% |
4.19% |
4.67% |
3.80% |
0.00% |
3.14% |
2.81% |
-0.42% |
3.62% |
Return On Investment Capital (ROIC_SIMPLE) |
|
6.20% |
3.96% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
53.32% |
55.56% |
58.48% |
59.83% |
0.00% |
58.79% |
60.37% |
66.90% |
68.84% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
24.34% |
26.77% |
18.65% |
19.86% |
0.00% |
17.36% |
15.83% |
15.83% |
21.31% |
Earnings before Interest and Taxes (EBIT) |
|
3,195 |
2,585 |
2,603 |
2,329 |
0.00 |
2,771 |
2,634 |
1,972 |
862 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
6,444 |
5,760 |
4,551 |
4,406 |
0.00 |
4,688 |
4,296 |
3,725 |
2,609 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.25 |
2.87 |
3.01 |
2.68 |
3.03 |
3.03 |
3.68 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.14 |
1.55 |
1.97 |
1.93 |
0.00 |
1.89 |
1.99 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
13.53 |
35.27 |
18.09 |
18.13 |
0.00 |
13.97 |
14.61 |
0.00 |
0.00 |
Dividend Yield |
|
5.16% |
4.45% |
4.50% |
4.57% |
4.45% |
4.68% |
4.48% |
4.65% |
6.33% |
Earnings Yield |
|
7.39% |
2.83% |
5.53% |
5.51% |
0.00% |
7.16% |
6.84% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.24 |
1.38 |
1.68 |
1.62 |
1.80 |
1.78 |
1.30 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
3.27 |
3.71 |
3.25 |
3.16 |
0.00 |
2.90 |
2.92 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.26 |
9.42 |
8.13 |
8.22 |
0.00 |
7.18 |
7.52 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.65 |
21.00 |
14.22 |
15.55 |
0.00 |
12.15 |
12.27 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.48 |
33.78 |
19.38 |
21.23 |
0.00 |
16.38 |
16.78 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.49 |
9.12 |
9.78 |
10.90 |
27.42 |
7.03 |
9.32 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.50 |
0.00 |
16.50 |
0.00 |
0.00 |
4.18 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
4.37 |
4.13 |
3.48 |
2.02 |
2.06 |
1.96 |
2.02 |
2.14 |
2.69 |
Long-Term Debt to Equity |
|
4.08 |
3.96 |
3.18 |
1.81 |
1.93 |
1.72 |
1.75 |
1.69 |
2.56 |
Financial Leverage |
|
4.10 |
3.00 |
1.82 |
1.63 |
1.53 |
2.31 |
2.48 |
1.27 |
0.61 |
Leverage Ratio |
|
6.75 |
6.09 |
4.71 |
4.02 |
4.06 |
3.92 |
3.98 |
4.37 |
4.74 |
Compound Leverage Factor |
|
3.38 |
2.44 |
3.06 |
2.87 |
0.00 |
3.00 |
3.12 |
4.45 |
4.74 |
Debt to Total Capital |
|
81.37% |
80.50% |
77.66% |
66.83% |
67.30% |
66.19% |
66.92% |
68.14% |
72.87% |
Short-Term Debt to Total Capital |
|
5.30% |
3.27% |
6.61% |
6.93% |
4.17% |
8.04% |
9.12% |
14.20% |
3.45% |
Long-Term Debt to Total Capital |
|
76.07% |
77.24% |
71.05% |
59.91% |
63.13% |
58.16% |
57.80% |
53.94% |
69.42% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
18.63% |
19.50% |
22.34% |
33.17% |
32.70% |
33.81% |
33.08% |
31.86% |
27.13% |
Debt to EBITDA |
|
4.90 |
5.67 |
5.70 |
3.77 |
0.00 |
3.03 |
2.82 |
3.42 |
4.81 |
Net Debt to EBITDA |
|
4.73 |
5.49 |
3.20 |
3.20 |
0.00 |
2.48 |
2.39 |
2.87 |
4.19 |
Long-Term Debt to EBITDA |
|
4.58 |
5.44 |
5.21 |
3.38 |
0.00 |
2.66 |
2.44 |
2.71 |
4.59 |
Debt to NOPAT |
|
13.13 |
20.32 |
13.57 |
9.74 |
0.00 |
6.92 |
6.30 |
8.86 |
17.36 |
Net Debt to NOPAT |
|
12.70 |
19.66 |
7.62 |
8.26 |
0.00 |
5.67 |
5.33 |
7.45 |
15.12 |
Long-Term Debt to NOPAT |
|
12.28 |
19.50 |
12.42 |
8.73 |
0.00 |
6.08 |
5.44 |
7.02 |
16.53 |
Altman Z-Score |
|
0.72 |
0.75 |
1.13 |
1.09 |
0.64 |
1.29 |
1.52 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.94 |
1.04 |
2.51 |
0.83 |
1.30 |
0.66 |
0.60 |
0.42 |
0.65 |
Quick Ratio |
|
0.77 |
0.81 |
0.63 |
0.68 |
1.10 |
0.50 |
0.44 |
0.30 |
0.45 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
4,071 |
-15,782 |
2,243 |
-1,625 |
-19,012 |
8,041 |
-6,301 |
-7,716 |
0.00 |
Operating Cash Flow to CapEx |
|
159.00% |
199.70% |
166.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
2.55 |
-10.18 |
2.46 |
-2.45 |
0.00 |
12.42 |
-10.84 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.80 |
3.84 |
4.15 |
5.00 |
0.00 |
7.40 |
5.96 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.04 |
1.92 |
1.66 |
5.00 |
0.00 |
7.40 |
5.96 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.28 |
0.31 |
0.31 |
0.36 |
0.00 |
0.45 |
0.46 |
0.49 |
0.46 |
Accounts Receivable Turnover |
|
3.77 |
4.25 |
3.73 |
4.37 |
0.00 |
6.70 |
6.80 |
7.45 |
7.05 |
Inventory Turnover |
|
19.30 |
24.29 |
17.92 |
17.28 |
0.00 |
19.62 |
19.44 |
22.40 |
20.87 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.27 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
2.54 |
2.73 |
2.45 |
2.86 |
0.00 |
2.99 |
2.93 |
3.47 |
3.39 |
Days Sales Outstanding (DSO) |
|
96.79 |
85.81 |
97.89 |
83.53 |
0.00 |
54.51 |
53.71 |
48.97 |
51.79 |
Days Inventory Outstanding (DIO) |
|
18.91 |
15.03 |
20.36 |
21.12 |
0.00 |
18.60 |
18.78 |
16.29 |
17.49 |
Days Payable Outstanding (DPO) |
|
143.90 |
133.59 |
148.79 |
127.68 |
0.00 |
122.23 |
124.78 |
105.12 |
107.70 |
Cash Conversion Cycle (CCC) |
|
-28.20 |
-32.76 |
-30.53 |
-23.03 |
0.00 |
-49.13 |
-52.28 |
-39.86 |
-38.42 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
37,731 |
39,399 |
22,010 |
22,343 |
19,012 |
18,902 |
24,889 |
16,663 |
7,509 |
Invested Capital Turnover |
|
0.37 |
0.48 |
0.51 |
0.55 |
0.00 |
0.53 |
0.53 |
0.94 |
1.36 |
Increase / (Decrease) in Invested Capital |
|
-1,668 |
17,389 |
-333 |
3,331 |
19,012 |
-5,986 |
8,226 |
9,154 |
0.00 |
Enterprise Value (EV) |
|
46,794 |
54,279 |
37,016 |
36,213 |
34,221 |
33,649 |
32,308 |
0.00 |
0.00 |
Market Capitalization |
|
16,288 |
22,685 |
22,464 |
22,113 |
22,713 |
22,003 |
22,045 |
0.00 |
0.00 |
Book Value per Share |
|
$13.63 |
$15.66 |
$14.77 |
$16.33 |
$14.86 |
$14.10 |
$11.64 |
$11.57 |
$0.00 |
Tangible Book Value per Share |
|
($31.10) |
($35.61) |
($9.06) |
($8.95) |
($5.16) |
($5.11) |
($4.17) |
($5.64) |
$0.00 |
Total Capital |
|
38,781 |
40,561 |
33,382 |
24,854 |
22,947 |
21,464 |
18,117 |
18,698 |
17,238 |
Total Debt |
|
31,557 |
32,653 |
25,924 |
16,611 |
15,443 |
14,207 |
12,124 |
12,741 |
12,561 |
Total Long-Term Debt |
|
29,502 |
31,328 |
23,718 |
14,889 |
14,486 |
12,483 |
10,471 |
10,086 |
11,966 |
Net Debt |
|
30,506 |
31,594 |
14,552 |
14,100 |
11,508 |
11,646 |
10,263 |
10,706 |
10,944 |
Capital Expenditures (CapEx) |
|
2,806 |
2,980 |
2,272 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,112 |
929 |
598 |
272 |
168 |
-160 |
-381 |
-523 |
-553 |
Debt-free Net Working Capital (DFNWC) |
|
1,735 |
1,535 |
10,426 |
831 |
2,115 |
220 |
-84 |
-523 |
-553 |
Net Working Capital (NWC) |
|
-319 |
209 |
8,221 |
-891 |
1,158 |
-1,504 |
-1,737 |
-3,178 |
-1,148 |
Net Nonoperating Expense (NNE) |
|
1,198 |
964 |
669 |
487 |
0.00 |
480 |
416 |
-28 |
102 |
Net Nonoperating Obligations (NNO) |
|
30,506 |
31,491 |
14,552 |
14,100 |
11,508 |
11,646 |
18,895 |
10,706 |
2,832 |
Total Depreciation and Amortization (D&A) |
|
3,249 |
3,175 |
1,949 |
2,076 |
0.00 |
1,917 |
1,663 |
1,753 |
1,747 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
7.77% |
6.35% |
5.25% |
2.37% |
0.00% |
-1.38% |
-3.44% |
-4.58% |
-5.42% |
Debt-free Net Working Capital to Revenue |
|
12.13% |
10.49% |
91.64% |
7.25% |
0.00% |
1.90% |
-0.76% |
-4.58% |
-5.42% |
Net Working Capital to Revenue |
|
-2.23% |
1.43% |
72.25% |
-7.77% |
0.00% |
-12.95% |
-15.70% |
-27.83% |
-11.26% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.26 |
$1.62 |
$3.33 |
$0.00 |
$0.00 |
$3.08 |
$4.00 |
$3.32 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
536.10M |
530.02M |
504.93M |
0.00 |
504.93M |
504.93M |
514.81M |
514.81M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$2.22 |
$1.62 |
$3.32 |
$0.00 |
$0.00 |
$3.06 |
$3.99 |
$3.31 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
536.10M |
530.02M |
504.93M |
0.00 |
504.93M |
504.93M |
514.81M |
514.81M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
536.10M |
530.02M |
504.93M |
0.00 |
504.93M |
504.93M |
514.81M |
514.81M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,615 |
1,929 |
2,078 |
1,892 |
0.00 |
2,134 |
2,037 |
1,526 |
1,069 |
Normalized NOPAT Margin |
|
18.27% |
13.19% |
18.27% |
16.49% |
0.00% |
18.37% |
18.42% |
13.36% |
10.48% |
Pre Tax Income Margin |
|
11.19% |
7.07% |
14.87% |
14.51% |
0.00% |
18.28% |
18.66% |
17.61% |
8.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.00 |
1.67 |
2.86 |
3.51 |
0.00 |
4.28 |
4.53 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
1.51 |
1.04 |
2.10 |
2.57 |
0.00 |
3.17 |
3.31 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.24 |
-0.25 |
0.36 |
3.51 |
0.00 |
4.28 |
4.53 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.25 |
-0.89 |
-0.40 |
2.57 |
0.00 |
3.17 |
3.31 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
113.07% |
60.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
113.07% |
60.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |