| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
0.82% |
0.70% |
| EBITDA Growth |
0.00% |
-1.85% |
-31.46% |
| EBIT Growth |
0.00% |
-1.48% |
-41.69% |
| NOPAT Growth |
0.00% |
1.67% |
-40.09% |
| Net Income Growth |
0.00% |
0.22% |
-64.41% |
| EPS Growth |
0.00% |
0.13% |
-64.57% |
| Operating Cash Flow Growth |
0.00% |
14.06% |
-38.12% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
120.62% |
| Invested Capital Growth |
0.00% |
0.00% |
-11.03% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-3.06% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
57.75% |
57.25% |
55.65% |
| EBITDA Margin |
27.92% |
27.18% |
18.50% |
| Operating Margin |
20.82% |
20.64% |
12.55% |
| EBIT Margin |
20.81% |
20.34% |
11.78% |
| Profit (Net Income) Margin |
16.52% |
16.42% |
5.80% |
| Tax Burden Percent |
79.37% |
80.74% |
79.17% |
| Interest Burden Percent |
100.00% |
100.00% |
62.24% |
| Effective Tax Rate |
20.63% |
19.26% |
20.99% |
| Return on Invested Capital (ROIC) |
0.00% |
23.82% |
7.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
44.63% |
-2.08% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-0.74% |
-1.00% |
| Return on Equity (ROE) |
0.00% |
23.08% |
6.55% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-176.18% |
19.22% |
| Operating Return on Assets (OROA) |
0.00% |
11.96% |
6.85% |
| Return on Assets (ROA) |
0.00% |
9.65% |
3.37% |
| Return on Common Equity (ROCE) |
0.00% |
23.08% |
6.55% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
11.54% |
16.19% |
| Net Operating Profit after Tax (NOPAT) |
1,344 |
1,366 |
819 |
| NOPAT Margin |
16.53% |
16.67% |
9.92% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-20.81% |
9.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
11.71% |
7.46% |
| Cost of Revenue to Revenue |
42.25% |
42.75% |
44.35% |
| SG&A Expenses to Revenue |
27.49% |
27.36% |
33.70% |
| R&D to Revenue |
9.43% |
9.25% |
9.39% |
| Operating Expenses to Revenue |
36.93% |
36.61% |
43.09% |
| Earnings before Interest and Taxes (EBIT) |
1,692 |
1,667 |
972 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2,270 |
2,228 |
1,527 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
3.86 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.38 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
23.82 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
4.20% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.83 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
12.22 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
19.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
22.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
15.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
8.96 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
2.71 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
2.64 |
| Financial Leverage |
0.00 |
-0.02 |
0.48 |
| Leverage Ratio |
0.00 |
1.20 |
1.94 |
| Compound Leverage Factor |
0.00 |
1.20 |
1.21 |
| Debt to Total Capital |
0.00% |
0.00% |
73.02% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
1.82% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
71.20% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
100.00% |
26.98% |
| Debt to EBITDA |
0.00 |
0.00 |
5.25 |
| Net Debt to EBITDA |
0.00 |
0.00 |
4.75 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
5.11 |
| Debt to NOPAT |
0.00 |
0.00 |
9.79 |
| Net Debt to NOPAT |
0.00 |
0.00 |
8.85 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
9.54 |
| Altman Z-Score |
0.00 |
0.00 |
1.46 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.46 |
1.20 |
| Quick Ratio |
0.00 |
0.87 |
0.74 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-10,106 |
2,084 |
| Operating Cash Flow to CapEx |
668.92% |
660.34% |
311.84% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.59 |
0.58 |
| Accounts Receivable Turnover |
0.00 |
6.24 |
6.49 |
| Inventory Turnover |
0.00 |
4.09 |
4.02 |
| Fixed Asset Turnover |
0.00 |
5.63 |
5.36 |
| Accounts Payable Turnover |
0.00 |
7.35 |
6.69 |
| Days Sales Outstanding (DSO) |
0.00 |
58.47 |
56.20 |
| Days Inventory Outstanding (DIO) |
0.00 |
89.27 |
90.83 |
| Days Payable Outstanding (DPO) |
0.00 |
49.69 |
54.59 |
| Cash Conversion Cycle (CCC) |
0.00 |
98.05 |
92.45 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
11,472 |
10,207 |
| Invested Capital Turnover |
0.00 |
1.43 |
0.76 |
| Increase / (Decrease) in Invested Capital |
0.00 |
11,472 |
-1,265 |
| Enterprise Value (EV) |
0.00 |
0.00 |
18,660 |
| Market Capitalization |
0.00 |
0.00 |
11,412 |
| Book Value per Share |
$0.00 |
$67.55 |
$17.13 |
| Tangible Book Value per Share |
$0.00 |
$12.91 |
($34.51) |
| Total Capital |
0.00 |
11,666 |
10,969 |
| Total Debt |
0.00 |
0.00 |
8,010 |
| Total Long-Term Debt |
0.00 |
0.00 |
7,810 |
| Net Debt |
0.00 |
-194 |
7,248 |
| Capital Expenditures (CapEx) |
251 |
290 |
380 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
597 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
791 |
746 |
| Net Working Capital (NWC) |
0.00 |
791 |
546 |
| Net Nonoperating Expense (NNE) |
0.79 |
20 |
340 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-194 |
7,248 |
| Total Depreciation and Amortization (D&A) |
578 |
561 |
555 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
7.28% |
-0.19% |
| Debt-free Net Working Capital to Revenue |
0.00% |
9.65% |
9.04% |
| Net Working Capital to Revenue |
0.00% |
9.65% |
6.62% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$2.77 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
173.20M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$2.76 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
173.70M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
172.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1,344 |
1,366 |
819 |
| Normalized NOPAT Margin |
16.53% |
16.67% |
9.92% |
| Pre Tax Income Margin |
20.81% |
20.34% |
7.33% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |