Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.37% |
13.57% |
17.90% |
-3.75% |
1.31% |
17.15% |
14,860.76% |
-99.34% |
0.00% |
EBITDA Growth |
|
2.48% |
25.80% |
9.63% |
29.66% |
-35.65% |
68.52% |
107.98% |
-1,459.99% |
0.00% |
EBIT Growth |
|
4.31% |
31.09% |
0.48% |
44.22% |
-19.74% |
38.83% |
104.90% |
-2,628.76% |
0.00% |
NOPAT Growth |
|
8.12% |
14.95% |
27.68% |
10.12% |
-23.88% |
45.91% |
107.24% |
-2,479.39% |
0.00% |
Net Income Growth |
|
4.72% |
31.34% |
16.20% |
17.11% |
-10.47% |
331.34% |
-54.94% |
-20.62% |
0.00% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
6.33% |
531.51% |
290.64% |
-74.79% |
2,734.05% |
-17.57% |
-99.92% |
0.00% |
0.00% |
Free Cash Flow Firm Growth |
|
-134.58% |
241.93% |
132.12% |
-209.48% |
237.73% |
-157.49% |
117.24% |
0.00% |
0.00% |
Invested Capital Growth |
|
16.79% |
-3.78% |
5.16% |
26.63% |
-6.66% |
26.83% |
-12.54% |
9.58% |
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 |
|
77.79% |
77.70% |
42.26% |
42.86% |
40.63% |
42.09% |
42.38% |
-8,486.36% |
39.10% |
EBITDA Margin |
|
8.98% |
9.33% |
8.42% |
9.05% |
6.72% |
10.58% |
7.36% |
-13,796.59% |
6.67% |
Operating Margin |
|
5.76% |
5.67% |
5.60% |
6.77% |
4.52% |
6.01% |
4.83% |
-14,254.92% |
3.82% |
EBIT Margin |
|
6.34% |
6.46% |
5.60% |
6.57% |
4.38% |
5.53% |
4.67% |
-14,270.83% |
3.71% |
Profit (Net Income) Margin |
|
4.92% |
4.99% |
4.32% |
4.38% |
3.60% |
4.07% |
1.11% |
367.42% |
3.04% |
Tax Burden Percent |
|
77.69% |
77.63% |
100.00% |
76.31% |
107.54% |
100.00% |
27.67% |
-2.59% |
72.18% |
Interest Burden Percent |
|
99.87% |
99.56% |
77.14% |
87.40% |
76.38% |
73.64% |
85.65% |
99.24% |
113.64% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
23.69% |
0.00% |
0.00% |
0.00% |
0.00% |
27.82% |
Return on Invested Capital (ROIC) |
|
10.79% |
10.60% |
9.28% |
8.33% |
8.28% |
11.76% |
8.53% |
-115.44% |
5.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.24% |
6.53% |
3.41% |
4.21% |
2.11% |
-3.80% |
36.23% |
-630.21% |
8.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.08% |
3.11% |
1.93% |
1.87% |
0.79% |
-1.22% |
-6.95% |
118.89% |
1.52% |
Return on Equity (ROE) |
|
12.87% |
13.71% |
11.21% |
10.20% |
9.07% |
10.53% |
1.58% |
3.45% |
6.60% |
Cash Return on Invested Capital (CROIC) |
|
-4.70% |
14.45% |
4.25% |
-15.17% |
15.16% |
-11.90% |
21.91% |
-124.59% |
0.00% |
Operating Return on Assets (OROA) |
|
7.03% |
7.46% |
5.72% |
6.25% |
4.69% |
6.31% |
4.87% |
-95.44% |
3.71% |
Return on Assets (ROA) |
|
5.46% |
5.77% |
4.42% |
4.17% |
3.86% |
4.64% |
1.15% |
2.46% |
3.05% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
5.39% |
10.20% |
9.06% |
10.52% |
1.58% |
3.45% |
6.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
10.03% |
8.87% |
10.37% |
2.49% |
2.57% |
6.61% |
Net Operating Profit after Tax (NOPAT) |
|
294 |
272 |
237 |
185 |
168 |
221 |
152 |
-2,093 |
88 |
NOPAT Margin |
|
5.76% |
5.67% |
5.60% |
5.17% |
4.52% |
6.01% |
4.83% |
-9,978.45% |
2.76% |
Net Nonoperating Expense Percent (NNEP) |
|
5.55% |
4.07% |
5.87% |
4.12% |
6.17% |
15.56% |
-27.71% |
514.77% |
-3.52% |
Return On Investment Capital (ROIC_SIMPLE) |
|
9.50% |
9.77% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
22.21% |
22.30% |
59.11% |
57.05% |
60.59% |
59.08% |
58.91% |
8,586.36% |
62.08% |
SG&A Expenses to Revenue |
|
31.09% |
31.01% |
30.46% |
31.07% |
28.47% |
30.05% |
33.58% |
5,332.20% |
31.14% |
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 |
|
72.03% |
72.03% |
35.29% |
36.08% |
34.89% |
34.91% |
36.27% |
5,768.56% |
34.10% |
Earnings before Interest and Taxes (EBIT) |
|
324 |
310 |
237 |
236 |
163 |
203 |
147 |
-2,994 |
118 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
459 |
448 |
356 |
325 |
250 |
389 |
231 |
-2,894 |
213 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.90 |
2.31 |
2.08 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
61.26 |
953.37 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.75 |
1.84 |
1.25 |
1.70 |
0.94 |
0.82 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
35.65 |
36.79 |
28.93 |
38.86 |
26.03 |
20.11 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.85% |
0.98% |
1.52% |
1.20% |
1.98% |
2.15% |
2.69% |
1.95% |
1.97% |
Earnings Yield |
|
2.81% |
2.72% |
3.46% |
2.57% |
3.84% |
4.97% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
4.05 |
4.51 |
3.02 |
2.96 |
2.14 |
1.88 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.33 |
2.36 |
1.87 |
2.05 |
1.13 |
1.08 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
25.91 |
25.32 |
22.18 |
22.65 |
16.82 |
10.17 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
36.74 |
36.55 |
33.36 |
31.23 |
25.79 |
19.46 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
40.42 |
41.67 |
33.36 |
39.68 |
25.02 |
17.90 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.38 |
28.78 |
126.58 |
460.59 |
66.48 |
1,771.32 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
30.58 |
72.82 |
0.00 |
13.66 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.50 |
0.61 |
0.89 |
0.63 |
0.77 |
0.49 |
0.20 |
0.52 |
Long-Term Debt to Equity |
|
0.51 |
0.50 |
0.61 |
0.87 |
0.60 |
0.75 |
0.46 |
0.20 |
0.47 |
Financial Leverage |
|
0.40 |
0.48 |
0.57 |
0.45 |
0.37 |
0.32 |
-0.19 |
-0.19 |
0.18 |
Leverage Ratio |
|
2.36 |
2.50 |
2.54 |
2.45 |
2.35 |
2.27 |
1.37 |
1.40 |
2.17 |
Compound Leverage Factor |
|
2.35 |
2.49 |
1.96 |
2.14 |
1.80 |
1.67 |
1.17 |
1.39 |
2.46 |
Debt to Total Capital |
|
33.96% |
33.29% |
37.98% |
47.20% |
38.48% |
43.58% |
32.85% |
16.39% |
34.05% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.34% |
1.49% |
1.41% |
1.71% |
0.00% |
3.07% |
Long-Term Debt to Total Capital |
|
33.96% |
33.29% |
37.98% |
45.86% |
37.00% |
42.17% |
31.14% |
16.39% |
30.98% |
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 |
|
66.04% |
66.71% |
62.02% |
0.01% |
0.03% |
0.05% |
0.06% |
0.07% |
0.03% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
52.78% |
61.49% |
56.37% |
67.09% |
83.55% |
65.92% |
Debt to EBITDA |
|
2.29 |
2.07 |
2.91 |
4.32 |
3.78 |
2.87 |
2.96 |
-0.20 |
3.57 |
Net Debt to EBITDA |
|
1.95 |
1.47 |
2.60 |
3.85 |
2.87 |
2.43 |
2.35 |
-0.13 |
2.77 |
Long-Term Debt to EBITDA |
|
2.29 |
2.07 |
2.91 |
4.19 |
3.63 |
2.78 |
2.81 |
-0.20 |
3.25 |
Debt to NOPAT |
|
3.58 |
3.41 |
4.37 |
7.56 |
5.62 |
5.05 |
4.52 |
-0.28 |
8.63 |
Net Debt to NOPAT |
|
3.04 |
2.42 |
3.91 |
6.74 |
4.27 |
4.27 |
3.57 |
-0.18 |
6.70 |
Long-Term Debt to NOPAT |
|
3.58 |
3.41 |
4.37 |
7.34 |
5.40 |
4.89 |
4.28 |
-0.28 |
7.85 |
Altman Z-Score |
|
3.38 |
3.65 |
2.65 |
2.91 |
2.79 |
2.54 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
100.00% |
100.00% |
51.89% |
0.03% |
0.06% |
0.09% |
0.08% |
0.07% |
0.04% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.64 |
1.80 |
1.75 |
1.41 |
1.59 |
1.57 |
1.83 |
1.78 |
1.48 |
Quick Ratio |
|
1.47 |
1.62 |
1.56 |
0.92 |
1.11 |
1.10 |
1.26 |
1.64 |
0.95 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-128 |
371 |
108 |
-338 |
308 |
-224 |
389 |
-2,259 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-1.77 |
5.26 |
2.00 |
-11.38 |
7.99 |
-4.17 |
18.52 |
-109.77 |
0.00 |
Operating Cash Flow to Interest Expense |
|
5.78 |
5.59 |
1.15 |
0.54 |
1.64 |
0.04 |
0.13 |
163.53 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.78 |
5.59 |
1.15 |
0.54 |
1.64 |
0.04 |
0.13 |
165.81 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.11 |
1.16 |
1.02 |
0.95 |
1.07 |
1.14 |
1.04 |
0.01 |
1.00 |
Accounts Receivable Turnover |
|
3.78 |
3.92 |
4.66 |
5.86 |
6.16 |
5.77 |
3.87 |
0.03 |
5.32 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
19.32 |
18.22 |
16.99 |
0.00 |
0.00 |
20.04 |
Accounts Payable Turnover |
|
1.69 |
1.76 |
4.74 |
4.31 |
5.04 |
5.05 |
3.79 |
3.29 |
3.71 |
Days Sales Outstanding (DSO) |
|
96.51 |
93.01 |
78.28 |
62.26 |
59.22 |
63.21 |
94.29 |
13,729.23 |
68.65 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
216.48 |
207.63 |
77.07 |
84.61 |
72.43 |
72.23 |
96.30 |
110.87 |
98.48 |
Cash Conversion Cycle (CCC) |
|
-119.98 |
-114.62 |
1.21 |
-22.35 |
-13.22 |
-9.02 |
-2.01 |
13,618.37 |
-29.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,938 |
2,516 |
2,614 |
2,486 |
1,963 |
2,103 |
1,658 |
1,896 |
1,730 |
Invested Capital Turnover |
|
1.87 |
1.87 |
1.66 |
1.61 |
1.83 |
1.96 |
1.77 |
0.01 |
1.84 |
Increase / (Decrease) in Invested Capital |
|
422 |
-99 |
128 |
523 |
-140 |
445 |
-238 |
166 |
0.00 |
Enterprise Value (EV) |
|
11,887 |
11,336 |
7,895 |
7,354 |
4,211 |
3,959 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
8,949 |
8,820 |
5,280 |
6,104 |
3,491 |
3,012 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$14.11 |
$13.59 |
$12.92 |
$12.49 |
$3,525,676,758.82 |
$1,205,118,530.33 |
Tangible Book Value per Share |
|
($19.11) |
($15.99) |
($17.70) |
($3.92) |
$0.51 |
$0.03 |
$0.25 |
$1,825,057,303.53 |
($184,150,065.57) |
Total Capital |
|
3,097 |
2,783 |
2,724 |
2,968 |
2,459 |
2,564 |
2,083 |
3,587 |
2,230 |
Total Debt |
|
1,052 |
926 |
1,035 |
1,401 |
946 |
1,117 |
684 |
588 |
759 |
Total Long-Term Debt |
|
1,052 |
926 |
1,035 |
1,361 |
910 |
1,081 |
649 |
588 |
691 |
Net Debt |
|
893 |
659 |
925 |
1,249 |
719 |
945 |
542 |
382 |
589 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-47 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
533 |
499 |
503 |
268 |
263 |
306 |
443 |
364 |
284 |
Debt-free Net Working Capital (DFNWC) |
|
691 |
766 |
612 |
420 |
490 |
478 |
579 |
560 |
448 |
Net Working Capital (NWC) |
|
691 |
766 |
612 |
380 |
453 |
442 |
544 |
560 |
379 |
Net Nonoperating Expense (NNE) |
|
43 |
32 |
54 |
28 |
34 |
71 |
117 |
-2,171 |
-9.13 |
Net Nonoperating Obligations (NNO) |
|
893 |
659 |
925 |
919 |
451 |
657 |
260 |
-1,103 |
260 |
Total Depreciation and Amortization (D&A) |
|
135 |
138 |
119 |
89 |
87 |
186 |
84 |
99 |
94 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
10.43% |
10.39% |
11.89% |
7.47% |
7.05% |
8.32% |
14.13% |
1,734.09% |
8.91% |
Debt-free Net Working Capital to Revenue |
|
13.54% |
15.95% |
14.48% |
11.70% |
13.14% |
13.01% |
18.45% |
2,671.21% |
14.03% |
Net Working Capital to Revenue |
|
13.54% |
15.95% |
14.48% |
10.59% |
12.16% |
12.03% |
17.32% |
2,671.21% |
11.89% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.80 |
$0.00 |
$1.74 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
114.07M |
114.07M |
110.81M |
111.33M |
111.01M |
111.21M |
0.00 |
1.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.80 |
$0.00 |
$1.74 |
$0.00 |
$0.85 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
114.07M |
114.07M |
110.81M |
111.33M |
111.01M |
111.21M |
0.00 |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
228.13M |
114.07M |
110.81M |
111.33M |
111.01M |
111.21M |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
223 |
191 |
166 |
200 |
161 |
156 |
106 |
-2,093 |
88 |
Normalized NOPAT Margin |
|
4.36% |
3.97% |
3.92% |
5.58% |
4.32% |
4.24% |
3.38% |
-9,978.45% |
2.76% |
Pre Tax Income Margin |
|
6.33% |
6.43% |
4.32% |
5.74% |
3.35% |
4.07% |
4.00% |
-14,162.12% |
4.22% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.46 |
4.40 |
4.37 |
7.94 |
4.23 |
3.79 |
6.97 |
-145.46 |
5.56 |
NOPAT to Interest Expense |
|
4.06 |
3.86 |
4.37 |
6.25 |
4.36 |
4.12 |
7.21 |
-101.71 |
4.13 |
EBIT Less CapEx to Interest Expense |
|
4.46 |
4.40 |
4.37 |
7.94 |
4.23 |
3.79 |
6.97 |
-143.19 |
5.56 |
NOPAT Less CapEx to Interest Expense |
|
4.06 |
3.86 |
4.37 |
6.25 |
4.36 |
4.12 |
7.21 |
-99.44 |
4.13 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
26.00% |
26.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.22% |
-0.61% |
Augmented Payout Ratio |
|
26.00% |
26.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.22% |
-0.61% |