Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.83% |
2.52% |
4.40% |
6.08% |
1.32% |
14.72% |
7.70% |
-56.59% |
0.00% |
EBITDA Growth |
|
-9.23% |
-18.45% |
48.61% |
-26.57% |
48.62% |
62.18% |
151.19% |
-63.54% |
0.00% |
EBIT Growth |
|
-9.56% |
2.37% |
82.24% |
-36.19% |
72.75% |
43.00% |
-16.44% |
-65.12% |
0.00% |
NOPAT Growth |
|
-9.56% |
45.22% |
346.43% |
-135.20% |
-30.88% |
361.00% |
-111.12% |
-46.52% |
0.00% |
Net Income Growth |
|
-18.11% |
101.42% |
-76.48% |
407.04% |
-28.26% |
-122.25% |
175.74% |
-53.67% |
0.00% |
EPS Growth |
|
0.00% |
0.00% |
-76.48% |
411.11% |
-27.65% |
-94.22% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
4.96% |
22.25% |
8.01% |
1.60% |
148.58% |
-65.96% |
1.63% |
-32.00% |
0.00% |
Free Cash Flow Firm Growth |
|
-218.78% |
-69.36% |
838.02% |
-88.94% |
288.60% |
-213.54% |
2,594.82% |
0.00% |
0.00% |
Invested Capital Growth |
|
28.38% |
25.07% |
1.51% |
-9.92% |
5.29% |
79.66% |
-69.52% |
18.16% |
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 |
|
38.40% |
39.15% |
35.42% |
31.16% |
33.17% |
50.56% |
49.81% |
30.04% |
32.54% |
EBITDA Margin |
|
30.61% |
36.03% |
45.30% |
31.82% |
45.97% |
31.34% |
51.34% |
27.73% |
33.02% |
Operating Margin |
|
29.06% |
34.32% |
27.67% |
19.57% |
32.24% |
40.60% |
28.36% |
19.52% |
19.89% |
EBIT Margin |
|
29.06% |
34.32% |
34.37% |
19.69% |
32.74% |
38.40% |
14.42% |
16.31% |
20.30% |
Profit (Net Income) Margin |
|
30.41% |
39.67% |
20.19% |
89.62% |
18.75% |
53.26% |
146.26% |
27.54% |
25.81% |
Tax Burden Percent |
|
106.67% |
87.99% |
64.27% |
539.75% |
63.61% |
161.07% |
1,509.57% |
287.77% |
151.83% |
Interest Burden Percent |
|
98.10% |
131.35% |
91.40% |
84.32% |
90.05% |
171.25% |
67.21% |
58.68% |
83.73% |
Effective Tax Rate |
|
0.00% |
0.00% |
12.44% |
152.47% |
4.02% |
-123.38% |
51.03% |
-26.43% |
-0.72% |
Return on Invested Capital (ROIC) |
|
19.76% |
27.73% |
21.65% |
-8.39% |
23.23% |
88.66% |
6.28% |
9.99% |
20.37% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.37% |
15.88% |
26.57% |
-161.60% |
63.72% |
155.32% |
-154.34% |
-36.41% |
-35.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.62% |
-4.24% |
-11.24% |
56.17% |
-11.75% |
-55.33% |
29.03% |
0.89% |
3.38% |
Return on Equity (ROE) |
|
19.13% |
23.49% |
10.40% |
47.78% |
11.48% |
16.66% |
35.31% |
10.88% |
23.76% |
Cash Return on Invested Capital (CROIC) |
|
-5.10% |
5.45% |
20.15% |
2.05% |
18.08% |
-12.64% |
112.85% |
-6.66% |
0.00% |
Operating Return on Assets (OROA) |
|
11.36% |
11.55% |
10.39% |
6.25% |
11.14% |
13.22% |
3.65% |
3.18% |
8.89% |
Return on Assets (ROA) |
|
11.89% |
13.34% |
6.10% |
28.42% |
6.38% |
18.23% |
36.99% |
5.37% |
11.31% |
Return on Common Equity (ROCE) |
|
19.13% |
23.49% |
10.40% |
47.78% |
11.48% |
33.33% |
69.08% |
10.48% |
22.89% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.38% |
24.36% |
11.26% |
41.12% |
11.24% |
32.72% |
147.85% |
11.16% |
24.65% |
Net Operating Profit after Tax (NOPAT) |
|
2,109 |
2,332 |
1,606 |
-652 |
1,851 |
2,678 |
581 |
1,307 |
2,445 |
NOPAT Margin |
|
29.06% |
34.32% |
24.23% |
-10.27% |
30.94% |
45.35% |
10.56% |
24.68% |
20.03% |
Net Nonoperating Expense Percent (NNEP) |
|
11.39% |
11.85% |
-4.92% |
153.21% |
-40.49% |
-62.00% |
160.62% |
46.40% |
56.04% |
Return On Investment Capital (ROIC_SIMPLE) |
|
17.57% |
21.08% |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
61.60% |
60.85% |
64.58% |
68.84% |
66.83% |
74.72% |
150.19% |
69.96% |
67.46% |
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 |
|
9.34% |
4.83% |
7.74% |
11.59% |
0.94% |
10.01% |
10.73% |
10.52% |
12.65% |
Earnings before Interest and Taxes (EBIT) |
|
2,109 |
2,332 |
2,278 |
1,250 |
1,959 |
1,134 |
793 |
864 |
2,477 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2,222 |
2,448 |
3,002 |
2,020 |
2,751 |
1,851 |
1,412 |
1,469 |
4,029 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.11 |
6.04 |
4.42 |
4.01 |
3.75 |
3.38 |
2.97 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
467.23 |
0.00 |
28.18 |
14.84 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
10.11 |
9.84 |
7.92 |
8.75 |
6.26 |
5.48 |
4.98 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
35.20 |
21.47 |
39.22 |
9.76 |
33.37 |
20.68 |
6.66 |
0.00 |
0.00 |
Dividend Yield |
|
1.35% |
1.39% |
1.65% |
1.45% |
2.02% |
2.23% |
13.74% |
3.72% |
3.76% |
Earnings Yield |
|
2.84% |
4.66% |
2.55% |
10.25% |
3.00% |
4.84% |
15.01% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.93 |
6.79 |
6.05 |
6.52 |
4.22 |
8.47 |
5.21 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
9.80 |
9.35 |
6.82 |
7.56 |
5.77 |
10.70 |
4.09 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
32.01 |
25.94 |
15.06 |
23.76 |
12.55 |
34.15 |
15.94 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
33.72 |
27.23 |
19.84 |
38.40 |
17.62 |
55.74 |
28.38 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
33.72 |
27.23 |
28.15 |
0.00 |
18.64 |
11.40 |
38.74 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.94 |
27.12 |
23.61 |
27.07 |
19.78 |
90.04 |
10.91 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
138.64 |
30.24 |
301.22 |
23.96 |
0.00 |
2.16 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.00 |
0.12 |
0.08 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.07 |
-0.27 |
-0.42 |
-0.35 |
-0.18 |
-0.36 |
-0.19 |
-0.02 |
-0.09 |
Leverage Ratio |
|
1.61 |
1.76 |
1.71 |
1.68 |
1.80 |
1.83 |
3.82 |
2.03 |
2.10 |
Compound Leverage Factor |
|
1.58 |
2.31 |
1.56 |
1.42 |
1.62 |
3.13 |
7.13 |
1.19 |
1.76 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.71% |
0.03% |
10.80% |
7.73% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.71% |
0.03% |
10.80% |
7.73% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
3.27% |
3.36% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
94.29% |
199.93% |
85.93% |
88.91% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
1.12 |
0.28 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.94 |
-3.46 |
0.41 |
-0.31 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.01 |
1.26 |
0.45 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.34 |
-9.48 |
0.46 |
-0.51 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
8.62 |
6.92 |
4.58 |
5.40 |
4.46 |
7.96 |
3.54 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.19% |
3.66% |
3.64% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.02 |
0.90 |
0.57 |
0.95 |
1.50 |
0.95 |
1.68 |
0.62 |
1.02 |
Quick Ratio |
|
0.89 |
0.75 |
0.44 |
0.71 |
1.11 |
0.62 |
2.99 |
0.49 |
0.82 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-544 |
458 |
1,495 |
159 |
1,440 |
-764 |
10,438 |
-872 |
0.00 |
Operating Cash Flow to CapEx |
|
404.78% |
430.33% |
321.85% |
364.07% |
510.23% |
140.96% |
375.59% |
390.94% |
329.72% |
Free Cash Flow to Firm to Interest Expense |
|
-4.35 |
3.01 |
7.63 |
0.81 |
7.39 |
-8.50 |
93.86 |
-2.44 |
0.00 |
Operating Cash Flow to Interest Expense |
|
19.66 |
15.40 |
9.77 |
9.05 |
8.95 |
4.31 |
23.02 |
5.68 |
7.40 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.80 |
11.82 |
6.73 |
6.56 |
7.19 |
2.50 |
5.82 |
4.23 |
5.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.39 |
0.34 |
0.30 |
0.32 |
0.34 |
0.69 |
0.51 |
0.20 |
0.44 |
Accounts Receivable Turnover |
|
6.57 |
6.20 |
6.23 |
5.75 |
5.16 |
9.53 |
3.97 |
3.72 |
8.77 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
17.43 |
15.78 |
14.47 |
12.13 |
10.32 |
21.71 |
7.89 |
5.63 |
12.70 |
Accounts Payable Turnover |
|
4.06 |
3.54 |
3.31 |
3.47 |
3.16 |
2.80 |
4.28 |
1.63 |
3.36 |
Days Sales Outstanding (DSO) |
|
55.54 |
58.85 |
58.55 |
63.48 |
70.69 |
154.12 |
91.90 |
98.16 |
41.64 |
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) |
|
90.01 |
103.13 |
110.22 |
105.32 |
115.55 |
260.62 |
170.70 |
223.27 |
108.54 |
Cash Conversion Cycle (CCC) |
|
-34.46 |
-44.27 |
-51.68 |
-41.85 |
-44.86 |
-107.35 |
-157.62 |
-125.12 |
-66.91 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
12,001 |
9,348 |
7,474 |
7,363 |
8,174 |
7,763 |
4,321 |
14,178 |
11,999 |
Invested Capital Turnover |
|
0.68 |
0.81 |
0.89 |
0.82 |
0.75 |
0.98 |
0.59 |
0.40 |
1.02 |
Increase / (Decrease) in Invested Capital |
|
2,653 |
1,874 |
111 |
-811 |
411 |
3,442 |
-9,857 |
2,179 |
0.00 |
Enterprise Value (EV) |
|
71,118 |
63,495 |
45,206 |
48,002 |
34,513 |
30,540 |
22,504 |
0.00 |
0.00 |
Market Capitalization |
|
73,355 |
66,823 |
52,474 |
55,516 |
37,436 |
32,337 |
27,393 |
0.00 |
0.00 |
Book Value per Share |
|
$26.16 |
$22.95 |
$24.45 |
$27.83 |
$20.06 |
$19.06 |
$12.98 |
$18.44 |
$0.00 |
Tangible Book Value per Share |
|
$0.34 |
($0.12) |
$3.83 |
$7.53 |
($0.51) |
($1.42) |
($0.14) |
($12.32) |
$0.00 |
Total Capital |
|
12,006 |
11,064 |
11,885 |
13,834 |
9,980 |
10,139 |
9,213 |
15,219 |
14,367 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
579 |
3.00 |
1,644 |
1,111 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-2,237 |
-3,328 |
-7,268 |
-7,514 |
-2,923 |
-1,797 |
-4,889 |
603 |
-1,257 |
Capital Expenditures (CapEx) |
|
607 |
544 |
595 |
487 |
342 |
498 |
549 |
519 |
905 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,914 |
-1,610 |
-3,149 |
-906 |
-464 |
-394 |
-873 |
-1,049 |
-1,185 |
Debt-free Net Working Capital (DFNWC) |
|
54 |
-312 |
-2,080 |
-128 |
1,323 |
431 |
1,833 |
-175 |
1,183 |
Net Working Capital (NWC) |
|
54 |
-312 |
-2,080 |
-128 |
1,323 |
-148 |
1,830 |
-1,819 |
72 |
Net Nonoperating Expense (NNE) |
|
-98 |
-363 |
268 |
-6,341 |
729 |
1,114 |
-3,442 |
-152 |
-704 |
Net Nonoperating Obligations (NNO) |
|
-5.00 |
-1,716 |
-4,411 |
-6,471 |
-1,806 |
-1,797 |
-4,889 |
603 |
-1,257 |
Total Depreciation and Amortization (D&A) |
|
113 |
116 |
724 |
770 |
792 |
717 |
619 |
605 |
1,552 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.37% |
-23.70% |
-47.52% |
-14.27% |
-7.75% |
-13.34% |
-31.74% |
-19.80% |
-9.71% |
Debt-free Net Working Capital to Revenue |
|
0.74% |
-4.59% |
-31.39% |
-2.02% |
22.11% |
7.30% |
33.32% |
-3.30% |
9.69% |
Net Working Capital to Revenue |
|
0.74% |
-4.59% |
-31.39% |
-2.02% |
22.11% |
-5.01% |
33.27% |
-49.65% |
0.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$5.81 |
$2.86 |
$11.96 |
$2.33 |
$3.24 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
456.01M |
6.00 |
3.00 |
11.00 |
2.00 |
479.53M |
483.42M |
620.79M |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$5.80 |
$2.85 |
$11.93 |
$2.33 |
$3.23 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
456.01M |
6.00 |
3.00 |
11.00 |
2.00 |
479.53M |
483.42M |
620.79M |
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 |
|
456.01M |
458.96M |
464.68M |
468.57M |
479.20M |
479.53M |
483.42M |
620.79M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,476 |
1,632 |
1,606 |
869 |
1,851 |
839 |
581 |
724 |
1,699 |
Normalized NOPAT Margin |
|
20.34% |
24.03% |
24.23% |
13.70% |
30.94% |
39.72% |
21.12% |
13.66% |
13.92% |
Pre Tax Income Margin |
|
28.51% |
45.08% |
31.42% |
16.60% |
29.48% |
16.44% |
60.14% |
9.57% |
17.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
16.87 |
15.34 |
11.62 |
6.38 |
10.05 |
13.91 |
6.10 |
2.42 |
6.15 |
NOPAT to Interest Expense |
|
16.87 |
15.34 |
8.19 |
-3.32 |
9.49 |
32.86 |
4.47 |
3.66 |
6.07 |
EBIT Less CapEx to Interest Expense |
|
12.02 |
11.76 |
8.59 |
3.89 |
8.29 |
3.90 |
0.94 |
0.97 |
3.90 |
NOPAT Less CapEx to Interest Expense |
|
12.02 |
11.76 |
5.16 |
-5.81 |
7.74 |
26.75 |
0.12 |
2.21 |
3.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
43.00% |
33.10% |
62.56% |
13.62% |
65.24% |
44.82% |
22.45% |
65.66% |
31.18% |
Augmented Payout Ratio |
|
71.95% |
73.14% |
158.37% |
38.23% |
83.07% |
152.05% |
540.14% |
134.20% |
84.31% |