Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
-11.33% |
-4.91% |
-9.83% |
EBITDA Growth |
0.00% |
-32.54% |
36.93% |
-18.22% |
EBIT Growth |
0.00% |
-45.49% |
61.13% |
-24.52% |
NOPAT Growth |
0.00% |
-47.79% |
64.20% |
-22.62% |
Net Income Growth |
0.00% |
-50.22% |
70.61% |
-29.86% |
EPS Growth |
0.00% |
-51.64% |
75.71% |
-29.58% |
Operating Cash Flow Growth |
0.00% |
697.47% |
-36.67% |
15.44% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
108.96% |
3.81% |
Invested Capital Growth |
0.00% |
0.00% |
6.76% |
2.88% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
-2.46% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.88% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.73% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.54% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
1.02% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
2.34% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-17.97% |
8.63% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
4.67% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
9.72% |
9.33% |
12.82% |
12.56% |
EBITDA Margin |
7.05% |
5.37% |
7.73% |
7.01% |
Operating Margin |
5.57% |
3.33% |
5.67% |
4.75% |
EBIT Margin |
5.59% |
3.44% |
5.82% |
4.88% |
Profit (Net Income) Margin |
4.92% |
2.76% |
4.96% |
3.86% |
Tax Burden Percent |
78.77% |
77.47% |
78.68% |
80.55% |
Interest Burden Percent |
111.78% |
103.79% |
108.21% |
98.21% |
Effective Tax Rate |
21.23% |
22.53% |
21.32% |
19.45% |
Return on Invested Capital (ROIC) |
0.00% |
18.15% |
14.42% |
10.65% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
7.98% |
-8.45% |
8.72% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-0.88% |
0.56% |
-0.34% |
Return on Equity (ROE) |
0.00% |
17.27% |
14.97% |
10.30% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-181.85% |
7.88% |
7.81% |
Operating Return on Assets (OROA) |
0.00% |
7.03% |
11.01% |
7.88% |
Return on Assets (ROA) |
0.00% |
5.65% |
9.37% |
6.23% |
Return on Common Equity (ROCE) |
0.00% |
15.39% |
13.27% |
9.17% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
9.69% |
17.26% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
178 |
93 |
153 |
118 |
NOPAT Margin |
4.39% |
2.58% |
4.46% |
3.83% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
10.18% |
22.87% |
1.93% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
8.78% |
Cost of Revenue to Revenue |
90.28% |
90.67% |
87.18% |
87.44% |
SG&A Expenses to Revenue |
4.43% |
5.57% |
6.54% |
7.49% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
4.15% |
5.99% |
7.15% |
7.81% |
Earnings before Interest and Taxes (EBIT) |
228 |
124 |
200 |
151 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
287 |
194 |
265 |
217 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
1.68 |
1.17 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
2.00 |
1.36 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.48 |
0.41 |
Price to Earnings (P/E) |
0.00 |
0.00 |
10.69 |
11.34 |
Dividend Yield |
0.00% |
0.00% |
0.49% |
2.59% |
Earnings Yield |
0.00% |
0.00% |
9.36% |
8.82% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.60 |
1.16 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.51 |
0.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
6.63 |
6.05 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
8.80 |
8.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
11.49 |
11.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
8.81 |
5.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
21.03 |
15.10 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.02 |
0.13 |
0.13 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.00 |
-0.11 |
-0.07 |
-0.04 |
Leverage Ratio |
0.00 |
1.53 |
1.60 |
1.65 |
Compound Leverage Factor |
0.00 |
1.59 |
1.73 |
1.62 |
Debt to Total Capital |
0.00% |
1.94% |
11.70% |
11.23% |
Short-Term Debt to Total Capital |
0.00% |
1.94% |
11.70% |
11.06% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.17% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
10.67% |
10.45% |
9.17% |
Common Equity to Total Capital |
0.00% |
87.40% |
77.86% |
79.60% |
Debt to EBITDA |
0.00 |
0.12 |
0.56 |
0.70 |
Net Debt to EBITDA |
0.00 |
-0.64 |
-0.10 |
-0.31 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.01 |
Debt to NOPAT |
0.00 |
0.24 |
0.97 |
1.28 |
Net Debt to NOPAT |
0.00 |
-1.34 |
-0.18 |
-0.57 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.02 |
Altman Z-Score |
0.00 |
0.00 |
3.83 |
3.19 |
Noncontrolling Interest Sharing Ratio |
0.00% |
10.88% |
11.35% |
11.06% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
2.05 |
1.62 |
1.66 |
Quick Ratio |
0.00 |
1.05 |
0.83 |
0.75 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-934 |
84 |
87 |
Operating Cash Flow to CapEx |
108.52% |
692.31% |
192.94% |
176.61% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-311.17 |
13.94 |
12.23 |
Operating Cash Flow to Interest Expense |
13.17 |
105.00 |
33.25 |
32.44 |
Operating Cash Flow Less CapEx to Interest Expense |
1.03 |
89.83 |
16.02 |
14.07 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
2.04 |
1.89 |
1.62 |
Accounts Receivable Turnover |
0.00 |
7.71 |
7.29 |
6.79 |
Inventory Turnover |
0.00 |
7.89 |
7.29 |
6.54 |
Fixed Asset Turnover |
0.00 |
8.71 |
7.72 |
6.05 |
Accounts Payable Turnover |
0.00 |
8.13 |
7.64 |
6.91 |
Days Sales Outstanding (DSO) |
0.00 |
47.35 |
50.04 |
53.77 |
Days Inventory Outstanding (DIO) |
0.00 |
46.28 |
50.04 |
55.82 |
Days Payable Outstanding (DPO) |
0.00 |
44.88 |
47.75 |
52.83 |
Cash Conversion Cycle (CCC) |
0.00 |
48.75 |
52.33 |
56.76 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
1,027 |
1,096 |
1,128 |
Invested Capital Turnover |
0.00 |
7.03 |
3.23 |
2.78 |
Increase / (Decrease) in Invested Capital |
0.00 |
1,027 |
69 |
32 |
Enterprise Value (EV) |
0.00 |
0.00 |
1,758 |
1,311 |
Market Capitalization |
0.00 |
0.00 |
1,653 |
1,256 |
Book Value per Share |
$0.00 |
$20.87 |
$19.56 |
$21.17 |
Tangible Book Value per Share |
$0.00 |
$17.59 |
$16.45 |
$18.26 |
Total Capital |
0.00 |
1,177 |
1,266 |
1,349 |
Total Debt |
0.00 |
23 |
148 |
152 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
2.30 |
Net Debt |
0.00 |
-125 |
-27 |
-68 |
Capital Expenditures (CapEx) |
36 |
46 |
103 |
130 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
493 |
491 |
473 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
525 |
531 |
566 |
Net Working Capital (NWC) |
0.00 |
503 |
383 |
417 |
Net Nonoperating Expense (NNE) |
-22 |
-6.51 |
-17 |
-0.89 |
Net Nonoperating Obligations (NNO) |
0.00 |
-128 |
-21 |
-70 |
Total Depreciation and Amortization (D&A) |
60 |
70 |
65 |
66 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
13.65% |
14.32% |
15.30% |
Debt-free Net Working Capital to Revenue |
0.00% |
14.56% |
15.49% |
18.30% |
Net Working Capital to Revenue |
0.00% |
13.93% |
11.18% |
13.48% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$3.14 |
$2.24 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
49.30M |
49.50M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$3.11 |
$2.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
49.80M |
50.50M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
50.39M |
50.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
170 |
92 |
154 |
126 |
Normalized NOPAT Margin |
4.17% |
2.54% |
4.49% |
4.09% |
Pre Tax Income Margin |
6.25% |
3.57% |
6.30% |
4.79% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
75.83 |
41.33 |
33.30 |
21.24 |
NOPAT to Interest Expense |
59.49 |
31.06 |
25.50 |
16.68 |
EBIT Less CapEx to Interest Expense |
63.70 |
26.17 |
16.07 |
2.87 |
NOPAT Less CapEx to Interest Expense |
47.36 |
15.90 |
8.27 |
-1.69 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
17.57% |
20.26% |
98.00% |
40.99% |
Augmented Payout Ratio |
17.57% |
20.26% |
98.00% |
40.99% |