| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
158,747,545.00 |
158,804,273.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
158,747,545.00 |
158,804,273.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
6.84% |
10.48% |
11.13% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-12.50% |
-8.98% |
-1.53% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-12.50% |
-12.77% |
-1.49% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-104.79% |
-8.69% |
49.30% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-106.08% |
-25.00% |
35.35% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-37.65% |
22.95% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
24.38% |
74.67% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
15.16% |
0.00% |
0.00% |
15.84% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
6.53% |
0.00% |
0.00% |
15.25% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
7.45% |
0.00% |
0.00% |
21.34% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-24.32% |
0.00% |
0.00% |
23.74% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-29.29% |
0.00% |
0.00% |
27.62% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-28.24% |
0.00% |
0.00% |
41.51% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-41.82% |
-6.25% |
0.00% |
19.88% |
31.66% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.60% |
35.67% |
35.04% |
31.99% |
31.89% |
32.23% |
| EBITDA Margin |
|
22.05% |
27.31% |
25.27% |
18.06% |
22.50% |
22.39% |
| Operating Margin |
|
22.16% |
19.73% |
19.75% |
14.34% |
15.84% |
17.16% |
| EBIT Margin |
|
22.05% |
20.96% |
19.55% |
18.06% |
16.55% |
17.33% |
| Profit (Net Income) Margin |
|
16.32% |
15.61% |
9.58% |
-0.93% |
10.60% |
11.67% |
| Tax Burden Percent |
|
75.13% |
74.47% |
49.75% |
-5.20% |
77.21% |
76.14% |
| Interest Burden Percent |
|
98.50% |
100.00% |
98.51% |
98.86% |
82.93% |
88.44% |
| Effective Tax Rate |
|
24.87% |
25.00% |
50.75% |
105.20% |
22.79% |
23.86% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
36.99% |
40.56% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
34.19% |
37.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.90% |
24.81% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
63.90% |
65.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.46% |
11.99% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.34% |
8.08% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
64.50% |
65.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
151 |
133 |
100 |
-7.23 |
121 |
150 |
| NOPAT Margin |
|
16.65% |
14.80% |
9.73% |
-0.75% |
12.23% |
13.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-1.33% |
2.80% |
3.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.21% |
3.52% |
4.21% |
| Cost of Revenue to Revenue |
|
63.40% |
64.33% |
64.96% |
68.01% |
68.11% |
67.77% |
| SG&A Expenses to Revenue |
|
11.80% |
10.37% |
10.16% |
11.66% |
10.90% |
10.71% |
| R&D to Revenue |
|
2.32% |
2.45% |
2.23% |
2.68% |
2.83% |
2.18% |
| Operating Expenses to Revenue |
|
14.44% |
15.94% |
15.30% |
17.65% |
16.04% |
15.07% |
| Earnings before Interest and Taxes (EBIT) |
|
200 |
188 |
202 |
175 |
164 |
199 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
200 |
245 |
261 |
175 |
223 |
257 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.16 |
8.90 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.57 |
19.56 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.05 |
3.45 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
64.53 |
67.25 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.17% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.55% |
1.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.05 |
5.75 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.34 |
3.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.21 |
17.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.40 |
23.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
53.33 |
51.79 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.88 |
25.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
1.34 |
1.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.10 |
1.33 |
1.24 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.08 |
0.79 |
0.66 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.65 |
3.90 |
3.73 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.63 |
3.24 |
3.30 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.91% |
57.23% |
55.39% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
0.17% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.91% |
57.06% |
55.22% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
-1.35% |
-0.41% |
0.06% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
92.44% |
43.18% |
44.55% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.26 |
2.27 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.33 |
1.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.25 |
2.26 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.92 |
6.73 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.66 |
3.58 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.89 |
6.71 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.67 |
2.98 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.95% |
0.13% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.53 |
1.43 |
1.46 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.86 |
0.93 |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-2,923 |
-2,511 |
-2,488 |
| Operating Cash Flow to CapEx |
|
0.00% |
410.26% |
192.31% |
0.00% |
261.84% |
188.49% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1,461.62 |
-86.58 |
-108.17 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
160.00 |
75.00 |
0.00 |
6.86 |
11.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
121.00 |
36.00 |
0.00 |
4.24 |
5.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.69 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.30 |
6.10 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.88 |
4.27 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.91 |
1.93 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.00 |
3.02 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
57.96 |
59.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
93.99 |
85.56 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
121.49 |
121.02 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
30.46 |
24.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,916 |
2,632 |
2,638 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.02 |
3.10 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,916 |
2,632 |
2,638 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13,279 |
15,173 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
12,132 |
14,123 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$20.34 |
$9.37 |
$9.99 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$14.93 |
$3.91 |
$4.55 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
3,492 |
3,444 |
3,560 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
311 |
1,971 |
1,972 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
311 |
1,965 |
1,966 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-265 |
1,161 |
1,048 |
| Capital Expenditures (CapEx) |
|
0.00 |
39 |
78 |
0.00 |
76 |
139 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
235 |
95 |
64 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
652 |
737 |
814 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
652 |
731 |
808 |
| Net Nonoperating Expense (NNE) |
|
3.01 |
-7.25 |
1.46 |
1.77 |
16 |
16 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-265 |
1,159 |
1,050 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
57 |
59 |
0.00 |
59 |
58 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.39% |
1.56% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.52% |
19.88% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
18.37% |
19.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
$0.75 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
158.73M |
158.80M |
158.80M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
$0.75 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
158.73M |
159.30M |
159.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
158.73M |
158.80M |
158.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
153 |
154 |
164 |
120 |
139 |
169 |
| Normalized NOPAT Margin |
|
16.90% |
17.14% |
15.86% |
12.35% |
14.02% |
14.72% |
| Pre Tax Income Margin |
|
21.72% |
20.96% |
19.26% |
17.85% |
13.72% |
15.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
66.67 |
188.00 |
101.00 |
87.50 |
5.66 |
8.65 |
| NOPAT to Interest Expense |
|
50.34 |
132.75 |
50.23 |
-3.62 |
4.18 |
6.52 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
149.00 |
62.00 |
0.00 |
3.03 |
2.61 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
93.75 |
11.23 |
0.00 |
1.56 |
0.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
604.80% |
534.74% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
604.80% |
534.74% |