| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
197,944,735.00 |
198,608,652.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
197,944,735.00 |
198,608,652.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
13.87% |
9.58% |
6.61% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
130.86% |
24.38% |
24.24% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
130.86% |
34.02% |
31.95% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
30.07% |
15.28% |
15.39% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
620.34% |
230.35% |
121.27% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
575.00% |
180.00% |
88.89% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
75.82% |
1,157.26% |
| 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% |
14.79% |
0.00% |
0.00% |
11.68% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
13.28% |
0.00% |
0.00% |
13.15% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
18.85% |
0.00% |
0.00% |
17.02% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
25.23% |
0.00% |
0.00% |
25.35% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
80.13% |
0.00% |
0.00% |
20.65% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
80.00% |
0.00% |
0.00% |
21.43% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-41.86% |
-88.40% |
0.00% |
-15.83% |
-17.03% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.20% |
37.23% |
38.95% |
37.01% |
36.82% |
39.83% |
| EBITDA Margin |
|
9.00% |
23.51% |
23.20% |
18.26% |
26.69% |
27.04% |
| Operating Margin |
|
18.72% |
19.12% |
20.99% |
19.54% |
19.63% |
22.16% |
| EBIT Margin |
|
9.00% |
17.29% |
17.90% |
18.26% |
21.15% |
22.16% |
| Profit (Net Income) Margin |
|
-1.65% |
4.42% |
6.94% |
7.52% |
13.33% |
14.40% |
| Tax Burden Percent |
|
81.73% |
76.74% |
76.28% |
76.62% |
78.63% |
78.18% |
| Interest Burden Percent |
|
-22.35% |
33.33% |
50.82% |
53.74% |
80.19% |
83.14% |
| Effective Tax Rate |
|
0.00% |
23.26% |
23.73% |
23.38% |
21.37% |
21.82% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
24.67% |
27.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
23.65% |
26.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
96.51% |
88.91% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
121.18% |
116.90% |
| 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% |
12.79% |
13.36% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.06% |
8.68% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
121.18% |
116.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
50 |
57 |
72 |
66 |
66 |
83 |
| NOPAT Margin |
|
13.10% |
14.67% |
16.01% |
14.97% |
15.44% |
17.33% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.76% |
1.02% |
1.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
2.74% |
2.81% |
3.46% |
| Cost of Revenue to Revenue |
|
62.80% |
62.77% |
61.05% |
62.99% |
63.18% |
60.17% |
| SG&A Expenses to Revenue |
|
18.48% |
18.11% |
17.97% |
17.47% |
17.19% |
17.67% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
18.48% |
18.11% |
17.97% |
17.47% |
17.19% |
17.67% |
| Earnings before Interest and Taxes (EBIT) |
|
35 |
67 |
80 |
80 |
90 |
106 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
92 |
104 |
80 |
114 |
129 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.80 |
10.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.41 |
3.04 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
29.81 |
30.14 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.35% |
3.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.43 |
2.73 |
3.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.42 |
4.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.39 |
16.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.18 |
21.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.30 |
27.53 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.27 |
23.11 |
| 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 |
-18.51 |
4.44 |
3.75 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
-16.92 |
4.00 |
3.35 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-17.32 |
4.08 |
3.37 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
-21.29 |
6.71 |
5.86 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
-11.44 |
5.38 |
4.87 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
105.71% |
81.63% |
78.93% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.12% |
8.12% |
8.23% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
96.59% |
73.50% |
70.69% |
| 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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
-5.71% |
18.37% |
21.07% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.60 |
4.27 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.23 |
3.86 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.14 |
3.83 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.77 |
7.30 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.15 |
6.59 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.00 |
6.54 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.76 |
2.11 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.41 |
1.37 |
1.43 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.76 |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-2,160 |
-2,120 |
-2,116 |
| Operating Cash Flow to CapEx |
|
0.00% |
544.94% |
64.88% |
0.00% |
1,559.64% |
783.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-58.46 |
-118.49 |
-118.82 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
1.01 |
0.13 |
0.00 |
4.46 |
3.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.83 |
-0.07 |
0.00 |
4.18 |
3.25 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.60 |
0.60 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.91 |
6.28 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.69 |
7.38 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.83 |
6.94 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.01 |
6.45 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
52.80 |
58.14 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
54.54 |
49.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
52.06 |
56.63 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
55.28 |
50.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,226 |
2,186 |
2,199 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.60 |
1.62 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,226 |
2,186 |
2,199 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,192 |
5,975 |
7,097 |
| Market Capitalization |
|
826 |
826 |
826 |
826 |
4,216 |
5,398 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.80) |
$2.17 |
$2.53 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($9.27) |
($5.02) |
($4.58) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
2,389 |
2,341 |
2,385 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
2,526 |
1,911 |
1,882 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2,308 |
1,721 |
1,686 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
2,366 |
1,759 |
1,699 |
| Capital Expenditures (CapEx) |
|
0.00 |
8.34 |
8.12 |
0.00 |
5.12 |
8.46 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
265 |
224 |
238 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
424 |
377 |
422 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
207 |
187 |
225 |
| Net Nonoperating Expense (NNE) |
|
57 |
40 |
41 |
33 |
8.98 |
14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
2,362 |
1,755 |
1,696 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
24 |
24 |
0.00 |
24 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.85% |
13.41% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
21.57% |
23.74% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.69% |
12.68% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.19 |
$0.29 |
$0.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
171.42M |
197.87M |
198.57M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.19 |
$0.28 |
$0.34 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
174.95M |
203.28M |
203.55M |
| 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 |
197.40M |
198.61M |
198.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
50 |
57 |
72 |
66 |
66 |
83 |
| Normalized NOPAT Margin |
|
13.10% |
14.67% |
16.01% |
14.97% |
15.44% |
17.33% |
| Pre Tax Income Margin |
|
-2.01% |
5.76% |
9.10% |
9.81% |
16.96% |
18.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.82 |
1.50 |
2.03 |
2.16 |
5.05 |
5.93 |
| NOPAT to Interest Expense |
|
1.19 |
1.27 |
1.82 |
1.77 |
3.68 |
4.64 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
1.31 |
1.83 |
0.00 |
4.76 |
5.46 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.09 |
1.61 |
0.00 |
3.40 |
4.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.04% |
2.16% |