| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
198,673,143.00 |
195,512,309.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
198,673,143.00 |
195,512,309.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
2.07 |
2.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
7.47% |
37.40% |
32.91% |
11.88% |
11.03% |
2.77% |
| EBITDA Growth |
|
0.00% |
15.36% |
70.12% |
60.52% |
-1.08% |
2.13% |
0.66% |
| EBIT Growth |
|
0.00% |
19.35% |
129.73% |
82.35% |
-7.23% |
-2.84% |
1.11% |
| NOPAT Growth |
|
0.00% |
12.00% |
132.83% |
83.30% |
-14.84% |
-9.30% |
1.61% |
| Net Income Growth |
|
0.00% |
2.78% |
508.11% |
158.22% |
-25.30% |
-18.27% |
6.45% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.93% |
8.45% |
| Operating Cash Flow Growth |
|
0.00% |
10.31% |
-114.49% |
1,393.55% |
54.86% |
-41.91% |
4.67% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
89.37% |
190.56% |
-15.68% |
-109.60% |
774.39% |
| Invested Capital Growth |
|
0.00% |
0.00% |
22.94% |
11.84% |
9.07% |
18.41% |
-0.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.96% |
12.13% |
-6.07% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.65% |
1.44% |
4.46% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.97% |
-3.88% |
4.20% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.70% |
-10.26% |
13.49% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.87% |
-19.48% |
25.43% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
0.47% |
0.95% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-400.00% |
210.85% |
-42.61% |
-8.68% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-78.14% |
19.23% |
1,951.89% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.43% |
12.96% |
-2.89% |
-2.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.28% |
24.11% |
25.58% |
26.99% |
26.61% |
26.61% |
26.93% |
| EBITDA Margin |
|
8.65% |
9.28% |
11.49% |
13.88% |
12.27% |
12.27% |
12.02% |
| Operating Margin |
|
4.57% |
5.08% |
8.49% |
11.65% |
9.66% |
9.66% |
9.44% |
| EBIT Margin |
|
4.57% |
5.08% |
8.49% |
11.65% |
9.66% |
9.66% |
9.51% |
| Profit (Net Income) Margin |
|
1.06% |
1.02% |
4.50% |
8.74% |
5.83% |
5.83% |
6.04% |
| Tax Burden Percent |
|
85.71% |
80.43% |
81.52% |
81.95% |
75.22% |
75.22% |
76.11% |
| Interest Burden Percent |
|
27.10% |
24.86% |
64.94% |
91.48% |
80.25% |
80.25% |
83.49% |
| Effective Tax Rate |
|
14.29% |
19.57% |
18.48% |
18.05% |
24.78% |
24.78% |
23.89% |
| Return on Invested Capital (ROIC) |
|
0.00% |
11.08% |
11.58% |
18.16% |
14.01% |
14.56% |
13.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.78% |
4.33% |
14.23% |
7.97% |
9.39% |
9.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.85% |
5.52% |
9.24% |
6.73% |
11.76% |
10.32% |
| Return on Equity (ROE) |
|
0.00% |
9.24% |
17.10% |
27.40% |
20.75% |
26.32% |
24.01% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-188.92% |
-9.01% |
6.98% |
5.33% |
-2.29% |
14.31% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.71% |
10.17% |
16.59% |
13.34% |
13.15% |
12.16% |
| Return on Assets (ROA) |
|
0.00% |
0.94% |
5.38% |
12.44% |
8.05% |
7.93% |
7.73% |
| Return on Common Equity (ROCE) |
|
0.00% |
9.24% |
13.81% |
19.85% |
17.08% |
25.13% |
23.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.62% |
16.98% |
33.26% |
25.56% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
133 |
149 |
346 |
635 |
541 |
541 |
550 |
| NOPAT Margin |
|
3.92% |
4.09% |
6.92% |
9.55% |
7.27% |
7.27% |
7.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
11.87% |
7.24% |
3.93% |
6.04% |
5.17% |
4.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
16.41% |
13.40% |
13.40% |
13.02% |
| Cost of Revenue to Revenue |
|
76.72% |
75.89% |
74.42% |
73.01% |
73.39% |
73.39% |
73.07% |
| SG&A Expenses to Revenue |
|
15.02% |
15.27% |
14.33% |
13.23% |
14.49% |
14.49% |
15.09% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
18.71% |
19.03% |
17.09% |
15.34% |
16.95% |
16.95% |
17.48% |
| Earnings before Interest and Taxes (EBIT) |
|
155 |
185 |
425 |
775 |
719 |
719 |
727 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
293 |
338 |
575 |
923 |
913 |
913 |
919 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.87 |
4.35 |
3.05 |
6.60 |
6.60 |
5.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.21 |
0.19 |
1.15 |
0.80 |
1.51 |
1.51 |
1.36 |
| Price to Earnings (P/E) |
|
19.38 |
18.86 |
34.74 |
14.56 |
27.28 |
27.28 |
23.66 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
5.16% |
5.30% |
2.88% |
6.87% |
3.67% |
3.67% |
4.23% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.96 |
2.35 |
1.97 |
3.36 |
3.36 |
3.11 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.71 |
1.55 |
1.09 |
1.82 |
1.82 |
1.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.64 |
13.47 |
7.88 |
14.83 |
14.83 |
13.53 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
13.96 |
18.22 |
9.39 |
18.83 |
18.83 |
17.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
17.35 |
22.35 |
11.45 |
25.04 |
25.04 |
22.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.06 |
0.00 |
18.14 |
21.81 |
21.81 |
19.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
29.80 |
65.80 |
0.00 |
21.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
2.83 |
0.80 |
0.61 |
1.27 |
1.27 |
1.04 |
| Long-Term Debt to Equity |
|
0.00 |
2.81 |
0.80 |
0.60 |
1.26 |
1.26 |
1.02 |
| Financial Leverage |
|
0.00 |
2.35 |
1.27 |
0.65 |
0.84 |
1.25 |
1.09 |
| Leverage Ratio |
|
0.00 |
4.90 |
3.18 |
2.20 |
2.58 |
3.32 |
3.11 |
| Compound Leverage Factor |
|
0.00 |
1.22 |
2.06 |
2.02 |
2.07 |
2.66 |
2.59 |
| Debt to Total Capital |
|
0.00% |
73.87% |
44.55% |
37.71% |
56.03% |
56.03% |
50.88% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.42% |
0.45% |
0.39% |
0.59% |
0.59% |
0.57% |
| Long-Term Debt to Total Capital |
|
0.00% |
73.45% |
44.09% |
37.32% |
55.44% |
55.44% |
50.31% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
15.32% |
17.14% |
1.88% |
1.88% |
1.82% |
| Common Equity to Total Capital |
|
0.00% |
26.13% |
40.13% |
45.15% |
42.08% |
42.08% |
47.30% |
| Debt to EBITDA |
|
0.00 |
6.70 |
2.56 |
1.58 |
2.48 |
2.48 |
2.34 |
| Net Debt to EBITDA |
|
0.00 |
5.57 |
2.56 |
1.39 |
2.47 |
2.47 |
2.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
6.66 |
2.53 |
1.56 |
2.45 |
2.45 |
2.31 |
| Debt to NOPAT |
|
0.00 |
15.22 |
4.25 |
2.30 |
4.18 |
4.18 |
3.91 |
| Net Debt to NOPAT |
|
0.00 |
12.66 |
4.24 |
2.02 |
4.17 |
4.17 |
3.51 |
| Long-Term Debt to NOPAT |
|
0.00 |
15.13 |
4.20 |
2.27 |
4.14 |
4.14 |
3.87 |
| Altman Z-Score |
|
0.00 |
1.47 |
3.05 |
3.65 |
3.66 |
3.66 |
3.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
19.22% |
27.56% |
17.66% |
4.52% |
3.98% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.56 |
2.11 |
3.05 |
2.34 |
2.34 |
2.63 |
| Quick Ratio |
|
0.00 |
1.80 |
1.05 |
1.56 |
1.24 |
1.24 |
1.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,536 |
-270 |
244 |
206 |
-85 |
575 |
| Operating Cash Flow to CapEx |
|
1,385.71% |
1,783.33% |
-155.00% |
1,604.00% |
1,774.29% |
1,774.29% |
1,413.04% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-18.25 |
-1.81 |
3.70 |
1.45 |
-0.60 |
4.79 |
| Operating Cash Flow to Interest Expense |
|
1.72 |
1.54 |
-0.21 |
6.08 |
4.37 |
4.37 |
5.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.59 |
1.45 |
-0.34 |
5.70 |
4.13 |
4.13 |
5.03 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.93 |
1.20 |
1.42 |
1.38 |
1.36 |
1.28 |
| Accounts Receivable Turnover |
|
0.00 |
6.54 |
6.95 |
7.23 |
7.36 |
7.30 |
7.23 |
| Inventory Turnover |
|
0.00 |
7.20 |
6.01 |
5.10 |
5.59 |
6.52 |
5.90 |
| Fixed Asset Turnover |
|
0.00 |
42.35 |
55.60 |
66.84 |
54.51 |
46.65 |
44.20 |
| Accounts Payable Turnover |
|
0.00 |
8.48 |
7.97 |
8.93 |
10.49 |
10.25 |
10.41 |
| Days Sales Outstanding (DSO) |
|
0.00 |
55.82 |
52.55 |
50.46 |
49.57 |
50.01 |
50.45 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
50.71 |
60.77 |
71.52 |
65.33 |
55.94 |
61.86 |
| Days Payable Outstanding (DPO) |
|
0.00 |
43.05 |
45.77 |
40.85 |
34.79 |
35.62 |
35.08 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
63.48 |
67.55 |
81.13 |
80.11 |
70.33 |
77.23 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
2,685 |
3,301 |
3,692 |
4,027 |
4,027 |
4,002 |
| Invested Capital Turnover |
|
0.00 |
2.71 |
1.67 |
1.90 |
1.93 |
2.00 |
1.90 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2,685 |
616 |
391 |
335 |
626 |
-25 |
| Enterprise Value (EV) |
|
0.00 |
2,582 |
7,743 |
7,274 |
13,542 |
13,542 |
12,438 |
| Market Capitalization |
|
698 |
698 |
5,767 |
5,329 |
11,213 |
11,213 |
10,433 |
| Book Value per Share |
|
$0.00 |
$22.96 |
$5.39 |
$7.10 |
$8.55 |
$8.55 |
$10.21 |
| Tangible Book Value per Share |
|
$0.00 |
($45.04) |
($4.31) |
($2.37) |
($5.71) |
($5.71) |
($3.82) |
| Total Capital |
|
0.00 |
3,066 |
3,302 |
3,869 |
4,035 |
4,035 |
4,222 |
| Total Debt |
|
0.00 |
2,265 |
1,471 |
1,459 |
2,261 |
2,261 |
2,148 |
| Total Long-Term Debt |
|
0.00 |
2,252 |
1,456 |
1,444 |
2,237 |
2,237 |
2,124 |
| Net Debt |
|
0.00 |
1,884 |
1,470 |
1,282 |
2,253 |
2,253 |
1,928 |
| Capital Expenditures (CapEx) |
|
14 |
12 |
20 |
25 |
35 |
35 |
46 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
447 |
942 |
1,323 |
1,175 |
1,175 |
1,232 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
828 |
943 |
1,500 |
1,183 |
1,183 |
1,452 |
| Net Working Capital (NWC) |
|
0.00 |
815 |
928 |
1,485 |
1,159 |
1,159 |
1,428 |
| Net Nonoperating Expense (NNE) |
|
97 |
112 |
121 |
54 |
107 |
107 |
88 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,884 |
1,470 |
1,282 |
2,253 |
2,253 |
1,928 |
| Total Depreciation and Amortization (D&A) |
|
138 |
153 |
150 |
148 |
194 |
194 |
192 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
12.27% |
18.82% |
19.89% |
15.79% |
15.79% |
16.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
22.73% |
18.84% |
22.55% |
15.90% |
15.90% |
18.99% |
| Net Working Capital to Revenue |
|
0.00% |
22.38% |
18.55% |
22.33% |
15.58% |
15.58% |
18.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.57 |
$2.16 |
$2.14 |
$2.14 |
$2.32 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
159.19M |
169.48M |
191.62M |
191.62M |
189.72M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.55 |
$2.13 |
$2.13 |
$2.13 |
$2.31 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
244.45M |
246.22M |
201.44M |
201.44M |
197.86M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
245.92M |
246.07M |
197.89M |
197.89M |
194.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
133 |
149 |
346 |
635 |
541 |
541 |
550 |
| Normalized NOPAT Margin |
|
3.92% |
4.09% |
6.92% |
9.55% |
7.27% |
7.27% |
7.19% |
| Pre Tax Income Margin |
|
1.24% |
1.26% |
5.52% |
10.66% |
7.75% |
7.75% |
7.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.37 |
1.33 |
2.85 |
11.74 |
5.06 |
5.06 |
6.06 |
| NOPAT to Interest Expense |
|
1.18 |
1.07 |
2.33 |
9.62 |
3.81 |
3.81 |
4.58 |
| EBIT Less CapEx to Interest Expense |
|
1.25 |
1.24 |
2.72 |
11.36 |
4.82 |
4.82 |
5.68 |
| NOPAT Less CapEx to Interest Expense |
|
1.05 |
0.98 |
2.19 |
9.24 |
3.56 |
3.56 |
4.20 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
863.89% |
40.54% |
23.11% |
9.81% |
2.53% |
2.53% |
1.52% |
| Augmented Payout Ratio |
|
863.89% |
40.54% |
26.67% |
9.81% |
43.09% |
43.09% |
35.06% |