| DEI Shares Outstanding |
|
0.00 |
0.00 |
94,877,706.00 |
94,899,194.00 |
94,929,179.00 |
95,040,517.00 |
95,040,517.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
94,877,706.00 |
94,899,194.00 |
94,929,179.00 |
95,040,517.00 |
95,040,517.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.08 |
0.91 |
1.31 |
1.32 |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
4.30% |
36.77% |
35.01% |
2.75% |
2.79% |
8.23% |
| EBITDA Growth |
|
0.00% |
19.82% |
-34.26% |
344.66% |
28.45% |
5.21% |
-17.06% |
| EBIT Growth |
|
0.00% |
29.58% |
-100.39% |
71,862.55% |
49.01% |
8.74% |
-26.49% |
| NOPAT Growth |
|
0.00% |
28.92% |
-113.08% |
3,522.46% |
3.01% |
-10.51% |
-32.89% |
| Net Income Growth |
|
0.00% |
2.69% |
-76.15% |
557.82% |
39.30% |
-7.89% |
-42.84% |
| EPS Growth |
|
0.00% |
-5.05% |
-110.64% |
1,010.00% |
42.86% |
1.54% |
-59.85% |
| Operating Cash Flow Growth |
|
0.00% |
92.13% |
-88.67% |
1,358.53% |
15.53% |
-4.81% |
-53.10% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-391.74% |
117.81% |
12.43% |
-18.05% |
-93.87% |
| Invested Capital Growth |
|
0.00% |
0.00% |
434.39% |
-5.01% |
-6.88% |
-5.22% |
6.04% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
7.26% |
7.68% |
5.79% |
7.48% |
8.42% |
8.47% |
7.79% |
| EBITDA Margin |
|
2.07% |
2.37% |
1.14% |
3.76% |
4.70% |
4.81% |
3.69% |
| Operating Margin |
|
1.14% |
1.54% |
-0.15% |
2.18% |
3.30% |
3.31% |
2.43% |
| EBIT Margin |
|
1.24% |
1.54% |
0.00% |
2.32% |
3.36% |
3.55% |
2.41% |
| Profit (Net Income) Margin |
|
1.67% |
1.64% |
0.29% |
1.39% |
1.89% |
1.69% |
0.89% |
| Tax Burden Percent |
|
162.29% |
120.56% |
-79.24% |
82.25% |
75.61% |
59.85% |
48.73% |
| Interest Burden Percent |
|
82.67% |
88.18% |
8,280.31% |
73.12% |
74.35% |
79.57% |
75.98% |
| Effective Tax Rate |
|
24.12% |
30.68% |
0.00% |
-18.84% |
21.17% |
31.57% |
42.21% |
| Return on Invested Capital (ROIC) |
|
0.00% |
22.72% |
-0.47% |
9.76% |
10.68% |
10.18% |
6.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.98% |
6.47% |
-1.57% |
1.46% |
-0.42% |
-4.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-2.02% |
2.23% |
-1.04% |
0.68% |
-0.14% |
-1.23% |
| Return on Equity (ROE) |
|
0.00% |
20.71% |
1.76% |
8.72% |
11.37% |
10.04% |
5.58% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-177.28% |
-137.42% |
14.90% |
17.81% |
15.54% |
0.95% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.55% |
-0.01% |
4.01% |
6.05% |
6.69% |
5.01% |
| Return on Assets (ROA) |
|
0.00% |
3.78% |
0.52% |
2.41% |
3.40% |
3.18% |
1.85% |
| Return on Common Equity (ROCE) |
|
0.00% |
16.10% |
1.47% |
7.62% |
10.00% |
8.94% |
5.05% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.32% |
1.57% |
9.63% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
47 |
-6.09 |
208 |
215 |
192 |
129 |
| NOPAT Margin |
|
0.87% |
1.07% |
-0.10% |
2.60% |
2.60% |
2.27% |
1.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
17.74% |
-6.94% |
11.32% |
9.22% |
10.60% |
11.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
8.29% |
8.73% |
8.17% |
5.52% |
| Cost of Revenue to Revenue |
|
92.74% |
92.32% |
94.21% |
92.52% |
91.58% |
91.53% |
92.21% |
| SG&A Expenses to Revenue |
|
6.09% |
6.09% |
5.44% |
5.44% |
5.75% |
5.59% |
5.40% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
6.12% |
6.13% |
5.93% |
5.29% |
5.12% |
5.16% |
5.36% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
67 |
-0.26 |
186 |
277 |
301 |
221 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
86 |
103 |
68 |
302 |
388 |
408 |
338 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.78 |
0.30 |
0.75 |
0.89 |
0.97 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.77 |
1.61 |
2.84 |
2.84 |
2.35 |
2.34 |
| Price to Revenue (P/Rev) |
|
0.10 |
0.10 |
0.05 |
0.11 |
0.13 |
0.15 |
0.15 |
| Price to Earnings (P/E) |
|
7.56 |
7.93 |
0.00 |
10.06 |
8.91 |
9.94 |
27.60 |
| Dividend Yield |
|
0.00% |
0.00% |
0.65% |
3.49% |
2.75% |
2.43% |
2.25% |
| Earnings Yield |
|
13.24% |
12.62% |
0.00% |
9.94% |
11.22% |
10.06% |
3.62% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.71 |
0.66 |
0.91 |
1.00 |
1.01 |
1.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.07 |
0.24 |
0.24 |
0.23 |
0.22 |
0.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.82 |
21.44 |
6.29 |
4.99 |
4.56 |
5.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.34 |
0.00 |
10.20 |
6.98 |
6.17 |
8.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
6.24 |
0.00 |
9.10 |
9.01 |
9.68 |
15.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.01 |
88.82 |
7.94 |
7.01 |
7.08 |
16.11 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.96 |
5.41 |
6.35 |
110.49 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.49 |
1.09 |
0.93 |
0.75 |
0.66 |
0.57 |
| Long-Term Debt to Equity |
|
0.00 |
0.46 |
1.04 |
0.85 |
0.59 |
0.60 |
0.53 |
| Financial Leverage |
|
0.00 |
-0.40 |
0.34 |
0.66 |
0.47 |
0.32 |
0.29 |
| Leverage Ratio |
|
0.00 |
2.74 |
3.39 |
3.61 |
3.34 |
3.15 |
3.01 |
| Compound Leverage Factor |
|
0.00 |
2.42 |
280.65 |
2.64 |
2.48 |
2.51 |
2.29 |
| Debt to Total Capital |
|
0.00% |
33.10% |
52.06% |
48.18% |
42.95% |
39.82% |
36.43% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.49% |
2.11% |
3.90% |
9.02% |
3.50% |
2.58% |
| Long-Term Debt to Total Capital |
|
0.00% |
30.60% |
49.95% |
44.29% |
33.93% |
36.32% |
33.85% |
| 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% |
14.89% |
6.34% |
6.20% |
6.88% |
5.94% |
5.83% |
| Common Equity to Total Capital |
|
0.00% |
52.01% |
41.59% |
45.61% |
50.17% |
54.24% |
57.74% |
| Debt to EBITDA |
|
0.00 |
3.30 |
19.94 |
4.07 |
2.76 |
2.33 |
2.55 |
| Net Debt to EBITDA |
|
0.00 |
-2.70 |
14.26 |
2.88 |
1.69 |
1.15 |
1.27 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.05 |
19.13 |
3.74 |
2.18 |
2.12 |
2.37 |
| Debt to NOPAT |
|
0.00 |
7.32 |
-222.25 |
5.89 |
4.99 |
4.95 |
6.68 |
| Net Debt to NOPAT |
|
0.00 |
-5.98 |
-158.97 |
4.17 |
3.06 |
2.45 |
3.34 |
| Long-Term Debt to NOPAT |
|
0.00 |
6.76 |
-213.25 |
5.41 |
3.94 |
4.51 |
6.21 |
| Altman Z-Score |
|
0.00 |
3.00 |
1.52 |
2.22 |
2.45 |
2.66 |
2.83 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
22.26% |
16.45% |
12.58% |
12.01% |
10.96% |
9.51% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.06 |
1.20 |
1.10 |
1.12 |
1.17 |
1.17 |
| Quick Ratio |
|
0.00 |
0.83 |
0.86 |
0.74 |
0.61 |
0.66 |
0.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-363 |
-1,786 |
318 |
358 |
293 |
18 |
| Operating Cash Flow to CapEx |
|
287.07% |
647.99% |
50.69% |
488.65% |
0.00% |
339.33% |
114.24% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-34.51 |
-71.45 |
5.64 |
4.41 |
4.05 |
0.27 |
| Operating Cash Flow to Interest Expense |
|
6.25 |
13.74 |
0.66 |
4.24 |
3.40 |
3.64 |
1.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.07 |
11.62 |
-0.64 |
3.37 |
3.47 |
2.56 |
0.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
2.30 |
1.81 |
1.73 |
1.80 |
1.88 |
2.07 |
| Accounts Receivable Turnover |
|
0.00 |
11.14 |
9.62 |
10.10 |
11.79 |
13.51 |
14.55 |
| Inventory Turnover |
|
0.00 |
28.42 |
20.29 |
18.45 |
19.54 |
19.18 |
18.01 |
| Fixed Asset Turnover |
|
0.00 |
19.78 |
7.20 |
6.30 |
7.43 |
7.63 |
8.33 |
| Accounts Payable Turnover |
|
0.00 |
8.46 |
9.56 |
11.10 |
11.52 |
11.76 |
12.43 |
| Days Sales Outstanding (DSO) |
|
0.00 |
32.78 |
37.93 |
36.12 |
30.96 |
27.02 |
25.08 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
12.84 |
17.99 |
19.78 |
18.68 |
19.03 |
20.27 |
| Days Payable Outstanding (DPO) |
|
0.00 |
43.17 |
38.17 |
32.87 |
31.70 |
31.04 |
29.37 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
2.45 |
17.74 |
23.03 |
17.93 |
15.00 |
15.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
410 |
2,189 |
2,080 |
1,936 |
1,835 |
1,946 |
| Invested Capital Turnover |
|
0.00 |
21.22 |
4.57 |
3.76 |
4.11 |
4.49 |
4.85 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
410 |
1,780 |
-110 |
-143 |
-101 |
111 |
| Enterprise Value (EV) |
|
0.00 |
291 |
1,455 |
1,896 |
1,934 |
1,859 |
1,985 |
| Market Capitalization |
|
416 |
416 |
323 |
870 |
1,106 |
1,248 |
1,416 |
| Book Value per Share |
|
$0.00 |
$9.64 |
$14.97 |
$12.24 |
$13.17 |
$13.62 |
$14.35 |
| Tangible Book Value per Share |
|
$0.00 |
$4.24 |
$2.78 |
$3.23 |
$4.10 |
$5.61 |
$6.36 |
| Total Capital |
|
0.00 |
1,029 |
2,598 |
2,546 |
2,491 |
2,384 |
2,363 |
| Total Debt |
|
0.00 |
341 |
1,353 |
1,227 |
1,070 |
950 |
861 |
| Total Long-Term Debt |
|
0.00 |
315 |
1,298 |
1,127 |
845 |
866 |
800 |
| Net Debt |
|
0.00 |
-279 |
967 |
868 |
657 |
470 |
431 |
| Capital Expenditures (CapEx) |
|
26 |
22 |
32 |
49 |
-5.52 |
77 |
108 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-94 |
68 |
9.98 |
147 |
16 |
44 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
66 |
325 |
244 |
429 |
352 |
318 |
| Net Working Capital (NWC) |
|
0.00 |
40 |
270 |
145 |
204 |
269 |
257 |
| Net Nonoperating Expense (NNE) |
|
-33 |
-25 |
-23 |
97 |
59 |
49 |
47 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-279 |
944 |
761 |
516 |
401 |
445 |
| Total Depreciation and Amortization (D&A) |
|
34 |
36 |
68 |
116 |
111 |
107 |
117 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-2.17% |
1.15% |
0.12% |
1.79% |
0.19% |
0.48% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
1.52% |
5.47% |
3.04% |
5.20% |
4.15% |
3.47% |
| Net Working Capital to Revenue |
|
0.00% |
0.93% |
4.55% |
1.81% |
2.47% |
3.17% |
2.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
$0.91 |
$1.31 |
$1.32 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
72.19M |
94.89M |
94.92M |
94.97M |
95.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.10) |
$0.91 |
$1.30 |
$1.32 |
$0.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
72.19M |
94.91M |
95.12M |
95.47M |
95.90M |
| 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 |
94.88M |
94.90M |
94.93M |
95.04M |
95.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
48 |
15 |
115 |
174 |
219 |
127 |
| Normalized NOPAT Margin |
|
0.87% |
1.10% |
0.25% |
1.43% |
2.11% |
2.58% |
1.38% |
| Pre Tax Income Margin |
|
1.03% |
1.36% |
-0.36% |
1.69% |
2.50% |
2.83% |
1.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.30 |
6.37 |
-0.01 |
3.30 |
3.41 |
4.17 |
3.33 |
| NOPAT to Interest Expense |
|
3.00 |
4.42 |
-0.24 |
3.69 |
2.65 |
2.66 |
1.94 |
| EBIT Less CapEx to Interest Expense |
|
2.12 |
4.25 |
-1.30 |
2.43 |
3.48 |
3.10 |
1.71 |
| NOPAT Less CapEx to Interest Expense |
|
0.82 |
2.30 |
-1.54 |
2.83 |
2.71 |
1.59 |
0.32 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
47.35% |
55.14% |
225.93% |
46.52% |
38.66% |
39.92% |
72.76% |
| Augmented Payout Ratio |
|
47.35% |
55.14% |
225.93% |
46.52% |
38.66% |
39.92% |
72.76% |