| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
209,658,907.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
209,658,907.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.72 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
11.15% |
17.62% |
| EBITDA Growth |
0.00% |
0.00% |
8.42% |
4.60% |
| EBIT Growth |
0.00% |
0.00% |
12.92% |
4.72% |
| NOPAT Growth |
0.00% |
0.00% |
11.75% |
9.00% |
| Net Income Growth |
0.00% |
0.00% |
7.73% |
-18.59% |
| EPS Growth |
0.00% |
0.00% |
6.32% |
-21.74% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
-34.78% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-27.62% |
0.00% |
-72.51% |
| 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% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
46.95% |
47.50% |
45.06% |
47.00% |
| EBITDA Margin |
25.87% |
31.13% |
25.24% |
27.68% |
| Operating Margin |
20.99% |
22.54% |
21.32% |
22.74% |
| EBIT Margin |
20.91% |
22.72% |
21.24% |
20.23% |
| Profit (Net Income) Margin |
18.03% |
17.80% |
17.48% |
12.32% |
| Tax Burden Percent |
82.80% |
80.89% |
81.99% |
74.31% |
| Interest Burden Percent |
104.17% |
96.85% |
100.37% |
81.95% |
| Effective Tax Rate |
17.20% |
19.11% |
18.01% |
25.69% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
16.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
12.01% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
4.42% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
20.81% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
7.12% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
4.34% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
20.04% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
200 |
204 |
223 |
222 |
| NOPAT Margin |
17.38% |
18.23% |
17.48% |
16.90% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
4.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
2.01% |
1.93% |
| Cost of Revenue to Revenue |
53.05% |
52.50% |
54.94% |
53.00% |
| SG&A Expenses to Revenue |
13.59% |
12.52% |
12.46% |
13.16% |
| R&D to Revenue |
7.06% |
7.51% |
7.21% |
7.15% |
| Operating Expenses to Revenue |
25.96% |
24.96% |
23.75% |
24.26% |
| Earnings before Interest and Taxes (EBIT) |
240 |
254 |
271 |
266 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
297 |
348 |
322 |
364 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
3.38 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
4.90 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
37.33 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.12% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
2.68% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
2.67 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
5.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
19.89 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
27.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
36.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
22.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.18 |
0.54 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.18 |
0.54 |
| Financial Leverage |
0.00 |
0.00 |
0.12 |
0.37 |
| Leverage Ratio |
0.00 |
0.00 |
1.33 |
1.88 |
| Compound Leverage Factor |
0.00 |
0.00 |
1.34 |
1.54 |
| Debt to Total Capital |
0.00% |
0.00% |
15.50% |
35.03% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.20% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
15.50% |
34.83% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.02% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
2.38% |
2.39% |
| Common Equity to Total Capital |
0.00% |
0.00% |
82.12% |
62.56% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
2.93 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
2.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
2.92 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
5.34 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
3.65 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
5.31 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
2.76 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
3.71% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
1.78 |
2.12 |
| Quick Ratio |
0.00 |
0.00 |
1.02 |
1.50 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-10,325 |
-9,988 |
| Operating Cash Flow to CapEx |
0.00% |
199.04% |
0.00% |
110.66% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-737.50 |
-163.73 |
| Operating Cash Flow to Interest Expense |
0.00 |
12.18 |
0.00 |
2.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
6.06 |
0.00 |
0.21 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.35 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
4.77 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
3.83 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
2.93 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
3.82 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
76.60 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
95.18 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
95.59 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
76.19 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
10,548 |
10,210 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.97 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
10,548 |
10,210 |
| Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
27,290 |
| Market Capitalization |
0.00 |
0.00 |
0.00 |
24,264 |
| Book Value per Share |
$0.00 |
$0.00 |
$43.65 |
$34.27 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$2.23 |
($6.63) |
| Total Capital |
0.00 |
0.00 |
11,109 |
11,484 |
| Total Debt |
0.00 |
0.00 |
1,722 |
4,023 |
| Total Long-Term Debt |
0.00 |
0.00 |
1,722 |
4,000 |
| Net Debt |
0.00 |
0.00 |
1,161 |
2,749 |
| Capital Expenditures (CapEx) |
0.00 |
104 |
0.00 |
122 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
583 |
585 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
711 |
1,442 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
711 |
1,419 |
| Net Nonoperating Expense (NNE) |
-7.45 |
4.85 |
0.00 |
60 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
1,161 |
2,749 |
| Total Depreciation and Amortization (D&A) |
57 |
94 |
51 |
98 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
11.82% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
29.13% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
28.66% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$1.01 |
$0.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
209M |
209.70M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$1.01 |
$0.72 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
209M |
210.30M |
| 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 |
209.46M |
209.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
203 |
204 |
224 |
222 |
| Normalized NOPAT Margin |
17.67% |
18.23% |
17.54% |
16.90% |
| Pre Tax Income Margin |
21.78% |
22.00% |
21.32% |
16.58% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
14.94 |
19.36 |
4.36 |
| NOPAT to Interest Expense |
0.00 |
11.99 |
15.93 |
3.64 |
| EBIT Less CapEx to Interest Expense |
0.00 |
8.82 |
0.00 |
2.36 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
5.87 |
0.00 |
1.64 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
7.51% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
7.51% |