| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
209,658,907.00 |
209,339,207.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
209,658,907.00 |
209,339,207.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.72 |
0.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
11.15% |
17.62% |
22.14% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
8.42% |
4.60% |
2.98% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
12.92% |
4.72% |
2.05% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
11.75% |
9.00% |
12.86% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
7.73% |
-18.59% |
-31.31% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
6.32% |
-21.74% |
-34.44% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-34.78% |
-11.72% |
| 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% |
4.65% |
0.00% |
0.00% |
8.67% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-3.45% |
0.00% |
0.00% |
-4.95% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
-3.94% |
0.00% |
0.00% |
-6.39% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-5.54% |
0.00% |
0.00% |
-2.19% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
-0.50% |
0.00% |
0.00% |
-16.05% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-2.17% |
0.00% |
0.00% |
-18.06% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-27.62% |
31.88% |
0.00% |
-72.51% |
78.52% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.27% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.95% |
47.50% |
46.15% |
45.06% |
47.00% |
46.61% |
| EBITDA Margin |
|
25.87% |
31.13% |
28.72% |
25.24% |
27.68% |
24.21% |
| Operating Margin |
|
20.99% |
22.54% |
21.20% |
21.32% |
22.74% |
22.25% |
| EBIT Margin |
|
20.91% |
22.72% |
20.85% |
21.24% |
20.23% |
17.42% |
| Profit (Net Income) Margin |
|
18.03% |
17.80% |
16.92% |
17.48% |
12.32% |
9.52% |
| Tax Burden Percent |
|
82.80% |
80.89% |
77.65% |
81.99% |
74.31% |
68.34% |
| Interest Burden Percent |
|
104.17% |
96.85% |
104.51% |
100.37% |
81.95% |
79.92% |
| Effective Tax Rate |
|
17.20% |
19.11% |
22.35% |
18.01% |
25.69% |
31.66% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.39% |
15.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.01% |
9.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.42% |
3.28% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.81% |
18.85% |
| 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% |
7.12% |
6.33% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.34% |
3.46% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.04% |
18.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
200 |
204 |
193 |
223 |
222 |
217 |
| NOPAT Margin |
|
17.38% |
18.23% |
16.46% |
17.48% |
16.90% |
15.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.38% |
6.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
2.01% |
1.93% |
1.88% |
| Cost of Revenue to Revenue |
|
53.05% |
52.50% |
53.85% |
54.94% |
53.00% |
53.39% |
| SG&A Expenses to Revenue |
|
13.59% |
12.52% |
13.16% |
12.46% |
13.16% |
14.00% |
| R&D to Revenue |
|
7.06% |
7.51% |
7.52% |
7.21% |
7.15% |
6.86% |
| Operating Expenses to Revenue |
|
25.96% |
24.96% |
24.96% |
23.75% |
24.26% |
24.35% |
| Earnings before Interest and Taxes (EBIT) |
|
240 |
254 |
244 |
271 |
266 |
249 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
297 |
348 |
336 |
322 |
364 |
346 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.38 |
4.73 |
| 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 |
4.90 |
6.59 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
37.33 |
58.58 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.13% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.68% |
1.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.67 |
3.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.51 |
7.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.89 |
26.95 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27.51 |
37.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
36.25 |
47.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22.72 |
31.86 |
| 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 |
0.18 |
0.54 |
0.53 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.18 |
0.54 |
0.53 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.37 |
0.35 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.33 |
1.88 |
1.90 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.34 |
1.54 |
1.52 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
15.50% |
35.03% |
34.76% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.20% |
0.20% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
15.50% |
34.83% |
34.56% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.38% |
2.39% |
2.46% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
82.12% |
62.56% |
62.76% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.93 |
2.91 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.00 |
1.90 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.92 |
2.89 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.34 |
5.16 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
3.38 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.31 |
5.13 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.76 |
3.60 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.71% |
3.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.78 |
2.12 |
2.01 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.02 |
1.50 |
1.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-10,325 |
-9,988 |
-9,961 |
| Operating Cash Flow to CapEx |
|
0.00% |
199.04% |
557.14% |
0.00% |
110.66% |
267.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-737.50 |
-163.73 |
-163.29 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
12.18 |
136.50 |
0.00 |
2.21 |
3.95 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
6.06 |
112.00 |
0.00 |
0.21 |
2.48 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.36 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.77 |
4.58 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.83 |
3.84 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.93 |
2.93 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.82 |
3.55 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
76.60 |
79.73 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
95.18 |
95.09 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
95.59 |
102.91 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
76.19 |
71.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
10,548 |
10,210 |
10,178 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.97 |
1.02 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
10,548 |
10,210 |
10,178 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27,290 |
37,247 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
24,264 |
34,328 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$43.65 |
$34.27 |
$34.68 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.23 |
($6.63) |
($6.09) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
11,109 |
11,484 |
11,566 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,722 |
4,023 |
4,020 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,722 |
4,000 |
3,997 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
1,161 |
2,749 |
2,632 |
| Capital Expenditures (CapEx) |
|
0.00 |
104 |
49 |
0.00 |
122 |
90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
583 |
585 |
516 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
711 |
1,442 |
1,477 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
711 |
1,419 |
1,454 |
| Net Nonoperating Expense (NNE) |
|
-7.45 |
4.85 |
-5.44 |
0.00 |
60 |
81 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
1,161 |
2,749 |
2,632 |
| Total Depreciation and Amortization (D&A) |
|
57 |
94 |
92 |
51 |
98 |
97 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.82% |
9.90% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.13% |
28.35% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.66% |
27.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.01 |
$0.72 |
$0.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
209M |
209.70M |
209.50M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.01 |
$0.72 |
$0.59 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
209M |
210.30M |
210.20M |
| 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 |
209.46M |
209.34M |
209.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
203 |
204 |
193 |
224 |
222 |
217 |
| Normalized NOPAT Margin |
|
17.67% |
18.23% |
16.46% |
17.54% |
16.90% |
15.21% |
| Pre Tax Income Margin |
|
21.78% |
22.00% |
21.79% |
21.32% |
16.58% |
13.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
14.94 |
122.00 |
19.36 |
4.36 |
4.08 |
| NOPAT to Interest Expense |
|
0.00 |
11.99 |
96.28 |
15.93 |
3.64 |
3.56 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
8.82 |
97.50 |
0.00 |
2.36 |
2.61 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
5.87 |
71.78 |
0.00 |
1.64 |
2.09 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.51% |
10.48% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.51% |
10.48% |