| DEI Shares Outstanding |
140,347,436.00 |
141,242,859.00 |
| DEI Adjusted Shares Outstanding |
140,347,436.00 |
141,242,859.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.84 |
0.86 |
| Growth Metrics |
- |
- |
| Revenue Growth |
0.00% |
15.55% |
| EBITDA Growth |
0.00% |
1.33% |
| EBIT Growth |
0.00% |
-2.51% |
| NOPAT Growth |
0.00% |
15.38% |
| Net Income Growth |
0.00% |
3.08% |
| EPS Growth |
0.00% |
2.41% |
| Operating Cash Flow Growth |
0.00% |
-184.89% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
| Gross Margin |
49.34% |
49.19% |
| EBITDA Margin |
15.55% |
13.64% |
| Operating Margin |
11.86% |
11.65% |
| EBIT Margin |
12.94% |
10.91% |
| Profit (Net Income) Margin |
9.64% |
8.60% |
| Tax Burden Percent |
80.97% |
82.30% |
| Interest Burden Percent |
92.02% |
95.72% |
| Effective Tax Rate |
19.03% |
17.70% |
| Return on Invested Capital (ROIC) |
0.00% |
42.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
29.42% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2.28% |
| Return on Equity (ROE) |
0.00% |
44.70% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
14.33% |
| Return on Assets (ROA) |
0.00% |
11.29% |
| Return on Common Equity (ROCE) |
0.00% |
44.70% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
117 |
135 |
| NOPAT Margin |
9.60% |
9.58% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
13.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
3.88% |
| Cost of Revenue to Revenue |
50.66% |
50.81% |
| SG&A Expenses to Revenue |
7.77% |
8.23% |
| R&D to Revenue |
7.17% |
7.00% |
| Operating Expenses to Revenue |
37.48% |
37.55% |
| Earnings before Interest and Taxes (EBIT) |
158 |
154 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
190 |
193 |
| Valuation Ratios |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
5.41 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
10.11 |
| Price to Revenue (P/Rev) |
0.00 |
2.27 |
| Price to Earnings (P/E) |
0.00 |
21.22 |
| Dividend Yield |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
4.71% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
5.10 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
2.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
13.91 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
16.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
20.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
28.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
| Debt to Equity |
0.00 |
0.26 |
| Long-Term Debt to Equity |
0.00 |
0.25 |
| Financial Leverage |
0.00 |
0.08 |
| Leverage Ratio |
0.00 |
1.82 |
| Compound Leverage Factor |
0.00 |
1.74 |
| Debt to Total Capital |
0.00% |
20.81% |
| Short-Term Debt to Total Capital |
0.00% |
1.13% |
| Long-Term Debt to Total Capital |
0.00% |
19.69% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
79.19% |
| Debt to EBITDA |
0.00 |
0.67 |
| Net Debt to EBITDA |
0.00 |
0.20 |
| Long-Term Debt to EBITDA |
0.00 |
0.63 |
| Debt to NOPAT |
0.00 |
0.99 |
| Net Debt to NOPAT |
0.00 |
0.29 |
| Long-Term Debt to NOPAT |
0.00 |
0.94 |
| Altman Z-Score |
0.00 |
6.33 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
| Current Ratio |
0.00 |
2.38 |
| Quick Ratio |
0.00 |
1.45 |
| Cash Flow Metrics |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2,842 |
| Operating Cash Flow to CapEx |
-161.47% |
-460.77% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
| Asset Turnover |
0.00 |
1.31 |
| Accounts Receivable Turnover |
0.00 |
4.47 |
| Inventory Turnover |
0.00 |
3.25 |
| Fixed Asset Turnover |
0.00 |
27.11 |
| Accounts Payable Turnover |
0.00 |
5.76 |
| Days Sales Outstanding (DSO) |
0.00 |
81.74 |
| Days Inventory Outstanding (DIO) |
0.00 |
112.35 |
| Days Payable Outstanding (DPO) |
0.00 |
63.36 |
| Cash Conversion Cycle (CCC) |
0.00 |
130.72 |
| Capital & Investment Metrics |
- |
- |
| Invested Capital |
0.00 |
2,978 |
| Invested Capital Turnover |
0.00 |
4.43 |
| Increase / (Decrease) in Invested Capital |
0.00 |
2,978 |
| Enterprise Value (EV) |
0.00 |
15,172 |
| Market Capitalization |
11,706 |
14,958 |
| Book Value per Share |
$0.00 |
$19.56 |
| Tangible Book Value per Share |
$0.00 |
$10.47 |
| Total Capital |
0.00 |
3,489 |
| Total Debt |
0.00 |
726 |
| Total Long-Term Debt |
0.00 |
687 |
| Net Debt |
0.00 |
215 |
| Capital Expenditures (CapEx) |
34 |
34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1,417 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
1,929 |
| Net Working Capital (NWC) |
0.00 |
1,889 |
| Net Nonoperating Expense (NNE) |
-0.48 |
14 |
| Net Nonoperating Obligations (NNO) |
0.00 |
215 |
| Total Depreciation and Amortization (D&A) |
32 |
38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
21.50% |
| Debt-free Net Working Capital to Revenue |
0.00% |
29.27% |
| Net Working Capital to Revenue |
0.00% |
28.67% |
| Earnings Adjustments |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.86 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
141.40M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
142.36M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
141.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
117 |
135 |
| Normalized NOPAT Margin |
9.60% |
9.58% |
| Pre Tax Income Margin |
11.90% |
10.45% |
| Debt Service Ratios |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |