| DEI Shares Outstanding |
|
140,347,436.00 |
140,347,436.00 |
140,347,436.00 |
141,242,859.00 |
141,520,379.00 |
140,871,552.00 |
| DEI Adjusted Shares Outstanding |
|
140,347,436.00 |
140,347,436.00 |
140,347,436.00 |
141,242,859.00 |
141,520,379.00 |
140,871,552.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.84 |
0.99 |
1.34 |
0.86 |
0.92 |
2.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
15.55% |
22.19% |
21.24% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
1.33% |
-7.90% |
64.95% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-2.51% |
-11.85% |
70.64% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
15.38% |
9.30% |
67.01% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
3.08% |
-7.01% |
79.28% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
2.41% |
-6.12% |
79.70% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
-184.89% |
4,854.23% |
-251.43% |
| 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% |
18.18% |
12.83% |
0.00% |
24.96% |
11.95% |
| EBITDA Q/Q Growth |
|
0.00% |
20.84% |
26.44% |
0.00% |
9.83% |
126.44% |
| EBIT Q/Q Growth |
|
0.00% |
23.07% |
31.92% |
0.00% |
11.28% |
155.36% |
| NOPAT Q/Q Growth |
|
0.00% |
10.90% |
56.24% |
0.00% |
5.06% |
138.73% |
| Net Income Q/Q Growth |
|
0.00% |
18.47% |
35.19% |
0.00% |
6.88% |
160.65% |
| EPS Q/Q Growth |
|
0.00% |
18.07% |
35.71% |
0.00% |
8.24% |
159.78% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
83.44% |
1,322.35% |
0.00% |
376.29% |
-138.93% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.19% |
-15.24% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.64% |
21.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
49.34% |
49.01% |
50.14% |
49.19% |
48.73% |
59.20% |
| EBITDA Margin |
|
15.55% |
15.90% |
17.82% |
13.64% |
11.98% |
24.24% |
| Operating Margin |
|
11.86% |
11.67% |
16.13% |
11.65% |
10.16% |
22.41% |
| EBIT Margin |
|
12.94% |
13.47% |
15.75% |
10.91% |
9.72% |
22.17% |
| Profit (Net Income) Margin |
|
9.64% |
9.66% |
11.58% |
8.60% |
7.35% |
17.12% |
| Tax Burden Percent |
|
80.97% |
77.18% |
77.35% |
82.30% |
79.30% |
76.69% |
| Interest Burden Percent |
|
92.02% |
92.93% |
95.02% |
95.72% |
95.40% |
100.70% |
| Effective Tax Rate |
|
19.03% |
22.83% |
22.65% |
17.70% |
20.70% |
23.31% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
42.42% |
40.06% |
73.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
29.42% |
79.32% |
72.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
2.28% |
-1.77% |
5.03% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
44.70% |
38.29% |
78.82% |
| 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% |
14.33% |
12.01% |
25.57% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
11.29% |
9.09% |
19.75% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
44.70% |
38.29% |
78.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
117 |
130 |
203 |
135 |
142 |
340 |
| NOPAT Margin |
|
9.60% |
9.01% |
12.47% |
9.58% |
8.06% |
17.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
13.00% |
-39.27% |
1.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
3.88% |
4.00% |
8.78% |
| Cost of Revenue to Revenue |
|
50.66% |
50.99% |
49.86% |
50.81% |
51.27% |
40.80% |
| SG&A Expenses to Revenue |
|
7.77% |
6.39% |
5.88% |
8.23% |
7.37% |
7.51% |
| R&D to Revenue |
|
7.17% |
6.19% |
5.69% |
7.00% |
6.19% |
5.97% |
| Operating Expenses to Revenue |
|
37.48% |
37.34% |
34.02% |
37.55% |
38.57% |
36.79% |
| Earnings before Interest and Taxes (EBIT) |
|
158 |
195 |
257 |
154 |
172 |
438 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
190 |
230 |
290 |
193 |
212 |
479 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
5.41 |
7.58 |
8.03 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
10.11 |
13.80 |
13.49 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.27 |
3.12 |
3.50 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
21.22 |
31.00 |
30.03 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.71% |
3.23% |
3.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
5.10 |
7.73 |
7.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.30 |
3.11 |
3.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
13.91 |
20.03 |
20.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.06 |
23.31 |
23.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
20.66 |
28.78 |
29.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
28.48 |
22.07 |
36.85 |
| 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 |
0.26 |
0.25 |
0.22 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.25 |
0.24 |
0.21 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.08 |
-0.02 |
0.07 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.82 |
1.97 |
1.99 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.74 |
1.88 |
2.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
20.81% |
20.13% |
18.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.13% |
1.11% |
1.02% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
19.69% |
19.02% |
17.26% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
79.19% |
79.87% |
81.73% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.67 |
0.67 |
0.56 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.20 |
-0.06 |
0.17 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.63 |
0.63 |
0.53 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.99 |
0.96 |
0.80 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.29 |
-0.08 |
0.25 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.94 |
0.91 |
0.76 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
6.33 |
6.93 |
7.17 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.38 |
2.08 |
2.04 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.45 |
1.31 |
1.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-2,842 |
-2,638 |
-3,040 |
| Operating Cash Flow to CapEx |
|
-161.47% |
-33.10% |
446.70% |
-460.77% |
878.69% |
-404.38% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
1.31 |
1.24 |
1.15 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
4.47 |
4.37 |
3.44 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
3.25 |
3.09 |
2.47 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
27.11 |
27.50 |
28.67 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
5.76 |
4.64 |
3.77 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
81.74 |
83.57 |
105.95 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
112.35 |
118.26 |
147.96 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
63.36 |
78.68 |
96.83 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
130.72 |
123.15 |
157.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,978 |
2,780 |
3,379 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
4.43 |
4.97 |
4.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
2,978 |
2,780 |
3,379 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
15,172 |
21,486 |
25,593 |
| Market Capitalization |
|
11,706 |
13,893 |
14,477 |
14,958 |
21,549 |
25,374 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$19.56 |
$20.09 |
$22.44 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$10.47 |
$11.04 |
$13.35 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
3,489 |
3,560 |
3,867 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
726 |
716 |
707 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
687 |
677 |
667 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
215 |
-63 |
219 |
| Capital Expenditures (CapEx) |
|
34 |
27 |
25 |
34 |
49 |
42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
1,417 |
1,213 |
1,830 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,929 |
1,993 |
2,318 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,889 |
1,954 |
2,279 |
| Net Nonoperating Expense (NNE) |
|
-0.48 |
-9.44 |
15 |
14 |
12 |
1.25 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
215 |
-63 |
219 |
| Total Depreciation and Amortization (D&A) |
|
32 |
35 |
34 |
38 |
40 |
41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
21.50% |
17.56% |
25.22% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
29.27% |
28.84% |
31.95% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
28.67% |
28.27% |
31.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.86 |
$0.92 |
$2.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
141.40M |
141.38M |
140.96M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.85 |
$0.92 |
$2.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
142.36M |
141.51M |
141.52M |
| 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 |
141.52M |
140.87M |
140.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
117 |
130 |
203 |
135 |
142 |
340 |
| Normalized NOPAT Margin |
|
9.60% |
9.01% |
12.47% |
9.58% |
8.06% |
17.18% |
| Pre Tax Income Margin |
|
11.90% |
12.52% |
14.97% |
10.45% |
9.27% |
22.32% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |