| DEI Shares Outstanding |
0.00 |
0.00 |
413,299,803.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
413,299,803.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
3.21 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-0.63% |
3.36% |
| EBITDA Growth |
0.00% |
3.87% |
1.29% |
| EBIT Growth |
0.00% |
-1.07% |
-12.30% |
| NOPAT Growth |
0.00% |
-0.54% |
-14.42% |
| Net Income Growth |
0.00% |
-1.21% |
-14.68% |
| EPS Growth |
0.00% |
-0.84% |
-11.27% |
| Operating Cash Flow Growth |
0.00% |
4.91% |
-1.56% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
114.32% |
| Invested Capital Growth |
0.00% |
0.00% |
-2.06% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-1.02% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
41.23% |
40.03% |
38.46% |
| EBITDA Margin |
42.08% |
43.98% |
43.10% |
| Operating Margin |
23.12% |
23.16% |
19.55% |
| EBIT Margin |
23.23% |
23.12% |
19.62% |
| Profit (Net Income) Margin |
14.48% |
14.39% |
11.88% |
| Tax Burden Percent |
75.07% |
75.02% |
73.57% |
| Interest Burden Percent |
83.03% |
82.97% |
82.31% |
| Effective Tax Rate |
24.93% |
24.98% |
26.43% |
| Return on Invested Capital (ROIC) |
0.00% |
24.54% |
10.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
15.94% |
6.89% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
15.28% |
6.81% |
| Return on Equity (ROE) |
0.00% |
39.83% |
17.43% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-175.46% |
12.70% |
| Operating Return on Assets (OROA) |
0.00% |
11.36% |
9.89% |
| Return on Assets (ROA) |
0.00% |
7.07% |
5.99% |
| Return on Common Equity (ROCE) |
0.00% |
39.83% |
17.43% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1,885 |
1,875 |
1,605 |
| NOPAT Margin |
17.36% |
17.37% |
14.39% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
8.61% |
3.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
12.25% |
10.70% |
| Cost of Revenue to Revenue |
58.77% |
59.97% |
61.54% |
| SG&A Expenses to Revenue |
14.48% |
12.83% |
14.80% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
18.10% |
16.88% |
18.91% |
| Earnings before Interest and Taxes (EBIT) |
2,522 |
2,495 |
2,188 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
4,569 |
4,746 |
4,807 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
4.23 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
8.72 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
2.81 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
23.67 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
4.23% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.60 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
3.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
8.10 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
17.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
24.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
10.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
20.27 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.96 |
1.02 |
| Long-Term Debt to Equity |
0.00 |
0.96 |
0.95 |
| Financial Leverage |
0.00 |
0.96 |
0.99 |
| Leverage Ratio |
0.00 |
2.82 |
2.91 |
| Compound Leverage Factor |
0.00 |
2.34 |
2.39 |
| Debt to Total Capital |
0.00% |
49.02% |
50.58% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
3.67% |
| Long-Term Debt to Total Capital |
0.00% |
49.02% |
46.91% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
50.98% |
49.42% |
| Debt to EBITDA |
0.00 |
1.58 |
1.58 |
| Net Debt to EBITDA |
0.00 |
1.58 |
1.57 |
| Long-Term Debt to EBITDA |
0.00 |
1.58 |
1.46 |
| Debt to NOPAT |
0.00 |
4.00 |
4.73 |
| Net Debt to NOPAT |
0.00 |
3.99 |
4.71 |
| Long-Term Debt to NOPAT |
0.00 |
4.00 |
4.38 |
| Altman Z-Score |
0.00 |
0.00 |
2.56 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.30 |
0.90 |
| Quick Ratio |
0.00 |
0.96 |
0.69 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-13,403 |
1,920 |
| Operating Cash Flow to CapEx |
103.56% |
177.22% |
218.85% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.49 |
0.50 |
| Accounts Receivable Turnover |
0.00 |
7.29 |
7.08 |
| Inventory Turnover |
0.00 |
44.02 |
41.98 |
| Fixed Asset Turnover |
0.00 |
0.81 |
0.84 |
| Accounts Payable Turnover |
0.00 |
21.43 |
17.74 |
| Days Sales Outstanding (DSO) |
0.00 |
50.09 |
51.54 |
| Days Inventory Outstanding (DIO) |
0.00 |
8.29 |
8.69 |
| Days Payable Outstanding (DPO) |
0.00 |
17.03 |
20.58 |
| Cash Conversion Cycle (CCC) |
0.00 |
41.35 |
39.66 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
15,278 |
14,963 |
| Invested Capital Turnover |
0.00 |
1.41 |
0.74 |
| Increase / (Decrease) in Invested Capital |
0.00 |
15,278 |
-315 |
| Enterprise Value (EV) |
0.00 |
0.00 |
38,913 |
| Market Capitalization |
0.00 |
0.00 |
31,359 |
| Book Value per Share |
$0.00 |
$0.00 |
$17.93 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$8.70 |
| Total Capital |
0.00 |
15,299 |
14,992 |
| Total Debt |
0.00 |
7,500 |
7,583 |
| Total Long-Term Debt |
0.00 |
7,500 |
7,033 |
| Net Debt |
0.00 |
7,479 |
7,554 |
| Capital Expenditures (CapEx) |
3,538 |
2,169 |
1,729 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
441 |
277 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
462 |
306 |
| Net Working Capital (NWC) |
0.00 |
462 |
-244 |
| Net Nonoperating Expense (NNE) |
313 |
322 |
280 |
| Net Nonoperating Obligations (NNO) |
0.00 |
7,479 |
7,554 |
| Total Depreciation and Amortization (D&A) |
2,047 |
2,251 |
2,619 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
4.09% |
2.48% |
| Debt-free Net Working Capital to Revenue |
0.00% |
4.28% |
2.74% |
| Net Working Capital to Revenue |
0.00% |
4.28% |
-2.19% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$3.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
409.76M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$3.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
409.76M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
409.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1,885 |
1,875 |
1,605 |
| Normalized NOPAT Margin |
17.36% |
17.37% |
14.39% |
| Pre Tax Income Margin |
19.28% |
19.18% |
16.15% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
27.74% |
35.03% |
35.02% |
| Augmented Payout Ratio |
34.61% |
62.59% |
141.66% |