| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
152,961,329.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
152,961,329.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.98 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
49.78% |
112.60% |
102.43% |
11.16% |
5.03% |
6.52% |
0.67% |
| EBITDA Growth |
|
0.00% |
42.87% |
-85.85% |
1,970.25% |
-6.03% |
23.15% |
25.17% |
1.14% |
| EBIT Growth |
|
0.00% |
42.19% |
-86.67% |
2,088.90% |
-6.43% |
22.36% |
26.38% |
0.77% |
| NOPAT Growth |
|
0.00% |
41.90% |
-89.60% |
2,633.99% |
-5.99% |
23.53% |
16.86% |
8.21% |
| Net Income Growth |
|
0.00% |
42.90% |
-88.89% |
2,470.32% |
-4.31% |
43.04% |
18.66% |
10.43% |
| EPS Growth |
|
0.00% |
283.33% |
-109.09% |
2,400.00% |
-2.17% |
44.44% |
13.85% |
12.16% |
| Operating Cash Flow Growth |
|
0.00% |
33.80% |
107.13% |
122.62% |
-17.12% |
16.54% |
24.04% |
-20.41% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-79.42% |
1,500.30% |
-47.20% |
-274.73% |
384.97% |
-56.29% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-309.56% |
-392.85% |
122.63% |
4,005.47% |
-77.27% |
17.10% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.32% |
67.61% |
54.59% |
65.17% |
62.51% |
64.08% |
64.53% |
67.27% |
| EBITDA Margin |
|
48.10% |
45.88% |
3.05% |
31.23% |
26.40% |
30.95% |
36.37% |
36.54% |
| Operating Margin |
|
48.04% |
45.60% |
2.79% |
30.40% |
25.92% |
30.22% |
35.74% |
35.74% |
| EBIT Margin |
|
48.04% |
45.60% |
2.86% |
30.92% |
26.03% |
30.32% |
35.98% |
36.01% |
| Profit (Net Income) Margin |
|
47.77% |
45.58% |
2.38% |
30.24% |
26.03% |
35.46% |
39.49% |
43.32% |
| Tax Burden Percent |
|
98.72% |
98.52% |
78.87% |
97.61% |
96.82% |
97.68% |
90.60% |
97.38% |
| Interest Burden Percent |
|
100.74% |
101.44% |
105.61% |
100.20% |
103.31% |
119.70% |
121.17% |
123.53% |
| Effective Tax Rate |
|
1.28% |
1.48% |
21.13% |
2.39% |
3.18% |
2.32% |
9.40% |
2.62% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
97.55% |
95.14% |
256.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.87% |
90.45% |
251.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-74.99% |
-73.86% |
-236.30% |
| Return on Equity (ROE) |
|
0.00% |
63.15% |
2.30% |
29.01% |
20.38% |
22.55% |
21.29% |
19.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1,118.48% |
-92.94% |
221.06% |
240.30% |
| Operating Return on Assets (OROA) |
|
0.00% |
53.48% |
2.50% |
26.58% |
17.81% |
16.89% |
16.97% |
14.51% |
| Return on Assets (ROA) |
|
0.00% |
53.45% |
2.08% |
26.00% |
17.82% |
19.74% |
18.62% |
17.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
27.44% |
2.09% |
29.01% |
20.40% |
22.68% |
21.48% |
19.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
145.33% |
1.38% |
24.59% |
17.94% |
19.92% |
19.05% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
20 |
29 |
2.96 |
81 |
76 |
94 |
110 |
119 |
| NOPAT Margin |
|
47.42% |
44.93% |
2.20% |
29.67% |
25.10% |
29.52% |
32.38% |
34.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.76% |
0.18% |
0.52% |
0.72% |
4.68% |
4.69% |
4.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
15.76% |
14.84% |
| Cost of Revenue to Revenue |
|
32.68% |
32.39% |
45.41% |
34.83% |
37.49% |
35.92% |
35.47% |
32.73% |
| SG&A Expenses to Revenue |
|
3.85% |
6.49% |
31.85% |
14.01% |
12.05% |
11.54% |
11.02% |
11.40% |
| R&D to Revenue |
|
2.01% |
2.52% |
3.87% |
5.23% |
8.09% |
8.09% |
8.55% |
10.02% |
| Operating Expenses to Revenue |
|
19.28% |
22.01% |
51.80% |
34.77% |
36.83% |
34.65% |
28.79% |
31.52% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
29 |
3.86 |
84 |
79 |
97 |
122 |
123 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20 |
29 |
4.12 |
85 |
80 |
99 |
124 |
125 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
7.48 |
1.14 |
2.88 |
1.17 |
1.68 |
0.91 |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
7.48 |
1.14 |
2.88 |
1.18 |
1.69 |
0.92 |
1.36 |
| Price to Revenue (P/Rev) |
|
3.51 |
2.34 |
1.98 |
3.54 |
1.70 |
3.00 |
1.90 |
3.21 |
| Price to Earnings (P/E) |
|
0.00 |
5.51 |
0.00 |
11.69 |
6.48 |
8.15 |
4.74 |
7.32 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
18.13% |
0.00% |
8.55% |
15.43% |
12.27% |
21.08% |
13.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.46 |
3.06 |
0.00 |
6.72 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.02 |
0.21 |
2.24 |
0.28 |
1.81 |
0.00 |
0.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.39 |
7.01 |
7.17 |
1.06 |
5.84 |
0.00 |
2.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.42 |
7.49 |
7.24 |
1.07 |
5.97 |
0.00 |
2.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
4.49 |
9.75 |
7.54 |
1.11 |
6.13 |
0.00 |
2.83 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
4.09 |
0.45 |
4.24 |
0.71 |
4.14 |
0.00 |
2.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.33 |
4.76 |
6.29 |
1.65 |
0.00 |
0.00 |
3.02 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.02 |
-1.02 |
-1.04 |
-1.02 |
-0.81 |
-0.82 |
-0.94 |
| Leverage Ratio |
|
0.00 |
1.18 |
1.11 |
1.12 |
1.14 |
1.14 |
1.14 |
1.13 |
| Compound Leverage Factor |
|
0.00 |
1.20 |
1.17 |
1.12 |
1.18 |
1.37 |
1.38 |
1.40 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.36% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.19% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.17% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
56.55% |
0.00% |
0.00% |
-0.16% |
-0.89% |
-0.94% |
-1.03% |
| Common Equity to Total Capital |
|
0.00% |
43.45% |
100.00% |
100.00% |
99.80% |
100.89% |
100.94% |
101.03% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.38 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.66 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
15.19 |
9.33 |
15.74 |
7.25 |
10.09 |
6.28 |
9.58 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
56.55% |
9.27% |
0.00% |
-0.09% |
-0.57% |
-0.92% |
-0.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
6.43 |
12.02 |
8.41 |
7.41 |
7.55 |
6.80 |
9.02 |
| Quick Ratio |
|
0.00 |
5.63 |
11.27 |
7.92 |
6.66 |
4.28 |
5.50 |
7.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
30 |
6.07 |
97 |
51 |
-90 |
256 |
112 |
| Operating Cash Flow to CapEx |
|
11,467.18% |
7,309.79% |
6,292.67% |
9,688.71% |
7,609.34% |
11,047.86% |
29,381.12% |
6,310.89% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.17 |
0.87 |
0.86 |
0.68 |
0.56 |
0.47 |
0.40 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
139.81 |
159.14 |
177.67 |
153.55 |
172.12 |
43.70 |
23.63 |
| Accounts Payable Turnover |
|
0.00 |
28.37 |
53.32 |
31.90 |
23.29 |
36.30 |
127.77 |
110.58 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
12.87 |
6.85 |
11.44 |
15.67 |
10.06 |
2.86 |
3.30 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-12.87 |
-6.85 |
-11.44 |
-15.67 |
-10.06 |
-2.86 |
-3.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-1.00 |
-4.11 |
-20 |
4.59 |
188 |
43 |
50 |
| Invested Capital Turnover |
|
0.00 |
-126.33 |
-52.71 |
-22.39 |
-38.70 |
3.30 |
2.94 |
7.36 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-1.00 |
-3.11 |
-16 |
25 |
184 |
-146 |
7.32 |
| Enterprise Value (EV) |
|
0.00 |
128 |
29 |
611 |
85 |
577 |
-18 |
337 |
| Market Capitalization |
|
149 |
149 |
267 |
966 |
517 |
956 |
644 |
1,097 |
| Book Value per Share |
|
$0.00 |
$0.27 |
$2.55 |
$2.33 |
$2.98 |
$3.64 |
$4.44 |
$5.13 |
| Tangible Book Value per Share |
|
$0.00 |
$0.27 |
$2.55 |
$2.33 |
$2.97 |
$3.63 |
$4.44 |
$5.12 |
| Total Capital |
|
0.00 |
46 |
234 |
336 |
441 |
563 |
698 |
802 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.60 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.74 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-47 |
-238 |
-354 |
-431 |
-374 |
-655 |
-752 |
| Capital Expenditures (CapEx) |
|
0.20 |
0.43 |
1.03 |
1.49 |
1.57 |
1.26 |
0.59 |
2.18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1.66 |
-5.36 |
-23 |
-16 |
171 |
29 |
38 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
45 |
232 |
332 |
418 |
494 |
590 |
708 |
| Net Working Capital (NWC) |
|
0.00 |
45 |
232 |
332 |
417 |
494 |
590 |
708 |
| Net Nonoperating Expense (NNE) |
|
-0.15 |
-0.41 |
-0.25 |
-1.55 |
-2.85 |
-19 |
-24 |
-29 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-47 |
-238 |
-356 |
-435 |
-374 |
-655 |
-752 |
| Total Depreciation and Amortization (D&A) |
|
0.03 |
0.17 |
0.26 |
0.85 |
1.13 |
2.02 |
1.35 |
1.81 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-2.61% |
-3.97% |
-8.34% |
-5.11% |
53.69% |
8.46% |
11.16% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
71.14% |
172.16% |
121.41% |
137.53% |
154.86% |
173.71% |
207.05% |
| Net Working Capital to Revenue |
|
0.00% |
71.14% |
172.16% |
121.41% |
137.24% |
154.86% |
173.71% |
207.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.02) |
$0.56 |
$0.52 |
$0.74 |
$0.85 |
$0.96 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
143.93M |
148.74M |
153.53M |
159.26M |
160.43M |
155.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.02) |
$0.46 |
$0.45 |
$0.65 |
$0.74 |
$0.83 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
143.93M |
179.90M |
176.64M |
181.80M |
183.16M |
180.08M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.02) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
91.76M |
147.67M |
155.99M |
158.54M |
158.07M |
152.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
29 |
2.96 |
81 |
77 |
97 |
110 |
119 |
| Normalized NOPAT Margin |
|
47.42% |
44.93% |
2.20% |
29.67% |
25.32% |
30.28% |
32.38% |
34.81% |
| Pre Tax Income Margin |
|
48.39% |
46.26% |
3.02% |
30.98% |
26.89% |
36.30% |
43.59% |
44.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.55% |
0.00% |
280.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
37.55% |
0.69% |
353.40% |
31.05% |
2.02% |
7.53% |
10.37% |
38.18% |