|
Gross Margin
|
23.85% | 43.09% | 28.83% | 24.89% | 25.68% | 30.34% | 18.51% | 39.10% | 44.72% | 48.14% | 45.45% | 50.35% | 46.60% | 60.11% | 51.64% | 44.30% | 50.51% | 50.45% | 35.20% | 44.77% | 39.10% | 40.08% | 32.68% | 36.52% | 43.61% | 52.33% | 17.78% | 25.11% | 21.61% | 46.47% | 0.29% | 10.84% | 10.32% | 15.39% | 1.26% | 13.01% | 19.85% | 24.00% | 16.63% | 21.38% | 21.98% | 33.22% | 21.97% | 21.64% | 21.01% | 27.74% | 9.80% | 16.33% | 27.58% | 31.68% | 32.31% | 45.47% | 59.21% | 58.75% | 39.47% | 48.16% | 42.89% | 45.30% | 29.62% | 31.89% | 27.82% | 43.19% | 32.41% | 34.38% | 34.40% | 39.95% | 38.10% |
|
EBT Margin
|
18.35% | 39.93% | 21.27% | 16.48% | 0.34% | 16.95% | 8.65% | 31.11% | 41.13% | 45.24% | 39.22% | 46.39% | 41.95% | 55.33% | 47.09% | 39.71% | 40.11% | 46.81% | 31.51% | 39.60% | 99.78% | 32.61% | 21.76% | 30.92% | 35.01% | 45.84% | 2.59% | 8.88% | 6.18% | 15.70% | -19.26% | -38.64% | -2.12% | 2.58% | -13.22% | -1.55% | 10.97% | 16.77% | 7.98% | 12.46% | 10.99% | 28.10% | 12.81% | 10.20% | 10.71% | 20.85% | -1.06% | 10.62% | 18.42% | 25.31% | -10.06% | 42.72% | 50.63% | 50.16% | 29.86% | 48.08% | 40.71% | 41.69% | 19.87% | 27.75% | 20.41% | 40.01% | 29.20% | 28.35% | 26.28% | 33.60% | 34.06% |
|
EBIT Margin
|
18.18% | 39.88% | 20.88% | 14.03% | -5.27% | 26.79% | 14.92% | 35.15% | 45.52% | 46.88% | 41.48% | 48.25% | 43.94% | 57.91% | 49.07% | 41.59% | 46.97% | 48.62% | 35.13% | 42.58% | 103.28% | 36.08% | 26.76% | 34.39% | 38.47% | 48.05% | 6.36% | 12.29% | 9.66% | 20.99% | -14.85% | -11.07% | 5.59% | 9.61% | -4.25% | 9.55% | 16.82% | 21.08% | 13.08% | 17.23% | 16.48% | 31.62% | 18.11% | 16.68% | 15.14% | 23.26% | 4.72% | 14.16% | 23.57% | 28.34% | -7.12% | 44.45% | 57.81% | 52.46% | 32.31% | 46.43% | 41.05% | 41.35% | 19.17% | 27.12% | 20.61% | 40.59% | 26.57% | 28.94% | 27.36% | 34.29% | 34.96% |
|
EBITDA Margin
|
18.18% | 39.88% | 20.88% | 14.03% | -5.27% | 26.79% | 14.92% | 35.15% | 45.52% | 46.88% | 41.48% | 48.25% | 43.94% | 57.91% | 49.07% | 41.59% | 46.97% | 48.62% | 35.13% | 42.58% | 103.28% | 36.08% | 26.76% | 34.39% | 38.47% | 48.05% | 6.36% | 12.29% | 9.66% | 20.99% | -14.85% | -11.07% | 5.59% | 9.61% | -4.25% | 9.55% | 16.82% | 21.08% | 13.08% | 17.23% | 16.48% | 31.62% | 18.11% | 16.68% | 15.14% | 23.26% | 4.72% | 14.16% | 23.57% | 28.34% | -7.12% | 44.45% | 57.81% | 52.46% | 32.31% | 46.43% | 41.05% | 41.35% | 19.17% | 27.12% | 20.61% | 40.59% | 26.57% | 28.94% | 27.36% | 34.29% | 34.96% |
|
Operating Margin
|
18.18% | 39.88% | 20.88% | 14.03% | -5.27% | 26.79% | 14.92% | 35.15% | 45.52% | 46.88% | 41.48% | 48.25% | 43.94% | 57.91% | 49.07% | 41.59% | 46.97% | 48.62% | 35.13% | 42.58% | 103.28% | 36.08% | 26.76% | 34.39% | 38.47% | 48.05% | 6.36% | 12.29% | 9.66% | 20.99% | -14.85% | -11.07% | 5.59% | 9.61% | -4.25% | 9.55% | 16.82% | 21.08% | 13.08% | 17.23% | 16.48% | 31.62% | 18.11% | 16.68% | 15.14% | 23.26% | 4.72% | 14.16% | 23.57% | 28.34% | -7.12% | 44.45% | 57.81% | 52.46% | 32.31% | 46.43% | 41.05% | 41.35% | 19.17% | 27.12% | 20.61% | 40.59% | 26.57% | 28.94% | 27.36% | 34.29% | 34.96% |
|
Net Margin
|
9.21% | 25.12% | 13.81% | 11.37% | -0.88% | 8.04% | 5.26% | 16.18% | 24.02% | 27.05% | 23.57% | 25.54% | 24.12% | 34.93% | 29.67% | 31.77% | 30.42% | 29.05% | 21.34% | 24.56% | 62.56% | 21.23% | 14.21% | 19.59% | 24.21% | 26.85% | 9.70% | 2.42% | 2.59% | 4.14% | -4.41% | -36.91% | -2.22% | 0.27% | -10.00% | 42.31% | 6.58% | 11.38% | 2.88% | 4.33% | 8.99% | 18.84% | 6.26% | 5.24% | 7.00% | 15.78% | -3.31% | 7.89% | 14.41% | 15.49% | -13.58% | 27.76% | 30.79% | 34.38% | 18.87% | 32.98% | 27.83% | 29.69% | 12.88% | 17.44% | 13.20% | 26.72% | 20.15% | 21.52% | 18.76% | 20.42% | 21.28% |
|
FCF Margin
|
32.38% | 14.12% | 6.70% | 11.25% | 3.68% | -5.87% | 54.93% | 39.66% | 52.50% | 11.12% | 69.05% | 2.67% | 35.28% | 20.28% | 59.00% | 10.75% | 39.35% | -21.00% | 57.48% | -11.57% | 31.57% | -33.09% | 3.68% | -24.02% | 9.01% | -47.22% | -19.83% | -48.88% | -32.87% | -53.17% | -43.38% | -42.21% | 25.27% | 65.84% | 12.53% | 4.28% | 22.36% | 18.38% | 49.23% | 9.72% | 22.58% | 20.84% | 35.36% | 18.59% | 23.17% | 31.06% | 16.06% | 16.97% | 48.38% | 1.13% | 35.68% | 53.07% | 46.30% | 24.28% | 34.47% | 17.29% | 43.64% | 34.76% | 37.00% | 18.59% | 23.61% | 24.87% | 57.81% | 14.63% | 27.30% | 16.83% | 43.22% |
|
Inventory Average
|
0.36B | 0.17B | 0.22B | 0.21B | 0.25B | 0.29B | 0.28B | 0.27B | 0.33B | 0.34B | 0.31B | 0.32B | 0.28B | 0.25B | 0.27B | 0.29B | | | | | | | | | 0.24B | 0.24B | 0.27B | 0.33B | 0.31B | 0.27B | 0.27B | 0.33B | 0.35B | 0.34B | 0.32B | 0.30B | 0.34B | 0.33B | 0.26B | 0.29B | 0.38B | 0.37B | 0.29B | 0.32B | 0.36B | 0.33B | 0.29B | 0.29B | 0.33B | 0.33B | 0.35B | 0.41B | 0.45B | 0.49B | 0.50B | 0.49B | 0.45B | 0.37B | 0.32B | 0.31B | 0.28B | 0.29B | 0.30B | 0.31B | 0.33B | 0.33B | 0.34B |
|
Assets Average
|
2.45B | 2.39B | 2.32B | 2.43B | 2.56B | 5.61B | 8.61B | 8.69B | 8.97B | 9.30B | 9.33B | 9.11B | 9.30B | 9.37B | 9.65B | 10.17B | | | | | | | | | 11.37B | 11.24B | 11.93B | 12.78B | 14.13B | 15.67B | 15.70B | 15.38B | 15.16B | 15.06B | 14.90B | 14.16B | 13.49B | 13.25B | 13.07B | 12.91B | 12.80B | 12.90B | 12.88B | 12.54B | 12.31B | 12.20B | 11.94B | 11.98B | 12.02B | 12.01B | 11.89B | 12.07B | 13.08B | 13.60B | 13.35B | 13.30B | 13.36B | 13.47B | 13.54B | 13.96B | 14.12B | 13.82B | 13.81B | 13.65B | 13.39B | 13.53B | 13.98B |
|
Equity Average
|
1.39B | 1.56B | 1.72B | 1.75B | 1.74B | 2.97B | 4.25B | 4.37B | 4.61B | 5.06B | 5.04B | 4.84B | 5.15B | 5.43B | 5.74B | 6.13B | | | | | 5.37B | 5.08B | 4.85B | 4.71B | 4.50B | 4.45B | 4.47B | 4.43B | 5.79B | 7.18B | 7.07B | 6.74B | 6.44B | 6.39B | 6.32B | 6.46B | 6.67B | 6.49B | 6.24B | 5.95B | 5.70B | 5.74B | 5.75B | 5.66B | 5.52B | 5.49B | 5.53B | 5.54B | 5.64B | 5.81B | 5.79B | 5.83B | 6.39B | 7.13B | 7.31B | 7.47B | 7.97B | 8.30B | 8.41B | 8.34B | 8.18B | 8.05B | 7.92B | 7.66B | 7.44B | 7.56B | 7.76B |
|
Invested Capital
|
1.42B | 1.69B | 1.76B | 1.74B | 1.74B | 4.21B | 4.30B | 6.39B | 4.79B | 6.94B | 6.36B | 6.55B | 6.97B | 5.50B | 5.98B | 7.88B | | 5.34B | | 8.54B | 5.31B | 9.44B | 4.86B | 9.16B | 9.01B | 9.07B | 10.06B | 9.92B | 12.73B | 12.71B | 12.52B | 12.27B | 12.16B | 12.17B | 12.03B | 11.38B | 11.36B | 11.02B | 10.86B | 10.43B | 10.37B | 10.52B | 10.38B | 9.59B | 9.36B | 9.54B | 9.44B | 9.56B | 9.38B | 9.67B | 9.08B | 9.50B | 10.21B | 10.48B | 10.06B | 10.82B | 11.06B | 11.49B | 11.27B | 11.34B | 10.96B | 11.07B | 10.71B | 10.56B | 10.27B | 10.79B | 10.67B |
|
Asset Utilization Ratio
|
1.61 | 1.57 | 1.37 | 1.08 | 0.95 | 0.49 | 0.38 | 0.46 | 0.52 | 0.55 | 0.60 | 0.67 | 0.69 | 0.68 | 0.66 | 0.60 | | | | | | | | | 0.40 | 0.39 | 0.37 | 0.34 | 0.31 | 0.27 | 0.25 | 0.24 | 0.25 | 0.25 | 0.26 | 0.29 | 0.30 | 0.32 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.35 | 0.34 | 0.34 | 0.35 | 0.38 | 0.43 | 0.54 | 0.64 | 0.75 | 0.83 | 0.84 | 0.77 | 0.65 | 0.57 | 0.48 | 0.43 | 0.43 | 0.43 | 0.43 | 0.46 | 0.48 | 0.48 |
|
Interest Coverage Ratio
|
309.25 | 0.00B | 224.50 | 177.75 | -66.25 | 3.13 | 2.35 | 8.58 | 10.26 | 27.43 | 18.14 | 25.75 | 21.72 | 22.19 | 23.24 | 20.27 | 16.06 | 23.82 | 9.40 | 14.19 | 29.25 | 10.48 | 5.31 | 10.23 | 10.79 | 21.72 | 1.97 | 3.43 | 2.55 | 3.90 | -3.26 | -1.37 | 0.73 | 1.35 | -0.46 | 1.42 | 2.68 | 4.49 | 2.31 | 3.20 | 2.75 | 8.05 | 2.98 | 3.18 | 3.34 | 5.71 | 0.83 | 4.11 | 5.15 | 9.78 | -2.11 | 25.66 | 6.88 | 21.68 | 16.30 | -48.44 | 20.65 | 20.39 | 6.26 | 12.17 | 8.19 | 17.24 | | 9.38 | 12.30 | 18.00 | 14.15 |
|
Debt to Equity
|
| | | 0.00 | 0.00 | 0.62 | 0.52 | 0.44 | 0.34 | 0.30 | 0.34 | 0.33 | 0.30 | 0.29 | 0.27 | 0.25 | | | | 0.57 | | 0.95 | | 1.00 | 1.04 | 1.03 | 1.25 | 1.26 | 0.77 | 0.77 | 0.79 | 0.89 | 0.91 | 0.91 | 0.93 | 0.70 | 0.70 | 0.74 | 0.76 | 0.82 | 0.83 | 0.81 | 0.83 | 0.70 | 0.83 | 0.71 | 0.72 | 0.71 | 0.65 | 0.62 | 0.62 | 0.57 | 0.51 | 0.39 | 0.42 | 0.38 | 0.37 | 0.35 | 0.36 | 0.35 | 0.37 | 0.37 | 0.38 | 0.39 | 0.41 | 0.38 | 0.39 |
|
Debt Ratio
|
| | | 0.00 | 0.00 | 0.30 | 0.26 | 0.22 | 0.18 | 0.17 | 0.17 | 0.18 | 0.17 | 0.18 | 0.16 | 0.16 | | | | 0.29 | | 0.41 | | 0.41 | 0.40 | 0.42 | 0.43 | 0.44 | 0.36 | 0.35 | 0.35 | 0.38 | 0.38 | 0.39 | 0.39 | 0.35 | 0.35 | 0.36 | 0.36 | 0.37 | 0.36 | 0.37 | 0.36 | 0.33 | 0.36 | 0.33 | 0.33 | 0.33 | 0.31 | 0.31 | 0.29 | 0.28 | 0.25 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.21 |
|
Equity Ratio
|
0.57 | 0.74 | 0.75 | 0.70 | 0.66 | 0.49 | 0.50 | 0.51 | 0.52 | 0.57 | 0.51 | 0.55 | 0.56 | 0.60 | 0.59 | 0.62 | | | | 0.51 | | 0.43 | | 0.41 | 0.38 | 0.41 | 0.35 | 0.35 | 0.46 | 0.45 | 0.45 | 0.43 | 0.42 | 0.43 | 0.42 | 0.50 | 0.49 | 0.49 | 0.47 | 0.45 | 0.44 | 0.45 | 0.44 | 0.46 | 0.43 | 0.47 | 0.46 | 0.47 | 0.47 | 0.50 | 0.48 | 0.49 | 0.49 | 0.56 | 0.53 | 0.59 | 0.60 | 0.63 | 0.61 | 0.58 | 0.58 | 0.59 | 0.56 | 0.56 | 0.55 | 0.57 | 0.54 |
|
Times Interest Earned
|
309.25 | 0.00B | 224.50 | 177.75 | -66.25 | 3.13 | 2.35 | 8.58 | 10.26 | 27.43 | 18.14 | 25.75 | 21.72 | 22.19 | 23.24 | 20.27 | 16.06 | 23.82 | 9.40 | 14.19 | 29.25 | 10.48 | 5.31 | 10.23 | 10.79 | 21.72 | 1.97 | 3.43 | 2.55 | 3.90 | -3.26 | -1.37 | 0.73 | 1.35 | -0.46 | 1.42 | 2.68 | 4.49 | 2.31 | 3.20 | 2.75 | 8.05 | 2.98 | 3.18 | 3.34 | 5.71 | 0.83 | 4.11 | 5.15 | 9.78 | -2.11 | 25.66 | 6.88 | 21.68 | 16.30 | -48.44 | 20.65 | 20.39 | 6.26 | 12.17 | 8.19 | 17.24 | | 9.38 | 12.30 | 18.00 | 14.15 |
|
FCF Payout Ratio
|
0.02 | 0.77 | | | 0.26 | -0.35 | 0.16 | 0.01 | 0.01 | 0.11 | 0.10 | 0.40 | 0.05 | 0.47 | 0.02 | 0.12 | 0.05 | -0.07 | 0.04 | -0.37 | 0.15 | -0.11 | 2.19 | -0.26 | 0.84 | -0.11 | -0.38 | -0.13 | -0.21 | -0.12 | -0.23 | -0.19 | 0.27 | 0.09 | 0.64 | 1.49 | 0.33 | 0.29 | 0.16 | 0.64 | 0.38 | 0.15 | 0.27 | 0.33 | 0.39 | 0.11 | 0.47 | 0.35 | 0.13 | 3.61 | 0.13 | 0.05 | 0.19 | | 0.47 | | 0.29 | | 0.43 | | 0.41 | 0.11 | 0.15 | 0.25 | 0.28 | 0.12 | 0.19 |
|
Enterprise Value
|
-0.81B | -0.85B | -0.60B | -0.87B | -1.01B | -0.18B | -0.21B | -0.42B | -0.71B | -0.90B | -0.94B | -0.82B | -1.28B | -0.90B | -1.70B | -1.90B | | -1.57B | | -1.35B | -3.17B | -1.83B | -2.29B | -1.63B | -1.42B | -0.45B | -0.59B | 0.04B | 0.46B | 1.17B | 1.57B | 1.98B | 1.79B | 1.11B | 1.08B | 2.27B | 2.13B | 2.04B | 1.71B | 2.09B | 2.04B | 1.89B | 1.68B | 2.45B | 1.92B | 2.14B | 2.10B | 2.00B | 1.84B | 1.94B | 1.92B | 1.20B | 0.13B | 0.56B | 0.46B | 0.48B | -0.19B | -0.50B | -0.68B | 0.62B | 0.78B | 0.82B | 0.67B | 0.99B | 1.11B | 1.17B | 1.01B |
|
Return on Sales
|
0.12% | 0.25% | 0.14% | 0.11% | 0.01% | 0.10% | 0.07% | 0.17% | 0.28% | 0.30% | 0.26% | 0.27% | 0.28% | 0.38% | 0.32% | 0.23% | 0.32% | 0.30% | 0.22% | 0.25% | 0.63% | 0.22% | 0.14% | 0.20% | 0.23% | 0.31% | 0.00% | 0.03% | 0.05% | 0.07% | 0.04% | -0.33% | -0.01% | 0.02% | -0.08% | 0.46% | 0.09% | 0.13% | 0.07% | 0.08% | 0.12% | 0.21% | 0.11% | 0.09% | 0.09% | 0.18% | 0.00% | 0.11% | 0.17% | 0.20% | -0.07% | 0.34% | 0.37% | 0.40% | 0.23% | 0.39% | 0.32% | 0.34% | 0.18% | 0.22% | 0.16% | 0.32% | 0.25% | 0.26% | 0.21% | 0.26% | 0.28% |
|
Return on Capital Employed
|
| 0.46% | 0.48% | 0.35% | 0.27% | 0.10% | 0.07% | 0.12% | 0.19% | 0.24% | 0.31% | 0.35% | 0.36% | 0.35% | 0.38% | 0.32% | | | | | | | | | 0.16% | 0.16% | 0.14% | 0.10% | 0.07% | 0.04% | 0.03% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.08% | 0.09% | 0.08% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.16% | 0.29% | 0.36% | 0.44% | 0.44% | 0.37% | 0.27% | 0.24% | 0.17% | 0.13% | 0.12% | 0.14% | 0.14% | 0.15% | 0.15% | 0.17% |
|
Return on Invested Capital
|
0.50% | 0.42% | 0.37% | 0.25% | 0.20% | 0.10% | 0.08% | 0.10% | 0.16% | 0.21% | 0.23% | 0.28% | 0.28% | 0.32% | 0.36% | 0.28% | | | | | 0.28% | 0.23% | 0.23% | 0.22% | 0.11% | 0.12% | 0.10% | 0.07% | 0.05% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | -0.07% | 8.11% | 0.16% | 0.13% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.15% | 0.24% | 0.33% | 0.40% | 0.40% | 0.33% | 0.25% | 0.22% | 0.16% | 0.13% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% |
|
Return on Assets
|
0.29% | 0.27% | 0.27% | 0.19% | 0.15% | 0.05% | 0.03% | 0.05% | 0.08% | 0.12% | 0.15% | 0.19% | 0.19% | 0.20% | 0.21% | 0.18% | | | | | | | | | 0.08% | 0.09% | 0.07% | 0.05% | 0.03% | 0.01% | 0.01% | -0.01% | -0.01% | -0.02% | -0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.10% | 0.16% | 0.23% | 0.28% | 0.30% | 0.27% | 0.21% | 0.18% | 0.13% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% |
|
Return on Equity
|
0.51% | 0.42% | 0.37% | 0.26% | 0.21% | 0.09% | 0.06% | 0.09% | 0.16% | 0.22% | 0.29% | 0.35% | 0.35% | 0.35% | 0.35% | 0.30% | | | | | 0.34% | 0.32% | 0.31% | 0.30% | 0.20% | 0.22% | 0.19% | 0.15% | 0.08% | 0.02% | 0.02% | -0.02% | -0.03% | -0.04% | -0.05% | 0.07% | 0.08% | 0.11% | 0.13% | 0.07% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.07% | 0.08% | 0.09% | 0.11% | 0.09% | 0.22% | 0.33% | 0.44% | 0.52% | 0.53% | 0.44% | 0.34% | 0.30% | 0.22% | 0.17% | 0.16% | 0.18% | 0.19% | 0.21% | 0.21% | 0.22% |