|
Gross Margin
|
| 96.72% | | | | 97.15% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.33% | 60.68% | 58.55% | 66.84% | 65.27% | 61.53% | 63.46% | 68.09% | 73.15% | 65.81% | 56.79% | 71.86% | 58.07% | 58.95% | 57.54% | 70.64% | 64.02% | 59.29% | 65.00% | 58.01% | 57.20% | 54.65% | 60.44% | 64.17% | 62.71% | 62.91% | 63.15% | 65.63% | 65.11% | 65.58% | 63.81% | 65.50% | 62.27% | 63.38% |
|
EBT Margin
|
6.38% | 7.99% | 7.06% | 5.08% | 8.90% | 5.26% | 10.64% | -2.94% | 10.25% | | 21.59% | -4.96% | 26.52% | 26.58% | 24.41% | 22.13% | 25.85% | 26.13% | 28.47% | 18.29% | 23.04% | 23.54% | 19.76% | -2.71% | -4.45% | -1.05% | -23.19% | 21.03% | -43.43% | -29.49% | -25.38% | -0.11% | -10.22% | -49.10% | 11.81% | 30.27% | 19.82% | 28.34% | 28.59% | 25.79% | 26.72% | 24.56% | 34.61% | 15.80% | -25.38% | 0.52% | -11.67% | -18.21% | 16.23% | 30.16% | 30.84% | 27.16% | 40.94% | 34.81% | 34.42% | 27.18% | 29.40% | 26.09% | 27.58% | 27.86% | 26.31% | 25.88% | 23.78% | 20.15% | 26.12% | 20.47% | 18.86% | 15.83% |
|
EBIT Margin
|
7.37% | 8.33% | 7.87% | 1.46% | 9.57% | 5.40% | 11.18% | -3.83% | 10.72% | | 22.97% | -6.36% | 27.70% | 27.91% | 25.50% | 26.87% | 26.74% | 27.12% | 29.45% | 24.43% | 24.11% | 24.59% | 20.92% | 2.87% | -1.92% | 1.37% | -19.99% | 18.69% | -37.94% | -10.31% | -8.87% | -0.06% | -1.04% | -17.18% | 3.17% | 5.31% | 4.16% | 5.95% | 6.00% | 5.42% | 50.82% | 51.17% | 59.96% | 49.82% | 37.74% | 45.79% | 36.11% | 39.48% | 44.45% | 57.13% | 52.07% | 49.63% | 56.81% | 50.09% | 48.88% | 44.87% | 48.98% | 49.53% | 49.29% | 49.62% | 49.23% | 50.33% | 48.49% | 49.89% | 49.16% | 48.05% | 45.31% | 44.90% |
|
EBITDA Margin
|
7.37% | 8.33% | 7.87% | 1.46% | 9.57% | 5.40% | 11.18% | -3.83% | 10.72% | | 22.97% | -6.36% | 27.70% | 27.91% | 25.50% | 26.87% | 26.74% | 27.12% | 29.45% | 24.43% | 24.11% | 24.59% | 20.92% | 2.87% | -1.92% | 1.37% | -19.99% | 18.69% | -37.94% | -10.31% | -8.87% | -0.06% | -1.04% | -17.18% | 3.17% | 5.31% | 4.16% | 5.95% | 6.00% | 5.42% | 50.82% | 51.17% | 59.96% | 49.82% | 37.74% | 45.79% | 36.11% | 39.48% | 44.45% | 57.13% | 52.07% | 49.63% | 56.81% | 50.09% | 48.88% | 44.87% | 48.98% | 49.53% | 49.29% | 49.62% | 49.23% | 50.33% | 48.49% | 49.89% | 49.16% | 48.05% | 45.31% | 44.90% |
|
Operating Margin
|
| 8.33% | | | | 5.40% | | | | | | | | | | | | | | | | | | | | | | | | -10.31% | -8.87% | -0.06% | -1.04% | -17.18% | 3.17% | 5.31% | 4.16% | 5.95% | 6.00% | 5.42% | 50.82% | 51.17% | 59.96% | 49.82% | 37.74% | 45.79% | 36.11% | 39.48% | 44.45% | 57.13% | 52.07% | 49.63% | 56.81% | 50.09% | 48.88% | 44.87% | 48.98% | 49.53% | 49.29% | 49.62% | 49.23% | 50.33% | 48.49% | 49.89% | 49.16% | 48.05% | 45.31% | 44.90% |
|
Net Margin
|
-0.90% | 3.63% | 2.18% | 17.14% | 4.71% | 5.45% | 6.19% | -1.15% | 5.38% | 6.33% | 9.43% | -1.97% | 4.82% | 3.83% | 0.50% | -2.45% | 0.88% | -0.02% | 0.37% | 7.11% | 0.12% | 0.22% | 8.35% | | | | | | -28.43% | -18.98% | -15.75% | -0.26% | 0.48% | -38.57% | 8.80% | 33.39% | 10.04% | 17.90% | 18.43% | 18.13% | 18.36% | 19.06% | 30.43% | 5.71% | -27.78% | 6.92% | -10.26% | -12.95% | 9.30% | 20.48% | 20.48% | 16.46% | 29.85% | 23.40% | 20.94% | 16.87% | 18.82% | 17.32% | 18.82% | 19.64% | 17.62% | 16.48% | 15.14% | 15.65% | 16.66% | 13.37% | 11.12% | 10.17% |
|
FCF Margin
|
-3.27% | 19.78% | -16.78% | 36.98% | 2.16% | 16.78% | -9.88% | -6.12% | -1.66% | 10.75% | 24.70% | -6.55% | 2.26% | -8.58% | 1.64% | 2.55% | 9.14% | 0.25% | -3.10% | -2.08% | 15.21% | -4.73% | -5.55% | -13.04% | -15.80% | -5.00% | -3.20% | 2.25% | -27.34% | 2.26% | 5.59% | 6.12% | 10.60% | 8.23% | -0.46% | 11.03% | 9.64% | 14.53% | 17.82% | 20.91% | 12.50% | 13.87% | 6.56% | 17.04% | 7.41% | -17.90% | -6.02% | 10.30% | 8.33% | 29.24% | 30.09% | 27.01% | 9.89% | 27.04% | 28.88% | 21.07% | 16.15% | 7.23% | 19.51% | 15.55% | 14.29% | 13.79% | 20.93% | 7.74% | 16.00% | 1.35% | 19.40% | 9.13% |
|
Inventory Average
|
3.72B | 2.78B | 2.67B | 5.85B | 6.37B | 3.27B | 3.49B | 6.47B | 6.57B | 7.46B | 7.08B | 5.90B | 5.35B | | | 1.07B | 1.05B | 1.13B | 1.20B | 1.23B | 1.21B | 1.26B | 1.31B | 1.33B | 1.28B | 1.25B | 1.21B | 1.13B | 1.10B | 1.11B | 1.13B | 1.06B | 1.06B | 1.06B | 1.02B | 1.04B | 1.06B | 1.07B | 1.17B | 1.12B | 1.01B | 1.05B | 1.02B | 0.99B | 0.88B | 0.85B | 1.01B | 1.02B | 1.05B | 1.12B | 1.09B | 1.13B | 1.19B | 1.20B | 1.23B | 1.22B | 1.24B | 1.25B | 1.28B | 1.36B | 1.42B | 1.45B | 1.47B | 1.65B | 1.83B | 1.87B | 1.81B | 1.80B |
|
Assets Average
|
107.36B | 146.66B | 151.25B | 152.28B | 153.47B | 118.60B | 118.86B | 155.82B | 157.98B | 159.86B | 101.74B | 98.32B | 158.06B | 138.44B | 114.69B | 116.26B | 117.46B | 117.36B | 118.35B | 118.91B | 119.04B | 120.84B | 120.32B | 117.76B | 113.29B | 111.02B | 108.98B | 101.72B | 98.66B | 97.94B | 95.17B | 92.03B | 88.87B | 82.99B | 76.43B | 74.11B | 72.04B | 69.83B | 69.75B | 70.27B | 70.74B | 71.38B | 70.80B | 70.43B | 67.77B | 64.04B | 63.10B | 62.89B | 73.16B | 84.55B | 86.35B | 88.98B | 91.98B | 93.50B | 94.27B | 94.33B | 92.64B | 90.52B | 91.63B | 94.79B | 95.64B | 95.67B | 96.35B | 109.74B | 123.52B | 123.43B | 122.54B | 122.21B |
|
Equity Average
|
| | 60.56B | 62.11B | 63.02B | 64.68B | 67.93B | 69.52B | 69.82B | 70.56B | 68.47B | 66.05B | 66.40B | 56.75B | 47.16B | 48.15B | 48.83B | 49.09B | 50.23B | 52.01B | 53.06B | 54.65B | 55.67B | 53.97B | 50.64B | 48.99B | 46.76B | 42.32B | 39.74B | 38.62B | 37.14B | 35.84B | 35.41B | 33.05B | 30.61B | 30.76B | 30.76B | 30.97B | 31.65B | 32.07B | 32.52B | 33.03B | 34.16B | 41.11B | 39.19B | 31.44B | 31.14B | 30.32B | 36.50B | 43.72B | 44.20B | 44.76B | 47.31B | 49.71B | 49.64B | 48.54B | 47.89B | 47.66B | 47.64B | 48.51B | 49.30B | 49.53B | 49.81B | 57.34B | 65.02B | 65.41B | 65.25B | 64.70B |
|
Invested Capital
|
| 60.97B | 64.38B | 91.28B | 66.18B | 67.68B | 71.83B | 92.72B | 72.68B | 72.81B | 68.32B | 88.37B | 74.06B | 50.62B | 50.21B | 49.38B | 50.59B | 49.96B | 52.46B | 53.08B | 55.33B | 57.35B | 57.35B | 52.45B | 49.20B | 49.11B | 44.73B | 41.51B | 41.49B | 39.16B | 37.79B | 64.53B | 36.70B | 34.30B | 32.04B | 53.24B | 49.63B | 47.80B | 48.63B | 46.26B | 50.15B | 50.84B | 53.37B | 65.09B | 47.23B | 49.80B | 49.61B | 48.95B | 65.73B | 67.65B | 66.91B | 67.86B | 69.37B | 66.75B | 64.83B | 63.55B | 63.70B | 63.15B | 65.65B | 67.90B | 67.11B | 67.07B | 67.97B | 88.18B | 88.12B | 88.23B | 87.80B | 65.51B |
|
Asset Utilization Ratio
|
2.06 | 1.26 | 1.02 | 1.00 | 1.08 | 1.52 | 1.58 | 0.40 | 0.47 | 0.26 | 0.09 | 0.40 | 0.00 | -0.03 | -0.05 | 0.53 | 0.52 | 0.51 | 0.51 | 0.49 | 0.50 | 0.50 | 0.48 | 0.47 | 0.42 | 0.37 | 0.33 | 0.00 | -0.03 | -0.06 | -0.07 | 0.27 | 0.31 | 0.37 | 0.41 | 0.44 | 0.47 | 0.49 | 0.53 | 0.55 | 0.56 | 0.55 | 0.55 | 0.52 | 0.48 | 0.44 | 0.36 | 0.33 | 0.34 | 0.37 | 0.44 | 0.54 | 0.62 | 0.74 | 0.84 | 0.87 | 0.85 | 0.77 | 0.68 | 0.62 | 0.60 | 0.61 | 0.60 | 0.52 | 0.48 | 0.49 | 0.51 | 0.50 |
|
Interest Coverage Ratio
|
7.43 | -17.62 | 9.67 | -0.40 | 14.26 | -13.81 | 20.98 | 4.34 | 23.12 | | 16.67 | 4.56 | 23.45 | 21.03 | 23.30 | 5.67 | 30.13 | 27.59 | 30.17 | 3.98 | 22.63 | 23.32 | 18.13 | 0.51 | -0.76 | 0.57 | -6.25 | -7.99 | -6.91 | -1.84 | -1.73 | -0.01 | -0.26 | -4.99 | 0.91 | 1.34 | 1.89 | 3.11 | 3.28 | 1.57 | 21.94 | 25.99 | 32.89 | 20.69 | 11.50 | 9.10 | 7.92 | 11.65 | 20.77 | 26.52 | 27.62 | 36.17 | 50.50 | 52.20 | 53.09 | 48.55 | 40.43 | 35.65 | 37.77 | 34.68 | 34.77 | 35.93 | 34.90 | 38.50 | 41.01 | 30.53 | 31.54 | 32.66 |
|
Debt to Equity
|
| 0.51 | 0.49 | 0.18 | 0.46 | 0.15 | 0.36 | 0.35 | 0.35 | 0.35 | 0.37 | 0.35 | 0.42 | 0.50 | 0.44 | 0.45 | 0.44 | 0.45 | 0.43 | 0.41 | 0.40 | 0.38 | 0.38 | 0.43 | 0.46 | 0.51 | 0.56 | 0.62 | 0.75 | 0.76 | 0.79 | 0.77 | 0.74 | 0.77 | 0.68 | 0.64 | 0.55 | 0.48 | 0.47 | 0.47 | 0.45 | 0.45 | 0.42 | 0.32 | 0.48 | 0.48 | 0.50 | 0.51 | 0.46 | 0.45 | 0.45 | 0.44 | 0.38 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.40 | 0.38 | 0.37 | 0.37 | 0.37 | 0.38 | 0.36 | 0.36 | 0.36 | 0.36 |
|
Debt Ratio
|
0.20 | 0.20 | 0.20 | 0.07 | 0.19 | 0.12 | 0.16 | 0.16 | 0.16 | 0.15 | 0.56 | 0.15 | 0.17 | 0.20 | 0.18 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.19 | 0.20 | 0.22 | 0.23 | 0.26 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.28 | 0.27 | 0.24 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.23 | 0.24 | 0.24 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.20 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 |
|
Equity Ratio
|
| 0.40 | 0.40 | 0.41 | 0.41 | 0.80 | 0.45 | 0.44 | 0.44 | 0.44 | 1.53 | 0.43 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.43 | 0.44 | 0.45 | 0.46 | 0.47 | 0.45 | 0.45 | 0.44 | 0.42 | 0.41 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 | 0.41 | 0.42 | 0.43 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.50 | 0.67 | 0.48 | 0.50 | 0.49 | 0.48 | 0.52 | 0.52 | 0.51 | 0.50 | 0.53 | 0.54 | 0.52 | 0.51 | 0.52 | 0.53 | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
|
Times Interest Earned
|
7.43 | -17.62 | 9.67 | -0.40 | 14.26 | -13.81 | 20.98 | 4.34 | 23.12 | | 16.67 | 4.56 | 23.45 | 21.03 | 23.30 | 5.67 | 30.13 | 27.59 | 30.17 | 3.98 | 22.63 | 23.32 | 18.13 | 0.51 | -0.76 | 0.57 | -6.25 | -7.99 | -6.91 | -1.84 | -1.73 | -0.01 | -0.26 | -4.99 | 0.91 | 1.34 | 1.89 | 3.11 | 3.28 | 1.57 | 21.94 | 25.99 | 32.89 | 20.69 | 11.50 | 9.10 | 7.92 | 11.65 | 20.77 | 26.52 | 27.62 | 36.17 | 50.50 | 52.20 | 53.09 | 48.55 | 40.43 | 35.65 | 37.77 | 34.68 | 34.77 | 35.93 | 34.90 | 38.50 | 41.01 | 30.53 | 31.54 | 32.66 |
|
FCF Payout Ratio
|
-0.68 | -0.10 | -0.30 | -0.21 | 0.77 | -0.09 | -0.49 | 0.16 | -1.01 | 0.48 | 0.22 | 0.26 | 2.32 | -0.64 | 3.35 | 1.94 | 0.61 | 22.61 | -1.78 | -2.93 | 0.35 | -1.23 | -1.26 | -0.59 | -0.72 | -2.10 | -3.84 | -1.71 | -0.22 | 2.48 | 0.86 | 0.70 | 0.40 | 0.45 | -9.82 | 0.33 | 0.39 | 0.25 | 0.18 | 0.16 | 0.28 | 0.30 | 0.52 | 0.33 | 1.00 | -0.63 | -1.72 | 0.76 | 0.67 | 0.20 | 0.34 | | 0.45 | 0.10 | 0.09 | 0.59 | 0.59 | 0.67 | 0.21 | 0.59 | 0.45 | 0.35 | 0.24 | 0.79 | 0.36 | 4.94 | 0.32 | 0.80 |
|
Enterprise Value
|
-0.76B | 0.19B | -0.05B | -0.23B | -0.28B | -3.33B | -10.30B | -9.99B | -7.85B | -7.62B | -5.51B | -5.85B | -3.71B | -0.57B | -0.80B | -3.37B | -5.13B | -3.60B | -3.56B | -6.12B | -7.33B | -6.06B | -5.39B | -5.00B | -2.51B | -3.63B | -2.24B | -2.28B | -4.86B | -3.87B | -4.04B | -3.45B | -3.11B | -10.05B | -9.39B | -8.03B | -6.59B | -5.21B | -5.67B | -7.25B | -7.90B | -7.68B | -9.05B | -8.05B | -3.86B | -6.89B | -6.52B | -6.60B | -6.93B | -8.86B | -11.25B | -6.14B | -7.14B | -8.18B | -10.42B | -9.24B | -8.61B | -6.82B | -9.45B | -6.61B | -6.06B | -6.02B | -6.79B | -6.11B | -7.24B | -5.34B | -6.26B | -6.98B |
|
Return on Sales
|
0.03% | 0.10% | 0.04% | 0.18% | 0.05% | 0.06% | 0.06% | -0.01% | 0.05% | 0.06% | 0.09% | -0.02% | 0.05% | 0.04% | 0.00% | -0.02% | 0.01% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | 0.08% | 0.02% | 0.02% | 0.03% | | | -0.28% | -0.19% | -0.16% | 0.00% | 0.00% | -0.39% | 0.09% | 0.33% | 0.10% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.30% | 0.06% | -0.28% | 0.07% | -0.10% | -0.13% | 0.09% | 0.20% | 0.20% | 0.16% | 0.30% | 0.23% | 0.21% | 0.17% | 0.19% | 0.17% | 0.19% | 0.20% | 0.18% | 0.16% | 0.15% | 0.16% | 0.17% | 0.13% | 0.11% | 0.10% |
|
Return on Capital Employed
|
0.08% | 0.00% | -0.05% | 0.06% | 0.09% | 0.10% | 0.14% | 0.12% | 0.14% | | 0.26% | 0.23% | 0.14% | 0.13% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.13% | 0.10% | 0.06% | 0.03% | -0.01% | -0.07% | -0.09% | -0.09% | -0.09% | -0.04% | -0.02% | -0.03% | -0.02% | -0.01% | -0.01% | 0.03% | 0.03% | 0.03% | 0.11% | 0.17% | 0.25% | 0.31% | 0.27% | 0.24% | 0.17% | 0.14% | 0.16% | 0.19% | 0.25% | 0.32% | 0.38% | 0.44% | 0.50% | 0.51% | 0.47% | 0.41% | 0.37% | 0.34% | 0.33% | 0.34% | 0.33% | 0.29% | 0.27% | 0.26% | 0.27% | 0.26% |
|
Return on Invested Capital
|
| | 0.12% | 0.16% | 0.18% | 0.20% | 0.22% | 0.12% | 0.13% | | 0.13% | 0.09% | 0.10% | 0.11% | 0.14% | 0.16% | 0.16% | 0.17% | 0.18% | 0.17% | 0.16% | 0.16% | 0.14% | 0.12% | 0.10% | 0.06% | -0.01% | -0.08% | -0.13% | -0.14% | -0.13% | -0.04% | -0.01% | -0.04% | -0.03% | 0.00% | -0.01% | 0.03% | 0.03% | 0.03% | 0.09% | 0.15% | 0.24% | 0.24% | 0.19% | 0.19% | 0.36% | 0.14% | 0.05% | 0.13% | 0.18% | 0.23% | 0.31% | 0.36% | 0.41% | 0.42% | 0.38% | 0.33% | 0.30% | 0.29% | 0.29% | 0.29% | 0.28% | 0.24% | 0.22% | 0.22% | 0.22% | 0.24% |
|
Return on Assets
|
0.12% | 0.07% | 0.05% | 0.09% | 0.10% | 0.12% | 0.14% | 0.06% | 0.06% | 0.05% | 0.07% | 0.07% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | | | -0.01% | -0.03% | -0.04% | -0.04% | -0.02% | -0.05% | -0.04% | 0.00% | 0.01% | 0.09% | 0.11% | 0.09% | 0.10% | 0.10% | 0.12% | 0.10% | 0.05% | 0.03% | -0.02% | -0.04% | 0.00% | 0.02% | 0.05% | 0.09% | 0.14% | 0.17% | 0.19% | 0.20% | 0.17% | 0.14% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
| | 0.12% | 0.22% | 0.24% | 0.23% | 0.24% | 0.13% | 0.15% | 0.12% | 0.10% | 0.10% | 0.07% | 0.07% | 0.05% | 0.02% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.04% | 0.02% | 0.02% | 0.02% | | | -0.04% | -0.07% | -0.10% | -0.10% | -0.06% | -0.13% | -0.09% | 0.01% | 0.03% | 0.20% | 0.23% | 0.20% | 0.22% | 0.22% | 0.25% | 0.17% | 0.09% | 0.07% | -0.05% | -0.09% | 0.00% | 0.04% | 0.11% | 0.18% | 0.27% | 0.32% | 0.36% | 0.38% | 0.33% | 0.27% | 0.24% | 0.23% | 0.21% | 0.22% | 0.20% | 0.16% | 0.15% | 0.14% | 0.14% | 0.12% |