|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.85% | 48.14% | 43.75% | 43.77% | 41.41% | 43.89% | 43.52% | 44.03% | 46.37% | 44.95% | 45.82% | 50.77% | 48.86% | 45.00% | 39.97% | 45.15% | 45.13% | 46.69% | 37.21% | 38.55% | 40.83% | 41.85% | 42.33% | 42.10% | 40.72% | 40.22% | 39.64% | 43.06% | 39.69% | 39.90% | 42.27% | 39.91% | 40.08% | 44.90% |
|
EBT Margin
|
8.78% | 8.32% | 13.27% | 11.96% | 15.88% | 16.54% | 13.82% | 16.23% | 18.43% | 19.16% | 20.70% | 16.61% | 19.88% | 19.73% | 17.11% | 19.78% | 18.10% | 14.97% | 15.10% | 14.60% | 14.88% | 15.58% | 16.21% | 11.68% | 8.41% | 3.38% | 8.11% | -7.56% | -7.26% | -7.07% | 3.68% | 1.63% | 9.36% | 5.66% | 7.34% | 3.94% | 13.43% | 11.61% | 12.96% | 11.56% | 11.25% | 15.29% | 11.21% | -23.12% | 13.17% | -66.56% | -0.18% | -3.80% | 6.81% | 11.76% | 18.12% | 14.42% | 16.74% | 23.27% | 22.22% | 17.31% | 18.74% | 16.03% | 16.16% | 7.38% | 16.26% | 13.75% | 12.83% | 11.60% | 11.76% | 9.25% | 10.89% |
|
EBIT Margin
|
8.80% | 8.34% | 13.30% | 11.96% | 15.92% | 16.57% | 13.84% | 16.23% | 18.43% | 19.16% | 20.70% | 16.61% | 19.88% | 19.73% | 17.11% | 19.78% | 18.10% | 14.97% | 15.10% | 14.60% | 14.88% | 15.58% | 16.21% | 11.68% | 8.41% | 3.38% | 8.11% | -7.56% | -7.26% | -6.80% | 3.89% | 1.81% | 9.51% | -47.48% | -44.52% | -52.31% | -42.79% | -46.97% | -43.15% | -44.91% | -44.73% | -38.35% | -43.84% | -77.30% | -36.08% | -102.40% | -55.18% | -64.58% | -48.05% | -43.11% | -35.29% | -48.27% | -44.80% | -35.89% | -35.93% | -40.31% | -39.16% | -43.25% | -43.62% | -52.96% | -40.68% | -46.56% | -47.29% | -46.12% | -48.37% | -50.67% | -44.21% |
|
EBITDA Margin
|
8.80% | 8.34% | 13.30% | 11.96% | 15.92% | 16.57% | 13.84% | 16.23% | 18.43% | 19.16% | 20.70% | 16.61% | 19.88% | 19.73% | 17.11% | 19.78% | 18.10% | 14.97% | 15.10% | 14.60% | 14.88% | 15.58% | 16.21% | 11.68% | 8.41% | 3.38% | 8.11% | -7.56% | -7.26% | -6.80% | 3.89% | 1.81% | 9.51% | -47.48% | -44.52% | -52.31% | -42.79% | -46.97% | -43.15% | -44.91% | -44.73% | -38.35% | -43.84% | -77.30% | -36.08% | -102.40% | -55.18% | -64.58% | -48.05% | -43.11% | -35.29% | -48.27% | -44.80% | -35.89% | -35.93% | -40.31% | -39.16% | -43.25% | -43.62% | -52.96% | -40.68% | -46.56% | -47.29% | -46.12% | -48.37% | -50.67% | -44.21% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -47.48% | -44.52% | -52.31% | -42.79% | -46.97% | -43.15% | -44.91% | -44.73% | -38.35% | -43.84% | -77.30% | -36.08% | -102.40% | -55.18% | -64.58% | -48.05% | -43.11% | -35.29% | -48.27% | -44.80% | -35.89% | -35.93% | -40.31% | -39.16% | -43.25% | -43.62% | -52.96% | -40.68% | -46.56% | -47.29% | -46.12% | -48.37% | -50.67% | -44.21% |
|
Net Margin
|
5.13% | 4.38% | 8.25% | 6.37% | 9.51% | 10.27% | 7.63% | 9.85% | 10.34% | 11.25% | 12.19% | 7.26% | 10.71% | 11.55% | 6.94% | 9.89% | 8.60% | 7.11% | 6.33% | 6.49% | 6.33% | 7.81% | 8.16% | 5.01% | 4.06% | -1.52% | 3.00% | -5.90% | -7.97% | -8.96% | 0.49% | -2.31% | 4.49% | 0.81% | 2.18% | 5.11% | 6.49% | 5.30% | 6.72% | 6.21% | 4.45% | 8.32% | 4.23% | -21.08% | 8.26% | -53.67% | -1.93% | -6.74% | 1.11% | 6.29% | 11.85% | 8.65% | 9.97% | 15.55% | 15.40% | 9.53% | 11.06% | 10.30% | 10.27% | 2.68% | 9.22% | 6.65% | 7.25% | 4.72% | 5.60% | 3.73% | -4.31% |
|
FCF Margin
|
-9.91% | -2.85% | 5.56% | 3.42% | 7.37% | 5.76% | 4.81% | 5.09% | 8.57% | 4.23% | 7.37% | 2.94% | 4.11% | 4.55% | 0.41% | 3.79% | -4.36% | -0.09% | 1.21% | -2.07% | -0.24% | -1.81% | 0.76% | -6.88% | -15.29% | -1.05% | -4.23% | -9.89% | -18.79% | -6.62% | 4.13% | -0.96% | 1.38% | 5.07% | 6.28% | 6.52% | 5.42% | 8.59% | 13.62% | 12.18% | 5.98% | 13.38% | 12.32% | 3.98% | 5.04% | -12.63% | 7.80% | 0.68% | 7.65% | 13.72% | 14.92% | 14.24% | 11.21% | 15.41% | 18.41% | 15.34% | 8.20% | 5.19% | 9.25% | 17.11% | 5.62% | 4.55% | 11.09% | 8.34% | 2.65% | 10.85% | 9.94% |
|
Inventory Average
|
6.64B | 6.46B | 6.40B | 5.93B | 5.80B | 5.99B | 6.02B | 5.82B | 5.86B | 6.76B | 6.68B | 5.81B | 6.45B | 7.27B | 7.59B | 7.07B | 6.40B | 7.04B | 7.16B | 6.64B | 6.93B | 7.34B | 7.26B | 6.90B | 6.67B | 6.98B | 6.99B | 6.60B | 6.42B | 6.47B | 6.20B | 5.70B | 5.67B | 6.00B | 5.92B | 5.67B | 5.86B | 6.39B | 6.34B | 5.87B | 6.21B | 6.77B | 6.38B | 5.90B | 6.21B | 6.04B | 5.60B | 5.68B | 5.65B | 5.93B | 6.18B | 6.46B | 6.66B | 7.12B | 8.36B | 8.62B | 8.74B | 9.21B | 9.31B | 9.02B | 9.28B | 10.21B | 10.10B | 9.40B | 9.12B | 8.99B | 9.62B |
|
Assets Average
|
160.30B | 160.31B | 161.88B | 163.59B | 166.78B | 170.34B | 174.47B | 180.98B | 189.75B | 198.23B | 202.91B | 206.79B | 212.18B | 217.13B | 223.12B | 229.92B | 235.20B | 240.73B | 245.94B | 250.80B | 256.00B | 260.14B | 263.74B | 265.73B | 267.81B | 268.03B | 267.45B | 266.49B | 264.19B | 262.66B | 260.67B | 259.97B | 259.59B | 256.86B | 254.88B | 254.48B | 255.12B | 257.19B | 257.27B | 255.23B | 255.34B | 256.34B | 256.21B | 246.98B | 237.05B | 230.04B | 223.23B | 231.43B | 240.72B | 242.23B | 241.38B | 239.74B | 244.29B | 253.49B | 258.84B | 258.72B | 256.80B | 253.83B | 257.85B | 262.78B | 261.64B | 261.15B | 259.94B | 258.08B | 256.67B | 253.61B | 288.66B |
|
Equity Average
|
94.46B | 88.15B | 89.85B | 98.76B | 101.17B | 98.17B | 101.63B | 111.30B | 115.25B | 113.64B | 119.05B | 131.04B | 133.36B | 128.81B | 132.76B | 146.98B | 150.61B | 142.82B | 145.12B | 159.88B | 162.74B | 153.28B | 156.03B | 171.15B | 170.99B | 156.45B | 155.91B | 154.91B | 152.68B | 149.90B | 148.14B | 147.34B | 147.26B | 147.59B | 147.65B | 148.62B | 150.44B | 152.47B | 154.03B | 155.16B | 155.88B | 156.78B | 157.17B | 151.05B | 145.06B | 139.65B | 133.21B | 132.38B | 132.83B | 133.42B | 135.32B | 138.33B | 143.52B | 150.83B | 157.09B | 159.93B | 160.34B | 159.87B | 162.77B | 164.09B | 161.79B | 160.96B | 158.65B | 155.09B | 151.62B | 148.67B | 171.43B |
|
Invested Capital
|
88.83B | 89.35B | 91.46B | 111.99B | 102.35B | 106.59B | 109.47B | 125.28B | 116.95B | 122.63B | 126.58B | 144.50B | 131.23B | 136.19B | 139.12B | 165.82B | 148.09B | 156.46B | 158.37B | 185.64B | 164.11B | 167.15B | 169.71B | 200.95B | 179.70B | 177.49B | 177.64B | 180.96B | 176.88B | 180.93B | 180.55B | 179.21B | 176.19B | 172.99B | 173.61B | 182.89B | 172.67B | 173.18B | 174.57B | 184.38B | 182.18B | 182.51B | 181.95B | 168.90B | 168.58B | 164.69B | 166.32B | 175.49B | 173.53B | 173.43B | 173.78B | 171.05B | 176.12B | 177.57B | 181.05B | 181.62B | 180.71B | 179.54B | 186.37B | 182.24B | 183.21B | 181.71B | 177.73B | 173.29B | 175.69B | 170.53B | 233.55B |
|
Asset Utilization Ratio
|
1.52 | 1.25 | 1.04 | 1.05 | 1.10 | 1.15 | 1.14 | 1.13 | 1.14 | 1.18 | 1.22 | 1.23 | 1.20 | 1.14 | 1.08 | 1.05 | 1.01 | 0.97 | 0.95 | 0.91 | 0.88 | 0.87 | 0.84 | 0.80 | 0.72 | 0.66 | 0.58 | 0.52 | 0.48 | 0.44 | 0.43 | 0.44 | 0.48 | 0.50 | 0.53 | 0.56 | 0.57 | 0.60 | 0.63 | 0.65 | 0.64 | 0.63 | 0.60 | 0.59 | 0.60 | 0.52 | 0.48 | 0.42 | 0.40 | 0.49 | 0.58 | 0.68 | 0.76 | 0.85 | 0.92 | 0.95 | 0.94 | 0.88 | 0.82 | 0.76 | 0.76 | 0.77 | 0.76 | 0.79 | 0.79 | 0.77 | 0.67 |
|
Interest Coverage Ratio
|
397.63 | 558.67 | 443.00 | | 383.50 | 516.65 | 764.67 | 0.00B | | | | | | | | | | | | | | | | | | | | | | -25.20 | 18.33 | 9.83 | 62.35 | -341.08 | -460.51 | -113.74 | -101.64 | -91.42 | -104.30 | -100.12 | -69.98 | -75.25 | -80.37 | -157.85 | -70.15 | -94.82 | -82.27 | -81.34 | -77.73 | -87.61 | -90.68 | -149.89 | -179.10 | -191.33 | -187.05 | -185.06 | -172.94 | -176.23 | -206.93 | -208.23 | -167.96 | -210.89 | -146.10 | -121.05 | -108.62 | -82.89 | -59.42 |
|
Debt to Equity
|
0.14 | 0.13 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.08 | 0.07 | 0.07 | 0.08 | 0.09 | 0.08 | 0.10 | 0.14 | 0.13 | 0.12 | 0.15 | 0.15 | 0.16 | 0.15 | 0.22 | 0.20 | 0.23 | 0.25 | 0.28 | 0.30 | 0.31 | 0.31 | 0.31 | 0.29 | 0.28 | 0.26 | 0.26 | 0.25 | 0.23 | 0.22 | 0.04 | 0.04 | 0.05 | 0.19 | 0.06 | 0.03 | 0.00 | 0.33 | 0.04 | 0.03 | 0.00 | 0.22 | 0.00 | 0.02 | 0.01 | 0.15 | 0.02 | 0.01 | 0.00 | 0.13 | 0.00 | 0.01 | 0.03 | 0.16 | 0.03 | 0.04 | 0.02 |
|
Debt Ratio
|
0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.08 | 0.07 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.13 | 0.12 | 0.13 | 0.15 | 0.16 | 0.17 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.03 | 0.02 | 0.03 | 0.11 | 0.04 | 0.02 | 0.00 | 0.18 | 0.02 | 0.01 | 0.00 | 0.13 | 0.00 | 0.01 | 0.01 | 0.09 | 0.01 | 0.01 | 0.00 | 0.08 | 0.00 | 0.01 | 0.02 | 0.10 | 0.02 | 0.02 | 0.01 |
|
Equity Ratio
|
0.55 | 0.55 | 0.56 | 0.65 | 0.57 | 0.58 | 0.58 | 0.65 | 0.57 | 0.58 | 0.60 | 0.67 | 0.59 | 0.60 | 0.59 | 0.69 | 0.60 | 0.59 | 0.59 | 0.68 | 0.59 | 0.59 | 0.59 | 0.70 | 0.58 | 0.59 | 0.58 | 0.58 | 0.57 | 0.57 | 0.57 | 0.56 | 0.57 | 0.58 | 0.58 | 0.59 | 0.59 | 0.59 | 0.60 | 0.61 | 0.61 | 0.62 | 0.61 | 0.61 | 0.61 | 0.60 | 0.59 | 0.55 | 0.55 | 0.55 | 0.57 | 0.58 | 0.59 | 0.60 | 0.61 | 0.62 | 0.63 | 0.63 | 0.63 | 0.62 | 0.62 | 0.61 | 0.61 | 0.60 | 0.59 | 0.59 | 0.60 |
|
Times Interest Earned
|
397.63 | 558.67 | 443.00 | | 383.50 | 516.65 | 764.67 | 0.00B | | | | | | | | | | | | | | | | | | | | | | -25.20 | 18.33 | 9.83 | 62.35 | -341.08 | -460.51 | -113.74 | -101.64 | -91.42 | -104.30 | -100.12 | -69.98 | -75.25 | -80.37 | -157.85 | -70.15 | -94.82 | -82.27 | -81.34 | -77.73 | -87.61 | -90.68 | -149.89 | -179.10 | -191.33 | -187.05 | -185.06 | -172.94 | -176.23 | -206.93 | -208.23 | -167.96 | -210.89 | -146.10 | -121.05 | -108.62 | -82.89 | -59.42 |
|
FCF Payout Ratio
|
-0.36 | 3.39 | 2.52 | 0.82 | 0.38 | 0.47 | 0.60 | 0.52 | 0.28 | 0.53 | 0.33 | 0.91 | 0.64 | 0.62 | 7.30 | 0.76 | -0.70 | -36.25 | 2.70 | -1.64 | -14.92 | -1.92 | 4.84 | -0.63 | -0.38 | -4.72 | -1.38 | -0.69 | -0.45 | -1.03 | 1.61 | -6.71 | 4.39 | 1.16 | 0.89 | 0.83 | 1.04 | 0.59 | 0.36 | 0.41 | 1.07 | 0.43 | 0.50 | 1.54 | 1.51 | -1.19 | 1.25 | 14.42 | 1.01 | 0.50 | 0.39 | 0.37 | 0.45 | 0.26 | 0.22 | 0.31 | 0.69 | 1.11 | 0.57 | 0.35 | 1.10 | 1.28 | 0.52 | 0.66 | 2.36 | 0.60 | 0.69 |
|
Enterprise Value
|
-8.80B | -6.82B | -7.11B | -8.18B | -6.76B | -8.74B | -10.34B | -13.48B | -12.54B | -12.78B | -13.69B | -15.31B | -18.29B | -20.16B | -20.29B | -19.90B | -16.29B | -19.57B | -15.98B | -15.19B | -14.73B | -13.06B | -13.31B | -12.04B | -11.91B | -11.30B | -12.21B | -10.16B | -7.71B | -7.92B | -6.52B | -5.83B | -5.80B | -3.59B | -5.46B | -3.63B | -5.29B | -6.50B | -8.65B | -8.31B | -7.68B | -7.51B | -10.70B | -4.75B | -7.56B | -6.65B | -6.63B | -4.59B | -6.06B | -6.83B | -5.17B | -4.80B | -10.82B | -11.36B | -14.48B | -16.94B | -14.81B | -8.64B | -4.96B | -7.25B | -5.25B | -2.98B | 0.83B | 0.84B | 0.84B | 0.84B | 5.76B |
|
Return on Sales
|
0.05% | 0.04% | 0.08% | 0.06% | 0.10% | 0.10% | 0.08% | 0.10% | 0.10% | 0.11% | 0.12% | 0.09% | 0.11% | 0.12% | 0.09% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.08% | 0.10% | 0.10% | 0.08% | 0.08% | 0.02% | 0.06% | -0.02% | -0.03% | -0.05% | 0.04% | 0.01% | 0.08% | 0.04% | 0.05% | 0.08% | 0.10% | 0.08% | 0.09% | 0.09% | 0.08% | 0.11% | 0.07% | -0.18% | 0.11% | -0.52% | -0.01% | -0.03% | 0.04% | 0.08% | 0.14% | 0.10% | 0.12% | 0.17% | 0.17% | 0.11% | 0.13% | 0.12% | 0.12% | 0.05% | 0.11% | 0.09% | 0.09% | 0.06% | 0.07% | 0.06% | 0.07% |
|
Return on Capital Employed
|
0.27% | 0.21% | 0.15% | 0.14% | 0.17% | 0.20% | 0.20% | 0.21% | 0.23% | 0.25% | 0.27% | 0.28% | 0.27% | 0.26% | 0.24% | 0.24% | 0.22% | 0.20% | 0.19% | 0.16% | 0.15% | 0.15% | 0.15% | 0.13% | 0.11% | 0.08% | 0.05% | 0.02% | 0.00% | -0.01% | -0.02% | -0.01% | 0.01% | -0.05% | -0.13% | -0.22% | -0.30% | -0.32% | -0.33% | -0.32% | -0.33% | -0.30% | -0.29% | -0.34% | -0.34% | -0.34% | -0.34% | -0.26% | -0.29% | -0.29% | -0.29% | -0.32% | -0.37% | -0.41% | -0.43% | -0.43% | -0.41% | -0.39% | -0.39% | -0.39% | -0.39% | -0.41% | -0.41% | -0.42% | -0.43% | -0.43% | -0.36% |
|
Return on Invested Capital
|
0.21% | 0.18% | 0.14% | 0.10% | 0.12% | 0.16% | 0.16% | 0.16% | 0.17% | 0.19% | 0.22% | 0.20% | 0.20% | 0.20% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.13% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.07% | 0.05% | 0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.02% | -0.06% | -0.13% | -0.28% | -0.35% | -0.36% | -0.36% | -0.30% | -0.29% | -0.27% | -0.25% | -0.22% | -0.27% | -0.35% | -0.32% | -0.25% | -0.29% | -0.23% | -0.27% | -0.30% | -0.33% | -0.36% | -0.39% | -0.38% | -0.36% | -0.35% | -0.34% | -0.35% | -0.36% | -0.35% | -0.34% | -0.34% | -0.34% | -0.34% | -0.28% |
|
Return on Assets
|
0.13% | 0.10% | 0.08% | 0.06% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.01% | 0.02% | -0.04% | -0.05% | -0.02% | -0.03% | 0.02% | 0.04% | 0.07% | 0.08% | 0.12% | 0.13% | 0.14% | 0.14% | 0.12% | 0.10% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.06% | 0.05% | 0.04% |
|
Return on Equity
|
0.22% | 0.19% | 0.14% | 0.11% | 0.13% | 0.17% | 0.17% | 0.17% | 0.18% | 0.20% | 0.23% | 0.21% | 0.20% | 0.21% | 0.18% | 0.18% | 0.17% | 0.17% | 0.16% | 0.14% | 0.12% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.06% | 0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.02% | 0.04% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.02% | 0.03% | -0.06% | -0.09% | -0.04% | -0.06% | 0.03% | 0.07% | 0.11% | 0.14% | 0.19% | 0.22% | 0.22% | 0.22% | 0.19% | 0.16% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% |