|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.30% | 79.93% | | | 79.83% | 77.95% | 80.42% | | 62.74% | 77.08% | 75.20% | 77.37% | 72.57% | 72.91% | 72.59% | 74.50% | 96.38% | 70.81% | 72.36% | 66.13% | 67.79% | 78.57% | 79.62% | 80.89% | 75.30% | 77.90% | 77.53% | 76.46% | 75.90% | 77.16% | 70.76% | 77.97% | 76.82% | 81.22% |
|
EBT Margin
|
8.37% | 21.67% | 27.52% | -7.78% | 14.92% | 86.92% | 24.13% | 20.80% | 19.91% | 16.91% | 15.89% | 9.17% | 22.96% | 15.41% | 12.30% | 19.74% | 22.40% | 13.22% | 26.31% | 19.40% | 15.73% | 7.96% | 24.89% | 7.61% | 24.61% | 22.13% | 30.43% | 18.66% | 24.31% | 23.63% | 30.59% | 18.96% | 28.04% | 19.66% | 30.45% | 19.31% | 19.07% | 18.33% | 33.18% | 7.35% | -17.16% | 2.93% | 22.82% | 22.28% | -13.15% | 29.17% | 0.06% | 29.00% | 30.80% | 7.31% | 20.03% | -12.73% | 29.82% | -18.61% | 17.57% | 0.16% | 22.56% | 16.20% | 23.44% | 12.51% | 10.41% | 16.58% | 29.48% | 1.79% | 18.35% | 27.11% | 27.48% |
|
EBIT Margin
|
14.48% | 26.10% | 29.97% | -2.27% | 17.61% | 93.31% | 28.33% | 25.55% | 24.93% | 22.29% | 22.11% | 10.87% | 27.02% | 20.90% | 16.54% | 24.54% | 26.40% | 18.39% | 30.13% | 25.24% | 21.16% | 14.01% | 30.20% | 21.68% | 29.39% | 28.14% | 37.80% | 24.96% | 30.20% | 30.06% | 36.56% | 26.54% | 31.89% | 26.77% | 36.24% | 29.69% | 25.25% | 24.03% | 33.32% | 24.81% | -22.68% | 7.20% | 29.19% | 24.03% | 9.34% | 25.89% | 0.75% | 24.31% | 22.69% | 11.95% | 26.48% | -6.44% | 20.66% | -15.08% | 25.20% | 6.65% | 27.79% | 18.76% | 27.01% | 20.15% | 22.94% | 23.09% | 30.91% | 11.50% | 30.00% | 28.77% | 29.58% |
|
EBITDA Margin
|
14.48% | 26.10% | 29.97% | -2.27% | 17.61% | 93.31% | 28.33% | 25.55% | 24.93% | 22.29% | 22.11% | 10.87% | 27.02% | 20.90% | 16.54% | 24.54% | 26.40% | 18.39% | 30.13% | 25.24% | 21.16% | 14.01% | 30.20% | 21.68% | 29.39% | 28.14% | 37.80% | 24.96% | 30.20% | 30.06% | 36.56% | 26.54% | 31.89% | 26.77% | 36.24% | 29.69% | 25.25% | 24.03% | 33.32% | 24.81% | -21.98% | 7.90% | 29.80% | 24.65% | 9.93% | 26.75% | 1.47% | 25.05% | 23.39% | 12.97% | 27.39% | -4.72% | 20.95% | -14.81% | 25.42% | 6.86% | 27.81% | 18.83% | 27.03% | 20.32% | 23.02% | 23.12% | 30.98% | 11.62% | 30.03% | 28.87% | 29.67% |
|
Operating Margin
|
14.48% | 26.10% | 29.97% | -2.27% | 17.61% | 93.31% | 28.33% | 25.55% | 24.93% | 22.29% | 22.11% | 10.87% | 27.02% | 20.90% | 16.54% | 24.54% | 26.40% | 18.39% | 30.13% | 25.24% | 21.16% | 14.01% | 30.20% | 21.68% | 29.39% | 28.14% | 37.80% | 24.96% | 30.20% | 30.06% | 36.56% | 26.54% | 31.89% | 26.77% | 36.24% | 29.69% | 25.25% | 24.03% | 33.32% | 24.81% | -22.68% | 7.20% | 29.19% | 24.03% | 9.34% | 25.89% | 0.75% | 24.31% | 22.69% | 11.95% | 26.48% | -6.44% | 20.66% | -15.08% | 25.20% | 6.65% | 27.79% | 18.76% | 27.01% | 20.15% | 22.94% | 23.09% | 30.91% | 11.50% | 30.00% | 28.77% | 29.58% |
|
Net Margin
|
0.20% | -0.44% | -1.13% | 2.30% | 3.57% | 7.89% | 9.52% | 3.02% | 6.88% | 7.21% | 7.82% | 0.03% | 7.04% | 5.59% | 12.33% | 6.97% | 8.03% | 8.76% | 11.16% | 6.09% | 8.76% | 2.38% | 10.23% | 5.03% | 7.89% | 8.96% | 12.96% | 40.02% | -20.68% | -28.41% | 23.24% | 15.91% | 19.92% | 14.82% | 21.89% | 41.53% | 15.18% | 15.48% | 25.59% | -51.50% | 7.04% | 7.46% | 1.00% | -47.47% | 5.82% | -65.42% | 0.53% | -3.55% | 0.72% | 0.86% | 2.05% | 92.81% | 21.59% | -15.60% | 15.30% | 3.20% | 25.29% | 17.88% | 18.29% | -0.93% | 8.34% | 12.56% | 23.70% | -0.09% | 15.60% | 19.63% | 21.98% |
|
FCF Margin
|
14.94% | -16.76% | -0.44% | -4.69% | 17.90% | -29.82% | 117.49% | -172.32% | 2.66% | -13.81% | 3.47% | -14.41% | 18.90% | -6.79% | 4.20% | -18.90% | 4.20% | -9.87% | 4.11% | -19.69% | -10.11% | -20.44% | -12.79% | -19.50% | 3.43% | -11.90% | 1.04% | -36.03% | -10.44% | -31.83% | -0.57% | -25.41% | -2.22% | -11.13% | -1.95% | -17.20% | 3.72% | 8.10% | 6.40% | -2.41% | 5.15% | 0.93% | 2.67% | -2.00% | 4.34% | 1.61% | 4.99% | -33.91% | 3.20% | -18.04% | -5.76% | -98.58% | -15.97% | -44.51% | -18.23% | -34.44% | -3.17% | -48.42% | -8.50% | -46.94% | -21.67% | -60.50% | -36.69% | -83.47% | -49.80% | -46.12% | -24.17% |
|
Inventory Average
|
| | 1.13B | 1.18B | 1.08B | 1.05B | 1.16B | 1.19B | 1.10B | 1.12B | 1.26B | 1.34B | 1.30B | 1.25B | 1.25B | 1.26B | 1.15B | 1.10B | 1.18B | 1.19B | 1.09B | 1.14B | 1.32B | 1.40B | 1.32B | 1.24B | 1.28B | 1.33B | 1.33B | 1.33B | 1.43B | 1.52B | 1.49B | 1.46B | 1.50B | 1.50B | 1.42B | 1.40B | 1.44B | 1.44B | 1.54B | 1.69B | 1.76B | 1.71B | 1.65B | 1.71B | 1.65B | 1.56B | 1.51B | 1.51B | 1.57B | 1.61B | 1.57B | 1.55B | 1.68B | 1.65B | 1.64B | 1.79B | 1.73B | 1.67B | 1.71B | 1.74B | 1.74B | 1.74B | 1.76B | 1.80B | 1.86B |
|
Assets Average
|
| | 41.79B | 42.32B | 42.36B | 41.98B | 42.01B | 42.52B | 42.80B | 43.09B | 43.72B | 44.82B | 45.85B | 46.25B | 46.65B | 46.86B | 46.98B | 47.77B | 48.46B | 49.29B | 50.34B | 51.04B | 51.89B | 53.30B | 54.74B | 55.55B | 56.27B | 57.62B | 59.08B | 60.44B | 65.48B | 70.60B | 72.23B | 73.38B | 74.65B | 75.99B | 76.97B | 77.71B | 78.58B | 78.50B | 88.98B | 100.44B | 101.59B | 103.09B | 103.97B | 103.93B | 104.13B | 100.22B | 96.30B | 97.33B | 98.88B | 99.70B | 100.23B | 102.27B | 103.61B | 104.17B | 105.06B | 105.69B | 106.00B | 107.52B | 105.55B | 101.21B | 100.12B | 101.12B | 103.51B | 106.02B | 109.52B |
|
Equity Average
|
| | 11.17B | 11.26B | 11.12B | 11.60B | 12.12B | 12.05B | 11.97B | 11.81B | 11.66B | 11.57B | 11.74B | 11.96B | 11.92B | 11.25B | 10.78B | 10.99B | 11.15B | 11.44B | 11.67B | 11.63B | 11.57B | 11.77B | 5.59B | -0.76B | -0.75B | 6.43B | 13.81B | 14.73B | 15.82B | 16.52B | 17.01B | 17.19B | 17.85B | 18.94B | 19.71B | 20.04B | 20.23B | 21.24B | 24.82B | 27.99B | 29.17B | 32.00B | 33.39B | 31.82B | 29.48B | 27.26B | 26.75B | 26.96B | 27.06B | 27.00B | 27.14B | 27.91B | 28.43B | 28.12B | 27.89B | 28.15B | 27.97B | 27.52B | 27.36B | 27.09B | 26.93B | 28.47B | 30.26B | 30.80B | 31.30B |
|
Invested Capital
|
| 11.90B | 12.34B | 27.16B | 12.30B | 28.41B | 29.45B | 28.11B | 29.04B | 29.00B | 31.01B | 30.44B | 31.23B | 31.62B | 13.26B | 30.52B | 30.80B | 29.63B | 30.14B | 31.53B | 32.52B | 32.67B | 32.43B | 33.84B | 21.43B | 21.50B | 22.17B | 36.81B | 38.46B | 40.85B | 19.29B | 49.03B | 19.81B | 21.25B | 21.56B | 30.79B | 23.64B | 22.99B | 23.53B | 22.09B | 30.68B | 30.93B | 34.78B | 65.59B | 63.85B | 30.99B | 28.39B | 61.96B | 29.85B | 29.91B | 27.57B | 64.45B | 30.07B | 31.38B | 31.52B | 65.18B | 32.47B | 32.75B | 31.91B | 67.47B | 31.08B | 29.88B | 31.25B | 69.12B | 32.81B | 34.65B | 34.46B |
|
Asset Utilization Ratio
|
| | 0.37 | 0.35 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.32 | 0.30 | 0.29 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.24 | 0.23 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.17 | 0.17 | 0.17 | 0.15 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.11 | 0.11 | 0.10 | 0.11 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 |
|
Interest Coverage Ratio
|
3.03 | 4.04 | 5.01 | -0.31 | 4.01 | 16.54 | 4.89 | 3.93 | 4.37 | 3.39 | 3.33 | 3.24 | 4.33 | 3.00 | 2.80 | 3.84 | 4.08 | 2.70 | 4.76 | 3.51 | 3.24 | 1.74 | 3.99 | 1.28 | 4.49 | 3.50 | 4.88 | 2.77 | 3.90 | 3.27 | 4.58 | 2.78 | 3.70 | 2.44 | 3.78 | 3.18 | 2.79 | 2.06 | 3.04 | 3.69 | -1.59 | 0.55 | 2.98 | 2.65 | 0.85 | 2.02 | 0.09 | 3.55 | 16.57 | 0.70 | 2.07 | -0.31 | 3.70 | -9.81 | 2.77 | 0.77 | 2.25 | 1.50 | 5.36 | 1.17 | 1.45 | 1.71 | 3.01 | 0.89 | 2.55 | 2.17 | 2.54 |
|
Debt to Equity
|
| 1.51 | 1.52 | 1.49 | 1.50 | 1.34 | 1.39 | 1.37 | 1.45 | 1.48 | 1.59 | 1.64 | 1.60 | 1.60 | 1.56 | 1.71 | 1.76 | 1.82 | 1.84 | 1.79 | 1.92 | 2.04 | 2.01 | 2.06 | -31.93 | -34.05 | -34.45 | 1.98 | 1.94 | 1.83 | 1.96 | 1.98 | 1.96 | 1.99 | 1.83 | 1.77 | 1.73 | 1.75 | 1.73 | 1.58 | 1.45 | 1.38 | 1.28 | 0.92 | 1.15 | 1.29 | 1.28 | 1.36 | 1.33 | 1.40 | 1.42 | 1.49 | 1.42 | 1.46 | 1.44 | 1.37 | 1.58 | 1.55 | 1.34 | 1.47 | 1.41 | 1.49 | 1.52 | 1.34 | 1.37 | 1.43 | 1.45 |
|
Debt Ratio
|
| 0.40 | 0.41 | 0.39 | 0.39 | 0.39 | 0.40 | 0.38 | 0.40 | 0.40 | 0.42 | 0.41 | 0.42 | 0.41 | 0.40 | 0.39 | 0.41 | 0.42 | 0.43 | 0.42 | 0.44 | 0.46 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.40 | 0.39 | 0.38 | 0.30 | 0.36 | 0.39 | 0.34 | 0.37 | 0.37 | 0.38 | 0.39 | 0.40 | 0.39 | 0.40 | 0.40 | 0.36 | 0.42 | 0.41 | 0.35 | 0.37 | 0.38 | 0.40 | 0.41 | 0.39 | 0.40 | 0.41 | 0.41 |
|
Equity Ratio
|
| 0.27 | 0.27 | 0.26 | 0.26 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | -0.01 | -0.01 | -0.01 | 0.23 | 0.24 | 0.25 | 0.23 | 0.24 | 0.24 | 0.23 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 | 0.29 | 0.33 | 0.31 | 0.30 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.26 | 0.27 | 0.27 | 0.26 | 0.25 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.29 | 0.28 |
|
Times Interest Earned
|
3.03 | 4.04 | 5.01 | -0.31 | 4.01 | 16.54 | 4.89 | 3.93 | 4.37 | 3.39 | 3.33 | 3.24 | 4.33 | 3.00 | 2.80 | 3.84 | 4.08 | 2.70 | 4.76 | 3.51 | 3.24 | 1.74 | 3.99 | 1.28 | 4.49 | 3.50 | 4.88 | 2.77 | 3.90 | 3.27 | 4.58 | 2.78 | 3.70 | 2.44 | 3.78 | 3.18 | 2.79 | 2.06 | 3.04 | 3.69 | -1.59 | 0.55 | 2.98 | 2.65 | 0.85 | 2.02 | 0.09 | 3.55 | 16.57 | 0.70 | 2.07 | -0.31 | 3.70 | -9.81 | 2.77 | 0.77 | 2.25 | 1.50 | 5.36 | 1.17 | 1.45 | 1.71 | 3.01 | 0.89 | 2.55 | 2.17 | 2.54 |
|
FCF Payout Ratio
|
0.38 | -0.45 | -16.31 | -1.76 | 0.37 | -0.27 | 0.06 | -0.04 | 2.69 | -0.62 | 2.15 | -0.62 | 0.47 | -1.48 | 2.16 | -0.52 | 2.19 | -1.11 | 2.31 | -0.52 | -0.95 | -0.61 | -0.90 | -0.61 | 3.26 | -1.17 | 12.42 | -0.42 | -1.37 | -0.52 | -24.33 | -0.56 | -6.32 | -1.52 | -7.84 | -0.90 | 4.22 | 2.18 | 2.47 | -6.79 | 4.34 | 23.00 | 7.48 | -9.73 | 4.61 | 15.78 | 4.36 | -0.43 | 4.10 | -0.93 | -2.79 | -0.39 | -1.09 | -0.41 | -0.77 | -0.42 | -4.53 | -0.36 | -1.73 | -0.34 | -0.71 | -0.27 | -0.39 | -0.20 | -0.28 | -0.32 | -0.52 |
|
Enterprise Value
|
| -1.55B | -1.55B | -2.29B | -1.72B | -1.44B | -2.75B | -0.80B | -2.56B | -2.47B | -0.81B | -0.75B | -0.90B | -0.11B | -0.54B | -0.71B | -0.73B | -1.46B | -1.17B | -1.21B | -0.88B | -0.42B | -0.22B | -0.64B | 0.13B | 0.16B | 0.04B | -0.06B | 0.92B | 0.82B | 0.98B | 1.89B | 1.78B | 1.97B | 2.00B | 2.12B | 2.16B | 1.78B | 1.65B | 1.61B | 0.27B | 0.30B | 0.59B | 1.97B | 1.96B | 1.95B | 1.67B | 0.29B | 0.28B | 0.28B | -0.27B | 0.88B | 1.57B | -1.02B | -0.85B | -1.05B | -0.30B | -0.29B | -0.26B | -0.79B | -0.12B | -0.04B | -0.57B | 2.19B | 2.75B | 2.98B | 2.82B |
|
Return on Sales
|
0.00% | 0.00% | -0.01% | 0.02% | 0.04% | 0.00% | 0.02% | -0.03% | 0.04% | 0.00% | 0.00% | -0.01% | 0.00% | -0.01% | -0.02% | -0.33% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | | | 0.16% | 0.15% | 0.20% | 0.14% | 0.18% | 0.18% | 0.23% | 0.16% | 0.20% | 0.15% | 0.22% | 0.42% | 0.15% | 0.15% | 0.26% | 0.06% | 0.07% | 0.07% | 0.01% | 0.05% | 0.06% | -0.65% | 0.01% | -0.04% | 0.01% | 0.01% | 0.02% | 0.93% | 0.01% | 0.00% | 0.04% | 0.03% | 0.07% | 0.05% | -0.14% | -0.01% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | 0.09% | 0.07% | 0.07% | 0.13% | 0.13% | 0.16% | 0.16% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | 0.18% | 0.09% | 0.09% | 0.15% | 0.10% | 0.12% | 0.13% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.11% | 0.11% | 0.08% | 0.06% | 0.06% | 0.09% | 0.08% | 0.08% | 0.14% | 0.13% | 0.15% | 0.15% | 0.17% | 0.17% | 0.13% | 0.05% | 0.02% | 0.04% | 0.03% | 0.04% | 0.07% | 0.08% | 0.06% | 0.06% | 0.08% | 0.10% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.08% | 0.07% | 0.05% | 0.05% | 0.09% | 0.09% | 0.06% | 0.06% | 0.10% | 0.10% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | | | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | -0.01% | -0.10% | -0.10% | -0.10% | -0.10% | -0.01% | -0.01% | 0.00% | | | 0.10% | -1.26% | -2.07% | 0.30% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.16% | 0.15% | 0.15% | 0.16% | 0.10% | 0.07% | 0.06% | 0.03% | 0.02% | 0.02% | -0.05% | -0.05% | -0.07% | -0.08% | 0.00% | 0.00% | 0.05% | 0.05% | 0.05% | 0.05% | 0.01% | 0.02% | 0.03% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% |