|
Gross Margin
|
99.87% | 64.75% | 100.00% | -11.69% | 73.42% | 66.69% | 69.66% | 69.21% | 73.96% | 67.94% | 70.28% | 69.30% | 67.80% | 65.08% | 68.63% | 66.75% | 70.79% | 68.31% | 69.50% | 98.42% | 78.60% | 69.94% | 66.86% | 110.01% | 82.37% | 76.54% | 79.14% | 75.31% | 79.89% | 76.04% | 80.81% | 105.74% | 81.95% | 88.23% | 89.24% | 88.99% | 91.47% | 89.08% | 89.86% | 88.13% | 89.81% | 88.43% | 88.59% | 87.17% | 87.38% | 85.36% | 88.28% | 86.89% | 81.72% | 78.55% | 78.13% | 95.29% | 82.95% | 79.94% | 92.33% | 91.71% | 89.12% | 88.19% | 87.15% | 90.51% | 88.27% | 88.45% | 87.96% | 89.14% | 92.27% | 89.21% | 89.82% | 91.03% |
|
EBT Margin
|
12.24% | 6.58% | 11.28% | 8.25% | 14.11% | 7.31% | 12.06% | 10.45% | 11.60% | 8.72% | 12.69% | 11.47% | 10.32% | 10.83% | 15.39% | 7.41% | 13.51% | 6.79% | 11.56% | 6.12% | 12.34% | 6.52% | 6.86% | 14.17% | 13.27% | 5.78% | 14.09% | 2.29% | 12.59% | 8.62% | 14.86% | 5.29% | 15.57% | 8.13% | 10.39% | 6.54% | 11.16% | 8.07% | 10.39% | 4.61% | 13.15% | 6.93% | 11.67% | -0.41% | 13.71% | 11.74% | 12.69% | 6.81% | 15.92% | 6.95% | -3.41% | 3.10% | 18.35% | 0.79% | 7.48% | 6.57% | 13.10% | 8.76% | 12.26% | 14.20% | 10.31% | 12.45% | 12.25% | 9.37% | 9.62% | 6.73% | 11.71% | 10.84% |
|
EBIT Margin
|
17.52% | 12.74% | 17.03% | 14.47% | 19.24% | 14.29% | 18.05% | 16.11% | 16.05% | 14.27% | 17.66% | 16.00% | 13.93% | 14.61% | 18.54% | 11.37% | 16.30% | 10.02% | 13.78% | 9.51% | 14.25% | 9.23% | 9.21% | 17.61% | 15.45% | 8.99% | 16.94% | 5.39% | 14.85% | 11.32% | 17.32% | 10.47% | 18.08% | 11.21% | 13.37% | 11.37% | 13.43% | 10.41% | 12.08% | 8.85% | 15.42% | 10.39% | 14.43% | 13.18% | 15.60% | 10.91% | 15.55% | 11.19% | 22.17% | 14.62% | 21.60% | 4.38% | 24.98% | 9.59% | 10.38% | 10.32% | 17.25% | 14.79% | 18.63% | 19.33% | 15.96% | 17.46% | 17.79% | 16.15% | 14.05% | 12.49% | 17.55% | 15.90% |
|
EBITDA Margin
|
17.52% | 12.74% | 17.03% | 14.47% | 19.24% | 14.29% | 18.05% | 16.11% | 16.05% | 14.27% | 17.66% | 16.00% | 13.93% | 14.61% | 18.54% | 11.37% | 16.30% | 10.02% | 13.78% | 9.51% | 14.25% | 9.23% | 9.21% | 17.61% | 15.45% | 8.99% | 16.94% | 5.39% | 14.85% | 11.32% | 17.32% | 10.47% | 18.08% | 11.21% | 13.37% | 11.37% | 13.43% | 10.41% | 12.08% | 8.85% | 15.42% | 10.39% | 14.43% | 13.18% | 15.60% | 10.91% | 15.55% | 11.19% | 22.17% | 14.62% | 21.60% | 4.38% | 24.98% | 9.59% | 10.38% | 10.32% | 17.25% | 14.79% | 18.63% | 19.33% | 15.96% | 17.46% | 17.79% | 16.15% | 14.05% | 12.49% | 17.55% | 15.90% |
|
Operating Margin
|
17.52% | 12.74% | 17.03% | 14.47% | 19.24% | 14.29% | 18.05% | 16.11% | 16.05% | 14.27% | 17.66% | 16.00% | 13.93% | 14.61% | 18.54% | 11.37% | 16.30% | 10.02% | 13.78% | 9.51% | 14.25% | 9.23% | 9.21% | 17.61% | 15.45% | 8.99% | 16.94% | 5.39% | 14.85% | 11.32% | 17.32% | 10.47% | 18.08% | 11.21% | 13.37% | 11.37% | 13.43% | 10.41% | 12.08% | 8.85% | 15.42% | 10.39% | 14.43% | 13.18% | 15.60% | 10.91% | 15.55% | 11.19% | 22.17% | 14.62% | 21.60% | 4.38% | 24.98% | 9.59% | 10.38% | 10.32% | 17.25% | 14.79% | 18.63% | 19.33% | 15.96% | 17.46% | 17.79% | 16.15% | 14.05% | 12.49% | 17.55% | 15.90% |
|
Net Margin
|
7.94% | -2.25% | -1.85% | -1.79% | 7.58% | 2.46% | 5.75% | 5.48% | -1.86% | -1.98% | -1.73% | -2.08% | -1.92% | -2.14% | -1.87% | -4.00% | 7.91% | -1.57% | | | 8.32% | 4.67% | 6.05% | 9.78% | 8.75% | 4.63% | 10.16% | 3.10% | 9.35% | 6.41% | 11.10% | 4.31% | 12.18% | 6.13% | 8.10% | 8.56% | 9.35% | 7.47% | 9.44% | 5.23% | 11.61% | 6.20% | 10.16% | 1.21% | 2.59% | 3.15% | 3.47% | 6.27% | 4.10% | 3.93% | -2.40% | 0.05% | 17.64% | 1.94% | 7.37% | 5.83% | 11.78% | 7.49% | 11.50% | 12.20% | 9.66% | 11.20% | 16.41% | 8.50% | 10.02% | 6.70% | 11.88% | 8.33% |
|
FCF Margin
|
37.21% | 27.37% | 19.13% | 6.84% | 33.31% | 18.64% | 16.74% | 14.54% | 29.80% | 21.66% | 14.51% | 24.13% | 27.69% | 26.88% | 25.94% | 18.26% | 15.02% | 30.16% | 16.88% | 14.73% | 8.14% | 20.27% | 9.21% | 17.12% | 18.80% | 18.21% | 12.09% | 16.93% | 23.81% | 22.59% | 16.29% | 6.02% | 18.26% | 13.10% | 11.19% | 15.10% | 17.56% | 17.66% | 15.63% | 16.03% | 14.71% | 20.08% | 16.42% | 23.16% | 27.21% | 23.43% | 37.60% | 28.35% | 43.47% | 46.65% | 19.47% | 7.68% | 22.74% | 16.24% | 5.01% | 10.30% | 15.64% | 29.96% | 20.05% | 22.27% | 19.88% | 22.05% | 26.77% | 32.97% | 14.53% | 19.89% | 16.87% | 20.75% |
|
Inventory Average
|
| | | | | | 0.08B | 0.13B | 0.13B | 0.09B | 0.13B | 0.16B | 0.14B | 0.13B | 0.15B | 0.34B | 0.29B | 0.08B | 0.28B | 0.41B | 0.29B | 0.28B | 0.43B | 0.51B | 0.42B | 0.38B | 0.48B | 0.51B | 0.42B | 0.37B | 0.43B | 0.44B | 0.35B | 0.32B | 0.40B | 0.43B | 0.32B | 0.28B | 0.35B | 0.40B | 0.30B | 0.26B | 0.37B | 0.39B | 0.33B | 0.32B | 0.38B | 0.37B | 0.27B | 0.25B | 0.35B | 0.38B | 0.30B | 0.29B | 0.45B | 0.49B | 0.36B | 0.34B | 0.43B | 0.44B | 0.36B | 0.35B | 0.44B | 0.47B | 0.34B | 0.31B | 0.41B | 0.41B |
|
Assets Average
|
| | 23.93B | 24.08B | 24.20B | 24.12B | 24.15B | 24.58B | 24.69B | 24.53B | 24.68B | 25.39B | 25.93B | 25.96B | 25.99B | 26.12B | 26.14B | 25.95B | 26.09B | 26.08B | 26.05B | 26.18B | 26.28B | 27.10B | 27.95B | 28.21B | 28.50B | 28.66B | 28.61B | 28.67B | 29.12B | 30.75B | 32.09B | 32.37B | 32.83B | 33.42B | 33.80B | 34.09B | 34.81B | 35.79B | 36.36B | 36.64B | 37.60B | 40.31B | 42.75B | 43.49B | 44.09B | 44.97B | 46.10B | 48.17B | 44.54B | 39.58B | 40.04B | 40.84B | 41.63B | 42.32B | 42.60B | 42.72B | 43.33B | 44.24B | 45.33B | 46.86B | 48.81B | 49.33B | 49.20B | 49.90B | 51.14B | 53.05B |
|
Equity Average
|
| | 6.23B | 6.29B | 6.46B | 6.60B | 6.64B | 6.73B | 6.80B | 6.83B | 6.92B | 7.03B | 7.10B | 7.17B | 7.31B | 7.42B | 7.52B | 7.61B | 7.75B | 7.93B | 8.05B | 8.08B | 8.11B | 8.26B | 8.51B | 8.62B | 8.70B | 8.81B | 8.85B | 8.85B | 8.97B | 9.32B | 9.59B | 9.63B | 9.71B | 9.92B | 10.18B | 10.34B | 10.50B | 10.70B | 10.87B | 10.79B | 10.74B | 11.37B | 11.91B | 11.94B | 12.19B | 12.54B | 12.65B | 12.63B | 10.56B | 8.65B | 8.79B | 8.72B | 8.78B | 9.69B | 10.52B | 10.57B | 10.67B | 10.95B | 11.12B | 11.14B | 11.36B | 11.65B | 11.82B | 11.83B | 11.95B | 12.24B |
|
Invested Capital
|
| 6.38B | 6.48B | 14.32B | 7.27B | 15.20B | 15.49B | 14.77B | 14.74B | 14.62B | 14.71B | 14.73B | 14.75B | 15.22B | 15.17B | 15.22B | 15.68B | 15.26B | 15.64B | 12.24B | 16.12B | 16.06B | 16.36B | 13.17B | 8.84B | 9.02B | 9.30B | 9.26B | 9.37B | 8.97B | 9.56B | 10.26B | 9.75B | 9.99B | 10.51B | 11.13B | 11.00B | 10.79B | 10.77B | 11.86B | 11.03B | 10.58B | 10.91B | 12.98B | 13.12B | 12.81B | 13.48B | 13.76B | 13.18B | 13.59B | 9.04B | 9.60B | 11.51B | 8.58B | 10.41B | 11.28B | 11.65B | 11.18B | 12.07B | 11.94B | 13.59B | 14.32B | 14.80B | 12.59B | 12.87B | 12.32B | 12.49B | 37.61B |
|
Asset Utilization Ratio
|
| | 0.34 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.35 | 0.33 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.43 | 0.44 | 0.45 | 0.45 | 0.41 | 0.39 | 0.38 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.37 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.38 | 0.37 | 0.35 | 0.31 | 0.28 | 0.27 | 0.26 | 0.26 | 0.23 | 0.21 | 0.20 | 0.38 | 0.38 | 0.38 | 0.45 | 0.33 | 0.36 | 0.38 | 0.32 | 0.29 | 0.27 | 0.26 | 0.25 | 0.25 | 0.28 | 0.28 | 0.29 | 0.30 |
|
Interest Coverage Ratio
|
2.99 | 1.60 | 2.32 | 2.26 | 3.37 | 1.88 | 2.72 | 2.80 | 3.09 | 2.32 | 3.32 | 2.93 | 2.76 | 2.70 | 3.72 | 2.45 | 3.76 | 1.99 | 3.10 | 2.21 | 5.09 | 2.35 | 2.23 | 5.11 | 4.19 | 1.77 | 3.79 | 1.23 | 3.37 | 2.25 | 4.45 | 2.30 | 4.68 | 2.41 | 2.97 | 2.82 | 3.73 | 2.44 | 3.02 | 2.26 | 3.57 | 1.95 | 2.78 | 4.15 | 2.54 | 1.47 | 3.21 | 2.44 | 2.79 | 1.46 | 2.60 | 2.71 | 3.62 | 1.14 | 3.19 | 2.44 | 3.41 | 2.07 | 2.69 | 3.15 | 2.37 | 2.15 | 2.05 | 2.24 | 2.50 | 1.67 | 2.28 | 2.52 |
|
Debt to Equity
|
| 1.32 | 1.29 | 1.27 | 1.21 | 1.21 | 1.20 | 0.03 | 1.16 | 1.15 | 1.11 | 1.09 | 1.07 | 1.12 | 1.04 | 1.06 | 1.06 | 1.01 | 0.98 | 1.02 | 0.98 | 1.04 | 1.05 | 1.05 | 1.04 | 1.09 | 1.06 | 1.05 | 1.03 | 1.08 | 1.08 | 1.24 | 1.22 | 1.23 | 1.26 | 1.28 | 1.24 | 1.28 | 1.28 | 1.27 | 1.30 | 1.43 | 1.38 | 1.42 | 1.51 | 1.54 | 1.54 | 1.55 | 1.61 | 1.83 | 2.03 | 2.00 | 2.06 | 2.13 | 2.10 | 1.73 | 1.75 | 1.83 | 1.82 | 1.77 | 1.94 | 2.02 | 2.04 | 1.88 | 1.90 | 2.01 | 2.04 | 2.04 |
|
Debt Ratio
|
| 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.01 | 0.32 | 0.32 | 0.31 | 0.30 | 0.29 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.33 | 0.32 | 0.32 | 0.33 | 0.34 | 0.37 | 0.37 | 0.36 | 0.38 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.39 | 0.41 | 0.39 | 0.40 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.46 | 0.44 | 0.44 | 0.45 | 0.44 | 0.45 | 0.42 | 0.44 | 0.45 | 0.45 | 0.44 | 0.47 | 0.47 | 0.48 | 0.45 | 0.46 | 0.47 | 0.48 | 0.47 |
|
Equity Ratio
|
| 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.28 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.29 | 0.28 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.25 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.24 | 0.25 | 0.24 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 |
|
Times Interest Earned
|
2.99 | 1.60 | 2.32 | 2.26 | 3.37 | 1.88 | 2.72 | 2.80 | 3.09 | 2.32 | 3.32 | 2.93 | 2.76 | 2.70 | 3.72 | 2.45 | 3.76 | 1.99 | 3.10 | 2.21 | 5.09 | 2.35 | 2.23 | 5.11 | 4.19 | 1.77 | 3.79 | 1.23 | 3.37 | 2.25 | 4.45 | 2.30 | 4.68 | 2.41 | 2.97 | 2.82 | 3.73 | 2.44 | 3.02 | 2.26 | 3.57 | 1.95 | 2.78 | 4.15 | 2.54 | 1.47 | 3.21 | 2.44 | 2.79 | 1.46 | 2.60 | 2.71 | 3.62 | 1.14 | 3.19 | 2.44 | 3.41 | 2.07 | 2.69 | 3.15 | 2.37 | 2.15 | 2.05 | 2.24 | 2.50 | 1.67 | 2.28 | 2.52 |
|
FCF Payout Ratio
|
0.10 | 0.19 | 0.23 | 0.61 | 0.11 | 0.26 | 0.25 | 0.30 | 0.13 | 0.22 | 0.30 | 0.20 | 0.16 | 0.18 | 0.19 | 0.25 | 0.28 | 0.17 | 0.29 | 0.31 | 0.36 | 0.21 | 0.51 | 0.22 | 0.22 | 0.30 | 0.42 | 0.29 | 0.21 | 0.26 | 0.29 | 0.80 | 0.25 | 0.40 | 0.41 | 0.30 | 0.24 | 0.27 | 0.27 | 0.27 | 0.33 | 0.30 | 0.34 | 0.24 | 0.25 | 0.35 | 0.16 | 0.20 | 0.25 | 0.27 | 0.58 | 0.22 | 0.34 | 0.55 | 0.65 | 0.37 | 0.32 | 0.23 | 0.32 | 0.25 | 0.31 | 0.32 | 0.26 | 0.18 | 0.34 | 0.32 | 0.37 | 0.24 |
|
Enterprise Value
|
-0.09B | -0.32B | -0.32B | -0.22B | -0.41B | -0.26B | -0.22B | -1.28B | -0.28B | -0.13B | -1.17B | -1.49B | -1.54B | -1.64B | -1.41B | -0.14B | -1.52B | -0.10B | -0.11B | -0.14B | -0.16B | -0.15B | -0.14B | -0.20B | -0.20B | -0.34B | -0.18B | -0.17B | -0.17B | -0.10B | -0.15B | 0.39B | 0.27B | 0.34B | 0.33B | 0.26B | 0.17B | 0.29B | 0.27B | 0.28B | 0.33B | -0.05B | -0.02B | -0.10B | -0.56B | -0.56B | -0.87B | -0.47B | -1.52B | -3.51B | -0.47B | -0.20B | -0.61B | -0.43B | -0.41B | -0.36B | -0.32B | -0.28B | -0.26B | -0.32B | -0.49B | -1.16B | -2.06B | -0.31B | -0.21B | -0.17B | -0.14B | -0.43B |
|
Return on Sales
|
0.08% | 0.02% | 0.02% | 0.02% | 0.09% | 0.05% | 0.08% | 0.08% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | 0.09% | 0.02% | 0.02% | 0.02% | 0.08% | 0.05% | 0.06% | 0.10% | 0.09% | 0.05% | 0.10% | 0.03% | 0.09% | 0.06% | 0.11% | 0.04% | 0.12% | 0.06% | 0.08% | 0.09% | 0.09% | 0.07% | 0.09% | 0.05% | 0.12% | 0.06% | 0.10% | 0.01% | 0.03% | 0.03% | 0.03% | 0.06% | 0.04% | 0.04% | -0.02% | 0.00% | 0.18% | 0.02% | 0.07% | 0.06% | 0.12% | 0.07% | 0.11% | 0.12% | 0.10% | 0.11% | 0.16% | 0.08% | 0.10% | 0.07% | 0.12% | 0.08% |
|
Return on Capital Employed
|
| | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| | 0.13% | 0.08% | 0.08% | 0.08% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.08% | 0.10% | 0.12% | 0.13% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.13% | 0.13% | 0.12% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.15% | 0.19% | 0.18% | 0.19% | 0.18% | 0.16% | 0.15% | 0.17% | 0.16% | 0.17% | 0.15% | 0.14% | 0.15% | 0.16% | 0.18% | 0.18% | 0.18% | 0.09% |
|
Return on Assets
|
| | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | 0.03% | 0.03% | 0.04% | 0.05% | 0.07% | 0.10% | 0.06% | 0.05% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.08% | 0.11% | 0.10% | 0.10% | 0.11% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.08% | 0.05% | 0.04% | 0.02% | 0.04% | 0.04% | 0.04% | 0.03% | 0.01% | 0.05% | 0.05% | 0.09% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.12% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% |