|
Gross Margin
|
75.51% | 70.89% | 76.30% | 72.51% | 74.99% | 71.28% | 77.67% | 68.04% | 75.98% | 72.86% | 78.15% | 68.38% | 79.45% | 75.90% | 75.39% | 73.22% | 74.33% | 72.11% | 77.45% | 73.94% | 76.86% | 75.54% | 77.97% | | 75.38% | 73.18% | 77.01% | | 73.67% | 74.08% | 77.80% | 57.00% | 74.38% | 74.06% | 77.23% | 66.11% | 99.93% | 72.64% | 92.46% | 63.39% | 76.98% | 75.58% | 78.62% | 71.67% | 77.49% | 75.04% | 78.43% | 74.22% | 76.76% | 74.99% | 77.95% | 77.37% | 77.92% | 79.17% | 83.32% | 79.44% | 82.00% | 79.10% | 82.14% | 79.03% | 82.01% | 81.60% | 82.72% | 82.60% | 81.83% | 77.96% | 79.37% |
|
EBT Margin
|
15.85% | 15.83% | 10.34% | 15.88% | 18.67% | -3.10% | 24.51% | 19.56% | 20.37% | 17.91% | 17.08% | 12.14% | 11.02% | 18.54% | 12.53% | 5.78% | 17.41% | 9.46% | 22.02% | 17.54% | 17.39% | 17.66% | 21.13% | 17.77% | 19.68% | 17.69% | 21.93% | 17.54% | 15.42% | 16.82% | 23.05% | 9.18% | 18.52% | 18.33% | 20.38% | 14.93% | -1.11% | 10.76% | 18.56% | 7.08% | 16.03% | 15.14% | 21.77% | 11.62% | 17.26% | -22.28% | 19.92% | -4.51% | 16.99% | 13.02% | 19.99% | 14.16% | 12.27% | 15.42% | 19.99% | 8.68% | 15.46% | 13.23% | 18.95% | 17.43% | 17.36% | 14.93% | 17.82% | 18.18% | 19.36% | 15.01% | 19.08% |
|
EBIT Margin
|
20.56% | 18.13% | 13.10% | 19.13% | 21.17% | -0.43% | 26.18% | 19.77% | 22.22% | 19.21% | 19.35% | 15.35% | 13.64% | 21.97% | 16.04% | 13.47% | 22.74% | 13.76% | 26.70% | 21.27% | 21.75% | 22.58% | 25.32% | 17.77% | 24.00% | 22.48% | 25.89% | 17.54% | 23.06% | 24.15% | 29.71% | 15.92% | 24.47% | 24.36% | 25.62% | 20.85% | 20.47% | 17.35% | 23.82% | 14.24% | 22.28% | 22.10% | 27.80% | 18.17% | 25.01% | 21.71% | 26.99% | 1.74% | 24.30% | 21.25% | 25.26% | 18.15% | 18.74% | 22.06% | 26.22% | 16.24% | 23.01% | 21.74% | 26.41% | 25.72% | 25.59% | 23.80% | 26.29% | 28.70% | 28.40% | 24.37% | 27.32% |
|
EBITDA Margin
|
20.56% | 18.13% | 13.10% | 19.13% | 21.17% | -0.43% | 26.18% | 19.77% | 9.69% | 13.98% | 4.92% | 7.21% | 9.89% | 8.33% | 8.60% | 8.27% | 11.76% | 4.67% | 16.15% | 11.96% | -1.20% | 11.12% | 18.34% | 17.77% | 12.69% | 10.75% | 12.93% | 17.54% | 13.76% | 10.82% | 17.88% | 7.26% | 12.65% | 12.46% | 14.76% | 12.35% | 10.32% | 8.86% | 16.39% | 7.16% | 14.41% | 13.83% | 19.12% | 11.42% | 14.71% | -16.23% | 18.21% | -0.70% | 16.76% | 12.01% | 20.69% | 12.10% | 13.64% | 15.81% | 26.22% | 16.24% | 10.69% | -2.51% | 26.41% | 25.72% | 25.59% | 23.80% | 26.29% | 28.70% | 28.40% | 24.37% | 27.32% |
|
Operating Margin
|
20.56% | 18.13% | 13.10% | 19.13% | 21.17% | -0.43% | 26.18% | 19.77% | 22.22% | 19.21% | 19.35% | 15.35% | 13.64% | 21.97% | 16.04% | 13.47% | 22.74% | 13.76% | 26.70% | 21.27% | 21.75% | 22.58% | 25.32% | 17.77% | 24.00% | 22.48% | 25.89% | 17.54% | 23.06% | 24.15% | 29.71% | 15.92% | 24.47% | 24.36% | 25.62% | 20.85% | 20.47% | 17.35% | 23.82% | 14.24% | 22.28% | 22.10% | 27.80% | 18.17% | 25.01% | 21.71% | 26.99% | 1.74% | 24.30% | 21.25% | 25.26% | 18.15% | 18.74% | 22.06% | 26.22% | 16.24% | 23.01% | 21.74% | 26.41% | 25.72% | 25.59% | 23.80% | 26.29% | 28.70% | 28.40% | 24.37% | 27.32% |
|
Net Margin
|
-4.98% | -0.07% | -0.03% | 0.39% | 12.35% | -6.78% | 16.95% | 12.31% | 13.92% | 12.28% | 11.88% | -26.78% | 8.04% | 12.41% | 8.76% | 7.97% | 11.45% | 6.30% | 15.91% | 12.78% | -13.46% | -1.98% | 5.91% | 0.04% | 1.93% | -0.55% | 0.73% | 0.97% | 2.27% | -2.15% | 2.74% | -10.72% | 12.52% | -0.04% | -0.03% | -0.03% | | -0.09% | 0.06% | 0.33% | 14.60% | 13.96% | 19.12% | 10.81% | 15.11% | -15.07% | 18.82% | -1.46% | 15.80% | 13.32% | 19.99% | 11.97% | 11.67% | 13.60% | 17.64% | -8.84% | 10.51% | -3.56% | 15.17% | 13.74% | 14.33% | 12.35% | 15.04% | 16.18% | 16.55% | 12.93% | 16.47% |
|
FCF Margin
|
-15.37% | -12.84% | 11.81% | -11.29% | -1.61% | -4.35% | 9.66% | -13.70% | -1.23% | -4.98% | 6.51% | -21.62% | -3.20% | -3.75% | 5.71% | -6.87% | -5.13% | 7.64% | 16.21% | -4.99% | 2.25% | 1.37% | 18.66% | | 0.50% | -4.00% | 15.11% | | 0.69% | -3.93% | 8.01% | -25.05% | -15.95% | -3.91% | 4.13% | -9.74% | -11.34% | -6.68% | -0.18% | -18.28% | -21.04% | -18.93% | -0.55% | -7.64% | -21.48% | -8.63% | 16.43% | -7.75% | -2.11% | -11.28% | 13.18% | -25.55% | -10.78% | -4.97% | -23.95% | -33.74% | -22.86% | -12.42% | 5.99% | -10.05% | -9.57% | -0.60% | 6.59% | 3.91% | -11.77% | -5.55% | 2.10% |
|
Inventory Average
|
1.19B | 1.31B | 1.39B | 1.47B | 1.43B | 1.32B | 1.27B | 1.27B | 1.33B | 1.38B | 1.42B | 1.50B | 1.67B | 1.76B | 2.40B | 3.13B | 3.16B | 3.11B | 3.12B | 3.17B | 3.08B | 2.98B | 3.13B | 3.33B | 3.44B | 3.44B | 3.50B | 3.64B | 3.73B | 3.67B | 3.49B | 3.44B | 3.44B | 3.37B | 3.32B | 3.26B | 3.20B | 3.16B | 3.16B | 3.11B | 3.09B | 3.15B | 3.15B | 3.17B | 3.28B | 3.31B | 3.24B | 3.18B | 3.12B | 3.05B | 2.96B | 3.01B | 3.14B | 3.19B | 3.35B | 3.54B | 3.72B | 3.98B | 4.11B | 4.21B | 4.29B | 4.34B | 4.36B | 4.42B | 4.46B | 4.43B | 4.46B |
|
Assets Average
|
53.33B | 54.15B | 55.24B | 56.41B | 57.34B | 57.02B | 57.13B | 58.47B | 59.04B | 59.39B | 60.28B | 61.65B | 62.16B | 62.41B | 87.52B | 112.93B | 113.76B | 113.88B | 114.34B | 114.68B | 114.29B | 114.48B | 117.41B | 120.11B | 121.35B | 120.36B | 119.80B | 121.09B | 121.43B | 122.18B | 126.17B | 131.22B | 133.43B | 134.56B | 135.66B | 137.12B | 138.23B | 139.40B | 141.71B | 144.28B | 148.26B | 152.29B | 154.68B | 157.38B | 159.46B | 160.06B | 160.73B | 161.90B | 162.93B | 164.43B | 166.20B | 168.30B | 170.40B | 171.80B | 174.36B | 177.21B | 178.46B | 179.45B | 180.62B | 179.03B | 177.78B | 180.12B | 182.57B | 184.95B | 186.91B | 188.59B | 191.00B |
|
Equity Average
|
21.27B | 21.37B | 21.55B | 21.82B | 21.97B | 21.66B | 21.71B | 22.40B | 22.75B | 22.78B | 22.80B | 22.88B | 22.87B | 22.70B | 31.76B | 40.97B | 40.99B | 40.62B | 40.72B | 41.32B | 41.10B | 40.84B | 41.17B | 41.18B | 40.99B | 40.35B | 39.74B | 39.82B | 39.86B | 39.94B | 40.25B | 40.79B | 41.11B | 41.24B | 41.47B | 41.69B | 41.77B | 42.16B | 42.76B | 43.42B | 44.44B | 45.19B | 46.37B | 47.68B | 48.02B | 47.35B | 46.95B | 48.24B | 49.42B | 49.60B | 50.39B | 51.19B | 51.19B | 51.42B | 51.88B | 52.01B | 51.90B | 51.51B | 51.45B | 51.01B | 50.41B | 50.72B | 50.53B | 50.75B | 51.52B | 51.91B | 52.33B |
|
Invested Capital
|
22.03B | 22.26B | 22.49B | 22.79B | 22.63B | 21.58B | 22.39B | 22.93B | 23.89B | 23.71B | 24.43B | 43.44B | 23.95B | 42.84B | 79.59B | 81.20B | 44.35B | 42.42B | 43.54B | 81.66B | 42.53B | 81.47B | 81.31B | 80.77B | 81.06B | 78.79B | 80.07B | 78.64B | 43.43B | 82.22B | 87.71B | 88.94B | 90.18B | 90.81B | 93.06B | 94.02B | 94.78B | 95.23B | 96.97B | 98.36B | 101.23B | 102.37B | 105.32B | 106.08B | 109.47B | 106.51B | 108.01B | 109.05B | 110.01B | 54.52B | 56.11B | 114.97B | 55.14B | 55.46B | 55.77B | 121.60B | 55.68B | 55.68B | 55.86B | 125.44B | 54.79B | 54.48B | 54.20B | 131.94B | 55.97B | 57.08B | 59.08B |
|
Asset Utilization Ratio
|
0.25 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.25 | 0.24 | 0.24 | 0.23 | 0.23 | 0.20 | 0.17 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.16 | 0.17 | 0.17 | 0.17 |
|
Interest Coverage Ratio
|
3.70 | 2.84 | 2.34 | 3.12 | 3.62 | -0.07 | 5.11 | 3.15 | 3.72 | 3.34 | 3.60 | 2.31 | 2.21 | 3.39 | 2.69 | 1.98 | 3.43 | 1.95 | 4.39 | 2.85 | 3.37 | 3.20 | 4.00 | | 3.45 | 2.96 | 4.00 | | 2.54 | 2.63 | 4.21 | 1.83 | 2.86 | 2.78 | 3.34 | 2.37 | 2.44 | 1.89 | 3.05 | 1.60 | 2.53 | 2.39 | 3.37 | 2.03 | 2.70 | 2.12 | 3.48 | 0.20 | 2.74 | 2.09 | 2.97 | 2.14 | 2.31 | 2.46 | 3.41 | 1.76 | 2.33 | 1.97 | 2.73 | 2.34 | 2.40 | 2.07 | 2.46 | 2.42 | 2.64 | 2.04 | 2.59 |
|
Debt to Equity
|
0.71 | 0.72 | 0.74 | 0.76 | 0.75 | 0.79 | 0.78 | 0.76 | 0.76 | 0.78 | 0.79 | 0.86 | 0.84 | 0.86 | 0.92 | 0.96 | 0.94 | 0.95 | 0.93 | 0.97 | 1.00 | 0.99 | 0.98 | 0.97 | 1.00 | 0.99 | 1.01 | 1.02 | 1.04 | 1.06 | 1.16 | 1.17 | 1.23 | 1.20 | 1.23 | 1.25 | 1.27 | 1.25 | 1.25 | 1.24 | 1.26 | 1.28 | 1.17 | 1.21 | 1.28 | 1.31 | 1.20 | 1.22 | 1.22 | 1.26 | 1.23 | 1.25 | 1.29 | 1.30 | 1.34 | 1.35 | 1.40 | 1.46 | 1.45 | 1.53 | 1.56 | 1.58 | 1.60 | 1.57 | 1.62 | 1.61 | 1.63 |
|
Debt Ratio
|
0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.34 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.35 | 0.34 | 0.33 | 0.34 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.36 | 0.36 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.35 | 0.37 | 0.38 | 0.38 | 0.35 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.40 | 0.39 | 0.41 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | 0.44 | 0.43 | 0.45 | 0.44 | 0.45 |
|
Equity Ratio
|
0.40 | 0.39 | 0.39 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.37 | 0.37 | 0.36 | 0.37 | 0.36 | 0.36 | 0.35 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 |
|
Times Interest Earned
|
3.70 | 2.84 | 2.34 | 3.12 | 3.62 | -0.07 | 5.11 | 3.15 | 3.72 | 3.34 | 3.60 | 2.31 | 2.21 | 3.39 | 2.69 | 1.98 | 3.43 | 1.95 | 4.39 | 2.85 | 3.37 | 3.20 | 4.00 | | 3.45 | 2.96 | 4.00 | | 2.54 | 2.63 | 4.21 | 1.83 | 2.86 | 2.78 | 3.34 | 2.37 | 2.44 | 1.89 | 3.05 | 1.60 | 2.53 | 2.39 | 3.37 | 2.03 | 2.70 | 2.12 | 3.48 | 0.20 | 2.74 | 2.09 | 2.97 | 2.14 | 2.31 | 2.46 | 3.41 | 1.76 | 2.33 | 1.97 | 2.73 | 2.34 | 2.40 | 2.07 | 2.46 | 2.42 | 2.64 | 2.04 | 2.59 |
|
FCF Payout Ratio
|
-0.58 | -0.80 | 0.78 | -0.89 | -5.45 | -2.23 | 0.85 | 4.75 | -7.36 | -1.85 | 1.31 | -0.46 | -2.89 | -2.50 | 1.41 | -1.38 | -1.91 | 1.32 | 0.55 | -1.97 | 3.92 | 7.10 | 0.47 | | 19.45 | -2.60 | 0.61 | | 15.41 | -2.78 | 1.12 | -0.43 | -0.66 | -2.76 | 2.33 | -1.11 | -0.90 | -1.66 | -55.25 | -0.59 | -0.52 | -0.61 | -18.16 | -1.48 | -0.55 | -1.49 | 0.64 | -1.72 | -6.17 | -1.17 | 0.84 | -0.50 | -1.06 | -2.33 | -0.41 | -0.32 | -0.49 | -0.95 | 1.66 | -1.11 | -1.10 | -18.47 | 1.50 | 2.78 | -0.84 | -1.95 | 4.64 |
|
Enterprise Value
|
-1.25B | -0.58B | -1.47B | -1.53B | -0.95B | -0.87B | -1.67B | -1.73B | -1.31B | -1.25B | -2.07B | -2.21B | -1.21B | -1.66B | -2.01B | -1.68B | -1.51B | -1.78B | -2.22B | -0.44B | -1.58B | -1.93B | -1.89B | -0.44B | -2.79B | -0.92B | -1.33B | 0.03B | -0.28B | -0.23B | -5.66B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.28B | -0.01B | -0.36B | -0.22B | 0.59B | 1.10B | -0.29B | 0.79B | 0.98B | 1.21B | 1.09B | 1.05B | 1.39B | 1.50B | 0.95B | 1.44B | 1.37B | 2.12B | 2.69B | 2.74B | 2.50B | 0.82B | 0.63B | 0.71B | 0.74B | 0.81B | 0.65B | 0.80B | 0.48B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% | 0.03% | 0.00% | 0.14% | 0.04% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.03% | -0.01% | 0.01% | 0.01% | 0.00% | -0.13% | -0.02% | 0.06% | 0.00% | 0.02% | -0.01% | 0.01% | 0.01% | 0.02% | -0.02% | 0.03% | -0.11% | 0.13% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.14% | 0.13% | 0.19% | 0.00% | 0.15% | -0.16% | 0.18% | -0.03% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.18% | -0.03% | -0.15% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.04% | 0.07% | 0.06% | 0.07% | 0.09% | 0.08% | 0.06% | 0.05% | 0.05% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.05% | 0.06% | 0.06% | 0.05% | | 0.04% | 0.04% | 0.04% | | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.06% | 0.06% | 0.09% | 0.10% | 0.06% | 0.06% | 0.10% | 0.11% | 0.07% | 0.07% | 0.13% | 0.12% | 0.08% | 0.08% | 0.13% | 0.13% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | -0.01% | 0.00% | 0.01% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.03% | -0.03% | -0.05% | -0.05% | -0.03% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |