|
Gross Margin
|
83.03% | 78.14% | 80.62% | 79.35% | 79.72% | 77.53% | 80.09% | 75.45% | 79.16% | 75.54% | 78.42% | 74.06% | 75.67% | 71.49% | 75.97% | 71.84% | 73.93% | 72.46% | 77.18% | 74.29% | 78.23% | 72.48% | 74.72% | 71.32% | 77.49% | 71.23% | 74.76% | 68.27% | 75.06% | 70.65% | 75.42% | 77.21% | 77.11% | 72.20% | 74.74% | 71.09% | 75.15% | 71.96% | 76.05% | 108.13% | 77.40% | 71.54% | 74.83% | 74.48% | 78.35% | 74.99% | 77.92% | 107.53% | 78.52% | 72.94% | 76.50% | 107.91% | 77.71% | 74.20% | 76.01% | 72.22% | 79.65% | 71.16% | 75.90% | 73.05% | 79.25% | 69.97% | 75.90% | 75.20% | 80.16% | 74.33% | 78.70% |
|
EBT Margin
|
8.94% | 5.52% | 9.66% | 19.91% | 10.14% | 9.68% | 15.05% | 11.15% | 14.42% | 8.39% | 16.84% | 10.84% | 13.45% | 11.55% | 20.39% | 10.55% | 7.82% | 8.41% | 20.49% | 11.75% | 14.75% | 10.79% | 20.50% | 3.22% | 15.74% | 11.48% | 19.66% | 8.61% | 15.02% | 12.74% | 23.73% | 11.16% | 19.05% | 10.52% | 22.64% | 12.77% | 16.20% | 8.38% | 18.33% | -4.28% | 15.74% | 7.22% | 18.40% | 12.40% | 13.82% | 7.76% | 18.63% | 0.47% | 13.54% | 3.60% | 16.50% | -1.78% | 17.41% | 7.94% | 18.70% | 8.46% | 38.00% | 8.66% | 17.30% | 11.76% | 21.12% | 5.96% | 17.62% | 8.75% | 21.53% | 8.23% | 19.65% |
|
EBIT Margin
|
12.65% | 10.33% | 13.87% | 24.47% | 14.21% | 14.22% | 19.02% | 15.70% | 18.69% | 13.30% | 20.83% | 15.72% | 18.23% | 17.14% | 24.75% | 15.62% | 16.52% | 13.70% | 24.54% | 16.64% | 18.08% | 15.63% | 24.16% | 8.84% | 20.08% | 16.93% | 24.11% | 14.74% | 20.34% | 18.43% | 27.51% | 25.23% | 25.15% | 17.62% | 28.46% | 19.76% | 22.44% | 15.80% | 24.82% | -7.00% | 22.37% | 16.69% | 25.77% | 19.15% | 24.98% | 17.62% | 25.80% | -5.47% | 23.39% | 14.07% | 23.53% | -6.80% | 19.68% | 11.33% | 21.34% | 13.64% | 39.50% | 9.65% | 18.65% | 13.10% | 23.62% | 9.94% | 21.07% | 13.00% | 23.45% | 9.87% | 21.37% |
|
EBITDA Margin
|
12.65% | 10.33% | 13.87% | 24.47% | 14.21% | 14.22% | 19.02% | 15.70% | 18.69% | 13.30% | 20.83% | 15.72% | 18.23% | 17.14% | 24.75% | 15.62% | 16.52% | 13.70% | 24.54% | 16.64% | 18.08% | 15.63% | 24.16% | 8.84% | 20.08% | 16.93% | 24.11% | 14.74% | 20.34% | 18.43% | 27.51% | 25.23% | 25.15% | 17.62% | 28.46% | 19.76% | 22.44% | 15.80% | 24.82% | -7.00% | 22.37% | 16.69% | 25.77% | 19.15% | 24.98% | 17.62% | 25.80% | -5.47% | 23.39% | 14.07% | 23.53% | -6.80% | 19.68% | 11.33% | 21.34% | 13.64% | 39.50% | 9.65% | 18.65% | 13.10% | 23.62% | 9.94% | 21.07% | 13.00% | 23.45% | 9.87% | 21.37% |
|
Operating Margin
|
12.65% | 10.33% | 13.87% | 24.47% | 14.21% | 14.22% | 19.02% | 15.70% | 18.69% | 13.30% | 20.83% | 15.72% | 18.23% | 17.14% | 24.75% | 15.62% | 16.52% | 13.70% | 24.54% | 16.64% | 18.08% | 15.63% | 24.16% | 8.84% | 20.08% | 16.93% | 24.11% | 14.74% | 20.34% | 18.43% | 27.51% | 25.23% | 25.15% | 17.62% | 28.46% | 19.76% | 22.44% | 15.80% | 24.82% | -7.00% | 22.37% | 16.69% | 25.77% | 19.15% | 24.98% | 17.62% | 25.80% | -5.47% | 23.39% | 14.07% | 23.53% | -6.80% | 19.68% | 11.33% | 21.34% | 13.64% | 39.50% | 9.65% | 18.65% | 13.10% | 23.62% | 9.94% | 21.07% | 13.00% | 23.45% | 9.87% | 21.37% |
|
Net Margin
|
5.76% | 5.27% | 9.63% | 6.17% | 6.53% | 6.07% | 9.44% | 7.42% | 9.29% | 5.51% | 10.55% | 6.55% | 9.00% | 7.72% | 12.80% | 7.14% | 6.03% | 6.10% | 13.32% | 8.16% | 9.53% | 7.28% | 12.86% | 2.90% | 10.23% | 7.86% | 12.43% | 6.17% | 9.57% | 8.02% | 14.31% | 7.31% | 11.77% | 6.34% | 13.98% | 16.82% | 12.51% | 6.71% | 12.74% | -2.32% | 8.91% | 0.84% | 9.75% | 4.13% | 5.75% | -0.51% | 8.55% | 1.82% | 4.65% | -6.46% | 12.98% | -1.81% | 13.65% | 7.44% | 14.86% | 4.29% | 32.48% | 7.68% | 13.58% | 9.70% | 16.82% | 6.27% | 14.37% | 8.45% | 16.49% | 6.84% | 15.19% |
|
FCF Margin
|
4.76% | 8.65% | -13.30% | 10.72% | -12.39% | 9.21% | -8.90% | 27.90% | -0.96% | 22.35% | 3.31% | 16.92% | -2.24% | 10.32% | -0.84% | 17.03% | -19.54% | 13.24% | -6.14% | 23.58% | -7.23% | 15.73% | -2.83% | 17.82% | 0.25% | 10.87% | 1.42% | 13.08% | -2.50% | 13.10% | -0.23% | 12.74% | -8.24% | 15.76% | -2.18% | 8.78% | -19.23% | 3.15% | -8.86% | -3.21% | -9.08% | 8.89% | -11.68% | 12.33% | -10.98% | 0.26% | -18.90% | 1.62% | -15.75% | 6.43% | -16.52% | -0.86% | -8.97% | 14.44% | -8.52% | 8.36% | -21.76% | 0.85% | -25.39% | -8.16% | -15.51% | 5.59% | -18.21% | 1.99% | -6.63% | 19.86% | -11.83% |
|
Inventory Average
|
| | | | | | 0.35B | 0.36B | 0.30B | 0.28B | 0.34B | 0.37B | 0.34B | 0.33B | 0.35B | 0.34B | 0.30B | 0.30B | 0.34B | 0.37B | 0.33B | 0.31B | 0.33B | 0.36B | 0.35B | 0.33B | 0.33B | 0.34B | 0.35B | 0.33B | 0.33B | 0.34B | 0.33B | 0.34B | 0.35B | 0.34B | 0.32B | 0.31B | 0.33B | 0.35B | 0.34B | 0.34B | 0.35B | 0.35B | 0.34B | 0.33B | 0.34B | 0.35B | 0.35B | 0.35B | 0.38B | 0.42B | 0.42B | 0.43B | 0.49B | 0.51B | 0.46B | 0.43B | 0.44B | 0.46B | 0.46B | 0.45B | 0.46B | 0.48B | 0.48B | 0.48B | 0.50B |
|
Assets Average
|
32.26B | 32.37B | 33.96B | 34.03B | 34.15B | 34.42B | 34.92B | 35.90B | 36.27B | 36.10B | 36.28B | 37.87B | 39.46B | 39.88B | 39.84B | 40.42B | 41.47B | 41.83B | 41.94B | 41.21B | 40.47B | 40.40B | 40.49B | 42.37B | 44.02B | 44.36B | 44.86B | 45.31B | 45.61B | 46.42B | 47.29B | 47.79B | 48.31B | 48.73B | 49.17B | 48.68B | 48.51B | 48.98B | 49.30B | 51.73B | 54.49B | 55.33B | 55.77B | 57.01B | 58.62B | 59.12B | 59.34B | 61.24B | 62.60B | 62.61B | 62.93B | 63.03B | 63.43B | 64.40B | 65.42B | 67.41B | 65.93B | 63.29B | 64.09B | 65.37B | 66.51B | 67.30B | 68.28B | 69.60B | 70.63B | 71.10B | 71.67B |
|
Equity Average
|
9.72B | 9.74B | 9.85B | 10.10B | 10.29B | 10.36B | 10.51B | 10.85B | 11.15B | 11.24B | 11.35B | 11.45B | 11.49B | 11.56B | 11.71B | 11.86B | 11.88B | 11.89B | 12.02B | 12.21B | 12.34B | 12.44B | 12.59B | 12.65B | 12.68B | 12.78B | 12.92B | 13.05B | 13.13B | 13.58B | 14.12B | 14.29B | 7.14B | -0.03B | -0.03B | 7.70B | 15.54B | 15.66B | 15.78B | 16.37B | 17.17B | 17.68B | 18.00B | 18.17B | 18.34B | 18.45B | 18.58B | 18.89B | 19.17B | 19.67B | 20.21B | 20.36B | 20.48B | 20.62B | 20.80B | 20.93B | 20.87B | 20.82B | 20.94B | 21.12B | 21.39B | 21.59B | 21.73B | 21.93B | 22.87B | 23.77B | 23.96B |
|
Invested Capital
|
18.48B | 10.34B | 19.52B | 20.83B | 11.03B | 10.69B | 10.79B | 21.74B | 11.35B | 11.36B | 11.76B | 22.11B | 22.62B | 22.65B | 12.77B | 22.64B | 22.85B | 22.86B | 23.14B | 23.22B | 24.05B | 23.58B | 23.91B | 24.69B | 24.96B | 25.18B | 25.33B | 25.81B | 26.16B | 28.45B | 28.37B | 29.08B | 0.05B | 0.61B | 0.66B | 31.45B | 16.95B | 17.47B | 16.47B | 34.98B | 19.53B | 18.90B | 19.15B | 38.19B | 19.45B | 19.34B | 19.61B | 41.41B | 20.58B | 20.16B | 20.48B | 43.38B | 21.06B | 21.02B | 21.53B | 44.33B | 21.49B | 21.45B | 21.73B | 43.40B | 21.86B | 21.81B | 22.15B | 46.61B | 48.44B | 48.41B | 49.08B |
|
Asset Utilization Ratio
|
0.42 | 0.41 | 0.38 | 0.38 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.37 | 0.36 | 0.34 | 0.32 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.32 | 0.32 | 0.32 | 0.30 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.21 | 0.21 | 0.21 | 0.00 | 0.01 | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 | 0.02 | 0.23 | 0.24 | 0.25 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 |
|
Interest Coverage Ratio
|
3.01 | 1.90 | 3.12 | 5.13 | 3.28 | 2.88 | 4.49 | 3.22 | 4.12 | 2.62 | 5.21 | 3.14 | 3.74 | 3.10 | 5.60 | 3.04 | 1.89 | 2.56 | 5.86 | 3.31 | 4.69 | 3.03 | 5.46 | 1.63 | 4.51 | 2.91 | 5.12 | 2.39 | 3.80 | 3.03 | 5.28 | 3.82 | 4.49 | 2.58 | 4.94 | 3.18 | 3.87 | 2.16 | 4.03 | 2.96 | 3.18 | 1.74 | 3.31 | 2.58 | 2.51 | 1.94 | 3.79 | 2.28 | 3.79 | 1.60 | 3.62 | 2.94 | 3.32 | 1.60 | 3.61 | 2.12 | 6.64 | 1.20 | 2.79 | 1.70 | 3.50 | 1.11 | 2.82 | 1.57 | 3.59 | 1.18 | 3.13 |
|
Debt to Equity
|
0.06 | 1.05 | 1.03 | 1.03 | 1.02 | 1.05 | 1.02 | 0.98 | 0.96 | 0.96 | 0.93 | 0.93 | 0.96 | 0.96 | 0.91 | 0.91 | 0.92 | 0.92 | 0.90 | 0.90 | 0.94 | 0.89 | 0.88 | 0.96 | 0.95 | 0.97 | 0.94 | 0.98 | 0.98 | 1.04 | 0.99 | 1.04 | -532.32 | -568.15 | -589.92 | 1.04 | 1.02 | 1.09 | 1.04 | 1.09 | 1.08 | 1.09 | 1.07 | 1.10 | 1.17 | 1.14 | 1.13 | 1.17 | 1.14 | 1.13 | 1.09 | 1.13 | 1.12 | 1.10 | 1.09 | 0.05 | 1.02 | 1.02 | 1.01 | 1.05 | 1.03 | 1.09 | 1.08 | 0.02 | 0.03 | 0.03 | 0.03 |
|
Debt Ratio
|
0.02 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.27 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.29 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.31 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.33 | 0.33 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.36 | 0.35 | 0.37 | 0.36 | 0.35 | 0.35 | 0.01 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
0.31 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.30 | 0.29 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.00 | 0.00 | 0.00 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.32 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.30 | 0.33 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.34 | 0.33 | 0.34 |
|
Times Interest Earned
|
3.01 | 1.90 | 3.12 | 5.13 | 3.28 | 2.88 | 4.49 | 3.22 | 4.12 | 2.62 | 5.21 | 3.14 | 3.74 | 3.10 | 5.60 | 3.04 | 1.89 | 2.56 | 5.86 | 3.31 | 4.69 | 3.03 | 5.46 | 1.63 | 4.51 | 2.91 | 5.12 | 2.39 | 3.80 | 3.03 | 5.28 | 3.82 | 4.49 | 2.58 | 4.94 | 3.18 | 3.87 | 2.16 | 4.03 | 2.96 | 3.18 | 1.74 | 3.31 | 2.58 | 2.51 | 1.94 | 3.79 | 2.28 | 3.79 | 1.60 | 3.62 | 2.94 | 3.32 | 1.60 | 3.61 | 2.12 | 6.64 | 1.20 | 2.79 | 1.70 | 3.50 | 1.11 | 2.82 | 1.57 | 3.59 | 1.18 | 3.13 |
|
FCF Payout Ratio
|
1.00 | -0.66 | 0.35 | 0.46 | -0.39 | -0.60 | -0.51 | 0.24 | -5.47 | -0.26 | 1.47 | 0.35 | -2.57 | 0.62 | -6.10 | 0.37 | -0.29 | 0.48 | -0.84 | 0.27 | -0.67 | 0.40 | -1.93 | 0.37 | 21.11 | 0.63 | 3.90 | 0.57 | -2.49 | 0.56 | -25.50 | 0.69 | -0.75 | 0.51 | -3.06 | 0.96 | -0.34 | 2.62 | -0.76 | 0.86 | -0.74 | 0.99 | -0.63 | 0.77 | -0.72 | 36.57 | -0.41 | -1.95 | -0.46 | 1.39 | -0.46 | 3.53 | -0.77 | 0.57 | -0.79 | 0.91 | -0.30 | 11.24 | -0.28 | -1.06 | -0.43 | 1.59 | -0.39 | 4.45 | -0.93 | 0.43 | -0.57 |
|
Enterprise Value
|
-0.65B | -0.51B | -0.24B | -0.46B | -0.21B | -0.45B | -0.47B | -0.50B | -0.69B | -0.49B | -0.48B | -0.82B | -0.96B | -1.58B | -0.07B | -0.42B | -0.64B | -1.15B | -0.45B | -1.00B | -0.13B | -0.78B | -0.20B | -0.70B | -0.52B | -0.70B | -0.09B | -0.04B | -0.06B | -0.86B | -0.14B | -0.06B | -0.09B | -0.83B | -0.10B | -0.84B | -0.68B | -0.91B | -0.23B | -0.89B | -0.34B | -0.81B | -0.08B | -1.03B | -1.37B | -1.13B | -0.10B | -1.22B | 0.09B | -0.87B | 0.04B | -0.82B | -0.91B | -1.84B | -0.89B | -1.14B | -1.51B | -2.65B | -1.21B | -1.24B | -0.95B | -2.23B | -0.84B | -2.06B | -1.19B | -2.32B | -1.00B |
|
Return on Sales
|
0.06% | 0.02% | 0.02% | 0.02% | 0.07% | 0.06% | 0.10% | 0.07% | 0.09% | 0.06% | 0.11% | 0.07% | 0.09% | 0.08% | 0.13% | 0.07% | 0.06% | 0.06% | 0.13% | 0.08% | 0.10% | 0.07% | 0.13% | 0.03% | 0.10% | 0.08% | 0.12% | 0.07% | 0.10% | 0.08% | 0.15% | 0.08% | 0.12% | 0.07% | 0.14% | 0.17% | 0.13% | 0.07% | 0.13% | -0.04% | 0.13% | 0.07% | 0.15% | 0.11% | 0.12% | 0.07% | 0.15% | -0.01% | 0.11% | 0.04% | 0.13% | -0.02% | 0.14% | 0.07% | 0.15% | 0.04% | 0.32% | 0.08% | 0.14% | 0.10% | 0.17% | 0.06% | 0.14% | 0.08% | 0.16% | 0.07% | 0.15% |
|
Return on Capital Employed
|
0.07% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 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% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | | | 0.16% | 0.08% | 0.09% | 0.13% | 0.13% | 0.08% | 0.06% | 0.06% | 0.09% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.13% | 5.56% | 2.89% | 0.13% | 0.09% | 0.13% | 0.14% | 0.08% | 0.08% | 0.11% | 0.12% | 0.08% | 0.08% | 0.12% | 0.12% | 0.08% | 0.08% | 0.12% | 0.12% | 0.08% | 0.07% | 0.11% | 0.11% | 0.06% | 0.09% | 0.13% | 0.12% | 0.08% | 0.06% | 0.09% | 0.10% | 0.07% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 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% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
0.05% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.19% | -46.04% | -46.26% | 0.20% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.12% | 0.12% | 0.11% | 0.12% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |