|
Gross Margin
|
8.50% | 28.74% | 40.45% | 43.93% | 45.57% | 46.03% | 44.81% | 44.21% | 43.49% | 45.48% | 43.25% | 41.25% | 43.47% | 43.96% | 44.42% | 39.60% | 40.67% | 43.69% | 42.61% | 42.62% | 43.03% | 35.24% | 36.16% | 43.41% | 44.25% | 45.63% | 43.04% | 40.97% | 42.96% | 45.93% | 41.45% | 42.72% | 43.98% | 45.68% | 44.97% | 46.69% | 47.93% | 47.61% | 45.59% | 44.75% | 45.36% | 43.89% | 43.22% | 46.28% | 44.98% | 46.25% | 46.99% | 44.60% | 45.82% | 46.45% | 45.59% | 46.46% | 47.69% | 44.82% | 37.40% | 42.76% | 43.55% | 42.64% | 41.33% | 42.43% | 45.63% | 46.24% | 46.03% | 45.58% | 46.11% | 44.36% | 43.53% |
|
EBT Margin
|
-73.21% | -24.44% | -57.81% | 9.94% | 13.88% | 12.75% | 15.46% | 15.65% | 18.52% | 20.07% | 15.35% | 13.31% | 15.35% | 17.13% | 13.93% | 8.84% | 13.08% | 15.37% | 13.94% | 13.08% | 11.19% | -14.73% | -1.77% | 3.66% | 7.46% | 10.95% | 10.17% | 5.36% | 7.90% | 12.67% | 8.73% | 11.22% | 13.12% | 15.51% | 14.51% | 11.96% | 19.36% | 16.74% | 14.92% | 14.87% | 9.74% | 44.14% | 10.57% | 16.65% | 16.89% | 18.38% | 19.93% | 20.56% | 19.12% | 18.32% | 22.11% | 23.33% | 22.41% | 16.90% | -8.12% | 6.89% | -7.23% | 20.12% | 3.52% | 3.31% | 6.34% | 9.18% | 10.65% | 13.24% | 9.23% | 7.04% | 8.96% |
|
EBIT Margin
|
-73.21% | -24.44% | -57.81% | 9.94% | 13.88% | 15.78% | 16.37% | 15.67% | 18.38% | 19.59% | 15.51% | 13.25% | 15.25% | 16.79% | 14.71% | 8.31% | 12.27% | 14.86% | 14.53% | 12.72% | 11.18% | -9.29% | 1.97% | 7.66% | 10.46% | 14.02% | 11.50% | 7.54% | 11.07% | 15.31% | 11.69% | 14.56% | 16.04% | 17.96% | 17.55% | 20.30% | 21.37% | 19.56% | 17.05% | 17.75% | 12.14% | 14.49% | 13.39% | 19.69% | 19.58% | 21.12% | 22.20% | 21.88% | 22.22% | 24.31% | 24.05% | 25.12% | 25.14% | 22.81% | 1.50% | 15.20% | 1.46% | 29.70% | 13.18% | 12.44% | 15.25% | 16.01% | 16.86% | 17.65% | 15.82% | 13.39% | 15.19% |
|
EBITDA Margin
|
-73.21% | -24.44% | -57.81% | 9.94% | 13.88% | 15.78% | 16.37% | 15.67% | 18.38% | 19.59% | 15.51% | 13.25% | 15.25% | 16.79% | 14.71% | 8.31% | 12.27% | 14.86% | 14.53% | 12.72% | 11.18% | -9.29% | 1.97% | 7.66% | 10.46% | 14.02% | 11.50% | 7.54% | 11.07% | 15.31% | 11.69% | 14.56% | 16.04% | 17.96% | 17.55% | 20.30% | 21.37% | 19.56% | 17.05% | 17.75% | 12.14% | 14.49% | 13.39% | 19.69% | 19.58% | 21.12% | 22.20% | 21.88% | 22.22% | 24.31% | 24.05% | 25.12% | 25.14% | 22.81% | 1.50% | 15.20% | 1.46% | 29.70% | 13.18% | 12.44% | 15.25% | 16.01% | 16.86% | 17.65% | 15.82% | 13.39% | 15.19% |
|
Operating Margin
|
-73.21% | -24.44% | -57.81% | 9.94% | 13.88% | 15.78% | 16.37% | 15.67% | 18.38% | 19.59% | 15.51% | 13.25% | 15.25% | 16.79% | 14.71% | 8.31% | 12.27% | 14.86% | 14.53% | 12.72% | 11.18% | -9.29% | 1.97% | 7.66% | 10.46% | 14.02% | 11.50% | 7.54% | 11.07% | 15.31% | 11.69% | 14.56% | 16.04% | 17.96% | 17.55% | 20.30% | 21.37% | 19.56% | 17.05% | 17.75% | 12.14% | 14.49% | 13.39% | 19.69% | 19.58% | 21.12% | 22.20% | 21.88% | 22.22% | 24.31% | 24.05% | 25.12% | 25.14% | 22.81% | 1.50% | 15.20% | 1.46% | 29.70% | 13.18% | 12.44% | 15.25% | 16.01% | 16.86% | 17.65% | 15.82% | 13.39% | 15.19% |
|
Net Margin
|
-68.81% | -21.71% | -58.37% | 9.10% | 10.88% | 9.53% | 12.65% | 13.82% | 14.44% | 15.43% | 12.70% | 24.49% | 10.18% | 11.51% | 9.78% | 6.71% | 9.93% | 11.14% | 10.82% | 11.03% | 8.63% | -5.81% | -0.38% | 3.50% | 5.69% | 8.73% | 8.68% | 7.14% | 6.07% | 10.85% | 7.40% | 8.46% | 10.24% | 12.16% | 11.84% | -8.08% | 15.68% | 14.18% | 12.06% | 20.12% | 8.35% | 32.73% | 10.34% | 13.45% | 14.80% | 15.17% | 16.49% | 16.74% | 16.51% | 15.54% | 20.27% | 18.61% | 19.35% | 14.37% | -7.42% | 6.07% | -9.56% | 21.95% | 3.75% | 4.70% | 5.90% | 8.35% | 9.63% | 12.06% | 8.17% | 6.69% | 8.77% |
|
FCF Margin
|
-2.72% | 6.87% | 0.30% | -9.13% | 19.70% | 9.86% | 22.78% | 19.41% | 2.16% | 21.13% | 23.14% | 23.42% | -5.83% | 12.55% | 13.18% | 16.40% | -5.27% | 9.48% | 10.66% | 12.55% | -0.83% | -1.63% | 19.29% | 7.91% | -7.83% | 8.02% | 4.11% | 13.47% | -0.18% | 15.47% | 19.82% | 12.02% | 3.54% | 19.71% | 18.40% | 17.14% | 0.32% | 23.11% | 14.11% | 14.07% | -9.46% | 54.18% | -0.26% | 24.05% | -2.71% | 23.58% | 14.25% | 29.33% | 1.91% | 7.02% | 17.36% | 6.19% | -3.17% | 0.46% | 1.89% | -11.04% | 1.94% | 1.22% | 14.56% | 3.62% | 10.45% | 6.39% | 14.24% | 8.07% | 4.19% | 5.93% | 22.65% |
|
Inventory Average
|
0.05B | 0.01B | 0.01B | 0.05B | 0.04B | -0.01B | -0.01B | 0.04B | 0.05B | 0.05B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.15B | 0.18B | 0.16B | 0.16B | 0.18B | 0.19B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.19B | 0.20B | 0.21B | 0.24B | 0.26B | 0.27B | 0.27B | 0.27B | 0.28B | 0.29B | 0.29B | 0.32B | 0.33B | 0.33B | 0.34B | 0.37B | 0.41B | 0.45B | 0.51B | 0.56B | 0.70B | 0.82B | 0.82B | 0.79B | 0.70B | 0.63B | 0.62B | 0.63B | 0.64B | 0.64B | 0.65B | 0.68B | 0.67B |
|
Assets Average
|
0.57B | 0.52B | 0.51B | 0.51B | 0.51B | 0.53B | 0.55B | 0.58B | 0.61B | 0.64B | 0.67B | 0.70B | 0.73B | 0.75B | 0.78B | 0.80B | 0.81B | 0.82B | 0.84B | 0.86B | 0.88B | 1.37B | 1.83B | 1.77B | 1.74B | 1.71B | 1.69B | 1.66B | 1.65B | 1.67B | 1.70B | 1.71B | 1.70B | 1.71B | 1.74B | 1.87B | 1.97B | 2.01B | 2.08B | 2.21B | 2.32B | 2.37B | 2.45B | 2.49B | 2.56B | 2.70B | 2.80B | 2.86B | 2.93B | 2.90B | 2.94B | 3.10B | 3.24B | 4.57B | 8.00B | 10.14B | 10.10B | 9.99B | 9.87B | 9.32B | 8.59B | 8.35B | 8.40B | 8.43B | 8.41B | 8.44B | 8.43B |
|
Equity Average
|
| | | | 0.36B | 0.38B | 0.41B | 0.45B | 0.48B | 0.52B | 0.55B | 0.58B | 0.62B | 0.64B | 0.67B | 0.69B | 0.70B | 0.71B | 0.73B | 0.75B | 0.76B | 0.77B | 0.76B | 0.75B | 0.75B | 0.77B | 0.77B | 0.79B | 0.81B | 0.84B | 0.88B | 0.90B | 0.92B | 0.96B | 1.00B | 1.01B | 1.01B | 1.04B | 1.07B | 1.05B | 1.01B | 1.05B | 1.11B | 1.14B | 1.17B | 1.20B | 1.27B | 1.34B | 1.40B | 1.47B | 1.56B | 1.66B | 1.77B | 1.87B | 2.51B | 3.17B | 3.19B | 3.26B | 3.36B | 3.39B | 3.42B | 3.47B | 3.55B | 3.64B | 3.72B | 3.78B | 3.85B |
|
Invested Capital
|
0.15B | 0.02B | 0.01B | 0.41B | 0.41B | 0.41B | 0.43B | 0.46B | 0.50B | 0.54B | 0.56B | 0.61B | 0.63B | 0.65B | 0.68B | 0.69B | 0.70B | 0.72B | 0.73B | 0.76B | 0.77B | 1.58B | 1.55B | 1.52B | 1.50B | 1.47B | 1.44B | 1.46B | 1.48B | 1.49B | 1.51B | 1.48B | 1.51B | 1.52B | 1.53B | 1.67B | 1.67B | 1.70B | 1.73B | 1.95B | 1.94B | 2.04B | 2.06B | 2.10B | 2.25B | 2.42B | 2.39B | 2.47B | 2.51B | 2.45B | 2.55B | 2.65B | 2.76B | 5.32B | 8.96B | 9.00B | 8.96B | 8.84B | 8.79B | 7.99B | 7.60B | 7.62B | 7.72B | 7.67B | 7.73B | 7.80B | 7.73B |
|
Asset Utilization Ratio
|
0.82 | 0.77 | 0.71 | 0.78 | 0.98 | 1.11 | 1.19 | 1.18 | 1.20 | 1.20 | 1.14 | 1.07 | 0.99 | 0.93 | 0.91 | 0.89 | 0.87 | 0.85 | 0.80 | 0.80 | 0.79 | 0.56 | 0.48 | 0.54 | 0.61 | 0.63 | 0.64 | 0.65 | 0.66 | 0.66 | 0.67 | 0.69 | 0.72 | 0.73 | 0.75 | 0.72 | 0.71 | 0.72 | 0.72 | 0.70 | 0.68 | 0.66 | 0.64 | 0.64 | 0.63 | 0.62 | 0.63 | 0.65 | 0.67 | 0.72 | 0.74 | 0.74 | 0.75 | 0.56 | 0.37 | 0.32 | 0.35 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 |
|
Interest Coverage Ratio
|
| | | | | 20.88 | 85.30 | 88.64 | 226.27 | 71.91 | 0.00B | 165.84 | 743.25 | 343.60 | 631.02 | 139.42 | | 0.00B | 426.95 | 447.06 | 639.28 | -1.86 | 0.51 | 2.01 | 2.80 | 4.03 | 3.34 | 2.06 | 3.21 | 5.10 | 3.66 | 4.95 | 6.01 | 7.21 | 7.83 | 8.98 | 9.62 | 9.03 | 8.51 | 7.39 | 4.36 | 4.85 | 4.64 | 6.29 | 7.65 | 7.28 | 8.35 | 9.24 | 9.78 | 12.98 | 14.83 | 16.80 | 12.69 | 4.94 | 0.18 | 1.72 | 0.16 | 3.31 | 1.50 | 1.50 | 2.05 | 2.42 | 2.64 | 2.86 | 2.40 | 2.02 | 2.56 |
|
Debt to Equity
|
| | | 0.03 | 0.10 | 0.05 | 0.01 | | | | | | | | | | | | | | | 1.07 | 1.05 | 1.02 | 0.98 | 0.89 | 0.87 | 0.82 | 0.80 | 0.73 | 0.68 | 0.65 | 0.59 | 0.55 | 0.50 | 0.68 | 0.63 | 0.62 | 0.60 | 0.93 | 0.94 | 0.85 | 0.84 | 0.80 | 0.92 | 0.96 | 0.83 | 0.79 | 0.76 | 0.62 | 0.58 | 0.55 | 0.51 | 1.78 | 1.88 | 1.80 | 1.83 | 1.64 | 1.61 | 1.34 | 1.22 | 1.18 | 1.15 | 1.08 | 1.06 | 1.05 | 0.99 |
|
Debt Ratio
|
0.27 | 0.05 | 0.02 | 0.02 | 0.07 | 0.04 | 0.01 | | | | | | | | | | | | | | | 0.44 | 0.44 | 0.44 | 0.43 | 0.41 | 0.40 | 0.40 | 0.40 | 0.37 | 0.36 | 0.34 | 0.33 | 0.31 | 0.29 | 0.34 | 0.33 | 0.31 | 0.31 | 0.41 | 0.41 | 0.39 | 0.38 | 0.37 | 0.42 | 0.42 | 0.39 | 0.37 | 0.37 | 0.33 | 0.31 | 0.29 | 0.29 | 0.58 | 0.58 | 0.57 | 0.58 | 0.55 | 0.55 | 0.52 | 0.50 | 0.49 | 0.49 | 0.47 | 0.47 | 0.47 | 0.46 |
|
Equity Ratio
|
| | | 0.69 | 0.71 | 0.74 | 0.76 | 0.77 | 0.81 | 0.80 | 0.83 | 0.84 | 0.85 | 0.85 | 0.86 | 0.86 | 0.87 | 0.86 | 0.87 | 0.86 | 0.87 | 0.41 | 0.42 | 0.43 | 0.44 | 0.46 | 0.46 | 0.49 | 0.50 | 0.51 | 0.52 | 0.53 | 0.56 | 0.57 | 0.58 | 0.50 | 0.52 | 0.51 | 0.52 | 0.44 | 0.43 | 0.45 | 0.45 | 0.46 | 0.45 | 0.44 | 0.46 | 0.47 | 0.49 | 0.53 | 0.53 | 0.54 | 0.55 | 0.33 | 0.31 | 0.32 | 0.31 | 0.34 | 0.34 | 0.39 | 0.41 | 0.42 | 0.42 | 0.44 | 0.44 | 0.45 | 0.46 |
|
Times Interest Earned
|
| | | | | 20.88 | 85.30 | 88.64 | 226.27 | 71.91 | 0.00B | 165.84 | 743.25 | 343.60 | 631.02 | 139.42 | | 0.00B | 426.95 | 447.06 | 639.28 | -1.86 | 0.51 | 2.01 | 2.80 | 4.03 | 3.34 | 2.06 | 3.21 | 5.10 | 3.66 | 4.95 | 6.01 | 7.21 | 7.83 | 8.98 | 9.62 | 9.03 | 8.51 | 7.39 | 4.36 | 4.85 | 4.64 | 6.29 | 7.65 | 7.28 | 8.35 | 9.24 | 9.78 | 12.98 | 14.83 | 16.80 | 12.69 | 4.94 | 0.18 | 1.72 | 0.16 | 3.31 | 1.50 | 1.50 | 2.05 | 2.42 | 2.64 | 2.86 | 2.40 | 2.02 | 2.56 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | 8.51 | 0.11 | 0.18 | 0.18 | -0.26 | 0.05 | -10.49 | 0.11 | -0.97 | 0.10 | 0.16 | 0.07 | 1.11 | 0.27 | 0.11 | 0.28 | -0.67 | 4.22 | 0.79 | -0.14 | 0.85 | 1.37 | 0.12 | 0.51 | 0.19 | 0.29 | 0.13 | 0.22 | 0.48 | 0.32 | 0.08 |
|
Enterprise Value
|
0.02B | 0.21B | 0.38B | 0.62B | 0.64B | 0.44B | 0.52B | 0.86B | 1.02B | 1.21B | 0.63B | 0.91B | 1.00B | 0.89B | 0.80B | 0.91B | 1.03B | 0.96B | 1.06B | 1.22B | 1.26B | 1.50B | 1.21B | 1.45B | 1.55B | 1.77B | 1.51B | 1.51B | 1.55B | 1.67B | 2.05B | 2.12B | 2.91B | 2.70B | 4.09B | 3.68B | 4.36B | 4.55B | 3.81B | 3.46B | 4.47B | 4.54B | 5.97B | 6.40B | 5.69B | 7.19B | 8.88B | 12.39B | 15.66B | 15.67B | 16.45B | 18.38B | 16.60B | 9.27B | 11.61B | 9.21B | 11.54B | 16.02B | 13.50B | 17.54B | 20.80B | 20.10B | 16.91B | 14.63B | 13.07B | 12.10B | 13.71B |
|
Market Capitalization
|
0.12B | 0.29B | 0.46B | 0.69B | 0.65B | 0.51B | 0.61B | 0.99B | 1.16B | 1.40B | 0.86B | 1.18B | 1.27B | 1.17B | 1.12B | 1.26B | 1.37B | 1.31B | 1.42B | 1.61B | 1.64B | 1.88B | 1.61B | 1.84B | 1.90B | 2.08B | 1.82B | 1.87B | 1.89B | 2.04B | 2.46B | 2.53B | 3.30B | 3.11B | 4.52B | 4.31B | 4.91B | 4.80B | 4.10B | 3.94B | 4.82B | 5.06B | 6.26B | 6.76B | 6.03B | 7.72B | 9.33B | 12.97B | 16.20B | 16.07B | 16.93B | 18.78B | 16.96B | 12.01B | 12.37B | 9.78B | 12.25B | 16.59B | 14.10B | 17.99B | 21.14B | 20.42B | 17.34B | 14.96B | 13.41B | 12.47B | 14.11B |
|
Return on Sales
|
-0.90% | -1.11% | -1.41% | -0.28% | -0.10% | -0.03% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.17% | 0.16% | 0.15% | 0.14% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.10% | 0.05% | 0.02% | 0.01% | 0.01% | 0.04% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.06% | 0.08% | 0.09% | 0.09% | 0.16% | 0.14% | 0.18% | 0.18% | 0.16% | 0.18% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.09% | 0.06% | 0.00% | 0.02% | 0.05% | 0.05% | 0.09% | 0.06% | 0.07% | 0.09% | 0.10% | 0.09% | 0.09% |
|
Return on Capital Employed
|
-0.82% | | | -0.26% | -0.11% | 0.00% | 0.21% | 0.22% | 0.23% | 0.25% | 0.23% | 0.21% | 0.18% | 0.16% | 0.16% | 0.14% | 0.13% | 0.12% | 0.11% | 0.12% | 0.12% | 0.04% | 0.01% | 0.01% | 0.02% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% | 0.12% | 0.13% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.15% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.18% | 0.19% | 0.20% | 0.21% | 0.15% | 0.07% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% |
|
Return on Invested Capital
|
| | | -0.52% | | | 0.18% | 0.19% | 0.20% | 0.21% | 0.20% | 0.21% | 0.18% | 0.16% | 0.15% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | | | | | 0.05% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.07% | 0.08% | 0.09% | 0.09% | 0.15% | 0.13% | 0.11% | 0.10% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.16% | 0.17% | 0.18% | 0.19% | 0.13% | 0.06% | 0.05% | | 0.05% | 0.06% | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
-0.74% | -0.86% | -1.00% | -0.21% | -0.10% | -0.03% | 0.13% | 0.14% | 0.15% | 0.17% | 0.16% | 0.18% | 0.15% | 0.14% | 0.12% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.03% | 0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.05% | 0.06% | 0.06% | 0.06% | 0.11% | 0.09% | 0.12% | 0.11% | 0.10% | 0.11% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.10% | 0.03% | 0.02% | 0.00% | 0.01% | 0.02% | 0.02% | 0.04% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% |
|
Return on Equity
|
| | | | -0.14% | -0.05% | 0.17% | 0.18% | 0.19% | 0.21% | 0.20% | 0.21% | 0.18% | 0.16% | 0.15% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.05% | 0.03% | 0.01% | 0.01% | 0.06% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.08% | 0.11% | 0.12% | 0.12% | 0.23% | 0.21% | 0.27% | 0.25% | 0.22% | 0.24% | 0.19% | 0.21% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.25% | 0.25% | 0.11% | 0.07% | 0.00% | 0.03% | 0.06% | 0.05% | 0.09% | 0.05% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% |