|
Gross Margin
|
93.27% | 85.34% | 83.90% | 89.00% | 92.31% | 86.78% | 85.05% | 89.15% | 94.70% | 91.68% | 90.11% | 101.64% | 89.71% | 88.35% | 89.27% | 102.29% | 94.02% | 92.42% | 92.31% | 99.40% | 95.17% | 90.17% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
25.27% | 18.22% | 4.58% | 23.73% | 30.74% | 17.38% | 21.13% | 29.41% | 41.12% | 37.50% | 78.75% | 9.21% | 34.92% | 15.41% | 14.29% | 2.30% | 26.21% | 26.77% | 28.65% | 17.13% | 49.48% | 37.15% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT Margin
|
29.00% | 28.36% | 18.29% | 32.91% | 37.66% | 29.02% | 32.56% | 35.07% | 46.63% | 41.65% | 86.86% | 39.55% | 33.22% | 23.71% | 24.05% | 31.14% | 34.74% | 34.24% | 34.83% | 36.70% | 53.93% | 42.72% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA Margin
|
29.00% | 28.36% | 18.29% | 32.91% | 37.66% | 29.02% | 32.56% | 35.07% | 46.63% | 41.65% | 86.86% | 39.55% | 33.22% | 23.71% | 24.05% | 31.14% | 34.74% | 34.24% | 34.83% | 36.70% | 53.93% | 42.72% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Margin
|
29.00% | 28.36% | 18.29% | 32.91% | 37.66% | 29.02% | 32.56% | 35.07% | 46.63% | 41.65% | 86.86% | 39.55% | 33.22% | 23.71% | 24.05% | 31.14% | 34.74% | 34.24% | 34.83% | 36.70% | 53.93% | 42.72% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
15.34% | 11.19% | 1.33% | 84.16% | 19.61% | 11.09% | 13.48% | 19.04% | 25.86% | 23.86% | 49.34% | 20.80% | 21.55% | 10.53% | 9.43% | 11.82% | 24.11% | 18.36% | 18.40% | 23.35% | 29.05% | 21.08% | | | | | | | | | | 9.32% | 20.23% | 16.46% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Margin
|
1.05% | 10.15% | -51.37% | -45.08% | 12.89% | -38.50% | -72.25% | -56.06% | -4.42% | -11.67% | -25.34% | -48.89% | -14.20% | -65.75% | -32.45% | 283.15% | -1.20% | 35.68% | 106.91% | 16.32% | 62.98% | -31.80% | | | | | | | -10.87% | -10.62% | 4.92% | 24.11% | -10.90% | -0.94% | -22.83% | -884.27% | -96.61% | 361.63% | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory Average
|
| | 0.18B | 0.19B | 0.15B | 0.13B | 0.16B | 0.15B | 0.11B | 0.09B | 0.12B | 0.13B | 0.09B | 0.07B | 0.08B | 0.07B | 0.04B | 0.05B | 0.06B | 0.04B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 5.68B | | | 6.67B | 6.85B | 7.01B | 7.07B | 7.16B | 7.51B | 6.49B | 7.06B | 8.80B | 8.87B | 7.34B | 7.24B | 8.93B | 9.37B | 9.72B | 10.01B | 10.82B | 11.57B | 12.91B | 14.42B | 14.84B | 15.18B | 15.56B | 15.69B | 15.85B | 22.75B | 28.58B | 28.30B | 28.81B | 24.69B | 20.53B | 20.41B | 20.32B | 19.48B | 18.72B | 18.32B | 17.79B | 17.84B | 18.08B | 18.51B | 21.00B | 22.31B | 21.71B | 22.22B | 22.58B | 22.61B | 22.68B | 21.98B | 22.91B | 24.92B | 25.36B | 25.07B | 32.33B | 39.89B | 39.77B | 39.69B | 40.43B |
|
Equity Average
|
| | 2.13B | 2.13B | 2.47B | 2.90B | 3.03B | 3.07B | 3.12B | 3.19B | 3.34B | 3.52B | 3.65B | 3.68B | 3.75B | 3.87B | 3.91B | 4.01B | 4.42B | 4.80B | 4.94B | 5.52B | 6.10B | 7.33B | 8.87B | 9.27B | 9.20B | 9.21B | 9.34B | 9.40B | 13.92B | 17.64B | 16.78B | 16.46B | 13.59B | 11.05B | 11.19B | 11.07B | 10.35B | 9.72B | 9.54B | 9.14B | 9.05B | 9.25B | 8.77B | 8.28B | 9.12B | 9.09B | 8.65B | 9.37B | 10.44B | 11.68B | 12.10B | 13.13B | 14.50B | 14.98B | 15.15B | 17.81B | 22.38B | 24.34B | 24.75B | 25.94B |
|
Invested Capital
|
| 2.28B | 2.25B | 2.16B | 2.91B | 3.12B | 3.18B | 3.19B | 3.25B | 3.33B | 3.55B | 3.81B | 3.94B | 3.88B | 4.07B | 6.41B | 3.93B | 4.16B | 7.24B | 7.37B | 5.12B | 6.36B | 6.19B | 11.28B | 12.06B | 12.07B | 12.41B | 12.61B | 12.68B | 12.72B | 23.12B | 16.86B | 17.40B | 16.92B | 15.66B | 15.74B | 15.15B | 14.80B | 15.10B | 13.73B | 13.94B | 13.25B | 14.19B | 13.63B | 13.70B | 13.66B | 15.56B | 13.11B | 14.13B | 14.43B | 16.89B | 17.63B | 16.72B | 20.13B | 20.58B | 20.68B | 20.08B | 34.28B | 33.60B | 32.80B | 33.41B | 35.01B |
|
Asset Utilization Ratio
|
| | 0.23 | | | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.21 | 0.25 | 0.21 | 0.16 | 0.16 | 0.19 | 0.20 | 0.18 | 0.19 | 0.19 | 0.21 | 0.20 | 0.15 | 0.09 | 0.04 | | | | 0.04 | 0.09 | 0.08 | 0.11 | 0.13 | 0.14 | 0.19 | 0.16 | 0.10 | 0.04 | -0.01 | -0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | |
|
Interest Coverage Ratio
|
7.07 | 2.55 | 1.23 | 3.36 | 4.95 | 2.30 | 2.60 | 5.16 | 6.71 | 4.60 | 9.69 | 4.58 | 2.69 | 1.74 | 2.01 | 2.03 | 3.83 | 4.33 | 4.70 | 5.66 | 11.16 | 7.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.96 | 0.99 | 0.91 | 0.74 | 0.68 | 0.68 | 0.67 | 0.65 | 0.64 | 0.61 | 0.76 | 0.74 | 0.75 | 0.71 | 0.65 | 0.64 | 0.62 | 0.53 | 0.51 | 0.52 | 0.47 | 0.48 | 0.33 | 0.30 | 0.31 | 0.36 | 0.35 | 0.35 | 0.35 | 0.25 | 0.33 | 0.48 | 0.50 | 0.42 | 0.41 | 0.35 | 0.36 | 0.40 | 0.43 | 0.47 | 0.50 | 0.49 | 0.48 | 0.65 | 0.65 | 0.55 | 0.60 | 0.53 | 0.48 | 0.50 | 0.44 | 0.38 | 0.32 | 0.30 | 0.32 | 0.29 | 0.54 | 0.38 | 0.34 | 0.32 | 0.30 |
|
Debt Ratio
|
| 0.37 | 0.37 | | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.27 | 0.52 | 0.31 | 0.31 | 0.30 | 0.45 | 0.28 | 0.28 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.20 | 0.19 | 0.19 | 0.21 | 0.21 | 0.21 | 0.21 | 0.16 | 0.20 | 0.28 | 0.28 | 0.22 | 0.23 | 0.19 | 0.19 | 0.21 | 0.22 | 0.25 | 0.25 | 0.25 | 0.24 | 0.28 | 0.23 | 0.25 | 0.23 | 0.21 | 0.21 | 0.25 | 0.24 | 0.22 | 0.19 | 0.18 | 0.19 | 0.18 | 0.28 | 0.23 | 0.21 | 0.20 | 0.19 |
|
Equity Ratio
|
| 0.38 | 0.37 | | 0.43 | 0.44 | 0.44 | 0.43 | 0.45 | 0.44 | 0.45 | 0.68 | 0.42 | 0.42 | 0.43 | 0.69 | 0.45 | 0.45 | 0.49 | 0.50 | 0.49 | 0.53 | 0.52 | 0.60 | 0.63 | 0.62 | 0.59 | 0.60 | 0.60 | 0.59 | 0.62 | 0.61 | 0.58 | 0.57 | 0.53 | 0.55 | 0.55 | 0.54 | 0.52 | 0.52 | 0.52 | 0.50 | 0.51 | 0.51 | 0.44 | 0.36 | 0.46 | 0.38 | 0.40 | 0.43 | 0.49 | 0.54 | 0.57 | 0.58 | 0.58 | 0.60 | 0.61 | 0.51 | 0.61 | 0.61 | 0.63 | 0.65 |
|
Times Interest Earned
|
7.07 | 2.55 | 1.23 | 3.36 | 4.95 | 2.30 | 2.60 | 5.16 | 6.71 | 4.60 | 9.69 | 4.58 | 2.69 | 1.74 | 2.01 | 2.03 | 3.83 | 4.33 | 4.70 | 5.66 | 11.16 | 7.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
5.85 | 1.19 | -0.26 | -0.19 | 0.50 | -0.31 | -0.17 | -0.15 | -1.57 | -0.77 | -0.36 | -0.15 | -0.69 | -0.17 | -0.30 | 0.03 | -1.01 | 0.03 | 0.02 | 0.14 | 0.03 | | | -0.38 | 0.22 | -0.51 | 0.10 | 0.27 | -0.77 | -0.86 | 3.16 | 0.26 | -0.07 | -0.72 | -0.42 | 0.02 | 0.16 | -0.04 | -0.06 | 0.03 | | | | | | | | 0.06 | -0.28 | 0.07 | 0.08 | 0.05 | -1.09 | -1.10 | 0.72 | 0.11 | -0.29 | 4.00 | 0.57 | 0.08 | 0.14 | 0.25 |
|
Enterprise Value
|
| -0.53B | -0.36B | -0.16B | -0.80B | -0.61B | -0.48B | -0.23B | -0.32B | -0.29B | -0.65B | -1.34B | -1.35B | -0.98B | -0.68B | -0.20B | 0.13B | 0.27B | 0.40B | -0.02B | -0.07B | 0.48B | 0.60B | 1.43B | 0.94B | 1.47B | 1.87B | 2.39B | 2.74B | 2.85B | 5.07B | 4.94B | 4.33B | 5.21B | -1.02B | -1.14B | -1.03B | -0.74B | -0.68B | -0.02B | -0.00B | -0.01B | -0.01B | -0.03B | -0.32B | -0.01B | -0.10B | 0.00B | -0.01B | -0.05B | -1.42B | -2.09B | -1.18B | -0.06B | -0.07B | -0.64B | -0.02B | 0.06B | 3.48B | 3.40B | 3.12B | 3.40B |
|
Return on Sales
|
0.15% | 0.11% | 0.01% | 0.84% | 0.20% | 0.11% | 0.13% | 0.19% | 0.26% | 0.24% | 0.49% | 0.07% | 0.07% | 0.02% | 0.01% | 0.04% | 0.13% | 0.02% | 0.00% | 0.11% | 0.00% | 0.01% | 0.03% | 0.00% | 0.01% | | | | | | | 0.09% | 0.20% | 0.16% | 0.11% | 0.13% | 0.09% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Capital Employed
|
| | 0.06% | | | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.12% | 0.15% | 0.12% | 0.08% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | 0.08% | 0.25% | 0.23% | 0.20% | 0.20% | 0.09% | 0.10% | 0.12% | 0.15% | 0.15% | 0.12% | 0.11% | 0.07% | 0.05% | 0.06% | 0.09% | 0.08% | 0.06% | 0.09% | 0.11% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | 0.02% | | | 0.06% | 0.06% | 0.03% | 0.04% | 0.04% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | | | | | | | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Equity
|
| | 0.06% | 0.18% | 0.16% | 0.14% | 0.15% | 0.07% | 0.08% | 0.10% | 0.14% | 0.12% | 0.09% | 0.07% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | | | | | | | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.02% | | | | | | | | | | | | | | | | | | | | | | | | | |