|
Gross Margin
|
71.16% | 73.17% | 76.49% | 72.79% | 76.19% | 74.67% | 78.79% | 71.03% | 75.32% | 72.73% | 73.11% | 69.68% | 58.04% | 69.14% | 67.02% | 68.31% | 71.00% | 69.19% | 73.32% | 69.51% | 74.33% | 64.04% | 71.33% | 64.67% | 76.43% | 68.65% | 73.03% | 67.13% | 75.00% | 63.75% | 74.03% | 98.48% | 72.13% | -24,441.67% | 74.05% | 71.77% | 75.40% | 71.43% | 75.05% | 73.89% | 76.90% | 71.92% | 76.79% | 73.68% | 74.80% | 66.77% | 69.14% | 66.97% | 76.62% | 73.31% | 75.59% | 72.72% | 77.89% | 72.47% | 76.31% | 73.49% | 79.31% | 75.16% | 80.15% | 80.92% | 78.97% | 77.45% | 79.28% | 78.36% | 79.94% | 75.66% | 82.52% | 75.30% |
|
EBT Margin
|
21.62% | 26.25% | 31.23% | 23.18% | 29.41% | 14.12% | 26.40% | 19.83% | 22.50% | 21.20% | 16.31% | 23.64% | 7.63% | 6.96% | 6.96% | 9.05% | 3.90% | 11.99% | 18.07% | 13.06% | 0.54% | 13.84% | 21.64% | 1.59% | 5.02% | 6.11% | 5.09% | -0.03% | -10.03% | 6.01% | 9.68% | 4.77% | 13.63% | 341.67% | 15.09% | 14.56% | 7.24% | 7.59% | 10.07% | -0.43% | 13.53% | 8.38% | 12.34% | 11.47% | 0.97% | 10.84% | 8.88% | 6.94% | 12.18% | 8.18% | 10.12% | 6.13% | 13.12% | 12.05% | 15.85% | 9.11% | 14.43% | 8.63% | 12.83% | 13.36% | 11.93% | 9.21% | 12.30% | 12.72% | 16.06% | 8.49% | 15.36% | 13.32% |
|
EBIT Margin
|
26.58% | 24.54% | 32.33% | 26.14% | 31.43% | 23.15% | 25.84% | 20.89% | 24.25% | 23.00% | 22.48% | 24.37% | 7.65% | 11.97% | 9.17% | 11.26% | 8.35% | 16.37% | 19.29% | 14.64% | 2.32% | 13.98% | 25.14% | 4.81% | 15.47% | 17.41% | 16.21% | 10.55% | 8.93% | 9.36% | 14.07% | 9.07% | 14.95% | 2,500.00% | 17.10% | 15.36% | 11.34% | 11.64% | 12.17% | 8.01% | 12.85% | 10.94% | 15.15% | 11.53% | 13.95% | 7.72% | 8.69% | 4.39% | 17.79% | 14.43% | 15.55% | 11.80% | 16.90% | 16.37% | 20.87% | 15.20% | 19.88% | 14.61% | 18.78% | 20.35% | 18.43% | 17.03% | 19.43% | 20.07% | 22.88% | 17.08% | 22.37% | 21.90% |
|
EBITDA Margin
|
27.17% | 11.21% | 15.10% | 11.30% | 25.62% | 1.39% | 20.71% | -1.58% | 14.00% | 11.34% | 10.87% | 16.00% | 9.62% | 2.93% | 3.12% | 0.35% | 1.56% | 8.09% | 11.50% | 18.09% | 1.34% | 11.42% | 15.38% | -9.26% | 8.48% | 10.56% | 8.93% | 4.21% | 1.70% | 4.88% | 6.24% | 1.37% | 11.20% | 1,083.33% | 10.37% | 24.37% | 7.31% | 7.26% | 9.06% | -0.31% | 10.00% | 6.70% | 8.95% | 6.92% | 6.89% | 8.40% | 6.74% | -0.76% | -5.07% | 13.26% | 26.63% | 19.46% | 11.49% | 11.25% | 14.14% | 10.42% | 12.01% | 7.31% | 12.27% | 9.07% | 11.12% | 8.36% | 11.10% | 12.12% | 13.55% | 7.20% | 13.09% | 10.11% |
|
Operating Margin
|
26.58% | 24.54% | 32.33% | 26.14% | 31.43% | 23.15% | 25.84% | 20.89% | 24.25% | 23.00% | 22.48% | 24.37% | 7.65% | 11.97% | 9.17% | 11.26% | 8.35% | 16.37% | 19.29% | 14.64% | 2.32% | 13.98% | 25.14% | 4.81% | 15.47% | 17.41% | 16.21% | 10.55% | 8.93% | 9.36% | 14.07% | 9.07% | 14.95% | 2,500.00% | 17.10% | 15.36% | 11.34% | 11.64% | 12.17% | 8.01% | 12.85% | 10.94% | 15.15% | 11.53% | 13.95% | 7.72% | 8.69% | 4.39% | 17.79% | 14.43% | 15.55% | 11.80% | 16.90% | 16.37% | 20.87% | 15.20% | 19.88% | 14.61% | 18.78% | 20.35% | 18.43% | 17.03% | 19.43% | 20.07% | 22.88% | 17.08% | 22.37% | 21.90% |
|
Net Margin
|
2.37% | 1.69% | 2.10% | 1.87% | 2.24% | 1.68% | 2.38% | 50.36% | 13.48% | 13.79% | 11.44% | 13.91% | 4.26% | 4.79% | 4.50% | 6.04% | -0.07% | 7.98% | 11.35% | 8.03% | 1.24% | 8.67% | 14.37% | 0.26% | 7.85% | 9.79% | 8.50% | 4.61% | | 3.86% | 5.44% | 2.59% | 11.32% | 791.67% | 9.39% | 22.42% | 6.02% | 6.65% | 7.78% | 1.72% | 9.57% | 6.29% | 8.65% | 9.27% | 6.65% | 7.12% | 5.66% | -4.35% | 11.33% | 9.98% | 24.74% | 8.84% | 11.21% | 10.97% | 13.95% | 9.26% | 12.03% | 7.12% | 11.71% | 11.50% | 10.89% | 8.36% | 11.49% | 11.83% | 13.52% | 7.20% | 13.05% | 10.98% |
|
FCF Margin
|
56.37% | -25.57% | 17.84% | 10.79% | 22.04% | -4.50% | 17.86% | 4.18% | -27.38% | 8.56% | 17.45% | 19.88% | -10.70% | 6.96% | 7.58% | -1.12% | -9.67% | 6.64% | 10.57% | 7.16% | -14.54% | 5.01% | 4.04% | -15.84% | -3.33% | 12.33% | -3.76% | -3.57% | -0.77% | 1.06% | 10.34% | -13.80% | -10.69% | -125.00% | 12.17% | -2.64% | -3.90% | 5.45% | 11.87% | -1.45% | -8.75% | 1.98% | 9.12% | -8.74% | -10.70% | -2.14% | -3.29% | 29.40% | -73.42% | 12.41% | 22.06% | -70.98% | -2.63% | -3.00% | -15.91% | -26.55% | -25.11% | -10.94% | -5.42% | -8.51% | -12.82% | -4.42% | -0.10% | -9.32% | -11.11% | -9.25% | 2.43% | -21.99% |
|
Inventory Average
|
0.10B | | | 0.07B | | | | | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | | | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.19B | 0.21B | 0.23B | 0.25B | 0.27B | 0.28B | 0.29B | 0.29B | 0.29B | 0.29B | 0.28B | 0.28B | 0.27B |
|
Assets Average
|
48.20B | 48.92B | 49.24B | 49.34B | | | | | 51.81B | 51.68B | 53.07B | 54.58B | 66.31B | 77.53B | 77.89B | 78.46B | 79.24B | 79.17B | 79.17B | 79.92B | 83.37B | 85.23B | 84.46B | 85.84B | 86.90B | 89.80B | 93.67B | 95.26B | | | 113.66B | 114.72B | 115.99B | 117.09B | 117.79B | 117.62B | 116.89B | 117.13B | 118.37B | 119.56B | 120.61B | 121.59B | 122.17B | 123.86B | 124.83B | 125.50B | 127.04B | 128.54B | 129.66B | 129.70B | 131.01B | 132.82B | 112.86B | 92.50B | 92.88B | 94.40B | 96.14B | 97.50B | 98.67B | 100.56B | 102.53B | 104.16B | 105.59B | 106.93B | 108.63B | 110.32B | 112.34B | 115.05B |
|
Equity Average
|
11.53B | 12.08B | 12.32B | 12.56B | | | | | 13.75B | 14.02B | 14.24B | 14.37B | 18.25B | 22.21B | 22.21B | 21.92B | 21.53B | 21.46B | 21.83B | 22.50B | 22.86B | 23.50B | 24.64B | 24.59B | 24.39B | 24.85B | 26.18B | 27.31B | 15.88B | 0.94B | -2.54B | 12.55B | 12.48B | -2.65B | -2.61B | 14.79B | 32.37B | 32.70B | 33.11B | 33.22B | 33.38B | 33.81B | 34.13B | 34.46B | 34.59B | 34.74B | 34.99B | 23.22B | 22.82B | 34.41B | 34.38B | 23.31B | 17.92B | 23.57B | 18.39B | 13.25B | 13.48B | 13.73B | 14.03B | 14.28B | 14.38B | 14.46B | 14.62B | 20.82B | 27.26B | 27.61B | 27.87B | 28.46B |
|
Invested Capital
|
12.03B | 12.57B | 13.36B | 13.28B | | 13.59B | | 26.19B | 14.98B | 14.71B | 15.60B | 27.42B | 23.21B | 23.11B | 22.89B | 40.67B | 21.33B | 21.59B | 22.68B | 42.35B | 23.38B | 24.36B | 25.18B | 45.54B | 24.77B | 25.20B | 28.19B | 27.40B | 4.44B | 0.13B | -0.01B | 61.59B | 0.97B | -1.97B | 0.57B | 66.22B | 34.22B | 34.09B | 34.22B | 68.35B | 36.21B | 37.68B | 38.60B | 70.52B | 35.47B | 35.72B | 35.95B | 48.23B | 37.44B | 38.13B | 37.63B | 12.36B | 23.58B | 23.74B | 13.22B | 13.45B | 13.69B | 13.93B | 14.26B | 14.41B | 14.43B | 14.54B | 14.73B | 71.59B | 29.06B | 29.44B | 30.28B | 78.23B |
|
Asset Utilization Ratio
|
0.40 | 0.38 | 0.36 | 0.35 | | | | | 0.37 | 0.37 | 0.36 | 0.35 | 0.28 | 0.26 | 0.28 | 0.30 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.30 | 0.31 | 0.32 | 0.33 | 0.33 | 0.32 | 0.31 | | | 0.21 | 0.22 | 0.28 | 0.22 | 0.22 | 0.22 | 0.23 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.26 | 0.13 | 0.10 | 0.07 | 0.04 | 0.14 | 0.17 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 |
|
Interest Coverage Ratio
|
-7.70 | 6.39 | 8.25 | 6.68 | 7.92 | 3.78 | 8.09 | 5.31 | 6.87 | 5.88 | 6.71 | 6.07 | 1.90 | 2.86 | 2.51 | 3.31 | 508.00 | 4.09 | 5.50 | 4.03 | 0.77 | 3.69 | 7.04 | 1.05 | 4.08 | 7.82 | 4.94 | 2.64 | 1.62 | 1.77 | 2.50 | 2.06 | 3.60 | 0.70 | 3.98 | 3.59 | 3.01 | 2.56 | 2.96 | 1.72 | 3.07 | 2.09 | 3.36 | -0.82 | 3.02 | 94.17 | 128.17 | -60.50 | 137.33 | 96.67 | 126.00 | 104.40 | 150.00 | 115.67 | 168.50 | 118.17 | 184.33 | | | | | | | | | | | |
|
Debt to Equity
|
0.97 | 0.96 | 0.95 | 0.92 | | 0.85 | | 0.90 | 0.12 | 0.91 | 0.13 | 0.88 | 0.07 | 0.07 | 0.08 | 0.84 | 0.10 | 0.02 | 0.09 | 0.83 | 0.84 | 0.83 | 0.85 | 0.87 | 0.88 | 1.03 | 0.93 | 0.92 | | -13.35 | -13.81 | 1.23 | -12.99 | -12.89 | -13.47 | 1.07 | 1.06 | 1.05 | 1.06 | 1.07 | 1.05 | 1.05 | 1.06 | 1.04 | 1.09 | 1.11 | 1.07 | 3.28 | 1.15 | 1.12 | 1.13 | 2.66 | 1.58 | 1.51 | 2.69 | 2.83 | 2.95 | 2.96 | 2.90 | 2.94 | 3.09 | 3.07 | 3.04 | 1.66 | 1.70 | 1.71 | 1.72 | 1.70 |
|
Debt Ratio
|
0.24 | 0.24 | 0.24 | 0.24 | | 0.23 | | 0.23 | 0.03 | 0.25 | 0.03 | 0.23 | 0.02 | 0.02 | 0.02 | 0.23 | 0.03 | 0.01 | 0.02 | 0.24 | 0.22 | 0.24 | 0.25 | 0.24 | 0.25 | 0.28 | 0.27 | 0.26 | | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.30 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.29 | 0.30 | 0.31 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.25 | 0.40 | 0.39 | 0.38 | 0.40 | 0.41 | 0.42 | 0.41 | 0.41 | 0.43 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.42 |
|
Equity Ratio
|
0.25 | 0.25 | 0.25 | 0.26 | | 0.27 | | 0.26 | 0.27 | 0.27 | 0.27 | 0.26 | 0.28 | 0.29 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.29 | 0.26 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.29 | 0.29 | | -0.02 | -0.02 | 0.24 | -0.02 | -0.02 | -0.02 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.09 | 0.26 | 0.27 | 0.26 | 0.09 | 0.25 | 0.26 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
|
Times Interest Earned
|
-7.70 | 6.39 | 8.25 | 6.68 | 7.92 | 3.78 | 8.09 | 5.31 | 6.87 | 5.88 | 6.71 | 6.07 | 1.90 | 2.86 | 2.51 | 3.31 | 508.00 | 4.09 | 5.50 | 4.03 | 0.77 | 3.69 | 7.04 | 1.05 | 4.08 | 7.82 | 4.94 | 2.64 | 1.62 | 1.77 | 2.50 | 2.06 | 3.60 | 0.70 | 3.98 | 3.59 | 3.01 | 2.56 | 2.96 | 1.72 | 3.07 | 2.09 | 3.36 | -0.82 | 3.02 | 94.17 | 128.17 | -60.50 | 137.33 | 96.67 | 126.00 | 104.40 | 150.00 | 115.67 | 168.50 | 118.17 | 184.33 | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.13 | -0.98 | 1.43 | -0.93 | 0.35 | -1.75 | 0.37 | 1.85 | -0.26 | 0.90 | 0.38 | 0.40 | -0.70 | 1.02 | 0.91 | -7.00 | -0.77 | 0.65 | 0.39 | 0.61 | -0.25 | 0.88 | 0.95 | -0.23 | -0.91 | 0.33 | -1.01 | -1.20 | | 7.97 | 0.31 | -0.27 | -0.32 | -20.27 | 0.29 | -1.43 | -0.88 | 0.76 | 0.30 | -2.60 | -0.42 | 2.32 | 0.43 | -0.48 | -0.40 | -2.38 | -1.28 | -0.15 | -0.11 | 0.75 | 0.35 | -0.12 | -2.37 | -2.61 | -0.44 | -0.27 | -0.26 | -0.68 | -1.10 | -0.79 | -0.49 | -1.60 | -63.50 | -0.75 | -0.54 | -0.81 | 2.48 | -0.34 |
|
Enterprise Value
|
-2.06B | -2.38B | -2.75B | -2.30B | -2.52B | -1.50B | -2.73B | -2.01B | -0.86B | -0.91B | -1.55B | -1.36B | -2.12B | -2.42B | -2.54B | -2.32B | -1.35B | -1.79B | -2.36B | -2.32B | -1.65B | -0.81B | -2.25B | -3.16B | -1.56B | -6.05B | -7.05B | -6.56B | -0.32B | -1.06B | -0.21B | 0.22B | 0.30B | 0.38B | 0.32B | 0.42B | 0.57B | 0.83B | -0.25B | 0.15B | 0.81B | 1.10B | 0.04B | 1.08B | 0.02B | -0.53B | -0.11B | 1.21B | -0.18B | 0.03B | -4.06B | -2.44B | -2.48B | -0.96B | -0.74B | -0.58B | -0.52B | -0.43B | -0.43B | -0.48B | -0.72B | -0.93B | -0.62B | -0.54B | -1.00B | -0.72B | -1.53B | -0.63B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | | 0.17% | 0.10% | 0.16% | 0.12% | 0.13% | 0.14% | 0.11% | 0.14% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.08% | 0.11% | 0.08% | 0.01% | 0.09% | 0.16% | 0.01% | 0.01% | 0.01% | 0.04% | 0.00% | 0.02% | 0.05% | 0.06% | 0.03% | 0.11% | 8.58% | 0.10% | 0.23% | 0.07% | 0.07% | 0.09% | -0.01% | 0.10% | 0.07% | 0.10% | 0.10% | 0.04% | 0.08% | 0.06% | 0.05% | -0.17% | 0.04% | 0.16% | 0.02% | 0.02% | 0.05% | 0.01% | 0.01% | | | 0.12% | 0.11% | 0.11% | 0.08% | 0.11% | 0.12% | 0.14% | 0.07% | 0.13% | 0.11% |
|
Return on Capital Employed
|
0.12% | 0.11% | 0.11% | 0.11% | | | | | 0.10% | 0.10% | 0.09% | 0.09% | 0.06% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | | | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 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% |
|
Return on Invested Capital
|
0.33% | 0.29% | 0.26% | 0.23% | | | | | 0.14% | 0.19% | 0.18% | 0.13% | 0.09% | 0.09% | 0.07% | 0.05% | 0.06% | 0.10% | 0.11% | 0.08% | 0.07% | 0.09% | 0.10% | 0.06% | 0.08% | 0.10% | 0.06% | 0.05% | 0.06% | 0.76% | 28.21% | 0.06% | 0.09% | -5.41% | -4.11% | 0.14% | 0.09% | 0.15% | 0.15% | 0.07% | 0.06% | 0.08% | 0.08% | 0.06% | 0.08% | 0.11% | 0.09% | 0.05% | 0.03% | 0.04% | 0.05% | 0.10% | 0.13% | 0.11% | 0.15% | 0.21% | 0.23% | 0.22% | 0.23% | 0.24% | 0.25% | 0.26% | 0.27% | 0.09% | 0.08% | 0.14% | 0.15% | 0.08% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | | | | | | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | | | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | | | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% |
|
Return on Equity
|
0.00% | 0.00% | 0.00% | | | | | | 0.18% | 0.19% | 0.17% | 0.17% | 0.11% | 0.08% | 0.06% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.05% | 0.02% | 0.02% | 0.02% | 0.61% | -0.33% | 0.07% | 0.15% | -0.61% | -0.75% | 0.26% | 0.11% | 0.12% | 0.12% | 0.06% | 0.07% | 0.07% | 0.07% | 0.09% | 0.08% | 0.08% | 0.07% | 0.05% | 0.00% | -0.01% | -0.01% | 0.01% | 0.06% | 0.04% | 0.01% | 0.01% | | | 0.05% | 0.09% | 0.14% | 0.17% | 0.17% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% |