|
Gross Margin
|
49.40% | 46.79% | 46.78% | 47.33% | 43.08% | 40.92% | 41.10% | 44.50% | 43.74% | 43.24% | 43.36% | 46.62% | 41.79% | 43.41% | 46.07% | 44.72% | 44.92% | 46.32% | 45.27% | 46.69% | 46.26% | 45.88% | 45.46% | 47.26% | 47.26% | 46.99% | 41.08% | 43.29% | 49.43% | 49.21% | 304.50% | 32.80% | 26.76% | 32.31% | 31.85% | 99.79% | 99.80% | 99.78% | -135.90% | 34.16% | 38.72% | 35.59% | 33.63% | 35.03% | 34.07% | 35.34% | 21.97% | 19.36% | 22.24% | 23.10% | 22.01% | 26.88% | 27.34% | 31.63% | 34.90% | 40.49% | 41.62% | 40.72% | 39.05% | 40.44% | 41.67% | 40.54% | 41.33% | 39.19% | 30.94% | 32.35% | 31.35% |
|
EBT Margin
|
35.15% | 26.91% | 24.17% | 25.49% | 22.44% | 22.48% | 23.36% | 28.04% | 26.36% | 26.83% | 26.85% | 31.18% | 26.61% | 28.16% | 28.74% | 29.17% | 27.69% | 46.46% | 28.39% | 29.57% | 30.83% | 30.99% | 26.52% | 31.15% | 26.12% | 19.69% | -2.98% | 7.10% | 8.52% | -5.01% | -38.07% | -14.34% | -17.33% | -6.74% | -5.24% | 0.00% | -0.96% | 0.36% | 2.73% | 1.31% | 13.45% | -27.13% | 4.43% | 7.30% | -84.26% | -20.04% | -40.28% | -38.98% | -54.00% | -24.19% | -27.21% | -14.37% | -0.42% | 3.49% | 11.56% | 18.00% | 27.97% | 18.78% | 17.09% | 18.50% | 17.01% | 17.54% | 16.77% | 11.28% | 4.37% | -12.77% | -6.14% |
|
EBIT Margin
|
35.24% | 27.62% | 25.25% | 26.60% | 23.30% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 9.50% | -3.62% | -28.04% | -13.34% | -16.20% | -5.62% | -5.58% | 0.64% | -0.20% | 0.97% | 3.47% | 7.33% | 13.20% | -24.40% | 6.01% | 5.10% | -81.84% | -18.14% | -36.22% | -37.84% | -54.33% | -23.29% | -28.22% | -10.40% | -4.84% | 6.13% | 12.16% | 20.04% | 22.78% | 20.55% | 15.18% | 18.23% | 16.16% | 16.26% | 15.51% | 13.29% | 4.15% | -12.32% | -0.14% |
|
EBITDA Margin
|
46.21% | 43.50% | 42.97% | 42.45% | 38.37% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 41.93% | 34.23% | -28.04% | -13.34% | 16.82% | 23.47% | 23.12% | 0.64% | 24.47% | 23.03% | 24.77% | 26.23% | 32.86% | -3.78% | 26.53% | 25.96% | -61.29% | 16.01% | 15.59% | 4.82% | -19.02% | 7.63% | 0.89% | 13.66% | 16.78% | 23.85% | 28.40% | 33.23% | 35.08% | 33.42% | 29.28% | 31.88% | 31.12% | 30.05% | 29.83% | 27.61% | 18.65% | 3.13% | 16.60% |
|
Operating Margin
|
35.24% | 27.62% | 25.25% | 26.60% | 23.30% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 9.50% | -3.62% | -28.04% | -13.34% | -16.20% | -5.62% | -5.58% | 0.64% | -0.20% | 0.97% | 3.47% | 7.33% | 13.20% | -24.40% | 6.01% | 5.10% | -81.84% | -18.14% | -36.22% | -37.84% | -54.33% | -23.29% | -28.22% | -10.40% | -4.84% | 6.13% | 12.16% | 20.04% | 22.78% | 20.55% | 15.18% | 18.23% | 16.16% | 16.26% | 15.51% | 13.29% | 4.15% | -12.32% | -0.14% |
|
Net Margin
|
19.13% | -3.90% | -0.97% | 15.96% | 10.71% | -7.60% | 14.86% | 17.51% | 16.34% | 17.05% | 17.33% | 0.00% | -0.02% | 0.00% | 0.92% | 0.00% | -0.06% | 1.81% | 18.48% | 19.48% | 19.54% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.02% | -0.91% | 0.60% | 0.01% | -0.14% | -0.09% | 0.65% | 0.11% | -0.10% | -1.77% | 1.29% | 4.88% | 1.71% | -1.52% | 1.05% | 1.55% | 1.21% | 0.96% | 2.88% | 3.80% | 3.04% | 0.77% | 0.35% | 0.11% | -0.01% | -0.08% | 0.05% | 0.08% | 0.10% | 0.02% | 0.00% | 11.77% | 14.05% | 12.33% | 12.71% | 10.88% | 8.09% | 0.29% | -15.55% | -5.52% |
|
FCF Margin
|
-7.61% | 9.20% | 5.35% | 14.76% | 5.91% | 6.22% | 4.07% | 20.63% | 7.15% | 5.77% | 11.52% | -2.77% | -4.35% | -13.10% | 7.70% | 14.50% | -7.95% | 10.38% | 5.21% | 18.47% | 2.13% | -0.78% | 0.17% | 2.20% | 3.07% | 19.57% | 21.16% | 39.71% | 27.00% | 22.87% | 30.60% | -2.10% | -4.25% | -7.01% | 6.33% | -2.13% | 4.95% | 4.99% | 6.10% | 1.81% | 9.11% | 25.69% | 21.81% | 10.70% | 11.46% | 58.91% | 34.96% | -13.63% | 20.82% | 3.79% | 3.96% | -11.65% | -8.09% | 4.96% | 6.54% | 12.42% | 7.21% | 26.58% | 15.31% | 5.67% | 3.69% | 9.03% | 9.05% | 7.66% | -10.11% | 2.36% | 14.12% |
|
Inventory Average
|
| | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.22B | 0.33B | 0.33B |
|
Assets Average
|
| | 4.12B | 4.20B | 4.22B | 4.14B | 4.17B | 4.37B | 4.60B | 4.82B | 4.96B | 5.13B | 5.35B | 5.48B | 5.62B | 5.83B | 5.97B | 6.11B | 6.23B | 6.34B | 6.45B | 6.59B | 6.71B | 6.76B | 7.07B | | | 7.14B | 7.08B | 7.00B | 6.90B | 6.75B | 6.61B | 6.53B | 6.06B | 5.99B | 6.31B | 6.26B | 6.24B | 6.18B | 6.14B | 6.02B | 5.87B | 5.84B | 5.51B | 5.07B | 4.90B | 4.78B | 4.66B | 4.54B | 4.76B | 4.71B | 4.36B | 4.33B | 4.34B | 4.38B | 4.39B | 4.35B | 4.36B | 4.40B | 4.42B | 4.45B | 5.13B | 5.80B | 6.53B | 7.05B | 6.78B |
|
Equity Average
|
| | 2.64B | 2.72B | 2.78B | 2.75B | 2.76B | 2.89B | 3.05B | 3.17B | 3.25B | 3.36B | 3.52B | 3.62B | 3.73B | 3.91B | 4.08B | 4.23B | 4.37B | 4.51B | 4.63B | 4.75B | 4.86B | 4.91B | 4.96B | | | 4.86B | 4.81B | 4.74B | 4.63B | 4.52B | | | 4.21B | 4.38B | 4.55B | 4.47B | 4.41B | 4.35B | 4.32B | 4.21B | 4.05B | 3.99B | 3.72B | 3.43B | 3.36B | 3.27B | 3.15B | 3.05B | 2.96B | 2.84B | 2.76B | 2.73B | 2.75B | 2.76B | 2.75B | 2.73B | 2.74B | 2.77B | 2.78B | 2.83B | 2.89B | 2.93B | 3.00B | 2.96B | 2.85B |
|
Invested Capital
|
| 2.70B | 2.79B | 2.86B | 2.79B | 2.71B | 3.17B | 2.96B | 3.13B | 3.57B | 3.39B | 3.56B | 3.72B | 3.75B | 3.87B | 4.03B | 4.21B | 4.34B | 4.56B | 4.68B | 4.80B | 4.93B | 4.97B | 4.96B | 5.57B | | 5.43B | 5.36B | 5.31B | 5.23B | 5.05B | 4.97B | | 4.25B | 4.16B | 4.59B | 4.50B | 4.44B | 4.88B | 4.33B | 4.32B | 4.59B | 4.49B | 4.45B | 3.94B | 3.88B | 3.80B | 3.71B | 3.57B | 3.49B | 3.94B | 3.32B | 3.28B | 3.27B | 3.31B | 3.29B | 3.30B | 3.25B | 3.32B | 3.30B | 3.35B | 3.40B | 4.70B | 3.49B | 5.29B | 5.06B | 4.89B |
|
Asset Utilization Ratio
|
| | 0.46 | 0.40 | 0.37 | 0.40 | 0.45 | 0.47 | 0.49 | 0.50 | 0.51 | 0.52 | 0.53 | 0.55 | 0.56 | 0.56 | 0.56 | 0.55 | 0.54 | 0.54 | 0.54 | 0.55 | 0.55 | 0.58 | 0.55 | | | 0.36 | 0.30 | 0.26 | 0.24 | 0.22 | 0.22 | 0.25 | 0.30 | 0.33 | 0.34 | 0.37 | 0.40 | 0.43 | 0.46 | 0.47 | 0.48 | 0.46 | 0.47 | 0.44 | 0.36 | 0.29 | 0.23 | 0.24 | 0.26 | 0.29 | 0.36 | 0.41 | 0.47 | 0.54 | 0.61 | 0.65 | 0.66 | 0.64 | 0.62 | 0.61 | 0.54 | 0.48 | 0.47 | 0.49 | 0.55 |
|
Interest Coverage Ratio
|
71.78 | 36.69 | 20.36 | 22.45 | 25.19 | 28.14 | 29.84 | 38.36 | 29.80 | 54.15 | 46.31 | 93.68 | 85.51 | 96.50 | 176.01 | 183.90 | 196.39 | 114.76 | 157.53 | 221.13 | 148.02 | 189.49 | 869.64 | 559.95 | 88.97 | 22.01 | -4.35 | 8.55 | 7.28 | -2.07 | -14.85 | -9.73 | -10.79 | -4.40 | -13.23 | 0.63 | -0.19 | 1.05 | 3.74 | 11.50 | 15.43 | -26.83 | 4.85 | 5.14 | -85.08 | -9.40 | -12.26 | -15.19 | -27.94 | -12.97 | -15.92 | -6.97 | -5.15 | 7.71 | 17.75 | 33.12 | 41.33 | 34.40 | 22.94 | 28.24 | 26.09 | 26.17 | 6.67 | 4.04 | 1.49 | -4.39 | -0.05 |
|
Debt to Equity
|
| 0.21 | 0.20 | 0.18 | 0.16 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.11 | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 | 0.32 | 0.33 | 0.34 | 0.35 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.61 | 0.60 | 0.73 | 0.76 | 0.73 |
|
Debt Ratio
|
| 0.13 | 0.13 | 0.11 | 0.10 | 0.10 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.08 | | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.22 | 0.22 | 0.23 | 0.20 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.31 | 0.31 | 0.31 | 0.32 | 0.31 |
|
Equity Ratio
|
| 0.64 | 0.64 | 0.65 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.65 | 0.66 | 0.66 | 0.66 | 0.67 | 0.67 | 0.69 | 0.69 | 0.71 | 0.71 | 0.72 | 0.72 | 0.73 | 0.72 | 0.68 | | 0.68 | 0.68 | 0.68 | 0.67 | 0.67 | 0.67 | | 0.65 | 0.74 | 0.72 | 0.72 | 0.71 | 0.71 | 0.70 | 0.70 | 0.69 | 0.69 | 0.68 | 0.67 | 0.68 | 0.69 | 0.68 | 0.67 | 0.67 | 0.58 | 0.63 | 0.63 | 0.63 | 0.63 | 0.62 | 0.63 | 0.62 | 0.63 | 0.62 | 0.63 | 0.64 | 0.50 | 0.51 | 0.42 | 0.42 | 0.42 |
|
Times Interest Earned
|
71.78 | 36.69 | 20.36 | 22.45 | 25.19 | 28.14 | 29.84 | 38.36 | 29.80 | 54.15 | 46.31 | 93.68 | 85.51 | 96.50 | 176.01 | 183.90 | 196.39 | 114.76 | 157.53 | 221.13 | 148.02 | 189.49 | 869.64 | 559.95 | 88.97 | 22.01 | -4.35 | 8.55 | 7.28 | -2.07 | -14.85 | -9.73 | -10.79 | -4.40 | -13.23 | 0.63 | -0.19 | 1.05 | 3.74 | 11.50 | 15.43 | -26.83 | 4.85 | 5.14 | -85.08 | -9.40 | -12.26 | -15.19 | -27.94 | -12.97 | -15.92 | -6.97 | -5.15 | 7.71 | 17.75 | 33.12 | 41.33 | 34.40 | 22.94 | 28.24 | 26.09 | 26.17 | 6.67 | 4.04 | 1.49 | -4.39 | -0.05 |
|
FCF Payout Ratio
|
-0.13 | 0.15 | 0.28 | 0.09 | 0.21 | 0.18 | 0.28 | 0.05 | 0.15 | 0.17 | 0.09 | -0.37 | -0.23 | -0.07 | 0.12 | 0.06 | -0.24 | 0.18 | 1.19 | 0.33 | 3.55 | -9.21 | 44.13 | 3.21 | 2.74 | 0.58 | 0.64 | 0.38 | 0.63 | 0.89 | 0.75 | -9.85 | -4.44 | -2.19 | 2.27 | -6.36 | 2.69 | 2.38 | 1.84 | 5.82 | 1.19 | 0.44 | 0.55 | 1.18 | 1.08 | 0.41 | 0.37 | -0.80 | 0.44 | 2.19 | 2.01 | -0.57 | -0.71 | 0.98 | 0.65 | 0.58 | 0.92 | 0.26 | 0.48 | 1.10 | 1.66 | 0.67 | 0.67 | 0.48 | -0.25 | 1.02 | 0.18 |
|
Enterprise Value
|
2.27B | 3.12B | 4.06B | 4.09B | 3.93B | 3.78B | 4.22B | 4.96B | 7.06B | 6.78B | 3.98B | 5.91B | 5.47B | 4.52B | 4.94B | 5.68B | 6.28B | 6.50B | 6.91B | 8.43B | 10.98B | 12.01B | 10.23B | 7.05B | 6.61B | 6.81B | 4.32B | 4.88B | 5.40B | 6.30B | 6.32B | 7.50B | 5.68B | 5.29B | 5.09B | 6.59B | 6.87B | 6.59B | 7.17B | 4.96B | 5.81B | 5.16B | 3.98B | 4.51B | 1.32B | 1.60B | 1.00B | 1.97B | 2.35B | 2.96B | 1.84B | 2.12B | 4.16B | 4.20B | 3.62B | 4.73B | 3.49B | 3.34B | 3.88B | 3.30B | 3.88B | 3.29B | 2.49B | 2.64B | 2.47B | 1.38B | 2.08B |
|
Market Capitalization
|
2.40B | 3.26B | 4.17B | 4.21B | 4.03B | 3.86B | 4.28B | 5.14B | 7.30B | 7.07B | 4.35B | 6.25B | 5.79B | 4.67B | 5.03B | 5.92B | 6.45B | 6.98B | 7.34B | 9.01B | 11.57B | 12.56B | 10.59B | 7.30B | 7.33B | 7.58B | 5.09B | 5.77B | 6.34B | 7.25B | 7.27B | 8.37B | 6.47B | 5.90B | 5.66B | 7.02B | 7.25B | 6.94B | 7.49B | 5.23B | 6.08B | 5.54B | 4.39B | 4.93B | 1.70B | 2.10B | 1.57B | 2.49B | 2.91B | 3.52B | 2.96B | 2.56B | 4.51B | 4.53B | 3.89B | 5.08B | 3.74B | 3.64B | 4.19B | 3.60B | 4.16B | 3.57B | 3.00B | 3.16B | 2.60B | 1.51B | 2.20B |
|
Return on Sales
|
0.21% | 0.16% | 0.12% | 0.05% | -0.03% | -0.08% | -0.07% | -0.06% | -0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.05% | 0.10% | 0.15% | 0.14% | 0.09% | 0.04% | 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% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% | 0.09% | 0.13% | 0.12% | 0.11% | 0.07% | -0.01% | -0.04% |
|
Return on Capital Employed
|
| | 0.16% | 0.13% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.16% | | | 0.06% | 0.03% | 0.01% | 0.00% | -0.02% | | -0.04% | -0.03% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.00% | 0.00% | 0.00% | -0.12% | -0.10% | -0.13% | -0.16% | -0.09% | -0.10% | -0.11% | -0.09% | -0.06% | -0.03% | 0.01% | 0.06% | 0.11% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | 0.02% | 0.00% |
|
Return on Invested Capital
|
| | 0.13% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | | | 0.05% | 0.02% | 0.00% | | -0.01% | | | -0.03% | | | | | 0.00% | 0.02% | | 0.00% | 0.00% | -0.11% | -0.10% | -0.13% | -0.15% | -0.08% | -0.09% | -0.09% | -0.08% | -0.06% | -0.03% | 0.00% | 0.05% | 0.10% | 0.12% | 0.13% | 0.12% | 0.10% | 0.10% | 0.08% | 0.07% | 0.05% | | |
|
Return on Assets
|
| | 0.05% | 0.02% | -0.01% | -0.03% | -0.03% | -0.03% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.05% | 0.08% | 0.08% | 0.05% | 0.03% | 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% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 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% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% | 0.07% | 0.05% | 0.03% | 0.00% | -0.02% |
|
Return on Equity
|
| | 0.08% | 0.03% | -0.02% | -0.05% | -0.05% | -0.04% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.04% | 0.08% | 0.11% | 0.11% | 0.07% | 0.04% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.00% | 0.00% | 0.03% | 0.06% | 0.09% | 0.12% | 0.12% | 0.10% | 0.07% | -0.01% | -0.06% |