|
Gross Margin
|
75.23% | 77.05% | 76.36% | 51.44% | 54.33% | 59.91% | 62.33% | 63.29% | 64.95% | 64.74% | 63.80% | 66.03% | 65.59% | 66.60% | 63.99% | 64.56% | 62.90% | 61.09% | 62.80% | 59.30% | 61.97% | 55.25% | 60.00% | 64.23% | 62.13% | 61.64% | 62.66% | 62.31% | 61.64% | 63.65% | 67.64% | 65.68% | 67.68% | 68.62% | 67.97% | 67.03% | 68.28% | 67.35% | 66.47% | 70.09% | 71.78% | 71.08% | 67.81% | 62.09% | 72.53% | 70.63% | 72.43% | 54.06% | 69.90% | 72.78% | 73.77% | 71.35% | 66.17% | 71.11% | 73.70% | 71.94% | 72.90% | 73.24% | 73.29% | 73.26% | 77.56% | 76.76% | 75.51% | 75.50% | 77.98% | 77.50% | 77.69% |
|
EBT Margin
|
20.98% | 13.10% | 10.12% | 128.51% | 5.65% | 10.94% | 4.48% | -5.80% | 14.93% | 13.76% | 19.56% | 12.86% | 21.37% | 21.77% | 19.31% | 11.37% | 14.53% | 11.31% | 13.82% | 10.82% | 20.37% | 17.29% | 14.11% | 112.68% | 14.65% | 8.25% | 23.80% | 7.99% | 17.44% | 15.28% | 27.40% | -13.41% | 21.23% | 24.56% | 1.94% | 18.01% | 13.40% | 19.93% | 24.69% | 23.68% | 28.36% | 27.71% | 18.93% | -36.20% | 31.83% | 29.31% | 24.76% | -23.25% | 28.11% | 15.06% | 40.03% | 28.91% | 30.57% | 30.75% | 23.95% | 25.40% | 25.20% | -35.48% | 35.21% | -13.98% | 35.94% | 37.28% | 24.55% | 26.69% | 38.01% | 31.63% | 39.04% |
|
EBIT Margin
|
20.98% | 23.45% | 26.41% | -17.08% | 5.65% | -29.16% | -33.20% | -42.51% | -20.12% | -21.50% | -16.64% | -21.11% | -13.04% | -11.63% | -16.70% | -24.08% | -22.58% | -27.60% | -23.38% | -29.88% | -17.65% | -27.46% | -25.89% | 76.91% | -23.21% | -30.12% | -13.54% | -29.70% | -20.92% | -21.07% | -4.95% | -47.72% | -11.09% | -6.82% | -30.09% | -14.96% | -18.32% | -12.72% | -8.84% | -6.23% | 0.14% | -1.21% | -13.25% | -74.11% | 4.36% | -0.06% | -2.81% | -69.18% | -1.99% | -12.16% | 13.81% | 0.26% | -3.26% | 1.86% | -2.35% | -2.66% | -1.91% | -62.25% | 8.50% | -40.72% | 13.50% | 14.03% | 0.06% | 2.19% | 16.00% | 9.12% | 16.73% |
|
EBITDA Margin
|
20.98% | 23.45% | 26.41% | -17.08% | 5.65% | -29.16% | -33.20% | -42.51% | -20.12% | -21.50% | -16.64% | -21.11% | -13.04% | -11.63% | -16.70% | -24.08% | -22.58% | -27.60% | -23.38% | -29.88% | -17.65% | -27.46% | -25.89% | 76.91% | -23.21% | -30.12% | -13.54% | -29.70% | -20.92% | -21.07% | -4.95% | -47.72% | -11.09% | -6.82% | -30.09% | -14.96% | -18.32% | -12.72% | -8.84% | -6.23% | 0.14% | -1.21% | -13.25% | -74.11% | 4.36% | -0.06% | -2.81% | -69.18% | -1.99% | -12.16% | 13.81% | 0.26% | -3.26% | 1.86% | -2.35% | -2.66% | -1.91% | -62.25% | 8.50% | -40.72% | 13.50% | 14.03% | 0.06% | 2.19% | 16.00% | 9.12% | 16.73% |
|
Operating Margin
|
20.98% | 23.45% | 26.41% | -17.08% | 5.65% | -29.16% | -33.20% | -42.51% | -20.12% | -21.50% | -16.64% | -21.11% | -13.04% | -11.63% | -16.70% | -24.08% | -22.58% | -27.60% | -23.38% | -29.88% | -17.65% | -27.46% | -25.89% | 76.91% | -23.21% | -30.12% | -13.54% | -29.70% | -20.92% | -21.07% | -4.95% | -47.72% | -11.09% | -6.82% | -30.09% | -14.96% | -18.32% | -12.72% | -8.84% | -6.23% | 0.14% | -1.21% | -13.25% | -74.11% | 4.36% | -0.06% | -2.81% | -69.18% | -1.99% | -12.16% | 13.81% | 0.26% | -3.26% | 1.86% | -2.35% | -2.66% | -1.91% | -62.25% | 8.50% | -40.72% | 13.50% | 14.03% | 0.06% | 2.19% | 16.00% | 9.12% | 16.73% |
|
Net Margin
|
14.91% | 10.73% | 7.88% | 109.19% | -18.44% | -14.58% | -18.73% | -33.25% | -11.95% | 16.90% | 14.34% | 12.55% | 15.06% | 14.78% | 15.35% | 8.09% | 15.14% | 8.49% | 10.42% | 7.20% | 16.86% | 18.59% | 7.98% | 69.90% | 10.16% | 7.03% | 18.18% | 9.61% | 12.13% | 12.28% | 20.77% | -5.80% | 16.49% | 19.65% | -0.49% | -9.95% | 7.38% | 16.40% | 18.14% | 16.17% | 26.46% | 22.48% | 15.38% | -43.58% | 26.70% | 7.11% | 5.66% | 4.78% | 4.11% | 2.91% | | -0.46% | | | | | 19.50% | -39.72% | 29.76% | -8.38% | 30.22% | 33.89% | 18.98% | 23.96% | 32.75% | 28.01% | 33.50% |
|
FCF Margin
|
8.87% | 6.51% | -10.17% | 16.70% | 8.96% | 26.34% | 20.26% | 23.81% | 12.06% | 20.47% | 34.49% | 21.39% | 15.54% | 20.22% | 23.72% | 8.78% | 18.65% | 17.48% | 32.58% | 22.94% | 21.01% | 18.41% | 38.15% | -14.55% | 22.08% | 24.79% | 29.73% | 36.74% | 20.34% | 12.44% | 24.32% | 30.46% | -0.56% | 29.45% | -15.61% | 31.67% | 7.02% | 26.75% | 19.83% | 24.21% | 6.85% | 19.57% | 26.35% | -19.16% | -2.31% | 14.44% | 1.25% | 18.08% | 1.49% | 8.81% | 27.56% | 28.75% | 23.75% | 21.74% | 29.92% | 23.72% | 2.29% | 18.22% | 42.70% | -5.08% | 14.13% | 30.08% | 51.08% | 16.08% | 7.55% | 16.00% | 39.56% |
|
Inventory Average
|
| | 3.47B | 5.75B | 7.44B | 6.53B | 6.25B | 6.07B | 5.96B | 6.14B | 6.23B | 6.25B | 6.30B | 6.29B | 6.49B | 6.63B | 6.65B | 6.77B | 6.75B | 6.48B | 6.30B | 6.26B | 5.98B | 5.70B | 5.55B | 5.42B | 5.21B | 4.91B | 4.90B | 5.17B | 5.25B | 5.05B | 5.01B | 5.28B | 5.33B | 5.18B | 5.24B | 5.28B | 5.30B | 5.43B | 5.58B | 5.78B | 5.85B | 5.92B | 5.91B | 5.95B | 6.09B | 5.84B | 5.98B | 5.95B | 5.55B | 5.78B | 5.86B | 5.65B | 5.57B | 5.76B | 5.89B | 5.90B | 6.03B | 6.24B | 6.43B | 6.49B | 6.36B | 6.18B | 6.15B | 6.40B | 6.52B |
|
Assets Average
|
| | 30.05B | 71.43B | 111.95B | 108.88B | 107.01B | 106.81B | 105.82B | 106.03B | 106.36B | 105.83B | 105.32B | 105.52B | 105.91B | 106.22B | 106.17B | 106.54B | 106.65B | 106.03B | 107.05B | 103.16B | 99.83B | 99.99B | 103.26B | 105.46B | 101.91B | 101.45B | 100.22B | 97.61B | 97.41B | 96.86B | 95.97B | 94.68B | 92.24B | 89.77B | 86.96B | 85.54B | 85.08B | 83.88B | 82.50B | 83.16B | 83.65B | 83.86B | 84.66B | 87.76B | 90.21B | 90.69B | 91.22B | 90.77B | 92.09B | 99.59B | 106.18B | 106.88B | 107.09B | 108.12B | 108.48B | 106.13B | 105.60B | 106.70B | 106.26B | 109.24B | 115.08B | 117.32B | 116.11B | 116.32B | 123.53B |
|
Equity Average
|
| | 24.04B | 43.42B | 60.91B | 59.00B | 57.85B | 57.43B | 56.82B | 57.38B | 57.76B | 57.27B | 57.13B | 57.49B | 57.94B | 56.84B | 55.53B | 52.86B | 50.06B | 51.17B | 52.45B | 50.54B | 46.94B | 47.08B | 48.35B | 47.28B | 46.16B | 45.22B | 44.33B | 43.67B | 43.70B | 42.13B | 17.61B | 17.32B | 39.11B | 36.53B | 34.23B | 33.33B | 32.71B | 29.77B | 27.28B | 27.70B | 27.33B | 26.46B | 26.15B | 27.02B | 28.51B | 27.34B | 26.22B | 30.21B | 34.63B | 37.06B | 39.60B | 42.14B | 43.92B | 45.29B | 46.48B | 42.82B | 40.02B | 39.47B | 39.03B | 42.04B | 44.10B | 45.47B | 47.39B | 48.73B | 50.48B |
|
Invested Capital
|
| 23.00B | 25.53B | 78.98B | 64.16B | 75.66B | 76.15B | 59.20B | 59.04B | 60.45B | 60.05B | 58.93B | 60.24B | 61.59B | 60.24B | 59.78B | 60.34B | 55.69B | 53.98B | 56.85B | 61.12B | 52.99B | 54.63B | 51.49B | 52.65B | 49.12B | 48.22B | 47.35B | 46.01B | 44.09B | 45.44B | 40.88B | -0.04B | 42.89B | 43.66B | 37.63B | 35.96B | 36.15B | 36.31B | 32.19B | 30.84B | 31.55B | 30.34B | 29.61B | 32.66B | 32.46B | 31.69B | 31.84B | 34.29B | 35.88B | 39.40B | 40.67B | 42.16B | 46.30B | 46.46B | 48.00B | 49.58B | 41.58B | 42.19B | 39.01B | 43.50B | 46.72B | 47.71B | 49.02B | 49.76B | 50.49B | 53.31B |
|
Asset Utilization Ratio
|
| | 0.90 | 0.38 | 0.30 | 0.36 | 0.41 | 0.43 | 0.44 | 0.44 | 0.45 | 0.45 | 0.46 | 0.46 | 0.45 | 0.45 | 0.44 | 0.42 | 0.42 | 0.42 | 0.41 | 0.42 | 0.43 | 0.42 | 0.40 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.42 | 0.42 | 0.43 | 0.45 | 0.47 | 0.48 | 0.49 | 0.50 | 0.52 | 0.53 | 0.55 | 0.47 | 0.48 | 0.43 | 0.40 | 0.48 | 0.46 | 0.48 | 0.50 | 0.49 | 0.51 | 0.53 | 0.55 | 0.55 | 0.53 | 0.55 | 0.56 | 0.56 | 0.58 | 0.57 | 0.55 | 0.55 | 0.55 | 0.55 | 0.52 |
|
Interest Coverage Ratio
|
| | | | | | | | -12.53 | -15.36 | -11.36 | -15.00 | -8.74 | -8.33 | -10.78 | -14.87 | -13.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.36 | 0.32 | 0.28 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.34 | 0.37 | 0.37 | 0.56 | 0.53 | 0.48 | 0.54 | 0.48 | 0.61 | 0.44 | 0.63 | 0.57 | 0.58 | 0.59 | 0.59 | 0.56 | 0.57 | 0.62 | -5.61 | 0.63 | 0.70 | 0.71 | 0.69 | 0.71 | 0.72 | 0.93 | 0.94 | 0.96 | 0.97 | 1.01 | 1.06 | 1.11 | 0.98 | 1.25 | 1.16 | 0.79 | 0.74 | 0.87 | 0.78 | 0.73 | 0.68 | 0.67 | 0.66 | 0.95 | 0.84 | 0.93 | 0.85 | 0.87 | 0.86 | 0.80 | 0.72 | 0.72 | 0.80 |
|
Debt Ratio
|
| 0.28 | 0.27 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.19 | 0.20 | 0.26 | 0.25 | 0.24 | 0.26 | 0.24 | 0.27 | 0.22 | 0.28 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.29 | 0.27 | 0.29 | 0.28 | 0.27 | 0.27 | 0.28 | 0.30 | 0.31 | 0.32 | 0.31 | 0.31 | 0.33 | 0.34 | 0.32 | 0.35 | 0.34 | 0.29 | 0.28 | 0.31 | 0.30 | 0.30 | 0.28 | 0.28 | 0.29 | 0.35 | 0.33 | 0.33 | 0.32 | 0.34 | 0.32 | 0.32 | 0.30 | 0.30 | 0.32 |
|
Equity Ratio
|
| 0.77 | 0.83 | 0.55 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.55 | 0.54 | 0.54 | 0.54 | 0.55 | 0.55 | 0.52 | 0.52 | 0.47 | 0.47 | 0.50 | 0.48 | 0.50 | 0.45 | 0.50 | 0.44 | 0.45 | 0.45 | 0.44 | 0.44 | 0.45 | 0.45 | 0.42 | -0.05 | 0.43 | 0.42 | 0.39 | 0.39 | 0.39 | 0.38 | 0.33 | 0.34 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 | 0.33 | 0.28 | 0.30 | 0.37 | 0.38 | 0.36 | 0.38 | 0.40 | 0.42 | 0.42 | 0.44 | 0.37 | 0.39 | 0.35 | 0.38 | 0.39 | 0.38 | 0.40 | 0.42 | 0.42 | 0.40 |
|
Times Interest Earned
|
| | | | | | | | -12.53 | -15.36 | -11.36 | -15.00 | -8.74 | -8.33 | -10.78 | -14.87 | -13.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
1.68 | 2.09 | -1.31 | 0.48 | 1.16 | 0.40 | 0.52 | 0.41 | 0.84 | 0.47 | 0.28 | 0.44 | 0.70 | 0.51 | 0.47 | 1.24 | 0.66 | 0.69 | 0.35 | 0.49 | 0.60 | 0.67 | 0.32 | -0.83 | 0.62 | 0.54 | 0.42 | 0.34 | 0.68 | 1.06 | 0.50 | 0.41 | -24.42 | 0.45 | -0.80 | 0.39 | 1.84 | 0.47 | 0.60 | 0.48 | 1.93 | 0.64 | 0.43 | -1.77 | -5.56 | 1.17 | 11.28 | 0.78 | 10.41 | 1.67 | 0.45 | 0.42 | 0.46 | 0.56 | 0.39 | 0.53 | 5.58 | 0.69 | 0.27 | -2.49 | 0.87 | 0.41 | 0.23 | 0.78 | 1.75 | 0.82 | 0.30 |
|
Enterprise Value
|
-6.02B | -13.87B | -22.30B | -7.18B | -7.31B | -7.51B | -8.17B | -9.77B | -10.57B | -11.55B | -13.12B | -12.55B | -13.11B | -14.97B | -15.65B | -13.70B | -13.45B | -15.49B | -15.58B | -14.93B | -17.92B | -13.24B | -14.21B | -15.57B | -15.45B | -11.18B | -12.00B | -13.34B | -12.85B | -11.74B | -12.85B | -14.12B | -15.00B | -11.72B | -10.94B | -8.27B | -7.11B | -7.36B | -10.05B | -8.68B | -8.67B | -7.00B | -7.93B | -10.36B | -7.34B | -11.00B | -7.27B | -7.96B | -6.89B | -8.48B | -9.95B | -8.02B | -8.86B | -10.05B | -11.18B | -13.12B | -10.32B | -6.33B | -8.72B | -7.04B | -5.56B | -11.29B | -14.54B | -13.63B | -9.16B | -8.55B | -18.16B |
|
Return on Sales
|
0.15% | 0.07% | -0.17% | 1.29% | 0.03% | 0.07% | 0.03% | -0.13% | 0.09% | 0.17% | 0.14% | 0.13% | 0.15% | 0.15% | 0.15% | 0.08% | 0.15% | 0.08% | 0.10% | 0.07% | 0.17% | 0.19% | 0.08% | 0.70% | 0.10% | 0.07% | 0.18% | 0.10% | 0.12% | 0.12% | 0.21% | -0.06% | 0.16% | 0.20% | 0.00% | -0.10% | 0.07% | 0.16% | 0.18% | 0.16% | 0.26% | 0.22% | 0.15% | -0.44% | 0.27% | 0.07% | 0.06% | 0.05% | 0.04% | 0.03% | 0.03% | 0.00% | 0.01% | 0.00% | 0.00% | | 0.20% | -0.40% | 0.30% | -0.08% | 0.30% | 0.34% | 0.19% | 0.24% | 0.33% | 0.28% | 0.33% |
|
Return on Capital Employed
|
| | 0.39% | 0.04% | 0.02% | -0.03% | -0.09% | -0.13% | -0.16% | -0.15% | -0.13% | -0.11% | -0.10% | -0.09% | -0.08% | -0.09% | -0.10% | -0.12% | -0.12% | -0.13% | -0.13% | -0.13% | -0.15% | 0.01% | 0.00% | 0.00% | 0.02% | -0.12% | -0.11% | -0.10% | -0.09% | -0.12% | -0.11% | -0.09% | -0.13% | -0.09% | -0.10% | -0.12% | -0.09% | -0.08% | -0.05% | -0.03% | -0.04% | -0.08% | -0.07% | -0.06% | -0.04% | -0.12% | -0.12% | -0.14% | -0.11% | 0.00% | 0.00% | 0.02% | -0.01% | -0.01% | -0.01% | -0.13% | -0.10% | -0.18% | -0.15% | 0.00% | -0.02% | 0.05% | 0.06% | 0.05% | 0.08% |
|
Return on Invested Capital
|
| | 0.19% | 0.04% | 0.02% | -0.03% | -0.10% | 0.01% | -0.06% | -0.14% | -0.13% | -0.14% | -0.13% | -0.09% | -0.09% | -0.09% | -0.11% | -0.15% | -0.16% | -0.17% | -0.14% | -0.16% | -0.16% | 0.01% | 0.00% | 0.00% | 0.02% | -0.16% | -0.16% | -0.15% | -0.14% | -0.18% | -0.36% | -0.28% | -0.19% | -0.06% | -0.05% | -0.05% | -0.07% | -0.10% | -0.07% | -0.05% | -0.06% | -0.13% | -0.10% | -0.10% | -0.07% | -0.18% | -0.20% | -0.20% | -0.16% | 0.01% | 0.00% | 0.03% | -0.01% | -0.02% | -0.01% | -0.13% | -0.13% | -0.07% | -0.17% | 0.00% | -0.03% | 0.08% | 0.09% | 0.07% | 0.12% |
|
Return on Assets
|
| | 0.13% | 0.19% | 0.11% | 0.12% | 0.14% | 0.00% | 0.01% | 0.02% | 0.03% | 0.06% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.05% | 0.12% | 0.11% | 0.09% | 0.11% | 0.04% | 0.05% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | 0.07% | 0.10% | 0.11% | 0.11% | 0.07% | 0.07% | 0.05% | 0.03% | 0.06% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | | 0.03% | -0.03% | 0.02% | 0.00% | 0.02% | 0.13% | 0.11% | 0.15% | 0.15% | 0.14% | 0.15% |
|
Return on Equity
|
| | 0.16% | 0.30% | 0.21% | 0.22% | 0.25% | 0.00% | 0.01% | 0.03% | 0.06% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.11% | 0.12% | 0.25% | 0.23% | 0.21% | 0.23% | 0.10% | 0.10% | 0.12% | 0.13% | 0.09% | 0.25% | 0.29% | 0.07% | 0.07% | 0.05% | 0.04% | 0.10% | 0.21% | 0.30% | 0.33% | 0.34% | 0.21% | 0.23% | 0.15% | 0.09% | 0.18% | 0.09% | 0.06% | 0.04% | 0.02% | 0.01% | 0.00% | 0.00% | | 0.06% | -0.07% | 0.04% | 0.01% | 0.06% | 0.33% | 0.28% | 0.38% | 0.37% | 0.34% | 0.38% |