|
Gross Margin
|
80.67% | 80.67% | 81.01% | 80.66% | 80.62% | 81.64% | 82.23% | 82.17% | 81.54% | 80.54% | 80.53% | 80.74% | 81.24% | 81.91% | 81.11% | 80.50% | 79.88% | 82.26% | 80.65% | 79.76% | 80.35% | 80.20% | 80.15% | 80.24% | 80.28% | 79.34% | 79.51% | 59.75% | 60.42% | 61.74% | 59.45% | 60.96% | 60.64% | 62.20% | 60.49% | 60.67% | 61.68% | 78.98% | 77.82% | 78.03% | 78.67% | 79.19% | 78.11% | 78.49% | 79.08% | 94.99% | 80.21% | 81.27% | 81.01% | 81.50% | 80.94% | 81.14% | 80.94% | 81.11% | 80.98% | 81.95% | 82.66% | 83.46% | 83.73% | 83.83% | 84.62% | 85.21% | 84.70% | 84.42% | 85.00% | 85.50% | 86.18% | 86.62% |
|
EBT Margin
|
33.19% | 40.15% | 30.91% | 34.53% | 24.70% | 32.35% | 23.93% | 30.83% | 31.94% | 38.70% | 29.51% | 33.59% | 34.74% | 40.40% | 33.03% | 36.07% | 34.49% | 44.09% | 31.81% | 34.53% | 34.91% | 40.53% | 31.62% | 34.06% | 33.77% | 34.53% | 27.34% | 29.67% | 30.32% | 35.23% | 27.61% | 29.72% | 29.31% | 35.81% | 27.46% | 29.47% | 32.98% | 35.47% | 27.63% | 29.01% | 32.12% | 34.71% | 26.93% | 29.23% | 31.40% | 9.46% | 27.70% | 30.33% | 32.48% | 37.02% | 27.56% | -14.44% | 27.01% | 30.61% | 14.47% | 17.47% | 17.89% | 22.47% | 19.07% | 21.02% | 21.57% | 26.47% | 23.81% | 24.11% | 24.40% | 26.11% | 22.96% | 39.49% |
|
EBIT Margin
|
35.58% | 42.05% | 34.43% | 37.18% | 28.78% | 34.72% | 25.55% | 32.28% | 34.08% | 40.45% | 32.04% | 35.31% | 36.60% | 42.35% | 35.19% | 38.17% | 37.22% | 45.67% | 34.32% | 36.77% | 38.33% | 43.37% | 34.47% | 36.90% | 36.27% | 37.19% | 31.42% | 32.86% | 33.59% | 37.46% | 30.73% | 33.61% | 32.15% | 39.03% | 30.20% | 31.69% | 34.26% | 37.78% | 30.22% | 32.43% | 35.35% | 38.22% | 31.21% | 33.11% | 36.01% | 11.03% | 34.28% | 36.56% | 38.45% | 40.45% | 35.23% | -7.95% | 36.35% | 38.02% | 22.92% | 25.02% | 26.29% | 29.92% | 26.47% | 27.99% | 28.24% | 32.80% | 29.99% | 30.02% | 30.84% | 32.13% | 28.65% | 29.46% |
|
EBITDA Margin
|
35.58% | 42.05% | 34.43% | 37.18% | 28.78% | 34.72% | 25.55% | 32.28% | 34.08% | 40.45% | 32.04% | 35.31% | 36.60% | 42.35% | 35.19% | 38.17% | 37.22% | 45.67% | 34.32% | 36.77% | 38.33% | 43.37% | 34.47% | 36.90% | 36.27% | 37.19% | 31.42% | 32.86% | 33.59% | 37.46% | 30.73% | 33.61% | 32.15% | 39.03% | 30.20% | 31.69% | 34.26% | 37.78% | 30.22% | 32.43% | 35.35% | 38.22% | 31.21% | 33.11% | 36.01% | 11.03% | 34.28% | 36.56% | 38.45% | 40.45% | 35.23% | -7.95% | 36.35% | 38.02% | 22.92% | 25.02% | 26.29% | 29.92% | 26.47% | 27.99% | 28.24% | 32.80% | 29.99% | 30.02% | 30.84% | 32.13% | 28.65% | 29.46% |
|
Operating Margin
|
35.58% | 42.05% | 34.43% | 37.18% | 28.78% | 34.72% | 25.55% | 32.28% | 34.08% | 40.45% | 32.04% | 35.31% | 36.60% | 42.35% | 35.19% | 38.17% | 37.22% | 45.67% | 34.32% | 36.77% | 38.33% | 43.37% | 34.47% | 36.90% | 36.27% | 37.19% | 31.42% | 32.86% | 33.59% | 37.46% | 30.73% | 33.61% | 32.15% | 39.03% | 30.20% | 31.69% | 34.26% | 37.78% | 30.22% | 32.43% | 35.35% | 38.22% | 31.21% | 33.11% | 36.01% | 11.03% | 34.28% | 36.56% | 38.45% | 40.45% | 35.23% | -7.95% | 36.35% | 38.02% | 22.92% | 25.02% | 26.29% | 29.92% | 26.47% | 27.99% | 28.24% | 32.80% | 29.99% | 30.02% | 30.84% | 32.13% | 28.65% | 29.46% |
|
Net Margin
|
24.37% | 27.56% | 22.24% | 24.89% | 18.57% | 24.86% | 18.02% | 21.79% | 24.14% | 29.78% | 21.97% | 24.88% | 27.57% | 31.82% | 24.86% | 28.38% | 27.95% | 33.70% | 26.17% | 27.53% | 27.56% | 30.02% | 25.41% | 26.07% | 26.75% | 20.63% | 20.68% | 24.43% | 23.77% | 25.57% | 21.31% | 22.49% | 24.32% | 26.55% | 23.55% | 23.09% | -41.83% | 22.05% | 24.64% | 24.40% | 28.55% | 22.89% | 23.18% | 24.04% | 26.25% | 5.80% | 24.03% | 24.92% | 9.68% | 37.02% | 25.26% | -12.04% | 22.06% | 52.36% | 13.53% | 14.18% | 15.29% | 8.33% | 19.43% | 19.34% | 18.08% | 7.03% | 22.01% | 22.41% | 20.78% | 11.26% | 19.61% | 38.21% |
|
FCF Margin
|
39.70% | 28.71% | 72.87% | 10.34% | 26.86% | 25.69% | 49.31% | 9.59% | 29.02% | 34.33% | 62.83% | 12.78% | 31.65% | 35.39% | 67.62% | 6.41% | 34.36% | 40.02% | 73.33% | 11.00% | 30.94% | 38.00% | 75.93% | 8.72% | 20.32% | 36.71% | 64.33% | 3.57% | 34.70% | 34.10% | 64.87% | 3.64% | 24.54% | 35.97% | 66.93% | 2.62% | 31.25% | 38.88% | 68.95% | 1.31% | 25.15% | 36.00% | 60.90% | 1.71% | 26.70% | 8.14% | 58.90% | 8.37% | 32.62% | 36.74% | 44.50% | -44.47% | 26.10% | 21.64% | 40.85% | -12.92% | 13.28% | 26.99% | 45.45% | -7.24% | 28.62% | 22.98% | 38.51% | -18.96% | 0.50% | -18.38% | -2.43% | -62.07% |
|
Inventory Average
|
| | | | | 0.29B | 0.25B | 0.24B | 0.26B | 0.29B | 0.28B | 0.24B | 0.20B | 0.17B | 0.15B | 0.16B | 0.19B | 0.23B | 0.24B | 0.24B | 0.23B | 0.21B | 0.18B | 0.19B | 0.25B | 0.30B | 0.28B | 0.24B | 0.23B | 0.21B | 0.25B | 0.31B | 0.36B | 0.35B | 0.31B | 0.37B | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 50.21B | 53.42B | 56.61B | 60.48B | 63.42B | 66.25B | 67.45B | 70.60B | 73.70B | 73.38B | 73.64B | 76.34B | 77.44B | 78.11B | 79.55B | 80.63B | 84.11B | 85.82B | 85.90B | 88.41B | 95.00B | 99.02B | 98.56B | 104.86B | 110.30B | 108.09B | 105.69B | 108.54B | 117.70B | 123.41B | 124.49B | 130.19B | 134.29B | 136.18B | 138.48B | 138.03B | 133.10B | 123.34B | 113.88B | 109.07B | 107.47B | 102.34B | 97.57B | 106.07B | 114.49B | 111.78B | 114.06B | 124.61B | 127.02B | 114.91B | 107.77B | 108.97B | 119.80B | 129.39B | 130.04B | 133.00B | 135.52B | 135.49B | 135.70B | 139.03B | 142.59B | 146.35B | 154.93B | 164.87B | 174.41B | 192.72B |
|
Equity Average
|
| | 25.97B | 27.20B | 28.38B | 30.02B | 31.86B | 33.68B | 35.95B | 38.65B | 40.74B | 41.75B | 42.77B | 43.68B | 43.91B | 43.57B | 43.60B | 44.47B | 44.57B | 44.03B | 44.65B | 46.34B | 47.69B | 47.95B | 48.25B | 48.81B | 48.32B | 46.94B | 46.33B | 47.06B | 47.81B | 48.34B | 49.93B | 53.08B | 55.75B | 56.33B | 52.29B | 47.57B | 42.72B | 34.81B | 27.65B | 23.30B | 20.69B | 17.60B | 15.53B | 13.80B | 11.43B | 9.38B | 9.13B | 7.79B | 2.21B | -5.82B | -9.40B | -7.23B | -5.82B | -5.06B | -3.33B | -0.43B | 2.20B | 3.61B | 5.28B | 7.71B | 10.25B | 12.75B | 15.75B | 19.11B | 22.82B | 27.56B |
|
Invested Capital
|
| 26.45B | 26.49B | 27.91B | 28.85B | 34.34B | 34.77B | 34.85B | 37.06B | 41.40B | 41.24B | 42.27B | 43.27B | 47.04B | 44.99B | 44.66B | 45.04B | 45.15B | 45.52B | 45.59B | 46.75B | 48.95B | 47.93B | 47.96B | 50.53B | 51.10B | 49.54B | 48.33B | 46.34B | 51.54B | 48.83B | 52.68B | 54.52B | 64.93B | 61.36B | 58.80B | 52.76B | 51.36B | 42.31B | 37.53B | 28.73B | 26.86B | 19.02B | 16.18B | 14.88B | 12.72B | 10.14B | 8.62B | 9.64B | 5.95B | -1.54B | -10.10B | -8.70B | -5.77B | -5.88B | -4.25B | -2.42B | 1.56B | 2.84B | 4.38B | 6.18B | 9.24B | 11.27B | 14.24B | 17.26B | 20.97B | 24.67B | 30.46B |
|
Asset Utilization Ratio
|
| | 0.46 | 0.43 | 0.43 | 0.44 | 0.46 | 0.48 | 0.51 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.48 | 0.48 | 0.47 | 0.46 | 0.44 | 0.44 | 0.44 | 0.43 | 0.41 | 0.39 | 0.39 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.32 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.30 | 0.32 | 0.35 | 0.36 | 0.37 | 0.39 | 0.41 | 0.64 | 0.59 | 0.61 | 0.60 | 0.32 | 0.32 | 0.36 | 0.39 | 0.39 | 0.37 | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.38 | 0.36 | 0.35 | 0.34 | 0.32 |
|
Interest Coverage Ratio
|
-12.60 | 2.62 | 9.72 | 11.59 | 9.91 | 16.42 | 9.78 | 12.94 | 14.64 | 22.35 | 13.97 | 16.20 | 17.46 | 23.93 | 15.31 | 17.80 | 16.26 | 23.92 | 13.24 | 14.83 | 15.64 | 20.45 | 11.35 | 12.56 | 12.39 | 12.21 | 7.10 | 7.96 | 8.41 | 10.96 | 6.35 | 6.73 | 6.58 | 8.89 | 5.86 | 6.40 | 6.22 | 7.59 | 5.25 | 5.97 | 6.68 | 8.11 | 5.82 | 6.85 | 7.74 | 7.44 | 5.23 | 5.97 | 6.63 | 6.52 | 4.86 | -1.21 | 5.73 | 6.39 | 3.33 | 3.59 | 3.59 | 4.34 | 3.78 | 4.08 | 4.28 | 5.34 | 4.74 | 4.87 | 4.89 | 5.22 | 4.63 | 4.48 |
|
Debt to Equity
|
| 0.40 | 0.52 | 0.49 | 0.40 | 0.47 | 0.52 | 0.42 | 0.40 | 0.40 | 0.36 | 0.35 | 0.34 | 0.37 | 0.34 | 0.46 | 0.45 | 0.41 | 0.55 | 0.55 | 0.53 | 0.51 | 0.68 | 0.68 | 0.66 | 0.85 | 0.88 | 0.91 | 0.87 | 0.92 | 1.13 | 1.11 | 1.06 | 1.05 | 0.95 | 1.08 | 1.26 | 1.29 | 1.51 | 1.87 | 2.32 | 2.51 | 2.67 | 3.13 | 3.31 | 5.44 | 6.68 | 7.37 | 6.59 | 12.77 | -49.30 | -7.27 | -8.30 | -12.50 | -12.85 | -19.12 | -35.69 | 55.54 | 29.72 | 18.84 | 13.34 | 8.25 | 6.68 | 5.65 | 5.10 | 4.07 | 3.33 | 3.28 |
|
Debt Ratio
|
| 0.22 | 0.26 | 0.26 | 0.19 | 0.24 | 0.26 | 0.22 | 0.22 | 0.22 | 0.20 | 0.20 | 0.20 | 0.21 | 0.19 | 0.25 | 0.25 | 0.23 | 0.28 | 0.28 | 0.28 | 0.27 | 0.33 | 0.33 | 0.33 | 0.38 | 0.38 | 0.39 | 0.38 | 0.39 | 0.44 | 0.44 | 0.43 | 0.43 | 0.40 | 0.44 | 0.44 | 0.44 | 0.45 | 0.49 | 0.51 | 0.52 | 0.48 | 0.51 | 0.51 | 0.60 | 0.60 | 0.58 | 0.54 | 0.58 | 0.62 | 0.69 | 0.66 | 0.66 | 0.58 | 0.63 | 0.66 | 0.64 | 0.62 | 0.61 | 0.60 | 0.54 | 0.52 | 0.54 | 0.55 | 0.51 | 0.46 | 0.49 |
|
Equity Ratio
|
| 0.54 | 0.50 | 0.52 | 0.49 | 0.51 | 0.50 | 0.52 | 0.55 | 0.55 | 0.56 | 0.58 | 0.58 | 0.56 | 0.57 | 0.54 | 0.55 | 0.55 | 0.51 | 0.52 | 0.52 | 0.53 | 0.48 | 0.49 | 0.49 | 0.44 | 0.43 | 0.44 | 0.44 | 0.43 | 0.39 | 0.40 | 0.41 | 0.41 | 0.42 | 0.41 | 0.35 | 0.34 | 0.30 | 0.26 | 0.22 | 0.21 | 0.18 | 0.16 | 0.15 | 0.11 | 0.09 | 0.08 | 0.08 | 0.05 | -0.01 | -0.09 | -0.08 | -0.05 | -0.05 | -0.03 | -0.02 | 0.01 | 0.02 | 0.03 | 0.05 | 0.07 | 0.08 | 0.10 | 0.11 | 0.12 | 0.14 | 0.15 |
|
Times Interest Earned
|
-12.60 | 2.62 | 9.72 | 11.59 | 9.91 | 16.42 | 9.78 | 12.94 | 14.64 | 22.35 | 13.97 | 16.20 | 17.46 | 23.93 | 15.31 | 17.80 | 16.26 | 23.92 | 13.24 | 14.83 | 15.64 | 20.45 | 11.35 | 12.56 | 12.39 | 12.21 | 7.10 | 7.96 | 8.41 | 10.96 | 6.35 | 6.73 | 6.58 | 8.89 | 5.86 | 6.40 | 6.22 | 7.59 | 5.25 | 5.97 | 6.68 | 8.11 | 5.82 | 6.85 | 7.74 | 7.44 | 5.23 | 5.97 | 6.63 | 6.52 | 4.86 | -1.21 | 5.73 | 6.39 | 3.33 | 3.59 | 3.59 | 4.34 | 3.78 | 4.08 | 4.28 | 5.34 | 4.74 | 4.87 | 4.89 | 5.22 | 4.63 | 4.48 |
|
FCF Payout Ratio
|
0.01 | 0.10 | 0.07 | 0.41 | 0.15 | 0.10 | 0.07 | 0.31 | 0.10 | 0.08 | 0.06 | 0.27 | 0.11 | 0.08 | 0.05 | 0.50 | 0.28 | | 0.09 | 0.53 | 0.19 | 0.13 | 0.08 | 0.64 | 0.28 | 0.17 | 0.12 | 1.98 | 0.20 | 0.17 | 0.11 | 1.87 | 0.27 | 0.20 | 0.13 | 3.15 | 0.26 | 0.18 | 0.12 | 5.71 | 0.28 | 0.20 | 0.14 | 4.68 | 0.29 | 0.23 | 0.13 | 0.87 | 0.21 | 0.22 | 0.20 | -0.19 | 0.31 | 0.33 | 0.18 | -0.54 | 0.52 | 0.29 | 0.19 | -1.17 | 0.29 | 0.34 | 0.22 | -0.42 | 15.76 | -0.48 | -3.90 | -0.14 |
|
Enterprise Value
|
-8.21B | -12.27B | -20.22B | -20.40B | -17.11B | -18.07B | -21.13B | -24.41B | -23.91B | -28.38B | -31.31B | -30.66B | -29.35B | -30.28B | -31.20B | -33.27B | -32.97B | -31.72B | -38.66B | -36.47B | -36.70B | -38.25B | -51.04B | -44.31B | -43.34B | -53.93B | -55.49B | -51.93B | -50.30B | -55.62B | -68.00B | -57.82B | -58.94B | -65.69B | -66.49B | -71.15B | -69.97B | -66.76B | -59.60B | -48.91B | -39.51B | -37.25B | -35.12B | -26.82B | -25.21B | -42.41B | -41.63B | -37.89B | -35.13B | -45.84B | -38.90B | -22.39B | -22.90B | -21.45B | -10.79B | -6.88B | -8.26B | -9.70B | -11.61B | -8.18B | -9.35B | -10.13B | -10.46B | -10.82B | -17.29B | -10.69B | -10.49B | -19.26B |
|
Return on Sales
|
0.24% | 0.28% | 0.22% | 0.25% | 0.19% | 0.19% | 0.18% | 0.22% | 0.24% | 0.27% | 0.22% | 0.25% | 0.28% | 0.32% | 0.25% | 0.28% | 0.28% | 0.34% | 0.26% | 0.28% | 0.28% | 0.30% | 0.25% | 0.26% | 0.27% | 0.21% | 0.21% | 0.24% | 0.24% | 0.26% | 0.21% | 0.22% | 0.24% | 0.27% | 0.24% | 0.23% | -0.42% | 0.22% | 0.25% | 0.24% | 0.29% | 0.23% | 0.23% | 0.24% | 0.26% | 0.06% | 0.24% | 0.25% | 0.10% | 0.37% | 0.25% | -0.12% | 0.22% | 0.52% | 0.14% | 0.14% | 0.15% | 0.08% | 0.19% | 0.19% | 0.18% | 0.07% | 0.22% | 0.22% | 0.21% | 0.11% | 0.20% | 0.38% |
|
Return on Capital Employed
|
| | 0.21% | 0.19% | 0.20% | 0.20% | 0.19% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.18% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.13% | 0.14% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.11% | 0.13% | 0.12% | 0.12% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% |
|
Return on Invested Capital
|
| | 0.26% | 0.23% | 0.22% | 0.20% | 0.18% | 0.19% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.25% | 0.25% | 0.25% | 0.26% | 0.25% | 0.25% | 0.24% | 0.24% | 0.24% | 0.23% | 0.20% | 0.19% | 0.19% | 0.19% | 0.20% | 0.19% | 0.19% | 0.18% | 0.17% | 0.16% | 0.17% | 0.06% | 0.06% | 0.07% | 0.08% | 0.32% | 0.39% | 0.48% | 0.62% | 0.70% | 0.77% | 0.96% | 1.20% | 1.04% | 1.48% | 5.36% | -1.39% | -1.10% | -1.92% | -2.32% | -3.19% | -4.77% | -21.02% | 4.58% | 3.03% | 2.15% | 1.41% | 1.10% | 0.94% | 0.80% | 0.71% | 0.59% | 0.53% |
|
Return on Assets
|
| | 0.13% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.02% | 0.02% | 0.02% | 0.02% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.07% | 0.08% | 0.08% | 0.06% | 0.07% | 0.09% | 0.07% | 0.09% | 0.09% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% |
|
Return on Equity
|
| | 0.24% | 0.21% | 0.20% | 0.19% | 0.18% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.22% | 0.23% | 0.23% | 0.24% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.23% | 0.22% | 0.22% | 0.22% | 0.19% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.06% | 0.06% | 0.07% | 0.09% | 0.35% | 0.42% | 0.47% | 0.55% | 0.62% | 0.67% | 0.82% | 1.02% | 0.87% | 1.26% | 4.55% | -1.09% | -0.82% | -1.35% | -1.51% | -2.33% | -3.42% | -14.65% | 3.28% | 2.21% | 1.61% | 1.08% | 0.86% | 0.74% | 0.64% | 0.57% | 0.47% | 0.50% |