|
Gross Margin
|
32.83% | 44.16% | 48.10% | 129.06% | 50.76% | 50.21% | 51.23% | 115.33% | 55.89% | 55.94% | 52.06% | 112.26% | 52.94% | 46.95% | 46.76% | 226.54% | 46.58% | 46.66% | 50.16% | 260.78% | 47.26% | 67.06% | 64.79% | 52.89% | 49.71% | 57.88% | 56.47% | 48.40% | 39.66% | 50.85% | 49.47% | 52.44% | 51.78% | 51.44% | 54.75% | 138.12% | 64.12% | 66.57% | 86.16% | 85.20% | 83.29% | 85.61% | 87.35% | 88.76% | 90.75% | 80.29% | 84.96% | 85.55% | 88.78% | 88.65% | 89.24% | 90.26% | 90.20% | 92.18% | 91.11% | 90.45% | 89.69% | 88.20% | 90.47% | 87.48% | 86.14% | 86.65% | 87.61% | 92.69% | 88.23% | 86.79% | 87.74% |
|
EBT Margin
|
18.84% | 29.97% | 34.75% | 48.81% | 39.04% | 39.95% | 41.53% | 34.37% | 41.25% | 46.15% | 45.60% | 41.58% | 41.43% | 36.51% | 35.94% | -34.40% | 35.88% | 35.93% | 39.06% | 52.09% | 37.52% | 36.76% | 32.54% | -112.29% | -8.72% | 12.69% | -95.84% | -257.20% | -28.07% | -11.18% | -12.31% | -22.96% | 5.58% | 19.77% | 7.17% | 9.82% | 26.15% | 26.26% | 49.44% | 17.47% | 21.38% | 21.29% | -11.01% | -13.11% | -30.82% | -283.50% | -103.92% | -34.25% | 5.95% | 3.14% | 17.92% | 25.65% | 36.93% | 46.70% | 38.85% | 29.20% | 24.00% | 19.80% | 25.27% | 21.74% | 16.90% | 23.98% | 22.22% | -2.50% | 19.58% | 11.51% | 17.60% |
|
EBIT Margin
|
24.05% | 34.34% | 39.35% | 121.24% | 43.20% | 44.08% | 45.41% | 105.69% | 48.18% | 49.65% | 48.04% | 104.77% | 46.01% | 41.14% | 40.15% | 216.87% | 39.88% | 38.36% | 43.05% | 250.34% | 40.88% | 58.70% | 57.59% | 41.97% | 39.66% | 48.01% | 47.47% | 36.20% | 26.85% | 37.50% | 49.13% | 51.83% | 51.40% | 51.18% | 54.48% | 136.54% | 63.73% | 66.05% | 73.12% | 67.30% | 67.18% | 69.39% | 70.73% | 74.49% | 74.58% | 58.74% | 68.99% | 68.51% | 74.12% | 76.70% | 77.03% | 79.60% | 79.85% | 82.77% | 79.86% | 77.03% | 74.73% | 71.34% | 73.86% | 69.67% | 66.71% | 69.36% | 70.78% | 75.07% | 70.34% | 69.10% | 70.02% |
|
EBITDA Margin
|
24.05% | 34.34% | 39.35% | 121.24% | 43.20% | 44.08% | 45.41% | 105.69% | 48.18% | 49.65% | 48.04% | 104.77% | 46.01% | 41.14% | 40.15% | 216.87% | 39.88% | 38.36% | 43.05% | 250.34% | 40.88% | 58.70% | 57.59% | 41.97% | 39.66% | 48.01% | 47.47% | 36.20% | 26.85% | 37.50% | 49.13% | 51.83% | 51.40% | 51.18% | 54.48% | 136.54% | 63.73% | 66.05% | 73.12% | 67.30% | 67.18% | 69.39% | 70.73% | 74.49% | 74.58% | 58.74% | 68.99% | 68.51% | 74.12% | 76.70% | 77.03% | 79.60% | 79.85% | 82.77% | 79.86% | 77.03% | 74.73% | 71.34% | 73.86% | 69.67% | 66.71% | 69.36% | 70.78% | 75.07% | 70.34% | 69.10% | 70.02% |
|
Operating Margin
|
24.05% | 34.34% | 39.35% | 121.24% | 43.20% | 44.08% | 45.41% | 105.69% | 48.18% | 49.65% | 48.04% | 104.77% | 46.01% | 41.14% | 40.15% | 216.87% | 39.88% | 38.36% | 43.05% | 250.34% | 40.88% | 58.70% | 57.59% | 41.97% | 39.66% | 48.01% | 47.47% | 36.20% | 26.85% | 37.50% | 49.13% | 51.83% | 51.40% | 51.18% | 54.48% | 136.54% | 63.73% | 66.05% | 73.12% | 67.30% | 67.18% | 69.39% | 70.73% | 74.49% | 74.58% | 58.74% | 68.99% | 68.51% | 74.12% | 76.70% | 77.03% | 79.60% | 79.85% | 82.77% | 79.86% | 77.03% | 74.73% | 71.34% | 73.86% | 69.67% | 66.71% | 69.36% | 70.78% | 75.07% | 70.34% | 69.10% | 70.02% |
|
Net Margin
|
-0.10% | 18.47% | 22.56% | 23.72% | -0.71% | 23.07% | 24.96% | 23.90% | 2.51% | -0.03% | -0.07% | -0.12% | -0.02% | -0.07% | -0.07% | 37.07% | -0.07% | -0.08% | -0.08% | 52.20% | -2.33% | -4.87% | 4.32% | 0.52% | -0.10% | 5.01% | -80.38% | 12.46% | 20.63% | -5.49% | -9.10% | -0.14% | 2.94% | 10.46% | 4.33% | 22.16% | 17.14% | 18.86% | -0.08% | | 15.76% | | -15.57% | -20.20% | -33.75% | -285.28% | -91.97% | -31.54% | -6.54% | -1.63% | 9.25% | 16.90% | 56.01% | 33.30% | 27.11% | 21.01% | 13.61% | 9.03% | 16.15% | 14.35% | 12.02% | 14.55% | 13.44% | -4.39% | 11.26% | 4.49% | 9.98% |
|
FCF Margin
|
-9.27% | 16.44% | 22.03% | 37.37% | 31.61% | 28.29% | 29.46% | 28.88% | 15.67% | 27.81% | 17.83% | 18.28% | 5.76% | 8.48% | -0.62% | 124.44% | 11.09% | 22.01% | 20.45% | 113.35% | 18.18% | 14.36% | 12.23% | -2.85% | -35.82% | -16.48% | -3.11% | -5.03% | 2.03% | 20.86% | 1.96% | 1.58% | -7.34% | 35.26% | 4.63% | 7.47% | -0.61% | 11.49% | 20.80% | 24.42% | -7.77% | 18.14% | 13.57% | -4.19% | 0.59% | -0.51% | 14.75% | 18.99% | 6.25% | 43.91% | 36.25% | 27.23% | 28.52% | 40.81% | 33.23% | 29.87% | 19.50% | 21.25% | 21.10% | 23.63% | 3.75% | 9.14% | -23.71% | 51.24% | 3.53% | 15.00% | 15.43% |
|
Inventory Average
|
| | 1.10B | 1.06B | 1.03B | 1.18B | 1.25B | 1.12B | 1.10B | 1.22B | 1.30B | 1.24B | 1.26B | 1.47B | 1.50B | 1.42B | 1.43B | 1.42B | 1.44B | 1.36B | 1.34B | 1.41B | 1.43B | 1.30B | 1.18B | 1.22B | 1.21B | 1.12B | 1.04B | 1.00B | 0.97B | 0.94B | 0.97B | 1.00B | 1.00B | 1.14B | 1.17B | 1.25B | 1.20B | 1.13B | 1.37B | 1.53B | 1.59B | 1.59B | 1.51B | 1.46B | 1.57B | 1.78B | 2.04B | 2.00B | 1.80B | 1.81B | 1.63B | 1.49B | 1.75B | 2.00B | 2.19B | 2.17B | 2.00B | 2.00B | 2.08B | 2.47B | 2.54B | 2.19B | 2.12B | 2.01B | 2.00B |
|
Assets Average
|
| | 42.02B | 43.22B | 44.88B | 45.90B | 46.88B | 49.97B | 53.25B | 54.33B | 55.92B | 58.64B | 60.83B | 62.95B | 64.95B | 64.92B | 65.02B | 66.62B | 68.43B | 69.44B | 69.36B | 69.78B | 70.90B | 63.87B | 54.81B | 53.88B | 52.23B | 46.75B | 42.71B | 42.21B | 42.01B | 42.37B | 42.79B | 42.22B | 41.71B | 41.73B | 42.42B | 43.44B | 44.51B | 43.56B | 43.27B | 44.58B | 85.11B | 116.32B | 104.42B | 95.55B | 86.94B | 82.25B | 79.71B | 79.65B | 77.85B | 75.40B | 74.63B | 74.22B | 73.18B | 72.38B | 72.10B | 71.40B | 71.51B | 72.92B | 74.14B | 75.25B | 81.01B | 85.62B | 85.21B | 84.66B | 83.92B |
|
Equity Average
|
| | 28.20B | 28.84B | 29.60B | 30.47B | 31.38B | 32.16B | 33.07B | 34.41B | 35.82B | 37.05B | 38.18B | 39.15B | 40.01B | 40.26B | 40.49B | 41.40B | 42.41B | 43.17B | 43.37B | 43.59B | 43.95B | 39.52B | 34.56B | 33.73B | 31.59B | 27.12B | 24.07B | 23.45B | 22.70B | 21.90B | 21.29B | 21.06B | 20.85B | 20.62B | 20.65B | 20.83B | 21.21B | 17.74B | 17.61B | 21.29B | 31.18B | 26.49B | 21.63B | 27.32B | 21.60B | 19.22B | 18.44B | 18.27B | 18.56B | 19.60B | 22.62B | 26.37B | 28.27B | 29.40B | 29.82B | 29.34B | 29.21B | 29.83B | 30.66B | 31.61B | 33.60B | 34.71B | 34.79B | 35.64B | 36.47B |
|
Invested Capital
|
| 28.80B | 28.76B | 29.40B | 30.12B | 30.92B | 31.84B | 37.61B | 34.66B | 35.66B | 36.48B | 43.52B | 38.75B | 39.55B | 40.47B | 47.70B | 41.54B | 42.45B | 43.57B | 50.34B | 43.37B | 43.81B | 44.09B | 41.82B | 34.86B | 41.60B | 38.18B | 32.65B | 31.39B | 31.40B | 30.60B | 31.30B | 30.88B | 30.84B | 30.47B | 30.47B | 31.12B | 31.33B | 31.89B | 24.38B | 31.64B | 31.75B | 41.04B | 50.56B | 69.82B | 61.84B | 58.32B | 54.40B | 53.94B | 53.87B | 50.19B | 49.35B | 50.64B | 49.39B | 49.05B | 49.23B | 48.66B | 48.19B | 48.37B | 49.35B | 49.98B | 51.25B | 60.78B | 59.80B | 59.89B | 59.17B | 58.44B |
|
Asset Utilization Ratio
|
| | 0.34 | 0.34 | 0.36 | 0.38 | 0.38 | 0.38 | 0.38 | 0.40 | 0.41 | 0.41 | 0.40 | 0.38 | 0.37 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.26 | 0.24 | 0.29 | 0.31 | 0.28 | 0.26 | 0.27 | 0.27 | 0.25 | 0.24 | 0.24 | 0.26 | 0.27 | 0.28 | 0.30 | 0.31 | 0.33 | 0.37 | 0.41 | 0.42 | 0.41 | 0.22 | 0.18 | 0.23 | 0.23 | 0.23 | 0.22 | 0.21 | 0.25 | 0.29 | 0.34 | 0.39 | 0.45 | 0.50 | 0.51 | 0.49 | 0.44 | 0.41 | 0.39 | 0.36 | 0.36 | 0.33 | 0.31 | 0.32 | 0.32 | 0.32 |
|
Interest Coverage Ratio
|
27.37 | 39.56 | 40.38 | 140.85 | 53.89 | 67.63 | 86.52 | 222.96 | 12.83 | 113.52 | 115.40 | 203.94 | 96.13 | 84.75 | 66.53 | 75.87 | 68.88 | 76.23 | 95.72 | 121.13 | 92.32 | 150.65 | 177.44 | 81.26 | 40.93 | 210.88 | 32.10 | 15.57 | 9.50 | 10.78 | 19.13 | 19.01 | 18.77 | 18.21 | 17.96 | 54.80 | 24.72 | 27.80 | 39.73 | 32.37 | 27.45 | 20.05 | 10.88 | 11.38 | 14.01 | 5.55 | 8.03 | 6.97 | 9.93 | 11.87 | 11.65 | 16.36 | 17.97 | 77.51 | 26.31 | 24.35 | 22.68 | 20.79 | 22.99 | 20.23 | 14.04 | 18.76 | 16.27 | 15.52 | 15.05 | 16.06 | 17.18 |
|
Debt to Equity
|
| 0.12 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.16 | 0.14 | 0.12 | 0.16 | 0.16 | 0.15 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.20 | 0.20 | 0.25 | 0.28 | 0.34 | 0.32 | 0.36 | 0.37 | 0.46 | 0.47 | 0.47 | 0.48 | 0.48 | 0.50 | 0.49 | 0.48 | 0.90 | 0.49 | 0.48 | 1.16 | 0.73 | 1.23 | 1.65 | 1.94 | 0.45 | 1.97 | 1.97 | 1.68 | 0.47 | 1.06 | 0.80 | 0.73 | 0.66 | 0.67 | 0.68 | 0.68 | 0.65 | 0.64 | 0.61 | 0.76 | 0.76 | 0.73 | 0.66 | 0.61 |
|
Debt Ratio
|
| 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.10 | 0.09 | 0.08 | 0.10 | 0.10 | 0.10 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.12 | 0.13 | 0.15 | 0.17 | 0.19 | 0.18 | 0.20 | 0.20 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.24 | 0.23 | 0.23 | 0.30 | 0.23 | 0.23 | 0.38 | 0.08 | 0.38 | 0.43 | 0.46 | 0.10 | 0.45 | 0.45 | 0.42 | 0.13 | 0.36 | 0.30 | 0.29 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.31 | 0.31 | 0.30 | 0.28 | 0.27 |
|
Equity Ratio
|
| 0.67 | 0.68 | 0.66 | 0.66 | 0.67 | 0.67 | 0.62 | 0.62 | 0.64 | 0.64 | 0.63 | 0.63 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | 0.63 | 0.62 | 0.62 | 0.62 | 0.64 | 0.61 | 0.60 | 0.56 | 0.57 | 0.54 | 0.54 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.48 | 0.47 | 0.48 | 0.33 | 0.48 | 0.48 | 0.33 | 0.11 | 0.31 | 0.26 | 0.24 | 0.23 | 0.23 | 0.23 | 0.25 | 0.27 | 0.34 | 0.37 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.41 | 0.40 | 0.41 | 0.43 | 0.44 |
|
Times Interest Earned
|
27.37 | 39.56 | 40.38 | 140.85 | 53.89 | 67.63 | 86.52 | 222.96 | 12.83 | 113.52 | 115.40 | 203.94 | 96.13 | 84.75 | 66.53 | 75.87 | 68.88 | 76.23 | 95.72 | 121.13 | 92.32 | 150.65 | 177.44 | 81.26 | 40.93 | 210.88 | 32.10 | 15.57 | 9.50 | 10.78 | 19.13 | 19.01 | 18.77 | 18.21 | 17.96 | 54.80 | 24.72 | 27.80 | 39.73 | 32.37 | 27.45 | 20.05 | 10.88 | 11.38 | 14.01 | 5.55 | 8.03 | 6.97 | 9.93 | 11.87 | 11.65 | 16.36 | 17.97 | 77.51 | 26.31 | 24.35 | 22.68 | 20.79 | 22.99 | 20.23 | 14.04 | 18.76 | 16.27 | 15.52 | 15.05 | 16.06 | 17.18 |
|
FCF Payout Ratio
|
-0.91 | 0.43 | 0.30 | 0.18 | 0.18 | 0.21 | 0.22 | 0.21 | 0.35 | 0.22 | 0.35 | 0.34 | 1.04 | 0.90 | -11.86 | 0.34 | | | 0.39 | 0.24 | 0.57 | 0.77 | 0.94 | -5.34 | -0.50 | -0.96 | -5.71 | -4.35 | 13.35 | 1.09 | 11.06 | 13.30 | -2.69 | 0.54 | 4.22 | 2.27 | -25.74 | 1.26 | 0.55 | 0.51 | -1.90 | 0.73 | 0.74 | -3.09 | 23.41 | -47.60 | 0.01 | 0.27 | 0.64 | 0.08 | 0.09 | 0.10 | 0.09 | 0.07 | 0.10 | 0.13 | 0.23 | 0.26 | 0.23 | 0.19 | 1.48 | 0.59 | -0.22 | 0.11 | 1.58 | 0.41 | 0.40 |
|
Enterprise Value
|
-1.13B | -1.69B | -1.55B | -1.15B | -1.79B | -2.19B | -1.97B | -2.87B | -2.10B | -1.99B | -4.04B | -3.97B | -3.76B | -4.64B | -3.92B | -1.68B | -2.08B | -3.07B | -3.71B | -3.20B | -2.02B | -1.90B | -2.29B | -4.18B | -2.15B | -2.76B | -2.55B | -3.31B | -3.18B | -3.75B | -3.18B | -2.26B | -1.52B | -2.25B | -1.82B | -1.87B | -1.75B | -1.92B | -2.95B | -3.03B | -1.75B | -1.75B | 0.09B | -3.03B | -2.02B | -1.01B | -1.90B | -2.01B | -2.27B | -4.57B | -2.06B | -2.76B | -1.91B | -1.36B | -1.23B | -0.98B | -1.17B | -0.49B | -0.61B | -1.33B | -1.12B | -1.64B | -1.50B | -1.81B | -2.22B | -1.87B | -1.65B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | -0.06% | -0.01% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% | 0.00% | 0.00% | 0.52% | 0.05% | 0.05% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.12% | 0.21% | 0.00% | 0.00% | 0.00% | 0.03% | 0.10% | 0.04% | 0.22% | 0.17% | 0.19% | 0.13% | 0.08% | 0.16% | 0.03% | 0.00% | 0.03% | 0.00% | -0.48% | 0.02% | 0.01% | -0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.03% | 0.01% | 0.01% | 0.01% | | | |
|
Return on Capital Employed
|
| | 0.20% | 0.23% | 0.25% | 0.26% | 0.27% | 0.27% | 0.28% | 0.29% | 0.29% | 0.30% | 0.29% | 0.26% | 0.24% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.21% | 0.21% | 0.17% | 0.18% | 0.16% | 0.13% | 0.14% | 0.13% | 0.11% | 0.10% | 0.12% | 0.15% | 0.16% | 0.17% | 0.28% | 0.29% | 0.33% | 0.38% | 0.31% | 0.35% | 0.35% | 0.19% | 0.13% | 0.18% | 0.18% | 0.19% | 0.15% | 0.16% | 0.20% | 0.24% | 0.27% | 0.35% | 0.42% | 0.45% | 0.45% | 0.43% | 0.38% | 0.35% | 0.32% | 0.29% | 0.29% | 0.26% | 0.25% | 0.26% | 0.25% | 0.25% |
|
Return on Invested Capital
|
| | 0.16% | 0.17% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.23% | 0.23% | 0.22% | 0.22% | 0.22% | 0.21% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.17% | 0.16% | -0.08% | 0.44% | 0.22% | 0.13% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.11% | | 0.13% | 0.31% | 0.29% | 0.33% | 0.35% | 0.31% | 0.33% | 0.30% | 0.21% | -0.66% | 0.35% | 0.22% | 0.21% | 0.19% | 0.18% | 0.23% | 0.13% | 0.30% | 0.52% | 0.53% | 0.56% | 0.56% | 0.44% | 0.37% | 0.34% | 0.31% | 0.28% | 0.28% | 0.24% | 0.22% | 0.23% | 0.23% | 0.22% |
|
Return on Assets
|
| | -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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.04% | 0.05% | 0.05% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.02% | -0.02% | -0.02% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | | | | | | 0.00% | 0.00% | 0.00% | 0.00% | | | |
|
Return on Equity
|
| | -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% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | 0.00% | 0.02% | 0.03% | 0.06% | 0.09% | 0.11% | 0.10% | 0.08% | 0.08% | 0.03% | 0.02% | 0.02% | 0.00% | -0.05% | -0.06% | -0.07% | -0.09% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | | | | | | 0.01% | 0.01% | 0.01% | 0.01% | | | |