|
Gross Margin
|
20.92% | 19.09% | 28.76% | 18.63% | 21.56% | 18.51% | 12.62% | 13.60% | 16.33% | 15.06% | 13.62% | 18.33% | 17.17% | 13.33% | 14.95% | 11.44% | 19.76% | 16.49% | 19.59% | 19.08% | 23.30% | | | 21.58% | 25.41% | 23.21% | 26.22% | 32.34% | 30.92% | 29.32% | 28.61% | 38.41% | 29.88% | 34.79% | 36.06% | 34.38% | 43.87% | 37.43% | 37.97% | 14.70% | 31.25% | 28.92% | 31.74% | 30.66% | 28.21% | 22.97% | 31.45% | 25.23% | 41.53% | 46.34% | 45.29% | 46.30% | 47.40% | 43.94% | 40.51% | 47.74% | 40.67% | 43.53% | 36.74% |
|
EBT Margin
|
11.46% | 11.73% | 13.55% | 9.22% | 8.45% | 11.14% | 4.23% | 7.93% | 9.69% | 10.64% | 8.35% | 10.61% | 11.54% | 7.97% | 7.38% | 8.60% | 14.47% | 9.31% | 14.13% | -33.90% | 13.67% | -385.37% | -494.12% | -82.05% | 19.53% | 20.07% | 15.22% | 24.77% | 24.22% | 19.22% | 21.86% | 29.84% | 21.95% | 26.22% | 27.88% | 9.24% | 26.75% | 28.48% | 29.01% | -98.04% | 20.98% | 17.25% | 36.34% | 5.20% | 20.84% | 16.64% | 62.65% | 16.60% | 29.36% | 32.14% | 30.38% | 44.39% | 34.35% | -1.46% | 25.70% | 34.69% | 28.00% | 29.74% | 22.22% |
|
EBIT Margin
|
17.19% | 16.72% | 23.78% | 13.99% | 13.21% | 15.49% | 9.14% | 11.29% | 13.77% | 12.77% | 11.31% | 14.90% | 13.63% | 11.08% | 9.29% | 7.97% | 15.60% | 11.06% | 15.11% | -32.13% | 17.60% | -485.37% | -594.12% | -79.01% | 21.55% | 23.90% | 12.36% | 24.77% | 27.44% | 24.73% | 25.18% | 33.08% | 25.97% | 30.53% | 32.41% | 12.37% | 33.15% | 24.90% | 34.16% | -93.63% | 26.14% | 22.24% | 43.04% | 9.38% | 19.28% | 20.65% | 67.69% | 16.41% | 36.22% | 39.80% | 39.31% | 50.71% | 41.36% | 6.15% | 33.79% | 42.28% | 34.57% | 38.17% | 30.76% |
|
EBITDA Margin
|
17.19% | 16.72% | 23.78% | 18.84% | 13.21% | 14.46% | 9.14% | 15.73% | 16.89% | 15.74% | 15.46% | 18.33% | 17.96% | 14.63% | 13.77% | 13.50% | 20.80% | 18.80% | 22.32% | 21.66% | 26.45% | -485.37% | -594.12% | 27.34% | 14.12% | 13.11% | 10.14% | 39.28% | 37.45% | 40.16% | 13.15% | 41.43% | 39.28% | 42.31% | 24.24% | 44.87% | 47.76% | 64.20% | 53.21% | 51.55% | 41.42% | 40.90% | 32.90% | 37.89% | 33.08% | 27.43% | 75.10% | 34.27% | 21.88% | 20.18% | 29.97% | 50.71% | 34.16% | 27.98% | 16.32% | 42.28% | 21.69% | 6.58% | 22.72% |
|
Operating Margin
|
17.19% | 16.72% | 23.78% | 13.99% | 13.21% | 15.49% | 9.14% | 11.29% | 13.77% | 12.77% | 11.31% | 9.96% | 15.01% | 11.08% | 10.10% | 7.97% | 15.60% | 13.60% | 15.11% | -32.13% | 17.60% | -485.37% | -594.12% | 11.75% | 21.55% | 23.90% | 20.10% | 24.77% | 27.44% | 24.73% | 25.18% | 33.08% | 25.97% | 30.53% | 32.41% | 12.37% | 33.15% | 24.90% | 34.16% | -93.63% | 26.14% | 22.24% | 43.04% | 9.38% | 19.28% | 20.65% | 67.69% | 16.41% | 36.22% | 39.80% | 39.31% | 50.71% | 41.36% | 6.15% | 33.79% | 42.28% | 34.57% | 38.17% | 30.76% |
|
Net Margin
|
11.46% | 9.38% | 10.02% | 9.34% | 6.86% | 9.23% | 3.75% | 9.15% | 7.23% | 7.99% | 5.53% | 7.40% | 8.72% | 4.39% | 4.77% | 6.38% | 12.86% | 3.54% | 11.01% | -17.39% | 10.03% | -275.61% | -352.94% | -83.01% | 14.19% | 13.57% | 10.62% | 24.77% | 17.96% | 14.11% | 16.33% | 16.80% | 15.90% | 810.23% | 21.76% | 3.02% | 19.09% | 20.99% | 21.59% | -81.90% | 727.83% | 749.05% | 678.55% | 558.71% | 375.40% | 475.90% | 585.93% | 582.77% | 970.09% | 1,092.41% | 1,070.24% | 861.27% | 1,033.77% | 929.06% | 923.16% | 24.62% | 33.83% | 23.27% | 22.72% |
|
FCF Margin
|
71.53% | 27.05% | 56.53% | -16.04% | 25.28% | -12.92% | 33.63% | -9.09% | 7.61% | -6.13% | -11.62% | -5.23% | -1.34% | 28.21% | 33.86% | -22.80% | -32.76% | 39.93% | 64.81% | -13.12% | -10.17% | | -1,579.41% | -13.35% | -7.76% | -9.75% | -2.98% | 12.18% | 49.40% | 49.23% | 37.75% | 18.42% | 12.55% | 12.56% | 6.71% | 17.05% | -4.37% | 35.07% | 17.38% | 36.01% | 16.32% | 23.03% | 32.76% | 20.35% | 21.67% | 14.60% | 21.30% | 29.79% | 36.77% | 54.57% | 55.88% | -8.44% | 40.39% | 65.71% | 64.21% | 30.77% | 44.43% | 55.08% | 55.16% |
|
Inventory Average
|
| | | | 0.01B | 0.05B | 0.12B | 0.12B | 0.10B | 0.10B | 0.13B | 0.15B | 0.15B | 0.16B | 0.20B | 0.16B | 0.10B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.14B | 0.15B | 0.13B | 0.11B | 0.12B | 0.14B | 0.13B | 0.19B | 0.26B | 0.21B | 0.13B | 0.09B | 0.09B | 0.10B | | | | 0.17B | 0.16B | 0.18B | 0.24B | 0.27B | 0.24B | 0.20B | 0.22B | 0.20B | 0.16B | 0.12B | 0.18B | 0.25B | 0.23B | 0.22B | 0.23B | 0.23B | 0.20B | 0.19B | 0.21B |
|
Assets Average
|
| | | | 3.35B | 5.72B | 8.14B | 8.24B | 8.14B | 8.27B | 8.67B | | | 9.45B | 10.05B | 10.07B | 9.71B | 9.69B | 9.73B | 9.62B | 11.56B | 13.80B | 14.38B | 12.93B | 8.00B | 4.50B | 10.26B | 18.19B | 23.03B | 25.91B | 26.01B | 23.17B | 20.33B | 20.54B | 21.01B | 23.27B | 22.62B | 20.12B | 22.82B | 24.80B | 24.42B | 25.15B | 25.38B | 25.08B | 24.86B | 24.81B | 24.62B | 23.79B | 23.08B | 22.95B | 23.02B | 23.53B | 24.31B | 25.35B | 26.00B | 25.85B | 25.32B | 25.23B | 25.66B |
|
Equity Average
|
| | | | 0.96B | 2.61B | 4.26B | 4.26B | 4.45B | 4.66B | 4.82B | 5.06B | 5.39B | 5.67B | 5.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Invested Capital
|
| | | 1.97B | 2.30B | 6.02B | 6.08B | 6.20B | 6.25B | 6.14B | 6.34B | 6.58B | | 7.67B | | 2.17B | 2.33B | 2.56B | 2.57B | 2.38B | | 3.47B | 3.67B | 9.86B | | 1.08B | | 16.77B | 7.51B | | | 16.62B | 5.33B | 5.58B | 6.05B | 20.42B | | | 8.06B | 19.81B | 8.00B | 8.46B | 7.65B | 19.79B | 7.55B | 7.11B | 6.88B | 18.96B | 6.55B | 6.97B | 6.96B | 18.89B | 7.46B | 8.12B | 8.20B | 8.63B | 7.61B | 8.19B | 7.81B |
|
Asset Utilization Ratio
|
| | | | 0.53 | 0.37 | 0.32 | 0.42 | 0.52 | 0.54 | 0.58 | | | 0.63 | 0.61 | 0.60 | 0.54 | 0.50 | 0.43 | 0.40 | 0.34 | 0.20 | 0.13 | 0.15 | 0.29 | 0.72 | 0.42 | 0.26 | 0.20 | 0.20 | 0.22 | 0.25 | 0.28 | 0.28 | 0.26 | 0.23 | 0.23 | 0.24 | 0.20 | 0.18 | 0.20 | 0.22 | 0.24 | 0.27 | 0.33 | 0.37 | 0.39 | 0.40 | 0.34 | 0.28 | 0.23 | 0.20 | 0.19 | 0.19 | 0.20 | 0.21 | 0.23 | 0.23 | 0.22 |
|
Interest Coverage Ratio
|
4.86 | 3.42 | 2.35 | 2.96 | 3.22 | 5.03 | 2.25 | 3.97 | 3.37 | 6.00 | 4.20 | 3.47 | 3.93 | 3.56 | 4.48 | -12.67 | 13.85 | 5.16 | 15.50 | -18.14 | 4.48 | 4.85 | 5.94 | -26.01 | 10.63 | 6.24 | 2.53 | | 8.54 | 4.49 | 7.57 | 10.20 | 6.47 | 7.08 | 7.16 | 3.95 | 2.65 | 4.25 | 6.16 | -28.09 | 5.07 | 4.45 | 6.42 | 2.24 | 5.37 | 5.15 | 13.44 | 3.92 | 5.28 | 5.19 | 4.40 | 8.03 | 5.90 | 0.81 | 4.18 | 5.56 | 5.26 | 4.53 | 3.60 |
|
Debt to Equity
|
| | | 1.35 | 1.70 | 0.55 | 0.57 | 0.60 | 0.48 | 0.44 | 0.40 | 0.39 | | 0.42 | | | | | | | | | | 0.48 | | | | 0.54 | | | | 0.52 | | | | 0.60 | | | | 0.73 | | | | 0.74 | | | | 0.64 | | | | 0.63 | | | | | | | |
|
Debt Ratio
|
| | | 0.39 | 0.49 | 0.29 | 0.30 | 0.31 | 0.28 | 0.24 | 0.23 | | | 0.24 | | 0.25 | 0.28 | 0.29 | 0.28 | 0.26 | | 0.26 | 0.26 | 0.27 | | 0.51 | | 0.29 | 0.29 | | | 0.28 | 0.26 | 0.27 | 0.28 | 0.31 | | | 0.32 | 0.35 | 0.32 | 0.34 | 0.31 | 0.34 | 0.30 | 0.29 | 0.28 | 0.32 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.59 | 0.31 | 0.32 | 0.30 |
|
Equity Ratio
|
| | | 0.29 | 0.29 | 0.53 | 0.52 | 0.52 | 0.58 | 0.55 | 0.56 | | 0.62 | 0.58 | 0.59 | | | | | | | | | 0.55 | | | | 0.54 | | | | 0.54 | | | | 0.51 | | | | 0.48 | | | | 0.45 | | | | 0.50 | | | | 0.48 | | | | | | | |
|
Times Interest Earned
|
4.86 | 3.42 | 2.35 | 2.96 | 3.22 | 5.03 | 2.25 | 3.97 | 3.37 | 6.00 | 4.20 | 3.47 | 3.93 | 3.56 | 4.48 | -12.67 | 13.85 | 5.16 | 15.50 | -18.14 | 4.48 | 4.85 | 5.94 | -26.01 | 10.63 | 6.24 | 2.53 | | 8.54 | 4.49 | 7.57 | 10.20 | 6.47 | 7.08 | 7.16 | 3.95 | 2.65 | 4.25 | 6.16 | -28.09 | 5.07 | 4.45 | 6.42 | 2.24 | 5.37 | 5.15 | 13.44 | 3.92 | 5.28 | 5.19 | 4.40 | 8.03 | 5.90 | 0.81 | 4.18 | 5.56 | 5.26 | 4.53 | 3.60 |
|
FCF Payout Ratio
|
-0.23 | -0.47 | -0.38 | | -0.55 | 0.88 | -0.43 | | | | | | | | | | | | | | | | | | | | | | 0.33 | -0.36 | -0.41 | 6.82 | -1.27 | -1.44 | -3.02 | 7.72 | | | -1.48 | 4.18 | -1.16 | -0.87 | -0.54 | 4.85 | | | | | | | | | | -0.01 | 0.00 | 0.04 | | | |
|
Enterprise Value
|
| | | -0.01B | -0.01B | -0.04B | -0.08B | -0.08B | -0.10B | -0.08B | -0.11B | -0.41B | -0.29B | -0.25B | -0.30B | -0.11B | -0.09B | -0.33B | -0.29B | -0.04B | -0.04B | -0.07B | -0.08B | -0.03B | -0.14B | -0.07B | -0.32B | -0.26B | -0.41B | -0.39B | -0.39B | -0.16B | -0.39B | -0.40B | -0.42B | -0.13B | -0.41B | -0.40B | -0.44B | -0.08B | -0.50B | -0.53B | -0.53B | -0.05B | -0.53B | -0.51B | -0.24B | -0.14B | -0.12B | -0.15B | -0.12B | -0.15B | -0.17B | -1.31B | -0.28B | -0.18B | -0.17B | -0.23B | -0.23B |
|
Return on Sales
|
0.11% | 0.12% | 0.14% | 0.09% | 0.08% | 0.11% | 0.04% | 0.08% | 0.09% | 0.10% | 0.08% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.13% | 0.08% | 0.13% | -0.32% | -0.03% | -3.37% | -5.09% | -0.83% | -0.20% | 0.18% | 0.12% | 0.25% | 0.26% | 0.19% | 0.20% | 0.07% | 0.18% | 0.23% | 0.25% | 0.17% | 0.27% | 0.28% | 0.26% | -0.95% | 0.24% | 0.20% | 0.43% | 0.06% | 0.13% | 0.15% | 0.66% | 0.16% | 0.23% | 0.26% | 0.24% | 0.44% | 0.29% | 0.26% | 0.21% | 0.35% | 0.34% | 0.23% | 0.16% |
|
Return on Capital Employed
|
| | | | | | 0.04% | 0.05% | 0.07% | 0.07% | 0.08% | | | 0.08% | 0.08% | 0.07% | 0.06% | | | | | 0.01% | | -0.01% | 0.00% | 0.00% | | 0.06% | | | | 0.07% | | | | 0.06% | | | | -0.01% | | | | 0.07% | | | | 0.13% | | | | 0.09% | | 0.07% | 0.06% | 0.07% | | | |
|
Return on Invested Capital
|
| | | | | | | | 0.08% | 0.08% | 0.09% | 0.09% | | | | | 0.14% | 0.07% | 0.05% | 0.00% | 0.00% | 0.01% | 0.03% | -0.02% | 0.00% | 0.00% | -0.02% | | 0.08% | 0.14% | 0.18% | 0.10% | 0.07% | 0.10% | 0.08% | 0.07% | | | 0.09% | -0.01% | -0.01% | 0.00% | -0.05% | 0.08% | 0.09% | 0.07% | 0.10% | 0.12% | 0.11% | 0.09% | 0.05% | | 0.07% | 0.07% | 0.06% | | 0.07% | 0.08% | 0.06% |
|
Return on Assets
|
| | | | 0.06% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | | | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | -0.01% | 0.00% | 0.00% | -0.04% | -0.06% | -0.10% | -0.05% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | -0.01% | -0.01% | -0.01% | 0.01% | 0.06% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% |
|
Return on Equity
|
| | | | 0.19% | 0.08% | 0.05% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |