|
Gross Margin
|
69.13% | 67.50% | 67.64% | 66.04% | 71.48% | 70.33% | 65.13% | 65.09% | 65.92% | 66.42% | 61.35% | 60.39% | 62.43% | 60.31% | 66.20% | 50.03% | 63.56% | 66.74% | 62.04% | 59.85% | 66.62% | 66.40% | 73.94% | 59.98% | 50.68% | 64.81% | 64.37% | 53.85% | 49.42% | 55.91% | 62.93% | 64.04% | 64.46% | 62.24% | 70.69% | 54.44% | 60.45% | 57.82% | 63.23% | 47.36% | 47.97% | 50.75% | 50.23% | 47.50% | 54.32% | 52.77% | 53.09% | 51.85% | 50.47% | 50.47% | 48.86% | 52.61% | 46.36% | 55.24% | 58.29% | 59.81% | 56.89% | 53.95% | 46.69% | 44.70% | 55.02% | 53.94% | 54.84% | 43.72% | 55.77% | 51.51% | 57.74% | 52.94% |
|
EBT Margin
|
10.46% | 16.19% | 14.13% | 10.20% | 12.83% | 16.21% | 10.48% | 8.89% | 9.06% | 14.71% | 6.53% | 4.67% | 9.34% | 9.07% | 11.67% | -1.64% | 9.69% | 12.84% | 3.35% | 2.89% | 8.25% | 9.49% | 18.81% | 3.95% | -1.51% | 12.24% | 8.29% | 0.65% | -1.94% | 5.33% | 9.58% | 18.16% | 16.12% | 12.80% | 15.78% | 5.51% | 12.23% | -37.15% | 13.28% | -235.67% | 1.30% | -93.03% | -52.91% | -107.13% | 7.85% | -31.52% | -0.47% | 3.62% | 0.53% | 7.06% | 0.68% | 6.06% | 4.73% | 0.63% | 6.71% | -3.58% | 3.61% | 1.42% | -1.10% | 7.00% | 13.21% | 10.12% | 7.96% | 6.92% | 11.25% | 9.65% | 10.08% | 8.10% |
|
EBIT Margin
|
14.95% | 20.57% | 18.76% | 14.78% | 17.81% | 21.53% | 14.38% | 13.59% | 13.46% | 18.97% | 10.57% | 9.38% | 13.40% | 13.00% | 15.44% | 3.26% | 13.67% | 16.84% | 6.97% | 8.38% | 12.44% | 13.11% | 21.56% | 8.89% | 1.82% | 16.29% | 11.98% | 4.92% | 2.39% | 9.62% | 13.31% | 20.03% | 20.31% | 17.29% | 19.61% | 10.17% | 14.77% | -34.60% | 15.89% | -233.12% | 4.71% | -92.32% | -51.90% | -91.57% | 15.21% | 6.22% | 8.15% | 8.85% | 6.45% | 12.16% | 5.56% | 12.22% | 9.24% | 8.69% | 13.46% | 2.42% | 10.13% | 9.57% | 6.81% | 17.09% | 21.77% | 18.94% | 17.32% | 15.38% | 20.39% | 18.58% | 19.34% | 17.99% |
|
EBITDA Margin
|
14.95% | 20.57% | 18.76% | 14.78% | 17.81% | 21.53% | 14.38% | 13.59% | 13.46% | 18.97% | 10.57% | 9.38% | 13.40% | 13.00% | 15.44% | 3.26% | 13.67% | 16.84% | 6.97% | 8.38% | 12.44% | 13.11% | 21.56% | 8.89% | 1.82% | 16.29% | 11.98% | 4.92% | 2.39% | 9.62% | 13.31% | 20.03% | 20.31% | 17.29% | 19.61% | 10.17% | 14.77% | -34.60% | 15.89% | -233.12% | 4.71% | -92.32% | -51.90% | -91.57% | 15.21% | 6.22% | 8.15% | 8.85% | 6.45% | 12.16% | 5.56% | 12.22% | 9.24% | 8.69% | 13.46% | 2.42% | 10.13% | 9.57% | 6.81% | 17.09% | 21.77% | 18.94% | 17.32% | 15.38% | 20.39% | 18.58% | 19.34% | 17.99% |
|
Operating Margin
|
14.95% | 20.57% | 18.76% | 14.78% | 17.81% | 21.53% | 14.38% | 13.59% | 13.46% | 18.97% | 10.57% | 9.38% | 13.40% | 13.00% | 15.44% | 3.26% | 13.67% | 16.84% | 6.97% | 8.38% | 12.44% | 13.11% | 21.56% | 8.89% | 1.82% | 16.29% | 11.98% | 4.92% | 2.39% | 9.62% | 13.31% | 20.03% | 20.31% | 17.29% | 19.61% | 10.17% | 14.77% | -34.60% | 15.89% | -233.12% | 4.71% | -92.32% | -51.90% | -91.57% | 15.21% | 6.22% | 8.15% | 8.85% | 6.45% | 12.16% | 5.56% | 12.22% | 9.24% | 8.69% | 13.46% | 2.42% | 10.13% | 9.57% | 6.81% | 17.09% | 21.77% | 18.94% | 17.32% | 15.38% | 20.39% | 18.58% | 19.34% | 17.99% |
|
Net Margin
|
7.02% | 12.15% | 10.82% | 7.71% | 7.51% | 10.37% | 7.46% | 6.90% | 5.53% | 9.83% | 5.18% | 2.18% | 6.40% | 6.54% | 9.08% | -0.34% | 6.51% | 8.69% | 3.86% | 2.16% | 5.83% | 6.76% | 16.42% | 3.04% | 0.80% | 9.53% | 6.75% | 3.22% | 2.69% | 4.94% | 8.07% | 14.68% | 13.50% | 9.55% | 12.18% | 2.78% | 10.90% | -23.24% | 12.87% | -168.13% | 3.39% | -64.75% | -36.53% | -76.26% | 8.62% | -43.50% | 1.70% | 4.21% | 2.54% | 7.61% | -19.96% | 9.00% | 8.19% | 6.96% | 8.45% | 9.55% | 9.16% | 7.67% | 5.91% | 13.84% | 12.49% | 8.69% | 9.70% | 9.76% | 10.15% | 8.83% | 13.17% | 9.44% |
|
FCF Margin
|
-5.51% | -4.20% | 3.34% | -19.89% | -13.24% | 1.45% | -1.74% | -3.37% | 3.98% | -3.66% | 6.63% | -14.76% | -4.48% | 3.28% | 3.42% | 4.36% | -10.35% | -18.06% | 0.34% | -18.42% | -10.95% | -15.54% | 8.77% | -12.44% | -2.85% | -10.43% | -3.71% | -16.15% | -3.55% | -16.67% | -0.19% | -9.65% | 8.39% | -1.79% | 11.45% | -11.29% | 1.04% | -4.39% | -4.84% | -34.39% | 25.43% | -17.07% | -10.65% | -28.93% | -0.84% | -1.59% | -503.61% | -44.78% | -12.30% | -34.71% | -18.76% | -38.35% | -11.19% | -43.98% | -33.35% | -21.68% | -17.76% | -21.12% | -10.38% | -32.17% | -6.43% | -26.51% | 8.85% | -13.51% | 3.56% | -34.05% | -1.28% | -17.58% |
|
Inventory Average
|
0.20B | 0.14B | 0.12B | 0.13B | 0.09B | 0.10B | 0.17B | 0.17B | 0.12B | 0.11B | 0.17B | 0.18B | 0.13B | 0.11B | 0.14B | 0.15B | 0.10B | 0.11B | 0.17B | 0.16B | 0.11B | 0.11B | 0.17B | 0.18B | 0.14B | 0.12B | 0.14B | 0.14B | 0.12B | 0.12B | 0.13B | 0.13B | 0.11B | 0.11B | 0.14B | 0.13B | 0.10B | 0.09B | 0.11B | 0.11B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.06B | 0.03B | 0.05B | 0.05B | 0.04B | 0.05B | 0.08B | 0.09B | 0.06B | 0.04B | 0.06B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Assets Average
|
41.10B | 41.77B | 42.37B | 42.75B | 43.24B | 43.88B | 44.74B | 45.64B | 46.14B | 46.79B | 47.42B | 48.63B | 49.97B | 50.15B | 50.49B | 51.66B | 52.76B | 53.69B | 54.77B | 55.41B | 55.80B | 56.51B | 57.45B | 59.01B | 60.34B | 61.09B | 61.81B | 62.61B | 63.94B | 65.29B | 66.25B | 67.58B | 68.88B | 69.61B | 70.79B | 69.77B | 68.08B | 69.02B | 70.64B | 74.19B | 79.64B | 83.34B | 85.05B | 85.45B | 85.94B | 97.96B | 102.41B | 96.72B | 98.21B | 99.53B | 102.03B | 103.44B | 103.63B | 108.74B | 115.28B | 117.83B | 119.13B | 120.16B | 121.86B | 124.35B | 126.67B | 129.22B | 131.55B | 132.99B | 134.55B | 135.91B | 137.32B | 139.93B |
|
Equity Average
|
9.75B | 10.03B | 10.31B | 10.50B | 10.60B | 10.87B | 11.20B | 11.40B | 11.60B | 11.85B | 12.13B | 12.28B | 12.58B | 12.93B | 13.22B | 13.36B | 13.57B | 13.97B | 14.19B | 14.43B | 14.76B | 15.11B | 15.66B | 16.02B | 15.98B | 16.11B | 16.55B | 16.82B | 16.85B | 16.93B | 17.30B | 17.90B | 9.08B | -0.03B | -0.03B | 9.72B | 19.73B | 19.52B | 19.38B | 16.30B | 13.02B | 11.86B | 9.79B | 7.19B | 5.57B | 4.78B | 12.43B | 21.16B | 21.32B | 21.59B | 21.26B | 20.98B | 21.43B | 21.83B | 22.25B | 22.78B | 23.33B | 26.71B | 27.11B | 24.84B | 25.64B | 26.24B | 26.80B | 28.74B | 30.67B | 31.19B | 31.83B | 32.51B |
|
Invested Capital
|
9.86B | 10.94B | 10.91B | 20.41B | 11.87B | 12.18B | 22.50B | 22.85B | 22.19B | 23.14B | 24.01B | 24.90B | 25.22B | 26.23B | 27.54B | 27.27B | 27.58B | 27.20B | 27.01B | 28.04B | 28.99B | 29.68B | 31.02B | 31.85B | 32.28B | 31.99B | 32.68B | 33.25B | 34.69B | 35.35B | 36.05B | 18.54B | 18.38B | 18.56B | 18.65B | 38.60B | 37.71B | 35.76B | 37.19B | 30.35B | 30.65B | 28.12B | 26.52B | 27.56B | 5.76B | 25.23B | 57.38B | 58.54B | 54.58B | 54.69B | 53.97B | 59.45B | 26.20B | 24.15B | 24.28B | 70.82B | 27.31B | 33.59B | 27.98B | 76.27B | 28.80B | 31.48B | 29.21B | 83.97B | 33.07B | 33.57B | 34.37B | 90.18B |
|
Asset Utilization Ratio
|
0.35 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.23 | 0.21 | 0.20 | 0.19 | 0.20 | 0.20 | 0.18 | 0.18 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
|
Interest Coverage Ratio
|
2.83 | 3.69 | 3.49 | 3.04 | 3.68 | 3.98 | 3.02 | 2.83 | 2.73 | 4.02 | 2.32 | 2.07 | 2.80 | 2.65 | 3.45 | 0.71 | 2.85 | 3.59 | 1.63 | 1.82 | 2.62 | 2.76 | 6.12 | 2.05 | 0.38 | 3.58 | 2.81 | 1.04 | 0.47 | 1.94 | 3.03 | 4.54 | 3.98 | 3.27 | 4.03 | 1.85 | 2.72 | -6.48 | 3.00 | -37.97 | 1.83 | -60.67 | -44.23 | -6.04 | 2.58 | 1.42 | 1.02 | 1.01 | 0.75 | 1.59 | 0.76 | 1.62 | 1.28 | 1.08 | 1.38 | 0.23 | 1.04 | 0.79 | 0.59 | 1.23 | 1.78 | 1.40 | 1.29 | 1.40 | 1.66 | 1.38 | 1.57 | 1.67 |
|
Debt to Equity
|
1.03 | 1.05 | 0.99 | 1.06 | 1.05 | 1.01 | 1.05 | 1.02 | 0.99 | 1.05 | 1.04 | 1.09 | 1.03 | 1.01 | 0.99 | 0.98 | 0.93 | 0.94 | 0.93 | 0.95 | 1.00 | 1.01 | 0.93 | 0.98 | 1.00 | 1.02 | 0.98 | 1.01 | 1.02 | 1.06 | 1.00 | 0.97 | -703.04 | -711.84 | -699.52 | 0.96 | 0.92 | 1.00 | 0.97 | 3.15 | | | | | | 9.31 | 1.84 | 1.92 | 1.84 | 1.86 | 1.95 | 2.01 | 2.02 | 2.10 | 2.21 | 2.17 | 2.21 | 1.81 | 2.21 | 2.17 | 2.16 | 2.17 | 2.10 | 1.83 | 1.85 | 1.83 | 1.81 | 1.83 |
|
Debt Ratio
|
0.25 | 0.25 | 0.24 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.25 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.24 | 0.27 | 0.27 | 0.27 | 0.27 | 0.53 | | | | | | 0.32 | 0.41 | 0.42 | 0.40 | 0.40 | 0.39 | 0.41 | 0.42 | 0.41 | 0.42 | 0.42 | 0.44 | 0.45 | 0.44 | 0.44 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 |
|
Equity Ratio
|
0.24 | 0.24 | 0.24 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.28 | 0.27 | 0.26 | 0.26 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.00 | 0.00 | 0.00 | 0.29 | 0.29 | 0.27 | 0.28 | 0.17 | 0.16 | 0.13 | 0.10 | 0.06 | 0.07 | 0.03 | 0.22 | 0.22 | 0.22 | 0.22 | 0.20 | 0.21 | 0.21 | 0.19 | 0.19 | 0.19 | 0.20 | 0.25 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
|
Times Interest Earned
|
2.83 | 3.69 | 3.49 | 3.04 | 3.68 | 3.98 | 3.02 | 2.83 | 2.73 | 4.02 | 2.32 | 2.07 | 2.80 | 2.65 | 3.45 | 0.71 | 2.85 | 3.59 | 1.63 | 1.82 | 2.62 | 2.76 | 6.12 | 2.05 | 0.38 | 3.58 | 2.81 | 1.04 | 0.47 | 1.94 | 3.03 | 4.54 | 3.98 | 3.27 | 4.03 | 1.85 | 2.72 | -6.48 | 3.00 | -37.97 | 1.83 | -60.67 | -44.23 | -6.04 | 2.58 | 1.42 | 1.02 | 1.01 | 0.75 | 1.59 | 0.76 | 1.62 | 1.28 | 1.08 | 1.38 | 0.23 | 1.04 | 0.79 | 0.59 | 1.23 | 1.78 | 1.40 | 1.29 | 1.40 | 1.66 | 1.38 | 1.57 | 1.67 |
|
FCF Payout Ratio
|
-0.73 | -1.16 | 1.44 | -0.18 | -0.34 | 3.79 | -2.93 | -1.39 | 1.22 | -1.30 | 0.69 | -0.32 | -1.12 | 1.58 | 1.38 | 1.14 | -0.50 | -0.29 | 14.07 | -0.27 | -0.47 | -0.34 | 0.48 | -0.39 | -1.90 | -0.48 | -1.27 | -0.32 | -1.55 | -0.32 | -26.44 | -0.53 | 0.68 | -3.22 | 0.51 | -0.58 | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | -0.06 | -0.01 | 0.04 | -0.06 | 0.26 | -0.03 | -0.69 | -0.09 |
|
Enterprise Value
|
-0.27B | -0.09B | -0.45B | -0.28B | -0.01B | -0.01B | -0.10B | -0.04B | 0.01B | -0.10B | -0.03B | -0.26B | -0.01B | -0.04B | -0.04B | -0.15B | -0.03B | -0.03B | -0.03B | -0.04B | 0.14B | 0.12B | 0.11B | 0.10B | 0.11B | 0.00B | 0.10B | 0.19B | 0.11B | 0.06B | 0.18B | 0.07B | 0.09B | 0.07B | 0.06B | -0.20B | 0.11B | -0.27B | -0.18B | -1.42B | -2.71B | -3.21B | -2.72B | -1.32B | -1.71B | -0.72B | -0.21B | -0.23B | 0.02B | -0.06B | -0.17B | -0.04B | 0.01B | 0.01B | -0.01B | -0.48B | -0.78B | -0.55B | -0.34B | -0.38B | -0.41B | -1.06B | -0.64B | -0.69B | -1.77B | -0.24B | -0.15B | -0.46B |
|
Return on Sales
|
0.07% | 0.12% | 0.10% | 0.42% | 0.08% | 0.10% | 0.07% | 0.07% | 0.06% | 0.10% | 0.05% | 0.02% | 0.03% | 0.03% | 0.03% | 0.00% | 0.07% | 0.09% | 0.04% | 0.02% | 0.06% | 0.07% | 0.16% | 0.03% | 0.01% | 0.10% | 0.07% | 0.05% | 0.03% | 0.05% | 0.08% | 0.15% | 0.14% | 0.10% | 0.12% | 0.03% | 0.11% | -0.23% | 0.13% | -1.68% | 0.03% | -0.65% | -0.36% | -0.76% | 0.09% | -0.43% | 0.02% | 0.04% | 0.03% | 0.08% | -0.20% | 0.09% | 0.08% | 0.07% | 0.09% | 0.10% | 0.09% | 0.08% | 0.06% | 0.14% | 0.13% | 0.09% | 0.10% | 0.10% | 0.11% | 0.09% | 0.14% | 0.10% |
|
Return on Capital Employed
|
0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | | 0.04% | 0.04% | 0.03% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.01% | 0.00% | -0.30% | -0.14% | -0.16% | -0.19% | -0.13% | -0.12% | -0.11% | -0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
0.17% | 0.17% | 0.16% | 0.21% | 0.21% | 0.27% | 0.19% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.13% | 0.14% | 0.15% | 0.08% | 0.05% | -0.01% | 0.00% | -0.19% | -0.22% | -0.29% | -0.39% | -0.26% | -0.40% | -0.30% | -0.06% | 0.04% | 0.03% | 0.05% | -0.02% | 0.00% | 0.01% | 0.03% | 0.17% | 0.15% | 0.18% | 0.27% | 2.38% | 0.17% | 0.12% | 0.19% | 0.18% | 0.09% | 0.08% | 0.15% | 0.16% | 0.09% |
|
Return on Assets
|
0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.05% | 0.05% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.00% | 0.00% | -0.09% | -0.09% | -0.10% | -0.13% | -0.09% | -0.09% | -0.07% | -0.05% | -0.01% | -0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
0.12% | 0.13% | 0.13% | 0.23% | 0.23% | 0.22% | 0.21% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.04% | 0.03% | 0.02% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.09% | 0.09% | 0.08% | 0.09% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.08% | 0.21% | -83.04% | -89.52% | 0.17% | 0.08% | 0.01% | 0.01% | -0.42% | -0.55% | -0.73% | -1.11% | -1.06% | -1.33% | -1.43% | -0.41% | -0.06% | -0.07% | 0.04% | -0.02% | 0.00% | 0.01% | 0.01% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% |