|
Gross Margin
|
54.69% | 53.92% | 53.24% | 52.67% | 52.36% | 54.43% | 54.83% | 53.96% | 54.37% | 52.68% | 51.93% | 51.73% | 52.62% | 51.91% | 52.96% | 51.62% | 53.63% | 53.01% | 53.01% | 52.46% | 54.47% | 53.96% | 53.57% | 51.28% | 54.96% | 54.46% | 54.14% | 54.33% | 56.58% | 55.63% | 54.55% | 54.10% | 56.10% | 55.07% | 54.63% | 53.50% | 54.98% | 54.86% | 54.34% | 54.23% | 55.85% | 54.99% | 55.24% | 54.72% | 55.86% | 55.55% | 54.92% | 53.57% | 54.99% | 53.79% | 53.47% | 51.96% | 54.12% | 53.45% | 53.08% | 52.06% | 55.24% | 54.66% | 54.48% | 52.97% | 54.81% | 55.92% | 55.42% | 52.56% | 55.77% | 54.66% | 53.57% | 53.23% |
|
EBT Margin
|
18.33% | 21.11% | 20.83% | 15.19% | 14.96% | 15.54% | 17.14% | 10.31% | 13.09% | 15.30% | 15.34% | 9.92% | 12.45% | 13.18% | 15.73% | 9.87% | 11.69% | 15.94% | 15.24% | 10.76% | 12.80% | 16.01% | 15.42% | 8.93% | 13.10% | 16.94% | 7.31% | 10.50% | 11.69% | 17.74% | 16.25% | 9.38% | 14.28% | 17.66% | 17.09% | 11.94% | 13.19% | 18.02% | 16.36% | 9.91% | 14.50% | 15.61% | 15.53% | 10.70% | 12.33% | 13.60% | 15.66% | 10.50% | 14.67% | 15.68% | 15.08% | 6.29% | 31.86% | 9.09% | 14.56% | 1.81% | 13.95% | 15.76% | 16.53% | 5.50% | 14.10% | 17.20% | 15.84% | 6.51% | 13.07% | 6.91% | 13.92% | 10.22% |
|
EBIT Margin
|
19.22% | 20.68% | 20.14% | 15.30% | 8.97% | 16.63% | 18.05% | 12.29% | 14.46% | 16.37% | 16.53% | 11.15% | 13.86% | 14.44% | 16.81% | 11.09% | 13.18% | 17.07% | 16.44% | 11.92% | 14.32% | 17.14% | 16.54% | 10.18% | 14.71% | 18.21% | 8.67% | 12.05% | 13.65% | 19.25% | 17.60% | 12.30% | 15.46% | 18.58% | 18.00% | 13.16% | 14.38% | 18.82% | 17.25% | 12.45% | 15.59% | 16.59% | 16.61% | 13.08% | 13.86% | 14.54% | 16.64% | 12.59% | 15.60% | 16.28% | 15.65% | 10.15% | 32.51% | 10.27% | 15.26% | 2.91% | 14.73% | 16.39% | 17.12% | 6.04% | 14.89% | 17.99% | 16.60% | 8.10% | 14.41% | 7.87% | 14.91% | 12.12% |
|
EBITDA Margin
|
19.22% | 20.68% | 20.14% | 15.30% | 8.97% | 16.63% | 18.05% | 12.29% | 14.46% | 16.37% | 16.53% | 11.15% | 13.86% | 14.44% | 16.81% | 11.09% | 13.18% | 17.07% | 16.44% | 11.92% | 14.32% | 17.14% | 16.54% | 10.18% | 14.71% | 18.21% | 8.67% | 12.05% | 13.65% | 19.25% | 17.60% | 12.30% | 15.46% | 18.58% | 18.00% | 13.16% | 14.38% | 18.82% | 17.25% | 12.45% | 15.59% | 16.59% | 16.61% | 13.08% | 13.86% | 14.54% | 16.64% | 12.59% | 15.60% | 16.28% | 15.65% | 10.15% | 32.51% | 10.27% | 15.26% | 2.91% | 14.73% | 16.39% | 17.12% | 6.04% | 14.89% | 17.99% | 16.60% | 8.10% | 14.41% | 7.87% | 14.91% | 12.12% |
|
Operating Margin
|
19.22% | 20.68% | 20.14% | 15.30% | 8.97% | 16.63% | 18.05% | 12.29% | 14.46% | 16.37% | 16.53% | 11.15% | 13.86% | 14.44% | 16.81% | 11.09% | 13.18% | 17.07% | 16.44% | 11.92% | 14.32% | 17.14% | 16.54% | 10.18% | 14.71% | 18.21% | 8.67% | 12.05% | 13.65% | 19.25% | 17.60% | 12.30% | 15.46% | 18.58% | 18.00% | 13.16% | 14.38% | 18.82% | 17.25% | 12.45% | 15.59% | 16.59% | 16.61% | 13.08% | 13.86% | 14.54% | 16.64% | 12.59% | 15.60% | 16.28% | 15.65% | 10.15% | 32.51% | 10.27% | 15.26% | 2.91% | 14.73% | 16.39% | 17.12% | 6.04% | 14.89% | 17.99% | 16.60% | 8.10% | 14.41% | 7.87% | 14.91% | 12.12% |
|
Net Margin
|
13.81% | 15.75% | 15.64% | 10.81% | 15.31% | 10.90% | 12.44% | 7.50% | 9.58% | 11.20% | 11.44% | 6.96% | 9.12% | 9.04% | 11.49% | 8.35% | 8.62% | 12.05% | 11.37% | 8.72% | 9.72% | 11.76% | 11.72% | 6.65% | 10.08% | 12.52% | 3.32% | 9.32% | 7.97% | 13.08% | 12.50% | 7.26% | 11.03% | 13.48% | 13.28% | -3.56% | 10.77% | 11.37% | 15.22% | 35.17% | 11.04% | 12.42% | 12.28% | 8.61% | 9.73% | 10.40% | 12.75% | 8.28% | 11.63% | 12.34% | 11.11% | 5.31% | 26.38% | 7.15% | 12.40% | 1.91% | 10.89% | 12.41% | 13.29% | 4.75% | 11.25% | 13.75% | 12.63% | 5.52% | 10.29% | 5.63% | 10.94% | 8.71% |
|
FCF Margin
|
-6.83% | 12.47% | 22.64% | 10.55% | -0.35% | 10.18% | 17.04% | 5.93% | -0.44% | 6.98% | 15.64% | 8.60% | -8.09% | 8.21% | 20.20% | 10.30% | 3.17% | 10.14% | 18.10% | 8.59% | -1.38% | 11.39% | 19.76% | 12.50% | | 12.11% | 20.72% | 15.03% | -0.71% | 14.76% | 19.16% | 12.12% | -4.23% | 11.99% | 19.95% | 12.54% | -13.22% | 11.21% | 18.27% | 15.26% | -6.11% | 6.13% | 16.77% | 11.21% | -8.88% | 9.45% | 20.87% | 10.35% | -8.03% | 11.58% | 16.46% | 10.43% | -4.30% | 5.33% | 15.33% | 6.62% | -5.45% | 6.63% | 19.56% | 10.17% | -9.07% | 5.64% | 16.11% | 13.75% | -8.80% | 4.69% | 14.54% | 16.03% |
|
Inventory Average
|
| | | 2.67B | 2.95B | 3.41B | 3.44B | 3.37B | 3.60B | 4.18B | 4.37B | 4.02B | 4.02B | 4.24B | 4.09B | 3.74B | 3.75B | 4.03B | 3.93B | 3.57B | 3.58B | 3.97B | 3.99B | 3.46B | 3.30B | 3.70B | 3.53B | 2.92B | 2.97B | 3.35B | 3.30B | 2.92B | 3.00B | 3.45B | 3.43B | 3.10B | 3.14B | 3.41B | 3.32B | 3.13B | 3.34B | 3.77B | 3.83B | 3.50B | 3.47B | 3.96B | 4.22B | 4.15B | 4.36B | 4.78B | 4.68B | 4.36B | 4.55B | 5.02B | 5.15B | 5.12B | 5.46B | 5.83B | 5.76B | 5.45B | 5.45B | 5.73B | 5.77B | 5.47B | 5.48B | 6.07B | 6.29B | 5.97B |
|
Assets Average
|
| | | 39.23B | 52.00B | 64.61B | 65.89B | 67.43B | 70.62B | 74.38B | 75.53B | 74.13B | 73.64B | 73.39B | 73.20B | 74.33B | 75.00B | 76.00B | 76.73B | 77.15B | 77.49B | 78.96B | 80.45B | 75.49B | 70.07B | 70.94B | 71.08B | 69.78B | 69.84B | 71.36B | 73.30B | 73.69B | 74.06B | 75.78B | 77.70B | 79.13B | 80.85B | 80.31B | 76.18B | 75.64B | 76.56B | 75.28B | 76.26B | 78.00B | 81.80B | 87.29B | 90.78B | 92.48B | 92.07B | 91.80B | 92.82B | 92.82B | 92.67B | 93.03B | 93.78B | 93.32B | 92.61B | 94.47B | 97.93B | 100.22B | 100.27B | 99.79B | 100.02B | 99.99B | 100.60B | 103.54B | 105.95B | 106.98B |
|
Equity Average
|
21.36B | 13.24B | 15.12B | 24.82B | 27.83B | 20.89B | 20.07B | 28.66B | 30.38B | 24.02B | 24.19B | 32.16B | 31.64B | 21.77B | 21.09B | 32.37B | 32.82B | 22.63B | 22.60B | 34.42B | 34.66B | 23.25B | 23.40B | -12.95B | -16.55B | 16.23B | 15.02B | 12.80B | 11.63B | 11.80B | 12.55B | 11.98B | 11.48B | 12.14B | 13.00B | 12.25B | 11.02B | 10.60B | 10.30B | 12.50B | 14.45B | 14.17B | 14.13B | 14.55B | 14.21B | 13.07B | 13.09B | 13.57B | 13.80B | 14.73B | 15.69B | 16.07B | 17.24B | 18.50B | 18.90B | 18.20B | 17.22B | 17.50B | 18.40B | 18.80B | 18.91B | 19.39B | 19.59B | 18.89B | 18.35B | 18.54B | 19.05B | 20.05B |
|
Invested Capital
|
12.08B | 14.41B | 16.34B | 41.31B | 23.83B | 24.41B | 25.99B | 58.72B | 29.93B | 45.39B | 45.23B | 63.43B | 28.61B | 27.63B | 25.80B | 69.60B | 28.65B | 29.08B | 27.67B | 72.98B | 30.74B | 30.85B | 32.44B | -21.18B | 23.95B | 24.85B | 19.10B | 44.35B | 15.25B | 17.15B | 19.00B | 45.70B | 20.30B | 20.84B | 21.17B | 48.86B | 22.59B | 20.18B | 14.86B | 46.85B | 17.59B | 17.51B | 17.15B | 46.86B | 19.44B | 19.19B | 20.29B | 57.28B | 18.73B | 19.66B | 20.22B | 56.05B | 23.78B | 24.71B | 22.24B | 56.03B | 21.46B | 25.44B | 27.91B | 60.16B | 27.35B | 27.87B | 26.13B | 59.40B | 27.63B | 30.61B | 26.28B | 66.90B |
|
Asset Utilization Ratio
|
| | | 1.10 | 0.85 | 0.75 | 0.80 | 0.86 | 0.86 | 0.84 | 0.85 | 0.90 | 0.91 | 0.91 | 0.90 | 0.88 | 0.88 | 0.87 | 0.86 | 0.86 | 0.86 | 0.84 | 0.83 | 0.88 | 0.95 | 0.92 | 0.91 | 0.90 | 0.90 | 0.87 | 0.84 | 0.85 | 0.85 | 0.84 | 0.82 | 0.80 | 0.79 | 0.80 | 0.85 | 0.85 | 0.85 | 0.87 | 0.87 | 0.86 | 0.83 | 0.78 | 0.76 | 0.76 | 0.77 | 0.81 | 0.83 | 0.86 | 0.87 | 0.88 | 0.89 | 0.93 | 0.95 | 0.95 | 0.94 | 0.91 | 0.92 | 0.92 | 0.92 | 0.92 | 0.91 | 0.89 | 0.87 | 0.88 |
|
Interest Coverage Ratio
|
16.20 | 21.68 | 25.95 | 18.16 | 5.45 | 14.31 | 16.57 | 5.47 | 9.59 | 13.84 | 14.18 | 8.26 | 8.70 | 11.37 | 13.73 | 7.68 | 7.75 | 13.79 | 12.64 | 8.91 | 8.99 | 13.86 | 13.24 | 7.15 | 8.52 | 13.36 | 6.29 | 7.07 | 6.58 | 11.62 | 11.42 | 4.04 | 7.39 | 11.02 | 10.87 | 7.04 | 6.15 | 9.83 | 9.42 | 7.72 | 7.52 | 12.24 | 12.75 | 9.50 | 6.63 | 9.87 | 11.41 | 8.34 | 8.96 | 12.98 | 13.62 | 2.26 | 21.95 | 8.80 | 17.65 | 2.99 | 13.15 | 18.20 | 19.98 | 7.76 | 13.45 | 17.30 | 17.68 | 8.52 | 9.78 | 6.88 | 13.52 | 10.68 |
|
Debt to Equity
|
| | 0.50 | 0.23 | 1.00 | 1.21 | 1.20 | 0.67 | 1.15 | 1.12 | 1.12 | 0.66 | 1.21 | 1.38 | 1.29 | 0.66 | 1.31 | 1.30 | 1.32 | 0.64 | 1.40 | 1.39 | 1.41 | -0.59 | 1.90 | 1.91 | 2.35 | 2.77 | 3.12 | 2.88 | 2.80 | 3.29 | 3.30 | 3.14 | 2.91 | 3.56 | 3.96 | 3.97 | 3.38 | 2.21 | 2.22 | 2.22 | 2.29 | 2.16 | 3.04 | 3.57 | 3.28 | 3.26 | 3.11 | 2.75 | 2.58 | 2.50 | 2.19 | 2.10 | 2.05 | 2.26 | 2.43 | 2.45 | 2.36 | 2.37 | 2.39 | 2.29 | 2.30 | 2.44 | 2.62 | 2.77 | 2.60 | 2.39 |
|
Debt Ratio
|
| | 0.21 | 0.20 | 0.34 | 0.37 | 0.36 | 0.37 | 0.37 | 0.36 | 0.36 | 0.37 | 0.37 | 0.39 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.38 | 0.41 | 0.41 | 0.41 | 0.41 | 0.44 | 0.44 | 0.46 | 0.48 | 0.50 | 0.49 | 0.48 | 0.50 | 0.52 | 0.51 | 0.50 | 0.49 | 0.53 | 0.52 | 0.48 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.48 | 0.50 | 0.48 | 0.48 | 0.48 | 0.46 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.42 | 0.45 | 0.45 | 0.45 | 0.44 | 0.46 | 0.45 | 0.45 | 0.45 | 0.48 | 0.49 | 0.48 | 0.46 |
|
Equity Ratio
|
| | 0.41 | 0.85 | 0.34 | 0.31 | 0.30 | 0.54 | 0.32 | 0.32 | 0.32 | 0.55 | 0.31 | 0.28 | 0.29 | 0.58 | 0.30 | 0.30 | 0.29 | 0.60 | 0.30 | 0.29 | 0.29 | -0.70 | 0.23 | 0.23 | 0.19 | 0.17 | 0.16 | 0.17 | 0.17 | 0.15 | 0.16 | 0.16 | 0.17 | 0.14 | 0.13 | 0.13 | 0.14 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 | 0.16 | 0.14 | 0.15 | 0.15 | 0.15 | 0.17 | 0.17 | 0.17 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 |
|
Times Interest Earned
|
16.20 | 21.68 | 25.95 | 18.16 | 5.45 | 14.31 | 16.57 | 5.47 | 9.59 | 13.84 | 14.18 | 8.26 | 8.70 | 11.37 | 13.73 | 7.68 | 7.75 | 13.79 | 12.64 | 8.91 | 8.99 | 13.86 | 13.24 | 7.15 | 8.52 | 13.36 | 6.29 | 7.07 | 6.58 | 11.62 | 11.42 | 4.04 | 7.39 | 11.02 | 10.87 | 7.04 | 6.15 | 9.83 | 9.42 | 7.72 | 7.52 | 12.24 | 12.75 | 9.50 | 6.63 | 9.87 | 11.41 | 8.34 | 8.96 | 12.98 | 13.62 | 2.26 | 21.95 | 8.80 | 17.65 | 2.99 | 13.15 | 18.20 | 19.98 | 7.76 | 13.45 | 17.30 | 17.68 | 8.52 | 9.78 | 6.88 | 13.52 | 10.68 |
|
FCF Payout Ratio
|
-1.19 | 0.50 | 0.28 | 0.50 | -21.58 | 0.49 | 0.29 | 0.71 | -14.51 | 0.65 | 0.30 | 0.47 | -0.81 | 0.60 | 0.25 | 0.41 | 2.08 | 0.50 | 0.29 | 0.51 | -5.10 | 0.45 | 0.29 | 0.39 | | 0.52 | 0.31 | 0.37 | -12.36 | 0.45 | 0.35 | 0.46 | -2.15 | 0.57 | 0.35 | 0.47 | -0.70 | 0.64 | 0.44 | 0.44 | -1.69 | 1.29 | 0.46 | 0.58 | -1.09 | 0.88 | 0.38 | 0.61 | -1.20 | 0.64 | 0.45 | 0.56 | -2.16 | 1.38 | 0.47 | 0.86 | -1.65 | 1.08 | 0.38 | 0.61 | -1.07 | 1.37 | 0.50 | 0.49 | -1.19 | 1.75 | 0.56 | 0.41 |
|
Enterprise Value
|
-2.19B | -2.21B | -2.92B | -3.50B | -3.87B | -4.47B | -5.51B | -6.06B | -2.34B | -2.93B | -3.11B | -4.11B | -3.50B | -4.05B | -5.57B | -6.51B | -6.90B | -8.03B | -9.26B | -9.57B | -9.97B | -11.17B | -12.79B | -8.62B | -8.38B | -9.45B | -10.56B | -11.90B | -12.02B | -13.25B | -14.66B | -16.02B | -15.88B | -17.03B | -18.16B | -19.42B | -20.51B | -18.02B | -13.79B | -10.63B | -5.27B | -3.50B | -5.69B | -5.66B | -11.15B | -9.03B | -9.59B | -9.45B | -6.52B | -5.68B | -6.73B | -5.88B | -6.79B | -5.57B | -6.58B | -5.22B | -5.07B | -6.31B | -10.12B | -9.87B | -8.21B | -6.53B | -7.90B | -9.14B | -8.44B | -7.83B | -8.51B | -9.39B |
|
Return on Sales
|
0.14% | 0.16% | 0.16% | 0.11% | 0.15% | 0.11% | 0.12% | 0.07% | 0.10% | 0.11% | 0.11% | 0.07% | 0.09% | 0.09% | 0.11% | 0.08% | 0.09% | 0.12% | 0.11% | 0.09% | 0.10% | 0.12% | 0.12% | 0.07% | 0.10% | 0.13% | 0.03% | 0.09% | 0.08% | 0.13% | 0.13% | 0.07% | 0.11% | 0.13% | 0.13% | -0.04% | 0.11% | 0.11% | 0.15% | 0.35% | 0.11% | 0.12% | 0.12% | 0.09% | 0.10% | 0.10% | 0.13% | 0.08% | 0.12% | 0.12% | 0.11% | 0.05% | 0.26% | 0.07% | 0.12% | 0.02% | 0.11% | 0.12% | 0.13% | 0.05% | 0.11% | 0.14% | 0.13% | 0.06% | 0.10% | 0.06% | 0.11% | 0.09% |
|
Return on Capital Employed
|
| | | 0.26% | 0.18% | 0.15% | 0.17% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.19% | 0.19% | 0.16% | 0.16% | 0.15% | 0.16% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.19% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.21% | 0.20% | 0.19% | 0.17% | 0.13% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.18% | 0.16% | 0.14% | 0.15% |
|
Return on Invested Capital
|
| 0.39% | 0.35% | 0.21% | 0.18% | 0.24% | 0.25% | 0.15% | 0.15% | 0.18% | 0.16% | 0.13% | 0.15% | 0.24% | 0.24% | 0.14% | 0.14% | 0.25% | 0.26% | 0.15% | 0.15% | 0.24% | 0.24% | 1.27% | 5.18% | 0.30% | 0.26% | 0.19% | 0.20% | 0.37% | 0.41% | 0.23% | 0.23% | 0.37% | 0.37% | 0.15% | 0.15% | 0.23% | 0.30% | 0.45% | 0.43% | 0.81% | 0.80% | 0.25% | 0.24% | 0.40% | 0.40% | 0.21% | 0.22% | 0.47% | 0.44% | 0.23% | 0.28% | 0.43% | 0.47% | 0.25% | 0.19% | 0.37% | 0.34% | 0.22% | 0.22% | 0.37% | 0.37% | 0.24% | 0.24% | 0.29% | 0.29% | 0.20% |
|
Return on Assets
|
| | | 0.15% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.08% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.06% | 0.06% | 0.06% | 0.07% | 0.17% | 0.16% | 0.17% | 0.16% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.11% | 0.10% | 0.10% | 0.10% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.09% | 0.07% | 0.07% | 0.08% |
|
Return on Equity
|
| 0.39% | 0.35% | 0.24% | 0.23% | 0.30% | 0.32% | 0.22% | 0.20% | 0.26% | 0.27% | 0.20% | 0.20% | 0.28% | 0.28% | 0.19% | 0.19% | 0.30% | 0.30% | 0.20% | 0.20% | 0.30% | 0.30% | -0.51% | -0.40% | 0.40% | 0.34% | 0.43% | 0.45% | 0.44% | 0.53% | 0.53% | 0.59% | 0.57% | 0.54% | 0.40% | 0.45% | 0.44% | 0.48% | 1.01% | 0.87% | 0.91% | 0.88% | 0.51% | 0.51% | 0.53% | 0.54% | 0.53% | 0.55% | 0.56% | 0.52% | 0.48% | 0.59% | 0.50% | 0.52% | 0.49% | 0.39% | 0.46% | 0.45% | 0.49% | 0.49% | 0.49% | 0.48% | 0.51% | 0.51% | 0.41% | 0.38% | 0.41% |