|
Gross Margin
|
| | | | | | 85.83% | 85.63% | 86.06% | 84.19% | 86.29% | 84.67% | 86.56% | 81.39% | 85.61% | 85.04% | 87.26% | 83.58% | 88.31% | 86.12% | 86.93% | 86.06% | 87.77% | 87.95% | 85.62% | 85.62% | 88.83% | 86.90% | 87.57% | 84.41% | 89.40% | 86.90% | 89.47% | 85.94% | 86.09% | 88.17% | 88.20% | 85.87% | 88.24% | 87.18% |
|
EBT Margin
|
16.96% | 11.47% | 8.77% | 15.99% | 18.11% | 9.35% | 10.29% | 15.92% | 14.55% | 11.58% | 11.81% | 8.24% | 14.66% | 6.06% | 11.25% | 12.41% | 17.28% | 9.38% | -7.91% | 9.96% | 17.16% | 6.61% | 8.41% | 11.56% | 11.34% | 13.03% | 9.42% | 7.86% | 11.76% | 7.56% | 6.61% | 11.45% | 12.98% | 10.38% | 11.15% | 5.26% | 13.09% | 9.17% | 12.92% | 4.50% |
|
EBIT Margin
|
21.52% | 15.96% | 14.04% | 22.87% | 23.40% | 15.37% | 15.15% | 21.17% | 20.20% | 17.82% | 17.33% | 14.37% | 19.37% | 12.34% | 16.24% | 17.70% | 23.21% | 15.14% | -2.88% | 14.41% | 21.73% | 11.19% | 12.69% | 16.45% | 16.93% | 18.95% | 12.38% | 12.66% | 15.64% | 12.50% | 10.60% | 15.59% | 17.23% | 15.24% | 15.50% | 10.51% | 18.03% | 14.62% | 18.28% | 10.69% |
|
EBITDA Margin
|
13.26% | 9.23% | 14.04% | 22.87% | 13.58% | 7.35% | 15.15% | 21.17% | 12.93% | 10.24% | 10.10% | 14.37% | 12.91% | 5.63% | 10.15% | 17.70% | 14.31% | 8.32% | -3.06% | 14.41% | 15.69% | 5.87% | 7.80% | 16.45% | 9.58% | 11.00% | 7.81% | 12.66% | 9.89% | 6.17% | 5.86% | 15.59% | 11.70% | 9.46% | 9.87% | 10.51% | 10.73% | 7.68% | 10.92% | 10.69% |
|
Operating Margin
|
21.52% | 15.96% | 14.04% | 22.87% | 23.40% | 15.37% | 15.15% | 21.17% | 20.20% | 17.82% | 17.33% | 14.37% | 19.37% | 12.34% | 16.24% | 17.70% | 23.21% | 15.14% | -2.88% | 14.41% | 21.73% | 11.19% | 12.69% | 16.45% | 16.93% | 18.95% | 12.38% | 12.66% | 15.64% | 12.50% | 10.60% | 15.59% | 17.23% | 15.24% | 15.50% | 10.51% | 18.03% | 14.62% | 18.28% | 10.69% |
|
Net Margin
|
13.26% | 9.23% | 7.46% | 12.35% | 13.77% | 7.13% | 7.77% | 8.16% | 12.93% | 10.24% | 10.10% | 9.39% | 12.74% | 5.41% | 10.15% | 11.13% | 14.14% | 8.32% | -3.06% | 9.25% | 15.69% | 5.87% | 7.65% | 10.75% | 9.58% | 10.83% | 7.81% | 7.42% | 9.89% | 6.02% | 5.86% | 9.38% | 11.60% | 9.46% | 9.98% | 4.54% | 10.73% | 7.68% | 10.82% | 4.61% |
|
FCF Margin
|
6.52% | -2.74% | 5.26% | -13.16% | 10.57% | 7.13% | 12.04% | -13.01% | 12.73% | 2.00% | 12.00% | -19.16% | 1.05% | 8.01% | 9.59% | -28.28% | -1.22% | -1.49% | -16.73% | -19.57% | 2.45% | -11.93% | 22.32% | -32.57% | 13.10% | 4.06% | -9.83% | -18.20% | -41.84% | -18.06% | -21.20% | -46.62% | -15.96% | -14.32% | -0.96% | -26.52% | -13.73% | 12.27% | 10.50% | -15.97% |
|
Inventory Average
|
| 0.08B | 0.08B | 0.06B | 0.05B | 0.08B | 0.08B | 0.05B | 0.05B | 0.08B | 0.08B | 0.05B | 0.06B | 0.09B | 0.10B | 0.07B | 0.07B | 0.10B | 0.10B | 0.05B | 0.04B | 0.07B | 0.07B | 0.05B | 0.05B | 0.08B | 0.09B | 0.06B | 0.06B | 0.10B | 0.11B | 0.07B | 0.07B | 0.12B | 0.12B | 0.07B | 0.07B | 0.12B | 0.12B | 0.07B |
|
Assets Average
|
| 7.39B | 7.45B | 7.49B | 7.57B | 7.63B | 7.71B | 7.80B | 7.87B | 7.90B | 7.94B | 8.04B | 8.03B | 7.97B | 8.08B | 8.27B | 8.43B | 8.64B | 8.84B | 8.97B | 9.07B | 9.08B | 9.32B | 9.52B | 9.61B | 9.75B | 9.82B | 10.15B | 10.30B | 10.26B | 10.49B | 10.91B | 11.40B | 11.59B | 11.73B | 12.21B | 12.62B | 12.69B | 12.85B | 13.12B |
|
Equity Average
|
| 2.30B | 2.31B | 2.33B | 2.37B | 2.39B | 2.40B | 2.41B | 2.43B | 2.46B | 2.48B | 2.50B | 2.53B | 2.54B | 2.55B | 2.58B | 2.61B | 2.64B | 2.62B | 2.60B | 2.64B | 2.67B | 2.67B | 2.69B | 2.71B | 2.72B | 2.75B | 2.77B | 2.95B | 3.16B | 3.25B | 3.31B | 3.39B | 3.47B | 3.56B | 3.71B | 3.82B | 3.85B | 3.90B | 4.04B |
|
Invested Capital
|
4.49B | 2.38B | 4.63B | 4.71B | 4.74B | 4.74B | 4.78B | 4.85B | 4.88B | 4.89B | 4.91B | 4.99B | 5.03B | 4.92B | 4.94B | 5.20B | 5.26B | 5.46B | 5.41B | 5.67B | 5.58B | 5.57B | 5.96B | 6.01B | 6.00B | 6.02B | 6.05B | 6.44B | 6.60B | 6.69B | 7.08B | 7.32B | 7.89B | 7.92B | 8.06B | 8.32B | 8.57B | 8.58B | 8.68B | 4.29B |
|
Asset Utilization Ratio
|
| | | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 |
|
Interest Coverage Ratio
|
3.67 | 2.37 | 2.29 | 3.77 | 4.13 | 2.30 | 2.60 | 3.63 | 3.23 | 2.58 | 2.94 | 2.42 | 3.47 | 1.84 | 2.75 | 2.94 | 4.03 | 2.09 | -0.46 | 2.38 | 3.91 | 1.85 | 2.52 | 2.73 | 2.79 | 2.95 | 2.36 | 2.12 | 2.66 | 1.98 | 2.02 | 1.92 | 3.18 | 2.23 | 2.75 | 1.26 | 3.00 | 2.07 | 2.90 | 1.36 |
|
Debt to Equity
|
1.02 | 1.04 | 1.04 | 1.00 | 0.98 | 0.98 | 0.99 | 1.03 | 1.02 | 0.98 | 0.98 | 0.87 | 0.97 | 0.95 | 0.93 | 1.01 | 0.99 | 1.07 | 1.11 | 1.17 | 1.15 | 1.16 | 1.24 | 1.23 | 1.24 | 1.22 | 1.22 | 1.31 | 1.15 | 1.13 | 1.17 | 1.23 | 1.30 | 1.29 | 1.23 | 1.19 | 1.24 | 1.24 | 1.21 | 1.17 |
|
Debt Ratio
|
0.32 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.30 | 0.27 | 0.31 | 0.30 | 0.29 | 0.31 | 0.31 | 0.32 | 0.32 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.39 | 0.39 | 0.38 | 0.36 | 0.38 | 0.38 | 0.37 | 0.36 |
|
Equity Ratio
|
0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 |
|
Times Interest Earned
|
3.67 | 2.37 | 2.29 | 3.77 | 4.13 | 2.30 | 2.60 | 3.63 | 3.23 | 2.58 | 2.94 | 2.42 | 3.47 | 1.84 | 2.75 | 2.94 | 4.03 | 2.09 | -0.46 | 2.38 | 3.91 | 1.85 | 2.52 | 2.73 | 2.79 | 2.95 | 2.36 | 2.12 | 2.66 | 1.98 | 2.02 | 1.92 | 3.18 | 2.23 | 2.75 | 1.26 | 3.00 | 2.07 | 2.90 | 1.36 |
|
FCF Payout Ratio
|
0.90 | -2.36 | 1.21 | -0.43 | 0.50 | 0.91 | 0.48 | -0.46 | 0.48 | 3.44 | 0.51 | -0.32 | 5.33 | 0.89 | 0.65 | -0.23 | -4.86 | -5.00 | -0.37 | -0.34 | 2.40 | -0.57 | 0.27 | -0.19 | 0.46 | 1.63 | -0.55 | -0.33 | -0.13 | -0.38 | -0.28 | -0.14 | -0.32 | -0.44 | -5.78 | -0.23 | -0.43 | 0.55 | 0.58 | -0.41 |
|
Enterprise Value
|
-0.00B | -0.09B | -0.09B | -0.01B | -0.03B | -0.03B | -0.09B | -0.04B | -0.07B | -0.05B | -0.20B | -0.12B | -0.09B | -0.01B | -0.01B | -0.03B | -0.03B | -0.30B | -0.25B | -0.26B | -0.14B | -0.02B | -0.29B | -0.05B | -0.11B | -0.09B | -0.02B | -0.17B | -0.01B | -0.01B | -0.05B | -0.01B | -0.18B | -0.01B | -0.04B | -0.21B | -0.01B | -0.06B | -0.14B | -0.26B |
|
Return on Sales
|
0.13% | 0.09% | 0.07% | 0.12% | 0.14% | 0.07% | 0.08% | 0.08% | 0.13% | 0.10% | 0.10% | 0.09% | 0.13% | 0.05% | 0.10% | 0.11% | 0.14% | 0.08% | -0.03% | 0.09% | 0.16% | 0.06% | 0.08% | 0.11% | 0.10% | 0.11% | 0.08% | 0.07% | 0.10% | 0.06% | 0.06% | 0.09% | 0.12% | 0.09% | 0.10% | 0.05% | 0.11% | 0.08% | 0.11% | 0.05% |
|
Return on Capital Employed
|
| | | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| | | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.07% |
|
Return on Assets
|
| | | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |