|
Gross Margin
|
| | | | 36.58% | 70.22% | 79.17% | 33.71% | 37.47% | 41.95% | 43.57% | 35.43% | | | | 36.27% | | 31.60% | 39.36% | 35.05% | | 38.55% | 39.15% | 35.41% | 34.54% | 38.72% | 31.67% | 38.49% | 36.83% | 40.04% | 42.98% | 29.26% | 37.22% | 43.25% | 45.60% | 29.33% | 39.08% | 41.01% | 44.69% | 33.14% | 39.88% | 31.21% | | 38.84% | | | 41.16% | | 40.30% | 43.05% | 43.40% | 47.35% | 32.07% | 45.17% | 45.65% | 49.62% | 33.08% | 45.30% | 45.28% | 47.03% | 43.57% |
|
EBT Margin
|
16.00% | 18.40% | 21.05% | 13.69% | 14.64% | 10.53% | 6.97% | 19.66% | 16.22% | 21.89% | 19.73% | 13.41% | 13.68% | 16.91% | 14.30% | 12.66% | 11.58% | 15.02% | 17.38% | 15.89% | 10.36% | 15.48% | 9.42% | -0.40% | 16.74% | 19.85% | 19.47% | 18.41% | 15.58% | 19.65% | 22.00% | 17.37% | 14.78% | 20.56% | 21.63% | 16.09% | 13.73% | 12.08% | 19.13% | 16.88% | 14.02% | 11.53% | | 14.21% | | 15.06% | 14.06% | | 16.71% | 18.15% | 2.70% | 0.24% | 9.78% | 6.84% | 10.37% | 14.17% | 13.06% | 7.64% | 6.15% | 112.57% | 15.31% |
|
EBIT Margin
|
24.87% | 50.11% | 75.18% | 3.84% | 18.94% | 12.92% | 8.90% | 17.83% | 22.04% | 25.21% | 24.45% | 19.03% | 21.13% | 22.76% | 20.51% | 35.00% | 18.80% | 30.59% | 38.27% | 34.39% | 16.92% | 37.77% | 37.57% | 15.73% | 33.70% | 37.78% | 30.38% | 37.66% | 35.65% | 39.35% | 41.74% | 27.45% | 36.66% | 42.22% | 44.49% | 28.60% | 38.47% | 39.68% | 43.36% | 31.62% | 38.59% | 28.59% | | 36.26% | | 22.19% | 39.32% | | 38.91% | 41.62% | 36.84% | 43.17% | 30.88% | 42.28% | 43.88% | 47.85% | 32.00% | 42.75% | 40.72% | 46.07% | 43.20% |
|
EBITDA Margin
|
24.87% | 50.11% | 75.18% | 3.84% | 18.94% | 12.92% | 8.90% | 17.83% | 22.04% | 25.21% | 24.45% | 19.03% | 21.13% | 22.76% | 20.51% | 35.00% | 18.80% | 30.59% | 38.27% | 34.39% | 16.92% | 37.77% | 37.57% | 47.24% | 46.56% | 51.99% | 41.22% | 38.49% | 35.65% | 39.35% | 41.74% | 38.62% | 36.66% | 42.22% | 44.49% | 38.71% | 38.47% | 39.68% | 43.36% | 43.21% | 38.59% | 38.36% | | -38.84% | | 42.53% | 39.32% | | 40.30% | 41.62% | 36.84% | 43.17% | 43.66% | 42.28% | 43.88% | 47.85% | 46.21% | 42.75% | 40.72% | 46.07% | 43.57% |
|
Operating Margin
|
24.87% | 50.11% | 75.18% | 3.84% | 19.81% | 13.04% | 8.87% | 17.66% | 25.27% | 25.78% | 25.40% | 19.03% | | | | 35.00% | | 30.59% | 38.27% | 34.39% | | 37.77% | 37.57% | 15.73% | 33.70% | 37.78% | 30.38% | 37.66% | 35.65% | 39.35% | 41.74% | 27.45% | 36.66% | 42.22% | 44.49% | 28.60% | 38.47% | 39.68% | 43.36% | 31.62% | 38.59% | 28.59% | | 36.26% | | | 39.32% | | 38.91% | 41.62% | 36.84% | 43.17% | 30.88% | 42.28% | 43.88% | 47.85% | 32.00% | 42.75% | 40.72% | 46.07% | 43.20% |
|
Net Margin
|
14.44% | 15.14% | 15.62% | 11.09% | 12.23% | 7.90% | 5.37% | 13.74% | 13.68% | 15.47% | 15.54% | 11.01% | 11.26% | 13.45% | 12.45% | 10.55% | 11.58% | 12.11% | 17.38% | 12.80% | 10.36% | 15.48% | 9.42% | 14.10% | 13.09% | 18.57% | 15.11% | 14.07% | 15.58% | 19.65% | 22.00% | 14.86% | 14.78% | 20.56% | 21.63% | 12.93% | 13.73% | 12.08% | 19.13% | 13.59% | 14.02% | 10.80% | | 12.40% | | 12.77% | 14.06% | | 13.30% | 13.32% | 2.70% | 0.24% | 11.81% | 6.84% | 10.37% | 14.17% | 14.49% | 7.64% | 6.15% | 112.57% | 13.27% |
|
FCF Margin
|
| | 36.03% | -34.93% | 17.92% | 17.67% | 12.47% | 42.55% | 41.63% | 48.28% | 31.41% | 11.38% | -2.65% | 55.35% | 52.12% | 10.90% | 24.12% | 41.44% | 59.90% | 5.13% | 1.54% | 13.72% | 18.21% | 7.05% | 32.41% | 35.47% | 44.51% | 8.07% | 7.71% | 10.41% | 16.03% | 111.64% | 10.62% | 8.33% | 17.26% | 114.79% | 45.43% | 63.01% | 40.65% | 33.41% | 33.34% | 39.40% | | 40.34% | | 4.53% | 54.21% | | 46.11% | 35.07% | 53.79% | 54.42% | 18.99% | 45.66% | 48.52% | 55.96% | 14.82% | 45.70% | 46.53% | 46.35% | 41.90% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | 0.28B | 0.30B | 0.24B | 0.22B | 0.24B | 0.21B | 0.20B | 0.22B | 0.23B | 0.22B | 0.23B | 0.29B | 0.31B | 0.29B | 0.30B | 0.32B | 0.35B | 0.35B | 0.32B | 0.32B | 0.33B | 0.27B | 0.29B | 0.36B | 0.37B | 0.42B | 0.26B | 0.24B | | | 0.45B | 0.21B | 0.20B | 0.37B | 0.41B | 0.38B | 0.34B | 0.36B | 0.37B | 0.36B | 0.40B | 0.43B | 0.39B | 0.37B | 0.45B |
|
Assets Average
|
| | 18.06B | 18.28B | 18.33B | 18.60B | 19.02B | 19.47B | | | | -3.03B | 23.98B | 24.57B | 25.17B | 26.04B | 24.17B | 24.61B | 24.60B | 21.84B | 21.43B | 21.68B | 22.25B | 21.68B | 21.25B | 21.19B | 24.75B | 25.54B | 23.30B | 23.65B | 23.30B | 23.68B | 24.56B | 25.74B | 26.94B | 27.68B | 28.97B | 28.84B | 28.53B | 29.54B | 29.70B | 33.63B | 25.19B | 23.00B | | | 49.00B | 27.60B | 26.62B | 41.26B | 46.72B | 52.73B | 52.22B | 51.20B | 51.10B | 50.91B | 51.13B | 51.04B | 53.33B | 60.40B | 77.56B |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.29B | 6.89B | 6.62B | 5.76B | 5.86B | 6.08B | 6.21B | 6.40B | 6.95B | 7.22B | 7.37B | 7.40B | 7.36B | 7.44B | 7.65B | 9.03B | | | | | 9.80B | | | 7.55B | 8.13B | 8.39B | 7.92B | 7.77B | 7.82B | 8.01B | 7.85B | 7.43B | | | |
|
Invested Capital
|
| | | | | 0.35B | 0.35B | 0.35B | 1.46B | 1.13B | 1.09B | 1.17B | | 0.89B | 0.93B | 0.96B | | 0.81B | 0.77B | 0.60B | 0.91B | 0.58B | 0.58B | 17.51B | 0.38B | 4.29B | 6.41B | 21.57B | 7.50B | 6.08B | 6.26B | 19.94B | 6.59B | 6.96B | 8.37B | 23.46B | 8.69B | 8.24B | 8.62B | 21.44B | 8.70B | 9.46B | 0.00B | 23.33B | | 12.34B | 8.99B | 0.00B | 7.71B | 8.95B | 10.64B | 10.23B | 7.85B | 8.88B | 9.68B | 10.16B | 9.24B | 8.98B | 0.69B | 1.16B | 1.19B |
|
Asset Utilization Ratio
|
| | | 0.68 | 0.16 | 0.33 | 0.49 | 0.65 | | | | -4.20 | 0.53 | 0.52 | 0.51 | 0.49 | 0.50 | 0.50 | 0.48 | 0.50 | 0.50 | 0.46 | 0.45 | 0.47 | 0.49 | 0.50 | 0.46 | 0.49 | 0.55 | 0.56 | 0.53 | 0.53 | 0.51 | 0.48 | 0.46 | 0.45 | 0.42 | 0.40 | 0.40 | 0.38 | 0.39 | 0.38 | 0.00 | 0.61 | | | 0.22 | 0.00 | 0.41 | 0.33 | 0.30 | 0.28 | 0.30 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.27 | 0.22 |
|
Interest Coverage Ratio
|
-2.75 | -9.35 | -16.12 | -0.77 | -3.48 | 4.92 | 4.86 | 3.18 | 3.69 | 4.38 | -4.38 | 3.15 | 2.84 | 3.89 | 3.30 | 5.83 | 2.60 | 5.72 | 6.82 | 6.18 | 2.58 | 6.90 | 6.98 | 2.94 | 5.92 | 7.18 | 6.05 | 7.64 | 5.91 | 7.66 | 8.94 | 5.27 | 6.96 | 7.75 | 7.77 | 4.91 | 5.97 | 5.85 | 7.26 | 5.10 | 6.17 | 4.97 | | 6.52 | | 3.11 | 4.26 | | 5.65 | 5.39 | 3.19 | 3.66 | 2.90 | 3.57 | 3.88 | 4.32 | 3.07 | 3.67 | 3.38 | 9.78 | 4.57 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 3.06 | | 2.59 | 1.83 | 1.43 | 2.15 | 1.88 | 1.78 | 1.83 | 1.66 | 1.83 | 1.69 | 1.86 | 1.94 | 1.91 | 1.87 | 1.82 | 1.65 | 1.32 | | 1.71 | | 2.83 | 2.91 | | 3.20 | 3.03 | 3.56 | 4.02 | 3.98 | 3.80 | 3.82 | 3.58 | 4.03 | 4.18 | | | |
|
Debt Ratio
|
| | | | 0.56 | 0.57 | 0.56 | 0.55 | | | | 0.57 | | 0.57 | 0.57 | 0.56 | 0.57 | 0.47 | 0.58 | 0.57 | 0.57 | 0.55 | 0.55 | 0.57 | 0.57 | 0.53 | 0.40 | 0.47 | 0.52 | 0.46 | 0.46 | 0.47 | 0.41 | 0.45 | 0.45 | 0.47 | 0.49 | 0.49 | 0.48 | 0.45 | 0.44 | 0.36 | 0.29 | 0.43 | | 0.57 | 0.57 | 0.29 | 0.58 | 0.56 | 0.59 | 0.61 | 0.60 | 0.58 | 0.59 | 0.58 | 0.59 | 0.61 | 0.53 | 0.43 | 0.41 |
|
Equity Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | 0.19 | | 0.20 | 0.22 | 0.33 | 0.24 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.27 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.27 | 0.27 | | 0.25 | | 0.20 | 0.20 | | 0.18 | 0.18 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | | | |
|
Times Interest Earned
|
-2.75 | -9.35 | -16.12 | -0.77 | -3.48 | 4.92 | 4.86 | 3.18 | 3.69 | 4.38 | -4.38 | 3.15 | 2.84 | 3.89 | 3.30 | 5.83 | 2.60 | 5.72 | 6.82 | 6.18 | 2.58 | 6.90 | 6.98 | 2.94 | 5.92 | 7.18 | 6.05 | 7.64 | 5.91 | 7.66 | 8.94 | 5.27 | 6.96 | 7.75 | 7.77 | 4.91 | 5.97 | 5.85 | 7.26 | 5.10 | 6.17 | 4.97 | | 6.52 | | 3.11 | 4.26 | | 5.65 | 5.39 | 3.19 | 3.66 | 2.90 | 3.57 | 3.88 | 4.32 | 3.07 | 3.67 | 3.38 | 9.78 | 4.57 |
|
FCF Payout Ratio
|
| | | | -0.35 | -0.19 | -0.18 | -0.15 | -0.16 | -0.16 | -0.22 | -0.61 | 2.80 | -0.13 | -0.14 | -0.64 | -0.33 | -0.18 | -0.12 | 1.40 | 5.37 | 0.52 | 0.39 | 1.33 | 0.30 | 0.26 | 0.15 | 0.82 | 0.88 | 0.63 | 0.41 | 0.06 | 0.65 | 0.82 | 0.40 | -0.06 | -0.16 | -0.13 | -0.17 | -0.21 | -0.22 | -0.18 | | -0.16 | | -1.54 | -0.12 | | -0.13 | -0.19 | -0.09 | -0.10 | -0.19 | -0.08 | -0.07 | -0.06 | -0.22 | -0.08 | | | |
|
Enterprise Value
|
| | | -0.06B | 0.01B | -0.73B | -0.62B | -0.36B | -0.57B | -1.12B | -0.94B | -2.37B | -2.30B | -9000.00B | -0.10B | -2.44B | -0.26B | -0.10B | -0.27B | -0.16B | -0.09B | -0.07B | -0.09B | -0.08B | -0.09B | -0.08B | -0.34B | -0.33B | -0.35B | -0.11B | -0.14B | -0.51B | -0.46B | -0.41B | -0.40B | -0.45B | -0.51B | -1.46B | -1.40B | -1.95B | -0.72B | -0.81B | -0.29B | -0.66B | -0.28B | -1.03B | -0.70B | -0.33B | -0.85B | -0.74B | -0.53B | -2.17B | -0.65B | -0.67B | -0.66B | -0.64B | -0.88B | -2.06B | 2.81B | -5.14B | 5.09B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.16% | 0.21% | 0.14% | 0.17% | 0.17% | 0.21% | 0.18% | 0.13% | 0.12% | 0.12% | 0.17% | 0.13% | 0.10% | 0.15% | 0.09% | 0.00% | 0.12% | 0.20% | 0.14% | 0.14% | 0.16% | 0.20% | 0.22% | 0.13% | 0.15% | 0.21% | 0.22% | 0.12% | 0.14% | 0.12% | 0.19% | 0.13% | 0.14% | 0.09% | -19.35% | 0.05% | 0.05% | 0.15% | 0.14% | -18.66% | 0.17% | 0.13% | 0.03% | 0.00% | 0.07% | 0.07% | 0.10% | 0.14% | 0.09% | 0.08% | 0.06% | 1.13% | 0.15% |
|
Return on Capital Employed
|
| | | | 0.16% | 0.37% | 0.23% | 0.17% | | | | -0.38% | 0.05% | | | 0.15% | 0.14% | 0.17% | 0.17% | 0.19% | 0.19% | 0.19% | 0.18% | 0.16% | 0.19% | 0.19% | 0.19% | 0.22% | 0.25% | 0.25% | 0.25% | 0.24% | 0.23% | 0.21% | 0.20% | 0.20% | 0.19% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | | 0.29% | | | 0.09% | | 0.20% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.14% | 0.13% | 0.12% |
|
Return on Invested Capital
|
| | | | | | | | 1.63% | 1.14% | 0.96% | 0.82% | 0.87% | 1.07% | 1.09% | | | 1.38% | | 1.46% | | | | 0.25% | 0.23% | 0.67% | 0.44% | 0.23% | | | | | | | | | | | | | | | | | | | | | | 0.40% | | | | | | | | | | | |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | -0.72% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.03% | | | 0.02% | 0.04% | 0.06% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.07% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.25% | 0.27% | 0.31% | 0.36% | 0.37% | 0.36% | 0.34% | 0.33% | 0.30% | 0.29% | 0.28% | 0.23% | 0.22% | 0.22% | 0.22% | 0.19% | | | | | 0.12% | | | 0.20% | 0.14% | 0.14% | 0.11% | 0.10% | 0.13% | 0.19% | 0.21% | 0.23% | | | |