|
Gross Margin
|
25.00% | 25.87% | 26.33% | 26.13% | 27.33% | 26.99% | 27.15% | 27.17% | 28.60% | 27.05% | 27.18% | 27.23% | 28.76% | 27.82% | 27.12% | 27.78% | 29.18% | 28.52% | 27.18% | 27.32% | 28.81% | 28.78% | 27.58% | 27.34% | 29.63% | 28.60% | 28.01% | 26.58% | 29.55% | 29.21% | 28.53% | 27.65% | 29.53% | 29.45% | 28.83% | 28.15% | 29.72% | 28.65% | 28.24% | 27.21% | 28.84% | 28.54% | 28.13% | 26.95% | -2.57% | 22.52% | 27.78% | 25.71% | 29.18% | 29.01% | 27.29% | 24.84% | 26.23% | 25.82% | 25.00% | 24.70% | 26.74% | 27.67% | 27.63% | 27.35% | 28.15% | 28.29% | 28.34% | 26.53% | 28.16% | 27.62% | 28.00% |
|
EBT Margin
|
8.82% | 9.61% | 9.79% | 11.54% | 11.98% | 10.99% | 10.37% | 12.15% | 13.58% | 11.57% | 10.82% | 12.86% | 14.33% | 12.69% | 11.23% | 13.62% | 14.92% | 13.58% | 11.27% | 12.69% | 14.65% | 14.30% | 11.77% | 13.07% | 15.64% | 13.88% | 11.92% | 12.57% | 15.26% | 14.31% | 12.51% | 13.48% | 15.08% | 14.86% | 13.24% | 14.54% | 15.12% | 13.85% | 12.50% | 13.32% | 14.29% | 13.79% | 12.53% | 13.38% | -25.47% | 2.09% | 3.64% | 9.01% | 13.81% | 13.69% | 11.02% | 9.43% | 10.37% | 11.04% | 9.88% | 11.15% | 10.84% | 12.05% | 12.05% | 13.22% | 13.11% | 13.29% | 12.75% | 13.04% | 12.86% | 12.13% | 12.18% |
|
EBIT Margin
|
-66.18% | -64.52% | -63.87% | -62.33% | -60.69% | -62.02% | -62.49% | -60.67% | -57.82% | -61.39% | -62.00% | -59.91% | -56.92% | -59.49% | -61.65% | -58.60% | -55.90% | -57.90% | -61.55% | -59.99% | -56.53% | -56.92% | -60.66% | -59.59% | -54.73% | -57.53% | -60.07% | -60.84% | -55.19% | -56.48% | -58.96% | -58.87% | -55.39% | -55.69% | -57.93% | -57.30% | -55.17% | -57.50% | -59.27% | -59.47% | -56.87% | -57.67% | -59.34% | -59.67% | -128.04% | -75.39% | -68.58% | -65.28% | -57.01% | -57.30% | -61.69% | -65.73% | -63.40% | -63.14% | -65.12% | -64.15% | -62.41% | -60.27% | -60.32% | -59.43% | 12.17% | 12.47% | 11.91% | 12.36% | 12.17% | 11.54% | 11.58% |
|
EBITDA Margin
|
-66.18% | -64.52% | -63.87% | -62.33% | -60.69% | -62.02% | -62.49% | -60.67% | -57.82% | -61.39% | -62.00% | -59.91% | -56.92% | -59.49% | -61.65% | -58.60% | -55.90% | -57.90% | -61.55% | -59.99% | -56.53% | -56.92% | -60.66% | -59.59% | -54.73% | -57.53% | -60.07% | -60.84% | -55.19% | -56.48% | -58.96% | -58.87% | -55.39% | -55.69% | -57.93% | -57.30% | -55.17% | -57.50% | -59.27% | -59.47% | -56.87% | -57.67% | -59.34% | -59.67% | -128.04% | -75.39% | -68.58% | -65.28% | -57.01% | -57.30% | -61.69% | -65.73% | -63.40% | -63.14% | -65.12% | -64.15% | -62.41% | -60.27% | -60.32% | -59.43% | 12.17% | 12.47% | 11.91% | 12.36% | 12.17% | 11.54% | 11.58% |
|
Operating Margin
|
-66.18% | -64.52% | -63.87% | -62.33% | -60.69% | -62.02% | -62.49% | -60.67% | -57.82% | -61.39% | -62.00% | -59.91% | -56.92% | -59.49% | -61.65% | -58.60% | -55.90% | -57.90% | -61.55% | -59.99% | -56.53% | -56.92% | -60.66% | -59.59% | -54.73% | -57.53% | -60.07% | -60.84% | -55.19% | -56.48% | -58.96% | -58.87% | -55.39% | -55.69% | -57.93% | -57.30% | -55.17% | -57.50% | -59.27% | -59.47% | -56.87% | -57.67% | -59.34% | -59.67% | -128.04% | -75.39% | -68.58% | -65.28% | -57.01% | -57.30% | -61.69% | -65.73% | -63.40% | -63.14% | -65.12% | -64.15% | -62.41% | -60.27% | -60.32% | -59.43% | 12.17% | 12.47% | 11.91% | 12.36% | 12.17% | 11.54% | 11.58% |
|
Net Margin
|
5.40% | 5.85% | 6.02% | 7.22% | 7.36% | 6.76% | 6.48% | 7.54% | 8.34% | 7.10% | 7.04% | 8.01% | 8.85% | 7.78% | 7.05% | 8.57% | 9.24% | 8.35% | 7.16% | 7.95% | 9.10% | 8.78% | 7.42% | 8.20% | 9.60% | 8.71% | 7.75% | 8.13% | 9.41% | 8.86% | 7.92% | 8.56% | 9.71% | 9.22% | 8.24% | 11.08% | 11.65% | 10.42% | 9.53% | 10.75% | 11.09% | 10.37% | 9.64% | 10.34% | -16.60% | 0.82% | 3.49% | 5.60% | 10.55% | 10.29% | 8.42% | 7.31% | 7.81% | 8.39% | 7.49% | 8.57% | 8.26% | 9.04% | 9.08% | 10.12% | 10.04% | 9.97% | 9.64% | 9.92% | 9.61% | 9.19% | 9.14% |
|
FCF Margin
|
12.23% | 7.15% | 7.25% | 13.65% | 7.94% | 3.30% | 3.22% | 9.20% | -1.40% | 2.15% | 8.13% | 9.24% | 10.15% | 4.82% | 1.72% | 5.95% | 10.05% | 0.21% | -0.11% | 7.79% | 13.28% | 4.86% | -2.23% | 9.75% | 10.45% | 3.04% | 2.85% | 14.85% | 12.60% | 7.63% | 5.72% | 12.88% | 13.46% | 5.35% | 8.12% | 10.11% | 10.93% | 11.86% | 9.05% | 12.08% | 10.89% | 10.55% | 4.59% | 13.74% | -65.02% | 41.74% | 40.52% | 9.34% | 13.64% | 9.89% | 0.76% | 1.10% | -12.14% | 4.94% | 7.76% | 18.81% | 5.47% | 10.27% | 5.53% | 12.06% | 4.79% | 7.46% | 6.57% | 11.44% | 4.06% | 8.44% | 11.03% |
|
Inventory Average
|
| 0.92B | 0.97B | 0.94B | 0.89B | 0.91B | 0.98B | 1.07B | 1.13B | 1.18B | 1.21B | 1.18B | 1.13B | 1.18B | 1.28B | 1.28B | 1.22B | 1.28B | 1.38B | 1.34B | 1.25B | 1.25B | 1.38B | 1.43B | 1.44B | 1.51B | 1.61B | 1.56B | 1.46B | 1.53B | 1.66B | 1.64B | 1.55B | 1.60B | 1.72B | 1.74B | 1.77B | 1.80B | 1.84B | 1.86B | 1.78B | 1.82B | 2.00B | 2.00B | 1.79B | 1.44B | 1.37B | 1.57B | 1.60B | 1.72B | 1.99B | 2.25B | 2.47B | 2.70B | 2.61B | 2.26B | 2.13B | 2.27B | 2.46B | 2.40B | 2.33B | 2.48B | 2.67B | 2.65B | 2.56B | 2.64B | 2.87B |
|
Assets Average
|
| 2.57B | 2.67B | 2.76B | 2.83B | 2.87B | 2.91B | 3.04B | 3.11B | 3.08B | 3.12B | 3.24B | 3.38B | 3.51B | 3.60B | 3.66B | 3.76B | 3.88B | 3.93B | 3.92B | 4.02B | 4.16B | 4.42B | 4.68B | 4.81B | 4.87B | 4.85B | 4.88B | 4.99B | 5.15B | 5.27B | 5.33B | 5.43B | 5.53B | 5.64B | 5.74B | 5.87B | 5.99B | 6.10B | 6.15B | 7.56B | 9.10B | 9.28B | 9.38B | 10.04B | 11.03B | 11.95B | 12.64B | 13.06B | 13.52B | 13.78B | 13.78B | 13.44B | 13.21B | 13.14B | 13.26B | 13.52B | 13.80B | 14.13B | 14.29B | 14.40B | 14.58B | 14.79B | 14.91B | 14.60B | 14.40B | 14.96B |
|
Equity Average
|
| 1.05B | 1.09B | 1.13B | 1.19B | 1.24B | 1.27B | 1.31B | 1.37B | 1.42B | 1.44B | 1.47B | 1.55B | 1.64B | 1.68B | 1.73B | 1.82B | 1.90B | 1.94B | 1.97B | 2.04B | 2.11B | 2.17B | 2.23B | 2.31B | 2.36B | 2.39B | 2.43B | 2.51B | 2.58B | 2.63B | 2.70B | 2.76B | 2.81B | 2.85B | 2.95B | 3.09B | 3.16B | 3.19B | 3.25B | 3.29B | 3.28B | 3.29B | 3.32B | 3.09B | 2.84B | 2.94B | 3.15B | 3.47B | 3.78B | 3.94B | 4.02B | 4.06B | 4.09B | 4.14B | 4.22B | 4.30B | 4.38B | 4.52B | 4.73B | 4.91B | 5.04B | 5.20B | 5.39B | 5.54B | 5.65B | 5.81B |
|
Invested Capital
|
1.04B | 1.07B | 1.11B | 1.16B | 1.23B | 1.26B | 1.29B | 1.33B | 1.41B | 1.43B | 1.45B | 1.49B | 1.61B | 1.66B | 1.70B | 1.77B | 1.88B | 1.93B | 1.94B | 2.01B | 2.08B | 2.15B | 2.19B | 2.28B | 2.33B | 2.39B | 2.39B | 2.47B | 2.54B | 2.61B | 2.65B | 3.14B | 2.78B | 2.84B | 2.86B | 3.45B | 3.53B | 3.58B | 3.58B | 3.62B | 3.58B | 3.61B | 3.59B | 3.67B | 5.10B | 5.15B | 5.53B | 5.80B | 6.17B | 6.42B | 6.50B | 6.51B | 6.51B | 6.58B | 6.60B | 6.75B | 6.77B | 6.91B | 7.04B | 7.33B | 7.41B | 7.59B | 7.48B | 7.72B | 7.09B | 7.25B | 7.40B |
|
Asset Utilization Ratio
|
| | | 2.61 | 2.63 | 2.64 | 2.65 | 2.59 | 2.57 | 2.66 | 2.68 | 2.66 | 2.63 | 2.61 | 2.60 | 2.66 | 2.64 | 2.61 | 2.61 | 2.61 | 2.58 | 2.54 | 2.43 | 2.36 | 2.35 | 2.37 | 2.41 | 2.45 | 2.42 | 2.39 | 2.39 | 2.41 | 2.41 | 2.41 | 2.41 | 2.46 | 2.46 | 2.46 | 2.45 | 2.43 | 2.01 | 1.70 | 1.69 | 1.71 | 1.40 | 1.16 | 1.06 | 0.99 | 1.16 | 1.28 | 1.32 | 1.37 | 1.39 | 1.40 | 1.41 | 1.41 | 1.40 | 1.39 | 1.39 | 1.43 | 1.44 | 1.45 | 1.44 | 1.42 | 1.46 | 1.49 | 1.47 |
|
Interest Coverage Ratio
|
676.03 | 821.00 | 573.35 | 473.90 | -491.73 | -486.72 | -524.74 | -517.95 | -480.76 | -499.28 | -494.65 | -533.49 | -601.01 | -667.60 | -848.99 | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | -394.38 | -411.48 | -415.17 | -501.84 | -426.21 | -462.60 | -452.79 | -616.39 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.09 | 0.10 | 0.09 | 0.10 | 0.09 | 1.10 | 1.08 | 0.83 | 0.76 | 0.69 | 0.64 | 0.63 | 0.60 | 0.61 | 0.59 | 0.59 | 0.57 | 0.57 | 0.55 | 0.54 | 0.51 | 0.50 | 0.48 | 0.42 | 0.40 | 0.27 | 0.26 | 0.26 |
|
Debt Ratio
|
0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.29 | 0.27 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.11 | 0.10 | 0.10 |
|
Equity Ratio
|
0.41 | 0.41 | 0.40 | 0.42 | 0.43 | 0.44 | 0.43 | 0.43 | 0.45 | 0.47 | 0.45 | 0.45 | 0.47 | 0.47 | 0.47 | 0.48 | 0.49 | 0.49 | 0.49 | 0.52 | 0.50 | 0.52 | 0.47 | 0.49 | 0.47 | 0.50 | 0.49 | 0.51 | 0.50 | 0.50 | 0.50 | 0.52 | 0.50 | 0.51 | 0.50 | 0.53 | 0.52 | 0.53 | 0.51 | 0.54 | 0.36 | 0.36 | 0.35 | 0.36 | 0.26 | 0.25 | 0.24 | 0.26 | 0.27 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.35 | 0.35 | 0.37 | 0.39 | 0.40 | 0.38 |
|
Times Interest Earned
|
676.03 | 821.00 | 573.35 | 473.90 | -491.73 | -486.72 | -524.74 | -517.95 | -480.76 | -499.28 | -494.65 | -533.49 | -601.01 | -667.60 | -848.99 | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | -394.38 | -411.48 | -415.17 | -501.84 | -426.21 | -462.60 | -452.79 | -616.39 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.07 | 0.11 | 0.11 | 0.05 | 0.13 | 0.31 | 0.32 | 0.10 | -0.89 | 0.57 | 0.15 | 0.11 | 0.13 | 0.28 | 0.80 | 0.19 | 0.15 | 6.96 | -14.01 | 0.17 | 0.12 | 0.32 | -0.72 | 0.14 | 0.16 | 0.53 | 0.60 | 0.10 | 0.14 | 0.22 | 0.30 | 0.12 | 0.14 | 0.34 | 0.23 | 0.15 | 0.22 | 0.19 | 0.26 | 0.17 | 0.23 | 0.22 | 0.52 | 0.15 | -0.08 | | 0.00 | 0.00 | 0.16 | 0.21 | 2.91 | 1.82 | -0.21 | 0.48 | 0.30 | 0.11 | 0.47 | 0.22 | 0.42 | 0.16 | 0.53 | 0.31 | 0.37 | 0.18 | 0.66 | 0.28 | 0.21 |
|
Enterprise Value
|
4.35B | 5.06B | 4.93B | 4.92B | 6.04B | 5.46B | 6.37B | 6.96B | 7.99B | 8.23B | 9.57B | 11.03B | 13.35B | 14.45B | 13.02B | 12.55B | 13.74B | 14.52B | 14.74B | 14.15B | 13.67B | 15.25B | 18.05B | 18.42B | 20.34B | 21.24B | 20.15B | 22.02B | 21.87B | 23.77B | 23.82B | 24.64B | 24.23B | 20.20B | 23.46B | 28.87B | 29.26B | 32.14B | 36.00B | 32.58B | 34.40B | 36.36B | 39.01B | 38.91B | 28.99B | 28.12B | 25.90B | 34.85B | 41.32B | 38.25B | 34.97B | 28.92B | 30.99B | 24.53B | 29.19B | 36.59B | 32.09B | 34.46B | 33.69B | 43.47B | 39.20B | 42.11B | 42.12B | 44.94B | 42.41B | 40.96B | 47.62B |
|
Market Capitalization
|
4.82B | 5.58B | 5.51B | 5.69B | 6.86B | 6.24B | 7.11B | 7.80B | 8.67B | 8.74B | 10.12B | 11.68B | 14.09B | 15.17B | 13.64B | 13.22B | 14.46B | 15.07B | 15.13B | 14.59B | 14.26B | 15.80B | 18.62B | 19.12B | 21.10B | 21.87B | 20.64B | 22.79B | 22.79B | 24.70B | 24.70B | 25.75B | 25.47B | 21.35B | 24.61B | 30.22B | 30.57B | 33.53B | 37.35B | 33.99B | 35.77B | 37.74B | 40.15B | 40.26B | 31.66B | 31.92B | 30.32B | 39.67B | 46.68B | 43.82B | 40.23B | 33.84B | 35.01B | 28.44B | 33.09B | 41.15B | 36.51B | 39.04B | 38.19B | 48.37B | 43.85B | 46.78B | 46.47B | 49.67B | 46.20B | 44.81B | 51.68B |
|
Return on Sales
|
| | | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 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% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.04% | 0.02% | 0.01% | 0.06% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% |
|
Return on Capital Employed
|
| | | -2.95% | -2.92% | -2.79% | -2.87% | -2.86% | -2.60% | -2.59% | -2.73% | -2.74% | -2.65% | -2.60% | -2.60% | -2.57% | -2.54% | -2.46% | -2.46% | -2.38% | -2.50% | -2.36% | -2.37% | -2.14% | -2.20% | -2.10% | -2.19% | -2.12% | -2.18% | -2.10% | -2.16% | -2.07% | -2.15% | -2.06% | -2.16% | -2.10% | -2.16% | -2.09% | -2.23% | -2.09% | -1.78% | -1.40% | -1.43% | -1.40% | -1.29% | -1.18% | -1.20% | -1.12% | -1.14% | -1.16% | -1.17% | -1.20% | -1.20% | -1.23% | -1.23% | -1.24% | -1.23% | -1.23% | -1.24% | -1.22% | -0.94% | -0.55% | -0.17% | 0.25% | 0.26% | 0.26% | 0.26% |
|
Return on Invested Capital
|
| | | -2.51% | -2.41% | -2.34% | -2.32% | -2.28% | -2.19% | -2.16% | -2.19% | -2.20% | -2.15% | -2.07% | -2.05% | -2.06% | -1.99% | -1.93% | -1.93% | -1.90% | -1.87% | -1.83% | -1.81% | -1.80% | -1.76% | -1.77% | -1.79% | -1.81% | -1.79% | -1.75% | -1.74% | -1.60% | -1.61% | -1.72% | -1.71% | -1.70% | -1.64% | -1.73% | -1.82% | -1.86% | -1.91% | -1.94% | -1.98% | -1.98% | -1.77% | -1.49% | -1.74% | -1.38% | -1.20% | -1.26% | -1.24% | -1.34% | -1.36% | -1.37% | -1.38% | -1.36% | -1.36% | -1.34% | -1.31% | -1.30% | -0.92% | -0.54% | -0.17% | 0.26% | 0.26% | 0.27% | 0.27% |
|
Return on Assets
|
| | | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.24% | 0.25% | 0.26% | 0.26% | 0.26% | 0.21% | 0.18% | 0.18% | 0.18% | 0.09% | 0.05% | 0.03% | 0.01% | 0.07% | 0.10% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% |
|
Return on Equity
|
| | | 0.39% | 0.41% | 0.42% | 0.42% | 0.42% | 0.43% | 0.43% | 0.44% | 0.45% | 0.45% | 0.44% | 0.44% | 0.45% | 0.45% | 0.44% | 0.44% | 0.42% | 0.41% | 0.41% | 0.41% | 0.41% | 0.42% | 0.42% | 0.42% | 0.42% | 0.41% | 0.41% | 0.41% | 0.41% | 0.42% | 0.42% | 0.43% | 0.46% | 0.47% | 0.49% | 0.50% | 0.49% | 0.48% | 0.49% | 0.50% | 0.50% | 0.30% | 0.19% | 0.10% | 0.03% | 0.25% | 0.35% | 0.40% | 0.43% | 0.39% | 0.36% | 0.35% | 0.36% | 0.36% | 0.37% | 0.38% | 0.40% | 0.41% | 0.41% | 0.41% | 0.39% | 0.38% | 0.36% | 0.36% |