|
Gross Margin
|
| 46.62% | 47.62% | 48.55% | 49.16% | 48.68% | 50.97% | 51.87% | 52.27% | 52.89% | 52.36% | 52.13% | 53.56% | 50.65% | 49.21% | 50.01% | 48.30% | 38.59% | 40.61% | 40.24% | 38.40% | 37.52% | 38.49% | 39.45% | 37.69% | 38.92% | 40.86% | 40.66% | 40.36% | 41.88% | 43.50% | 41.17% | 39.70% | 40.80% | 43.15% | 42.43% | 41.53% | 41.34% | 41.12% | 41.89% | 40.79% | 43.36% | 43.92% | 44.35% | 43.42% | 39.97% | 46.83% | 45.90% | 43.96% | 44.32% | 42.49% | 44.46% | 42.18% | 41.00% | 42.16% | 41.20% | 41.38% | 42.71% | 44.92% | 43.81% | 232.26% | 221.67% | 42.42% | 52.71% | | 43.98% | 44.89% |
|
EBT Margin
|
| 13.48% | 17.03% | 17.68% | 19.37% | 19.00% | 21.48% | 23.31% | 22.14% | 23.40% | 24.31% | 22.65% | 21.20% | 13.32% | 16.96% | 13.13% | 3.87% | 1.01% | 7.57% | 7.45% | 5.58% | 1.03% | 7.24% | 9.18% | 4.77% | 3.83% | 7.49% | 7.86% | 7.81% | 3.63% | 13.25% | 11.39% | 6.56% | 5.38% | 10.43% | 9.66% | 5.59% | 5.36% | 8.18% | 5.07% | 6.64% | 8.09% | 12.00% | 7.18% | 10.27% | 4.89% | 14.10% | 16.62% | 16.42% | 15.86% | 17.39% | 16.99% | 13.63% | 9.87% | 13.64% | 9.57% | 9.14% | 9.88% | 11.80% | 7.48% | 44.18% | 60.17% | 13.12% | 7.92% | | 5.46% | 11.02% |
|
EBIT Margin
|
| 15.75% | 19.04% | 19.29% | 20.60% | 20.47% | 23.04% | 24.46% | 23.11% | 24.20% | 25.22% | 23.39% | 22.40% | 14.42% | 18.22% | 15.04% | 11.41% | 6.66% | 11.04% | 10.93% | 8.89% | 7.03% | 10.53% | 10.26% | 7.36% | 6.80% | 12.60% | 11.57% | 10.64% | 12.46% | 15.75% | 13.28% | 8.35% | 8.73% | 13.68% | 13.05% | 8.74% | 8.79% | 11.61% | 8.56% | 8.76% | 11.21% | 14.69% | 9.71% | 12.80% | 8.03% | 15.91% | 18.28% | 18.05% | 19.10% | 18.39% | 18.45% | 15.22% | 11.88% | 15.66% | 12.39% | 11.86% | 12.51% | 14.35% | 10.41% | 59.58% | 74.22% | 15.52% | 10.56% | | 9.57% | 14.83% |
|
EBITDA Margin
|
| 15.75% | 19.04% | 19.29% | 20.60% | 20.47% | 23.04% | 24.46% | 23.11% | 24.20% | 25.22% | 23.39% | 22.40% | 14.42% | 18.22% | 15.04% | 11.41% | 6.66% | 11.04% | 10.93% | 8.89% | 7.03% | 10.53% | 10.26% | 7.36% | 6.80% | 12.60% | 11.57% | 10.64% | 12.46% | 15.75% | 13.28% | 8.35% | 8.73% | 13.68% | 13.05% | 8.74% | 1.02% | 6.13% | 8.56% | 4.69% | 6.17% | 8.11% | 9.71% | 4.46% | 5.07% | 11.79% | 18.28% | 11.47% | 12.62% | 10.86% | 18.45% | 9.13% | 2.71% | 5.29% | 12.39% | 8.29% | 8.63% | 14.35% | 10.41% | 59.58% | 74.22% | 15.52% | 10.56% | | 9.57% | 14.83% |
|
Operating Margin
|
| 15.75% | 19.04% | 19.29% | 20.60% | 20.47% | 23.04% | 24.46% | 23.11% | 24.20% | 25.22% | 23.39% | 22.40% | 14.42% | 18.22% | 15.04% | 11.41% | 6.66% | 11.04% | 10.93% | 8.89% | 7.03% | 10.53% | 10.26% | 7.36% | 6.80% | 12.60% | 11.57% | 10.64% | 12.46% | 15.75% | 13.28% | 8.35% | 8.73% | 13.68% | 13.05% | 8.74% | 8.79% | 11.61% | 8.56% | 8.76% | 11.21% | 14.69% | 9.71% | 12.80% | 8.03% | 15.91% | 18.28% | 18.05% | 19.10% | 18.39% | 18.45% | 15.22% | 11.88% | 15.66% | 12.39% | 11.86% | 12.51% | 14.35% | 10.41% | 59.58% | 74.22% | 15.52% | 10.56% | | 9.57% | 14.83% |
|
Net Margin
|
| 9.10% | 11.46% | 11.89% | 13.06% | 12.74% | 14.94% | 15.83% | 14.81% | 15.51% | 16.17% | 15.35% | 14.62% | 8.83% | -0.57% | 6.89% | 3.20% | -0.32% | 5.47% | 4.17% | 3.95% | -0.34% | 4.53% | 6.33% | 3.38% | 2.75% | 4.65% | -2.75% | 5.41% | 2.49% | 9.20% | 7.61% | 4.50% | 3.35% | 7.48% | -6.95% | 0.44% | 0.82% | -0.37% | -1.45% | -0.06% | 0.17% | 0.10% | -0.17% | -0.15% | 0.02% | 0.21% | -0.22% | -0.02% | -0.03% | -0.01% | -0.01% | | | -0.06% | 0.03% | 7.11% | 7.34% | | | 34.80% | 45.61% | 9.98% | 6.01% | | 5.29% | 8.37% |
|
FCF Margin
|
| | 26.41% | -3.55% | 10.27% | 13.32% | 22.40% | 13.19% | 15.50% | 12.08% | 17.82% | 16.10% | 9.89% | 8.47% | 14.20% | 7.09% | -0.10% | -4.60% | 14.58% | -2.64% | -1.34% | 9.08% | 11.49% | 3.64% | -2.95% | -1.45% | 13.07% | 11.18% | -4.36% | 7.33% | 4.84% | 4.97% | 7.64% | -0.77% | 17.43% | 2.60% | -3.28% | -0.33% | 13.42% | 8.74% | -2.10% | 2.84% | 16.30% | 9.96% | -1.36% | 19.87% | 26.79% | 11.27% | 6.02% | 16.90% | 18.77% | 6.21% | 2.04% | -7.35% | 10.22% | 0.40% | 3.95% | 7.10% | 14.73% | 5.04% | 44.72% | 52.29% | 18.48% | 8.96% | | 7.94% | 16.97% |
|
Inventory Average
|
| | | | | | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.13B | 0.18B | 0.18B | 0.19B | 0.21B | 0.22B | 0.21B | 0.21B | 0.22B | 0.23B | 0.22B | 0.21B | 0.21B | 0.22B | 0.22B | 0.21B | 0.19B | 0.19B | 0.19B | 0.18B | 0.20B | 0.22B | 0.22B | 0.22B | 0.23B | 0.24B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.29B | 0.32B | 0.32B | 0.35B | 0.42B | 0.52B | 0.60B | 0.61B | 0.58B | 0.56B | 0.55B | 0.51B | 0.48B | 0.49B | 0.50B | 0.50B | 0.47B | 0.56B | 0.70B | 0.68B |
|
Assets Average
|
0.64B | 0.64B | 0.64B | 0.64B | 0.67B | 0.68B | 0.69B | 0.72B | 0.73B | 0.77B | 0.82B | 0.83B | 0.86B | 0.87B | 0.89B | 1.12B | 2.07B | 2.77B | 2.74B | 2.75B | 2.75B | 2.76B | 2.73B | 2.64B | 2.62B | 2.69B | 2.73B | 2.70B | 2.62B | 2.65B | 2.73B | 2.72B | 2.69B | 2.70B | 2.72B | 2.71B | 2.72B | 2.76B | 2.79B | 2.76B | 2.84B | 3.01B | 3.07B | 3.08B | 3.18B | 3.25B | 3.33B | 3.38B | 3.43B | 3.41B | 3.87B | 4.40B | 4.32B | 4.36B | 4.38B | 4.36B | 4.45B | 4.55B | 4.56B | 4.55B | 4.57B | 4.58B | 4.57B | 5.27B | 8.66B | 11.35B | 11.39B |
|
Equity Average
|
| | | | | | 0.06B | 0.10B | 0.14B | 0.14B | 0.11B | 0.07B | 0.07B | 0.04B | -0.01B | 0.00B | 0.02B | 0.03B | 0.05B | 0.10B | 0.14B | 0.15B | 0.16B | 0.18B | 0.19B | 0.22B | 0.28B | 0.28B | 0.26B | 0.08B | -0.10B | -0.07B | -0.08B | -0.11B | -0.10B | 0.01B | 0.13B | 0.15B | 0.18B | 0.21B | 0.24B | 0.28B | 0.32B | 0.35B | 0.28B | 0.23B | 0.35B | 0.48B | 0.41B | 0.36B | 0.38B | 0.32B | 0.09B | -0.15B | -0.17B | -0.09B | 0.01B | 0.09B | 0.18B | 0.27B | 0.33B | 0.37B | 0.49B | 0.56B | 1.65B | 2.79B | 2.91B |
|
Invested Capital
|
| | | 0.17B | | 0.06B | 0.07B | 0.13B | 0.15B | 0.12B | 0.10B | 0.03B | 0.10B | -0.01B | -0.01B | 1.05B | 2.03B | 1.97B | 1.94B | 1.96B | 2.00B | 1.93B | 1.82B | 1.75B | 1.80B | 1.83B | 1.79B | 1.72B | 1.73B | 1.58B | 1.58B | 1.85B | 1.75B | 1.76B | 1.66B | 1.87B | 1.92B | 1.94B | 1.90B | 1.86B | 0.31B | 0.37B | 0.40B | 1.90B | 0.26B | 0.51B | 0.48B | 1.80B | 0.36B | 0.44B | 0.42B | 2.56B | -0.04B | -0.12B | -0.08B | 2.73B | 0.11B | 0.21B | 0.28B | 2.82B | 0.37B | 0.46B | 0.61B | 4.31B | 2.85B | 7.70B | 7.54B |
|
Asset Utilization Ratio
|
1.33 | 1.26 | 1.21 | 1.29 | 1.36 | 1.45 | 1.52 | 1.54 | 1.61 | 1.62 | 1.65 | 1.70 | 1.72 | 1.68 | 1.61 | 1.26 | 0.68 | 0.63 | 0.78 | 0.90 | 1.01 | 1.02 | 1.07 | 1.13 | 1.16 | 1.15 | 1.15 | 1.17 | 1.20 | 1.20 | 1.14 | 1.15 | 1.16 | 1.10 | 1.04 | 0.99 | 0.97 | 0.96 | 0.95 | 0.98 | 0.97 | 0.94 | 0.95 | 1.01 | 1.02 | 0.98 | 1.05 | 1.09 | 1.14 | 1.29 | 1.20 | 1.12 | 1.19 | 1.18 | 1.16 | 1.13 | 1.10 | 1.09 | 1.08 | 1.08 | 0.86 | 0.63 | 0.64 | 0.56 | 0.32 | 0.39 | 0.46 |
|
Interest Coverage Ratio
|
| 6.51 | 9.90 | 11.84 | 16.40 | -13.95 | -14.71 | 2.74 | 29.66 | 31.29 | 29.59 | 24.87 | 21.00 | -11.59 | 13.21 | 8.84 | 1.59 | 1.23 | 3.30 | 3.28 | 2.81 | 2.19 | 3.44 | 3.57 | 2.67 | 2.54 | 3.34 | 0.87 | 3.58 | 4.34 | 6.40 | 5.72 | 2.68 | 2.56 | 4.40 | 3.76 | 2.45 | 2.50 | 3.59 | 2.54 | 2.70 | 3.60 | 5.80 | 4.23 | 5.19 | 2.59 | 8.97 | 12.08 | 15.32 | 11.17 | 18.50 | 12.23 | 9.02 | 6.07 | 7.50 | 4.66 | 4.37 | 4.73 | 5.62 | 3.94 | 3.83 | 5.19 | 6.55 | 3.52 | | 2.48 | 4.50 |
|
Debt to Equity
|
| | | 1.73 | | 7.87 | 6.43 | 3.23 | 2.68 | 3.83 | 5.11 | 18.99 | 5.63 | -56.14 | -52.16 | 45.96 | 72.92 | 72.49 | 22.55 | 15.48 | 12.18 | 11.39 | 9.49 | 9.24 | 8.24 | 6.24 | 4.97 | 5.43 | 5.83 | -17.01 | -16.27 | -45.06 | -16.71 | -18.29 | -19.01 | 15.58 | 12.43 | 11.29 | 8.06 | 7.57 | 6.55 | 5.38 | 4.66 | 4.27 | 9.28 | 7.02 | 3.42 | 2.71 | 5.84 | 3.76 | 6.45 | 8.16 | -26.33 | -15.18 | -18.37 | -127.16 | 81.93 | 20.14 | 12.18 | 7.95 | 7.88 | 6.04 | 4.03 | 6.82 | 1.84 | 1.73 | 1.55 |
|
Debt Ratio
|
| | | 0.46 | | 0.65 | 0.61 | 0.57 | 0.53 | 0.59 | 0.61 | 0.70 | 0.65 | 0.79 | 0.71 | 0.78 | 0.71 | 0.72 | 0.67 | 0.67 | 0.67 | 0.65 | 0.61 | 0.65 | 0.60 | 0.58 | 0.54 | 0.55 | 0.57 | 0.62 | 0.61 | 0.70 | 0.69 | 0.69 | 0.64 | 0.65 | 0.64 | 0.65 | 0.60 | 0.61 | 0.56 | 0.54 | 0.51 | 0.50 | 0.58 | 0.55 | 0.44 | 0.41 | 0.53 | 0.46 | 0.52 | 0.54 | 0.61 | 0.65 | 0.64 | 0.64 | 0.63 | 0.61 | 0.57 | 0.56 | 0.56 | 0.54 | 0.50 | 0.64 | 0.44 | 0.43 | 0.41 |
|
Equity Ratio
|
| | | 0.27 | | 0.08 | 0.09 | 0.18 | 0.20 | 0.15 | 0.12 | 0.04 | 0.11 | -0.01 | -0.01 | 0.02 | 0.01 | 0.01 | 0.03 | 0.04 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.09 | 0.11 | 0.10 | 0.10 | -0.04 | -0.04 | -0.02 | -0.04 | -0.04 | -0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | 0.09 | 0.10 | 0.11 | 0.12 | 0.06 | 0.08 | 0.13 | 0.15 | 0.09 | 0.12 | 0.08 | 0.07 | -0.02 | -0.04 | -0.04 | -0.01 | 0.01 | 0.03 | 0.05 | 0.07 | 0.07 | 0.09 | 0.12 | 0.09 | 0.24 | 0.25 | 0.26 |
|
Times Interest Earned
|
| 6.51 | 9.90 | 11.84 | 16.40 | -13.95 | -14.71 | 2.74 | 29.66 | 31.29 | 29.59 | 24.87 | 21.00 | -11.59 | 13.21 | 8.84 | 1.59 | 1.23 | 3.30 | 3.28 | 2.81 | 2.19 | 3.44 | 3.57 | 2.67 | 2.54 | 3.34 | 0.87 | 3.58 | 4.34 | 6.40 | 5.72 | 2.68 | 2.56 | 4.40 | 3.76 | 2.45 | 2.50 | 3.59 | 2.54 | 2.70 | 3.60 | 5.80 | 4.23 | 5.19 | 2.59 | 8.97 | 12.08 | 15.32 | 11.17 | 18.50 | 12.23 | 9.02 | 6.07 | 7.50 | 4.66 | 4.37 | 4.73 | 5.62 | 3.94 | 3.83 | 5.19 | 6.55 | 3.52 | | 2.48 | 4.50 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23 | 0.07 | 0.07 | 0.20 | 0.74 | -0.20 | 0.13 | 3.56 | 0.44 | 0.21 | 0.10 | 0.32 | 0.25 | 0.19 | 0.09 | 0.21 | 0.40 | 0.21 | 0.09 |
|
Enterprise Value
|
-0.02B | -0.02B | -0.02B | -0.01B | -0.04B | -0.01B | -0.04B | -0.05B | -0.06B | -0.09B | -0.10B | -0.11B | -0.13B | -0.13B | -0.15B | -0.18B | -0.09B | -0.09B | -0.12B | -0.07B | -0.07B | -0.11B | -0.07B | -0.05B | -0.03B | -0.02B | -0.06B | -0.14B | -0.03B | -0.13B | -0.08B | -0.06B | -0.04B | -0.03B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.06B | -0.20B | -0.15B | -0.22B | -0.06B | -0.28B | -0.05B | -0.49B | -0.29B | -0.11B | -0.10B | -0.08B | -0.06B | -0.08B | -0.09B | -0.08B | -0.06B | -0.08B | -0.09B | -0.10B | -0.11B | -0.10B | -0.09B | -0.09B |
|
Return on Sales
|
0.05% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.09% | -0.01% | 0.07% | 0.03% | 0.00% | 0.05% | 0.04% | 0.04% | 0.00% | 0.05% | 0.06% | 0.03% | 0.03% | 0.05% | -0.03% | 0.05% | 0.02% | 0.09% | 0.08% | 0.05% | 0.03% | 0.07% | -0.07% | 0.00% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.07% | 0.04% | 0.04% | 0.35% | 0.46% | 0.10% | 0.06% | 0.11% | 0.05% | 0.08% |
|
Return on Capital Employed
|
| | | 0.29% | | 0.36% | 0.43% | 0.43% | 0.48% | 0.49% | 0.52% | 0.51% | 0.51% | 0.44% | 0.43% | 0.28% | 0.12% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.15% | 0.17% | 0.19% | 0.19% | 0.19% | 0.18% | 0.16% | 0.15% | 0.14% | 0.14% | 0.13% | 0.14% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.18% | 0.22% | 0.24% | 0.31% | 0.32% | 0.27% | 0.28% | 0.25% | 0.24% | 0.20% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.17% | 0.18% | 0.15% | | 0.07% | 0.09% |
|
Return on Invested Capital
|
| | | | | | 2.44% | 1.73% | 1.34% | 1.48% | 1.95% | 3.50% | 3.61% | 4.83% | -12.00% | 0.22% | 0.05% | 0.03% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.06% | 0.07% | 0.08% | 0.11% | 0.17% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.10% | 0.16% | 0.57% | 0.58% | 0.22% | 0.27% | 0.70% | 0.63% | 0.36% | 0.44% | 1.54% | 1.55% | 0.47% | 0.55% | -7.81% | -5.87% | 0.41% | 0.36% | 3.21% | 2.02% | 0.32% | 0.30% | 1.20% | 0.96% | 0.20% | | 0.10% | 0.09% |
|
Return on Assets
|
0.07% | 0.07% | 0.07% | 0.11% | 0.16% | 0.18% | 0.20% | 0.22% | 0.24% | 0.25% | 0.26% | 0.26% | 0.27% | 0.23% | 0.16% | 0.10% | 0.03% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.02% | 0.03% | 0.03% | 0.04% | 0.07% | 0.07% | 0.07% | 0.06% | 0.02% | 0.01% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.07% | 0.07% | 0.04% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | | 2.27% | 1.62% | 1.26% | 1.42% | 1.88% | 3.37% | 3.47% | 4.61% | -11.35% | 21.69% | 2.54% | 1.18% | 1.36% | 0.78% | 0.70% | 0.61% | 0.55% | 0.62% | 0.57% | 0.58% | 0.49% | 0.23% | 0.31% | 1.02% | -1.13% | -2.71% | -2.49% | -1.80% | -1.74% | 6.21% | 0.26% | 0.12% | -0.21% | -0.01% | -0.02% | -0.03% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.01% | 0.00% | 13.57% | 2.07% | 1.02% | 0.67% | 0.52% | 0.50% | 0.64% | 0.69% | 0.19% | 0.11% | 0.12% |