|
Gross Margin
|
| 40.83% | 42.12% | 41.93% | 41.22% | 43.57% | 44.04% | 43.25% | 42.80% | 44.12% | 42.96% | 43.65% | 42.76% | 43.48% | 44.02% | 40.13% | 44.51% | 47.21% | 45.06% | 44.21% | 42.99% | 42.65% | 44.70% | 44.11% | 43.15% | 41.07% | 44.74% | 43.55% | 44.53% | 43.31% | 45.14% | 44.23% | 43.81% |
|
EBT Margin
|
| 40.83% | 13.00% | 14.03% | 8.30% | 17.31% | 14.27% | 15.92% | 17.30% | 17.99% | 16.24% | 17.69% | 17.24% | 15.53% | -2.99% | 7.49% | 15.09% | 10.22% | 13.88% | 14.60% | 15.42% | 15.88% | 14.09% | 12.59% | 14.61% | 13.43% | 13.69% | 14.67% | 16.69% | 13.33% | 16.67% | 17.33% | 17.23% |
|
EBIT Margin
|
| 40.83% | 14.78% | 15.70% | 9.99% | 18.28% | 15.95% | 17.20% | 18.39% | 19.18% | 17.31% | 18.68% | 18.18% | 16.51% | 1.48% | 9.73% | 16.79% | 11.90% | 15.06% | -28.09% | 17.15% | 58.41% | 16.71% | 15.47% | 17.45% | 15.52% | 14.50% | 16.53% | 17.90% | 14.60% | 17.68% | 18.20% | 18.26% |
|
EBITDA Margin
|
| 40.83% | 14.78% | 15.70% | 9.99% | 18.28% | 15.95% | 17.20% | 18.39% | 19.18% | 17.31% | 18.68% | 18.18% | 16.51% | 1.48% | 9.73% | 16.79% | 11.90% | 15.06% | -28.09% | 17.15% | 58.41% | 16.71% | 15.47% | 17.45% | 15.52% | 14.50% | 16.53% | 17.90% | 14.60% | 17.68% | 18.20% | 18.26% |
|
Operating Margin
|
| 40.83% | 14.78% | 15.70% | 9.99% | 18.28% | 15.95% | 17.20% | 18.39% | 19.18% | 17.31% | 18.68% | 18.18% | 16.51% | 1.48% | 9.73% | 16.79% | 11.90% | 15.06% | -28.09% | 17.15% | 58.41% | 16.71% | 15.47% | 17.45% | 15.52% | 14.50% | 16.53% | 17.90% | 14.60% | 17.68% | 18.20% | 18.26% |
|
Net Margin
|
| 39.25% | 11.00% | 11.41% | 6.96% | 13.09% | 12.13% | 12.91% | 13.52% | 13.42% | 13.38% | 14.02% | 14.17% | 8.73% | -2.26% | 5.82% | 11.84% | 7.73% | -0.79% | -40.25% | -0.69% | 0.37% | -0.57% | -0.36% | -0.59% | -10.87% | 0.44% | -0.02% | -0.01% | -0.05% | | | |
|
FCF Margin
|
| | 11.44% | 13.42% | 11.95% | 13.34% | 8.55% | 13.88% | 9.80% | 16.81% | 10.05% | 15.61% | 18.79% | 12.95% | 4.24% | 7.88% | 13.50% | 8.15% | 11.01% | 1.93% | 10.23% | 11.27% | 18.13% | 5.07% | 13.28% | 11.51% | 15.29% | 11.20% | 17.77% | 12.83% | 23.46% | 13.78% | 13.33% |
|
Inventory Average
|
| | | | | | 0.23B | 0.24B | 0.24B | 0.26B | 0.27B | 0.28B | 0.29B | 0.30B | 0.45B | 0.58B | 0.58B | 0.58B | 0.60B | 0.63B | 0.67B | 0.65B | 0.69B | 0.79B | 0.84B | 0.77B | 0.69B | 0.69B | 0.67B | 0.62B | 0.61B | 0.65B | 0.67B |
|
Assets Average
|
| | | | | | 5.15B | 5.21B | 5.26B | 5.39B | 5.40B | 5.43B | 6.04B | 6.58B | 9.34B | 11.93B | 11.72B | 11.56B | 11.31B | 10.84B | 10.64B | 10.81B | 10.80B | 11.03B | 11.36B | 11.25B | 10.59B | 10.18B | 10.13B | 10.08B | 10.28B | 10.41B | 10.50B |
|
Equity Average
|
| 3.02B | 3.16B | 3.11B | 3.12B | 3.15B | 3.22B | 3.24B | 3.32B | 3.41B | 3.46B | 3.59B | 3.78B | 3.89B | 5.24B | 6.56B | 6.58B | 6.58B | 6.48B | 6.12B | 5.93B | 6.07B | 6.13B | 6.18B | 6.31B | 6.37B | 6.34B | 6.49B | 6.52B | 6.52B | 6.79B | 7.00B | 7.10B |
|
Invested Capital
|
2.81B | 4.55B | 3.10B | 3.12B | 3.11B | 4.38B | 4.46B | 4.42B | 4.53B | 4.57B | 4.52B | 4.70B | 5.60B | 5.54B | 9.84B | 9.97B | 9.80B | 9.49B | 9.27B | 8.69B | 9.05B | 9.11B | 9.04B | 9.56B | 9.66B | 9.44B | 8.61B | 8.77B | 8.47B | 8.53B | 8.87B | 8.92B | 9.07B |
|
Asset Utilization Ratio
|
| | | | | | 0.55 | 0.56 | 0.57 | 0.56 | 0.56 | 0.56 | 0.51 | 0.47 | 0.36 | 0.32 | 0.36 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.43 | 0.44 | 0.44 | 0.46 | 0.49 | 0.52 | 0.53 | 0.54 | 0.54 | 0.55 | 0.56 |
|
Interest Coverage Ratio
|
| | 8.04 | 9.35 | 6.40 | 12.77 | 10.64 | 12.13 | 14.51 | 16.48 | 12.20 | 16.30 | 16.52 | 14.25 | 0.66 | 5.06 | 8.83 | 6.65 | 6.99 | -11.73 | 6.68 | 24.45 | 6.11 | 5.19 | 5.81 | 6.10 | 6.10 | 11.15 | 12.84 | 12.59 | 15.47 | 17.84 | 18.34 |
|
Debt to Equity
|
| 0.41 | | | | 0.37 | 0.37 | 0.37 | 0.33 | 0.34 | 0.30 | 0.28 | 0.44 | 0.42 | 0.52 | 0.53 | 0.50 | 0.47 | 0.47 | 0.52 | 0.51 | 0.51 | 0.47 | 0.56 | 0.51 | 0.51 | 0.36 | 0.34 | 0.34 | 0.31 | 0.27 | 0.27 | 0.26 |
|
Debt Ratio
|
| 0.25 | | | | 0.23 | 0.23 | 0.23 | 0.21 | 0.21 | 0.20 | 0.19 | 0.26 | 0.25 | 0.28 | 0.29 | 0.28 | 0.27 | 0.27 | 0.29 | 0.28 | 0.28 | 0.27 | 0.30 | 0.29 | 0.29 | 0.23 | 0.22 | 0.22 | 0.20 | 0.18 | 0.18 | 0.18 |
|
Equity Ratio
|
| 0.62 | | | | 0.63 | 0.62 | 0.62 | 0.64 | 0.63 | 0.65 | 0.67 | 0.59 | 0.59 | 0.54 | 0.56 | 0.57 | 0.57 | 0.57 | 0.55 | 0.56 | 0.56 | 0.57 | 0.55 | 0.56 | 0.57 | 0.63 | 0.65 | 0.64 | 0.65 | 0.67 | 0.67 | 0.68 |
|
Times Interest Earned
|
| | 8.04 | 9.35 | 6.40 | 12.77 | 10.64 | 12.13 | 14.51 | 16.48 | 12.20 | 16.30 | 16.52 | 14.25 | 0.66 | 5.06 | 8.83 | 6.65 | 6.99 | -11.73 | 6.68 | 24.45 | 6.11 | 5.19 | 5.81 | 6.10 | 6.10 | 11.15 | 12.84 | 12.59 | 15.47 | 17.84 | 18.34 |
|
FCF Payout Ratio
|
| | 0.36 | 0.32 | 0.35 | 0.28 | 0.48 | 0.31 | 0.41 | 0.23 | 0.47 | 0.29 | 0.22 | 0.30 | 0.83 | 0.46 | 0.26 | 0.44 | 0.37 | 2.23 | 0.41 | 0.32 | 0.22 | 0.82 | 0.30 | 0.31 | 0.26 | 0.38 | 0.23 | 0.29 | 0.17 | 0.31 | 0.31 |
|
Enterprise Value
|
-0.27B | -0.19B | -0.21B | -0.20B | -0.22B | -0.21B | -0.23B | -0.22B | -0.19B | -0.31B | -0.24B | -0.30B | -0.24B | -0.21B | -0.52B | -0.37B | -0.35B | -0.34B | -0.30B | -0.25B | -0.25B | -0.20B | -0.20B | -0.20B | -0.18B | -0.19B | -0.18B | -0.16B | -0.14B | -0.16B | -0.27B | -0.31B | -0.41B |
|
Return on Sales
|
| 0.41% | 0.11% | 0.11% | 0.07% | 0.14% | 0.12% | 0.13% | 0.14% | 0.15% | 0.13% | 0.14% | 0.14% | 0.10% | -0.02% | 0.06% | 0.12% | 0.08% | -0.01% | -0.40% | -0.01% | 0.00% | -0.01% | 0.00% | -0.01% | -0.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.02% | 0.02% | 0.08% | 0.08% | 0.13% | 0.13% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.02% | 0.02% | 0.07% | 0.07% | 0.12% | 0.12% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Assets
|
| | | | | | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | -0.02% | -0.03% | -0.04% | -0.04% | 0.00% | 0.00% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.14% | 0.16% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | -0.03% | -0.06% | -0.07% | -0.07% | 0.00% | 0.00% | -0.03% | -0.03% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% |