|
Gross Margin
|
22.85% | 23.41% | 25.61% | 29.08% | 32.40% | 31.94% | 31.65% | 31.90% | 30.19% | 30.40% | 31.55% | 29.75% | 31.43% | 29.09% | 31.63% | 31.56% | 32.22% | 32.82% | 33.68% | 33.02% | 33.57% | 33.11% | 33.01% | 33.45% | 34.10% | 33.61% | 32.44% | 33.36% | 32.59% | 32.75% | 33.13% | | | | | | | | | 33.28% | 32.77% | 32.75% | 31.88% | 32.51% | 32.21% | 27.75% | 29.71% | 32.54% | 32.37% | 32.98% | 33.08% | 32.22% | 33.37% | 32.41% | 30.95% | 30.90% | 30.87% | 32.49% | 31.85% | 34.56% | 34.36% | 34.83% | 34.00% | 35.45% | 35.22% | 35.29% | 34.95% | 37.25% |
|
EBT Margin
|
-163.97% | 1.24% | -2.15% | 8.37% | 14.91% | 15.40% | 10.71% | 12.29% | 10.81% | 11.76% | 11.22% | 10.35% | 11.05% | 9.95% | 14.15% | 1.08% | 10.35% | 12.32% | 18.56% | 16.84% | 15.52% | 14.60% | 18.29% | 10.69% | 13.30% | 14.46% | 14.04% | 13.48% | 17.58% | -7.31% | 17.77% | -1,483.87% | -1,390.63% | -1,571.88% | -1,671.43% | -2,176.92% | -2,135.71% | -2,038.46% | -2,929.63% | 13.77% | 15.24% | 15.14% | 19.79% | 14.84% | -12.83% | 4.98% | 42.62% | 12.35% | 16.35% | 18.34% | 25.22% | 17.73% | 17.37% | 17.28% | 15.05% | 12.63% | 12.62% | 15.61% | 19.11% | 18.25% | 17.32% | 18.95% | 18.51% | 18.40% | 18.22% | 18.66% | 20.36% | 20.58% |
|
EBIT Margin
|
-162.47% | 2.55% | 6.52% | 9.30% | 13.46% | 15.14% | 10.14% | 12.87% | 11.74% | 12.85% | 11.86% | 11.39% | 11.85% | 10.60% | 11.92% | 9.35% | 11.00% | 12.73% | 8.57% | 16.74% | 15.89% | 15.09% | 14.68% | 13.94% | 14.54% | 15.04% | 13.64% | 14.05% | 18.12% | 14.48% | 12.70% | -1,596.77% | -1,503.13% | -1,700.00% | -1,017.14% | -2,253.85% | -2,217.86% | -2,130.77% | -2,111.11% | 14.46% | 15.53% | 15.34% | 13.45% | 14.87% | -12.99% | 5.26% | 10.64% | 12.72% | 16.37% | 18.57% | 17.29% | 17.60% | 17.59% | 17.55% | 15.14% | 13.07% | 12.91% | 15.76% | 15.74% | 18.22% | 17.44% | 18.97% | 16.00% | 17.99% | 18.05% | 18.90% | 19.29% | 20.63% |
|
EBITDA Margin
|
-162.47% | 2.55% | 6.52% | 9.30% | 13.46% | 15.14% | 10.14% | 12.87% | 11.74% | 12.85% | 11.86% | 11.39% | 11.85% | 10.60% | 11.92% | 9.35% | 11.00% | 12.73% | 8.57% | 16.74% | 15.89% | 15.09% | 14.68% | 13.94% | 14.54% | 15.04% | 13.64% | 14.05% | 18.12% | 14.48% | 12.70% | -1,596.77% | -1,503.13% | -1,700.00% | -1,017.14% | -2,253.85% | -2,217.86% | -2,130.77% | -2,111.11% | 14.46% | 15.53% | 15.34% | 13.45% | 14.87% | -12.99% | 5.26% | 10.64% | 12.72% | 16.37% | 18.57% | 17.29% | 17.60% | 17.59% | 17.55% | 15.14% | 13.07% | 12.91% | 15.76% | 15.74% | 18.22% | 17.44% | 18.97% | 16.00% | 17.99% | 18.05% | 18.90% | 19.29% | 20.63% |
|
Operating Margin
|
-162.47% | 2.55% | 6.52% | 9.30% | 13.46% | 15.14% | 10.14% | 12.87% | 11.74% | 12.85% | 11.86% | 11.39% | 11.85% | 10.60% | 11.92% | 9.35% | 11.00% | 12.73% | 8.57% | 16.74% | 15.89% | 15.09% | 14.68% | 13.94% | 14.54% | 15.04% | 13.64% | 14.05% | 18.12% | 14.48% | 12.70% | -1,596.77% | -1,503.13% | -1,700.00% | -1,017.14% | -2,253.85% | -2,217.86% | -2,130.77% | -2,111.11% | 14.46% | 15.53% | 15.34% | 13.45% | 14.87% | -12.99% | 5.26% | 10.64% | 12.72% | 16.37% | 18.57% | 17.29% | 17.60% | 17.59% | 17.55% | 15.14% | 13.07% | 12.91% | 15.76% | 15.74% | 18.22% | 17.44% | 18.97% | 16.00% | 17.99% | 18.05% | 18.90% | 19.29% | 20.63% |
|
Net Margin
|
0.04% | -3.99% | 0.37% | 5.95% | 10.28% | 10.70% | 9.47% | 8.53% | 8.95% | 9.92% | 8.69% | 8.20% | 7.91% | 5.69% | 11.77% | 8.84% | 8.48% | 9.71% | 11.28% | 12.33% | 12.21% | 13.11% | 21.58% | 15.48% | 19.44% | 9.91% | 34.85% | 1.02% | -0.30% | 1.54% | 2.82% | -9.68% | 3.13% | -9.38% | -128.57% | 26.92% | 7.14% | -3.85% | 48.15% | -3.20% | 0.29% | -0.03% | -0.12% | 0.09% | -0.13% | 0.67% | 0.06% | 0.17% | 0.03% | -0.03% | | -0.03% | | 0.05% | | -0.03% | 0.19% | | -0.02% | -0.03% | | | | 13.76% | 0.31% | 14.07% | 15.46% | -0.02% |
|
FCF Margin
|
15.66% | 10.96% | 18.20% | 8.78% | 14.17% | 9.18% | 10.93% | 1.19% | 13.39% | 8.24% | 11.35% | 2.43% | 11.76% | 11.15% | 16.80% | 8.52% | 9.77% | 13.19% | 17.28% | 8.87% | 9.41% | 10.57% | 24.38% | 5.02% | 12.91% | 19.11% | 21.48% | 8.90% | 0.85% | 18.14% | 14.29% | -883.87% | -1,131.25% | -1,128.13% | -1,777.14% | -419.23% | -610.71% | -2,157.69% | -2,500.00% | 9.80% | 16.27% | 20.42% | 21.21% | 7.42% | 10.89% | 9.81% | 18.37% | 14.14% | 11.72% | 13.32% | 14.09% | 9.43% | 5.84% | 9.13% | 16.79% | 10.36% | 10.70% | 15.33% | 23.40% | 14.83% | 13.69% | 21.54% | 20.38% | 17.54% | 10.21% | 21.11% | 24.22% | 13.00% |
|
Inventory Average
|
0.93B | 1.81B | 1.54B | 1.45B | 1.50B | 1.57B | 1.58B | | | | 1.94B | 1.90B | 1.88B | 1.85B | 1.84B | 1.81B | | | | 1.80B | | | | | | | | | | 1.62B | 1.60B | 1.62B | 1.65B | 1.72B | 1.72B | 1.82B | 2.01B | 2.00B | 1.91B | 1.92B | 1.98B | 1.97B | 1.90B | 1.92B | 2.00B | 2.11B | 2.09B | 2.01B | 2.10B | 2.26B | 2.45B | 2.68B | 2.92B | 3.01B | 2.85B | 2.80B | 2.87B | 2.81B | 2.68B | 2.67B | 2.76B | 2.71B | 2.59B | 2.57B | 2.61B | 2.72B | 2.77B | 2.83B |
|
Assets Average
|
18.53B | 16.56B | 16.16B | 16.15B | 16.42B | 16.51B | 16.73B | | | | 17.88B | 17.62B | 18.28B | 18.99B | 19.12B | 18.72B | 18.14B | 18.11B | 18.28B | 18.45B | 18.54B | 18.75B | 19.50B | 20.14B | 20.20B | 20.34B | 20.52B | 19.91B | 18.53B | 17.67B | 17.55B | 17.61B | 17.84B | 18.29B | 18.96B | 19.11B | 19.03B | 19.13B | 19.70B | 19.79B | 19.23B | 19.50B | 19.72B | 19.84B | 19.67B | 19.10B | 19.04B | 19.75B | 20.62B | 21.01B | 21.26B | 21.44B | 21.43B | 21.40B | 21.07B | 21.07B | 21.42B | 21.60B | 21.71B | 22.39B | 22.95B | 22.86B | 22.88B | 22.65B | 23.05B | 24.26B | 24.97B | 25.32B |
|
Equity Average
|
8.79B | 7.07B | 7.04B | 7.01B | 6.90B | 6.80B | 6.93B | | | | 7.54B | 7.54B | 7.64B | 7.71B | 7.86B | 8.06B | 7.93B | 7.81B | 8.14B | 8.50B | 8.51B | 8.62B | 8.93B | 9.09B | 9.08B | 9.06B | 9.36B | 9.08B | 7.99B | 7.84B | 8.38B | 8.66B | 8.79B | 8.95B | 9.45B | 9.69B | 9.56B | 9.49B | 10.16B | | | | | | | 9.16B | 9.26B | 9.62B | 9.77B | 9.86B | 10.34B | 10.83B | 10.73B | 10.44B | 10.62B | 11.08B | 11.19B | 11.18B | 11.45B | 12.35B | 12.80B | 12.54B | 12.49B | 12.38B | 12.25B | 12.23B | 12.48B | 12.79B |
|
Invested Capital
|
7.07B | 7.07B | 9.42B | 7.11B | 6.90B | 9.21B | 9.47B | | | 10.24B | 7.44B | 8.49B | 8.97B | 8.81B | 8.99B | 8.48B | 7.73B | 7.89B | 9.10B | 9.01B | 8.40B | 9.47B | 9.01B | 9.17B | 8.99B | 9.13B | 10.08B | 8.58B | 7.56B | 8.57B | 8.82B | 9.89B | 9.63B | 10.02B | 14.10B | 10.32B | 10.15B | 10.21B | 14.83B | 0.58B | 0.61B | 0.60B | 11.14B | 0.56B | 9.77B | 9.84B | 10.08B | 10.55B | 10.59B | 10.55B | 11.14B | 11.50B | 11.05B | 11.26B | 11.72B | 12.18B | 11.31B | 11.64B | 12.23B | 13.75B | 13.69B | 13.88B | 13.23B | 13.33B | 14.44B | 13.23B | 13.44B | 13.84B |
|
Asset Utilization Ratio
|
0.67 | 0.67 | 0.63 | 0.65 | 0.67 | 0.70 | 0.72 | | | | 0.77 | 0.79 | 0.75 | 0.72 | 0.69 | 0.71 | 0.73 | 0.73 | 0.73 | 0.70 | 0.69 | 0.66 | 0.61 | 0.60 | 0.61 | 0.61 | 0.60 | 0.60 | 0.64 | 0.67 | 0.70 | 0.53 | 0.36 | 0.18 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.17 | 0.35 | 0.52 | 0.68 | 0.67 | 0.66 | 0.64 | 0.64 | 0.63 | 0.63 | 0.68 | 0.70 | 0.71 | 0.72 | 0.74 | 0.77 | 0.77 | 0.77 | 0.76 | 0.74 | 0.72 | 0.69 | 0.69 | 0.69 | 0.70 | 0.70 | 0.68 | 0.69 | 0.71 |
|
Interest Coverage Ratio
|
-92.61 | 1.52 | 4.40 | 6.90 | 10.47 | 12.29 | 7.95 | 11.43 | 9.12 | 11.79 | 10.11 | 9.26 | 8.75 | 7.73 | 8.91 | 7.92 | 10.26 | 12.19 | 9.48 | 14.09 | 15.19 | 16.57 | 13.26 | 12.50 | 12.11 | 14.21 | 12.72 | 13.27 | 16.72 | 14.58 | 12.44 | 15.97 | 15.03 | 17.00 | 10.17 | 22.54 | 22.18 | 21.31 | 21.11 | 17.93 | 35.33 | 40.00 | 34.15 | 39.25 | -37.73 | 10.31 | 28.92 | 29.87 | 47.08 | 51.00 | 47.14 | 56.00 | 39.17 | 39.94 | 36.67 | 23.90 | 26.85 | 31.50 | 33.42 | 38.78 | 36.42 | 41.94 | 43.40 | 115.00 | 53.43 | 30.61 | 31.59 | 32.10 |
|
Debt to Equity
|
0.41 | 0.36 | 0.34 | 0.34 | 0.36 | 0.36 | 0.34 | | | 0.35 | 0.35 | 0.37 | 0.52 | 0.49 | -1.27 | 0.37 | -1.65 | 0.29 | 0.36 | 0.35 | 0.28 | 0.34 | 0.36 | 0.36 | 0.38 | 0.37 | 0.41 | 0.39 | 0.52 | 0.49 | 0.48 | 0.46 | 0.45 | 0.44 | 0.45 | 0.42 | 0.42 | 0.42 | 0.37 | | | | 0.38 | | 0.47 | 0.45 | 0.44 | 0.43 | 0.47 | 0.41 | 0.38 | 0.36 | 0.39 | 0.40 | 0.39 | 0.37 | 0.38 | 0.37 | 0.36 | 0.32 | 0.34 | 0.33 | 0.34 | 0.34 | 0.46 | 0.46 | 0.45 | 0.44 |
|
Debt Ratio
|
0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | | | 0.15 | 0.15 | 0.16 | 0.21 | 0.20 | -0.53 | 0.17 | -0.70 | 0.13 | 0.16 | 0.16 | 0.13 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.19 | 0.18 | 0.22 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.24 | 0.23 | 0.23 | 0.22 |
|
Equity Ratio
|
0.42 | 0.43 | 0.44 | 0.43 | 0.41 | 0.41 | 0.42 | | | 0.42 | 0.42 | 0.43 | 0.40 | 0.41 | 0.41 | 0.45 | 0.43 | 0.44 | 0.45 | 0.47 | 0.45 | 0.47 | 0.45 | 0.46 | 0.44 | 0.45 | 0.47 | 0.45 | 0.42 | 0.47 | 0.48 | 0.50 | 0.48 | 0.49 | 0.50 | 0.51 | 0.49 | 0.50 | 0.53 | | | | 0.54 | | 0.47 | 0.49 | 0.49 | 0.49 | 0.46 | 0.48 | 0.50 | 0.51 | 0.49 | 0.49 | 0.52 | 0.53 | 0.51 | 0.52 | 0.53 | 0.57 | 0.55 | 0.55 | 0.54 | 0.55 | 0.51 | 0.50 | 0.50 | 0.51 |
|
Times Interest Earned
|
-92.61 | 1.52 | 4.40 | 6.90 | 10.47 | 12.29 | 7.95 | 11.43 | 9.12 | 11.79 | 10.11 | 9.26 | 8.75 | 7.73 | 8.91 | 7.92 | 10.26 | 12.19 | 9.48 | 14.09 | 15.19 | 16.57 | 13.26 | 12.50 | 12.11 | 14.21 | 12.72 | 13.27 | 16.72 | 14.58 | 12.44 | 15.97 | 15.03 | 17.00 | 10.17 | 22.54 | 22.18 | 21.31 | 21.11 | 17.93 | 35.33 | 40.00 | 34.15 | 39.25 | -37.73 | 10.31 | 28.92 | 29.87 | 47.08 | 51.00 | 47.14 | 56.00 | 39.17 | 39.94 | 36.67 | 23.90 | 26.85 | 31.50 | 33.42 | 38.78 | 36.42 | 41.94 | 43.40 | 115.00 | 53.43 | 30.61 | 31.59 | 32.10 |
|
FCF Payout Ratio
|
0.20 | 0.27 | 0.15 | 0.29 | 0.17 | 0.25 | 0.21 | 1.92 | 0.16 | 0.27 | 0.18 | 1.00 | 0.20 | 0.23 | 0.20 | 0.33 | 0.28 | 0.23 | 0.22 | 0.41 | 1.33 | | | 0.77 | 1.05 | -0.01 | -0.01 | 0.50 | 15.48 | | 0.00 | 0.48 | 1.21 | -0.01 | 0.00 | 1.29 | 2.78 | -0.01 | 0.00 | | 1.12 | 0.00 | 0.00 | 0.66 | 1.82 | -0.01 | 0.00 | 0.32 | 1.51 | -0.01 | 0.00 | 0.45 | 3.09 | -0.01 | 0.00 | 0.45 | 1.67 | -0.01 | 0.00 | 0.32 | 1.46 | -0.01 | -0.01 | 0.28 | 0.49 | 0.22 | 0.18 | 0.34 |
|
Enterprise Value
|
-1.08B | -1.25B | -1.51B | -1.69B | -1.83B | -1.81B | -1.98B | -1.41B | -1.24B | -1.20B | -1.21B | -1.38B | -2.86B | -1.30B | -1.58B | -0.97B | 0.01B | -1.26B | -1.40B | -1.39B | 0.01B | -1.61B | -2.45B | 0.01B | -0.69B | -0.69B | -3.33B | -2.22B | -1.15B | -0.69B | -0.65B | -0.67B | -0.77B | -0.76B | -1.22B | -0.70B | -0.56B | -0.77B | -0.85B | -0.51B | -0.56B | -0.55B | -0.93B | -0.74B | -0.80B | -0.37B | -0.83B | -0.98B | -1.63B | -1.30B | -1.09B | -0.87B | -0.64B | -0.72B | -0.99B | -0.69B | -0.80B | -1.02B | -1.56B | -1.06B | -1.07B | -1.35B | -1.19B | -1.13B | -2.42B | -0.53B | -1.11B | -1.10B |
|
Return on Sales
|
0.00% | -0.04% | 0.00% | 0.06% | 0.10% | 0.11% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.09% | -0.01% | 0.30% | 0.01% | 0.00% | 0.02% | 0.03% | -0.10% | 0.03% | -0.09% | -1.29% | 0.27% | 0.07% | -0.04% | 0.48% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.14% | 0.00% | 0.14% | 0.15% | 0.00% |
|
Return on Capital Employed
|
-0.19% | -0.25% | -0.26% | -0.25% | 0.07% | 0.10% | 0.11% | | | | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.12% | 0.12% | 0.12% | 0.14% | 0.13% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.06% | 0.04% | 0.03% | 0.03% | 0.10% | 0.13% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.16% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.17% | 0.15% | 0.16% | 0.17% |
|
Return on Invested Capital
|
-0.31% | -0.42% | -0.36% | -0.34% | 0.09% | 0.11% | 0.11% | | | | 0.15% | 0.16% | 0.15% | 0.13% | 0.14% | 0.17% | 0.19% | 0.20% | 0.17% | 0.15% | 0.16% | 0.16% | 0.16% | 0.18% | 0.18% | 0.18% | 0.14% | 0.13% | 0.16% | 0.34% | 0.37% | 0.35% | 0.35% | 0.19% | 0.13% | 0.09% | 0.12% | 0.12% | 0.15% | 0.30% | 2.49% | 1.66% | 0.28% | 0.21% | 0.10% | -0.01% | 0.03% | 0.04% | 0.12% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.18% | 0.17% | 0.17% | 0.16% | 0.25% | 0.24% | 0.24% | 0.23% | 0.15% | 0.10% | 0.11% | 0.14% | 0.15% |
|
Return on Assets
|
0.01% | 0.00% | -0.01% | 0.01% | 0.02% | 0.05% | 0.05% | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.06% | 0.06% | 0.05% | 0.06% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.05% | 0.08% | 0.05% |
|
Return on Equity
|
0.01% | -0.01% | -0.02% | 0.01% | 0.06% | 0.12% | 0.12% | | | | 0.00% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.05% | 0.04% | 0.13% | 0.13% | 0.11% | 0.12% | 0.02% | 0.02% | 0.02% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.10% | 0.15% | 0.11% |