|
Gross Margin
|
39.14% | 38.86% | 40.61% | 46.18% | 43.67% | 45.39% | 43.05% | 48.31% | 42.66% | 44.59% | 42.98% | 43.65% | 40.73% | 44.85% | 44.94% | 48.64% | 41.85% | 44.20% | 43.06% | 31.64% | 45.34% | 46.88% | 59.35% | 78.90% | 69.03% | 68.29% | 70.39% | 107.77% | 68.34% | 58.71% | 61.41% | 62.44% | 49.59% | 53.07% | 49.28% | 51.63% | 48.52% | 49.57% | 49.69% | 57.64% | 45.56% | 46.87% | 44.46% | 48.82% | 46.01% | 38.48% | 48.65% | 57.40% | 45.71% | 45.82% | 47.16% | 47.43% | 46.85% | 46.46% | 46.60% | 52.83% | 42.33% | 41.14% | 38.55% | 41.70% | 39.72% | 39.18% | 45.73% | 47.66% | 35.15% | 37.35% | 35.14% |
|
EBT Margin
|
8.49% | 8.47% | 9.21% | 14.61% | 13.36% | 17.21% | 12.85% | 18.38% | 10.93% | 15.64% | 12.37% | 10.86% | 8.41% | 14.29% | 14.31% | 12.77% | 9.85% | 12.77% | 9.91% | 13.72% | 8.70% | 22.73% | 14.96% | 91.85% | 18.46% | 11.61% | 19.41% | 5.04% | 18.61% | 19.71% | 22.17% | 26.63% | 13.97% | 14.95% | 13.40% | 22.67% | 15.05% | 22.95% | 19.78% | 32.12% | 18.72% | 19.52% | 9.68% | 17.39% | 15.69% | 4.53% | 23.60% | 35.12% | 20.42% | 18.81% | 21.89% | 20.89% | 23.13% | 22.42% | 23.66% | 31.47% | 18.35% | 33.40% | 17.39% | 14.10% | 35.07% | 14.53% | 23.79% | 27.70% | 10.80% | 13.06% | 8.29% |
|
EBIT Margin
|
12.06% | 10.24% | 11.87% | 17.39% | 16.70% | 19.97% | 15.26% | 21.19% | 14.27% | 18.11% | 15.65% | 15.30% | 11.13% | 16.57% | 16.59% | 14.51% | 12.20% | 15.57% | 13.70% | 9.81% | 14.53% | 16.61% | 27.02% | 36.20% | 24.95% | 24.54% | 28.79% | -9.16% | 26.02% | 33.49% | 35.77% | 38.45% | 26.82% | 30.67% | 25.17% | 31.79% | 27.29% | 29.41% | 28.63% | 39.41% | 25.67% | 26.60% | 19.36% | 25.47% | 25.51% | 13.00% | 30.84% | 41.99% | 26.95% | 25.31% | 27.94% | 27.03% | 27.02% | 28.16% | 28.92% | 35.79% | 23.44% | 38.50% | 18.88% | 19.80% | 19.26% | 19.97% | 28.49% | 31.64% | 16.03% | 18.13% | 14.16% |
|
EBITDA Margin
|
16.10% | 14.07% | 15.71% | 20.75% | 20.34% | 23.36% | 18.65% | 24.23% | 17.60% | 21.26% | 18.91% | 18.23% | 14.39% | 19.64% | 19.68% | 17.18% | 15.35% | 18.53% | 16.75% | 12.61% | 17.72% | 19.68% | 30.15% | 39.97% | 28.26% | 27.84% | 31.63% | -7.37% | 28.86% | 36.52% | 38.31% | 40.77% | 29.70% | 33.39% | 28.44% | 34.51% | 29.97% | 32.06% | 31.27% | 41.64% | 28.56% | 29.30% | 22.15% | 27.73% | 27.98% | 15.89% | 33.02% | 43.82% | 29.13% | 27.47% | 30.16% | 29.14% | 28.99% | 30.14% | 30.81% | 37.44% | 25.48% | 40.54% | 20.99% | 21.82% | 21.26% | 22.11% | 30.42% | 33.36% | 18.31% | 20.47% | 16.46% |
|
Operating Margin
|
12.06% | 10.24% | 11.87% | 17.39% | 16.70% | 19.97% | 15.26% | 21.19% | 14.27% | 18.11% | 15.65% | 15.30% | 11.13% | 16.57% | 16.59% | 14.51% | 12.20% | 15.57% | 13.70% | 9.81% | 14.53% | 16.61% | 27.02% | 36.20% | 24.95% | 24.54% | 28.79% | -9.16% | 26.02% | 33.49% | 35.77% | 38.45% | 26.82% | 30.67% | 25.17% | 31.79% | 27.29% | 29.41% | 28.63% | 39.41% | 25.67% | 26.60% | 19.36% | 25.47% | 25.51% | 13.00% | 30.84% | 41.99% | 26.95% | 25.31% | 27.94% | 27.03% | 27.02% | 28.16% | 28.92% | 35.79% | 23.44% | 38.50% | 18.88% | 19.80% | 19.26% | 19.97% | 28.49% | 31.64% | 16.03% | 18.13% | 14.16% |
|
Net Margin
|
5.64% | 0.03% | 0.06% | 0.26% | 0.04% | 1.55% | | | | 12.40% | 8.83% | 8.75% | 6.22% | 10.37% | 11.35% | 7.57% | 9.41% | 9.73% | 7.78% | 11.05% | 4.96% | 15.47% | 9.97% | 27.49% | 5.94% | 10.22% | -0.70% | -36.93% | -0.96% | 9.93% | 10.91% | 8.55% | 4.19% | -49.39% | -2.33% | 0.07% | | | 0.80% | | 14.32% | 14.89% | | | 12.60% | 3.39% | 17.91% | 26.10% | 15.52% | 14.58% | 17.01% | 16.76% | 17.35% | 16.81% | 18.20% | 23.86% | 14.05% | 27.35% | 13.50% | 10.47% | 26.50% | 11.55% | 18.24% | 27.70% | 8.57% | 10.06% | 5.70% |
|
FCF Margin
|
11.40% | 14.87% | 15.90% | 15.58% | 21.80% | 10.12% | 17.17% | 3.90% | 16.90% | 13.04% | 13.52% | 13.32% | 11.81% | 10.28% | 12.03% | 15.09% | 1.63% | 11.89% | 8.08% | -5.70% | 10.27% | 10.54% | 26.87% | 32.91% | 21.31% | 15.13% | 21.70% | -20.33% | 14.15% | 16.48% | 37.91% | 36.16% | 26.57% | 14.58% | 20.37% | 5.03% | 8.07% | 17.68% | 30.47% | 25.63% | 4.57% | 10.35% | 15.26% | 6.59% | 23.98% | 21.66% | 26.54% | 29.27% | 6.17% | 16.92% | 17.75% | 17.47% | 24.64% | 22.62% | 24.52% | 21.33% | 22.63% | 17.15% | 12.13% | 21.08% | 13.37% | 15.32% | 24.12% | 26.84% | 8.04% | 13.74% | 7.43% |
|
Inventory Average
|
| | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | | | | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 7.37B | 7.23B | 7.05B | 6.90B | 6.86B | 6.84B | 6.74B | 6.64B | 6.58B | 6.58B | 6.56B | | | | 6.30B | 6.22B | 6.55B | 8.07B | 9.13B | 9.08B | 9.53B | 10.58B | 11.11B | 11.04B | 9.98B | 8.69B | 8.49B | 8.46B | 8.57B | 8.61B | 8.50B | 7.06B | 5.45B | 5.10B | 5.05B | 5.14B | 5.16B | 5.22B | 5.30B | 5.37B | 6.16B | 6.93B | 6.92B | 6.91B | 6.94B | 6.90B | 6.85B | 6.85B | 6.89B | 6.92B | 6.89B | 6.91B | 7.04B | 7.23B | 7.36B | 7.25B | 7.16B | 7.10B | 7.05B | 7.10B | 7.14B | 7.26B | 7.31B | 7.30B | 7.06B |
|
Equity Average
|
| | 1.48B | 1.63B | 1.80B | 1.94B | 2.11B | 2.26B | 2.40B | 2.54B | 2.65B | 2.60B | 2.52B | 2.55B | 2.62B | 2.60B | 2.56B | 2.63B | 2.70B | 2.81B | 2.91B | 3.00B | 3.13B | 3.33B | 3.51B | 3.58B | 3.01B | 2.42B | 2.44B | 2.43B | 2.47B | 2.52B | 2.56B | 1.72B | 0.79B | 0.85B | 1.02B | 1.08B | 1.16B | 1.27B | 1.37B | 1.44B | 1.50B | 1.56B | 1.62B | 1.67B | 1.74B | 1.93B | 2.10B | 2.20B | 2.34B | 2.47B | 2.57B | 2.68B | 2.81B | 2.97B | 3.11B | 3.03B | 2.93B | 2.83B | 2.75B | 2.80B | 2.84B | 2.94B | 3.02B | 3.07B | 3.10B |
|
Invested Capital
|
| 1.43B | 1.52B | 1.75B | 1.84B | 2.04B | 2.19B | 4.69B | 2.47B | 4.64B | 4.60B | 4.27B | 4.20B | 2.57B | 2.66B | 3.97B | 4.03B | 4.03B | 4.71B | 6.61B | 6.38B | 6.54B | 7.29B | 7.99B | 7.90B | 8.09B | 6.86B | 6.63B | 6.63B | 6.69B | 6.73B | 6.60B | 6.54B | 4.22B | 4.02B | 4.00B | 4.23B | 4.25B | 4.20B | 4.29B | 4.30B | 4.43B | 5.70B | 5.77B | 5.73B | 5.77B | 5.71B | 5.61B | 5.66B | 5.71B | 5.76B | 5.75B | 5.69B | 5.81B | 5.95B | 6.14B | 6.22B | 5.98B | 6.03B | 5.78B | 2.80B | 2.80B | 2.87B | 3.00B | 3.59B | 3.64B | 3.12B |
|
Asset Utilization Ratio
|
| | 0.77 | 0.77 | 0.77 | 0.79 | 0.79 | 0.80 | 0.80 | 0.81 | 0.81 | 0.80 | 0.79 | | | | 0.85 | 0.86 | 0.81 | 0.20 | 0.19 | 0.21 | 0.14 | 0.40 | 0.32 | 0.26 | 0.29 | 0.20 | 0.21 | 0.18 | 0.15 | 0.27 | 0.24 | 0.29 | 0.36 | 0.37 | 0.39 | 0.39 | 0.40 | 0.42 | 0.42 | 0.42 | 0.37 | 0.33 | 0.36 | 0.36 | 0.39 | 0.43 | 0.43 | 0.46 | 0.46 | 0.43 | 0.44 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.41 | 0.41 | 0.40 | 0.41 | 0.43 | 0.42 | 0.42 | 0.41 |
|
Interest Coverage Ratio
|
3.40 | 3.23 | 4.09 | 5.65 | 4.99 | 6.46 | 4.88 | 6.69 | 3.83 | 5.40 | 4.84 | 5.20 | 3.43 | 5.99 | 6.06 | 5.66 | 4.27 | 5.61 | 4.12 | -3.49 | 2.93 | 3.78 | 2.80 | 3.24 | 2.58 | 2.68 | 3.26 | 0.66 | 3.30 | 2.85 | 3.23 | 3.72 | 2.22 | 2.74 | 2.25 | 3.24 | 2.87 | 3.14 | 3.20 | 5.38 | 2.86 | 3.08 | 2.04 | 2.93 | 3.06 | 1.45 | 4.39 | 7.94 | 4.21 | 3.98 | 4.55 | 4.54 | 4.79 | 5.15 | 5.35 | 7.45 | 4.05 | 6.58 | 3.10 | 3.28 | 3.25 | 3.40 | 5.44 | 6.43 | 2.61 | 2.93 | 2.36 |
|
Debt to Equity
|
| 2.45 | 2.19 | 1.75 | 1.52 | 1.29 | 1.11 | 1.01 | 0.89 | 0.77 | 0.72 | 0.70 | 0.66 | | | 0.56 | 0.56 | 0.51 | 0.73 | 1.28 | 1.18 | 1.12 | 1.29 | 1.29 | 1.23 | 1.23 | 1.88 | 1.70 | 1.73 | 1.75 | 1.70 | 1.58 | 1.54 | 3.83 | 4.70 | 3.02 | 3.08 | 2.80 | 2.48 | 2.20 | 2.06 | 2.00 | 2.75 | 2.63 | 2.46 | 2.45 | 2.17 | 1.73 | 1.64 | 1.53 | 1.38 | 1.28 | 1.17 | 1.12 | 1.07 | 1.00 | 0.97 | 1.06 | 1.04 | 1.14 | 1.10 | 1.10 | 1.07 | 1.02 | 1.01 | 1.00 | 0.81 |
|
Debt Ratio
|
| 0.47 | 0.45 | 0.43 | 0.40 | 0.38 | 0.35 | 0.35 | 0.33 | 0.31 | 0.29 | 0.27 | 0.26 | | | 0.22 | 0.23 | 0.22 | 0.29 | 0.40 | 0.38 | 0.38 | 0.41 | 0.40 | 0.40 | 0.40 | 0.50 | 0.49 | 0.50 | 0.50 | 0.49 | 0.47 | 0.47 | 0.59 | 0.63 | 0.61 | 0.62 | 0.61 | 0.58 | 0.56 | 0.54 | 0.55 | 0.61 | 0.60 | 0.59 | 0.59 | 0.56 | 0.52 | 0.51 | 0.51 | 0.48 | 0.47 | 0.45 | 0.44 | 0.43 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.42 | 0.37 |
|
Equity Ratio
|
| 0.19 | 0.21 | 0.24 | 0.27 | 0.30 | 0.32 | 0.34 | 0.37 | 0.40 | 0.41 | 0.38 | 0.39 | | | 0.40 | 0.41 | 0.43 | 0.40 | 0.31 | 0.32 | 0.34 | 0.32 | 0.31 | 0.32 | 0.33 | 0.27 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.15 | 0.13 | 0.20 | 0.20 | 0.22 | 0.23 | 0.25 | 0.26 | 0.27 | 0.22 | 0.23 | 0.24 | 0.24 | 0.26 | 0.30 | 0.31 | 0.33 | 0.35 | 0.36 | 0.38 | 0.39 | 0.40 | 0.42 | 0.43 | 0.41 | 0.41 | 0.39 | 0.39 | 0.40 | 0.40 | 0.41 | 0.42 | 0.42 | 0.46 |
|
Times Interest Earned
|
3.40 | 3.23 | 4.09 | 5.65 | 4.99 | 6.46 | 4.88 | 6.69 | 3.83 | 5.40 | 4.84 | 5.20 | 3.43 | 5.99 | 6.06 | 5.66 | 4.27 | 5.61 | 4.12 | -3.49 | 2.93 | 3.78 | 2.80 | 3.24 | 2.58 | 2.68 | 3.26 | 0.66 | 3.30 | 2.85 | 3.23 | 3.72 | 2.22 | 2.74 | 2.25 | 3.24 | 2.87 | 3.14 | 3.20 | 5.38 | 2.86 | 3.08 | 2.04 | 2.93 | 3.06 | 1.45 | 4.39 | 7.94 | 4.21 | 3.98 | 4.55 | 4.54 | 4.79 | 5.15 | 5.35 | 7.45 | 4.05 | 6.58 | 3.10 | 3.28 | 3.25 | 3.40 | 5.44 | 6.43 | 2.61 | 2.93 | 2.36 |
|
FCF Payout Ratio
|
0.58 | 0.04 | 0.04 | 0.04 | 0.03 | 0.07 | 0.04 | 0.17 | 0.05 | 0.06 | 0.06 | 0.10 | 0.13 | 0.35 | 0.30 | 0.20 | 2.27 | 0.30 | 0.45 | 0.37 | 0.31 | 0.30 | 0.25 | 0.21 | 0.29 | 0.40 | 0.28 | 0.32 | 0.28 | 0.39 | 0.15 | 0.15 | 0.25 | 0.42 | 0.16 | 0.61 | 0.37 | 0.16 | 0.09 | 0.09 | 0.64 | 0.27 | 0.18 | 0.33 | 0.19 | 0.12 | 0.08 | 0.06 | 0.34 | 0.17 | 0.16 | 0.16 | 0.11 | 0.12 | 0.11 | 0.11 | 0.13 | 0.15 | 0.26 | 0.13 | 0.21 | 0.19 | 0.11 | 0.09 | 0.37 | 0.22 | 0.42 |
|
Enterprise Value
|
-0.65B | 0.02B | 0.01B | 0.04B | 0.04B | -0.01B | -0.01B | -0.01B | 0.04B | 0.03B | 0.01B | 0.02B | 0.04B | -0.20B | -0.24B | 0.01B | 0.06B | 0.05B | -0.58B | -0.27B | -0.08B | -0.20B | -1.13B | 0.12B | 0.12B | 0.10B | 0.13B | 0.24B | 0.19B | 0.27B | 0.28B | 0.27B | 0.27B | -0.07B | -0.38B | -0.10B | -0.01B | -0.02B | -0.02B | -0.14B | -0.00B | -0.03B | -0.01B | -0.03B | -0.02B | -0.16B | -0.15B | -0.03B | 0.00B | -0.04B | -0.04B | -0.04B | -0.03B | -0.18B | -0.36B | -0.53B | -0.67B | -0.47B | -0.53B | -0.34B | -0.41B | -0.43B | -0.52B | -0.67B | -0.70B | -0.76B | -0.23B |
|
Return on Sales
|
0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.12% | 0.09% | 0.09% | 0.06% | 0.10% | 0.11% | 0.08% | 0.09% | 0.10% | 0.08% | 0.11% | 0.05% | 0.15% | 0.10% | 0.27% | 0.06% | 0.10% | -0.01% | -0.37% | -0.01% | 0.10% | 0.11% | 0.09% | 0.04% | -0.49% | -0.02% | 0.00% | -0.13% | -0.01% | 0.01% | 0.00% | 0.14% | 0.15% | 0.07% | 0.07% | 0.13% | 0.03% | 0.18% | 0.26% | 0.16% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.24% | 0.14% | 0.27% | 0.13% | 0.10% | 0.26% | 0.12% | 0.18% | 0.28% | 0.09% | 0.10% | 0.06% |
|
Return on Capital Employed
|
| | -0.73% | 0.11% | 0.12% | 0.15% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | | | | 0.15% | 0.15% | 0.13% | 0.04% | 0.04% | 0.05% | 0.05% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.10% | 0.09% | 0.10% | 0.12% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.11% | 0.09% | 0.09% | 0.08% | 0.10% | 0.13% | 0.14% | 0.15% | 0.15% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.11% | 0.11% | 0.08% | 0.10% | 0.12% | 0.12% | 0.12% | 0.09% |
|
Return on Invested Capital
|
| | -2.84% | 0.29% | 0.29% | 0.33% | 0.31% | 0.21% | 0.19% | 0.19% | 0.15% | 0.14% | 0.14% | 0.17% | 0.23% | 0.17% | 0.15% | 0.15% | 0.13% | 0.05% | 0.03% | 0.03% | 0.03% | 0.09% | 0.08% | 0.08% | 0.09% | 0.06% | 0.07% | 0.07% | 0.06% | 0.08% | 0.07% | 0.08% | 0.10% | 0.20% | 0.19% | 0.18% | 0.19% | 0.13% | 0.13% | 0.12% | 0.10% | 0.07% | 0.08% | 0.07% | 0.09% | 0.12% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.10% | 0.13% | 0.15% | 0.18% | | 0.18% | 0.17% | 0.14% |
|
Return on Assets
|
| | -0.62% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | | | | 0.08% | 0.08% | 0.07% | 0.01% | 0.01% | 0.02% | 0.01% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | -0.02% | -0.03% | -0.05% | -0.05% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.07% | 0.07% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.07% | 0.08% | 0.06% | 0.07% | 0.09% | 0.07% | 0.07% | 0.06% |
|
Return on Equity
|
| | -3.12% | 0.05% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.10% | 0.15% | 0.19% | 0.17% | 0.18% | 0.18% | 0.20% | 0.19% | 0.17% | 0.04% | 0.02% | 0.05% | 0.04% | 0.16% | 0.15% | 0.10% | 0.10% | 0.12% | 0.10% | 0.09% | 0.11% | 0.06% | 0.07% | -0.07% | -0.24% | -0.27% | -0.25% | -0.01% | 0.00% | 0.00% | 0.06% | 0.11% | 0.10% | 0.10% | 0.10% | 0.06% | 0.14% | 0.25% | 0.24% | 0.27% | 0.25% | 0.19% | 0.19% | 0.20% | 0.19% | 0.21% | 0.19% | 0.22% | 0.21% | 0.17% | 0.20% | 0.16% | 0.17% | 0.22% | 0.17% | 0.17% | 0.13% |