|
Gross Margin
|
93.95% | 94.13% | 86.73% | 88.49% | 92.23% | 93.68% | 72.56% | 90.23% | 92.76% | 93.49% | 92.69% | 92.69% | 94.31% | 95.47% | 94.01% | 93.78% | 94.92% | 95.61% | 94.33% | 94.04% | 95.10% | 95.49% | 94.42% | 94.28% | 94.91% | 95.31% | 94.26% | 93.87% | 95.02% | 95.48% | 94.64% | 94.02% | 95.11% | 95.80% | 95.34% | 96.56% | 95.46% | 96.02% | 95.38% | 95.48% | 94.65% | 95.40% | 96.09% | 94.85% | 95.25% | 96.00% | 95.94% | 94.48% | 95.01% | 95.74% | 96.03% | 95.28% | 95.41% | 95.96% | 96.15% | 95.19% | 95.74% | 96.25% | 96.20% | 95.69% | 95.57% | 96.07% | 96.41% |
|
EBT Margin
|
18.20% | 21.40% | 5.48% | 3.47% | 19.55% | 22.96% | 0.34% | 6.81% | 19.08% | 26.11% | 14.07% | -3.31% | 23.91% | 25.84% | 12.76% | 9.85% | 23.82% | 27.23% | 15.21% | 1.88% | 30.40% | 29.82% | 17.79% | 11.76% | 25.25% | 27.94% | 12.99% | 1.91% | 20.74% | 18.93% | 32.22% | -3.96% | 16.59% | 19.53% | 11.21% | -1.43% | 16.19% | 17.85% | 4.35% | -5.15% | 11.58% | 26.49% | 20.65% | 8.47% | 30.88% | 32.38% | 26.45% | 9.30% | 27.88% | 27.10% | 18.95% | 4.37% | 21.99% | 21.70% | 9.69% | 1.25% | 16.56% | 14.85% | 6.44% | -9.28% | 11.37% | 7.96% | 3.64% |
|
EBIT Margin
|
21.86% | 24.82% | 9.68% | 8.06% | 23.07% | 26.23% | 3.93% | 10.95% | 22.60% | 26.11% | 14.07% | 12.77% | 27.02% | 28.59% | 16.42% | 13.61% | 26.77% | 30.43% | 18.85% | 5.42% | 32.90% | 32.31% | 21.20% | 15.60% | 28.12% | 30.74% | 16.70% | 6.29% | 23.93% | 22.02% | 35.99% | 0.40% | 20.08% | 22.72% | 15.03% | 3.75% | 19.82% | 21.28% | 8.68% | 0.12% | 15.61% | 29.57% | 24.27% | 12.39% | 33.55% | 34.77% | 29.67% | 13.06% | 31.01% | 30.53% | 23.27% | 9.26% | 25.95% | 25.60% | 14.75% | -3.81% | 19.78% | 18.21% | 10.86% | -3.47% | 15.79% | 12.65% | 2.38% |
|
EBITDA Margin
|
29.47% | 31.76% | 19.26% | 18.03% | 29.97% | 33.06% | 12.82% | 22.25% | 31.00% | 34.04% | 24.78% | 23.49% | 34.69% | 36.13% | 27.39% | 24.94% | 34.22% | 37.83% | 30.43% | 16.04% | 38.66% | 38.86% | 32.71% | 28.99% | 38.45% | 41.74% | 31.69% | 23.95% | 37.12% | 34.79% | 52.25% | 19.76% | 32.48% | 34.73% | 30.64% | 24.64% | 32.84% | 34.45% | 27.01% | 21.40% | 32.39% | 39.94% | 37.31% | 26.94% | 41.82% | 42.93% | 37.06% | 23.20% | 38.13% | 37.42% | 31.55% | 21.20% | 34.89% | 34.94% | 27.71% | 14.28% | 33.76% | 31.92% | 28.58% | 18.28% | 34.43% | 32.46% | 25.35% |
|
Operating Margin
|
21.86% | 24.82% | 9.68% | 8.06% | 23.07% | 26.23% | 3.93% | 10.95% | 22.60% | 26.11% | 14.07% | 12.77% | 27.02% | 28.59% | 16.42% | 13.61% | 26.77% | 30.43% | 18.85% | 5.42% | 32.90% | 32.31% | 21.20% | 15.60% | 28.12% | 30.74% | 16.70% | 6.29% | 23.93% | 22.02% | 35.99% | 0.40% | 20.08% | 22.72% | 15.03% | 3.75% | 19.82% | 21.28% | 8.68% | 0.12% | 15.61% | 29.57% | 24.27% | 12.39% | 33.55% | 34.77% | 29.67% | 13.06% | 31.01% | 30.53% | 23.27% | 9.26% | 25.95% | 25.60% | 14.75% | -3.81% | 19.78% | 18.21% | 10.86% | -3.47% | 15.79% | 12.65% | 2.38% |
|
Net Margin
|
10.81% | 12.87% | 2.93% | 2.04% | 10.77% | 14.39% | 0.11% | 4.77% | 12.07% | 14.70% | 6.33% | 6.71% | 15.08% | 16.44% | 8.09% | 6.52% | 15.20% | 17.24% | 9.42% | 1.47% | 19.36% | 19.04% | 10.98% | 7.70% | 15.94% | 17.67% | 8.25% | 1.35% | 13.18% | 11.95% | 62.75% | -22.67% | 12.63% | 14.99% | 8.62% | -0.46% | 12.27% | 13.59% | 3.33% | 53.67% | 8.89% | 20.10% | 15.64% | 6.96% | 23.44% | 24.63% | 20.04% | 7.33% | 21.18% | 20.55% | 14.46% | 3.15% | 16.67% | 16.58% | 7.41% | -0.08% | 12.62% | 11.27% | 4.84% | -6.67% | 8.73% | 6.14% | 2.61% |
|
FCF Margin
|
5.96% | 7.61% | 8.21% | -6.92% | -9.70% | 18.97% | 0.77% | 0.78% | 29.22% | 8.51% | -18.03% | -26.21% | -4.79% | 7.34% | -23.98% | -22.81% | -6.13% | -7.71% | -11.77% | -12.38% | -8.70% | 9.34% | -28.25% | -38.99% | -8.26% | 6.81% | -5.29% | -43.70% | -10.85% | 3.12% | -7.12% | -38.89% | -17.51% | -21.13% | -3.79% | -61.71% | -43.21% | -33.50% | -12.21% | -32.75% | 8.14% | 19.60% | 6.37% | -30.25% | 19.40% | 11.63% | -24.44% | -27.24% | 0.33% | -8.96% | -30.06% | -36.47% | -19.99% | -25.40% | -32.40% | -34.60% | -32.89% | -26.14% | -47.88% | -31.65% | -19.52% | -25.95% | -31.62% |
|
Inventory Average
|
| | | | | | | | | | | | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.15B | 0.18B | 0.18B | 0.17B | 0.16B | 0.17B | 0.18B | 0.16B | 0.16B | 0.18B | 0.18B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.18B |
|
Assets Average
|
| | | | 4.18B | 4.29B | 4.52B | 4.64B | 4.75B | 4.99B | 5.18B | 5.26B | 5.44B | 5.68B | 5.83B | 5.94B | 6.26B | 6.70B | 6.89B | 6.88B | 6.97B | 7.35B | 7.68B | 7.94B | 8.33B | 8.78B | 9.15B | 9.35B | 9.60B | 9.94B | 10.29B | 10.62B | 10.87B | 11.16B | 11.48B | 11.77B | 12.18B | 12.67B | 12.93B | 13.84B | 14.20B | 13.92B | 14.29B | 14.55B | 14.88B | 15.73B | 16.46B | 16.96B | 17.56B | 17.97B | 18.12B | 18.10B | 18.36B | 18.82B | 19.01B | 19.03B | 19.18B | 19.72B | 20.23B | 20.40B | 20.66B | 21.14B | 21.52B |
|
Equity Average
|
| | | | 0.96B | 0.96B | 1.00B | 1.02B | 1.08B | 1.18B | 1.21B | 1.21B | 1.29B | 1.40B | 1.48B | 1.51B | 1.60B | 1.76B | 1.87B | 1.90B | 1.97B | 2.10B | 2.18B | 2.24B | 2.34B | 2.52B | 2.64B | 2.64B | 2.69B | 2.83B | 3.15B | 3.41B | 3.45B | 3.56B | 3.66B | 3.69B | 3.78B | 3.96B | 4.08B | 4.47B | 4.55B | 4.43B | 4.68B | 4.84B | 5.02B | 5.33B | 5.69B | 5.86B | 5.99B | 6.21B | 6.39B | 6.48B | 6.64B | 6.90B | 7.06B | 7.13B | 7.26B | 7.43B | 7.58B | 7.56B | 7.58B | 7.71B | 7.76B |
|
Invested Capital
|
| | | 2.39B | 2.33B | 2.48B | 2.51B | 2.52B | 2.66B | 2.79B | 2.86B | 2.89B | 3.08B | 3.24B | 3.36B | 3.47B | 3.86B | 4.22B | 4.27B | 4.08B | 4.24B | 4.63B | 4.65B | 4.90B | 5.25B | 5.61B | 5.86B | 5.88B | 6.15B | 6.31B | 6.91B | 6.92B | 7.08B | 7.32B | 7.67B | 7.86B | 8.21B | 8.56B | 8.65B | 9.50B | 9.04B | 9.31B | 9.44B | 9.62B | 9.78B | 10.89B | 11.21B | 11.92B | 12.32B | 12.62B | 12.66B | 12.61B | 13.06B | 13.43B | 13.53B | 13.44B | 13.63B | 14.28B | 14.53B | 14.69B | 14.91B | 15.46B | 15.76B |
|
Asset Utilization Ratio
|
| | | | 0.55 | 0.55 | 0.55 | 0.54 | 0.53 | 0.52 | 0.49 | 0.49 | 0.49 | 0.48 | 0.48 | 0.48 | 0.46 | 0.44 | 0.44 | 0.45 | 0.45 | 0.44 | 0.42 | 0.41 | 0.40 | 0.38 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.31 | 0.30 | 0.29 | 0.27 | 0.29 | 0.30 | 0.31 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 |
|
Interest Coverage Ratio
|
5.97 | 7.26 | 2.31 | 1.76 | 6.56 | 8.03 | 1.09 | 2.65 | 6.42 | 8.79 | 3.71 | 3.13 | 8.68 | 10.38 | 4.49 | 3.62 | 9.08 | 11.09 | 5.18 | 1.53 | 13.17 | 12.98 | 6.21 | 4.06 | 9.82 | 10.97 | 4.59 | 1.48 | 7.56 | 7.17 | 9.49 | 0.10 | 5.99 | 6.93 | 3.56 | 0.66 | 4.94 | 5.47 | 1.79 | 0.02 | 3.68 | 9.42 | 6.74 | 3.23 | 12.61 | 14.54 | 9.46 | 3.49 | 9.83 | 9.03 | 5.25 | 1.82 | 6.21 | 6.25 | 2.78 | -0.62 | 4.30 | 4.07 | 1.87 | -0.52 | 2.97 | 2.41 | 0.35 |
|
Debt to Equity
|
| | | | | | | -1.10 | -1.08 | -0.79 | -0.80 | -0.79 | -0.75 | -0.64 | | -0.72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.32 |
|
Debt Ratio
|
| | | | | | | -0.25 | -0.25 | -0.19 | -0.18 | -0.18 | -0.18 | -0.16 | | -0.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 |
|
Equity Ratio
|
| | | 0.24 | 0.22 | 0.23 | 0.22 | 0.22 | 0.23 | 0.24 | 0.23 | 0.23 | 0.24 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.28 | 0.27 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.31 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.37 | 0.38 | 0.37 | 0.37 | 0.36 | 0.36 |
|
Times Interest Earned
|
5.97 | 7.26 | 2.31 | 1.76 | 6.56 | 8.03 | 1.09 | 2.65 | 6.42 | 8.79 | 3.71 | 3.13 | 8.68 | 10.38 | 4.49 | 3.62 | 9.08 | 11.09 | 5.18 | 1.53 | 13.17 | 12.98 | 6.21 | 4.06 | 9.82 | 10.97 | 4.59 | 1.48 | 7.56 | 7.17 | 9.49 | 0.10 | 5.99 | 6.93 | 3.56 | 0.66 | 4.94 | 5.47 | 1.79 | 0.02 | 3.68 | 9.42 | 6.74 | 3.23 | 12.61 | 14.54 | 9.46 | 3.49 | 9.83 | 9.03 | 5.25 | 1.82 | 6.21 | 6.25 | 2.78 | -0.62 | 4.30 | 4.07 | 1.87 | -0.52 | 2.97 | 2.41 | 0.35 |
|
FCF Payout Ratio
|
0.09 | 0.06 | 0.07 | -0.09 | -0.05 | 0.00 | | 4.01 | | | -0.93 | | | | | -0.14 | | | | | | | -0.28 | | -0.26 | | -0.47 | -0.06 | | | | -0.03 | -0.05 | -0.08 | | -0.02 | -0.02 | -0.03 | | -0.04 | | 0.04 | 0.53 | | | 0.10 | -0.03 | | 1.87 | -0.06 | | | | -0.03 | | | | | | | | | |
|
Enterprise Value
|
-0.29B | -0.33B | -0.41B | -0.38B | -0.24B | -0.46B | -0.45B | -1.09B | -1.32B | -1.50B | -1.54B | -1.49B | -1.60B | -1.78B | -1.71B | -1.63B | -1.91B | -2.05B | -1.97B | -1.68B | -1.73B | -2.28B | -2.10B | -2.08B | -2.25B | -2.46B | -2.59B | -2.33B | -2.52B | -2.55B | -2.82B | -0.77B | -0.65B | -0.65B | -0.98B | -0.68B | -0.52B | -0.53B | -0.63B | -0.60B | -0.83B | -1.22B | -1.40B | -1.29B | -1.52B | -2.43B | -2.33B | -2.78B | -3.13B | -3.10B | -2.52B | -5.07B | -2.39B | -2.15B | -1.87B | -4.19B | -1.23B | -1.50B | -1.09B | -1.05B | -0.94B | -1.15B | -1.09B |
|
Return on Sales
|
0.11% | 0.13% | 0.04% | 0.03% | 0.12% | 0.14% | 0.00% | 0.05% | 0.12% | 0.18% | 0.10% | -0.05% | 0.15% | 0.16% | 0.08% | 0.07% | 0.15% | 0.17% | 0.09% | 0.01% | 0.19% | 0.19% | 0.11% | 0.08% | 0.16% | 0.18% | 0.08% | 0.01% | 0.13% | 0.12% | 0.63% | -0.23% | 0.13% | 0.15% | 0.09% | 0.00% | 0.12% | 0.14% | 0.03% | 0.54% | 0.09% | 0.20% | 0.16% | 0.07% | 0.23% | 0.25% | 0.20% | 0.07% | 0.21% | 0.21% | 0.14% | 0.03% | 0.17% | 0.17% | 0.07% | 0.00% | 0.13% | 0.11% | 0.05% | -0.07% | 0.09% | 0.06% | 0.03% |
|
Return on Invested Capital
|
| | | | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.06% | 0.14% | 0.11% | 0.11% | 0.11% | 0.04% | 0.06% | 0.06% | 0.06% | 0.05% | 0.12% | 0.12% | 0.12% | 0.13% | 0.08% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% |
|
Return on Assets
|
| | | | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.08% | 0.06% | 0.06% | 0.06% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.05% | 0.06% | 0.07% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | 0.20% | 0.22% | 0.19% | 0.20% | 0.19% | 0.20% | 0.24% | 0.20% | 0.21% | 0.20% | 0.18% | 0.23% | 0.22% | 0.21% | 0.21% | 0.19% | 0.21% | 0.21% | 0.20% | 0.22% | 0.20% | 0.18% | 0.17% | 0.15% | 0.14% | 0.12% | 0.25% | 0.18% | 0.18% | 0.18% | 0.06% | 0.10% | 0.10% | 0.09% | 0.08% | 0.17% | 0.16% | 0.19% | 0.21% | 0.13% | 0.17% | 0.19% | 0.20% | 0.19% | 0.19% | 0.17% | 0.15% | 0.14% | 0.13% | 0.11% | 0.09% | 0.09% | 0.08% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.03% |