|
Gross Margin
|
88.92% | 89.03% | 88.36% | 86.42% | 87.20% | 86.78% | 86.42% | 86.07% | 86.90% | 86.64% | 86.36% | 85.70% | | | | | | | | 83.59% | 83.59% | 82.49% | 115.47% | 92.63% | 81.62% | 81.56% | 120.68% | 92.19% | | | | | | | | | | | 85.05% | 85.00% | 84.83% | 85.40% | 87.33% | 88.12% | 88.50% | 88.26% |
|
EBT Margin
|
5.93% | 6.39% | 7.55% | 7.19% | 8.13% | 10.65% | 12.63% | 11.15% | 10.75% | 12.31% | 11.78% | 8.82% | | | | | | | | 11.03% | 13.30% | 11.98% | 7.23% | 9.71% | 11.03% | 10.83% | 2.74% | 8.39% | 10.99% | 10.75% | 9.56% | | | | 11.08% | 12.60% | 6.38% | 8.89% | 7.08% | 8.57% | 8.59% | 8.41% | 7.07% | 7.83% | 7.50% | 9.69% |
|
EBIT Margin
|
6.56% | 8.26% | 8.33% | 10.17% | 8.63% | 11.23% | 13.01% | 12.46% | 11.70% | 13.23% | 12.65% | 8.45% | | | | | | | | 10.43% | 12.79% | 11.20% | 10.87% | 8.88% | 10.16% | 9.90% | 10.10% | 8.12% | 11.87% | 11.62% | 10.37% | | | | 11.08% | 12.60% | 6.38% | 9.94% | 7.43% | 8.91% | 8.92% | 11.56% | 7.73% | 8.59% | 8.42% | 10.52% |
|
EBITDA Margin
|
6.56% | 8.26% | 8.33% | 10.17% | 8.63% | 11.23% | 13.01% | 12.46% | 11.70% | 13.23% | 12.65% | 8.45% | | | | | | | | 10.43% | 12.79% | 11.20% | 10.87% | 8.88% | 10.16% | 9.90% | 10.10% | 7.38% | 11.87% | 11.62% | 10.37% | | | | 11.08% | 12.60% | 6.38% | 9.94% | 7.43% | 8.91% | 8.92% | 11.56% | 7.73% | 8.59% | 8.42% | 10.52% |
|
Operating Margin
|
6.56% | 8.26% | 8.33% | 10.17% | 8.63% | 11.23% | 13.01% | 12.46% | 11.70% | 13.23% | 12.65% | 8.45% | | | | | | | | 10.43% | 12.79% | 11.20% | 10.87% | 8.88% | 10.16% | 9.90% | 10.10% | 8.12% | 11.87% | 11.62% | 10.37% | | | | 11.08% | 12.60% | 6.38% | 9.94% | 7.43% | 8.91% | 8.92% | 11.56% | 7.73% | 8.59% | 8.42% | 10.52% |
|
Net Margin
|
3.67% | 4.11% | 4.92% | 4.63% | 7.48% | 6.92% | 8.13% | 7.22% | 7.03% | 8.06% | 7.91% | 5.75% | | | | | | | | 7.52% | 8.69% | 7.78% | 5.62% | 7.68% | 8.35% | 8.48% | 2.20% | 6.37% | 10.99% | 10.75% | 9.49% | | | | 11.08% | 12.60% | 6.38% | 8.89% | 7.08% | 8.57% | 8.59% | 8.41% | 7.07% | 7.83% | 7.50% | 9.69% |
|
FCF Margin
|
16.58% | 6.19% | 5.06% | 5.13% | 10.79% | 8.87% | 4.63% | -3.47% | 6.99% | 11.25% | 10.95% | 8.92% | -1,970.21% | | | -2,411.83% | -1,581.91% | 217.02% | 18.00% | -4.51% | 8.23% | 0.61% | -23.49% | 14.78% | 10.43% | 3.33% | 7.54% | 4.45% | 3.23% | 0.06% | 4.39% | -968.26% | | | 7.62% | 9.19% | 4.48% | 1.45% | 10.51% | 4.86% | 2.94% | 8.76% | 6.69% | -3.65% | 7.06% | 10.56% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92B | | | | | | | |
|
Assets Average
|
32.83B | 33.16B | 32.38B | 32.05B | 32.19B | 32.89B | 33.09B | 33.25B | 34.10B | 34.87B | 35.20B | 34.97B | 35.33B | 36.57B | 38.12B | 39.12B | 38.75B | 38.34B | 39.44B | 39.46B | 39.05B | 40.54B | 43.47B | 45.02B | 44.84B | 45.96B | 48.35B | 51.04B | 52.42B | 53.03B | 55.57B | 59.38B | 61.48B | 62.23B | 67.30B | 71.27B | 70.31B | 70.57B | 69.24B | 68.52B | 68.84B | 69.17B | 69.27B | 69.69B | 71.16B | 72.24B |
|
Equity Average
|
| | 6.92B | 8.19B | 11.01B | 12.88B | 13.34B | 12.10B | 10.64B | 10.70B | 10.54B | 10.24B | 10.28B | 10.63B | 10.64B | 8.27B | 6.16B | 6.30B | 5.63B | 4.94B | 5.22B | 5.59B | 5.79B | 6.41B | 7.32B | 8.02B | 8.19B | 8.13B | 8.68B | 9.57B | 9.57B | 9.12B | 9.58B | 10.57B | 15.58B | 20.05B | 19.61B | 20.12B | 20.87B | 18.87B | 16.97B | 16.81B | 16.21B | 15.73B | 15.81B | 16.05B |
|
Invested Capital
|
3.35B | 8.81B | 8.44B | 18.86B | 14.10B | 23.32B | 23.25B | 21.45B | 22.73B | 22.88B | 22.76B | 11.91B | 22.43B | 23.85B | 25.45B | 9.02B | 8.18B | 8.96B | 5.61B | 8.40B | 7.75B | 8.50B | 29.74B | 9.48B | 10.01B | 10.64B | 30.36B | 11.04B | 12.06B | 12.20B | 34.00B | 13.54B | 13.78B | 13.50B | 22.39B | 21.45B | 40.30B | 43.32B | 40.69B | 39.26B | 38.81B | 38.03B | 37.05B | 40.52B | 40.63B | 40.38B |
|
Asset Utilization Ratio
|
1.52 | 1.43 | 1.41 | 1.41 | 1.43 | 1.44 | 1.47 | 1.49 | 1.48 | 1.47 | 1.49 | 1.52 | 1.14 | 0.74 | 0.36 | -0.01 | -0.01 | -0.01 | -0.01 | 0.39 | 0.80 | 1.17 | 1.53 | 1.51 | 1.55 | 1.54 | 1.49 | 1.41 | 1.38 | 1.38 | 1.33 | 0.96 | 0.63 | 0.32 | 0.33 | 0.63 | 0.94 | 1.29 | 1.30 | 1.31 | 1.32 | 1.32 | 1.31 | 1.30 | 1.26 | 1.23 |
|
Interest Coverage Ratio
|
8.76 | 4.94 | 9.99 | 14.15 | 11.91 | 16.32 | 17.43 | 17.79 | 17.32 | 21.02 | 19.83 | 12.47 | | | | | | | | 15.85 | 18.35 | 16.32 | 15.99 | 9.93 | 11.90 | 11.14 | 13.54 | 8.25 | 13.48 | 13.38 | 12.85 | | | | | | | 9.49 | 8.27 | 9.17 | 8.63 | 12.78 | 7.50 | 7.66 | 6.20 | 9.68 |
|
Debt to Equity
|
| 1.60 | 1.46 | 0.84 | 0.78 | 0.78 | 0.71 | 1.02 | 1.13 | 1.13 | 1.20 | 1.10 | 1.15 | 1.20 | 1.44 | 2.53 | 2.31 | 2.40 | 3.29 | 3.45 | 3.32 | 3.30 | 4.15 | 3.31 | 2.96 | 2.78 | 2.84 | 2.81 | 2.57 | 2.38 | 2.77 | 3.13 | 2.69 | 2.31 | 1.22 | 1.11 | 1.10 | 1.06 | 0.97 | 1.30 | 1.30 | 1.27 | 1.36 | 1.57 | 1.56 | 1.48 |
|
Debt Ratio
|
0.10 | 0.33 | 0.32 | 0.25 | 0.31 | 0.31 | 0.29 | 0.32 | 0.35 | 0.35 | 0.35 | 0.32 | 0.33 | 0.35 | 0.38 | 0.39 | 0.37 | 0.40 | 0.40 | 0.45 | 0.45 | 0.46 | 0.53 | 0.52 | 0.50 | 0.50 | 0.45 | 0.44 | 0.44 | 0.45 | 0.44 | 0.47 | 0.43 | 0.41 | 0.34 | 0.32 | 0.30 | 0.31 | 0.30 | 0.32 | 0.32 | 0.30 | 0.31 | 0.35 | 0.35 | 0.33 |
|
Equity Ratio
|
| 0.21 | 0.22 | 0.29 | 0.39 | 0.39 | 0.41 | 0.32 | 0.31 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.16 | 0.16 | 0.17 | 0.12 | 0.13 | 0.14 | 0.14 | 0.13 | 0.16 | 0.17 | 0.18 | 0.16 | 0.16 | 0.17 | 0.19 | 0.16 | 0.15 | 0.16 | 0.18 | 0.28 | 0.28 | 0.27 | 0.30 | 0.31 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 |
|
Times Interest Earned
|
8.76 | 4.94 | 9.99 | 14.15 | 11.91 | 16.32 | 17.43 | 17.79 | 17.32 | 21.02 | 19.83 | 12.47 | | | | | | | | 15.85 | 18.35 | 16.32 | 15.99 | 9.93 | 11.90 | 11.14 | 13.54 | 8.25 | 13.48 | 13.38 | 12.85 | | | | | | | 9.49 | 8.27 | 9.17 | 8.63 | 12.78 | 7.50 | 7.66 | 6.20 | 9.68 |
|
FCF Payout Ratio
|
0.24 | 0.65 | 0.77 | 0.69 | 0.36 | 0.42 | 0.80 | -0.98 | 0.57 | 0.34 | 0.34 | 0.39 | 0.29 | | | 0.30 | 0.44 | -3.24 | -36.44 | -0.99 | 0.53 | 7.10 | -0.15 | 0.30 | 0.41 | 1.30 | 0.50 | 1.05 | 1.37 | 72.55 | 0.88 | 0.52 | | | 0.77 | 0.66 | 1.42 | 3.70 | 0.59 | 1.28 | 2.06 | 0.61 | 0.93 | -1.74 | 0.89 | 0.52 |
|
Enterprise Value
|
-3.74B | -3.35B | -2.72B | -2.03B | -3.05B | -3.94B | -3.69B | -3.68B | -5.37B | -5.56B | -5.38B | -4.20B | -6.00B | -7.24B | -8.93B | -6.24B | -5.65B | -5.33B | -4.54B | -3.69B | -4.57B | -4.43B | -4.04B | -4.18B | -4.91B | -4.81B | -5.02B | -5.09B | -4.78B | -4.52B | -5.72B | -9.45B | -9.20B | -9.23B | -9.38B | -7.87B | -7.27B | -6.06B | -4.49B | -6.51B | -6.03B | -6.29B | -5.04B | -6.26B | -6.74B | -5.86B |
|
Return on Sales
|
0.04% | 0.04% | 0.05% | 0.05% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.06% | 0.07% | 0.07% | 0.06% | | | | | 0.08% | 0.09% | 0.08% | 0.06% | 0.08% | 0.09% | 0.09% | 0.02% | 0.06% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.06% | 0.09% | 0.07% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.10% |
|
Return on Capital Employed
|
| 0.16% | 0.13% | 0.15% | 0.16% | 0.18% | 0.20% | 0.21% | 0.23% | 0.24% | 0.24% | 0.21% | | | | | | | | 0.22% | 0.23% | 0.23% | 0.25% | 0.22% | 0.21% | 0.21% | 0.20% | 0.18% | 0.19% | 0.19% | 0.19% | | | | 0.18% | 0.17% | 0.16% | 0.17% | 0.15% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% |
|
Return on Invested Capital
|
0.23% | 0.22% | 0.22% | 0.18% | 0.18% | 0.17% | 0.16% | 0.18% | 0.18% | 0.18% | 0.19% | 0.23% | | | | | | | | 0.59% | 0.54% | 0.54% | 0.27% | 0.27% | 0.55% | 0.54% | 0.27% | 0.26% | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
0.08% | 0.06% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.08% | 0.05% | 0.02% | | | | | 0.03% | 0.07% | 0.09% | 0.11% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.10% | 0.10% | 0.13% | 0.10% | 0.06% | 0.03% | 0.04% | 0.07% | 0.09% | 0.13% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% |
|
Return on Equity
|
| | 0.24% | 0.24% | 0.22% | 0.22% | 0.25% | 0.30% | 0.35% | 0.37% | 0.38% | 0.37% | 0.28% | 0.17% | 0.08% | | | | | 0.24% | 0.49% | 0.68% | 0.85% | 0.79% | 0.71% | 0.68% | 0.58% | 0.56% | 0.58% | 0.58% | 0.73% | 0.65% | 0.41% | 0.19% | 0.16% | 0.27% | 0.34% | 0.44% | 0.38% | 0.37% | 0.44% | 0.44% | 0.46% | 0.46% | 0.44% | 0.45% |