|
Gross Margin
|
66.69% | 60.53% | 57.10% | 64.68% | 59.34% | 49.93% | 54.68% | 54.57% | 47.22% | 47.45% | 48.43% | 48.80% | 50.79% | 53.88% | 54.85% | 51.68% | 54.38% | 53.90% | 55.42% | 56.03% | 51.23% | 52.27% | 58.37% | 55.68% | 55.47% | 52.54% | 57.17% | 49.87% | 55.32% | 61.50% | 45.62% | 42.73% | 40.97% | 36.33% | 37.90% | 26.40% | 22.01% | 24.91% | 24.09% | 19.10% | 18.06% | 14.32% | 9.94% | 6.93% | | | | | | | | -4.05% | 12.46% | 22.99% | 18.50% | 12.30% | 10.04% | 14.11% | 16.91% | 15.28% | 28.09% | 28.14% | 28.94% | 33.14% | 35.68% | 31.91% |
|
EBT Margin
|
54.31% | 49.60% | 42.70% | 50.34% | 43.91% | 35.08% | 37.52% | 34.88% | 23.43% | 21.29% | 27.66% | 27.70% | 31.11% | 35.53% | 36.32% | 33.20% | 35.42% | 35.29% | 40.81% | 39.19% | 32.64% | -27.15% | 41.48% | -266.14% | 34.87% | 31.24% | 34.61% | -308.84% | 30.59% | 69.21% | 15.41% | 6.84% | 0.02% | -5.55% | -1.00% | -36.57% | -29.26% | -25.61% | -27.76% | -45.09% | -38.56% | 75.34% | -35.55% | -29.53% | -692.01% | -289.25% | -227.87% | -61.59% | -285.22% | 2.08% | 0.15% | -12.72% | 32.18% | 20.93% | 9.43% | 4.88% | -0.67% | 6.09% | 7.92% | 7.31% | 19.80% | 13.56% | 21.18% | 24.86% | 23.68% | 36.24% |
|
EBIT Margin
|
55.20% | 48.21% | 41.82% | 49.82% | 43.22% | 31.96% | 36.89% | 34.98% | 22.79% | 24.51% | 29.17% | 30.63% | 33.73% | 37.84% | 38.59% | 35.20% | 38.43% | 38.99% | 40.95% | 41.73% | 35.37% | -24.44% | 44.67% | -261.86% | 41.10% | 36.47% | 39.78% | -303.13% | 38.53% | 46.13% | 21.05% | 15.99% | 12.27% | 6.08% | 7.78% | -55.79% | -12.30% | -7.11% | -9.72% | -27.59% | -20.03% | -26.96% | -42.84% | -37.71% | -668.37% | -262.14% | -33.09% | -57.03% | -275.97% | 1.83% | 0.95% | -15.67% | -3.77% | 14.09% | 9.48% | 1.98% | -2.38% | 3.65% | 7.92% | 5.58% | 17.85% | 14.76% | 20.40% | 23.04% | 26.67% | 21.91% |
|
EBITDA Margin
|
64.21% | 57.32% | 53.78% | 60.18% | 54.75% | 44.58% | 49.87% | 48.96% | 38.89% | 39.01% | 43.90% | 44.66% | 47.05% | 50.56% | 51.27% | 48.46% | 50.56% | 50.52% | 52.09% | 52.93% | 47.66% | -12.81% | 55.93% | -249.84% | 52.88% | 49.74% | 54.13% | -285.05% | 52.44% | 58.49% | 41.01% | 37.83% | 35.45% | 29.66% | 31.29% | -29.48% | 15.32% | 19.21% | 18.26% | 3.08% | 10.77% | 0.09% | -13.28% | -5.72% | -632.35% | -228.32% | 9.81% | -15.75% | -236.21% | 4.97% | 8.42% | -8.61% | 1.62% | 19.26% | 14.97% | 7.39% | 3.52% | 9.32% | 13.60% | 10.69% | 22.72% | 19.69% | 26.20% | 28.37% | 32.44% | 28.13% |
|
Operating Margin
|
55.20% | 48.21% | 41.82% | 49.82% | 43.22% | 31.96% | 36.89% | 34.98% | 22.79% | 24.51% | 29.17% | 30.63% | 33.73% | 37.84% | 38.59% | 35.20% | 38.43% | 38.99% | 40.95% | 41.73% | 35.37% | -24.44% | 44.67% | -261.86% | 41.10% | 36.47% | 39.78% | -303.13% | 38.53% | 46.13% | 21.05% | 15.99% | 12.27% | 6.08% | 7.78% | -55.79% | -12.30% | -7.11% | -9.72% | -27.59% | -20.03% | -26.96% | -42.84% | -37.71% | -668.37% | -262.14% | -33.09% | -57.03% | -275.97% | 1.83% | 0.95% | -15.67% | -3.77% | 14.09% | 9.48% | 1.98% | -2.38% | 3.65% | 7.92% | 5.58% | 17.85% | 14.76% | 20.40% | 23.04% | 26.67% | 21.91% |
|
Net Margin
|
44.97% | 39.79% | 36.15% | 41.38% | 41.77% | 30.34% | 30.05% | 32.12% | 17.59% | 17.97% | 22.43% | 23.30% | 25.74% | 31.54% | 30.25% | 19.99% | 31.72% | 33.18% | 33.47% | 31.41% | 27.14% | -103.36% | 35.33% | -297.79% | 27.58% | 24.24% | 28.40% | -297.24% | 21.23% | 63.85% | 15.23% | 7.43% | -5.48% | -9.97% | -5.54% | -45.62% | -33.62% | -32.96% | 0.51% | 0.65% | 0.05% | -0.27% | 0.16% | 0.25% | -658.13% | -283.90% | -233.40% | -21.85% | -294.92% | -0.96% | -16.16% | -12.50% | 27.29% | 17.77% | 7.17% | 12.37% | -6.58% | 2.68% | 171.25% | 4.86% | 26.93% | 9.78% | 20.04% | -6.32% | 18.56% | 31.31% |
|
FCF Margin
|
29.66% | -9.73% | 29.66% | 22.44% | -1.74% | 11.33% | -59.51% | 36.18% | -1.60% | -14.96% | -0.73% | 10.19% | -20.43% | 16.56% | 3.91% | 21.06% | 17.57% | -3.15% | -5.72% | -2.47% | 15.03% | 15.21% | -5.46% | 19.28% | 6.07% | -8.83% | -14.65% | 30.13% | 9.21% | 56.71% | 27.09% | 3.15% | -37.78% | -5.27% | -11.39% | -5.02% | -55.11% | -26.19% | -25.76% | -5.39% | -13.16% | -64.19% | -31.47% | 19.10% | -52.72% | -53.37% | -10.90% | 45.13% | -12.28% | -6.42% | -13.07% | -11.84% | | | 23.25% | 22.18% | -24.11% | -12.66% | -75.71% | -23.81% | -16.18% | 17.28% | 2.21% | 8.97% | 8.58% | 21.54% |
|
Inventory Average
|
| | | | | | | | | | 0.17B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 6.40B | 6.60B | 6.76B | 6.85B | 7.02B | 7.08B | 8.36B | 13.59B | 17.58B | 17.77B | 17.92B | 18.05B | 18.20B | 18.40B | 18.58B | 18.70B | 18.97B | 19.31B | 19.50B | 18.90B | 19.02B | 17.91B | 16.19B | 16.34B | 16.39B | 15.03B | 13.61B | 13.69B | 13.68B | 13.99B | 14.17B | 13.85B | 13.70B | 14.15B | 14.58B | 14.44B | 14.28B | 14.12B | 13.94B | 16.15B | 17.84B | 17.08B | 15.48B | 13.53B | 12.98B | 12.89B | 12.41B | 7.27B | 2.60B | 2.62B | 2.70B | 2.79B | 2.84B | 2.91B | 3.02B | 3.29B | 3.90B | 4.34B | 4.38B | 4.37B | 4.38B | 4.40B | 4.45B | 4.57B |
|
Equity Average
|
| | 5.21B | 5.09B | 5.29B | 5.74B | 5.82B | 5.59B | 5.65B | 8.29B | 10.65B | 8.16B | 8.35B | 11.25B | 11.55B | 9.06B | 9.25B | 12.19B | 12.46B | 9.96B | 10.13B | 12.26B | 11.72B | 8.68B | 7.02B | 8.64B | 8.89B | 7.29B | 6.13B | 7.30B | 7.93B | 7.19B | 7.31B | 8.21B | 8.18B | 7.68B | 7.20B | 7.21B | 7.21B | 7.22B | 7.23B | 7.92B | 8.61B | 8.62B | 7.46B | 5.74B | 4.85B | 4.45B | 3.92B | 2.28B | 1.06B | 1.03B | 1.08B | 1.18B | 1.26B | 1.32B | 1.31B | 1.23B | 1.60B | 2.01B | 2.11B | 2.16B | 2.18B | 2.23B | 2.27B | 2.39B |
|
Invested Capital
|
| 5.15B | 5.31B | 5.14B | 5.72B | 5.79B | 5.89B | 5.55B | 8.45B | 10.72B | 10.94B | 5.74B | 11.29B | 11.46B | 11.74B | 6.39B | 12.12B | 12.37B | 12.65B | 11.81B | 12.98B | 11.64B | 11.90B | 11.19B | 8.73B | 8.78B | 9.02B | 12.10B | 7.58B | 7.89B | 8.01B | 11.80B | 8.26B | 8.19B | 8.17B | 7.20B | 7.20B | 7.21B | 7.22B | 12.24B | 7.23B | 9.74B | 14.79B | 14.68B | 12.67B | 11.80B | 11.62B | 11.47B | 3.46B | 1.64B | 1.58B | 1.57B | 1.69B | 1.76B | 1.84B | 1.91B | 1.97B | 2.30B | 3.12B | 3.16B | 3.33B | 3.26B | 3.36B | 3.31B | 3.46B | 3.59B |
|
Asset Utilization Ratio
|
| | 0.29 | 0.29 | 0.27 | 0.26 | 0.25 | 0.24 | 0.19 | 0.13 | 0.13 | 0.16 | 0.19 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.29 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.23 | 0.20 | 0.17 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.14 | 0.14 | 0.13 | 0.11 | 0.10 | 0.19 | 0.56 | 0.57 | 0.59 | 0.54 | 0.56 | 0.59 | 0.57 | 0.53 | 0.46 | 0.43 | 0.47 | 0.52 | 0.54 | 0.56 | 0.55 | 0.53 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | 9.95 | | | | 9.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29 | -2.11 | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.45 | 0.48 | 0.48 | 0.89 | 0.46 | 0.43 | 0.42 | 0.74 | 0.40 | 0.39 | 0.38 | 0.65 | 0.37 | 0.41 | 0.50 | 1.07 | 0.72 | 0.68 | 0.65 | 1.06 | 0.87 | 0.62 | 0.59 | 0.82 | 0.60 | 0.58 | 0.58 | 0.66 | 0.69 | 0.69 | 0.69 | 0.69 | 0.69 | 0.83 | 0.72 | 0.70 | 1.01 | 1.27 | | | | 0.50 | 0.52 | 0.53 | 0.48 | 0.44 | 0.42 | 0.40 | 0.54 | 0.90 | 0.54 | 0.53 | 0.49 | 0.51 | 0.48 | 0.49 | 0.46 | 0.44 |
|
Debt Ratio
|
| 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.24 | 0.24 | 0.26 | 0.30 | 0.37 | 0.38 | 0.36 | 0.36 | 0.43 | 0.43 | 0.36 | 0.35 | 0.37 | 0.35 | 0.35 | 0.35 | 0.32 | 0.34 | 0.35 | 0.35 | 0.36 | 0.36 | 0.39 | 0.36 | 0.36 | 0.45 | 0.51 | | | | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 | 0.22 | 0.31 | 0.25 | 0.25 | 0.24 | 0.25 | 0.24 | 0.25 | 0.24 | 0.23 |
|
Equity Ratio
|
| 0.81 | 0.82 | 0.72 | 0.84 | 0.83 | 0.83 | 0.75 | 0.62 | 0.60 | 0.61 | 0.31 | 0.62 | 0.63 | 0.64 | 0.35 | 0.65 | 0.65 | 0.66 | 0.38 | 0.66 | 0.63 | 0.60 | 0.34 | 0.52 | 0.54 | 0.55 | 0.41 | 0.49 | 0.57 | 0.59 | 0.45 | 0.59 | 0.60 | 0.60 | 0.49 | 0.50 | 0.50 | 0.51 | 0.52 | 0.52 | 0.47 | 0.50 | 0.51 | 0.45 | 0.40 | 0.35 | 0.34 | 0.29 | 0.42 | 0.40 | 0.39 | 0.41 | 0.43 | 0.45 | 0.46 | 0.41 | 0.34 | 0.46 | 0.47 | 0.50 | 0.49 | 0.51 | 0.50 | 0.52 | 0.53 |
|
Times Interest Earned
|
| | | | | | | | | | | | 9.95 | | | | 9.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29 | -2.11 | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.02 | -0.07 | 0.03 | 0.03 | -0.45 | 1.08 | -0.20 | 0.34 | -8.66 | -0.96 | -12.23 | 0.82 | -0.42 | 0.49 | 1.98 | 0.38 | 0.67 | -3.45 | -1.82 | -6.24 | 1.10 | 1.02 | -2.68 | 0.79 | 0.50 | -0.38 | -0.24 | 0.14 | 0.03 | 0.01 | 0.02 | 0.19 | -0.02 | -0.12 | -0.06 | -0.19 | -0.02 | -0.04 | -0.04 | -0.21 | -0.08 | | | | | | -0.23 | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.93B | -0.87B | -1.01B | -1.13B | -1.22B | -1.23B | -0.90B | -1.06B | -3.43B | -0.56B | -0.48B | -0.43B | -0.20B | -0.22B | -0.15B | -0.53B | -0.56B | -0.48B | -0.32B | -0.21B | -0.11B | -0.13B | -1.16B | -1.41B | -1.62B | -1.29B | -1.08B | -1.30B | -1.37B | -1.79B | -1.76B | -2.60B | -2.07B | -1.84B | -1.79B | -0.89B | -0.85B | -0.74B | -0.63B | -0.61B | -0.54B | -1.09B | -0.13B | -0.10B | -0.19B | -0.21B | -0.19B | -0.33B | -0.29B | -0.61B | -0.62B | -0.58B | -0.55B | -0.62B | -0.72B | -0.81B | -0.78B | -1.02B | -0.61B | -0.48B | -0.39B | -0.37B | -0.36B | -0.44B | -0.50B | -0.66B |
|
Return on Sales
|
0.02% | 0.01% | 0.01% | 0.02% | 0.07% | 0.01% | 0.00% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.01% | -0.01% | -0.02% | 0.02% | 0.02% | -0.01% | -0.03% | 0.00% | -0.72% | 0.01% | -0.33% | 0.00% | -0.01% | -0.02% | -0.11% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | | | | -6.59% | -2.85% | -2.36% | -0.23% | -2.96% | -0.01% | -0.16% | -0.13% | 0.27% | 0.18% | 0.07% | 0.12% | -0.07% | 0.03% | 1.71% | 0.05% | 0.27% | 0.10% | 0.20% | -0.06% | 0.19% | 0.31% |
|
Return on Capital Employed
|
| | 0.15% | 0.15% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.04% | 0.04% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.06% | 0.06% | -0.14% | -0.15% | -0.11% | -0.11% | -0.09% | -0.12% | -0.11% | -0.13% | 0.07% | 0.05% | 0.02% | 0.02% | -0.01% | -0.02% | -0.02% | -0.03% | -0.02% | -0.02% | -0.03% | -0.03% | -0.04% | -0.25% | -0.43% | -0.35% | -0.35% | -0.18% | -0.16% | -0.46% | -0.42% | -0.02% | 0.00% | 0.02% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.05% | 0.07% | 0.10% | 0.13% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | 0.14% | 0.14% | 0.13% | 0.11% | 0.10% | 0.09% | 0.06% | 0.05% | 0.05% | 0.08% | 0.11% | 0.10% | 0.11% | 0.14% | 0.14% | 0.11% | 0.11% | 0.12% | 0.12% | 0.07% | 0.07% | -0.22% | -0.25% | -0.21% | -0.21% | -0.12% | -0.14% | -0.17% | -0.20% | 0.08% | 0.06% | 0.02% | -0.36% | -0.03% | -0.04% | -0.05% | -0.06% | -0.03% | -0.03% | -0.36% | -0.10% | -0.15% | -0.26% | -0.36% | -0.37% | -0.36% | -0.28% | -0.42% | -0.62% | -0.62% | -0.01% | 0.00% | 0.02% | 0.05% | 0.05% | 0.02% | 0.20% | 0.20% | 0.27% | 0.31% | 0.11% | 0.09% | 0.08% | 0.09% |
|
Return on Assets
|
| | 0.02% | 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% | -0.05% | -0.04% | -0.07% | -0.07% | -0.02% | -0.03% | -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% | | | | -0.19% | -0.30% | -0.37% | -0.38% | -0.22% | -0.23% | -0.40% | -0.38% | 0.01% | 0.04% | 0.06% | 0.09% | 0.04% | 0.02% | 0.22% | 0.19% | 0.24% | 0.25% | 0.08% | 0.07% | 0.06% | 0.08% |
|
Return on Equity
|
| | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.07% | -0.07% | -0.14% | -0.17% | -0.05% | -0.05% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | -0.40% | -0.72% | -0.99% | -1.09% | -0.70% | -0.73% | -0.97% | -0.97% | 0.01% | 0.08% | 0.14% | 0.21% | 0.10% | 0.06% | 0.54% | 0.42% | 0.49% | 0.50% | 0.17% | 0.14% | 0.11% | 0.16% |