|
Gross Margin
|
67.08% | 67.95% | 68.71% | 69.02% | 68.76% | 67.80% | 69.29% | 68.42% | 69.21% | 69.36% | 69.85% | 70.32% | 68.49% | 69.43% | 69.02% | 70.00% | 69.98% | 70.03% | 71.49% | 72.40% | 71.67% | 71.79% | 73.33% | 86.73% | 71.69% | 73.10% | 72.45% | 74.71% | 71.93% | 73.78% | 73.33% | 64.76% | 72.10% | 73.46% | 70.08% | 71.38% | 68.91% | 70.45% | 67.98% | 69.36% | 66.21% | 69.24% | 67.05% | 68.28% | 66.42% | 68.46% | 67.36% | 68.67% | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
11.74% | 7.51% | 9.56% | 14.64% | 14.14% | 8.52% | 14.00% | 16.59% | 14.48% | 8.05% | 13.67% | 15.83% | 16.83% | 14.66% | 9.18% | 13.72% | 16.72% | 2.46% | 15.37% | 9.70% | 10.42% | 15.27% | 11.43% | 6.11% | 9.91% | 13.07% | 8.53% | 8.98% | 9.98% | 10.20% | 11.22% | 13.31% | 1.48% | 17.59% | 12.79% | 15.78% | 8.29% | 12.55% | 10.06% | 15.74% | 0.94% | 12.11% | 9.56% | -57.38% | 6.89% | 13.95% | 5.67% | 9.37% | | | | | | | | | | | | | | | | | | |
|
EBIT Margin
|
16.90% | 10.08% | 14.33% | 16.81% | 15.98% | 9.95% | 15.46% | 17.59% | 15.56% | 8.45% | 14.00% | 16.11% | 17.40% | 15.34% | 9.50% | 14.57% | 17.70% | 3.12% | 16.02% | 10.39% | 11.33% | 15.93% | 11.60% | 6.60% | 10.62% | 13.91% | 9.08% | 9.97% | 10.83% | 11.21% | 11.73% | 14.04% | 3.06% | 17.89% | 14.35% | 15.23% | 8.80% | 12.81% | 11.20% | 16.31% | 1.06% | 13.60% | 10.38% | -35.96% | 6.96% | 14.24% | 7.12% | 9.55% | | | | | | | | | | | | | | | | | | |
|
EBITDA Margin
|
16.90% | 10.08% | 14.33% | 16.81% | 15.98% | 9.95% | 15.46% | 17.59% | 15.56% | 8.45% | 14.00% | 16.11% | 17.40% | 15.34% | 9.50% | 14.57% | 17.70% | 3.12% | 16.02% | 10.39% | 11.33% | 15.93% | 11.60% | 6.60% | 10.62% | 13.91% | 9.08% | 9.97% | 10.83% | 11.21% | 11.73% | 14.04% | 3.06% | 17.89% | 14.35% | 15.23% | 8.80% | 22.20% | 20.12% | 16.31% | 12.34% | 22.72% | 20.27% | -35.96% | 13.38% | 12.40% | 13.31% | 9.55% | | | | | | | | | | | | | | | | | | |
|
Operating Margin
|
16.90% | 10.08% | 14.33% | 16.81% | 15.98% | 9.95% | 15.46% | 17.59% | 15.56% | 8.45% | 14.00% | 16.11% | 17.40% | 15.34% | 9.50% | 14.57% | 17.70% | 3.12% | 16.02% | 10.39% | 11.33% | 15.93% | 11.60% | 6.60% | 10.62% | 13.91% | 9.08% | 9.97% | 10.83% | 11.21% | 11.73% | 14.04% | 3.06% | 17.89% | 14.35% | 15.23% | 8.80% | 12.81% | 11.20% | 16.31% | 1.06% | 13.60% | 10.38% | -35.96% | 6.96% | 14.24% | 7.12% | 9.55% | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
8.93% | -121.23% | 6.92% | 10.33% | 9.93% | -159.40% | 10.80% | 12.15% | 10.18% | 6.42% | 11.81% | 11.36% | 13.95% | 10.62% | 8.79% | 9.97% | 12.09% | -2.08% | 11.46% | 5.16% | 7.68% | 11.27% | 9.13% | 4.51% | 7.67% | 10.06% | 8.14% | 7.88% | 7.67% | -2.69% | 10.87% | 4.36% | 2.25% | 13.29% | 15.11% | 7.58% | 6.40% | 9.76% | 7.78% | 10.28% | 0.86% | 9.59% | 7.59% | -61.06% | 3.79% | 13.94% | 4.59% | 7.71% | | | | | | | | | | | | | | | | | | |
|
FCF Margin
|
68.11% | -5.78% | -4.76% | 8.51% | 61.69% | -3.73% | -6.52% | 5.78% | 54.60% | 17.47% | -11.12% | -3.79% | 62.70% | 20.73% | -22.93% | -5.96% | 50.90% | 35.39% | | 38.42% | -26.53% | | 60.00% | 20.35% | -34.60% | -6.08% | | 49.73% | -38.95% | 4.39% | 66.51% | 12.92% | -26.66% | 2.30% | 46.30% | 32.77% | -39.74% | 2.71% | 34.11% | 34.92% | -27.95% | -5.51% | 35.76% | 37.26% | -32.40% | 5.44% | 43.43% | 34.66% | | | | | | | | | | | | | | | | | | |
|
Inventory Average
|
0.11B | 0.05B | 0.05B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Assets Average
|
2,199.53B | 1,074.28B | 2.28B | 2.33B | 2.33B | 2.32B | 2.30B | 2.30B | 2.41B | 2.48B | 2.39B | 2.31B | 2.37B | 2.51B | 2.47B | 2.52B | 2.76B | 2.84B | 2.84B | 2.98B | 3.07B | 2.99B | 2.90B | 2.95B | 2.99B | 2.93B | 3.00B | 3.02B | 2.83B | 2.80B | 2.98B | 2.85B | 2.64B | 2.65B | 2.75B | 2.85B | 2.81B | 2.73B | 2.80B | 2.93B | 3.03B | 3.10B | 3.20B | 3.25B | 3.12B | 3.04B | 3.22B | 3.44B | 3.40B | 3.35B | 3.36B | 3.37B | 3.30B | 3.18B | 3.14B | 3.13B | 3.02B | 2.85B | 2.74B | 2.72B | 2.69B | 2.63B | 2.60B | 2.65B | 2.61B | 2.50B |
|
Equity Average
|
| | 0.58B | 0.68B | 0.72B | 0.73B | 0.75B | 0.82B | 0.88B | 0.94B | 1.00B | 1.01B | 1.02B | 1.02B | 1.02B | 1.05B | 1.09B | 1.04B | 1.06B | 1.16B | 1.20B | 1.19B | 1.12B | 1.07B | 1.07B | 1.07B | 1.04B | 1.03B | 1.03B | 1.00B | 0.25B | 0.26B | 0.26B | -0.48B | 0.35B | 1.18B | 1.18B | 1.17B | 1.18B | 1.19B | 1.16B | 1.16B | 1.19B | 1.07B | 0.95B | 1.00B | 1.04B | 1.08B | 1.08B | 1.09B | 1.11B | 1.13B | 1.11B | 1.08B | 1.05B | 1.04B | 0.99B | 0.90B | 0.81B | 0.74B | 0.73B | 0.73B | 0.72B | 0.72B | 0.74B | 0.74B |
|
Invested Capital
|
0.00B | 0.58B | 0.72B | 0.78B | 0.81B | 0.81B | 0.84B | 0.96B | 1.01B | 1.43B | 1.14B | 1.01B | 1.02B | 1.49B | 1.01B | 1.09B | 1.10B | 0.99B | 1.14B | 1.18B | 1.21B | 1.21B | 1.19B | 1.16B | 1.18B | 1.22B | 1.17B | 1.04B | 1.02B | 0.98B | -0.48B | 1.00B | -0.48B | -0.48B | 1.17B | 1.19B | 1.17B | 1.17B | 1.20B | 1.18B | 1.86B | 1.97B | 1.99B | 1.71B | 0.98B | 1.03B | 1.08B | 1.10B | 1.09B | 1.12B | 1.14B | 1.93B | 1.10B | 2.08B | 1.97B | 1.79B | 1.83B | 1.81B | 1.66B | 1.51B | 1.63B | 1.72B | 1.57B | 1.55B | 1.56B | 1.61B |
|
Asset Utilization Ratio
|
0.00 | 0.00 | 0.70 | 0.69 | 0.72 | 0.73 | 0.75 | 0.75 | 0.72 | 0.70 | 0.74 | 0.77 | 0.75 | 0.71 | 0.71 | 0.69 | 0.64 | 0.62 | 0.64 | 0.62 | 0.59 | 0.61 | 0.63 | 0.77 | 0.75 | 0.75 | 0.72 | 0.57 | 0.60 | 0.61 | 0.57 | 0.60 | 0.65 | 0.66 | 0.64 | 0.63 | 0.64 | 0.66 | 0.64 | 0.61 | 0.60 | 0.59 | 0.58 | 0.56 | 0.59 | 0.61 | 0.58 | 0.56 | 0.44 | 0.30 | 0.16 | | | | | | | | | | | | | | | |
|
Interest Coverage Ratio
|
-4.94 | -4.37 | 6.24 | 8.46 | 7.87 | 7.44 | 11.05 | 16.11 | 15.05 | 17.40 | 34.66 | 40.79 | 28.36 | 25.18 | 13.80 | 21.67 | 21.84 | 3.95 | 21.06 | 13.31 | 11.98 | 16.87 | 12.38 | 14.29 | 12.57 | 13.94 | 8.63 | 10.27 | 10.76 | 10.94 | 10.38 | 17.76 | 3.85 | 23.39 | 19.85 | 22.36 | 12.93 | 15.93 | 9.42 | 18.33 | 0.74 | 9.34 | 7.69 | -29.50 | 6.50 | 15.67 | 7.09 | 11.49 | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 1.60 | 1.34 | 1.21 | 0.85 | 0.90 | 0.89 | 0.76 | 0.70 | 0.46 | 0.47 | 0.51 | 0.47 | 0.47 | 0.51 | 0.64 | 0.67 | 0.68 | 0.56 | 0.59 | 0.65 | 0.69 | 0.63 | 0.71 | 0.79 | 0.83 | 0.95 | 0.58 | 0.64 | 0.90 | -1.81 | 0.36 | -1.14 | -1.18 | 0.37 | 0.30 | 0.43 | 0.46 | 0.53 | 0.41 | 0.65 | 0.67 | 0.67 | 0.83 | 0.87 | 0.82 | 0.90 | 0.75 | 0.89 | 0.94 | 0.82 | 0.69 | 0.87 | 0.93 | 0.92 | 0.72 | 0.96 | 1.09 | 1.21 | 1.05 | 1.29 | 1.27 | 1.29 | 1.06 | 1.13 | 1.18 |
|
Debt Ratio
|
0.00 | 0.37 | 0.37 | 0.37 | 0.27 | 0.28 | 0.30 | 0.29 | 0.25 | 0.19 | 0.20 | 0.22 | 0.19 | 0.19 | 0.21 | 0.27 | 0.26 | 0.24 | 0.22 | 0.23 | 0.26 | 0.27 | 0.24 | 0.25 | 0.29 | 0.31 | 0.31 | 0.21 | 0.24 | 0.31 | 0.28 | 0.14 | 0.21 | 0.21 | 0.15 | 0.13 | 0.18 | 0.20 | 0.22 | 0.16 | 0.23 | 0.26 | 0.24 | 0.24 | 0.28 | 0.28 | 0.28 | 0.24 | 0.29 | 0.31 | 0.27 | 0.23 | 0.29 | 0.32 | 0.30 | 0.24 | 0.31 | 0.34 | 0.33 | 0.28 | 0.35 | 0.37 | 0.34 | 0.30 | 0.33 | 0.35 |
|
Equity Ratio
|
| 0.23 | 0.28 | 0.30 | 0.32 | 0.31 | 0.34 | 0.37 | 0.36 | 0.40 | 0.43 | 0.45 | 0.41 | 0.40 | 0.42 | 0.41 | 0.38 | 0.35 | 0.40 | 0.38 | 0.39 | 0.40 | 0.37 | 0.35 | 0.36 | 0.37 | 0.33 | 0.36 | 0.37 | 0.34 | -0.15 | 0.38 | -0.18 | -0.18 | 0.41 | 0.42 | 0.42 | 0.44 | 0.41 | 0.40 | 0.36 | 0.38 | 0.36 | 0.29 | 0.32 | 0.34 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.34 | 0.32 | 0.31 | 0.28 | 0.27 | 0.27 | 0.29 | 0.26 | 0.28 | 0.29 | 0.30 |
|
Times Interest Earned
|
-4.94 | -4.37 | 6.24 | 8.46 | 7.87 | 7.44 | 11.05 | 16.11 | 15.05 | 17.40 | 34.66 | 40.79 | 28.36 | 25.18 | 13.80 | 21.67 | 21.84 | 3.95 | 21.06 | 13.31 | 11.98 | 16.87 | 12.38 | 14.29 | 12.57 | 13.94 | 8.63 | 10.27 | 10.76 | 10.94 | 10.38 | 17.76 | 3.85 | 23.39 | 19.85 | 22.36 | 12.93 | 15.93 | 9.42 | 18.33 | 0.74 | 9.34 | 7.69 | -29.50 | 6.50 | 15.67 | 7.09 | 11.49 | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.03 | -2.29 | -0.44 | 0.21 | 0.03 | -0.51 | -0.36 | 0.38 | 0.04 | 0.13 | -0.25 | -0.72 | 0.04 | 0.13 | -0.15 | -0.56 | 0.06 | 0.09 | | 0.08 | -0.15 | | 0.06 | 0.09 | -0.12 | -0.67 | | 0.08 | -0.11 | 0.96 | 0.06 | 0.31 | -0.17 | 1.76 | 0.09 | 0.12 | -0.12 | 1.56 | 0.12 | 0.11 | -0.16 | -0.75 | 0.11 | 0.11 | -0.14 | 0.72 | 0.09 | 0.10 | -0.19 | -1.82 | 0.09 | 0.13 | -0.18 | -2.81 | 0.17 | 0.10 | -0.19 | -0.90 | 0.21 | 0.12 | -0.19 | -0.96 | 0.14 | 0.14 | -0.20 | -4.07 |
|
Enterprise Value
|
-0.06B | -0.10B | -0.07B | -0.06B | -0.07B | -0.15B | -0.15B | -0.11B | -0.31B | -0.20B | -0.12B | -0.08B | -0.28B | -0.26B | -0.15B | -0.09B | -0.29B | -0.33B | -0.32B | -0.49B | -0.26B | -0.20B | -0.26B | -0.46B | -0.37B | -0.31B | -0.54B | -0.36B | -0.19B | -0.27B | -0.49B | -0.06B | -0.09B | -0.08B | -0.13B | -0.17B | -0.12B | -0.12B | -0.13B | -0.09B | -0.10B | -0.11B | -0.12B | -0.21B | -0.11B | -0.09B | -0.10B | -0.10B | -0.08B | -0.10B | -0.11B | -0.11B | -0.11B | -0.12B | -0.13B | -0.11B | -0.08B | -0.08B | -0.09B | -0.08B | -0.08B | -0.08B | -0.10B | -0.09B | -0.08B | -0.07B |
|
Return on Sales
|
0.09% | 0.06% | 0.07% | 0.10% | 0.10% | 0.06% | 0.11% | 0.12% | 0.10% | 0.06% | 0.12% | 0.11% | 0.14% | 0.11% | 0.09% | 0.10% | 0.12% | -0.02% | 0.11% | 0.05% | 0.08% | 0.11% | 0.09% | 0.05% | 0.08% | 0.10% | 0.08% | 0.08% | 0.08% | -0.03% | 0.11% | 0.04% | 0.02% | 0.13% | 0.15% | 0.08% | 0.06% | 0.10% | 0.08% | 0.10% | 0.01% | 0.10% | 0.08% | -0.61% | 0.04% | 0.14% | 0.05% | 0.08% | 0.10% | 0.13% | 0.27% | | | | | | | | | | | | | | | |
|
Return on Capital Employed
|
0.00% | 0.00% | 0.13% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.14% | 0.15% | 0.13% | 0.12% | 0.12% | 0.09% | 0.11% | 0.10% | 0.07% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.08% | 0.08% | 0.08% | -0.02% | -0.01% | -0.01% | -0.02% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
933.84% | 0.64% | 0.27% | 0.23% | 0.22% | 0.21% | 0.22% | 0.21% | 0.19% | 0.15% | 0.15% | 0.17% | 0.20% | 0.17% | 0.16% | 0.19% | 0.18% | 0.13% | 0.14% | 0.11% | 0.09% | 0.14% | 0.13% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.10% | 0.44% | 0.35% | 0.27% | -0.30% | 0.50% | 0.16% | 0.17% | 0.15% | 0.12% | 0.14% | 0.09% | 0.08% | 0.07% | -0.04% | -0.03% | -0.03% | -0.04% | 0.14% | 0.14% | 0.13% | 0.13% | 0.10% | | | | | | | | | | | | | | |
|
Return on Assets
|
0.00% | 0.00% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.04% | 0.05% | 0.04% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | -0.06% | -0.06% | -0.06% | -0.06% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.01% | | | | | | | | | | | |
|
Return on Equity
|
| | 0.22% | 0.19% | 0.19% | 0.20% | 0.22% | 0.21% | 0.19% | 0.18% | 0.18% | 0.17% | 0.19% | 0.21% | 0.19% | 0.18% | 0.17% | 0.12% | 0.13% | 0.11% | 0.08% | 0.14% | 0.14% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.09% | 0.40% | 0.33% | 0.25% | -0.28% | 0.46% | 0.15% | 0.16% | 0.15% | 0.12% | 0.13% | 0.11% | 0.12% | 0.11% | -0.19% | -0.20% | -0.17% | -0.18% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.07% | 0.04% | | | | | | | | | | | |