|
Gross Margin
|
59.03% | 62.12% | 61.49% | 58.17% | 61.22% | 64.42% | 60.54% | 61.05% | 62.56% | 64.51% | 59.48% | | | | 61.95% | 65.30% | 69.65% | 55.09% | 60.57% | 60.51% | 66.33% | 62.25% | 58.28% | 54.12% | 60.94% | 66.84% | 78.57% | 67.88% | 61.49% | 70.39% | 79.61% | 69.92% | 65.17% | 73.81% | 81.00% | 69.43% | 64.25% | 67.25% | 77.63% | 67.19% | 66.83% | 72.95% | 82.41% | 71.16% | 67.90% |
|
EBT Margin
|
25.52% | 30.48% | 27.80% | 23.38% | 29.12% | 34.14% | 26.76% | 26.37% | 31.85% | 35.58% | 27.07% | | | | 25.06% | 31.26% | 36.33% | -9.12% | 4.35% | 24.09% | 35.68% | 27.92% | 17.47% | 26.79% | 17.14% | 18.03% | 32.29% | 21.33% | 14.44% | 18.03% | 26.05% | 20.14% | 16.90% | 14.88% | 22.00% | 20.84% | 18.57% | 21.82% | 41.68% | 17.78% | 19.58% | 25.79% | 33.59% | 21.83% | 20.21% |
|
EBIT Margin
|
35.18% | 39.52% | 39.19% | 32.92% | 37.98% | 43.10% | 37.15% | 37.23% | 40.73% | 44.47% | 37.35% | | | | 35.68% | 40.95% | 46.12% | 30.52% | 33.53% | 36.98% | 43.70% | 37.74% | 28.76% | 43.92% | 30.18% | 28.02% | 39.82% | 32.57% | 28.04% | 26.06% | 32.55% | 30.69% | 28.96% | 24.09% | 31.04% | 35.55% | 33.41% | 36.29% | 37.69% | 33.44% | 35.63% | 37.50% | 43.25% | 35.98% | 35.59% |
|
EBITDA Margin
|
15.59% | 18.43% | 20.53% | 13.80% | 17.69% | 22.75% | 17.36% | 18.55% | 21.09% | 20.61% | 19.80% | | | | 26.16% | 31.43% | 34.59% | -1.78% | 8.41% | 25.08% | 36.32% | 28.41% | 20.26% | 26.62% | 15.99% | 21.67% | 31.48% | 20.38% | 13.96% | 21.75% | 28.51% | 18.34% | 15.79% | 16.29% | 26.35% | 20.90% | 19.47% | 28.25% | 43.42% | 17.35% | 15.95% | 30.57% | 36.21% | 20.94% | 19.30% |
|
Operating Margin
|
35.18% | 39.52% | 39.19% | 32.92% | 37.98% | 43.10% | 37.15% | 37.23% | 40.73% | 44.47% | 37.35% | | | | 35.68% | 40.95% | 46.12% | 30.52% | 33.53% | 36.98% | 43.70% | 37.74% | 28.76% | 43.92% | 30.18% | 28.02% | 39.82% | 32.57% | 28.04% | 26.06% | 32.55% | 30.69% | 28.96% | 24.09% | 31.04% | 35.55% | 33.41% | 36.29% | 37.69% | 33.44% | 35.63% | 37.50% | 43.25% | 35.98% | 35.59% |
|
Net Margin
|
15.45% | 18.51% | 17.19% | -0.06% | 0.57% | 1.75% | 1.38% | -0.18% | 0.56% | -2.23% | 1.16% | | | | 26.16% | 31.43% | 34.59% | -26.62% | 8.41% | 25.08% | 36.32% | 3.00% | 20.26% | 26.62% | 15.99% | 5.74% | 31.48% | 20.38% | 13.96% | 3.41% | 28.51% | 18.34% | 15.79% | 0.84% | 26.35% | 20.90% | 19.47% | -4.52% | 43.42% | 17.35% | 15.95% | 7.03% | 36.21% | 20.94% | 19.30% |
|
FCF Margin
|
| -1.88% | -6.04% | -2.02% | -22.69% | -0.79% | -12.38% | 8.83% | -11.09% | 15.24% | 0.47% | | | | -8.64% | -14.23% | -2.46% | -36.32% | -27.10% | -58.08% | 3.32% | -16.91% | -9.08% | -8.80% | -24.55% | -40.96% | 13.28% | -17.42% | -33.80% | -48.88% | 18.20% | -30.22% | -44.22% | -37.13% | 21.74% | -19.25% | -34.95% | -40.80% | -2.01% | -25.36% | -43.09% | -41.27% | 3.70% | -13.55% | -28.92% |
|
Inventory Average
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | 3.89B | 3.99B | 4.09B | 4.15B | 4.21B | 4.29B | 4.33B | 4.37B | 4.45B | 5.45B | 6.49B | 6.66B | 6.86B | 7.02B | 8.13B | 9.26B | 9.35B | 11.15B | 12.98B | 13.21B | 13.55B | 13.76B | 13.88B | 14.09B | 14.45B | 14.77B | 14.96B | 15.16B | 15.50B | 15.77B | 15.96B | 16.27B | 16.64B | 16.95B | 17.15B | 17.41B | 17.80B | 18.18B | 18.44B | 18.72B |
|
Equity Average
|
| | | | | 1.13B | 1.16B | 1.18B | 1.20B | 1.21B | 1.23B | 1.26B | 1.29B | 1.31B | 1.64B | 1.99B | 2.03B | 2.03B | 2.00B | 2.91B | 3.84B | 3.87B | 4.25B | 4.62B | 4.64B | 4.66B | 4.75B | 4.82B | 4.98B | 5.16B | 5.22B | 5.30B | 5.34B | 5.36B | 5.45B | 5.57B | 5.77B | 5.91B | 5.99B | 6.12B | 6.17B | 6.19B | 6.33B | 6.59B | 6.77B |
|
Invested Capital
|
| | 1.17B | | 1.18B | 1.21B | 1.26B | 1.28B | 1.33B | 1.32B | 1.36B | 1.39B | 1.36B | 1.41B | 2.08B | 2.12B | 2.15B | 3.61B | 2.15B | 4.05B | 4.04B | 5.77B | 4.73B | 4.72B | 4.84B | 7.70B | 4.89B | 4.92B | 5.19B | 8.25B | 5.39B | 5.46B | 5.49B | 11.99B | 5.71B | 5.81B | 6.14B | 12.83B | 6.15B | 6.24B | 6.21B | 6.34B | 6.60B | 6.85B | 6.95B |
|
Asset Utilization Ratio
|
| | | | | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.13 | 0.08 | 0.04 | 0.04 | 0.06 | 0.09 | 0.12 | 0.12 | 0.10 | 0.09 | 0.10 | 0.08 | 0.08 | 0.08 | 0.10 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 |
|
Interest Coverage Ratio
|
3.50 | 4.14 | 3.05 | 2.73 | 3.46 | 4.49 | 3.09 | 3.05 | 3.61 | 4.49 | 3.21 | | | | 2.95 | 3.66 | 4.11 | 2.38 | 2.42 | 2.55 | 3.26 | 2.57 | 2.09 | 2.38 | 2.11 | 2.57 | 4.58 | 2.49 | 1.95 | 2.64 | 4.24 | 2.49 | 2.08 | 2.47 | 3.10 | 2.24 | 2.00 | 2.39 | 3.15 | 1.99 | 2.02 | 2.86 | 4.13 | 2.32 | 2.06 |
|
Debt to Equity
|
| | 1.30 | | 1.37 | 1.33 | 1.35 | 1.36 | 1.31 | 1.24 | 1.20 | 1.22 | 1.25 | 1.23 | 1.10 | 1.15 | 1.16 | 1.28 | 1.31 | 0.78 | 0.80 | 0.79 | 1.05 | 1.14 | 1.16 | 1.20 | 1.18 | 1.18 | 1.11 | 1.15 | 1.14 | 1.16 | 1.19 | 1.23 | 1.21 | 1.21 | 1.13 | 1.18 | 1.14 | 1.15 | 1.17 | 1.22 | 1.19 | 1.16 | 1.16 |
|
Debt Ratio
|
| | 0.39 | | 0.40 | 0.39 | 0.39 | 0.39 | 0.38 | 0.36 | 0.35 | 0.36 | 0.37 | 0.36 | 0.34 | 0.35 | 0.35 | 0.37 | 0.37 | 0.32 | 0.33 | 0.33 | 0.37 | 0.40 | 0.40 | 0.41 | 0.41 | 0.41 | 0.40 | 0.41 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 |
|
Equity Ratio
|
| | 0.30 | | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.31 | 0.31 | 0.30 | 0.29 | 0.28 | 0.42 | 0.41 | 0.41 | 0.36 | 0.36 | 0.35 | 0.34 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.36 | 0.35 | 0.34 | 0.35 | 0.35 | 0.36 | 0.35 | 0.36 | 0.36 | 0.35 | 0.34 | 0.35 | 0.36 | 0.36 |
|
Times Interest Earned
|
3.50 | 4.14 | 3.05 | 2.73 | 3.46 | 4.49 | 3.09 | 3.05 | 3.61 | 4.49 | 3.21 | | | | 2.95 | 3.66 | 4.11 | 2.38 | 2.42 | 2.55 | 3.26 | 2.57 | 2.09 | 2.38 | 2.11 | 2.57 | 4.58 | 2.49 | 1.95 | 2.64 | 4.24 | 2.49 | 2.08 | 2.47 | 3.10 | 2.24 | 2.00 | 2.39 | 3.15 | 1.99 | 2.02 | 2.86 | 4.13 | 2.32 | 2.06 |
|
FCF Payout Ratio
|
| -5.41 | -2.50 | -6.41 | -0.52 | -12.94 | -1.02 | 1.48 | -1.08 | 0.71 | 27.95 | -13.67 | | | -2.17 | -1.21 | -7.01 | -0.52 | -0.72 | -0.37 | 6.24 | -1.35 | -2.25 | -2.33 | -0.72 | -0.32 | 0.79 | -0.89 | -0.55 | -0.26 | 0.53 | -0.52 | -0.39 | -0.29 | 0.48 | -0.90 | -0.57 | -0.43 | -6.83 | -0.76 | -0.47 | -0.36 | 3.09 | -1.31 | -0.70 |
|
Enterprise Value
|
-0.01B | -0.02B | -0.11B | -0.01B | -0.09B | -0.06B | -0.14B | -0.14B | -0.14B | -0.11B | -0.10B | -0.09B | -0.00B | -0.01B | -0.00B | -0.05B | -0.00B | -0.00B | -0.00B | -1.97B | -2.03B | -1.87B | -0.03B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.06B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.04B | -0.02B | -0.01B | -0.01B | -0.02B | -0.03B | -0.01B |
|
Return on Sales
|
0.15% | 0.19% | 0.17% | 0.00% | 0.01% | 0.02% | 0.01% | 0.00% | 0.01% | -0.02% | 0.01% | 0.00% | -0.01% | 0.01% | 0.26% | 0.31% | 0.35% | -0.27% | 0.08% | 0.25% | 0.36% | 0.03% | 0.20% | 0.27% | 0.16% | 0.06% | 0.31% | 0.20% | 0.14% | 0.03% | 0.29% | 0.18% | 0.16% | 0.01% | 0.26% | 0.21% | 0.19% | -0.05% | 0.43% | 0.17% | 0.16% | 0.07% | 0.36% | 0.21% | 0.19% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | | | | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| | | | | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | | | | 0.12% | 0.12% | 0.14% | 0.09% | 0.09% | 0.08% | 0.06% | 0.05% | 0.05% | 0.07% | 0.06% | 0.05% | 0.08% | 0.10% | 0.10% | 0.07% | 0.07% | 0.09% | 0.10% | 0.06% | 0.06% | 0.10% | 0.10% | 0.06% | 0.06% | 0.09% | 0.08% | 0.10% | 0.11% | 0.11% | 0.11% |
|
Return on Assets
|
| | | | | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% | 0.10% | 0.07% | 0.05% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% |