|
Gross Margin
|
82.49% | 76.57% | 79.85% | 81.00% | 82.87% | 77.61% | 80.61% | 78.57% | 81.89% | 78.17% | 81.18% | 78.00% | 80.19% | 76.52% | 80.49% | 76.48% | 80.98% | 78.19% | 79.62% | 77.79% | 82.51% | 78.19% | 80.19% | 78.82% | 80.22% | 76.37% | 80.49% | 77.93% | 79.17% | 76.12% | 80.59% | 30.10% | 80.31% | 78.37% | 82.23% | 79.18% | 81.13% | 78.25% | 80.54% | 78.37% | 80.99% | 77.26% | 80.75% | 79.49% | 79.40% | 78.73% | 81.80% | 79.10% | 83.51% | 80.44% | 83.62% | 80.69% | 83.95% | 82.07% | 85.03% | 83.62% | 84.07% | 79.22% | 84.00% | 83.15% | 83.42% | 78.14% | 82.03% | 80.19% | 82.44% | 79.46% | 82.32% |
|
EBT Margin
|
9.75% | 8.68% | 15.44% | 9.99% | 10.30% | 9.21% | 18.21% | 8.11% | 11.20% | 9.97% | 18.77% | 8.54% | 10.06% | 12.52% | 22.06% | 8.24% | 12.76% | 11.47% | 19.77% | 8.18% | 12.40% | 11.15% | 19.67% | 9.70% | 7.96% | 12.20% | 22.94% | 12.06% | 13.35% | 12.05% | 22.90% | 12.04% | 12.08% | 12.44% | 23.10% | 10.98% | 11.86% | 12.00% | 18.50% | 7.22% | 10.82% | 10.17% | 19.88% | 10.69% | 10.28% | 10.60% | 20.30% | 8.75% | 9.60% | 8.90% | 18.81% | 8.89% | 8.80% | 7.42% | 16.98% | 7.99% | 8.95% | 6.62% | 19.01% | 10.58% | 12.63% | 7.07% | 18.99% | 5.35% | 10.80% | 11.68% | 13.59% |
|
EBIT Margin
|
13.76% | 13.86% | 20.10% | 13.49% | 14.38% | 14.10% | 21.63% | 12.56% | 15.15% | 14.74% | 23.01% | 13.39% | 14.75% | 17.84% | 26.44% | 12.40% | 16.34% | 15.60% | 23.57% | 11.92% | 15.42% | 14.79% | 23.20% | 13.36% | 11.84% | 16.81% | 27.08% | 16.67% | 17.68% | 17.28% | 27.20% | 16.64% | 16.70% | 17.62% | 27.31% | 15.74% | 16.27% | 16.93% | 22.83% | 11.77% | 15.47% | 15.91% | 25.16% | 16.08% | 16.19% | 16.32% | 25.55% | 14.46% | 14.32% | 14.28% | 23.80% | 14.46% | 13.60% | 13.70% | 22.64% | 12.95% | 14.04% | 13.83% | 24.99% | 16.71% | 18.61% | 14.83% | 25.00% | 11.12% | 17.33% | 17.55% | 19.13% |
|
EBITDA Margin
|
13.76% | 13.86% | 20.10% | 13.49% | 14.38% | 14.10% | 21.63% | 12.56% | 15.15% | 14.74% | 23.01% | 13.39% | 14.75% | 17.84% | 26.44% | 12.40% | 16.34% | 15.60% | 23.57% | 11.92% | 15.42% | 14.79% | 23.20% | 13.36% | 11.84% | 16.81% | 27.08% | 16.67% | 17.68% | 17.28% | 27.20% | 16.64% | 16.70% | 17.62% | 27.31% | 15.74% | 16.27% | 16.93% | 22.83% | 11.77% | 15.47% | 15.91% | 25.16% | 16.08% | 16.19% | 16.32% | 25.55% | 14.46% | 14.32% | 14.28% | 23.80% | 14.46% | 13.60% | 13.70% | 22.64% | 12.95% | 14.04% | 13.83% | 24.99% | 16.71% | 18.61% | 14.83% | 25.00% | 11.12% | 17.33% | 17.55% | 19.13% |
|
Operating Margin
|
13.76% | 13.86% | 20.10% | 13.49% | 14.38% | 14.10% | 21.63% | 12.56% | 15.15% | 14.74% | 23.01% | 13.39% | 14.75% | 17.84% | 26.44% | 12.40% | 16.34% | 15.60% | 23.57% | 11.92% | 15.42% | 14.79% | 23.20% | 13.36% | 11.84% | 16.81% | 27.08% | 16.67% | 17.68% | 17.28% | 27.20% | 16.64% | 16.70% | 17.62% | 27.31% | 15.74% | 16.27% | 16.93% | 22.83% | 11.77% | 15.47% | 15.91% | 25.16% | 16.08% | 16.19% | 16.32% | 25.55% | 14.46% | 14.32% | 14.28% | 23.80% | 14.46% | 13.60% | 13.70% | 22.64% | 12.95% | 14.04% | 13.83% | 24.99% | 16.71% | 18.61% | 14.83% | 25.00% | 11.12% | 17.33% | 17.55% | 19.13% |
|
Net Margin
|
6.42% | 5.76% | 9.50% | 6.41% | 5.91% | 6.01% | 11.84% | 5.28% | 7.19% | 6.47% | 11.78% | 5.47% | 7.13% | 8.05% | 14.61% | 5.49% | 0.00% | 0.00% | 0.01% | 5.49% | 8.16% | 7.27% | 12.84% | 6.70% | 5.13% | 7.83% | 14.70% | 7.88% | 8.71% | 7.87% | 15.06% | 8.13% | 8.11% | 8.58% | 16.31% | 6.76% | 9.86% | 9.97% | 16.11% | 7.43% | 10.03% | 9.24% | 17.49% | 10.44% | 10.49% | 11.10% | 18.95% | 9.77% | 10.22% | 10.14% | 17.57% | 10.69% | 10.13% | 9.58% | 15.90% | 9.35% | 10.25% | 9.53% | 17.91% | 11.88% | 13.37% | 9.97% | 18.72% | 14.87% | 12.37% | 13.51% | 13.38% |
|
FCF Margin
|
12.42% | -7.76% | 6.04% | -7.34% | 2.65% | -5.64% | 0.59% | -10.99% | 4.23% | -4.85% | 11.27% | -4.67% | -0.77% | -9.61% | 0.16% | -13.00% | -3.95% | -16.00% | 2.52% | -13.18% | -7.18% | -11.41% | 8.34% | -8.31% | 7.25% | -7.30% | 9.39% | -35.85% | 3.69% | -3.61% | 7.47% | -13.66% | -1.05% | -5.71% | 9.71% | -8.19% | 0.91% | -16.70% | 7.51% | -22.47% | -1.62% | -11.80% | -3.52% | -17.91% | -33.37% | -18.68% | -2.70% | -34.41% | -32.76% | -10.37% | 0.72% | -20.43% | 5.28% | -7.30% | -2.60% | -13.52% | 6.67% | -13.77% | 7.02% | -18.59% | -13.35% | -21.17% | -1.15% | -49.78% | -24.58% | -40.95% | -32.95% |
|
Inventory Average
|
| | 0.50B | 0.56B | 0.51B | 0.46B | 0.53B | 0.58B | 0.50B | 0.46B | 0.55B | 0.61B | 0.55B | 0.47B | 0.52B | 0.55B | 0.49B | 0.47B | 0.55B | 0.59B | 0.51B | 0.47B | 0.57B | 0.62B | 0.55B | 0.52B | 0.59B | 0.63B | 0.56B | 0.52B | 0.57B | 0.61B | 0.56B | 0.53B | 0.58B | 0.61B | 0.55B | 0.50B | 0.52B | 0.54B | 0.50B | 0.46B | 0.51B | 0.54B | 0.52B | 0.49B | 0.50B | 0.52B | 0.50B | 0.48B | 0.54B | 0.61B | 0.57B | 0.57B | 0.76B | 0.84B | 0.69B | 0.60B | 0.66B | 0.70B | 0.67B | 0.62B | 0.63B | 0.65B | 0.65B | 0.65B | 0.70B |
|
Assets Average
|
| | 25.03B | 25.19B | 25.32B | 25.45B | 25.93B | 26.84B | 27.43B | 27.73B | 28.27B | 29.02B | 29.48B | 29.64B | 30.44B | 31.10B | 31.36B | 31.93B | 32.70B | 33.52B | 34.05B | 34.46B | 35.04B | 36.16B | 36.92B | 37.07B | 37.65B | 38.43B | 38.95B | 39.28B | 39.91B | 40.74B | 41.22B | 41.57B | 42.16B | 42.75B | 43.09B | 43.70B | 44.54B | 45.41B | 46.92B | 48.22B | 49.41B | 50.34B | 50.79B | 52.29B | 53.58B | 53.83B | 55.23B | 56.65B | 57.15B | 57.68B | 57.92B | 58.65B | 59.65B | 60.58B | 61.07B | 61.30B | 62.26B | 63.47B | 64.83B | 66.76B | 68.61B | 69.66B | 71.39B | 74.04B | 77.25B |
|
Equity Average
|
7.01B | 7.06B | 7.13B | 7.24B | 7.32B | 7.37B | 7.50B | 7.84B | 8.13B | 8.21B | 8.33B | 8.46B | 8.51B | 8.56B | 8.71B | 8.86B | 9.01B | 9.23B | 9.42B | 9.56B | 9.66B | 9.83B | 10.04B | 5.02B | 5.05B | 5.05B | -0.10B | -0.11B | -0.11B | -0.11B | -0.11B | -0.11B | -0.06B | -0.05B | -0.11B | -0.12B | -0.12B | -0.12B | -0.12B | -0.12B | 6.10B | 12.35B | 12.75B | 6.50B | 6.58B | 13.34B | 13.58B | 6.82B | 7.28B | 14.75B | 14.98B | 7.52B | 7.80B | 15.85B | 16.18B | 8.15B | 8.36B | 16.87B | 17.11B | 17.46B | 17.73B | 17.90B | 18.65B | 19.44B | 19.66B | 20.38B | 21.07B |
|
Invested Capital
|
7.05B | 7.53B | 7.69B | 8.33B | 7.90B | 17.43B | 8.02B | 9.68B | 8.71B | 8.89B | 8.89B | 10.23B | 9.85B | 9.89B | 9.71B | 10.62B | 9.58B | 9.65B | 9.85B | 11.36B | 10.51B | 10.70B | 10.85B | 12.01B | 11.18B | 0.60B | 0.35B | 12.44B | 0.55B | 0.60B | 0.60B | 13.90B | 0.76B | 0.68B | 0.41B | 14.33B | 0.90B | 0.73B | 0.44B | 15.60B | 13.58B | 13.96B | 30.81B | 17.19B | 31.41B | 33.95B | 34.14B | 18.92B | 36.19B | 36.29B | 36.77B | 20.75B | 38.12B | 39.83B | 40.34B | 22.01B | 40.54B | 41.98B | 43.27B | 23.75B | 44.79B | 46.52B | 47.93B | 25.86B | 50.30B | 52.31B | 53.22B |
|
Asset Utilization Ratio
|
| | 0.39 | 0.38 | 0.39 | 0.39 | 0.40 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.35 | 0.35 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.25 | 0.26 | 0.25 | 0.24 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 |
|
Interest Coverage Ratio
|
2.61 | 2.01 | 3.34 | 2.50 | 2.81 | 2.30 | 3.93 | 2.19 | 2.96 | 2.46 | 4.40 | 2.25 | 2.50 | 2.67 | 4.69 | 2.20 | 3.26 | 2.74 | 4.60 | 2.26 | 3.55 | 2.85 | 4.65 | 2.70 | 2.42 | 2.93 | 5.15 | 2.88 | 3.13 | 2.65 | 4.99 | 2.88 | 2.96 | 2.84 | 4.90 | 2.67 | 2.81 | 2.57 | 3.93 | 1.92 | 2.57 | 2.17 | 3.81 | 2.31 | 2.29 | 2.03 | 3.68 | 2.01 | 2.47 | 2.07 | 3.91 | 1.99 | 2.38 | 1.90 | 3.79 | 2.12 | 2.26 | 1.56 | 3.40 | 2.17 | 2.33 | 1.41 | 2.79 | 1.09 | 2.04 | 1.65 | 1.95 |
|
Debt to Equity
|
| 1.20 | 1.17 | 1.15 | 1.14 | 1.21 | 1.22 | 1.20 | 1.20 | 1.20 | 1.18 | 1.07 | 1.16 | 1.17 | 1.24 | 1.21 | 1.21 | 1.20 | 1.17 | 1.22 | 1.23 | 1.26 | 1.20 | -115.77 | 1.22 | -119.82 | -126.87 | -120.41 | -127.11 | -129.36 | -134.45 | -132.61 | -0.00B | -139.03 | -143.69 | -122.67 | -125.38 | -132.52 | -134.99 | -135.81 | 1.41 | 1.42 | 1.35 | -127.67 | 1.41 | 1.56 | 1.49 | -143.47 | 1.56 | 1.57 | 1.50 | -185.24 | 1.43 | 1.49 | 1.46 | -254.04 | 1.42 | 1.48 | 1.50 | 1.46 | 1.51 | 1.59 | 1.48 | 1.46 | 1.54 | 1.52 | 1.58 |
|
Debt Ratio
|
| 0.34 | 0.34 | 0.33 | 0.33 | 0.35 | 0.35 | 0.36 | 0.36 | 0.35 | 0.35 | 0.31 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.34 | 0.34 | 0.35 | 0.36 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.36 | 0.37 | 0.36 | 0.37 | 0.36 | 0.36 | 0.35 | 0.36 | 0.37 | 0.39 | 0.38 | 0.37 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.39 | 0.41 | 0.41 | 0.40 | 0.41 | 0.42 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 |
|
Equity Ratio
|
| 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.30 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.00 | 0.28 | 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 | 0.00 | 0.00 | 0.26 | 0.25 | 0.26 | 0.00 | 0.26 | 0.25 | 0.26 | 0.00 | 0.26 | 0.26 | 0.26 | 0.00 | 0.27 | 0.27 | 0.27 | 0.00 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.28 | 0.28 | 0.27 | 0.28 | 0.27 |
|
Times Interest Earned
|
2.61 | 2.01 | 3.34 | 2.50 | 2.81 | 2.30 | 3.93 | 2.19 | 2.96 | 2.46 | 4.40 | 2.25 | 2.50 | 2.67 | 4.69 | 2.20 | 3.26 | 2.74 | 4.60 | 2.26 | 3.55 | 2.85 | 4.65 | 2.70 | 2.42 | 2.93 | 5.15 | 2.88 | 3.13 | 2.65 | 4.99 | 2.88 | 2.96 | 2.84 | 4.90 | 2.67 | 2.81 | 2.57 | 3.93 | 1.92 | 2.57 | 2.17 | 3.81 | 2.31 | 2.29 | 2.03 | 3.68 | 2.01 | 2.47 | 2.07 | 3.91 | 1.99 | 2.38 | 1.90 | 3.79 | 2.12 | 2.26 | 1.56 | 3.40 | 2.17 | 2.33 | 1.41 | 2.79 | 1.09 | 2.04 | 1.65 | 1.95 |
|
FCF Payout Ratio
|
0.30 | -0.65 | 0.75 | -0.55 | 1.43 | -0.82 | 7.06 | -0.39 | 0.97 | -0.98 | 0.38 | -1.03 | -6.04 | -0.55 | 28.56 | -0.37 | -1.13 | -0.31 | 1.85 | -0.37 | -0.57 | -0.46 | 0.60 | -0.59 | 0.67 | -0.84 | 0.57 | -0.16 | 1.59 | -1.91 | 0.76 | -0.45 | -5.58 | -1.21 | 0.62 | -0.80 | 6.48 | -0.41 | 0.81 | -0.29 | -3.67 | -0.66 | -1.89 | -0.41 | -0.22 | -0.45 | -2.52 | -0.21 | -0.19 | -0.75 | 9.52 | -0.39 | 1.21 | -1.03 | -2.42 | -0.47 | 0.95 | -0.67 | 1.08 | -0.43 | -0.57 | -0.46 | -7.05 | -0.20 | -0.32 | -0.24 | -0.26 |
|
Enterprise Value
|
-0.30B | -0.50B | -0.23B | -0.21B | -0.14B | -0.14B | -0.29B | -0.16B | -0.15B | -0.16B | -0.24B | -0.13B | -0.16B | -0.15B | -0.83B | -0.15B | -0.17B | -0.16B | -0.19B | -0.20B | -0.20B | -0.25B | -0.26B | -0.09B | -0.17B | -0.20B | -0.45B | -0.12B | -0.12B | -0.12B | -0.40B | -0.12B | -0.09B | -0.14B | -0.24B | -0.13B | -0.14B | -0.41B | -0.29B | -0.23B | -0.15B | -0.44B | -0.93B | -0.30B | -0.29B | -1.70B | -0.95B | -0.18B | -1.08B | -0.69B | -0.86B | -0.29B | -0.21B | -0.87B | -0.57B | -0.39B | -0.21B | -0.51B | -0.74B | -0.23B | -0.59B | -1.83B | -1.72B | -0.29B | -1.24B | -1.71B | -1.27B |
|
Return on Sales
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.08% | 0.07% | 0.13% | 0.07% | 0.05% | 0.08% | 0.15% | 0.08% | 0.09% | 0.08% | 0.15% | 0.08% | 0.08% | 0.09% | 0.16% | 0.07% | 0.10% | 0.10% | 0.16% | 0.07% | 0.10% | 0.09% | 0.17% | 0.10% | 0.10% | 0.11% | 0.19% | 0.10% | 0.10% | 0.10% | 0.18% | 0.11% | 0.10% | 0.10% | 0.16% | 0.09% | 0.10% | 0.10% | 0.18% | 0.12% | 0.13% | 0.10% | 0.19% | 0.15% | 0.12% | 0.14% | 0.13% |
|
Return on Capital Employed
|
| | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% |
|
Return on Invested Capital
|
0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.08% | 0.08% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.20% | 2.66% | 0.20% | 0.21% | 2.42% | 2.37% | 0.20% | 0.20% | 2.10% | 2.85% | 0.20% | 0.21% | 1.98% | 2.83% | 0.21% | 0.12% | 0.13% | 0.08% | 0.08% | 0.08% | 0.06% | 0.06% | 0.08% | 0.08% | 0.06% | 0.06% | 0.08% | 0.08% | 0.06% | 0.06% | 0.08% | 0.09% | 0.06% | 0.06% | 0.08% | 0.08% | 0.06% | 0.06% | 0.08% | 0.08% | 0.06% | 0.06% |
|
Return on Assets
|
| | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% |
|
Return on Equity
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.10% | 0.20% | 0.18% | 0.18% | -9.31% | -9.21% | -9.82% | -9.96% | -10.43% | -10.45% | -20.36% | -21.49% | -11.18% | -9.97% | -9.63% | -10.06% | -10.26% | -10.38% | 0.21% | 0.10% | 0.10% | 0.21% | 0.21% | 0.10% | 0.11% | 0.22% | 0.21% | 0.11% | 0.10% | 0.21% | 0.21% | 0.10% | 0.10% | 0.21% | 0.21% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% |