|
Gross Margin
|
16.51% | 17.50% | 14.57% | 16.91% | 18.42% | 18.33% | 18.87% | 19.80% | 20.70% | 19.43% | 20.82% | 21.68% | 22.73% | 21.39% | 19.52% | 22.18% | 23.30% | 22.46% | 20.67% | 22.07% | 22.96% | 19.58% | 20.04% | 20.43% | 21.73% | 21.06% | 20.29% | 20.18% | 21.40% | 20.07% | 20.07% | 20.29% | 21.96% | 21.58% | 21.01% | 21.32% | 21.92% | 21.39% | 20.78% | 22.88% | 23.28% | 21.34% | 20.43% | 23.36% | 21.56% | 23.17% | 21.92% | 23.98% | 24.05% | 23.00% | 21.64% | 23.51% | 23.44% | 23.67% | 24.12% | 25.65% | 26.31% | 27.03% | 25.86% | 26.28% | 25.80% | 23.20% | 23.85% | 25.39% | 24.99% | 26.11% | 25.38% |
|
EBT Margin
|
3.29% | 1.44% | 2.02% | 0.17% | 4.64% | 3.93% | 5.83% | 5.61% | 7.68% | 4.96% | 6.94% | 6.70% | 9.07% | 4.79% | 3.49% | 6.70% | 9.95% | 7.01% | 5.75% | 5.60% | 8.66% | 3.93% | 3.44% | 1.57% | 6.24% | 4.07% | 2.70% | -0.15% | 4.54% | 2.67% | 3.32% | -0.50% | 5.51% | 3.37% | 4.17% | 1.43% | 4.72% | 3.85% | 4.89% | 3.72% | 7.51% | 3.73% | -2.94% | 4.38% | 4.05% | 8.21% | 7.04% | 7.58% | 9.50% | 8.68% | 8.05% | 6.93% | 8.01% | 9.50% | 9.96% | 10.09% | 10.79% | 9.66% | 6.59% | 7.54% | -10.38% | 1.10% | -11.99% | -0.07% | 3.69% | 13.91% | 5.53% |
|
EBIT Margin
|
4.42% | 2.57% | 2.62% | 0.71% | 5.54% | 4.58% | 6.57% | 6.05% | 8.55% | 5.45% | 7.38% | 7.47% | 9.85% | 6.08% | 4.40% | 7.38% | 10.73% | 8.04% | 6.90% | 6.67% | 9.70% | 5.04% | 4.64% | 2.75% | 7.24% | 4.56% | 4.35% | 1.24% | 5.94% | 3.35% | 4.30% | 0.96% | 6.85% | 4.89% | 5.67% | 2.52% | 6.62% | 5.03% | 6.14% | 4.63% | 8.24% | 5.02% | -1.98% | 5.21% | 4.85% | 8.97% | 6.55% | 8.21% | 10.08% | 9.24% | 8.37% | 7.60% | 8.95% | 10.64% | 11.95% | 11.62% | 12.99% | 12.26% | 10.34% | 9.34% | -7.44% | 4.42% | -9.31% | 2.41% | 6.22% | 6.12% | 7.90% |
|
EBITDA Margin
|
4.42% | 2.57% | 2.62% | 0.71% | 5.54% | 4.58% | 6.57% | 6.05% | 8.55% | 5.45% | 7.38% | 7.47% | 9.85% | 6.08% | 4.40% | 7.38% | 10.73% | 8.04% | 6.90% | 6.67% | 9.70% | 5.04% | 4.64% | 2.75% | 7.24% | 4.56% | 4.35% | 1.24% | 5.94% | 3.35% | 4.30% | 0.96% | 6.85% | 4.89% | 5.67% | 2.52% | 6.62% | 5.03% | 6.14% | 4.63% | 8.24% | 5.02% | -1.98% | 5.21% | 4.85% | 8.97% | 6.55% | 8.21% | 10.08% | 9.24% | 8.37% | 7.60% | 8.95% | 10.64% | 11.95% | 11.62% | 12.99% | 12.26% | 10.34% | 9.34% | -7.44% | 4.42% | -9.31% | 2.41% | 6.22% | 6.12% | 7.90% |
|
Operating Margin
|
4.42% | 2.57% | 2.62% | 0.71% | 5.54% | 4.58% | 6.57% | 6.05% | 8.55% | 5.45% | 7.38% | 7.47% | 9.85% | 6.08% | 4.40% | 7.38% | 10.73% | 8.04% | 6.90% | 6.67% | 9.70% | 5.04% | 4.64% | 2.75% | 7.24% | 4.56% | 4.35% | 1.24% | 5.94% | 3.35% | 4.30% | 0.96% | 6.85% | 4.89% | 5.67% | 2.52% | 6.62% | 5.03% | 6.14% | 4.63% | 8.24% | 5.02% | -1.98% | 5.21% | 4.85% | 8.97% | 6.55% | 8.21% | 10.08% | 9.24% | 8.37% | 7.60% | 8.95% | 10.64% | 11.95% | 11.62% | 12.99% | 12.26% | 10.34% | 9.34% | -7.44% | 4.42% | -9.31% | 2.41% | 6.22% | 6.12% | 7.90% |
|
Net Margin
|
2.50% | 0.37% | 1.17% | -0.11% | 2.76% | 3.03% | 3.28% | 2.10% | 5.09% | 1.94% | 9.44% | 3.14% | 5.57% | 1.98% | 2.00% | 3.09% | 5.41% | 3.09% | 3.19% | 2.05% | 4.37% | 0.79% | 0.54% | -1.95% | 2.06% | 0.40% | 0.08% | -3.92% | -1.16% | -1.92% | -0.47% | -5.16% | 0.86% | -0.74% | -1.14% | -2.45% | 0.71% | -0.07% | 1.12% | -0.42% | 2.67% | -3.16% | -6.05% | 0.34% | 0.42% | 4.31% | 3.07% | 4.14% | 8.31% | 5.10% | 7.57% | 4.68% | 5.58% | 7.12% | 7.63% | 6.48% | 7.88% | 7.48% | 8.59% | 5.18% | -11.66% | 0.64% | -11.15% | -0.17% | 11.49% | 11.94% | 2.89% |
|
FCF Margin
|
| 4.47% | 24.23% | -17.05% | 11.16% | -2.83% | 16.16% | -11.36% | 8.20% | 4.49% | 13.59% | -16.17% | 1.05% | 3.09% | 21.98% | -14.79% | 8.07% | 0.58% | 17.48% | -26.24% | 7.36% | -1.62% | 23.40% | -20.49% | 13.32% | -0.09% | 19.79% | -24.62% | 12.39% | -7.02% | 20.47% | -18.95% | 6.92% | -0.50% | 21.46% | -20.29% | 5.08% | 6.14% | 20.64% | -19.58% | 2.60% | 2.82% | 27.48% | -25.72% | 7.81% | 15.22% | 21.55% | -15.92% | 4.63% | 3.24% | 17.36% | -23.93% | -2.13% | 4.48% | 26.05% | -20.47% | 2.10% | 12.94% | 19.47% | -15.88% | 4.24% | -2.30% | 23.69% | -12.70% | 12.28% | 0.08% | 23.11% |
|
Inventory Average
|
| | | | | 1.36B | 1.33B | 1.41B | 1.62B | 1.63B | 1.58B | 1.79B | 2.02B | 2.02B | 1.86B | 1.85B | 2.02B | 2.11B | 2.10B | 2.23B | 2.44B | 2.38B | 2.03B | 1.80B | 1.83B | 1.76B | 1.56B | 1.57B | 1.74B | 1.77B | 1.65B | 1.65B | 1.83B | 1.98B | 1.97B | 2.08B | 2.21B | 2.12B | 2.01B | 2.11B | 2.37B | 2.37B | 2.19B | 2.13B | 2.18B | 2.11B | 2.02B | 2.17B | 2.51B | 2.70B | 2.67B | 2.93B | 3.32B | 3.35B | 3.26B | 3.42B | 3.74B | 3.78B | 3.58B | 3.61B | 3.64B | 3.47B | 3.09B | 2.84B | 3.03B | 3.09B | 2.90B |
|
Assets Average
|
| | | | | 5.10B | 5.33B | 5.59B | 5.97B | 5.93B | 6.46B | 7.48B | 7.67B | 7.58B | 7.62B | 7.86B | 8.11B | 8.28B | 8.36B | 8.36B | 8.39B | 8.29B | 7.74B | 7.31B | 7.37B | 7.27B | 6.78B | 6.74B | 7.00B | 7.28B | 7.35B | 7.28B | 7.54B | 7.93B | 8.07B | 8.21B | 8.24B | 7.97B | 7.77B | 7.92B | 8.31B | 8.25B | 7.92B | 7.73B | 7.74B | 7.86B | 8.22B | 8.41B | 8.59B | 8.90B | 9.06B | 9.53B | 9.88B | 9.85B | 9.96B | 10.46B | 11.10B | 11.37B | 11.39B | 12.44B | 13.54B | 13.56B | 12.35B | 8.83B | 6.47B | 9.47B | 12.20B |
|
Equity Average
|
| | | | | 2.42B | 2.59B | 2.75B | 2.97B | 2.97B | 2.94B | 3.13B | 3.24B | 3.32B | 3.43B | 3.51B | 3.61B | 3.77B | 3.96B | 3.96B | 3.97B | 3.93B | 3.65B | 3.30B | 3.16B | 3.09B | 2.93B | 2.91B | 2.96B | 2.97B | 2.90B | 2.86B | 2.92B | 3.03B | 3.09B | 3.11B | 3.06B | 2.98B | 2.98B | 3.01B | 3.07B | 3.08B | 2.97B | 2.80B | 2.70B | 2.78B | 2.93B | 3.07B | 3.14B | 3.18B | 3.32B | 3.56B | 3.53B | 3.45B | 3.70B | 4.01B | 4.14B | 4.25B | 4.51B | 4.71B | 4.40B | 4.10B | 3.95B | 3.78B | 3.99B | 4.33B | 4.38B |
|
Invested Capital
|
| | 2.39B | | 2.31B | 2.53B | 3.38B | 2.85B | 3.82B | 3.39B | 4.50B | 4.81B | 4.78B | 4.79B | 4.77B | 4.98B | 5.03B | 5.16B | 5.29B | 5.16B | 5.29B | 5.21B | 4.59B | 4.62B | 4.73B | 4.51B | 4.11B | 4.51B | 4.46B | 4.95B | 4.53B | 4.77B | 4.83B | 5.15B | 4.81B | 5.24B | 4.74B | 4.67B | 4.34B | 3.24B | 3.37B | 3.27B | 4.10B | 2.86B | 2.82B | 2.94B | 4.60B | 4.37B | 4.69B | 4.74B | 4.86B | 5.58B | 5.40B | 5.47B | 5.33B | 6.11B | 6.34B | 6.36B | 6.04B | 8.45B | 7.92B | 8.11B | 6.30B | 6.63B | 7.00B | 7.23B | 6.66B |
|
Asset Utilization Ratio
|
| | | | | 1.29 | 1.29 | 1.32 | 1.34 | 1.42 | 1.36 | 1.24 | 1.25 | 1.29 | 1.31 | 1.28 | 1.29 | 1.28 | 1.29 | 1.28 | 1.24 | 1.22 | 1.26 | 1.24 | 1.14 | 1.10 | 1.10 | 1.09 | 1.04 | 1.00 | 1.01 | 1.03 | 1.01 | 0.99 | 1.03 | 1.06 | 1.10 | 1.17 | 1.20 | 1.18 | 1.11 | 1.11 | 1.14 | 1.16 | 1.11 | 1.14 | 1.11 | 1.14 | 1.22 | 1.20 | 1.23 | 1.20 | 1.16 | 1.21 | 1.27 | 1.27 | 1.28 | 1.28 | 1.27 | 1.13 | 0.99 | 0.93 | 0.94 | 1.22 | 1.57 | 1.06 | 0.83 |
|
Interest Coverage Ratio
|
6.79 | 3.53 | 5.31 | 0.98 | 11.63 | 13.09 | 14.83 | 19.76 | 16.13 | 36.87 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.19 | | 0.18 | 0.18 | 0.17 | 0.10 | 0.15 | 0.16 | 0.48 | 0.43 | 0.47 | 0.42 | 0.31 | 0.35 | 0.32 | 0.28 | 0.26 | 0.29 | 0.26 | 0.37 | 0.31 | 0.49 | 0.45 | 0.49 | 0.40 | 0.51 | 0.49 | 0.67 | 0.60 | 0.66 | 0.63 | 0.67 | 0.55 | 0.68 | 0.64 | 0.63 | 0.47 | 0.54 | 0.49 | 0.49 | 0.46 | 0.68 | 0.65 | 0.53 | 0.52 | 0.40 | 0.48 | 0.48 | 0.44 | 0.54 | 0.69 | 0.60 | 0.38 | 0.48 | 0.53 | 0.46 | 0.30 | 0.78 | 0.97 | 0.97 | 0.71 | 0.77 | 0.71 | 0.63 | 0.57 |
|
Debt Ratio
|
| | 0.09 | | 0.08 | 0.09 | 0.08 | 0.05 | 0.08 | 0.08 | 0.20 | 0.18 | 0.20 | 0.19 | 0.14 | 0.16 | 0.14 | 0.13 | 0.12 | 0.14 | 0.13 | 0.18 | 0.15 | 0.21 | 0.19 | 0.21 | 0.18 | 0.21 | 0.21 | 0.26 | 0.24 | 0.26 | 0.24 | 0.25 | 0.21 | 0.25 | 0.24 | 0.24 | 0.19 | 0.20 | 0.18 | 0.19 | 0.17 | 0.24 | 0.23 | 0.19 | 0.19 | 0.15 | 0.17 | 0.17 | 0.16 | 0.20 | 0.24 | 0.21 | 0.14 | 0.18 | 0.19 | 0.18 | 0.12 | 0.28 | 0.29 | 0.30 | 0.24 | 0.45 | 0.46 | 0.23 | 0.20 |
|
Equity Ratio
|
| | 0.48 | | 0.46 | 0.48 | 0.49 | 0.50 | 0.50 | 0.50 | 0.42 | 0.42 | 0.43 | 0.45 | 0.45 | 0.44 | 0.45 | 0.46 | 0.48 | 0.47 | 0.48 | 0.47 | 0.47 | 0.43 | 0.43 | 0.42 | 0.44 | 0.42 | 0.43 | 0.39 | 0.40 | 0.39 | 0.39 | 0.38 | 0.39 | 0.37 | 0.37 | 0.37 | 0.39 | 0.37 | 0.37 | 0.38 | 0.37 | 0.35 | 0.35 | 0.36 | 0.35 | 0.38 | 0.36 | 0.36 | 0.38 | 0.37 | 0.34 | 0.36 | 0.38 | 0.38 | 0.36 | 0.38 | 0.41 | 0.35 | 0.30 | 0.31 | 0.33 | 0.59 | 0.64 | 0.36 | 0.36 |
|
Times Interest Earned
|
6.79 | 3.53 | 5.31 | 0.98 | 11.63 | 13.09 | 14.83 | 19.76 | 16.13 | 36.87 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | 0.01 | 0.00 | | | | | -0.03 | 0.04 | 0.67 | 0.02 | -0.02 | 0.05 | -0.30 | 0.02 | -0.03 | 0.04 | -6.50 | 0.03 | -0.03 | 0.04 | -0.08 | 0.02 | -0.04 | 0.07 | -1.13 | 0.02 | -0.03 | 0.09 | 0.09 | 0.02 | -0.03 | 0.19 | 0.21 | 0.02 | -0.02 | 0.08 | 0.03 | 0.02 | -0.03 | 2.38 | 0.17 | 0.03 | -0.02 | -5.65 | 0.13 | 0.02 | -0.03 | 4.93 | 0.05 | 0.03 | -0.05 | 1.51 | -0.36 | 0.03 | -0.08 | 0.07 | 10.29 | 0.03 |
|
Enterprise Value
|
-0.19B | -0.22B | -0.64B | -0.41B | -0.57B | -0.46B | -0.72B | -0.28B | -0.54B | -0.42B | -0.69B | -0.39B | -0.36B | -0.29B | -0.75B | -0.52B | -0.65B | -0.59B | -1.01B | -0.16B | -0.29B | -0.29B | -0.32B | -0.29B | -0.45B | -0.38B | -0.38B | -0.19B | -0.27B | -0.24B | -0.37B | -0.23B | -0.25B | -0.25B | -0.30B | -0.28B | -0.22B | -0.23B | 0.03B | -0.23B | -0.22B | -0.22B | 0.04B | -0.34B | -0.36B | -0.47B | -0.05B | -0.42B | -0.47B | -0.51B | -0.02B | -0.66B | -0.58B | -0.61B | -0.13B | -0.56B | -0.46B | -0.68B | -0.13B | -2.46B | -0.15B | -0.29B | -0.31B | -0.26B | -0.48B | -0.58B | -0.56B |
|
Return on Sales
|
0.03% | 0.00% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.03% | 0.11% | 0.05% | 0.07% | 0.03% | 0.03% | 0.05% | 0.07% | 0.04% | 0.04% | 0.04% | 0.06% | 0.02% | 0.02% | 0.01% | 0.04% | 0.03% | 0.02% | 0.00% | 0.02% | 0.02% | 0.02% | -0.01% | 0.04% | 0.03% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.00% | -0.04% | 0.03% | 0.02% | 0.06% | 0.04% | 0.06% | 0.09% | 0.06% | 0.08% | 0.05% | 0.06% | 0.07% | 0.08% | 0.06% | 0.08% | 0.07% | 0.09% | 0.05% | -0.12% | 0.01% | -0.11% | 0.00% | 0.11% | 0.12% | 0.03% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.09% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.12% | 0.12% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.07% | 0.07% | 0.05% | 0.07% | 0.12% | 0.14% | 0.18% | 0.17% | 0.18% | 0.17% | 0.16% | 0.17% | 0.22% | 0.22% | 0.25% | 0.24% | 0.24% | 0.19% | 0.09% | 0.06% | -0.01% | -0.06% | 0.02% | 0.02% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.15% | 0.14% | 0.15% | 0.15% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.10% | 0.12% | 0.10% | 0.03% | 0.03% | 0.00% | 0.07% | 0.11% | 0.11% | 0.15% | 0.15% | 0.18% | 0.17% | 0.14% | 0.16% | 0.17% | 0.18% | 0.20% | 0.20% | 0.23% | 0.19% | 0.08% | 0.05% | -0.02% | -0.06% | 0.00% | 0.04% | 0.10% |
|
Return on Assets
|
| | | | | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.03% | 0.01% | 0.01% | 0.00% | 0.02% | 0.05% | 0.05% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.08% | 0.03% | 0.01% | -0.04% | -0.08% | 0.00% | 0.03% | 0.06% |
|
Return on Equity
|
| | | | | 0.05% | 0.07% | 0.09% | 0.11% | 0.11% | 0.18% | 0.18% | 0.20% | 0.20% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.10% | 0.11% | 0.09% | 0.03% | 0.03% | 0.00% | 0.06% | 0.13% | 0.15% | 0.21% | 0.22% | 0.25% | 0.23% | 0.21% | 0.23% | 0.22% | 0.22% | 0.25% | 0.25% | 0.24% | 0.22% | 0.08% | 0.03% | -0.13% | -0.18% | 0.00% | 0.06% | 0.16% |