|
Gross Margin
|
24.66% | 26.02% | 26.77% | 28.34% | 31.76% | 33.64% | 32.47% | 33.79% | 34.01% | 36.02% | 29.24% | 35.26% | 36.40% | 32.93% | 27.92% | 33.40% | 33.23% | 35.46% | 39.60% | 32.61% | 34.29% | 31.98% | 27.14% | 27.64% | 29.52% | 31.60% | 32.90% | 36.90% | 37.07% | 36.54% | 34.59% | 35.31% | 36.89% | 36.52% | 35.41% | 37.12% | 36.46% | 36.07% | 34.76% | 34.07% | 36.82% | 35.22% | 34.10% | 32.76% | 30.54% | 34.02% | 30.19% | 31.80% | 32.10% | 30.01% | 26.46% | 39.82% | 39.23% | 49.90% | 38.20% | 49.47% | 23.56% | 2.38% | -29.88% | 2.86% | -0.74% | -7.68% | 11.22% | 14.51% | 14.80% | 8.99% | 13.86% |
|
EBT Margin
|
5.88% | 11.08% | 9.94% | 12.29% | 16.86% | 19.78% | 39.71% | 19.11% | 24.28% | 25.78% | -8.14% | 25.26% | 26.24% | 21.02% | 45.04% | 17.98% | 17.19% | 20.12% | 33.98% | 11.72% | 16.62% | 14.18% | -8.14% | 7.35% | 9.84% | 9.70% | 18.07% | 34.65% | 15.75% | 17.12% | 10.07% | 7.40% | 16.52% | 17.17% | 16.55% | 16.87% | 43.54% | 19.87% | 14.07% | 18.49% | 18.88% | 18.61% | 7.89% | 15.63% | 11.53% | 16.27% | 5.51% | 14.87% | 69.16% | -62.22% | -0.90% | 26.57% | 27.13% | 41.56% | 32.93% | 44.86% | 7.10% | -6.85% | -39.09% | -12.31% | -34.55% | 15.14% | -194.03% | -1.76% | -0.67% | 5.83% | -65.43% |
|
EBIT Margin
|
6.96% | 12.21% | 11.36% | 13.14% | 18.00% | 20.61% | 16.28% | 20.44% | 20.09% | 22.17% | 9.33% | 22.19% | 10.50% | 21.86% | 3.69% | 19.59% | 18.79% | 21.79% | 35.51% | 12.99% | 18.23% | 16.57% | -3.90% | 5.30% | 14.39% | 12.47% | 21.18% | 36.94% | 18.45% | 19.10% | 15.76% | 16.86% | 18.72% | 19.53% | 19.18% | 22.23% | 45.72% | 21.06% | 18.97% | 18.65% | 20.99% | 21.16% | 14.01% | 16.79% | 14.68% | 19.34% | 14.23% | 18.79% | 70.08% | 15.84% | -3.50% | 27.66% | 29.34% | 42.59% | 31.78% | 42.70% | 5.91% | -6.06% | -36.07% | -13.19% | -34.44% | -7.68% | 11.22% | 1.84% | 3.57% | 8.99% | 13.86% |
|
EBITDA Margin
|
6.96% | 12.21% | 11.36% | 13.14% | 18.00% | 20.61% | 16.28% | 20.44% | 20.09% | 22.17% | 9.33% | 22.19% | 10.50% | 21.86% | 3.69% | 19.59% | 18.79% | 21.79% | 35.51% | 12.99% | 23.93% | 16.57% | -3.90% | 5.30% | 32.03% | 12.47% | 21.18% | 36.94% | 18.45% | 19.10% | 15.76% | 16.86% | 18.72% | 19.53% | 19.18% | 22.23% | 45.72% | 21.06% | 18.97% | 18.65% | 20.99% | 21.16% | 14.01% | 16.79% | 14.68% | 19.34% | 14.23% | 18.79% | 70.08% | 15.84% | -3.50% | 27.66% | 29.34% | 42.59% | 31.78% | 42.70% | 5.91% | -6.06% | -36.07% | -13.19% | -34.44% | -7.68% | 11.22% | 1.84% | 3.57% | 8.99% | 13.86% |
|
Operating Margin
|
6.96% | 12.21% | 11.36% | 13.14% | 18.00% | 20.61% | 16.28% | 20.44% | 20.09% | 22.17% | 9.33% | 22.19% | 10.50% | 21.86% | 3.69% | 19.59% | 18.79% | 21.79% | 35.51% | 12.99% | 18.23% | 16.57% | -3.90% | 5.30% | 14.39% | 12.47% | 21.18% | 36.94% | 18.45% | 19.10% | 15.76% | 16.86% | 18.72% | 19.53% | 19.18% | 22.23% | 45.72% | 21.06% | 18.97% | 18.65% | 20.99% | 21.16% | 14.01% | 16.79% | 14.68% | 19.34% | 14.23% | 18.79% | 70.08% | 15.84% | -3.50% | 27.66% | 29.34% | 42.59% | 31.78% | 42.70% | 5.91% | -6.06% | -36.07% | -13.19% | -34.44% | -7.68% | 11.22% | 1.84% | 3.57% | 8.99% | 13.86% |
|
Net Margin
|
7.62% | 10.00% | 11.21% | 9.42% | 12.76% | 15.01% | 36.60% | 14.49% | 20.22% | 20.51% | -8.67% | 19.77% | 23.04% | 16.11% | 30.81% | 0.31% | 0.46% | -18.53% | -18.18% | -20.78% | -30.12% | -21.36% | -21.76% | -20.23% | 1.41% | -17.17% | -18.48% | -20.88% | -59.51% | 3.55% | 59.20% | | -18.85% | -18.65% | -16.69% | -3.03% | 17.33% | -4.63% | -6.00% | -9.06% | -4.17% | -3.80% | -7.85% | -9.00% | -14.27% | -14.68% | -16.13% | -11.45% | 29.46% | -72.63% | -22.75% | 0.95% | 6.54% | 21.05% | 24.07% | 48.00% | -6.22% | -17.93% | -54.87% | -0.67% | -16.07% | 15.14% | -213.36% | -0.03% | -1.41% | 5.83% | -82.81% |
|
FCF Margin
|
| 25.06% | 14.68% | 0.33% | 16.59% | 21.45% | 4.98% | 2.11% | 8.61% | 11.04% | 19.57% | 9.66% | -1.53% | 4.46% | 17.47% | 7.38% | 5.61% | 18.07% | 14.86% | 20.92% | 20.34% | 16.40% | 4.71% | -1.58% | 4.51% | 18.88% | -2.65% | 17.44% | 5.79% | 24.38% | 32.45% | 3.94% | -24.50% | 5.24% | 11.54% | -1.25% | -5.48% | -4.84% | -6.41% | -19.38% | -6.23% | -5.28% | 13.14% | -8.05% | -19.84% | 6.88% | 12.30% | -2.62% | 1.38% | -18.19% | -50.02% | -2.26% | -28.17% | 27.82% | 19.50% | 11.83% | -18.14% | 3.59% | -33.37% | -35.68% | -5.86% | -5.61% | -28.19% | 33.86% | -9.67% | 17.08% | 16.32% |
|
Inventory Average
|
| | | | | 0.35B | 0.38B | 0.40B | 0.42B | 0.46B | 0.45B | 0.45B | 0.48B | 0.50B | 0.46B | 0.43B | 0.44B | 0.47B | 0.46B | 0.43B | 0.40B | 0.37B | 0.36B | 0.49B | 0.61B | 0.62B | 0.53B | 0.49B | 0.52B | 0.51B | 0.48B | 0.48B | 0.54B | 0.59B | 0.60B | 0.63B | 0.67B | 0.70B | 0.71B | 0.73B | 0.79B | 0.81B | 0.79B | 0.81B | 0.85B | 0.84B | 0.79B | 0.72B | 0.71B | 0.74B | 0.77B | 0.91B | 1.12B | 1.42B | 1.85B | 2.63B | 3.42B | 3.53B | 2.78B | 2.03B | 1.85B | 1.73B | 1.58B | 1.58B | 1.65B | 1.59B | 1.36B |
|
Assets Average
|
| | | | | 2.83B | 3.00B | 3.10B | 3.22B | 3.28B | 3.24B | 3.28B | 3.33B | 3.33B | 3.40B | 3.44B | 3.39B | 3.40B | 3.53B | 3.57B | 3.51B | 3.42B | 4.30B | 7.50B | 9.78B | 9.72B | 9.64B | 9.52B | 9.38B | 9.35B | 8.78B | 7.76B | 7.33B | 7.41B | 7.64B | 7.65B | 7.55B | 7.51B | 7.53B | 7.73B | 7.98B | 8.12B | 9.00B | 9.85B | 10.01B | 10.20B | 10.34B | 10.37B | 10.54B | 10.81B | 10.90B | 11.20B | 11.97B | 13.17B | 14.64B | 16.51B | 18.34B | 19.00B | 18.58B | 18.65B | 18.71B | 17.92B | 17.03B | 16.80B | 17.15B | 17.22B | 16.76B |
|
Equity Average
|
| 1.20B | 1.25B | 1.25B | 1.25B | 1.34B | 1.46B | 1.57B | 1.73B | 1.74B | 1.67B | 1.74B | 1.80B | 1.85B | 1.92B | 1.92B | 1.68B | 1.52B | 1.66B | 1.74B | 1.68B | 1.61B | 1.54B | 2.37B | 3.28B | 3.30B | 3.34B | 3.55B | 3.50B | 3.38B | 3.70B | 3.86B | 3.84B | 3.97B | 3.93B | 3.88B | 3.89B | 3.76B | 3.72B | 3.81B | 3.92B | 3.99B | 4.05B | 4.07B | 4.12B | 4.27B | 4.40B | 5.21B | 6.15B | 6.13B | 5.85B | 5.92B | 6.17B | 6.63B | 7.58B | 8.82B | 9.77B | 10.13B | 9.91B | 10.73B | 11.64B | 10.99B | 10.35B | 10.24B | 10.39B | 10.38B | 10.03B |
|
Invested Capital
|
1.15B | 1.24B | 1.29B | 1.24B | 1.26B | 1.45B | 2.34B | 1.67B | 2.57B | 1.68B | 2.44B | 1.82B | 2.55B | 2.62B | 2.63B | 2.60B | 2.54B | 2.66B | 2.82B | 2.80B | 2.69B | 2.64B | 4.42B | 7.26B | 3.74B | 3.56B | 7.22B | 4.18B | 6.82B | 3.85B | 6.31B | 4.10B | 5.63B | 5.83B | 5.66B | 5.42B | 5.45B | 5.38B | 5.46B | 5.68B | 5.86B | 5.93B | 7.14B | 7.18B | 7.74B | 7.87B | 8.04B | 7.97B | 8.41B | 7.92B | 8.20B | 8.52B | 9.76B | 10.33B | 11.41B | 12.69B | 13.60B | 13.82B | 13.83B | 15.32B | 15.01B | 14.06B | 13.72B | 13.81B | 14.12B | 13.90B | 12.98B |
|
Asset Utilization Ratio
|
| | | | | 0.82 | 0.79 | 0.80 | 0.82 | 0.84 | 0.89 | 0.88 | 0.85 | 0.83 | 0.81 | 0.76 | 0.74 | 0.72 | 0.68 | 0.67 | 0.69 | 0.73 | 0.57 | 0.34 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.35 | 0.38 | 0.39 | 0.40 | 0.41 | 0.44 | 0.44 | 0.45 | 0.44 | 0.43 | 0.43 | 0.40 | 0.35 | 0.34 | 0.32 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.36 | 0.42 | 0.50 | 0.53 | 0.53 | 0.52 | 0.52 | 0.45 | 0.40 | 0.36 | 0.32 | 0.30 | 0.29 | 0.29 | 0.31 |
|
Interest Coverage Ratio
|
5.09 | 10.15 | 10.53 | 12.85 | 17.82 | 19.64 | 13.18 | 14.84 | 16.08 | 16.51 | 7.34 | 18.08 | 8.48 | 18.26 | 3.31 | 21.96 | 14.25 | 13.56 | 24.62 | 8.88 | 12.62 | 12.17 | -1.55 | 1.03 | 3.11 | 4.48 | 7.86 | 16.06 | 7.82 | 7.83 | 5.99 | 1.78 | 9.46 | 9.34 | 10.00 | 13.49 | 29.33 | 12.61 | 13.91 | 12.33 | 16.01 | 16.76 | -3.87 | -206.74 | 6.29 | 7.51 | 6.53 | -28.34 | 75.83 | 25.61 | -5.90 | 11.21 | 10.48 | 30.01 | 34.65 | 41.15 | 5.47 | -4.77 | -24.72 | -4.73 | -14.00 | | | 0.40 | 0.95 | | |
|
Debt to Equity
|
| | 0.65 | | 0.64 | 0.53 | 0.58 | 0.46 | 0.43 | 0.53 | 0.45 | 0.42 | 0.42 | 0.38 | 0.36 | 0.37 | 0.74 | 0.68 | 0.62 | 0.62 | 0.65 | 0.66 | 1.97 | 1.24 | 1.20 | 1.17 | 1.12 | 0.97 | 1.06 | 1.00 | 0.60 | 0.45 | 0.44 | 0.44 | 0.48 | 0.37 | 0.42 | 0.46 | 0.45 | 0.47 | 0.48 | 0.48 | 0.75 | 0.78 | 0.84 | 0.82 | 0.80 | 0.34 | 0.32 | 0.34 | 0.41 | 0.41 | 0.55 | 0.48 | 0.39 | 0.34 | 0.35 | 0.36 | 0.43 | 0.30 | 0.31 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.33 |
|
Debt Ratio
|
| | 0.29 | | 0.29 | 0.26 | 0.28 | 0.24 | 0.23 | 0.27 | 0.24 | 0.22 | 0.23 | 0.21 | 0.20 | 0.20 | 0.32 | 0.31 | 0.30 | 0.30 | 0.31 | 0.31 | 0.56 | 0.41 | 0.41 | 0.40 | 0.40 | 0.38 | 0.38 | 0.37 | 0.29 | 0.23 | 0.24 | 0.24 | 0.24 | 0.20 | 0.21 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.31 | 0.32 | 0.35 | 0.35 | 0.34 | 0.20 | 0.19 | 0.19 | 0.22 | 0.22 | 0.28 | 0.24 | 0.21 | 0.18 | 0.18 | 0.19 | 0.23 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 |
|
Equity Ratio
|
| | 0.45 | | 0.46 | 0.49 | 0.48 | 0.53 | 0.55 | 0.51 | 0.52 | 0.54 | 0.54 | 0.57 | 0.56 | 0.55 | 0.44 | 0.45 | 0.49 | 0.49 | 0.47 | 0.47 | 0.29 | 0.33 | 0.34 | 0.34 | 0.35 | 0.39 | 0.36 | 0.37 | 0.48 | 0.51 | 0.53 | 0.54 | 0.49 | 0.52 | 0.51 | 0.49 | 0.50 | 0.49 | 0.49 | 0.49 | 0.42 | 0.41 | 0.41 | 0.42 | 0.43 | 0.58 | 0.59 | 0.54 | 0.53 | 0.53 | 0.50 | 0.50 | 0.53 | 0.54 | 0.53 | 0.54 | 0.53 | 0.62 | 0.62 | 0.60 | 0.61 | 0.60 | 0.61 | 0.60 | 0.60 |
|
Times Interest Earned
|
5.09 | 10.15 | 10.53 | 12.85 | 17.82 | 19.64 | 13.18 | 14.84 | 16.08 | 16.51 | 7.34 | 18.08 | 8.48 | 18.26 | 3.31 | 21.96 | 14.25 | 13.56 | 24.62 | 8.88 | 12.62 | 12.17 | -1.55 | 1.03 | 3.11 | 4.48 | 7.86 | 16.06 | 7.82 | 7.83 | 5.99 | 1.78 | 9.46 | 9.34 | 10.00 | 13.49 | 29.33 | 12.61 | 13.91 | 12.33 | 16.01 | 16.76 | -3.87 | -206.74 | 6.29 | 7.51 | 6.53 | -28.34 | 75.83 | 25.61 | -5.90 | 11.21 | 10.48 | 30.01 | 34.65 | 41.15 | 5.47 | -4.77 | -24.72 | -4.73 | -14.00 | | | 0.40 | 0.95 | | |
|
FCF Payout Ratio
|
| 0.09 | 0.14 | 5.87 | 0.13 | 0.10 | 0.42 | 0.88 | 0.24 | 0.19 | 0.11 | 0.23 | -1.70 | 0.61 | 0.15 | 0.41 | 0.66 | 0.18 | 0.21 | 0.16 | 0.18 | 0.20 | 0.76 | -1.98 | 1.00 | 0.25 | -1.70 | 0.28 | 0.88 | 0.21 | 0.15 | 1.21 | -0.20 | 0.90 | 0.36 | -3.45 | -0.79 | -0.97 | -0.60 | -0.22 | -0.71 | -0.84 | 0.30 | -0.66 | -0.27 | 0.80 | 0.38 | -1.89 | 4.26 | -0.30 | -0.10 | -1.79 | -0.11 | 0.08 | 0.28 | 0.17 | -0.09 | 0.57 | -0.13 | -0.10 | -0.56 | -0.62 | -0.30 | 0.13 | -0.37 | 0.21 | 0.37 |
|
Enterprise Value
|
-0.17B | -0.26B | -0.26B | -0.27B | -0.27B | -0.37B | -0.47B | -0.37B | -0.41B | -0.40B | -0.38B | -0.43B | -0.37B | -0.31B | -0.38B | -0.33B | -0.20B | -0.29B | -0.36B | -0.40B | -0.39B | -0.52B | -2.36B | -0.12B | -0.07B | -0.10B | -0.07B | -0.10B | -0.04B | -0.08B | -2.12B | -1.11B | -0.87B | -0.55B | -0.99B | -0.55B | -0.76B | -0.48B | -0.38B | -0.27B | -0.22B | -0.15B | -0.45B | -0.39B | -0.56B | -0.50B | -0.55B | -0.37B | -0.62B | -0.39B | -0.26B | -0.25B | -0.71B | -1.15B | -1.29B | -1.34B | -1.33B | -1.34B | -0.64B | -1.79B | -1.57B | -1.41B | -0.95B | -1.27B | -1.55B | -1.66B | -1.37B |
|
Return on Sales
|
0.08% | 0.10% | 0.11% | 0.09% | 0.13% | 0.15% | 0.37% | 0.14% | 0.20% | 0.21% | -0.09% | 0.20% | 0.23% | 0.16% | 0.45% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.10% | -0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | -0.60% | 0.04% | 0.80% | 0.07% | 0.21% | 0.19% | | 0.14% | 0.34% | 0.16% | 0.13% | 0.14% | 0.15% | 0.16% | 0.08% | 0.13% | 0.10% | 0.12% | 0.07% | 0.12% | 0.55% | -0.48% | -0.03% | 0.19% | 0.21% | 0.32% | 0.32% | 0.34% | 0.05% | -0.06% | -0.44% | -0.12% | -0.32% | 0.15% | -1.94% | -0.01% | -0.03% | 0.06% | -0.65% |
|
Return on Capital Employed
|
| | | | | 0.15% | 0.15% | 0.17% | 0.18% | 0.19% | 0.18% | 0.19% | 0.16% | 0.15% | 0.13% | 0.12% | 0.13% | 0.13% | 0.19% | 0.17% | 0.20% | 0.20% | 0.09% | 0.04% | 0.03% | 0.02% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.14% | 0.14% | 0.14% | 0.14% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.10% | 0.10% | 0.09% | 0.10% | 0.08% | 0.15% | 0.21% | 0.25% | 0.21% | 0.13% | 0.02% | -0.06% | -0.10% | -0.10% | -0.04% | -0.03% | 0.01% | 0.02% | 0.03% |
|
Return on Invested Capital
|
| | | 0.18% | 0.21% | 0.22% | 0.18% | 0.19% | 0.20% | 0.22% | 0.19% | 0.19% | 0.16% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.16% | 0.15% | 0.15% | 0.15% | 0.05% | 0.03% | 0.03% | 0.03% | 0.07% | 0.10% | 0.10% | 0.11% | 0.10% | 0.07% | 0.08% | 0.07% | 0.00% | 0.02% | 0.06% | 0.06% | 0.14% | 0.13% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.06% | 0.10% | 0.11% | 0.08% | 0.08% | 0.06% | 0.12% | 0.19% | 0.22% | 0.19% | 0.12% | -0.01% | -0.08% | -0.11% | | | -0.03% | 0.01% | | |
|
Return on Assets
|
| | | | | 0.10% | 0.15% | 0.16% | 0.17% | 0.19% | 0.10% | 0.12% | 0.12% | 0.10% | 0.21% | 0.17% | 0.12% | 0.09% | 0.00% | 0.00% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | -0.04% | -0.04% | 0.02% | 0.02% | 0.08% | 0.08% | | 0.02% | 0.05% | 0.07% | 0.09% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.06% | 0.02% | 0.01% | 0.02% | 0.01% | 0.09% | 0.14% | 0.16% | 0.14% | 0.09% | -0.01% | -0.07% | -0.10% | -0.08% | -0.17% | -0.16% | -0.13% | -0.14% | -0.05% |
|
Return on Equity
|
| | | 0.16% | 0.20% | 0.21% | 0.30% | 0.31% | 0.32% | 0.36% | 0.20% | 0.22% | 0.21% | 0.19% | 0.37% | 0.30% | 0.25% | 0.21% | 0.00% | 0.00% | -0.04% | -0.04% | -0.05% | -0.03% | 0.00% | 0.01% | 0.01% | 0.01% | -0.10% | -0.10% | 0.05% | 0.05% | 0.15% | 0.14% | | 0.03% | 0.11% | 0.14% | 0.17% | 0.17% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.08% | 0.07% | 0.06% | 0.11% | 0.03% | 0.02% | 0.04% | 0.02% | 0.18% | 0.27% | 0.31% | 0.26% | 0.17% | -0.02% | -0.11% | -0.16% | -0.13% | -0.27% | -0.26% | -0.22% | -0.23% | -0.09% |