|
Gross Margin
|
26.36% | 27.77% | 27.44% | 27.83% | 27.58% | 28.47% | 37.03% | 24.95% | 27.25% | 26.14% | 25.99% | 25.81% | 26.81% | 27.75% | 26.20% | 25.85% | 26.99% | 26.37% | 27.20% | 26.70% | 25.73% | 27.17% | 27.99% | 28.50% | 29.67% | 30.56% | 85.50% | 30.56% | 31.75% | 31.04% | 30.70% | 30.06% | 29.10% | 29.97% | 29.87% | 29.09% | 30.12% | 31.59% | 31.89% | 30.58% | 32.59% | 34.08% | 34.71% | 34.07% | 34.12% | 34.88% | 32.48% | 31.27% | 30.24% | 30.82% | 29.38% | 25.74% | 26.94% | 26.56% | 26.58% | 28.42% | 28.66% | 31.75% | 30.84% | 31.03% | 32.04% | 32.82% | 33.98% | 31.21% | 29.57% | 32.51% | 32.25% | 32.07% |
|
EBT Margin
|
13.16% | 7.33% | 15.61% | 15.66% | 15.26% | 15.05% | 10.64% | 15.59% | 16.48% | 16.22% | 16.83% | 15.57% | 12.54% | 21.30% | 6.08% | 14.75% | 15.87% | 15.38% | 7.20% | 15.34% | 14.86% | 16.15% | 6.19% | 17.34% | 16.01% | 17.77% | -0.23% | 20.55% | 21.28% | 20.98% | 20.11% | 17.88% | 20.43% | 9.22% | 21.75% | 20.50% | 22.26% | 24.43% | 23.01% | 21.99% | 24.73% | 27.41% | 28.46% | 27.04% | 29.47% | 27.43% | 25.63% | 24.85% | 23.94% | 24.03% | 24.37% | 22.14% | 22.39% | 22.62% | 19.92% | 22.69% | 17.84% | 24.72% | 26.36% | 25.26% | 24.28% | 28.45% | 78.53% | 26.97% | -76.93% | 29.47% | 3.83% | 27.42% |
|
EBIT Margin
|
13.32% | 7.28% | 15.40% | 15.87% | 15.14% | 14.94% | 15.61% | 14.45% | 16.39% | 15.68% | 15.78% | 15.24% | 12.28% | 20.63% | 6.06% | 14.53% | 15.69% | 15.04% | 6.93% | 15.15% | 14.90% | 15.71% | 5.38% | 16.88% | 15.61% | 17.20% | 19.36% | 19.96% | 20.91% | 20.61% | 20.10% | 17.44% | 19.98% | 12.19% | 20.76% | 20.78% | 21.13% | 22.83% | 23.22% | 20.46% | 23.61% | 25.62% | 26.42% | 24.88% | 26.04% | 26.11% | 24.15% | 22.70% | 21.92% | 22.16% | 21.71% | 17.47% | 19.08% | 19.67% | 17.55% | 20.54% | 14.37% | 21.23% | 23.14% | 22.25% | 21.75% | 24.71% | 76.06% | 21.95% | -79.83% | 26.16% | 0.53% | 23.67% |
|
EBITDA Margin
|
13.32% | 7.28% | 15.40% | 15.87% | 15.14% | 14.94% | 15.61% | 14.45% | 16.39% | 15.68% | 15.78% | 15.24% | 12.28% | 20.63% | 6.06% | 14.53% | 15.69% | 15.04% | 6.93% | 15.15% | 14.90% | 15.71% | 5.38% | 16.88% | 15.61% | 17.20% | 19.36% | 19.96% | 20.91% | 20.61% | 20.10% | 17.44% | 19.98% | 12.19% | 20.76% | 20.78% | 21.13% | 22.83% | 23.22% | 20.46% | 23.61% | 25.62% | 26.42% | 24.88% | 26.04% | 26.11% | 24.15% | 22.70% | 21.92% | 22.16% | 21.71% | 17.47% | 19.08% | 19.67% | 17.55% | 20.54% | 14.37% | 21.23% | 23.14% | 22.25% | 21.75% | 24.71% | 76.06% | 21.95% | -79.83% | 26.16% | 0.53% | 23.67% |
|
Operating Margin
|
13.32% | 7.28% | 15.40% | 15.87% | 15.14% | 14.94% | 15.61% | 14.45% | 16.39% | 15.68% | 15.78% | 15.24% | 12.28% | 20.63% | 6.06% | 14.53% | 15.69% | 15.04% | 6.93% | 15.15% | 14.90% | 15.71% | 5.38% | 16.88% | 15.61% | 17.20% | 19.36% | 19.96% | 20.91% | 20.61% | 20.10% | 17.44% | 19.98% | 12.19% | 20.76% | 20.78% | 21.13% | 22.83% | 23.22% | 20.46% | 23.61% | 25.62% | 26.42% | 24.88% | 26.04% | 26.11% | 24.15% | 22.70% | 21.92% | 22.16% | 21.71% | 17.47% | 19.08% | 19.67% | 17.55% | 20.54% | 14.37% | 21.23% | 23.14% | 22.25% | 21.75% | 24.71% | 76.06% | 21.95% | -79.83% | 26.16% | 0.53% | 23.67% |
|
Net Margin
|
0.83% | -0.07% | -6.58% | | 11.49% | 11.60% | 8.10% | 0.92% | 0.77% | 1.19% | 0.82% | 0.96% | 0.73% | 5.44% | 0.06% | 0.05% | 0.04% | 0.02% | -0.51% | 0.12% | | | 0.06% | -0.07% | -0.08% | -0.07% | -0.06% | 4.43% | -42.32% | 5.04% | 5.38% | 2.56% | 92.20% | -0.11% | -0.25% | -0.05% | | 1.91% | | | | | | | -0.65% | | | 0.43% | | 0.31% | 1.82% | | | | 0.35% | 18.39% | 14.06% | 20.12% | 21.53% | 20.74% | 19.82% | | -0.44% | 22.17% | -59.58% | -0.26% | | 22.29% |
|
FCF Margin
|
-3.27% | 6.18% | 8.67% | -4.37% | 5.37% | 11.11% | 9.37% | 1.30% | -0.62% | 6.02% | 9.48% | 3.53% | -3.66% | 3.50% | 6.37% | -3.07% | -1.23% | 1.76% | 3.60% | 6.09% | 2.61% | 3.67% | 18.99% | 1.57% | 13.19% | 14.87% | 6.48% | 7.97% | 15.15% | 21.07% | 27.23% | 17.80% | -0.31% | 22.51% | 30.96% | 13.69% | 10.67% | 7.29% | 12.21% | 11.32% | 3.22% | 7.80% | 21.22% | 9.73% | 4.00% | -16.46% | 33.95% | 4.65% | 9.67% | 11.85% | 7.39% | 4.05% | -8.49% | 6.36% | 4.76% | -3.62% | -11.51% | -15.72% | -14.43% | -27.32% | -29.61% | -11.56% | -35.08% | -44.55% | -53.61% | -21.17% | -8.10% | -11.30% |
|
Inventory Average
|
| | 0.54B | 0.55B | 0.51B | 0.50B | 0.57B | 0.65B | 0.67B | 0.70B | 0.69B | 0.74B | 0.80B | 0.75B | 0.74B | 0.77B | 0.74B | 0.72B | 0.71B | 0.70B | 0.68B | 0.68B | 0.70B | 0.71B | 0.70B | 0.69B | 0.67B | 0.66B | 0.66B | 0.63B | 0.44B | 0.31B | 0.34B | 0.32B | 0.32B | 0.34B | 0.34B | 0.33B | 0.36B | 0.40B | 0.41B | 0.41B | 0.40B | 0.39B | 0.40B | 0.41B | 0.41B | 0.41B | 0.43B | 0.44B | 0.45B | 0.47B | 0.50B | 0.51B | 0.51B | 0.57B | 0.64B | 0.65B | 0.66B | 0.68B | 0.72B | 0.74B | 0.76B | 0.75B | 0.75B | 0.78B | 0.79B | 0.78B |
|
Assets Average
|
| | 12.64B | 12.97B | 13.03B | 13.08B | 13.25B | 13.48B | 13.64B | 14.14B | 14.37B | 14.34B | 14.67B | 14.92B | 15.91B | 17.17B | 17.31B | 17.36B | 17.67B | 17.88B | 17.94B | 18.14B | 17.99B | 17.65B | 17.56B | 17.58B | 17.49B | 17.29B | 17.04B | 16.95B | 17.56B | 16.99B | 16.91B | 17.86B | 18.16B | 18.34B | 18.36B | 18.86B | 19.19B | 19.16B | 19.19B | 19.39B | 19.24B | 19.30B | 19.58B | 22.14B | 24.98B | 25.63B | 26.12B | 26.21B | 26.56B | 26.99B | 27.29B | 27.47B | 27.34B | 27.74B | 28.86B | 30.18B | 31.47B | 33.06B | 35.02B | 36.45B | 38.27B | 39.80B | 39.45B | 40.27B | 41.36B | 41.15B |
|
Equity Average
|
| | 5.00B | 5.06B | 5.30B | 5.40B | 5.53B | 5.84B | 5.99B | 6.20B | 6.17B | 6.00B | 6.23B | 6.53B | 6.64B | 6.54B | 6.48B | 6.60B | 6.95B | 7.31B | 7.48B | 7.69B | 7.69B | 7.51B | 7.49B | 7.60B | 7.56B | 7.44B | 7.28B | 7.12B | 7.20B | 7.24B | 8.34B | 9.47B | 9.85B | 10.25B | 10.51B | 10.75B | 10.99B | 11.19B | 11.35B | 11.62B | 11.56B | 11.66B | 11.83B | 11.87B | 12.23B | 12.76B | 13.10B | 13.31B | 13.79B | 14.23B | 14.44B | 14.36B | 13.96B | 14.11B | 14.60B | 15.03B | 15.52B | 15.89B | 16.23B | 16.51B | 17.68B | 18.71B | 17.76B | 17.27B | 17.56B | 17.59B |
|
Invested Capital
|
| 5.45B | 5.38B | 5.63B | 5.95B | 5.85B | 5.98B | 6.30B | 6.66B | 6.83B | 9.94B | 6.52B | 6.91B | 7.02B | 11.28B | 7.29B | 7.76B | 11.42B | 12.76B | 12.56B | 12.63B | 12.88B | 12.41B | 12.31B | 12.15B | 12.51B | 11.77B | 11.78B | 11.39B | 11.82B | 7.31B | 8.13B | 9.84B | 9.93B | 14.15B | 13.75B | 14.15B | 14.59B | 14.99B | 14.95B | 15.24B | 15.47B | 14.71B | 15.23B | 15.01B | 20.21B | 20.35B | 21.07B | 21.12B | 21.14B | 21.73B | 21.64B | 21.75B | 21.59B | 21.35B | 22.57B | 23.82B | 24.20B | 25.97B | 28.22B | 29.77B | 30.56B | 32.90B | 33.14B | 31.86B | 34.93B | 35.01B | 35.30B |
|
Asset Utilization Ratio
|
| | 0.65 | 0.63 | 0.65 | 0.67 | 0.68 | 0.68 | 0.68 | 0.67 | 0.67 | 0.68 | 0.66 | 0.64 | 0.60 | 0.57 | 0.58 | 0.59 | 0.58 | 0.57 | 0.57 | 0.57 | 0.58 | 0.59 | 0.59 | 0.58 | 0.57 | 0.53 | 0.50 | 0.47 | 0.43 | 0.44 | 0.46 | 0.44 | 0.45 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.40 | 0.35 | 0.35 | 0.35 | 0.37 | 0.39 | 0.41 | 0.42 | 0.44 | 0.46 | 0.46 | 0.46 | 0.43 | 0.40 | 0.38 | 0.35 | 0.33 | 0.32 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 |
|
Interest Coverage Ratio
|
8.68 | 5.23 | 11.76 | 10.92 | 11.55 | 11.21 | 11.92 | 10.68 | 13.39 | 14.63 | 13.83 | 12.03 | 9.79 | 18.57 | 4.06 | 10.40 | 11.07 | 10.82 | 5.06 | 11.58 | 12.21 | 13.22 | 4.97 | 14.86 | 16.11 | 15.06 | 21.46 | 16.78 | 14.46 | 11.24 | 12.14 | 11.13 | 12.97 | 8.68 | 14.85 | 15.46 | 14.98 | 14.78 | 15.08 | 12.20 | 14.59 | 16.66 | 20.04 | 30.00 | 29.91 | 16.80 | 14.29 | 14.69 | 15.19 | 16.21 | 18.46 | 17.15 | 17.40 | 19.19 | 19.28 | 15.83 | 11.24 | 13.59 | 15.39 | 12.47 | 10.64 | 13.24 | 48.78 | 15.11 | -55.17 | 12.88 | 0.25 | 13.48 |
|
Debt to Equity
|
| 0.82 | 0.85 | 0.80 | 0.74 | 0.72 | 0.69 | 0.66 | 0.73 | 0.70 | 0.76 | 0.72 | 0.68 | 0.63 | 0.79 | 0.92 | 0.90 | 0.90 | 0.80 | 0.82 | 0.80 | 0.77 | 0.80 | 0.80 | 0.77 | 0.75 | 0.74 | 0.72 | 0.72 | 0.69 | 0.67 | 0.57 | 0.39 | 0.40 | 0.37 | 0.34 | 0.33 | 0.32 | 0.30 | 0.30 | 0.29 | 0.29 | 0.26 | 0.25 | 0.25 | 0.66 | 0.61 | 0.59 | 0.58 | 0.55 | 0.52 | 0.49 | 0.48 | 0.49 | 0.51 | 0.51 | 0.57 | 0.59 | 0.63 | 0.74 | 0.81 | 0.83 | 0.75 | 0.76 | 0.89 | 0.96 | 1.01 | 0.97 |
|
Debt Ratio
|
| 0.34 | 0.32 | 0.32 | 0.30 | 0.30 | 0.29 | 0.29 | 0.32 | 0.31 | 0.31 | 0.30 | 0.29 | 0.28 | 0.31 | 0.34 | 0.34 | 0.35 | 0.32 | 0.34 | 0.34 | 0.33 | 0.34 | 0.34 | 0.33 | 0.33 | 0.31 | 0.31 | 0.30 | 0.29 | 0.27 | 0.26 | 0.21 | 0.21 | 0.21 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.16 | 0.15 | 0.15 | 0.32 | 0.30 | 0.29 | 0.29 | 0.28 | 0.27 | 0.26 | 0.25 | 0.25 | 0.26 | 0.26 | 0.29 | 0.29 | 0.31 | 0.35 | 0.37 | 0.37 | 0.35 | 0.36 | 0.39 | 0.41 | 0.43 | 0.42 |
|
Equity Ratio
|
| 0.41 | 0.38 | 0.40 | 0.41 | 0.41 | 0.42 | 0.44 | 0.43 | 0.44 | 0.42 | 0.42 | 0.43 | 0.45 | 0.39 | 0.37 | 0.38 | 0.38 | 0.40 | 0.41 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.43 | 0.43 | 0.42 | 0.42 | 0.40 | 0.46 | 0.53 | 0.53 | 0.55 | 0.57 | 0.58 | 0.56 | 0.58 | 0.59 | 0.60 | 0.60 | 0.60 | 0.61 | 0.60 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.52 | 0.53 | 0.53 | 0.52 | 0.50 | 0.51 | 0.50 | 0.50 | 0.49 | 0.47 | 0.45 | 0.45 | 0.47 | 0.47 | 0.43 | 0.43 | 0.42 | 0.43 |
|
Times Interest Earned
|
8.68 | 5.23 | 11.76 | 10.92 | 11.55 | 11.21 | 11.92 | 10.68 | 13.39 | 14.63 | 13.83 | 12.03 | 9.79 | 18.57 | 4.06 | 10.40 | 11.07 | 10.82 | 5.06 | 11.58 | 12.21 | 13.22 | 4.97 | 14.86 | 16.11 | 15.06 | 21.46 | 16.78 | 14.46 | 11.24 | 12.14 | 11.13 | 12.97 | 8.68 | 14.85 | 15.46 | 14.98 | 14.78 | 15.08 | 12.20 | 14.59 | 16.66 | 20.04 | 30.00 | 29.91 | 16.80 | 14.29 | 14.69 | 15.19 | 16.21 | 18.46 | 17.15 | 17.40 | 19.19 | 19.28 | 15.83 | 11.24 | 13.59 | 15.39 | 12.47 | 10.64 | 13.24 | 48.78 | 15.11 | -55.17 | 12.88 | 0.25 | 13.48 |
|
FCF Payout Ratio
|
-1.44 | 0.77 | 0.51 | -1.00 | 0.79 | 0.42 | 0.47 | 3.53 | -7.02 | 0.83 | 0.44 | 1.49 | -1.43 | 1.66 | 0.82 | -1.73 | -4.36 | 3.29 | 1.60 | 0.97 | 2.23 | 1.69 | 0.32 | 4.10 | 0.52 | 0.47 | 1.10 | 1.17 | 0.65 | 0.46 | 0.35 | 0.56 | -30.67 | 0.43 | 0.30 | 0.68 | 0.90 | 1.46 | 0.86 | 0.96 | 3.43 | 1.47 | 0.53 | 1.17 | 2.89 | -0.87 | 0.38 | 2.68 | 1.23 | 1.08 | 1.58 | 2.74 | -1.33 | 1.77 | 2.11 | -3.13 | -0.98 | -0.81 | -0.84 | -0.47 | -0.45 | -1.14 | -0.35 | -0.30 | -0.25 | -0.62 | -1.55 | -1.14 |
|
Enterprise Value
|
-0.08B | 0.06B | -0.35B | -0.17B | -0.08B | -0.39B | -0.27B | -0.08B | -0.10B | -0.26B | -0.45B | -0.26B | -0.17B | -0.23B | -0.15B | -0.15B | -0.00B | -0.05B | -0.07B | -0.03B | -0.01B | 0.00B | -0.05B | 0.05B | 0.08B | 0.06B | -0.05B | -0.10B | -0.15B | -0.30B | -1.33B | -0.56B | -3.19B | -3.25B | -3.58B | -3.02B | -3.09B | -2.67B | -2.66B | -2.62B | -2.40B | -2.36B | -2.08B | -2.03B | -1.87B | -6.07B | -5.99B | -5.81B | -5.79B | -5.41B | -5.25B | -3.13B | -2.64B | -2.74B | -2.74B | -2.57B | -1.88B | -0.67B | -0.60B | -0.98B | -1.22B | -0.85B | -1.35B | 0.08B | 0.47B | -0.09B | 0.47B | 1.40B |
|
Return on Sales
|
0.01% | 0.00% | 0.00% | 0.00% | 0.11% | 0.12% | 0.08% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | -0.42% | 0.05% | 0.05% | 0.03% | 0.92% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | | | | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.18% | 0.14% | 0.20% | 0.22% | 0.21% | 0.20% | 0.16% | 0.00% | 0.22% | -0.60% | 0.00% | -0.09% | 0.22% |
|
Return on Capital Employed
|
| | 0.08% | 0.10% | 0.11% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.13% | 0.13% | 0.04% | 0.04% | -0.02% | -0.02% |
|
Return on Invested Capital
|
| | 0.13% | 0.16% | 0.15% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.14% | 0.14% | 0.16% | 0.17% | 0.11% | 0.11% | 0.14% | 0.11% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.12% | 0.14% | 0.12% | 0.10% | 0.10% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.11% | 0.04% | 0.04% | -0.02% | -0.02% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.02% | 0.04% | 0.05% | 0.05% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.04% | -0.03% | -0.03% | -0.03% | 0.12% | 0.11% | 0.10% | 0.10% | 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% | 0.05% | 0.07% | 0.07% | 0.07% | 0.05% | 0.03% | 0.03% | -0.03% | -0.03% | -0.03% | -0.03% |
|
Return on Equity
|
| | 0.00% | 0.00% | 0.05% | 0.10% | 0.13% | 0.13% | 0.08% | 0.04% | 0.01% | 0.02% | 0.01% | 0.03% | 0.03% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | -0.09% | -0.08% | -0.07% | -0.07% | 0.25% | 0.21% | 0.19% | 0.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.07% | 0.11% | 0.15% | 0.15% | 0.15% | 0.11% | 0.07% | 0.07% | -0.06% | -0.06% | -0.06% | -0.06% |