|
Gross Margin
|
16.11% | 16.50% | 16.20% | 17.41% | 17.57% | 18.14% | 16.52% | 16.17% | 17.02% | 18.30% | 16.90% | 18.08% | 18.81% | 19.69% | 19.17% | 20.49% | 19.52% | 20.27% | 21.18% | 18.51% | 19.64% | 21.43% | 20.96% | 27.18% | 19.06% | 20.77% | 20.65% | 20.64% | 18.82% | 19.71% | 18.68% | 18.40% | 17.15% | 18.44% | 19.02% | 19.10% | 15.53% | 0.66% | 17.64% | 18.49% | 18.07% | 15.81% | 14.12% | 14.30% | 14.10% | 10.85% | 17.19% | 17.52% | 15.77% | 16.62% | 17.46% | 18.74% | 17.91% | 19.16% | 18.60% | 19.60% | 19.07% | 19.14% | 19.53% | 18.69% |
|
EBT Margin
|
10.23% | 9.09% | 9.41% | 8.82% | 10.65% | 11.01% | 9.23% | 3.48% | 8.13% | 10.66% | 8.89% | 7.89% | 9.96% | 10.64% | 9.68% | 11.41% | 9.48% | 11.64% | 11.57% | -5.98% | 13.66% | 11.28% | 11.62% | -3.29% | 7.54% | 10.69% | 10.51% | 10.17% | 10.19% | 10.26% | 8.41% | 8.06% | 7.69% | 8.22% | 8.01% | 7.45% | 48.82% | -18.42% | 8.91% | 9.81% | 9.69% | 6.49% | 4.93% | 2.25% | 4.16% | 0.39% | 9.36% | 7.93% | 5.81% | 6.71% | 7.76% | 6.32% | 7.53% | 20.35% | 8.38% | 7.07% | 7.36% | 8.70% | -4.66% | 6.87% |
|
EBIT Margin
|
10.31% | 10.16% | 10.00% | 10.54% | 11.34% | 11.71% | 10.02% | 4.70% | 9.87% | 11.39% | 9.63% | 9.97% | 11.29% | 11.37% | 10.42% | 12.28% | 11.75% | 12.47% | 12.70% | 8.64% | 10.24% | 12.19% | 11.02% | 16.44% | 9.32% | 11.54% | 11.85% | 11.22% | 10.30% | 11.43% | 9.27% | 9.76% | 8.31% | 9.24% | 8.99% | 9.01% | 50.19% | -15.87% | 9.92% | 10.59% | 10.66% | 7.49% | 5.88% | 6.29% | 6.13% | 2.39% | 10.19% | 9.48% | 7.22% | 7.88% | 8.72% | 7.22% | 8.55% | 8.73% | 10.36% | 9.76% | 9.28% | 9.33% | -3.36% | 8.25% |
|
EBITDA Margin
|
10.31% | 10.16% | 10.00% | 10.54% | 11.34% | 11.71% | 10.02% | 4.70% | 9.87% | 11.39% | 9.63% | 9.97% | 11.29% | 11.37% | 10.42% | 12.28% | 11.75% | 12.47% | 12.70% | 8.64% | 10.24% | 12.19% | 11.02% | 16.44% | 9.32% | 11.54% | 11.85% | 11.22% | 10.30% | 11.43% | 9.27% | 9.76% | 8.31% | 9.24% | 8.99% | 9.01% | 50.19% | -15.87% | 9.92% | 10.59% | 10.66% | 7.49% | 5.88% | 6.29% | 6.13% | 2.39% | 10.19% | 9.48% | 7.22% | 7.88% | 8.72% | 7.22% | 8.55% | 8.73% | 10.36% | 9.76% | 9.28% | 9.33% | -3.36% | 8.25% |
|
Operating Margin
|
10.31% | 10.16% | 10.00% | 10.54% | 11.34% | 11.71% | 10.02% | 4.70% | 9.87% | 11.39% | 9.63% | 9.97% | 11.29% | 11.37% | 10.42% | 12.28% | 11.75% | 12.47% | 12.70% | 8.64% | 10.24% | 12.19% | 11.02% | 16.44% | 9.32% | 11.54% | 11.85% | 11.22% | 10.30% | 11.43% | 9.27% | 9.76% | 8.31% | 9.24% | 8.99% | 9.01% | 50.19% | -15.87% | 9.92% | 10.59% | 10.66% | 7.49% | 5.88% | 6.29% | 6.13% | 2.39% | 10.19% | 9.48% | 7.22% | 7.88% | 8.72% | 7.22% | 8.55% | 8.73% | 10.36% | 9.76% | 9.28% | 9.33% | -3.36% | 8.25% |
|
Net Margin
|
7.33% | 7.36% | 7.20% | -4.31% | 8.77% | -3.40% | -4.86% | -9.00% | -5.19% | -3.35% | -4.78% | -6.00% | -13.29% | -13.10% | -12.57% | -13.16% | -15.35% | -6.04% | -11.13% | -12.53% | -5.14% | -12.03% | -8.72% | -7.92% | -7.86% | -9.83% | -9.66% | -4.74% | -6.36% | -6.38% | -5.77% | -5.80% | 6.71% | 7.55% | 6.91% | 6.40% | 48.73% | -18.83% | 7.72% | 6.72% | 6.94% | 3.86% | 2.35% | 0.36% | 1.75% | -1.50% | 6.20% | 5.02% | 3.03% | 4.40% | 31.85% | 18.40% | 4.45% | 18.57% | 7.48% | 5.46% | -4.12% | 4.34% | -10.09% | -0.62% |
|
FCF Margin
|
-0.63% | 5.51% | 6.31% | 7.49% | 0.81% | 8.03% | 6.85% | 4.46% | -1.59% | 9.43% | 5.53% | 14.04% | -3.49% | 11.87% | 8.37% | 18.40% | -2.05% | 10.03% | 4.98% | 18.30% | 0.95% | 13.07% | 7.01% | 20.04% | 4.01% | 14.34% | -0.57% | 6.10% | -1.57% | 9.77% | -2.12% | 15.54% | -4.22% | 8.16% | 4.41% | 15.04% | -1.36% | -13.93% | 12.05% | 16.71% | 2.93% | 4.47% | -4.52% | 11.80% | -10.75% | -2.76% | 4.88% | 16.27% | -5.77% | 6.12% | 10.44% | 8.56% | -0.43% | 9.42% | 6.72% | 18.22% | 1.58% | 6.93% | 8.46% | 12.63% |
|
Inventory Average
|
| | | | 1.10B | 1.12B | 1.11B | 1.09B | 1.11B | 1.16B | 1.20B | 1.16B | 1.16B | 1.25B | 1.24B | 1.12B | 1.05B | 1.12B | 1.17B | 1.18B | 1.23B | 1.30B | 1.35B | 1.12B | 1.12B | 1.43B | 1.56B | 1.36B | 1.14B | 1.23B | 1.31B | 1.32B | 1.30B | 1.31B | 1.32B | 1.32B | 1.32B | 1.29B | 1.22B | 1.26B | 1.41B | 1.66B | 1.96B | 2.07B | 2.16B | 2.34B | 2.33B | 2.32B | 2.41B | 2.43B | 2.41B | 2.40B | 2.37B | 2.37B | 2.46B | 2.44B | 2.37B | 2.45B | 2.54B | 2.58B |
|
Assets Average
|
| | | | 9.41B | 9.56B | 9.54B | 9.91B | 10.22B | 10.41B | 10.68B | 10.93B | 11.11B | 11.32B | 11.19B | 10.82B | 10.59B | 10.64B | 10.80B | 11.38B | 12.02B | 12.01B | 12.04B | 12.21B | 12.39B | 12.78B | 13.61B | 13.17B | 12.36B | 12.44B | 12.32B | 12.40B | 12.75B | 13.06B | 13.02B | 13.20B | 14.81B | 15.72B | 15.86B | 16.98B | 17.50B | 17.63B | 17.72B | 17.83B | 19.21B | 20.16B | 19.94B | 20.93B | 21.80B | 21.91B | 22.90B | 24.07B | 24.04B | 24.20B | 24.76B | 24.11B | 23.28B | 23.52B | 23.72B | 23.45B |
|
Equity Average
|
| | | | 2.41B | 2.65B | 2.77B | 2.85B | 2.86B | 2.97B | 3.13B | 3.33B | 3.46B | 3.59B | 3.53B | 3.20B | 2.84B | 2.84B | 2.90B | 2.75B | 2.69B | 2.71B | 2.85B | 2.84B | 2.86B | 3.12B | 3.45B | 3.57B | 3.61B | 3.73B | 3.78B | 3.74B | 3.65B | 3.68B | 3.76B | 3.90B | 4.58B | 6.14B | 7.34B | 7.83B | 8.19B | 8.40B | 8.51B | 8.53B | 8.58B | 8.44B | 8.33B | 8.69B | 9.09B | 9.30B | 10.20B | 11.36B | 11.53B | 11.50B | 10.39B | 9.05B | 9.08B | 9.52B | 9.67B | 9.43B |
|
Invested Capital
|
| | | 2.17B | 2.73B | 2.73B | 2.96B | 5.30B | 3.00B | 3.10B | 3.28B | 5.85B | 3.52B | 3.72B | 3.42B | 5.47B | 2.71B | 3.06B | 3.20B | 3.52B | 3.01B | 2.87B | 3.70B | 3.49B | 3.70B | 4.07B | 4.43B | 4.35B | 4.55B | 4.56B | 4.62B | 4.46B | 4.18B | 4.25B | 4.22B | 4.40B | 5.41B | 7.33B | 7.65B | 8.96B | 9.10B | 9.36B | 9.31B | 10.01B | 10.05B | 9.73B | 9.83B | 10.45B | 10.63B | 10.88B | 12.43B | 13.20B | 12.78B | 13.13B | 10.55B | 10.45B | 10.62B | 11.33B | 10.92B | 17.05B |
|
Asset Utilization Ratio
|
| | | | 1.72 | 1.66 | 1.64 | 1.57 | 1.51 | 1.51 | 1.50 | 1.51 | 1.47 | 1.43 | 1.42 | 1.43 | 1.45 | 1.43 | 1.39 | 1.33 | 1.19 | 1.13 | 1.08 | 1.01 | 1.01 | 0.98 | 0.93 | 0.98 | 1.08 | 1.12 | 1.16 | 1.16 | 1.13 | 1.10 | 1.11 | 1.09 | 0.95 | 0.78 | 0.78 | 0.77 | 0.79 | 0.89 | 0.89 | 0.88 | 0.82 | 0.79 | 0.85 | 0.84 | 0.83 | 0.88 | 0.86 | 0.83 | 0.84 | 0.83 | 0.80 | 0.82 | 0.84 | 0.84 | 0.85 | 0.87 |
|
Interest Coverage Ratio
|
68.67 | 10.44 | 10.62 | 10.54 | 13.26 | 14.18 | 11.47 | 4.92 | 11.03 | 13.42 | 11.38 | 11.27 | 12.57 | 14.00 | 11.88 | 13.65 | 13.94 | 16.03 | 15.37 | 10.47 | 7.39 | 9.17 | 8.17 | 16.41 | 8.88 | 10.40 | 10.66 | 10.43 | 11.00 | 11.69 | 9.50 | 9.59 | 7.82 | 7.79 | 7.62 | 7.90 | 37.65 | -7.07 | 9.58 | 11.44 | 10.73 | 7.50 | 5.97 | 7.22 | 5.95 | 1.73 | 8.10 | 7.10 | 5.19 | 5.69 | 5.95 | 5.00 | 6.45 | 6.89 | 4.98 | 4.48 | 4.82 | 5.34 | -1.94 | 4.89 |
|
Debt to Equity
|
| | | 0.92 | 0.79 | 0.78 | 0.73 | 0.87 | 0.86 | 0.80 | 0.75 | 0.70 | 0.70 | 0.67 | 0.73 | 0.81 | 1.02 | 0.91 | 1.13 | 1.47 | 1.65 | 1.47 | 1.39 | 1.43 | 1.36 | 1.24 | 1.36 | 1.18 | 1.14 | 1.09 | 1.08 | 1.18 | 1.25 | 1.21 | 1.16 | 1.09 | 1.21 | 0.58 | 0.53 | 0.51 | 0.49 | 0.47 | 0.47 | 0.48 | 0.76 | 0.78 | 0.76 | 0.72 | 0.71 | 0.69 | 0.59 | 0.53 | 0.55 | 0.60 | 1.05 | 0.93 | 0.86 | 0.79 | 0.81 | 0.80 |
|
Debt Ratio
|
| | | 0.22 | 0.22 | 0.22 | 0.22 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.23 | 0.26 | 0.25 | 0.29 | 0.33 | 0.36 | 0.34 | 0.34 | 0.32 | 0.32 | 0.31 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.38 | 0.27 | 0.25 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.32 | 0.32 | 0.32 | 0.30 | 0.30 | 0.29 | 0.27 | 0.25 | 0.26 | 0.28 | 0.39 | 0.36 | 0.34 | 0.33 | 0.32 | 0.32 |
|
Equity Ratio
|
| | | 0.24 | 0.27 | 0.28 | 0.30 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.32 | 0.31 | 0.28 | 0.25 | 0.28 | 0.26 | 0.23 | 0.22 | 0.23 | 0.24 | 0.22 | 0.24 | 0.25 | 0.26 | 0.29 | 0.29 | 0.31 | 0.31 | 0.29 | 0.28 | 0.28 | 0.29 | 0.30 | 0.32 | 0.47 | 0.46 | 0.46 | 0.47 | 0.48 | 0.48 | 0.48 | 0.42 | 0.42 | 0.42 | 0.41 | 0.42 | 0.43 | 0.46 | 0.48 | 0.48 | 0.47 | 0.37 | 0.38 | 0.40 | 0.41 | 0.40 | 0.40 |
|
Times Interest Earned
|
68.67 | 10.44 | 10.62 | 10.54 | 13.26 | 14.18 | 11.47 | 4.92 | 11.03 | 13.42 | 11.38 | 11.27 | 12.57 | 14.00 | 11.88 | 13.65 | 13.94 | 16.03 | 15.37 | 10.47 | 7.39 | 9.17 | 8.17 | 16.41 | 8.88 | 10.40 | 10.66 | 10.43 | 11.00 | 11.69 | 9.50 | 9.59 | 7.82 | 7.79 | 7.62 | 7.90 | 37.65 | -7.07 | 9.58 | 11.44 | 10.73 | 7.50 | 5.97 | 7.22 | 5.95 | 1.73 | 8.10 | 7.10 | 5.19 | 5.69 | 5.95 | 5.00 | 6.45 | 6.89 | 4.98 | 4.48 | 4.82 | 5.34 | -1.94 | 4.89 |
|
FCF Payout Ratio
|
| | 0.10 | 0.22 | 0.15 | | 0.14 | 0.05 | -0.83 | 0.13 | 0.24 | 0.09 | -0.57 | 0.16 | 0.24 | 0.11 | -0.94 | 0.19 | 0.39 | 0.10 | 2.86 | 0.20 | 0.37 | 0.12 | 0.62 | 0.17 | -4.28 | 0.37 | -1.04 | 0.16 | -0.78 | 0.10 | -0.38 | 0.19 | -0.73 | 0.42 | -1.27 | | | | 0.14 | 0.09 | -0.09 | 0.03 | -0.04 | -0.14 | 0.07 | 0.02 | -0.06 | 0.05 | | | | | | | | | | |
|
Enterprise Value
|
-1.63B | -1.32B | -1.39B | 0.48B | -0.93B | -1.04B | -1.17B | -0.62B | -0.33B | -0.48B | -0.58B | -0.81B | -0.40B | -0.56B | -0.52B | -0.36B | -0.05B | -0.64B | 0.02B | 0.06B | -0.08B | -0.05B | -0.03B | -0.38B | -0.18B | -0.40B | -0.15B | -1.38B | -1.11B | -0.73B | -0.57B | -0.36B | -0.10B | -0.15B | -0.12B | -0.22B | -1.87B | -1.70B | -1.93B | -2.82B | -2.63B | -2.77B | -2.54B | -3.14B | -4.67B | -4.49B | -4.66B | -1.44B | -0.91B | -1.11B | -1.61B | -1.54B | -0.74B | -1.95B | -1.63B | -1.38B | -0.90B | -1.27B | -1.46B | -1.66B |
|
Return on Sales
|
0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.04% | 0.07% | 0.09% | 0.07% | 0.07% | 0.00% | 0.01% | 0.00% | 0.00% | -0.02% | 0.08% | 0.01% | 0.00% | 0.08% | 0.01% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | | 0.07% | 0.07% | 0.07% | 0.07% | 0.49% | -0.18% | 0.09% | 0.08% | 0.09% | 0.06% | 0.04% | 0.02% | 0.04% | 0.03% | 0.08% | 0.07% | 0.05% | 0.06% | 0.33% | 0.21% | 0.06% | 0.19% | 0.08% | 0.06% | 0.00% | 0.08% | -0.07% | 0.03% |
|
Return on Capital Employed
|
| | | | 0.31% | 0.30% | 0.29% | 0.24% | 0.22% | 0.22% | 0.21% | 0.24% | 0.24% | 0.23% | 0.23% | 0.25% | 0.26% | 0.26% | 0.27% | 0.23% | 0.20% | 0.18% | 0.16% | 0.19% | 0.18% | 0.18% | 0.16% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.14% | 0.14% | 0.14% | 0.23% | 0.15% | 0.16% | 0.16% | 0.07% | 0.11% | 0.10% | 0.09% | 0.07% | 0.05% | 0.07% | 0.08% | 0.08% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.07% | 0.06% |
|
Return on Invested Capital
|
| | | | 0.57% | 0.52% | 0.50% | 0.30% | 0.29% | 0.41% | 0.39% | 0.31% | 0.30% | 0.39% | 0.40% | 0.33% | 0.36% | 0.51% | 0.49% | 0.43% | 0.40% | 0.41% | 0.33% | 0.36% | 0.37% | 0.36% | 0.35% | 0.27% | 0.27% | 0.27% | 0.25% | 0.26% | 0.26% | 0.26% | 0.27% | 0.26% | 0.51% | 0.30% | 0.26% | 0.25% | 0.09% | 0.15% | 0.13% | 0.11% | 0.09% | 0.07% | 0.10% | 0.11% | 0.11% | 0.14% | 0.26% | 0.30% | 0.30% | 0.24% | 0.18% | 0.16% | 0.14% | 0.12% | 0.04% | 0.02% |
|
Return on Assets
|
| | | | 0.13% | 0.14% | 0.14% | 0.11% | 0.10% | 0.11% | 0.10% | 0.11% | 0.09% | 0.05% | 0.03% | 0.01% | 0.00% | 0.02% | 0.03% | 0.02% | 0.05% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | | 0.02% | 0.04% | 0.06% | 0.08% | 0.16% | 0.11% | 0.11% | 0.11% | 0.04% | 0.07% | 0.06% | 0.05% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.06% | 0.11% | 0.14% | 0.14% | 0.17% | 0.11% | 0.08% | 0.07% | 0.05% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | 0.53% | 0.49% | 0.47% | 0.40% | 0.37% | 0.37% | 0.35% | 0.37% | 0.27% | 0.17% | 0.09% | 0.02% | -0.01% | 0.08% | 0.10% | 0.10% | 0.21% | 0.11% | 0.12% | 0.16% | 0.12% | 0.13% | 0.12% | 0.10% | 0.07% | 0.04% | 0.01% | | 0.07% | 0.14% | 0.20% | 0.26% | 0.51% | 0.28% | 0.24% | 0.24% | 0.08% | 0.15% | 0.13% | 0.09% | 0.07% | 0.05% | 0.07% | 0.10% | 0.11% | 0.14% | 0.26% | 0.29% | 0.29% | 0.35% | 0.26% | 0.21% | 0.18% | 0.11% | 0.04% | 0.02% |