|
Gross Margin
|
9.71% | 12.68% | 14.77% | 17.79% | 18.53% | 19.37% | 19.37% | 19.96% | 19.81% | 19.63% | 19.58% | 20.28% | 20.70% | 20.64% | 20.27% | 20.02% | 20.24% | 20.94% | 21.02% | 21.57% | 21.39% | 21.52% | 20.89% | 20.75% | 21.62% | 21.11% | 21.14% | 21.05% | 20.47% | 21.32% | 21.28% | 22.18% | 21.45% | 21.46% | 21.59% | 21.84% | 21.23% | 21.53% | 20.78% | 21.13% | 20.23% | 20.11% | 21.03% | 21.30% | 19.61% | 12.20% | 20.40% | 19.66% | 20.40% | 20.28% | 19.03% | -9.19% | 18.67% | 18.19% | 18.82% | 19.26% | 17.06% | 18.52% | 18.00% | 18.71% | 17.91% | 19.01% | 18.44% | 19.86% | 18.18% | 17.59% | 18.49% | 20.46% |
|
EBT Margin
|
-1.57% | -5.78% | 2.09% | 5.20% | 7.95% | 8.00% | 8.20% | 9.53% | 9.84% | 11.94% | 10.78% | 10.45% | 11.57% | 10.49% | 10.03% | 10.18% | 10.78% | 13.03% | 12.69% | 10.28% | 11.29% | 12.98% | 12.05% | 10.78% | 13.09% | 11.69% | 12.36% | 9.26% | 11.18% | 11.15% | 6.46% | 12.68% | 11.88% | 12.44% | 11.34% | 7.98% | 11.93% | 11.66% | 11.42% | 10.37% | 10.21% | 10.00% | 10.96% | 18.56% | 8.16% | -6.31% | 10.73% | 15.18% | 3.39% | 8.04% | 5.74% | -20.00% | 10.23% | 9.56% | 8.06% | 6.45% | 7.33% | 7.52% | 6.57% | 6.50% | 8.07% | 8.27% | 7.83% | 0.84% | 6.60% | 7.81% | 6.91% | -6.72% |
|
EBIT Margin
|
0.67% | -5.40% | 2.68% | 5.62% | 8.28% | 8.25% | 8.72% | 10.26% | 10.36% | 12.55% | 11.09% | 10.77% | 11.80% | 10.42% | 9.62% | 9.93% | 10.72% | 12.85% | 12.49% | 9.96% | 11.19% | 12.77% | 11.70% | 10.65% | 13.08% | 11.93% | 12.58% | 9.44% | 11.65% | 11.57% | 6.84% | 12.97% | 12.11% | 12.47% | 11.36% | 8.03% | 11.96% | 11.62% | 11.22% | 10.33% | 10.29% | 11.17% | 11.08% | 18.68% | 8.69% | -5.47% | 11.21% | 5.45% | 10.05% | 8.44% | 7.41% | -9.52% | 8.77% | 6.94% | 8.21% | 7.99% | 8.10% | 9.07% | 7.51% | 7.98% | 8.21% | 8.24% | 7.83% | -9.19% | 6.74% | 7.94% | 6.91% | -6.66% |
|
EBITDA Margin
|
0.67% | -5.40% | 2.68% | 5.62% | 8.28% | 8.25% | 8.72% | 10.26% | 10.36% | 12.55% | 11.09% | 10.77% | 11.80% | 10.42% | 9.62% | 9.93% | 10.72% | 12.85% | 12.49% | 9.96% | 11.19% | 12.77% | 11.70% | 10.65% | 13.08% | 11.93% | 12.58% | 9.44% | 11.65% | 11.57% | 6.84% | 12.97% | 12.11% | 12.47% | 11.36% | 8.03% | 11.96% | 11.62% | 11.22% | 10.33% | 10.29% | 11.17% | 11.08% | 18.68% | 8.69% | -5.47% | 11.21% | 5.45% | 10.05% | 8.44% | 7.41% | -9.52% | 8.77% | 6.94% | 8.21% | 7.99% | 8.10% | 9.07% | 7.51% | 7.98% | 8.21% | 8.24% | 7.83% | -9.19% | 6.74% | 7.94% | 6.91% | -6.66% |
|
Operating Margin
|
0.67% | -5.40% | 2.68% | 5.62% | 8.28% | 8.25% | 8.72% | 10.26% | 10.36% | 12.55% | 11.09% | 10.77% | 11.80% | 10.42% | 9.62% | 9.93% | 10.72% | 12.85% | 12.49% | 9.96% | 11.19% | 12.77% | 11.70% | 10.65% | 13.08% | 11.93% | 12.58% | 9.44% | 11.65% | 11.57% | 6.84% | 12.97% | 12.11% | 12.47% | 11.36% | 8.03% | 11.96% | 11.62% | 11.22% | 10.33% | 10.29% | 11.17% | 11.08% | 18.68% | 8.69% | -5.47% | 11.21% | 5.45% | 10.05% | 8.44% | 7.41% | -9.52% | 8.77% | 6.94% | 8.21% | 7.99% | 8.10% | 9.07% | 7.51% | 7.98% | 8.21% | 8.24% | 7.83% | -9.19% | 6.74% | 7.94% | 6.91% | -6.66% |
|
Net Margin
|
-0.77% | -6.45% | -1.31% | 1.60% | 3.33% | 3.21% | 4.42% | 4.20% | 4.74% | 5.48% | 4.83% | 3.50% | 5.28% | 3.52% | 2.67% | 3.67% | 5.03% | 6.29% | 5.84% | 7.92% | 5.44% | 6.14% | 5.09% | 3.65% | 6.51% | 4.56% | 5.04% | 6.38% | 4.64% | 4.34% | 0.60% | 8.59% | 5.12% | 5.91% | 4.30% | -5.10% | 4.74% | 7.06% | 4.53% | 9.63% | 2.34% | 2.90% | 3.45% | 9.26% | 6.01% | -5.89% | 5.09% | 9.81% | 2.34% | 7.29% | 3.43% | -6.45% | 2.27% | 1.79% | 3.16% | 2.47% | 1.45% | -0.65% | -1.02% | 0.14% | -0.19% | -0.33% | -0.23% | -0.06% | | | | |
|
FCF Margin
|
3.59% | 6.12% | 1.32% | 6.67% | 0.68% | 6.48% | 1.70% | 8.96% | -6.45% | 11.07% | 6.10% | 6.51% | -3.36% | 10.01% | 8.13% | 12.31% | -3.84% | 9.31% | 6.18% | 4.46% | -3.83% | 6.77% | 3.91% | 4.54% | -5.41% | 6.97% | 0.91% | 11.27% | -3.08% | 8.48% | 5.00% | 13.14% | -2.93% | 9.02% | 3.69% | 14.92% | -4.49% | 5.98% | 5.08% | 16.24% | -3.00% | 11.76% | 10.23% | 1.91% | 6.41% | 0.70% | 15.39% | 5.02% | 3.67% | 3.54% | -0.29% | 68.71% | -1.98% | 2.06% | 3.84% | 13.05% | -5.32% | 0.82% | 0.99% | 19.28% | -8.57% | 8.24% | 5.83% | 15.15% | -1.05% | 13.80% | 7.16% | 12.79% |
|
Inventory Average
|
| | 0.31B | 0.32B | 0.34B | 0.36B | 0.41B | 0.44B | 0.46B | 0.49B | 0.49B | 0.47B | 0.47B | 0.48B | 0.47B | 0.47B | 0.46B | 0.44B | 0.45B | 0.46B | 0.49B | 0.52B | 0.53B | 0.52B | 0.51B | 0.52B | 0.52B | 0.62B | 0.74B | 0.75B | 0.72B | 0.39B | 0.38B | 0.68B | 0.74B | 0.77B | 0.78B | 0.80B | 0.81B | 0.80B | 0.79B | 0.81B | 0.81B | 0.81B | 0.83B | 0.84B | 0.83B | 1.05B | 1.32B | 1.46B | 1.61B | 1.59B | 1.59B | 1.65B | 1.66B | 1.44B | 1.51B | 1.83B | 1.59B | 1.32B | 1.32B | 1.33B | 1.34B | 1.31B | 1.23B | 1.21B | 1.22B | 1.22B |
|
Assets Average
|
| | 4.70B | 4.80B | 4.89B | 4.97B | 5.27B | 5.57B | 5.78B | 6.12B | 6.16B | 6.03B | 6.12B | 6.25B | 6.28B | 6.37B | 6.46B | 6.62B | 6.83B | 6.94B | 7.14B | 7.41B | 7.37B | 7.25B | 7.37B | 7.64B | 7.73B | 8.45B | 9.08B | 8.96B | 9.00B | 8.92B | 8.96B | 9.19B | 9.55B | 9.80B | 9.91B | 9.91B | 9.75B | 9.91B | 10.10B | 10.17B | 10.21B | 9.95B | 9.60B | 9.92B | 10.61B | 13.46B | 16.00B | 16.42B | 16.68B | 16.53B | 16.63B | 16.41B | 16.11B | 16.54B | 17.06B | 17.22B | 15.71B | 14.28B | 14.29B | 14.12B | 14.62B | 14.56B | 13.91B | 14.11B | 14.45B | 14.13B |
|
Equity Average
|
| | 2.13B | 1.68B | 1.72B | 2.15B | 2.18B | 1.93B | 1.96B | 2.43B | 2.48B | 2.29B | 2.42B | 2.83B | 3.02B | 2.86B | 2.89B | 3.21B | 3.35B | 3.31B | 3.46B | 3.82B | 3.85B | 3.54B | 3.42B | 3.66B | 3.77B | 3.76B | 3.75B | 3.76B | 3.77B | 4.00B | 3.85B | 3.59B | 3.80B | 3.87B | 3.92B | 4.03B | 4.11B | 4.75B | 4.86B | 4.44B | 4.54B | 5.26B | 5.40B | 4.81B | 4.84B | 5.82B | 6.69B | 6.59B | 6.55B | 6.92B | 7.05B | 6.92B | 7.12B | 7.37B | 7.59B | 7.74B | 6.90B | 6.08B | 6.10B | 6.16B | 6.32B | 6.03B | 5.80B | 5.98B | 6.11B | 5.88B |
|
Invested Capital
|
| 2.08B | 2.17B | 1.97B | 2.24B | 2.06B | 2.31B | 2.62B | 3.62B | 3.78B | 3.70B | 3.24B | 3.95B | 3.90B | 3.98B | 3.44B | 4.13B | 4.17B | 4.45B | 4.21B | 4.77B | 4.61B | 4.52B | 4.01B | 5.31B | 5.50B | 5.53B | 6.00B | 6.06B | 6.04B | 6.07B | 6.28B | 5.54B | 5.79B | 6.03B | 5.95B | 6.15B | 6.16B | 6.27B | 7.42B | 6.45B | 6.57B | 6.62B | 6.50B | 6.78B | 7.78B | 7.71B | 7.81B | 7.74B | 7.69B | 7.72B | 8.38B | 7.92B | 8.10B | 8.33B | 8.60B | 8.77B | 8.89B | 7.10B | 7.25B | 7.14B | 7.38B | 7.45B | 6.80B | 6.99B | 7.24B | 7.31B | 5.62B |
|
Asset Utilization Ratio
|
| | 0.79 | 0.83 | 0.91 | 0.99 | 1.01 | 1.02 | 1.05 | 1.06 | 1.12 | 1.18 | 1.19 | 1.17 | 1.15 | 1.13 | 1.10 | 1.08 | 1.06 | 1.07 | 1.07 | 1.08 | 1.11 | 1.14 | 1.11 | 1.05 | 1.02 | 0.95 | 0.92 | 0.96 | 0.99 | 1.02 | 1.03 | 1.01 | 0.99 | 1.00 | 1.03 | 1.06 | 1.08 | 1.06 | 1.02 | 1.00 | 1.00 | 1.02 | 1.03 | 0.88 | 0.83 | 0.76 | 0.74 | 0.87 | 0.91 | 0.71 | 0.65 | 0.62 | 0.62 | 0.76 | 0.76 | 0.79 | 0.89 | 0.99 | 1.01 | 1.02 | 0.97 | 0.97 | 1.01 | 0.99 | 0.98 | 1.01 |
|
Interest Coverage Ratio
|
0.29 | -5.50 | 2.12 | 4.18 | 7.51 | 8.26 | 6.68 | 7.15 | 9.74 | 11.14 | 10.75 | 11.11 | 14.95 | 15.36 | 32.60 | 25.48 | 20.46 | 27.66 | 27.85 | 24.70 | 28.44 | 31.18 | 26.41 | 20.80 | 25.96 | 13.78 | 15.81 | 11.26 | 12.40 | 12.59 | 6.76 | 15.03 | 16.19 | 16.56 | 15.60 | 12.30 | 20.81 | 20.87 | 19.86 | 19.00 | 18.86 | 20.36 | 18.40 | 39.83 | 16.50 | -4.33 | 14.20 | 19.45 | 22.39 | 8.13 | 14.06 | -3.28 | 18.00 | 13.93 | 22.08 | 26.50 | 27.40 | 27.75 | | | | | | | | | | |
|
Debt to Equity
|
| 0.37 | 0.36 | 0.66 | 0.35 | 0.38 | 0.45 | 0.68 | 0.54 | 0.51 | 0.50 | 0.54 | 0.45 | 0.33 | 0.28 | 0.32 | 0.31 | 0.28 | 0.30 | 0.32 | 0.27 | 0.18 | 0.19 | 0.22 | 0.49 | 0.46 | 0.46 | 0.56 | 0.57 | 0.56 | 0.55 | 0.48 | 0.59 | 0.56 | 0.53 | 0.55 | 0.53 | 0.52 | 0.50 | 0.36 | 0.44 | 0.43 | 0.36 | 0.33 | 0.34 | 0.58 | 0.57 | 0.56 | 0.56 | 0.67 | 0.65 | 0.60 | 0.63 | 0.60 | 0.57 | 0.56 | 0.55 | 0.55 | 0.62 | 0.61 | 0.62 | 0.59 | 0.72 | 0.73 | 0.66 | 0.64 | 0.63 | 0.69 |
|
Debt Ratio
|
| 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.19 | 0.19 | 0.21 | 0.21 | 0.20 | 0.19 | 0.20 | 0.16 | 0.14 | 0.13 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.09 | 0.10 | 0.10 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 | 0.19 | 0.19 | 0.19 | 0.16 | 0.20 | 0.18 | 0.27 | 0.26 | 0.24 | 0.23 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.30 | 0.30 | 0.28 | 0.27 | 0.27 | 0.28 |
|
Equity Ratio
|
| 0.45 | 0.45 | 0.25 | 0.45 | 0.41 | 0.41 | 0.28 | 0.39 | 0.40 | 0.40 | 0.35 | 0.43 | 0.47 | 0.49 | 0.41 | 0.48 | 0.49 | 0.49 | 0.46 | 0.51 | 0.52 | 0.52 | 0.45 | 0.47 | 0.48 | 0.49 | 0.41 | 0.42 | 0.42 | 0.42 | 0.48 | 0.38 | 0.40 | 0.40 | 0.39 | 0.40 | 0.41 | 0.43 | 0.53 | 0.43 | 0.44 | 0.45 | 0.61 | 0.51 | 0.46 | 0.45 | 0.42 | 0.42 | 0.39 | 0.40 | 0.44 | 0.41 | 0.43 | 0.45 | 0.44 | 0.45 | 0.45 | 0.43 | 0.43 | 0.43 | 0.45 | 0.42 | 0.41 | 0.43 | 0.42 | 0.42 | 0.41 |
|
Times Interest Earned
|
0.29 | -5.50 | 2.12 | 4.18 | 7.51 | 8.26 | 6.68 | 7.15 | 9.74 | 11.14 | 10.75 | 11.11 | 14.95 | 15.36 | 32.60 | 25.48 | 20.46 | 27.66 | 27.85 | 24.70 | 28.44 | 31.18 | 26.41 | 20.80 | 25.96 | 13.78 | 15.81 | 11.26 | 12.40 | 12.59 | 6.76 | 15.03 | 16.19 | 16.56 | 15.60 | 12.30 | 20.81 | 20.87 | 19.86 | 19.00 | 18.86 | 20.36 | 18.40 | 39.83 | 16.50 | -4.33 | 14.20 | 19.45 | 22.39 | 8.13 | 14.06 | -3.28 | 18.00 | 13.93 | 22.08 | 26.50 | 27.40 | 27.75 | | | | | | | | | | |
|
FCF Payout Ratio
|
0.47 | | | | 0.57 | 0.03 | 0.02 | 0.02 | | 0.05 | 0.01 | 0.03 | -0.19 | 0.01 | 0.04 | 0.01 | -0.13 | | 0.17 | 0.34 | -0.36 | 0.19 | 0.38 | 0.32 | -0.27 | 0.21 | 1.71 | 0.12 | -0.40 | 0.14 | 0.25 | 0.10 | -0.42 | 0.14 | 0.33 | 0.09 | -0.29 | 0.22 | 0.28 | 0.09 | -0.45 | 0.12 | 0.14 | 0.71 | 0.24 | 3.50 | 0.09 | 0.21 | 0.27 | 0.31 | -4.10 | 0.09 | -0.97 | 0.37 | 0.31 | 0.09 | -0.22 | 1.33 | 0.72 | 0.04 | -0.08 | 0.10 | 0.09 | 0.07 | -0.65 | 0.05 | 0.14 | 0.08 |
|
Enterprise Value
|
-0.09B | -0.23B | -0.23B | -0.33B | -0.34B | -0.15B | -0.38B | -0.40B | -0.18B | -0.30B | -0.34B | -0.29B | -0.33B | -0.42B | -0.56B | -0.66B | -0.64B | -0.86B | -0.85B | -0.87B | -0.75B | -0.71B | -0.71B | -0.72B | -0.98B | -1.04B | -0.96B | -0.50B | -0.32B | -0.42B | -0.44B | -0.36B | -0.28B | -0.31B | -0.32B | -0.44B | -0.30B | -0.27B | -0.26B | -0.62B | -0.38B | -0.60B | -0.80B | -0.69B | -0.76B | -1.85B | -1.96B | -1.35B | -1.47B | -1.20B | -1.14B | -1.53B | -1.22B | -1.11B | -0.98B | -1.05B | -0.71B | -0.62B | -0.71B | -1.30B | -0.84B | -1.10B | -1.80B | -1.92B | 0.17B | 0.15B | 0.16B | -2.14B |
|
Return on Sales
|
-0.01% | -0.04% | 0.02% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.07% | 0.09% | 0.08% | 0.07% | 0.09% | 0.07% | 0.06% | 0.07% | 0.08% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.09% | 0.08% | 0.09% | 0.06% | 0.08% | 0.08% | 0.04% | 0.09% | 0.08% | 0.09% | 0.08% | -0.05% | 0.09% | 0.11% | 0.09% | 0.10% | 0.07% | 0.07% | 0.08% | 0.09% | 0.06% | -0.06% | 0.05% | 0.10% | 0.02% | 0.07% | 0.03% | -0.06% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
|
Return on Capital Employed
|
| | -0.04% | 0.01% | 0.04% | 0.09% | 0.11% | 0.12% | 0.14% | 0.16% | 0.18% | 0.19% | 0.20% | 0.17% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.14% | 0.14% | 0.14% | 0.17% | 0.17% | 0.11% | 0.10% | 0.06% | 0.07% | 0.10% | 0.09% | 0.07% | 0.06% | 0.05% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.10% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% |
|
Return on Invested Capital
|
| | -0.04% | 0.05% | 0.07% | 0.12% | 0.16% | 0.17% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.15% | 0.13% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.16% | 0.15% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.08% | 0.09% | 0.09% | 0.10% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.07% | 0.06% | 0.05% | 0.06% | 0.11% | 0.11% | 0.10% | 0.08% | 0.07% | 0.07% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.14% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% |
|
Return on Assets
|
| | -0.02% | 0.01% | 0.03% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.05% | 0.05% | 0.06% | 0.06% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.04% | 0.04% | 0.03% | 0.05% | 0.05% | 0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
|
Return on Equity
|
| | -0.05% | 0.02% | 0.07% | 0.11% | 0.15% | 0.21% | 0.23% | 0.22% | 0.23% | 0.25% | 0.25% | 0.20% | 0.17% | 0.18% | 0.18% | 0.17% | 0.19% | 0.20% | 0.19% | 0.18% | 0.18% | 0.19% | 0.21% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.16% | 0.17% | 0.20% | 0.21% | 0.12% | 0.13% | 0.14% | 0.15% | 0.21% | 0.19% | 0.18% | 0.18% | 0.15% | 0.14% | 0.10% | 0.09% | 0.10% | 0.08% | 0.13% | 0.13% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |