|
Gross Margin
|
4.10% | 3.88% | 3.67% | 3.84% | 4.15% | 3.70% | 3.94% | 3.92% | 4.46% | 3.90% | 4.05% | 4.11% | 4.48% | 4.24% | 4.48% | 4.85% | 5.26% | 4.91% | 5.15% | 6.05% | 6.05% | 5.49% | 5.57% | 5.69% | 5.75% | 5.29% | 5.63% | 5.12% | 5.51% | 5.31% | 4.96% | 4.83% | 5.43% | 4.92% | 5.12% | 5.29% | 5.69% | 4.91% | 4.73% | 4.58% | 5.01% | 4.48% | 4.50% | 4.31% | 4.81% | 4.33% | 4.39% | 4.28% | 4.61% | 3.46% | 3.73% | 3.56% | 3.75% | 3.28% | 3.22% | 3.27% | 3.58% | 3.39% | 3.19% | 3.23% | 3.53% | 3.14% | 3.64% | 3.51% | 3.87% | 3.66% | 3.62% | 3.65% |
|
EBT Margin
|
1.43% | 1.19% | 0.71% | 1.46% | 1.49% | 1.26% | 1.74% | 1.29% | 1.63% | 1.27% | 1.44% | 1.57% | 1.89% | 1.41% | 1.70% | 1.91% | 1.82% | -1.89% | 1.80% | 2.21% | 2.37% | 1.56% | 1.81% | 1.77% | 2.20% | 1.90% | 2.02% | 1.65% | 2.00% | 1.84% | 1.54% | 1.48% | 1.77% | 1.14% | 0.55% | 0.90% | 1.38% | -3.36% | 2.09% | 1.08% | 1.05% | 0.64% | -14.31% | 0.70% | 1.22% | 2.22% | -1.70% | 1.03% | 1.12% | 0.28% | 0.84% | -2.14% | -0.31% | -0.09% | 0.19% | -0.20% | 1.14% | 0.27% | -0.08% | 0.89% | 0.62% | 0.65% | 1.03% | 0.92% | 1.21% | 0.64% | 0.93% | 0.96% |
|
EBIT Margin
|
1.58% | 1.26% | 0.97% | 1.47% | 1.50% | 1.37% | 1.49% | 1.36% | 1.72% | 1.34% | 1.54% | 1.66% | 1.96% | 1.51% | 1.77% | 2.01% | 1.93% | -1.74% | 1.92% | 2.33% | 2.37% | 1.69% | 1.94% | 2.14% | 2.33% | 2.03% | 2.21% | 1.79% | 2.14% | 1.98% | 1.67% | 1.63% | 1.90% | 1.33% | 0.80% | 1.13% | 1.62% | -3.06% | 2.32% | 1.34% | 1.23% | 0.82% | -14.10% | 0.84% | 1.44% | 0.74% | -1.60% | 1.11% | 1.20% | 0.38% | 0.94% | -2.09% | -0.22% | 0.05% | 0.25% | -0.17% | 1.13% | 0.30% | -0.06% | 0.88% | 0.67% | 0.67% | 1.09% | 0.99% | 1.33% | 0.71% | 1.04% | 1.08% |
|
EBITDA Margin
|
1.58% | 1.26% | 0.97% | 1.47% | 1.50% | 1.37% | 1.49% | 1.36% | 1.72% | 1.34% | 1.54% | 1.66% | 1.96% | 1.51% | 1.77% | 2.01% | 1.93% | -1.74% | 1.92% | 2.33% | 2.37% | 1.69% | 1.94% | 2.14% | 2.33% | 2.03% | 2.21% | 1.79% | 2.14% | 1.98% | 1.67% | 1.63% | 1.90% | 1.33% | 0.80% | 1.13% | 1.62% | -3.06% | 2.32% | 1.34% | 1.23% | 0.82% | -14.10% | 0.84% | 1.44% | 0.74% | -1.60% | 1.11% | 1.20% | 0.38% | 0.94% | -2.09% | -0.22% | 0.05% | 0.25% | -0.17% | 1.13% | 0.30% | -0.06% | 0.88% | 0.67% | 0.67% | 1.09% | 0.99% | 1.33% | 0.71% | 1.04% | 1.08% |
|
Operating Margin
|
1.58% | 1.26% | 0.97% | 1.47% | 1.50% | 1.37% | 1.49% | 1.36% | 1.72% | 1.34% | 1.54% | 1.66% | 1.96% | 1.51% | 1.77% | 2.01% | 1.93% | -1.74% | 1.92% | 2.33% | 2.37% | 1.69% | 1.94% | 2.14% | 2.33% | 2.03% | 2.21% | 1.79% | 2.14% | 1.98% | 1.67% | 1.63% | 1.90% | 1.33% | 0.80% | 1.13% | 1.62% | -3.06% | 2.32% | 1.34% | 1.23% | 0.82% | -14.10% | 0.84% | 1.44% | 0.74% | -1.60% | 1.11% | 1.20% | 0.38% | 0.94% | -2.09% | -0.22% | 0.05% | 0.25% | -0.17% | 1.13% | 0.30% | -0.06% | 0.88% | 0.67% | 0.67% | 1.09% | 0.99% | 1.33% | 0.71% | 1.04% | 1.08% |
|
Net Margin
|
0.41% | 0.29% | 0.10% | 0.02% | -0.01% | 0.12% | 0.00% | 0.00% | -0.02% | -0.01% | | -0.01% | 0.00% | | 0.00% | | 0.00% | | 0.00% | 0.01% | | | | | | 0.01% | -0.08% | -0.05% | -0.06% | -0.05% | -0.06% | -0.05% | -0.06% | -0.06% | 0.31% | 2.94% | 0.76% | -3.30% | 1.69% | 0.74% | 0.83% | 0.52% | -13.19% | 0.84% | 1.54% | 3.07% | -0.66% | 1.51% | 0.30% | 0.26% | 0.62% | 0.11% | -3.10% | 0.28% | 0.20% | -0.15% | 0.73% | 0.01% | -0.02% | 0.64% | 0.48% | 0.39% | 0.80% | 0.73% | 0.93% | 0.40% | 0.71% | 0.72% |
|
FCF Margin
|
5.29% | 1.50% | 1.49% | 1.93% | 3.36% | 0.84% | 0.64% | 0.32% | 3.28% | 0.04% | 1.71% | -0.63% | 3.11% | -0.78% | 2.09% | -0.66% | 3.86% | 0.82% | 3.77% | -0.12% | 3.60% | 2.64% | 0.10% | 3.55% | 2.37% | 2.57% | -0.48% | 4.36% | 2.64% | 1.47% | 0.01% | 1.33% | -0.87% | 1.91% | 3.41% | 0.51% | 2.01% | 1.18% | 0.87% | 0.83% | 3.99% | 0.99% | -1.94% | 1.56% | 4.05% | 0.28% | 0.49% | 2.70% | 0.45% | 1.27% | -1.62% | 2.47% | -1.12% | 6.12% | -0.09% | 0.99% | 2.48% | 1.21% | 0.80% | 1.85% | -0.25% | 3.16% | -3.32% | -0.90% | 5.08% | 2.15% | 1.35% | 0.85% |
|
Inventory Average
|
| | 6.85B | 7.41B | 7.59B | 6.79B | 6.72B | 7.70B | 8.02B | 7.53B | 7.42B | 8.19B | 8.55B | 8.04B | 7.98B | 8.28B | 8.39B | 8.35B | 7.82B | 7.88B | 8.25B | 8.15B | 8.17B | 8.74B | 9.29B | 9.19B | 9.48B | 10.38B | 10.96B | 10.76B | 10.77B | 11.42B | 11.78B | 11.47B | 11.71B | 12.10B | 12.02B | 12.13B | 12.39B | 12.76B | 12.83B | 12.72B | 12.64B | 13.13B | 13.30B | 13.00B | 13.32B | 13.94B | 14.39B | 14.46B | 14.66B | 14.83B | 15.22B | 15.56B | 15.76B | 16.58B | 16.94B | 16.37B | 16.55B | 17.72B | 17.86B | 16.12B | 15.29B | 16.26B | 16.53B | 16.49B | 17.20B | 18.84B |
|
Assets Average
|
| | 22.78B | 20.63B | 21.05B | 20.63B | 20.48B | 21.91B | 23.02B | 23.02B | 23.01B | 23.72B | 24.45B | 24.45B | 24.54B | 24.73B | 25.68B | 26.27B | 24.82B | 24.41B | 24.86B | 25.37B | 25.87B | 26.48B | 27.57B | 29.02B | 30.68B | 32.36B | 33.78B | 34.09B | 34.26B | 34.71B | 34.60B | 37.14B | 41.03B | 42.42B | 41.97B | 40.49B | 39.98B | 40.24B | 40.64B | 40.89B | 40.07B | 40.11B | 41.09B | 40.96B | 41.25B | 43.22B | 44.30B | 44.16B | 43.72B | 43.34B | 42.90B | 42.99B | 43.63B | 43.93B | 43.93B | 43.36B | 43.53B | 45.14B | 46.23B | 45.50B | 44.09B | 45.03B | 48.44B | 51.50B | 54.17B | 56.66B |
|
Equity Average
|
| | 6.83B | 5.08B | 5.29B | 5.32B | 5.26B | 5.33B | 5.54B | 5.75B | 5.78B | 5.82B | 6.08B | 6.24B | 6.26B | 6.41B | 6.69B | 6.40B | 6.14B | 6.44B | 6.56B | 6.47B | 6.33B | 6.18B | 6.23B | 6.31B | 6.39B | 6.63B | 6.73B | 6.65B | 6.55B | 6.44B | 6.50B | 6.75B | 6.76B | 7.16B | 7.58B | 6.80B | 5.99B | 5.98B | 6.14B | 6.28B | 3.62B | 0.95B | 1.10B | 1.50B | 1.61B | 1.70B | 1.88B | 1.79B | 1.59B | 1.20B | 0.15B | -0.79B | -1.33B | -2.00B | -2.22B | -2.59B | -3.22B | -3.47B | -3.36B | -3.24B | -3.25B | -3.13B | -2.97B | -2.86B | -2.83B | -2.88B |
|
Invested Capital
|
| 12.36B | 5.30B | 5.24B | 5.59B | 7.41B | 5.47B | 5.71B | 5.77B | 8.35B | 6.05B | 6.27B | 6.59B | 9.14B | 6.75B | 9.44B | 10.99B | 9.83B | 10.18B | 10.52B | 10.45B | 10.37B | 10.26B | 10.08B | 10.37B | 11.75B | 12.08B | 12.25B | 12.28B | 12.11B | 12.06B | 11.80B | 12.13B | 17.22B | 16.70B | 17.38B | 17.12B | 15.07B | 14.91B | 15.09B | 15.31B | 14.36B | 8.90B | 2.19B | 1.71B | 8.57B | 1.44B | 1.99B | 1.81B | 8.03B | 1.70B | 1.30B | 0.16B | 4.43B | -1.20B | -1.64B | -2.19B | 1.74B | -2.70B | -2.26B | 2.59B | 1.88B | -2.34B | 4.62B | 4.73B | 5.75B | -2.83B | 6.14B |
|
Asset Utilization Ratio
|
| | 4.27 | 4.76 | 4.68 | 4.77 | 4.79 | 4.50 | 4.36 | 4.46 | 4.56 | 4.50 | 4.40 | 4.40 | 4.35 | 4.24 | 3.99 | 3.85 | 4.02 | 3.96 | 3.77 | 3.59 | 3.50 | 3.55 | 3.55 | 3.53 | 3.47 | 3.47 | 3.48 | 3.57 | 3.66 | 3.67 | 3.71 | 3.50 | 3.18 | 3.13 | 3.20 | 3.38 | 3.49 | 3.53 | 3.53 | 3.56 | 3.69 | 3.73 | 3.74 | 3.73 | 3.75 | 3.62 | 3.53 | 3.68 | 3.83 | 3.95 | 4.12 | 4.22 | 4.28 | 4.39 | 4.52 | 4.73 | 4.83 | 4.79 | 4.77 | 4.99 | 5.09 | 4.94 | 4.59 | 4.32 | 4.33 | 4.32 |
|
Interest Coverage Ratio
|
12.57 | 9.44 | 7.08 | 13.39 | 13.22 | 13.86 | 16.54 | 15.70 | 17.82 | 14.95 | 17.91 | 19.52 | 21.96 | 16.16 | 17.58 | 18.74 | 13.97 | -12.31 | 14.27 | 15.73 | 14.94 | 11.73 | 13.71 | 15.17 | 16.89 | 15.50 | 14.09 | 12.51 | 14.91 | 14.09 | 12.16 | 12.32 | 13.15 | 6.55 | 3.23 | 4.59 | 6.50 | -13.85 | 10.60 | 6.63 | 5.76 | 4.60 | -79.76 | 5.30 | 9.37 | 5.51 | -13.87 | 10.02 | 10.51 | 3.68 | 10.38 | -25.68 | -2.55 | 0.78 | 5.13 | -3.58 | 22.00 | 27.00 | -2.91 | 168.33 | 13.18 | 44.56 | 17.75 | 15.69 | 9.86 | 5.78 | 8.35 | 8.03 |
|
Debt to Equity
|
| 0.42 | 0.50 | 0.40 | 0.39 | 0.40 | 0.41 | 0.49 | 0.44 | 0.43 | 0.44 | 0.43 | 0.41 | 0.46 | 0.46 | 0.44 | 0.61 | 0.65 | 0.62 | 0.60 | 0.60 | 0.62 | 0.64 | 0.65 | 0.63 | 0.88 | 0.85 | 0.82 | 0.82 | 0.84 | 0.85 | 0.86 | 0.82 | 1.52 | 1.49 | 1.28 | 1.27 | 1.49 | 1.52 | 1.50 | 1.46 | 1.27 | 8.85 | 7.92 | 6.02 | 3.78 | 4.73 | 3.41 | 3.75 | 3.48 | 4.05 | 5.63 | -8.05 | -6.03 | -2.96 | -2.38 | -2.13 | -1.59 | -1.34 | -1.37 | -1.79 | -1.58 | -1.58 | -2.54 | -2.60 | -3.07 | -3.14 | -3.13 |
|
Debt Ratio
|
| 0.14 | 0.12 | 0.10 | 0.10 | 0.11 | 0.10 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.12 | 0.12 | 0.12 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.14 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.26 | 0.24 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.13 | 0.11 | 0.12 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 |
|
Equity Ratio
|
| 0.35 | 0.24 | 0.25 | 0.25 | 0.26 | 0.25 | 0.24 | 0.24 | 0.26 | 0.25 | 0.24 | 0.25 | 0.26 | 0.25 | 0.27 | 0.26 | 0.23 | 0.26 | 0.26 | 0.26 | 0.25 | 0.24 | 0.22 | 0.23 | 0.21 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | 0.20 | 0.17 | 0.16 | 0.18 | 0.18 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.02 | 0.02 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | -0.02 | -0.02 | -0.04 | -0.05 | -0.05 | -0.07 | -0.08 | -0.07 | -0.07 | -0.07 | -0.08 | -0.06 | -0.06 | -0.05 | -0.05 | -0.05 |
|
Times Interest Earned
|
12.57 | 9.44 | 7.08 | 13.39 | 13.22 | 13.86 | 16.54 | 15.70 | 17.82 | 14.95 | 17.91 | 19.52 | 21.96 | 16.16 | 17.58 | 18.74 | 13.97 | -12.31 | 14.27 | 15.73 | 14.94 | 11.73 | 13.71 | 15.17 | 16.89 | 15.50 | 14.09 | 12.51 | 14.91 | 14.09 | 12.16 | 12.32 | 13.15 | 6.55 | 3.23 | 4.59 | 6.50 | -13.85 | 10.60 | 6.63 | 5.76 | 4.60 | -79.76 | 5.30 | 9.37 | 5.51 | -13.87 | 10.02 | 10.51 | 3.68 | 10.38 | -25.68 | -2.55 | 0.78 | 5.13 | -3.58 | 22.00 | 27.00 | -2.91 | 168.33 | 13.18 | 44.56 | 17.75 | 15.69 | 9.86 | 5.78 | 8.35 | 8.03 |
|
FCF Payout Ratio
|
0.04 | 0.14 | 0.17 | 0.13 | 0.08 | 0.31 | 0.45 | 0.83 | 0.08 | 5.77 | 0.17 | -0.44 | 0.09 | -0.35 | 0.15 | -0.49 | 0.10 | 0.46 | 0.11 | -3.81 | 0.13 | 0.17 | 4.76 | 0.13 | 0.19 | 0.16 | -0.97 | 0.09 | 0.16 | 0.27 | 37.25 | 0.33 | -0.51 | 0.23 | 0.13 | 0.82 | 0.21 | 0.36 | 0.49 | 0.46 | 0.10 | 0.38 | -0.20 | 0.23 | 0.09 | 1.37 | 0.76 | 0.13 | 0.81 | 0.27 | -0.21 | 0.12 | -0.27 | 0.05 | -3.02 | 0.25 | 0.10 | 0.20 | 0.30 | 0.12 | -0.88 | 0.06 | -0.07 | -0.26 | 0.04 | 0.09 | 0.15 | 0.23 |
|
Enterprise Value
|
-0.97B | -1.22B | -1.58B | -1.75B | -2.64B | -2.75B | -2.71B | -1.35B | -1.96B | -1.93B | -2.01B | -1.80B | -2.41B | -2.27B | -2.44B | -2.31B | -2.31B | -1.90B | -2.75B | -2.74B | -3.04B | -2.87B | -2.47B | -2.88B | -3.18B | -4.62B | -2.85B | -2.20B | -2.48B | -2.24B | -1.89B | -1.77B | -1.25B | -6.76B | -1.16B | -1.23B | -2.16B | -1.75B | -2.04B | -2.18B | -3.44B | -2.53B | -1.21B | -1.66B | -2.33B | -2.77B | -2.74B | -3.73B | -3.50B | -3.40B | -2.46B | -3.16B | -2.35B | -4.71B | -3.49B | -3.65B | -3.99B | -4.08B | -3.85B | -4.59B | -3.71B | -5.13B | -2.87B | -3.74B | -2.28B | -3.73B | -4.45B | -2.59B |
|
Return on Sales
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.00% | 0.03% | 0.01% | -0.03% | 0.02% | 0.01% | 0.01% | 0.01% | -0.13% | 0.01% | 0.02% | 0.03% | -0.01% | 0.02% | 0.00% | 0.00% | 0.01% | 0.00% | -0.03% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% |
|
Return on Capital Employed
|
| | 0.12% | 0.15% | 0.15% | 0.14% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.17% | 0.19% | 0.18% | 0.16% | 0.09% | 0.08% | 0.09% | 0.09% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.13% | 0.10% | 0.09% | 0.08% | 0.01% | 0.04% | 0.05% | 0.04% | 0.12% | -0.23% | -0.28% | -0.25% | -0.24% | 0.03% | 0.04% | 0.03% | 0.03% | 0.09% | 0.01% | -0.03% | -0.05% | -0.07% | 0.00% | 0.06% | 0.08% | 0.07% | 0.18% | 0.10% | 0.13% | 0.20% | 0.19% | 0.19% | 0.18% | 0.17% | 0.19% |
|
Return on Invested Capital
|
| | 0.07% | 0.12% | 0.12% | 0.10% | 0.14% | 0.16% | 0.17% | 0.14% | 0.13% | 0.16% | 0.17% | 0.14% | 0.15% | 0.15% | 0.12% | 0.04% | 0.05% | 0.04% | 0.04% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.10% | 0.07% | 0.13% | 0.12% | -0.01% | 0.10% | 0.00% | 0.00% | 0.11% | -0.33% | -0.69% | -1.81% | -0.60% | 0.22% | 0.78% | 0.49% | 0.18% | 0.26% | -0.82% | -0.98% | -0.32% | -0.58% | 0.16% | -0.33% | -1.88% | -0.63% | -0.30% | 3.99% | 0.40% | -5.77% | 1.22% | 0.36% | 0.32% | 1.21% | 1.12% |
|
Return on Assets
|
| | 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% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.00% | 0.03% | 0.03% | 0.01% | 0.02% | 0.00% | 0.00% | 0.03% | -0.10% | -0.10% | -0.09% | -0.07% | 0.04% | 0.05% | 0.04% | 0.01% | 0.03% | 0.01% | -0.02% | -0.02% | -0.03% | -0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | 0.05% | 0.04% | 0.02% | 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% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.02% | 0.16% | 0.19% | 0.04% | 0.12% | -0.01% | 0.00% | 0.22% | -1.15% | -4.30% | -3.43% | -1.90% | 1.13% | 1.24% | 0.86% | 0.34% | 0.71% | 0.46% | -6.26% | 1.19% | 0.83% | 0.62% | -0.24% | -0.15% | -0.09% | -0.21% | -0.19% | -0.26% | -0.39% | -0.42% | -0.53% | -0.55% | -0.57% | -0.58% |