|
Gross Margin
|
3.19% | 2.82% | 2.88% | 2.91% | 3.17% | 3.00% | 3.01% | 2.89% | 3.44% | 3.20% | 2.98% | 2.87% | 3.45% | 3.46% | 3.74% | 3.14% | 3.49% | 2.57% | 2.32% | 2.36% | 2.56% | 2.28% | 2.76% | 2.24% | 2.79% | 2.60% | 2.74% | 2.63% | 3.01% | 3.00% | 2.99% | 2.72% | 3.38% | 2.79% | 3.00% | 2.75% | 3.06% | 2.81% | 2.39% | 2.86% | 3.29% | 2.72% | 2.60% | 2.57% | 2.93% | 2.70% | 2.74% | 2.77% | 3.12% | 3.54% | 3.51% | 3.46% | 3.87% | 3.36% | 3.25% | 3.41% | 3.62% | 3.38% | 3.27% | 3.42% | 3.71% | 3.25% | 3.15% | 3.14% | 4.06% | 3.60% | 3.53% | 3.58% |
|
EBT Margin
|
1.35% | 1.08% | 1.12% | 1.27% | 1.51% | 1.34% | 1.16% | 1.30% | 1.74% | 1.46% | 1.08% | 1.31% | 1.80% | 1.58% | 1.56% | 1.33% | 1.61% | 0.53% | 0.40% | 0.48% | 1.00% | 0.19% | 0.60% | -0.32% | -1.22% | 0.89% | 1.33% | -0.58% | 2.56% | 1.34% | 0.51% | 0.95% | 1.60% | 0.34% | -0.44% | 0.89% | 0.88% | 0.80% | 0.26% | 0.95% | 0.04% | 0.82% | 0.32% | 0.48% | 0.58% | 0.76% | -12.48% | 1.01% | 1.15% | 1.07% | 0.94% | 1.00% | 1.26% | 0.79% | 0.63% | 0.94% | 0.81% | 0.91% | 0.65% | 1.08% | 0.68% | 0.85% | 0.16% | 0.76% | 1.23% | 1.11% | -0.22% | 0.82% |
|
EBIT Margin
|
1.43% | 1.16% | 1.20% | 1.36% | 1.61% | 1.44% | 1.26% | 1.39% | 1.83% | 1.55% | 1.17% | 1.42% | 1.91% | 1.68% | 1.67% | 1.42% | 1.71% | 0.61% | 0.47% | 0.55% | 1.06% | 0.37% | 0.66% | -0.26% | -1.11% | 0.98% | 1.52% | -0.49% | 2.66% | 1.43% | 0.60% | 1.05% | 1.68% | 0.44% | -0.35% | 1.04% | 1.17% | 0.90% | 0.36% | 1.05% | 0.11% | 0.90% | 0.39% | 0.55% | 0.65% | 0.89% | -12.41% | 1.04% | 1.27% | 1.16% | 0.95% | 1.08% | 1.35% | 0.81% | 0.74% | 1.01% | 0.88% | 1.00% | 0.69% | 1.14% | 0.81% | 0.91% | 0.16% | 0.87% | 1.37% | 1.08% | 0.02% | 0.88% |
|
EBITDA Margin
|
1.52% | 1.24% | 1.25% | 1.44% | 1.70% | 1.53% | 1.36% | 1.49% | 1.94% | 1.67% | 1.29% | 1.54% | 2.05% | 1.83% | 1.84% | 1.57% | 1.87% | 0.77% | 0.61% | 0.67% | 1.19% | 0.50% | 0.79% | -0.13% | -0.97% | 1.12% | 1.67% | -0.33% | 2.81% | 1.58% | 0.76% | 1.21% | 1.84% | 0.59% | -0.17% | 1.21% | 1.35% | 1.07% | 0.55% | 1.24% | 0.28% | 1.06% | 0.56% | 0.70% | 0.80% | 1.05% | -12.26% | 1.19% | 1.42% | 1.32% | 1.10% | 1.24% | 1.52% | 0.97% | 0.90% | 1.17% | 1.04% | 1.16% | 0.85% | 1.29% | 0.96% | 1.05% | 0.30% | 1.01% | 1.53% | 1.23% | 0.18% | 1.04% |
|
Operating Margin
|
1.43% | 1.16% | 1.20% | 1.36% | 1.61% | 1.44% | 1.26% | 1.39% | 1.83% | 1.55% | 1.17% | 1.42% | 1.91% | 1.68% | 1.67% | 1.42% | 1.71% | 0.61% | 0.47% | 0.55% | 1.06% | 0.37% | 0.66% | -0.26% | -1.11% | 0.98% | 1.52% | -0.49% | 2.66% | 1.43% | 0.60% | 1.05% | 1.68% | 0.44% | -0.35% | 1.04% | 1.17% | 0.90% | 0.36% | 1.05% | 0.11% | 0.90% | 0.39% | 0.55% | 0.65% | 0.89% | -12.41% | 1.04% | 1.27% | 1.16% | 0.95% | 1.08% | 1.35% | 0.81% | 0.74% | 1.01% | 0.88% | 1.00% | 0.69% | 1.14% | 0.81% | 0.91% | 0.16% | 0.87% | 1.37% | 1.08% | 0.02% | 0.88% |
|
Net Margin
|
0.00% | -0.03% | | | 0.94% | 0.83% | 0.72% | 0.00% | 0.01% | 0.02% | 0.02% | 0.00% | -0.04% | -0.05% | -0.14% | -0.03% | -0.77% | 0.48% | 0.00% | -0.03% | | | | | -1.57% | 0.63% | 1.02% | 0.90% | 1.69% | 0.95% | 0.39% | 0.65% | 1.11% | 0.13% | -0.88% | 2.13% | 0.26% | 0.23% | 0.18% | 0.78% | -0.21% | 0.41% | 0.04% | 0.15% | 1.81% | 0.39% | -10.20% | 0.37% | 0.52% | -0.14% | 0.74% | 0.75% | 0.96% | 0.60% | 0.49% | 0.76% | 0.67% | 0.72% | 0.51% | 0.83% | 0.62% | 0.66% | 0.01% | 0.61% | 0.95% | 0.86% | -0.40% | 0.66% |
|
FCF Margin
|
1.80% | 2.02% | 1.65% | -0.44% | 1.78% | 0.86% | 2.56% | -0.75% | 3.21% | 0.98% | 1.68% | 1.93% | 1.49% | 0.62% | 2.55% | -1.49% | 4.72% | 0.12% | -0.39% | -3.64% | 3.72% | 1.47% | 2.43% | 2.51% | 2.11% | 3.12% | 3.07% | 1.80% | 2.21% | 0.17% | 3.20% | -1.49% | 1.81% | -0.91% | 3.29% | -0.16% | -0.45% | 1.72% | 1.33% | 0.88% | 1.25% | 1.10% | 1.30% | 0.16% | 1.64% | -0.43% | 2.40% | 1.60% | -1.10% | 2.03% | 1.43% | 1.31% | 0.24% | 0.49% | 1.62% | 1.01% | 0.83% | 0.96% | 2.40% | 1.12% | -1.45% | 3.18% | 1.03% | -3.47% | 4.27% | -0.09% | 3.44% | -2.82% |
|
Inventory Average
|
-0.58B | 2.02B | 4.70B | 5.17B | 5.17B | | | 5.33B | 5.32B | 5.18B | 5.30B | 5.63B | 5.59B | 5.40B | 5.46B | 5.72B | 5.81B | 5.78B | 6.44B | 7.79B | 8.55B | 8.46B | 8.51B | 9.61B | 10.07B | 9.58B | 9.70B | 10.31B | 10.75B | 10.57B | 10.61B | 11.07B | 11.38B | 11.50B | 11.57B | 11.74B | 12.44B | 12.47B | 12.00B | 11.86B | 11.59B | 11.31B | 11.15B | 11.37B | 11.39B | 11.48B | 12.22B | 12.88B | 13.07B | 13.98B | 15.18B | 15.83B | 15.90B | 15.67B | 15.69B | 16.17B | 16.87B | 16.90B | 17.15B | 18.05B | 18.14B | 17.97B | 18.65B | 19.75B | 19.74B | 19.55B | 20.32B | 22.29B |
|
Assets Average
|
12.56B | 12.64B | 13.15B | 13.56B | 13.69B | | | 14.28B | 14.41B | 14.77B | 14.92B | 15.48B | 15.81B | 15.70B | 15.59B | 15.47B | 15.80B | 16.35B | 8.34B | 9.95B | 20.08B | 20.50B | 21.08B | 23.22B | 25.96B | 27.17B | 27.65B | 29.36B | 31.63B | 32.20B | 32.78B | 33.78B | 34.16B | 34.53B | 34.99B | 35.84B | 37.38B | 38.35B | 37.99B | 38.47B | 39.04B | 38.64B | 38.83B | 39.59B | 41.03B | 41.42B | 42.53B | 45.06B | 46.43B | 51.47B | 56.63B | 57.46B | 57.44B | 57.24B | 56.87B | 57.23B | 58.34B | 59.97B | 61.87B | 63.62B | 64.28B | 65.32B | 66.94B | 68.08B | 70.12B | 72.58B | 75.27B | 77.48B |
|
Equity Average
|
| | -0.56B | -0.58B | 2.79B | | | -0.71B | 3.05B | 3.17B | -1.01B | -1.16B | 2.93B | 2.94B | 2.69B | 2.40B | 2.34B | 2.38B | 2.36B | 2.28B | 2.20B | 2.07B | 1.96B | 1.86B | 1.84B | 1.75B | 1.10B | 0.96B | 1.75B | 2.04B | 2.00B | 2.12B | 2.32B | 2.54B | 2.31B | 2.47B | 3.12B | 3.32B | 3.16B | 3.11B | 3.10B | 3.07B | 3.05B | 3.03B | 3.39B | 3.84B | 1.56B | -0.77B | -0.49B | 0.06B | 0.50B | 0.59B | 0.75B | 0.71B | 0.29B | 0.07B | 0.29B | 0.72B | 0.79B | 0.86B | 1.14B | 1.14B | 0.92B | 0.57B | 0.77B | 1.69B | 1.98B | 1.92B |
|
Invested Capital
|
0.00B | 2.79B | -2.72B | 2.74B | 2.83B | | -3.03B | 4.36B | 4.48B | 4.57B | -3.86B | 4.83B | 4.83B | 4.81B | 3.85B | 3.73B | 3.74B | 3.81B | 3.70B | 3.64B | 3.54B | 3.98B | 3.94B | 3.76B | 5.86B | 5.32B | 4.11B | 5.69B | 2.31B | 2.78B | 6.32B | 6.25B | 6.62B | 5.99B | 2.61B | 7.16B | 4.11B | 4.02B | 3.79B | 3.34B | 3.19B | 3.11B | 3.74B | 7.24B | 7.85B | 8.11B | 3.28B | 3.00B | 5.91B | 7.51B | 7.27B | 7.28B | 7.36B | 6.58B | 5.77B | 1.06B | 1.50B | 1.91B | 5.45B | 5.84B | 6.48B | 5.79B | 5.17B | 8.51B | 9.04B | 10.45B | 9.41B | 10.02B |
|
Asset Utilization Ratio
|
5.56 | 5.55 | 5.46 | 5.44 | 5.53 | | | 5.49 | 5.47 | 5.37 | 5.36 | 5.18 | 5.07 | 5.06 | 5.01 | 5.12 | 5.06 | 5.05 | 10.54 | 9.66 | 5.18 | 5.49 | 5.67 | 5.34 | 4.94 | 4.86 | 4.92 | 4.74 | 4.49 | 4.49 | 4.48 | 4.39 | 4.38 | 4.39 | 4.38 | 4.34 | 4.26 | 4.27 | 4.42 | 4.49 | 4.49 | 4.59 | 4.63 | 4.60 | 4.54 | 4.50 | 4.46 | 4.32 | 4.23 | 3.97 | 3.78 | 3.85 | 4.00 | 4.13 | 4.20 | 4.22 | 4.24 | 4.24 | 4.24 | 4.27 | 4.30 | 4.35 | 4.39 | 4.45 | 4.42 | 4.36 | 4.27 | 4.20 |
|
Interest Coverage Ratio
|
17.10 | 14.54 | 15.02 | 15.20 | 16.14 | 15.75 | | 14.39 | 18.98 | 16.78 | | 12.54 | 15.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.43 | -0.30 | 0.50 | 0.48 | | -0.31 | 0.47 | 0.43 | 0.43 | -0.26 | 0.66 | 0.64 | 0.64 | 0.57 | 0.60 | 0.60 | 0.58 | 0.61 | 0.19 | | | 1.03 | | 0.03 | 0.00 | 5.67 | 3.46 | 2.05 | 2.35 | 1.97 | 1.95 | 1.62 | 1.34 | 1.67 | 1.49 | 1.35 | 1.34 | 1.41 | 1.37 | 1.41 | 1.35 | 1.39 | 1.36 | 1.12 | 1.04 | -4.91 | -5.31 | -21.97 | 17.39 | 11.44 | 11.11 | 7.13 | 11.71 | 80.01 | 76.73 | 9.65 | 5.45 | 7.19 | 4.50 | 4.28 | 4.46 | 5.58 | 22.52 | 6.66 | 3.73 | 4.38 | 3.78 |
|
Debt Ratio
|
0.09 | 0.09 | 0.09 | 0.10 | 0.10 | | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.08 | 13.43 | 0.02 | | | 0.09 | | 0.00 | 0.00 | 0.12 | 0.15 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 |
|
Equity Ratio
|
| 0.22 | -0.29 | 0.20 | 0.20 | | -0.30 | 0.21 | 0.21 | 0.22 | -0.35 | 0.18 | 0.19 | 0.19 | 0.16 | 0.15 | 0.15 | 0.15 | 22.19 | 0.11 | 0.11 | 0.10 | 0.09 | 0.07 | 0.07 | 0.06 | 0.02 | 0.04 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | -0.02 | -0.02 | -0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 |
|
Times Interest Earned
|
17.10 | 14.54 | 15.02 | 15.20 | 16.14 | 15.75 | | 14.39 | 18.98 | 16.78 | | 12.54 | 15.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.05 | 0.04 | 0.05 | -0.27 | 0.07 | 0.13 | 0.04 | -0.19 | 0.04 | 0.16 | 0.09 | 0.09 | 0.12 | 0.27 | 0.07 | -0.16 | 0.05 | 1.89 | -0.51 | -0.05 | 0.05 | 0.12 | 0.07 | 0.08 | 0.09 | 0.06 | 0.06 | 0.11 | 0.09 | 1.19 | 0.06 | -0.14 | 0.12 | -0.23 | 0.06 | -1.32 | -0.46 | 0.11 | 0.14 | 0.21 | 0.16 | 0.17 | 0.14 | 1.10 | 0.11 | -0.44 | 0.07 | 0.11 | -0.17 | 0.08 | 0.11 | 0.13 | 0.71 | 0.33 | 0.10 | 0.16 | 0.19 | 0.15 | 0.06 | 0.13 | -0.11 | 0.04 | 0.12 | -0.04 | 0.03 | -1.45 | 0.04 | -0.05 |
|
Enterprise Value
|
-0.66B | -0.91B | -1.01B | -0.98B | -1.20B | -1.31B | -1.66B | -1.40B | -1.91B | -2.00B | -1.83B | -2.37B | -2.33B | -1.66B | -1.07B | -0.42B | -1.35B | -1.57B | -1.23B | -0.35B | -0.70B | -1.26B | -1.81B | -2.30B | -2.34B | -2.56B | -2.17B | -0.98B | -2.53B | -1.87B | -2.74B | -1.79B | -2.40B | -1.31B | -2.44B | -3.04B | -1.92B | -2.21B | -2.38B | -2.42B | -0.10B | -2.88B | -3.26B | -3.12B | -3.58B | -3.31B | -4.42B | -4.71B | -6.46B | -2.18B | -2.19B | -2.81B | -2.61B | -2.74B | -3.11B | -1.44B | -1.31B | -1.15B | -2.45B | -2.72B | -1.92B | -3.17B | -2.99B | -3.09B | -1.81B | -2.00B | -4.12B | -1.57B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | -0.01% | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.01% | -0.10% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% |
|
Return on Capital Employed
|
0.21% | 0.21% | 0.24% | 0.22% | 0.24% | | | 0.24% | 0.26% | 0.25% | 0.29% | 0.29% | 0.25% | 0.26% | 0.30% | 0.33% | 0.34% | 0.28% | -0.14% | -0.13% | 0.20% | 0.16% | 0.20% | 0.22% | -0.02% | 0.02% | 0.07% | 0.06% | 0.21% | 0.22% | 0.20% | 0.26% | 0.21% | 0.16% | 0.13% | 0.12% | 0.10% | 0.11% | 0.14% | 0.16% | 0.11% | 0.11% | 0.12% | 0.10% | 0.13% | 0.11% | -0.59% | -0.48% | -0.34% | -0.36% | 0.15% | 0.15% | 0.18% | 0.18% | 0.18% | 0.19% | 0.16% | 0.18% | 0.18% | 0.20% | 0.17% | 0.20% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% |
|
Return on Invested Capital
|
217.50% | 0.38% | 17.38% | 60.17% | 0.23% | 0.47% | -0.45% | 1.04% | 0.16% | 0.16% | 2.10% | 1.53% | 0.16% | 0.16% | 0.19% | 0.22% | 0.22% | 0.18% | 0.14% | 0.11% | 0.11% | 0.08% | 0.08% | 0.01% | -0.07% | 0.54% | -0.05% | 0.16% | 0.42% | 0.71% | 0.34% | 0.23% | 0.19% | 0.15% | 0.10% | 0.24% | 0.21% | 0.34% | 0.51% | 0.41% | 0.35% | 0.37% | 0.31% | 0.14% | 0.24% | 0.23% | -0.58% | -0.99% | -0.81% | -0.54% | 0.22% | 0.24% | 0.25% | 0.27% | 0.29% | 0.53% | 1.33% | 1.09% | 0.51% | 0.35% | 0.33% | 0.33% | 0.30% | 0.23% | 0.21% | 0.21% | 0.18% | 0.19% |
|
Return on Assets
|
-0.02% | 0.00% | 0.00% | 0.00% | 0.01% | | | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | | -0.02% | -0.01% | 0.00% | 0.01% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.04% | 0.04% | -0.08% | -0.07% | -0.08% | -0.07% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% |
|
Return on Equity
|
| | 0.01% | 0.01% | 0.06% | | | -0.69% | 0.10% | 0.05% | -0.01% | -0.01% | 0.00% | 0.00% | -0.02% | -0.02% | -0.09% | -0.04% | -0.03% | -0.03% | 0.04% | 0.00% | 0.00% | | -0.28% | -0.17% | 0.06% | 0.41% | 0.86% | 0.81% | 0.71% | 0.63% | 0.50% | 0.34% | 0.16% | 0.40% | 0.27% | 0.32% | 0.51% | 0.39% | 0.31% | 0.32% | 0.31% | 0.21% | 0.47% | 0.41% | -2.17% | 4.17% | 7.65% | -58.99% | 3.11% | 2.73% | 2.30% | 2.53% | 5.66% | 23.38% | 5.36% | 2.35% | 2.18% | 2.15% | 1.62% | 1.63% | 1.64% | 2.46% | 2.21% | 1.13% | 0.79% | 0.85% |