|
Gross Margin
|
30.52% | 30.75% | 30.37% | 30.59% | 30.45% | 29.93% | 30.62% | 33.59% | 28.05% | 29.36% | 31.73% | 34.97% | 32.45% | 32.08% | 31.79% | 31.09% | 30.70% | 29.86% | 30.15% | 30.54% | 28.36% | 29.19% | 28.45% | 28.89% | 28.14% | 28.78% | 29.06% | 112.84% | 0.95% | 0.17% | 1.02% | 119.24% | 29.61% | 29.81% | 29.42% | 30.18% | 28.56% | 28.33% | 27.52% | 28.15% | 28.37% | 31.13% | 31.44% | 30.98% | 30.47% | 31.09% | 32.57% | 29.20% | 31.26% | 32.62% | 31.64% | 30.02% | 28.36% | 31.09% | 29.27% | 28.39% | 28.35% | 31.48% | 33.77% | 32.02% | 32.29% | 32.77% | 34.06% | 32.46% | 30.52% | 33.08% | 31.80% | 33.43% |
|
EBT Margin
|
11.95% | 12.52% | 12.74% | 12.41% | 12.74% | 12.33% | 13.22% | 8.03% | 11.53% | 12.81% | 14.83% | 14.98% | 14.09% | 9.80% | 13.94% | 11.39% | 2.18% | 14.37% | 9.03% | 12.41% | 11.06% | 8.90% | 10.35% | 10.65% | -4.93% | 9.62% | 11.58% | 4.14% | 12.35% | 12.38% | 26.06% | 9.62% | 29.47% | 10.67% | 10.47% | 1.68% | 10.59% | 11.10% | 5.87% | 9.18% | 7.87% | 11.39% | 9.43% | 13.18% | 13.00% | 11.74% | 9.69% | 11.27% | 13.36% | 14.82% | 13.42% | 10.70% | 9.32% | 11.92% | 7.03% | 5.06% | 7.47% | 9.84% | 12.12% | 9.19% | 12.11% | 11.66% | 11.44% | 12.56% | 8.88% | 10.92% | 9.03% | 10.57% |
|
EBIT Margin
|
15.24% | 15.53% | 15.57% | 15.22% | 15.55% | 15.30% | 15.56% | 15.50% | 15.26% | 16.42% | 18.27% | 18.38% | 17.35% | 12.93% | 17.52% | 15.66% | 5.90% | 18.18% | 12.57% | 15.81% | 14.50% | 15.27% | 13.46% | 13.58% | -1.95% | 13.99% | 14.45% | 6.93% | 16.19% | 16.11% | 29.83% | 13.46% | 33.29% | 14.49% | 14.30% | 5.41% | 14.41% | 15.18% | 10.15% | 13.75% | 12.41% | 16.25% | 13.03% | 15.96% | 16.38% | 14.23% | 14.97% | 13.14% | 15.70% | 16.82% | 16.16% | 13.23% | 12.01% | 14.78% | 10.57% | 8.79% | 10.85% | 13.51% | 15.89% | 12.39% | 15.76% | 15.89% | 16.39% | 17.16% | 13.62% | 15.91% | 14.79% | 15.50% |
|
EBITDA Margin
|
15.24% | 15.53% | 15.57% | 15.22% | 15.55% | 15.30% | 15.56% | 15.50% | 15.26% | 16.42% | 18.27% | 18.38% | 17.35% | 12.93% | 17.52% | 15.66% | 5.90% | 18.18% | 12.57% | 15.81% | 14.50% | 15.27% | 13.46% | 13.58% | -1.95% | 13.99% | 14.45% | 6.93% | 16.19% | 16.11% | 29.83% | 13.46% | 33.29% | 6.54% | 14.30% | 5.41% | 14.41% | 7.55% | 10.15% | 13.75% | 12.41% | 16.25% | 13.03% | 15.96% | 16.38% | 14.23% | 14.97% | 13.14% | 15.70% | 16.82% | 16.16% | 13.23% | 12.01% | 14.78% | 10.57% | 8.79% | 10.85% | 13.51% | 15.89% | 12.39% | 15.76% | 15.89% | 16.39% | 17.16% | 13.62% | 15.91% | 14.79% | 15.50% |
|
Operating Margin
|
15.24% | 15.53% | 15.57% | 15.22% | 15.55% | 15.30% | 15.56% | 15.50% | 15.26% | 16.42% | 18.27% | 18.38% | 17.35% | 12.93% | 17.52% | 15.66% | 5.90% | 18.18% | 12.57% | 15.81% | 14.50% | 15.27% | 13.46% | 13.58% | -1.95% | 13.99% | 14.45% | 6.93% | 16.19% | 16.11% | 29.83% | 13.46% | 33.29% | 14.49% | 14.30% | 5.41% | 14.41% | 15.18% | 10.15% | 13.75% | 12.41% | 16.25% | 13.03% | 15.96% | 16.38% | 14.23% | 14.97% | 13.14% | 15.70% | 16.82% | 16.16% | 13.23% | 12.01% | 14.78% | 10.57% | 8.79% | 10.85% | 13.51% | 15.89% | 12.39% | 15.76% | 15.89% | 16.39% | 17.16% | 13.62% | 15.91% | 14.79% | 15.50% |
|
Net Margin
|
7.48% | 7.88% | 8.02% | 8.02% | 0.02% | -0.01% | -0.01% | 0.01% | -0.03% | -0.85% | -0.07% | 0.00% | -0.01% | 0.02% | 0.00% | -0.02% | 0.47% | 0.00% | | | 6.02% | 5.72% | 6.76% | 7.52% | -3.36% | 6.05% | 7.41% | 3.47% | -2.75% | -4.43% | 0.74% | -7.04% | -7.37% | -7.85% | -19.96% | -1.76% | -7.50% | -4.77% | -14.57% | -18.26% | -6.65% | -4.03% | -6.91% | -6.32% | -6.18% | -6.25% | -6.11% | -0.68% | -6.56% | -6.34% | | | 7.30% | 9.72% | 5.59% | 3.88% | 5.94% | 8.21% | 9.91% | 7.33% | 9.96% | 9.41% | 9.06% | 10.60% | 7.20% | 8.14% | 7.02% | 8.45% |
|
FCF Margin
|
4.22% | 9.70% | 6.36% | 5.33% | 14.08% | 15.09% | 5.54% | 0.99% | 16.94% | 7.11% | 22.86% | 0.13% | 11.86% | 3.35% | 12.24% | 1.17% | 9.28% | 5.75% | 19.74% | 4.44% | 9.61% | 3.48% | 21.00% | -8.05% | 8.78% | -4.02% | 14.40% | 5.40% | 9.81% | 12.38% | 11.70% | 8.78% | 24.73% | -1.28% | 11.29% | 2.86% | 4.57% | 11.10% | 7.94% | 3.83% | -2.10% | 15.29% | 16.10% | 15.91% | 7.23% | 17.86% | 11.10% | 8.95% | 0.33% | 18.18% | 13.94% | 11.56% | 7.07% | 1.56% | 19.22% | 5.13% | 10.96% | 10.85% | 16.80% | 10.37% | -8.33% | 21.15% | 20.57% | 11.44% | 1.14% | 6.01% | 19.75% | 10.92% |
|
Inventory Average
|
| | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.13B | 0.14B | 0.15B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.18B | 0.17B | 0.19B | 0.18B | 0.17B | 0.15B | 0.12B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.15B | 0.14B | 0.15B |
|
Assets Average
|
| | 7.49B | 7.55B | 7.62B | 7.63B | 7.60B | 7.87B | 8.22B | 8.26B | 8.45B | 8.81B | 9.03B | 9.21B | 10.04B | 13.42B | 16.21B | 16.43B | 16.64B | 16.96B | 17.25B | 17.66B | 18.01B | 17.86B | 17.99B | 18.66B | 18.92B | 18.70B | 18.51B | 18.60B | 18.81B | 18.84B | 19.07B | 19.37B | 19.18B | 18.99B | 18.96B | 19.19B | 19.40B | 19.23B | 20.86B | 21.27B | 18.69B | 17.38B | 17.45B | 18.45B | 18.18B | 17.02B | 17.32B | 17.73B | 17.72B | 17.38B | 17.10B | 17.09B | 17.03B | 16.95B | 16.83B | 16.84B | 16.94B | 16.91B | 17.16B | 17.23B | 17.26B | 17.39B | 17.20B | 17.31B | 17.52B | 17.52B |
|
Equity Average
|
| | 2.10B | 2.23B | 2.32B | 2.34B | 2.37B | 2.55B | 2.43B | 2.04B | 2.01B | 2.64B | 2.80B | 2.45B | 2.59B | 3.22B | 3.86B | 4.12B | 4.36B | 4.43B | 4.64B | 4.90B | 5.05B | 5.16B | 5.17B | 5.26B | 5.27B | 5.03B | 2.41B | -0.06B | -0.06B | 2.30B | 4.99B | 5.31B | 5.12B | 4.83B | 4.74B | 4.63B | 4.26B | 3.87B | 3.90B | 4.16B | 3.38B | 2.32B | 2.13B | 2.23B | 2.04B | 1.57B | 1.41B | 1.45B | 1.40B | 1.04B | 0.89B | 0.90B | 0.74B | 0.71B | 0.87B | 1.11B | 1.29B | 1.22B | 1.09B | 0.99B | 0.72B | 0.49B | 0.06B | -0.32B | -0.47B | -0.61B |
|
Invested Capital
|
| 2.15B | 2.24B | 5.94B | 2.42B | 5.74B | 5.74B | 7.03B | 2.21B | 2.02B | 2.16B | 3.28B | 2.49B | 2.61B | 2.79B | 4.00B | 4.18B | 4.52B | 4.70B | 4.71B | 5.13B | 5.25B | 5.27B | 5.29B | 5.29B | 5.46B | 5.31B | 5.00B | 0.08B | 0.08B | 0.10B | 4.81B | 5.51B | 5.45B | 5.16B | 4.87B | 4.97B | 6.25B | 5.81B | 5.63B | 8.76B | 7.83B | 2.63B | 2.26B | 2.28B | 4.24B | 1.92B | 1.55B | 1.60B | 1.65B | 1.50B | 0.93B | 1.20B | 0.97B | 0.92B | 0.94B | 1.26B | 1.31B | 1.49B | 1.18B | 1.26B | 1.39B | 0.88B | 0.67B | -0.09B | -0.19B | -0.51B | -0.54B |
|
Asset Utilization Ratio
|
| | 0.80 | 0.81 | 0.82 | 0.82 | 0.84 | 0.82 | 0.78 | 0.79 | 0.78 | 0.76 | 0.78 | 0.79 | 0.75 | 0.61 | 0.57 | 0.62 | 0.67 | 0.69 | 0.69 | 0.70 | 0.70 | 0.72 | 0.72 | 0.71 | 0.72 | 0.74 | 0.71 | 0.66 | 0.61 | 0.57 | 0.56 | 0.56 | 0.56 | 0.57 | 0.59 | 0.59 | 0.59 | 0.59 | 0.54 | 0.53 | 0.61 | 0.66 | 0.66 | 0.62 | 0.64 | 0.68 | 0.67 | 0.65 | 0.65 | 0.67 | 0.68 | 0.68 | 0.68 | 0.69 | 0.69 | 0.70 | 0.70 | 0.72 | 0.72 | 0.73 | 0.73 | 0.74 | 0.75 | 0.76 | 0.76 | 0.78 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | 1.58 | 4.83 | 3.48 | 4.50 | 4.15 | 4.56 | 4.38 | 4.62 | -0.66 | 4.61 | 4.92 | 2.37 | 4.10 | 4.19 | 7.77 | 3.50 | 8.39 | 3.62 | 3.62 | 1.38 | 3.62 | 3.66 | 2.30 | 3.02 | 2.59 | 3.51 | 4.27 | 5.03 | 5.25 | 5.04 | 5.94 | 6.31 | 6.60 | 6.69 | 6.52 | 5.40 | 4.58 | 5.24 | 3.13 | 2.54 | 3.09 | 3.92 | 5.06 | 4.05 | 4.87 | 5.18 | 3.97 | 4.08 | 3.25 | 3.68 | 3.36 | 3.78 |
|
Debt to Equity
|
| 1.79 | 1.71 | 1.77 | 1.56 | 1.63 | 1.63 | 1.78 | 2.27 | 2.50 | 2.43 | 1.59 | 2.12 | 2.03 | 2.39 | 2.59 | 2.47 | 2.24 | 2.16 | 2.17 | 1.98 | 2.00 | 1.89 | 1.83 | 1.89 | 1.97 | 2.02 | 2.11 | -193.86 | -171.47 | -198.14 | 1.96 | 1.70 | 1.72 | 1.83 | 1.99 | 1.98 | 2.22 | 2.54 | 2.73 | 2.56 | 2.11 | 3.24 | 3.80 | 4.03 | 4.20 | 4.58 | 5.84 | 6.28 | 6.14 | 6.73 | 11.79 | 8.71 | 11.95 | 12.93 | 12.53 | 8.49 | 7.21 | 6.09 | 7.95 | 8.06 | 10.58 | 16.29 | 23.86 | -36.46 | -27.76 | -17.92 | -15.78 |
|
Debt Ratio
|
| 0.49 | 0.49 | 0.54 | 0.47 | 0.51 | 0.51 | 0.60 | 0.58 | 0.59 | 0.58 | 0.57 | 0.56 | 0.55 | 0.59 | 0.61 | 0.59 | 0.58 | 0.57 | 0.56 | 0.55 | 0.55 | 0.54 | 0.54 | 0.53 | 0.55 | 0.56 | 0.56 | 0.56 | 0.55 | 0.55 | 0.49 | 0.47 | 0.47 | 0.48 | 0.49 | 0.50 | 0.51 | 0.53 | 0.53 | 0.46 | 0.45 | 0.47 | 0.47 | 0.49 | 0.51 | 0.47 | 0.48 | 0.51 | 0.50 | 0.51 | 0.52 | 0.52 | 0.54 | 0.54 | 0.53 | 0.52 | 0.51 | 0.50 | 0.50 | 0.52 | 0.53 | 0.55 | 0.55 | 0.57 | 0.59 | 0.58 | 0.59 |
|
Equity Ratio
|
| 0.28 | 0.28 | 0.31 | 0.30 | 0.31 | 0.31 | 0.33 | 0.26 | 0.24 | 0.24 | 0.36 | 0.26 | 0.27 | 0.25 | 0.23 | 0.24 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.00 | 0.00 | 0.00 | 0.25 | 0.28 | 0.27 | 0.26 | 0.25 | 0.25 | 0.23 | 0.21 | 0.19 | 0.18 | 0.21 | 0.14 | 0.12 | 0.12 | 0.12 | 0.10 | 0.08 | 0.08 | 0.08 | 0.08 | 0.04 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.07 | 0.08 | 0.06 | 0.06 | 0.05 | 0.03 | 0.02 | -0.02 | -0.02 | -0.03 | -0.04 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | 1.58 | 4.83 | 3.48 | 4.50 | 4.15 | 4.56 | 4.38 | 4.62 | -0.66 | 4.61 | 4.92 | 2.37 | 4.10 | 4.19 | 7.77 | 3.50 | 8.39 | 3.62 | 3.62 | 1.38 | 3.62 | 3.66 | 2.30 | 3.02 | 2.59 | 3.51 | 4.27 | 5.03 | 5.25 | 5.04 | 5.94 | 6.31 | 6.60 | 6.69 | 6.52 | 5.40 | 4.58 | 5.24 | 3.13 | 2.54 | 3.09 | 3.92 | 5.06 | 4.05 | 4.87 | 5.18 | 3.97 | 4.08 | 3.25 | 3.68 | 3.36 | 3.78 |
|
FCF Payout Ratio
|
0.22 | 0.11 | 0.17 | 0.25 | 0.09 | 0.08 | 0.26 | 1.38 | 0.08 | 0.21 | 0.05 | 13.96 | 0.12 | 0.38 | 0.13 | -1.90 | 0.13 | 0.18 | 0.06 | 0.29 | 0.11 | 0.30 | 0.06 | -0.17 | 0.14 | -0.27 | 0.09 | 0.26 | 0.20 | 0.13 | 0.16 | 0.20 | 0.07 | -2.11 | 0.16 | 0.58 | 0.35 | 0.15 | 0.20 | 0.53 | -0.77 | 0.12 | 0.13 | 0.16 | 0.28 | 0.12 | 0.19 | 0.28 | 5.74 | 0.09 | 0.19 | 0.20 | 0.33 | 1.16 | 0.12 | 0.53 | 0.17 | 0.21 | 0.15 | 0.24 | -0.30 | 0.04 | 0.18 | 0.29 | 2.53 | 0.29 | 0.12 | 0.23 |
|
Enterprise Value
|
-0.41B | -0.27B | -0.31B | -0.23B | -0.43B | -0.25B | -0.19B | -0.50B | -0.62B | -0.34B | -0.11B | 0.07B | 0.05B | 0.24B | 0.16B | 0.04B | -0.10B | -0.02B | -0.36B | -0.26B | -0.42B | -0.72B | -0.91B | -0.24B | -0.59B | -1.01B | -1.07B | -0.79B | -0.53B | -0.74B | -0.60B | -0.01B | -0.81B | 0.09B | 0.04B | 0.46B | 0.67B | 0.56B | 0.52B | 0.80B | 0.68B | -2.40B | -0.06B | 0.07B | -0.16B | -1.84B | 0.57B | 0.98B | 0.45B | 0.35B | 0.35B | 0.95B | 1.04B | 1.02B | 0.93B | 1.03B | 1.03B | 1.08B | 0.98B | 1.11B | 1.15B | 1.14B | 0.54B | 0.85B | 1.15B | 0.92B | 0.91B | 0.83B |
|
Return on Sales
|
0.07% | 0.08% | 0.08% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.06% | 0.07% | 0.08% | -0.02% | 0.06% | 0.07% | 0.03% | -0.03% | -0.04% | 0.01% | 0.00% | 0.00% | -0.01% | -0.13% | 0.05% | 0.00% | 0.02% | -0.07% | -0.11% | 0.01% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | | 0.07% | 0.10% | 0.06% | 0.04% | 0.06% | 0.08% | 0.10% | 0.07% | 0.10% | 0.09% | 0.09% | 0.11% | 0.07% | 0.08% | 0.07% | 0.08% |
|
Return on Capital Employed
|
| | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.14% | 0.11% | 0.08% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.09% | 0.08% | 0.08% | 0.07% | 0.10% | 0.10% | 0.12% | 0.13% | 0.15% | 0.15% | 0.12% | 0.11% | 0.08% | 0.10% | 0.09% | 0.11% | 0.12% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | 0.27% | 0.15% | 0.15% | 0.15% | 0.11% | 0.10% | 0.14% | 0.32% | 0.34% | 0.27% | 0.28% | 0.30% | 0.29% | 0.24% | 0.18% | 0.22% | 0.21% | 0.22% | 0.24% | 0.22% | 0.23% | 0.23% | 0.18% | 0.17% | 0.18% | 0.16% | 0.42% | 12.24% | 15.36% | 0.61% | 0.35% | 0.32% | 0.25% | 0.28% | 0.24% | 0.22% | 0.20% | 0.20% | 0.15% | 0.13% | 0.23% | 0.51% | 0.60% | 0.40% | 0.44% | 0.74% | 0.81% | 0.85% | 0.90% | 1.18% | 1.27% | 1.21% | 1.24% | 1.14% | 0.95% | 0.80% | 0.85% | 0.98% | 1.19% | 1.15% | 1.36% | 2.20% | 5.76% | -12.04% | -4.68% | -3.04% |
|
Return on Assets
|
| | 0.06% | 0.06% | 0.05% | 0.03% | 0.02% | 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% | 0.01% | 0.02% | 0.03% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | -0.02% | -0.02% | -0.02% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% |
|
Return on Equity
|
| | 0.22% | 0.22% | 0.16% | 0.11% | 0.05% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.08% | 0.12% | 0.17% | 0.11% | 0.11% | 0.12% | 0.10% | 0.22% | -3.41% | 0.84% | -0.07% | -0.02% | 0.00% | -0.07% | -0.05% | -0.05% | -0.04% | 0.00% | -0.12% | -0.11% | -0.10% | -0.06% | 0.04% | 0.04% | 0.00% | 0.01% | -0.01% | -0.01% | -0.01% | -0.01% | | 0.23% | 0.55% | 0.89% | 1.09% | 0.85% | 0.62% | 0.65% | 0.79% | 1.00% | 1.16% | 1.58% | 2.55% | 18.28% | -3.62% | -2.33% | -1.72% |