|
Gross Margin
|
47.49% | 49.70% | 50.60% | 50.07% | 49.95% | 50.66% | 51.12% | 50.26% | 49.26% | 49.33% | 49.43% | -399.74% | 42.58% | 45.62% | 46.54% | 46.02% | 46.39% | 45.77% | 46.44% | 45.35% | 45.48% | 46.49% | 46.67% | 46.21% | 46.47% | 46.70% | 47.19% | 46.32% | 47.33% | 46.18% | 48.70% | 47.94% | 41.72% | 41.14% | 42.33% | 41.66% | 40.30% | 41.83% | 41.54% | 41.05% | 42.71% | 43.82% | 44.76% | 44.24% | 43.05% | 39.10% | 41.38% | 41.92% | 40.66% | 41.70% | 39.27% | 39.28% | 36.53% | 38.25% | 37.55% | 38.58% | 38.26% | 39.39% | 41.12% | 42.00% | 43.28% | 43.78% | 43.44% | 43.35% | 44.24% | 44.78% | 44.79% |
|
EBT Margin
|
6.06% | 10.39% | 13.44% | 11.55% | 9.69% | 12.45% | 14.74% | 12.02% | 9.10% | 10.90% | 13.04% | 67.11% | 2.84% | 8.88% | 11.15% | 10.94% | 6.97% | 8.57% | 11.74% | 11.32% | 8.57% | 12.50% | 13.75% | 12.46% | 9.86% | 11.11% | 10.31% | 7.63% | 9.86% | 10.47% | 15.04% | 14.58% | 9.85% | 10.89% | 14.75% | 15.02% | 9.14% | 12.41% | 12.85% | 14.57% | 9.76% | 13.76% | 16.24% | 14.99% | 11.37% | 5.53% | 9.66% | 12.33% | 9.10% | 12.64% | 12.12% | 10.39% | 6.74% | 10.87% | 11.23% | 8.76% | 8.13% | 10.94% | 12.79% | 13.65% | 12.23% | 14.82% | 24.69% | 13.34% | 13.80% | 16.39% | 17.23% |
|
EBIT Margin
|
7.23% | 11.45% | 14.42% | 12.52% | 10.74% | 13.44% | 15.69% | 12.92% | 9.99% | 11.67% | 13.80% | 7.14% | 5.90% | 11.04% | 13.27% | 12.99% | 9.11% | 10.55% | 13.66% | 13.22% | 10.52% | 14.35% | 15.46% | 14.14% | 11.76% | 12.92% | 11.98% | 9.46% | 11.99% | 12.44% | 16.95% | 16.61% | 11.30% | 12.13% | 15.83% | 16.69% | 10.21% | 13.41% | 13.78% | 15.47% | 10.72% | 14.65% | 17.03% | 15.97% | 12.45% | 7.15% | 13.63% | 13.57% | 10.31% | 14.16% | 14.03% | 11.52% | 7.79% | 11.89% | 13.16% | 10.87% | 9.84% | 12.58% | 14.30% | 14.98% | 13.80% | 16.48% | 26.13% | 14.55% | 15.03% | 17.64% | 18.25% |
|
EBITDA Margin
|
7.23% | 11.45% | 14.42% | 12.52% | 10.74% | 13.44% | 15.69% | 12.92% | 9.99% | 11.67% | 13.80% | 7.14% | 5.90% | 11.04% | 13.27% | 12.99% | 9.11% | 10.55% | 13.66% | 13.22% | 10.52% | 14.35% | 15.46% | 14.14% | 11.76% | 12.92% | 11.98% | 9.46% | 11.99% | 12.44% | 16.95% | 16.61% | 11.30% | 12.13% | 15.83% | 16.69% | 10.21% | 13.41% | 13.78% | 15.47% | 10.72% | 14.65% | 17.03% | 15.97% | 12.45% | 7.15% | 13.63% | 13.57% | 10.31% | 14.16% | 14.03% | 11.52% | 7.79% | 11.89% | 13.16% | 10.87% | 9.84% | 12.58% | 14.30% | 14.98% | 13.80% | 16.48% | 26.13% | 14.55% | 15.03% | 17.64% | 18.25% |
|
Operating Margin
|
7.23% | 11.45% | 14.42% | 12.52% | 10.74% | 13.44% | 15.69% | 12.92% | 9.99% | 11.67% | 13.80% | 7.14% | 5.90% | 11.04% | 13.27% | 12.99% | 9.11% | 10.55% | 13.66% | 13.22% | 10.52% | 14.35% | 15.46% | 14.14% | 11.76% | 12.92% | 11.98% | 9.46% | 11.99% | 12.44% | 16.95% | 16.61% | 11.30% | 12.13% | 15.83% | 16.69% | 10.21% | 13.41% | 13.78% | 15.47% | 10.72% | 14.65% | 17.03% | 15.97% | 12.45% | 7.15% | 13.63% | 13.57% | 10.31% | 14.16% | 14.03% | 11.52% | 7.79% | 11.89% | 13.16% | 10.87% | 9.84% | 12.58% | 14.30% | 14.98% | 13.80% | 16.48% | 26.13% | 14.55% | 15.03% | 17.64% | 18.25% |
|
Net Margin
|
4.28% | 6.90% | 9.39% | 7.43% | 6.67% | 8.51% | 11.15% | 8.33% | 6.16% | 7.41% | 8.89% | 45.86% | 1.77% | 6.24% | 7.87% | 7.60% | 5.56% | 6.38% | 8.84% | 8.07% | 5.72% | 8.73% | 9.88% | 9.11% | 7.08% | 8.91% | 7.48% | 6.12% | 7.45% | 7.79% | 11.05% | 10.93% | 8.03% | 8.52% | 11.03% | 15.42% | 7.12% | 9.52% | 11.62% | 10.51% | 10.14% | 11.63% | 14.40% | 13.24% | 9.38% | -75.77% | 8.16% | 9.80% | 6.71% | 9.83% | 9.77% | 8.95% | 5.35% | 8.73% | 9.59% | 7.34% | 6.67% | 8.69% | 10.34% | 10.43% | 11.10% | 12.42% | 18.53% | 11.97% | 11.00% | 13.13% | 14.16% |
|
FCF Margin
|
-1.77% | 14.95% | 11.05% | 5.11% | 5.89% | 10.21% | 13.47% | 15.23% | -0.64% | 9.77% | 8.99% | 16.24% | -0.49% | -1.00% | 12.24% | 9.91% | 1.98% | 2.13% | 10.85% | 12.05% | 2.16% | 3.87% | 12.07% | 11.16% | -1.65% | 10.72% | 15.51% | 11.29% | 10.73% | 7.20% | 13.05% | 5.07% | 8.16% | 6.45% | 10.36% | 10.19% | 8.18% | 2.42% | 11.82% | 18.15% | 6.53% | 12.18% | 16.08% | 18.31% | 7.42% | 10.57% | 11.27% | 17.07% | 6.70% | 11.37% | 13.39% | 12.53% | 0.66% | 4.29% | 6.66% | 17.88% | 0.69% | 10.42% | 15.69% | 14.98% | 11.94% | 10.39% | 13.76% | 10.16% | 3.56% | 12.05% | 12.72% |
|
Inventory Average
|
| | 0.48B | 0.50B | 0.49B | 0.47B | 0.47B | 0.47B | 0.49B | 0.51B | 0.52B | 0.81B | 1.10B | 1.10B | 1.11B | 1.12B | 1.14B | 1.28B | 1.39B | 1.37B | 1.36B | 1.41B | 1.46B | 1.48B | 1.50B | 1.49B | 1.45B | 1.41B | 1.39B | 1.36B | 1.34B | 1.33B | 1.37B | 1.45B | 1.49B | 1.48B | 1.49B | 1.55B | 1.57B | 1.57B | 1.60B | 1.64B | 1.61B | 1.35B | 1.32B | 1.39B | 1.28B | 1.31B | 1.34B | 1.42B | 1.45B | 1.52B | 1.67B | 1.79B | 1.89B | 1.95B | 1.96B | 1.92B | 1.81B | 1.68B | 1.64B | 1.64B | 1.64B | 1.62B | 1.61B | 1.66B | 1.65B |
|
Assets Average
|
| | 4.96B | 5.00B | 4.90B | 4.72B | 4.76B | 4.87B | 5.07B | 5.33B | 5.46B | 11.85B | 17.52B | 16.66B | 16.59B | 17.15B | 17.43B | 18.48B | 19.63B | 19.63B | 19.60B | 19.59B | 19.65B | 19.56B | 19.34B | 19.23B | 19.05B | 18.76B | 18.49B | 18.28B | 18.30B | 18.35B | 18.78B | 19.37B | 19.69B | 19.91B | 20.07B | 20.07B | 19.96B | 20.02B | 20.50B | 20.88B | 20.83B | 20.85B | 21.60B | 20.21B | 18.09B | 18.11B | 18.17B | 18.37B | 18.23B | 19.57B | 21.14B | 21.12B | 21.10B | 21.25B | 21.36B | 21.35B | 21.66B | 21.85B | 21.57B | 21.38B | 21.78B | 22.24B | 22.38B | 23.05B | 23.82B |
|
Equity Average
|
| | 1.89B | 1.99B | 1.94B | 1.87B | 1.91B | 2.05B | 2.17B | 2.28B | 2.41B | 4.11B | 5.77B | 5.75B | 5.86B | 6.09B | 6.20B | 6.49B | 6.79B | 7.13B | 7.34B | 7.37B | 7.61B | 7.57B | 7.16B | 6.91B | 6.86B | 6.91B | 6.82B | 6.66B | 6.81B | 6.94B | 6.91B | 6.93B | 7.14B | 7.48B | 7.66B | 7.79B | 7.95B | 8.02B | 8.16B | 8.27B | 8.44B | 8.67B | 8.79B | 7.38B | 5.97B | 6.13B | 6.26B | 6.53B | 6.85B | 7.11B | 7.18B | 7.11B | 7.10B | 7.17B | 7.31B | 7.47B | 7.70B | 7.95B | 8.15B | 8.27B | 8.44B | 8.68B | 8.85B | 9.13B | 9.55B |
|
Invested Capital
|
| 2.05B | 2.09B | 2.89B | 2.23B | 2.70B | 2.83B | 2.98B | 2.93B | 3.11B | 3.24B | 13.34B | 7.15B | 7.15B | 6.66B | 6.97B | 6.73B | 7.61B | 7.56B | 8.27B | 8.78B | 9.05B | 9.69B | 9.09B | 8.73B | 9.06B | 7.85B | 9.19B | 8.41B | 8.42B | 8.51B | 7.48B | 8.58B | 8.76B | 8.37B | 8.22B | 8.69B | 8.78B | 8.75B | 8.80B | 9.40B | 9.34B | 9.39B | 9.11B | 9.90B | 6.43B | 6.30B | 6.22B | 6.34B | 6.75B | 6.98B | 10.25B | 7.60B | 7.74B | 7.59B | 7.76B | 8.48B | 8.70B | 8.95B | 8.70B | 8.24B | 8.31B | 9.22B | 9.40B | 9.52B | 10.04B | 9.77B |
|
Asset Utilization Ratio
|
| | 1.17 | 1.18 | 1.22 | 1.29 | 1.28 | 1.25 | 1.22 | 1.19 | 1.20 | 0.43 | 0.37 | 0.46 | 0.54 | 0.69 | 0.68 | 0.66 | 0.65 | 0.68 | 0.70 | 0.71 | 0.72 | 0.73 | 0.74 | 0.73 | 0.73 | 0.72 | 0.72 | 0.73 | 0.72 | 0.72 | 0.70 | 0.69 | 0.69 | 0.69 | 0.70 | 0.72 | 0.73 | 0.73 | 0.69 | 0.65 | 0.63 | 0.60 | 0.59 | 0.60 | 0.66 | 0.65 | 0.64 | 0.66 | 0.68 | 0.65 | 0.62 | 0.64 | 0.66 | 0.67 | 0.68 | 0.69 | 0.70 | 0.70 | 0.72 | 0.73 | 0.72 | 0.71 | 0.70 | 0.68 | 0.67 |
|
Interest Coverage Ratio
|
-6.17 | -10.86 | -14.77 | -12.97 | -10.25 | -13.62 | -16.45 | -14.34 | -11.24 | -15.14 | -18.15 | -0.40 | -1.93 | -5.11 | -6.25 | -6.33 | -4.26 | -5.32 | -7.10 | -6.96 | -5.39 | -7.74 | -9.03 | -8.40 | -6.20 | -7.15 | -7.17 | -5.18 | -5.62 | -6.32 | -8.85 | -8.15 | -5.72 | -7.04 | -10.24 | -7.83 | -6.28 | -8.79 | -9.27 | -10.80 | -6.36 | -9.44 | -11.91 | -11.24 | -7.79 | -3.27 | -3.05 | -8.60 | -5.75 | -9.82 | -6.10 | -8.69 | -4.80 | -7.60 | -7.42 | -5.74 | -4.74 | -6.23 | -7.62 | -8.38 | 5.48 | 8.19 | 12.09 | -9.45 | 7.65 | 9.32 | 10.19 |
|
Debt to Equity
|
| 0.60 | 0.49 | 0.48 | 0.56 | 0.52 | 0.50 | 0.40 | 0.54 | 0.47 | 0.42 | 1.33 | 1.08 | 1.11 | 1.00 | 1.06 | 1.00 | 1.11 | 1.06 | 0.93 | 0.99 | 0.96 | 0.88 | 0.89 | 1.04 | 1.06 | 0.99 | 0.93 | 1.03 | 1.03 | 0.96 | 0.96 | 1.10 | 1.10 | 1.04 | 0.20 | 0.97 | 0.91 | 0.89 | 0.87 | 0.86 | 0.85 | 0.78 | 0.73 | 0.88 | 1.24 | 1.14 | 1.08 | 1.06 | 1.00 | 0.85 | 1.21 | 1.23 | 1.23 | 1.20 | 1.18 | 1.17 | 1.14 | 1.10 | 1.01 | 0.92 | 0.91 | 0.89 | 0.86 | 0.85 | 0.88 | 0.83 |
|
Debt Ratio
|
| 0.22 | 0.19 | 0.19 | 0.22 | 0.21 | 0.20 | 0.17 | 0.23 | 0.20 | 0.19 | 0.42 | 0.37 | 0.38 | 0.36 | 0.37 | 0.36 | 0.38 | 0.37 | 0.35 | 0.37 | 0.36 | 0.35 | 0.34 | 0.37 | 0.38 | 0.36 | 0.35 | 0.37 | 0.38 | 0.36 | 0.36 | 0.39 | 0.39 | 0.38 | 0.08 | 0.37 | 0.36 | 0.36 | 0.35 | 0.34 | 0.34 | 0.32 | 0.30 | 0.35 | 0.40 | 0.38 | 0.37 | 0.37 | 0.36 | 0.33 | 0.41 | 0.42 | 0.42 | 0.41 | 0.40 | 0.41 | 0.40 | 0.39 | 0.37 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 |
|
Equity Ratio
|
| 0.37 | 0.39 | 0.40 | 0.39 | 0.40 | 0.40 | 0.44 | 0.42 | 0.43 | 0.45 | 0.32 | 0.34 | 0.35 | 0.36 | 0.35 | 0.36 | 0.34 | 0.35 | 0.38 | 0.37 | 0.38 | 0.39 | 0.38 | 0.36 | 0.36 | 0.36 | 0.37 | 0.36 | 0.37 | 0.38 | 0.38 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 | 0.40 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.39 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.36 | 0.37 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 | 0.41 |
|
Times Interest Earned
|
-6.17 | -10.86 | -14.77 | -12.97 | -10.25 | -13.62 | -16.45 | -14.34 | -11.24 | -15.14 | -18.15 | -0.40 | -1.93 | -5.11 | -6.25 | -6.33 | -4.26 | -5.32 | -7.10 | -6.96 | -5.39 | -7.74 | -9.03 | -8.40 | -6.20 | -7.15 | -7.17 | -5.18 | -5.62 | -6.32 | -8.85 | -8.15 | -5.72 | -7.04 | -10.24 | -7.83 | -6.28 | -8.79 | -9.27 | -10.80 | -6.36 | -9.44 | -11.91 | -11.24 | -7.79 | -3.27 | -3.05 | -8.60 | -5.75 | -9.82 | -6.10 | -8.69 | -4.80 | -7.60 | -7.42 | -5.74 | -4.74 | -6.23 | -7.62 | -8.38 | 5.48 | 8.19 | 12.09 | -9.45 | 7.65 | 9.32 | 10.19 |
|
FCF Payout Ratio
|
-1.39 | 0.15 | 0.19 | 0.42 | 0.44 | 0.24 | 0.17 | 0.15 | -4.19 | 0.24 | 0.26 | 1.29 | -4.47 | -2.01 | 0.16 | 0.42 | 0.08 | 0.95 | 0.19 | 0.17 | 1.19 | 0.63 | 0.19 | 0.21 | -1.84 | 0.28 | 0.19 | 0.26 | 0.32 | 0.46 | 0.24 | 0.61 | 0.44 | 0.49 | 0.29 | 0.32 | 0.43 | 1.44 | 0.27 | 0.18 | 0.74 | 0.36 | 0.26 | 0.23 | 0.65 | 0.49 | 0.41 | 0.27 | 0.76 | 0.39 | 0.31 | 0.33 | 7.20 | 0.95 | 0.59 | 0.24 | 6.44 | 0.38 | 0.25 | 0.26 | 0.39 | 0.40 | 0.29 | 0.40 | 1.46 | 0.39 | 0.35 |
|
Enterprise Value
|
-0.08B | -0.07B | -0.10B | -0.06B | -0.08B | -0.12B | -0.16B | -0.24B | -0.15B | -0.16B | -0.20B | -1.77B | -0.28B | -0.22B | -0.24B | -1.07B | -0.75B | -0.30B | -0.32B | -0.27B | -0.24B | -0.13B | -0.13B | -0.20B | -0.31B | -0.37B | -0.18B | -0.08B | -0.22B | -0.12B | -0.13B | -0.30B | -0.18B | -0.24B | -0.16B | -0.17B | -0.11B | -0.01B | -0.18B | -0.11B | -0.06B | -0.10B | -0.19B | -0.13B | -1.68B | -1.37B | -1.01B | -1.23B | -1.17B | -1.38B | -0.90B | -0.39B | -0.14B | -0.16B | -0.21B | -0.63B | -0.45B | -0.59B | -1.02B | -0.90B | -0.47B | -0.37B | -1.24B | -1.24B | -1.15B | -1.90B | -1.92B |
|
Return on Sales
|
0.04% | 0.07% | 0.09% | 0.07% | 0.07% | 0.09% | 0.11% | 0.08% | 0.06% | 0.07% | 0.09% | 0.46% | 0.02% | 0.06% | 0.08% | 0.08% | 0.06% | 0.06% | 0.09% | 0.08% | 0.06% | 0.09% | 0.10% | 0.09% | 0.07% | 0.09% | 0.07% | 0.07% | 0.07% | 0.08% | 0.11% | 0.11% | 0.08% | 0.09% | 0.11% | 0.16% | 0.07% | 0.10% | 0.12% | 0.11% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | -0.81% | -0.18% | -0.18% | 0.07% | 0.10% | 0.10% | 0.09% | 0.05% | 0.09% | 0.10% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.19% | 0.12% | 0.11% | 0.13% | 0.14% |
|
Return on Capital Employed
|
| | 0.17% | 0.18% | 0.21% | 0.23% | 0.24% | 0.23% | 0.24% | 0.22% | 0.21% | 0.07% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.16% | 0.16% | 0.16% | 0.16% | 0.13% |
|
Return on Invested Capital
|
| | 0.20% | 0.18% | 0.19% | 0.21% | 0.20% | 0.20% | 0.19% | 0.19% | 0.17% | 0.05% | 0.04% | 0.07% | 0.09% | 0.13% | 0.15% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.14% | 0.14% | 0.14% | 0.15% | 0.18% | 0.18% | 0.17% | 0.17% | 0.20% | 0.20% | 0.20% | 0.20% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.20% | 0.19% | 0.17% | 0.19% | 0.19% | 0.15% | 0.14% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.21% | 0.23% | 0.26% | 0.25% | 0.24% | 0.24% | 0.22% |
|
Return on Assets
|
| | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.04% | 0.02% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.04% | 0.02% | 0.01% | 0.00% | -0.10% | -0.12% | -0.12% | -0.11% | 0.03% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% |
|
Return on Equity
|
| | 0.20% | 0.21% | 0.24% | 0.26% | 0.27% | 0.26% | 0.24% | 0.23% | 0.21% | 0.11% | 0.07% | 0.08% | 0.09% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.17% | 0.15% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.18% | 0.15% | 0.11% | 0.06% | 0.02% | 0.01% | -0.29% | -0.36% | -0.35% | -0.31% | 0.08% | 0.12% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.18% | 0.19% | 0.21% | 0.24% | 0.25% | 0.24% | 0.24% | 0.21% |