|
Gross Margin
|
34.27% | 31.84% | 28.50% | 30.43% | 35.29% | 34.06% | 32.97% | 32.62% | 36.24% | 36.79% | 33.34% | 32.26% | 38.55% | 39.05% | 36.26% | 35.12% | 38.83% | 37.39% | 31.79% | 31.39% | 38.71% | 39.77% | 34.61% | 35.85% | 38.02% | 34.47% | 26.52% | 33.20% | 35.62% | 38.26% | 34.13% | 38.52% | 36.28% | 35.69% | 41.15% | 39.28% | 45.36% | 42.48% | 42.79% | 44.72% | 45.69% | 45.64% | 42.63% | 46.44% | 44.92% | 45.24% | 43.00% | 43.52% | 42.75% | 42.72% | 42.84% | 43.02% | 42.40% | 40.69% | 34.67% | 42.27% | 43.24% | 42.66% | 38.82% | 38.02% | 37.00% | 38.34% | 36.27% | 42.86% | 40.02% | 38.68% | 23.77% |
|
EBT Margin
|
15.74% | 12.92% | 8.79% | 6.66% | 16.76% | 15.71% | 15.34% | -2.07% | 18.36% | 18.07% | 14.73% | 14.68% | 20.68% | 20.02% | 16.51% | 14.23% | 20.16% | 17.74% | 11.33% | 4.93% | 17.39% | 16.91% | 7.00% | 4.56% | -16.71% | 8.56% | -2.37% | -17.06% | 7.65% | 10.94% | 8.75% | 1.76% | 9.13% | 7.92% | 9.18% | -7.14% | 26.24% | 8.55% | 7.89% | 13.29% | 20.46% | 18.66% | 11.78% | 5.56% | 19.87% | 19.48% | 13.73% | 9.43% | 18.69% | 20.23% | 15.17% | 16.79% | 19.92% | 13.54% | 12.38% | 21.43% | 18.49% | 6.22% | 3.26% | -3.79% | 0.87% | -0.53% | 6.80% | 14.50% | 0.62% | 5.60% | -85.95% |
|
EBIT Margin
|
16.51% | 13.88% | 9.53% | 7.69% | 17.96% | 16.92% | 16.45% | -0.90% | 19.50% | 19.16% | 15.73% | 15.53% | 21.29% | 20.83% | 17.73% | 15.41% | 21.35% | 19.02% | 12.37% | 15.88% | 18.88% | 18.57% | 8.57% | 6.09% | -14.57% | 11.33% | 0.06% | -6.13% | 10.26% | 13.41% | 11.13% | 4.14% | 10.97% | 9.90% | 11.47% | 7.50% | 29.33% | 11.55% | 11.38% | 16.15% | 23.64% | 22.20% | 15.76% | 9.36% | 23.31% | 23.19% | 18.07% | 12.75% | 21.70% | 23.14% | 18.07% | 19.24% | 22.45% | 16.24% | 15.29% | 24.32% | 22.65% | 13.03% | 10.27% | 1.58% | 8.06% | 6.00% | 12.73% | 19.16% | 7.35% | 12.03% | -73.09% |
|
EBITDA Margin
|
16.51% | 13.88% | 9.53% | 7.69% | 17.96% | 16.92% | 16.45% | -0.90% | 19.50% | 19.16% | 15.73% | 15.53% | 21.29% | 20.83% | 17.73% | 15.41% | 21.35% | 19.02% | 12.37% | 15.88% | 18.88% | 18.57% | 8.57% | 6.09% | -14.57% | 11.33% | 0.06% | -6.13% | 10.26% | 13.41% | 11.13% | 4.14% | 10.97% | 9.90% | 11.47% | 7.50% | 29.33% | 11.55% | 11.38% | 16.15% | 23.64% | 22.20% | 15.76% | 9.36% | 23.31% | 23.19% | 18.07% | 12.75% | 21.70% | 23.14% | 18.07% | 19.24% | 22.45% | 16.24% | 15.29% | 24.32% | 22.65% | 13.03% | 10.27% | 1.58% | 8.06% | 6.00% | 12.73% | 19.16% | 7.35% | 12.03% | -73.09% |
|
Operating Margin
|
16.51% | 13.88% | 9.53% | 7.69% | 17.96% | 16.92% | 16.45% | -0.90% | 19.50% | 19.16% | 15.73% | 15.53% | 21.29% | 20.83% | 17.73% | 15.41% | 21.35% | 19.02% | 12.37% | 15.88% | 18.88% | 18.57% | 8.57% | 6.09% | -14.57% | 11.33% | 0.06% | -6.13% | 10.26% | 13.41% | 11.13% | 4.14% | 10.97% | 9.90% | 11.47% | 7.50% | 29.33% | 11.55% | 11.38% | 16.15% | 23.64% | 22.20% | 15.76% | 9.36% | 23.31% | 23.19% | 18.07% | 12.75% | 21.70% | 23.14% | 18.07% | 19.24% | 22.45% | 16.24% | 15.29% | 24.32% | 22.65% | 13.03% | 10.27% | 1.58% | 8.06% | 6.00% | 12.73% | 19.16% | 7.35% | 12.03% | -73.09% |
|
Net Margin
|
0.64% | 10.24% | -6.48% | -4.69% | -0.75% | -2.48% | -0.04% | -1.02% | -1.01% | -1.10% | -0.73% | -0.95% | -0.64% | -0.98% | -1.36% | -0.31% | -0.35% | 0.17% | -5.91% | -8.93% | -3.73% | 1.92% | 0.78% | 2.19% | 2.37% | 77.58% | -0.60% | -2.49% | 3.74% | 3.28% | 4.95% | 1.02% | -28.32% | 4.05% | -2.35% | 79.53% | 3.56% | 2.83% | 2.59% | -11.40% | 0.81% | -1.50% | -2.10% | -2.80% | -0.60% | -0.93% | -1.70% | 0.73% | -0.68% | -1.18% | -0.81% | -2.53% | -1.13% | -0.74% | -1.18% | -3.39% | 14.58% | 3.01% | -0.36% | 95.85% | -0.29% | 28.42% | 6.10% | -1.33% | -0.88% | 2.23% | -3.76% |
|
FCF Margin
|
-0.90% | 15.46% | 9.17% | 2.05% | -4.28% | 22.19% | 9.44% | 5.49% | -10.20% | 21.30% | 13.55% | 15.46% | -1.68% | 24.60% | 8.94% | -1.66% | -7.14% | 26.03% | 6.06% | -11.29% | -22.37% | 20.14% | -0.21% | 12.80% | -51.84% | 17.37% | -17.64% | -21.17% | 4.52% | 14.95% | 11.43% | 12.55% | -13.20% | 40.01% | 7.91% | -4.24% | -7.42% | 21.86% | 17.77% | -4.97% | -25.33% | 4.12% | 25.76% | 37.81% | -26.20% | 21.51% | 32.30% | 34.57% | -26.69% | 18.74% | 25.80% | 40.80% | -47.98% | 11.88% | 27.80% | 37.63% | -66.82% | 10.11% | 6.99% | 25.55% | -17.82% | 27.19% | 13.50% | 33.19% | -72.86% | 4.85% | -38.34% |
|
Inventory Average
|
| | 0.39B | 0.37B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.40B | 0.43B | 0.46B | 0.49B | 0.53B | 0.59B | 0.63B | 0.66B | 0.67B | 0.68B | 0.70B | 0.70B | 0.72B | 0.75B | 0.68B | 0.62B | 0.84B | 0.97B | 0.85B | 0.83B | 0.87B | 0.85B | 0.65B | 0.50B | 0.54B | 0.58B | 0.80B | 1.01B | 1.00B | 0.98B | 1.01B | 1.08B | 1.15B | 1.16B | 1.09B | 1.04B | 1.10B | 1.15B | 1.13B | 1.18B | 1.33B | 1.42B | 1.49B | 1.56B | 1.59B | 1.66B | 1.69B | 1.78B | 1.99B | 2.04B | 1.86B | 1.66B | 1.51B | 1.41B | 1.30B | 1.29B | 1.39B | 1.39B |
|
Assets Average
|
| | 3.04B | 3.09B | 3.18B | 3.23B | 3.31B | 3.36B | 3.37B | 3.44B | 3.43B | 3.57B | 3.80B | 3.88B | 3.99B | 4.22B | 4.41B | 4.40B | 4.64B | 5.08B | 5.16B | 5.11B | 5.19B | 5.29B | 5.32B | 6.19B | 6.76B | 6.39B | 6.36B | 6.34B | 3.14B | 3.07B | 6.09B | 6.01B | 2.99B | 4.61B | 9.68B | 9.93B | 9.56B | 9.69B | 9.96B | 9.89B | 9.81B | 9.84B | 10.03B | 10.09B | 9.88B | 9.98B | 10.30B | 10.68B | 10.68B | 10.54B | 10.79B | 10.97B | 10.90B | 10.97B | 11.45B | 11.84B | 11.45B | 11.44B | 11.95B | 12.05B | 12.17B | 11.94B | 11.73B | 12.05B | 12.19B |
|
Equity Average
|
| | 1.11B | 1.13B | 1.16B | 1.20B | 1.28B | 1.27B | 1.25B | 1.37B | 1.40B | 1.34B | 1.30B | 1.34B | 1.44B | 1.52B | 1.52B | 1.54B | 1.49B | 1.47B | 1.63B | 1.73B | 1.78B | 1.67B | 1.52B | 1.84B | 2.18B | 2.03B | 0.76B | -0.40B | -0.39B | 0.81B | 0.78B | -0.39B | -0.32B | 1.21B | 2.86B | 3.02B | 3.05B | 3.14B | 3.00B | 2.79B | 2.74B | 2.62B | 2.63B | 2.78B | 2.91B | 3.03B | 3.06B | 3.08B | 3.10B | 3.10B | 3.11B | 3.10B | 3.17B | 3.30B | 3.45B | 3.44B | 3.35B | 3.87B | 4.38B | 4.46B | 4.61B | 4.57B | 4.46B | 4.42B | 4.11B |
|
Invested Capital
|
| 1.11B | 1.12B | 1.16B | 1.25B | 1.26B | 1.46B | 1.81B | 1.44B | 2.02B | 1.92B | 2.10B | 2.22B | 2.20B | 2.30B | 2.47B | 2.72B | 2.38B | 2.17B | 2.76B | 2.88B | 2.94B | 2.95B | 2.70B | 2.62B | 4.26B | 4.20B | 3.95B | 1.59B | 1.58B | 1.53B | 3.79B | 1.37B | 1.34B | 1.31B | 5.80B | 6.11B | 6.01B | 5.76B | 5.74B | 5.32B | 5.33B | 6.09B | 5.68B | 6.30B | 5.96B | 6.07B | 6.11B | 6.05B | 6.16B | 6.08B | 5.96B | 5.91B | 5.95B | 6.02B | 6.22B | 6.32B | 6.90B | 6.83B | 7.55B | 7.45B | 7.69B | 7.74B | 7.61B | 7.52B | 7.78B | 7.16B |
|
Asset Utilization Ratio
|
| | 0.94 | 0.91 | 0.91 | 0.92 | 0.91 | 0.93 | 0.94 | 0.93 | 0.96 | 0.95 | 0.91 | 0.89 | 0.85 | 0.81 | 0.79 | 0.80 | 0.79 | 0.76 | 0.72 | 0.71 | 0.67 | 0.62 | 0.59 | 0.53 | 0.48 | 0.51 | 0.51 | 0.47 | 0.87 | 0.83 | 0.42 | 0.43 | 0.86 | 0.63 | 0.35 | 0.39 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.47 | 0.47 | 0.46 | 0.47 | 0.47 | 0.45 | 0.44 | 0.45 | 0.48 | 0.48 | 0.49 | 0.51 | 0.53 | 0.51 | 0.45 | 0.43 | 0.39 | 0.34 | 0.34 | 0.34 | 0.36 | 0.35 | 0.34 | 0.30 |
|
Interest Coverage Ratio
|
16.29 | 14.95 | 10.97 | 7.40 | 13.59 | 13.98 | 13.24 | -0.70 | 15.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05 | 1.56 | 0.32 | 1.20 | 0.98 | 2.31 | 4.53 | 1.16 | 2.07 | -6.18 |
|
Debt to Equity
|
| 0.51 | 0.48 | 0.54 | 0.56 | 0.50 | 0.47 | 0.54 | 0.50 | 0.44 | 0.41 | 0.63 | 0.73 | 0.62 | 0.58 | 0.62 | 0.86 | 0.67 | 1.25 | 1.18 | 1.07 | 0.96 | 0.97 | 1.06 | 1.40 | 1.05 | 1.01 | 1.13 | -5.33 | -5.02 | -5.18 | 0.95 | -4.72 | -5.05 | -5.92 | 1.18 | 1.10 | 1.01 | 0.89 | 0.84 | 1.12 | 1.16 | 1.34 | 1.27 | 1.40 | 1.24 | 1.09 | 1.06 | 1.19 | 1.22 | 1.11 | 1.01 | 1.22 | 1.24 | 1.11 | 0.96 | 1.21 | 1.39 | 1.24 | 0.89 | 1.00 | 0.91 | 0.88 | 0.75 | 0.91 | 0.94 | 1.20 |
|
Debt Ratio
|
| 0.19 | 0.18 | 0.19 | 0.21 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.17 | 0.22 | 0.25 | 0.22 | 0.21 | 0.22 | 0.29 | 0.25 | 0.35 | 0.35 | 0.36 | 0.33 | 0.33 | 0.31 | 0.39 | 0.33 | 0.34 | 0.34 | 0.33 | 0.33 | 329.42 | 0.31 | 0.33 | 0.30 | 426.78 | 0.35 | 0.33 | 0.32 | 0.29 | 0.27 | 0.32 | 0.33 | 0.37 | 0.33 | 0.37 | 0.35 | 0.33 | 0.32 | 0.35 | 0.35 | 0.33 | 0.30 | 0.35 | 0.35 | 0.33 | 0.29 | 0.36 | 0.39 | 0.38 | 0.33 | 0.36 | 0.34 | 0.33 | 0.29 | 0.34 | 0.34 | 0.38 |
|
Equity Ratio
|
| 0.36 | 0.37 | 0.36 | 0.37 | 0.38 | 0.40 | 0.36 | 0.39 | 0.41 | 0.41 | 0.35 | 0.34 | 0.35 | 0.37 | 0.36 | 0.33 | 0.37 | 0.28 | 0.30 | 0.33 | 0.34 | 0.34 | 0.29 | 0.28 | 0.31 | 0.33 | 0.30 | -0.06 | -0.06 | -63.58 | 0.32 | -0.07 | -0.06 | -72.15 | 0.29 | 0.30 | 0.31 | 0.33 | 0.32 | 0.28 | 0.28 | 0.27 | 0.26 | 0.27 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.30 | 0.30 | 0.30 | 0.28 | 0.30 | 0.37 | 0.36 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.31 |
|
Times Interest Earned
|
16.29 | 14.95 | 10.97 | 7.40 | 13.59 | 13.98 | 13.24 | -0.70 | 15.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05 | 1.56 | 0.32 | 1.20 | 0.98 | 2.31 | 4.53 | 1.16 | 2.07 | -6.18 |
|
FCF Payout Ratio
|
-1.47 | 0.08 | 0.14 | 0.61 | -0.28 | 0.05 | 0.12 | 0.20 | -0.11 | 0.06 | 0.09 | 0.08 | -0.73 | 0.06 | 0.17 | -0.82 | -1.11 | 0.06 | 0.06 | 0.08 | -0.11 | 0.12 | -11.82 | 0.33 | -0.06 | 0.14 | -0.15 | -0.12 | 0.81 | 0.24 | 0.31 | 0.26 | -0.28 | 0.08 | 0.44 | -0.53 | -0.27 | 0.09 | 0.14 | -0.41 | -0.18 | 1.06 | 0.20 | 0.11 | -0.17 | 0.23 | 0.00 | 0.14 | -0.20 | 0.27 | 0.20 | 0.11 | -0.10 | 0.39 | 0.17 | 0.11 | -0.08 | 0.71 | 1.06 | 0.25 | -0.44 | 0.26 | 0.51 | 0.18 | -0.13 | 1.43 | -0.35 |
|
Enterprise Value
|
-0.05B | -0.07B | -0.01B | -0.02B | -0.03B | -0.10B | -0.21B | -0.10B | -0.03B | -0.13B | -0.05B | -0.10B | -0.01B | -0.01B | -0.02B | -0.00B | -0.04B | -0.03B | -0.06B | -0.07B | -0.04B | -0.06B | -0.06B | -0.08B | -0.07B | -0.44B | -0.13B | -0.04B | -0.02B | -0.05B | -0.09B | -0.03B | -0.08B | -0.10B | -0.08B | -0.26B | -0.33B | -0.30B | -0.14B | -0.05B | -0.08B | -0.05B | -0.39B | -0.31B | -0.41B | -0.31B | -0.27B | -0.55B | -0.39B | -0.71B | -0.32B | -0.50B | -0.34B | -0.57B | -0.35B | -0.55B | -0.47B | -0.92B | -0.30B | -0.28B | -0.40B | -0.45B | -0.39B | -0.34B | -0.29B | -0.41B | -0.47B |
|
Return on Sales
|
0.01% | 0.01% | 0.01% | -0.05% | -0.01% | -0.02% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.06% | -0.09% | -0.04% | 0.02% | 0.01% | 0.02% | 0.02% | 0.78% | -0.01% | -0.02% | 0.04% | 0.03% | 0.05% | 0.01% | -0.28% | 0.04% | -0.02% | 0.80% | 0.04% | 0.03% | 0.03% | -0.11% | 0.01% | -0.02% | -0.02% | -0.03% | -0.01% | -0.01% | -0.02% | 0.01% | -0.01% | -0.01% | -0.01% | -0.03% | -0.01% | -0.01% | -0.01% | -0.03% | -0.01% | -0.02% | -0.01% | -0.05% | -0.01% | 0.00% | 0.00% | -0.04% | -0.01% | 0.02% | -0.04% |
|
Return on Capital Employed
|
| | 0.16% | 0.14% | 0.15% | 0.16% | 0.18% | 0.16% | 0.17% | 0.17% | 0.17% | 0.22% | 0.21% | 0.22% | 0.22% | 0.21% | 0.19% | 0.21% | 0.24% | 0.21% | 0.18% | 0.17% | 0.16% | 0.12% | 0.05% | 0.03% | 0.01% | -0.01% | 0.02% | 0.02% | 0.09% | 0.15% | 0.05% | 0.05% | 0.17% | 0.12% | 0.08% | 0.08% | 0.09% | 0.11% | 0.11% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.14% | 0.16% | 0.17% | 0.14% | 0.12% | 0.07% | 0.04% | 0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.00% |
|
Return on Invested Capital
|
| | 0.24% | 0.24% | 0.24% | 0.24% | 0.26% | 0.15% | 0.16% | 0.17% | 0.16% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.19% | 0.20% | 0.21% | 0.20% | 0.16% | 0.15% | 0.14% | 0.12% | 0.08% | 0.06% | -0.06% | -0.01% | 0.10% | 0.13% | -0.63% | 0.07% | 0.08% | 0.15% | 0.17% | -0.11% | 0.01% | 0.03% | 0.02% | 0.11% | 0.12% | 0.14% | 0.14% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.15% | 0.16% | 0.15% | 0.14% | 0.16% | 0.16% | 0.14% | 0.12% | 0.37% | 0.89% | -5.55% | 1.82% | 0.11% | 0.10% | 0.03% | 0.01% |
|
Return on Assets
|
| | 0.02% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | -0.03% | -0.04% | -0.03% | -0.02% | 0.00% | 0.01% | 0.12% | 0.11% | 0.11% | 0.11% | 0.00% | 0.02% | 0.03% | -0.02% | -0.02% | -0.05% | 0.14% | 0.09% | 0.08% | 0.09% | 0.00% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | 0.05% | -0.02% | -0.02% | -0.04% | -0.05% | -0.03% | -0.03% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | -0.04% | -0.11% | -0.11% | -0.10% | -0.06% | 0.01% | 0.04% | 0.40% | 0.33% | 0.33% | 0.90% | -0.04% | -0.13% | 0.10% | -0.14% | 0.27% | 0.47% | 0.51% | 0.29% | 0.28% | 0.29% | -0.01% | -0.02% | -0.04% | -0.06% | -0.02% | -0.03% | -0.03% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% |