|
Gross Margin
|
23.70% | 65.96% | 60.07% | 60.10% | 67.50% | 67.88% | 67.34% | 66.84% | 74.00% | 71.63% | 69.10% | 66.82% | 70.17% | 70.73% | 69.04% | 65.80% | 69.84% | 71.33% | 66.94% | 68.63% | 75.25% | 73.03% | 69.05% | 66.56% | 72.16% | 71.58% | 65.74% | 61.80% | 67.95% | 68.51% | 59.97% | 60.47% | 69.66% | 71.57% | 68.84% | 67.64% | 73.30% | 73.40% | 73.21% | 68.84% | 74.64% | 74.17% | 72.13% |
|
EBT Margin
|
8.33% | 13.98% | 12.26% | 25.28% | 11.51% | 13.11% | 12.42% | 31.31% | 20.55% | 33.78% | 195.91% | 17.57% | 17.83% | 18.00% | 19.03% | 17.32% | 29.78% | 25.83% | 27.92% | 17.19% | 18.39% | 18.58% | 18.46% | 18.35% | 16.15% | 17.81% | 16.96% | 16.23% | 15.40% | 17.08% | 16.54% | 17.60% | 15.23% | 19.75% | 19.20% | 19.66% | 17.08% | 20.25% | 18.45% | 20.19% | 19.04% | 19.71% | 18.35% |
|
EBIT Margin
|
7.74% | 22.67% | 19.62% | 33.35% | 21.06% | 23.31% | 22.11% | 41.38% | 31.07% | 44.86% | 206.61% | 27.90% | 28.74% | 28.90% | 29.65% | 26.81% | 40.01% | 36.36% | 38.22% | 27.52% | 28.79% | 28.38% | 27.71% | 26.31% | 26.15% | 27.23% | 25.01% | 23.84% | 24.69% | 27.30% | 23.77% | 25.01% | 25.21% | 30.19% | 27.00% | 28.09% | 27.64% | 29.38% | 29.30% | 28.55% | 28.42% | 29.65% | 28.19% |
|
EBITDA Margin
|
5.41% | 27.71% | 31.07% | 33.35% | 8.33% | 14.37% | -14.71% | 41.38% | 44.32% | -9.15% | 206.61% | 27.90% | 28.74% | 28.90% | 29.65% | -10.92% | 40.01% | -5.90% | 38.22% | -11.13% | 28.79% | -17.96% | 27.71% | 26.31% | 26.15% | 27.23% | 25.01% | 23.84% | 24.69% | 27.30% | 23.77% | 25.01% | 25.21% | 30.19% | 27.00% | 28.09% | 27.64% | 29.38% | 29.30% | 28.55% | 28.42% | 29.65% | 28.19% |
|
Operating Margin
|
7.74% | 22.67% | 19.62% | 33.35% | 21.06% | 23.31% | 22.11% | 41.38% | 31.07% | 44.86% | 206.61% | 27.90% | 28.74% | 28.90% | 29.65% | 26.81% | 40.01% | 36.36% | 38.22% | 27.52% | 28.79% | 28.38% | 27.71% | 26.31% | 26.15% | 27.23% | 25.01% | 23.84% | 24.69% | 27.30% | 23.77% | 25.01% | 25.21% | 30.19% | 27.00% | 28.09% | 27.64% | 29.38% | 29.30% | 28.55% | 28.42% | 29.65% | 28.19% |
|
Net Margin
|
12.80% | 25.93% | -21.23% | 9.14% | 7.24% | 12.32% | 9.03% | 12.93% | 12.75% | 13.39% | 19.15% | 14.70% | 13.59% | 13.57% | 15.11% | 12.77% | 23.40% | 20.27% | 22.05% | 13.05% | 13.19% | 13.77% | 14.11% | 13.98% | 11.88% | 13.43% | 12.70% | 12.35% | 11.42% | 12.77% | 11.68% | 13.17% | 11.33% | 14.49% | 13.21% | 14.72% | 12.40% | 15.16% | 13.43% | 14.95% | 13.64% | 13.92% | 13.71% |
|
FCF Margin
|
| | | 27.26% | | | | | 32.46% | 32.15% | | | 17.47% | 33.42% | | -30.38% | 18.47% | -63.84% | 20.00% | 46.47% | 34.91% | 125.08% | 283.67% | 30.09% | 35.26% | 104.37% | -270.85% | 30.55% | 33.25% | 101.84% | -248.74% | 27.33% | 36.16% | 102.87% | -299.06% | 34.35% | 39.85% | 122.09% | -17.16% | 44.43% | 52.54% | 147.17% | -43.65% |
|
Inventory Average
|
| | | | | 0.24B | 0.27B | 0.26B | 0.25B | 0.28B | 0.30B | 0.27B | 0.26B | 0.27B | 0.29B | 0.29B | 0.28B | 0.29B | 0.30B | 0.29B | 0.29B | 0.32B | 0.33B | 0.32B | 0.32B | 0.38B | 0.40B | 0.35B | 0.37B | 0.47B | 0.51B | 0.45B | 0.41B | 0.42B | 0.43B | 0.41B | 0.42B | 0.44B | 0.47B | 0.48B | 0.48B | 0.48B | 0.47B |
|
Assets Average
|
| | | | | 22.30B | 29.15B | | | 36.37B | 37.50B | 38.24B | 38.89B | 38.69B | 39.31B | 39.95B | 39.17B | 39.32B | 40.23B | 41.49B | 41.53B | 41.43B | 42.44B | 43.80B | 45.26B | 45.43B | 45.57B | 45.85B | 46.49B | 48.08B | 48.24B | 47.57B | 47.76B | 48.57B | 48.93B | 49.29B | 50.22B | 50.67B | 51.83B | 52.34B | 52.30B | 53.33B | 53.90B |
|
Equity Average
|
| | | | | 0.05B | 6.19B | 6.40B | | | | 12.03B | 12.33B | 12.32B | 12.38B | 12.48B | 12.66B | 13.03B | 13.60B | 14.37B | 14.39B | 14.22B | 14.35B | 14.59B | 15.13B | 15.32B | 15.90B | 15.94B | 15.56B | 16.01B | 16.51B | 16.28B | 15.82B | 16.05B | 16.66B | 16.78B | 16.53B | 16.56B | 16.77B | 16.93B | 16.94B | 17.32B | 17.33B |
|
Invested Capital
|
| | 8.14B | | 0.37B | 0.37B | 12.39B | 1.29B | 0.88B | 0.80B | 11.87B | 13.01B | 13.22B | 12.94B | 13.23B | 13.36B | 13.18B | 13.48B | 14.37B | 15.58B | 14.80B | 15.08B | 14.60B | 15.84B | 16.01B | 15.71B | 16.86B | 16.50B | 17.19B | 18.17B | 17.08B | 17.48B | 17.62B | 18.25B | 17.39B | 18.74B | 18.56B | 17.86B | 17.29B | 17.76B | 18.77B | 18.81B | 17.33B |
|
Asset Utilization Ratio
|
| | | | | 0.24 | 0.19 | | | 0.32 | 0.22 | 0.20 | 0.24 | 0.21 | 0.17 | 0.17 | 0.17 | 0.18 | 0.16 | 0.16 | 0.11 | 0.04 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|
Interest Coverage Ratio
|
0.97 | 2.52 | 2.49 | 4.13 | 2.07 | 2.15 | 2.10 | 4.11 | 2.70 | 4.05 | 19.31 | 2.60 | 2.49 | 2.47 | 2.64 | 2.43 | 3.31 | 2.96 | 3.08 | 2.57 | 2.27 | 2.27 | 2.52 | 2.65 | 2.18 | 2.45 | 2.56 | 2.62 | 2.31 | 2.49 | 2.53 | 2.63 | 2.02 | 2.48 | 2.32 | 2.61 | 2.13 | 2.29 | 2.35 | 2.58 | 2.17 | 2.35 | 2.35 |
|
Debt to Equity
|
| | 1.09 | | 186.44 | 219.04 | 1.34 | 34.80 | | | 1.43 | 1.43 | 1.41 | 1.41 | 1.46 | 1.44 | 1.31 | 1.32 | 1.20 | 1.23 | 1.26 | 1.30 | 1.30 | 1.30 | 1.30 | 1.31 | 1.21 | 1.32 | 1.30 | 1.35 | 1.24 | 1.36 | 1.36 | 1.38 | 1.27 | 1.38 | 1.38 | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 | 1.42 |
|
Debt Ratio
|
| | 0.39 | | 0.40 | 0.41 | 0.46 | | 0.44 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.42 | 0.43 | 0.44 | 0.44 | 0.44 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 |
|
Equity Ratio
|
| | 0.36 | | 0.00 | 0.00 | 0.34 | | | | 0.31 | 0.32 | 0.32 | 0.32 | 0.31 | 0.31 | 0.33 | 0.33 | 0.35 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.34 | 0.34 | 0.36 | 0.33 | 0.34 | 0.33 | 0.36 | 0.33 | 0.33 | 0.33 | 0.35 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
|
Times Interest Earned
|
0.97 | 2.52 | 2.49 | 4.13 | 2.07 | 2.15 | 2.10 | 4.11 | 2.70 | 4.05 | 19.31 | 2.60 | 2.49 | 2.47 | 2.64 | 2.43 | 3.31 | 2.96 | 3.08 | 2.57 | 2.27 | 2.27 | 2.52 | 2.65 | 2.18 | 2.45 | 2.56 | 2.62 | 2.31 | 2.49 | 2.53 | 2.63 | 2.02 | 2.48 | 2.32 | 2.61 | 2.13 | 2.29 | 2.35 | 2.58 | 2.17 | 2.35 | 2.35 |
|
FCF Payout Ratio
|
| | | | | | | | -0.03 | -0.03 | | | -0.02 | | | 0.04 | -0.02 | 0.02 | -1.04 | -0.02 | -0.01 | -0.02 | 0.00 | -0.02 | -0.01 | -0.02 | -0.15 | -0.02 | -0.01 | -0.02 | -0.14 | -0.03 | -0.02 | -0.02 | -0.14 | -0.03 | -0.02 | -0.03 | -0.06 | -0.02 | -0.01 | -0.01 | -0.03 |
|
Enterprise Value
|
-0.24B | -0.61B | 0.17B | | -0.19B | -0.23B | 1.19B | -0.23B | -0.22B | -0.21B | 1.05B | -0.34B | -0.26B | -0.15B | 1.21B | -0.18B | -0.25B | -0.17B | 0.83B | -0.36B | -0.27B | -0.33B | 0.97B | -0.26B | -0.26B | -0.58B | 1.19B | -0.10B | -0.29B | -0.26B | 1.02B | -0.29B | -0.43B | -0.51B | 0.74B | -0.59B | -0.46B | -0.58B | 1.18B | -0.25B | -0.16B | -0.28B | 1.21B |
|
Return on Sales
|
0.07% | 0.11% | 0.09% | 0.23% | 0.10% | 0.10% | 0.11% | 0.07% | 0.15% | 0.29% | 1.99% | 0.17% | 0.16% | 0.16% | 0.17% | 0.15% | 0.25% | 0.22% | 0.29% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.16% | 0.14% | 0.14% | 0.13% | 0.15% | 0.13% | 0.15% | 0.13% | 0.16% | 0.15% | 0.16% | 0.14% | 0.17% | 0.15% | 0.17% | 0.16% | 0.16% | 0.16% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.06% | | | 0.14% | 0.02% | 0.01% | 0.02% | -0.02% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.06% | 0.04% | 0.00% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| | | | | 3.14% | 0.20% | 0.22% | 1.54% | 2.98% | 0.30% | 0.03% | 0.11% | -0.07% | 0.13% | 0.12% | 0.14% | 0.17% | 0.12% | 0.11% | 0.06% | 0.01% | 0.11% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% |
|
Return on Assets
|
| | | | | 0.03% | 0.03% | | | 0.06% | -0.04% | -0.03% | -0.02% | -0.05% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.01% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 16.82% | 0.13% | 0.06% | | | | -0.09% | -0.07% | -0.15% | 0.08% | 0.08% | 0.10% | 0.13% | 0.09% | 0.08% | 0.04% | -0.02% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |