|
Gross Margin
|
17.91% | 17.24% | 17.01% | 16.52% | 17.17% | 15.98% | 15.66% | 15.09% | 15.74% | 16.57% | 15.84% | 15.12% | 15.64% | 15.05% | 14.73% | 14.45% | 15.30% | 14.61% | 14.08% | 14.10% | 14.96% | 14.70% | 14.27% | 14.41% | 14.96% | 14.36% | 14.23% | 14.22% | 14.92% | 14.74% | 14.40% | 14.56% | 15.23% | 15.15% | 14.32% | 14.58% | 14.68% | 14.89% | 15.06% | 14.85% | 15.36% | 15.11% | 14.93% | 14.93% | 15.62% | 16.90% | 16.86% | 16.12% | 16.29% | 17.91% | 18.71% | 19.23% | 18.85% | 18.54% | 18.08% | 17.68% | 17.62% | 17.01% | 16.71% | 16.31% | 16.61% | 16.32% | 16.33% | 15.85% | 16.20% | 16.41% | 15.90% | 15.67% |
|
EBT Margin
|
1.41% | 1.47% | 2.24% | -0.33% | 1.10% | 1.49% | 2.09% | 1.12% | 1.74% | 2.69% | 2.20% | 2.06% | 2.24% | 2.43% | 2.50% | 1.44% | 2.00% | 2.58% | 2.23% | 1.76% | 2.18% | 1.52% | 1.67% | 1.30% | 2.36% | 2.71% | 2.61% | -0.83% | 2.07% | 2.48% | 1.97% | 1.81% | 2.03% | 2.31% | 1.57% | 2.02% | 1.61% | 2.55% | 1.54% | 1.36% | 1.86% | 2.10% | 1.57% | 1.87% | 1.50% | 2.02% | 5.39% | 4.74% | 4.40% | 6.63% | 6.57% | 5.92% | 6.82% | 6.27% | 6.18% | 5.06% | 5.00% | 5.00% | 4.69% | 3.25% | 4.32% | 3.90% | 3.06% | 2.21% | 3.04% | 3.22% | 0.63% | 1.12% |
|
EBIT Margin
|
2.25% | 2.84% | 3.38% | 1.00% | 2.66% | 2.54% | 3.18% | 2.22% | 2.78% | 3.69% | 3.19% | 3.06% | 3.24% | 3.33% | 3.39% | 2.37% | 2.99% | 3.45% | 3.12% | 2.68% | 3.12% | 3.37% | 3.44% | 2.22% | 3.32% | 3.60% | 3.45% | 0.11% | 3.15% | 3.50% | 2.97% | 2.88% | 3.18% | 3.45% | 2.61% | 3.12% | 2.77% | 3.71% | 2.71% | 2.57% | 3.09% | 3.23% | 2.67% | 3.10% | 2.69% | 3.77% | 6.27% | 5.47% | 5.10% | 7.24% | 7.08% | 6.58% | 7.41% | 6.86% | 6.72% | 5.95% | 5.85% | 5.94% | 5.56% | 4.35% | 5.43% | 5.13% | 4.44% | 3.49% | 4.25% | 4.44% | 1.86% | 2.50% |
|
EBITDA Margin
|
2.25% | 2.84% | 3.38% | 1.00% | 2.66% | 2.54% | 3.18% | 2.22% | 2.78% | 3.69% | 3.19% | 3.06% | 3.24% | 3.33% | 3.39% | 2.37% | 2.99% | 3.45% | 3.12% | 2.68% | 3.12% | 3.37% | 3.44% | 2.22% | 3.32% | 3.60% | 3.45% | 0.11% | 3.15% | 3.50% | 2.97% | 2.88% | 3.18% | 3.45% | 2.61% | 3.12% | 2.77% | 3.71% | 2.71% | 2.57% | 3.09% | 3.23% | 2.67% | 3.10% | 2.69% | 3.77% | 6.27% | 5.47% | 5.10% | 7.24% | 7.08% | 6.58% | 7.41% | 6.86% | 6.72% | 5.95% | 5.85% | 5.94% | 5.56% | 4.35% | 5.43% | 5.13% | 4.44% | 3.49% | 4.25% | 4.44% | 1.86% | 2.50% |
|
Operating Margin
|
2.25% | 2.84% | 3.38% | 1.00% | 2.66% | 2.54% | 3.18% | 2.22% | 2.78% | 3.69% | 3.19% | 3.06% | 3.24% | 3.33% | 3.39% | 2.37% | 2.99% | 3.45% | 3.12% | 2.68% | 3.12% | 3.37% | 3.44% | 2.22% | 3.32% | 3.60% | 3.45% | 0.11% | 3.15% | 3.50% | 2.97% | 2.88% | 3.18% | 3.45% | 2.61% | 3.12% | 2.77% | 3.71% | 2.71% | 2.57% | 3.09% | 3.23% | 2.67% | 3.10% | 2.69% | 3.77% | 6.27% | 5.47% | 5.10% | 7.24% | 7.08% | 6.58% | 7.41% | 6.86% | 6.72% | 5.95% | 5.85% | 5.94% | 5.56% | 4.35% | 5.43% | 5.13% | 4.44% | 3.49% | 4.25% | 4.44% | 1.86% | 2.50% |
|
Net Margin
|
2.00% | 2.03% | 3.01% | -3.96% | 1.53% | 0.90% | 1.30% | 0.74% | 1.03% | 1.58% | 1.37% | 1.28% | 1.32% | 1.43% | 1.59% | 0.88% | 1.13% | 1.60% | 1.40% | 0.95% | 1.38% | 0.67% | 1.00% | 0.74% | 1.47% | 1.70% | 1.62% | -1.25% | 1.31% | 1.67% | 1.25% | -3.53% | 1.35% | 1.46% | 0.99% | 3.78% | 1.25% | 1.92% | 1.20% | 1.06% | 1.38% | 1.64% | 1.22% | 1.39% | -0.03% | -0.55% | 0.02% | 0.04% | 0.03% | 0.06% | -0.01% | -2.18% | 0.05% | -0.08% | -0.03% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% |
|
FCF Margin
|
22.01% | 10.02% | 11.30% | -12.46% | -1.93% | -3.30% | -0.35% | -4.36% | 2.78% | 9.34% | 5.04% | -7.21% | -1.63% | -3.01% | 0.45% | -4.57% | 2.14% | -0.08% | 1.07% | -5.07% | 4.69% | -1.75% | 4.50% | -5.22% | 1.44% | -0.11% | 4.30% | -4.93% | 3.16% | 0.73% | 5.61% | -1.25% | 0.90% | -1.42% | 5.91% | -6.24% | 3.53% | 2.52% | 2.22% | -3.79% | 3.07% | 1.91% | 0.88% | 0.25% | 0.48% | 29.37% | 0.21% | 2.34% | 6.84% | 13.41% | 9.99% | 2.49% | 5.02% | 2.52% | 3.43% | -0.24% | 2.61% | 0.98% | 2.18% | -5.59% | 4.27% | -3.49% | 3.72% | 2.17% | 1.93% | 3.15% | 1.50% | 0.92% |
|
Inventory Average
|
0.52B | 0.25B | 0.34B | 0.48B | 0.63B | 0.28B | 0.33B | 0.77B | 0.78B | 0.78B | 0.75B | 0.79B | 0.92B | 1.02B | 1.09B | 1.15B | 1.27B | 1.36B | 1.36B | 0.76B | 0.85B | 1.53B | 1.51B | 1.53B | 1.56B | 1.61B | 1.65B | 1.69B | 1.78B | 1.81B | 1.74B | 1.67B | 1.69B | 1.77B | 1.73B | 1.71B | 1.78B | 1.76B | 1.73B | 1.79B | 1.85B | 1.83B | 1.79B | 1.85B | 1.95B | 1.66B | 1.35B | 1.41B | 1.38B | 1.18B | 0.94B | 0.96B | 1.08B | 1.11B | 1.16B | 1.27B | 1.45B | 1.63B | 1.72B | 1.84B | 2.03B | 2.23B | 2.55B | 2.69B | 2.60B | 2.61B | 2.70B | 2.74B |
|
Assets Average
|
2.16B | 1.98B | 1.87B | 1.89B | 2.02B | 2.08B | 2.15B | 2.20B | 2.23B | 2.25B | 2.22B | 2.34B | 2.54B | 2.70B | 2.83B | 2.94B | 3.22B | 3.42B | 3.41B | 1.99B | 2.20B | 3.90B | 3.97B | 4.05B | 4.12B | 4.20B | 4.30B | 4.34B | 4.47B | 4.52B | 4.46B | 4.44B | 4.48B | 4.57B | 4.69B | 4.80B | 4.96B | 4.97B | 4.88B | 4.94B | 5.13B | 5.24B | 5.28B | 5.45B | 5.51B | 5.15B | 4.92B | 5.04B | 5.08B | 4.96B | 4.81B | 5.25B | 5.89B | 6.07B | 6.18B | 6.48B | 6.82B | 7.17B | 7.43B | 7.61B | 8.14B | 8.68B | 9.41B | 9.90B | 9.86B | 10.06B | 10.31B | 10.37B |
|
Equity Average
|
| | | | | | | | | | 0.80B | 0.80B | 0.80B | 0.82B | 0.84B | 0.85B | 0.91B | 0.98B | 1.01B | 1.03B | 1.05B | 1.01B | 0.98B | 0.98B | 0.97B | 0.98B | 0.99B | 0.94B | 0.92B | 0.89B | 0.88B | 0.91B | 0.95B | 0.97B | 0.99B | 1.07B | 1.15B | 1.18B | 1.16B | 1.12B | 1.11B | 1.15B | 1.18B | 1.22B | 1.22B | 1.20B | 1.29B | 1.40B | 1.51B | 1.67B | 1.84B | 1.87B | 1.89B | 1.98B | 2.11B | 2.23B | 2.29B | 2.44B | 2.57B | 2.64B | 2.72B | 2.82B | 2.92B | 2.98B | 2.98B | 3.06B | 3.09B | 2.92B |
|
Invested Capital
|
0.01B | 0.01B | 0.01B | 0.73B | 0.01B | 0.01B | 0.01B | 0.85B | 0.01B | 0.83B | 0.80B | 0.88B | 0.87B | 0.92B | 0.92B | 0.94B | 1.04B | 1.00B | 1.09B | 1.10B | 1.13B | 1.05B | 1.96B | 1.09B | 1.03B | 1.11B | 1.08B | 1.16B | 1.24B | 0.91B | 0.95B | 1.25B | 1.02B | 1.28B | 1.33B | 1.47B | 1.56B | 1.54B | 1.50B | 2.35B | 1.45B | 2.29B | 2.39B | 2.40B | 2.34B | 1.91B | 2.13B | 2.22B | 2.19B | 2.27B | 2.42B | 2.12B | 2.41B | 2.58B | 2.76B | 3.00B | 3.20B | 3.36B | 3.50B | 3.83B | 3.82B | 4.25B | 4.42B | 4.23B | 4.41B | 4.33B | 4.18B | 3.87B |
|
Asset Utilization Ratio
|
2.40 | 2.37 | 2.41 | 2.39 | 2.33 | 2.40 | 2.43 | 2.50 | 2.57 | 2.57 | 2.65 | 2.60 | 2.50 | 2.50 | 2.53 | 2.54 | 2.41 | 2.40 | 2.52 | 4.48 | 4.19 | 2.41 | 2.44 | 2.45 | 2.45 | 2.46 | 2.44 | 2.45 | 2.42 | 2.40 | 2.44 | 2.45 | 2.41 | 2.34 | 2.32 | 2.32 | 2.31 | 2.36 | 2.38 | 2.35 | 2.25 | 2.21 | 2.24 | 2.21 | 2.15 | 2.12 | 2.19 | 2.10 | 2.16 | 2.52 | 2.69 | 2.57 | 2.44 | 2.45 | 2.53 | 2.50 | 2.42 | 2.36 | 2.35 | 2.35 | 2.24 | 2.11 | 2.00 | 2.01 | 2.13 | 2.18 | 2.19 | 2.18 |
|
Interest Coverage Ratio
|
-2.56 | -4.01 | -5.61 | | -4.18 | -4.17 | -5.15 | | -5.80 | | | | -205.23 | | | | 187.36 | 275.16 | -47.49 | | 198.98 | 230.80 | 217.20 | | | | 224.75 | | | | | | | | | | | | | | | | | | | | | | | 262.50 | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.64 | | | | 0.53 | | 0.57 | 0.62 | 0.62 | 0.02 | 0.01 | 0.68 | 0.68 | 0.61 | 0.55 | 0.57 | 0.68 | 0.66 | 1.00 | 0.99 | 1.11 | 1.20 | 1.11 | 1.18 | 1.37 | 1.42 | 1.49 | 1.46 | 1.38 | 1.31 | 1.36 | 1.36 | 1.24 | 1.22 | 1.22 | 1.20 | 1.25 | 1.21 | 1.17 | 1.16 | 1.19 | 1.27 | 1.16 | 1.01 | 0.92 | 0.85 | 0.79 | 0.70 | 1.12 | 1.02 | 0.98 | 0.88 | 0.93 | 0.85 | 0.89 | 0.81 | 0.78 | 0.93 | 0.85 | 0.97 | 0.98 | 0.94 | 1.03 | 1.13 | 1.33 |
|
Debt Ratio
|
0.26 | 0.25 | 0.25 | 0.23 | 0.22 | 0.21 | 0.20 | 0.19 | 0.19 | 0.21 | 0.22 | 0.20 | 0.01 | 0.00 | 0.20 | 0.19 | 0.17 | 0.16 | 0.17 | 1.23 | 0.18 | 0.24 | 0.25 | 0.26 | 0.28 | 0.26 | 0.27 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.29 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.29 | 0.28 | 0.26 | 0.27 | 0.28 | 0.28 | 0.35 | 0.33 | 0.32 | 0.31 | 0.31 | 0.29 | 0.30 | 0.28 | 0.27 | 0.30 | 0.28 | 0.29 | 0.30 | 0.28 | 0.31 | 0.33 | 0.36 |
|
Equity Ratio
|
| | | 0.37 | | | | 0.36 | | 0.36 | 0.36 | 0.33 | 0.31 | 0.30 | 0.29 | 0.28 | 0.28 | 0.29 | 0.30 | 1.81 | 0.28 | 0.24 | 0.25 | 0.24 | 0.23 | 0.23 | 0.23 | 0.21 | 0.20 | 0.19 | 0.20 | 0.21 | 0.22 | 0.21 | 0.21 | 0.23 | 0.23 | 0.24 | 0.24 | 0.22 | 0.21 | 0.22 | 0.22 | 0.23 | 0.22 | 0.25 | 0.27 | 0.28 | 0.31 | 0.36 | 0.40 | 0.32 | 0.32 | 0.33 | 0.35 | 0.33 | 0.34 | 0.34 | 0.35 | 0.34 | 0.33 | 0.32 | 0.30 | 0.30 | 0.30 | 0.31 | 0.29 | 0.27 |
|
Times Interest Earned
|
-2.56 | -4.01 | -5.61 | | -4.18 | -4.17 | -5.15 | | -5.80 | | | | -205.23 | | | | 187.36 | 275.16 | -47.49 | | 198.98 | 230.80 | 217.20 | | | | 224.75 | | | | | | | | | | | | | | | | | | | | | | | 262.50 | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | 0.07 | 0.02 | 0.04 | -0.03 | -0.12 | -0.06 | 0.38 | -0.04 | 0.09 | -2.00 | 0.17 | -0.04 | 0.04 | -0.09 | 0.03 | -0.04 | 0.14 | -1.66 | 0.04 | -0.04 | 0.06 | 0.25 | 0.03 | -0.15 | 0.23 | -0.13 | 0.03 | -0.03 | 0.05 | 0.07 | 0.08 | -0.04 | 0.06 | 0.08 | 0.19 | 0.70 | 0.44 | | | 0.08 | 0.03 | 0.01 | 0.02 | 0.07 | 0.03 | 0.06 | 0.04 | -0.58 | 0.06 | 0.14 | 0.06 | -0.02 | 0.03 | -0.04 | 0.03 | 0.05 | 0.06 | 0.04 | 0.07 | 0.12 |
|
Enterprise Value
|
-0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.03B | -0.10B | -0.02B | -0.04B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.04B | -0.00B | -0.02B | -0.01B | -0.03B | -0.02B | -0.02B | -0.02B | -0.05B | -0.04B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | | -0.03B | -0.07B | -0.03B | -0.03B | -0.04B | -0.03B | -0.02B | -0.03B | -0.04B | -0.04B | -0.02B | -0.02B | -0.07B | -0.07B | -0.07B | -0.08B | -0.20B | -0.30B | -0.01B | -0.02B | -0.03B | -0.02B | -0.05B | -0.02B | -0.02B | -0.05B | -0.06B | -0.04B | -0.06B | -0.06B | -0.03B | -0.07B | -0.05B | -0.03B | -0.03B |
|
Return on Sales
|
0.02% | 0.02% | 0.03% | -0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | -0.01% | 0.01% | 0.02% | 0.01% | -0.04% | 0.01% | 0.01% | 0.01% | 0.04% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -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% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
-0.03% | -0.04% | 0.00% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.15% | 0.82% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.14% | 0.12% | 0.12% | 0.12% | 0.11% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.10% | 0.14% | 0.16% | 0.17% | 0.21% | 0.22% | 0.24% | 0.24% | 0.24% | 0.24% | 0.24% | 0.22% | 0.20% | 0.19% | 0.19% | 0.18% | 0.17% | 0.16% | 0.14% | 0.14% | 0.13% | 0.11% | 0.11% |
|
Return on Invested Capital
|
-0.07% | -1.35% | -0.12% | 0.18% | 0.18% | 0.86% | 0.16% | 0.24% | 0.21% | 0.25% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.11% | 0.11% | 0.17% | 0.19% | 0.19% | 0.13% | 0.12% | 0.14% | 0.15% | 0.03% | 0.03% | 0.02% | 0.01% | 0.24% | 0.23% | 0.24% | 0.25% | 0.14% | 0.14% | 0.14% | 0.11% | 0.12% | 0.11% | 0.12% | 0.16% | 0.18% | 0.20% | 0.27% | 0.27% | 0.30% | 0.35% | 0.32% | 0.31% | 0.29% | 0.26% | 0.24% | 0.22% | 0.20% | 0.19% | 0.18% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.13% |
|
Return on Assets
|
0.01% | 0.02% | 0.04% | 0.02% | 0.02% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | | | | | | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.13% | 0.15% | 0.10% | 0.10% | 0.10% | 0.09% | 0.02% | 0.02% | 0.01% | 0.01% | 0.20% | 0.19% | 0.20% | 0.20% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.11% | 0.06% | 0.02% | -0.01% | -0.01% | 0.00% | 0.00% | -0.04% | -0.04% | -0.04% | -0.04% | 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% |