|
Gross Margin
|
12.39% | 13.61% | 13.89% | 11.63% | 14.52% | 14.36% | 14.87% | 14.19% | 15.81% | 15.30% | 14.35% | 15.20% | 15.89% | 17.66% | 17.10% | 15.64% | 16.62% | 16.55% | 15.54% | 16.13% | 17.43% | 19.08% | 19.28% | 18.45% | 18.81% | 18.73% | 18.87% | 19.48% | 20.09% | 18.56% | 17.33% | 18.65% | 16.19% | 15.88% | 16.56% | 15.63% | 15.16% | 15.72% | 16.86% | 15.42% | 17.67% | 18.53% | 16.84% | 17.88% | 20.08% | 16.26% | 15.08% | 15.80% | 15.10% | 14.68% | 15.71% | 14.44% | 17.24% | 18.70% | 20.85% | 20.58% | 22.97% | 21.15% | 23.41% | 22.28% | 23.28% | 21.50% | 22.65% | 21.62% | 20.99% | 19.06% | 19.82% |
|
EBT Margin
|
-2.62% | 2.82% | 4.10% | 2.63% | 1.45% | -2.23% | 2.69% | 1.69% | 2.93% | 3.60% | -5.01% | 2.75% | 2.81% | 6.23% | 5.91% | 3.39% | 15.55% | 2.82% | 6.96% | 3.86% | 5.53% | -6.64% | 8.75% | 5.55% | 8.77% | 8.74% | 8.74% | 8.29% | 8.73% | 7.92% | 7.71% | 5.35% | 5.11% | 5.95% | 6.40% | 5.49% | 3.22% | 5.57% | 9.11% | 5.06% | 6.57% | 7.01% | 5.49% | 3.91% | -1.56% | 5.28% | 5.12% | 5.87% | 4.85% | 3.86% | 5.22% | 2.46% | 6.82% | 4.45% | 9.87% | 9.05% | 11.12% | 8.65% | 9.54% | 10.23% | 9.65% | 11.80% | 9.88% | 8.83% | 8.02% | 6.31% | 8.26% |
|
EBIT Margin
|
3.25% | 8.43% | 9.25% | 6.55% | 5.94% | 2.20% | 7.53% | 5.79% | 6.86% | 7.06% | -1.65% | 6.00% | 6.65% | 8.70% | 8.27% | 6.01% | 7.74% | 7.70% | 9.09% | 5.86% | 7.43% | -4.74% | 10.70% | 8.86% | 10.44% | 10.42% | 10.28% | 9.91% | 10.37% | 9.57% | 9.52% | 7.39% | 6.75% | 7.66% | 8.03% | 7.31% | 5.01% | 7.30% | 10.86% | 7.12% | 8.90% | 9.30% | 7.76% | 8.75% | 10.01% | 7.14% | 7.01% | 7.89% | 6.55% | 5.47% | 6.79% | 4.18% | 8.60% | 6.45% | 11.95% | 11.23% | 13.54% | 11.16% | 12.22% | 12.89% | 12.31% | 14.48% | 12.55% | 11.41% | 10.42% | 8.76% | 10.68% |
|
EBITDA Margin
|
3.25% | 8.43% | 9.25% | 6.55% | 5.94% | 2.20% | 7.53% | 5.79% | 6.86% | 7.06% | -1.65% | 6.00% | 6.65% | 8.70% | 8.27% | 6.01% | 7.74% | 7.70% | 9.09% | 5.86% | 7.43% | -4.74% | 10.70% | 8.86% | 10.44% | 10.42% | 10.28% | 9.91% | 10.37% | 9.57% | 9.52% | 7.39% | 6.75% | 7.66% | 8.03% | 7.31% | 5.01% | 7.30% | 10.86% | 7.12% | 8.90% | 9.30% | 7.76% | 8.75% | 10.01% | 7.14% | 7.01% | 7.89% | 6.55% | 5.47% | 6.79% | 4.18% | 8.60% | 6.45% | 11.95% | 11.23% | 13.54% | 11.16% | 12.22% | 12.89% | 12.31% | 14.48% | 12.55% | 11.41% | 10.42% | 8.76% | 10.68% |
|
Operating Margin
|
3.25% | 8.43% | 9.25% | 6.55% | 5.94% | 2.20% | 7.53% | 5.79% | 6.86% | 7.06% | -1.65% | 6.00% | 6.65% | 8.70% | 8.27% | 6.01% | 7.74% | 7.70% | 9.09% | 5.86% | 7.43% | -4.74% | 10.70% | 8.86% | 10.44% | 10.42% | 10.28% | 9.91% | 10.37% | 9.57% | 9.52% | 7.39% | 6.75% | 7.66% | 8.03% | 7.31% | 5.01% | 7.30% | 10.86% | 7.12% | 8.90% | 9.30% | 7.76% | 8.75% | 10.01% | 7.14% | 7.01% | 7.89% | 6.55% | 5.47% | 6.79% | 4.18% | 8.60% | 6.45% | 11.95% | 11.23% | 13.54% | 11.16% | 12.22% | 12.89% | 12.31% | 14.48% | 12.55% | 11.41% | 10.42% | 8.76% | 10.68% |
|
Net Margin
|
-1.71% | 3.78% | 5.07% | -2.87% | 2.31% | -3.21% | 1.63% | 1.92% | 2.64% | 2.91% | -4.49% | 25.16% | 1.72% | 3.81% | 3.64% | 2.23% | 21.99% | 1.82% | 3.89% | 4.19% | 3.22% | -3.66% | 5.01% | 4.11% | 5.44% | 5.42% | 5.60% | 5.55% | 5.52% | 7.01% | 5.17% | 3.28% | 3.45% | 3.79% | 4.12% | 15.63% | -27.53% | -25.83% | -22.94% | -24.91% | -24.30% | -24.88% | -25.80% | -29.18% | -32.74% | -27.85% | -19.28% | -20.58% | -8.61% | 2.36% | 4.10% | 1.86% | 4.77% | 2.80% | 7.87% | 6.50% | 8.49% | 6.27% | 7.24% | 8.63% | 7.30% | 8.49% | 7.40% | 6.54% | 5.99% | 4.72% | 6.44% |
|
FCF Margin
|
3.86% | 19.26% | 16.93% | -4.62% | -0.70% | 6.07% | 3.76% | 11.88% | -3.07% | 7.17% | 4.07% | 13.05% | -0.86% | 6.37% | 8.90% | 10.01% | -4.07% | 6.15% | 7.82% | 12.33% | -2.74% | 6.64% | 12.87% | 15.95% | -2.93% | 8.20% | 11.29% | 17.79% | -3.93% | 9.81% | 7.07% | -33.13% | -15.16% | -7.20% | -5.66% | -11.65% | -18.88% | -12.48% | -5.95% | -12.85% | -16.28% | 10.22% | 11.00% | 16.28% | -14.13% | 4.78% | 7.95% | 13.50% | -5.09% | 3.45% | -4.66% | -2.97% | -9.04% | 5.94% | 10.36% | 15.80% | -5.29% | 2.01% | 8.85% | 10.49% | -14.21% | -4.25% | -5.69% | 10.17% | -22.78% | 1.59% | -1.83% |
|
Inventory Average
|
0.53B | 0.50B | 0.47B | 0.45B | 0.45B | 0.45B | 0.44B | 0.43B | 0.45B | 0.49B | 0.49B | 0.48B | 0.50B | 0.51B | 0.51B | 0.52B | 0.56B | 0.59B | 0.59B | 0.57B | 0.57B | 0.55B | 0.53B | 0.53B | 0.54B | 0.57B | 0.57B | 0.56B | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.60B | 0.61B | 0.63B | 0.80B | 0.98B | 1.01B | 1.02B | 1.04B | 1.09B | 1.09B | 1.09B | 1.12B | 1.17B | 1.18B | 1.14B | 1.13B | 1.11B | 1.14B | 1.28B | 1.45B | 1.52B | 1.55B | 1.58B | 1.65B | 1.71B | 1.74B | 1.75B | 1.73B | 1.70B | 1.72B | 1.75B | 1.78B | 1.81B | 1.79B |
|
Assets Average
|
4.97B | 4.92B | 4.89B | 4.80B | 4.69B | 4.65B | 4.62B | 4.55B | 4.50B | 4.59B | 4.57B | 4.57B | 4.55B | 4.43B | 4.38B | 4.50B | 4.63B | 4.63B | 4.62B | 4.50B | 4.46B | 4.54B | 4.49B | 4.28B | 4.32B | 4.50B | 4.51B | 4.38B | 4.47B | 4.71B | 4.72B | 4.66B | 4.63B | 4.68B | 4.77B | 4.85B | 6.00B | 7.10B | 7.19B | 7.18B | 7.18B | 7.29B | 7.24B | 7.24B | 7.37B | 7.56B | 7.67B | 7.74B | 7.78B | 7.79B | 8.06B | 9.37B | 10.50B | 10.47B | 10.29B | 10.26B | 10.46B | 10.67B | 10.82B | 11.04B | 11.26B | 11.09B | 11.03B | 11.19B | 11.32B | 11.65B | 11.84B |
|
Equity Average
|
| | | | | | | | | | 1.02B | 1.08B | 1.18B | 1.21B | 1.26B | 1.13B | 0.99B | 1.02B | 1.06B | 1.08B | 1.08B | 1.08B | 1.08B | 1.06B | 1.01B | 1.05B | 1.10B | 1.10B | 1.10B | 1.09B | 1.10B | 1.08B | 1.07B | 1.09B | 1.12B | 1.21B | 1.72B | 2.16B | 2.22B | 2.14B | 2.01B | 2.03B | 2.05B | 2.05B | 2.03B | 2.02B | 1.94B | 1.84B | 1.79B | 1.78B | 1.83B | 1.87B | 1.92B | 1.92B | 1.93B | 2.05B | 2.23B | 2.38B | 2.50B | 2.66B | 2.82B | 2.84B | 2.91B | 3.01B | 3.09B | 3.19B | 3.25B |
|
Invested Capital
|
0.02B | 0.03B | 0.03B | 0.75B | 0.02B | 0.03B | 0.03B | 3.32B | 0.03B | 1.07B | 1.01B | 3.53B | 3.33B | 3.30B | 3.26B | 3.30B | 3.37B | 3.33B | 3.32B | 3.31B | 3.30B | 3.38B | 3.17B | 2.98B | 3.12B | 3.13B | 3.10B | 2.98B | 3.40B | 3.34B | 3.34B | 3.17B | 3.29B | 3.29B | 3.39B | 3.54B | 5.22B | 5.11B | 5.16B | 4.85B | 5.06B | 4.97B | 4.89B | 4.79B | 5.37B | 5.43B | 5.40B | 5.36B | 5.46B | 5.46B | 5.90B | 7.57B | 7.76B | 7.53B | 7.30B | 7.25B | 7.67B | 7.80B | 7.97B | 8.00B | 8.41B | 7.94B | 8.28B | 8.06B | 8.73B | 8.91B | 9.06B |
|
Asset Utilization Ratio
|
0.88 | 0.87 | 0.85 | 0.85 | 0.87 | 0.88 | 0.88 | 0.90 | 0.91 | 0.90 | 0.91 | 0.92 | 0.94 | 0.97 | 0.99 | 0.96 | 0.94 | 0.95 | 0.96 | 1.00 | 1.00 | 0.97 | 0.96 | 0.99 | 0.97 | 0.91 | 0.92 | 0.95 | 0.94 | 0.90 | 0.90 | 0.92 | 0.93 | 0.92 | 0.91 | 0.91 | 0.80 | 0.74 | 0.78 | 0.84 | 0.84 | 0.84 | 0.85 | 0.85 | 0.85 | 0.84 | 0.84 | 0.85 | 0.85 | 0.86 | 0.85 | 0.76 | 0.74 | 0.80 | 0.88 | 0.92 | 0.92 | 0.91 | 0.88 | 0.85 | 0.82 | 0.82 | 0.81 | 0.79 | 0.77 | 0.74 | 0.73 |
|
Interest Coverage Ratio
|
-0.63 | -1.67 | -1.83 | 0.18 | | 0.51 | 1.78 | 1.45 | 1.75 | 2.08 | -0.51 | 1.85 | 2.21 | 3.53 | 3.50 | 2.48 | 3.13 | 2.95 | 4.50 | 2.93 | 3.91 | -2.50 | 5.50 | 4.74 | 6.23 | 6.19 | 6.67 | 6.12 | 6.34 | 5.80 | 5.26 | 3.63 | 3.36 | 3.72 | 4.04 | 3.48 | 2.57 | 3.64 | 5.37 | 3.20 | 3.83 | 4.07 | 3.42 | 3.84 | 4.71 | 3.83 | 3.72 | 3.95 | 3.60 | 3.28 | 4.17 | 2.37 | 4.60 | 3.17 | 5.53 | 4.96 | 5.69 | 4.45 | 4.63 | 4.92 | 4.71 | 5.40 | 4.79 | 4.51 | 4.33 | 3.64 | 4.42 |
|
Debt to Equity
|
| | | 3.84 | | | | 3.45 | | 2.32 | 2.39 | 2.03 | 1.81 | 1.68 | 1.53 | 2.40 | 2.37 | 2.25 | 2.04 | 2.12 | 2.02 | 2.18 | 1.89 | 1.93 | 2.08 | 1.88 | 1.81 | 1.70 | 2.09 | 2.09 | 2.04 | 2.04 | 2.08 | 2.02 | 2.01 | 1.76 | 1.44 | 1.37 | 1.30 | 1.46 | 1.59 | 1.49 | 1.47 | 1.39 | 1.73 | 1.72 | 2.01 | 1.98 | 2.21 | 2.07 | 2.24 | 3.06 | 3.04 | 3.06 | 2.81 | 2.44 | 2.39 | 2.25 | 2.20 | 1.93 | 1.99 | 1.87 | 1.79 | 1.72 | 1.81 | 1.81 | 1.80 |
|
Debt Ratio
|
0.65 | 0.63 | 0.62 | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 | 0.57 | 0.52 | 0.53 | 0.51 | 0.48 | 0.47 | 0.45 | 0.50 | 0.51 | 0.50 | 0.48 | 0.52 | 0.49 | 0.51 | 0.47 | 0.47 | 0.47 | 0.45 | 0.44 | 0.44 | 0.49 | 0.48 | 0.48 | 0.47 | 0.48 | 0.47 | 0.47 | 0.47 | 0.43 | 0.42 | 0.40 | 0.42 | 0.44 | 0.42 | 0.42 | 0.39 | 0.47 | 0.46 | 0.48 | 0.47 | 0.50 | 0.48 | 0.50 | 0.55 | 0.56 | 0.56 | 0.54 | 0.51 | 0.52 | 0.51 | 0.51 | 0.48 | 0.50 | 0.49 | 0.48 | 0.47 | 0.50 | 0.49 | 0.50 |
|
Equity Ratio
|
| | | 0.16 | | | | 0.17 | | 0.23 | 0.22 | 0.25 | 0.27 | 0.28 | 0.29 | 0.21 | 0.22 | 0.22 | 0.24 | 0.24 | 0.24 | 0.23 | 0.25 | 0.24 | 0.23 | 0.24 | 0.24 | 0.26 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.27 | 0.30 | 0.31 | 0.31 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.24 | 0.24 | 0.22 | 0.23 | 0.22 | 0.18 | 0.19 | 0.18 | 0.19 | 0.21 | 0.22 | 0.23 | 0.23 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 |
|
Times Interest Earned
|
-0.63 | -1.67 | -1.83 | 0.18 | | 0.51 | 1.78 | 1.45 | 1.75 | 2.08 | -0.51 | 1.85 | 2.21 | 3.53 | 3.50 | 2.48 | 3.13 | 2.95 | 4.50 | 2.93 | 3.91 | -2.50 | 5.50 | 4.74 | 6.23 | 6.19 | 6.67 | 6.12 | 6.34 | 5.80 | 5.26 | 3.63 | 3.36 | 3.72 | 4.04 | 3.48 | 2.57 | 3.64 | 5.37 | 3.20 | 3.83 | 4.07 | 3.42 | 3.84 | 4.71 | 3.83 | 3.72 | 3.95 | 3.60 | 3.28 | 4.17 | 2.37 | 4.60 | 3.17 | 5.53 | 4.96 | 5.69 | 4.45 | 4.63 | 4.92 | 4.71 | 5.40 | 4.79 | 4.51 | 4.33 | 3.64 | 4.42 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.19 | 0.14 | 0.18 | -0.40 | 0.15 | 0.21 | -0.05 | -0.15 | -0.30 | -0.36 | -0.18 | -0.08 | -0.12 | -0.25 | -0.15 | -0.12 | 0.14 | 0.13 | 0.11 | -0.12 | 0.27 | 0.16 | 0.10 | -0.29 | 0.37 | -0.28 | -0.36 | -0.11 | 0.16 | 0.09 | 0.06 | -0.24 | 0.63 | 0.15 | 0.13 | -0.10 | -0.32 | -0.24 | 0.15 | -0.06 | 0.94 | -0.83 |
|
Enterprise Value
|
-0.18B | -0.16B | -0.24B | -0.15B | -0.11B | -0.17B | -0.17B | -0.14B | -0.11B | -0.19B | -0.16B | -0.26B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.02B | -0.08B | -0.04B | -0.02B | -0.16B | -0.06B | -0.08B | -0.04B | -0.05B | -0.08B | -0.05B | -0.08B | -0.04B | -0.05B | -0.06B | -0.04B | -0.01B | -0.02B | -0.07B | 0.40B | 0.41B | 0.43B | 0.20B | 0.38B | 0.41B | 0.43B | 0.33B | 0.39B | 0.43B | 0.35B | 0.24B | 0.09B | -0.09B | -0.07B | -0.17B | -0.11B | -0.11B | -0.08B | -0.15B | -0.11B | -0.12B | -0.14B | -0.16B | -0.14B | -0.12B | -0.12B | -0.16B | -0.13B | -0.12B | -0.12B |
|
Return on Sales
|
-0.02% | 0.04% | 0.05% | -0.03% | 0.02% | -0.03% | 0.02% | 0.02% | 0.03% | 0.03% | -0.04% | 0.25% | 0.02% | 0.04% | 0.03% | 0.02% | 0.22% | 0.02% | 0.04% | 0.04% | 0.03% | -0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.03% | 0.03% | 0.04% | 0.04% | 0.16% | 0.03% | 0.04% | 0.08% | 0.04% | 0.05% | 0.06% | 0.04% | 0.03% | -0.01% | 0.04% | 0.05% | 0.05% | 0.04% | 0.02% | 0.04% | 0.02% | 0.05% | 0.03% | 0.08% | 0.07% | 0.08% | 0.06% | 0.07% | 0.09% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% |
|
Return on Capital Employed
|
0.04% | 0.06% | 0.06% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.05% | 0.05% | 0.06% | 0.07% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.09% | 0.11% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% |
|
Return on Invested Capital
|
| | | 0.46% | 0.57% | 0.64% | -1.04% | 0.09% | 0.08% | 0.40% | 0.17% | 0.53% | 0.34% | 0.24% | 0.18% | 0.06% | 0.10% | 0.10% | 0.11% | 0.11% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.11% | 0.09% | 0.09% | 0.10% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.04% | 0.05% | 0.05% | 0.07% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% |
|
Return on Assets
|
0.02% | 0.00% | 0.02% | 0.01% | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.06% | 0.06% | 0.06% | 0.08% | 0.03% | 0.07% | 0.07% | 0.07% | 0.08% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.06% | 0.05% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | 0.03% | 0.25% | 0.22% | 0.23% | 0.28% | 0.10% | 0.35% | 0.32% | 0.31% | 0.33% | 0.13% | 0.08% | 0.08% | 0.08% | 0.11% | 0.20% | 0.19% | 0.21% | 0.21% | 0.23% | 0.23% | 0.21% | 0.19% | 0.16% | 0.14% | 0.25% | 0.18% | 0.15% | 0.18% | 0.14% | 0.16% | 0.17% | 0.15% | 0.14% | 0.09% | 0.08% | 0.09% | 0.11% | 0.16% | 0.15% | 0.14% | 0.11% | 0.14% | 0.15% | 0.21% | 0.25% | 0.28% | 0.30% | 0.27% | 0.27% | 0.24% | 0.25% | 0.25% | 0.22% | 0.20% | 0.17% | 0.16% |