|
Gross Margin
|
33.96% | 33.69% | 33.50% | 33.99% | 34.41% | 34.36% | 33.91% | 34.25% | 34.66% | 34.64% | 33.99% | 34.40% | 34.95% | 34.72% | 34.16% | 34.57% | 34.89% | 34.92% | 34.28% | 34.92% | 34.99% | 34.32% | 33.63% | 34.33% | 34.35% | 34.36% | 33.69% | 34.67% | 34.11% | 34.23% | 33.72% | 34.73% | 34.01% | 34.14% | 33.66% | 34.56% | 33.89% | 34.54% | 34.02% | 34.79% | 34.08% | 34.18% | 33.83% | 34.48% | 33.88% | 34.06% | 34.01% | 34.16% | 33.57% | 33.98% | 33.23% | 34.12% | 33.21% | 33.78% | 33.07% | 34.02% | 33.28% | 33.70% | 32.99% | 33.78% | 33.08% | 34.14% | 33.39% | 33.38% | 32.83% | 33.77% | 33.41% | 33.41% |
|
EBT Margin
|
-0.21% | 4.98% | 8.77% | 6.72% | 2.79% | 6.62% | 9.79% | 7.87% | 6.28% | 7.63% | 10.62% | 8.41% | 7.37% | 9.15% | 11.75% | 8.73% | 8.71% | 10.11% | 12.64% | 10.81% | 8.95% | 11.10% | 13.68% | 11.89% | 10.92% | 11.51% | 14.35% | 12.56% | 11.02% | 12.48% | 14.64% | 13.32% | 12.12% | 13.01% | 14.99% | 13.72% | 12.32% | 12.59% | 15.28% | 13.86% | 11.75% | 12.60% | 14.96% | 13.47% | 12.07% | 10.51% | 15.06% | 13.49% | 11.64% | 14.53% | 15.37% | 14.85% | 12.60% | 14.29% | 15.60% | 14.77% | 12.12% | 13.72% | 14.36% | 13.17% | 10.59% | 12.77% | 14.00% | 11.99% | 9.79% | 11.40% | 13.26% | 11.50% |
|
EBIT Margin
|
1.82% | 6.06% | 9.61% | 7.72% | 4.99% | 7.74% | 10.56% | 8.72% | 6.86% | 8.45% | 11.34% | 9.32% | 8.31% | 9.62% | 12.49% | 9.56% | 9.59% | 10.95% | 13.40% | 11.78% | 9.95% | 11.57% | 14.48% | 12.44% | 11.43% | 12.43% | 14.69% | 13.66% | 12.15% | 13.52% | 15.50% | 14.34% | 13.18% | 14.02% | 15.88% | 14.70% | 13.35% | 13.55% | 16.09% | 14.71% | 12.75% | 13.63% | 15.88% | 14.50% | 13.20% | 11.59% | 15.94% | 14.47% | 12.66% | 15.42% | 16.15% | 15.74% | 13.51% | 15.24% | 16.46% | 15.82% | 13.26% | 14.90% | 15.35% | 14.34% | 11.91% | 13.95% | 15.13% | 13.47% | 11.32% | 12.88% | 14.48% | 12.94% |
|
EBITDA Margin
|
1.82% | 6.06% | 9.61% | 7.72% | 4.99% | 7.74% | 10.56% | 8.72% | 6.86% | 8.45% | 11.34% | 9.32% | 8.31% | 9.62% | 12.49% | 9.56% | 9.59% | 10.95% | 13.40% | 11.78% | 9.95% | 11.57% | 14.48% | 12.44% | 11.43% | 12.43% | 14.69% | 13.66% | 12.15% | 13.52% | 15.50% | 14.34% | 13.18% | 14.02% | 15.88% | 14.70% | 13.35% | 13.55% | 16.09% | 14.71% | 12.75% | 13.63% | 15.88% | 14.50% | 13.20% | 11.59% | 15.94% | 14.47% | 12.66% | 15.42% | 16.15% | 15.74% | 13.51% | 15.24% | 16.46% | 15.82% | 13.26% | 14.90% | 15.35% | 14.34% | 11.91% | 13.95% | 15.13% | 13.47% | 11.32% | 12.88% | 14.48% | 12.94% |
|
Operating Margin
|
1.82% | 6.06% | 9.61% | 7.72% | 4.99% | 7.74% | 10.56% | 8.72% | 6.86% | 8.45% | 11.34% | 9.32% | 8.31% | 9.62% | 12.49% | 9.56% | 9.59% | 10.95% | 13.40% | 11.78% | 9.95% | 11.57% | 14.48% | 12.44% | 11.43% | 12.43% | 14.69% | 13.66% | 12.15% | 13.52% | 15.50% | 14.34% | 13.18% | 14.02% | 15.88% | 14.70% | 13.35% | 13.55% | 16.09% | 14.71% | 12.75% | 13.63% | 15.88% | 14.50% | 13.20% | 11.59% | 15.94% | 14.47% | 12.66% | 15.42% | 16.15% | 15.74% | 13.51% | 15.24% | 16.46% | 15.82% | 13.26% | 14.90% | 15.35% | 14.34% | 11.91% | 13.95% | 15.13% | 13.47% | 11.32% | 12.88% | 14.48% | 12.94% |
|
Net Margin
|
-0.01% | 3.18% | 5.85% | 4.21% | 2.07% | 4.30% | 6.14% | 5.02% | 3.88% | 4.83% | 6.74% | 5.39% | 4.83% | 5.81% | 7.45% | 5.22% | 5.60% | 6.41% | 7.97% | 6.94% | 5.72% | 7.00% | 8.61% | 7.49% | 7.20% | 7.56% | 9.00% | 7.91% | 7.01% | 7.92% | 9.22% | 8.50% | 7.85% | 8.43% | 9.51% | 8.65% | 7.45% | 9.64% | 11.51% | 10.90% | 8.85% | 9.53% | 11.28% | 10.17% | 9.62% | 7.94% | 11.38% | 10.23% | 8.86% | 11.05% | 11.69% | 11.21% | 9.38% | 10.87% | 11.81% | 11.16% | 9.38% | 10.40% | 10.86% | 10.10% | 8.05% | 9.89% | 10.56% | 9.07% | 7.55% | 8.61% | 10.05% | 8.71% |
|
FCF Margin
|
2.04% | 9.61% | 7.45% | 6.85% | 0.43% | 11.10% | 5.58% | 2.05% | 1.27% | 11.29% | 10.47% | 4.92% | 3.49% | 12.70% | 7.04% | 4.34% | 6.39% | 12.65% | 7.55% | 4.61% | 6.91% | 11.59% | 9.97% | 2.90% | 8.10% | 14.75% | 8.65% | 4.83% | 7.56% | 14.55% | 10.84% | 2.57% | 6.25% | 17.19% | 10.35% | 5.48% | 7.31% | 13.73% | 11.13% | 5.74% | 9.05% | 15.28% | 10.59% | 5.90% | 8.17% | 18.23% | 22.72% | 6.31% | 1.44% | 15.43% | 7.59% | 7.45% | 6.60% | 7.93% | 6.05% | 5.33% | 10.30% | 12.64% | 13.51% | 9.45% | 11.14% | 12.77% | 10.86% | 8.49% | 8.99% | 8.83% | 8.23% | 7.53% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | | | | | 11.20B | 11.70B | 12.00B | 11.84B | 11.54B | 11.69B | 12.08B | 12.18B | 12.15B | 12.51B | 12.77B | 12.78B | 12.89B | 13.08B | 13.24B | 13.14B | 13.08B | 13.59B | 14.24B | 14.40B | 14.34B | 14.71B | 15.12B | 15.23B | 15.12B | 14.76B | 14.24B | 14.83B | 16.39B | 17.90B | 19.04B | 19.75B | 21.32B | 23.68B | 25.69B | 25.90B | 25.30B | 25.13B | 24.32B | 23.04B | 21.89B | 21.70B | 22.74B | 23.48B | 23.67B | 24.61B | 25.30B | 25.52B |
|
Assets Average
|
| | | 43.52B | 41.96B | 42.25B | 43.08B | 42.14B | 40.93B | 41.46B | 42.54B | 41.89B | 41.01B | 41.91B | 42.64B | 41.82B | 41.37B | 42.64B | 43.19B | 43.00B | 42.17B | 41.57B | 43.05B | 42.50B | 40.73B | 41.23B | 43.15B | 43.98B | 43.06B | 43.27B | 44.41B | 44.37B | 43.73B | 43.95B | 45.45B | 45.49B | 44.78B | 45.59B | 46.44B | 45.72B | 44.60B | 47.76B | 51.76B | 52.16B | 51.77B | 54.99B | 61.04B | 65.13B | 68.75B | 71.57B | 71.67B | 71.90B | 72.45B | 74.22B | 76.20B | 76.35B | 76.66B | 76.42B | 76.39B | 75.98B | 76.05B | 77.88B | 88.04B | 97.06B | 96.69B | 97.64B | 99.60B | 103.16B |
|
Equity Average
|
| | | 19.27B | 19.39B | 19.38B | 19.41B | 19.28B | 19.00B | 18.54B | 18.22B | 18.00B | 17.83B | 17.94B | 17.80B | 17.69B | 17.76B | 17.09B | 15.94B | 14.85B | 13.37B | 12.33B | 11.80B | 10.78B | 18.55B | 18.10B | 8.92B | 8.13B | 6.97B | 6.33B | 6.50B | 6.14B | -17.29B | -18.12B | 3.76B | 3.05B | 2.00B | 1.57B | 1.85B | 1.66B | -0.28B | -2.01B | -1.65B | -1.12B | -2.10B | -3.30B | -1.95B | 0.56B | 2.42B | 2.52B | 1.91B | 1.55B | -0.33B | -1.70B | -0.74B | 0.77B | 1.43B | 0.96B | 0.85B | 1.38B | 1.24B | 1.43B | 3.12B | 5.10B | 6.21B | 7.30B | 9.31B | 11.39B |
|
Invested Capital
|
19.54B | | 20.94B | 21.15B | 29.07B | 21.39B | 21.47B | 20.14B | 28.64B | 18.24B | 18.28B | 17.81B | 28.69B | 18.01B | 17.67B | 17.77B | 28.57B | 17.73B | 16.79B | 15.53B | 27.25B | 12.18B | 11.49B | 10.14B | 43.90B | 12.26B | 11.69B | 10.67B | 27.18B | 6.38B | 6.70B | 6.17B | -17.30B | 4.51B | 4.10B | 3.74B | 26.92B | 2.89B | 4.21B | 2.37B | 25.98B | -1.06B | 0.15B | 0.74B | 27.39B | 0.71B | 2.06B | 4.03B | 40.54B | 2.91B | 4.50B | 3.47B | 37.35B | 0.75B | 1.46B | 2.52B | 44.76B | 1.70B | 2.69B | 2.79B | 45.16B | 2.58B | 6.95B | 8.96B | 59.71B | 12.84B | 17.07B | 18.59B |
|
Asset Utilization Ratio
|
| | | 1.52 | 1.58 | 1.58 | 1.56 | 1.60 | 1.66 | 1.64 | 1.62 | 1.66 | 1.72 | 1.70 | 1.68 | 1.73 | 1.81 | 1.78 | 1.81 | 1.85 | 1.87 | 1.91 | 1.87 | 1.92 | 2.04 | 2.05 | 1.98 | 1.97 | 2.06 | 2.09 | 2.07 | 2.10 | 2.16 | 2.18 | 2.14 | 2.18 | 2.25 | 2.24 | 2.25 | 2.31 | 2.43 | 2.30 | 2.13 | 2.13 | 2.13 | 2.04 | 1.95 | 1.93 | 1.92 | 1.97 | 2.02 | 2.05 | 2.09 | 2.06 | 2.04 | 2.06 | 2.05 | 2.04 | 2.03 | 2.02 | 2.01 | 1.95 | 1.73 | 1.59 | 1.65 | 1.67 | 1.66 | 1.61 |
|
Interest Coverage Ratio
|
1.91 | 5.44 | 10.98 | 7.52 | 4.52 | 9.19 | 13.57 | 9.92 | 11.40 | 10.09 | 15.40 | 9.97 | 8.64 | 10.99 | 16.57 | 11.18 | 10.54 | 12.77 | 17.34 | 12.01 | 9.68 | 11.92 | 16.58 | 11.71 | 10.29 | 13.18 | 15.65 | 12.07 | 10.53 | 12.61 | 17.39 | 13.50 | 11.90 | 13.19 | 16.84 | 13.68 | 11.86 | 12.95 | 18.02 | 15.54 | 12.56 | 12.49 | 16.21 | 13.07 | 11.01 | 10.11 | 17.53 | 14.27 | 12.12 | 17.05 | 20.37 | 16.99 | 14.15 | 15.94 | 18.92 | 14.89 | 10.54 | 11.71 | 14.05 | 11.10 | 8.08 | 10.47 | 11.40 | 8.67 | 7.05 | 8.35 | 11.40 | 8.52 |
|
Debt to Equity
|
0.64 | | 0.60 | 0.54 | 0.50 | 0.50 | 0.50 | 0.51 | 0.52 | 0.59 | 0.59 | 0.61 | 0.60 | 0.60 | 0.61 | 0.61 | 0.61 | 0.78 | 0.82 | 1.13 | 1.18 | 1.21 | 1.46 | 1.65 | 0.63 | 1.83 | 2.24 | 2.74 | 3.30 | 3.31 | 3.15 | 4.07 | -0.57 | 5.79 | 7.03 | 10.01 | 17.52 | 15.08 | 12.69 | 18.47 | -14.84 | -13.01 | -24.46 | -26.26 | -9.79 | -10.26 | -84.17 | 23.01 | 11.29 | 20.52 | 17.48 | 37.82 | -23.03 | -24.35 | 170.84 | 33.10 | 27.65 | 116.72 | 31.54 | 29.32 | 42.25 | 23.53 | 12.31 | 9.20 | 7.99 | 6.57 | 4.91 | 4.36 |
|
Debt Ratio
|
0.28 | | 0.26 | 0.24 | 0.24 | 0.22 | 0.23 | 0.23 | 0.24 | 0.25 | 0.25 | 0.26 | 0.27 | 0.25 | 0.26 | 0.26 | 0.26 | 0.29 | 0.30 | 0.37 | 0.36 | 0.35 | 0.38 | 0.40 | 0.42 | 0.40 | 0.44 | 0.47 | 0.50 | 0.47 | 0.47 | 0.51 | 0.53 | 0.51 | 0.54 | 0.57 | 0.57 | 0.55 | 0.55 | 0.54 | 0.63 | 0.54 | 0.55 | 0.54 | 0.60 | 0.61 | 0.55 | 0.53 | 0.53 | 0.49 | 0.51 | 0.54 | 0.54 | 0.54 | 0.53 | 0.56 | 0.57 | 0.55 | 0.55 | 0.55 | 0.58 | 0.54 | 0.56 | 0.55 | 0.55 | 0.53 | 0.52 | 0.50 |
|
Equity Ratio
|
0.43 | | 0.44 | 0.45 | 0.47 | 0.44 | 0.46 | 0.46 | 0.47 | 0.43 | 0.43 | 0.43 | 0.44 | 0.42 | 0.42 | 0.43 | 0.43 | 0.37 | 0.37 | 0.32 | 0.31 | 0.28 | 0.26 | 0.24 | 0.68 | 0.22 | 0.20 | 0.17 | 0.15 | 0.14 | 0.15 | 0.13 | -0.94 | 0.09 | 0.08 | 0.06 | 0.03 | 0.04 | 0.04 | 0.03 | -0.04 | -0.04 | -0.02 | -0.02 | -0.06 | -0.06 | -0.01 | 0.02 | 0.05 | 0.02 | 0.03 | 0.01 | -0.02 | -0.02 | 0.00 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.01 | 0.02 | 0.05 | 0.06 | 0.07 | 0.08 | 0.11 | 0.11 |
|
Times Interest Earned
|
1.91 | 5.44 | 10.98 | 7.52 | 4.52 | 9.19 | 13.57 | 9.92 | 11.40 | 10.09 | 15.40 | 9.97 | 8.64 | 10.99 | 16.57 | 11.18 | 10.54 | 12.77 | 17.34 | 12.01 | 9.68 | 11.92 | 16.58 | 11.71 | 10.29 | 13.18 | 15.65 | 12.07 | 10.53 | 12.61 | 17.39 | 13.50 | 11.90 | 13.19 | 16.84 | 13.68 | 11.86 | 12.95 | 18.02 | 15.54 | 12.56 | 12.49 | 16.21 | 13.07 | 11.01 | 10.11 | 17.53 | 14.27 | 12.12 | 17.05 | 20.37 | 16.99 | 14.15 | 15.94 | 18.92 | 14.89 | 10.54 | 11.71 | 14.05 | 11.10 | 8.08 | 10.47 | 11.40 | 8.67 | 7.05 | 8.35 | 11.40 | 8.52 |
|
FCF Payout Ratio
|
1.28 | 0.25 | 0.27 | 0.34 | 6.05 | 0.21 | 0.36 | 1.15 | 2.01 | 0.21 | 0.19 | 0.46 | 0.80 | 0.20 | 0.30 | 0.55 | 0.37 | 0.24 | 0.33 | 0.62 | 0.45 | 0.28 | 0.27 | 1.06 | 0.40 | 0.25 | 0.36 | 0.72 | 0.47 | 0.26 | 0.30 | 1.43 | 0.60 | 0.26 | 0.36 | 0.76 | 0.59 | 0.35 | 0.35 | 0.78 | 0.48 | 0.37 | 0.46 | 0.93 | 0.70 | 0.31 | 0.19 | 0.76 | 3.48 | 0.31 | 0.56 | 0.63 | 0.73 | 0.64 | 0.74 | 0.94 | 0.52 | 0.45 | 0.36 | 0.59 | 0.54 | 0.48 | 0.48 | 0.65 | 0.63 | 0.65 | 0.61 | 0.74 |
|
Enterprise Value
|
-0.53B | -2.21B | -3.11B | -2.73B | -1.43B | -2.44B | -2.40B | -1.43B | -0.55B | -1.81B | -2.55B | -2.23B | -1.99B | -3.19B | -2.81B | -2.55B | -2.49B | -4.34B | -3.42B | -4.85B | -1.93B | -2.51B | -4.22B | -2.18B | -2.22B | -2.83B | -4.94B | -3.04B | -2.22B | -3.26B | -4.02B | -3.59B | -2.54B | -3.56B | -3.55B | -3.55B | -3.60B | -3.60B | -3.49B | -1.76B | -1.78B | -1.88B | -2.55B | -2.19B | -2.13B | -8.70B | -14.14B | -14.65B | -7.89B | -6.65B | -4.57B | -5.07B | -2.34B | -2.84B | -1.26B | -2.46B | -2.76B | -1.26B | -2.81B | -2.06B | -3.76B | -4.26B | -1.61B | -1.53B | -1.66B | -1.37B | -2.80B | -1.68B |
|
Return on Sales
|
0.00% | 0.03% | 0.06% | 0.04% | 0.02% | 0.04% | 0.06% | 0.05% | 0.04% | 0.05% | 0.07% | 0.05% | 0.05% | 0.06% | 0.07% | 0.05% | 0.06% | 0.06% | 0.08% | 0.07% | 0.06% | 0.07% | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.10% | 0.09% | 0.07% | 0.10% | 0.12% | 0.11% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.08% | 0.11% | 0.10% | 0.09% | 0.11% | 0.12% | 0.11% | 0.09% | 0.11% | 0.12% | 0.11% | 0.09% | 0.10% | 0.11% | 0.10% | 0.08% | 0.10% | 0.11% | 0.09% | 0.08% | 0.09% | 0.10% | 0.09% |
|
Return on Capital Employed
|
| | | 0.14% | 0.15% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.23% | 0.23% | 0.24% | 0.26% | 0.28% | 0.28% | 0.30% | 0.29% | 0.33% | 0.32% | 0.33% | 0.36% | 0.45% | 0.41% | 0.41% | 0.39% | 0.44% | 0.43% | 0.44% | 0.45% | 0.50% | 0.47% | 0.49% | 0.51% | 0.54% | 0.54% | 0.56% | 0.56% | 0.56% | 0.48% | 0.49% | 0.47% | 0.49% | 0.45% | 0.44% | 0.40% | 0.47% | 0.47% | 0.50% | 0.53% | 0.53% | 0.49% | 0.46% | 0.45% | 0.46% | 0.44% | 0.43% | 0.40% | 0.40% | 0.35% | 0.31% | 0.32% | 0.33% | 0.31% | 0.31% |
|
Return on Invested Capital
|
| | | 0.13% | 0.13% | 0.13% | 0.16% | 0.17% | 0.15% | 0.16% | 0.21% | 0.22% | 0.18% | 0.19% | 0.26% | 0.26% | 0.21% | 0.22% | 0.31% | 0.36% | 0.27% | 0.30% | 0.52% | 0.59% | 0.25% | 0.25% | 0.59% | 0.65% | 0.40% | 0.46% | 1.23% | 1.29% | -1.54% | -1.37% | 2.10% | 2.35% | 0.60% | 0.65% | 2.97% | 3.42% | 0.84% | 0.96% | -26.55% | 26.79% | 0.86% | 0.84% | 9.20% | 4.42% | 0.62% | 0.73% | 4.38% | 4.25% | 0.85% | 0.92% | 16.24% | 9.16% | 0.77% | 0.77% | 7.98% | 6.21% | 0.69% | 0.68% | 3.39% | 2.03% | 0.48% | 0.45% | 1.10% | 0.92% |
|
Return on Assets
|
| | | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.18% | 0.19% | 0.19% | 0.20% | 0.21% | 0.23% | 0.25% | 0.24% | 0.22% | 0.21% | 0.22% | 0.20% | 0.19% | 0.19% | 0.19% | 0.21% | 0.21% | 0.22% | 0.23% | 0.22% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.19% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% |
|
Return on Equity
|
| | | 0.12% | 0.14% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.20% | 0.21% | 0.22% | 0.23% | 0.24% | 0.24% | 0.26% | 0.28% | 0.31% | 0.36% | 0.40% | 0.45% | 0.49% | 0.55% | 0.34% | 0.36% | 0.75% | 0.85% | 1.01% | 1.14% | 1.15% | 1.25% | -0.46% | -0.45% | 2.23% | 2.82% | 4.32% | 5.74% | 5.33% | 6.34% | -39.86% | -5.59% | -6.78% | -9.91% | -5.36% | -3.32% | -6.06% | 22.28% | 5.32% | 5.85% | 7.99% | 10.27% | -49.72% | -9.70% | -22.94% | 22.27% | 11.96% | 17.41% | 19.13% | 11.36% | 12.24% | 10.38% | 4.73% | 2.86% | 2.38% | 2.01% | 1.57% | 1.28% |