|
Gross Margin
|
| 67.17% | 66.22% | 68.15% | 68.97% | 67.37% | 68.77% | 69.14% | 70.58% | 70.45% | 72.04% | 72.44% | 133.93% | 82.21% | 82.10% | 82.59% | -81.02% | 85.86% | 84.25% | 31.47% | 69.29% | 38.52% | 42.08% | 40.66% | 39.51% | 37.25% | 41.30% | 39.75% | 227.90% | 30.42% | 1.77% | 84.57% | 84.04% | 87.41% | 89.32% | 88.56% | 87.64% | 89.25% | 88.53% | 88.89% | 87.97% | 89.05% | 88.83% | 88.74% | 88.81% | 90.40% | 89.90% | 89.95% | 89.47% | | | | |
|
EBT Margin
|
| 3.36% | 10.13% | 11.15% | 4.09% | 8.76% | 12.49% | 11.88% | 10.36% | 12.04% | 10.68% | 18.31% | -21.78% | 4.06% | 8.36% | 8.46% | 8.10% | 3.48% | 12.04% | 12.24% | 8.75% | 10.66% | 13.01% | 13.00% | 11.63% | 9.89% | 14.57% | 17.58% | 10.26% | -0.89% | -78.72% | -12.22% | -39.21% | -16.48% | 9.56% | 19.44% | 12.91% | 16.91% | 22.90% | 22.26% | 16.49% | 13.17% | 21.35% | 20.50% | 10.50% | 14.19% | 20.03% | 17.13% | 12.07% | 15.21% | 20.05% | 19.36% | 13.90% |
|
EBIT Margin
|
| 11.14% | 16.97% | 14.58% | 3.37% | 14.30% | 16.31% | 16.83% | 16.09% | 18.85% | 14.61% | 22.90% | 17.19% | 9.85% | 14.00% | 14.19% | 13.27% | 11.45% | 15.61% | 15.88% | 12.52% | 13.45% | 17.72% | 17.09% | 15.82% | 14.16% | 19.24% | 21.67% | 14.69% | 3.54% | -53.55% | 1.18% | -21.91% | 2.40% | 16.85% | 24.70% | 18.14% | 21.44% | 26.70% | 26.31% | 20.62% | 21.72% | 25.34% | 24.43% | 15.33% | 20.72% | 24.57% | 21.73% | 17.57% | 19.89% | 24.80% | 24.90% | 19.50% |
|
EBITDA Margin
|
| 11.14% | 16.97% | 14.58% | 3.37% | 14.30% | 16.31% | 16.83% | 16.09% | 18.85% | 14.61% | 22.90% | 17.19% | 9.85% | 14.00% | 14.19% | 13.27% | 11.45% | 15.61% | 15.88% | 12.52% | 13.45% | 17.72% | 17.09% | 15.82% | 14.16% | 19.24% | 21.67% | 14.69% | 3.54% | -53.55% | 1.18% | -21.91% | 2.40% | 16.85% | 24.70% | 18.14% | 21.44% | 26.70% | 26.31% | 20.62% | 21.72% | 25.34% | 24.43% | 15.33% | 20.72% | 24.57% | 21.73% | 17.57% | 19.89% | 24.80% | 24.90% | 19.50% |
|
Operating Margin
|
| 11.14% | 16.97% | 14.58% | 3.37% | 14.30% | 16.31% | 16.83% | 16.09% | 18.85% | 14.61% | 22.90% | 17.19% | 9.85% | 14.00% | 14.19% | 13.27% | 11.45% | 15.61% | 15.88% | 12.52% | 13.45% | 17.72% | 17.09% | 15.82% | 14.16% | 19.24% | 21.67% | 14.69% | 3.54% | -53.55% | 1.18% | -21.91% | 2.40% | 16.85% | 24.70% | 18.14% | 21.44% | 26.70% | 26.31% | 20.62% | 21.72% | 25.34% | 24.43% | 15.33% | 20.72% | 24.57% | 21.73% | 17.57% | 19.89% | 24.80% | 24.90% | 19.50% |
|
Net Margin
|
| 1.68% | 6.60% | 8.29% | 2.35% | 5.25% | 7.95% | 7.07% | 5.62% | 5.77% | 5.72% | 9.78% | 9.84% | 6.89% | 7.38% | 5.52% | 0.33% | | | | | 13.45% | 16.54% | 18.73% | 13.42% | 12.57% | 18.64% | 23.05% | -17.14% | -2.71% | -80.85% | -8.68% | -25.28% | -12.47% | 9.63% | 13.72% | 8.06% | 12.26% | 16.38% | 14.61% | 13.63% | 9.11% | 15.53% | 14.18% | 5.75% | 10.42% | 14.30% | 12.00% | 18.15% | 11.13% | 14.09% | 13.49% | 9.65% |
|
FCF Margin
|
| 5.08% | 16.89% | 13.88% | 37.46% | 4.40% | 11.17% | 11.84% | 11.46% | 7.62% | 9.96% | 9.95% | 12.57% | 14.77% | 12.82% | 12.69% | 13.65% | 2.16% | 13.20% | 11.24% | 10.83% | 10.99% | 11.61% | 15.89% | 13.81% | 15.47% | 10.59% | 20.84% | 6.63% | 5.83% | 142.02% | -11.25% | -16.40% | -20.48% | -10.31% | 15.21% | 6.26% | 10.75% | 14.20% | 27.58% | 18.90% | 12.47% | 16.32% | 24.39% | 16.21% | 12.75% | 13.49% | 22.11% | 19.80% | 15.99% | 20.31% | 25.22% | 5.60% |
|
Inventory Average
|
| | | | | 0.40B | 0.38B | 0.35B | 0.38B | 0.41B | 0.42B | 0.43B | 0.44B | 0.46B | 0.46B | 0.48B | 0.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | 26.48B | 26.45B | 26.41B | 26.22B | 26.02B | 25.98B | 25.99B | 25.78B | 25.67B | 25.79B | 25.86B | 26.04B | 20.25B | 14.28B | 14.25B | 14.23B | 14.24B | 14.12B | 14.06B | 14.07B | 14.42B | 15.00B | 15.10B | 15.01B | 15.37B | 16.46B | 17.13B | 16.94B | 16.36B | 15.53B | 15.20B | 15.38B | 15.45B | 15.42B | 15.45B | 15.51B | 15.36B | 15.25B | 15.25B | 15.30B | 15.67B | 15.83B | 16.21B | 16.61B | 16.28B | 15.97B | 16.27B | 16.71B |
|
Equity Average
|
| 2.09B | 2.11B | 2.37B | 3.41B | 4.36B | 4.60B | 4.75B | 4.73B | 4.67B | 4.85B | 5.12B | 5.57B | 6.09B | 6.31B | 6.45B | 6.07B | 3.61B | 1.56B | 1.48B | 1.57B | 1.72B | 1.15B | 0.57B | 0.57B | 0.33B | 0.04B | -0.12B | -0.34B | -0.70B | -1.11B | -1.31B | -1.41B | -1.56B | -1.52B | -1.27B | -0.97B | -0.76B | -0.74B | -0.85B | -1.01B | -1.26B | -1.43B | -1.60B | -2.06B | -2.60B | -2.97B | -3.29B | -3.60B | -4.05B | -4.48B | -4.76B | -5.16B |
|
Invested Capital
|
2.15B | 2.03B | 2.18B | 2.55B | 15.96B | 15.93B | 15.98B | 4.75B | 15.46B | 15.14B | 15.41B | 15.18B | 15.62B | 15.92B | 16.06B | 16.18B | 12.00B | 7.97B | 7.88B | 7.80B | 8.04B | 8.09B | 7.89B | 7.91B | 7.60B | 0.14B | 0.01B | -0.17B | 7.25B | -0.87B | 8.92B | 8.90B | 8.73B | 8.09B | 7.11B | 7.40B | 7.80B | 7.84B | 7.75B | 7.63B | 7.52B | 7.20B | 7.19B | 6.86B | 6.76B | 7.29B | 7.00B | 7.65B | 7.39B | 6.74B | 6.32B | 6.69B | -5.36B |
|
Asset Utilization Ratio
|
| | | | | 0.37 | 0.38 | 0.39 | 0.40 | 0.41 | 0.42 | 0.43 | 0.44 | 0.41 | 0.37 | 0.32 | 0.28 | 0.37 | 0.54 | 0.55 | 0.57 | 0.58 | 0.60 | 0.62 | 0.63 | 0.63 | 0.62 | 0.62 | 0.63 | 0.60 | 0.44 | 0.34 | 0.25 | 0.20 | 0.26 | 0.32 | 0.38 | 0.43 | 0.49 | 0.53 | 0.57 | 0.61 | 0.64 | 0.66 | 0.67 | 0.67 | 0.68 | 0.68 | 0.67 | 0.69 | 0.72 | 0.72 | 0.72 |
|
Interest Coverage Ratio
|
| 1.76 | 3.08 | 2.81 | 0.41 | 2.21 | 2.75 | 2.85 | 3.01 | 3.40 | 2.87 | 4.80 | -9.09 | 1.89 | 2.76 | 2.73 | 5.08 | 2.44 | 3.77 | 3.91 | 2.85 | 3.36 | 4.27 | 3.89 | 3.85 | 3.18 | 4.73 | 4.94 | 3.16 | 0.72 | -2.85 | 0.09 | -1.73 | 0.20 | 2.22 | 4.41 | 3.51 | 4.10 | 6.04 | 5.88 | 4.20 | 4.29 | 6.07 | 5.78 | 3.23 | 4.07 | 5.14 | 4.45 | 3.11 | 3.70 | 5.15 | 4.89 | 3.65 |
|
Debt to Equity
|
| | | | 2.75 | 2.60 | 2.38 | 2.34 | 2.29 | 2.29 | 2.05 | 1.94 | 1.67 | 1.60 | 1.57 | 1.53 | 1.18 | 4.15 | 4.37 | 4.57 | 3.90 | 3.78 | 13.53 | 13.06 | 13.05 | 68.19 | -260.30 | -37.52 | -16.58 | -10.39 | -8.07 | -7.92 | -7.04 | -6.13 | -6.19 | -7.77 | -10.68 | -12.56 | -11.08 | -9.55 | -7.94 | -6.16 | -6.10 | -4.95 | -3.90 | -3.59 | -3.26 | -3.22 | -2.99 | -2.55 | -2.38 | -2.36 | -2.29 |
|
Debt Ratio
|
| | | | 0.44 | 0.44 | 0.43 | 0.42 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.25 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.54 | 0.54 | 0.52 | 0.50 | 0.52 | 0.52 | 0.53 | 0.60 | 0.61 | 0.61 | 0.63 | 0.62 | 0.58 | 0.57 | 0.57 | 0.57 | 0.57 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.60 | 0.64 | 0.65 | 0.67 | 0.67 | 0.70 | 0.69 | 0.70 | 0.74 |
|
Equity Ratio
|
| | | | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.23 | 0.24 | 0.25 | 0.25 | 0.21 | 0.11 | 0.11 | 0.10 | 0.12 | 0.12 | 0.04 | 0.04 | 0.04 | 0.01 | 0.00 | -0.01 | -0.03 | -0.06 | -0.08 | -0.08 | -0.09 | -0.10 | -0.09 | -0.07 | -0.05 | -0.05 | -0.05 | -0.06 | -0.07 | -0.09 | -0.09 | -0.12 | -0.15 | -0.18 | -0.20 | -0.21 | -0.23 | -0.27 | -0.29 | -0.30 | -0.32 |
|
Times Interest Earned
|
| 1.76 | 3.08 | 2.81 | 0.41 | 2.21 | 2.75 | 2.85 | 3.01 | 3.40 | 2.87 | 4.80 | -9.09 | 1.89 | 2.76 | 2.73 | 5.08 | 2.44 | 3.77 | 3.91 | 2.85 | 3.36 | 4.27 | 3.89 | 3.85 | 3.18 | 4.73 | 4.94 | 3.16 | 0.72 | -2.85 | 0.09 | -1.73 | 0.20 | 2.22 | 4.41 | 3.51 | 4.10 | 6.04 | 5.88 | 4.20 | 4.29 | 6.07 | 5.78 | 3.23 | 4.07 | 5.14 | 4.45 | 3.11 | 3.70 | 5.15 | 4.89 | 3.65 |
|
FCF Payout Ratio
|
| 0.01 | 0.00 | | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.23 | 0.19 | 0.27 | 0.28 | 0.29 | 0.28 | 1.22 | 0.18 | 0.21 | 0.21 | 0.21 | 0.17 | 0.13 | 0.14 | 0.13 | 0.17 | 0.09 | 0.27 | 0.38 | | | | | | | | | 0.13 | 0.06 | 0.09 | 0.14 | 0.09 | 0.06 | 0.09 | 0.12 | 0.09 | 0.06 | 0.07 | 0.09 | 0.06 | 0.04 | 0.20 |
|
Enterprise Value
|
-0.76B | -0.78B | -0.66B | -0.72B | -0.68B | -0.52B | -0.63B | -0.58B | -0.60B | -0.59B | -0.55B | -0.66B | -0.64B | -0.72B | -0.84B | -0.88B | -1.01B | -0.86B | -0.78B | -0.67B | -0.57B | -0.60B | -0.42B | -0.61B | -0.41B | -0.37B | -0.63B | -0.71B | -0.53B | -1.72B | -3.50B | -3.40B | -3.21B | -2.40B | -1.04B | -1.29B | -1.43B | -1.43B | -1.18B | -1.28B | -1.21B | -0.89B | -0.80B | -0.69B | -0.79B | -1.33B | -0.71B | -1.56B | -1.28B | -0.71B | -0.34B | -1.03B | -0.89B |
|
Return on Sales
|
| 0.02% | 0.07% | 0.08% | 0.02% | 0.05% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.10% | 0.10% | 0.07% | 0.07% | 0.06% | 0.00% | 0.03% | 0.01% | 0.00% | | 0.13% | 0.17% | 0.19% | 0.13% | 0.13% | 0.19% | 0.23% | -0.17% | -0.03% | -0.81% | -0.09% | -0.25% | -0.12% | 0.10% | 0.14% | 0.08% | 0.12% | 0.16% | 0.15% | 0.14% | 0.09% | 0.16% | 0.14% | 0.06% | 0.10% | 0.14% | 0.12% | 0.18% | 0.11% | 0.14% | 0.13% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.05% | 0.05% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.05% | 0.04% | 0.05% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.11% | 0.04% | 0.01% | -0.03% | -0.03% | 0.00% | 0.04% | 0.08% | 0.11% | 0.14% | 0.16% | 0.17% | 0.19% | 0.19% | 0.20% | 0.19% | 0.19% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% |
|
Return on Invested Capital
|
| | | | 0.08% | 0.05% | 0.05% | 0.08% | 0.10% | 0.07% | 0.06% | 0.07% | 0.22% | 0.35% | 0.61% | -0.21% | 0.14% | 0.18% | 0.21% | 0.25% | 0.03% | 0.07% | 0.11% | 0.12% | 0.24% | 0.49% | 26.43% | -25.88% | 0.33% | 0.24% | -0.28% | 0.04% | -0.04% | -0.05% | 0.00% | -0.09% | 0.10% | 0.13% | 0.16% | 0.17% | 0.20% | 0.22% | 0.23% | 0.24% | 0.22% | 0.22% | 0.22% | 0.21% | 0.27% | 0.29% | 0.32% | 0.33% | 2.87% |
|
Return on Assets
|
| | | | | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.00% | | 0.02% | 0.05% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.06% | 0.04% | -0.02% | -0.06% | -0.05% | -0.05% | -0.02% | 0.00% | 0.03% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% |
|
Return on Equity
|
| | | 0.17% | 0.13% | 0.13% | 0.13% | 0.12% | 0.14% | 0.15% | 0.14% | 0.15% | 0.16% | 0.14% | 0.13% | 0.10% | 0.06% | 0.07% | 0.07% | 0.00% | | 0.16% | 0.57% | 1.89% | 2.44% | 4.16% | 37.67% | -13.44% | -2.57% | -0.80% | 0.33% | 0.76% | 0.58% | 0.56% | 0.19% | -0.03% | -0.42% | -0.96% | -1.30% | -1.26% | -1.25% | -1.00% | -0.91% | -0.84% | -0.56% | -0.47% | -0.41% | -0.36% | -0.43% | -0.39% | -0.35% | -0.35% | -0.28% |