|
Gross Margin
|
40.11% | 40.62% | 40.20% | | 42.81% | 42.34% | 40.06% | | 39.75% | 39.00% | 37.93% | 40.16% | 41.80% | 42.53% | 42.18% | 42.78% | 44.08% | | | | | | | | | | | | | | | 43.84% | 44.25% | 43.58% | 41.66% | 43.59% | 43.34% | 44.15% | 39.17% | 40.95% | 42.29% | 42.06% | 39.14% | 42.02% | 40.20% | 41.32% | 40.47% | 30.59% | 29.46% | 35.49% | 32.37% | 35.49% | 34.35% | 32.68% | 30.56% | 31.85% | 31.85% | 32.77% | 31.82% | 35.32% | 36.97% | 35.97% | 35.37% | 36.41% | 37.26% | 36.49% |
|
EBT Margin
|
11.95% | 12.13% | 25.86% | | 14.06% | 15.77% | 24.26% | | 14.66% | 15.76% | 6.29% | 15.53% | 16.99% | 17.19% | 13.03% | 17.52% | 18.58% | | | | | | | | | | | | | | | 16.72% | 16.85% | 16.19% | 13.48% | 17.06% | 13.25% | 11.10% | 5.44% | 10.37% | 13.12% | 12.38% | 7.48% | 11.36% | 8.67% | 8.28% | 6.22% | -2.19% | 1.42% | 8.14% | 3.76% | 8.83% | 3.93% | -66.44% | -0.18% | 0.46% | 1.71% | 2.09% | -97.71% | 3.97% | 7.37% | 3.25% | -4.15% | -34.96% | 19.32% | 2.08% |
|
EBIT Margin
|
-47.94% | -47.25% | -47.66% | | -43.13% | -41.89% | -48.71% | | 16.49% | 18.02% | 7.42% | 17.01% | 18.34% | 18.93% | 14.58% | 18.91% | 18.79% | | | | | | | | | | | | | | | 15.70% | 18.00% | 17.07% | 14.26% | 18.78% | 16.79% | 17.55% | 7.81% | 12.63% | 15.48% | 14.57% | 9.08% | 14.55% | 10.01% | 11.83% | 7.87% | 0.16% | 3.56% | 9.70% | 5.71% | 10.57% | 6.44% | -64.81% | 3.69% | 4.33% | 4.95% | 5.32% | -93.82% | 6.86% | 6.61% | 8.51% | 4.58% | -31.76% | 7.16% | 8.39% |
|
EBITDA Margin
|
16.11% | 9.56% | 4.26% | | 6.54% | 17.12% | 7.24% | | 12.85% | 4.42% | -10.87% | 15.96% | 6.01% | 6.04% | 3.85% | 13.18% | 11.64% | | | | | | | | | | | | | | | 13.81% | 13.65% | 14.87% | -2.46% | 15.72% | 2.96% | 8.06% | 2.12% | 11.85% | 9.71% | -5.69% | 18.23% | -23.98% | 19.52% | 12.85% | 24.57% | -18.09% | 9.65% | -4.95% | -5.05% | 1.46% | -14.54% | -103.62% | 33.90% | 9.05% | 2.94% | -16.10% | -81.17% | -8.11% | 2.49% | 20.99% | -29.84% | -21.60% | 47.76% | -0.30% |
|
Operating Margin
|
-47.94% | -47.25% | -47.66% | | -43.13% | -41.89% | -48.71% | | 16.49% | 18.02% | 7.42% | 17.01% | 18.34% | 18.93% | 14.58% | 18.91% | 18.79% | | | | | | | | | | | | | | | 15.70% | 18.00% | 17.07% | 14.26% | 18.78% | 16.79% | 17.55% | 7.81% | 12.63% | 15.48% | 14.57% | 9.08% | 14.55% | 10.01% | 11.83% | 7.87% | 0.16% | 3.56% | 9.70% | 5.71% | 10.57% | 6.44% | -64.81% | 3.69% | 4.33% | 4.95% | 5.32% | -93.82% | 6.86% | 6.61% | 8.51% | 4.58% | -31.76% | 7.16% | 8.39% |
|
Net Margin
|
8.46% | 8.62% | 18.86% | | 9.60% | 10.89% | 19.75% | | 10.65% | 11.52% | 3.79% | 11.41% | 12.28% | 2.31% | 9.46% | 12.46% | 13.51% | | | | | | | | | | | | | | | 13.98% | 13.03% | 12.63% | -4.70% | 13.90% | 10.78% | 9.87% | -5.44% | 8.39% | 10.56% | 1.20% | 5.29% | 1.78% | -0.83% | 5.83% | 4.26% | -3.20% | -0.29% | 6.41% | 3.04% | 7.63% | 3.30% | -71.66% | -0.84% | -0.26% | 0.92% | 0.96% | -97.41% | 2.10% | 6.78% | 2.02% | -1.66% | -35.77% | 22.29% | 1.52% |
|
FCF Margin
|
| 16.54% | 9.31% | | 10.69% | 9.52% | 8.59% | | 1.50% | 11.98% | 3.06% | 3.36% | 7.99% | -3.97% | 21.20% | -1.53% | 9.04% | | | | | | | | | | | | | | | -0.99% | 2.37% | 12.65% | 16.34% | -4.78% | 3.51% | 12.32% | 13.78% | -0.80% | 5.90% | 12.37% | 18.73% | -2.38% | 13.34% | 12.85% | 18.19% | 10.75% | 8.68% | 11.43% | 5.28% | -4.22% | -4.57% | 4.31% | 1.69% | -1.59% | 4.54% | 11.35% | 20.24% | -0.66% | 5.37% | 8.27% | 8.26% | -1.83% | 5.28% | 1.19% |
|
Inventory Average
|
| | | | | 0.48B | 0.52B | | | 0.55B | 0.54B | 0.55B | 0.55B | 0.54B | 0.54B | 0.53B | 0.51B | 0.52B | 0.53B | 0.54B | 0.55B | 0.56B | 0.56B | 0.55B | 0.55B | 0.58B | 0.58B | 0.59B | 0.59B | 0.58B | 0.59B | 0.60B | 0.61B | 0.62B | 0.63B | 0.67B | 0.69B | 0.71B | 0.90B | 1.10B | 1.14B | 1.15B | 1.12B | 1.10B | 1.12B | 1.16B | 1.14B | 1.86B | 2.53B | 2.43B | 2.46B | 2.66B | 2.89B | 3.06B | 3.14B | 3.05B | 2.87B | 2.67B | 2.51B | 2.44B | 2.29B | 2.18B | 2.17B | 2.19B | 2.31B | 2.35B |
|
Assets Average
|
| | | | | 2.80B | 2.87B | | | 2.98B | 2.96B | 2.99B | 3.02B | 3.04B | 3.15B | 3.22B | 3.25B | 3.32B | 3.33B | 3.33B | 3.36B | 3.44B | 3.49B | 3.50B | 3.58B | 3.78B | 3.81B | 3.93B | 4.16B | 4.13B | 4.06B | 4.13B | 4.44B | 4.57B | 4.56B | 4.64B | 4.68B | 7.14B | 11.25B | 13.05B | 13.28B | 13.17B | 13.14B | 12.99B | 12.84B | 13.04B | 13.32B | 27.19B | 40.84B | 40.56B | 39.95B | 39.70B | 39.53B | 36.92B | 35.03B | 35.50B | 34.96B | 33.93B | 32.20B | 30.83B | 30.09B | 29.74B | 29.33B | 28.49B | 27.19B | 25.94B |
|
Equity Average
|
| | | | | 0.90B | 1.82B | | | 1.19B | 1.95B | 1.95B | 1.21B | 1.24B | 2.05B | 2.08B | 1.34B | 1.41B | 2.26B | 2.30B | 1.56B | 1.62B | 2.50B | 2.46B | 1.60B | 1.61B | 1.60B | 1.62B | 1.66B | 1.69B | 1.66B | 1.63B | 1.66B | 1.72B | 1.73B | 1.73B | 1.77B | 2.90B | 5.04B | 6.10B | 6.18B | 6.14B | 6.15B | 6.04B | 5.92B | 6.05B | 6.21B | 14.00B | 21.74B | 21.64B | 21.30B | 21.04B | 20.63B | 18.61B | 17.30B | 17.72B | 17.71B | 17.33B | 15.83B | 14.48B | 14.31B | 14.55B | 14.34B | 13.54B | 13.82B | 14.35B |
|
Invested Capital
|
| | 2.42B | | 0.90B | 1.09B | 2.83B | | 1.41B | 1.35B | 3.59B | 1.29B | 2.09B | 1.48B | 3.87B | 2.33B | 2.41B | 2.37B | 4.01B | 2.45B | 2.54B | 2.59B | 4.29B | 2.52B | 2.62B | 2.79B | 2.66B | 3.14B | 3.17B | 3.07B | 2.96B | 3.18B | 3.57B | 1.77B | 3.33B | 3.49B | 3.48B | 8.42B | 10.64B | 6.24B | 6.29B | 6.45B | 10.65B | 6.23B | 6.19B | 6.53B | 10.77B | 22.31B | 22.42B | 22.18B | 32.09B | 21.27B | 21.25B | 17.23B | 28.27B | 19.24B | 18.86B | 18.15B | 24.62B | 14.64B | 15.07B | 15.28B | 22.76B | 14.90B | 14.94B | 15.58B |
|
Asset Utilization Ratio
|
| | | | | 0.69 | 0.69 | | | 0.69 | 0.70 | 0.93 | 0.92 | 0.92 | 0.89 | 0.88 | 0.88 | 0.65 | 0.45 | 0.23 | | | | | | | | | | | | 0.20 | 0.38 | 0.56 | 0.75 | 0.75 | 0.77 | 0.51 | 0.35 | 0.33 | 0.36 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.38 | 0.23 | 0.20 | 0.24 | 0.29 | 0.31 | 0.32 | 0.34 | 0.36 | 0.34 | 0.34 | 0.34 | 0.36 | 0.37 | 0.38 | 0.38 | 0.39 | 0.40 | 0.42 | 0.43 |
|
Interest Coverage Ratio
|
-19.39 | -21.44 | -19.27 | | -23.83 | -23.04 | -26.27 | | 9.82 | 12.51 | 4.48 | 11.18 | 12.47 | 13.54 | 9.52 | 12.34 | 11.07 | | | | | | | | | | | | | | | 10.16 | 8.64 | 7.75 | 7.72 | 10.54 | 2.90 | 6.66 | 2.45 | 4.48 | 6.13 | 5.51 | 3.30 | 6.13 | 3.75 | 4.29 | 3.03 | 0.06 | 1.43 | 4.03 | 2.37 | 4.74 | 2.77 | -23.92 | 1.01 | 1.31 | 1.44 | 1.67 | -28.49 | 2.40 | 2.42 | 3.36 | 1.84 | -12.72 | 3.25 | 4.71 |
|
Debt to Equity
|
| | 0.43 | | 1.16 | 1.00 | 0.34 | | 0.83 | 0.76 | 0.33 | 0.72 | 0.71 | 0.72 | 0.36 | 0.78 | 0.75 | 0.65 | 0.30 | 0.61 | 0.58 | 0.57 | 0.28 | 0.60 | 0.61 | 0.75 | 0.67 | 0.92 | 0.89 | 0.81 | 0.81 | 0.89 | 1.13 | 0.93 | 0.97 | 0.96 | 0.98 | 1.08 | 0.75 | 0.73 | 0.73 | 0.72 | 0.70 | 0.74 | 0.73 | 0.71 | 0.70 | 0.55 | 0.55 | 0.54 | 0.52 | 0.53 | 0.56 | 0.62 | 0.61 | 0.60 | 0.59 | 0.61 | 0.69 | 0.66 | 0.66 | 0.61 | 0.65 | 0.70 | 0.43 | 0.42 |
|
Debt Ratio
|
| | 0.38 | | 0.36 | 0.33 | 0.32 | | 0.33 | 0.31 | 0.30 | 0.29 | 0.29 | 0.30 | 0.32 | 0.32 | 0.31 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.30 | 0.29 | 0.36 | 0.36 | 0.33 | 0.33 | 0.34 | 0.41 | 0.36 | 0.36 | 0.37 | 0.37 | 0.46 | 0.35 | 0.34 | 0.34 | 0.34 | 0.33 | 0.34 | 0.34 | 0.33 | 0.33 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.31 | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 | 0.31 | 0.32 | 0.30 | 0.31 | 0.33 | 0.24 | 0.23 |
|
Equity Ratio
|
| | 0.88 | | 0.31 | 0.33 | 0.94 | | 0.40 | 0.41 | 0.91 | 0.40 | 0.41 | 0.41 | 0.88 | 0.41 | 0.42 | 0.43 | 0.92 | 0.46 | 0.47 | 0.47 | 0.96 | 0.45 | 0.45 | 0.41 | 0.43 | 0.39 | 0.40 | 0.41 | 0.41 | 0.38 | 0.36 | 0.39 | 0.37 | 0.38 | 0.38 | 0.42 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 | 0.47 | 0.47 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 | 0.47 | 0.47 | 0.48 | 0.49 | 0.48 | 0.47 | 0.55 | 0.55 |
|
Times Interest Earned
|
-19.39 | -21.44 | -19.27 | | -23.83 | -23.04 | -26.27 | | 9.82 | 12.51 | 4.48 | 11.18 | 12.47 | 13.54 | 9.52 | 12.34 | 11.07 | | | | | | | | | | | | | | | 10.16 | 8.64 | 7.75 | 7.72 | 10.54 | 2.90 | 6.66 | 2.45 | 4.48 | 6.13 | 5.51 | 3.30 | 6.13 | 3.75 | 4.29 | 3.03 | 0.06 | 1.43 | 4.03 | 2.37 | 4.74 | 2.77 | -23.92 | 1.01 | 1.31 | 1.44 | 1.67 | -28.49 | 2.40 | 2.42 | 3.36 | 1.84 | -12.72 | 3.25 | 4.71 |
|
FCF Payout Ratio
|
| 0.39 | 0.01 | 1.02 | 0.28 | 0.31 | 0.40 | -0.40 | 2.02 | 0.26 | 1.27 | 1.05 | 0.44 | -0.90 | 0.38 | | 0.40 | 0.24 | 0.31 | 27.44 | 0.34 | 0.25 | 0.25 | 3.14 | 0.33 | 0.38 | 0.33 | 2.57 | 0.40 | 0.31 | 0.33 | -6.21 | 2.53 | 0.46 | 0.39 | -1.22 | 1.69 | 0.49 | 0.40 | -7.50 | 1.02 | 0.50 | 0.33 | -2.50 | 0.50 | 0.49 | 0.36 | 0.31 | 0.72 | 0.55 | 1.26 | -1.48 | -1.33 | 1.53 | 4.29 | -4.29 | 1.56 | 0.64 | 0.38 | -10.89 | 0.66 | 0.42 | 0.45 | -1.96 | 0.70 | 3.19 |
|
Enterprise Value
|
-0.16B | -0.15B | -0.08B | | -0.11B | -0.11B | -0.08B | -0.11B | -0.12B | -0.10B | -0.09B | -0.07B | -0.10B | -0.09B | -0.32B | -0.30B | -0.34B | -0.34B | -0.40B | -0.26B | -0.32B | -0.40B | -0.47B | -0.44B | -0.27B | -0.47B | -0.18B | -0.52B | -0.54B | -0.49B | -0.32B | -0.29B | -0.49B | -0.31B | -0.37B | -0.30B | -0.32B | -5.27B | -0.57B | -0.38B | -0.34B | -0.39B | -0.53B | -0.34B | -0.41B | -0.38B | -0.56B | -0.78B | -0.84B | -0.69B | -0.61B | -0.56B | -0.49B | -0.48B | -0.43B | -0.55B | -0.59B | -0.58B | -0.68B | -0.70B | -0.63B | -0.53B | -0.43B | -0.58B | -0.78B | -0.59B |
|
Return on Sales
|
0.08% | 0.09% | 0.19% | 0.12% | 0.10% | 0.11% | 0.20% | 0.14% | 0.11% | 0.12% | 0.04% | 0.11% | 0.12% | 0.02% | 0.10% | 0.12% | 0.14% | 0.12% | 0.13% | 0.14% | | | | | | | | | | | | 0.14% | 0.13% | 0.13% | -0.05% | 0.14% | 0.11% | 0.11% | 0.01% | 0.09% | 0.11% | 0.10% | 0.06% | 0.09% | 0.07% | 0.07% | 0.05% | -0.02% | 0.01% | 0.06% | 0.03% | 0.08% | 0.03% | -0.72% | -0.01% | 0.00% | 0.01% | 0.01% | -0.97% | 0.02% | 0.07% | 0.02% | -0.02% | -0.36% | 0.22% | 0.02% |
|
Return on Capital Employed
|
| | | | | -0.53% | -0.52% | | | -0.14% | -0.01% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | | | | | | | | | | | | | | | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.10% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | -0.04% | -0.04% | -0.05% | -0.05% | 0.02% | -0.07% | -0.08% | -0.07% | -0.07% | 0.03% | -0.01% | -0.01% | -0.02% |
|
Return on Invested Capital
|
| | | | | -0.83% | -0.44% | | | -0.19% | 0.00% | 0.12% | 0.18% | 0.13% | 0.10% | 0.09% | 0.13% | | | | | | | | | | | | | | | 0.13% | 0.13% | 0.17% | 0.12% | 0.10% | 0.10% | 0.06% | 0.05% | 0.05% | 0.08% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.05% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | -0.08% | -0.07% | -0.07% | -0.09% | 0.01% | -0.10% | -0.11% | -0.14% | -0.13% | 0.04% | -0.02% | -0.02% | -0.02% |
|
Return on Assets
|
| | | | | 0.09% | 0.09% | | | 0.09% | 0.06% | 0.09% | 0.09% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.06% | 0.03% | | | | | | | | | | | | 0.03% | 0.05% | 0.07% | 0.06% | 0.07% | 0.06% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | -0.05% | -0.05% | -0.06% | -0.06% | 0.00% | -0.08% | -0.08% | -0.08% | -0.08% | 0.01% | -0.03% | -0.01% | -0.02% |
|
Return on Equity
|
| | | | | 0.28% | 0.15% | | | 0.24% | 0.09% | 0.14% | 0.23% | 0.17% | 0.12% | 0.13% | 0.21% | 0.19% | 0.09% | 0.04% | | | | | | | | | | | | 0.07% | 0.14% | 0.20% | 0.17% | 0.18% | 0.17% | 0.10% | 0.07% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | -0.09% | -0.11% | -0.12% | -0.12% | 0.00% | -0.16% | -0.17% | -0.16% | -0.16% | 0.02% | -0.06% | -0.03% | -0.03% |