|
Gross Margin
|
26.16% | 28.28% | 28.79% | 26.68% | 27.85% | 28.51% | 29.06% | 27.40% | 31.52% | 31.86% | 30.08% | 30.09% | 29.96% | 30.54% | 30.36% | 31.28% | 31.32% | 32.47% | 32.00% | 32.32% | 31.85% | 32.40% | 33.47% | 32.86% | 33.80% | 34.05% | 32.38% | 30.19% | 32.06% | 32.83% | 31.61% | 29.93% | 32.45% | 32.49% | 31.60% | 30.43% | 32.53% | 32.43% | 33.28% | 31.03% | 31.46% | 32.23% | 32.49% | 31.71% | 31.57% | 31.79% | 32.24% | 30.85% | 32.79% | 32.48% | 32.19% | 32.67% | 30.07% | 30.30% | 30.97% | 32.06% | 32.82% | 33.58% | 33.99% | 34.77% | 33.11% | 34.97% | 35.55% | 34.06% | 34.64% | 35.66% | 35.55% | 35.49% |
|
EBT Margin
|
7.70% | 10.33% | 2.84% | 12.42% | 8.49% | 11.14% | -1.82% | 14.30% | -6.57% | 5.14% | -6.55% | -56.88% | 6.18% | 9.61% | 7.62% | 3.37% | 5.67% | 6.43% | 12.51% | 4.26% | 7.00% | 8.14% | 18.11% | 6.33% | 9.63% | 26.14% | 17.93% | 8.02% | 8.09% | 7.98% | 23.12% | 4.18% | 8.76% | 9.29% | 19.78% | 10.01% | 15.78% | 11.31% | 20.14% | 9.77% | 13.10% | 12.00% | 21.48% | 11.68% | 16.39% | 3.56% | -10.77% | 3.09% | 15.92% | 26.47% | 14.68% | 16.57% | 13.05% | 13.64% | 15.88% | 19.02% | 15.14% | 16.73% | 17.24% | 14.45% | 15.98% | 17.01% | 22.64% | 16.11% | 15.81% | 16.89% | 17.27% | 16.18% |
|
EBIT Margin
|
8.68% | 11.14% | 3.37% | 11.99% | 9.50% | 11.83% | -1.21% | 11.82% | -1.88% | 8.44% | -2.19% | -55.87% | 6.46% | 10.22% | 6.70% | 3.81% | 6.12% | 6.80% | 12.15% | 4.34% | 7.16% | 8.22% | 18.22% | 6.65% | 9.84% | 26.19% | 17.26% | 8.07% | 8.37% | 7.90% | 23.17% | 7.02% | 9.11% | 9.37% | 20.64% | 10.25% | 16.05% | 11.52% | 20.25% | 10.11% | 13.03% | 11.95% | 21.42% | 11.44% | 16.48% | 3.98% | -10.57% | 22.47% | 15.74% | 25.97% | 14.75% | 16.50% | 13.03% | 13.71% | 16.19% | 19.48% | 15.58% | 17.03% | 17.41% | 14.61% | 16.46% | 17.63% | 23.57% | 17.21% | 16.53% | 18.01% | 18.00% | 16.95% |
|
EBITDA Margin
|
8.68% | 11.14% | 3.37% | 11.99% | 9.50% | 11.83% | -1.21% | 11.82% | -1.88% | 8.44% | -2.19% | -55.87% | 6.46% | 10.22% | 6.70% | 3.81% | 6.12% | 6.80% | 12.15% | 4.34% | 7.16% | 8.22% | 18.22% | 6.65% | 9.84% | 26.19% | 17.26% | 8.07% | 8.37% | 7.90% | 23.17% | 7.02% | 9.11% | 9.37% | 20.64% | 10.25% | 16.05% | 11.52% | 20.25% | 10.11% | 13.03% | 11.95% | 21.42% | 11.44% | 16.48% | 3.98% | -10.57% | 22.47% | 15.74% | 25.97% | 14.75% | 16.50% | 13.03% | 13.71% | 16.19% | 19.48% | 15.58% | 17.03% | 17.41% | 14.61% | 16.46% | 17.63% | 23.57% | 17.21% | 16.53% | 18.01% | 18.00% | 16.95% |
|
Operating Margin
|
8.68% | 11.14% | 3.37% | 11.99% | 9.50% | 11.83% | -1.21% | 11.82% | -1.88% | 8.44% | -2.19% | -55.87% | 6.46% | 10.22% | 6.70% | 3.81% | 6.12% | 6.80% | 12.15% | 4.34% | 7.16% | 8.22% | 18.22% | 6.65% | 9.84% | 26.19% | 17.26% | 8.07% | 8.37% | 7.90% | 23.17% | 7.02% | 9.11% | 9.37% | 20.64% | 10.25% | 16.05% | 11.52% | 20.25% | 10.11% | 13.03% | 11.95% | 21.42% | 11.44% | 16.48% | 3.98% | -10.57% | 22.47% | 15.74% | 25.97% | 14.75% | 16.50% | 13.03% | 13.71% | 16.19% | 19.48% | 15.58% | 17.03% | 17.41% | 14.61% | 16.46% | 17.63% | 23.57% | 17.21% | 16.53% | 18.01% | 18.00% | 16.95% |
|
Net Margin
|
7.20% | 7.39% | 2.23% | -3.02% | 5.66% | 8.69% | 5.49% | -4.54% | 22.70% | 30.72% | 21.03% | -109.25% | 0.56% | 3.01% | 13.33% | 5.85% | 3.42% | -0.54% | -1.14% | -0.87% | -0.74% | -1.10% | -0.78% | -0.77% | -0.32% | -0.59% | 5.08% | -0.48% | -0.30% | -0.18% | 0.02% | 0.03% | -0.27% | -0.27% | -0.26% | -0.42% | -0.26% | -0.29% | -0.34% | -0.18% | -0.39% | -0.32% | -0.34% | -0.14% | -0.32% | -0.31% | 0.20% | -0.20% | -0.26% | -0.30% | 0.13% | -0.63% | 10.37% | -0.16% | -0.01% | | 12.62% | | | -0.11% | 12.35% | 13.35% | -0.02% | 0.01% | 11.95% | 12.52% | -0.01% | |
|
FCF Margin
|
6.45% | 10.81% | 17.01% | 12.12% | 0.58% | 8.58% | 8.70% | 11.21% | -11.26% | -26.48% | 8.01% | -53.63% | 0.95% | 12.01% | 10.81% | 5.72% | -4.77% | 10.01% | 1.32% | 9.81% | -4.77% | 10.68% | 2.88% | 10.36% | -3.74% | 10.43% | 6.55% | 9.01% | -2.51% | 6.52% | 9.13% | 8.62% | -1.57% | 7.78% | 9.27% | 5.09% | 1.99% | 8.51% | 16.13% | 13.78% | 1.85% | 5.89% | 13.64% | 15.84% | 4.72% | 26.71% | 17.20% | 14.35% | 7.67% | -46.31% | 12.50% | 12.21% | -4.50% | 5.37% | 4.62% | 17.08% | 3.68% | 14.64% | 17.95% | 15.84% | 3.31% | 14.85% | 9.86% | 20.11% | 8.39% | 14.12% | 14.63% | 17.78% |
|
Inventory Average
|
| | 0.84B | 0.81B | 0.81B | 0.82B | 0.88B | 0.58B | 0.58B | 0.96B | 1.00B | 0.63B | 0.26B | 0.26B | 0.26B | 0.29B | 0.31B | 0.31B | 0.30B | 0.31B | 0.30B | 0.30B | 0.31B | 0.33B | 0.31B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.30B | 0.31B | 0.32B | 0.32B | 0.36B | 0.40B | 0.39B | 0.39B | 0.39B | 0.41B | 0.42B | 0.40B | 0.39B | | | | 0.37B | 0.39B | 0.41B | 0.42B | 0.45B | 0.51B | 0.53B | 0.53B | 0.55B | 0.57B | 0.57B | 0.30B | 0.31B | 0.59B | 0.59B | 0.62B | 0.63B | 0.65B | 0.66B | 0.67B |
|
Assets Average
|
| | 11.05B | 11.34B | 11.16B | 11.11B | 11.74B | 12.54B | 12.67B | 12.91B | 8.39B | 3.67B | 3.71B | 3.73B | 3.51B | 3.35B | 3.38B | 3.37B | 3.58B | 3.77B | 3.76B | 3.80B | 3.76B | 3.67B | 3.60B | 3.57B | 3.53B | 3.60B | 3.77B | 3.78B | 3.73B | 3.66B | 3.64B | 3.70B | 3.77B | 3.75B | 3.79B | 3.84B | 3.82B | 3.85B | 3.89B | 3.99B | 4.05B | 4.09B | 4.19B | | | | 4.23B | 3.82B | 3.46B | 3.51B | 3.65B | 3.71B | 3.70B | 3.74B | 3.77B | 3.83B | 3.84B | 3.87B | 4.17B | 4.41B | 4.68B | 4.84B | 4.78B | 4.92B | 5.04B | 5.69B |
|
Equity Average
|
| | 3.52B | 3.71B | 3.87B | 3.97B | 4.18B | 4.40B | 4.61B | 4.87B | 4.61B | 2.47B | 0.71B | 0.71B | 0.73B | 0.74B | 0.69B | 0.66B | 0.89B | 1.17B | 1.22B | 1.25B | 1.28B | 1.26B | 1.17B | 1.19B | 1.32B | 1.37B | 1.39B | 1.42B | 1.44B | 1.44B | 1.46B | 1.52B | 1.60B | 1.63B | 1.63B | 1.67B | 1.74B | 1.81B | 1.85B | 1.90B | 1.97B | 2.04B | 2.05B | | | | 2.12B | 2.12B | 2.14B | 2.19B | 2.16B | 2.05B | 2.04B | 2.16B | 2.28B | 2.33B | 2.39B | 2.49B | 2.57B | 2.59B | 2.67B | 2.77B | 2.79B | 2.67B | 2.62B | 3.38B |
|
Invested Capital
|
| 3.81B | 3.83B | 3.90B | 4.21B | 4.13B | 4.61B | 4.47B | 4.85B | 5.11B | 5.55B | 0.70B | 0.72B | 0.69B | 0.77B | 0.72B | 0.71B | 0.66B | 1.13B | 1.21B | 1.24B | 1.27B | 1.30B | 1.22B | 1.11B | 1.27B | 1.37B | 1.61B | 1.70B | 1.64B | 1.71B | 1.64B | 1.71B | 1.75B | 1.84B | 1.76B | 1.91B | 1.89B | 1.93B | 1.94B | 1.99B | 2.09B | 2.12B | 2.16B | 2.40B | | | 2.23B | 2.17B | 2.34B | 2.34B | 2.43B | 2.58B | 2.57B | 2.61B | 2.71B | 2.69B | 2.75B | 2.66B | 2.56B | 2.82B | 2.78B | 3.22B | 3.02B | 2.79B | 3.19B | 3.25B | 4.35B |
|
Asset Utilization Ratio
|
| | 0.96 | 0.16 | 0.16 | 0.17 | 0.16 | 0.15 | -0.01 | -0.18 | -0.53 | 0.57 | 0.57 | 0.57 | 0.61 | 0.66 | 0.67 | 0.69 | 0.67 | 0.66 | 0.68 | 0.69 | 0.70 | 0.72 | 0.71 | 0.71 | 0.70 | 0.69 | 0.67 | 0.66 | 0.67 | 0.66 | 0.67 | 0.66 | 0.66 | 0.69 | 0.70 | 0.71 | 0.72 | 0.71 | 0.71 | 0.70 | 0.69 | 0.70 | 0.67 | | | | 0.59 | 0.70 | 0.81 | 0.79 | 0.77 | 0.76 | 0.78 | 0.80 | 0.81 | 0.83 | 0.84 | 0.85 | 0.81 | 0.79 | 0.75 | 0.75 | 0.76 | 0.75 | 0.76 | 0.69 |
|
Interest Coverage Ratio
|
8.54 | 13.17 | 3.56 | -30.46 | 9.80 | 14.09 | -1.23 | -31.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.56 | 34.07 | 31.87 | 19.47 | 21.58 | 20.86 | 13.90 | 16.23 | 13.90 | 15.37 | 12.32 |
|
Debt to Equity
|
| 0.52 | 0.47 | 0.39 | 0.42 | 0.37 | 0.38 | 0.30 | 0.30 | 0.29 | 0.75 | 0.01 | | | | 0.02 | 0.07 | | | | | | | 0.00 | | | | 0.18 | 0.19 | 0.15 | 0.17 | 0.15 | 0.14 | 0.13 | 0.12 | 0.10 | 0.15 | 0.13 | 0.08 | 0.06 | 0.06 | 0.08 | 0.06 | 0.04 | 0.19 | | | 0.05 | 0.03 | 0.09 | 0.09 | 0.09 | 0.23 | 0.27 | 0.26 | 0.20 | 0.17 | 0.17 | 0.10 | 0.08 | 0.12 | 0.14 | 0.13 | 0.24 | 0.26 | 0.18 | 0.16 | 0.19 |
|
Debt Ratio
|
| 0.17 | 0.15 | 0.14 | 0.15 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.86 | 0.00 | | | | 0.00 | 0.01 | | | | | | | 0.00 | | | | 0.07 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.06 | 0.06 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.09 | | | 0.02 | 0.01 | 0.06 | 0.06 | 0.06 | 0.13 | 0.15 | 0.15 | 0.12 | 0.10 | 0.10 | 0.06 | 0.05 | 0.07 | 0.08 | 0.07 | 0.14 | 0.15 | 0.09 | 0.08 | 0.12 |
|
Equity Ratio
|
| 0.33 | 0.31 | 0.34 | 0.35 | 0.37 | 0.35 | 0.35 | 0.37 | 0.38 | 1.16 | 0.19 | 0.19 | 0.19 | 0.23 | 0.21 | 0.20 | 0.20 | 0.30 | 0.32 | 0.33 | 0.33 | 0.35 | 0.34 | 0.31 | 0.35 | 0.39 | 0.37 | 0.37 | 0.38 | 0.39 | 0.40 | 0.41 | 0.41 | 0.44 | 0.43 | 0.43 | 0.44 | 0.47 | 0.47 | 0.48 | 0.48 | 0.49 | 0.51 | 0.47 | | | 0.50 | 0.50 | 0.62 | 0.62 | 0.63 | 0.56 | 0.55 | 0.56 | 0.60 | 0.61 | 0.61 | 0.64 | 0.65 | 0.59 | 0.59 | 0.56 | 0.59 | 0.58 | 0.51 | 0.53 | 0.65 |
|
Times Interest Earned
|
8.54 | 13.17 | 3.56 | -30.46 | 9.80 | 14.09 | -1.23 | -31.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.56 | 34.07 | 31.87 | 19.47 | 21.58 | 20.86 | 13.90 | 16.23 | 13.90 | 15.37 | 12.32 |
|
FCF Payout Ratio
|
0.19 | 0.13 | 0.09 | -0.05 | 5.67 | 0.19 | 0.20 | 0.00 | -1.53 | -0.32 | 1.12 | -0.03 | 1.65 | 0.12 | | 0.54 | -0.32 | | 1.07 | 0.29 | | | 0.53 | 0.30 | -0.01 | 0.16 | 0.27 | 0.35 | -0.75 | 0.27 | 0.00 | 0.43 | -0.02 | 0.23 | 0.19 | 0.65 | 0.01 | 0.20 | 0.11 | 0.25 | 1.02 | 0.30 | | 0.23 | 0.01 | 0.10 | 0.15 | 0.29 | 0.36 | -0.06 | 0.22 | 0.22 | -0.69 | 0.56 | 0.63 | 0.16 | 0.82 | 0.20 | 0.16 | 0.18 | 0.88 | 0.19 | 0.30 | 0.14 | 0.37 | 0.20 | 0.19 | 0.15 |
|
Enterprise Value
|
-0.91B | -1.02B | -1.35B | -0.19B | -0.88B | -0.84B | -0.91B | -0.21B | -1.07B | -1.16B | -2.69B | -0.69B | -0.73B | -0.74B | -0.76B | -0.58B | -0.54B | -0.51B | -0.48B | -0.50B | -0.51B | -0.52B | -0.52B | -0.58B | -0.56B | -0.49B | -0.50B | -0.48B | -0.43B | -0.43B | -0.47B | -0.46B | -0.35B | -0.35B | -0.39B | -0.39B | -0.44B | -0.45B | -0.52B | -0.56B | -0.55B | -0.53B | -0.55B | -0.61B | -0.84B | | | -0.86B | -0.78B | -0.58B | -0.58B | -0.64B | -0.71B | -0.52B | -0.51B | -0.55B | -0.45B | -0.45B | -0.42B | -0.48B | -0.41B | -0.41B | -0.45B | -0.43B | -0.43B | -0.46B | -0.51B | -1.74B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | -0.12% | 0.00% | 0.00% | 0.05% | -0.13% | 0.27% | 0.27% | 0.27% | 0.03% | -0.01% | 0.00% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.06% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% | 0.02% | 0.13% | 0.03% | 0.03% | 0.00% | 0.12% | 0.13% | 0.00% | 0.00% | 0.12% | 0.13% | 0.00% | 0.06% |
|
Return on Capital Employed
|
| | 0.10% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.04% | -0.07% | -0.16% | -0.09% | -0.07% | -0.07% | -0.05% | 0.06% | 0.06% | 0.05% | 0.07% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.14% | 0.13% | 0.14% | 0.13% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | | | | 0.07% | 0.13% | 0.22% | 0.20% | 0.20% | 0.17% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.19% | 0.18% | 0.19% | 0.19% | 0.22% | 0.20% | 0.18% | 0.16% |
|
Return on Invested Capital
|
| | 0.18% | -0.02% | -0.02% | -0.01% | -0.03% | -0.03% | -0.06% | -0.10% | -0.10% | -0.14% | -0.62% | -0.66% | -0.60% | 0.15% | 0.17% | 0.19% | 0.58% | 0.43% | 0.42% | 0.42% | 0.13% | 0.15% | 0.17% | 0.25% | 0.23% | 0.21% | 0.19% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.07% | 0.10% | 0.10% | 0.11% | 0.17% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | | | | 0.09% | 0.04% | 0.11% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.18% | 0.16% | 0.14% |
|
Return on Assets
|
| | 0.00% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.15% | 0.12% | 0.08% | 0.04% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% |
|
Return on Equity
|
| | 0.00% | 0.20% | 0.19% | 0.19% | 0.21% | 0.21% | 0.23% | 0.25% | 0.26% | 0.18% | 0.42% | 0.21% | 0.03% | 0.02% | 0.04% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 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% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% |