|
Gross Margin
|
31.58% | 33.74% | 35.34% | 35.22% | 36.08% | 35.99% | 35.34% | 33.41% | 35.35% | 35.08% | 35.33% | 64.79% | 36.60% | 36.95% | 38.68% | 37.51% | 39.24% | 40.02% | 39.80% | 38.86% | 39.53% | 40.33% | 40.90% | 39.67% | 41.05% | 41.06% | 41.77% | 40.73% | 42.09% | 42.67% | 42.00% | 40.98% | 42.29% | 42.01% | 42.13% | 41.47% | 41.75% | 41.76% | 41.99% | 41.45% | 42.03% | 41.84% | 42.31% | 41.71% | 42.04% | 37.83% | 42.24% | 42.45% | 42.47% | 41.16% | 41.06% | 40.45% | 40.16% | 40.36% | 40.89% | 41.85% | 41.75% | 42.46% | 42.47% | 41.95% | 97.06% | 43.83% | 43.77% | 43.51% | 43.71% | 43.97% | 44.49% | 44.20% |
|
EBT Margin
|
1.76% | 7.99% | 12.54% | 12.69% | 13.43% | 14.89% | 14.65% | 11.28% | 14.54% | 14.76% | 15.07% | 22.04% | 14.96% | 16.40% | 16.50% | 39.49% | 16.52% | 16.17% | 17.60% | 16.12% | 17.15% | 18.98% | 19.61% | 18.75% | 19.87% | 20.27% | 21.62% | 19.36% | 20.40% | 21.89% | 21.83% | 21.36% | 21.58% | 22.76% | 25.06% | 21.93% | 22.68% | 23.34% | 23.11% | 22.79% | 22.24% | 22.86% | 24.20% | 23.96% | 22.77% | 15.83% | 22.35% | 23.71% | 24.41% | 23.48% | 22.67% | 21.53% | 21.86% | 22.51% | 23.86% | 28.23% | 22.94% | 23.59% | 25.13% | 23.27% | 26.98% | 24.96% | 34.34% | 25.00% | 23.31% | 24.62% | 25.84% | 25.02% |
|
EBIT Margin
|
2.90% | 9.87% | 13.51% | 13.70% | 14.49% | 15.94% | 15.72% | 12.33% | 15.43% | 15.41% | 15.59% | 26.43% | 15.92% | 16.98% | 17.87% | 15.04% | 16.90% | 17.53% | 19.00% | 17.67% | 18.69% | 20.52% | 20.91% | 19.58% | 20.86% | 21.26% | 22.69% | 20.73% | 22.05% | 23.08% | 23.12% | 21.83% | 23.25% | 24.23% | 26.56% | 23.31% | 24.12% | 24.33% | 24.61% | 24.02% | 23.62% | 24.13% | 24.95% | 23.75% | 23.57% | 17.51% | 23.86% | 25.41% | 25.54% | 24.29% | 23.76% | 22.67% | 22.72% | 23.09% | 24.51% | 24.83% | 24.19% | 24.79% | 26.54% | 24.81% | 2.94% | 26.17% | 26.53% | 26.22% | 24.77% | 26.35% | 27.40% | 26.51% |
|
EBITDA Margin
|
2.90% | 9.87% | 13.51% | 13.70% | 14.49% | 15.94% | 15.72% | 12.33% | 15.43% | 15.41% | 15.59% | 26.43% | 15.92% | 16.98% | 17.87% | 15.04% | 16.90% | 17.53% | 19.00% | 17.67% | 18.69% | 20.52% | 20.91% | 19.58% | 20.86% | 21.26% | 22.69% | 20.73% | 22.05% | 23.08% | 23.12% | 21.83% | 23.25% | 24.23% | 26.56% | 23.31% | 24.12% | 24.33% | 24.61% | 24.02% | 23.62% | 24.13% | 24.95% | 23.75% | 23.57% | 17.51% | 23.86% | 25.41% | 25.54% | 24.29% | 23.76% | 22.67% | 22.72% | 23.09% | 24.51% | 24.83% | 24.19% | 24.79% | 26.54% | 24.81% | 2.94% | 26.17% | 26.53% | 26.22% | 24.77% | 26.35% | 27.40% | 26.51% |
|
Operating Margin
|
2.90% | 9.87% | 13.51% | 13.70% | 14.49% | 15.94% | 15.72% | 12.33% | 15.43% | 15.41% | 15.59% | 26.43% | 15.92% | 16.98% | 17.87% | 15.04% | 16.90% | 17.53% | 19.00% | 17.67% | 18.69% | 20.52% | 20.91% | 19.58% | 20.86% | 21.26% | 22.69% | 20.73% | 22.05% | 23.08% | 23.12% | 21.83% | 23.25% | 24.23% | 26.56% | 23.31% | 24.12% | 24.33% | 24.61% | 24.02% | 23.62% | 24.13% | 24.95% | 23.75% | 23.57% | 17.51% | 23.86% | 25.41% | 25.54% | 24.29% | 23.76% | 22.67% | 22.72% | 23.09% | 24.51% | 24.83% | 24.19% | 24.79% | 26.54% | 24.81% | 2.94% | 26.17% | 26.53% | 26.22% | 24.77% | 26.35% | 27.40% | 26.51% |
|
Net Margin
|
-1.00% | -0.42% | -0.26% | 0.83% | 8.67% | 0.05% | 0.22% | -0.09% | 0.11% | 0.03% | 0.05% | 21.95% | 0.11% | 7.73% | 1.88% | 1.41% | -1.52% | 1.20% | 1.12% | -0.14% | 1.09% | 26.70% | 0.51% | -0.46% | -0.12% | -0.12% | -0.12% | -0.12% | 14.17% | 15.19% | 15.16% | 14.77% | 15.30% | 16.23% | 17.62% | -2.20% | 17.31% | 17.31% | 17.55% | 16.84% | 16.69% | 17.15% | 18.86% | 18.36% | 17.50% | 12.40% | 17.57% | 18.45% | 18.88% | 21.06% | 17.97% | 16.53% | 16.81% | 18.40% | 18.13% | 22.82% | 17.77% | 18.51% | 19.15% | 18.00% | 20.61% | 18.85% | 29.25% | 19.07% | 18.23% | 18.63% | 20.23% | 19.30% |
|
FCF Margin
|
12.17% | 16.70% | 14.42% | 12.91% | 5.77% | 6.85% | 11.36% | 6.83% | 1.31% | 4.88% | 15.37% | 58.97% | 5.48% | 9.16% | 14.60% | 14.27% | 8.10% | 15.42% | 20.52% | 16.80% | 6.89% | 13.31% | 3.93% | 10.53% | 10.74% | 11.18% | 19.20% | 19.18% | 12.89% | 13.73% | 15.54% | 17.45% | 11.50% | 10.75% | 19.42% | 17.00% | 11.86% | 13.91% | 20.56% | 20.31% | 15.17% | 16.85% | 23.86% | 19.95% | 17.16% | 26.56% | 19.08% | 20.29% | 15.27% | 12.98% | 15.41% | 18.89% | 6.32% | 10.47% | 15.26% | 16.49% | 15.30% | 17.30% | 21.24% | 22.80% | 12.43% | 14.18% | 19.74% | 25.33% | 12.92% | 11.08% | 22.27% | 20.96% |
|
Inventory Average
|
| | 1.40B | 1.36B | 1.38B | 1.44B | 1.50B | 1.59B | 1.73B | 1.87B | 1.86B | 1.76B | 1.77B | 1.81B | 1.78B | 1.67B | 1.55B | 1.50B | 1.40B | 1.28B | 1.27B | 1.30B | 1.28B | 1.22B | 1.18B | 1.19B | 1.17B | 1.12B | 1.11B | 1.14B | 1.16B | 1.12B | 1.12B | 1.18B | 1.21B | 1.22B | 1.28B | 1.33B | 1.33B | 1.33B | 1.33B | 1.30B | 1.23B | 1.19B | 1.17B | 1.18B | 1.16B | 1.17B | 1.24B | 1.35B | 1.46B | 1.61B | 1.79B | 1.93B | 1.99B | 2.03B | 2.03B | 1.96B | 1.86B | 1.75B | 1.77B | 1.82B | 1.82B | 1.71B | 1.63B | 1.69B | 1.72B | 1.69B |
|
Assets Average
|
| | 14.81B | 15.48B | 15.97B | 15.77B | 15.99B | 16.36B | 17.03B | 18.08B | 18.44B | 18.17B | 18.46B | 18.93B | 18.97B | 19.17B | 19.26B | 19.20B | 19.48B | 19.68B | 19.88B | 20.05B | 19.48B | 18.25B | 16.70B | 16.14B | 16.23B | 15.92B | 15.58B | 15.33B | 15.47B | 15.46B | 15.37B | 15.73B | 16.12B | 16.55B | 16.47B | 15.84B | 15.42B | 15.09B | 15.10B | 15.26B | 15.07B | 15.01B | 14.61B | 14.21B | 14.60B | 15.28B | 15.64B | 15.62B | 15.55B | 15.80B | 16.18B | 15.98B | 15.45B | 15.32B | 15.67B | 15.79B | 15.52B | 15.46B | 15.29B | 15.32B | 15.70B | 15.45B | 15.27B | 15.76B | 16.09B | 16.14B |
|
Equity Average
|
| | 8.08B | 3.43B | 3.68B | 8.74B | 8.81B | 3.57B | 4.32B | 10.40B | 10.14B | 3.58B | 3.72B | 10.12B | 10.18B | 2.77B | 2.78B | 10.26B | 10.35B | 10.09B | 9.14B | 8.51B | 8.12B | 7.31B | 2.80B | -1.14B | -1.21B | 1.93B | 1.95B | -1.40B | -1.47B | 1.40B | 1.31B | -1.58B | -1.46B | 1.59B | 4.38B | 3.98B | 3.67B | 3.40B | 3.23B | 3.15B | 3.03B | 3.00B | 2.66B | 2.32B | 2.53B | 2.94B | 3.23B | 3.40B | 3.51B | 3.56B | 3.60B | 3.48B | 3.20B | 3.05B | 3.10B | 3.10B | 3.05B | 3.01B | 3.02B | 2.99B | 3.18B | 3.35B | 3.28B | 3.23B | 3.21B | 3.22B |
|
Invested Capital
|
| 8.11B | 8.31B | 1.53B | 9.07B | 11.46B | 11.64B | 1.05B | 13.23B | 13.30B | 13.63B | 1.06B | 13.66B | 13.58B | 14.84B | -0.13B | 14.84B | 14.81B | 15.08B | 14.34B | 15.21B | 15.61B | 14.79B | 12.77B | 4.62B | 5.95B | 5.63B | 12.12B | -0.23B | -0.37B | -0.37B | 12.09B | -0.54B | -0.42B | -0.21B | 12.07B | 5.36B | 4.99B | 4.65B | 10.64B | 4.30B | 4.89B | 4.67B | 10.79B | 3.98B | 4.16B | 4.60B | 11.30B | 5.18B | 5.42B | 5.29B | 11.10B | 5.38B | 5.08B | 4.61B | 9.80B | 4.80B | 4.79B | 4.70B | 10.71B | 4.72B | 4.66B | 5.19B | 10.40B | 7.84B | 8.21B | 8.21B | 10.91B |
|
Asset Utilization Ratio
|
| | 0.95 | 0.88 | 0.89 | 0.93 | 0.94 | 0.95 | 0.94 | 0.93 | 0.94 | 0.80 | 0.79 | 0.76 | 0.72 | 0.84 | 0.78 | 0.74 | 0.72 | 0.72 | 0.72 | 0.72 | 0.75 | 0.79 | 0.85 | 0.87 | 0.84 | 0.84 | 0.86 | 0.87 | 0.87 | 0.88 | 0.90 | 0.89 | 0.87 | 0.87 | 0.89 | 0.94 | 0.96 | 0.98 | 0.97 | 0.94 | 0.94 | 0.94 | 0.94 | 0.90 | 0.86 | 0.82 | 0.82 | 0.90 | 0.92 | 0.92 | 0.92 | 0.95 | 1.01 | 1.04 | 1.02 | 1.02 | 1.04 | 1.04 | 1.05 | 1.05 | 1.02 | 1.03 | 1.03 | 1.00 | 0.99 | 0.99 |
|
Interest Coverage Ratio
|
2.90 | 7.63 | 10.59 | 10.85 | 12.20 | 14.47 | 14.25 | 10.98 | 14.98 | 15.80 | 14.57 | 5.23 | 13.88 | 15.16 | 12.83 | 8.59 | 9.63 | 10.68 | 11.30 | 10.47 | 10.42 | 11.92 | 11.35 | 12.70 | 12.91 | 13.27 | 12.90 | 11.71 | 12.45 | 13.66 | 13.93 | 11.78 | 12.61 | 13.42 | 14.77 | 12.82 | 13.68 | 14.56 | 13.89 | 13.65 | 13.32 | 15.84 | 16.69 | 16.16 | 14.92 | 8.80 | 15.17 | 16.98 | 17.40 | 17.17 | 17.24 | 17.02 | 18.65 | 19.70 | 18.90 | 17.61 | 16.20 | 14.64 | 15.97 | 14.11 | 1.65 | 14.05 | 15.25 | 15.16 | 13.99 | 14.43 | 14.83 | 14.47 |
|
Debt to Equity
|
| 0.38 | 0.36 | -2.25 | 0.36 | 0.35 | 0.38 | -1.65 | 0.32 | 0.39 | 0.46 | -1.48 | 0.47 | 0.49 | 0.49 | -1.07 | 0.49 | 0.50 | 0.49 | 0.65 | 0.89 | 0.85 | 0.97 | 1.09 | -6.16 | -7.47 | -5.70 | 1.42 | -5.26 | -4.87 | -5.24 | 1.84 | -4.79 | -5.31 | -5.78 | 1.81 | 1.81 | 1.96 | 2.09 | 2.27 | 2.42 | 2.52 | 2.57 | 2.56 | 3.37 | 3.29 | 2.95 | 2.55 | 2.43 | 2.17 | 2.16 | 2.12 | 2.19 | 2.26 | 2.53 | 2.51 | 2.70 | 2.66 | 2.69 | 2.71 | 2.76 | 2.86 | 2.46 | 2.37 | 2.55 | 2.78 | 2.79 | 2.78 |
|
Debt Ratio
|
| 0.21 | 0.20 | 0.19 | 0.20 | 0.19 | 0.21 | 0.17 | 0.19 | 0.22 | 0.25 | 0.22 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.32 | 0.38 | 0.36 | 0.40 | 0.42 | 0.47 | 0.48 | 0.49 | 0.47 | 0.45 | 0.47 | 0.49 | 0.52 | 0.51 | 0.51 | 0.50 | 0.50 | 0.47 | 0.48 | 0.48 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.54 | 0.54 | 0.53 | 0.52 | 0.51 | 0.49 | 0.49 | 0.48 | 0.48 | 0.49 | 0.50 | 0.50 | 0.53 | 0.53 | 0.52 | 0.53 | 0.55 | 0.54 | 0.53 | 0.52 | 0.53 | 0.56 | 0.55 | 0.56 |
|
Equity Ratio
|
| 0.54 | 0.55 | -0.09 | 0.55 | 0.56 | 0.55 | -0.11 | 0.59 | 0.56 | 0.54 | -0.15 | 0.53 | 0.53 | 0.54 | -0.24 | 0.54 | 0.53 | 0.53 | 0.50 | 0.43 | 0.42 | 0.41 | 0.39 | -0.08 | -0.06 | -0.09 | 0.33 | -0.09 | -0.10 | -0.09 | 0.28 | -0.11 | -0.10 | -0.09 | 0.27 | 0.26 | 0.24 | 0.23 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.16 | 0.17 | 0.18 | 0.20 | 0.21 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.19 | 0.21 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 |
|
Times Interest Earned
|
2.90 | 7.63 | 10.59 | 10.85 | 12.20 | 14.47 | 14.25 | 10.98 | 14.98 | 15.80 | 14.57 | 5.23 | 13.88 | 15.16 | 12.83 | 8.59 | 9.63 | 10.68 | 11.30 | 10.47 | 10.42 | 11.92 | 11.35 | 12.70 | 12.91 | 13.27 | 12.90 | 11.71 | 12.45 | 13.66 | 13.93 | 11.78 | 12.61 | 13.42 | 14.77 | 12.82 | 13.68 | 14.56 | 13.89 | 13.65 | 13.32 | 15.84 | 16.69 | 16.16 | 14.92 | 8.80 | 15.17 | 16.98 | 17.40 | 17.17 | 17.24 | 17.02 | 18.65 | 19.70 | 18.90 | 17.61 | 16.20 | 14.64 | 15.97 | 14.11 | 1.65 | 14.05 | 15.25 | 15.16 | 13.99 | 14.43 | 14.83 | 14.47 |
|
FCF Payout Ratio
|
0.40 | 0.27 | 0.30 | 0.35 | 0.72 | 0.58 | 0.35 | 0.63 | 3.02 | 0.76 | 0.24 | 0.28 | 0.73 | 0.42 | 0.31 | 0.70 | | 0.31 | 0.23 | 0.31 | 0.74 | 0.35 | 1.14 | 0.51 | 0.52 | 0.47 | 0.27 | 0.32 | 0.47 | 0.42 | 0.36 | 0.38 | 0.57 | 0.58 | 0.32 | 0.43 | 0.60 | 0.50 | 0.35 | 0.46 | 0.61 | 0.54 | 0.39 | 0.50 | 0.62 | 0.50 | 0.54 | 0.51 | 0.67 | 0.75 | 0.66 | 0.55 | 1.53 | 0.90 | 0.62 | 0.62 | 0.65 | 0.56 | 0.46 | 0.46 | 0.85 | 0.73 | 0.53 | 0.44 | 0.89 | 0.98 | 0.48 | 0.54 |
|
Enterprise Value
|
-1.12B | -0.60B | -0.93B | -1.34B | -1.49B | -1.33B | -1.72B | -1.17B | -1.07B | -1.22B | -1.30B | -1.16B | -1.29B | -1.68B | -2.04B | -2.77B | -2.66B | -2.76B | -3.01B | -3.61B | -3.54B | -5.29B | -4.82B | -3.98B | -2.67B | -2.85B | -3.00B | -3.09B | -2.44B | -2.35B | -2.29B | -2.47B | -2.49B | -2.49B | -2.78B | -3.09B | -1.94B | -1.62B | -1.58B | -1.50B | -1.75B | -1.67B | -1.82B | -1.98B | -1.43B | -1.81B | -2.17B | -2.56B | -2.48B | -2.06B | -1.99B | -1.53B | -1.29B | -0.88B | -0.77B | -0.71B | -1.14B | -0.92B | -0.99B | -1.06B | -0.96B | -0.86B | -0.95B | -0.95B | -0.87B | -0.79B | -0.92B | -0.85B |
|
Return on Sales
|
-0.01% | 0.00% | 0.00% | 0.01% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.24% | 0.01% | 0.08% | 0.02% | 0.02% | -0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.27% | 0.01% | 0.00% | 0.07% | 0.00% | 0.00% | | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.18% | -0.02% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.19% | 0.18% | 0.18% | 0.12% | 0.18% | 0.18% | 0.19% | 0.21% | 0.18% | 0.17% | 0.17% | 0.18% | 0.18% | 0.23% | 0.18% | 0.19% | 0.19% | 0.18% | 0.21% | 0.19% | 0.29% | 0.19% | 0.18% | 0.19% | 0.20% | 0.19% |
|
Return on Capital Employed
|
| | 0.11% | 0.11% | 0.14% | 0.16% | 0.18% | 0.17% | 0.17% | 0.18% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.17% | 0.18% | 0.20% | 0.23% | 0.22% | 0.21% | 0.21% | 0.22% | 0.24% | 0.25% | 0.24% | 0.25% | 0.25% | 0.26% | 0.26% | 0.26% | 0.30% | 0.30% | 0.31% | 0.32% | 0.26% | 0.27% | 0.26% | 0.26% | 0.24% | 0.23% | 0.23% | 0.23% | 0.27% | 0.28% | 0.28% | 0.28% | 0.30% | 0.33% | 0.35% | 0.38% | 0.34% | 0.35% | 0.37% | 0.30% | 0.31% | 0.29% | 0.29% | 0.36% | 0.35% | 0.35% | 0.38% |
|
Return on Invested Capital
|
| | 0.11% | 0.22% | 0.27% | 0.16% | 0.15% | 0.25% | 0.26% | 0.15% | 0.15% | 0.26% | 0.24% | 0.13% | 0.12% | 0.25% | 0.24% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.15% | 0.23% | 0.38% | 0.35% | 0.23% | 0.34% | -6.90% | -5.71% | 0.37% | 0.38% | -4.77% | -7.70% | 0.30% | 0.22% | 0.38% | 0.41% | 0.35% | 0.35% | 0.57% | 0.55% | 0.34% | 0.35% | 0.55% | 0.50% | 0.28% | 0.29% | 0.53% | 0.53% | 0.34% | 0.34% | 0.53% | 0.58% | 0.42% | 0.42% | 0.64% | 0.67% | 0.41% | 0.32% | 0.53% | 0.52% | 0.33% | 0.36% | 0.41% | 0.39% | 0.34% |
|
Return on Assets
|
| | -0.01% | 0.00% | 0.02% | 0.02% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% | 0.05% | 0.05% | 0.06% | 0.06% | 0.00% | 0.00% | | 0.03% | 0.06% | 0.10% | 0.13% | 0.14% | 0.14% | 0.14% | 0.10% | 0.11% | 0.12% | 0.12% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.14% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.20% | 0.20% | 0.22% | 0.23% | 0.22% | 0.21% | 0.19% | 0.19% |
|
Return on Equity
|
| | -0.01% | 0.00% | 0.10% | 0.04% | 0.05% | 0.10% | 0.01% | 0.01% | 0.01% | 0.08% | 0.08% | 0.06% | 0.07% | 0.19% | 0.16% | 0.01% | 0.01% | 0.00% | 0.02% | 0.13% | 0.13% | 0.14% | 0.36% | -0.01% | 0.01% | | 0.24% | -0.71% | -1.04% | 1.46% | 1.61% | -1.37% | -1.55% | 1.06% | 0.41% | 0.47% | 0.51% | 0.75% | 0.78% | 0.78% | 0.82% | 0.84% | 0.94% | 0.94% | 0.83% | 0.72% | 0.69% | 0.79% | 0.78% | 0.76% | 0.75% | 0.76% | 0.86% | 0.99% | 1.00% | 1.00% | 1.03% | 0.98% | 1.01% | 1.03% | 1.09% | 1.04% | 1.03% | 1.04% | 0.94% | 0.95% |