|
Gross Margin
|
18.67% | 12.80% | 15.15% | 14.07% | 14.47% | 14.75% | 14.91% | 14.06% | 14.23% | 14.30% | 13.69% | 13.41% | 13.66% | 13.77% | 13.34% | 13.27% | 13.06% | 13.53% | 13.40% | 12.98% | 12.49% | 13.38% | 12.87% | 13.12% | 13.54% | 13.54% | 13.42% | 13.10% | 13.20% | 13.88% | 13.64% | 13.59% | 13.88% | 14.29% | 13.77% | 13.13% | 13.14% | 13.80% | 13.65% | 13.25% | 13.88% | 13.83% | 13.33% | 12.81% | 13.56% | 10.97% | 14.00% | 12.18% | 12.42% | 12.01% | 10.21% | 9.81% | 9.25% | 9.40% | 9.05% | 8.86% | 10.68% | 10.63% | 9.85% | 9.97% | 10.42% | 11.13% | 10.84% | 10.89% | 11.13% | 11.84% | 10.88% | 10.18% |
|
EBT Margin
|
-20.20% | 2.16% | 8.06% | 6.72% | 6.31% | 7.27% | 7.48% | 6.29% | 6.01% | 7.56% | 6.95% | 5.82% | 6.17% | 7.05% | 6.57% | 5.86% | 6.09% | 7.17% | 7.00% | 5.89% | 5.19% | 7.33% | 6.96% | 6.19% | 6.63% | 7.37% | 7.20% | 5.87% | 6.10% | 6.85% | 6.55% | 5.93% | 5.98% | 7.44% | 6.62% | 5.48% | 5.14% | 6.67% | 6.07% | 5.77% | 5.92% | 6.55% | 5.87% | 4.75% | 5.57% | 0.13% | 7.23% | 5.99% | 5.08% | 7.37% | 4.60% | 4.17% | 2.62% | 3.61% | 2.06% | 0.77% | 1.44% | 4.00% | 2.24% | 1.80% | 1.16% | 2.90% | 2.54% | 2.67% | 1.97% | 3.75% | 1.93% | 1.45% |
|
EBIT Margin
|
-88.82% | 1.80% | 4.31% | 1.47% | 4.88% | 5.02% | 5.57% | 4.00% | 4.16% | 5.28% | 4.81% | 3.43% | 3.82% | 4.62% | 4.11% | 3.38% | 3.67% | 4.77% | 4.67% | 3.31% | 2.82% | 5.02% | 4.60% | 3.82% | 4.15% | 4.83% | 4.91% | 3.58% | 4.19% | 4.66% | 4.48% | 3.96% | 4.36% | 5.40% | 4.54% | 3.40% | 3.13% | 4.66% | 4.14% | 3.72% | 3.95% | 4.71% | 4.09% | 2.69% | 3.79% | 0.91% | 5.77% | 3.87% | 2.61% | 4.81% | 3.02% | 3.06% | 1.17% | 2.35% | 0.87% | -0.23% | 0.67% | 3.35% | 1.57% | 0.86% | 0.09% | 2.16% | 2.14% | 1.64% | 0.96% | 3.10% | 1.77% | 0.15% |
|
EBITDA Margin
|
-88.82% | 1.80% | 4.31% | 1.47% | 4.88% | 5.02% | 5.57% | 4.00% | 4.16% | 5.28% | 4.81% | 3.43% | 3.82% | 4.62% | 4.11% | 3.38% | 3.67% | 4.77% | 4.67% | 3.31% | 2.82% | 5.02% | 4.60% | 3.82% | 4.15% | 4.83% | 4.91% | 3.58% | 4.19% | 4.66% | 4.48% | 3.96% | 4.36% | 5.40% | 4.54% | 3.40% | 3.13% | 4.66% | 4.14% | 3.72% | 3.95% | 4.71% | 4.09% | 2.69% | 3.79% | 0.91% | 5.77% | 3.87% | 2.61% | 4.81% | 3.02% | 3.06% | 1.17% | 2.35% | 0.87% | -0.23% | 0.67% | 3.35% | 1.57% | 0.86% | 0.09% | 2.16% | 2.14% | 1.64% | 0.96% | 3.10% | 1.77% | 0.15% |
|
Operating Margin
|
-88.82% | 1.80% | 4.31% | 1.47% | 4.88% | 5.02% | 5.57% | 4.00% | 4.16% | 5.28% | 4.81% | 3.43% | 3.82% | 4.62% | 4.11% | 3.38% | 3.67% | 4.77% | 4.67% | 3.31% | 2.82% | 5.02% | 4.60% | 3.82% | 4.15% | 4.83% | 4.91% | 3.58% | 4.19% | 4.66% | 4.48% | 3.96% | 4.36% | 5.40% | 4.54% | 3.40% | 3.13% | 4.66% | 4.14% | 3.72% | 3.95% | 4.71% | 4.09% | 2.69% | 3.79% | 0.91% | 5.77% | 3.87% | 2.61% | 4.81% | 3.02% | 3.06% | 1.17% | 2.35% | 0.87% | -0.23% | 0.67% | 3.35% | 1.57% | 0.86% | 0.09% | 2.16% | 2.14% | 1.64% | 0.96% | 3.10% | 1.77% | 0.15% |
|
Net Margin
|
-12.33% | 1.29% | 4.96% | 4.32% | 3.90% | 4.47% | 4.61% | 3.89% | 3.82% | 4.68% | 4.30% | 3.63% | 3.80% | 4.35% | 4.05% | 3.64% | 3.79% | 4.43% | 4.32% | 3.62% | 3.22% | 4.52% | 4.29% | 3.82% | 4.07% | 4.53% | 4.43% | 3.62% | 3.81% | 4.25% | 4.06% | 3.69% | 3.77% | 4.66% | 4.14% | 3.62% | 2.99% | 4.98% | 4.63% | 4.43% | 4.46% | 4.97% | 4.49% | 3.61% | 4.33% | 0.15% | 5.52% | 4.54% | 4.07% | 5.67% | 3.57% | 3.16% | 2.08% | 2.71% | 1.55% | 0.58% | 1.21% | 2.97% | 1.68% | 1.33% | 0.89% | 2.14% | 1.89% | 2.02% | 1.50% | 2.79% | 1.45% | 1.07% |
|
FCF Margin
|
-2.48% | -3.34% | 0.39% | 6.01% | -0.06% | 2.05% | -3.04% | -1.71% | -0.99% | -0.23% | -5.80% | 2.50% | -5.46% | -5.88% | -8.22% | -11.31% | -11.67% | -3.61% | -8.63% | -10.42% | -7.07% | -7.01% | -8.59% | -13.26% | -7.24% | 1.45% | -7.43% | -11.06% | 5.13% | -0.24% | -5.95% | -10.91% | -5.48% | 2.47% | -4.24% | -8.44% | 1.06% | 3.15% | -4.43% | -1.59% | -0.30% | -0.67% | -5.02% | -1.47% | -4.06% | 36.75% | -7.24% | -1.03% | -4.67% | -2.22% | -16.93% | -9.22% | -7.13% | 4.68% | -1.98% | 16.41% | -8.42% | -4.19% | 0.72% | 1.05% | 3.55% | -3.12% | 7.27% | -2.42% | 0.31% | 2.16% | 9.92% | 19.22% |
|
Inventory Average
|
0.44B | 0.10B | 0.36B | 0.77B | 0.80B | 0.40B | 0.44B | 0.97B | 1.03B | 1.08B | 1.09B | 1.04B | 1.05B | 1.15B | 1.20B | 1.27B | 1.43B | 1.46B | 1.38B | 1.46B | 1.60B | 1.66B | 1.70B | 1.84B | 2.03B | 1.97B | 1.88B | 2.03B | 2.04B | 1.90B | 1.89B | 2.04B | 2.22B | 2.20B | 2.19B | 2.34B | 2.42B | 2.33B | 2.31B | 2.39B | 2.47B | 2.54B | 2.58B | 2.64B | 2.76B | 2.37B | 2.36B | 2.80B | 2.97B | 3.20B | 3.68B | 4.38B | 4.89B | 4.91B | 4.68B | 4.04B | 3.57B | 3.90B | 3.96B | 3.74B | 3.66B | 3.73B | 3.59B | 3.53B | 3.80B | 3.78B | 3.39B | 3.14B |
|
Assets Average
|
2.30B | 2.46B | 2.57B | 2.50B | 2.48B | 4.46B | 6.47B | 6.64B | 6.91B | 7.14B | 7.26B | 7.50B | 7.98B | 8.46B | 8.73B | 9.08B | 9.59B | 10.17B | 10.69B | 11.12B | 11.51B | 11.93B | 12.27B | 12.62B | 13.02B | 13.43B | 13.81B | 14.17B | 14.42B | 14.62B | 15.15B | 15.63B | 16.02B | 16.38B | 16.68B | 17.09B | 17.39B | 17.62B | 17.97B | 18.29B | 18.56B | 19.22B | 19.93B | 20.31B | 20.78B | 20.53B | 20.61B | 21.09B | 21.24B | 22.19B | 23.64B | 25.01B | 25.96B | 26.34B | 26.40B | 26.20B | 26.06B | 26.57B | 27.13B | 27.24B | 27.19B | 27.22B | 27.27B | 27.30B | 27.35B | 27.40B | 27.23B | 26.32B |
|
Equity Average
|
| | | | | | | 2.13B | 2.21B | 2.33B | 2.49B | 2.59B | 2.65B | 2.75B | 2.88B | 2.99B | 3.02B | 3.05B | 3.13B | 3.24B | 3.30B | 3.32B | 3.34B | 3.27B | 3.17B | 3.22B | 3.24B | 3.06B | 2.91B | 2.94B | 3.02B | 3.04B | 3.06B | 3.13B | 3.18B | 3.25B | 3.31B | 3.35B | 3.43B | 3.46B | 3.40B | 3.40B | 3.53B | 3.65B | 3.73B | 3.67B | 3.78B | 4.06B | 4.25B | 4.53B | 4.81B | 5.01B | 5.17B | 5.32B | 5.41B | 5.45B | 5.55B | 5.72B | 5.91B | 6.03B | 6.06B | 6.12B | 6.17B | 6.20B | 6.23B | 6.26B | 6.24B | 6.13B |
|
Invested Capital
|
1.71B | 0.24B | 0.20B | 0.12B | 2.01B | 0.12B | 2.07B | 2.18B | 2.24B | 2.43B | 2.55B | 2.64B | 2.85B | 2.82B | 3.12B | 3.19B | 3.20B | 3.28B | 3.40B | 3.50B | 3.54B | 3.58B | 3.62B | 3.42B | 3.46B | 3.56B | 3.51B | 3.19B | 3.32B | 3.27B | 3.56B | 3.52B | 3.41B | 3.65B | 3.70B | 3.80B | 3.62B | 3.88B | 3.98B | 3.94B | 17.13B | 3.87B | 4.04B | 4.10B | 18.71B | 17.99B | 18.78B | 18.61B | 18.98B | 19.86B | 21.55B | 22.57B | 23.41B | 23.19B | 23.46B | 23.13B | 23.39B | 23.98B | 24.09B | 24.21B | 24.03B | 24.38B | 24.28B | 24.36B | 24.38B | 24.29B | 24.02B | 22.65B |
|
Asset Utilization Ratio
|
3.06 | 2.85 | 2.72 | 2.73 | 3.16 | 1.77 | 1.26 | 1.29 | 1.30 | 1.32 | 1.33 | 1.30 | 1.25 | 1.19 | 1.18 | 1.17 | 1.14 | 1.13 | 1.12 | 1.11 | 1.09 | 1.09 | 1.09 | 1.10 | 1.10 | 1.08 | 1.07 | 1.06 | 1.05 | 1.04 | 1.01 | 0.99 | 0.99 | 0.99 | 1.00 | 1.00 | 0.98 | 0.99 | 0.99 | 0.98 | 0.98 | 0.98 | 0.96 | 0.97 | 0.98 | 0.89 | 0.89 | 0.89 | 0.89 | 1.06 | 1.10 | 1.17 | 1.23 | 1.27 | 1.28 | 1.21 | 1.14 | 1.06 | 0.99 | 0.98 | 0.98 | 0.95 | 0.95 | 0.95 | 0.96 | 0.98 | 0.97 | 0.99 |
|
Interest Coverage Ratio
|
-709.04 | 19.31 | 66.32 | 37.66 | 2.72 | 0.00B | 92.32 | 105.81 | 2.89 | 16.56 | 14.70 | 9.27 | 11.34 | 15.76 | 13.90 | 10.90 | 12.97 | 20.04 | 19.53 | 12.73 | 11.49 | 24.77 | 22.54 | 17.71 | 66.80 | 27.31 | 25.58 | 12.66 | 13.19 | 17.35 | 12.89 | 9.71 | 10.81 | 14.58 | 11.82 | 8.02 | 6.50 | 12.36 | 10.98 | 8.49 | 8.12 | 14.21 | 10.09 | 5.90 | 8.43 | 1.22 | 13.81 | 10.31 | 6.63 | 18.04 | 10.76 | 10.72 | 3.35 | 7.60 | 2.17 | -0.50 | 1.33 | 8.45 | 3.52 | 1.69 | 0.17 | 4.89 | 5.55 | 4.01 | 2.38 | 8.64 | 4.10 | 0.33 |
|
Debt to Equity
|
0.22 | | | | 0.08 | | 1.87 | 1.78 | 1.73 | 1.65 | 1.69 | 1.70 | 1.82 | 1.71 | 1.72 | 1.78 | 2.00 | 2.14 | 2.18 | 2.18 | 2.25 | 2.37 | 2.43 | 2.65 | 2.77 | 2.79 | 2.94 | 3.30 | 3.38 | 3.42 | 3.46 | 3.57 | 3.56 | 3.60 | 3.64 | 3.59 | 3.62 | 3.65 | 3.63 | 3.72 | 3.85 | 3.86 | 3.76 | 3.71 | 3.72 | 3.80 | 3.48 | 3.41 | 3.26 | 3.16 | 3.15 | 3.12 | 2.95 | 2.93 | 2.99 | 2.97 | 2.91 | 2.88 | 2.88 | 2.87 | 2.77 | 2.78 | 2.77 | 2.75 | 2.74 | 2.77 | 2.78 | 2.66 |
|
Debt Ratio
|
0.14 | 0.16 | 0.15 | 0.06 | 0.06 | 0.60 | 0.59 | 0.58 | 0.54 | 0.56 | 0.58 | 0.59 | 0.58 | 0.56 | 0.57 | 0.58 | 0.61 | 0.63 | 0.64 | 0.64 | 0.64 | 0.65 | 0.66 | 0.66 | 0.66 | 0.67 | 0.68 | 0.67 | 0.68 | 0.69 | 0.68 | 0.68 | 0.68 | 0.69 | 0.69 | 0.68 | 0.69 | 0.70 | 0.70 | 0.69 | 0.69 | 0.68 | 0.67 | 0.67 | 0.67 | 0.68 | 0.65 | 0.67 | 0.66 | 0.65 | 0.63 | 0.62 | 0.59 | 0.60 | 0.61 | 0.63 | 0.62 | 0.62 | 0.63 | 0.64 | 0.62 | 0.63 | 0.63 | 0.63 | 0.62 | 0.63 | 0.64 | 0.63 |
|
Equity Ratio
|
0.65 | | | | 0.74 | | 0.31 | 0.33 | 0.31 | 0.34 | 0.35 | 0.35 | 0.32 | 0.33 | 0.33 | 0.33 | 0.31 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.25 | 0.24 | 0.24 | 0.23 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 |
|
Times Interest Earned
|
-709.04 | 19.31 | 66.32 | 37.66 | 2.72 | 0.00B | 92.32 | 105.81 | 2.89 | 16.56 | 14.70 | 9.27 | 11.34 | 15.76 | 13.90 | 10.90 | 12.97 | 20.04 | 19.53 | 12.73 | 11.49 | 24.77 | 22.54 | 17.71 | 66.80 | 27.31 | 25.58 | 12.66 | 13.19 | 17.35 | 12.89 | 9.71 | 10.81 | 14.58 | 11.82 | 8.02 | 6.50 | 12.36 | 10.98 | 8.49 | 8.12 | 14.21 | 10.09 | 5.90 | 8.43 | 1.22 | 13.81 | 10.31 | 6.63 | 18.04 | 10.76 | 10.72 | 3.35 | 7.60 | 2.17 | -0.50 | 1.33 | 8.45 | 3.52 | 1.69 | 0.17 | 4.89 | 5.55 | 4.01 | 2.38 | 8.64 | 4.10 | 0.33 |
|
Enterprise Value
|
-0.14B | -0.14B | -0.14B | -0.14B | -0.02B | -0.02B | -0.06B | -0.07B | -0.04B | -0.16B | -0.18B | -0.38B | -0.44B | -0.46B | -0.46B | -0.45B | -0.45B | -0.73B | -0.75B | -0.66B | -0.63B | -0.53B | -0.35B | -0.19B | -0.03B | -0.35B | -0.10B | -0.03B | -0.04B | -0.05B | -0.32B | -0.02B | -0.38B | -0.39B | -0.40B | -0.39B | -0.40B | -0.43B | -0.45B | -0.43B | -0.44B | -0.48B | -0.48B | -0.46B | -0.48B | -0.66B | -0.71B | -0.49B | -0.50B | -0.55B | -0.57B | -0.55B | -0.55B | -0.53B | -0.53B | -0.69B | -0.47B | -0.51B | -0.53B | -0.61B | -0.57B | -0.54B | -0.57B | -0.54B | -0.56B | -0.58B | -0.62B | -0.57B |
|
Return on Sales
|
-0.12% | 0.01% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.00% | 0.06% | 0.05% | 0.04% | 0.06% | 0.04% | 0.03% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.01% | 0.01% |
|
Return on Capital Employed
|
-0.33% | -0.33% | -0.28% | -0.28% | 0.12% | 0.08% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Invested Capital
|
-0.35% | -0.33% | -0.69% | -0.60% | 0.11% | 0.15% | 0.16% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.05% | 0.06% | 0.15% | 0.14% | 0.05% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% |
|
Return on Assets
|
0.03% | 0.01% | 0.02% | 0.04% | 0.11% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.20% | 0.21% | 0.21% | 0.22% | 0.25% | 0.26% | 0.25% | 0.24% | 0.24% | 0.17% | 0.18% | 0.19% | 0.18% | 0.26% | 0.24% | 0.24% | 0.22% | 0.18% | 0.15% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% |