|
Gross Margin
|
24.32% | 24.24% | 23.03% | 22.65% | 22.47% | 22.57% | 22.44% | 22.05% | 21.81% | 21.26% | 20.84% | 20.57% | 20.78% | 20.57% | 20.50% | 20.32% | 20.94% | 20.60% | 20.40% | 20.49% | 20.78% | 20.92% | 20.44% | 20.90% | 22.45% | 22.06% | 21.43% | 22.32% | 22.82% | 22.93% | 22.09% | 22.23% | 22.19% | 22.06% | 21.70% | 22.40% | 21.88% | 22.01% | 21.55% | 21.84% | 22.38% | 22.20% | 21.87% | 22.08% | 22.10% | 24.30% | 22.76% | 22.95% | 22.92% | 22.64% | 21.36% | 21.66% | 22.18% | 21.63% | 20.92% | 21.37% | 21.76% | 22.33% | 21.79% | 22.03% | 22.72% | 22.41% | 22.56% | 22.85% | 23.08% | 23.01% | 23.34% |
|
EBT Margin
|
3.13% | 2.99% | 2.17% | -4.89% | 2.09% | 2.39% | 2.09% | 1.62% | 2.25% | 2.45% | 1.87% | 1.49% | -2.46% | 2.32% | 1.98% | 2.26% | 2.93% | 2.50% | 2.19% | 1.90% | 2.63% | 2.38% | 2.10% | 2.15% | 3.16% | 2.89% | 2.58% | 2.65% | 3.11% | 3.02% | 2.07% | 2.22% | 2.65% | 1.23% | 1.96% | 2.18% | -0.34% | 6.98% | 2.24% | 1.43% | 1.12% | 2.65% | 1.35% | 0.79% | 1.35% | 3.81% | 3.48% | 2.81% | -0.36% | 0.43% | 1.88% | 1.76% | 2.16% | 1.82% | 2.72% | 1.54% | 1.79% | 2.76% | -0.58% | 2.51% | 2.52% | 2.63% | 1.81% | 2.39% | 2.15% | 2.27% | -5.29% |
|
EBIT Margin
|
3.80% | 3.70% | 2.81% | -4.29% | 2.73% | 2.92% | 2.63% | 2.17% | 2.81% | 2.95% | 2.33% | 1.97% | -1.99% | 2.80% | 2.47% | 2.74% | 3.40% | 2.93% | 2.62% | 2.38% | 3.09% | 2.82% | 2.54% | 2.61% | 3.62% | 3.33% | 3.03% | 3.08% | 3.55% | 3.47% | 2.50% | 2.68% | 3.11% | 1.74% | 2.48% | 2.69% | 1.77% | 2.73% | 1.96% | 2.32% | 1.38% | 2.42% | 1.98% | 0.91% | 1.86% | 3.19% | 2.69% | 2.66% | -0.51% | 1.95% | 2.65% | 2.72% | 2.92% | 3.37% | 2.75% | 2.46% | 2.37% | 3.25% | -1.41% | 2.69% | 3.22% | 2.86% | 2.40% | 2.46% | 2.66% | 2.54% | -4.55% |
|
EBITDA Margin
|
3.80% | 3.70% | 2.81% | -4.29% | 2.73% | 2.92% | 2.63% | 2.17% | 2.81% | 2.95% | 2.33% | 1.97% | -1.99% | 2.80% | 2.47% | 2.74% | 3.40% | 2.93% | 2.62% | 2.38% | 3.09% | 2.82% | 2.54% | 2.61% | 3.62% | 3.33% | 3.03% | 3.08% | 3.55% | 3.47% | 2.50% | 2.68% | 3.11% | 1.74% | 2.48% | 2.69% | 1.77% | 2.73% | 1.96% | 2.32% | 1.38% | 2.42% | 1.98% | 0.91% | 1.86% | 3.19% | 2.69% | 2.66% | -0.51% | 1.95% | 2.65% | 2.72% | 2.92% | 3.37% | 2.75% | 2.46% | 2.37% | 3.25% | -1.41% | 2.69% | 3.22% | 2.86% | 2.40% | 2.46% | 2.66% | 2.54% | -4.55% |
|
Operating Margin
|
3.80% | 3.70% | 2.81% | -4.29% | 2.73% | 2.92% | 2.63% | 2.17% | 2.81% | 2.95% | 2.33% | 1.97% | -1.99% | 2.80% | 2.47% | 2.74% | 3.40% | 2.93% | 2.62% | 2.38% | 3.09% | 2.82% | 2.54% | 2.61% | 3.62% | 3.33% | 3.03% | 3.08% | 3.55% | 3.47% | 2.50% | 2.68% | 3.11% | 1.74% | 2.48% | 2.69% | 1.77% | 2.73% | 1.96% | 2.32% | 1.38% | 2.42% | 1.98% | 0.91% | 1.86% | 3.19% | 2.69% | 2.66% | -0.51% | 1.95% | 2.65% | 2.72% | 2.92% | 3.37% | 2.75% | 2.46% | 2.37% | 3.25% | -1.41% | 2.69% | 3.22% | 2.86% | 2.40% | 2.46% | 2.66% | 2.54% | -4.55% |
|
Net Margin
|
2.01% | 1.89% | 1.42% | -4.96% | 1.35% | 1.51% | 1.40% | 1.08% | 1.40% | 1.57% | 1.34% | 0.95% | -1.43% | 1.51% | 1.29% | 1.46% | 1.94% | 1.61% | 1.41% | 1.34% | 1.84% | 1.54% | 1.38% | 1.46% | 2.07% | 1.89% | 1.70% | 1.70% | 2.16% | 2.01% | 1.42% | 1.46% | 1.81% | 0.83% | 1.27% | 1.42% | 2.73% | 5.32% | 1.79% | 1.12% | 0.91% | 2.05% | 1.04% | 0.93% | 1.12% | 2.88% | 2.65% | 2.10% | -0.24% | 0.34% | 1.46% | 1.50% | 1.69% | 1.47% | 2.09% | 1.16% | 1.28% | 2.11% | -0.53% | 1.89% | 1.97% | 2.08% | 1.37% | 1.82% | 1.84% | 1.78% | -3.90% |
|
FCF Margin
|
0.02% | 2.87% | 1.71% | -1.96% | 0.09% | 4.09% | 1.90% | -1.37% | 1.69% | 2.60% | 11.96% | -10.73% | -1.14% | 2.61% | 1.33% | -1.14% | 0.39% | 3.33% | 2.22% | -1.66% | 0.48% | 3.10% | 0.89% | 0.28% | 0.28% | 2.65% | 1.02% | 0.71% | 0.97% | 2.86% | -0.01% | -2.09% | 0.51% | 4.11% | 1.13% | -3.19% | -1.01% | 4.27% | 0.58% | -1.07% | -0.99% | 3.67% | 1.17% | -0.04% | -0.52% | 8.54% | 1.69% | -0.76% | 0.37% | 3.48% | 1.16% | 3.07% | 2.40% | 0.80% | 1.85% | 0.23% | 0.99% | 4.06% | 1.71% | -1.32% | 2.49% | 2.29% | 0.73% | -0.08% | 1.52% | | 0.09% |
|
Inventory Average
|
| | | 5.78B | 5.90B | 5.63B | 5.50B | 5.76B | 5.93B | 5.75B | 5.69B | 6.07B | 6.32B | 6.11B | 6.01B | 6.33B | 6.47B | 6.22B | 6.14B | 6.42B | 6.78B | 6.79B | 6.71B | 7.01B | 7.15B | 6.96B | 6.92B | 7.23B | 7.53B | 7.40B | 7.39B | 7.84B | 8.06B | 7.76B | 7.69B | 7.96B | 8.00B | 7.72B | 7.58B | 7.94B | 8.25B | 8.06B | 7.92B | 8.30B | 8.61B | 8.09B | 7.74B | 8.36B | 8.69B | 8.31B | 8.09B | 8.53B | 8.71B | 8.69B | 9.07B | 9.88B | 10.19B | 9.54B | 9.23B | 9.69B | 9.84B | 9.23B | 9.03B | 9.49B | 9.70B | 9.40B | 9.80B |
|
Assets Average
|
| | | 23.11B | 23.11B | 23.00B | 23.08B | 23.52B | 23.63B | 23.31B | 23.25B | 23.68B | 23.72B | 23.63B | 23.67B | 24.10B | 24.65B | 24.43B | 24.35B | 24.98B | 27.38B | 29.10B | 29.00B | 29.65B | 30.36B | 30.48B | 30.62B | 31.34B | 32.90B | 33.85B | 34.23B | 35.58B | 36.51B | 36.15B | 36.20B | 36.81B | 37.11B | 36.88B | 36.76B | 37.55B | 38.13B | 41.22B | 44.39B | 44.93B | 45.32B | 46.10B | 47.24B | 48.00B | 48.56B | 48.74B | 48.64B | 49.15B | 49.46B | 49.09B | 48.92B | 49.36B | 49.80B | 49.91B | 50.20B | 50.61B | 50.76B | 51.04B | 51.51B | 56.93B | 57.52B | 53.10B | 52.52B |
|
Equity Average
|
5.34B | 5.51B | 5.77B | 5.37B | 4.91B | 5.02B | 5.14B | 5.21B | 5.28B | 5.25B | 5.21B | 5.05B | 4.43B | 4.02B | 3.93B | 3.78B | 3.99B | 4.41B | 4.72B | 4.92B | 5.19B | 5.08B | 4.90B | 5.18B | 5.39B | 5.49B | 5.71B | 6.06B | 6.52B | 6.62B | 6.52B | 6.62B | 6.67B | 6.42B | 6.15B | 6.20B | 6.57B | 6.94B | 7.17B | 7.51B | 7.74B | 8.21B | 8.65B | 8.81B | 8.76B | 8.98B | 9.59B | 9.95B | 9.81B | 9.40B | 9.26B | 9.40B | 9.47B | 9.42B | 9.53B | 9.81B | 9.98B | 10.46B | 10.77B | 10.92B | 11.41B | 12.02B | 12.47B | 12.71B | 10.59B | 8.78B | 8.16B |
|
Invested Capital
|
5.88B | 5.69B | 6.43B | 5.48B | 5.50B | 5.63B | 5.71B | 5.81B | 5.89B | 5.79B | 6.14B | 6.16B | 11.71B | 5.40B | 11.50B | 5.84B | 12.69B | 6.38B | 12.34B | 12.87B | 7.05B | 6.42B | 6.52B | 7.14B | 7.32B | 7.13B | 7.41B | 8.54B | 9.17B | 9.12B | 9.38B | 9.65B | 8.96B | 7.99B | 7.11B | 7.96B | 10.46B | 9.21B | 9.79B | 11.02B | 10.99B | 8.58B | 8.71B | 8.91B | 8.60B | 9.36B | 9.82B | 10.07B | 9.55B | 9.25B | 9.28B | 9.52B | 9.43B | 9.41B | 9.66B | 9.96B | 10.01B | 10.90B | 10.63B | 11.21B | 11.62B | 12.42B | 12.52B | 12.90B | 8.29B | 9.28B | 7.04B |
|
Asset Utilization Ratio
|
| | | 3.27 | 3.32 | 3.42 | 3.45 | 3.43 | 3.47 | 3.64 | 3.74 | 3.75 | 3.81 | 3.89 | 3.92 | 3.90 | 3.92 | 3.99 | 4.05 | 3.97 | 3.59 | 3.48 | 3.59 | 3.59 | 3.57 | 3.56 | 3.55 | 3.47 | 3.34 | 3.29 | 3.28 | 3.20 | 3.16 | 3.24 | 3.26 | 3.24 | 3.31 | 3.37 | 3.39 | 3.32 | 3.20 | 2.94 | 2.74 | 2.71 | 2.70 | 2.75 | 2.73 | 2.72 | 2.73 | 2.71 | 2.74 | 2.76 | 2.79 | 2.88 | 2.95 | 2.97 | 2.98 | 2.98 | 2.95 | 2.92 | 2.96 | 2.94 | 2.92 | 2.63 | 2.56 | 2.56 | 2.58 |
|
Interest Coverage Ratio
|
5.67 | 5.18 | 4.34 | -7.22 | 4.25 | 5.48 | 4.84 | 3.94 | 5.04 | 5.88 | 5.03 | 4.09 | -4.22 | 5.77 | 5.05 | 5.79 | 7.31 | 6.81 | 6.01 | 4.94 | 6.71 | 6.33 | 5.75 | 5.71 | 7.93 | 7.45 | 6.79 | 7.21 | 8.21 | 7.74 | 5.73 | 5.75 | 6.81 | 3.56 | 4.96 | 5.49 | 3.72 | 5.36 | 3.81 | 4.56 | 2.75 | 4.57 | 4.30 | 1.85 | 3.84 | 7.62 | 6.07 | 6.14 | -1.49 | 4.88 | 6.12 | 6.43 | 7.26 | 8.50 | 7.51 | 7.07 | -2.00 | 9.61 | -5.15 | 456.00 | 597.00 | 431.33 | 407.50 | 414.00 | 456.00 | 287.67 | -770.50 |
|
Debt to Equity
|
1.51 | | 1.28 | 1.63 | 1.62 | 1.46 | 1.50 | 1.47 | 1.48 | 1.41 | 1.40 | 1.56 | 2.05 | 1.99 | 2.14 | 2.35 | 2.11 | 1.73 | 1.63 | 1.66 | 2.10 | 2.37 | 2.23 | 2.16 | 2.13 | 2.04 | 1.92 | 1.80 | 1.78 | 0.42 | 1.88 | 2.09 | 2.10 | 2.19 | 2.28 | 2.38 | 2.26 | 2.05 | 1.97 | 1.96 | 1.94 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.34 | | 0.32 | 0.35 | 0.35 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.31 | 0.32 | 0.35 | 0.34 | 0.34 | 0.36 | 0.36 | 0.33 | 0.32 | 0.32 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.37 | 0.37 | 0.35 | 0.36 | 0.08 | 0.36 | 0.38 | 0.39 | 0.38 | 0.38 | 0.40 | 0.42 | 0.39 | 0.39 | 0.39 | 0.40 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.23 | | 0.25 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.22 | 0.20 | 0.17 | 0.17 | 0.16 | 0.15 | 0.17 | 0.19 | 0.20 | 0.20 | 0.18 | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.22 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.21 | 0.16 | 0.17 | 0.14 |
|
Times Interest Earned
|
5.67 | 5.18 | 4.34 | -7.22 | 4.25 | 5.48 | 4.84 | 3.94 | 5.04 | 5.88 | 5.03 | 4.09 | -4.22 | 5.77 | 5.05 | 5.79 | 7.31 | 6.81 | 6.01 | 4.94 | 6.71 | 6.33 | 5.75 | 5.71 | 7.93 | 7.45 | 6.79 | 7.21 | 8.21 | 7.74 | 5.73 | 5.75 | 6.81 | 3.56 | 4.96 | 5.49 | 3.72 | 5.36 | 3.81 | 4.56 | 2.75 | 4.57 | 4.30 | 1.85 | 3.84 | 7.62 | 6.07 | 6.14 | -1.49 | 4.88 | 6.12 | 6.43 | 7.26 | 8.50 | 7.51 | 7.07 | -2.00 | 9.61 | -5.15 | 456.00 | 597.00 | 431.33 | 407.50 | 414.00 | 456.00 | 287.67 | -770.50 |
|
FCF Payout Ratio
|
19.67 | 0.09 | 0.19 | -0.17 | 3.88 | 0.06 | 0.17 | -0.23 | 0.20 | 0.09 | 0.03 | -0.03 | -0.27 | 0.09 | 0.22 | -0.24 | 0.82 | 0.08 | 0.15 | -0.21 | 0.77 | 0.08 | 0.37 | 1.17 | 1.30 | 0.10 | 0.35 | 0.58 | 0.40 | 0.10 | -33.33 | -0.21 | 0.80 | 0.07 | 0.35 | -0.13 | -0.35 | 0.07 | 0.62 | -0.38 | -0.41 | 0.08 | 0.34 | -11.82 | -0.87 | 0.04 | 0.24 | -0.62 | 1.21 | 0.10 | 0.37 | 0.16 | 0.20 | 0.43 | 0.24 | 2.34 | 0.55 | 0.10 | 0.33 | -0.47 | 0.23 | 0.20 | 0.85 | -8.25 | 0.45 | | 8.17 |
|
Enterprise Value
|
-0.17B | -0.64B | -0.29B | -0.45B | -0.35B | -0.60B | -1.03B | -0.76B | -0.82B | -0.44B | -0.65B | -0.22B | -0.20B | -0.52B | -0.24B | -0.43B | -0.25B | -0.24B | -0.45B | -0.36B | -0.39B | -0.24B | -0.22B | -0.24B | -0.24B | -0.27B | -0.29B | -0.30B | -0.30B | -0.35B | -0.29B | -0.36B | -0.31B | -0.37B | -0.83B | -0.38B | -0.37B | -0.72B | -0.40B | -0.47B | -0.48B | -0.46B | -0.69B | -0.73B | -0.43B | -2.75B | -2.85B | -2.21B | -1.71B | -2.33B | -2.25B | -2.32B | -1.84B | -1.40B | -1.12B | -0.94B | -1.04B | -2.66B | -2.44B | -1.74B | -2.02B | -3.07B | -2.80B | -13.36B | -3.96B | -4.89B | -3.96B |
|
Return on Sales
|
0.02% | 0.02% | 0.01% | -0.05% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | -0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.05% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.02% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.02% | -0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | -0.04% |
|
Return on Capital Employed
|
| | | 0.08% | 0.07% | 0.06% | 0.06% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.09% | 0.09% | 0.09% | 0.11% | 0.20% | 0.20% | 0.19% | 0.19% | 0.16% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.15% | 0.12% | 0.12% | 0.12% | 0.11% | 0.13% | 0.12% | 0.12% | 0.11% | 0.09% | 0.08% | 0.07% | 0.07% | 0.09% | 0.09% | 0.11% | 0.08% | 0.07% | 0.07% | 0.07% | 0.10% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.08% | 0.08% | 0.09% | 0.08% | 0.12% | 0.10% | 0.09% | 0.09% | 0.03% |
|
Return on Invested Capital
|
| 0.28% | 0.26% | 0.04% | 0.02% | 0.00% | 0.01% | 0.24% | 0.24% | 0.25% | 0.25% | 0.24% | 0.10% | 0.11% | 0.11% | 0.12% | 0.20% | 0.19% | 0.20% | 0.15% | 0.18% | 0.28% | 0.29% | 0.29% | 0.29% | 0.30% | 0.31% | 0.29% | 0.27% | 0.27% | 0.26% | 0.25% | 0.25% | 0.23% | 0.25% | 0.26% | 0.36% | 0.30% | 0.30% | 0.28% | 0.18% | 0.20% | 0.22% | 0.18% | 0.20% | 0.23% | 0.23% | 0.27% | 0.22% | 0.19% | 0.19% | 0.21% | 0.30% | 0.36% | 0.36% | 0.34% | 0.32% | 0.30% | 0.18% | 0.19% | 0.21% | 0.19% | 0.26% | 0.25% | 0.29% | 0.31% | 0.14% |
|
Return on Assets
|
| | | 0.01% | 0.00% | 0.00% | 0.00% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.10% | 0.10% | 0.10% | 0.08% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.05% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.01% |
|
Return on Equity
|
| 0.23% | 0.22% | 0.03% | 0.01% | 0.00% | 0.00% | 0.21% | 0.21% | 0.22% | 0.23% | 0.23% | 0.13% | 0.15% | 0.16% | 0.19% | 0.38% | 0.35% | 0.34% | 0.32% | 0.30% | 0.31% | 0.32% | 0.32% | 0.32% | 0.34% | 0.34% | 0.33% | 0.31% | 0.32% | 0.32% | 0.31% | 0.29% | 0.24% | 0.25% | 0.25% | 0.29% | 0.52% | 0.52% | 0.49% | 0.40% | 0.22% | 0.19% | 0.16% | 0.17% | 0.22% | 0.26% | 0.30% | 0.26% | 0.16% | 0.13% | 0.11% | 0.18% | 0.23% | 0.26% | 0.24% | 0.23% | 0.24% | 0.15% | 0.17% | 0.19% | 0.18% | 0.23% | 0.22% | 0.25% | 0.26% | 0.07% |