|
Gross Margin
|
19.57% | 19.45% | 18.80% | 18.01% | 18.71% | 17.91% | 18.01% | 17.07% | 17.43% | 17.42% | 16.81% | 16.16% | 16.84% | 16.31% | 16.22% | 15.77% | 16.22% | 15.85% | 15.47% | 15.54% | 15.96% | 15.74% | 15.25% | 14.56% | 15.28% | 14.91% | 14.93% | 14.72% | 15.49% | 15.10% | 14.86% | 14.61% | 15.28% | 15.21% | 15.04% | 14.66% | 15.34% | 14.88% | 15.08% | 14.86% | 15.82% | 15.32% | 15.33% | 15.25% | 16.44% | 16.83% | 18.00% | 16.41% | 16.47% | 18.48% | 19.27% | 19.71% | 19.06% | 18.66% | 18.01% | 17.41% | 17.37% | 17.08% | 16.57% | 16.43% | 15.59% | 15.42% | 15.51% | 14.95% | 15.37% | 15.50% | 15.15% |
|
EBT Margin
|
-0.34% | 0.94% | 2.32% | -0.71% | 0.51% | -0.51% | 2.81% | 1.25% | 2.46% | 3.49% | 3.76% | 3.47% | 3.59% | 3.91% | 4.32% | 3.63% | 3.94% | 4.09% | 4.46% | 4.02% | 3.78% | 4.67% | 4.32% | 3.16% | 3.24% | 3.79% | 3.00% | 3.33% | 3.03% | 3.62% | 3.53% | 2.88% | 3.63% | 3.56% | 3.23% | 3.38% | 2.62% | 2.61% | 3.53% | 2.62% | 2.73% | 2.65% | 3.52% | 2.90% | 2.29% | 3.93% | 6.05% | 6.51% | 4.87% | 6.98% | 6.84% | 6.84% | 7.01% | 6.47% | 6.25% | 4.84% | 4.51% | 5.02% | 4.37% | 3.64% | 2.58% | 3.06% | 3.10% | 3.15% | 3.10% | 3.67% | 2.92% |
|
EBIT Margin
|
1.07% | 2.24% | 3.56% | 0.67% | 1.88% | 0.60% | 3.98% | 2.31% | 3.43% | 4.41% | 4.44% | 4.34% | 4.29% | 4.49% | 4.90% | 4.19% | 4.49% | 4.53% | 4.84% | 4.45% | 4.15% | 4.99% | 4.64% | 3.68% | 3.80% | 4.29% | 3.49% | 3.83% | 3.68% | 4.24% | 4.12% | 3.56% | 3.85% | 4.21% | 3.95% | 4.18% | 3.53% | 3.51% | 4.45% | 3.60% | 3.81% | 3.63% | 4.41% | 3.75% | 3.31% | 4.70% | 6.62% | 5.85% | 5.49% | 7.43% | 7.77% | 7.90% | 7.56% | 7.17% | 7.06% | 5.76% | 5.43% | 5.87% | 5.62% | 4.85% | 3.99% | 4.26% | 4.58% | 4.56% | 4.43% | 4.44% | 4.36% |
|
EBITDA Margin
|
1.07% | 2.24% | 3.56% | 0.67% | 1.88% | 0.60% | 3.98% | 2.31% | 3.43% | 4.41% | 4.44% | 4.34% | 4.29% | 4.49% | 4.90% | 4.19% | 4.49% | 4.53% | 4.84% | 4.45% | 4.15% | 4.99% | 4.64% | 3.68% | 3.80% | 4.29% | 3.49% | 3.83% | 3.68% | 4.24% | 4.12% | 3.56% | 3.85% | 4.21% | 3.95% | 4.18% | 3.53% | 3.51% | 4.45% | 3.60% | 3.81% | 3.63% | 4.41% | 3.75% | 3.31% | 4.70% | 6.62% | 5.85% | 5.49% | 7.43% | 7.77% | 7.90% | 7.56% | 7.17% | 7.06% | 5.76% | 5.43% | 5.87% | 5.62% | 4.85% | 3.99% | 4.26% | 4.58% | 4.56% | 4.43% | 4.44% | 4.36% |
|
Operating Margin
|
1.07% | 2.24% | 3.56% | 0.67% | 1.88% | 0.60% | 3.98% | 2.31% | 3.43% | 4.41% | 4.44% | 4.34% | 4.29% | 4.49% | 4.90% | 4.19% | 4.49% | 4.53% | 4.84% | 4.45% | 4.15% | 4.99% | 4.64% | 3.68% | 3.80% | 4.29% | 3.49% | 3.83% | 3.68% | 4.24% | 4.12% | 3.56% | 3.85% | 4.21% | 3.95% | 4.18% | 3.53% | 3.51% | 4.45% | 3.60% | 3.81% | 3.63% | 4.41% | 3.75% | 3.31% | 4.70% | 6.62% | 5.85% | 5.49% | 7.43% | 7.77% | 7.90% | 7.56% | 7.17% | 7.06% | 5.76% | 5.43% | 5.87% | 5.62% | 4.85% | 3.99% | 4.26% | 4.58% | 4.56% | 4.43% | 4.44% | 4.36% |
|
Net Margin
|
0.51% | 0.25% | -0.25% | 0.12% | -0.04% | -0.03% | 0.04% | 0.79% | 0.05% | 0.03% | 0.06% | 0.35% | 0.02% | 0.06% | 0.02% | 0.02% | 0.02% | 0.04% | 0.02% | -0.01% | 0.00% | 0.43% | | 0.00% | | | 2.08% | 2.39% | 2.03% | 2.41% | 2.38% | 2.24% | 2.27% | 2.16% | 1.94% | 3.31% | 1.96% | 1.96% | 3.01% | 2.01% | 1.98% | 1.92% | 2.56% | 2.08% | 1.65% | 2.82% | 4.39% | 4.76% | 3.60% | 5.07% | 5.01% | 4.64% | 5.12% | 4.66% | 4.53% | 3.60% | 3.29% | 3.71% | 3.20% | 2.82% | 1.93% | 2.35% | 2.40% | 2.39% | 2.30% | 2.69% | 2.26% |
|
FCF Margin
|
3.85% | 13.21% | -0.16% | -15.18% | -2.09% | 0.28% | -2.01% | -1.66% | -2.33% | -1.71% | 0.77% | -1.89% | -6.70% | -15.24% | -4.16% | -7.49% | 4.78% | -4.05% | 7.16% | -9.45% | -3.25% | -0.36% | 5.63% | -4.94% | 0.74% | -1.60% | 3.04% | -2.43% | 1.17% | 0.21% | 3.76% | -5.36% | 4.95% | 1.45% | 1.57% | -5.36% | 0.26% | 5.07% | 3.30% | 3.23% | 1.69% | 4.30% | 5.25% | 1.16% | 2.86% | 22.90% | -1.01% | -7.56% | 10.35% | 11.79% | 10.53% | -4.30% | -0.51% | -5.05% | -4.49% | -2.68% | -1.26% | -3.80% | 0.66% | -4.71% | 2.49% | -3.02% | 1.70% | -0.19% | 2.76% | -0.74% | -2.14% |
|
Inventory Average
|
0.04B | 0.06B | 0.14B | 0.25B | 0.15B | -0.03B | -0.04B | 0.18B | 0.44B | 0.48B | 0.49B | 0.50B | 0.53B | 0.59B | 0.64B | 0.69B | 0.72B | 0.75B | 0.77B | 0.81B | 0.90B | 0.96B | 0.96B | 1.10B | 1.27B | 1.33B | 1.38B | 1.43B | 1.51B | 1.56B | 1.62B | 1.72B | 1.79B | 1.85B | 1.92B | 2.05B | 2.25B | 2.35B | 2.30B | 2.32B | 2.40B | 2.44B | 2.41B | 2.41B | 2.47B | 2.16B | 1.97B | 2.31B | 2.41B | 2.28B | 2.13B | 2.20B | 2.54B | 2.84B | 3.15B | 3.36B | 3.63B | 4.07B | 4.34B | 4.58B | 5.31B | 6.05B | 6.17B | 6.01B | 5.83B | 5.91B | 6.00B |
|
Assets Average
|
1.09B | 0.99B | 0.90B | 0.88B | 0.91B | 0.92B | 0.93B | 0.96B | 1.00B | 1.06B | 1.11B | 1.13B | 1.17B | 1.24B | 1.33B | 1.43B | 1.48B | 1.52B | 1.56B | 1.63B | 1.78B | 1.89B | 1.92B | 2.39B | 2.90B | 2.96B | 3.03B | 3.14B | 3.25B | 3.29B | 3.44B | 3.70B | 3.82B | 3.89B | 4.17B | 4.53B | 4.89B | 5.13B | 5.17B | 5.28B | 5.54B | 5.73B | 5.76B | 5.91B | 6.05B | 5.78B | 5.97B | 7.15B | 8.08B | 9.17B | 10.15B | 10.68B | 11.61B | 12.54B | 13.54B | 14.54B | 15.71B | 17.05B | 17.98B | 18.95B | 20.91B | 22.69B | 23.23B | 23.19B | 23.30B | 23.82B | 24.34B |
|
Equity Average
|
0.25B | 0.25B | 0.26B | 0.29B | | | 0.31B | 0.32B | 0.32B | 0.34B | 0.35B | 0.36B | 0.37B | 0.38B | 0.40B | 0.42B | 0.44B | 0.46B | 0.49B | 0.52B | 0.55B | 0.57B | 0.61B | 0.65B | 0.69B | 0.73B | 0.77B | 0.81B | 0.82B | 0.82B | 0.84B | 0.89B | 0.93B | 0.97B | 1.01B | 1.06B | 1.11B | 1.14B | 1.18B | 1.20B | 1.22B | 1.26B | 1.32B | 1.41B | 1.46B | 1.49B | 1.61B | 2.18B | 2.73B | 3.52B | 4.39B | 4.59B | 4.77B | 4.80B | 4.84B | 5.10B | 5.33B | 5.60B | 5.89B | 6.13B | 6.31B | 6.38B | 6.51B | 6.65B | 6.73B | 6.90B | 6.90B |
|
Invested Capital
|
0.25B | 0.33B | 0.26B | 0.34B | | 0.31B | 0.31B | 0.33B | 0.34B | 0.35B | 0.36B | 1.00B | 0.40B | 0.39B | 0.42B | 1.30B | 0.46B | 0.48B | 0.51B | 1.50B | 0.56B | 0.60B | 0.63B | 2.49B | 0.75B | 0.79B | 0.83B | 2.79B | 0.85B | 0.85B | 0.89B | 3.30B | 0.97B | 1.01B | 1.05B | 1.87B | 1.30B | 1.18B | 1.24B | 2.12B | 1.28B | 1.30B | 1.39B | 2.80B | 1.50B | 1.59B | 1.75B | 4.77B | 2.87B | 4.71B | 4.75B | 7.03B | 5.19B | 4.82B | 5.10B | 5.23B | 6.27B | 7.01B | 7.49B | 6.35B | 6.47B | 6.48B | 6.74B | 6.81B | 6.86B | 7.08B | 6.85B |
|
Asset Utilization Ratio
|
1.84 | 1.94 | 2.14 | 2.03 | 2.01 | 2.09 | 2.13 | 2.20 | 2.25 | 2.25 | 2.28 | 2.35 | 2.40 | 2.38 | 2.36 | 2.32 | 2.36 | 2.42 | 2.48 | 2.45 | 2.34 | 2.32 | 2.40 | 2.25 | 2.10 | 2.32 | 2.53 | 2.50 | 2.48 | 2.49 | 2.43 | 2.34 | 2.34 | 2.38 | 2.32 | 2.23 | 2.15 | 2.17 | 2.23 | 2.24 | 2.17 | 2.12 | 2.15 | 2.14 | 2.09 | 2.11 | 2.09 | 1.84 | 1.82 | 1.95 | 2.02 | 2.14 | 2.17 | 2.11 | 2.03 | 1.94 | 1.81 | 1.72 | 1.69 | 1.64 | 1.56 | 1.49 | 1.49 | 1.56 | 1.58 | 1.56 | 1.55 |
|
Interest Coverage Ratio
|
-1.49 | -3.73 | -5.92 | -1.18 | -3.14 | -1.23 | -7.39 | -5.84 | 6.07 | 9.85 | 10.35 | 8.41 | 11.60 | 14.59 | 20.25 | 16.43 | 17.19 | 23.52 | 26.76 | 21.54 | 22.66 | 32.64 | 29.33 | 13.62 | 14.06 | 17.22 | 14.86 | 15.95 | 13.36 | 16.45 | 16.54 | 12.37 | 12.91 | 14.50 | 10.70 | 10.22 | 7.95 | 7.87 | 9.17 | 7.00 | 7.10 | 7.79 | 9.92 | 7.87 | 5.46 | 7.72 | 14.43 | 10.88 | 10.14 | 15.88 | 17.13 | 20.94 | 19.34 | 18.34 | 14.18 | 10.45 | 9.72 | 10.84 | 7.95 | 6.24 | 5.37 | 6.43 | 6.54 | 6.11 | 6.20 | 6.38 | 6.17 |
|
Debt to Equity
|
| 0.26 | | 0.87 | | | | 0.88 | 0.79 | 0.83 | 0.85 | 0.78 | 0.75 | 0.60 | 0.66 | 0.69 | 0.51 | 0.63 | 0.44 | 0.47 | 0.50 | 0.45 | 0.44 | 0.95 | 0.94 | 0.85 | 0.80 | 0.78 | 0.77 | 0.80 | 0.87 | 0.87 | 0.72 | 0.81 | 0.98 | 0.97 | 1.20 | 1.14 | 1.10 | 1.16 | 1.06 | 1.06 | 0.97 | 1.00 | 1.05 | 0.92 | 1.10 | 0.80 | 0.78 | 0.71 | 0.61 | 0.67 | 0.75 | 1.03 | 1.07 | 1.06 | 0.94 | 0.95 | 0.86 | 1.16 | 0.90 | 0.96 | 0.98 | 0.94 | 0.89 | 0.96 | 1.03 |
|
Debt Ratio
|
| 0.07 | | 0.30 | | | | 0.29 | 0.25 | 0.26 | 0.27 | 0.25 | 0.24 | 0.18 | 0.20 | 0.20 | 0.16 | 0.19 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.22 | 0.23 | 0.21 | 0.21 | 0.20 | 0.19 | 0.20 | 0.21 | 0.21 | 0.18 | 0.20 | 0.23 | 0.22 | 0.27 | 0.26 | 0.26 | 0.26 | 0.23 | 0.23 | 0.23 | 0.24 | 0.26 | 0.26 | 0.29 | 0.27 | 0.26 | 0.30 | 0.27 | 0.28 | 0.30 | 0.37 | 0.38 | 0.37 | 0.31 | 0.31 | 0.28 | 0.37 | 0.26 | 0.27 | 0.28 | 0.27 | 0.26 | 0.28 | 0.29 |
|
Equity Ratio
|
0.24 | 0.27 | 0.31 | 0.34 | | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.31 | 0.32 | 0.32 | 0.30 | 0.30 | 0.29 | 0.31 | 0.30 | 0.33 | 0.31 | 0.30 | 0.31 | 0.33 | 0.23 | 0.24 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.24 | 0.24 | 0.24 | 0.28 | 0.26 | 0.34 | 0.34 | 0.42 | 0.45 | 0.42 | 0.41 | 0.36 | 0.35 | 0.35 | 0.33 | 0.33 | 0.33 | 0.32 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 |
|
Times Interest Earned
|
-1.49 | -3.73 | -5.92 | -1.18 | -3.14 | -1.23 | -7.39 | -5.84 | 6.07 | 9.85 | 10.35 | 8.41 | 11.60 | 14.59 | 20.25 | 16.43 | 17.19 | 23.52 | 26.76 | 21.54 | 22.66 | 32.64 | 29.33 | 13.62 | 14.06 | 17.22 | 14.86 | 15.95 | 13.36 | 16.45 | 16.54 | 12.37 | 12.91 | 14.50 | 10.70 | 10.22 | 7.95 | 7.87 | 9.17 | 7.00 | 7.10 | 7.79 | 9.92 | 7.87 | 5.46 | 7.72 | 14.43 | 10.88 | 10.14 | 15.88 | 17.13 | 20.94 | 19.34 | 18.34 | 14.18 | 10.45 | 9.72 | 10.84 | 7.95 | 6.24 | 5.37 | 6.43 | 6.54 | 6.11 | 6.20 | 6.38 | 6.17 |
|
FCF Payout Ratio
|
| | | | | | -0.11 | -0.14 | -0.10 | -0.16 | 0.33 | -0.14 | -0.04 | -0.02 | -0.07 | -0.04 | | | 0.04 | -0.03 | -0.10 | -0.95 | 0.06 | -0.05 | 0.32 | -0.16 | 0.08 | -0.11 | 0.22 | 1.45 | 0.07 | -0.05 | 0.06 | 0.19 | 0.16 | -0.05 | 0.99 | 0.05 | 0.07 | 0.07 | 0.14 | 0.05 | 0.04 | 0.18 | 0.09 | 0.01 | -0.19 | -0.03 | 0.02 | 0.01 | 0.02 | -0.04 | -0.30 | -0.03 | -0.04 | -0.06 | -0.13 | -0.05 | 0.25 | -0.04 | 0.06 | -0.05 | 0.09 | -0.80 | 0.05 | -0.20 | -0.07 |
|
Enterprise Value
|
-0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.04B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.04B | -0.02B | -0.02B | -0.02B | -0.05B | -0.03B | -0.03B | -0.04B | -0.06B | -0.07B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.03B | -0.08B | -0.06B | -0.12B | -0.06B | -0.16B | -0.18B | -0.79B | -0.12B | -0.14B | -0.13B | -0.07B | -0.19B | -0.13B | -0.26B | -0.16B | -0.21B | -0.78B | -0.36B | -0.63B | -0.34B | -0.38B | -0.41B | -0.38B | -0.39B |
|
Return on Sales
|
0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% |
|
Return on Capital Employed
|
-0.52% | -0.02% | 0.00% | 0.06% | 0.07% | 0.06% | 0.06% | 0.08% | 0.10% | 0.14% | 0.14% | 0.16% | 0.18% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.24% | 0.22% | 0.23% | 0.21% | 0.24% | 0.17% | 0.19% | 0.19% | 0.20% | 0.19% | 0.19% | 0.20% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.13% | 0.13% | 0.16% | 0.15% | 0.15% | 0.18% | 0.18% | 0.20% | 0.22% | 0.20% | 0.19% | 0.17% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% |
|
Return on Invested Capital
|
-1.62% | -0.04% | -0.01% | 0.17% | | | 0.07% | 0.13% | 0.13% | 0.17% | 0.18% | 0.10% | 0.11% | 0.21% | 0.22% | 0.11% | 0.11% | 0.22% | 0.22% | 0.12% | 0.11% | 0.22% | 0.21% | 0.10% | 0.10% | 0.25% | 0.25% | 0.12% | 0.12% | 0.25% | 0.26% | 0.11% | 0.11% | 0.25% | 0.24% | 0.20% | 0.19% | 0.26% | 0.31% | 0.21% | 0.21% | 0.28% | 0.26% | 0.17% | 0.16% | 0.23% | 0.25% | 0.15% | 0.16% | 0.22% | 0.22% | 0.20% | 0.23% | 0.29% | 0.29% | 0.27% | 0.23% | 0.20% | 0.17% | 0.18% | 0.19% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% |
|
Return on Assets
|
-0.34% | 0.02% | 0.03% | 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% | 0.02% | 0.03% | 0.04% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
-1.47% | 0.08% | 0.09% | 0.01% | | | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.06% | 0.11% | 0.17% | 0.23% | 0.22% | 0.22% | 0.22% | 0.21% | 0.23% | 0.22% | 0.22% | 0.25% | 0.22% | 0.22% | 0.21% | 0.20% | 0.19% | 0.18% | 0.19% | 0.22% | 0.22% | 0.21% | 0.23% | 0.22% | 0.23% | 0.26% | 0.27% | 0.27% | 0.25% | 0.22% | 0.20% | 0.18% | 0.17% | 0.15% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% |