|
Gross Margin
|
14.10% | 13.36% | 13.82% | 14.00% | 21.39% | 12.26% | 14.48% | 13.33% | 16.56% | 11.49% | 12.24% | 11.22% | 168.80% | -52.25% | -53.11% | 14.03% | 15.82% | 13.56% | 11.26% | 13.79% | | 13.03% | 14.32% | 12.62% | | 12.28% | 11.46% | 12.60% | 39.81% | 12.04% | 11.41% | 12.74% | 15.42% | 13.45% | 14.82% | 14.66% | 13.39% | 14.61% | 14.91% | 15.57% | 13.94% | 13.81% | 13.93% | 13.58% | | 13.67% | 13.14% | 14.44% | 14.82% | 14.09% | 14.44% | 15.53% | 14.55% | 14.65% | 14.96% | 14.22% | 14.09% | 13.38% | 14.77% | 14.97% | 14.95% | 16.05% | 17.06% | 18.19% | 15.88% | 17.83% | 18.39% | 18.37% | 17.57% |
|
EBT Margin
|
7.19% | 7.13% | 7.35% | 7.85% | 5.96% | 7.16% | 9.17% | 8.51% | 6.39% | 7.77% | 7.07% | -1.76% | -20.07% | 11.45% | 10.54% | 4.98% | 5.76% | 3.83% | -0.14% | -1.34% | 6.27% | 5.26% | -32.92% | 4.23% | 2,475.00% | 1.85% | 4.14% | 6.14% | 51.68% | 5.95% | 4.66% | 4.01% | 4.08% | 4.19% | 5.25% | 4.63% | 1.35% | 5.12% | 6.52% | 6.60% | 5.67% | 9.55% | 6.56% | 7.55% | | 4.50% | 6.59% | 6.60% | 3.42% | 7.90% | 6.47% | 7.46% | 6.36% | 6.35% | 6.26% | 6.13% | 5.90% | 5.60% | 7.14% | -9.90% | 7.79% | 9.26% | 10.31% | 11.22% | 8.59% | 11.26% | 12.18% | 10.83% | 10.20% |
|
EBIT Margin
|
8.26% | 7.70% | 8.04% | 8.43% | 7.79% | 7.84% | 9.89% | 8.93% | 7.97% | 8.52% | 8.01% | -0.72% | -4.61% | 7.26% | 6.84% | 6.29% | 5.76% | 4.83% | 0.69% | -0.35% | 6.27% | 6.63% | -31.39% | 5.64% | 2,375.00% | 3.05% | 5.09% | 7.22% | 7.96% | 6.78% | 5.82% | 5.41% | 5.90% | 5.47% | 6.46% | 6.03% | 4.01% | 6.51% | 7.87% | 7.88% | 7.10% | 7.45% | 7.70% | 8.78% | | 6.65% | 8.54% | 7.96% | 8.35% | 9.29% | 7.80% | 8.76% | 7.73% | 7.76% | 7.53% | 7.79% | 7.17% | 7.16% | 8.62% | -8.57% | 9.07% | 10.44% | 11.50% | 12.32% | 9.64% | 12.49% | 13.43% | 11.97% | 11.24% |
|
EBITDA Margin
|
8.26% | 7.70% | 8.04% | 8.43% | 7.79% | 7.84% | 9.89% | 8.93% | 7.97% | 8.52% | 8.01% | -0.72% | -4.61% | 7.26% | 6.84% | 6.29% | 5.76% | 4.83% | 0.69% | -0.35% | 6.27% | 6.63% | -31.39% | 5.64% | 2,375.00% | 3.05% | 5.09% | 7.22% | 7.96% | 6.78% | 5.82% | 5.41% | 5.90% | 5.47% | 6.46% | 6.03% | 4.01% | 6.51% | 7.87% | 7.88% | 7.10% | 7.45% | 7.70% | 8.78% | | 6.65% | 8.54% | 7.96% | 8.35% | 9.29% | 7.80% | 8.76% | 7.73% | 7.76% | 7.53% | 7.79% | 7.17% | 7.16% | 8.62% | -8.57% | 9.07% | 10.44% | 11.50% | 12.32% | 9.64% | 12.49% | 13.43% | 11.97% | 11.24% |
|
Operating Margin
|
8.26% | 7.70% | 8.04% | 8.43% | 7.79% | 7.84% | 9.89% | 8.93% | 7.97% | 8.52% | 8.01% | -0.72% | -4.61% | 7.26% | 6.84% | 6.29% | 5.76% | 4.83% | 0.69% | -0.35% | 6.27% | 6.63% | -31.39% | 5.64% | | 3.05% | 5.09% | 7.22% | 7.96% | 6.78% | 5.82% | 5.41% | 5.90% | 5.47% | 6.46% | 6.03% | 4.01% | 6.51% | 7.87% | 7.88% | 7.10% | 7.45% | 7.70% | 8.78% | | 6.65% | 8.54% | 7.96% | 8.35% | 9.29% | 7.80% | 8.76% | 7.73% | 7.76% | 7.53% | 7.79% | 7.17% | 7.16% | 8.62% | -8.57% | 9.07% | 10.44% | 11.50% | 12.32% | 9.64% | 12.49% | 13.43% | 11.97% | 11.24% |
|
Net Margin
|
-0.60% | 0.04% | -0.07% | -0.04% | 1.08% | 0.04% | 1.20% | 0.78% | 0.18% | 0.11% | 2.64% | 0.11% | -0.04% | 3.75% | 3.02% | 3.24% | 2.41% | 2.51% | 2.61% | 0.35% | -0.23% | -0.99% | 0.15% | -0.31% | 3,000.00% | 1.44% | | | | | | | 2.33% | 2.87% | 3.81% | 3.16% | 4.49% | 4.18% | 5.73% | 5.71% | 7.10% | 7.33% | 5.06% | 5.71% | | 3.98% | 5.28% | 5.03% | 3.37% | 6.18% | 4.93% | 5.97% | 5.04% | 5.07% | 4.78% | 4.55% | 4.87% | 4.43% | 5.47% | -10.10% | 5.78% | 7.12% | 7.84% | 8.64% | 6.46% | 8.60% | 9.24% | 8.26% | 7.96% |
|
FCF Margin
|
6.08% | 6.61% | 2.51% | 8.39% | 2.01% | 4.04% | 3.64% | 10.78% | 4.66% | 5.44% | 1.36% | 14.30% | -9.51% | -23.09% | 11.03% | 0.48% | 10.57% | -7.53% | 8.37% | 3.47% | | -1.45% | 8.58% | 13.71% | -2,541.67% | -3.61% | | | -0.08% | -1.37% | 5.36% | 13.76% | 4.35% | -3.02% | 5.83% | 9.91% | 4.97% | 0.29% | 10.20% | 13.44% | 3.17% | 10.01% | 6.23% | 11.57% | | 11.35% | | | 9.50% | 6.43% | -0.12% | 15.53% | 5.13% | 1.86% | 0.67% | 19.46% | 1.95% | -3.70% | 3.23% | 19.00% | 6.23% | 2.42% | 8.66% | 14.89% | 4.77% | 0.85% | 10.75% | 15.22% | 10.74% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.28B | 0.27B | 0.26B | 0.26B | 0.27B | 0.28B | 0.28B | 0.29B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.33B | 0.33B | 0.32B | 0.33B | 0.36B | 0.36B | 0.35B |
|
Assets Average
|
| | | | | | | 5.36B | 5.88B | 6.20B | 6.15B | 6.29B | 6.57B | 6.44B | 5.90B | 5.72B | 5.87B | 5.83B | 5.66B | 5.08B | 4.40B | 4.07B | 3.73B | 3.44B | | | 3.26B | 3.26B | 3.34B | 3.38B | 3.40B | 6.49B | 9.36B | 9.14B | 9.01B | 8.90B | 8.96B | 8.95B | 8.84B | 8.84B | 8.84B | 9.06B | 9.34B | 9.37B | 9.39B | 10.18B | 11.57B | 12.21B | 12.40B | 12.57B | 12.84B | 13.16B | 13.27B | 13.15B | 12.96B | 12.99B | 13.09B | 13.10B | 13.08B | 12.89B | 12.73B | 12.76B | 12.86B | 13.12B | 13.17B | 13.10B | 13.37B | 13.55B | 13.52B |
|
Equity Average
|
2.02B | 2.05B | 2.09B | 2.22B | 2.29B | 2.25B | 2.24B | 2.38B | 2.49B | 2.44B | 2.41B | 2.37B | 2.25B | 2.22B | 2.31B | 2.41B | 2.54B | 2.46B | 2.32B | 2.11B | 1.74B | 1.50B | 1.18B | 0.97B | | | 0.96B | 0.94B | 1.01B | 1.08B | 1.11B | 2.13B | 3.14B | 3.17B | 3.21B | 3.27B | 3.35B | 3.41B | 3.43B | 3.44B | 3.38B | 3.30B | 3.33B | 3.31B | 3.33B | 3.39B | 3.45B | 3.63B | 3.79B | 3.93B | 4.06B | 4.16B | 4.25B | 4.18B | 4.03B | 4.10B | 4.25B | 4.41B | 4.56B | 4.43B | 4.23B | 4.29B | 4.41B | 4.59B | 4.56B | 4.38B | 4.50B | 4.83B | 4.96B |
|
Invested Capital
|
2.10B | 2.03B | 2.16B | 2.28B | 2.29B | 2.21B | 2.28B | 2.49B | 4.34B | 4.25B | 4.28B | 4.18B | 4.03B | 2.82B | 3.66B | 3.75B | 3.91B | 3.60B | 3.68B | 3.36B | 2.93B | 2.74B | 2.29B | 2.21B | | 2.16B | 2.05B | 2.10B | 1.07B | 1.10B | 1.12B | 3.58B | 3.21B | 3.27B | 3.33B | 3.37B | 3.44B | 3.52B | 3.49B | 3.51B | 3.39B | 3.36B | 3.43B | 3.33B | 3.48B | 3.36B | 4.40B | 4.12B | 3.97B | 4.08B | 4.63B | 4.65B | 4.83B | 4.56B | 5.21B | 5.17B | 5.34B | 4.80B | 4.87B | 4.22B | 4.28B | 4.36B | 5.08B | 5.26B | 5.08B | 4.42B | 4.83B | 4.97B | 4.98B |
|
Asset Utilization Ratio
|
| | | | | | | 2.03 | 1.86 | 1.77 | 1.75 | 1.71 | 1.60 | 1.46 | 1.44 | 1.29 | 1.10 | 1.11 | 1.11 | 1.19 | 1.31 | 1.35 | 1.43 | 1.51 | | | 1.16 | 1.16 | 1.52 | 1.52 | 1.53 | 0.89 | 0.75 | 0.91 | 1.06 | 1.15 | 1.14 | 1.12 | 1.13 | 1.14 | 1.15 | 1.14 | 1.13 | 1.15 | 0.87 | 0.83 | 0.75 | 0.74 | 1.06 | 1.08 | 1.10 | 1.09 | 1.04 | 1.06 | 1.09 | 1.09 | 1.10 | 1.11 | 1.13 | 1.18 | 1.21 | 1.23 | 1.24 | 1.24 | 1.26 | 1.29 | 1.28 | 1.28 | 1.27 |
|
Interest Coverage Ratio
|
1.52 | -10.74 | 11.63 | 12.26 | 11.00 | 11.44 | 14.32 | 13.26 | 9.43 | 8.11 | 7.36 | -0.69 | -3.93 | 4.00 | 4.63 | 5.25 | 4.55 | 3.85 | 0.56 | -0.24 | | 4.35 | -20.50 | 4.00 | -23.75 | | | 6.27 | -20.40 | 6.36 | 5.00 | 3.61 | 3.90 | 3.71 | 4.61 | 4.19 | 2.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.54 | 0.54 | 0.51 | 0.49 | 0.48 | 0.50 | 0.48 | 0.44 | 0.74 | 0.77 | 0.76 | 0.80 | 0.85 | 0.82 | 0.55 | 0.53 | 0.49 | 0.56 | 0.57 | 0.79 | 0.84 | 0.95 | 1.39 | 1.26 | | 1.16 | 1.23 | 1.20 | 1.01 | 0.99 | 0.97 | 1.11 | 1.04 | 1.03 | 1.00 | 0.94 | 0.92 | 0.90 | 0.90 | 0.88 | 0.94 | 0.92 | 0.90 | 0.93 | 0.87 | 1.26 | 1.41 | 1.22 | 1.23 | 1.20 | 1.23 | 1.22 | 1.17 | 1.28 | 1.28 | 1.21 | 1.13 | 1.12 | 1.05 | 1.11 | 1.10 | 1.08 | 1.04 | 1.00 | 1.05 | 1.19 | 1.08 | 0.94 | 0.94 |
|
Debt Ratio
|
0.22 | | | | 0.21 | | 0.21 | 0.20 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.30 | 0.23 | 0.22 | 0.22 | 0.22 | 0.24 | 0.32 | 0.32 | 0.34 | 0.38 | 0.36 | | 0.35 | 0.35 | 0.35 | 0.32 | 0.32 | 0.32 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.34 | 0.36 | 0.32 | 0.32 | 0.32 | 0.32 | 0.39 | 0.41 | 0.37 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.39 | 0.40 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.36 | 0.35 | 0.36 | 0.39 | 0.38 | 0.34 | 0.34 |
|
Equity Ratio
|
0.41 | | | | 0.43 | | 0.44 | 0.45 | 0.40 | 0.39 | 0.40 | 0.36 | 0.33 | 0.36 | 0.42 | 0.42 | 0.45 | 0.40 | 0.42 | 0.41 | 0.38 | 0.35 | 0.27 | 0.29 | | 0.30 | 0.29 | 0.29 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.38 | 0.35 | 0.36 | 0.35 | 0.36 | 0.31 | 0.29 | 0.30 | 0.31 | 0.31 | 0.32 | 0.31 | 0.33 | 0.31 | 0.31 | 0.32 | 0.33 | 0.34 | 0.36 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.33 | 0.35 | 0.37 | 0.37 |
|
Times Interest Earned
|
1.52 | -10.74 | 11.63 | 12.26 | 11.00 | 11.44 | 14.32 | 13.26 | 9.43 | 8.11 | 7.36 | -0.69 | -3.93 | 4.00 | 4.63 | 5.25 | 4.55 | 3.85 | 0.56 | -0.24 | | 4.35 | -20.50 | 4.00 | -23.75 | | | 6.27 | -20.40 | 6.36 | 5.00 | 3.61 | 3.90 | 3.71 | 4.61 | 4.19 | 2.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | -0.11 | 0.23 | 5.13 | 0.25 | -0.34 | 3.14 | 0.57 | | -1.26 | 0.21 | 0.14 | -1.25 | -0.53 | | | -21.00 | -1.28 | 0.33 | 3.68 | | -0.64 | 0.35 | 0.19 | 0.38 | 7.43 | 0.20 | 0.14 | 0.56 | 0.21 | 0.28 | | | 0.16 | | | 0.24 | 0.23 | -12.00 | 0.09 | 0.28 | 0.78 | 2.04 | 0.07 | 0.69 | -0.36 | 0.40 | 0.07 | 0.21 | 0.55 | 0.14 | 0.08 | 0.25 | 1.47 | 0.11 | 0.08 | 0.12 |
|
Enterprise Value
|
-0.96B | -0.94B | -0.95B | -0.99B | -0.89B | -0.86B | -0.60B | -0.64B | -1.37B | -1.28B | -1.34B | -1.46B | -1.59B | -1.17B | -0.76B | -0.53B | -0.73B | -0.56B | -0.46B | -0.81B | -0.43B | -0.18B | -0.36B | -0.42B | | -0.38B | -0.36B | -0.64B | -0.66B | -0.61B | -0.67B | -0.50B | -0.36B | -0.23B | -0.27B | -0.35B | -0.38B | -0.21B | -0.30B | -0.51B | -0.32B | -0.53B | -0.66B | -0.63B | -0.66B | -0.44B | -0.58B | -0.50B | -0.52B | -0.33B | -0.29B | -0.54B | -0.67B | -0.24B | -0.29B | -0.75B | -0.46B | -0.32B | -0.27B | -0.69B | -0.58B | -0.49B | -0.69B | -1.04B | -0.80B | -0.80B | -0.89B | -0.93B | -1.06B |
|
Return on Sales
|
-0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.04% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 30.00% | 0.01% | -0.09% | -0.09% | 0.00% | | | | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.05% | 0.06% | 0.06% | 0.04% | 0.05% | 0.05% | 0.03% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | -0.10% | 0.06% | 0.07% | 0.08% | 0.09% | 0.06% | 0.09% | 0.09% | 0.08% | 0.08% |
|
Return on Capital Employed
|
| | | | | | | 0.26% | 0.23% | 0.22% | 0.23% | 0.18% | 0.08% | 0.05% | 0.02% | 0.06% | 0.10% | 0.10% | 0.07% | 0.05% | 0.05% | 0.06% | -0.09% | -0.07% | | | -0.05% | -0.04% | 0.13% | 0.15% | 0.15% | 0.08% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.11% | 0.12% | | 0.14% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.05% | 0.06% | 0.08% | 0.10% | 0.19% | 0.19% | 0.19% | 0.20% | 0.19% | 0.20% |
|
Return on Invested Capital
|
0.24% | 0.26% | 0.19% | 0.12% | 0.31% | 0.24% | 0.26% | 0.25% | 0.18% | 0.14% | 0.13% | 0.08% | 0.11% | 0.07% | 0.04% | 0.10% | 0.09% | 0.09% | 0.09% | 0.07% | | 0.05% | -0.10% | -0.09% | -0.54% | -0.58% | -0.08% | -0.08% | 0.16% | 0.27% | 0.27% | 0.14% | 0.10% | 0.11% | 0.13% | 0.12% | 0.15% | 0.16% | 0.17% | 0.19% | 0.21% | 0.21% | 0.21% | 0.21% | | 0.19% | 0.18% | 0.18% | 0.22% | 0.24% | 0.22% | 0.22% | 0.19% | 0.19% | 0.18% | 0.16% | 0.16% | 0.17% | 0.18% | 0.06% | 0.08% | 0.10% | 0.12% | 0.26% | 0.27% | 0.31% | 0.34% | 0.32% | 0.32% |
|
Return on Assets
|
| | | | | | | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | -0.01% | | | -0.11% | -0.11% | 0.01% | | | | 0.01% | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.01% | 0.02% | 0.03% | 0.03% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% |
|
Return on Equity
|
0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 0.01% | 0.03% | 0.04% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.06% | 0.05% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.02% | -0.01% | -0.02% | | | -0.36% | -0.37% | 0.02% | | | | 0.02% | 0.04% | 0.07% | 0.09% | 0.11% | 0.12% | 0.13% | 0.15% | 0.17% | 0.20% | 0.20% | 0.20% | 0.15% | 0.12% | 0.12% | 0.12% | 0.15% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% | 0.15% | 0.16% | 0.04% | 0.05% | 0.08% | 0.10% | 0.26% | 0.27% | 0.30% | 0.31% | 0.29% | 0.29% |