|
Gross Margin
|
| 45.29% | 45.49% | 45.49% | 46.94% | 44.69% | 43.02% | 42.65% | 43.68% | 42.42% | 42.65% | 41.70% | 43.36% | 41.92% | 40.30% | 41.68% | 41.97% | 40.73% | 39.90% | 41.44% | 40.10% | 39.26% | 38.61% | 39.46% | 39.43% | 39.39% | 38.91% | 39.87% | 39.58% | 39.30% | 38.75% | 38.60% | 39.70% | 39.25% | 38.81% | 38.37% | 38.74% | 38.34% | 38.34% | 38.69% | 38.97% | 38.40% | 38.13% | 39.74% | 40.45% | 38.50% | 39.33% | 39.59% | 40.81% | 41.19% | 40.76% | 39.83% | 40.53% | 40.92% | 41.11% | 40.75% | 40.97% | 41.01% | 38.96% | 39.96% | 39.21% | 38.83% | 38.75% | 39.81% | 39.76% | 38.77% | 38.33% |
|
EBT Margin
|
| 9.69% | 9.76% | 10.16% | 13.72% | 10.71% | 9.59% | 9.85% | 12.17% | 9.98% | 10.21% | 8.96% | 12.42% | 10.05% | 8.19% | 9.05% | 11.02% | 9.30% | 8.40% | 9.01% | 9.76% | 9.34% | 8.12% | 7.70% | 9.53% | 10.10% | 8.46% | 7.97% | 8.62% | 9.04% | 7.23% | 6.68% | 9.08% | 9.18% | 7.21% | 6.08% | 7.39% | 7.20% | 6.43% | 4.12% | 6.13% | 6.34% | 6.52% | 6.30% | 6.89% | 6.21% | 8.80% | 8.36% | 11.13% | 11.97% | 11.07% | 8.47% | 10.63% | 16.25% | 11.18% | 9.06% | 10.78% | 11.28% | 7.37% | 6.34% | 6.24% | 7.17% | 7.12% | 6.23% | 6.81% | 7.14% | 6.37% |
|
EBIT Margin
|
| 11.26% | 11.33% | 10.74% | 14.90% | 11.91% | 10.73% | 10.85% | 13.65% | 10.33% | 10.91% | 9.59% | 12.95% | 10.79% | 8.99% | 9.77% | 11.84% | 10.50% | 9.51% | 10.16% | 10.69% | 10.16% | 9.08% | 8.68% | 10.48% | 10.90% | 9.10% | 8.67% | 9.66% | 10.09% | 8.31% | 7.53% | 10.06% | 9.95% | 8.07% | 6.80% | 8.33% | 8.47% | 7.52% | 5.47% | 7.17% | 7.27% | 7.35% | 6.87% | 8.06% | 6.87% | 9.71% | 9.06% | 11.70% | 12.95% | 11.46% | 8.79% | 11.08% | 16.73% | 11.53% | 9.76% | 10.90% | 11.80% | 8.63% | 7.91% | 7.80% | 8.87% | 8.66% | 8.33% | 8.29% | 8.57% | 7.83% |
|
EBITDA Margin
|
| 11.26% | 11.33% | 10.74% | 14.90% | 11.91% | 10.73% | 10.85% | 15.18% | 12.29% | 10.91% | 9.59% | 14.70% | 12.49% | 8.99% | 9.77% | 11.84% | 10.50% | 9.51% | 10.16% | 10.69% | 10.16% | 9.08% | 8.68% | 11.74% | 12.14% | 9.10% | 8.67% | 10.93% | 11.37% | 9.67% | 8.97% | 11.21% | 11.25% | 9.45% | 8.26% | 9.69% | 9.76% | 8.77% | 6.87% | 7.17% | 7.27% | 7.35% | 6.87% | 8.06% | 6.87% | 9.71% | 9.06% | 11.70% | 12.95% | 11.46% | 8.79% | 11.08% | 16.73% | 11.53% | 9.76% | 10.90% | 11.80% | 8.63% | 7.91% | 7.80% | 8.87% | 8.66% | 8.33% | 8.29% | 8.57% | 7.83% |
|
Operating Margin
|
| 11.26% | 11.33% | 10.74% | 14.90% | 11.91% | 10.73% | 10.85% | 13.65% | 10.33% | 10.91% | 9.59% | 12.95% | 10.79% | 8.99% | 9.77% | 11.84% | 10.50% | 9.51% | 10.16% | 10.69% | 10.16% | 9.08% | 8.68% | 10.48% | 10.90% | 9.10% | 8.67% | 9.66% | 10.09% | 8.31% | 7.53% | 10.06% | 9.95% | 8.07% | 6.80% | 8.33% | 8.47% | 7.52% | 5.47% | 7.17% | 7.27% | 7.35% | 6.87% | 8.06% | 6.87% | 9.71% | 9.06% | 11.70% | 12.95% | 11.46% | 8.79% | 11.08% | 16.73% | 11.53% | 9.76% | 10.90% | 11.80% | 8.63% | 7.91% | 7.80% | 8.87% | 8.66% | 8.33% | 8.29% | 8.57% | 7.83% |
|
Net Margin
|
| 0.08% | -0.20% | 0.50% | 0.32% | | | | 7.40% | 6.15% | 6.28% | 5.98% | 7.85% | 6.36% | 5.32% | 5.82% | 7.07% | 6.05% | 5.66% | 5.91% | 6.44% | 6.16% | 5.36% | 4.83% | 6.14% | 6.58% | 5.59% | 5.54% | | 0.22% | 0.58% | -0.46% | -0.19% | | | -0.43% | -0.46% | -1.90% | -1.82% | -1.75% | -1.85% | -2.12% | -1.72% | -1.30% | -1.01% | -1.11% | -0.90% | -0.51% | -0.50% | -0.47% | -0.49% | -0.44% | -0.33% | 12.57% | 8.44% | 6.46% | -0.42% | 8.15% | 5.83% | 5.06% | 3.94% | 4.55% | -0.35% | -0.90% | 4.48% | 4.59% | -0.66% |
|
FCF Margin
|
| | 7.68% | 0.30% | 12.79% | 0.54% | 4.48% | -1.46% | 7.53% | -0.09% | 5.02% | 2.92% | 8.61% | -0.94% | 4.13% | -0.33% | 7.10% | 6.74% | 8.51% | 4.41% | 3.89% | 1.26% | 7.99% | 1.50% | 8.68% | 3.37% | 10.34% | -1.81% | 4.40% | 7.60% | 5.07% | 6.28% | 5.46% | 5.80% | 1.75% | 1.06% | 3.05% | 4.30% | 4.36% | 3.71% | 4.01% | 12.71% | 8.34% | -0.04% | 5.00% | 26.11% | 6.20% | 8.34% | 15.17% | 10.60% | 11.65% | -4.87% | 10.45% | 8.62% | 7.22% | 5.53% | 4.57% | 12.01% | 9.64% | 2.49% | 5.05% | 3.58% | 9.88% | 3.96% | -1.65% | 6.67% | 11.06% |
|
Inventory Average
|
| | | 0.19B | | | 0.43B | 0.47B | 0.50B | 0.54B | 0.58B | 0.67B | 0.74B | 0.77B | 0.81B | 0.86B | 0.89B | 0.93B | 1.00B | 1.05B | 1.17B | 1.30B | 1.34B | 1.39B | 1.40B | 1.38B | 1.43B | 1.51B | 1.67B | 1.84B | 1.90B | 1.92B | 1.96B | 2.02B | 2.15B | 2.31B | 2.39B | 2.56B | 2.76B | 2.82B | 2.76B | 2.67B | 2.62B | 2.68B | 2.75B | 2.50B | 2.27B | 2.33B | 2.40B | 2.39B | 2.41B | 2.52B | 2.59B | 2.61B | 2.64B | 2.69B | 2.74B | 2.71B | 2.84B | 3.06B | 3.12B | 3.09B | 3.10B | 3.16B | 3.27B | 3.38B | 3.35B |
|
Assets Average
|
1.90B | 1.93B | 1.97B | 2.01B | 2.06B | 2.12B | 2.17B | 2.25B | 2.33B | 2.39B | 2.48B | 2.87B | 3.23B | 3.34B | 3.46B | 3.61B | 3.72B | 3.97B | 4.29B | 4.40B | 4.82B | 5.35B | 5.52B | 5.51B | 5.50B | 5.58B | 5.67B | 5.68B | 6.50B | 7.77B | 8.19B | 8.25B | 8.21B | 8.28B | 8.65B | 9.12B | 9.50B | 10.59B | 11.57B | 11.49B | 12.03B | 12.69B | 12.56B | 12.60B | 12.57B | 12.19B | 12.10B | 12.26B | 12.51B | 12.55B | 12.45B | 12.53B | 12.69B | 12.46B | 11.90B | 11.85B | 12.27B | 13.33B | 14.66B | 15.12B | 15.17B | 15.24B | 15.34B | 15.21B | 15.21B | 15.71B | 15.77B |
|
Equity Average
|
| | | | | | 1.31B | 1.38B | 1.45B | 1.51B | 1.56B | 1.61B | 1.69B | 1.78B | 1.85B | 1.93B | 2.00B | 2.09B | 2.20B | 2.30B | 2.41B | 2.54B | 2.64B | 2.69B | 2.75B | 2.87B | 3.00B | 3.08B | 3.17B | 3.27B | 3.37B | 3.44B | 3.52B | 3.73B | 3.95B | 4.12B | 4.31B | 4.60B | 4.84B | 4.87B | 4.85B | 4.88B | 4.89B | 4.96B | 5.02B | 5.07B | 5.28B | 5.54B | 5.76B | 5.88B | 5.91B | 5.85B | 5.79B | 5.70B | 5.44B | 5.37B | 5.59B | 5.84B | 5.97B | 6.08B | 6.18B | 6.16B | 6.20B | 6.14B | 6.11B | 6.37B | 6.56B |
|
Invested Capital
|
| | | 1.19B | | 1.32B | 1.38B | 2.02B | 1.50B | 2.12B | 1.60B | 2.60B | 1.79B | 2.81B | 2.87B | 3.08B | 3.11B | 3.51B | 3.57B | 3.66B | 4.20B | 4.55B | 4.57B | 4.59B | 4.51B | 4.65B | 4.64B | 3.17B | 3.31B | 3.37B | 3.50B | 3.51B | 3.70B | 3.95B | 4.17B | 4.81B | 4.56B | 5.98B | 6.06B | 5.99B | 5.98B | 6.05B | 5.97B | 6.17B | 6.09B | 6.27B | 6.62B | 6.89B | 7.06B | 6.49B | 6.50B | 6.36B | 6.35B | 6.13B | 5.77B | 6.00B | 6.25B | 6.77B | 6.77B | 6.98B | 6.98B | 6.95B | 7.08B | 6.83B | 7.00B | 7.43B | 7.12B |
|
Asset Utilization Ratio
|
1.03 | 1.01 | 0.99 | 1.02 | 1.04 | 1.06 | 1.08 | 1.10 | 1.14 | 1.18 | 1.21 | 1.14 | 1.09 | 1.13 | 1.15 | 1.14 | 1.15 | 1.14 | 1.12 | 1.15 | 1.14 | 1.11 | 1.16 | 1.22 | 1.25 | 1.26 | 1.26 | 1.27 | 1.13 | 1.00 | 1.00 | 1.04 | 1.10 | 1.11 | 1.09 | 1.07 | 1.06 | 1.01 | 0.98 | 1.03 | 1.02 | 0.98 | 1.00 | 0.99 | 0.99 | 0.97 | 0.97 | 0.95 | 0.94 | 1.00 | 1.03 | 1.04 | 1.05 | 1.06 | 1.09 | 1.08 | 1.04 | 0.97 | 0.91 | 0.92 | 0.94 | 0.95 | 0.94 | 0.96 | 0.95 | 0.91 | 0.91 |
|
Interest Coverage Ratio
|
| 7.09 | 7.20 | 6.51 | 12.36 | 9.73 | 9.07 | 8.98 | 16.75 | 16.80 | 17.64 | 10.76 | 18.14 | 14.76 | 11.48 | 11.94 | | | | | | | | | | | | | | 9.43 | 7.41 | 6.67 | 9.83 | 9.94 | 7.89 | 6.03 | 7.95 | 6.71 | 5.74 | 4.24 | | | | | | | | | | | | | -23.19 | -34.94 | -18.84 | -10.85 | -10.14 | -7.83 | -4.97 | -4.33 | -4.52 | -4.98 | -4.98 | -3.73 | -4.63 | -4.95 | -4.98 |
|
Debt to Equity
|
| | | 0.51 | | 0.46 | 0.45 | 0.42 | 0.38 | 0.38 | 0.40 | 0.58 | 0.51 | 0.55 | 0.52 | 0.57 | 0.52 | 0.64 | 0.58 | 0.56 | 0.70 | 0.75 | 0.71 | 0.68 | 0.62 | 0.57 | 0.53 | 0.51 | 0.87 | 1.01 | 0.95 | 0.97 | 0.84 | 0.77 | 0.78 | 0.81 | 0.75 | 0.93 | 0.89 | 0.89 | 0.87 | 0.83 | 0.79 | 0.80 | 0.75 | 0.63 | 0.57 | 0.51 | 0.46 | 0.42 | 0.40 | 0.49 | 0.47 | 0.42 | 0.46 | 0.49 | 0.48 | 0.67 | 0.73 | 0.69 | 0.69 | 0.70 | 0.69 | 0.69 | 0.71 | 0.68 | 0.63 |
|
Debt Ratio
|
| | | 0.30 | | 0.28 | 0.27 | 0.26 | 0.24 | 0.24 | 0.25 | 0.30 | 0.28 | 0.29 | 0.28 | 0.30 | 0.29 | 0.33 | 0.30 | 0.29 | 0.33 | 0.35 | 0.34 | 0.34 | 0.31 | 0.30 | 0.28 | 0.28 | 0.38 | 0.41 | 0.40 | 0.40 | 0.37 | 0.35 | 0.36 | 0.36 | 0.34 | 0.38 | 0.38 | 0.38 | 0.33 | 0.32 | 0.31 | 0.32 | 0.30 | 0.27 | 0.26 | 0.23 | 0.21 | 0.20 | 0.19 | 0.22 | 0.21 | 0.19 | 0.21 | 0.22 | 0.22 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 |
|
Equity Ratio
|
| | | 0.58 | | 0.61 | 0.61 | 0.61 | 0.63 | 0.64 | 0.62 | 0.51 | 0.54 | 0.53 | 0.54 | 0.53 | 0.55 | 0.51 | 0.52 | 0.53 | 0.47 | 0.47 | 0.48 | 0.50 | 0.50 | 0.52 | 0.53 | 0.55 | 0.44 | 0.40 | 0.42 | 0.41 | 0.44 | 0.46 | 0.46 | 0.45 | 0.46 | 0.41 | 0.42 | 0.42 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.43 | 0.45 | 0.46 | 0.46 | 0.47 | 0.47 | 0.46 | 0.45 | 0.46 | 0.45 | 0.45 | 0.46 | 0.42 | 0.39 | 0.41 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 |
|
Times Interest Earned
|
| 7.09 | 7.20 | 6.51 | 12.36 | 9.73 | 9.07 | 8.98 | 16.75 | 16.80 | 17.64 | 10.76 | 18.14 | 14.76 | 11.48 | 11.94 | | | | | | | | | | | | | | 9.43 | 7.41 | 6.67 | 9.83 | 9.94 | 7.89 | 6.03 | 7.95 | 6.71 | 5.74 | 4.24 | | | | | | | | | | | | | -23.19 | -34.94 | -18.84 | -10.85 | -10.14 | -7.83 | -4.97 | -4.33 | -4.52 | -4.98 | -4.98 | -3.73 | -4.63 | -4.95 | -4.98 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47 | 0.20 | 0.25 | 0.30 | 0.45 | 0.48 | 0.18 | 0.22 | 0.92 | 0.43 | 0.60 | 0.23 | 0.52 | -1.37 | 0.32 | 0.20 |
|
Enterprise Value
|
-0.09B | -0.14B | -0.17B | -0.11B | -0.19B | -0.19B | -0.17B | -0.10B | -0.06B | -0.04B | -0.05B | -0.05B | -0.06B | -0.06B | -0.07B | -0.06B | -0.06B | -0.16B | -0.11B | -0.15B | -0.11B | -0.11B | -0.24B | -0.11B | -0.18B | -0.14B | -0.14B | -0.09B | -0.23B | -0.25B | -0.26B | -0.23B | -0.26B | -0.30B | -0.28B | -0.27B | -0.23B | -0.29B | -0.28B | -0.28B | -0.26B | -0.31B | -0.38B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | -0.25B | -0.30B | -0.24B | -0.24B | -0.25B | -0.32B | -1.88B | -0.38B | -0.28B | -0.33B | -0.26B | -0.34B | -0.22B | -0.21B | -0.26B | -0.26B |
|
Return on Sales
|
0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.06% | 0.05% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.06% | 0.04% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.05% | 0.00% | -0.01% | 0.05% | 0.05% | 0.00% |
|
Return on Capital Employed
|
| | | 0.13% | | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.14% | 0.16% | 0.16% | 0.17% | 0.16% | 0.14% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.12% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.12% | 0.15% | 0.17% | 0.18% | 0.18% | 0.20% | 0.20% | 0.20% | 0.19% | 0.16% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% |
|
Return on Assets
|
0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.05% | 0.03% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | 0.00% | 0.00% | 0.04% | 0.07% | 0.10% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.10% | 0.06% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.05% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% |