|
Gross Margin
|
33.73% | 34.84% | 34.20% | 34.95% | 35.18% | | | | 35.45% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.46% | 32.11% | 32.44% | 31.08% | 33.10% | 34.08% | 32.72% | 31.79% | 33.29% | 33.78% | 33.10% | 32.93% | 34.03% | 33.24% | 33.30% | 32.33% | 33.68% | 33.66% | 33.66% | 32.40% | 33.19% | 33.47% | 33.69% | 32.86% | 33.38% | 33.81% | 34.19% |
|
EBT Margin
|
2.59% | 8.78% | 4.64% | 3.16% | 6.34% | | | | 6.07% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.07% | 10.54% | 7.94% | 4.84% | 9.08% | 13.69% | 4.01% | 6.50% | 12.42% | 14.49% | 11.20% | 7.56% | 12.93% | 14.43% | 2.68% | 6.16% | 13.15% | 14.21% | 11.48% | 7.20% | 10.77% | 13.27% | 11.00% | 8.10% | 10.31% | 13.17% | 10.23% |
|
EBIT Margin
|
2.59% | 8.78% | 4.64% | 3.16% | 6.34% | | | | 6.07% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99% | 11.34% | 8.96% | 5.98% | 10.12% | 14.49% | 9.75% | 7.50% | 13.29% | 15.27% | 12.17% | 8.66% | 13.96% | 15.39% | 3.94% | 7.59% | 14.71% | 15.57% | 13.17% | 9.07% | 12.42% | 14.61% | 12.57% | 9.86% | 11.92% | 14.48% | 11.92% |
|
EBITDA Margin
|
6.57% | 11.73% | 8.18% | 7.11% | 9.55% | | | | 9.12% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.81% | 11.34% | 8.96% | 5.98% | 11.94% | 14.49% | 9.75% | 7.50% | 13.29% | 15.27% | 12.17% | 8.66% | 13.96% | 15.39% | 3.94% | 7.59% | 14.71% | 15.57% | 13.17% | 9.07% | 12.42% | 14.61% | 12.57% | 9.86% | 11.92% | 14.48% | 11.92% |
|
Operating Margin
|
2.59% | 8.78% | 4.64% | 3.16% | 6.34% | | | | 6.07% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99% | 11.34% | 8.96% | 5.98% | 10.12% | 14.49% | 9.75% | 7.50% | 13.29% | 15.27% | 12.17% | 8.66% | 13.96% | 15.39% | 3.94% | 7.59% | 14.71% | 15.57% | 13.17% | 9.07% | 12.42% | 14.61% | 12.57% | 9.86% | 11.92% | 14.48% | 11.92% |
|
Net Margin
|
1.62% | 5.48% | 3.02% | 2.02% | 3.95% | | | | 3.78% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90% | 7.98% | 6.03% | 3.18% | 6.80% | 10.36% | 3.10% | 4.82% | 9.50% | 10.95% | 8.27% | 5.66% | 9.86% | 10.89% | 0.66% | 4.27% | 10.11% | 10.71% | 8.66% | 5.48% | 8.21% | 10.10% | 8.40% | 6.06% | 7.84% | 10.01% | 7.76% |
|
FCF Margin
|
-9.65% | | 2.28% | -6.86% | 19.80% | | | | 17.32% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89% | 5.36% | 0.73% | -2.32% | 20.95% | 25.35% | -3.27% | -5.19% | 16.51% | 7.38% | 8.10% | 1.58% | 11.13% | 9.79% | 7.34% | -1.28% | 7.72% | 13.93% | 2.37% | 2.62% | 18.16% | 11.56% | 3.61% | 1.96% | 13.67% | 15.59% | 0.43% |
|
Inventory Average
|
8.27B | 8.20B | 8.31B | 8.34B | 9.07B | 9.28B | 8.60B | 8.43B | 8.99B | 9.24B | 8.91B | 8.67B | 9.07B | 9.24B | 8.85B | 8.80B | 9.44B | 9.69B | 9.35B | 9.36B | 9.82B | 9.91B | 9.54B | 9.34B | 9.76B | 10.16B | 10.07B | 9.95B | 10.26B | 10.83B | 10.80B | 10.72B | 11.36B | 11.83B | 11.90B | 11.89B | 12.30B | 12.54B | 12.12B | 12.46B | 13.79B | 14.38B | 13.72B | 13.45B | 13.73B | 14.06B | 14.77B | 15.95B | 17.29B | 17.85B | 17.00B | 17.14B | 18.92B | 19.78B | 19.57B | 19.17B | 19.03B | 18.47B | 17.48B | 17.21B | 17.56B | 17.53B | 17.20B | 17.49B | 17.87B | 17.34B | 16.76B |
|
Assets Average
|
32.83B | 33.37B | 34.23B | 33.68B | 35.21B | 36.02B | 34.49B | 34.02B | 34.79B | 34.96B | 33.96B | 33.71B | 35.38B | 36.12B | 34.49B | 33.31B | 33.70B | 34.07B | 33.74B | 33.40B | 33.48B | 33.68B | 33.58B | 32.88B | 33.02B | 33.53B | 33.19B | 32.45B | 34.22B | 36.82B | 35.92B | 34.89B | 36.01B | 37.14B | 36.73B | 36.04B | 36.76B | 37.67B | 36.91B | 35.61B | 38.86B | 41.96B | 40.23B | 39.62B | 42.65B | 48.80B | 51.32B | 48.81B | 48.97B | 50.30B | 49.40B | 47.02B | 47.18B | 48.23B | 46.85B | 45.34B | 44.81B | 45.22B | 43.52B | 42.16B | 43.58B | 45.15B | 44.84B | 43.92B | 44.24B | 45.99B | 50.03B |
|
Equity Average
|
18.01B | 18.62B | 19.30B | 19.24B | 19.04B | 19.12B | 19.05B | 18.50B | 17.79B | 17.12B | 16.79B | 16.67B | 15.87B | 15.01B | 14.52B | 14.04B | 13.55B | 13.16B | 12.86B | 12.25B | 11.67B | 11.36B | 10.98B | 10.35B | 9.72B | 9.08B | 8.53B | 8.02B | 7.43B | 7.12B | 6.87B | 6.57B | 5.98B | 5.53B | 5.64B | 5.81B | 5.81B | 5.76B | 5.59B | 4.52B | 3.44B | 2.94B | 2.55B | 2.21B | 1.84B | 3.04B | 4.21B | 2.75B | 0.94B | 0.14B | -0.88B | -3.20B | -5.85B | -7.66B | -10.65B | -13.56B | -14.48B | -14.72B | -14.94B | -15.10B | -14.83B | -14.18B | -13.59B | -13.82B | -13.74B | -12.33B | -10.89B |
|
Invested Capital
|
19.04B | 19.73B | 19.97B | 24.15B | 19.55B | 19.25B | 18.93B | 24.68B | 17.50B | 16.82B | 17.40B | 24.16B | 15.80B | 15.42B | 14.27B | 22.93B | 13.30B | 13.11B | 12.70B | 21.99B | 11.53B | 11.29B | 11.28B | 10.52B | 10.50B | 9.70B | 9.44B | 8.71B | 8.29B | 8.21B | 7.51B | 7.23B | 5.83B | 5.83B | 6.04B | 7.01B | 6.64B | 6.67B | 6.51B | 4.75B | 4.24B | 3.65B | 3.10B | 3.91B | 2.72B | 5.36B | 4.68B | 2.55B | 1.78B | 1.17B | -0.22B | 19.47B | -6.76B | -8.32B | -12.26B | 19.02B | -14.12B | -14.14B | -14.60B | 20.72B | -13.31B | -12.47B | -10.84B | 21.09B | -9.07B | -7.22B | -7.95B |
|
Asset Utilization Ratio
|
| 1.50 | 1.37 | 1.35 | 1.36 | 0.94 | 0.65 | 0.36 | 0.35 | 0.35 | 0.36 | 0.36 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46 | 0.92 | 1.40 | 1.82 | 1.74 | 1.65 | 1.66 | 1.84 | 1.93 | 1.88 | 1.93 | 2.05 | 2.02 | 1.98 | 2.05 | 2.14 | 2.14 | 2.06 | 2.07 | 2.05 | 1.96 | 1.86 | 1.87 | 1.91 | 1.88 | 1.82 | 1.68 |
|
Interest Coverage Ratio
|
3.70 | 16.00 | 6.86 | 5.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.33 | 0.26 | 0.26 | 0.27 | 0.32 | 0.29 | 0.30 | 0.36 | 0.38 | 0.39 | 0.39 | 0.46 | 0.63 | 0.65 | 0.64 | 0.66 | 0.68 | 0.69 | 0.80 | 0.88 | 0.88 | 0.90 | 1.06 | 1.14 | 1.20 | 1.31 | 1.50 | 1.65 | 2.14 | 2.25 | 2.27 | 2.36 | 2.90 | 2.91 | 2.76 | 2.84 | 2.76 | 2.74 | 2.89 | 4.25 | 5.42 | 6.65 | 7.03 | 9.49 | 12.35 | 4.87 | 5.35 | 15.16 | 52.23 | -133.21 | -16.01 | -5.13 | -4.20 | -3.42 | -2.60 | -2.35 | -2.48 | -2.47 | -2.37 | -2.39 | -2.46 | -2.61 | -2.64 | -2.49 | -2.62 | -3.05 | -3.85 |
|
Debt Ratio
|
0.18 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.20 | 0.18 | 0.19 | 0.20 | 0.23 | 0.26 | 0.27 | 0.27 | 0.28 | 0.26 | 0.27 | 0.30 | 0.32 | 0.30 | 0.31 | 0.33 | 0.36 | 0.33 | 0.35 | 0.37 | 0.40 | 0.41 | 0.43 | 0.43 | 0.44 | 0.43 | 0.44 | 0.43 | 0.47 | 0.41 | 0.43 | 0.42 | 0.45 | 0.41 | 0.43 | 0.43 | 0.47 | 0.46 | 0.41 | 0.43 | 0.47 | 0.45 | 0.47 | 0.51 | 0.55 | 0.58 | 0.62 | 0.71 | 0.77 | 0.79 | 0.82 | 0.84 | 0.86 | 0.79 | 0.80 | 0.79 | 0.82 | 0.77 | 0.74 | 0.75 |
|
Equity Ratio
|
0.55 | 0.56 | 0.57 | 0.58 | 0.51 | 0.55 | 0.55 | 0.54 | 0.49 | 0.49 | 0.50 | 0.49 | 0.41 | 0.42 | 0.42 | 0.42 | 0.38 | 0.39 | 0.37 | 0.36 | 0.34 | 0.34 | 0.32 | 0.31 | 0.28 | 0.27 | 0.25 | 0.24 | 0.19 | 0.19 | 0.19 | 0.19 | 0.15 | 0.15 | 0.16 | 0.17 | 0.15 | 0.16 | 0.15 | 0.11 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.08 | 0.08 | 0.03 | 0.01 | 0.00 | -0.03 | -0.11 | -0.14 | -0.18 | -0.27 | -0.33 | -0.32 | -0.33 | -0.36 | -0.36 | -0.32 | -0.31 | -0.30 | -0.33 | -0.29 | -0.24 | -0.19 |
|
Times Interest Earned
|
3.70 | 16.00 | 6.86 | 5.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.13 | | 0.51 | | 0.05 | -0.46 | 0.24 | -0.51 | 0.07 | 0.36 | 1.53 | -1.64 | 0.08 | 3.77 | 0.48 | -18.00 | 0.10 | 0.15 | 0.71 | -2.44 | 0.10 | 0.11 | 0.41 | -4.69 | 0.10 | 0.16 | 2.41 | -2.23 | 0.08 | 0.22 | 0.99 | 306.00 | 0.10 | 0.20 | -26.46 | -0.53 | 0.11 | 0.17 | 0.55 | -0.41 | 0.20 | 0.34 | 3.37 | -1.14 | 0.10 | 0.06 | -0.57 | -0.43 | 0.11 | 0.21 | 0.30 | 1.64 | 0.20 | 0.19 | 0.39 | -2.23 | 0.37 | 0.18 | 1.32 | 1.30 | 0.16 | 0.23 | 0.90 | 1.79 | 0.23 | 0.17 | 7.48 |
|
Enterprise Value
|
-0.66B | -1.51B | -1.65B | -1.06B | -3.35B | -2.01B | -1.74B | -1.12B | -1.84B | -0.91B | -0.97B | -1.30B | -3.23B | -2.30B | -1.30B | -0.67B | -1.20B | -1.27B | -1.22B | -0.58B | -0.77B | -1.13B | -1.77B | -0.59B | -1.53B | -1.09B | -1.39B | -0.71B | -4.74B | -2.05B | -0.97B | -0.66B | -2.05B | -1.81B | -0.83B | -0.69B | -1.77B | -0.68B | -0.32B | -0.73B | -3.16B | -2.07B | -0.92B | -0.88B | -6.16B | -12.73B | -10.10B | -5.20B | -7.15B | -6.25B | -6.67B | -1.40B | -3.78B | -1.93B | -3.66B | -1.73B | -3.37B | -3.87B | -1.53B | -1.23B | -3.50B | -4.69B | -3.61B | -2.13B | -3.42B | -5.26B | -1.03B |
|
Return on Sales
|
0.02% | 0.05% | 0.03% | 0.02% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.11% | 0.12% | 0.15% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06% | 0.08% | 0.06% | 0.03% | 0.07% | 0.10% | 0.03% | 0.05% | 0.10% | 0.11% | 0.08% | 0.06% | 0.10% | 0.11% | 0.01% | 0.04% | 0.10% | 0.11% | 0.09% | 0.05% | 0.08% | 0.10% | 0.08% | 0.06% | 0.08% | 0.10% | 0.08% |
|
Return on Capital Employed
|
| 0.15% | 0.11% | 0.09% | 0.12% | | | | 0.10% | 0.12% | 0.13% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.14% | 0.14% | | | | | | | | | | | | | | | | | | | | | | | 0.20% | 0.24% | 0.27% | 0.26% | 0.28% | 0.31% | 0.29% | 0.32% | 0.42% | 0.39% | 0.41% | 0.44% | 0.48% | 0.44% | 0.40% | 0.39% | 0.40% | 0.36% | 0.43% | 0.43% | 0.45% | 0.39% | 0.41% | 0.42% | 0.47% | 0.42% | 0.34% |
|
Return on Invested Capital
|
| 0.12% | 0.09% | 0.07% | 0.08% | | | | 0.07% | 0.12% | 0.12% | 0.09% | 0.10% | 0.12% | 0.13% | 0.11% | 0.11% | 0.16% | | | | | | | | | | | | | | | | | | | | | | | 0.65% | 1.13% | 1.51% | 1.37% | 1.54% | 1.56% | 1.35% | 2.01% | 3.82% | 5.73% | 18.74% | 0.95% | 1.44% | -1.21% | -0.72% | 2.14% | 2.96% | -0.49% | -0.60% | 2.87% | 2.23% | -0.62% | -0.68% | 1.55% | 1.30% | -0.96% | -1.03% |
|
Return on Assets
|
| 0.07% | 0.05% | 0.04% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | | | | | | | | | | | | | | | | | | | | 0.03% | 0.06% | 0.09% | 0.11% | 0.11% | 0.12% | 0.10% | 0.12% | 0.14% | 0.14% | 0.17% | 0.18% | 0.18% | 0.17% | 0.14% | 0.14% | 0.14% | 0.13% | 0.18% | 0.18% | 0.17% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.14% |
|
Return on Equity
|
| 0.13% | 0.09% | 0.08% | 0.09% | 0.05% | 0.04% | 0.03% | 0.03% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.14% | 0.14% | 0.15% | 0.16% | 0.14% | 0.12% | 0.08% | | | | | | | | | | | | | | | | | | | | 0.30% | 0.93% | 1.48% | 1.93% | 2.48% | 1.89% | 1.27% | 2.12% | 7.25% | 51.92% | -9.38% | -2.64% | -1.45% | -1.10% | -0.63% | -0.47% | -0.44% | -0.41% | -0.51% | -0.51% | -0.49% | -0.49% | -0.50% | -0.50% | -0.50% | -0.56% | -0.62% |