|
Gross Margin
|
34.53% | 35.91% | 35.95% | 37.23% | 36.13% | 38.31% | 36.42% | 34.84% | 38.03% | 36.16% | 36.99% | 35.39% | 36.86% | 37.66% | 37.47% | 37.39% | 37.08% | 37.59% | 37.11% | 36.81% | 37.08% | 36.81% | 37.69% | 35.63% | 37.89% | 40.02% | 38.98% | 38.50% | 39.27% | 39.92% | 38.90% | 38.24% | 39.26% | 38.66% | 39.04% | 38.08% | 42.11% | 41.56% | 38.39% | 37.63% | 39.66% | 40.73% | 39.59% | 39.91% | 36.54% | 39.43% | 41.89% | 39.35% | 40.98% | 39.61% | 39.32% | 36.99% | 38.42% | 36.31% | 33.66% | 35.37% | 37.60% | 39.43% | 38.70% | 37.26% | 51.13% | 33.53% | 32.58% | 38.64% | 26.09% | 32.69% | 26.81% | 28.16% |
|
EBT Margin
|
9.97% | 11.70% | 10.81% | 8.41% | 5.14% | 10.30% | 9.15% | -16.00% | 14.65% | 14.90% | 14.50% | -6.72% | 4.80% | 6.95% | 1.21% | 26.18% | 6.35% | 7.33% | 12.32% | 10.14% | 1.42% | 8.69% | 12.95% | 8.53% | 5.48% | 6.88% | 112.25% | -10.27% | 7.41% | 7.73% | 8.71% | -1.00% | 11.24% | 8.64% | 17.79% | 10.39% | 17.10% | 4.06% | 10.66% | 11.32% | 14.88% | 15.44% | 10.76% | 12.35% | 10.42% | 11.15% | 16.26% | 12.89% | 15.32% | 13.07% | 17.39% | 14.93% | 12.35% | 11.81% | 8.22% | 8.88% | 24.27% | 13.65% | 14.74% | 12.49% | 28.87% | 10.19% | 12.30% | 16.63% | 5.85% | 9.52% | 7.13% | 8.76% |
|
EBIT Margin
|
13.09% | 14.89% | 14.25% | 11.45% | 10.66% | 13.88% | 12.80% | -14.01% | 20.10% | 19.71% | 19.34% | -17.07% | 10.42% | 10.99% | 10.06% | 10.10% | 9.54% | 10.06% | 14.90% | 10.65% | 9.76% | 11.34% | 10.23% | 6.67% | 10.45% | 10.98% | 113.91% | -7.56% | 11.19% | 10.12% | 10.98% | 7.27% | 12.86% | 10.62% | 17.93% | 11.92% | 18.09% | 7.87% | 11.72% | 12.85% | 15.85% | 16.91% | 13.78% | 13.11% | 12.76% | 12.06% | 17.03% | 15.74% | 17.73% | 13.13% | 18.02% | 15.72% | 14.09% | 12.74% | 8.75% | 9.59% | 16.42% | 16.75% | 15.27% | 12.81% | 29.35% | 10.24% | 12.53% | 16.77% | 7.30% | 13.05% | 7.64% | 9.07% |
|
EBITDA Margin
|
13.09% | 14.89% | 14.25% | 11.45% | 10.66% | 13.88% | 12.80% | -14.01% | 20.10% | 19.71% | 19.34% | -17.07% | 10.42% | 10.99% | 10.06% | 10.10% | 9.54% | 10.06% | 14.90% | 10.65% | 9.76% | 11.34% | 10.23% | 6.67% | 10.45% | 10.98% | 113.91% | -7.56% | 11.19% | 10.12% | 10.98% | 7.27% | 12.86% | 10.62% | 17.93% | 11.92% | 18.09% | 7.87% | 11.72% | 12.85% | 15.85% | 16.91% | 13.78% | 13.11% | 12.76% | 12.06% | 17.03% | 15.74% | 17.73% | 13.13% | 18.02% | 15.72% | 14.09% | 12.74% | 8.75% | 9.59% | 16.42% | 16.75% | 15.27% | 12.81% | 29.35% | 10.24% | 12.53% | 16.77% | 7.30% | 13.05% | 7.64% | 9.07% |
|
Operating Margin
|
13.09% | 14.89% | 14.25% | 11.45% | 10.66% | 13.88% | 12.80% | -14.01% | 20.10% | 19.71% | 19.34% | -17.07% | 10.42% | 10.99% | 10.06% | 10.10% | 9.54% | 10.06% | 14.90% | 10.65% | 9.76% | 11.34% | 10.23% | 6.67% | 10.45% | 10.98% | 113.91% | -7.56% | 11.19% | 10.12% | 10.98% | 7.27% | 12.86% | 10.62% | 17.93% | 11.92% | 18.09% | 7.87% | 11.72% | 12.85% | 15.85% | 16.91% | 13.78% | 13.11% | 12.76% | 12.06% | 17.03% | 15.74% | 17.73% | 13.13% | 18.02% | 15.72% | 14.09% | 12.74% | 8.75% | 9.59% | 16.42% | 16.75% | 15.27% | 12.81% | 29.35% | 10.24% | 12.53% | 16.77% | 7.30% | 13.05% | 7.64% | 9.07% |
|
Net Margin
|
0.63% | 0.45% | 0.55% | -1.19% | 14.53% | -0.49% | | 13.24% | 5.82% | 5.80% | 4.77% | 3.96% | 5.54% | 6.38% | 5.79% | -0.19% | 6.20% | 7.00% | 12.02% | 10.21% | 1.74% | 7.61% | 10.82% | 7.27% | 4.02% | 5.57% | 107.17% | -10.70% | 8.16% | 9.60% | 9.33% | -2.16% | 7.89% | 7.23% | 12.59% | 7.01% | 10.67% | 3.81% | 4.53% | 8.56% | 10.75% | 10.54% | 19.65% | 7.93% | 7.05% | 4.04% | 9.12% | 7.14% | 11.37% | 5.92% | 11.85% | 11.11% | 8.94% | 8.47% | 5.47% | 5.35% | 16.59% | 10.12% | 10.54% | 9.36% | 21.72% | 6.30% | 8.36% | 14.11% | 3.79% | 6.36% | 5.19% | 5.76% |
|
FCF Margin
|
7.02% | 6.30% | 13.56% | 11.64% | -2.17% | 3.40% | 0.28% | 13.67% | -14.93% | 9.43% | 8.46% | 24.43% | -13.68% | 19.40% | 5.74% | 14.40% | -7.09% | 5.47% | 3.78% | 48.67% | -10.45% | 6.48% | 4.51% | 21.52% | -9.29% | 6.55% | 6.61% | 26.89% | -12.22% | 8.28% | 7.75% | 20.46% | -13.45% | 10.64% | 4.62% | 21.58% | 1.82% | 8.62% | 6.76% | 26.18% | 3.06% | 6.29% | 9.68% | 26.67% | 1.04% | 17.65% | 8.58% | 18.90% | 9.66% | 10.28% | 9.73% | 13.84% | 12.42% | 8.50% | 4.03% | 12.73% | 9.82% | 6.79% | 9.88% | 13.23% | 11.03% | 5.45% | 10.75% | 10.84% | 8.75% | 0.03% | 4.29% | 18.85% |
|
Inventory Average
|
3.97B | 2.01B | 2.03B | 3.92B | 4.44B | 2.34B | 2.65B | 5.52B | 5.71B | 6.26B | 6.41B | 6.05B | 6.00B | 6.23B | 6.30B | 5.08B | 3.79B | 3.89B | 4.05B | 3.95B | 3.88B | 4.06B | 4.11B | 3.89B | 3.54B | 3.21B | 3.01B | 2.87B | 2.79B | 2.84B | 2.85B | 2.73B | 2.66B | 2.79B | 2.88B | 2.74B | 2.59B | 2.71B | 2.82B | 2.72B | 2.61B | 2.68B | 2.74B | 2.64B | 2.49B | 2.58B | 2.77B | 2.74B | 2.64B | 2.78B | 2.92B | 2.81B | 2.77B | 2.94B | 3.22B | 3.39B | 3.50B | 3.73B | 3.82B | 3.71B | 3.59B | 3.79B | 4.14B | 4.05B | 4.04B | 4.60B | 5.02B | 4.76B |
|
Assets Average
|
62.76B | 63.50B | 65.66B | 66.69B | 81.21B | 93.65B | 92.61B | 94.45B | 96.78B | 98.65B | 97.43B | 94.83B | 95.24B | 96.88B | 97.45B | 86.63B | 74.39B | 72.56B | 73.34B | 73.66B | 72.71B | 72.82B | 71.32B | 68.37B | 65.49B | 64.66B | 65.75B | 64.62B | 63.41B | 63.62B | 63.27B | 62.39B | 61.79B | 62.42B | 63.02B | 63.12B | 63.73B | 63.74B | 63.45B | 63.27B | 63.39B | 63.87B | 63.73B | 64.20B | 64.06B | 63.90B | 65.22B | 67.03B | 67.08B | 66.41B | 66.90B | 67.20B | 67.54B | 67.00B | 67.03B | 69.60B | 71.97B | 72.41B | 71.44B | 71.13B | 74.51B | 75.36B | 72.64B | 70.34B | 68.71B | 69.97B | 71.19B | 71.42B |
|
Equity Average
|
11.80B | 12.81B | 24.80B | 25.59B | 30.23B | 33.93B | 34.17B | 35.47B | 36.73B | 38.30B | 37.91B | 36.04B | 36.24B | 36.67B | 36.46B | 34.55B | 32.22B | 31.78B | 32.02B | 32.51B | 32.15B | 32.09B | 31.68B | 29.40B | 26.23B | 7.96B | -9.15B | 9.25B | 9.36B | -9.57B | -9.73B | 7.75B | 7.32B | -10.39B | -10.07B | 8.07B | 26.31B | 25.91B | 25.40B | 25.57B | 25.76B | 26.04B | 26.52B | 27.10B | 26.53B | 25.92B | 26.56B | 27.34B | 27.40B | 27.38B | 27.69B | 28.04B | 28.27B | 27.88B | 27.11B | 26.80B | 27.60B | 28.48B | 28.62B | 28.46B | 28.44B | 28.12B | 27.80B | 27.42B | 26.39B | 26.04B | 26.24B | 26.06B |
|
Invested Capital
|
2.00B | 25.24B | 26.57B | 44.51B | 35.38B | 33.99B | 35.31B | 63.94B | 41.44B | 44.03B | 41.54B | 62.13B | 40.41B | 38.17B | 38.60B | 35.99B | 35.35B | 33.87B | 35.02B | 34.13B | 34.28B | 34.65B | 33.04B | 29.38B | 28.30B | -4.21B | -7.85B | 28.70B | -6.82B | -7.08B | -7.21B | 27.73B | -6.31B | -5.40B | -5.38B | 34.40B | 31.32B | 29.35B | 30.34B | 35.09B | 29.97B | 29.95B | 30.55B | 43.19B | 30.52B | 28.85B | 28.03B | 30.39B | 29.04B | 29.52B | 29.82B | 30.07B | 28.97B | 28.30B | 28.42B | 29.22B | 30.73B | 30.86B | 30.91B | 30.47B | 30.54B | 30.49B | 29.71B | 28.97B | 27.74B | 27.91B | 28.87B | 28.58B |
|
Asset Utilization Ratio
|
0.62 | 0.61 | 0.57 | 0.58 | 0.51 | 0.47 | 0.50 | 0.52 | 0.48 | 0.44 | 0.41 | 0.38 | 0.38 | 0.37 | 0.36 | 0.40 | 0.47 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.50 | 0.51 | 0.50 | 0.47 | 0.46 | 0.45 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.43 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.47 | 0.50 | 0.51 | 0.49 | 0.48 | 0.50 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 |
|
Interest Coverage Ratio
|
4.20 | 4.67 | 4.15 | 3.52 | 1.93 | 3.87 | 3.51 | -7.04 | 3.69 | 4.10 | 4.00 | 0.61 | 1.85 | 2.72 | 1.14 | -2.45 | 2.99 | 3.68 | 4.91 | 4.32 | 4.17 | 4.98 | 4.54 | 3.01 | 4.63 | 5.72 | 56.13 | -3.76 | 5.31 | 4.73 | 5.44 | 4.28 | 8.01 | 6.17 | 13.16 | 8.22 | | 4.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
15.39 | 0.80 | 0.77 | 0.71 | 0.88 | 0.89 | 0.85 | 0.78 | 0.75 | 0.72 | 0.76 | 0.76 | 0.71 | 0.83 | 0.80 | 0.59 | 0.57 | 0.55 | 0.54 | 0.49 | 0.54 | 0.51 | 0.52 | 0.55 | 0.67 | -2.02 | -1.54 | 0.54 | -1.74 | -1.67 | -1.61 | 0.63 | -1.62 | -1.77 | -1.76 | 0.63 | 0.68 | 0.75 | 0.77 | 0.61 | 0.64 | 0.59 | 0.61 | 0.62 | 0.70 | 0.72 | 0.74 | 0.72 | 0.69 | 0.69 | 0.71 | 0.68 | 0.68 | 0.68 | 0.81 | 0.84 | 0.74 | 0.71 | 0.66 | 0.67 | 0.66 | 0.68 | 0.66 | 0.66 | 0.69 | 0.75 | 0.75 | 0.77 |
|
Debt Ratio
|
0.31 | 0.30 | 0.29 | 0.28 | 0.32 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.31 | 0.30 | 0.25 | 0.25 | 0.24 | 0.24 | 0.22 | 0.24 | 0.23 | 0.23 | 0.23 | 0.26 | 0.27 | 0.22 | 0.24 | 0.26 | 0.26 | 0.25 | 0.26 | 0.28 | 0.29 | 0.28 | 0.26 | 0.28 | 0.30 | 0.31 | 0.25 | 0.26 | 0.24 | 0.25 | 0.26 | 0.28 | 0.29 | 0.30 | 0.30 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.32 | 0.32 | 0.29 | 0.28 | 0.26 | 0.27 | 0.24 | 0.26 | 0.25 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 |
|
Equity Ratio
|
0.02 | 0.38 | 0.38 | 0.39 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.43 | 0.44 | 0.44 | 0.43 | 0.45 | 0.44 | 0.45 | 0.44 | 0.42 | 0.38 | -0.13 | -0.14 | 0.45 | -0.15 | -0.15 | -0.15 | 0.41 | -0.17 | -0.16 | -0.16 | 0.41 | 0.41 | 0.40 | 0.40 | 0.41 | 0.40 | 0.41 | 0.42 | 0.42 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.42 | 0.41 | 0.42 | 0.39 | 0.38 | 0.39 | 0.40 | 0.40 | 0.40 | 0.37 | 0.38 | 0.39 | 0.39 | 0.37 | 0.37 | 0.37 | 0.36 |
|
Times Interest Earned
|
4.20 | 4.67 | 4.15 | 3.52 | 1.93 | 3.87 | 3.51 | -7.04 | 3.69 | 4.10 | 4.00 | 0.61 | 1.85 | 2.72 | 1.14 | -2.45 | 2.99 | 3.68 | 4.91 | 4.32 | 4.17 | 4.98 | 4.54 | 3.01 | 4.63 | 5.72 | 56.13 | -3.76 | 5.31 | 4.73 | 5.44 | 4.28 | 8.01 | 6.17 | 13.16 | 8.22 | | 4.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.68 | 2.08 | 0.34 | 0.35 | -2.65 | 1.21 | 15.39 | 0.27 | -0.41 | 0.59 | 0.70 | 0.21 | -0.43 | 0.31 | 1.08 | 0.38 | -0.37 | 0.49 | 0.73 | 0.05 | -0.26 | 0.44 | 0.63 | 0.13 | -0.35 | 0.49 | 0.53 | 0.14 | -0.34 | 0.51 | 0.53 | 0.21 | -0.34 | 0.45 | 0.95 | 0.22 | 2.68 | 0.62 | 0.76 | 0.21 | 1.90 | 0.99 | 0.61 | 0.22 | 5.84 | 0.39 | 0.71 | 0.33 | 0.65 | 0.65 | 0.63 | 0.46 | 0.51 | 0.79 | 1.53 | 0.48 | 0.59 | 0.91 | 0.59 | 0.47 | 0.56 | 1.26 | 0.58 | 0.60 | 0.76 | 203.33 | 1.46 | 0.33 |
|
Enterprise Value
|
-1.18B | -1.65B | -2.91B | -2.00B | -3.56B | -2.79B | -2.19B | -2.37B | -1.97B | -2.15B | -1.87B | -1.86B | -1.73B | -4.53B | -3.75B | -4.33B | -2.62B | -2.33B | -3.54B | -2.48B | -2.20B | -1.97B | -1.55B | -1.61B | -1.92B | -1.93B | -2.00B | -1.80B | -1.27B | -1.69B | -1.63B | -1.82B | -1.42B | -1.59B | -0.97B | -0.85B | -1.03B | -1.16B | -1.30B | -1.02B | -1.46B | -1.17B | -1.47B | -1.25B | -1.87B | -1.52B | -2.67B | -3.54B | -1.95B | -1.86B | -3.35B | -3.49B | -1.89B | -1.88B | -2.15B | -1.89B | -1.87B | -1.45B | -1.58B | -1.78B | -1.34B | -1.37B | -1.48B | -1.32B | -1.52B | -1.45B | -1.31B | -2.07B |
|
Return on Sales
|
0.01% | 0.00% | 0.01% | 0.00% | 0.15% | 0.04% | 0.04% | 0.13% | 0.06% | 0.06% | 0.05% | 0.04% | 0.06% | 0.06% | 0.06% | 0.00% | 0.06% | 0.07% | 0.12% | 0.10% | 0.02% | 0.08% | 0.11% | 0.07% | 0.04% | 0.06% | 1.07% | -0.11% | 0.08% | 0.10% | 0.09% | -0.02% | 0.09% | 0.07% | 0.14% | 0.08% | 0.12% | 0.04% | 0.06% | 0.10% | 0.12% | 0.12% | 0.21% | 0.09% | 0.08% | 0.05% | 0.10% | 0.08% | 0.12% | 0.07% | 0.13% | 0.12% | 0.10% | 0.09% | 0.06% | 0.06% | 0.17% | 0.10% | 0.11% | 0.10% | 0.22% | 0.07% | 0.09% | 0.14% | 0.04% | 0.07% | 0.06% | 0.06% |
|
Return on Capital Employed
|
0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.02% | 0.01% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.19% | 0.17% | 0.18% | 0.17% | 0.03% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.10% | 0.11% | 0.14% | 0.12% | 0.11% | 0.12% | 0.09% | 0.09% | 0.08% | 0.07% |
|
Return on Invested Capital
|
0.21% | 0.21% | 0.12% | 0.10% | 0.09% | 0.11% | 0.11% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.21% | -1.55% | 0.79% | 0.76% | -1.21% | -0.26% | 0.27% | 0.24% | -0.38% | -0.43% | 0.19% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.09% | 0.13% | 0.10% | 0.10% | 0.11% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.17% | 0.15% | 0.15% | 0.17% | 0.12% | 0.13% | 0.12% | 0.09% |
|
Return on Assets
|
0.02% | 0.02% | 0.01% | 0.00% | 0.02% | 0.02% | 0.02% | 0.04% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.13% | 0.11% | 0.12% | 0.12% | 0.01% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.04% | 0.03% |
|
Return on Equity
|
0.10% | 0.09% | 0.02% | 0.01% | 0.06% | 0.05% | 0.05% | 0.10% | 0.06% | 0.07% | 0.09% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.07% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.10% | 0.29% | -0.95% | 0.79% | 0.80% | -0.80% | -0.10% | 0.20% | 0.22% | -0.14% | -0.17% | 0.30% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.10% | 0.13% | 0.13% | 0.12% | 0.11% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.10% | 0.09% | 0.12% | 0.12% | 0.14% | 0.15% | 0.17% | 0.16% | 0.16% | 0.17% | 0.12% | 0.12% | 0.11% | 0.09% |