|
Gross Margin
|
26.13% | 26.72% | 25.37% | 25.33% | 26.77% | 26.34% | 27.07% | 25.42% | 25.87% | 24.79% | 24.34% | 25.51% | 26.43% | 25.30% | 25.73% | 25.36% | 26.01% | 26.35% | 26.65% | 26.55% | 28.06% | 27.95% | 27.75% | 27.21% | 30.13% | 30.75% | 31.14% | 29.45% | 32.70% | 31.67% | 31.66% | 30.64% | 31.76% | 31.99% | 31.81% | 29.21% | 29.75% | 28.30% | 26.40% | 25.59% | 28.50% | 27.46% | 25.69% | 26.97% | 18.05% | 27.43% | 27.94% | 29.67% | 30.54% | 29.72% | 26.71% | 26.60% | 27.69% | 24.46% | 20.92% | 22.93% | 24.81% | 25.02% | 24.58% | 24.24% | 25.84% | 25.47% | 23.58% | 23.09% | 25.50% | 23.75% |
|
EBT Margin
|
3.57% | 2.71% | -8.59% | 1.80% | 3.58% | 4.56% | 4.63% | 2.20% | 5.11% | 3.67% | 3.04% | 3.64% | 6.02% | 5.81% | 5.51% | 4.12% | 5.51% | 7.60% | 6.56% | 5.72% | 9.92% | 9.11% | 9.01% | 1.51% | 11.56% | 12.33% | 10.97% | 10.59% | 14.98% | 15.91% | 13.74% | 12.13% | 14.04% | 15.17% | 14.03% | 10.65% | 12.28% | 10.90% | 8.11% | 6.49% | 10.04% | 7.07% | 6.33% | 6.00% | -3.66% | 9.66% | 10.36% | 11.41% | 13.57% | 12.25% | 8.69% | 10.18% | 11.38% | -17.76% | 1.38% | 3.89% | 4.34% | -26.94% | 5.88% | 4.96% | 7.13% | 7.42% | 4.23% | 3.57% | 6.44% | 4.79% |
|
EBIT Margin
|
5.31% | 4.92% | 3.48% | 3.98% | 6.41% | 6.50% | 6.78% | 4.17% | 6.88% | 6.34% | 4.81% | 5.11% | 7.33% | 7.05% | 6.68% | 5.84% | 6.74% | 8.97% | 7.85% | 7.21% | 10.85% | 10.73% | 10.56% | 2.33% | 12.53% | 13.43% | 12.47% | 11.31% | 15.18% | 16.49% | 13.99% | 12.37% | 14.51% | 15.52% | 14.50% | 11.13% | 12.66% | 11.28% | 8.71% | 6.77% | 10.33% | 9.54% | 6.39% | 6.63% | -2.97% | 10.20% | 10.70% | 11.90% | 13.69% | 12.78% | 9.17% | 10.64% | 11.67% | -17.33% | 2.30% | 4.48% | 5.19% | -26.52% | 6.40% | 5.47% | 7.64% | 7.81% | 4.62% | 3.80% | 6.73% | 4.96% |
|
EBITDA Margin
|
5.31% | 4.92% | 3.48% | 3.98% | 6.41% | 6.50% | 6.78% | 4.17% | 6.88% | 6.34% | 4.81% | 5.11% | 7.33% | 7.05% | 6.68% | 5.84% | 6.74% | 8.97% | 7.85% | 7.21% | 10.85% | 10.73% | 10.56% | 2.33% | 12.53% | 13.43% | 12.47% | 11.31% | 15.18% | 16.49% | 13.99% | 12.37% | 14.51% | 15.52% | 14.50% | 11.13% | 12.66% | 11.28% | 8.71% | 6.77% | 10.33% | 9.54% | 6.39% | 6.63% | -2.97% | 10.20% | 10.70% | 11.90% | 13.69% | 12.78% | 9.17% | 10.64% | 11.67% | -17.33% | 2.30% | 4.48% | 5.19% | -26.52% | 6.40% | 5.47% | 7.64% | 7.81% | 4.62% | 3.80% | 6.73% | 4.96% |
|
Operating Margin
|
5.31% | 4.92% | 3.48% | 3.98% | 6.41% | 6.50% | 6.78% | 4.17% | 6.88% | 6.34% | 4.81% | 5.11% | 7.33% | 7.05% | 6.68% | 5.84% | 6.74% | 8.97% | 7.85% | 7.21% | 10.85% | 10.73% | 10.56% | 2.33% | 12.53% | 13.43% | 12.47% | 11.31% | 15.18% | 16.49% | 13.99% | 12.37% | 14.51% | 15.52% | 14.50% | 11.13% | 12.66% | 11.28% | 8.71% | 6.77% | 10.33% | 9.54% | 6.39% | 6.63% | -2.97% | 10.20% | 10.70% | 11.90% | 13.69% | 12.78% | 9.17% | 10.64% | 11.67% | -17.33% | 2.30% | 4.48% | 5.19% | -26.52% | 6.40% | 5.47% | 7.64% | 7.81% | 4.62% | 3.80% | 6.73% | 4.96% |
|
Net Margin
|
3.36% | 2.56% | -7.92% | 1.58% | 2.77% | 1.62% | 3.76% | 1.83% | 4.20% | 3.31% | 3.18% | 2.91% | | | | 3.40% | -0.07% | -0.03% | -0.83% | 4.47% | | | | 1.20% | 9.15% | 10.03% | 9.61% | 7.92% | 11.09% | 11.81% | 10.74% | 9.05% | 10.67% | 11.07% | 10.17% | 8.67% | 7.67% | 8.96% | 9.39% | 4.98% | 7.84% | 6.18% | 10.92% | 4.83% | -2.37% | 7.98% | 9.40% | 8.87% | 11.39% | 9.63% | 6.85% | 8.14% | 8.90% | -18.29% | 1.27% | 2.86% | 3.43% | -27.49% | 5.34% | 3.92% | 5.62% | 5.96% | 3.53% | 2.87% | 5.23% | 3.95% |
|
FCF Margin
|
| 9.03% | 16.47% | -5.16% | 7.95% | 6.29% | 3.12% | -8.95% | 2.46% | 2.76% | 5.04% | -6.23% | 6.50% | 10.56% | 15.03% | -6.88% | 3.54% | 5.28% | 4.53% | -10.65% | 2.01% | 4.20% | 8.64% | -8.26% | 9.53% | 12.36% | -39.89% | 0.51% | 11.98% | 10.97% | 6.12% | -1.59% | 0.97% | 9.44% | 2.87% | -2.81% | 7.39% | 5.06% | 5.54% | 1.36% | 9.75% | 11.40% | 12.41% | 3.47% | 23.80% | 20.56% | 9.38% | 5.43% | 7.64% | 12.46% | -3.21% | -2.47% | -0.09% | 2.56% | 3.44% | 4.59% | 4.98% | 13.90% | 2.14% | 3.62% | 5.08% | 7.51% | 8.96% | -3.38% | 4.50% | 11.25% |
|
Inventory Average
|
| | | | | 0.98B | 1.00B | 1.04B | 1.09B | 1.12B | 1.12B | 1.14B | 1.16B | 1.15B | 1.14B | 1.18B | 1.41B | 1.60B | 1.59B | 1.60B | 1.64B | 1.64B | 1.59B | 1.52B | 1.55B | 1.61B | 1.61B | 1.63B | 1.66B | 1.67B | 1.67B | 1.71B | 1.80B | 1.89B | 1.93B | 2.00B | 2.05B | 2.14B | 2.25B | 2.31B | 2.35B | 2.35B | 2.31B | 2.24B | 2.06B | 1.88B | 1.88B | 1.95B | 2.04B | 2.15B | 2.30B | 2.45B | 2.67B | 2.86B | 2.85B | 2.76B | 2.67B | 2.57B | 2.54B | 2.54B | 2.55B | 2.60B | 2.56B | 2.56B | 2.66B | 2.70B |
|
Assets Average
|
| | | | | 6.10B | 6.15B | 6.18B | 6.33B | 6.33B | 6.24B | 6.30B | 6.33B | 6.28B | 6.30B | 6.78B | 7.89B | 8.54B | 8.53B | 8.59B | 8.78B | 8.79B | 8.49B | 8.29B | 9.23B | 10.12B | 10.00B | 10.11B | 10.30B | 10.37B | 10.33B | 10.48B | 11.16B | 11.71B | 11.96B | 12.33B | 12.73B | 12.95B | 13.05B | 13.35B | 13.71B | 13.60B | 13.39B | 13.32B | 13.31B | 13.58B | 14.06B | 14.31B | 14.54B | 14.62B | 14.34B | 14.31B | 14.54B | 14.25B | 13.96B | 14.44B | 14.67B | 13.86B | 13.35B | 13.55B | 13.41B | 13.30B | 13.05B | 13.09B | 13.59B | 13.70B |
|
Equity Average
|
| | | | | 3.21B | 3.29B | 3.34B | 3.47B | 3.47B | 3.42B | 3.47B | 3.50B | 3.54B | 3.66B | 3.72B | 3.91B | 4.22B | 4.40B | 4.48B | 4.58B | 4.62B | 4.50B | 4.32B | 4.42B | 4.69B | 4.81B | 5.01B | 5.27B | 5.53B | 5.73B | 5.92B | 6.26B | 6.63B | 6.93B | 7.21B | 7.36B | 7.47B | 7.51B | 7.51B | 7.70B | 7.79B | 7.95B | 7.99B | 7.89B | 8.05B | 8.35B | 8.52B | 8.64B | 8.76B | 8.59B | 8.36B | 8.45B | 8.22B | 7.92B | 8.06B | 8.16B | 7.74B | 7.45B | 7.64B | 7.65B | 7.75B | 7.71B | 7.71B | 8.08B | 8.32B |
|
Invested Capital
|
| | 3.25B | | 3.46B | 3.67B | 3.62B | 3.47B | 3.97B | 3.86B | 4.68B | 3.58B | 5.14B | 5.17B | 5.16B | 6.09B | 6.62B | 6.65B | 6.66B | 6.37B | 6.56B | 6.43B | 5.86B | 4.86B | 6.41B | 6.03B | 6.05B | 6.36B | 6.60B | 6.91B | 6.96B | 7.25B | 7.68B | 8.40B | 8.68B | 8.98B | 9.30B | 9.13B | 8.97B | 9.34B | 9.71B | 9.04B | 10.70B | 9.06B | 8.06B | 8.52B | 11.03B | 10.33B | 10.62B | 10.58B | 10.22B | 9.38B | 9.66B | 8.85B | 10.00B | 10.37B | 10.23B | 8.95B | 9.33B | 9.34B | 9.34B | 9.57B | 9.23B | 9.56B | 10.04B | 10.09B |
|
Asset Utilization Ratio
|
| | | | | 0.89 | 0.87 | 0.86 | 0.85 | 0.87 | 0.90 | 0.91 | 0.90 | 0.91 | 0.92 | 0.86 | 0.81 | 0.80 | 0.86 | 0.89 | 0.88 | 0.88 | 0.92 | 0.95 | 0.85 | 0.79 | 0.81 | 0.83 | 0.84 | 0.85 | 0.87 | 0.86 | 0.82 | 0.79 | 0.79 | 0.79 | 0.77 | 0.76 | 0.77 | 0.75 | 0.73 | 0.73 | 0.74 | 0.74 | 0.70 | 0.69 | 0.68 | 0.69 | 0.75 | 0.76 | 0.78 | 0.81 | 0.81 | 0.83 | 0.84 | 0.80 | 0.77 | 0.81 | 0.83 | 0.81 | 0.81 | 0.81 | 0.83 | 0.82 | 0.79 | 0.78 |
|
Interest Coverage Ratio
|
2.49 | 2.11 | 1.36 | 1.58 | 2.30 | 2.84 | 2.84 | 2.11 | 3.95 | 3.64 | 2.75 | 3.20 | 5.72 | 5.79 | 6.22 | 4.53 | 5.26 | 6.86 | 6.82 | 5.92 | 10.74 | 6.14 | 9.99 | 2.66 | 15.19 | 14.95 | 13.49 | 19.97 | 33.88 | 40.20 | 35.98 | 33.50 | 42.40 | 52.36 | 47.33 | 35.65 | 41.50 | 31.83 | 14.81 | 15.79 | 25.36 | 25.79 | 14.12 | 17.47 | -4.71 | 17.69 | 17.78 | 20.83 | 27.15 | 24.08 | 20.80 | 27.94 | 30.51 | -36.64 | 4.19 | 7.35 | 6.69 | -36.50 | 9.60 | 9.84 | 16.98 | 18.96 | 12.30 | 15.00 | 36.29 | 27.34 |
|
Debt to Equity
|
| | 0.58 | | 0.53 | 0.50 | 0.51 | 0.48 | 0.46 | 0.47 | 0.46 | 0.48 | 0.47 | 0.42 | 0.37 | 0.62 | 0.62 | 0.54 | 0.51 | 0.55 | 0.52 | 0.52 | 0.51 | 0.57 | 0.75 | 0.67 | 0.66 | 0.63 | 0.55 | 0.48 | 0.43 | 0.43 | 0.45 | 0.40 | 0.39 | 0.40 | 0.41 | 0.38 | 0.44 | 0.43 | 0.39 | 0.36 | 0.32 | 0.35 | 0.34 | 0.32 | 0.32 | 0.31 | 0.31 | 0.26 | 0.28 | 0.32 | 0.30 | 0.33 | 0.35 | 0.41 | 0.37 | 0.36 | 0.35 | 0.34 | 0.31 | 0.28 | 0.30 | 0.30 | 0.27 | 0.23 |
|
Debt Ratio
|
| | 0.29 | | 0.28 | 0.27 | 0.27 | 0.26 | 0.25 | 0.26 | 0.26 | 0.27 | 0.26 | 0.24 | 0.22 | 0.32 | 0.30 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.29 | 0.34 | 0.32 | 0.32 | 0.32 | 0.29 | 0.26 | 0.25 | 0.25 | 0.25 | 0.23 | 0.23 | 0.23 | 0.24 | 0.22 | 0.25 | 0.24 | 0.22 | 0.21 | 0.19 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.16 | 0.16 | 0.18 | 0.17 | 0.19 | 0.20 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.18 | 0.16 | 0.18 | 0.18 | 0.16 | 0.14 |
|
Equity Ratio
|
| | 0.50 | | 0.52 | 0.54 | 0.54 | 0.54 | 0.55 | 0.54 | 0.55 | 0.55 | 0.55 | 0.57 | 0.59 | 0.51 | 0.48 | 0.51 | 0.53 | 0.52 | 0.53 | 0.53 | 0.53 | 0.51 | 0.45 | 0.47 | 0.49 | 0.50 | 0.52 | 0.54 | 0.57 | 0.57 | 0.56 | 0.57 | 0.58 | 0.58 | 0.57 | 0.58 | 0.57 | 0.56 | 0.57 | 0.58 | 0.61 | 0.59 | 0.59 | 0.59 | 0.60 | 0.59 | 0.59 | 0.61 | 0.59 | 0.58 | 0.59 | 0.57 | 0.57 | 0.55 | 0.56 | 0.55 | 0.56 | 0.57 | 0.58 | 0.59 | 0.59 | 0.59 | 0.60 | 0.61 |
|
Times Interest Earned
|
2.49 | 2.11 | 1.36 | 1.58 | 2.30 | 2.84 | 2.84 | 2.11 | 3.95 | 3.64 | 2.75 | 3.20 | 5.72 | 5.79 | 6.22 | 4.53 | 5.26 | 6.86 | 6.82 | 5.92 | 10.74 | 6.14 | 9.99 | 2.66 | 15.19 | 14.95 | 13.49 | 19.97 | 33.88 | 40.20 | 35.98 | 33.50 | 42.40 | 52.36 | 47.33 | 35.65 | 41.50 | 31.83 | 14.81 | 15.79 | 25.36 | 25.79 | 14.12 | 17.47 | -4.71 | 17.69 | 17.78 | 20.83 | 27.15 | 24.08 | 20.80 | 27.94 | 30.51 | -36.64 | 4.19 | 7.35 | 6.69 | -36.50 | 9.60 | 9.84 | 16.98 | 18.96 | 12.30 | 15.00 | 36.29 | 27.34 |
|
FCF Payout Ratio
|
| 0.00 | 0.00 | -0.03 | 0.01 | 0.00 | 0.01 | -0.03 | 0.06 | -0.02 | 0.00 | -0.40 | | | -0.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.23B | -0.31B | -0.50B | -0.45B | -0.31B | -0.33B | -0.32B | -0.22B | -0.25B | -0.24B | -0.28B | -0.30B | -0.32B | -0.38B | -0.48B | -1.12B | -0.16B | -0.05B | -0.04B | -0.06B | -0.06B | -0.10B | -0.09B | -0.10B | -0.15B | -0.09B | -0.06B | -0.07B | -0.09B | -0.09B | -0.10B | -0.16B | -0.10B | -0.06B | -0.06B | -0.08B | -0.49B | -0.06B | -0.11B | -0.10B | -0.12B | -0.10B | -0.17B | -0.26B | -0.73B | -1.18B | -1.33B | -1.33B | -1.41B | -1.12B | -0.59B | -0.53B | -0.48B | -0.43B | -0.66B | -0.72B | -0.57B | -0.51B | -0.64B | -0.65B | -0.49B | -0.42B | -0.66B | -0.70B | -0.54B | -0.51B |
|
Return on Sales
|
0.03% | 0.03% | -0.08% | 0.02% | 0.05% | 0.04% | 0.04% | 0.02% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.03% | 0.00% | 0.00% | -0.01% | 0.04% | 0.01% | 0.01% | 0.01% | 0.01% | 0.09% | 0.10% | 0.10% | 0.08% | 0.11% | 0.12% | 0.11% | 0.09% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.05% | 0.08% | 0.06% | 0.11% | 0.05% | -0.02% | 0.08% | 0.09% | 0.09% | 0.11% | 0.10% | 0.07% | 0.08% | 0.09% | -0.18% | 0.01% | 0.03% | 0.03% | -0.27% | 0.05% | 0.04% | 0.06% | 0.06% | 0.04% | 0.03% | 0.05% | 0.04% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.04% | 0.05% | 0.05% | 0.07% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.04% | 0.02% | 0.00% | -0.01% | -0.04% | -0.03% | -0.03% | -0.02% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% |
|
Return on Invested Capital
|
| | | | | 0.15% | 0.08% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.02% | 0.00% | 0.05% | -0.02% | -0.05% | -0.04% | -0.04% | -0.03% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% |
|
Return on Assets
|
| | | | | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.04% | 0.04% | 0.04% | 0.04% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.01% | 0.00% | -0.01% | -0.02% | -0.04% | -0.03% | -0.03% | -0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.01% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.05% | 0.09% | 0.13% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.06% | 0.07% | 0.06% | 0.08% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.02% | 0.00% | -0.02% | -0.04% | -0.07% | -0.06% | -0.05% | -0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% |