|
Gross Margin
|
24.01% | 24.13% | 21.83% | 5.75% | 23.32% | 22.34% | 23.67% | 6.91% | 21.10% | 22.27% | 16.61% | 6.05% | 18.70% | 20.94% | 15.28% | 3.34% | 19.06% | 21.51% | 18.54% | 6.03% | 20.26% | 19.49% | 19.31% | 10.74% | 21.72% | 24.26% | 22.50% | 18.42% | 25.32% | 26.57% | 23.79% | 17.43% | 25.77% | 26.82% | 26.69% | 13.76% | 26.27% | 25.66% | 22.28% | 15.22% | 27.89% | 29.62% | 23.50% | 14.86% | 29.95% | 30.61% | 27.59% | 17.78% | 27.95% | 28.38% | 23.17% | 12.68% | 25.90% | 26.92% | 23.96% | 22.38% | 30.75% | 33.90% | 30.10% | 21.74% | 29.31% | 31.24% | 29.18% | 24.76% | 30.04% | 33.10% |
|
EBT Margin
|
11.95% | 14.80% | -3.52% | -8.76% | 14.37% | 13.21% | 6.63% | -6.82% | 10.95% | 12.83% | 1.86% | -11.92% | 8.43% | 13.12% | 5.35% | -9.75% | 10.08% | 14.31% | 9.15% | -7.36% | 12.49% | 9.76% | 11.58% | 0.77% | 13.12% | 15.25% | 14.50% | 8.21% | 17.96% | 20.87% | 14.37% | 6.74% | 18.26% | 18.78% | 16.85% | 1.56% | 19.80% | 17.17% | 11.38% | 4.04% | 18.71% | 22.17% | 14.20% | 2.71% | 21.96% | 28.45% | 17.66% | 8.29% | 20.91% | 20.43% | 11.22% | 2.45% | 27.87% | 20.44% | 15.77% | 12.63% | 24.16% | 27.08% | 21.33% | 113.03% | 21.09% | 22.78% | 22.88% | 10.94% | 22.69% | 24.38% |
|
EBIT Margin
|
15.67% | 18.28% | 4.00% | -3.77% | 17.96% | 16.46% | 12.30% | -1.36% | 13.99% | 15.93% | 4.93% | -8.97% | 10.86% | 15.45% | 8.01% | -6.07% | 12.41% | 16.36% | 11.53% | -3.71% | 14.38% | 11.55% | 13.85% | 3.70% | 14.87% | 16.59% | 18.01% | 10.91% | 19.53% | 21.98% | 16.62% | 9.14% | 20.01% | 20.87% | 18.90% | 4.87% | 21.95% | 19.73% | 14.41% | 7.37% | 22.34% | 24.31% | 16.77% | 6.03% | 24.11% | 30.32% | 20.40% | 10.11% | 22.32% | 22.92% | 14.04% | 4.87% | 29.15% | 22.40% | 17.78% | 14.48% | 25.43% | 28.44% | 23.01% | 113.59% | 22.56% | 24.73% | 24.80% | 14.34% | 25.29% | 27.36% |
|
EBITDA Margin
|
15.67% | 18.28% | 4.00% | -3.77% | 17.96% | 16.46% | 12.30% | -5.67% | 8.89% | 9.97% | 4.93% | -9.08% | 7.18% | 11.28% | 8.01% | -7.32% | 7.17% | 11.36% | 11.53% | -5.08% | 9.00% | 5.25% | 13.85% | 0.81% | 8.24% | 10.87% | 18.01% | 5.94% | 12.27% | 14.59% | 16.62% | 5.28% | 13.61% | 14.21% | 18.90% | 1.45% | 15.56% | 15.15% | 14.41% | 4.91% | 15.04% | 17.68% | 16.77% | 2.74% | 17.38% | 22.55% | 20.40% | 6.95% | 16.58% | 16.45% | 14.04% | -0.84% | 22.40% | 16.47% | 17.78% | 9.08% | 19.28% | 20.91% | 23.01% | 83.61% | 16.72% | 22.23% | 24.80% | 8.65% | 18.28% | 22.64% |
|
Operating Margin
|
15.67% | 18.28% | 4.00% | -3.77% | 17.96% | 16.46% | 12.30% | -1.36% | 13.99% | 15.93% | 4.93% | -8.97% | 10.86% | 15.45% | 8.01% | -6.07% | 12.41% | 16.36% | 11.53% | -3.71% | 14.38% | 11.55% | 13.85% | 3.70% | 14.87% | 16.59% | 18.01% | 10.91% | 19.53% | 21.98% | 16.62% | 9.14% | 20.01% | 20.87% | 18.90% | 4.87% | 21.95% | 19.73% | 14.41% | 7.37% | 22.34% | 24.31% | 16.77% | 6.03% | 24.11% | 30.32% | 20.40% | 10.11% | 22.32% | 22.92% | 14.04% | 4.87% | 29.15% | 22.40% | 17.78% | 14.48% | 25.43% | 28.44% | 23.01% | 113.59% | 22.56% | 24.73% | 24.80% | 14.34% | 25.29% | 27.36% |
|
Net Margin
|
-8.38% | -8.40% | -15.54% | -11.87% | -8.16% | -8.32% | -14.45% | -13.11% | -0.21% | -0.12% | 1.91% | -0.15% | 0.07% | -0.05% | -0.04% | -0.08% | 0.02% | -0.04% | -0.05% | 0.00% | -0.01% | -0.01% | 0.01% | 0.89% | 8.90% | 10.86% | 9.85% | 5.71% | 12.49% | 14.45% | 10.41% | 5.01% | 13.37% | 13.93% | 40.49% | 1.25% | 15.43% | 14.79% | 9.26% | 4.57% | 14.81% | 17.50% | 11.91% | 2.70% | 17.13% | 22.28% | 15.52% | 6.67% | | | 0.03% | -0.25% | 0.81% | 0.23% | -0.22% | -0.96% | 0.05% | -0.65% | -0.25% | | | 4.02% | -5.82% | 8.57% | 18.11% | 2.87% |
|
FCF Margin
|
| 18.89% | 18.35% | 0.62% | 3.10% | 14.70% | 13.87% | -2.85% | 1.58% | 17.60% | 4.13% | -10.62% | 0.60% | 9.23% | 11.06% | -0.86% | 0.32% | 9.74% | 16.59% | -7.07% | 2.38% | 7.71% | 10.09% | -3.03% | 2.17% | 9.98% | 18.38% | -3.29% | 2.58% | 12.41% | 17.44% | -3.35% | 3.90% | 8.84% | 14.21% | 1.09% | 3.41% | 10.63% | 14.67% | -1.30% | 10.82% | 16.93% | 18.70% | 0.27% | 15.34% | 17.84% | 21.80% | 8.31% | 10.64% | 14.82% | 17.08% | 2.45% | 2.16% | 10.27% | 17.43% | -0.96% | 13.12% | 14.19% | 22.95% | -2.24% | -7.82% | 19.31% | 19.82% | -1.11% | 11.49% | 19.56% |
|
Inventory Average
|
| 0.33B | 0.33B | 0.33B | 0.36B | 0.41B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.42B | 0.43B | 0.43B | 0.43B | 0.44B | 0.44B | 0.45B | 0.45B | 0.45B | 0.45B | 0.51B | 0.59B | 0.61B | 0.61B | 0.59B | 0.59B | 0.61B | 0.63B | 0.64B | 0.65B | 0.67B | 0.68B | 0.70B | 0.73B | 0.75B | 0.78B | 0.81B | 0.82B | 0.81B | 0.81B | 0.81B | 0.84B | 0.87B | 0.88B | 0.89B | 0.89B | 0.88B | 0.90B | 0.92B | 0.94B | 1.00B | 1.07B | 1.11B | 1.15B | 1.24B | 1.32B | 1.36B | 1.39B | 1.49B | 1.58B | 1.57B | 1.57B | 1.62B | 1.67B | 1.61B |
|
Assets Average
|
| 3.22B | 3.24B | 3.24B | 3.17B | 3.11B | 3.10B | 3.14B | 3.18B | 3.15B | 3.15B | 3.16B | 3.20B | 3.23B | 3.20B | 3.16B | 3.19B | 3.28B | 3.26B | 3.22B | 3.31B | 5.35B | 7.28B | 7.20B | 7.22B | 7.28B | 7.13B | 7.01B | 7.15B | 7.30B | 7.34B | 7.35B | 7.45B | 7.54B | 8.28B | 8.97B | 9.27B | 9.59B | 9.57B | 9.80B | 10.11B | 10.19B | 10.18B | 10.32B | 10.37B | 10.33B | 10.51B | 10.62B | 10.94B | 12.50B | 14.09B | 14.32B | 14.39B | 14.64B | 14.86B | 15.06B | 15.19B | 15.08B | 15.02B | 15.68B | 16.29B | 16.40B | 17.32B | 17.95B | 17.90B | 18.36B |
|
Equity Average
|
| 1.33B | 1.38B | 1.39B | 1.39B | 1.44B | 1.46B | 1.45B | 1.44B | 1.47B | 1.47B | 1.42B | 1.41B | 1.44B | 1.46B | 1.43B | 1.43B | 1.47B | 1.54B | 1.56B | 1.56B | 2.97B | 4.36B | 4.35B | 4.33B | 4.28B | 4.16B | 1.98B | 1.96B | 4.09B | 4.15B | 4.11B | 4.14B | 4.27B | 4.51B | 4.68B | 4.77B | 4.90B | 4.95B | 4.96B | 5.04B | 5.20B | 5.33B | 5.33B | 5.40B | 5.63B | 5.83B | 5.91B | 6.03B | 6.24B | 6.45B | 6.48B | 6.60B | 6.85B | 7.06B | 7.18B | 7.30B | 7.61B | 7.92B | 8.46B | 8.86B | 9.01B | 9.31B | 9.27B | 9.22B | 9.55B |
|
Invested Capital
|
1.53B | 1.58B | 1.63B | 1.59B | 2.47B | 2.49B | 2.50B | 1.44B | 2.54B | 2.53B | 2.51B | 2.53B | 2.56B | 2.57B | 2.50B | 2.49B | 2.53B | 2.61B | 2.61B | 2.61B | 2.65B | 5.99B | 5.94B | 5.92B | 4.33B | 4.40B | 4.08B | 0.07B | 4.25B | 4.39B | 4.32B | 4.37B | 4.34B | 4.41B | 4.98B | 4.98B | 5.18B | 5.32B | 5.34B | 5.34B | 5.48B | 5.49B | 5.69B | 5.94B | 5.62B | 5.76B | 5.89B | 5.93B | 6.37B | 6.38B | 6.54B | 6.43B | 6.77B | 7.64B | 7.87B | 7.88B | 8.12B | 8.20B | 8.44B | 9.28B | 9.24B | 9.27B | 9.58B | 9.21B | 9.49B | 9.97B |
|
Asset Utilization Ratio
|
| | | 0.47 | 0.50 | 0.52 | 0.53 | 0.52 | 0.50 | 0.50 | 0.54 | 0.56 | 0.58 | 0.60 | 0.64 | 0.64 | 0.64 | 0.64 | 0.66 | 0.68 | 0.70 | 0.49 | 0.41 | 0.45 | 0.48 | 0.49 | 0.50 | 0.52 | 0.52 | 0.51 | 0.52 | 0.53 | 0.53 | 0.52 | 0.48 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.44 | 0.46 | 0.47 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.44 | 0.41 | 0.38 | 0.40 | 0.41 | 0.42 | 0.41 | 0.42 | 0.43 | 0.44 | 0.45 | 0.43 | 0.41 | 0.38 | 0.40 | 0.39 | 0.40 | 0.40 |
|
Interest Coverage Ratio
|
3.91 | 4.91 | 0.54 | -0.73 | 5.39 | 4.90 | 2.17 | -0.24 | 4.71 | 5.97 | 1.56 | -2.62 | 4.47 | 6.92 | 3.01 | -1.73 | 5.11 | 8.05 | 4.90 | -1.30 | 7.43 | 5.85 | 5.62 | 1.32 | 7.18 | 9.48 | 8.03 | 4.29 | 9.40 | 11.80 | 7.59 | 3.70 | 8.85 | 9.81 | 7.82 | 1.11 | 8.01 | 6.79 | 4.38 | 2.10 | 8.59 | 10.66 | 6.03 | 1.94 | 9.82 | 13.96 | 8.47 | 3.62 | 10.94 | 8.06 | 4.91 | 1.48 | 11.10 | 9.48 | 6.16 | 4.67 | 11.02 | 13.83 | 9.25 | 35.53 | 9.95 | 10.68 | 11.12 | 3.46 | 8.04 | 8.56 |
|
Debt to Equity
|
0.98 | 0.94 | 0.89 | 0.91 | 0.75 | 0.71 | 0.70 | 0.81 | 0.75 | 0.70 | 0.73 | 0.81 | 0.81 | 0.75 | 0.72 | 0.76 | 0.76 | 0.74 | 0.65 | 0.69 | 0.69 | 0.37 | 0.36 | 0.36 | 0.38 | 0.40 | 0.39 | -16.88 | 0.44 | 0.42 | 0.41 | 0.45 | 0.42 | 0.40 | 0.65 | 0.65 | 0.66 | 0.65 | 0.63 | 0.64 | 0.61 | 0.55 | 0.52 | 0.62 | 0.50 | 0.46 | 0.45 | 0.44 | 0.47 | 0.81 | 0.78 | 0.79 | 0.74 | 0.73 | 0.70 | 0.70 | 0.68 | 0.56 | 0.54 | 0.49 | 0.49 | 0.44 | 0.57 | 0.60 | 0.58 | 0.57 |
|
Debt Ratio
|
0.40 | 0.39 | 0.39 | 0.38 | 0.34 | 0.33 | 0.34 | 0.36 | 0.34 | 0.33 | 0.34 | 0.36 | 0.35 | 0.34 | 0.33 | 0.34 | 0.34 | 0.33 | 0.32 | 0.33 | 0.32 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.25 | 0.25 | 0.24 | 0.23 | 0.25 | 0.24 | 0.23 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.31 | 0.31 | 0.29 | 0.27 | 0.31 | 0.27 | 0.25 | 0.25 | 0.25 | 0.26 | 0.37 | 0.35 | 0.36 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.29 | 0.29 | 0.27 | 0.27 | 0.25 | 0.30 | 0.31 | 0.30 | 0.30 |
|
Equity Ratio
|
0.41 | 0.42 | 0.43 | 0.42 | 0.46 | 0.47 | 0.48 | 0.45 | 0.46 | 0.47 | 0.46 | 0.44 | 0.44 | 0.45 | 0.46 | 0.45 | 0.45 | 0.45 | 0.49 | 0.47 | 0.47 | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 | 0.58 | -0.01 | 0.56 | 0.56 | 0.57 | 0.55 | 0.56 | 0.57 | 0.52 | 0.52 | 0.51 | 0.52 | 0.52 | 0.50 | 0.50 | 0.52 | 0.53 | 0.50 | 0.54 | 0.55 | 0.56 | 0.56 | 0.55 | 0.46 | 0.45 | 0.45 | 0.47 | 0.47 | 0.48 | 0.47 | 0.49 | 0.52 | 0.53 | 0.55 | 0.54 | 0.56 | 0.52 | 0.51 | 0.52 | 0.52 |
|
Times Interest Earned
|
3.91 | 4.91 | 0.54 | -0.73 | 5.39 | 4.90 | 2.17 | -0.24 | 4.71 | 5.97 | 1.56 | -2.62 | 4.47 | 6.92 | 3.01 | -1.73 | 5.11 | 8.05 | 4.90 | -1.30 | 7.43 | 5.85 | 5.62 | 1.32 | 7.18 | 9.48 | 8.03 | 4.29 | 9.40 | 11.80 | 7.59 | 3.70 | 8.85 | 9.81 | 7.82 | 1.11 | 8.01 | 6.79 | 4.38 | 2.10 | 8.59 | 10.66 | 6.03 | 1.94 | 9.82 | 13.96 | 8.47 | 3.62 | 10.94 | 8.06 | 4.91 | 1.48 | 11.10 | 9.48 | 6.16 | 4.67 | 11.02 | 13.83 | 9.25 | 35.53 | 9.95 | 10.68 | 11.12 | 3.46 | 8.04 | 8.56 |
|
FCF Payout Ratio
|
| 0.20 | 0.40 | 8.74 | 1.18 | 0.25 | 0.45 | -1.97 | 2.52 | 0.21 | 1.06 | -0.44 | 5.67 | 0.34 | 0.33 | -5.60 | 10.46 | 0.29 | 0.21 | -0.61 | 1.17 | 0.35 | 0.31 | -1.35 | 1.29 | 0.25 | 0.17 | -1.00 | 1.02 | 0.20 | 0.16 | -0.94 | 0.64 | 0.29 | 0.20 | 3.19 | 0.68 | 0.23 | 0.20 | -2.49 | 0.22 | 0.14 | 0.17 | 13.38 | 0.18 | 0.15 | 0.14 | 0.44 | 0.24 | 0.16 | 0.15 | 1.29 | 1.08 | 0.22 | 0.16 | -3.23 | 0.17 | 0.16 | 0.12 | -1.64 | -0.33 | 0.15 | 0.11 | -3.27 | 0.23 | 0.14 |
|
Enterprise Value
|
-0.09B | -0.15B | -0.22B | -0.18B | 0.01B | -0.02B | -0.03B | -0.14B | 0.01B | -0.02B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.02B | -0.01B | -0.00B | -0.03B | -0.07B | -0.11B | -0.05B | -0.04B | -0.43B | -0.17B | -0.03B | -0.03B | -0.06B | -0.05B | -0.05B | -0.03B | -0.03B | -1.44B | -1.42B | -0.02B | -0.05B | -0.04B | -0.03B | -0.05B | -0.05B | -0.02B | -0.42B | -0.07B | -0.19B | -0.20B | -0.35B | -0.07B | -2.38B | -0.26B | -0.19B | -0.77B | -0.13B | -0.36B | -0.23B | -0.42B | -0.65B | -1.27B | -2.65B | -0.11B | -0.18B | -0.67B | -0.10B | -0.22B | -0.05B |
|
Return on Sales
|
0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 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% | 0.09% | 0.11% | 0.10% | 0.06% | 0.12% | 0.14% | 0.10% | 0.05% | 0.13% | 0.14% | 0.40% | 0.01% | 0.15% | 0.15% | 0.09% | 0.05% | 0.15% | 0.18% | 0.12% | 0.03% | 0.17% | 0.22% | 0.16% | 0.07% | 0.11% | 0.05% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.04% | -0.06% | 0.09% | 0.18% | 0.03% |
|
Return on Capital Employed
|
| | | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.20% | 0.18% | 0.17% | 0.17% | 0.09% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | 0.07% | 0.07% | 0.05% | 0.06% | 0.08% | 0.07% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.04% | 0.03% | 0.04% | 0.05% | 0.07% | 0.08% | 0.19% | 0.20% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.18% | 0.16% | 0.17% | 0.17% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.25% | 0.23% | 0.22% | 0.23% | 0.13% | 0.14% | 0.14% |
|
Return on Assets
|
| | | 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% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.05% | 0.02% | 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% | 0.02% |
|
Return on Equity
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.05% | 0.07% | 0.17% | 0.19% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.16% | 0.15% | 0.16% | 0.16% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.09% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | -0.01% | 0.01% | 0.04% | 0.04% |