|
Gross Margin
|
10.20% | 12.81% | | 17.96% | 27.51% | 36.96% | | 28.72% | 38.55% | 34.79% | 27.51% | 29.23% | 23.83% | 29.56% | 29.83% | 26.65% | 25.37% | 28.55% | 20.72% | 21.35% | 18.43% | 24.35% | 19.60% | 24.44% | 15.92% | 16.43% | 14.14% | 9.20% | 10.93% | 11.06% | 8.21% | 10.96% | 12.13% | 13.39% | 12.52% | 13.36% | 16.92% | 18.50% | 16.29% | 10.44% | 10.17% | 3.89% | 2.30% | 12.57% | 14.91% | 16.74% | 18.93% | 26.86% | 25.29% | 29.90% | 36.69% | 34.36% | 28.08% | 21.61% | 18.60% | 16.83% | 11.54% | 17.76% | 14.90% | 13.99% | 14.83% | 10.72% | 18.63% | 17.25% | 16.00% |
|
EBT Margin
|
6.02% | -11.76% | | 10.01% | 20.63% | 28.40% | | 48.86% | 32.64% | 29.25% | 23.67% | 28.38% | 16.20% | 24.43% | 23.42% | 21.59% | 20.29% | 23.24% | 11.00% | 13.65% | 12.64% | 16.03% | 15.27% | 18.60% | 8.17% | 6.55% | 13.48% | -0.43% | 0.63% | 5.81% | 0.55% | 3.92% | 11.96% | 2.83% | -0.34% | 3.18% | 11.70% | 5.76% | 9.30% | -12.44% | 1.90% | -58.47% | -17.63% | 3.57% | 2.77% | 14.60% | 9.81% | 19.97% | 16.21% | 23.06% | 38.94% | 25.63% | 19.83% | 15.11% | 15.15% | 13.98% | -0.52% | 10.28% | 0.94% | -2.64% | 6.20% | 6.76% | 11.93% | 18.77% | 17.36% |
|
EBIT Margin
|
3.18% | 7.93% | | 11.70% | 22.46% | 29.44% | | 24.61% | 34.81% | 28.84% | 23.66% | 26.44% | 18.89% | 23.78% | 24.36% | 22.06% | 18.70% | 23.06% | 13.42% | 16.52% | 12.32% | 15.33% | 14.89% | 20.50% | 11.68% | 9.44% | 9.76% | 0.73% | 3.57% | 3.95% | 1.91% | 5.39% | 10.78% | 6.08% | 4.17% | 8.90% | 13.43% | 10.24% | 10.64% | -11.11% | 5.07% | -57.54% | -3.68% | 4.20% | 4.14% | 12.00% | 13.63% | 17.28% | 20.52% | 25.25% | 32.02% | 31.16% | 21.59% | 15.63% | 15.11% | 10.88% | 4.11% | 8.84% | 6.45% | 8.28% | 4.11% | 3.55% | 12.92% | 8.13% | 9.84% |
|
EBITDA Margin
|
3.18% | 7.93% | | 11.70% | 22.46% | 29.44% | | 24.61% | 34.81% | 28.84% | 23.66% | 26.44% | 18.89% | 23.78% | 24.36% | 22.06% | 18.70% | 23.06% | 13.42% | 16.52% | 12.32% | 15.33% | 14.89% | 20.50% | 11.68% | 9.44% | 9.76% | 0.73% | 3.57% | 3.95% | 1.91% | 5.39% | 10.78% | 6.08% | 4.17% | 8.90% | 13.43% | 10.24% | 10.64% | -11.11% | 5.07% | -57.54% | -3.68% | 4.20% | 4.14% | 12.00% | 13.63% | 17.28% | 20.52% | 25.25% | 32.02% | 31.16% | 21.59% | 15.63% | 15.11% | 10.88% | 4.11% | 8.84% | 6.45% | 8.28% | 4.11% | 3.55% | 12.92% | 8.13% | 9.84% |
|
Operating Margin
|
3.18% | 7.93% | | 11.70% | 22.46% | 29.44% | | 24.61% | 34.81% | 28.84% | 23.66% | 26.44% | 18.89% | 23.78% | 24.36% | 22.06% | 18.70% | 23.06% | 13.42% | 16.52% | 12.32% | 15.33% | 14.89% | 20.50% | 11.68% | 9.44% | 9.76% | 0.73% | 3.57% | 3.95% | 1.91% | 5.39% | 10.78% | 6.08% | 4.17% | 8.90% | 13.43% | 10.24% | 10.64% | -11.11% | 5.07% | -57.54% | -3.68% | 4.20% | 4.14% | 12.00% | 13.63% | 17.28% | 20.52% | 25.25% | 32.02% | 31.16% | 21.59% | 15.63% | 15.11% | 10.88% | 4.11% | 8.84% | 6.45% | 8.28% | 4.11% | 3.55% | 12.92% | 8.13% | 9.84% |
|
Net Margin
|
3.79% | -0.28% | | 7.07% | 13.40% | 20.94% | | 38.35% | 24.70% | 22.75% | 17.01% | 20.72% | 12.23% | 17.75% | 16.91% | 24.67% | 15.43% | 17.78% | 10.18% | 9.50% | 8.40% | 14.16% | 13.16% | 15.08% | 7.09% | 5.68% | 13.15% | -2.02% | 0.25% | 4.07% | -0.06% | 3.01% | 8.99% | -20.60% | 2.24% | -6.93% | 1.38% | -3.76% | -4.02% | -19.68% | -8.27% | -53.34% | -19.89% | -4.65% | -6.03% | 27.10% | -0.31% | 9.49% | 6.34% | 12.91% | 25.56% | 15.82% | 11.77% | 7.40% | 7.35% | 6.36% | -4.78% | 7.15% | -4.70% | -11.45% | -0.94% | 0.86% | 3.96% | 8.94% | 7.75% |
|
FCF Margin
|
-0.81% | 19.19% | 428.19% | -0.92% | 15.47% | 13.82% | 802.15% | 9.00% | 2.45% | 21.22% | 5.28% | 4.33% | -0.33% | 27.67% | -4.38% | -2.98% | -1.19% | 18.56% | 17.73% | 23.86% | 7.47% | 3.80% | 23.35% | 15.11% | -2.70% | 10.15% | 1.81% | 22.80% | -5.54% | 6.07% | -4.93% | 4.23% | -3.13% | 8.65% | -15.22% | 27.48% | 9.66% | -5.52% | -25.76% | 9.76% | 5.95% | -3.06% | -4.09% | 27.22% | 3.17% | -5.96% | 1.31% | 25.63% | 2.42% | 1.76% | 5.50% | 24.61% | 10.00% | 13.73% | -4.79% | 22.46% | 6.64% | 5.69% | -17.28% | 18.22% | 2.57% | -2.66% | -11.37% | 10.14% | -3.94% |
|
Inventory Average
|
| | | | | | 1.02B | 0.93B | 0.98B | 1.20B | 1.33B | 1.30B | 1.27B | 1.28B | 1.36B | 1.50B | 1.54B | 1.56B | 1.58B | 1.59B | 1.53B | 1.59B | 1.62B | 1.57B | 1.58B | 1.56B | 1.56B | 1.63B | 1.60B | 1.45B | 1.46B | 1.61B | 1.67B | 1.61B | 1.80B | 2.11B | 2.06B | 2.11B | 2.42B | 2.64B | 2.50B | 2.19B | 2.00B | 1.94B | 1.82B | 1.71B | 1.80B | 2.03B | 2.23B | 2.51B | 3.03B | 3.48B | 3.71B | 3.66B | 3.43B | 3.23B | 2.80B | 2.49B | 2.56B | 2.58B | 2.74B | 2.74B | 2.67B | 2.92B | 3.17B |
|
Assets Average
|
| 12.22B | 12.58B | 12.59B | 12.49B | 12.49B | 12.89B | 13.64B | 14.45B | 15.24B | 15.98B | 15.99B | 15.87B | 16.31B | 16.88B | 17.26B | 17.38B | 17.70B | 18.10B | 18.20B | 18.37B | 18.37B | 17.96B | 17.70B | 17.45B | 17.25B | 17.51B | 17.66B | 17.47B | 17.05B | 16.97B | 17.27B | 17.62B | 18.22B | 19.54B | 20.43B | 20.41B | 20.27B | 20.28B | 20.54B | 20.54B | 19.87B | 19.14B | 19.00B | 18.94B | 19.32B | 19.85B | 20.69B | 21.28B | 21.56B | 22.73B | 23.70B | 23.71B | 23.41B | 23.12B | 23.00B | 22.90B | 22.84B | 22.95B | 22.72B | 22.93B | 23.11B | 23.04B | 23.74B | 24.49B |
|
Equity Average
|
| | | | | | 8.90B | 9.66B | 10.64B | 11.34B | 11.95B | 11.78B | 11.58B | 11.91B | 12.29B | 12.84B | 13.12B | 13.29B | 12.15B | 11.06B | 11.11B | 10.84B | 10.46B | 10.18B | 9.89B | 9.60B | 9.80B | 10.01B | 9.93B | 9.75B | 9.64B | 9.73B | 9.98B | 9.90B | 10.16B | 10.55B | 10.53B | 10.63B | 10.71B | 10.74B | 10.50B | 9.84B | 8.96B | 8.61B | 8.68B | 9.23B | 9.78B | 10.16B | 10.55B | 10.66B | 11.27B | 11.85B | 11.82B | 11.96B | 12.13B | 12.31B | 12.38B | 12.32B | 12.30B | 12.00B | 11.90B | 11.79B | 11.77B | 12.25B | 12.76B |
|
Invested Capital
|
0.09B | 8.61B | 0.11B | 0.14B | 0.10B | 10.01B | 10.32B | 11.53B | 11.82B | 12.47B | 13.05B | 12.84B | 12.84B | 13.12B | 13.70B | 14.24B | 14.26B | 14.54B | 14.01B | 11.28B | 11.00B | 14.54B | 10.25B | 10.21B | 9.67B | 13.40B | 10.07B | 10.05B | 10.25B | 9.72B | 9.78B | 9.86B | 10.29B | 9.98B | 10.93B | 10.68B | 10.71B | 10.63B | 10.97B | 10.78B | 10.40B | 9.41B | 8.61B | 8.72B | 8.76B | 10.26B | 10.30B | 11.01B | 10.63B | 11.35B | 12.39B | 12.52B | 12.37B | 13.18B | 13.04B | 13.53B | 13.16B | 12.83B | 12.29B | 11.95B | 12.08B | 11.66B | 11.95B | 12.62B | 12.98B |
|
Asset Utilization Ratio
|
| 0.77 | 0.47 | 0.37 | 0.40 | 0.42 | 0.00 | 0.58 | 0.59 | 0.63 | 0.68 | 0.70 | 0.70 | 0.68 | 0.62 | 0.58 | 0.58 | 0.56 | 0.52 | 0.51 | 0.51 | 0.49 | 0.51 | 0.52 | 0.52 | 0.52 | 0.48 | 0.43 | 0.43 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.40 | 0.40 | 0.45 | 0.47 | 0.47 | 0.46 | 0.46 | 0.45 | 0.46 | 0.46 | 0.44 | 0.45 | 0.46 | 0.48 | 0.52 | 0.57 | 0.62 | 0.70 | 0.78 | 0.82 | 0.81 | 0.73 | 0.66 | 0.60 | 0.56 | 0.54 | 0.50 | 0.48 | 0.48 | 0.47 | 0.49 |
|
Interest Coverage Ratio
|
| | | 16.82 | 38.89 | 18.95 | | 117.54 | 0.00B | 55.74 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.16 | | | | 0.15 | 0.15 | 0.12 | 0.08 | 0.07 | 0.07 | 0.13 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.28 | 0.27 | 0.35 | 0.36 | 0.37 | 0.38 | 0.39 | 0.40 | 0.38 | 0.38 | 0.39 | 0.40 | 0.40 | 0.39 | 0.38 | 0.54 | 0.48 | 0.48 | 0.43 | 0.43 | 0.43 | 0.43 | 0.45 | 0.49 | 0.53 | 0.53 | 0.53 | 0.47 | 0.46 | 0.42 | 0.38 | 0.37 | 0.34 | 0.33 | 0.34 | 0.28 | 0.28 | 0.27 | 0.27 | 0.29 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.27 | 0.26 |
|
Debt Ratio
|
0.01 | 0.11 | 0.01 | 0.01 | 0.01 | 0.10 | 0.10 | 0.09 | 0.06 | 0.05 | 0.05 | 0.10 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.17 | 0.17 | 0.21 | 0.21 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.28 | 0.25 | 0.25 | 0.22 | 0.22 | 0.23 | 0.22 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.22 | 0.21 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 |
|
Equity Ratio
|
| 0.67 | | | | 0.69 | 0.69 | 0.72 | 0.75 | 0.74 | 0.76 | 0.72 | 0.74 | 0.72 | 0.74 | 0.75 | 0.76 | 0.74 | 0.60 | 0.62 | 0.59 | 0.59 | 0.58 | 0.57 | 0.56 | 0.55 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.56 | 0.57 | 0.52 | 0.52 | 0.51 | 0.52 | 0.53 | 0.53 | 0.52 | 0.50 | 0.49 | 0.45 | 0.46 | 0.46 | 0.49 | 0.49 | 0.49 | 0.50 | 0.49 | 0.50 | 0.50 | 0.50 | 0.52 | 0.53 | 0.54 | 0.54 | 0.54 | 0.53 | 0.52 | 0.51 | 0.51 | 0.51 | 0.52 | 0.52 |
|
Times Interest Earned
|
| | | 16.82 | 38.89 | 18.95 | | 117.54 | 0.00B | 55.74 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | -0.35 | -1.43 | 2.24 | 0.09 | 0.09 | 0.09 | 0.41 | 0.04 | 0.14 | 0.17 | -2.93 | 0.07 | -0.97 | -1.41 | -4.00 | 0.21 | 0.28 | 0.16 | 0.56 | 1.04 | 0.18 | 0.26 | -1.73 | 0.44 | 3.17 | 0.25 | -0.89 | 0.85 | -1.24 | 0.71 | -0.85 | 0.05 | -0.03 | 0.02 | 0.03 | -0.07 | -0.02 | 0.09 | 0.12 | -0.30 | -0.26 | 0.03 | 0.25 | -0.13 | 0.63 | 0.04 | 0.58 | 0.12 | 0.19 | 0.04 | 0.10 | 0.08 | -0.88 | 0.09 | 0.28 | 0.36 | -0.15 | 0.13 | 0.93 | -0.89 | -0.24 | 0.23 | -0.51 |
|
Enterprise Value
|
-2.53B | -2.70B | -2.60B | -2.65B | -2.29B | -2.50B | -2.33B | -3.63B | -3.33B | -3.89B | -4.03B | -3.63B | -3.21B | -3.83B | -3.62B | -3.43B | -3.31B | -3.70B | -2.47B | -2.35B | -2.95B | -2.36B | -2.50B | -2.19B | -1.27B | -1.24B | -1.02B | -1.02B | -0.62B | -0.64B | -0.64B | -0.62B | -0.64B | -2.13B | -0.43B | -0.82B | -0.82B | -0.64B | -0.18B | -0.19B | -0.43B | -0.34B | -0.90B | -0.90B | -0.75B | -0.40B | -0.52B | -1.24B | -0.68B | -0.63B | -0.73B | -0.68B | -0.55B | -0.60B | -0.30B | -0.48B | -0.43B | -0.21B | -0.19B | -0.17B | -0.15B | -0.14B | -0.11B | -0.14B | 0.00B |
|
Return on Sales
|
0.04% | 0.00% | 0.16% | 0.07% | 0.13% | 0.21% | 22.77% | 0.38% | 0.25% | 0.23% | 0.17% | 0.21% | 0.12% | 0.18% | 0.17% | 0.25% | 0.15% | 0.18% | 0.11% | 0.10% | 0.09% | 0.15% | 0.14% | 0.16% | 0.08% | 0.07% | 0.15% | 0.00% | 0.02% | 0.06% | 0.00% | 0.05% | 0.11% | -0.21% | 0.02% | 0.03% | 0.09% | 0.04% | 0.07% | -0.10% | -0.01% | -0.45% | -0.10% | 0.04% | 0.01% | 0.34% | 0.07% | 0.16% | 0.11% | 0.17% | 0.29% | 0.19% | 0.15% | 0.11% | 0.12% | 0.11% | 0.00% | 0.12% | 0.01% | -0.06% | 0.04% | 0.06% | 0.10% | 0.14% | 0.12% |
|
Return on Capital Employed
|
| 0.17% | | | | 0.11% | | 0.15% | 0.18% | 0.21% | 0.21% | 0.22% | 0.19% | 0.18% | 0.16% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.04% | 0.03% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.03% | 0.02% | -0.06% | -0.09% | -0.07% | -0.07% | 0.03% | 0.05% | 0.07% | 0.10% | 0.15% | 0.19% | 0.25% | 0.27% | 0.27% | 0.23% | 0.15% | 0.10% | 0.07% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% |
|
Return on Invested Capital
|
| 0.34% | | 2.99% | 1.86% | 0.21% | | 0.12% | 0.15% | 0.18% | 0.18% | 0.18% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.12% | 0.13% | 0.10% | 0.09% | 0.07% | 0.05% | 0.04% | 0.02% | 0.03% | 0.04% | -0.01% | -0.01% | -0.02% | -0.01% | 0.07% | 0.07% | 0.04% | 0.00% | -0.09% | -0.12% | -0.09% | -0.09% | 0.18% | 0.12% | 0.14% | 0.18% | 0.16% | 0.21% | 0.27% | 0.30% | 0.28% | 0.23% | 0.15% | 0.10% | 0.09% | 0.07% | 0.05% | 0.05% | 0.02% | 0.04% | 0.05% | 0.06% |
|
Return on Assets
|
| 0.15% | 0.08% | 0.01% | 0.03% | 0.06% | 0.06% | 0.12% | 0.14% | 0.15% | 0.17% | 0.15% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.01% | 0.00% | -0.05% | -0.07% | -0.06% | -0.05% | 0.04% | 0.06% | 0.07% | 0.09% | 0.08% | 0.12% | 0.13% | 0.15% | 0.15% | 0.12% | 0.09% | 0.05% | 0.05% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.05% |
|
Return on Equity
|
| | | | | | 0.08% | 0.17% | 0.18% | 0.20% | 0.23% | 0.20% | 0.18% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.12% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.06% | 0.05% | 0.04% | 0.02% | 0.03% | 0.04% | -0.01% | -0.01% | -0.01% | -0.01% | 0.04% | 0.05% | 0.03% | 0.00% | -0.10% | -0.15% | -0.12% | -0.12% | 0.08% | 0.11% | 0.15% | 0.17% | 0.15% | 0.23% | 0.27% | 0.30% | 0.29% | 0.22% | 0.17% | 0.10% | 0.09% | 0.06% | 0.02% | 0.03% | 0.01% | 0.03% | 0.08% | 0.10% |