|
Gross Margin
|
17.07% | 16.98% | 16.33% | 16.57% | 16.52% | 15.94% | 15.66% | 15.61% | 15.96% | 16.09% | 15.89% | 15.41% | 15.69% | 15.26% | 15.07% | 15.32% | 15.62% | 15.22% | 14.99% | 15.05% | 15.28% | 14.97% | 14.73% | 14.92% | 15.39% | 14.86% | 14.70% | 14.57% | 15.00% | 14.68% | 14.44% | 14.88% | 15.24% | 15.18% | 14.89% | | | | | | 15.30% | 15.08% | 14.57% | 14.73% | 15.51% | 15.14% | 16.02% | 15.46% | 15.82% | 16.93% | 17.94% | 18.73% | 17.66% | 17.91% | 17.15% | 16.87% | 17.06% | 17.04% | 16.39% | 16.34% | 16.72% | 16.42% | 16.38% | 16.33% | 16.69% | 16.92% | 16.23% |
|
EBT Margin
|
1.20% | 1.68% | 1.84% | 1.62% | 2.05% | 2.04% | 2.07% | 1.75% | 2.28% | 2.14% | 2.48% | 2.30% | 2.45% | 2.37% | 1.73% | 2.35% | 2.58% | 2.73% | 2.62% | 2.37% | 2.54% | 2.80% | 2.66% | 2.67% | 2.58% | 2.92% | 2.61% | 2.10% | 2.48% | 2.73% | 2.53% | 2.35% | 2.45% | 2.91% | 2.51% | | 2.51% | 2.97% | 2.78% | 2.33% | 2.40% | 2.78% | 2.65% | 2.37% | 1.43% | 1.68% | 5.22% | 4.53% | 4.29% | 6.64% | 7.33% | 6.68% | 7.13% | 7.23% | 6.75% | 5.63% | 5.54% | 5.36% | 4.79% | 3.52% | 3.96% | 4.23% | 4.01% | 4.08% | 4.43% | 4.40% | 3.80% |
|
EBIT Margin
|
1.97% | 2.27% | 2.36% | 2.31% | 2.58% | 2.53% | 2.53% | 2.18% | 2.70% | 2.52% | 2.77% | 2.63% | 3.00% | 2.77% | 2.65% | 2.76% | 3.16% | 3.11% | 2.93% | 2.72% | 3.00% | 3.10% | 2.91% | 2.66% | 3.02% | 3.23% | 2.94% | 2.56% | 2.99% | 3.12% | 2.75% | 2.56% | 2.96% | 3.20% | 2.76% | | 3.06% | 3.18% | 2.90% | 2.51% | 2.85% | 2.98% | 2.84% | 2.60% | 2.12% | 1.96% | 4.76% | 4.17% | 3.80% | 5.76% | 5.81% | 5.66% | 5.76% | 5.61% | 5.24% | 4.78% | 5.09% | 5.10% | 4.45% | 3.65% | 4.40% | 4.39% | 4.18% | 4.32% | 4.15% | 4.54% | 3.88% |
|
EBITDA Margin
|
1.97% | 2.86% | 2.90% | 2.86% | 3.09% | 2.97% | 2.97% | 2.54% | 3.14% | 2.95% | 3.21% | 2.99% | 3.43% | 3.18% | 3.07% | 3.09% | 3.59% | 3.52% | 3.35% | 3.12% | 3.40% | 3.49% | 3.30% | 3.11% | 3.44% | 3.62% | 3.34% | 2.97% | 3.42% | 3.59% | 3.16% | 3.03% | 3.40% | 3.63% | 3.19% | | 3.06% | 3.18% | 2.90% | 2.51% | 2.85% | 3.46% | 3.30% | 3.08% | 2.69% | 2.72% | 5.24% | 4.69% | 4.31% | 6.20% | 6.28% | 6.16% | 6.22% | 6.07% | 5.70% | 5.24% | 5.55% | 5.56% | 4.93% | 4.17% | 4.91% | 4.89% | 4.72% | 4.85% | 4.67% | 5.09% | 4.44% |
|
Operating Margin
|
1.97% | 2.27% | 2.36% | 2.31% | 2.58% | 2.53% | 2.53% | 2.18% | 2.70% | 2.52% | 2.77% | 2.63% | 3.00% | 2.77% | 2.65% | 2.76% | 3.16% | 3.11% | 2.93% | 2.72% | 3.00% | 3.10% | 2.91% | 2.66% | 3.02% | 3.23% | 2.94% | 2.56% | 2.99% | 3.12% | 2.75% | 2.56% | 2.96% | 3.20% | 2.76% | | 3.06% | 3.18% | 2.90% | 2.51% | 2.85% | 2.98% | 2.84% | 2.60% | 2.12% | 1.96% | 4.76% | 4.17% | 3.80% | 5.76% | 5.81% | 5.66% | 5.76% | 5.61% | 5.24% | 4.78% | 5.09% | 5.10% | 4.45% | 3.65% | 4.40% | 4.39% | 4.18% | 4.32% | 4.15% | 4.54% | 3.88% |
|
Net Margin
|
0.00% | -0.25% | -0.01% | 0.14% | -0.15% | -0.06% | -0.18% | -0.09% | -0.09% | 0.01% | -0.03% | 0.17% | -0.10% | -0.04% | -0.02% | -0.13% | 0.01% | -0.03% | -0.02% | -0.04% | 0.01% | -0.17% | -0.05% | -0.17% | -0.02% | -0.01% | 0.00% | -0.05% | 0.00% | 2.73% | 2.53% | 2.35% | -0.01% | 0.00% | 0.00% | | 0.00% | | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.01% | | | | | 4.08% | 4.05% | 3.55% | 2.64% | 2.90% | 3.16% | 2.99% | 3.07% | 3.22% | 3.27% | 2.77% |
|
FCF Margin
|
9.43% | -0.27% | 1.83% | -1.61% | 0.68% | 0.20% | 1.53% | 2.63% | -0.41% | 0.05% | 3.89% | -3.33% | 3.16% | 1.39% | 0.66% | 0.25% | 1.96% | 1.08% | 1.90% | -1.33% | 2.30% | 0.75% | 0.24% | 1.06% | 3.56% | 0.56% | 0.71% | -0.49% | 0.74% | 1.87% | 3.06% | -2.52% | 3.18% | 0.84% | 1.44% | | 1.92% | 3.17% | 0.87% | -0.71% | 0.51% | 2.46% | 5.06% | -3.38% | 3.72% | 14.28% | 0.46% | 4.82% | 3.41% | 9.00% | 5.34% | -2.06% | 4.65% | 6.03% | 3.92% | 2.34% | 2.85% | 2.81% | 4.45% | -0.44% | 4.75% | 1.77% | 2.50% | 1.70% | 2.71% | 1.55% | 3.90% |
|
Inventory Average
|
0.92B | | | | | | 1.40B | 1.44B | 1.49B | 1.50B | 1.47B | 1.51B | 1.65B | 1.80B | 1.85B | 1.92B | 2.00B | 2.07B | 2.21B | 2.40B | 2.52B | 2.58B | 2.55B | 2.66B | 2.86B | 2.97B | 3.12B | 3.33B | 3.49B | 3.43B | 3.32B | 3.34B | 3.49B | 3.64B | 3.74B | 3.86B | 3.96B | 3.93B | 3.84B | 3.91B | 4.07B | 4.04B | 4.01B | 4.15B | 4.26B | 3.84B | 3.32B | 3.32B | 3.35B | 3.11B | 2.77B | 2.86B | 3.12B | 3.09B | 3.10B | 3.33B | 3.57B | 3.76B | 3.79B | 4.00B | 4.36B | 4.57B | 4.76B | 4.73B | 4.57B | 4.67B | 4.78B |
|
Assets Average
|
3.84B | 3.74B | 3.71B | 3.73B | 3.86B | 3.88B | 3.91B | 4.02B | 4.14B | 4.15B | 4.19B | 4.40B | 4.67B | 4.86B | 4.96B | 5.20B | 5.40B | 5.48B | 5.77B | 6.21B | 6.51B | 6.68B | 6.71B | 6.96B | 7.23B | 7.33B | 7.55B | 7.84B | 8.09B | 8.12B | 8.32B | 8.70B | 9.11B | 9.55B | 10.00B | 10.41B | 10.69B | 10.71B | 10.55B | 10.72B | 12.24B | 13.47B | 13.53B | 13.82B | 13.88B | 13.35B | 12.94B | 13.13B | 13.23B | 13.26B | 13.01B | 13.09B | 13.57B | 13.59B | 13.55B | 13.85B | 14.26B | 14.60B | 14.80B | 15.24B | 15.91B | 16.39B | 16.85B | 16.89B | 16.83B | 17.16B | 17.26B |
|
Equity Average
|
0.82B | | | | | | 0.99B | 1.04B | 1.08B | 1.11B | 1.12B | 1.13B | 1.17B | 1.20B | 1.24B | 1.29B | 1.31B | 1.33B | 1.41B | 1.49B | 1.55B | 1.61B | 0.82B | 0.83B | 0.79B | -0.09B | -0.09B | 0.86B | 0.86B | -0.15B | -0.18B | 0.80B | 0.78B | -0.21B | -0.17B | 1.14B | 2.46B | 2.51B | 2.57B | 2.62B | 2.65B | 2.66B | 2.66B | 2.74B | 2.76B | 2.74B | 2.93B | 3.20B | 3.41B | 3.62B | 3.81B | 3.98B | 4.13B | 4.19B | 4.15B | 4.13B | 4.26B | 4.38B | 4.48B | 4.65B | 4.80B | 4.92B | 5.11B | 5.23B | 5.32B | 5.52B | 5.68B |
|
Invested Capital
|
0.84B | | | 0.97B | | 0.98B | 1.04B | 1.83B | 1.11B | 1.84B | 1.96B | 2.00B | 2.04B | 2.02B | 1.28B | 2.25B | 1.34B | 1.40B | 1.50B | 2.61B | 2.66B | 2.74B | 0.06B | 1.72B | -0.07B | -0.04B | -0.08B | 1.86B | -0.07B | -0.13B | -0.14B | 1.83B | -0.18B | -0.12B | -0.08B | 2.50B | 2.58B | 2.62B | 2.70B | 2.73B | 2.76B | 2.75B | 2.76B | 2.91B | 2.81B | 2.86B | 3.17B | 5.02B | 3.57B | 3.84B | 3.93B | 5.57B | 5.63B | 5.71B | 5.73B | 5.80B | 6.05B | 6.15B | 6.26B | 6.38B | 6.52B | 6.75B | 7.11B | 7.08B | 7.18B | 7.41B | 7.30B |
|
Asset Utilization Ratio
|
| | 2.76 | 2.41 | 2.40 | 2.46 | 2.46 | 2.57 | 2.56 | 2.59 | 2.61 | 2.53 | 2.48 | 2.49 | 2.54 | 2.52 | 2.46 | 2.48 | 2.42 | 2.32 | 2.32 | 2.39 | 2.47 | 2.48 | 2.45 | 2.49 | 2.49 | 2.46 | 2.43 | 2.46 | 2.42 | 2.31 | 2.24 | 2.15 | 2.09 | 1.54 | 1.56 | 1.61 | 1.64 | 2.13 | 1.85 | 1.66 | 1.68 | 1.68 | 1.63 | 1.54 | 1.58 | 1.56 | 1.60 | 1.85 | 1.93 | 1.95 | 1.97 | 1.96 | 2.00 | 2.01 | 1.98 | 1.97 | 1.98 | 1.94 | 1.86 | 1.82 | 1.78 | 1.80 | 1.82 | 1.78 | 1.78 |
|
Interest Coverage Ratio
|
| 3.84 | 4.53 | 3.36 | 4.88 | 5.23 | 5.50 | 4.99 | 6.39 | 6.67 | 6.96 | 6.40 | 7.72 | 7.86 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
1.23 | | | 0.99 | | 0.90 | 0.83 | 0.74 | 0.72 | 0.64 | 0.77 | 0.74 | 0.73 | 0.67 | 0.66 | 0.71 | 0.68 | 0.68 | 0.73 | 0.65 | 0.68 | 0.66 | -82.23 | 0.80 | -11.21 | -16.77 | -10.54 | 0.69 | -11.28 | -9.35 | -9.95 | 1.05 | -9.06 | -10.88 | -14.76 | 0.89 | 0.89 | 0.85 | 0.80 | 0.84 | 0.83 | 0.84 | 0.89 | 0.84 | 0.97 | 0.77 | 0.75 | 0.51 | 0.45 | 0.40 | 0.37 | 0.36 | 0.35 | 0.35 | 0.40 | 0.39 | 0.39 | 0.40 | 0.38 | 0.34 | 0.35 | 0.35 | 0.36 | 0.35 | 0.33 | 0.32 | 0.27 |
|
Debt Ratio
|
0.27 | | | 0.25 | | 0.22 | 0.21 | 0.19 | 0.19 | 0.18 | 0.20 | 0.19 | 0.18 | 0.16 | 0.17 | 0.17 | 0.16 | 0.17 | 0.18 | 0.16 | 0.16 | 0.16 | 0.18 | 0.19 | 0.17 | 0.16 | 0.15 | 0.16 | 0.17 | 0.21 | 0.22 | 0.21 | 0.22 | 0.21 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.16 | 0.17 | 0.17 | 0.17 | 0.19 | 0.17 | 0.18 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 |
|
Equity Ratio
|
0.22 | | | 0.25 | | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.26 | 0.24 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.00 | 0.23 | -0.01 | -0.01 | -0.01 | 0.23 | -0.02 | -0.02 | -0.02 | 0.20 | -0.02 | -0.02 | -0.01 | 0.23 | 0.23 | 0.24 | 0.25 | 0.24 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.22 | 0.24 | 0.25 | 0.26 | 0.28 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 |
|
Times Interest Earned
|
| 3.84 | 4.53 | 3.36 | 4.88 | 5.23 | 5.50 | 4.99 | 6.39 | 6.67 | 6.96 | 6.40 | 7.72 | 7.86 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | 0.07 | -0.09 | 0.09 | 0.22 | 0.50 | 1.39 | 0.19 | 0.35 | 0.21 | -0.30 | 0.17 | 0.52 | 1.70 | 0.41 | 0.12 | 0.76 | 0.61 | -0.94 | 0.65 | 0.24 | 0.15 | -0.20 | 0.16 | 0.59 | 0.35 | 0.32 | 0.27 | 0.16 | 0.62 | -0.81 | 1.14 | 0.23 | 0.11 | -0.17 | 0.18 | | | 0.12 | 0.18 | 0.06 | 0.10 | -0.28 | 0.11 | 0.09 | 0.14 | 0.25 | 0.20 | 0.21 | 0.15 | -1.68 | 0.17 | 0.47 | 0.38 | 0.61 | 0.40 | 0.70 | 0.29 |
|
Enterprise Value
|
-0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.01B | -0.04B | -0.00B | -0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.03B | -0.03B | -0.02B | -0.06B | -0.03B | -0.04B | -0.04B | -0.13B | -0.01B | -0.04B | -0.01B | -0.01B | -0.02B | -0.00B | -0.06B | -0.05B | 0.00B | -0.04B | 0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.06B | -0.01B | -0.41B | -0.14B | -0.07B | -0.03B | -0.07B | -0.14B | -0.09B | -0.08B | -0.14B | -0.13B | -0.07B | -0.08B | -0.07B | -0.09B | -0.08B | -0.07B | -0.09B | -0.08B | -0.06B | -0.05B | -0.10B | -0.14B | -0.06B |
|
Return on Sales
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Capital Employed
|
| | | 0.10% | | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.13% | 0.14% | 0.15% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% |
|
Return on Invested Capital
|
| | | | 0.32% | 0.33% | 0.17% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.12% | 0.14% | 0.14% | 0.14% | 0.20% | 0.19% | 0.14% | 0.11% | 0.12% | 0.23% | 0.38% | 0.42% | -6.49% | -6.22% | 0.43% | 0.44% | | | | 0.50% | -2.80% | -4.03% | 0.57% | 0.28% | 0.29% | 0.29% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.15% | 0.13% | 0.16% | 0.13% | 0.15% | 0.23% | 0.24% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% |
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.04% | 0.04% | 0.03% | 0.01% | 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% | | 0.02% | 0.04% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | 0.12% | 0.10% | 0.00% | 0.00% | -0.94% | -1.48% | 0.49% | 0.50% | -1.19% | -0.68% | 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% | | 0.07% | 0.14% | 0.19% | 0.23% | 0.20% | 0.19% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% |