|
Gross Margin
|
34.36% | 36.62% | 34.00% | 39.98% | 40.63% | 40.00% | 39.00% | 39.82% | 39.38% | 40.02% | 40.09% | 41.98% | 39.61% | 40.47% | 39.31% | 40.78% | 40.48% | 40.20% | 40.64% | 41.70% | 40.97% | 41.32% | 42.26% | 43.67% | 43.41% | 43.05% | 41.32% | 42.95% | 41.25% | 41.85% | 42.37% | 43.10% | 42.24% | 42.38% | 38.84% | 44.13% | 42.63% | 43.84% | 42.56% | 44.98% | 42.73% | 43.86% | 41.78% | 41.73% | 41.56% | 39.76% | 40.72% | 41.30% | 43.21% | 41.36% | 39.79% | 40.33% | 36.73% | 40.76% | 41.69% | 41.07% | 40.98% | 40.89% | 68.73% | 38.74% | 39.18% | 38.76% | 70.17% | 46.68% | 40.48% | 40.86% | 69.43% | 48.27% |
|
EBT Margin
|
394.64% | 4.97% | 2.68% | 9.11% | 11.47% | 12.26% | 11.63% | 13.67% | 13.91% | 14.59% | 15.48% | 16.48% | 14.30% | 15.69% | 15.32% | 14.59% | 14.91% | 15.85% | 16.27% | 17.14% | 15.52% | 16.61% | 19.03% | 18.26% | 17.83% | 18.07% | 17.35% | 16.61% | 15.07% | 17.12% | 15.40% | 17.29% | 14.82% | 17.26% | 16.40% | 18.77% | 18.14% | 14.82% | 27.85% | 7.36% | 24.28% | 19.30% | 3.26% | 19.86% | 9.96% | 24.00% | 19.08% | 44.76% | 28.59% | 16.96% | 0.24% | 15.21% | 2.27% | 17.48% | 19.08% | 23.62% | 15.44% | 21.07% | 12.36% | 12.67% | 14.58% | 12.43% | 13.51% | 11.32% | 14.94% | 15.95% | 2.72% | 16.25% |
|
EBIT Margin
|
6.31% | 6.45% | 4.51% | 10.71% | 12.87% | 13.72% | 12.89% | 14.42% | 15.05% | 15.62% | 16.63% | 17.39% | 15.71% | 16.77% | 16.09% | 15.70% | 15.73% | 16.57% | 17.11% | 17.48% | 16.45% | 17.41% | 19.93% | 19.09% | 18.75% | 19.16% | 18.88% | 17.72% | 16.34% | 18.32% | 16.24% | 18.27% | 15.91% | 18.19% | 15.36% | 19.77% | 19.22% | 20.32% | 18.56% | 21.43% | 19.50% | 22.14% | 18.37% | 17.79% | 20.63% | 13.20% | 18.15% | 17.37% | 19.49% | 17.72% | 15.06% | 16.24% | 13.03% | 18.31% | 20.59% | 17.37% | 18.95% | 18.49% | 47.20% | 13.69% | 15.62% | 14.33% | 46.34% | 13.08% | 17.04% | 17.63% | 49.09% | 17.39% |
|
EBITDA Margin
|
6.31% | 6.45% | 4.51% | 10.71% | 12.87% | 13.72% | 12.89% | 14.42% | 15.05% | 15.62% | 16.63% | 17.39% | 15.71% | 16.77% | 16.09% | 15.70% | 15.73% | 16.57% | 17.11% | 17.48% | 16.45% | 17.41% | 19.93% | 19.09% | 18.75% | 19.16% | 18.88% | 17.72% | 16.34% | 18.32% | 16.24% | 18.27% | 15.91% | 18.19% | 15.36% | 19.77% | 19.22% | 20.32% | 18.56% | 21.43% | 19.50% | 22.14% | 18.37% | 17.79% | 20.63% | 13.20% | 18.15% | 17.37% | 19.49% | 17.72% | 15.06% | 16.24% | 13.03% | 18.31% | 20.59% | 17.37% | 18.95% | 18.49% | 47.20% | 13.69% | 15.62% | 14.33% | 46.34% | 13.08% | 17.04% | 17.63% | 49.09% | 17.39% |
|
Operating Margin
|
6.31% | 6.45% | 4.51% | 10.71% | 12.87% | 13.72% | 12.89% | 14.42% | 15.05% | 15.62% | 16.63% | 17.39% | 15.71% | 16.77% | 16.09% | 15.70% | 15.73% | 16.57% | 17.11% | 17.48% | 16.45% | 17.41% | 19.93% | 19.09% | 18.75% | 19.16% | 18.88% | 17.72% | 16.34% | 18.32% | 16.24% | 18.27% | 15.91% | 18.19% | 15.36% | 19.77% | 19.22% | 20.32% | 18.56% | 21.43% | 19.50% | 22.14% | 18.37% | 17.79% | 20.63% | 13.20% | 18.15% | 17.37% | 19.49% | 17.72% | 15.06% | 16.24% | 13.03% | 18.31% | 20.59% | 17.37% | 18.95% | 18.49% | 47.20% | 13.69% | 15.62% | 14.33% | 46.34% | 13.08% | 17.04% | 17.63% | 49.09% | 17.39% |
|
Net Margin
|
| | | -0.11% | 2.16% | | | | | 0.05% | | 12.44% | 10.75% | | | 10.84% | 11.55% | 12.54% | 12.55% | 12.45% | 11.27% | 12.11% | 13.96% | 13.61% | 13.28% | 13.08% | 12.52% | 13.00% | 11.66% | 12.96% | 12.04% | 14.41% | 12.19% | 13.56% | 12.27% | -14.90% | 13.77% | 11.69% | 20.00% | 4.89% | 20.88% | 15.70% | 0.47% | 18.72% | 7.73% | 22.54% | 16.80% | 37.72% | 23.10% | 14.55% | 4.13% | 12.86% | 2.73% | 14.97% | 15.80% | 19.12% | 12.96% | 17.81% | 8.03% | 10.38% | 12.46% | 11.26% | 11.74% | 9.46% | 12.39% | 13.67% | 1.30% | 14.35% |
|
FCF Margin
|
14.33% | 16.63% | 8.13% | 9.92% | 13.87% | 8.82% | 1.13% | -0.56% | 13.84% | 12.64% | 8.29% | -14.97% | 14.26% | 14.85% | 20.76% | 9.78% | 11.11% | 16.13% | 17.00% | 10.55% | 11.25% | 15.94% | 15.79% | 14.49% | 17.23% | 16.58% | 19.18% | 10.14% | 14.03% | 16.91% | 15.24% | 18.21% | 17.56% | 17.83% | 3.76% | 11.26% | 21.76% | 18.88% | 18.27% | 10.35% | 6.33% | 19.42% | 26.06% | 11.52% | 11.76% | 22.30% | 19.35% | 20.41% | 12.61% | 23.64% | 8.87% | -2.64% | 2.54% | 16.59% | 16.86% | 2.13% | 6.84% | 10.72% | 30.25% | -1.71% | 3.25% | 11.60% | 18.03% | 15.58% | 8.55% | 22.81% | 17.49% | 8.12% |
|
Inventory Average
|
| | 0.45B | 0.45B | 0.50B | 0.55B | 0.59B | 0.61B | 0.62B | | | | | 0.65B | 0.63B | 0.63B | 0.64B | 0.63B | 0.62B | 0.63B | 0.66B | 0.66B | 0.62B | 0.59B | 0.59B | 0.60B | 0.57B | 0.55B | 0.57B | 0.56B | 0.54B | 0.53B | 0.54B | 0.56B | 0.57B | 0.56B | 0.57B | 0.57B | 0.58B | 0.60B | 0.65B | 0.66B | 0.62B | 0.60B | 0.63B | 0.65B | 0.63B | 0.61B | 0.66B | 0.71B | 0.77B | 0.83B | 0.90B | 0.96B | 1.02B | 1.16B | 1.30B | 1.38B | 1.42B | 1.44B | 1.43B | 1.37B | 1.32B | 1.26B | 1.20B | 1.21B | 1.25B | 1.23B |
|
Assets Average
|
| | 4.23B | 4.35B | 4.47B | 4.58B | 4.68B | 4.76B | 4.95B | | | | | 5.41B | 5.51B | 5.67B | 5.72B | 5.75B | 5.81B | 5.89B | 6.05B | 6.15B | 6.18B | 6.21B | 6.24B | 6.34B | 6.41B | 6.41B | 6.48B | 6.70B | 6.98B | 7.10B | 7.08B | 7.14B | 7.19B | 7.16B | 6.84B | 6.18B | 6.05B | 6.10B | 6.09B | 6.21B | 6.14B | 6.61B | 6.89B | 7.00B | 7.30B | 7.72B | 8.24B | 8.45B | 9.64B | 10.72B | 10.73B | 10.76B | 10.78B | 10.95B | 11.31B | 11.61B | 11.52B | 11.32B | 11.35B | 11.28B | 11.21B | 11.09B | 10.97B | 11.09B | 11.21B | 11.22B |
|
Equity Average
|
| | 2.14B | 2.02B | 1.39B | 1.40B | 2.14B | 2.25B | 1.72B | | | | | 1.98B | 2.89B | 2.91B | 1.99B | 2.01B | 3.17B | 3.51B | 2.72B | 2.74B | 3.78B | 3.70B | 2.57B | 2.56B | 3.94B | 3.78B | 2.23B | 2.17B | 2.06B | 0.20B | -1.55B | -1.49B | 0.60B | 2.41B | 2.05B | 1.70B | 1.53B | 1.45B | 1.31B | 1.25B | 0.78B | 0.72B | 0.99B | 1.01B | 1.22B | 1.61B | 2.00B | 2.35B | 2.64B | 2.75B | 2.87B | 2.81B | 2.85B | 3.11B | 3.32B | 3.53B | 3.68B | 3.77B | 3.75B | 3.61B | 3.59B | 3.62B | 3.58B | 3.62B | 3.67B | 3.76B |
|
Invested Capital
|
| 1.61B | 2.67B | 1.37B | 1.42B | 1.38B | 2.91B | 1.59B | 1.86B | | 3.38B | | 2.03B | 1.92B | 3.86B | 1.97B | 2.02B | 2.01B | 4.51B | 2.69B | 3.09B | 3.00B | 4.84B | 2.57B | 2.57B | 2.56B | 5.32B | 2.24B | 2.22B | 2.12B | 3.51B | -1.18B | -1.13B | -1.12B | 4.16B | 3.00B | 2.26B | 1.45B | 2.84B | 1.91B | 3.57B | 3.40B | 2.66B | 1.34B | 2.91B | 3.06B | 3.32B | 2.02B | 2.15B | 2.60B | 6.57B | 3.41B | 3.57B | 6.15B | 5.88B | 6.07B | 6.30B | 6.49B | 6.61B | 6.65B | 6.31B | 6.06B | 6.24B | 6.12B | 6.17B | 4.47B | 4.14B | 4.56B |
|
Asset Utilization Ratio
|
| | 1.02 | 0.97 | 0.97 | 1.00 | 1.04 | 1.08 | 1.10 | | | | | 1.16 | 1.14 | 1.11 | 1.09 | 1.10 | 1.09 | 1.10 | 1.08 | 1.07 | 1.07 | 1.06 | 1.05 | 1.02 | 0.98 | 0.96 | 0.93 | 0.89 | 0.84 | 0.84 | 0.86 | 0.87 | 0.88 | 0.89 | 0.95 | 1.07 | 1.10 | 1.10 | 1.10 | 1.08 | 1.09 | 1.02 | 0.98 | 0.93 | 0.87 | 0.80 | 0.76 | 0.80 | 0.73 | 0.68 | 0.68 | 0.69 | 0.72 | 0.72 | 0.74 | 0.74 | 0.79 | 0.81 | 0.79 | 0.78 | 0.74 | 0.73 | 0.73 | 0.73 | 0.74 | 0.76 |
|
Interest Coverage Ratio
|
4.37 | 4.23 | 3.19 | 7.42 | 9.93 | 11.76 | 11.51 | 13.30 | 14.31 | 16.11 | 18.84 | 17.09 | 16.35 | 17.22 | 17.97 | 15.18 | 15.66 | 17.59 | 19.70 | 18.68 | 17.55 | 19.94 | 23.67 | 20.17 | 18.52 | 18.40 | 18.17 | 14.53 | 13.38 | 14.92 | 13.73 | 14.56 | 13.08 | 15.23 | 13.13 | 15.68 | 18.34 | 20.92 | 16.72 | 17.00 | 13.64 | 13.75 | 11.77 | 11.35 | 13.60 | 7.24 | 10.87 | 12.03 | 14.85 | 14.62 | 10.35 | 10.19 | 7.83 | 11.70 | 13.39 | 10.09 | 12.05 | 12.03 | 39.40 | 8.52 | 8.30 | 7.17 | 23.58 | 6.31 | 8.74 | 9.22 | 30.73 | 11.44 |
|
Debt to Equity
|
| 0.56 | 0.34 | 0.66 | 0.64 | 0.66 | 0.31 | 0.57 | 0.49 | | 0.27 | | 0.45 | 0.47 | 0.23 | 0.46 | 0.45 | 0.45 | 0.25 | 0.34 | 0.45 | 0.44 | 0.19 | 0.35 | 0.59 | 0.58 | 0.28 | 0.67 | 0.68 | 0.72 | 0.99 | -1.04 | -1.07 | -1.09 | 0.60 | 0.96 | 0.79 | 0.85 | 1.10 | 1.46 | 1.67 | 1.94 | 5.58 | 2.17 | 2.19 | 2.20 | 1.48 | 1.14 | 0.94 | 0.78 | 1.48 | 1.45 | 1.40 | 1.51 | 1.15 | 0.90 | 1.01 | 0.96 | 0.79 | 0.89 | 0.90 | 0.96 | 0.91 | 0.93 | 1.02 | 0.95 | 0.87 | 0.88 |
|
Debt Ratio
|
| 0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | | 0.17 | | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.19 | 0.15 | 0.20 | 0.19 | 0.14 | 0.15 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.28 | 0.23 | 0.23 | 0.22 | 0.22 | 0.29 | 0.24 | 0.21 | 0.28 | 0.31 | 0.36 | 0.36 | 0.37 | 0.32 | 0.31 | 0.33 | 0.28 | 0.26 | 0.24 | 0.23 | 0.37 | 0.38 | 0.38 | 0.38 | 0.32 | 0.26 | 0.30 | 0.30 | 0.26 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.33 | 0.31 | 0.29 | 0.30 |
|
Equity Ratio
|
| 0.39 | 0.62 | 0.31 | 0.31 | 0.30 | 0.61 | 0.33 | 0.36 | | 0.64 | | 0.37 | 0.36 | 0.68 | 0.34 | 0.35 | 0.35 | 0.74 | 0.45 | 0.45 | 0.44 | 0.78 | 0.41 | 0.41 | 0.40 | 0.83 | 0.35 | 0.34 | 0.31 | 0.28 | -0.22 | -0.21 | -0.20 | 0.37 | 0.30 | 0.30 | 0.25 | 0.26 | 0.21 | 0.21 | 0.19 | 0.07 | 0.15 | 0.14 | 0.15 | 0.19 | 0.23 | 0.26 | 0.30 | 0.25 | 0.26 | 0.27 | 0.25 | 0.28 | 0.29 | 0.30 | 0.31 | 0.33 | 0.33 | 0.33 | 0.31 | 0.33 | 0.32 | 0.33 | 0.32 | 0.33 | 0.34 |
|
Times Interest Earned
|
4.37 | 4.23 | 3.19 | 7.42 | 9.93 | 11.76 | 11.51 | 13.30 | 14.31 | 16.11 | 18.84 | 17.09 | 16.35 | 17.22 | 17.97 | 15.18 | 15.66 | 17.59 | 19.70 | 18.68 | 17.55 | 19.94 | 23.67 | 20.17 | 18.52 | 18.40 | 18.17 | 14.53 | 13.38 | 14.92 | 13.73 | 14.56 | 13.08 | 15.23 | 13.13 | 15.68 | 18.34 | 20.92 | 16.72 | 17.00 | 13.64 | 13.75 | 11.77 | 11.35 | 13.60 | 7.24 | 10.87 | 12.03 | 14.85 | 14.62 | 10.35 | 10.19 | 7.83 | 11.70 | 13.39 | 10.09 | 12.05 | 12.03 | 39.40 | 8.52 | 8.30 | 7.17 | 23.58 | 6.31 | 8.74 | 9.22 | 30.73 | 11.44 |
|
FCF Payout Ratio
|
0.27 | 0.24 | 0.47 | 0.39 | 0.26 | 0.37 | 3.22 | -6.45 | 0.25 | 0.26 | 0.44 | -0.27 | 0.27 | 0.26 | 0.19 | 0.45 | 0.39 | 0.28 | 0.25 | 0.48 | 0.45 | 0.30 | 0.28 | 0.39 | 0.33 | 0.33 | 0.28 | 0.66 | 0.47 | 0.38 | 0.40 | 0.36 | 0.36 | 0.34 | 1.56 | 0.60 | 0.30 | 0.36 | 0.36 | 0.69 | 1.10 | 0.35 | 0.25 | 0.61 | 0.60 | 0.38 | 0.39 | 0.39 | 0.56 | 0.28 | 0.77 | -2.65 | 2.83 | 0.40 | 0.36 | 3.23 | 0.87 | 0.56 | 0.17 | -4.11 | 2.07 | 0.60 | 0.39 | 0.51 | 0.87 | 0.30 | 0.36 | 0.91 |
|
Enterprise Value
|
-0.52B | -0.58B | -0.64B | -0.72B | -0.82B | -0.83B | -0.81B | -0.77B | -1.02B | -1.02B | -0.99B | -0.88B | -1.12B | -1.16B | -1.25B | -1.30B | -1.33B | -1.40B | -1.57B | -1.61B | -1.73B | -1.75B | -1.82B | -1.91B | -2.04B | -2.16B | -2.15B | -2.22B | -2.31B | -2.43B | -2.43B | -2.48B | -2.53B | -2.61B | -2.54B | -2.65B | -2.05B | -1.49B | -0.91B | -0.75B | -0.90B | -0.91B | -1.06B | -0.61B | -0.32B | -0.59B | -0.39B | -0.41B | -0.33B | -0.61B | -0.36B | -0.24B | -0.15B | -0.19B | -0.20B | -0.17B | -0.18B | -0.16B | -0.89B | -0.26B | -0.29B | -0.23B | -0.29B | -0.30B | -0.28B | -0.33B | -0.41B | -0.39B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.12% | 0.11% | 0.06% | 0.06% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.12% | 0.14% | 0.12% | 0.14% | 0.12% | -0.15% | 0.14% | 0.12% | 0.20% | 0.05% | 0.21% | 0.16% | 0.00% | 0.19% | 0.08% | 0.23% | 0.17% | 0.38% | 0.23% | 0.15% | 0.04% | 0.13% | 0.03% | 0.15% | 0.16% | 0.19% | 0.13% | 0.18% | 0.08% | 0.10% | 0.12% | 0.11% | 0.12% | 0.09% | 0.12% | 0.14% | 0.01% | 0.14% |
|
Return on Capital Employed
|
| | 0.10% | 0.09% | 0.11% | 0.15% | 0.18% | 0.19% | 0.20% | | | | | 0.27% | 0.26% | 0.24% | 0.24% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.26% | 0.27% | 0.25% | 0.25% | 0.24% | 0.23% | 0.22% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.23% | 0.24% | 0.28% | 0.34% | 0.35% | 0.32% | 0.32% | 0.32% | 0.29% | 0.26% | 0.24% | 0.20% | 0.20% | 0.18% | 0.21% | 0.18% | 0.16% | 0.15% | 0.16% | 0.19% | 0.19% | 0.21% | 0.21% | 0.29% | 0.29% | 0.29% | 0.28% | 0.24% | 0.24% | 0.25% | 0.26% | 0.27% | 0.29% |
|
Return on Invested Capital
|
| | 0.15% | 0.12% | 0.22% | 0.28% | 0.23% | 0.25% | 0.36% | | | | | 0.40% | 0.27% | 0.26% | 0.39% | 0.39% | 0.25% | 0.23% | 0.29% | 0.27% | 0.22% | 0.24% | 0.35% | 0.36% | 0.22% | 0.23% | 0.37% | 0.37% | 0.28% | 0.70% | -0.72% | -0.76% | 0.56% | 0.11% | 0.16% | 0.23% | 0.24% | 0.42% | 0.38% | 0.31% | 0.35% | 0.55% | 0.51% | 0.33% | 0.31% | 0.35% | 0.45% | 0.44% | 0.23% | 0.22% | 0.32% | 0.24% | 0.19% | 0.19% | 0.21% | 0.21% | 0.29% | 0.28% | 0.28% | 0.27% | 0.26% | 0.25% | 0.26% | 0.30% | 0.40% | 0.43% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | | | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.05% | 0.06% | 0.06% | 0.09% | 0.14% | 0.16% | 0.17% | 0.11% | 0.14% | 0.10% | 0.11% | 0.14% | 0.17% | 0.19% | 0.18% | 0.14% | 0.09% | 0.06% | 0.06% | 0.09% | 0.10% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.08% |
|
Return on Equity
|
| | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | | | | | | 0.18% | 0.12% | 0.11% | 0.17% | 0.27% | 0.24% | 0.23% | 0.29% | 0.29% | 0.22% | 0.23% | 0.34% | 0.34% | 0.21% | 0.21% | 0.34% | 0.34% | 0.35% | 3.78% | -0.50% | -0.54% | 1.38% | 0.16% | 0.20% | 0.23% | 0.35% | 0.59% | 0.74% | 0.83% | 0.89% | 1.29% | 0.72% | 0.76% | 0.84% | 0.81% | 0.79% | 0.65% | 0.51% | 0.36% | 0.22% | 0.23% | 0.32% | 0.34% | 0.39% | 0.40% | 0.35% | 0.30% | 0.29% | 0.25% | 0.26% | 0.25% | 0.25% | 0.26% | 0.20% | 0.23% |