|
Gross Margin
|
22.76% | 28.67% | 31.86% | 26.00% | 25.72% | 23.96% | 24.86% | 26.47% | 24.92% | 23.09% | 23.35% | 25.25% | 25.77% | 26.04% | 27.76% | 26.11% | 25.39% | 26.31% | 26.19% | 25.35% | 25.73% | 25.07% | 24.15% | 25.65% | 27.06% | 27.92% | 28.72% | 29.44% | 31.09% | 29.96% | 29.78% | 29.83% | 28.37% | 27.98% | 28.56% | 29.74% | 30.70% | 28.05% | 25.22% | 29.32% | 29.60% | 30.33% | 32.45% | 30.34% | 30.44% | 32.42% | 32.97% | 33.60% | 31.65% | 31.48% | 31.17% | 30.92% | 31.94% | 29.17% | 31.29% | 30.92% | 31.51% | 29.73% | 30.61% | 30.95% | 29.81% | 29.42% | 28.34% | 29.65% | 29.73% | 28.25% |
|
EBT Margin
|
-0.76% | 4.95% | 9.35% | 4.53% | 5.97% | 4.44% | 3.82% | 7.34% | 7.52% | 5.55% | 4.84% | 7.72% | 7.59% | 7.00% | 6.42% | 5.92% | 5.02% | 5.84% | 4.03% | 5.25% | 5.89% | 4.82% | 4.95% | 5.76% | 5.61% | 3.40% | 4.66% | 5.05% | 6.88% | 3.23% | 4.75% | 6.96% | 6.16% | 5.80% | 5.08% | 8.17% | 10.26% | 6.55% | 4.40% | 8.64% | 8.52% | 8.13% | 8.56% | 3.23% | 5.05% | 6.09% | 7.78% | 12.65% | 12.99% | 13.84% | 13.72% | 15.54% | 16.29% | 12.34% | 12.37% | 12.82% | 13.17% | 10.71% | 9.99% | 10.87% | 9.60% | 7.62% | 4.27% | 7.53% | 8.31% | 6.78% |
|
EBIT Margin
|
0.44% | 5.97% | 9.64% | 5.49% | 7.07% | 5.33% | 4.93% | 8.09% | 8.08% | 6.55% | 5.52% | 8.07% | 8.43% | 7.42% | 7.19% | 6.42% | 5.94% | 6.67% | 4.91% | 6.04% | 6.71% | 5.59% | 5.28% | 6.48% | 6.61% | 4.45% | 5.85% | 6.06% | 7.91% | 4.34% | 5.70% | 7.86% | 6.92% | 6.48% | 5.99% | 8.94% | 10.95% | 7.21% | 5.31% | 9.50% | 9.25% | 8.98% | 9.19% | 4.01% | 5.87% | 7.70% | 8.59% | 13.33% | 13.47% | 14.23% | 14.10% | 15.96% | 16.82% | 12.91% | 12.60% | 12.95% | 13.18% | 10.75% | 9.74% | 10.79% | 9.65% | 7.99% | 4.54% | 7.87% | 8.53% | 7.12% |
|
EBITDA Margin
|
0.44% | 5.97% | 9.64% | 5.49% | 7.07% | 5.33% | 4.93% | 8.09% | 8.08% | 6.55% | 5.52% | 8.07% | 8.43% | 7.42% | 7.19% | 6.42% | 5.94% | 6.67% | 4.91% | 6.04% | 6.71% | 5.59% | 5.28% | 6.48% | 6.61% | 4.45% | 5.85% | 6.06% | 7.91% | 4.34% | 5.70% | 7.86% | 6.92% | 6.48% | 5.99% | 8.94% | 10.95% | 7.21% | 5.31% | 9.50% | 9.25% | 8.98% | 9.19% | 4.01% | 5.87% | 7.70% | 8.59% | 13.33% | 13.47% | 14.23% | 14.10% | 15.96% | 16.82% | 12.91% | 12.60% | 12.95% | 13.18% | 10.75% | 9.74% | 10.79% | 9.65% | 7.99% | 4.54% | 7.87% | 8.53% | 7.12% |
|
Operating Margin
|
0.44% | 5.97% | 9.64% | 5.49% | 7.07% | 5.33% | 4.93% | 8.09% | 8.08% | 6.55% | 5.52% | 8.07% | 8.43% | 7.42% | 7.19% | 6.42% | 5.94% | 6.67% | 4.91% | 6.04% | 6.71% | 5.59% | 5.28% | 6.48% | 6.61% | 4.45% | 5.85% | 6.06% | 7.91% | 4.34% | 5.70% | 7.86% | 6.92% | 6.48% | 5.99% | 8.94% | 10.95% | 7.21% | 5.31% | 9.50% | 9.25% | 8.98% | 9.19% | 4.01% | 5.87% | 7.70% | 8.59% | 13.33% | 13.47% | 14.23% | 14.10% | 15.96% | 16.82% | 12.91% | 12.60% | 12.95% | 13.18% | 10.75% | 9.74% | 10.79% | 9.65% | 7.99% | 4.54% | 7.87% | 8.53% | 7.12% |
|
Net Margin
|
-0.45% | 3.38% | 7.74% | 3.07% | 3.79% | 2.94% | 2.49% | 4.83% | 4.82% | 3.97% | 3.34% | 5.08% | 4.92% | 4.77% | 4.26% | 4.13% | 3.31% | 3.89% | 2.68% | 3.42% | 3.69% | 3.53% | 3.58% | 3.87% | 3.72% | 2.25% | 3.39% | 4.26% | 4.58% | 2.27% | 2.99% | 4.62% | 4.16% | 3.97% | 12.68% | 6.13% | 7.72% | 4.99% | 3.04% | 6.43% | 6.35% | 6.06% | 6.77% | 2.40% | 3.97% | 4.68% | 6.07% | 9.40% | 9.63% | 10.28% | 10.56% | 11.67% | 12.24% | 9.26% | 9.71% | 9.66% | 9.92% | 8.14% | 8.17% | 8.31% | 7.35% | 5.82% | 3.37% | 5.73% | 6.39% | 5.19% |
|
FCF Margin
|
| 8.98% | 9.50% | -5.32% | 0.15% | 3.43% | 7.62% | -7.17% | -0.71% | 2.64% | 8.55% | -4.27% | 1.46% | 9.58% | 13.58% | 2.24% | 6.71% | 7.56% | 3.08% | 1.56% | -0.66% | 0.21% | 5.32% | 5.36% | 10.18% | 9.19% | 12.63% | 5.59% | 0.57% | 6.57% | 9.44% | -2.27% | -0.11% | 5.62% | 6.62% | -1.03% | 0.90% | 2.77% | 12.22% | 2.17% | 9.54% | 16.08% | 11.77% | 4.48% | 21.53% | 12.38% | 9.04% | 4.16% | 0.63% | 2.26% | 8.43% | 7.52% | 3.90% | 12.72% | 19.85% | 7.10% | 4.25% | 9.40% | 12.45% | 0.48% | 7.36% | 10.27% | 11.59% | -0.64% | 3.86% | 4.95% |
|
Inventory Average
|
| | | | | 0.91B | 0.89B | 0.97B | 1.12B | 1.22B | 1.24B | 1.31B | 1.41B | 1.40B | 1.33B | 1.29B | 1.45B | 1.58B | 1.56B | 1.60B | 1.71B | 1.86B | 1.85B | 1.78B | 1.74B | 1.63B | 1.51B | 1.48B | 1.57B | 1.61B | 1.57B | 1.61B | 1.72B | 1.76B | 1.75B | 1.81B | 1.98B | 2.07B | 1.95B | 1.88B | 1.86B | 1.73B | 1.66B | 1.64B | 1.56B | 1.46B | 1.42B | 1.45B | 1.56B | 1.76B | 1.97B | 2.04B | 2.18B | 2.26B | 2.09B | 1.99B | 2.09B | 2.16B | 2.08B | 2.11B | 2.23B | 2.25B | 2.12B | 2.07B | 2.18B | 2.28B |
|
Assets Average
|
| | | | | 4.72B | 4.74B | 4.88B | 5.15B | 5.47B | 5.67B | 5.77B | 5.98B | 6.03B | 5.94B | 5.92B | 6.78B | 7.53B | 7.42B | 7.47B | 7.66B | 7.87B | 7.93B | 7.86B | 7.79B | 7.57B | 7.29B | 7.32B | 7.58B | 7.61B | 7.50B | 7.57B | 7.78B | 7.84B | 7.80B | 7.95B | 8.25B | 8.36B | 8.21B | 8.27B | 8.42B | 8.23B | 8.13B | 8.11B | 7.90B | 7.86B | 8.05B | 8.33B | 8.74B | 9.09B | 9.39B | 9.83B | 10.26B | 10.30B | 10.27B | 10.27B | 10.32B | 10.47B | 10.49B | 10.60B | 10.58B | 10.37B | 10.16B | 10.19B | 10.43B | 10.52B |
|
Equity Average
|
| | | | | 2.75B | 2.81B | 2.88B | 2.98B | 3.06B | 3.12B | 3.21B | 3.32B | 3.43B | 3.53B | 3.61B | 3.69B | 3.78B | 3.86B | 3.92B | 4.00B | 4.09B | 4.12B | 4.07B | 4.04B | 4.01B | 3.95B | 3.99B | 4.08B | 4.14B | 4.17B | 4.23B | 4.32B | 4.40B | 4.57B | 4.74B | 4.88B | 5.01B | 4.85B | 4.76B | 4.89B | 5.02B | 5.15B | 5.06B | 4.93B | 5.00B | 5.08B | 5.24B | 5.49B | 5.75B | 5.98B | 6.32B | 6.70B | 6.86B | 6.98B | 7.23B | 7.49B | 7.68B | 7.73B | 7.84B | 7.79B | 7.50B | 7.30B | 7.17B | 7.18B | 7.28B |
|
Invested Capital
|
| | 2.69B | | 2.81B | 2.93B | 3.43B | 3.03B | 3.13B | 3.11B | 3.75B | 3.29B | 3.39B | 3.57B | 4.17B | 3.74B | 3.84B | 3.87B | 6.00B | 3.99B | 4.09B | 4.21B | 4.22B | 4.11B | 4.17B | 4.06B | 5.03B | 4.53B | 4.61B | 4.58B | 4.92B | 4.35B | 4.44B | 4.53B | 5.44B | 4.88B | 5.09B | 5.12B | 5.42B | 4.90B | 5.01B | 5.15B | 5.96B | 4.96B | 5.03B | 5.05B | 6.76B | 5.35B | 5.64B | 5.87B | 7.73B | 6.54B | 7.37B | 7.37B | 8.74B | 7.36B | 7.63B | 7.74B | 8.87B | 7.94B | 7.63B | 7.76B | 8.37B | 7.51B | 7.64B | 7.32B |
|
Asset Utilization Ratio
|
| | | | | 1.27 | 1.33 | 1.39 | 1.40 | 1.40 | 1.44 | 1.48 | 1.45 | 1.42 | 1.42 | 1.38 | 1.24 | 1.17 | 1.24 | 1.31 | 1.30 | 1.29 | 1.32 | 1.34 | 1.32 | 1.31 | 1.28 | 1.22 | 1.14 | 1.13 | 1.15 | 1.17 | 1.18 | 1.20 | 1.25 | 1.27 | 1.28 | 1.33 | 1.41 | 1.42 | 1.38 | 1.38 | 1.35 | 1.31 | 1.23 | 1.16 | 1.09 | 1.09 | 1.20 | 1.35 | 1.50 | 1.60 | 1.66 | 1.69 | 1.66 | 1.61 | 1.52 | 1.44 | 1.41 | 1.37 | 1.35 | 1.35 | 1.36 | 1.34 | 1.31 | 1.32 |
|
Interest Coverage Ratio
|
0.33 | 4.67 | 7.88 | 5.28 | 7.35 | 5.76 | 5.14 | 10.60 | 10.68 | 9.34 | 7.64 | 12.73 | 12.41 | 10.38 | 9.56 | 9.92 | 6.58 | 7.55 | 5.47 | 7.64 | 8.70 | 7.27 | 6.57 | 8.22 | 7.45 | 4.80 | 5.65 | 6.04 | 8.04 | 4.27 | 6.18 | 10.99 | 9.25 | 8.31 | 7.49 | 12.77 | 15.37 | 9.75 | 6.33 | 11.60 | 11.25 | 11.77 | 13.55 | 6.11 | 8.12 | 10.22 | 11.68 | 24.10 | 29.32 | 35.10 | 35.83 | 45.90 | 50.48 | 35.16 | 29.34 | 47.12 | 52.71 | 40.15 | 33.17 | 40.53 | 36.26 | 25.08 | 14.18 | 23.86 | 21.83 | 18.04 |
|
Debt to Equity
|
| | 0.36 | | 0.37 | 0.39 | 0.33 | 0.37 | 0.37 | 0.48 | 0.42 | 0.44 | 0.45 | 0.39 | 0.34 | 0.31 | 0.63 | 0.56 | 0.54 | 0.54 | 0.53 | 0.56 | 0.56 | 0.59 | 0.54 | 0.53 | 0.49 | 0.53 | 0.53 | 0.51 | 0.46 | 0.47 | 0.47 | 0.44 | 0.40 | 0.43 | 0.41 | 0.41 | 0.47 | 0.45 | 0.41 | 0.32 | 0.30 | 0.37 | 0.30 | 0.33 | 0.32 | 0.31 | 0.29 | 0.28 | 0.27 | 0.25 | 0.24 | 0.24 | 0.23 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.17 | 0.16 | 0.21 | 0.20 | 0.19 |
|
Debt Ratio
|
| | 0.22 | | 0.22 | 0.23 | 0.20 | 0.21 | 0.21 | 0.26 | 0.24 | 0.24 | 0.25 | 0.23 | 0.21 | 0.19 | 0.31 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.30 | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.28 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.27 | 0.26 | 0.24 | 0.20 | 0.20 | 0.23 | 0.19 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.14 | 0.14 | 0.13 |
|
Equity Ratio
|
| | 0.61 | | 0.59 | 0.58 | 0.61 | 0.58 | 0.58 | 0.54 | 0.56 | 0.55 | 0.56 | 0.58 | 0.61 | 0.61 | 0.49 | 0.51 | 0.53 | 0.52 | 0.53 | 0.51 | 0.53 | 0.51 | 0.53 | 0.53 | 0.55 | 0.54 | 0.54 | 0.55 | 0.56 | 0.55 | 0.56 | 0.57 | 0.61 | 0.59 | 0.60 | 0.60 | 0.58 | 0.57 | 0.59 | 0.62 | 0.64 | 0.61 | 0.64 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.64 | 0.65 | 0.66 | 0.67 | 0.69 | 0.72 | 0.73 | 0.74 | 0.74 | 0.74 | 0.73 | 0.71 | 0.72 | 0.69 | 0.69 | 0.69 |
|
Times Interest Earned
|
0.33 | 4.67 | 7.88 | 5.28 | 7.35 | 5.76 | 5.14 | 10.60 | 10.68 | 9.34 | 7.64 | 12.73 | 12.41 | 10.38 | 9.56 | 9.92 | 6.58 | 7.55 | 5.47 | 7.64 | 8.70 | 7.27 | 6.57 | 8.22 | 7.45 | 4.80 | 5.65 | 6.04 | 8.04 | 4.27 | 6.18 | 10.99 | 9.25 | 8.31 | 7.49 | 12.77 | 15.37 | 9.75 | 6.33 | 11.60 | 11.25 | 11.77 | 13.55 | 6.11 | 8.12 | 10.22 | 11.68 | 24.10 | 29.32 | 35.10 | 35.83 | 45.90 | 50.48 | 35.16 | 29.34 | 47.12 | 52.71 | 40.15 | 33.17 | 40.53 | 36.26 | 25.08 | 14.18 | 23.86 | 21.83 | 18.04 |
|
FCF Payout Ratio
|
| 0.07 | 0.06 | -0.10 | 2.96 | 0.13 | 0.06 | -0.07 | -0.61 | 0.16 | 0.05 | -0.11 | 0.35 | 0.10 | 0.07 | 0.50 | 0.14 | 0.14 | 0.36 | 0.68 | -1.58 | 4.71 | 0.20 | 0.23 | 0.12 | 0.14 | 0.11 | 0.24 | 2.32 | 0.22 | 0.16 | -0.61 | -11.71 | 0.24 | 0.21 | -1.35 | 1.34 | 0.44 | 0.10 | 0.62 | 0.13 | 0.09 | 0.13 | 0.36 | 0.09 | 0.16 | 0.21 | 0.38 | 2.04 | 0.50 | 0.13 | 0.17 | 0.30 | 0.10 | 0.07 | 0.22 | 0.36 | 0.17 | 0.14 | 3.71 | 0.23 | 0.17 | 0.17 | -2.91 | 0.45 | 0.35 |
|
Enterprise Value
|
-0.18B | -0.09B | -0.04B | -0.05B | -0.04B | -0.18B | -0.07B | -0.07B | -0.08B | -0.08B | -0.08B | -0.06B | -0.08B | -0.11B | -0.09B | -0.09B | -0.09B | -0.10B | -0.07B | -0.10B | -0.10B | -0.09B | -0.08B | -0.07B | -0.10B | -0.06B | -0.08B | -0.09B | -0.09B | -0.11B | -0.09B | -0.10B | -0.12B | -0.14B | -0.12B | -0.11B | -0.09B | -0.08B | -0.12B | -0.12B | -0.13B | -0.16B | -0.17B | -0.17B | -0.22B | -0.58B | -0.68B | -0.75B | -0.72B | -0.63B | -0.29B | -0.54B | -0.50B | -0.63B | -1.16B | -0.81B | -0.81B | -0.97B | -1.07B | -0.92B | -0.34B | -0.30B | -0.31B | -0.27B | -0.23B | -0.25B |
|
Return on Sales
|
0.00% | 0.03% | 0.08% | 0.03% | 0.04% | 0.03% | 0.03% | 0.05% | 0.05% | 0.04% | 0.02% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.02% | 0.03% | 0.04% | 0.05% | 0.02% | 0.03% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.08% | 0.05% | 0.03% | 0.06% | 0.06% | 0.06% | 0.07% | 0.02% | 0.04% | 0.05% | 0.05% | 0.09% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.03% | 0.06% | 0.06% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.14% | 0.11% | 0.09% | 0.08% | 0.08% | 0.11% | 0.15% | 0.19% | 0.23% | 0.27% | 0.30% | 0.30% | 0.28% | 0.25% | 0.22% | 0.19% | 0.18% | 0.17% | 0.15% | 0.15% | 0.13% | 0.12% | 0.11% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.08% | 0.09% | 0.10% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.09% | 0.07% | 0.10% | 0.16% | 0.20% | 0.21% | 0.24% | 0.28% | 0.27% | 0.24% | 0.22% | 0.21% | 0.19% | 0.16% | 0.15% | 0.15% | 0.14% | 0.11% | 0.10% | 0.10% | 0.10% |
|
Return on Assets
|
| | | | | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.07% | 0.06% | 0.05% | 0.04% | 0.07% | 0.09% | 0.12% | 0.15% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.15% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% |
|
Return on Equity
|
| | | | | 0.09% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.13% | 0.13% | 0.13% | 0.14% | 0.12% | 0.12% | 0.14% | 0.11% | 0.10% | 0.08% | 0.07% | 0.11% | 0.15% | 0.19% | 0.23% | 0.26% | 0.28% | 0.28% | 0.26% | 0.23% | 0.20% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.12% | 0.11% | 0.10% | 0.10% |