|
Gross Margin
|
8.69% | 18.49% | 13.07% | 13.53% | 11.76% | 8.81% | 8.75% | 14.67% | 13.29% | 9.75% | 8.62% | 10.15% | 9.54% | 9.24% | 10.56% | 9.82% | 8.20% | 10.31% | 10.62% | 8.92% | 10.76% | 12.33% | 11.59% | 9.14% | 8.57% | 11.72% | 9.06% | 13.56% | 18.79% | 19.44% | 16.22% | 19.94% | 16.42% | 16.23% | 13.73% | 17.80% | 21.10% | 21.28% | 17.95% | 15.39% | 15.20% | 14.24% | 13.46% | 16.12% | 13.58% | 12.56% | 17.00% | 22.58% | 26.87% | 31.46% | 33.18% | 32.00% | 30.31% | 25.91% | 20.46% | 21.58% | 25.72% | 20.75% | 17.26% | 20.89% | 16.73% | 13.94% | 11.41% | 11.14% | 13.55% | 15.70% |
|
EBT Margin
|
-3.98% | 9.90% | 3.93% | 6.29% | 4.70% | 1.95% | 0.52% | 8.26% | 7.17% | 3.31% | 2.21% | 3.45% | 3.38% | 0.43% | 3.75% | 3.49% | 2.16% | 4.40% | 4.13% | 2.79% | 5.01% | 5.76% | -4.94% | 1.98% | 2.08% | 4.80% | -26.27% | 5.55% | 10.93% | 11.58% | 0.15% | 12.85% | 9.84% | 9.59% | 6.91% | 11.37% | 15.38% | 15.73% | 11.75% | 9.48% | 9.27% | 7.96% | 6.39% | 9.64% | 4.92% | 5.72% | 8.49% | 15.99% | 20.85% | 25.60% | 26.53% | 26.17% | 25.70% | 21.38% | 15.71% | 17.33% | 21.14% | 16.45% | 12.81% | 16.31% | 12.20% | 9.40% | 6.56% | 6.42% | 8.50% | 10.64% |
|
EBIT Margin
|
0.79% | 12.66% | 6.65% | 8.50% | 7.14% | 4.36% | 3.06% | 10.18% | 9.05% | 5.32% | 4.44% | 6.05% | 5.43% | 4.29% | 5.57% | 5.36% | 3.84% | 5.93% | 5.78% | 4.42% | 6.37% | 8.07% | -3.22% | 4.87% | 3.87% | 6.72% | -23.96% | 7.58% | 12.65% | 13.51% | 2.93% | 14.13% | 11.10% | 11.09% | 8.39% | 12.42% | 16.24% | 16.49% | 12.59% | 10.36% | 10.29% | 9.02% | 7.74% | 10.63% | 7.58% | 6.69% | 9.95% | 16.76% | 21.40% | 25.98% | 26.91% | 26.84% | 26.04% | 21.58% | 15.73% | 17.07% | 20.93% | 15.99% | 12.25% | 16.00% | 12.07% | 9.11% | 6.13% | 6.30% | 8.39% | 10.52% |
|
EBITDA Margin
|
0.79% | 12.66% | 6.65% | 8.50% | 7.14% | 4.36% | 3.06% | 10.18% | 9.05% | 5.32% | 4.44% | 6.05% | 5.43% | 4.29% | 5.57% | 5.36% | 3.84% | 5.93% | 5.78% | 4.42% | 6.37% | 8.07% | -3.22% | 4.87% | 3.87% | 6.72% | -23.96% | 7.58% | 12.65% | 13.51% | 2.93% | 14.13% | 11.10% | 11.09% | 8.39% | 12.42% | 16.24% | 16.49% | 12.59% | 10.36% | 10.29% | 9.02% | 7.74% | 10.63% | 7.58% | 6.69% | 9.95% | 16.76% | 21.40% | 25.98% | 26.91% | 26.84% | 26.04% | 21.58% | 15.73% | 17.07% | 20.93% | 15.99% | 12.25% | 16.00% | 12.07% | 9.11% | 6.13% | 6.30% | 8.39% | 10.52% |
|
Operating Margin
|
0.79% | 12.66% | 6.65% | 8.50% | 7.14% | 4.36% | 3.06% | 10.18% | 9.05% | 5.32% | 4.44% | 6.05% | 5.43% | 4.29% | 5.57% | 5.36% | 3.84% | 5.93% | 5.78% | 4.42% | 6.37% | 8.07% | -3.22% | 4.87% | 3.87% | 6.72% | -23.96% | 7.58% | 12.65% | 13.51% | 2.93% | 14.13% | 11.10% | 11.09% | 8.39% | 12.42% | 16.24% | 16.49% | 12.59% | 10.36% | 10.29% | 9.02% | 7.74% | 10.63% | 7.58% | 6.69% | 9.95% | 16.76% | 21.40% | 25.98% | 26.91% | 26.84% | 26.04% | 21.58% | 15.73% | 17.07% | 20.93% | 15.99% | 12.25% | 16.00% | 12.07% | 9.11% | 6.13% | 6.30% | 8.39% | 10.52% |
|
Net Margin
|
-2.09% | 5.86% | 9.79% | 4.18% | 3.01% | 1.18% | 0.51% | 5.25% | 4.75% | 2.12% | 1.63% | 2.30% | 2.33% | 0.76% | 3.55% | 2.30% | 1.29% | 2.67% | 2.57% | 1.84% | 3.21% | 3.75% | -4.66% | 1.32% | 1.26% | 3.02% | -16.11% | 3.52% | 6.94% | 7.35% | 0.20% | 8.39% | 6.40% | 6.18% | 6.99% | 8.66% | 11.73% | 12.34% | 9.29% | 7.27% | 7.10% | 6.04% | 5.26% | 7.41% | 3.76% | 4.47% | 7.57% | 12.38% | 15.95% | 19.66% | 20.63% | 19.88% | 19.55% | 16.25% | 13.24% | 13.17% | 16.06% | 12.64% | 10.09% | 12.52% | 9.32% | 7.39% | 4.58% | 4.98% | 6.60% | 8.37% |
|
FCF Margin
|
-0.19% | 3.50% | -5.46% | 2.70% | -1.32% | 4.12% | -3.25% | -0.73% | 6.30% | 9.02% | 1.01% | -1.22% | 2.40% | 3.49% | 8.30% | -0.87% | -0.92% | 6.86% | 1.42% | -2.85% | 2.05% | 9.61% | 11.97% | 9.83% | 14.28% | 6.87% | 19.94% | 15.12% | 6.04% | 6.50% | 6.93% | 8.39% | 1.58% | 7.49% | 6.63% | 4.89% | 8.76% | 10.85% | 14.74% | 4.51% | 9.97% | 11.48% | 10.67% | -0.24% | 8.42% | -7.54% | -7.89% | -1.34% | 6.94% | 8.18% | 9.78% | 11.84% | 13.48% | 22.20% | 16.56% | 10.37% | 8.85% | 12.11% | 8.26% | -0.41% | -0.79% | 3.19% | -2.75% | -3.50% | 0.29% | 11.53% |
|
Inventory Average
|
0.88B | 0.79B | 0.84B | | | 1.01B | 1.06B | 1.15B | 1.19B | 1.18B | 0.58B | 0.64B | 1.26B | 1.23B | 0.61B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.01B | 0.06B | 0.87B | 1.54B | 0.75B | 0.04B | 0.59B | 1.11B | 1.12B | 1.23B | 1.28B | 1.32B | 1.39B | 1.45B | 1.50B | 1.56B | 1.69B | 1.82B | 1.86B | 1.86B | 1.84B | 1.78B | 1.73B | 1.67B | 1.61B | 1.59B | 1.73B | 2.03B | 2.35B | 2.69B | 3.21B | 3.52B | 3.58B | 3.51B | 3.25B | 3.06B | 3.02B | 2.99B | 2.92B | 2.96B | 3.05B | 3.06B | 3.08B | 3.11B | 1.53B | 1.58B |
|
Assets Average
|
5.07B | 5.00B | 5.12B | | | 5.58B | 5.60B | 5.71B | 5.86B | 5.95B | 5.99B | 6.01B | 6.01B | 5.87B | 5.80B | 5.89B | 5.85B | 5.81B | 5.88B | 5.90B | 5.95B | 6.78B | 7.41B | 6.98B | 6.78B | 6.83B | 6.52B | 6.30B | 6.51B | 6.71B | 6.61B | 6.56B | 6.69B | 6.82B | 6.91B | 6.91B | 7.24B | 7.65B | 7.75B | 7.78B | 7.86B | 7.90B | 8.11B | 8.31B | 8.41B | 8.54B | 8.94B | 9.70B | 10.41B | 11.11B | 12.03B | 12.79B | 13.38B | 13.88B | 14.10B | 14.19B | 14.39B | 14.74B | 14.92B | 14.97B | 15.04B | 15.36B | 15.30B | 15.43B | 15.74B | 15.76B |
|
Equity Average
|
1.78B | 1.96B | 2.00B | | | 2.10B | 2.09B | 2.13B | 2.23B | 2.29B | 2.30B | 2.32B | 2.36B | 2.37B | 2.37B | 2.41B | 2.44B | 2.47B | 2.49B | 2.53B | 2.73B | 2.94B | 2.89B | 2.86B | 2.92B | 2.94B | 2.75B | 2.63B | 2.78B | 2.90B | 2.95B | 2.98B | 3.06B | 3.09B | 3.23B | 3.41B | 3.61B | 3.89B | 3.98B | 3.97B | 4.04B | 4.06B | 4.07B | 4.09B | 4.13B | 4.17B | 4.27B | 4.54B | 4.87B | 5.31B | 5.96B | 6.63B | 7.28B | 7.78B | 8.05B | 8.23B | 8.52B | 8.80B | 8.88B | 8.97B | 9.10B | 9.11B | 9.01B | 8.88B | 8.76B | 8.85B |
|
Invested Capital
|
2.04B | 2.07B | 2.17B | | 4.44B | 2.11B | 4.48B | 2.19B | 4.68B | 2.30B | 2.74B | 2.79B | 2.81B | 2.39B | 2.41B | 2.67B | 2.77B | 2.83B | 2.84B | 2.91B | 2.96B | 3.11B | 2.84B | 2.95B | 2.96B | 2.99B | 5.15B | 5.32B | 5.44B | 5.57B | 5.33B | 5.44B | 5.48B | 5.60B | 5.75B | 5.87B | 6.15B | 6.43B | 6.34B | 6.51B | 6.56B | 6.56B | 6.88B | 6.81B | 6.85B | 6.90B | 7.45B | 7.83B | 8.12B | 8.71B | 9.40B | 10.06B | 10.69B | 11.07B | 11.23B | 11.44B | 11.81B | 11.99B | 11.97B | 12.17B | 12.23B | 12.78B | 12.13B | 13.02B | 12.50B | 12.80B |
|
Asset Utilization Ratio
|
1.38 | 1.15 | 0.85 | | | 1.07 | 1.13 | 1.18 | 1.23 | 1.29 | 1.33 | 1.32 | 1.30 | 1.27 | 1.26 | 1.21 | 1.20 | 1.24 | 1.25 | 1.26 | 1.29 | 1.19 | 1.18 | 1.28 | 1.31 | 1.25 | 1.16 | 1.16 | 1.12 | 1.11 | 1.18 | 1.28 | 1.31 | 1.34 | 1.38 | 1.41 | 1.45 | 1.47 | 1.53 | 1.55 | 1.49 | 1.39 | 1.29 | 1.23 | 1.14 | 1.09 | 1.07 | 1.09 | 1.24 | 1.41 | 1.53 | 1.60 | 1.66 | 1.64 | 1.58 | 1.52 | 1.42 | 1.32 | 1.26 | 1.24 | 1.21 | 1.17 | 1.15 | 1.12 | 1.09 | 1.12 |
|
Interest Coverage Ratio
|
0.17 | 4.30 | 2.34 | 3.53 | 2.68 | 1.56 | 1.04 | 4.74 | 4.20 | 2.43 | 1.87 | 2.91 | 2.52 | 1.75 | 2.72 | 2.78 | 2.20 | 3.66 | 3.52 | 2.65 | 4.39 | 5.91 | -1.81 | 2.32 | 2.09 | 3.53 | -10.41 | 3.56 | 6.99 | 7.84 | 1.55 | 9.85 | 7.83 | 7.93 | 6.05 | 10.14 | 15.93 | 16.84 | 11.55 | 9.38 | 8.82 | 7.28 | 5.63 | 9.77 | 5.73 | 8.22 | 12.81 | 34.41 | 64.15 | 104.07 | 115.83 | 89.68 | 63.04 | 48.13 | 31.82 | 37.12 | 51.22 | 39.83 | 35.05 | 62.70 | 43.96 | 23.16 | 16.29 | 22.68 | 22.03 | 37.41 |
|
Debt to Equity
|
1.11 | 1.07 | 1.11 | | 1.15 | 1.15 | 1.15 | 1.09 | 1.05 | 1.03 | 1.03 | 1.01 | 1.00 | 0.93 | 0.93 | 0.94 | 0.86 | 0.85 | 0.84 | 0.82 | 0.62 | 1.03 | 1.07 | 0.91 | 0.91 | 0.89 | 1.02 | 0.96 | 0.91 | 0.87 | 0.81 | 0.78 | 0.77 | 0.82 | 0.71 | 0.68 | 0.63 | 0.59 | 0.60 | 0.61 | 0.60 | 0.60 | 0.67 | 0.66 | 0.65 | 0.65 | 0.71 | 0.66 | 0.62 | 0.55 | 0.49 | 0.44 | 0.40 | 0.38 | 0.38 | 0.37 | 0.35 | 0.35 | 0.35 | 0.33 | 0.33 | 0.41 | 0.36 | 0.48 | 0.43 | 0.42 |
|
Debt Ratio
|
0.44 | 0.42 | 0.43 | | 0.43 | 0.43 | 0.43 | 0.41 | 0.40 | 0.40 | 0.40 | 0.39 | 0.40 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.36 | 0.35 | 0.30 | 0.40 | 0.41 | 0.39 | 0.39 | 0.39 | 0.42 | 0.41 | 0.39 | 0.38 | 0.37 | 0.35 | 0.36 | 0.36 | 0.35 | 0.34 | 0.32 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.33 | 0.33 | 0.32 | 0.32 | 0.33 | 0.31 | 0.29 | 0.27 | 0.25 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.24 | 0.22 | 0.26 | 0.24 | 0.24 |
|
Equity Ratio
|
0.39 | 0.39 | 0.39 | | 0.38 | 0.37 | 0.37 | 0.38 | 0.39 | 0.38 | 0.38 | 0.39 | 0.40 | 0.41 | 0.41 | 0.41 | 0.43 | 0.42 | 0.42 | 0.43 | 0.48 | 0.39 | 0.39 | 0.43 | 0.43 | 0.43 | 0.41 | 0.43 | 0.43 | 0.44 | 0.46 | 0.45 | 0.46 | 0.45 | 0.49 | 0.50 | 0.50 | 0.52 | 0.51 | 0.51 | 0.52 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.47 | 0.47 | 0.47 | 0.49 | 0.50 | 0.53 | 0.55 | 0.57 | 0.57 | 0.59 | 0.60 | 0.60 | 0.59 | 0.60 | 0.61 | 0.58 | 0.60 | 0.55 | 0.56 | 0.56 |
|
Times Interest Earned
|
0.17 | 4.30 | 2.34 | 3.53 | 2.68 | 1.56 | 1.04 | 4.74 | 4.20 | 2.43 | 1.87 | 2.91 | 2.52 | 1.75 | 2.72 | 2.78 | 2.20 | 3.66 | 3.52 | 2.65 | 4.39 | 5.91 | -1.81 | 2.32 | 2.09 | 3.53 | -10.41 | 3.56 | 6.99 | 7.84 | 1.55 | 9.85 | 7.83 | 7.93 | 6.05 | 10.14 | 15.93 | 16.84 | 11.55 | 9.38 | 8.82 | 7.28 | 5.63 | 9.77 | 5.73 | 8.22 | 12.81 | 34.41 | 64.15 | 104.07 | 115.83 | 89.68 | 63.04 | 48.13 | 31.82 | 37.12 | 51.22 | 39.83 | 35.05 | 62.70 | 43.96 | 23.16 | 16.29 | 22.68 | 22.03 | 37.41 |
|
FCF Payout Ratio
|
-12.14 | 0.39 | -0.25 | 0.39 | -0.75 | 0.25 | -0.33 | -1.11 | 0.17 | 0.12 | 1.17 | -0.91 | 0.48 | 0.37 | 0.15 | -1.40 | -1.47 | 0.19 | 0.92 | -0.47 | 0.60 | 0.12 | 0.09 | 0.14 | 0.12 | 0.25 | 0.10 | 0.13 | 0.28 | 0.25 | 0.26 | 0.17 | 0.99 | 0.20 | 0.24 | 0.29 | 0.16 | 0.13 | 0.10 | 0.33 | 0.19 | 0.18 | 0.21 | -8.23 | 0.30 | -0.30 | -0.26 | -1.11 | 0.18 | 0.13 | 0.10 | 0.08 | 0.08 | 0.05 | 0.08 | 0.12 | 0.16 | 0.13 | 0.20 | -3.56 | -1.98 | 0.52 | -0.66 | -0.45 | 5.62 | 0.13 |
|
Enterprise Value
|
-0.00B | 0.01B | 0.01B | -0.23B | -0.18B | -0.26B | -0.13B | -0.11B | -0.22B | -0.39B | -0.40B | -0.28B | -0.34B | -0.19B | -0.28B | -0.38B | -0.14B | -0.26B | -0.28B | -0.23B | -0.24B | -0.04B | -0.24B | -0.04B | -0.55B | -0.61B | -0.87B | -1.12B | -1.19B | -1.19B | -0.99B | -1.12B | -1.06B | -1.26B | -1.19B | -1.18B | -0.97B | -1.16B | -1.22B | -1.12B | -1.24B | -1.37B | -1.80B | -1.61B | -1.72B | -1.43B | -1.22B | -1.10B | -0.99B | -0.95B | -1.06B | -0.98B | -1.57B | -2.21B | -2.47B | -2.54B | -2.30B | -2.47B | -2.32B | -1.89B | -1.43B | -1.83B | -0.57B | -1.04B | -0.66B | -0.97B |
|
Return on Sales
|
-0.02% | 0.06% | 0.10% | 0.04% | 0.03% | 0.01% | 0.00% | 0.05% | 0.05% | 0.02% | 0.01% | 0.02% | 0.02% | 0.00% | 0.03% | 0.02% | 0.01% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | -0.05% | 0.01% | 0.01% | 0.03% | -0.16% | 0.04% | 0.07% | 0.07% | 0.00% | 0.08% | 0.06% | 0.06% | 0.07% | 0.09% | 0.12% | 0.12% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.07% | 0.04% | 0.04% | 0.08% | 0.12% | 0.16% | 0.20% | 0.21% | 0.20% | 0.20% | 0.16% | 0.13% | 0.13% | 0.16% | 0.13% | 0.10% | 0.13% | 0.09% | 0.07% | 0.05% | 0.05% | 0.07% | 0.08% |
|
Return on Capital Employed
|
0.13% | 0.09% | 0.03% | | | 0.08% | 0.07% | 0.09% | 0.10% | 0.10% | 0.12% | 0.10% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.05% | 0.05% | 0.05% | 0.04% | -0.01% | -0.01% | 0.02% | 0.05% | 0.12% | 0.16% | 0.16% | 0.16% | 0.18% | 0.17% | 0.21% | 0.24% | 0.26% | 0.25% | 0.21% | 0.17% | 0.14% | 0.13% | 0.12% | 0.10% | 0.11% | 0.15% | 0.23% | 0.35% | 0.44% | 0.49% | 0.52% | 0.49% | 0.42% | 0.36% | 0.31% | 0.26% | 0.25% | 0.24% | 0.21% | 0.18% | 0.15% | 0.11% | 0.09% | 0.10% |
|
Return on Invested Capital
|
0.19% | 0.12% | -0.77% | 0.22% | 0.15% | 0.12% | 0.07% | 0.08% | 0.09% | 0.10% | 0.15% | 0.11% | 0.09% | 0.09% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.11% | 0.05% | 0.05% | 0.02% | -0.01% | -0.01% | 0.00% | -0.02% | 0.04% | 0.09% | 0.11% | 0.11% | 0.11% | 0.13% | 0.14% | 0.17% | 0.20% | 0.21% | 0.20% | 0.18% | 0.14% | 0.11% | 0.11% | 0.10% | 0.09% | 0.10% | 0.12% | 0.19% | 0.29% | 0.37% | 0.41% | 0.43% | 0.40% | 0.35% | 0.30% | 0.26% | 0.22% | 0.20% | 0.20% | 0.16% | 0.14% | 0.12% | 0.09% | 0.08% | 0.08% |
|
Return on Assets
|
0.06% | 0.03% | 0.02% | | | 0.04% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | 0.00% | -0.02% | -0.02% | 0.00% | 0.01% | 0.05% | 0.08% | 0.08% | 0.07% | 0.10% | 0.10% | 0.12% | 0.15% | 0.16% | 0.16% | 0.14% | 0.10% | 0.08% | 0.08% | 0.06% | 0.06% | 0.06% | 0.08% | 0.14% | 0.21% | 0.27% | 0.31% | 0.33% | 0.31% | 0.28% | 0.24% | 0.21% | 0.18% | 0.17% | 0.16% | 0.13% | 0.12% | 0.10% | 0.07% | 0.06% | 0.07% |
|
Return on Equity
|
0.17% | 0.08% | 0.04% | | | 0.11% | 0.06% | 0.08% | 0.10% | 0.11% | 0.12% | 0.09% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.07% | 0.07% | 0.06% | 0.07% | 0.08% | 0.02% | 0.02% | 0.01% | 0.00% | -0.05% | -0.04% | 0.00% | 0.03% | 0.12% | 0.17% | 0.17% | 0.16% | 0.21% | 0.20% | 0.25% | 0.30% | 0.32% | 0.31% | 0.26% | 0.20% | 0.17% | 0.16% | 0.13% | 0.12% | 0.13% | 0.18% | 0.30% | 0.44% | 0.55% | 0.59% | 0.61% | 0.56% | 0.48% | 0.41% | 0.35% | 0.30% | 0.28% | 0.27% | 0.22% | 0.19% | 0.17% | 0.13% | 0.12% | 0.12% |