|
Gross Margin
|
25.83% | 31.57% | 30.48% | 28.97% | 27.10% | 31.85% | 33.14% | 29.63% | 26.39% | 29.62% | 28.98% | 27.93% | 25.06% | 296.53% | 30.16% | 25.92% | 23.75% | 29.76% | 30.09% | 25.78% | 24.85% | 29.97% | 30.39% | 25.02% | 24.44% | 29.71% | 29.67% | 24.38% | 25.99% | 30.43% | 30.66% | 27.99% | 36.94% | 35.22% | 36.42% | 33.00% | 27.75% | 35.23% | 33.66% | 27.20% | 31.80% | 32.83% | 33.05% | 31.26% | 24.58% | 34.55% | 35.59% | 32.23% | 32.40% | 35.68% | 34.74% | 26.84% | 35.10% | 23.42% | 27.97% | 29.37% | 27.77% | 31.49% | 34.47% | 30.99% | 31.60% | 34.65% | 33.37% | 31.99% | 31.63% | 34.28% | 33.68% |
|
EBT Margin
|
9.56% | 20.26% | 21.65% | 11.15% | 7.87% | 22.70% | 25.28% | 10.29% | 9.88% | 19.41% | 16.17% | 13.03% | 9.58% | -9.62% | 14.43% | 8.68% | 9.91% | 18.82% | 10.35% | 10.21% | 14.39% | 19.53% | -2.01% | 8.53% | 9.32% | 20.24% | -1.03% | 7.08% | 19.01% | 13.99% | 16.70% | 84.53% | 9.64% | 12.13% | 12.40% | 6.28% | 12.46% | 13.69% | 11.31% | 2.29% | 6.47% | 11.07% | -8.82% | 6.68% | -6.25% | 13.26% | 13.33% | -48.14% | 5.60% | 14.66% | 13.99% | 3.43% | 6.57% | 1.57% | 7.76% | -17.93% | 3.67% | 11.39% | 13.93% | 4.97% | 8.70% | 14.59% | 9.20% | 10.68% | 5.81% | 14.84% | -100.32% |
|
EBIT Margin
|
14.22% | 22.69% | 18.98% | 11.43% | 11.35% | 23.01% | 23.88% | 13.27% | 12.63% | 21.55% | 18.29% | 15.35% | 12.08% | 197.24% | 18.03% | 10.99% | 8.73% | 20.83% | 11.75% | 10.80% | 17.33% | 21.64% | 0.19% | 10.92% | 12.49% | 21.93% | 0.56% | 9.66% | 25.59% | 19.03% | 21.62% | 86.92% | 12.51% | 14.15% | 14.25% | 8.41% | 14.98% | 15.47% | 12.96% | 4.69% | 7.93% | 12.95% | -6.78% | 10.06% | -3.64% | 15.12% | 15.05% | -46.18% | 7.85% | 16.30% | 15.47% | 5.17% | 8.49% | 3.27% | 9.38% | -16.26% | 5.70% | 12.62% | 15.16% | 5.98% | 10.31% | 15.62% | 12.52% | 11.97% | 6.93% | 15.60% | -98.47% |
|
EBITDA Margin
|
14.22% | 22.69% | 18.98% | 11.43% | 11.35% | 23.01% | 23.88% | 13.27% | 12.63% | 21.55% | 18.29% | 15.35% | 18.91% | 39.39% | 27.39% | 10.99% | -17.40% | 13.61% | 24.24% | 10.80% | 17.33% | 21.64% | 0.19% | 10.92% | 12.49% | 21.93% | 0.56% | 9.66% | 25.59% | 19.03% | 21.62% | 86.92% | 12.51% | 14.15% | 14.25% | 8.41% | 14.98% | 15.47% | 12.96% | 4.69% | 7.93% | 12.95% | -6.78% | 10.06% | -3.64% | 15.12% | 15.05% | -46.18% | 7.85% | 16.30% | 15.47% | 5.17% | 8.49% | 3.27% | 9.38% | -16.26% | 5.70% | 12.62% | 15.16% | 5.98% | 10.31% | 15.62% | 12.52% | 11.97% | 6.93% | 15.60% | -98.47% |
|
Operating Margin
|
14.22% | 22.69% | 18.98% | 11.43% | 11.35% | 23.01% | 23.88% | 13.27% | 12.63% | 21.55% | 18.29% | 15.35% | 12.08% | 197.24% | 18.03% | 10.99% | 8.73% | 20.83% | 11.75% | 10.80% | 17.33% | 21.64% | 0.19% | 10.92% | 12.49% | 21.93% | 0.56% | 9.66% | 25.59% | 19.03% | 21.62% | 86.92% | 12.51% | 14.15% | 14.25% | 8.41% | 14.98% | 15.47% | 12.96% | 4.69% | 7.93% | 12.95% | -6.78% | 10.06% | -3.64% | 15.12% | 15.05% | -46.18% | 7.85% | 16.30% | 15.47% | 5.17% | 8.49% | 3.27% | 9.38% | -16.26% | 5.70% | 12.62% | 15.16% | 5.98% | 10.31% | 15.62% | 12.52% | 11.97% | 6.93% | 15.60% | -98.47% |
|
Net Margin
|
-0.47% | | -0.72% | 0.33% | 4.50% | -0.05% | -0.07% | -3.73% | 0.03% | -0.11% | -2.81% | -2.97% | -4.02% | 0.57% | 0.04% | -1.68% | -2.25% | -1.48% | -1.63% | -1.65% | -2.18% | -1.36% | -1.40% | 0.06% | -2.20% | -1.72% | -1.34% | -0.05% | -2.21% | -1.52% | -1.56% | -0.02% | -7.30% | -5.49% | -5.87% | 0.02% | 9.85% | 11.28% | 9.53% | 2.50% | 5.32% | 9.12% | -11.42% | 5.38% | -4.55% | 6.51% | 10.25% | -49.46% | 3.63% | 10.95% | 13.21% | 2.58% | 5.19% | 1.37% | 6.20% | -18.75% | 2.64% | 8.94% | 11.05% | 3.17% | 6.88% | 11.08% | 6.35% | 9.05% | 4.58% | 11.34% | -84.29% |
|
FCF Margin
|
-1.80% | 26.48% | 47.60% | 8.76% | 6.65% | | 19.24% | -6.30% | 1.07% | 13.64% | 19.93% | 11.15% | 1.65% | 211.74% | 22.58% | 4.38% | 4.23% | 23.57% | 22.25% | 4.20% | 7.16% | 21.66% | 25.03% | 11.73% | -27.54% | 23.35% | 14.60% | 13.76% | -16.76% | 22.76% | 20.97% | 11.85% | -10.24% | 20.11% | 6.05% | 18.29% | 3.73% | 21.98% | 9.76% | 12.54% | -10.59% | 22.49% | 8.96% | 15.29% | -9.58% | 31.62% | 9.53% | 3.03% | -13.00% | 23.29% | 10.70% | 4.59% | -13.74% | 18.31% | 8.78% | 8.07% | -6.41% | 19.05% | 14.11% | 8.91% | -6.21% | 18.02% | 9.72% | 11.82% | -12.19% | 14.84% | 13.86% |
|
Inventory Average
|
| | 0.23B | 0.20B | 0.20B | 0.23B | 0.23B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.23B | 0.26B | 0.27B | 0.24B | 0.24B | 0.26B | 0.25B | 0.22B | 0.23B | 0.27B | 0.27B | 0.23B | 0.22B | 0.24B | 0.23B | 0.20B | 0.20B | 0.23B | 0.23B | 0.41B | 0.63B | 0.65B | 0.63B | 0.61B | 0.63B | 0.65B | 0.63B | 0.61B | 0.64B | 0.69B | 0.67B | 0.63B | 0.65B | 0.66B | 0.65B | 0.66B | 0.71B | 0.75B | 0.78B | 0.81B | 0.87B | 0.90B | 0.87B | 0.83B | 0.85B | 0.89B | 0.86B | 0.83B | 0.84B | 0.86B | 0.84B | 0.78B | 0.80B | 0.89B | 0.86B |
|
Assets Average
|
| | 11.27B | 11.76B | 12.00B | 12.04B | 12.12B | 12.42B | 12.78B | 12.99B | 12.77B | 12.43B | 12.43B | 14.34B | 16.35B | 16.34B | 16.08B | 16.03B | 15.94B | 15.68B | 15.47B | 15.62B | 15.35B | 14.41B | 13.47B | 13.17B | 13.02B | 12.46B | 13.74B | 15.27B | 18.76B | 25.77B | 29.44B | 29.83B | 30.40B | 30.46B | 30.22B | 30.37B | 30.52B | 30.29B | 29.97B | 29.94B | 29.41B | 28.81B | 28.66B | 28.55B | 28.66B | 28.00B | 27.25B | 27.84B | 28.08B | 27.63B | 27.67B | 27.55B | 27.05B | 26.29B | 25.86B | 26.32B | 26.68B | 26.47B | 26.22B | 26.73B | 27.01B | 26.35B | 26.00B | 26.38B | 24.85B |
|
Equity Average
|
| | 6.86B | 7.06B | 7.13B | 7.24B | 7.49B | 7.75B | 7.95B | 8.12B | 8.06B | 7.80B | 7.46B | 7.57B | 8.08B | 8.12B | 7.88B | 7.90B | 8.16B | 8.47B | 8.63B | 8.80B | 8.70B | 8.15B | 7.59B | 7.46B | 7.45B | 7.17B | 8.49B | 9.90B | 9.91B | 10.58B | 11.52B | 12.07B | 12.51B | 12.95B | 13.30B | 13.48B | 13.70B | 13.79B | 13.81B | 14.02B | 13.78B | 13.54B | 13.31B | 13.11B | 13.52B | 13.20B | 12.73B | 13.04B | 13.38B | 13.59B | 13.72B | 13.69B | 13.50B | 13.16B | 12.92B | 13.09B | 13.36B | 13.43B | 13.37B | 13.36B | 13.46B | 13.40B | 13.29B | 13.46B | 12.08B |
|
Invested Capital
|
| 6.69B | 7.33B | 8.81B | 7.47B | 9.05B | 9.10B | 9.80B | 10.06B | 8.64B | 9.88B | 9.62B | 9.26B | 8.68B | 9.54B | 12.61B | 12.43B | 12.57B | 11.63B | 11.90B | 11.80B | 12.19B | 11.57B | 10.98B | 10.30B | 10.66B | 10.23B | 9.97B | 12.89B | 12.85B | 19.80B | 23.28B | 12.66B | 13.00B | 14.46B | 24.11B | 24.38B | 24.40B | 24.40B | 24.21B | 23.39B | 23.68B | 22.39B | 22.70B | 21.37B | 21.75B | 21.91B | 20.84B | 21.02B | 21.45B | 20.69B | 20.82B | 20.91B | 20.17B | 19.85B | 19.46B | 19.47B | 19.83B | 19.61B | 19.61B | 19.52B | 20.42B | 19.74B | 19.41B | 19.45B | 19.91B | 16.78B |
|
Asset Utilization Ratio
|
| | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.38 | 0.37 | 0.37 | 0.39 | 0.42 | 0.42 | 0.27 | 0.26 | 0.26 | 0.28 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.41 | 0.43 | 0.42 | 0.41 | 0.41 | 0.37 | 0.33 | 0.26 | 0.26 | 0.29 | 0.37 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.44 | 0.43 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.45 | 0.46 | 0.46 | 0.48 | 0.49 | 0.50 | 0.51 | 0.51 | 0.52 | 0.54 | 0.53 | 0.51 | 0.52 | 0.51 | 0.50 | 0.53 |
|
Interest Coverage Ratio
|
5.89 | 13.23 | 10.55 | 3.97 | 4.41 | 11.62 | 12.59 | 4.41 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.19 | 0.25 | 0.25 | 0.29 | 0.25 | 0.26 | 0.28 | 0.62 | 0.57 | 0.59 | 0.60 | 0.57 | 0.47 | 0.44 | 0.44 | 0.41 | 0.41 | 0.40 | 0.45 | 0.41 | 0.41 | 0.42 | 0.31 | 0.31 | 0.99 | 1.08 | 1.04 | 0.96 | 0.97 | 0.86 | 0.83 | 0.80 | 0.76 | 0.76 | 0.73 | 0.68 | 0.69 | 0.66 | 0.73 | 0.65 | 0.61 | 0.65 | 0.64 | 0.62 | 0.53 | 0.52 | 0.53 | 0.50 | 0.49 | 0.51 | 0.51 | 0.50 | 0.46 | 0.46 | 0.47 | 0.53 | 0.46 | 0.46 | 0.47 | 0.46 | 0.60 |
|
Debt Ratio
|
| 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.12 | 0.16 | 0.16 | 0.18 | 0.16 | 0.16 | 0.16 | 0.30 | 0.29 | 0.29 | 0.29 | 0.28 | 0.25 | 0.24 | 0.25 | 0.23 | 0.23 | 0.23 | 0.25 | 0.23 | 0.24 | 0.24 | 0.20 | 0.20 | 0.45 | 0.41 | 0.42 | 0.39 | 0.40 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.32 | 0.32 | 0.31 | 0.33 | 0.30 | 0.29 | 0.30 | 0.30 | 0.29 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.23 | 0.24 | 0.24 | 0.26 | 0.23 | 0.24 | 0.24 | 0.24 | 0.28 |
|
Equity Ratio
|
| 0.61 | 0.61 | 0.59 | 0.60 | 0.60 | 0.63 | 0.62 | 0.63 | 0.62 | 0.64 | 0.62 | 0.58 | 0.49 | 0.50 | 0.49 | 0.49 | 0.50 | 0.53 | 0.55 | 0.56 | 0.57 | 0.57 | 0.56 | 0.56 | 0.57 | 0.58 | 0.58 | 0.65 | 0.64 | 0.45 | 0.38 | 0.40 | 0.41 | 0.41 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.45 | 0.46 | 0.48 | 0.46 | 0.47 | 0.46 | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.51 | 0.51 | 0.51 | 0.49 | 0.51 | 0.51 | 0.51 | 0.51 | 0.46 |
|
Times Interest Earned
|
5.89 | 13.23 | 10.55 | 3.97 | 4.41 | 11.62 | 12.59 | 4.41 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-2.49 | 0.15 | 0.07 | 0.43 | 0.71 | | 0.21 | -0.69 | 4.87 | 0.32 | 0.21 | 0.37 | 3.48 | 0.19 | 0.15 | 0.90 | 1.16 | 0.15 | 0.16 | 0.94 | 0.81 | 0.19 | 0.17 | 0.41 | -0.28 | 0.23 | 0.36 | 0.44 | -0.55 | 0.28 | 0.31 | 0.26 | -0.30 | 0.12 | 0.41 | 0.15 | 0.83 | 0.11 | 0.25 | 0.23 | -0.30 | 0.11 | 0.39 | 0.26 | -0.51 | 0.00 | | | | 0.00 | 0.20 | 0.50 | -0.23 | 0.13 | 0.27 | 0.32 | -0.50 | 0.12 | 0.16 | 0.30 | -0.51 | 0.13 | 0.26 | 0.23 | -0.30 | 0.17 | 0.19 |
|
Enterprise Value
|
-0.09B | -0.28B | -0.55B | -0.72B | -0.64B | -0.78B | -0.72B | -1.17B | -1.04B | -1.14B | -0.95B | -1.04B | -0.80B | -0.44B | -0.53B | -0.60B | -0.49B | -0.78B | -0.38B | -0.42B | -0.31B | -0.48B | -0.70B | -0.60B | -0.29B | -0.39B | -0.37B | -0.41B | -2.58B | -2.97B | -9.96B | -0.36B | -0.18B | -0.29B | -0.76B | -0.21B | 0.02B | -0.57B | -0.52B | -0.83B | 0.01B | -0.24B | -0.17B | -0.27B | -0.41B | -0.52B | -0.47B | -0.51B | -0.28B | -1.06B | -0.37B | -0.39B | -0.12B | -0.21B | -0.30B | -0.37B | -0.11B | -0.73B | -0.59B | -0.66B | -0.25B | -1.44B | -0.84B | -0.78B | -0.22B | -0.42B | -0.75B |
|
Return on Sales
|
0.00% | 0.00% | -0.01% | 0.00% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.11% | 0.10% | 0.03% | 0.05% | 0.09% | -0.11% | 0.05% | -0.05% | 0.07% | 0.10% | -0.49% | 0.04% | 0.11% | 0.13% | 0.03% | 0.05% | 0.01% | 0.06% | -0.19% | 0.03% | 0.09% | 0.11% | 0.03% | 0.07% | 0.11% | 0.06% | 0.09% | 0.05% | 0.11% | -0.84% |
|
Return on Capital Employed
|
| | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.15% | 0.13% | 0.14% | 0.15% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.02% | 0.03% | 0.02% | 0.02% | 0.05% | -0.02% | -0.01% | 0.00% | 0.00% | 0.06% | 0.06% | 0.04% | 0.04% | 0.01% | 0.00% | 0.02% | 0.03% | 0.06% | 0.07% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | -0.12% |
|
Return on Invested Capital
|
| | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.10% | 0.15% | 0.15% | 0.09% | 0.07% | 0.08% | 0.08% | 0.06% | 0.05% | 0.05% | 0.01% | 0.02% | 0.00% | -0.02% | 0.04% | -0.03% | -0.01% | 0.00% | 0.00% | 0.06% | 0.06% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.02% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | -0.11% |
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | -0.01% | 0.02% | -0.03% | -0.03% | -0.02% | -0.02% | 0.04% | 0.04% | 0.03% | 0.02% | -0.01% | -0.01% | 0.00% | 0.01% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | -0.08% |
|
Return on Equity
|
| | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 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% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.05% | 0.08% | 0.08% | 0.07% | 0.06% | 0.01% | 0.02% | 0.00% | -0.01% | 0.04% | -0.07% | -0.06% | -0.04% | -0.03% | 0.07% | 0.08% | 0.05% | 0.04% | -0.01% | -0.02% | 0.00% | 0.02% | 0.07% | 0.08% | 0.09% | 0.07% | 0.09% | 0.08% | 0.08% | -0.17% |