|
Gross Margin
|
78.82% | 78.51% | 69.33% | 80.03% | 78.38% | 77.67% | 71.57% | 77.99% | 76.17% | 74.90% | 77.26% | 76.93% | 76.42% | 77.79% | 78.55% | 76.20% | 76.59% | 78.04% | 76.51% | 76.80% | 76.25% | 76.67% | 78.26% | 77.17% | 77.68% | 77.27% | 77.29% | 77.08% | 76.76% | 76.40% | 76.89% | 75.34% | 75.86% | 75.58% | 78.00% | 77.44% | 77.21% | 75.63% | 76.49% | 76.57% | 77.30% | 77.32% | 78.46% | 77.59% | 73.05% | 76.78% | 78.21% | 77.58% | 78.72% | 78.52% | 78.81% | 80.15% | 78.31% | 78.80% | 79.32% | 78.23% | 77.86% | 78.27% | 77.83% | 78.50% | 77.53% | 78.33% | 78.73% | 79.13% | 78.77% | 78.84% | 78.38% |
|
EBT Margin
|
0.31% | 0.31% | -0.70% | 3.98% | 2.82% | -2.74% | 4.56% | 6.18% | 3.19% | 1.00% | -2.85% | 4.69% | 3.44% | 2.10% | 3.83% | -5.61% | -2.73% | 2.18% | -0.36% | -0.28% | 0.39% | 0.02% | 2.92% | 1.90% | -1.11% | 0.79% | 1.24% | 1.94% | 0.48% | 1.71% | 0.56% | 0.08% | 0.40% | -7.59% | 4.50% | 5.53% | 3.33% | 1.58% | 3.20% | 1.85% | 3.33% | -2.74% | 4.35% | 1.88% | 5.87% | -6.67% | 13.75% | 5.58% | 6.44% | 15.82% | 10.87% | 7.97% | 5.71% | 7.92% | 6.45% | 7.57% | 7.34% | 6.81% | 9.62% | 57.45% | 11.49% | 17.99% | 12.91% | 14.65% | 12.18% | 13.46% | 12.32% |
|
EBIT Margin
|
6.19% | 5.88% | 5.81% | 8.59% | 7.43% | 4.29% | 12.12% | 11.27% | 7.74% | 3.76% | 7.14% | 8.91% | 7.95% | 6.30% | 8.34% | 6.12% | 8.34% | 5.65% | 3.96% | 3.95% | 4.75% | 4.77% | 6.99% | 6.06% | 3.39% | 5.67% | 6.20% | 6.53% | 5.25% | 6.50% | 5.37% | 5.55% | 6.46% | 1.11% | 9.74% | 11.00% | 9.01% | 7.13% | 8.53% | 8.38% | 8.77% | 6.61% | 9.45% | 7.23% | 12.91% | 5.95% | 18.72% | 10.88% | 11.83% | 20.72% | 15.47% | 13.66% | 11.92% | 12.41% | 10.74% | 12.01% | 11.89% | 11.21% | 13.62% | 61.20% | 14.90% | 21.24% | 16.18% | 18.05% | 15.61% | 16.81% | 15.43% |
|
EBITDA Margin
|
6.19% | 5.88% | 5.81% | 8.59% | 7.43% | 4.29% | 12.12% | 11.27% | 7.74% | 3.76% | 7.14% | 8.91% | 7.95% | 6.30% | 8.34% | 6.12% | 8.34% | 5.65% | 3.96% | 3.95% | 4.75% | 4.77% | 6.99% | 6.06% | 3.39% | 5.67% | 6.20% | 6.53% | 5.25% | 6.50% | 5.37% | 5.55% | 6.46% | 1.11% | 9.74% | 11.00% | 9.01% | 7.13% | 8.53% | 8.38% | 8.77% | 6.61% | 9.45% | 7.23% | 12.91% | 5.95% | 18.72% | 10.88% | 11.83% | 20.72% | 15.47% | 13.66% | 11.92% | 12.41% | 10.74% | 12.01% | 11.89% | 11.21% | 13.62% | 61.20% | 14.90% | 21.24% | 16.18% | 18.05% | 15.61% | 16.81% | 15.43% |
|
Operating Margin
|
6.19% | 5.88% | 5.81% | 8.59% | 7.43% | 4.29% | 12.12% | 11.27% | 7.74% | 3.76% | 7.14% | 8.91% | 7.95% | 6.30% | 8.34% | 6.12% | 8.34% | 5.65% | 3.96% | 3.95% | 4.75% | 4.77% | 6.99% | 6.06% | 3.39% | 5.67% | 6.20% | 6.53% | 5.25% | 6.50% | 5.37% | 5.55% | 6.46% | 1.11% | 9.74% | 11.00% | 9.01% | 7.13% | 8.53% | 8.38% | 8.77% | 6.61% | 9.45% | 7.23% | 12.91% | 5.95% | 18.72% | 10.88% | 11.83% | 20.72% | 15.47% | 13.66% | 11.92% | 12.41% | 10.74% | 12.01% | 11.89% | 11.21% | 13.62% | 61.20% | 14.90% | 21.24% | 16.18% | 18.05% | 15.61% | 16.81% | 15.43% |
|
Net Margin
|
-0.76% | -0.22% | | -0.04% | -0.69% | -0.27% | 1.25% | 3.18% | 2.58% | 0.29% | -3.50% | 2.52% | -0.26% | 1.65% | 1.94% | -3.69% | -2.06% | 1.07% | -0.57% | -0.74% | -0.60% | 0.20% | 1.27% | 0.98% | -1.26% | -0.57% | -1.79% | -1.09% | -0.88% | -0.15% | -1.52% | -1.10% | -1.15% | -8.00% | -4.60% | 2.11% | 0.58% | -0.20% | -0.11% | -0.26% | 0.57% | -4.95% | -0.06% | 2.06% | 2.41% | -4.30% | 8.42% | 2.03% | 2.40% | 9.17% | 5.13% | 2.95% | 0.82% | 2.73% | 2.04% | 2.85% | 2.42% | 1.99% | 4.52% | 40.07% | 5.07% | 9.21% | 6.27% | 7.77% | 5.46% | 6.47% | 6.71% |
|
FCF Margin
|
| 5.31% | 9.01% | -0.94% | 8.29% | 5.66% | 12.86% | -0.09% | 8.35% | 7.05% | 7.97% | -1.91% | 10.68% | -9.02% | 4.27% | -6.91% | 1.53% | 2.44% | -0.90% | -6.97% | 0.55% | 0.23% | 0.41% | -5.03% | 4.85% | 5.43% | -1.57% | -1.13% | 4.41% | 1.30% | -10.63% | -0.25% | 1.35% | 3.58% | 5.54% | -0.64% | 4.95% | 4.50% | 0.80% | -4.00% | 3.07% | 5.76% | 7.12% | -1.17% | 58.47% | 11.13% | 5.70% | 8.64% | 2.48% | 6.56% | 1.09% | 1.54% | -0.71% | 3.12% | 2.63% | 4.26% | 9.17% | 6.45% | 11.42% | 6.45% | 11.79% | 16.17% | -13.03% | 12.29% | 14.10% | 14.71% | 6.64% |
|
Inventory Average
|
| | | | | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.21B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.29B | 0.31B | 0.31B | 0.32B | 0.32B | 0.33B | 0.32B | 0.31B | 0.29B | 0.29B | 0.30B | 0.30B | 0.31B | 0.31B | 0.31B | 0.31B | 0.31B | 0.32B | 0.33B | 0.34B | 0.36B | 0.37B | 0.37B | 0.37B | 0.38B | 0.39B | 0.39B | 0.39B | 0.40B | 0.41B | 0.41B | 0.41B | 0.41B | 0.40B | 0.39B | 0.37B | 0.35B | 0.34B | 0.34B | 0.34B | 0.35B |
|
Assets Average
|
| | | | | 8.18B | 8.52B | 8.51B | 8.48B | 8.36B | 8.38B | 8.50B | 8.52B | 8.48B | 8.76B | 8.98B | 9.04B | 9.25B | 12.89B | 16.47B | 16.70B | 17.11B | 17.63B | 18.19B | 20.59B | 22.96B | 23.43B | 23.72B | 24.00B | 24.36B | 24.59B | 24.61B | 24.43B | 23.77B | 23.30B | 23.28B | 22.76B | 22.30B | 22.35B | 22.79B | 23.18B | 23.28B | 23.36B | 23.59B | 25.04B | 26.22B | 26.65B | 27.34B | 27.07B | 26.24B | 26.75B | 27.11B | 26.64B | 26.85B | 27.12B | 27.11B | 27.11B | 27.37B | 27.95B | 28.61B | 29.09B | 29.32B | 29.15B | 29.09B | 28.97B | 29.06B | 29.55B |
|
Equity Average
|
| | | | | 1.29B | 1.79B | 1.86B | 1.89B | 1.82B | 1.63B | 1.51B | 1.38B | 1.25B | 1.24B | 1.13B | 1.01B | 0.95B | 0.90B | 0.87B | 0.86B | 0.87B | 0.83B | 0.88B | 0.99B | 1.02B | 0.99B | 0.94B | 1.04B | 1.16B | 1.12B | 1.09B | 1.07B | 0.88B | 0.62B | 0.58B | 0.60B | 0.62B | 0.64B | 0.62B | 0.64B | 0.56B | 0.44B | 0.47B | 0.57B | 0.58B | 0.73B | 0.98B | 1.09B | 1.40B | 1.84B | 2.06B | 2.08B | 2.31B | 2.48B | 2.52B | 2.65B | 2.80B | 3.00B | 4.03B | 5.00B | 5.24B | 5.62B | 5.85B | 5.68B | 5.63B | 5.90B |
|
Invested Capital
|
| | 0.70B | | 0.83B | 1.77B | 5.88B | 1.98B | 5.99B | 5.86B | 5.85B | 1.82B | 1.47B | 6.02B | 6.47B | 1.10B | 1.05B | 1.05B | 11.72B | 12.09B | 1.50B | 0.96B | 0.90B | 1.37B | 1.14B | 1.13B | 1.08B | 1.10B | 1.33B | 1.35B | 16.34B | 1.24B | 16.21B | 15.58B | 15.48B | 15.51B | 15.44B | 15.51B | 15.45B | 15.59B | 15.65B | 15.47B | 15.19B | 15.75B | 16.52B | 16.24B | 16.66B | 16.25B | 16.39B | 15.77B | 17.70B | 16.91B | 17.19B | 17.60B | 17.54B | 17.66B | 17.77B | 17.92B | 18.12B | 17.82B | 17.93B | 18.30B | 18.99B | 19.05B | 18.65B | 18.97B | 19.19B |
|
Asset Utilization Ratio
|
| | | | | 1.03 | 0.97 | 0.97 | 0.95 | 0.94 | 1.04 | 1.02 | 1.04 | 1.08 | 1.09 | 1.07 | 1.08 | 1.08 | 0.90 | 0.82 | 0.93 | 1.01 | 1.02 | 1.01 | 0.92 | 0.85 | 0.86 | 0.87 | 0.88 | 0.87 | 0.86 | 0.83 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.84 | 0.82 | 0.80 | 0.79 | 0.79 | 0.79 | 0.78 | 0.70 | 0.67 | 0.66 | 0.65 | 0.71 | 0.74 | 0.73 | 0.72 | 0.72 | 0.71 | 0.71 | 0.72 | 0.73 | 0.74 | 0.74 | 0.73 | 0.72 | 0.72 | 0.71 | 0.71 | 0.71 | 0.72 | 0.72 |
|
Interest Coverage Ratio
|
1.15 | 1.19 | 0.88 | 1.84 | 1.60 | 0.91 | 1.63 | 2.19 | 1.68 | 1.34 | 1.55 | 2.09 | 1.76 | 1.49 | 1.94 | 1.42 | 2.06 | 1.63 | 0.92 | 0.93 | 1.09 | 1.13 | 1.72 | 1.46 | 0.76 | 1.16 | 1.35 | 1.46 | 1.12 | 1.40 | 1.12 | 1.03 | 1.19 | 0.20 | 1.92 | 2.03 | 1.60 | 1.29 | 1.60 | 1.52 | 1.62 | 1.24 | 1.87 | 1.35 | 1.85 | 1.03 | 3.80 | 2.17 | 2.49 | 4.47 | 3.40 | 2.85 | 2.49 | 2.68 | 2.45 | 2.73 | 2.67 | 2.50 | 3.24 | 15.07 | 3.75 | 5.39 | 4.04 | 4.62 | 4.00 | 4.32 | 4.16 |
|
Debt to Equity
|
| | 6.13 | | 5.17 | 2.30 | 2.23 | 2.14 | 2.20 | 2.33 | 2.92 | 2.99 | 3.86 | 3.74 | 4.31 | 5.19 | 5.74 | 6.33 | 12.36 | 13.15 | 13.25 | 13.34 | 14.80 | 12.58 | 14.49 | 14.49 | 15.15 | 15.68 | 12.59 | 12.45 | 14.10 | 13.91 | 14.36 | 21.41 | 27.71 | 24.17 | 25.81 | 22.57 | 23.76 | 24.23 | 22.35 | 33.53 | 33.76 | 30.31 | 25.10 | 30.11 | 16.78 | 15.00 | 13.02 | 8.64 | 7.62 | 7.22 | 7.13 | 6.02 | 6.13 | 5.85 | 5.52 | 5.23 | 4.81 | 2.61 | 2.55 | 2.37 | 2.26 | 2.24 | 2.41 | 2.28 | 2.19 |
|
Debt Ratio
|
| | 0.54 | | 0.55 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.52 | 0.54 | 0.56 | 0.56 | 0.58 | 0.61 | 0.62 | 0.62 | 0.66 | 0.68 | 0.68 | 0.67 | 0.65 | 0.66 | 0.65 | 0.64 | 0.61 | 0.61 | 0.60 | 0.59 | 0.62 | 0.62 | 0.62 | 0.64 | 0.64 | 0.64 | 0.67 | 0.67 | 0.66 | 0.65 | 0.65 | 0.64 | 0.63 | 0.64 | 0.61 | 0.60 | 0.58 | 0.55 | 0.57 | 0.55 | 0.57 | 0.56 | 0.57 | 0.56 | 0.56 | 0.56 | 0.55 | 0.55 | 0.53 | 0.45 | 0.44 | 0.44 | 0.46 | 0.45 | 0.46 | 0.45 | 0.44 |
|
Equity Ratio
|
| | 0.09 | | 0.11 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.18 | 0.18 | 0.14 | 0.15 | 0.13 | 0.12 | 0.11 | 0.10 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.17 | 0.17 | 0.18 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 |
|
Times Interest Earned
|
1.15 | 1.19 | 0.88 | 1.84 | 1.60 | 0.91 | 1.63 | 2.19 | 1.68 | 1.34 | 1.55 | 2.09 | 1.76 | 1.49 | 1.94 | 1.42 | 2.06 | 1.63 | 0.92 | 0.93 | 1.09 | 1.13 | 1.72 | 1.46 | 0.76 | 1.16 | 1.35 | 1.46 | 1.12 | 1.40 | 1.12 | 1.03 | 1.19 | 0.20 | 1.92 | 2.03 | 1.60 | 1.29 | 1.60 | 1.52 | 1.62 | 1.24 | 1.87 | 1.35 | 1.85 | 1.03 | 3.80 | 2.17 | 2.49 | 4.47 | 3.40 | 2.85 | 2.49 | 2.68 | 2.45 | 2.73 | 2.67 | 2.50 | 3.24 | 15.07 | 3.75 | 5.39 | 4.04 | 4.62 | 4.00 | 4.32 | 4.16 |
|
FCF Payout Ratio
|
| 0.02 | 0.01 | -0.27 | 0.03 | 0.05 | 0.03 | -3.00 | 0.03 | 0.04 | 0.03 | -0.14 | 0.02 | 0.00 | 0.02 | -0.04 | 0.11 | 0.13 | -0.24 | -0.04 | 0.38 | 1.00 | 0.75 | -0.05 | 0.05 | 0.15 | -2.39 | -0.72 | 0.58 | 0.04 | -0.07 | -5.25 | 0.92 | 3.65 | 0.03 | -2.13 | 2.59 | 0.00 | 0.11 | -0.41 | 0.50 | 0.30 | 0.25 | -1.43 | 0.01 | 0.17 | 0.37 | 0.29 | 0.76 | 0.32 | 2.02 | 1.85 | -5.30 | 0.81 | 0.98 | 0.63 | 0.29 | 0.47 | 0.27 | 0.47 | 0.27 | 0.21 | -0.28 | 0.29 | 0.25 | 0.27 | 0.61 |
|
Enterprise Value
|
-0.76B | -0.73B | -0.65B | -0.59B | -0.66B | -0.35B | -0.35B | -0.20B | -0.20B | -0.12B | -0.04B | -0.03B | -0.03B | -0.04B | -0.29B | -0.02B | -0.00B | 0.01B | 0.23B | 0.13B | -0.13B | 0.20B | 0.21B | 0.02B | 1.29B | 1.23B | 1.91B | 1.65B | 1.62B | 1.66B | 1.68B | 1.86B | 1.31B | 1.39B | 1.25B | 0.97B | 1.03B | 0.94B | 0.12B | 1.19B | 1.21B | 1.16B | 0.32B | 0.91B | -1.95B | -1.82B | -1.82B | -0.15B | -0.16B | -0.24B | -1.71B | 0.95B | 0.65B | 0.86B | -0.21B | 1.46B | 1.34B | 1.25B | -0.56B | 0.25B | -0.07B | -1.45B | -0.29B | -0.22B | 0.20B | -0.06B | 0.07B |
|
Return on Sales
|
-0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.01% | 0.00% | -0.01% | 0.00% | -0.03% | 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% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | | | | | 0.43% | 0.09% | 0.13% | 0.11% | 0.12% | 0.10% | 0.11% | 0.12% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.09% | 0.10% | 0.09% | 0.07% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.10% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.10% | 0.10% | 0.15% | 0.11% | 0.13% | 0.13% | 0.11% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.22% | 0.23% | 0.25% | 0.24% | 0.15% | 0.15% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | | | | 5.68% | 1.19% | 0.97% | 0.93% | 0.08% | 0.07% | 0.10% | 0.21% | 0.10% | 0.08% | 0.12% | 0.41% | 0.35% | 0.06% | 0.04% | 0.07% | -0.68% | 0.66% | 0.68% | 0.66% | 0.69% | 0.51% | 0.26% | 0.46% | 0.53% | 0.10% | 0.16% | 0.17% | 0.04% | 0.23% | -0.09% | -0.03% | 0.04% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.08% | 0.08% | 0.16% | 0.14% | 0.13% | 0.14% | 0.15% | 0.13% | 0.13% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.22% | 0.23% | 0.25% | 0.25% | 0.15% | 0.16% | 0.15% | 0.16% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | | | | 0.00% | | | 0.00% | | 0.00% | | 0.00% | | | | | 0.08% | 0.10% | 0.12% | 0.14% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Equity
|
| | | | | 0.00% | 0.01% | 0.00% | 0.02% | 0.01% | -0.01% | 0.00% | -0.06% | -0.06% | -0.05% | -0.06% | 0.00% | -0.01% | -0.01% | -0.02% | -0.04% | -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% | 0.01% | 0.01% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | | | | 0.00% | | | 0.00% | | 0.00% | | 0.00% | | | | | 0.58% | 0.56% | 0.67% | 0.72% | 0.40% | 0.42% | 0.41% | 0.40% |