|
Gross Margin
|
24.77% | 27.12% | 28.80% | 28.48% | 27.36% | 28.98% | 29.13% | 27.79% | 27.65% | 30.02% | 29.51% | 13.01% | 28.61% | 30.81% | 31.69% | 16.70% | 27.53% | 30.04% | 31.00% | 28.53% | 28.21% | 31.13% | 31.26% | 30.22% | 27.74% | 30.71% | 31.76% | 30.34% | 29.47% | 32.04% | 32.37% | 30.11% | 29.14% | 32.12% | 32.16% | 29.73% | 28.49% | 31.98% | 32.56% | 15.91% | 29.05% | 31.92% | 31.82% | 108.70% | 28.11% | 31.17% | 32.46% | 108.61% | 31.59% | 33.18% | 32.37% | 108.29% | 29.47% | 31.58% | 32.77% | 86.71% | 31.19% | 33.68% | 33.96% | 110.25% | 34.63% | 36.47% | 36.29% | 113.68% | 35.78% | 37.60% | 36.89% | 115.45% |
|
EBT Margin
|
-0.17% | 5.22% | 7.18% | 4.98% | 2.69% | 8.64% | 9.36% | 7.10% | -0.66% | 5.61% | 3.38% | -10.19% | 4.52% | 10.99% | 11.26% | -8.35% | 2.27% | 9.51% | 8.80% | 5.29% | 3.86% | 11.82% | 11.74% | 8.89% | 3.10% | 11.62% | 12.38% | 9.26% | 5.89% | 23.09% | 12.64% | 7.98% | 5.21% | 12.59% | 12.11% | 8.98% | 4.92% | 13.46% | 13.15% | -4.42% | 5.97% | 13.95% | 13.45% | 8.17% | 3.93% | 11.53% | 14.30% | 10.15% | 9.45% | 15.46% | 13.95% | 11.06% | 9.88% | 15.59% | 15.21% | 12.82% | 10.63% | 16.29% | 16.31% | 13.90% | 13.06% | 18.33% | 17.79% | 15.40% | 16.06% | 19.02% | 19.01% | 14.41% |
|
EBIT Margin
|
1.70% | 7.51% | 9.38% | 7.53% | 5.04% | 10.44% | 11.01% | 8.77% | 1.28% | 7.30% | 4.62% | -5.54% | 6.73% | 12.51% | 12.46% | -4.62% | 4.55% | 11.40% | 11.81% | 7.03% | 5.69% | 13.08% | 13.00% | 10.69% | 5.92% | 12.56% | 13.63% | 11.82% | 7.79% | 13.92% | 14.34% | 10.50% | 7.17% | 14.27% | 13.79% | 10.69% | 7.19% | 14.69% | 14.56% | 7.25% | 8.44% | 15.67% | 15.46% | 10.37% | 5.85% | 13.49% | 16.22% | 12.20% | 11.70% | 17.00% | 15.68% | 12.21% | 11.57% | 16.96% | 16.91% | 14.25% | 12.46% | 18.82% | 17.70% | 15.54% | 15.03% | 19.49% | 18.83% | 16.57% | 17.47% | 20.26% | 20.29% | 15.92% |
|
EBITDA Margin
|
1.70% | 7.51% | 9.38% | 7.53% | 5.04% | 10.44% | 11.01% | 8.77% | 3.65% | 4.72% | -3.70% | -2.38% | 8.48% | 4.18% | 13.69% | 10.66% | 0.36% | 9.59% | 9.69% | 9.90% | 1.80% | 8.90% | 2.31% | -1.30% | -7.93% | 3.97% | 5.76% | 4.59% | 10.31% | 18.34% | 11.45% | -1.50% | 8.01% | 13.79% | 13.31% | 15.39% | 8.17% | 3.94% | 12.50% | 38.02% | 7.48% | 13.29% | 9.57% | 11.44% | -3.33% | 9.37% | 14.86% | 12.07% | 11.70% | 17.00% | 15.68% | 12.21% | 11.57% | 16.96% | 16.91% | 14.25% | 12.46% | 18.82% | 17.70% | 15.54% | 15.03% | 19.49% | 18.83% | 16.57% | 17.47% | 20.26% | 20.29% | 15.92% |
|
Operating Margin
|
1.70% | 7.51% | 9.38% | 7.53% | 5.04% | 10.44% | 11.01% | 8.77% | 1.28% | 7.30% | 4.62% | -5.54% | 6.73% | 12.51% | 12.46% | -4.62% | 4.55% | 11.40% | 11.81% | 7.03% | 5.69% | 13.08% | 13.00% | 10.69% | 5.92% | 12.56% | 13.63% | 11.82% | 7.79% | 13.92% | 14.34% | 10.50% | 7.17% | 14.27% | 13.79% | 10.69% | 7.19% | 14.69% | 14.56% | 7.25% | 8.44% | 15.67% | 15.46% | 10.37% | 5.85% | 13.49% | 16.22% | 12.20% | 11.70% | 17.00% | 15.68% | 12.21% | 11.57% | 16.96% | 16.91% | 14.25% | 12.46% | 18.82% | 17.70% | 15.54% | 15.03% | 19.49% | 18.83% | 16.57% | 17.47% | 20.26% | 20.29% | 15.92% |
|
Net Margin
|
-0.21% | -0.52% | -0.67% | 1.48% | -0.56% | -1.26% | -1.06% | 0.01% | -0.28% | -0.74% | -0.26% | 18.57% | -0.07% | 0.20% | -0.34% | 18.17% | 1.49% | 1.48% | -1.76% | -0.95% | 0.11% | -0.13% | -0.21% | 1.34% | -0.25% | -0.11% | -0.34% | -0.03% | 0.93% | -0.18% | 0.40% | -0.04% | -0.22% | 0.21% | 0.10% | -0.85% | -0.28% | -0.14% | -0.29% | 63.36% | 2.01% | 1.32% | 2.22% | 2.73% | -3.00% | -1.17% | -0.16% | -0.03% | 0.03% | -0.01% | -0.36% | -0.22% | -0.21% | -0.04% | -0.18% | -0.12% | -0.15% | -0.13% | -0.13% | -0.20% | -0.13% | -0.13% | -0.16% | -0.07% | -0.19% | 0.05% | -0.16% | -0.42% |
|
FCF Margin
|
-0.24% | 23.55% | 16.01% | 6.06% | -2.65% | 8.01% | 6.96% | 3.07% | -2.89% | 8.97% | 9.39% | 24.62% | 0.93% | 6.19% | 10.75% | 21.09% | -2.36% | 10.79% | 12.51% | 4.61% | -6.34% | 7.53% | 9.23% | 10.84% | -6.26% | 6.92% | 1.10% | 17.05% | -1.65% | 10.65% | 18.05% | 10.42% | -2.62% | 10.78% | 10.85% | 16.57% | -3.52% | 8.49% | 11.02% | 74.98% | -3.62% | 11.12% | 17.31% | 25.52% | -13.72% | 15.35% | 26.44% | 18.12% | 7.26% | 11.89% | 9.86% | 9.26% | -7.84% | 12.81% | 10.45% | 16.60% | -1.64% | 10.08% | 17.43% | 19.45% | 4.05% | 11.89% | 22.52% | 16.00% | 4.83% | 10.58% | 16.41% | 20.61% |
|
Inventory Average
|
| | 1.33B | 1.28B | 1.31B | 1.44B | 1.57B | 1.46B | 1.48B | 1.63B | 1.55B | 1.40B | 1.36B | 1.45B | 1.47B | 1.30B | 1.31B | 1.45B | 1.44B | 1.31B | 1.26B | 1.37B | 1.40B | 1.39B | 1.49B | 1.62B | 1.61B | 1.49B | 1.51B | 1.61B | 1.58B | 1.47B | 1.49B | 1.60B | 1.63B | 1.61B | 1.67B | 1.76B | 1.78B | 1.75B | 1.87B | 2.01B | 1.92B | 1.58B | 1.37B | 1.41B | 1.29B | 1.21B | 1.28B | 1.38B | 1.43B | 1.51B | 1.70B | 1.88B | 1.92B | 1.97B | 2.17B | 2.35B | 2.27B | 2.17B | 2.27B | 2.29B | 2.12B | 2.00B | 2.10B | 2.29B | 2.36B | 2.23B |
|
Assets Average
|
| | 20.28B | 20.06B | 19.85B | 20.04B | 20.30B | 20.11B | 20.06B | 20.33B | 20.02B | 19.17B | 18.88B | 18.82B | 18.70B | 18.57B | 18.54B | 19.43B | 19.64B | 18.33B | 17.22B | 16.97B | 17.01B | 17.08B | 17.35B | 17.65B | 17.86B | 17.27B | 16.84B | 17.19B | 17.58B | 17.56B | 17.33B | 17.52B | 17.75B | 17.95B | 18.27B | 18.37B | 18.34B | 18.11B | 18.85B | 20.22B | 20.49B | 20.40B | 19.06B | 17.43B | 17.58B | 18.05B | 17.99B | 18.10B | 18.29B | 18.13B | 17.85B | 17.66B | 17.71B | 17.91B | 17.99B | 18.40B | 18.90B | 19.15B | 19.37B | 19.77B | 20.55B | 20.53B | 20.13B | 20.55B | 21.18B | 21.40B |
|
Equity Average
|
| | 7.01B | 7.18B | 7.15B | 7.14B | 7.41B | 7.87B | 8.13B | 8.29B | 8.02B | 7.35B | 7.16B | 7.34B | 7.46B | 7.38B | 7.29B | 7.26B | 7.18B | 7.16B | 6.74B | 6.39B | 6.39B | 6.19B | 5.92B | 5.84B | 5.84B | 5.84B | 5.87B | 6.17B | 6.65B | 6.77B | 6.69B | 6.72B | 6.82B | 7.03B | 7.17B | 6.98B | 7.08B | 7.20B | 6.99B | 7.05B | 7.23B | 7.30B | 6.55B | 5.87B | 6.17B | 6.40B | 6.37B | 6.32B | 6.41B | 6.38B | 6.14B | 5.88B | 5.80B | 5.99B | 6.08B | 6.17B | 6.49B | 6.86B | 6.96B | 6.94B | 7.29B | 7.55B | 7.50B | 7.69B | 8.10B | 8.47B |
|
Invested Capital
|
| 8.10B | 8.11B | 8.37B | 8.13B | 8.13B | 8.41B | 8.82B | 9.00B | 9.12B | 8.44B | 10.59B | 8.06B | 7.81B | 8.55B | 10.45B | 8.31B | 8.80B | 7.56B | 10.64B | 6.72B | 7.36B | 7.21B | 10.15B | 6.59B | 6.55B | 6.63B | 9.96B | 6.61B | 6.84B | 7.19B | 10.78B | 7.02B | 7.16B | 7.95B | 11.26B | 7.75B | 7.42B | 7.69B | 11.16B | 7.30B | 8.00B | 7.28B | 12.89B | 6.74B | 6.61B | 7.16B | 11.70B | 6.79B | 6.81B | 6.84B | 11.12B | 6.37B | 6.79B | 6.92B | 10.94B | 6.40B | 6.83B | 7.05B | 11.80B | 7.81B | 7.92B | 8.57B | 12.26B | 8.37B | 8.55B | 9.04B | 13.22B |
|
Asset Utilization Ratio
|
| | 0.66 | 0.65 | 0.65 | 0.64 | 0.65 | 0.68 | 0.70 | 0.72 | 0.74 | 0.67 | 0.67 | 0.66 | 0.64 | 0.65 | 0.62 | 0.57 | 0.54 | 0.67 | 0.72 | 0.74 | 0.75 | 0.75 | 0.75 | 0.74 | 0.74 | 0.77 | 0.79 | 0.78 | 0.77 | 0.77 | 0.79 | 0.79 | 0.79 | 0.79 | 0.80 | 0.82 | 0.84 | 0.68 | 0.62 | 0.55 | 0.51 | 0.64 | 0.68 | 0.71 | 0.71 | 0.69 | 0.71 | 0.75 | 0.75 | 0.78 | 0.81 | 0.84 | 0.87 | 0.89 | 0.91 | 0.91 | 0.92 | 0.92 | 0.94 | 0.95 | 0.94 | 0.97 | 1.01 | 1.01 | 0.99 | 1.00 |
|
Interest Coverage Ratio
|
0.74 | 3.17 | 4.25 | 3.15 | 1.96 | 5.11 | 5.85 | 4.50 | 0.61 | 4.17 | 2.59 | -1.20 | 3.05 | 7.70 | 7.39 | -1.10 | 1.98 | 6.26 | 3.69 | 4.08 | 2.98 | 8.74 | 8.41 | 5.09 | 3.11 | 8.10 | 8.52 | 6.98 | 3.98 | 9.08 | 9.39 | 6.56 | 3.98 | 10.31 | 9.39 | 7.19 | 3.34 | 12.73 | 12.10 | 0.84 | 4.64 | 8.79 | 8.40 | 5.21 | 2.45 | 6.91 | 9.08 | 6.27 | 5.82 | 10.98 | 10.11 | 7.78 | 6.93 | 12.71 | 13.25 | 10.39 | 7.93 | 14.37 | 14.93 | 11.98 | 10.91 | 17.99 | 16.26 | 13.48 | 14.09 | 20.28 | 20.96 | 14.73 |
|
Debt to Equity
|
| 0.69 | 0.58 | 0.57 | 0.55 | 0.54 | 0.48 | 0.46 | 0.45 | 0.43 | 0.47 | 0.52 | 0.50 | 0.45 | 0.44 | 0.45 | 0.44 | 0.67 | 0.49 | 0.49 | 0.56 | 0.55 | 0.56 | 0.70 | 0.79 | 0.75 | 0.79 | 0.72 | 0.76 | 0.63 | 0.60 | 0.61 | 0.61 | 0.60 | 0.59 | 0.56 | 0.61 | 0.64 | 0.56 | 0.58 | 0.16 | 0.22 | 0.68 | 0.76 | 0.96 | 0.88 | 0.83 | 0.82 | 0.79 | 0.78 | 0.75 | 0.77 | 0.80 | 0.84 | 0.82 | 0.79 | 0.80 | 0.80 | 0.72 | 0.68 | 0.71 | 0.76 | 0.69 | 0.64 | 0.63 | 0.59 | 0.55 | 0.54 |
|
Debt Ratio
|
| 0.23 | 0.21 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.24 | 0.19 | 0.20 | 0.21 | 0.21 | 0.21 | 0.24 | 0.26 | 0.25 | 0.26 | 0.25 | 0.26 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 | 0.22 | 0.24 | 0.24 | 0.22 | 0.23 | 0.06 | 0.08 | 0.24 | 0.27 | 0.32 | 0.31 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.26 | 0.25 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 |
|
Equity Ratio
|
| 0.33 | 0.36 | 0.36 | 0.36 | 0.35 | 0.38 | 0.40 | 0.41 | 0.41 | 0.39 | 0.37 | 0.39 | 0.39 | 0.40 | 0.39 | 0.40 | 0.35 | 0.38 | 0.40 | 0.38 | 0.38 | 0.38 | 0.35 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.37 | 0.39 | 0.39 | 0.39 | 0.38 | 0.39 | 0.40 | 0.39 | 0.37 | 0.40 | 0.39 | 0.35 | 0.35 | 0.36 | 0.36 | 0.33 | 0.35 | 0.36 | 0.35 | 0.35 | 0.34 | 0.36 | 0.35 | 0.34 | 0.32 | 0.33 | 0.34 | 0.34 | 0.33 | 0.35 | 0.36 | 0.36 | 0.34 | 0.36 | 0.37 | 0.37 | 0.37 | 0.39 | 0.40 |
|
Times Interest Earned
|
0.74 | 3.17 | 4.25 | 3.15 | 1.96 | 5.11 | 5.85 | 4.50 | 0.61 | 4.17 | 2.59 | -1.20 | 3.05 | 7.70 | 7.39 | -1.10 | 1.98 | 6.26 | 3.69 | 4.08 | 2.98 | 8.74 | 8.41 | 5.09 | 3.11 | 8.10 | 8.52 | 6.98 | 3.98 | 9.08 | 9.39 | 6.56 | 3.98 | 10.31 | 9.39 | 7.19 | 3.34 | 12.73 | 12.10 | 0.84 | 4.64 | 8.79 | 8.40 | 5.21 | 2.45 | 6.91 | 9.08 | 6.27 | 5.82 | 10.98 | 10.11 | 7.78 | 6.93 | 12.71 | 13.25 | 10.39 | 7.93 | 14.37 | 14.93 | 11.98 | 10.91 | 17.99 | 16.26 | 13.48 | 14.09 | 20.28 | 20.96 | 14.73 |
|
FCF Payout Ratio
|
-8.32 | 0.07 | 0.04 | 0.12 | -0.31 | 0.08 | 0.09 | 0.21 | -0.24 | 0.11 | 0.10 | 0.10 | 1.59 | 0.21 | 0.13 | 0.16 | -1.01 | 0.17 | 0.15 | 0.44 | -0.38 | 0.25 | 0.21 | 0.19 | -0.41 | 0.31 | 1.98 | 0.13 | -1.72 | 0.20 | 0.13 | 0.29 | -1.31 | 0.24 | 0.28 | 0.19 | -0.94 | 0.30 | 0.29 | 0.30 | -1.26 | 0.33 | 0.21 | 0.16 | -0.35 | 0.26 | 0.14 | 0.22 | 0.64 | 0.31 | 0.38 | 0.42 | -0.59 | 0.29 | 0.34 | 0.23 | -2.82 | 0.36 | 0.20 | 0.20 | 1.11 | 0.30 | 0.15 | 0.24 | 0.93 | 0.35 | 0.22 | 0.20 |
|
Enterprise Value
|
-0.49B | -0.69B | -0.64B | -0.74B | -0.49B | -0.72B | -0.71B | -0.75B | -0.82B | -1.17B | -1.31B | -0.90B | -1.00B | -0.81B | -0.85B | -0.63B | -0.57B | -1.94B | -0.82B | -1.87B | -0.83B | -0.88B | -0.88B | -1.65B | -0.67B | -0.72B | -0.59B | -0.67B | -0.55B | -0.87B | -1.44B | -1.64B | -1.25B | -1.24B | -1.19B | -1.46B | -1.12B | -0.93B | -0.99B | -0.84B | -1.85B | -0.81B | -0.76B | -1.23B | -2.63B | -2.34B | -3.18B | -3.27B | -2.82B | -2.90B | -2.73B | -2.14B | -1.33B | -1.07B | -1.07B | -1.20B | -0.67B | -0.65B | -0.94B | -1.07B | -0.83B | -1.31B | -1.90B | -1.56B | -0.83B | -0.75B | -1.11B | -1.74B |
|
Return on Sales
|
0.00% | -0.01% | -0.01% | 0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.19% | 0.00% | 0.00% | 0.00% | 0.18% | 0.01% | 0.01% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.63% | 0.02% | 0.01% | 0.02% | 0.03% | -0.03% | -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% |
|
Return on Capital Employed
|
| | -0.18% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | 0.07% | 0.08% | 0.07% | 0.06% | 0.05% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.11% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.18% | 0.19% | 0.20% | 0.19% | 0.21% | 0.20% | 0.22% | 0.23% | 0.24% | 0.24% | 0.24% | 0.27% | 0.28% | 0.27% | 0.26% |
|
Return on Invested Capital
|
| | -0.33% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.08% | 0.06% | 0.04% | 0.06% | 0.10% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.13% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.10% | 0.11% | 0.20% | 0.20% | 0.15% | 0.15% | 0.18% | 0.17% | 0.16% | 0.17% | 0.22% | 0.25% | 0.13% | 0.13% | 0.16% | 0.14% | 0.14% | 0.13% | 0.17% | 0.17% | 0.13% | 0.15% | 0.23% | 0.23% | 0.18% | 0.19% | 0.26% | 0.27% | 0.22% | 0.24% | 0.33% | 0.32% | 0.25% | 0.25% | 0.33% | 0.33% | 0.27% | 0.29% | 0.37% | 0.36% | 0.29% |
|
Return on Assets
|
| | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 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% | 0.02% | 0.02% | 0.02% | 0.03% | 0.01% | 0.01% | 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% |
|
Return on Equity
|
| | -0.02% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.04% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 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% | -0.01% | -0.01% | 0.05% | 0.06% | 0.06% | 0.08% | 0.04% | 0.02% | 0.01% | -0.01% | -0.02% | -0.01% | 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% |