|
Gross Margin
|
24.24% | 22.93% | 30.41% | 26.03% | 21.55% | 30.70% | 34.55% | 29.31% | 26.39% | 33.55% | 38.43% | 36.86% | 32.47% | 37.66% | 41.43% | 39.63% | 35.00% | 39.05% | 43.02% | 42.38% | 38.03% | 42.10% | 44.56% | 45.20% | 39.85% | 43.25% | 44.52% | 42.55% | 38.17% | 41.52% | 43.50% | 43.14% | 37.91% | 41.01% | 43.77% | 43.03% | 37.25% | 41.35% | 44.33% | 43.28% | 35.95% | 39.78% | 41.52% | 39.29% | 34.21% | 36.15% | 40.51% | 38.13% | 34.71% | 38.26% | 42.49% | 41.82% | 39.30% | 41.50% | 44.77% | 45.15% | 37.78% | 40.10% | 42.10% | 41.90% | 38.62% | 40.23% | 41.28% | 40.00% | 36.46% | 38.88% | 39.37% | 37.79% |
|
EBT Margin
|
-5.56% | -4.72% | 21.79% | -63.91% | -13.39% | 0.54% | 6.28% | -6.70% | -5.16% | 6.20% | 13.46% | 7.51% | 2.90% | -6.45% | 7.71% | 3.12% | 2.73% | 10.86% | 16.63% | 16.89% | 7.98% | 10.15% | 19.62% | 19.88% | 13.84% | 10.43% | 21.94% | 19.17% | 11.22% | 15.27% | 20.09% | 15.89% | 11.87% | 14.34% | 18.23% | 17.48% | 13.38% | 18.98% | 21.74% | 18.43% | 10.39% | 15.33% | 20.50% | 17.63% | 10.64% | 12.94% | 12.57% | 16.98% | 13.37% | 16.48% | 21.19% | 23.20% | 19.14% | 21.94% | 26.75% | 27.15% | 18.08% | 21.72% | 25.05% | 24.20% | 19.94% | 22.13% | 23.77% | 22.20% | 18.50% | 21.28% | 22.16% | 20.77% |
|
EBIT Margin
|
3.03% | 0.81% | 11.32% | 4.31% | -0.42% | 10.59% | 15.37% | 7.87% | 5.74% | 15.10% | 21.88% | 15.42% | 13.26% | 4.63% | 18.21% | 18.90% | 13.55% | 20.73% | 25.71% | 25.56% | 18.51% | 23.23% | 27.33% | 27.24% | 22.81% | 26.24% | 28.77% | 26.07% | 19.39% | 24.42% | 27.32% | 26.40% | 18.95% | 21.29% | 25.37% | 24.04% | 19.61% | 24.85% | 27.32% | 24.41% | 17.38% | 23.10% | 26.37% | 24.39% | 16.85% | 19.65% | 25.19% | 22.38% | 18.08% | 21.03% | 26.16% | 26.84% | 22.66% | 25.80% | 30.19% | 31.07% | 22.53% | 26.03% | 29.19% | 28.51% | 24.45% | 26.61% | 28.11% | 26.54% | 21.62% | 25.44% | 26.34% | 25.00% |
|
EBITDA Margin
|
20.88% | 18.70% | 28.21% | 22.44% | 19.67% | 27.65% | 31.57% | 24.62% | 24.67% | 31.48% | 37.31% | 30.29% | 30.79% | 21.95% | 34.95% | 35.55% | 31.91% | 37.98% | 42.41% | 42.23% | 36.93% | 39.60% | 42.62% | 42.52% | 40.68% | 43.04% | 44.84% | 42.61% | 37.94% | 41.45% | 43.90% | 43.14% | 37.24% | 37.95% | 41.79% | 40.69% | 38.18% | 41.94% | 43.53% | 40.68% | 36.04% | 40.52% | 43.13% | 41.49% | 36.89% | 19.65% | 25.19% | 22.38% | 18.08% | 21.03% | 26.16% | 26.84% | 22.66% | 25.80% | 30.19% | 31.07% | 22.53% | 26.03% | 29.19% | 28.51% | 41.15% | 42.72% | 43.86% | 42.34% | 38.75% | 41.95% | 42.52% | 41.59% |
|
Operating Margin
|
3.03% | 0.81% | 11.32% | 4.31% | -0.42% | 10.59% | 15.37% | 7.87% | 5.74% | 15.10% | 21.88% | 15.42% | 13.26% | 4.63% | 18.21% | 18.90% | 13.55% | 20.73% | 25.71% | 25.56% | 18.51% | 23.23% | 27.33% | 27.24% | 22.81% | 26.24% | 28.77% | 26.07% | 19.39% | 24.42% | 27.32% | 26.40% | 18.95% | 21.29% | 25.37% | 24.04% | 19.61% | 24.85% | 27.32% | 24.41% | 17.38% | 23.10% | 26.37% | 24.39% | 16.85% | 19.65% | 25.19% | 22.38% | 18.08% | 21.03% | 26.16% | 26.84% | 22.66% | 25.80% | 30.19% | 31.07% | 22.53% | 26.03% | 29.19% | 28.51% | 24.45% | 26.61% | 28.11% | 26.54% | 21.62% | 25.44% | 26.34% | 25.00% |
|
Net Margin
|
-3.20% | 2.76% | 21.11% | -59.43% | -8.37% | 2.15% | 3.80% | -2.85% | -3.82% | -0.16% | | 0.13% | 1.98% | | | | 1.91% | 6.88% | 10.91% | 10.46% | 5.09% | 6.72% | 12.44% | 12.40% | 8.75% | 6.02% | 13.87% | 11.10% | 7.02% | 9.43% | 12.40% | 10.05% | 8.04% | 8.83% | 11.27% | 46.67% | 10.55% | 14.28% | 15.74% | 13.44% | 8.27% | 11.79% | 15.72% | 13.76% | 8.14% | 10.93% | 9.51% | 13.03% | 9.87% | 12.81% | 15.76% | 17.33% | 14.54% | 17.79% | 19.86% | 19.39% | 13.73% | 16.63% | 18.67% | 18.21% | 15.55% | 16.86% | 17.74% | 16.83% | 13.93% | 15.77% | 16.58% | 15.52% |
|
FCF Margin
|
29.63% | 27.15% | 35.14% | -66.97% | 34.94% | -21.90% | 1.82% | 8.38% | 7.46% | -24.64% | -8.70% | 2.14% | -20.73% | -36.05% | -9.84% | 5.04% | 10.91% | -22.14% | -18.08% | 26.53% | 14.86% | -10.65% | -2.85% | 7.54% | 26.77% | -8.26% | -6.58% | 115.63% | 38.47% | 1.48% | 68.97% | 18.58% | 44.25% | 42.20% | 22.37% | 21.85% | 35.12% | 50.77% | 19.85% | 29.44% | 29.52% | 37.90% | 37.46% | 15.51% | 27.81% | 39.61% | 35.85% | 13.95% | 35.93% | 49.93% | 38.44% | 21.97% | 32.92% | 39.19% | 35.50% | 35.77% | 26.36% | 33.29% | 25.87% | 35.54% | 27.86% | 30.69% | 27.63% | 22.95% | 36.06% | 31.19% | 25.77% | 27.33% |
|
Inventory Average
|
0.06B | 0.06B | | | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | 0.05B | 0.06B | 0.09B | 0.10B | 0.08B | 0.09B | 0.11B | 0.10B | 0.08B | 0.09B | 0.11B | 0.12B | 0.10B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.14B | 0.17B | 0.17B | 0.17B | 0.19B | 0.20B | 0.21B | 0.23B | 0.22B | 0.21B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.24B | 0.24B |
|
Assets Average
|
4.08B | 3.95B | | | 3.72B | 3.58B | 3.66B | 3.72B | 3.69B | 3.82B | 3.98B | 4.07B | 5.72B | 9.12B | 10.97B | 11.01B | 10.97B | 11.12B | 11.44B | 11.22B | 11.06B | 11.86B | 12.47B | 12.31B | 12.21B | 12.44B | 12.60B | 12.34B | 11.93B | 11.95B | 12.20B | 12.13B | 11.90B | 12.55B | 13.51B | 14.39B | 14.86B | 14.90B | 15.73B | 17.24B | 18.36B | 18.82B | 19.23B | 19.19B | 18.92B | 18.38B | 17.90B | 17.89B | 17.70B | 18.59B | 19.97B | 20.30B | 20.23B | 20.49B | 21.12B | 22.80B | 24.41B | 25.07B | 25.67B | 25.71B | 26.12B | 27.14B | 28.01B | 28.29B | 28.11B | 28.63B | 29.64B | 29.97B |
|
Equity Average
|
-0.28B | -0.05B | | | -0.31B | -0.05B | -0.03B | -0.31B | -0.31B | -0.02B | -0.00B | -0.24B | -0.20B | 0.74B | 1.45B | 1.75B | 1.78B | 1.57B | 1.65B | 1.88B | 1.93B | 1.80B | 1.80B | 1.99B | 1.83B | 1.47B | 1.47B | 1.85B | 1.85B | 1.50B | 1.52B | 1.91B | 2.02B | 1.85B | 2.08B | 2.61B | 3.10B | 3.18B | 3.25B | 3.72B | 3.74B | 3.43B | 3.56B | 4.46B | 4.46B | 3.77B | 4.03B | 5.16B | 5.46B | 4.92B | 5.29B | 6.52B | 6.82B | 6.07B | 6.20B | 8.00B | 8.39B | 7.27B | 7.58B | 9.71B | 9.90B | 8.20B | 8.43B | 8.60B | 8.71B | 8.91B | 9.02B | 8.98B |
|
Invested Capital
|
-0.04B | -0.04B | | -0.45B | 0.08B | 0.07B | 0.11B | -0.37B | 0.17B | 0.33B | 0.41B | 2.49B | 6.05B | 8.68B | 8.87B | 9.31B | 8.71B | 8.94B | 9.29B | 9.23B | 8.85B | 9.81B | 9.91B | 10.13B | 9.57B | 9.86B | 10.01B | 10.36B | 9.25B | 9.34B | 9.54B | 10.08B | 9.10B | 10.16B | 10.58B | 12.45B | 12.33B | 12.15B | 13.41B | 15.85B | 14.98B | 15.17B | 15.31B | 16.70B | 15.23B | 14.31B | 14.21B | 15.85B | 13.83B | 15.25B | 15.59B | 17.24B | 15.57B | 15.87B | 16.26B | 21.03B | 18.78B | 19.35B | 19.78B | 23.19B | 20.52B | 21.17B | 21.98B | 22.03B | 21.71B | 22.42B | 23.15B | 23.27B |
|
Asset Utilization Ratio
|
0.76 | 0.73 | | | 0.60 | 0.61 | 0.60 | 0.60 | 0.62 | 0.62 | 0.62 | 0.64 | 0.48 | 0.34 | 0.33 | 0.37 | 0.42 | 0.43 | 0.43 | 0.44 | 0.46 | 0.44 | 0.44 | 0.46 | 0.48 | 0.47 | 0.46 | 0.47 | 0.49 | 0.49 | 0.47 | 0.47 | 0.49 | 0.48 | 0.46 | 0.46 | 0.47 | 0.49 | 0.49 | 0.47 | 0.46 | 0.47 | 0.48 | 0.49 | 0.49 | 0.49 | 0.49 | 0.48 | 0.48 | 0.47 | 0.46 | 0.48 | 0.50 | 0.52 | 0.53 | 0.51 | 0.51 | 0.53 | 0.54 | 0.56 | 0.56 | 0.54 | 0.53 | 0.54 | 0.55 | 0.55 | 0.54 | 0.54 |
|
Debt to Equity
|
-55.11 | -66.33 | | -5.14 | -56.38 | -54.22 | -187.67 | -4.68 | -95.72 | -144.45 | 209.29 | -5.99 | 66.23 | 5.23 | 4.93 | 3.66 | 4.56 | 4.65 | 4.44 | 3.49 | 3.88 | 4.46 | 4.46 | 3.67 | 5.40 | 5.80 | 5.69 | 3.72 | 5.17 | 5.22 | 5.20 | 3.40 | 4.19 | 4.22 | 3.79 | 3.14 | 2.87 | 2.84 | 3.02 | 2.86 | 3.44 | 3.36 | 3.20 | 2.17 | 3.19 | 2.66 | 2.42 | 1.57 | 1.91 | 1.99 | 1.84 | 1.28 | 1.56 | 1.62 | 1.56 | 1.18 | 1.63 | 1.61 | 1.55 | 0.99 | 1.53 | 1.56 | 1.56 | 1.55 | 1.47 | 1.48 | 1.57 | 1.59 |
|
Debt Ratio
|
0.78 | 0.78 | | 0.76 | 0.76 | 0.76 | 0.75 | 0.76 | 0.75 | 0.73 | 0.73 | 0.72 | 0.82 | 0.67 | 0.67 | 0.66 | 0.65 | 0.65 | 0.66 | 0.66 | 0.63 | 0.64 | 0.65 | 0.66 | 0.66 | 0.67 | 0.68 | 0.68 | 0.66 | 0.65 | 0.65 | 0.65 | 0.62 | 0.62 | 0.61 | 0.63 | 0.62 | 0.59 | 0.62 | 0.65 | 0.62 | 0.61 | 0.60 | 0.60 | 0.61 | 0.58 | 0.56 | 0.54 | 0.52 | 0.52 | 0.50 | 0.48 | 0.47 | 0.47 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.45 | 0.47 | 0.47 | 0.47 | 0.48 | 0.46 | 0.46 | 0.47 | 0.48 |
|
Equity Ratio
|
-0.01 | -0.01 | | -0.15 | -0.01 | -0.01 | 0.00 | -0.16 | -0.01 | -0.01 | 0.00 | -0.12 | 0.01 | 0.13 | 0.14 | 0.18 | 0.14 | 0.14 | 0.15 | 0.19 | 0.16 | 0.14 | 0.15 | 0.18 | 0.12 | 0.12 | 0.12 | 0.18 | 0.13 | 0.12 | 0.13 | 0.19 | 0.15 | 0.15 | 0.16 | 0.20 | 0.22 | 0.21 | 0.20 | 0.23 | 0.18 | 0.18 | 0.19 | 0.28 | 0.19 | 0.22 | 0.23 | 0.35 | 0.27 | 0.26 | 0.27 | 0.37 | 0.30 | 0.29 | 0.30 | 0.40 | 0.29 | 0.29 | 0.30 | 0.46 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12 | 0.09 | 0.10 | 0.08 | 0.11 | 0.09 | 0.10 | 0.11 | 0.09 | 0.10 | 0.11 | 0.10 |
|
Enterprise Value
|
-0.10B | -0.12B | -0.15B | -0.17B | -0.02B | -0.03B | -0.17B | -0.20B | -0.20B | -0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.04B | -0.07B | -0.12B | -0.11B | -0.10B | -0.15B | -0.22B | -0.16B | -0.17B | -0.16B | -0.26B | -0.20B | -0.17B | -0.18B | -0.22B | -0.27B | -0.30B | -0.31B | -0.34B | -0.34B | -0.32B | -0.35B | -0.28B | -0.12B | -0.07B | -0.04B | -0.05B | -0.07B | -0.06B | -0.05B | -0.51B | -0.13B | -0.17B | -0.20B | -0.28B | -0.34B | -0.32B | -0.14B | -0.10B | -0.07B | -0.08B | -0.11B | -0.10B | -0.23B | -0.28B | -0.36B | -0.43B | -0.47B | -0.48B | -0.46B | -0.54B | -0.55B | -0.51B | -0.46B |
|
Return on Sales
|
-0.03% | -0.03% | 0.21% | -0.59% | -0.08% | 0.02% | 0.04% | -0.03% | -0.04% | 0.00% | -0.02% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.07% | 0.11% | 0.10% | 0.05% | 0.07% | 0.12% | 0.12% | 0.09% | 0.06% | 0.14% | 0.11% | 0.07% | 0.09% | 0.12% | 0.10% | 0.08% | 0.09% | 0.11% | 0.47% | 0.11% | 0.14% | 0.16% | 0.13% | 0.08% | 0.12% | 0.16% | 0.14% | 0.08% | 0.11% | 0.10% | 0.13% | 0.10% | 0.13% | 0.16% | 0.17% | 0.15% | 0.18% | 0.20% | 0.19% | 0.14% | 0.17% | 0.19% | 0.18% | 0.16% | 0.17% | 0.18% | 0.17% | 0.14% | 0.16% | 0.17% | 0.16% |
|
Return on Capital Employed
|
-0.19% | -0.23% | | | 0.03% | 0.05% | 0.06% | 0.06% | 0.07% | 0.09% | 0.11% | 0.12% | 0.10% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.17% | 0.16% | 0.16% | 0.15% |
|
Return on Invested Capital
|
2.21% | 16.47% | | | -0.41% | 1.60% | 1.70% | -0.52% | -0.18% | 1.49% | 0.73% | 0.17% | 0.07% | 0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.17% | 0.16% | 0.17% | 0.18% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% |
|
Return on Assets
|
-0.19% | -0.21% | | | -0.07% | -0.07% | -0.09% | -0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.09% | 0.10% | 0.10% | 0.11% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% |
|
Return on Equity
|
2.68% | 15.98% | | | 0.85% | 4.78% | 10.34% | 0.07% | 0.01% | 0.61% | 12.67% | 0.08% | -0.06% | 0.02% | 0.01% | 0.01% | 0.01% | 0.07% | 0.15% | 0.21% | 0.22% | 0.24% | 0.27% | 0.27% | 0.32% | 0.40% | 0.41% | 0.32% | 0.30% | 0.41% | 0.38% | 0.30% | 0.29% | 0.32% | 0.29% | 0.52% | 0.46% | 0.49% | 0.52% | 0.29% | 0.29% | 0.32% | 0.32% | 0.26% | 0.26% | 0.30% | 0.23% | 0.17% | 0.17% | 0.20% | 0.23% | 0.21% | 0.23% | 0.29% | 0.31% | 0.26% | 0.26% | 0.31% | 0.31% | 0.25% | 0.25% | 0.31% | 0.30% | 0.30% | 0.29% | 0.28% | 0.28% | 0.28% |