|
Gross Margin
|
16.73% | 16.99% | 17.48% | 18.17% | 17.16% | 17.81% | 17.68% | 18.09% | 17.12% | 17.11% | 17.70% | 17.93% | 17.04% | 18.09% | 18.01% | 18.08% | 17.44% | 17.72% | 17.70% | 17.84% | 16.82% | 14.71% | 16.66% | | 15.93% | 15.26% | 15.73% | 15.26% | 15.32% | 15.67% | 16.37% | 17.08% | 16.68% | 17.65% | 16.93% | 17.79% | 16.71% | 17.57% | 17.14% | 17.55% | 17.26% | 17.63% | 17.20% | 17.55% |
|
EBT Margin
|
-0.51% | 4.10% | 0.06% | -0.37% | 0.25% | -0.24% | 0.94% | 1.34% | 0.60% | 1.38% | 2.37% | 2.28% | 1.08% | 2.61% | 2.28% | 2.19% | 1.51% | 2.39% | 2.20% | 1.76% | -2.71% | -2.59% | 0.36% | | -0.67% | 0.99% | 1.15% | 3.79% | -0.19% | 1.08% | 1.73% | 1.49% | 1.25% | 2.69% | 1.42% | 2.24% | 0.97% | 2.77% | 2.07% | 0.92% | 1.58% | 2.98% | 2.02% | 2.49% |
|
EBIT Margin
|
0.76% | 0.38% | 1.26% | 0.88% | 1.51% | 1.70% | 1.97% | 2.13% | 1.31% | 2.06% | 3.05% | 3.27% | 1.77% | 3.35% | 2.91% | 2.81% | 2.17% | 3.01% | 2.88% | 2.68% | -1.99% | -1.29% | 1.33% | | 0.44% | 1.62% | 1.71% | 4.17% | 0.44% | 1.70% | 2.40% | 2.30% | 2.19% | 3.57% | 2.53% | 3.11% | 1.84% | 3.64% | 2.87% | 3.18% | 2.40% | 3.69% | 2.77% | 3.28% |
|
EBITDA Margin
|
0.76% | 0.38% | 1.26% | 0.88% | 0.29% | -0.56% | 2.41% | 0.71% | 0.47% | 1.09% | 1.60% | 4.57% | 1.32% | 2.50% | 1.89% | 1.18% | 1.09% | 1.69% | 1.65% | 1.90% | -2.18% | -2.00% | 0.17% | | -0.35% | 0.74% | 0.82% | 3.12% | -0.09% | 0.79% | 1.22% | 0.46% | 0.97% | 2.03% | 1.05% | 1.15% | 0.94% | 2.05% | 1.53% | 1.01% | 1.23% | 2.22% | 1.50% | 1.93% |
|
Operating Margin
|
0.76% | 0.38% | 1.26% | 0.88% | 1.51% | 1.70% | 1.97% | 2.13% | 1.31% | 2.06% | 3.05% | 3.27% | 1.77% | 3.35% | 2.91% | 2.81% | 2.17% | 3.01% | 2.88% | 2.68% | -1.99% | -1.29% | 1.33% | | 0.44% | 1.62% | 1.71% | 4.17% | 0.44% | 1.70% | 2.40% | 2.30% | 2.19% | 3.57% | 2.53% | 3.11% | 1.84% | 3.64% | 2.87% | 3.18% | 2.40% | 3.69% | 2.77% | 3.28% |
|
Net Margin
|
0.13% | 2.82% | 0.09% | -0.17% | 0.24% | -0.23% | 2.28% | 1.35% | 0.47% | 1.06% | 1.55% | 4.27% | 1.15% | 2.05% | | 1.66% | 1.18% | 1.80% | 1.62% | 1.33% | -2.08% | -2.13% | -0.03% | | -0.62% | 0.60% | 0.70% | 2.76% | -0.21% | 0.69% | 1.12% | 0.97% | 0.88% | 2.02% | 1.04% | 1.65% | 0.92% | 2.04% | 1.52% | 0.70% | 1.23% | 2.22% | 1.50% | 1.88% |
|
FCF Margin
|
| | | | 1.80% | 2.31% | 1.71% | 0.89% | 0.89% | 3.39% | 1.34% | 3.08% | 2.32% | 0.96% | 1.33% | 1.62% | 1.54% | 2.96% | 1.81% | 1.44% | -2.22% | 17.11% | -4.45% | | 2.07% | | | -1.84% | 1.10% | 0.34% | 3.32% | 1.03% | 2.55% | 3.63% | 2.45% | 0.71% | 0.58% | 4.25% | 1.95% | 1.88% | 3.28% | 2.55% | 2.32% | 1.62% |
|
Inventory Average
|
| | | | | | 1.20B | 1.22B | 1.21B | 1.22B | 1.27B | 1.26B | 1.21B | 1.21B | 1.25B | 1.29B | 1.28B | 1.27B | 1.37B | 1.45B | 1.43B | 1.38B | 1.32B | 1.29B | 1.36B | 1.51B | 1.56B | 1.63B | 1.76B | 1.81B | 1.78B | 1.69B | 1.62B | 1.58B | 1.56B | 1.59B | 1.61B | 1.61B | 1.61B | 1.62B | 1.57B | 1.55B | 1.63B | 1.70B |
|
Assets Average
|
| | | | | | 9.05B | 9.03B | 9.06B | 9.19B | 9.28B | 9.20B | 9.11B | 9.15B | 9.20B | 9.23B | 9.29B | 9.37B | 10.43B | 11.41B | 11.64B | 12.76B | 13.16B | 12.61B | 12.71B | 13.03B | 13.09B | 12.82B | 12.74B | 13.00B | 13.14B | 13.01B | 12.91B | 13.03B | 13.15B | 13.23B | 13.29B | 13.55B | 13.59B | 13.46B | 13.54B | 13.72B | 13.92B | 13.99B |
|
Equity Average
|
| | -0.10B | 0.91B | 0.90B | -0.08B | -0.09B | 1.23B | 2.56B | 2.60B | 2.69B | 2.75B | 2.80B | 2.93B | 3.08B | 3.19B | 3.27B | 3.37B | 3.50B | 3.63B | 3.65B | 3.54B | 3.51B | 3.52B | 3.52B | 3.54B | 3.61B | 3.69B | 3.73B | 3.76B | 3.87B | 3.94B | 4.07B | 4.39B | 4.65B | 4.72B | 4.79B | 4.92B | 4.81B | 4.57B | 4.57B | 4.62B | 4.55B | 4.39B |
|
Invested Capital
|
| -0.15B | -0.06B | 6.61B | -0.07B | -0.02B | 3.75B | 6.34B | 6.47B | 6.33B | 6.45B | 6.55B | 6.45B | 4.12B | 4.25B | 4.33B | 3.42B | 3.54B | 3.69B | 3.85B | 3.73B | 3.65B | 3.66B | 3.60B | 3.56B | 3.63B | 3.70B | 3.76B | 3.75B | 3.83B | 3.95B | 3.98B | 4.20B | 4.61B | 4.69B | 4.75B | 4.83B | 5.01B | 4.61B | 4.64B | 4.73B | 4.74B | 4.59B | 4.44B |
|
Asset Utilization Ratio
|
| | | | | | 2.56 | 2.54 | 2.55 | 2.55 | 2.57 | 2.63 | 2.66 | 2.64 | 2.62 | 2.62 | 2.63 | 2.63 | 2.40 | 2.27 | 2.26 | 1.91 | 1.80 | 1.33 | 1.31 | 1.52 | 1.67 | 2.70 | 2.83 | 2.87 | 2.91 | 2.62 | 2.70 | 2.68 | 2.67 | 2.69 | 2.71 | 2.71 | 2.75 | 2.81 | 2.83 | 2.82 | 2.81 | 2.82 |
|
Interest Coverage Ratio
|
0.60 | 0.31 | 1.05 | 0.70 | 1.20 | 1.40 | 2.35 | 3.07 | 1.81 | 3.09 | 4.40 | 4.46 | 2.40 | 4.29 | 4.26 | 4.05 | 3.12 | 4.62 | 4.37 | 3.26 | -2.42 | -0.94 | 1.24 | | 0.52 | 2.30 | 2.70 | 15.17 | 0.62 | 2.50 | 3.29 | 2.61 | 2.31 | 3.93 | 2.84 | 3.48 | 2.09 | 4.36 | 3.72 | 3.78 | 2.91 | 5.03 | 3.71 | 4.12 |
|
Debt to Equity
|
| | | 2.53 | | -42.72 | -46.39 | 1.49 | 1.50 | 1.42 | 1.35 | 1.37 | 1.28 | 1.19 | 1.12 | 1.07 | 1.02 | 0.93 | 1.38 | 1.28 | 1.65 | 1.78 | 1.65 | 1.63 | 1.64 | 1.54 | 1.48 | 1.34 | 1.34 | 1.32 | 1.26 | 1.23 | 1.15 | 1.03 | 1.00 | 0.98 | 0.97 | 0.94 | 1.04 | 1.09 | 1.04 | 1.04 | 1.11 | 1.21 |
|
Debt Ratio
|
| | | 0.51 | | 0.43 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.42 | 0.40 | 0.39 | 0.38 | 0.38 | 0.36 | 0.34 | 0.43 | 0.42 | 0.49 | 0.46 | 0.45 | 0.46 | 0.44 | 0.42 | 0.41 | 0.40 | 0.39 | 0.39 | 0.37 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.36 | 0.37 | 0.35 | 0.35 | 0.35 | 0.37 |
|
Equity Ratio
|
| | | 0.20 | | -0.01 | -0.01 | 0.28 | 0.28 | 0.29 | 0.29 | 0.30 | 0.31 | 0.33 | 0.34 | 0.35 | 0.35 | 0.37 | 0.31 | 0.33 | 0.30 | 0.26 | 0.27 | 0.28 | 0.27 | 0.27 | 0.28 | 0.30 | 0.29 | 0.29 | 0.30 | 0.31 | 0.32 | 0.35 | 0.35 | 0.36 | 0.36 | 0.37 | 0.34 | 0.34 | 0.34 | 0.34 | 0.32 | 0.31 |
|
Times Interest Earned
|
0.60 | 0.31 | 1.05 | 0.70 | 1.20 | 1.40 | 2.35 | 3.07 | 1.81 | 3.09 | 4.40 | 4.46 | 2.40 | 4.29 | 4.26 | 4.05 | 3.12 | 4.62 | 4.37 | 3.26 | -2.42 | -0.94 | 1.24 | | 0.52 | 2.30 | 2.70 | 15.17 | 0.62 | 2.50 | 3.29 | 2.61 | 2.31 | 3.93 | 2.84 | 3.48 | 2.09 | 4.36 | 3.72 | 3.78 | 2.91 | 5.03 | 3.71 | 4.12 |
|
FCF Payout Ratio
|
| | | | 6.62 | | | -0.01 | | | | | | | | | | | | | | | | | | | | -0.12 | 0.10 | 0.30 | 0.03 | 0.11 | 0.03 | | | | | | | | | | | |
|
Enterprise Value
|
| -0.47B | -0.70B | -0.52B | -0.14B | -0.12B | -0.15B | -0.13B | -0.15B | -0.15B | -0.15B | -0.12B | -0.09B | -0.10B | -0.09B | -0.10B | -0.09B | -0.10B | -0.09B | -0.09B | -1.08B | -1.67B | -1.02B | -0.83B | -0.91B | -0.70B | -0.77B | -0.15B | -0.19B | -0.20B | -0.37B | -0.21B | -0.29B | -0.38B | -0.35B | -0.27B | -0.27B | -0.41B | -0.08B | -0.06B | -0.10B | -0.06B | -0.06B | -0.04B |
|
Return on Sales
|
0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.00% | 0.01% | 0.02% | 0.04% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.00% | 0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% |
|
Return on Capital Employed
|
| | | | | | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.05% | 0.02% | 0.01% | | -0.01% | 0.02% | 0.04% | 0.08% | 0.08% | 0.09% | 0.09% | 0.06% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% |
|
Return on Invested Capital
|
| | | 0.05% | 0.05% | -1.73% | 0.71% | 0.13% | 0.09% | 0.08% | 0.06% | 0.10% | 0.11% | 0.14% | 0.18% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.09% | 0.06% | 0.02% | | -0.02% | 0.04% | 0.07% | 0.17% | 0.17% | 0.17% | 0.18% | 0.11% | 0.13% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% |
|
Return on Assets
|
| | | | | | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.05% | 0.05% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | -0.01% | -0.01% | -0.02% | -0.01% | 0.00% | 0.01% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% |
|
Return on Equity
|
| | | 0.18% | 0.19% | 0.06% | -1.42% | 0.17% | 0.09% | 0.12% | 0.10% | 0.16% | 0.17% | 0.19% | 0.15% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.02% | -0.04% | -0.04% | -0.06% | -0.03% | 0.01% | 0.03% | 0.13% | 0.13% | 0.13% | 0.14% | 0.07% | 0.09% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.15% |