|
Gross Margin
|
11.01% | 3.05% | 2.24% | 20.29% | 7.77% | 11.35% | 9.99% | 8.59% | 6.61% | 9.31% | 10.92% | 5.58% | 6.06% | 8.77% | 9.83% | 12.04% | 8.33% | 7.38% | 6.10% | 9.45% | 9.01% | 7.87% | 9.84% | 12.70% | 14.85% | 14.83% | 17.28% | -19.59% | 14.04% | 12.58% | 5.58% | 3.85% | 3.36% | 4.71% | 6.85% | 4.21% | 4.02% | 4.95% | 4.70% | 5.38% | 2.20% | 3.88% | 4.11% | 7.18% | -9.43% | 12.68% | -2.52% | -1.39% | -1.96% | 2.56% | 3.11% | 5.32% | 4.20% | 12.55% | 9.05% | 11.20% | 11.82% | 8.64% | 9.82% | 5.29% | 6.24% | 4.17% | 2.29% | 2.05% | 1.68% | 4.18% | 5.51% |
|
EBT Margin
|
4.07% | -1.81% | -2.05% | -0.94% | -0.61% | 3.83% | 2.32% | 1.51% | 0.55% | 3.81% | 5.61% | 0.27% | -0.96% | 3.70% | 3.56% | 7.37% | 2.96% | 2.17% | 1.24% | 5.23% | 3.76% | 2.86% | 4.60% | 6.12% | 6.65% | 7.85% | 8.99% | 2.93% | 4.65% | 5.79% | 4.02% | 2.55% | 1.99% | 3.45% | 5.27% | 2.90% | 2.76% | 3.62% | 3.73% | 4.27% | 0.90% | 2.79% | 2.95% | 5.94% | -10.72% | 16.10% | -4.53% | -3.60% | -3.70% | 1.66% | 1.94% | 3.56% | 3.16% | 11.83% | 8.39% | 10.18% | 11.05% | 7.87% | 9.05% | 4.37% | 5.30% | 3.49% | 1.49% | 1.05% | -3.03% | 3.15% | 4.53% |
|
EBIT Margin
|
4.30% | -0.79% | -1.10% | -0.75% | 0.02% | 4.40% | 2.81% | 1.71% | 0.93% | 4.12% | 5.87% | 0.48% | -0.69% | 3.93% | 3.77% | 4.57% | 3.16% | 2.37% | 1.47% | 4.54% | 4.01% | 3.11% | 4.85% | 6.45% | 7.01% | 8.27% | 9.47% | 3.44% | 5.28% | 6.29% | 4.54% | 2.99% | 2.43% | 3.86% | 5.65% | 3.19% | 3.03% | 4.04% | 3.95% | 4.52% | 1.27% | 3.14% | 3.23% | 6.24% | -10.30% | 17.21% | -3.93% | -2.83% | -3.20% | 1.83% | 2.35% | 4.44% | 3.59% | 12.04% | 8.53% | 10.29% | 11.10% | 8.00% | 9.12% | 4.39% | 5.29% | 3.54% | 1.54% | 1.13% | -2.97% | 3.34% | 4.69% |
|
EBITDA Margin
|
4.30% | -0.79% | -1.10% | -0.75% | 0.02% | 4.40% | 2.81% | 1.71% | 0.93% | 4.12% | 5.87% | 0.48% | -0.69% | 3.93% | 3.77% | 4.57% | 3.16% | 2.37% | 1.47% | 4.54% | 4.01% | 3.11% | 4.85% | 6.45% | 7.01% | 8.27% | 9.47% | 3.44% | 5.28% | 6.29% | 4.54% | 2.99% | 2.43% | 3.86% | 5.65% | 3.19% | 3.03% | 4.04% | 3.95% | 4.52% | 1.27% | 3.14% | 3.23% | 6.24% | -10.30% | 17.21% | -3.74% | 6.62% | -3.20% | 1.83% | 2.51% | 9.04% | 3.59% | 12.04% | 8.53% | 10.29% | 11.10% | 8.00% | 9.12% | 4.39% | 5.29% | 3.54% | 1.54% | 1.13% | -2.97% | 3.67% | 5.00% |
|
Operating Margin
|
4.30% | -0.79% | -1.10% | -0.75% | 0.02% | 4.40% | 2.81% | 1.71% | 0.93% | 4.12% | 5.87% | 0.48% | -0.69% | 3.93% | 3.77% | 4.57% | 3.16% | 2.37% | 1.47% | 4.54% | 4.01% | 3.11% | 4.85% | 6.45% | 7.01% | 8.27% | 9.47% | 3.44% | 5.28% | 6.29% | 4.54% | 2.99% | 2.43% | 3.86% | 5.65% | 3.19% | 3.03% | 4.04% | 3.95% | 4.52% | 1.27% | 3.14% | 3.23% | 6.24% | -10.30% | 17.21% | -3.93% | -2.83% | -3.20% | 1.83% | 2.35% | 4.44% | 3.59% | 12.04% | 8.53% | 10.29% | 11.10% | 8.00% | 9.12% | 4.39% | 5.29% | 3.54% | 1.54% | 1.13% | -2.97% | 3.34% | 4.69% |
|
Net Margin
|
-0.44% | -0.38% | -1.62% | -7.30% | -0.18% | 0.31% | -0.05% | -2.79% | -0.02% | 0.00% | | | | | | -2.98% | 1.95% | 0.01% | | | 0.00% | -0.18% | | | | | | | 3.26% | 4.30% | 4.23% | 2.01% | 1.47% | 2.57% | 3.66% | 9.09% | 2.20% | 2.82% | 2.83% | 3.56% | 0.69% | 2.24% | 2.35% | 4.77% | -7.94% | 12.84% | -2.40% | -1.86% | -2.99% | 1.05% | 1.72% | 3.09% | 2.51% | 9.23% | 6.55% | 7.74% | 8.63% | 6.15% | 6.93% | 3.44% | 4.19% | 2.68% | 1.20% | 1.16% | -2.15% | 2.22% | 3.31% |
|
FCF Margin
|
0.37% | 0.06% | 0.36% | -3.37% | 3.24% | 1.87% | 1.96% | -0.37% | 6.16% | 1.17% | 2.25% | -3.06% | 2.33% | 1.72% | 4.04% | -1.38% | 2.90% | 1.85% | -0.71% | 6.09% | -0.43% | 1.63% | 3.97% | 1.07% | 4.57% | 7.80% | 4.45% | 0.29% | 2.06% | 10.34% | 2.86% | 5.76% | 3.26% | 6.76% | 2.95% | 9.48% | -0.31% | 5.77% | 2.61% | 5.73% | 1.84% | 6.63% | 5.11% | 0.52% | -1.62% | 4.71% | -0.35% | -0.86% | -1.36% | 6.53% | 3.88% | 5.97% | 0.35% | 10.88% | 4.29% | 9.31% | 8.05% | 3.59% | 8.20% | 2.71% | 4.39% | 6.63% | 3.31% | 2.71% | 1.91% | 2.31% | 5.27% |
|
Inventory Average
|
4.64B | 4.62B | 4.57B | 4.58B | 4.65B | 4.75B | 4.79B | 4.88B | 4.64B | 4.16B | 4.58B | 5.39B | 5.88B | 5.79B | 5.62B | 5.88B | 6.46B | 6.69B | 6.75B | 6.41B | 6.43B | 6.82B | 6.69B | 6.74B | 6.64B | 6.64B | 6.59B | 6.23B | 5.98B | 6.10B | 6.06B | 5.84B | 5.87B | 5.85B | 5.91B | 6.26B | 6.47B | 6.49B | 6.96B | 7.02B | 6.54B | 6.42B | 6.33B | 6.69B | 5.34B | 4.55B | 5.39B | 5.70B | 5.96B | 5.99B | 6.17B | 6.25B | 6.72B | 7.16B | 6.89B | 6.69B | 7.10B | 7.21B | 7.24B | 7.55B | 7.75B | 7.97B | 7.54B | 7.40B | 7.44B | 7.33B | 7.47B |
|
Assets Average
|
35.10B | 36.50B | 37.01B | 36.19B | 36.02B | 36.47B | 36.88B | 37.45B | 38.61B | 39.56B | 40.60B | 42.23B | 42.71B | 41.91B | 42.49B | 44.13B | 44.99B | 44.84B | 45.23B | 46.78B | 47.18B | 47.06B | 47.73B | 47.00B | 45.65B | 46.67B | 46.71B | 45.03B | 44.24B | 44.86B | 45.86B | 46.22B | 46.11B | 46.01B | 46.98B | 49.07B | 49.77B | 50.03B | 51.29B | 51.02B | 51.12B | 52.06B | 51.63B | 52.55B | 50.81B | 48.42B | 50.42B | 51.75B | 52.69B | 54.53B | 55.07B | 56.29B | 59.15B | 62.37B | 61.84B | 60.16B | 60.58B | 60.42B | 61.92B | 63.12B | 62.81B | 63.09B | 62.00B | 60.26B | 59.66B | 59.30B | 59.02B |
|
Equity Average
|
| | 16.15B | 15.31B | 14.70B | 14.86B | 15.23B | 15.21B | 15.12B | 15.61B | 16.33B | 16.56B | 16.22B | 16.31B | 17.00B | 17.74B | 18.26B | 18.22B | 18.21B | 19.17B | 20.18B | 20.56B | 20.89B | 21.15B | 21.29B | 21.67B | 21.94B | 21.61B | 21.42B | 21.45B | 21.27B | 20.99B | 20.75B | 20.71B | 20.99B | 22.06B | 22.91B | 22.86B | 22.88B | 22.85B | 22.25B | 21.81B | 21.71B | 22.06B | 21.11B | 20.16B | 20.32B | 19.83B | 19.18B | 18.72B | 18.65B | 19.20B | 20.11B | 21.57B | 23.22B | 24.59B | 26.27B | 27.53B | 28.03B | 28.29B | 28.67B | 28.54B | 28.12B | 27.76B | 26.92B | 26.63B | 26.85B |
|
Invested Capital
|
0.31B | 16.54B | 16.10B | 22.12B | 15.30B | 24.41B | 25.00B | 23.36B | 24.10B | 23.58B | 24.27B | 24.19B | 23.55B | 23.62B | 24.38B | 25.14B | 25.24B | 24.55B | 24.91B | 26.51B | 26.93B | 27.07B | 27.41B | 27.63B | 28.73B | 29.32B | 29.16B | 28.69B | 28.75B | 28.83B | 30.00B | 28.86B | 28.58B | 28.69B | 29.15B | 31.77B | 31.32B | 31.25B | 31.43B | 31.84B | 31.29B | 30.55B | 30.38B | 32.21B | 28.93B | 31.06B | 32.98B | 34.32B | 31.75B | 19.75B | 19.75B | 33.69B | 21.70B | 23.75B | 24.72B | 37.10B | 28.32B | 29.19B | 29.39B | 40.05B | 29.68B | 29.25B | 29.02B | 37.98B | 26.86B | 27.33B | 27.64B |
|
Asset Utilization Ratio
|
2.60 | 1.95 | 1.43 | 1.79 | 1.96 | 2.04 | 2.11 | 2.20 | 2.33 | 2.55 | 2.79 | 2.98 | 3.16 | 3.30 | 3.28 | 3.16 | 3.06 | 3.05 | 3.06 | 2.95 | 2.93 | 2.96 | 2.88 | 2.78 | 2.60 | 2.33 | 2.07 | 1.95 | 1.86 | 1.71 | 1.61 | 1.64 | 1.77 | 1.83 | 1.88 | 1.92 | 1.98 | 2.15 | 2.24 | 2.29 | 2.25 | 2.17 | 2.11 | 2.06 | 2.09 | 1.81 | 1.51 | 1.25 | 1.21 | 1.48 | 1.72 | 2.02 | 2.23 | 2.49 | 2.76 | 2.93 | 2.88 | 2.60 | 2.44 | 2.29 | 2.23 | 2.22 | 2.17 | 2.16 | 2.15 | 2.09 | 2.09 |
|
Interest Coverage Ratio
|
4.55 | -1.10 | -1.29 | -4.66 | 0.03 | 7.73 | 4.96 | 3.12 | 2.09 | 12.06 | 22.49 | 1.88 | -2.46 | 18.39 | 18.70 | 22.31 | 12.75 | 10.32 | 5.22 | 15.31 | 13.51 | 11.07 | 17.04 | 17.78 | 14.80 | 18.39 | 19.10 | 6.04 | 7.68 | 11.09 | 7.76 | 5.54 | 4.36 | 7.23 | 11.68 | 7.39 | 6.62 | 10.10 | 10.98 | 11.39 | 2.75 | 8.11 | 7.94 | 14.61 | -18.22 | 12.60 | -4.34 | -3.07 | -4.47 | 3.39 | 4.56 | 10.49 | 9.54 | 43.80 | 27.48 | 31.35 | 27.69 | 18.64 | 23.51 | 10.42 | 11.99 | 8.72 | 3.60 | 2.58 | -6.57 | 7.07 | 10.86 |
|
Debt to Equity
|
| 0.45 | 0.46 | 0.50 | 0.57 | 0.53 | 0.52 | 0.55 | 0.51 | 0.48 | 0.46 | 0.47 | 0.48 | 0.42 | 0.41 | 0.39 | 0.37 | 0.36 | 0.36 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.35 | 0.33 | 0.34 | 0.34 | 0.03 | 0.35 | 0.42 | 0.38 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.46 | 0.43 | 0.44 | 0.43 | 0.58 | 0.61 | 0.76 | 0.75 | 0.78 | 0.78 | 0.77 | 0.70 | 0.64 | 0.57 | 0.49 | 0.46 | 0.42 | 0.40 | 0.41 | 0.40 | 0.38 | 0.38 | 0.39 | 0.38 | 0.41 | 0.40 | 0.40 |
|
Debt Ratio
|
0.21 | 0.20 | 0.20 | 0.21 | 0.23 | 0.22 | 0.22 | 0.22 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.16 | 0.15 | 0.16 | 0.17 | 0.02 | 0.17 | 0.19 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.19 | 0.18 | 0.19 | 0.18 | 0.24 | 0.26 | 0.29 | 0.28 | 0.27 | 0.26 | 0.26 | 0.24 | 0.22 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 |
|
Equity Ratio
|
| 0.44 | 0.43 | 0.41 | 0.40 | 0.41 | 0.41 | 0.40 | 0.38 | 0.40 | 0.40 | 0.38 | 0.38 | 0.40 | 0.40 | 0.41 | 0.40 | 0.41 | 0.40 | 0.42 | 0.43 | 0.44 | 0.43 | 0.47 | 0.47 | 0.46 | 0.48 | 0.48 | 0.49 | 0.47 | 0.46 | 0.45 | 0.45 | 0.45 | 0.44 | 0.46 | 0.46 | 0.45 | 0.44 | 0.45 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.42 | 0.39 | 0.38 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.40 | 0.42 | 0.45 | 0.46 | 0.44 | 0.45 | 0.46 | 0.44 | 0.46 | 0.46 | 0.44 | 0.45 | 0.46 |
|
Times Interest Earned
|
4.55 | -1.10 | -1.29 | -4.66 | 0.03 | 7.73 | 4.96 | 3.12 | 2.09 | 12.06 | 22.49 | 1.88 | -2.46 | 18.39 | 18.70 | 22.31 | 12.75 | 10.32 | 5.22 | 15.31 | 13.51 | 11.07 | 17.04 | 17.78 | 14.80 | 18.39 | 19.10 | 6.04 | 7.68 | 11.09 | 7.76 | 5.54 | 4.36 | 7.23 | 11.68 | 7.39 | 6.62 | 10.10 | 10.98 | 11.39 | 2.75 | 8.11 | 7.94 | 14.61 | -18.22 | 12.60 | -4.34 | -3.07 | -4.47 | 3.39 | 4.56 | 10.49 | 9.54 | 43.80 | 27.48 | 31.35 | 27.69 | 18.64 | 23.51 | 10.42 | 11.99 | 8.72 | 3.60 | 2.58 | -6.57 | 7.07 | 10.86 |
|
FCF Payout Ratio
|
1.67 | 7.80 | 1.31 | -0.14 | 0.05 | 0.08 | 0.07 | -0.36 | 0.02 | 0.08 | 0.04 | -0.08 | 0.10 | 0.14 | 0.07 | -0.20 | 0.11 | 0.17 | -0.47 | 0.06 | -0.92 | 0.23 | 0.11 | 0.48 | 0.21 | 0.10 | 0.20 | 4.36 | 0.87 | 0.14 | 0.49 | 0.23 | 0.44 | 0.21 | 0.44 | 0.12 | -4.21 | 0.19 | 0.42 | 0.21 | 2.13 | 0.20 | 0.27 | 2.53 | -1.12 | 0.82 | -7.25 | -2.80 | -1.42 | 0.22 | 0.35 | 0.19 | 2.97 | 0.07 | 0.20 | 0.10 | 0.13 | 0.30 | 0.11 | 0.36 | 0.26 | 0.15 | 0.31 | 0.41 | 0.62 | 0.51 | 0.21 |
|
Enterprise Value
|
-1.85B | -1.76B | -1.75B | -0.95B | -2.02B | -2.01B | -2.35B | -3.33B | -4.13B | -4.10B | -2.81B | -1.00B | -1.53B | -1.25B | -2.50B | -1.66B | -1.78B | -2.29B | -1.79B | -3.81B | -3.15B | -2.97B | -3.68B | -3.12B | -4.30B | -5.21B | -4.75B | -3.29B | -2.94B | -4.10B | -5.16B | -3.99B | -3.64B | -4.37B | -4.32B | -4.94B | -3.61B | -3.42B | -2.50B | -1.92B | -2.31B | -1.54B | -1.66B | -1.85B | -0.67B | -1.53B | -3.25B | -2.47B | -1.33B | -2.52B | -2.38B | -2.73B | -1.05B | -3.63B | -2.17B | -2.96B | -3.43B | -2.93B | -3.75B | -3.25B | -2.15B | -2.44B | -2.44B | -1.65B | -1.81B | -1.67B | -1.77B |
|
Return on Sales
|
0.00% | 0.00% | -0.02% | -0.07% | 0.00% | 0.00% | 0.00% | -0.03% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | | | -0.03% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.03% | 0.04% | 0.04% | 0.02% | 0.01% | 0.03% | 0.04% | 0.09% | 0.02% | 0.03% | 0.03% | 0.04% | 0.01% | 0.02% | 0.02% | 0.05% | -0.08% | 0.13% | -0.02% | -0.02% | -0.03% | 0.01% | 0.02% | 0.03% | 0.03% | 0.09% | 0.07% | 0.08% | 0.09% | 0.06% | 0.07% | 0.03% | 0.04% | 0.03% | 0.01% | 0.01% | -0.02% | 0.02% | 0.03% |
|
Return on Capital Employed
|
0.09% | 0.05% | -0.02% | 0.00% | -0.02% | 0.02% | 0.05% | 0.07% | 0.08% | 0.09% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.12% | 0.16% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.17% | 0.16% | 0.16% | 0.19% | 0.20% | 0.17% | 0.13% | 0.13% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.10% | 0.03% | 0.05% | 0.01% | -0.04% | 0.00% | -0.03% | 0.00% | 0.05% | 0.11% | 0.24% | 0.29% | 0.37% | 0.41% | 0.33% | 0.33% | 0.26% | 0.20% | 0.18% | 0.11% | 0.08% | 0.03% | 0.02% | 0.04% |
|
Return on Invested Capital
|
0.09% | -0.07% | -0.06% | 0.00% | -0.02% | 0.00% | 0.04% | 0.05% | 0.06% | 0.06% | 0.10% | 0.10% | 0.07% | 0.08% | 0.05% | 0.11% | 0.15% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.14% | 0.15% | 0.15% | 0.17% | 0.18% | 0.15% | 0.14% | 0.12% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.15% | 0.15% | 0.17% | 0.16% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.04% | 0.06% | 0.04% | -0.03% | 0.00% | -0.03% | 0.00% | 0.07% | 0.12% | 0.35% | 0.42% | 0.39% | 0.44% | 0.40% | 0.38% | 0.27% | 0.21% | 0.21% | 0.13% | 0.09% | 0.03% | 0.03% | 0.06% |
|
Return on Assets
|
0.00% | 0.00% | -0.01% | -0.05% | -0.05% | -0.04% | -0.03% | -0.02% | -0.01% | -0.02% | -0.02% | 0.00% | 0.00% | | | -0.02% | -0.01% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.01% | 0.03% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.02% | 0.03% | 0.01% | -0.02% | 0.00% | -0.02% | 0.00% | 0.02% | 0.05% | 0.12% | 0.16% | 0.20% | 0.23% | 0.19% | 0.18% | 0.14% | 0.12% | 0.10% | 0.06% | 0.05% | 0.02% | 0.01% | 0.02% |
|
Return on Equity
|
| | -0.02% | -0.11% | -0.11% | -0.11% | -0.08% | -0.04% | -0.04% | -0.04% | -0.04% | 0.00% | 0.00% | | | -0.06% | -0.02% | -0.02% | -0.02% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.02% | 0.06% | 0.10% | 0.12% | 0.12% | 0.10% | 0.10% | 0.19% | 0.19% | 0.21% | 0.21% | 0.15% | 0.13% | 0.12% | 0.11% | 0.13% | 0.04% | 0.08% | 0.03% | -0.06% | 0.00% | -0.05% | -0.01% | 0.07% | 0.14% | 0.34% | 0.42% | 0.48% | 0.54% | 0.41% | 0.40% | 0.32% | 0.26% | 0.22% | 0.14% | 0.11% | 0.04% | 0.03% | 0.05% |