|
Gross Margin
|
4.11% | 9.68% | 11.47% | 7.44% | 7.41% | 15.40% | 17.30% | 20.63% | 19.32% | 18.06% | 15.19% | 8.99% | 16.68% | 22.09% | 20.97% | 23.75% | 26.35% | 29.12% | 30.32% | 31.07% | 27.93% | 30.64% | 28.85% | 31.94% | 25.79% | 29.80% | 26.20% | 23.94% | 26.15% | 22.19% | 15.86% | 16.25% | 18.84% | 20.36% | 23.52% | 24.68% | 25.21% | 24.70% | 23.90% | 17.74% | 14.77% | 15.86% | 17.96% | 13.28% | 14.65% | 9.89% | 13.07% | 16.44% | 21.60% | 30.50% | 33.32% | 31.25% | 31.68% | 32.23% | 19.62% | 17.19% | 23.60% | 19.75% | 18.81% | 7.04% | 15.66% | 20.70% | 16.01% | 11.54% | 8.15% | 8.74% | 8.32% |
|
EBT Margin
|
-1.44% | 4.99% | 6.59% | 2.44% | 3.43% | 11.07% | 12.44% | 16.18% | 14.87% | 13.75% | 10.95% | 4.57% | 13.03% | 19.31% | 15.25% | 18.56% | 22.12% | 24.47% | 26.19% | 27.12% | 23.49% | 26.22% | 23.51% | 25.18% | 20.73% | 26.03% | 20.91% | 17.97% | 20.33% | 16.78% | 4.96% | 6.58% | 10.34% | 11.47% | 15.55% | 16.17% | 17.95% | 17.05% | 17.34% | 8.82% | 5.58% | 7.84% | 10.45% | 3.88% | 6.00% | 0.29% | 2.85% | 7.94% | 13.79% | 24.27% | 26.61% | 24.09% | 24.58% | 25.61% | 12.54% | 9.25% | 15.38% | 11.60% | 11.72% | -19.75% | 7.83% | 13.22% | 5.94% | 3.38% | -1.19% | -4.23% | -27.31% |
|
EBIT Margin
|
-0.18% | 6.29% | 7.75% | 3.64% | 4.42% | 12.16% | 13.77% | 17.23% | 16.22% | 14.96% | 12.12% | 5.87% | 14.07% | 18.71% | 17.36% | 19.50% | 22.44% | 25.05% | 26.55% | 27.07% | 24.14% | 26.72% | 24.48% | 26.62% | 20.78% | 24.93% | 21.38% | 18.36% | 20.72% | 16.57% | 3.59% | 8.82% | 12.04% | 13.34% | 17.26% | 18.06% | 18.65% | 18.08% | 17.56% | 10.38% | 6.62% | 9.05% | 10.94% | 5.42% | 7.04% | 2.11% | 4.16% | 9.06% | 14.68% | 25.18% | 28.18% | 24.89% | 25.44% | 26.21% | 13.04% | 9.91% | 15.97% | 12.18% | 11.20% | -19.53% | 7.50% | 12.66% | 5.77% | 2.32% | -1.12% | -3.69% | -26.99% |
|
EBITDA Margin
|
-0.18% | 6.29% | 7.75% | 3.64% | 4.42% | 12.16% | 13.77% | 17.23% | 16.22% | 14.96% | 12.12% | 5.87% | 14.07% | 18.71% | 17.36% | 19.50% | 22.44% | 25.05% | 26.55% | 27.07% | 24.14% | 26.72% | 24.48% | 26.62% | 20.78% | 24.93% | 21.38% | 18.36% | 20.72% | 16.57% | 3.59% | 8.82% | 12.04% | 13.34% | 17.26% | 18.06% | 18.65% | 18.08% | 17.56% | 10.38% | 6.62% | 9.05% | 10.94% | 5.42% | 7.04% | 2.11% | 4.16% | 9.06% | 14.68% | 25.18% | 28.18% | 24.89% | 25.44% | 26.21% | 13.04% | 9.91% | 15.97% | 12.18% | 11.20% | -19.53% | 7.50% | 12.66% | 5.77% | 2.32% | -1.12% | -3.69% | -26.99% |
|
Operating Margin
|
-0.18% | 6.29% | 7.75% | 3.64% | 4.42% | 12.16% | 13.77% | 17.23% | 16.22% | 14.96% | 12.12% | 5.87% | 14.07% | 18.71% | 17.36% | 19.50% | 22.44% | 25.05% | 26.55% | 27.07% | 24.14% | 26.72% | 24.48% | 26.62% | 20.78% | 24.93% | 21.38% | 18.36% | 20.72% | 16.57% | 3.59% | 8.82% | 12.04% | 13.34% | 17.26% | 18.06% | 18.65% | 18.08% | 17.56% | 10.38% | 6.62% | 9.05% | 10.94% | 5.42% | 7.04% | 2.11% | 4.16% | 9.06% | 14.68% | 25.18% | 28.18% | 24.89% | 25.44% | 26.21% | 13.04% | 9.91% | 15.97% | 12.18% | 11.20% | -19.53% | 7.50% | 12.66% | 5.77% | 2.32% | -1.12% | -3.69% | -26.99% |
|
Net Margin
|
-1.24% | 2.93% | 4.71% | 1.98% | 2.27% | 6.96% | 8.05% | 10.57% | 9.63% | 8.68% | 7.01% | 3.08% | 8.49% | 12.57% | 10.59% | 11.89% | 14.27% | 15.53% | 16.96% | 17.97% | 15.38% | 16.97% | 13.58% | 16.50% | 13.63% | 17.73% | 15.86% | 11.77% | 13.22% | 10.65% | 5.47% | 6.08% | 7.46% | 8.03% | 10.38% | 40.60% | 13.81% | 12.89% | 14.10% | 6.57% | 4.05% | 6.02% | 8.03% | 4.51% | 8.13% | 1.40% | 3.64% | 6.26% | 10.73% | 18.75% | 20.29% | 18.85% | 18.84% | 19.47% | 10.41% | 7.52% | 12.13% | 9.44% | 9.47% | -17.23% | 6.22% | 10.07% | 3.85% | 0.67% | -1.23% | -4.44% | -27.20% |
|
FCF Margin
|
31.36% | 8.81% | 11.82% | -22.65% | -5.19% | 15.52% | 23.03% | -8.07% | 1.37% | 4.99% | 7.89% | 5.77% | 3.93% | 14.76% | 9.96% | -4.02% | -3.99% | -0.84% | 9.12% | 2.55% | 9.90% | 11.37% | 19.92% | 12.00% | 8.58% | 11.53% | 23.62% | 7.70% | -0.76% | 8.30% | -0.46% | 9.29% | 1.18% | 8.89% | 16.55% | 20.05% | 3.30% | 7.43% | 18.23% | 2.96% | -2.77% | 5.22% | 14.91% | 7.97% | -5.33% | 18.78% | 12.91% | 15.73% | 5.26% | 17.07% | 20.00% | 14.63% | 10.77% | 15.24% | 15.90% | 16.31% | 7.30% | 9.69% | 14.48% | 10.30% | -3.46% | 0.19% | 8.15% | 5.24% | -11.42% | -4.47% | -2.01% |
|
Inventory Average
|
0.24B | 0.29B | 0.15B | 0.19B | 0.17B | 0.17B | 0.19B | 0.23B | 0.45B | 0.48B | 0.49B | 0.48B | 0.46B | 0.41B | 0.39B | 0.39B | 0.40B | 0.42B | 0.44B | 0.46B | 0.46B | 0.44B | 0.47B | 0.51B | 0.50B | 0.48B | 0.46B | 0.43B | 0.46B | 0.46B | 0.60B | 0.77B | 0.81B | 0.83B | 0.83B | 0.87B | 0.92B | 0.92B | 0.92B | 0.98B | 1.02B | 0.97B | 0.92B | 0.92B | 0.94B | 0.89B | 0.84B | 0.87B | 0.94B | 0.96B | 1.04B | 1.27B | 1.65B | 1.95B | 2.02B | 1.95B | 1.85B | 1.76B | 1.67B | 1.65B | 1.64B | 1.67B | 1.72B | 1.72B | 1.74B | 1.76B | 1.73B |
|
Assets Average
|
2.29B | 2.31B | 2.37B | 2.43B | 2.46B | 2.51B | 2.61B | 2.81B | 2.98B | 3.08B | 3.18B | 3.24B | 3.30B | 3.39B | 3.49B | 3.48B | 3.49B | 3.63B | 3.82B | 3.99B | 4.12B | 4.27B | 4.75B | 5.17B | 5.20B | 5.30B | 5.47B | 5.55B | 5.65B | 5.82B | 8.41B | 10.89B | 10.81B | 10.81B | 11.06B | 11.66B | 11.84B | 11.47B | 11.53B | 11.66B | 11.85B | 12.16B | 12.66B | 13.18B | 13.71B | 13.86B | 13.62B | 13.76B | 13.94B | 14.38B | 15.91B | 17.78B | 19.10B | 20.06B | 20.40B | 20.49B | 20.68B | 20.89B | 21.19B | 21.22B | 21.00B | 21.02B | 21.10B | 20.93B | 20.73B | 20.76B | 20.31B |
|
Equity Average
|
| | | | | | | | | | 1.70B | 1.74B | 1.81B | 1.91B | 1.99B | 1.95B | 1.93B | 2.05B | 2.19B | 2.34B | 2.49B | 2.65B | 2.93B | 3.16B | 3.24B | 3.34B | 3.47B | 3.54B | 3.63B | 3.72B | 3.78B | 3.86B | 3.96B | 4.12B | 4.38B | 4.96B | 5.50B | 5.74B | 5.97B | 6.08B | 6.13B | 6.22B | 6.31B | 6.38B | 6.42B | 6.44B | 6.46B | 6.53B | 6.70B | 7.08B | 7.60B | 8.20B | 8.89B | 9.61B | 10.08B | 10.33B | 10.65B | 10.95B | 11.18B | 11.02B | 10.81B | 10.97B | 11.14B | 11.11B | 10.98B | 10.86B | 10.36B |
|
Invested Capital
|
| | | 1.28B | | | | 1.51B | | 1.67B | 1.73B | 1.76B | 1.86B | 1.95B | 2.03B | 1.87B | 1.99B | 2.11B | 2.27B | 2.42B | 2.57B | 2.73B | 3.12B | 3.20B | 3.27B | 3.42B | 3.52B | 4.32B | 3.70B | 4.50B | 7.50B | 7.57B | 7.63B | 7.70B | 7.90B | 9.21B | 8.77B | 8.51B | 8.76B | 6.82B | 8.85B | 8.93B | 9.79B | 7.18B | 10.87B | 10.18B | 10.17B | 10.14B | 10.39B | 10.91B | 13.07B | 13.71B | 14.42B | 14.84B | 15.01B | 15.34B | 15.72B | 15.97B | 16.16B | 15.67B | 15.74B | 15.98B | 15.80B | 15.61B | 15.51B | 15.45B | 14.59B |
|
Asset Utilization Ratio
|
1.43 | 1.18 | 0.97 | 0.96 | 1.06 | 1.14 | 1.15 | 1.13 | 1.09 | 1.09 | 1.12 | 1.12 | 1.15 | 1.12 | 1.04 | 1.03 | 0.98 | 0.94 | 0.95 | 0.94 | 0.95 | 0.93 | 0.89 | 0.85 | 0.86 | 0.88 | 0.84 | 0.80 | 0.77 | 0.73 | 0.51 | 0.47 | 0.56 | 0.64 | 0.70 | 0.69 | 0.70 | 0.74 | 0.75 | 0.74 | 0.72 | 0.69 | 0.65 | 0.62 | 0.59 | 0.55 | 0.54 | 0.55 | 0.57 | 0.63 | 0.64 | 0.66 | 0.71 | 0.75 | 0.78 | 0.77 | 0.73 | 0.66 | 0.61 | 0.59 | 0.58 | 0.58 | 0.57 | 0.58 | 0.58 | 0.57 | 0.57 |
|
Interest Coverage Ratio
|
0.11 | -4.11 | -5.59 | 0.38 | -3.92 | 11.33 | 9.76 | 12.13 | 10.89 | 10.81 | 9.22 | 4.02 | 11.96 | 14.78 | 11.94 | 21.21 | 30.90 | 44.03 | 80.86 | 81.49 | 27.09 | 27.97 | 32.34 | 32.98 | 23.91 | 32.97 | 30.94 | 21.98 | 30.22 | 30.43 | 1.89 | 3.64 | 5.85 | 6.77 | 9.10 | 9.08 | 10.84 | 13.03 | 14.14 | 6.90 | 4.47 | 6.93 | 7.29 | 2.91 | 4.39 | 0.90 | 2.14 | 5.24 | 10.48 | 20.00 | 14.11 | 18.98 | 22.43 | 26.70 | 11.73 | 7.60 | 12.76 | 9.43 | 8.73 | -13.46 | 5.58 | 9.90 | 4.62 | 1.69 | -0.82 | -2.73 | -18.68 |
|
Debt to Equity
|
| | | 0.40 | | | | 0.51 | | 0.46 | 0.44 | 0.44 | 0.41 | 0.39 | 0.38 | 0.41 | 0.38 | 0.36 | 0.34 | 0.32 | 0.30 | 0.28 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.21 | | | 0.04 | 0.98 | | | | 0.71 | 0.55 | 0.46 | 0.44 | 0.44 | 0.43 | 0.43 | 0.54 | 0.54 | 0.69 | 0.58 | 0.57 | 0.54 | 0.52 | 0.48 | 0.66 | 0.61 | 0.56 | 0.49 | 0.47 | 0.47 | 0.45 | 0.44 | 0.43 | 0.46 | 0.45 | 0.44 | 0.41 | 0.41 | 0.42 | 0.43 | 0.47 |
|
Debt Ratio
|
0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.23 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.19 | 0.19 | 0.18 | 0.17 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | | | 0.01 | 0.35 | | | | 0.32 | 0.27 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.26 | 0.26 | 0.31 | 0.28 | 0.27 | 0.26 | 0.25 | 0.24 | 0.30 | 0.28 | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 |
|
Equity Ratio
|
| | | 0.53 | | | | 0.51 | | 0.53 | 0.54 | 0.54 | 0.56 | 0.57 | 0.57 | 0.55 | 0.56 | 0.57 | 0.58 | 0.60 | 0.62 | 0.62 | 0.61 | 0.61 | 0.63 | 0.63 | 0.64 | 0.64 | 0.65 | 0.63 | 0.35 | 0.36 | 0.38 | 0.39 | 0.40 | 0.44 | 0.49 | 0.52 | 0.52 | 0.52 | 0.51 | 0.51 | 0.49 | 0.48 | 0.45 | 0.47 | 0.47 | 0.48 | 0.49 | 0.50 | 0.46 | 0.46 | 0.47 | 0.49 | 0.50 | 0.51 | 0.52 | 0.53 | 0.53 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.50 |
|
Times Interest Earned
|
0.11 | -4.11 | -5.59 | 0.38 | -3.92 | 11.33 | 9.76 | 12.13 | 10.89 | 10.81 | 9.22 | 4.02 | 11.96 | 14.78 | 11.94 | 21.21 | 30.90 | 44.03 | 80.86 | 81.49 | 27.09 | 27.97 | 32.34 | 32.98 | 23.91 | 32.97 | 30.94 | 21.98 | 30.22 | 30.43 | 1.89 | 3.64 | 5.85 | 6.77 | 9.10 | 9.08 | 10.84 | 13.03 | 14.14 | 6.90 | 4.47 | 6.93 | 7.29 | 2.91 | 4.39 | 0.90 | 2.14 | 5.24 | 10.48 | 20.00 | 14.11 | 18.98 | 22.43 | 26.70 | 11.73 | 7.60 | 12.76 | 9.43 | 8.73 | -13.46 | 5.58 | 9.90 | 4.62 | 1.69 | -0.82 | -2.73 | -18.68 |
|
FCF Payout Ratio
|
-0.02 | -0.07 | -0.05 | -0.18 | 0.09 | 0.09 | 0.02 | -0.07 | 0.36 | 0.09 | 0.06 | 0.10 | 0.12 | 0.04 | 0.15 | -8.18 | -0.36 | -1.60 | 0.16 | 0.62 | 0.16 | 0.15 | 0.09 | 0.16 | 0.23 | 0.16 | 0.09 | 0.32 | -3.21 | 0.26 | -4.17 | 0.16 | 1.04 | 0.14 | 0.08 | 0.07 | 0.38 | 0.16 | 0.08 | 0.56 | -0.59 | 0.29 | 0.11 | 0.23 | -0.33 | 0.11 | 0.14 | 0.11 | 0.28 | 0.07 | 0.06 | 0.07 | 0.09 | 0.06 | 0.07 | 0.09 | 0.19 | 0.14 | 0.14 | 0.22 | -0.63 | 10.83 | 0.26 | 0.45 | -0.21 | -0.52 | -1.19 |
|
Enterprise Value
|
-0.30B | -0.32B | -0.37B | -0.35B | -0.28B | -0.37B | -0.60B | -0.63B | -0.79B | -0.71B | -0.76B | -0.83B | -0.90B | -1.12B | -1.20B | -0.91B | -0.87B | -0.66B | -0.72B | -0.70B | -0.78B | -0.88B | -0.52B | -0.59B | -0.65B | -0.73B | -0.95B | -0.89B | -0.84B | -0.82B | -0.01B | -0.25B | 0.00B | -0.03B | -0.20B | -1.04B | -0.35B | 0.00B | -0.30B | -0.27B | 0.11B | 0.13B | -0.90B | -0.18B | -0.99B | -0.57B | -0.68B | -0.78B | -0.83B | -1.28B | -3.00B | -1.33B | -0.48B | -0.75B | -1.21B | -1.69B | -1.88B | -2.14B | -2.53B | -2.78B | -2.59B | -2.52B | -2.39B | -2.40B | -1.97B | -1.76B | -1.61B |
|
Return on Sales
|
-0.01% | 0.03% | 0.05% | 0.02% | 0.02% | 0.07% | 0.08% | 0.11% | 0.10% | 0.09% | 0.07% | 0.03% | 0.08% | 0.13% | 0.11% | 0.12% | 0.14% | 0.16% | 0.17% | 0.18% | 0.15% | 0.17% | 0.14% | 0.16% | 0.14% | 0.18% | 0.16% | 0.12% | 0.13% | 0.11% | 0.05% | 0.06% | 0.07% | 0.08% | 0.10% | 0.41% | 0.14% | 0.13% | 0.14% | 0.07% | 0.04% | 0.06% | 0.08% | 0.05% | 0.08% | 0.01% | 0.04% | 0.06% | 0.11% | 0.19% | 0.20% | 0.19% | 0.19% | 0.19% | 0.10% | 0.08% | 0.12% | 0.09% | 0.09% | -0.17% | 0.06% | 0.10% | 0.04% | 0.01% | -0.01% | -0.04% | -0.27% |
|
Return on Capital Employed
|
-0.02% | -0.04% | -0.04% | 0.05% | 0.07% | 0.09% | 0.11% | 0.15% | 0.18% | 0.19% | 0.19% | 0.16% | 0.15% | 0.16% | 0.16% | 0.20% | 0.22% | 0.22% | 0.25% | 0.27% | 0.27% | 0.27% | 0.26% | 0.24% | 0.23% | 0.24% | 0.22% | 0.19% | 0.18% | 0.16% | 0.08% | 0.06% | 0.06% | 0.07% | 0.10% | 0.13% | 0.14% | 0.15% | 0.15% | 0.13% | 0.11% | 0.09% | 0.07% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.05% | 0.10% | 0.15% | 0.18% | 0.21% | 0.22% | 0.20% | 0.17% | 0.14% | 0.09% | 0.09% | 0.04% | 0.02% | 0.02% | 0.01% | 0.05% | 0.03% | 0.01% | -0.05% |
|
Return on Invested Capital
|
| | | | | | | | | | 0.20% | 0.17% | 0.16% | 0.17% | 0.17% | 0.21% | 0.23% | 0.23% | 0.25% | 0.26% | 0.26% | 0.26% | 0.23% | 0.22% | 0.22% | 0.22% | 0.21% | 0.17% | 0.16% | 0.14% | 0.07% | 0.06% | 0.06% | 0.07% | 0.09% | 0.18% | 0.18% | 0.20% | 0.21% | 0.14% | 0.11% | 0.08% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.10% | 0.14% | 0.16% | 0.19% | 0.21% | 0.19% | 0.16% | 0.13% | 0.09% | 0.08% | 0.03% | 0.02% | 0.02% | 0.01% | 0.04% | 0.03% | 0.00% | -0.06% |
|
Return on Assets
|
-0.02% | -0.03% | -0.03% | 0.02% | 0.03% | 0.05% | 0.06% | 0.08% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.14% | 0.15% | 0.16% | 0.16% | 0.14% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.09% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.11% | 0.13% | 0.14% | 0.15% | 0.09% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.07% | 0.10% | 0.12% | 0.14% | 0.15% | 0.13% | 0.11% | 0.09% | 0.07% | 0.06% | 0.02% | 0.01% | 0.02% | 0.01% | 0.03% | 0.02% | 0.00% | -0.05% |
|
Return on Equity
|
| | | | | | | | | | 0.19% | 0.15% | 0.15% | 0.16% | 0.16% | 0.20% | 0.22% | 0.22% | 0.24% | 0.26% | 0.26% | 0.25% | 0.23% | 0.22% | 0.21% | 0.21% | 0.21% | 0.19% | 0.18% | 0.15% | 0.11% | 0.11% | 0.11% | 0.12% | 0.14% | 0.27% | 0.27% | 0.28% | 0.29% | 0.17% | 0.13% | 0.11% | 0.08% | 0.07% | 0.08% | 0.07% | 0.05% | 0.06% | 0.07% | 0.14% | 0.20% | 0.25% | 0.29% | 0.30% | 0.27% | 0.22% | 0.18% | 0.13% | 0.11% | 0.05% | 0.03% | 0.03% | 0.01% | 0.06% | 0.04% | 0.00% | -0.09% |