|
Gross Margin
|
39.93% | 40.92% | 41.82% | 40.88% | 41.67% | 39.08% | 36.93% | 38.51% | 41.42% | 41.73% | 40.25% | 44.68% | 47.37% | 42.81% | 40.04% | 38.63% | 37.50% | 36.87% | 37.02% | 37.93% | 39.32% | 39.36% | 38.01% | 39.87% | 40.78% | 39.68% | 39.90% | 40.10% | 39.40% | 38.02% | 38.02% | 38.51% | 38.93% | 38.51% | 37.91% | 38.41% | 38.31% | 38.34% | 38.29% | 37.99% | 37.61% | 37.59% | 37.97% | 38.35% | 38.36% | 38.00% | 38.16% | 39.78% | 42.51% | 43.29% | 42.20% | 43.76% | 43.75% | 43.26% | 42.26% | 42.96% | 44.26% | 44.52% | 45.17% | 45.87% | 46.58% | 46.26% | 46.22% | 46.88% | 47.05% | 46.49% | 47.18% | 48.16% |
|
EBT Margin
|
26.27% | 27.66% | 30.55% | 30.34% | 29.85% | 27.34% | 26.84% | 29.78% | 32.03% | 33.43% | 31.10% | 37.72% | 39.64% | 33.87% | 30.29% | 32.42% | 29.60% | 26.71% | 27.07% | 30.75% | 30.27% | 28.01% | 27.23% | 32.73% | 32.00% | 29.18% | 29.25% | 32.39% | 27.97% | 24.72% | 26.01% | 30.86% | 27.76% | 24.90% | 26.47% | 30.61% | 26.45% | 24.94% | 26.11% | 28.35% | 23.77% | 22.14% | 25.18% | 28.23% | 22.52% | 22.01% | 23.03% | 30.13% | 31.27% | 29.92% | 27.89% | 33.27% | 30.98% | 27.80% | 27.35% | 30.41% | 29.93% | 27.79% | 30.17% | 33.72% | 30.92% | 29.72% | 31.19% | 34.26% | 30.74% | 29.81% | 32.01% | 35.48% |
|
EBIT Margin
|
25.57% | 27.04% | 30.18% | 30.13% | 29.48% | 26.97% | 26.78% | 29.27% | 31.92% | 32.83% | 30.81% | 37.42% | 39.26% | 33.04% | 30.43% | 31.57% | 28.80% | 26.05% | 26.77% | 30.32% | 29.78% | 27.47% | 26.51% | 32.50% | 31.51% | 28.39% | 28.39% | 31.86% | 27.67% | 23.86% | 25.10% | 29.81% | 26.65% | 23.71% | 24.95% | 29.76% | 26.00% | 23.68% | 25.62% | 27.69% | 23.12% | 21.45% | 24.40% | 27.85% | 22.04% | 21.93% | 22.84% | 30.09% | 30.70% | 29.63% | 28.53% | 33.47% | 30.82% | 27.82% | 27.62% | 30.74% | 29.86% | 28.12% | 30.13% | 33.76% | 30.74% | 29.56% | 31.17% | 34.46% | 31.03% | 29.99% | 31.65% | 35.37% |
|
EBITDA Margin
|
25.57% | 27.04% | 30.18% | 30.13% | 29.48% | 26.97% | 26.78% | 29.27% | 31.92% | 32.83% | 30.81% | 37.42% | 39.26% | 33.04% | 30.43% | 31.57% | 28.80% | 26.05% | 26.77% | 30.32% | 29.78% | 27.47% | 26.51% | 32.50% | 31.51% | 28.39% | 28.39% | 31.86% | 27.67% | 23.86% | 25.10% | 29.81% | 26.65% | 23.71% | 24.95% | 29.76% | 26.00% | 23.68% | 25.62% | 27.69% | 23.12% | 21.45% | 24.40% | 27.85% | 22.04% | 21.93% | 22.84% | 30.09% | 30.70% | 29.63% | 28.53% | 33.47% | 30.82% | 27.82% | 27.62% | 30.74% | 29.86% | 28.12% | 30.13% | 33.76% | 30.74% | 29.56% | 31.17% | 34.46% | 31.03% | 29.99% | 31.65% | 35.37% |
|
Operating Margin
|
25.57% | 27.04% | 30.18% | 30.13% | 29.48% | 26.97% | 26.78% | 29.27% | 31.92% | 32.83% | 30.81% | 37.42% | 39.26% | 33.04% | 30.43% | 31.57% | 28.80% | 26.05% | 26.77% | 30.32% | 29.78% | 27.47% | 26.51% | 32.50% | 31.51% | 28.39% | 28.39% | 31.86% | 27.67% | 23.86% | 25.10% | 29.81% | 26.65% | 23.71% | 24.95% | 29.76% | 26.00% | 23.68% | 25.62% | 27.69% | 23.12% | 21.45% | 24.40% | 27.85% | 22.04% | 21.93% | 22.84% | 30.09% | 30.70% | 29.63% | 28.53% | 33.47% | 30.82% | 27.82% | 27.62% | 30.74% | 29.86% | 28.12% | 30.13% | 33.76% | 30.74% | 29.56% | 31.17% | 34.46% | 31.03% | 29.99% | 31.65% | 35.37% |
|
Net Margin
|
17.83% | 18.78% | 20.74% | 21.54% | 22.77% | 20.72% | 21.18% | 22.45% | 24.27% | 25.58% | 23.43% | 28.20% | 29.66% | 25.19% | 22.86% | 23.99% | 21.90% | 19.53% | 20.05% | 22.70% | 22.40% | 20.70% | 20.10% | 24.16% | 23.39% | 21.52% | 21.60% | 24.20% | 20.80% | 18.41% | 19.24% | 22.83% | 20.85% | 19.20% | 20.38% | 22.73% | 22.61% | 21.63% | 22.46% | 23.68% | 19.93% | 18.67% | 21.37% | 24.22% | 19.29% | 18.85% | 19.59% | 25.80% | 26.38% | 26.70% | 24.65% | 27.94% | 25.71% | 23.44% | 22.99% | 25.61% | 25.48% | 24.31% | 25.65% | 28.36% | 26.04% | 25.00% | 15.52% | 29.23% | 25.99% | 24.92% | 26.80% | 29.28% |
|
FCF Margin
|
8.16% | 20.79% | 21.72% | 34.46% | 15.23% | 26.79% | 24.20% | 32.01% | 22.68% | 36.16% | 31.07% | 35.04% | 31.95% | 23.22% | 15.78% | 38.72% | 24.07% | 16.82% | 21.22% | 35.92% | 26.63% | 21.04% | 22.37% | 40.89% | 28.81% | 26.10% | 19.14% | 31.44% | 18.33% | 18.47% | 26.80% | 30.50% | 18.14% | 14.08% | 22.60% | 28.86% | 17.89% | 21.07% | 26.20% | 27.68% | 15.15% | 17.91% | 26.75% | 30.94% | 19.65% | 24.64% | 29.05% | 31.64% | 24.24% | 23.33% | 20.37% | 35.63% | 26.37% | 25.06% | 23.12% | 25.79% | 27.04% | 29.69% | 21.72% | 31.36% | 22.80% | 31.14% | 25.18% | 21.72% | 21.90% | 25.95% | 25.85% | 35.86% |
|
Inventory Average
|
| | 0.42B | 0.52B | 0.61B | 0.79B | 1.00B | 0.97B | 0.91B | 0.91B | 0.83B | 1.01B | 1.17B | 1.11B | 0.96B | 1.12B | 1.35B | 1.47B | 1.73B | 1.94B | 1.98B | 1.71B | 1.85B | 2.20B | 2.34B | 2.22B | 2.20B | 2.40B | 2.37B | 2.06B | 1.98B | 2.42B | 2.81B | 3.03B | 4.00B | 4.64B | 6.04B | 6.80B | 4.95B | 4.47B | 4.94B | 4.12B | 3.73B | 4.10B | 3.72B | 3.66B | 4.02B | 4.52B | 5.10B | 5.20B | 5.88B | 6.23B | 5.67B | 5.45B | 5.19B | 5.88B | 7.15B | 7.42B | 6.84B | 6.42B | 6.37B | 6.20B | 6.73B | 7.10B | 6.59B | 6.10B | 5.82B | 5.80B |
|
Assets Average
|
| | 47.82B | 50.71B | 55.49B | 60.89B | 69.95B | 80.96B | 90.82B | 100.83B | 111.56B | 127.53B | 144.81B | 156.91B | 169.48B | 186.08B | 195.42B | 197.30B | 203.43B | 216.09B | 215.59B | 214.25B | 227.18B | 246.87B | 261.54B | 267.17B | 281.75B | 291.81B | 299.28B | 305.44B | 313.64B | 326.41B | 332.84B | 339.85B | 360.25B | 391.06B | 387.15B | 358.35B | 357.46B | 369.72B | 357.86B | 332.12B | 330.38B | 339.57B | 330.51B | 318.87B | 320.62B | 338.97B | 345.61B | 333.50B | 340.42B | 366.10B | 365.93B | 343.49B | 344.53B | 349.75B | 339.45B | 333.60B | 343.81B | 353.05B | 345.46B | 334.51B | 348.30B | 354.53B | 337.66B | 331.36B | 345.37B | 369.27B |
|
Equity Average
|
| | 28.76B | 33.70B | 37.56B | 41.23B | 45.45B | 51.23B | 58.07B | 65.41B | 72.98B | 83.33B | 96.28B | 107.12B | 114.98B | 122.78B | 131.42B | 129.42B | 123.45B | 126.62B | 124.93B | 120.56B | 116.24B | 117.44B | 126.17B | 127.34B | 122.52B | 123.81B | 129.36B | 128.50B | 127.39B | 130.32B | 133.24B | 133.25B | 133.24B | 137.12B | 133.54B | 120.91B | 111.05B | 112.52B | 111.88B | 101.16B | 93.47B | 90.01B | 83.98B | 75.35B | 68.81B | 65.78B | 67.70B | 66.73B | 63.69B | 67.51B | 69.67B | 62.75B | 54.39B | 53.70B | 59.44B | 61.22B | 61.21B | 68.12B | 74.15B | 70.45B | 61.83B | 61.85B | 66.78B | 66.31B | 69.78B | 80.96B |
|
Invested Capital
|
| 25.89B | 31.64B | 35.77B | 39.35B | 43.11B | 47.79B | 54.67B | 61.48B | 69.34B | 76.61B | 90.05B | 102.50B | 111.75B | 118.21B | 127.35B | 135.49B | 140.35B | 140.55B | 146.65B | 137.14B | 149.97B | 140.55B | 155.83B | 169.08B | 128.18B | 121.86B | 130.77B | 132.96B | 130.04B | 131.75B | 135.89B | 138.08B | 138.92B | 140.54B | 146.70B | 135.38B | 120.45B | 115.93B | 127.66B | 116.36B | 109.98B | 100.75B | 99.75B | 88.82B | 79.79B | 74.11B | 73.99B | 77.18B | 72.32B | 181.79B | 189.73B | 180.40B | 166.81B | 160.76B | 166.13B | 169.76B | 165.57B | 167.25B | 180.10B | 176.79B | 165.01B | 153.61B | 161.56B | 159.00B | 157.63B | 164.43B | 176.69B |
|
Asset Utilization Ratio
|
| | 0.90 | 0.92 | 0.92 | 0.94 | 0.93 | 0.94 | 0.96 | 0.99 | 0.97 | 1.00 | 0.98 | 0.95 | 0.92 | 0.89 | 0.87 | 0.86 | 0.84 | 0.81 | 0.82 | 0.83 | 0.80 | 0.81 | 0.81 | 0.84 | 0.83 | 0.81 | 0.76 | 0.72 | 0.69 | 0.67 | 0.66 | 0.66 | 0.64 | 0.61 | 0.64 | 0.71 | 0.74 | 0.71 | 0.72 | 0.78 | 0.79 | 0.79 | 0.81 | 0.86 | 0.86 | 0.87 | 0.94 | 1.04 | 1.07 | 1.03 | 1.05 | 1.13 | 1.14 | 1.11 | 1.13 | 1.15 | 1.11 | 1.09 | 1.10 | 1.15 | 1.12 | 1.12 | 1.19 | 1.23 | 1.20 | 1.18 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | 173.60 | 120.84 | 207.89 | 159.92 | 102.82 | 97.09 | 185.08 | 112.13 | 70.06 | 61.44 | 87.58 | 43.57 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | 0.26 | | | 0.40 | 0.47 | 0.43 | 0.55 | 0.57 | 0.62 | 0.58 | 0.66 | 0.73 | 0.77 | 0.79 | 0.87 | 0.89 | 0.96 | 0.87 | 0.95 | 1.02 | 1.13 | 1.15 | 1.27 | 1.41 | 1.64 | 1.62 | 1.69 | 1.77 | 1.88 | 1.64 | 1.68 | 1.87 | 2.17 | 1.93 | 1.73 | 1.75 | 1.69 | 1.43 | 1.38 | 1.47 | 1.70 | 1.42 | 1.38 | 1.39 | 1.23 | 1.00 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | 0.13 | | | 0.18 | 0.19 | 0.19 | 0.24 | 0.24 | 0.25 | 0.23 | 0.26 | 0.28 | 0.28 | 0.27 | 0.30 | 0.29 | 0.28 | 0.27 | 0.29 | 0.31 | 0.30 | 0.30 | 0.31 | 0.32 | 0.33 | 0.30 | 0.35 | 0.34 | 0.34 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.26 | 0.28 | 0.28 | 0.28 | 0.25 | 0.23 |
|
Equity Ratio
|
| 0.54 | 0.67 | 0.66 | 0.69 | 0.67 | 0.64 | 0.63 | 0.65 | 0.65 | 0.66 | 0.65 | 0.68 | 0.69 | 0.67 | 0.65 | 0.70 | 0.62 | 0.60 | 0.58 | 0.58 | 0.54 | 0.48 | 0.47 | 0.49 | 0.46 | 0.41 | 0.44 | 0.43 | 0.41 | 0.40 | 0.40 | 0.40 | 0.38 | 0.36 | 0.34 | 0.35 | 0.33 | 0.29 | 0.32 | 0.31 | 0.30 | 0.27 | 0.26 | 0.24 | 0.23 | 0.20 | 0.19 | 0.21 | 0.19 | 0.18 | 0.19 | 0.19 | 0.17 | 0.14 | 0.16 | 0.19 | 0.18 | 0.18 | 0.21 | 0.22 | 0.20 | 0.16 | 0.19 | 0.20 | 0.20 | 0.21 | 0.23 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | 173.60 | 120.84 | 207.89 | 159.92 | 102.82 | 97.09 | 185.08 | 112.13 | 70.06 | 61.44 | 87.58 | 43.57 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | 0.44 | 0.12 | 0.24 | 0.47 | 0.35 | 0.13 | 0.22 | 0.36 | 0.30 | 0.09 | 0.16 | 0.23 | 0.30 | 0.12 | 0.31 | 0.40 | 0.24 | 0.13 | 0.31 | 0.53 | 0.28 | 0.13 | 0.29 | 0.33 | 0.21 | 0.15 | 0.39 | 0.38 | 0.20 | 0.12 | 0.29 | 0.25 | 0.19 | 0.10 | 0.16 | 0.20 | 0.21 | 0.08 | 0.14 | 0.18 | 0.18 | 0.12 | 0.14 | 0.16 | 0.19 | 0.10 | 0.18 | 0.15 | 0.16 | 0.14 | 0.18 | 0.16 | 0.15 | 0.08 |
|
Enterprise Value
|
-4.47B | -24.22B | -23.46B | -24.80B | -23.16B | -24.29B | -25.62B | -26.98B | -29.23B | -28.39B | -25.95B | -30.16B | -28.54B | -27.65B | -29.13B | -39.82B | -39.14B | -42.61B | -40.55B | -40.71B | -41.35B | -37.80B | -25.08B | -32.46B | -33.10B | -34.70B | -41.60B | -38.07B | -55.28B | -61.76B | -67.16B | -60.45B | -67.10B | -76.76B | -74.18B | -77.15B | -87.94B | -70.97B | -66.30B | -86.43B | -80.09B | -96.23B | -101.94B | -109.06B | -96.93B | -93.03B | -90.94B | -76.83B | -69.83B | -61.70B | -62.64B | -63.91B | -51.51B | -48.23B | -48.30B | -51.35B | -55.87B | -62.48B | -61.55B | -73.10B | -67.15B | -61.80B | -65.17B | -53.77B | -48.50B | -55.37B | -54.70B | -66.91B |
|
Return on Sales
|
0.18% | 0.19% | 0.21% | 0.22% | 0.23% | 0.21% | 0.21% | 0.22% | 0.24% | 0.26% | 0.23% | 0.28% | 0.30% | 0.25% | 0.23% | 0.24% | 0.22% | 0.20% | 0.20% | 0.23% | 0.22% | 0.21% | 0.20% | 0.24% | 0.23% | 0.22% | 0.22% | 0.24% | 0.21% | 0.18% | 0.19% | 0.23% | 0.21% | 0.19% | 0.20% | 0.23% | 0.23% | 0.22% | 0.22% | 0.24% | 0.20% | 0.19% | 0.21% | 0.24% | 0.19% | 0.19% | 0.20% | 0.26% | 0.26% | 0.27% | 0.25% | 0.28% | 0.26% | 0.23% | 0.23% | 0.26% | 0.25% | 0.24% | 0.26% | 0.28% | 0.26% | 0.25% | 0.16% | 0.29% | 0.26% | 0.25% | 0.27% | 0.29% |
|
Return on Capital Employed
|
| | 0.32% | 0.36% | 0.35% | 0.37% | 0.37% | 0.38% | 0.38% | 0.41% | 0.40% | 0.47% | 0.45% | 0.43% | 0.42% | 0.40% | 0.33% | 0.31% | 0.31% | 0.30% | 0.29% | 0.31% | 0.32% | 0.34% | 0.32% | 0.34% | 0.35% | 0.33% | 0.29% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.24% | 0.23% | 0.22% | 0.25% | 0.29% | 0.26% | 0.25% | 0.27% | 0.28% | 0.28% | 0.28% | 0.30% | 0.31% | 0.36% | 0.37% | 0.44% | 0.51% | 0.53% | 0.50% | 0.55% | 0.63% | 0.54% | 0.51% | 0.54% | 0.58% | 0.54% | 0.53% | 0.59% | 0.72% | 0.60% | 0.66% | 0.68% | 0.74% | 0.68% |
|
Return on Invested Capital
|
| | 0.28% | 0.27% | 0.28% | 0.29% | 0.31% | 0.32% | 0.33% | 0.36% | 0.35% | 0.39% | 0.40% | 0.37% | 0.36% | 0.33% | 0.30% | 0.27% | 0.26% | 0.25% | 0.26% | 0.26% | 0.27% | 0.30% | 0.29% | 0.34% | 0.42% | 0.42% | 0.38% | 0.36% | 0.34% | 0.33% | 0.32% | 0.32% | 0.33% | 0.34% | 0.36% | 0.42% | 0.49% | 0.48% | 0.46% | 0.48% | 0.51% | 0.56% | 0.59% | 0.68% | 0.74% | 0.86% | 1.00% | 1.15% | 0.74% | 0.54% | 0.55% | 0.58% | 0.61% | 0.58% | 0.56% | 0.57% | 0.59% | 0.58% | 0.56% | 0.60% | 0.59% | 0.61% | 0.61% | 0.63% | 0.70% | 0.69% |
|
Return on Assets
|
| | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.26% | 0.27% | 0.26% | 0.25% | 0.22% | 0.20% | 0.19% | 0.18% | 0.17% | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.16% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.22% | 0.26% | 0.28% | 0.27% | 0.28% | 0.29% | 0.29% | 0.27% | 0.28% | 0.28% | 0.28% | 0.29% | 0.29% | 0.30% | 0.27% | 0.27% | 0.29% | 0.30% | 0.32% | 0.32% |
|
Return on Equity
|
| | 0.29% | 0.28% | 0.29% | 0.30% | 0.31% | 0.32% | 0.34% | 0.36% | 0.36% | 0.40% | 0.40% | 0.37% | 0.36% | 0.34% | 0.30% | 0.29% | 0.30% | 0.29% | 0.30% | 0.32% | 0.34% | 0.38% | 0.38% | 0.40% | 0.44% | 0.43% | 0.39% | 0.37% | 0.36% | 0.35% | 0.34% | 0.35% | 0.36% | 0.37% | 0.40% | 0.46% | 0.54% | 0.53% | 0.51% | 0.55% | 0.59% | 0.64% | 0.68% | 0.78% | 0.83% | 0.97% | 1.13% | 1.30% | 1.49% | 1.49% | 1.46% | 1.59% | 1.83% | 1.77% | 1.59% | 1.55% | 1.58% | 1.48% | 1.35% | 1.45% | 1.52% | 1.55% | 1.46% | 1.50% | 1.61% | 1.45% |