|
Gross Margin
|
31.27% | 31.25% | 31.31% | 31.87% | 32.32% | 32.70% | 32.65% | 32.64% | 32.33% | 31.56% | 31.32% | 31.08% | 31.51% | 31.49% | 31.21% | 31.02% | 31.29% | 31.67% | 31.55% | 31.25% | 31.21% | 31.72% | 31.77% | 32.02% | 31.99% | 32.00% | 31.79% | 32.05% | 31.64% | 32.12% | 32.84% | 33.07% | 33.07% | 33.16% | 32.93% | 32.69% | 32.51% | 32.54% | 32.33% | 32.14% | 32.06% | 32.13% | 31.51% | 31.55% | 30.06% | 30.38% | 31.63% | 31.56% | 30.60% | 31.77% | 31.57% | 31.10% | 31.39% | 32.01% | 32.17% | 32.03% | 31.72% | 32.47% | 32.77% | 33.07% | 33.44% | 33.61% | 33.60% | 34.29% | 34.17% | 36.34% | 38.09% | 38.22% |
|
EBT Margin
|
15.37% | 15.47% | 16.05% | 16.37% | 17.57% | 18.81% | 18.96% | 19.16% | 18.90% | 20.20% | 17.22% | 16.39% | 17.70% | 18.26% | 18.41% | 18.17% | 17.99% | 18.61% | 18.39% | 18.37% | 17.42% | 18.26% | 18.51% | 18.50% | 18.63% | 18.34% | 19.32% | 19.27% | 15.32% | 18.34% | 18.98% | 19.64% | 19.13% | 19.03% | 19.47% | 19.48% | 19.00% | 19.29% | 19.71% | 19.41% | 17.85% | 18.34% | 17.81% | 18.72% | 15.53% | 16.53% | 19.32% | 18.97% | 18.34% | 16.85% | 19.24% | 18.63% | 19.09% | 19.78% | 19.75% | 19.52% | 18.83% | 19.51% | 19.80% | 20.00% | 20.35% | 18.39% | 19.19% | 21.08% | 20.01% | 23.86% | 26.49% | 25.61% |
|
EBIT Margin
|
16.77% | 16.85% | 17.35% | 18.26% | 18.81% | 19.85% | 19.94% | 20.06% | 19.78% | 21.11% | 18.02% | 17.36% | 18.88% | 19.43% | 19.55% | 19.30% | 19.17% | 19.72% | 19.47% | 19.38% | 18.63% | 19.46% | 19.71% | 19.55% | 19.61% | 19.29% | 20.20% | 20.20% | 16.50% | 19.40% | 19.95% | 20.54% | 20.13% | 20.17% | 20.53% | 20.55% | 20.19% | 20.60% | 20.86% | 20.57% | 19.21% | 19.82% | 19.69% | 19.98% | 17.02% | 17.98% | 20.48% | 20.13% | 19.55% | 17.94% | 20.27% | 19.59% | 19.98% | 20.68% | 20.67% | 20.56% | 19.90% | 20.30% | 20.56% | 20.74% | 21.03% | 19.36% | 20.29% | 22.09% | 21.30% | 25.11% | 27.48% | 26.75% |
|
EBITDA Margin
|
16.77% | 16.85% | 17.35% | 18.26% | 18.81% | 19.85% | 19.94% | 20.06% | 19.78% | 21.11% | 18.02% | 17.36% | 18.88% | 19.43% | 19.55% | 19.30% | 19.17% | 19.72% | 19.47% | 19.38% | 18.63% | 19.46% | 19.71% | 19.55% | 19.61% | 19.29% | 20.20% | 20.20% | 16.50% | 19.40% | 19.95% | 20.54% | 20.13% | 20.17% | 20.53% | 20.55% | 20.19% | 20.60% | 20.86% | 20.57% | 19.21% | 19.82% | 19.69% | 19.98% | 17.02% | 17.98% | 20.48% | 20.13% | 19.55% | 17.94% | 20.27% | 19.59% | 19.98% | 20.68% | 20.67% | 20.56% | 19.90% | 20.30% | 20.56% | 20.74% | 21.03% | 19.36% | 20.29% | 22.09% | 21.30% | 25.11% | 27.48% | 26.75% |
|
Operating Margin
|
16.77% | 16.85% | 17.35% | 18.26% | 18.81% | 19.85% | 19.94% | 20.06% | 19.78% | 21.11% | 18.02% | 17.36% | 18.88% | 19.43% | 19.55% | 19.30% | 19.17% | 19.72% | 19.47% | 19.38% | 18.63% | 19.46% | 19.71% | 19.55% | 19.61% | 19.29% | 20.20% | 20.20% | 16.50% | 19.40% | 19.95% | 20.54% | 20.13% | 20.17% | 20.53% | 20.55% | 20.19% | 20.60% | 20.86% | 20.57% | 19.21% | 19.82% | 19.69% | 19.98% | 17.02% | 17.98% | 20.48% | 20.13% | 19.55% | 17.94% | 20.27% | 19.59% | 19.98% | 20.68% | 20.67% | 20.56% | 19.90% | 20.30% | 20.56% | 20.74% | 21.03% | 19.36% | 20.29% | 22.09% | 21.30% | 25.11% | 27.48% | 26.75% |
|
Net Margin
|
11.67% | 11.21% | 11.63% | 10.64% | 12.76% | 14.66% | 14.47% | 13.80% | 13.60% | 14.52% | 13.04% | 12.00% | 12.89% | 13.28% | 13.36% | 12.25% | 14.17% | 13.56% | 13.95% | 13.48% | 12.72% | 13.31% | 13.41% | 13.56% | 13.55% | 13.24% | 14.01% | 13.99% | 10.79% | 13.34% | 13.71% | 14.26% | 14.42% | 15.09% | 15.07% | -5.32% | 14.23% | 14.37% | 14.87% | 15.20% | 13.66% | 14.31% | 13.34% | 14.82% | 13.00% | 12.97% | 14.92% | | 13.96% | 0.10% | 0.27% | 0.37% | 14.54% | | | | 14.89% | 15.24% | 16.20% | 13.83% | 16.95% | 14.65% | 15.08% | 15.50% | 15.47% | 19.48% | 20.26% | 17.70% |
|
FCF Margin
|
19.07% | 18.67% | 18.30% | 17.71% | 1.75% | 8.96% | 10.34% | 13.12% | 8.97% | 8.01% | 15.36% | 14.80% | 13.52% | 9.00% | 12.95% | 15.23% | 13.94% | 12.69% | 13.63% | 12.74% | 11.92% | 9.81% | 12.31% | 15.92% | 11.17% | 14.01% | 16.43% | 19.64% | 10.56% | 12.63% | 14.90% | 17.83% | 12.12% | 13.74% | 7.75% | 18.37% | 4.03% | 9.38% | 12.45% | 12.40% | 13.74% | 12.26% | 16.14% | 16.37% | 17.37% | 15.12% | 13.86% | 15.21% | 10.21% | 11.53% | 8.75% | 12.70% | 9.24% | 14.39% | 13.81% | 18.88% | 14.62% | 14.44% | 16.99% | 22.14% | 15.51% | 14.48% | 11.74% | 14.99% | 11.98% | 19.82% | 19.59% | 22.81% |
|
Inventory Average
|
| | 0.45B | 0.46B | 0.47B | 0.49B | 0.52B | 0.54B | 0.58B | 0.62B | 0.64B | 0.64B | 0.65B | 0.67B | 0.69B | 0.72B | 0.72B | 0.71B | 0.72B | 0.76B | 0.78B | 0.79B | 0.83B | 0.86B | 0.87B | 0.88B | 0.89B | 0.87B | 0.89B | 0.93B | 0.93B | 0.93B | 0.95B | 1.01B | 1.08B | 1.10B | 1.14B | 1.16B | 1.20B | 1.24B | 1.23B | 1.25B | 1.27B | 1.29B | 1.32B | 1.34B | 1.38B | 1.43B | 1.51B | 1.67B | 1.86B | 1.92B | 1.94B | 2.02B | 2.06B | 2.09B | 2.10B | 2.05B | 2.05B | 2.13B | 2.16B | 2.28B | 2.49B | 2.56B | 2.73B | 3.02B | 3.22B | 3.36B |
|
Assets Average
|
| | 3.07B | 3.58B | 3.71B | 3.48B | 3.76B | 3.99B | 4.09B | 4.25B | 4.34B | 4.40B | 4.51B | 4.67B | 4.92B | 5.14B | 5.21B | 5.31B | 5.52B | 5.90B | 6.20B | 6.37B | 6.68B | 6.92B | 7.01B | 7.13B | 7.36B | 7.47B | 7.67B | 7.96B | 8.20B | 8.43B | 8.60B | 8.94B | 9.39B | 9.81B | 9.70B | 9.46B | 9.63B | 9.89B | 10.13B | 10.42B | 10.66B | 10.75B | 11.45B | 11.64B | 11.48B | 12.04B | 12.73B | 13.85B | 14.74B | 14.80B | 14.78B | 14.93B | 15.04B | 15.21B | 15.35B | 15.31B | 15.50B | 16.14B | 16.62B | 17.65B | 19.09B | 20.51B | 22.17B | 24.29B | 26.41B | 31.69B |
|
Equity Average
|
| | 1.59B | 1.70B | 1.82B | 1.92B | 2.08B | 2.26B | 2.33B | 2.32B | 2.27B | 2.21B | 2.22B | 2.26B | 2.35B | 2.44B | 2.48B | 2.56B | 2.63B | 2.77B | 2.89B | 2.95B | 3.00B | 2.97B | 2.96B | 3.04B | 3.14B | 3.23B | 3.35B | 3.50B | 3.66B | 3.74B | 3.74B | 3.83B | 4.01B | 4.08B | 4.01B | 3.89B | 3.93B | 4.06B | 4.12B | 4.19B | 4.21B | 4.40B | 4.52B | 4.62B | 4.95B | 5.28B | 5.49B | 5.65B | 5.89B | 6.18B | 6.42B | 6.50B | 6.58B | 6.85B | 7.22B | 7.47B | 7.74B | 8.16B | 8.56B | 8.88B | 9.27B | 9.68B | 10.11B | 10.98B | 12.09B | 13.05B |
|
Invested Capital
|
| 1.53B | 1.64B | 1.76B | 1.92B | 1.98B | 2.17B | 2.34B | 2.33B | 2.31B | 2.23B | 2.19B | 2.34B | 2.35B | 2.53B | 2.54B | 2.61B | 2.68B | 2.75B | 5.01B | 3.60B | 5.34B | 3.60B | 2.94B | 2.98B | 3.10B | 3.18B | 3.28B | 3.42B | 3.57B | 4.13B | 4.10B | 4.13B | 4.29B | 4.11B | 4.04B | 4.72B | 4.58B | 4.84B | 4.83B | 4.18B | 4.61B | 4.61B | 5.00B | 4.95B | 4.80B | 5.33B | 5.68B | 6.05B | 6.30B | 6.31B | 6.36B | 6.51B | 6.55B | 6.63B | 7.08B | 7.37B | 7.92B | 8.27B | 8.75B | 9.49B | 9.43B | 9.91B | 10.25B | 10.71B | 12.53B | 13.53B | 14.44B |
|
Asset Utilization Ratio
|
| | 0.92 | 0.79 | 0.79 | 0.90 | 0.89 | 0.89 | 0.91 | 0.91 | 0.91 | 0.89 | 0.88 | 0.86 | 0.83 | 0.83 | 0.84 | 0.84 | 0.82 | 0.78 | 0.77 | 0.78 | 0.77 | 0.77 | 0.77 | 0.77 | 0.76 | 0.75 | 0.74 | 0.74 | 0.74 | 0.75 | 0.74 | 0.73 | 0.72 | 0.71 | 0.75 | 0.81 | 0.82 | 0.83 | 0.82 | 0.80 | 0.78 | 0.77 | 0.71 | 0.70 | 0.73 | 0.71 | 0.72 | 0.71 | 0.70 | 0.73 | 0.77 | 0.80 | 0.83 | 0.83 | 0.82 | 0.82 | 0.80 | 0.78 | 0.77 | 0.76 | 0.75 | 0.74 | 0.76 | 0.77 | 0.79 | 0.73 |
|
Interest Coverage Ratio
|
12.30 | 12.65 | 13.87 | 14.58 | 14.49 | 17.62 | 17.90 | 18.70 | 18.58 | 18.90 | 17.72 | 14.78 | 13.48 | 13.65 | 14.22 | 14.19 | 13.39 | 14.34 | 13.99 | 14.65 | 12.15 | 12.73 | 12.69 | 13.81 | 15.31 | 15.25 | 17.34 | 16.80 | 13.23 | 16.68 | 18.03 | 18.43 | 16.27 | 14.37 | 15.36 | 15.98 | 15.38 | 15.70 | 17.91 | 17.33 | 12.67 | 13.32 | 13.93 | 15.30 | 11.00 | 11.83 | 16.99 | 17.26 | 16.25 | 16.36 | 19.70 | 20.59 | 20.99 | 21.27 | 20.77 | 17.95 | 16.48 | 17.71 | 19.58 | 19.71 | 17.97 | 12.41 | 14.71 | 14.26 | 13.40 | 17.54 | 21.09 | 13.28 |
|
Debt to Equity
|
| 0.54 | 0.48 | 0.43 | 0.43 | 0.39 | 0.42 | 0.34 | 0.41 | 0.50 | 0.57 | 0.63 | 0.62 | 0.68 | 0.66 | 0.70 | 0.67 | 0.69 | 0.70 | 0.74 | 0.77 | 0.78 | 0.88 | 0.90 | 0.93 | 0.89 | 0.90 | 0.86 | 0.84 | 0.79 | 0.79 | 0.81 | 0.86 | 0.87 | 0.87 | 0.88 | 0.82 | 0.90 | 0.80 | 0.88 | 0.85 | 0.95 | 0.94 | 0.78 | 1.15 | 0.78 | 0.75 | 0.71 | 0.84 | 0.91 | 0.87 | 0.75 | 0.76 | 0.75 | 0.72 | 0.65 | 0.62 | 0.57 | 0.54 | 0.52 | 0.49 | 0.60 | 0.58 | 0.70 | 0.69 | 0.70 | 0.64 | 1.15 |
|
Debt Ratio
|
| 0.27 | 0.25 | 0.19 | 0.24 | 0.22 | 0.23 | 0.20 | 0.23 | 0.27 | 0.29 | 0.31 | 0.30 | 0.32 | 0.32 | 0.33 | 0.32 | 0.33 | 0.33 | 0.35 | 0.36 | 0.36 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.38 | 0.36 | 0.35 | 0.36 | 0.35 | 0.37 | 0.37 | 0.37 | 0.35 | 0.34 | 0.36 | 0.33 | 0.36 | 0.35 | 0.37 | 0.37 | 0.33 | 0.42 | 0.34 | 0.32 | 0.31 | 0.35 | 0.36 | 0.35 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.28 | 0.27 | 0.26 | 0.26 | 0.29 | 0.28 | 0.32 | 0.31 | 0.31 | 0.30 | 0.43 |
|
Equity Ratio
|
| 0.51 | 0.52 | 0.44 | 0.55 | 0.56 | 0.55 | 0.58 | 0.56 | 0.53 | 0.51 | 0.49 | 0.49 | 0.47 | 0.48 | 0.47 | 0.48 | 0.48 | 0.47 | 0.47 | 0.46 | 0.46 | 0.44 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.43 | 0.45 | 0.45 | 0.44 | 0.43 | 0.43 | 0.43 | 0.40 | 0.42 | 0.40 | 0.42 | 0.40 | 0.41 | 0.40 | 0.39 | 0.42 | 0.37 | 0.43 | 0.43 | 0.44 | 0.42 | 0.40 | 0.40 | 0.43 | 0.44 | 0.44 | 0.44 | 0.46 | 0.48 | 0.50 | 0.50 | 0.51 | 0.52 | 0.49 | 0.49 | 0.46 | 0.45 | 0.45 | 0.46 | 0.37 |
|
Times Interest Earned
|
12.30 | 12.65 | 13.87 | 14.58 | 14.49 | 17.62 | 17.90 | 18.70 | 18.58 | 18.90 | 17.72 | 14.78 | 13.48 | 13.65 | 14.22 | 14.19 | 13.39 | 14.34 | 13.99 | 14.65 | 12.15 | 12.73 | 12.69 | 13.81 | 15.31 | 15.25 | 17.34 | 16.80 | 13.23 | 16.68 | 18.03 | 18.43 | 16.27 | 14.37 | 15.36 | 15.98 | 15.38 | 15.70 | 17.91 | 17.33 | 12.67 | 13.32 | 13.93 | 15.30 | 11.00 | 11.83 | 16.99 | 17.26 | 16.25 | 16.36 | 19.70 | 20.59 | 20.99 | 21.27 | 20.77 | 17.95 | 16.48 | 17.71 | 19.58 | 19.71 | 17.97 | 12.41 | 14.71 | 14.26 | 13.40 | 17.54 | 21.09 | 13.28 |
|
FCF Payout Ratio
|
0.04 | 0.02 | | 0.12 | 0.19 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.16 | 0.02 | 0.18 | 0.12 | 0.19 | | 0.12 | 0.11 | 0.40 | | 0.24 | 0.42 | | 0.26 | | 0.16 | 0.15 | 0.28 | 0.22 | 0.18 | 0.15 | 0.26 | 0.21 | 0.34 | 0.16 | 0.77 | 0.31 | 0.26 | 0.25 | 0.26 | 0.28 | 0.20 | 0.21 | 0.23 | 0.25 | 0.23 | 0.20 | 0.36 | 0.28 | 0.35 | 0.23 | 0.44 | 0.26 | 0.26 | 0.19 | 0.29 | 0.28 | 0.23 | 0.17 | 0.26 | 0.25 | 0.28 | 0.31 | 0.35 | 0.18 | 0.17 | 0.14 |
|
Enterprise Value
|
-0.15B | -0.20B | -0.29B | -0.41B | -0.41B | -0.41B | -0.56B | -0.60B | -0.67B | -0.68B | -0.77B | -0.64B | -0.73B | -0.77B | -0.88B | -0.93B | -1.01B | -1.13B | -1.27B | -1.17B | -1.28B | -1.42B | -1.22B | -1.30B | -1.32B | -1.36B | -1.56B | -1.72B | -0.68B | -0.79B | -0.97B | -1.12B | -1.23B | -1.32B | -1.48B | -1.73B | -0.99B | -0.97B | -1.00B | -1.26B | -0.96B | -0.96B | -0.95B | -0.86B | -2.33B | -1.28B | -1.43B | -1.77B | -2.33B | -1.21B | -1.27B | -1.27B | -1.29B | -1.40B | -1.26B | -1.47B | -1.55B | -1.62B | -1.93B | -1.81B | -2.02B | -1.30B | -1.55B | -3.30B | -1.62B | -3.18B | -3.90B | -11.65B |
|
Return on Sales
|
0.12% | 0.11% | 0.12% | 0.11% | 0.13% | 0.15% | 0.15% | 0.14% | 0.14% | 0.15% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.11% | 0.13% | 0.14% | 0.13% | 0.15% | 0.15% | 0.15% | -0.05% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.15% | 0.13% | 0.10% | 0.07% | 0.03% | 0.14% | 0.00% | 0.00% | 0.00% | 0.15% | 0.04% | 0.04% | 0.03% | 0.15% | 0.15% | 0.16% | 0.14% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | 0.19% | 0.20% | 0.18% |
|
Return on Capital Employed
|
| | 0.19% | 0.16% | 0.17% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.21% | 0.20% | 0.20% | 0.19% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.20% | 0.22% | 0.23% | 0.23% | 0.20% | 0.20% | 0.19% | 0.19% | 0.17% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.19% | 0.19% | 0.20% | 0.23% | 0.25% | 0.24% |
|
Return on Invested Capital
|
| | 0.23% | 0.20% | 0.20% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.23% | 0.23% | 0.23% | 0.24% | 0.24% | 0.24% | 0.17% | 0.16% | 0.16% | 0.16% | 0.23% | 0.26% | 0.26% | 0.26% | 0.25% | 0.24% | 0.23% | 0.22% | 0.21% | 0.22% | 0.23% | 0.24% | 0.17% | 0.17% | 0.17% | 0.17% | 0.26% | 0.29% | 0.29% | 0.27% | 0.26% | 0.25% | 0.25% | 0.25% | 0.24% | 0.24% | 0.24% | 0.25% | 0.26% | 0.27% | 0.28% | 0.29% | 0.29% | 0.28% | 0.26% | 0.25% | 0.23% | 0.23% | 0.23% | 0.23% | 0.25% | 0.26% | 0.28% | 0.30% | 0.32% |
|
Return on Assets
|
| | 0.11% | 0.09% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | 0.08% | 0.08% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.07% | 0.05% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.09% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.13% |
|
Return on Equity
|
| | 0.21% | 0.19% | 0.19% | 0.21% | 0.22% | 0.22% | 0.23% | 0.24% | 0.24% | 0.24% | 0.24% | 0.23% | 0.23% | 0.23% | 0.24% | 0.23% | 0.23% | 0.23% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.24% | 0.24% | 0.24% | 0.22% | 0.22% | 0.22% | 0.21% | 0.23% | 0.24% | 0.24% | 0.16% | 0.18% | 0.19% | 0.20% | 0.30% | 0.29% | 0.29% | 0.28% | 0.26% | 0.25% | 0.18% | 0.11% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.12% | 0.18% | 0.23% | 0.23% | 0.23% | 0.23% | 0.24% | 0.25% | 0.28% | 0.31% | 0.32% |