|
Gross Margin
|
12.30% | 12.84% | 12.81% | 12.82% | 12.52% | 12.86% | 12.85% | 12.90% | 12.65% | 12.39% | 12.41% | 12.47% | 12.31% | 12.46% | 12.44% | 12.60% | 12.48% | 12.64% | 12.53% | 12.76% | 12.40% | 12.56% | 12.63% | 12.96% | 12.96% | 13.08% | 13.09% | 13.22% | 13.14% | 13.47% | 13.43% | 13.56% | 12.90% | 13.48% | 13.25% | 13.18% | 12.92% | 13.07% | 12.92% | 12.68% | 13.21% | 12.97% | 13.03% | 12.98% | 12.84% | 13.46% | 13.08% | 13.31% | 12.71% | 12.95% | 12.67% | 12.73% | 12.31% | 11.87% | 11.84% | 12.25% | 12.38% | 12.07% | 12.31% | 12.70% | 12.49% | 12.55% | 12.68% | 12.94% | 12.52% | 12.99% | 12.91% | 13.07% |
|
EBT Margin
|
2.29% | 2.15% | 2.61% | 2.44% | 2.53% | 2.67% | 2.84% | 2.62% | 2.74% | 2.59% | 2.74% | 2.56% | 2.73% | 2.79% | 3.00% | 2.72% | 2.97% | 2.96% | 2.94% | 2.63% | 2.77% | 2.81% | 3.06% | 2.90% | 3.17% | 3.06% | 3.23% | 2.80% | 2.99% | 3.12% | 3.23% | 3.01% | 2.72% | 3.34% | 3.35% | 2.94% | 2.99% | 3.31% | 3.26% | 2.67% | 3.43% | 3.23% | 3.14% | 2.86% | 3.27% | 3.12% | 3.50% | 3.29% | 2.95% | 3.64% | 3.66% | 3.37% | 3.47% | 3.47% | 3.49% | 3.25% | 3.59% | 3.30% | 3.75% | 3.64% | 3.83% | 3.90% | 3.91% | 3.71% | 3.80% | 4.08% | 4.07% | 3.84% |
|
EBIT Margin
|
2.36% | 2.27% | 2.67% | 2.47% | 2.51% | 2.76% | 2.85% | 2.73% | 2.86% | 2.70% | 2.70% | 2.51% | 2.80% | 2.79% | 2.95% | 2.69% | 2.97% | 3.00% | 2.94% | 2.67% | 2.75% | 2.86% | 3.07% | 2.87% | 3.19% | 3.15% | 3.23% | 2.82% | 3.04% | 3.21% | 3.26% | 3.02% | 2.84% | 3.35% | 3.43% | 2.99% | 3.08% | 3.30% | 3.26% | 2.71% | 3.40% | 3.23% | 3.08% | 2.86% | 3.24% | 3.16% | 3.61% | 3.31% | 2.99% | 3.67% | 3.63% | 3.36% | 3.49% | 3.41% | 3.46% | 3.22% | 3.44% | 3.13% | 3.52% | 3.43% | 3.53% | 3.75% | 3.82% | 3.53% | 3.63% | 4.00% | 3.88% | 3.66% |
|
EBITDA Margin
|
2.36% | 2.27% | 2.67% | 2.47% | 2.51% | 2.76% | 2.85% | 2.73% | 2.86% | 2.70% | 2.70% | 2.51% | 2.80% | 2.79% | 2.95% | 2.69% | 2.97% | 3.00% | 2.94% | 2.67% | 2.75% | 2.86% | 3.07% | 2.87% | 3.19% | 3.15% | 3.23% | 2.82% | 3.04% | 3.21% | 3.26% | 3.02% | 2.84% | 3.35% | 3.43% | 2.99% | 3.08% | 3.30% | 3.26% | 2.71% | 3.40% | 3.23% | 3.08% | 2.86% | 3.24% | 3.16% | 3.61% | 3.31% | 2.99% | 3.67% | 3.63% | 3.36% | 3.49% | 3.41% | 3.46% | 3.22% | 3.44% | 3.13% | 3.52% | 3.43% | 3.53% | 3.75% | 3.82% | 3.53% | 3.63% | 4.00% | 3.88% | 3.66% |
|
Operating Margin
|
2.36% | 2.27% | 2.67% | 2.47% | 2.51% | 2.76% | 2.85% | 2.73% | 2.86% | 2.70% | 2.70% | 2.51% | 2.80% | 2.79% | 2.95% | 2.69% | 2.97% | 3.00% | 2.94% | 2.67% | 2.75% | 2.86% | 3.07% | 2.87% | 3.19% | 3.15% | 3.23% | 2.82% | 3.04% | 3.21% | 3.26% | 3.02% | 2.84% | 3.35% | 3.43% | 2.99% | 3.08% | 3.30% | 3.26% | 2.71% | 3.40% | 3.23% | 3.08% | 2.86% | 3.24% | 3.16% | 3.61% | 3.31% | 2.99% | 3.67% | 3.63% | 3.36% | 3.49% | 3.41% | 3.46% | 3.22% | 3.44% | 3.13% | 3.52% | 3.43% | 3.53% | 3.75% | 3.82% | 3.53% | 3.63% | 4.00% | 3.88% | 3.66% |
|
Net Margin
|
1.44% | 1.34% | 1.69% | 1.56% | 1.63% | 1.72% | 1.81% | 1.73% | 1.77% | 1.58% | 1.77% | 1.52% | 1.79% | 1.81% | 1.93% | 1.78% | 2.23% | 1.93% | 1.91% | 1.72% | 1.80% | 1.86% | 1.98% | 1.88% | 2.21% | 1.99% | 2.17% | 1.79% | 1.97% | 2.05% | 2.15% | 1.98% | 1.75% | 2.45% | 2.20% | 2.05% | 2.16% | 2.35% | 2.37% | 2.22% | 2.55% | 2.64% | 2.34% | 2.31% | 2.42% | 2.29% | 2.63% | 2.73% | 2.17% | 2.72% | 2.70% | 2.67% | 2.54% | 2.61% | 2.61% | 2.51% | 2.65% | 2.43% | 2.74% | 2.75% | 2.98% | 2.87% | 2.95% | 2.89% | 2.81% | 3.01% | 3.03% | 2.97% |
|
FCF Margin
|
3.38% | 2.95% | 0.88% | 2.53% | 2.22% | 3.77% | 0.83% | 2.15% | 2.36% | 2.58% | 1.66% | 1.48% | 1.27% | 3.65% | 0.47% | 2.59% | -0.13% | 3.79% | -0.43% | 1.46% | 1.01% | 4.21% | 0.77% | 2.13% | 1.05% | 3.10% | 0.62% | 0.35% | 0.59% | 5.22% | -2.78% | 7.57% | -0.08% | 3.69% | 2.49% | 3.73% | -1.21% | 4.70% | 1.12% | 4.13% | -2.28% | 4.12% | 2.70% | 3.74% | 0.19% | 3.22% | 6.35% | 4.06% | -1.20% | 5.09% | 2.95% | 4.37% | -0.62% | 0.71% | 1.73% | 2.85% | 4.17% | 1.34% | 2.75% | 6.25% | -0.51% | 3.31% | 1.73% | 3.21% | 2.53% | 3.68% | 2.21% | 4.70% |
|
Inventory Average
|
| | | 5.81B | 5.79B | 5.46B | 5.59B | 6.25B | 6.49B | 6.26B | 6.52B | 7.13B | 7.28B | 6.99B | 7.07B | 7.62B | 7.87B | 7.61B | 7.76B | 8.62B | 8.80B | 8.38B | 8.47B | 9.05B | 9.10B | 8.71B | 8.89B | 9.64B | 9.64B | 8.92B | 8.95B | 9.85B | 10.13B | 9.63B | 9.79B | 10.52B | 10.94B | 10.65B | 10.83B | 11.62B | 11.78B | 11.33B | 11.35B | 12.61B | 12.83B | 11.43B | 11.63B | 13.57B | 14.38B | 13.92B | 14.10B | 15.58B | 16.71B | 17.05B | 17.77B | 18.24B | 17.33B | 16.20B | 16.49B | 17.33B | 17.54B | 17.25B | 18.04B | 19.81B | 19.87B | 18.68B | 18.36B | 19.63B |
|
Assets Average
|
| | | 22.73B | 23.42B | 23.63B | 23.86B | 24.93B | 25.88B | 26.34B | 26.87B | 27.38B | 27.76B | 27.67B | 27.49B | 28.23B | 29.21B | 29.55B | 30.14B | 31.30B | 31.94B | 32.13B | 32.68B | 33.63B | 33.91B | 33.16B | 33.06B | 34.03B | 33.71B | 33.13B | 33.52B | 34.85B | 36.08B | 35.63B | 35.99B | 37.86B | 39.04B | 39.15B | 40.22B | 42.32B | 43.31B | 43.28B | 44.58B | 48.42B | 50.11B | 50.26B | 53.64B | 57.89B | 57.57B | 56.10B | 58.27B | 61.71B | 63.61B | 63.47B | 64.01B | 65.10B | 66.44B | 66.80B | 67.87B | 71.36B | 70.02B | 67.12B | 68.87B | 71.61B | 73.31B | 74.35B | 76.29B | 79.94B |
|
Equity Average
|
| | | 10.27B | 10.59B | 10.86B | 10.95B | 11.32B | 11.92B | 12.33B | 12.56B | 12.51B | 12.63B | 13.00B | 12.85B | 12.68B | 11.56B | 10.46B | 10.83B | 11.21B | 11.56B | 11.87B | 12.27B | 12.54B | 11.50B | 10.62B | 10.83B | 10.96B | 11.16B | 11.49B | 12.04B | 12.28B | 12.47B | 11.45B | 10.63B | 11.22B | 11.70B | 12.25B | 12.78B | 13.29B | 13.83B | 14.50B | 15.20B | 15.90B | 16.61B | 17.10B | 17.95B | 17.01B | 15.72B | 16.55B | 17.53B | 18.54B | 19.49B | 20.24B | 20.58B | 21.06B | 22.14B | 23.19B | 24.32B | 25.60B | 23.45B | 21.27B | 22.70B | 24.04B | 25.01B | 26.35B | 28.14B | 29.73B |
|
Invested Capital
|
| | 10.18B | 10.48B | 10.79B | 11.00B | 10.96B | 11.73B | 12.12B | 13.44B | 14.73B | 13.35B | 13.72B | 14.56B | 13.90B | 14.20B | 15.09B | 15.53B | 12.21B | 12.61B | 12.91B | 12.02B | 17.61B | 13.77B | 15.46B | 16.84B | 16.98B | 12.36B | 16.21B | 16.86B | 13.43B | 13.39B | 14.97B | 11.34B | 17.74B | 11.36B | 12.05B | 12.45B | 19.72B | 13.48B | 20.71B | 21.35B | 16.58B | 23.06B | 22.62B | 26.35B | 26.36B | 22.98B | 23.79B | 24.60B | 25.61B | 26.50B | 26.67B | 27.13B | 20.72B | 21.55B | 22.88B | 23.57B | 25.13B | 27.23B | 21.84B | 22.85B | 23.70B | 24.45B | 25.58B | 27.12B | 29.16B | 30.30B |
|
Asset Utilization Ratio
|
| | | 3.18 | 3.17 | 3.22 | 3.27 | 3.20 | 3.17 | 3.22 | 3.31 | 3.33 | 3.36 | 3.44 | 3.61 | 3.59 | 3.53 | 3.55 | 3.49 | 3.40 | 3.38 | 3.41 | 3.45 | 3.40 | 3.41 | 3.50 | 3.51 | 3.43 | 3.48 | 3.56 | 3.54 | 3.43 | 3.36 | 3.46 | 3.59 | 3.51 | 3.48 | 3.56 | 3.52 | 3.42 | 3.40 | 3.46 | 3.43 | 3.19 | 3.16 | 3.20 | 3.11 | 2.99 | 3.10 | 3.33 | 3.36 | 3.29 | 3.30 | 3.43 | 3.55 | 3.55 | 3.53 | 3.52 | 3.57 | 3.44 | 3.55 | 3.78 | 3.69 | 3.61 | 3.60 | 3.61 | 3.61 | 3.51 |
|
Interest Coverage Ratio
|
15.92 | 14.36 | 18.12 | 17.83 | 18.08 | 18.19 | 20.24 | 20.19 | 22.07 | 20.59 | 21.17 | 20.11 | 23.85 | 32.79 | 43.14 | 49.15 | 29.52 | 28.88 | 26.50 | 24.74 | 27.85 | 29.48 | 31.17 | 29.62 | 32.48 | 26.48 | 28.90 | 23.24 | 27.61 | 28.60 | 30.54 | 29.28 | 27.23 | 46.10 | 27.36 | 25.70 | 27.46 | 28.84 | 30.13 | 26.36 | 35.38 | 32.06 | 32.51 | 27.92 | 37.24 | 31.86 | 37.82 | 36.67 | 33.50 | 41.58 | 43.75 | 43.41 | 50.33 | 51.17 | 52.02 | 51.50 | 55.97 | 46.64 | 49.66 | 52.21 | 50.29 | 53.59 | 62.08 | 59.35 | 64.33 | 72.29 | 72.63 | 70.37 |
|
Debt to Equity
|
| | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.18 | 0.18 | 0.10 | 0.11 | 0.11 | 0.47 | 0.46 | 0.45 | 0.44 | 0.43 | 0.41 | 0.41 | 0.40 | 0.48 | 0.56 | 0.57 | 0.55 | 0.44 | 0.44 | 0.42 | 0.42 | 0.40 | 0.39 | 0.60 | 0.57 | 0.54 | 0.52 | 0.50 | 0.48 | 0.46 | 0.44 | 0.44 | 0.42 | 0.33 | 0.53 | 0.41 | 0.50 | 0.47 | 0.45 | 0.41 | 0.39 | 0.33 | 0.32 | 0.32 | 0.30 | 0.29 | 0.28 | 0.26 | 0.27 | 0.33 | 0.32 | 0.25 | 0.23 | 0.23 | 0.21 | 0.20 | 0.19 |
|
Debt Ratio
|
| | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | 0.05 | 0.17 | 0.16 | 0.17 | 0.15 | 0.16 | 0.15 | 0.16 | 0.15 | 0.15 | 0.18 | 0.19 | 0.17 | 0.15 | 0.15 | 0.16 | 0.14 | 0.14 | 0.11 | 0.18 | 0.16 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.11 | 0.18 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 |
|
Equity Ratio
|
| | 0.46 | 0.44 | 0.46 | 0.46 | 0.46 | 0.45 | 0.47 | 0.46 | 0.47 | 0.44 | 0.47 | 0.47 | 0.46 | 0.44 | 0.35 | 0.35 | 0.36 | 0.35 | 0.37 | 0.37 | 0.38 | 0.36 | 0.31 | 0.33 | 0.33 | 0.32 | 0.35 | 0.35 | 0.37 | 0.33 | 0.36 | 0.29 | 0.30 | 0.29 | 0.31 | 0.31 | 0.32 | 0.31 | 0.33 | 0.34 | 0.34 | 0.32 | 0.35 | 0.33 | 0.34 | 0.25 | 0.29 | 0.30 | 0.31 | 0.30 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.35 | 0.31 | 0.32 | 0.34 | 0.33 | 0.35 | 0.36 | 0.38 | 0.37 |
|
Times Interest Earned
|
15.92 | 14.36 | 18.12 | 17.83 | 18.08 | 18.19 | 20.24 | 20.19 | 22.07 | 20.59 | 21.17 | 20.11 | 23.85 | 32.79 | 43.14 | 49.15 | 29.52 | 28.88 | 26.50 | 24.74 | 27.85 | 29.48 | 31.17 | 29.62 | 32.48 | 26.48 | 28.90 | 23.24 | 27.61 | 28.60 | 30.54 | 29.28 | 27.23 | 46.10 | 27.36 | 25.70 | 27.46 | 28.84 | 30.13 | 26.36 | 35.38 | 32.06 | 32.51 | 27.92 | 37.24 | 31.86 | 37.82 | 36.67 | 33.50 | 41.58 | 43.75 | 43.41 | 50.33 | 51.17 | 52.02 | 51.50 | 55.97 | 46.64 | 49.66 | 52.21 | 50.29 | 53.59 | 62.08 | 59.35 | 64.33 | 72.29 | 72.63 | 70.37 |
|
FCF Payout Ratio
|
0.12 | 0.15 | 0.80 | 0.18 | | 0.12 | 0.90 | 0.21 | | 0.17 | 0.45 | | 0.36 | 0.13 | 1.58 | | | 0.13 | -1.92 | | | 0.13 | 1.13 | | 8.19 | 2.92 | 1.57 | | 1.05 | 0.13 | -0.39 | 0.09 | | 0.19 | 3.33 | | -0.55 | 0.14 | 0.50 | 0.35 | | 0.18 | 0.22 | 0.41 | | 0.24 | 0.18 | 0.18 | -8.28 | 0.13 | 0.38 | 0.16 | | 0.94 | 0.64 | 0.26 | | 0.55 | 0.21 | 0.25 | -23.69 | 0.27 | 0.37 | 0.26 | | 0.22 | 0.61 | 0.18 |
|
Enterprise Value
|
-2.71B | -3.08B | -3.65B | -4.10B | -4.63B | -5.17B | -4.65B | -4.78B | -4.84B | -5.64B | -5.04B | -5.38B | -5.20B | -5.38B | -4.70B | -5.41B | -5.48B | -6.33B | -5.95B | -6.25B | -6.29B | -7.07B | -7.10B | -7.41B | -7.23B | -6.58B | -6.19B | -6.05B | -4.62B | -5.78B | -4.48B | -5.86B | -5.69B | -5.44B | -5.48B | -6.61B | -5.53B | -6.74B | -6.96B | -7.64B | -6.80B | -7.83B | -9.10B | -9.66B | -8.33B | -11.37B | -12.88B | -13.97B | -8.78B | -10.63B | -11.66B | -12.94B | -11.74B | -11.29B | -11.04B | -11.67B | -13.70B | -13.70B | -15.23B | -17.86B | -10.32B | -11.50B | -11.14B | -11.83B | -13.16B | -14.85B | -15.28B | -17.18B |
|
Return on Sales
|
0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Capital Employed
|
| | | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.17% | 0.16% | 0.17% | 0.16% | 0.17% | 0.18% | 0.20% | 0.18% | 0.19% | 0.18% | 0.19% | 0.17% | 0.18% | 0.18% | 0.19% | 0.22% | 0.22% | 0.22% | 0.23% | 0.20% | 0.23% | 0.20% | 0.24% | 0.22% | 0.27% | 0.22% | 0.24% | 0.22% | 0.23% | 0.22% | 0.23% | 0.22% | 0.23% | 0.22% | 0.22% | 0.18% | 0.18% | 0.19% | 0.23% | 0.19% | 0.23% | 0.23% | 0.25% | 0.23% | 0.24% | 0.24% | 0.25% | 0.23% | 0.22% | 0.24% | 0.24% | 0.24% | 0.28% | 0.28% | 0.29% | 0.27% | 0.27% | 0.26% | 0.28% |
|
Return on Invested Capital
|
| | | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.15% | 0.17% | 0.16% | 0.16% | 0.14% | 0.14% | 0.16% | 0.15% | 0.14% | 0.16% | 0.17% | 0.14% | 0.16% | 0.18% | 0.17% | 0.20% | 0.19% | 0.20% | 0.26% | 0.25% | 0.20% | 0.20% | 0.20% | 0.17% | 0.19% | 0.19% | 0.17% | 0.15% | 0.16% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.25% | 0.28% | 0.27% | 0.25% | 0.25% | 0.24% | 0.26% | 0.30% | 0.30% | 0.30% | 0.29% | 0.29% | 0.28% | 0.27% |
|
Return on Assets
|
| | | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% |
|
Return on Equity
|
| | | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.17% | 0.20% | 0.19% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.20% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.19% | 0.22% | 0.26% | 0.25% | 0.26% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.22% | 0.23% | 0.26% | 0.28% | 0.29% | 0.29% | 0.28% | 0.29% | 0.28% | 0.29% | 0.28% | 0.27% | 0.26% | 0.26% | 0.25% | 0.29% | 0.34% | 0.32% | 0.32% | 0.30% | 0.30% | 0.29% | 0.28% |