|
Gross Margin
|
62.97% | | 65.27% | 64.51% | 63.95% | 62.69% | 62.84% | 60.16% | 61.28% | 61.29% | 61.21% | 61.29% | 61.87% | 60.61% | 60.95% | 60.70% | 61.48% | 59.17% | 61.29% | 53.35% | 60.68% | 59.93% | 59.89% | 59.40% | 62.00% | 60.21% | 61.76% | 62.31% | 64.34% | 63.10% | 63.83% | 62.83% | 62.96% | 62.19% | 61.20% | 63.08% | 62.26% | 61.68% | 62.32% | 62.45% | 63.07% | 63.85% | 64.32% | 64.67% | 64.85% | 63.22% | 63.55% | 65.08% | 63.93% | 63.57% | 62.43% | 63.28% | 63.27% | 61.25% | 61.22% | 62.00% | 63.36% | 64.12% | 65.16% | 64.24% | 65.13% | 64.37% | 65.90% | 65.12% | 65.57% | 63.25% | 65.48% | 64.97% |
|
EBT Margin
|
20.55% | | 24.82% | 23.99% | 23.18% | 22.31% | 22.56% | 16.62% | 20.27% | 13.10% | 19.94% | 23.85% | 23.98% | 20.41% | 22.15% | 22.98% | 24.11% | 23.12% | 21.02% | 15.73% | 22.88% | 22.48% | 19.27% | 24.07% | 25.01% | 22.84% | 24.74% | 27.72% | 25.69% | 26.86% | 23.91% | 25.59% | 26.73% | 26.21% | 24.41% | 27.19% | 26.10% | 27.97% | 29.90% | 26.86% | 27.90% | 27.58% | 28.01% | 29.44% | 28.74% | 27.20% | 22.47% | 27.22% | 28.05% | 28.45% | 28.35% | 28.33% | 29.61% | 26.07% | 25.49% | 25.13% | 27.16% | 29.41% | 30.28% | 24.71% | 17.60% | 17.56% | 16.38% | 20.63% | 20.83% | 20.44% | 22.78% | 23.75% |
|
EBIT Margin
|
19.51% | | 23.55% | 24.15% | 22.62% | 21.46% | 21.87% | 16.18% | 20.09% | 13.01% | 19.63% | 23.72% | 23.73% | 20.28% | 22.32% | 23.05% | 24.08% | 22.66% | 20.31% | 14.94% | 22.02% | 21.70% | 19.13% | 21.97% | 24.10% | 22.43% | 24.28% | 27.62% | 24.87% | 26.14% | 23.29% | 24.98% | 26.54% | 25.01% | 22.71% | 25.85% | 25.15% | 26.05% | 29.11% | 25.80% | 27.11% | 27.48% | 27.20% | 28.15% | 28.49% | 26.72% | 21.54% | 26.95% | 27.06% | 27.24% | 26.65% | 27.41% | 28.13% | 26.21% | 25.97% | 24.22% | 27.08% | 27.97% | 29.15% | 24.20% | 17.25% | 19.19% | 17.04% | 22.25% | 22.63% | 21.04% | 22.60% | 24.63% |
|
EBITDA Margin
|
19.51% | | 23.55% | 24.15% | 22.62% | 21.46% | 21.87% | 16.18% | 20.09% | 13.01% | 19.63% | 23.72% | 23.73% | 20.28% | 22.32% | 23.05% | 24.08% | 22.66% | 20.31% | 14.94% | 22.02% | 21.70% | 19.13% | 21.97% | 24.10% | 22.43% | 24.28% | 27.62% | 24.87% | 26.14% | 23.29% | 24.98% | 26.54% | 25.01% | 22.71% | 25.85% | 25.15% | 26.05% | 29.11% | 25.80% | 27.11% | 27.48% | 27.20% | 28.15% | 28.49% | 26.72% | 21.54% | 26.95% | 27.06% | 27.24% | 26.65% | 27.41% | 28.13% | 26.21% | 25.97% | 24.22% | 27.08% | 27.97% | 29.15% | 24.20% | 17.25% | 19.19% | 17.04% | 22.25% | 22.63% | 21.04% | 22.60% | 24.63% |
|
Operating Margin
|
19.51% | | 23.55% | 24.15% | 22.62% | 21.46% | 21.87% | 16.18% | 20.09% | 13.01% | 19.63% | 23.72% | 23.73% | 20.28% | 22.32% | 23.05% | 24.08% | 22.66% | 20.31% | 14.94% | 22.02% | 21.70% | 19.13% | 21.97% | 24.10% | 22.43% | 24.28% | 27.62% | 24.87% | 26.14% | 23.29% | 24.98% | 26.54% | 25.01% | 22.71% | 25.85% | 25.15% | 26.05% | 29.11% | 25.80% | 27.11% | 27.48% | 27.20% | 28.15% | 28.49% | 26.72% | 21.54% | 26.95% | 27.06% | 27.24% | 26.65% | 27.41% | 28.13% | 26.21% | 25.97% | 24.22% | 27.08% | 27.97% | 29.15% | 24.20% | 17.25% | 19.19% | 17.04% | 22.25% | 22.63% | 21.04% | 22.60% | 24.63% |
|
Net Margin
|
16.55% | | 19.81% | 18.88% | 21.14% | 17.86% | 17.95% | 14.62% | 16.63% | 11.00% | 15.79% | 18.93% | 18.68% | 16.40% | 17.62% | 25.98% | 20.28% | 18.28% | 16.52% | 12.81% | 18.89% | 18.18% | 14.93% | 20.08% | 20.08% | 18.06% | 19.16% | 26.39% | 19.58% | 22.26% | 18.80% | 20.28% | 21.06% | 19.98% | 19.73% | -73.85% | 21.59% | 29.61% | 27.15% | 22.67% | 23.49% | 16.43% | 22.24% | 23.97% | 23.15% | 21.69% | 18.22% | 21.28% | 22.36% | 22.92% | 23.10% | 23.37% | 23.72% | 21.49% | 19.59% | 20.40% | 22.04% | 26.03% | 24.80% | 20.59% | 14.85% | 15.85% | 19.59% | 17.35% | 17.61% | 17.38% | 19.22% | 20.69% |
|
FCF Margin
|
32.72% | | 14.72% | 22.80% | 25.81% | 26.97% | 12.47% | 21.94% | 24.86% | 23.05% | 18.37% | 24.44% | 23.20% | 23.88% | 18.52% | 25.31% | 22.95% | 29.55% | 19.31% | 23.41% | 24.47% | 26.60% | 18.02% | 21.93% | 22.11% | 29.73% | 19.74% | 30.25% | 23.00% | 28.11% | 19.88% | 30.41% | 26.32% | 31.26% | 23.99% | 32.46% | 17.45% | 30.26% | 27.16% | 28.41% | 31.65% | 27.81% | 25.72% | 30.08% | 33.93% | 29.57% | 32.90% | 23.30% | 28.96% | 33.08% | 25.62% | 18.48% | 27.70% | 27.00% | 27.77% | 33.62% | 33.96% | 37.71% | 15.25% | 4.99% | 29.94% | 25.89% | 24.88% | 14.52% | 26.83% | 27.38% | 19.41% | 10.03% |
|
Inventory Average
|
| | 1.08B | 1.15B | | | 1.43B | | | 1.46B | 1.55B | 1.61B | 1.54B | 1.58B | 1.69B | 1.64B | 1.52B | 1.47B | 1.47B | 1.51B | 1.54B | 1.56B | 1.63B | 1.78B | 1.82B | 1.69B | 1.55B | 1.42B | 1.35B | 1.28B | 1.20B | 1.22B | 1.31B | 1.49B | 1.65B | 1.79B | 1.90B | 1.87B | 1.71B | 1.64B | 1.61B | 1.45B | 1.36B | 1.35B | 1.28B | 1.25B | 1.29B | 1.37B | 1.51B | 1.57B | 1.70B | 1.95B | 2.15B | 2.40B | 2.62B | 2.90B | 3.31B | 3.56B | 3.49B | 3.28B | 3.16B | 3.25B | 3.26B | 3.04B | 2.88B | 3.00B | 3.28B | 3.66B |
|
Assets Average
|
| | 68.40B | 72.54B | | | | | | 86.22B | 87.03B | 88.11B | 90.21B | 91.46B | 92.20B | 94.51B | 96.73B | 99.14B | 100.97B | 99.58B | 100.14B | 103.46B | 104.52B | 104.45B | 105.57B | 109.79B | 112.57B | 112.21B | 115.65B | 120.15B | 123.97B | 126.27B | 126.10B | 127.88B | 130.17B | 131.02B | 122.76B | 111.40B | 107.11B | 103.95B | 99.87B | 97.54B | 95.14B | 91.46B | 90.91B | 93.12B | 94.93B | 95.30B | 94.75B | 95.70B | 96.74B | 95.12B | 93.53B | 93.40B | 93.53B | 94.45B | 96.68B | 99.69B | 100.32B | 99.98B | 112.09B | 123.71B | 123.87B | 122.35B | 120.58B | 121.04B | 121.70B | 122.24B |
|
Equity Average
|
35.93B | | 39.35B | 40.78B | 42.69B | 44.07B | 44.49B | 45.19B | 46.45B | 47.23B | 47.24B | 48.24B | 50.32B | 51.34B | 52.00B | 54.11B | 56.16B | 57.96B | 59.02B | 57.50B | 55.94B | 56.23B | 56.69B | 57.22B | 58.28B | 59.27B | 59.85B | 60.43B | 61.62B | 62.97B | 63.50B | 63.62B | 64.60B | 65.76B | 65.84B | 58.77B | 49.32B | 44.93B | 43.53B | 42.32B | 38.80B | 35.19B | 34.00B | 34.98B | 35.62B | 36.81B | 38.04B | 38.64B | 39.66B | 40.74B | 41.99B | 41.10B | 39.95B | 40.09B | 40.02B | 40.87B | 41.88B | 43.32B | 44.78B | 45.73B | 46.01B | 45.61B | 45.37B | 45.40B | 45.73B | 46.39B | 46.86B | 47.30B |
|
Invested Capital
|
36.80B | 38.68B | 40.03B | 41.53B | 43.85B | 59.51B | 44.70B | 48.77B | 63.37B | 63.26B | 63.21B | 65.27B | 67.38B | 67.60B | 69.00B | 71.83B | 60.09B | 75.33B | 75.12B | 72.22B | 76.68B | 77.50B | 77.68B | 78.25B | 79.33B | 85.06B | 84.60B | 85.47B | 90.95B | 92.23B | 98.20B | 98.44B | 95.85B | 96.64B | 95.98B | 82.36B | 74.73B | 68.77B | 69.41B | 66.42B | 57.22B | 54.07B | 52.92B | 51.53B | 51.81B | 52.52B | 52.76B | 53.72B | 51.74B | 52.80B | 52.20B | 49.00B | 49.82B | 48.69B | 49.17B | 50.37B | 50.70B | 52.75B | 52.91B | 53.95B | 65.87B | 65.57B | 65.39B | 65.65B | 71.04B | 71.45B | 71.49B | 72.34B |
|
Asset Utilization Ratio
|
| | 0.26 | 0.26 | | | | | | 0.50 | 0.50 | 0.51 | 0.51 | 0.50 | 0.51 | 0.50 | 0.49 | 0.49 | 0.48 | 0.48 | 0.47 | 0.46 | 0.45 | 0.46 | 0.46 | 0.45 | 0.44 | 0.44 | 0.43 | 0.41 | 0.39 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.40 | 0.44 | 0.47 | 0.49 | 0.51 | 0.53 | 0.55 | 0.56 | 0.56 | 0.53 | 0.51 | 0.50 | 0.52 | 0.52 | 0.53 | 0.54 | 0.55 | 0.55 | 0.56 | 0.56 | 0.57 | 0.57 | 0.58 | 0.57 | 0.49 | 0.43 | 0.43 | 0.44 | 0.46 | 0.47 | 0.47 | 0.48 |
|
Interest Coverage Ratio
|
28.14 | | 18.63 | 15.00 | 12.88 | 13.76 | 14.16 | 10.46 | 14.27 | 9.84 | 14.93 | 18.23 | 18.21 | 16.13 | 17.91 | 18.97 | 20.29 | 19.68 | 17.54 | 12.26 | 17.41 | 18.88 | 16.85 | 18.86 | 21.04 | 19.34 | 19.36 | 20.33 | 17.05 | 18.35 | 14.53 | 13.03 | 14.47 | 13.67 | 11.73 | 12.44 | 13.22 | 14.94 | 17.22 | 14.40 | 16.65 | 18.09 | 20.11 | 21.39 | 26.26 | 27.29 | 22.95 | 28.52 | 31.22 | 36.48 | 38.63 | 39.63 | 40.11 | 36.92 | 35.40 | 30.77 | 36.20 | 38.32 | 38.52 | 25.80 | 6.14 | 6.26 | 5.64 | 7.71 | 7.95 | 8.39 | 9.61 | 10.22 |
|
Debt to Equity
|
| 0.27 | 0.26 | 0.37 | | 0.35 | | 0.07 | 0.35 | 0.36 | 0.36 | 0.34 | 0.32 | 0.32 | 0.31 | 0.29 | 0.29 | 0.27 | 0.28 | 0.31 | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 | 0.42 | 0.41 | 0.40 | 0.46 | 0.45 | 0.55 | 0.55 | 0.50 | 0.51 | 0.55 | 0.76 | 0.60 | 0.59 | 0.58 | 0.63 | 0.64 | 0.73 | 0.54 | 0.45 | 0.45 | 0.38 | 0.38 | 0.37 | 0.29 | 0.28 | 0.22 | 0.29 | 0.23 | 0.24 | 0.22 | 0.21 | 0.20 | 0.19 | 0.17 | 0.25 | 0.70 | 0.68 | 0.71 | 0.68 | 0.64 | 0.60 | 0.60 | 0.63 |
|
Debt Ratio
|
| 0.15 | 0.15 | 0.20 | | 0.19 | | | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.16 | 0.17 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.22 | 0.22 | 0.22 | 0.24 | 0.24 | 0.28 | 0.28 | 0.26 | 0.26 | 0.28 | 0.30 | 0.25 | 0.24 | 0.24 | 0.25 | 0.24 | 0.25 | 0.20 | 0.18 | 0.18 | 0.15 | 0.15 | 0.15 | 0.12 | 0.12 | 0.10 | 0.12 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.11 | 0.26 | 0.25 | 0.26 | 0.26 | 0.24 | 0.23 | 0.23 | 0.24 |
|
Equity Ratio
|
| 0.57 | 0.58 | 0.54 | | 0.55 | | | 0.55 | 0.54 | 0.54 | 0.55 | 0.56 | 0.56 | 0.57 | 0.58 | 0.59 | 0.58 | 0.58 | 0.57 | 0.55 | 0.54 | 0.55 | 0.55 | 0.55 | 0.53 | 0.54 | 0.54 | 0.53 | 0.52 | 0.50 | 0.51 | 0.52 | 0.51 | 0.50 | 0.40 | 0.41 | 0.40 | 0.42 | 0.40 | 0.38 | 0.34 | 0.37 | 0.39 | 0.39 | 0.40 | 0.40 | 0.41 | 0.43 | 0.42 | 0.44 | 0.42 | 0.44 | 0.42 | 0.43 | 0.43 | 0.43 | 0.44 | 0.46 | 0.46 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 |
|
Times Interest Earned
|
28.14 | | 18.63 | 15.00 | 12.88 | 13.76 | 14.16 | 10.46 | 14.27 | 9.84 | 14.93 | 18.23 | 18.21 | 16.13 | 17.91 | 18.97 | 20.29 | 19.68 | 17.54 | 12.26 | 17.41 | 18.88 | 16.85 | 18.86 | 21.04 | 19.34 | 19.36 | 20.33 | 17.05 | 18.35 | 14.53 | 13.03 | 14.47 | 13.67 | 11.73 | 12.44 | 13.22 | 14.94 | 17.22 | 14.40 | 16.65 | 18.09 | 20.11 | 21.39 | 26.26 | 27.29 | 22.95 | 28.52 | 31.22 | 36.48 | 38.63 | 39.63 | 40.11 | 36.92 | 35.40 | 30.77 | 36.20 | 38.32 | 38.52 | 25.80 | 6.14 | 6.26 | 5.64 | 7.71 | 7.95 | 8.39 | 9.61 | 10.22 |
|
FCF Payout Ratio
|
| | | | | | | | | 0.13 | 0.16 | 0.11 | 0.16 | 0.15 | 0.34 | 0.24 | 0.32 | 0.25 | 0.39 | 0.34 | 0.34 | 0.30 | 0.44 | 0.37 | 0.40 | 0.28 | 0.44 | 0.29 | 0.47 | 0.38 | 0.53 | 0.37 | 0.47 | 0.37 | 0.49 | 0.36 | 0.74 | 0.40 | 0.42 | 0.42 | 0.37 | 0.40 | 0.44 | 0.42 | 0.37 | 0.42 | 0.39 | 0.54 | 0.43 | 0.36 | 0.47 | 0.64 | 0.45 | 0.44 | 0.41 | 0.34 | 0.32 | 0.28 | 0.71 | 2.48 | 0.42 | 0.45 | 0.46 | 0.78 | 0.43 | 0.40 | 0.56 | 1.05 |
|
Enterprise Value
|
-4.17B | -34.97B | -35.34B | -39.62B | -3.96B | -39.84B | -3.78B | -4.88B | -43.32B | -44.55B | -44.36B | -46.72B | -48.39B | -48.70B | -44.98B | -46.37B | -47.38B | -50.60B | -48.19B | -47.05B | -50.46B | -52.07B | -52.10B | -53.01B | -54.41B | -60.41B | -59.10B | -60.37B | -63.51B | -65.86B | -70.96B | -71.84B | -67.97B | -70.56B | -132.13B | -129.74B | -102.14B | -46.61B | -76.78B | -70.93B | -59.03B | -33.44B | -28.06B | -27.09B | -28.58B | -29.42B | -30.02B | -30.60B | -23.59B | -25.29B | -24.11B | -21.87B | -20.86B | -20.77B | -21.28B | -23.56B | -24.79B | -27.65B | -25.03B | -27.17B | -20.30B | -19.19B | -19.81B | -17.80B | -15.64B | -16.11B | -15.74B | -15.78B |
|
Return on Sales
|
0.17% | 0.19% | 0.20% | 0.19% | 0.21% | 0.18% | 0.18% | 0.15% | 0.17% | 0.11% | 0.16% | 0.19% | 0.19% | 0.16% | 0.18% | 0.26% | 0.20% | 0.18% | 0.17% | 0.13% | 0.19% | 0.18% | 0.15% | 0.20% | 0.20% | 0.18% | 0.19% | 0.26% | 0.20% | 0.22% | 0.19% | 0.20% | 0.21% | 0.20% | 0.20% | -0.74% | 0.22% | 0.30% | 0.27% | 0.23% | 0.23% | 0.16% | 0.22% | 0.24% | 0.23% | 0.22% | 0.18% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.24% | 0.21% | 0.20% | 0.20% | 0.22% | 0.26% | 0.25% | 0.21% | 0.15% | 0.16% | 0.20% | 0.17% | 0.18% | 0.17% | 0.19% | 0.21% |
|
Return on Capital Employed
|
| | | 0.15% | | | | | | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.13% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.15% | 0.17% | 0.18% | 0.19% | 0.22% | 0.20% | 0.20% | 0.22% | 0.20% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.19% | 0.15% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% |
|
Return on Invested Capital
|
| | | 0.17% | 0.17% | 0.15% | 0.15% | 0.16% | 0.12% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.15% | 0.15% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | -0.02% | -0.02% | 0.00% | 0.02% | 0.18% | 0.21% | 0.20% | 0.20% | 0.21% | 0.20% | 0.21% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.22% | 0.23% | 0.24% | 0.25% | 0.24% | 0.20% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% |
|
Return on Assets
|
| | 0.05% | 0.05% | | | | | | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | -0.01% | -0.01% | 0.00% | 0.01% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.11% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% |
|
Return on Equity
|
| | 0.08% | 0.09% | 0.14% | 0.18% | 0.18% | 0.17% | 0.15% | 0.14% | 0.13% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | -0.02% | -0.03% | 0.00% | 0.03% | 0.30% | 0.34% | 0.33% | 0.32% | 0.32% | 0.30% | 0.30% | 0.28% | 0.26% | 0.26% | 0.26% | 0.27% | 0.29% | 0.30% | 0.29% | 0.29% | 0.28% | 0.27% | 0.29% | 0.30% | 0.29% | 0.26% | 0.23% | 0.21% | 0.20% | 0.21% | 0.22% | 0.22% | 0.23% |