|
Gross Margin
|
34.80% | 37.60% | 39.94% | 37.99% | 36.43% | 38.09% | 40.27% | 38.45% | 36.82% | 38.11% | 40.68% | 38.57% | 36.17% | 35.92% | 39.05% | 38.13% | 33.30% | 36.39% | 39.08% | 37.49% | 34.02% | 36.76% | 38.99% | 37.22% | 33.88% | 36.94% | 38.95% | 37.11% | 33.07% | 35.55% | 39.45% | 37.14% | 33.39% | 34.39% | 37.16% | 34.92% | 32.49% | 40.68% | 43.00% | 40.54% | 36.32% | 40.91% | 42.44% | 40.00% | 35.60% | 26.40% | 36.92% | 39.08% | 34.86% | 42.55% | 45.45% | 42.98% | 36.07% | 42.40% | 42.94% | 40.59% | 26.17% | 42.68% | 42.44% | 42.06% | 35.19% | 43.14% | 42.98% | 42.40% | 35.65% | 43.27% | 43.29% | 42.41% |
|
EBT Margin
|
9.49% | 6.02% | 9.67% | 7.60% | 11.63% | 7.71% | 10.00% | 6.57% | 13.08% | 7.57% | 11.18% | 7.77% | 12.11% | 5.63% | 8.97% | 7.68% | 9.48% | 5.57% | 8.56% | 6.32% | 8.56% | 4.79% | 8.63% | 5.01% | 8.98% | 4.75% | 4.90% | 4.27% | 7.23% | 0.68% | 5.36% | 5.20% | 6.43% | 2.68% | 7.55% | 4.01% | 6.99% | 2.31% | 8.47% | 4.21% | 5.29% | 1.61% | 7.29% | 3.48% | 5.14% | -31.96% | 1.17% | -1.41% | 4.01% | 0.13% | 11.42% | 6.98% | 5.92% | 0.38% | 4.62% | 2.78% | -6.31% | 0.39% | 1.90% | 1.68% | 3.64% | -1.18% | 2.14% | 0.59% | 0.96% | -0.49% | 5.67% | -0.06% |
|
EBIT Margin
|
13.20% | 6.90% | 10.48% | 8.37% | 15.29% | 9.62% | 11.90% | 8.44% | 14.26% | 9.39% | 12.88% | 9.48% | 13.38% | 7.57% | 10.87% | 9.47% | 10.83% | 7.55% | 10.52% | 8.21% | 9.99% | 6.88% | 10.63% | 6.95% | 10.32% | 6.79% | 9.94% | 6.96% | 8.47% | 2.67% | 7.22% | 6.96% | 7.64% | 4.55% | 9.26% | 5.63% | 8.03% | 4.99% | 9.89% | 5.57% | 6.46% | 2.89% | 8.49% | 4.41% | 5.87% | -29.57% | 3.46% | 0.55% | 5.15% | 7.02% | 12.82% | 8.41% | 6.92% | 2.21% | 6.51% | 4.68% | -5.02% | 2.74% | 4.18% | 3.87% | 5.02% | 1.27% | 4.45% | 2.64% | 2.33% | 1.86% | 7.87% | 2.04% |
|
EBITDA Margin
|
13.20% | 6.90% | 10.48% | 8.37% | 15.29% | 9.62% | 11.90% | 8.44% | 14.26% | 9.39% | 12.88% | 9.48% | 13.38% | 7.57% | 10.87% | 9.47% | 10.83% | 7.55% | 10.52% | 8.21% | 9.99% | 6.88% | 10.63% | 6.95% | 10.32% | 6.79% | 9.94% | 6.96% | 8.47% | 2.67% | 7.22% | 6.96% | 7.64% | 4.55% | 9.26% | 5.63% | 8.03% | 4.99% | 9.89% | 5.57% | 6.46% | 2.89% | 8.49% | 4.41% | 5.87% | -29.57% | 3.46% | 0.55% | 5.15% | 7.02% | 12.82% | 8.41% | 6.92% | 2.21% | 6.51% | 4.68% | -5.02% | 2.74% | 4.18% | 3.87% | 5.02% | 1.27% | 4.45% | 2.64% | 2.33% | 1.86% | 7.87% | 2.04% |
|
Operating Margin
|
13.20% | 6.90% | 10.48% | 8.37% | 15.29% | 9.62% | 11.90% | 8.44% | 14.26% | 9.39% | 12.88% | 9.48% | 13.38% | 7.57% | 10.87% | 9.47% | 10.83% | 7.55% | 10.52% | 8.21% | 9.99% | 6.88% | 10.63% | 6.95% | 10.32% | 6.79% | 9.94% | 6.96% | 8.47% | 2.67% | 7.22% | 6.96% | 7.64% | 4.55% | 9.26% | 5.63% | 8.03% | 4.99% | 9.89% | 5.57% | 6.46% | 2.89% | 8.49% | 4.41% | 5.87% | -29.57% | 3.46% | 0.55% | 5.15% | 7.02% | 12.82% | 8.41% | 6.92% | 2.21% | 6.51% | 4.68% | -5.02% | 2.74% | 4.18% | 3.87% | 5.02% | 1.27% | 4.45% | 2.64% | 2.33% | 1.86% | 7.87% | 2.04% |
|
Net Margin
|
5.88% | 3.77% | 6.02% | 4.76% | 7.27% | 4.83% | 6.22% | 4.17% | 8.18% | 4.83% | 7.04% | 4.82% | 7.58% | 3.63% | 5.71% | 4.79% | 5.94% | 3.50% | 5.39% | 3.98% | 5.48% | 3.07% | 5.47% | 3.25% | 5.82% | 3.08% | 3.05% | 2.71% | 4.43% | 0.43% | 3.35% | 3.37% | 4.08% | 1.62% | 4.73% | 2.56% | 6.05% | 1.78% | 6.39% | 3.48% | 3.99% | 1.52% | 5.44% | 2.66% | 3.88% | -22.28% | 1.38% | -0.30% | 6.50% | 0.36% | 8.59% | 5.28% | 4.14% | 0.38% | 3.50% | 2.27% | -5.83% | 0.39% | 1.49% | 1.46% | 2.75% | -0.80% | 1.77% | 0.59% | -0.63% | -0.46% | 4.31% | 0.22% |
|
FCF Margin
|
13.39% | 5.72% | 12.01% | 3.65% | 14.04% | 2.73% | 2.80% | -2.47% | 13.71% | 3.51% | 6.00% | -1.37% | 14.47% | 5.66% | -2.07% | -2.03% | 6.59% | 4.05% | 7.18% | 1.60% | 11.35% | 0.07% | 8.32% | 0.30% | 15.35% | -1.79% | 1.17% | -2.71% | 14.69% | -0.93% | 12.98% | 4.32% | 11.15% | -4.18% | 3.34% | 7.55% | 9.88% | 6.04% | 10.53% | 4.97% | 8.27% | -2.50% | 7.65% | 2.81% | 6.37% | -4.49% | 6.37% | 13.52% | 5.83% | 5.63% | 28.83% | -3.33% | 4.89% | -18.33% | -10.11% | -1.50% | 10.20% | -8.29% | 4.78% | -0.15% | 11.87% | -3.93% | 3.78% | -8.71% | 9.21% | -6.25% | 14.33% | 0.45% |
|
Inventory Average
|
3.26B | 2.80B | 2.76B | 3.27B | 3.37B | 2.97B | 2.97B | 3.48B | 3.53B | 3.11B | 3.14B | 3.61B | 3.67B | 3.33B | 3.49B | 4.19B | 4.30B | 3.85B | 3.91B | 4.41B | 4.42B | 3.93B | 3.94B | 4.44B | 4.39B | 3.99B | 4.21B | 4.75B | 4.65B | 4.06B | 4.01B | 4.32B | 4.26B | 3.89B | 3.92B | 4.24B | 4.09B | 3.63B | 3.65B | 4.21B | 4.16B | 3.58B | 3.67B | 4.27B | 4.21B | 3.55B | 3.13B | 3.15B | 3.10B | 2.63B | 2.70B | 3.19B | 3.35B | 3.40B | 3.88B | 4.45B | 4.03B | 3.36B | 3.50B | 3.86B | 3.56B | 2.98B | 3.12B | 3.62B | 3.52B | 3.04B | 3.07B | 3.44B |
|
Assets Average
|
11.62B | 11.46B | 11.82B | 12.70B | 13.89B | 14.61B | 14.88B | 15.51B | 15.43B | 14.65B | 14.21B | 14.35B | 14.43B | 14.21B | 14.06B | 14.51B | 14.53B | 13.98B | 14.07B | 14.67B | 14.80B | 14.24B | 14.09B | 14.54B | 14.67B | 14.39B | 14.35B | 14.53B | 14.20B | 13.46B | 13.33B | 13.72B | 13.82B | 13.43B | 13.19B | 13.52B | 13.67B | 13.15B | 12.92B | 13.52B | 13.29B | 13.47B | 14.50B | 15.14B | 15.15B | 15.21B | 15.55B | 15.34B | 15.39B | 15.01B | 15.10B | 15.73B | 15.50B | 15.15B | 15.44B | 15.93B | 15.29B | 14.53B | 14.75B | 15.13B | 14.74B | 14.14B | 14.23B | 14.62B | 14.31B | 13.60B | 13.52B | 13.77B |
|
Equity Average
|
6.45B | 6.69B | 7.01B | 7.27B | 7.50B | 7.71B | 7.97B | 8.21B | 8.08B | 7.71B | 7.32B | 6.77B | 6.49B | 6.40B | 6.24B | 6.15B | 6.08B | 6.03B | 6.04B | 5.99B | 5.95B | 5.92B | 5.83B | 5.81B | 5.90B | 6.00B | 5.85B | 5.58B | 8.90B | 8.81B | 5.26B | 5.16B | 5.14B | 5.08B | 5.00B | 5.02B | 9.01B | 9.18B | 5.42B | 5.47B | 5.49B | 5.48B | 5.45B | 5.41B | 5.40B | 5.12B | 4.81B | 4.84B | 5.02B | 5.16B | 5.17B | 5.08B | 4.80B | 4.56B | 4.50B | 4.32B | 3.93B | 3.74B | 3.73B | 3.74B | 3.82B | 3.85B | 3.82B | 3.82B | 3.80B | 3.79B | 3.85B | 3.93B |
|
Invested Capital
|
6.50B | 6.90B | 7.15B | 7.39B | 7.67B | 8.13B | 8.41B | 8.71B | 8.25B | 7.66B | 7.18B | 8.57B | 6.60B | 6.40B | 6.28B | 6.21B | 6.15B | 8.82B | 8.72B | 8.88B | 8.97B | 8.96B | 8.91B | 8.90B | 9.09B | 9.12B | 8.88B | 8.37B | 15.13B | 8.10B | 8.02B | 8.11B | 7.87B | 7.79B | 7.92B | 7.92B | 13.13B | 5.48B | 5.61B | 5.57B | 5.64B | 5.44B | 5.46B | 5.36B | 5.45B | 4.79B | 4.84B | 4.84B | 5.20B | 5.12B | 5.22B | 4.93B | 4.66B | 4.62B | 4.71B | 4.76B | 4.04B | 4.49B | 4.29B | 4.38B | 3.98B | 4.17B | 4.24B | 4.55B | 4.16B | 4.32B | 4.00B | 3.98B |
|
Asset Utilization Ratio
|
| 1.43 | 1.39 | 1.32 | 1.24 | 1.20 | 1.20 | 1.16 | 1.19 | 1.26 | 1.31 | 1.31 | 1.30 | 1.33 | 1.34 | 1.31 | 1.33 | 1.38 | 1.37 | 1.31 | 1.29 | 1.33 | 1.34 | 1.29 | 1.30 | 1.33 | 1.33 | 1.32 | 1.35 | 1.42 | 1.42 | 1.38 | 1.35 | 1.40 | 1.44 | 1.42 | 1.47 | 1.54 | 1.58 | 1.51 | 1.52 | 1.49 | 1.38 | 1.32 | 1.32 | 1.20 | 1.11 | 1.09 | 1.04 | 1.16 | 1.22 | 1.21 | 1.25 | 1.27 | 1.22 | 1.17 | 1.18 | 1.24 | 1.20 | 1.16 | 1.19 | 1.22 | 1.20 | 1.15 | 1.13 | 1.18 | 1.18 | 1.14 |
|
Interest Coverage Ratio
|
| | | | | 5.04 | 6.26 | 4.51 | 10.76 | 5.14 | 7.60 | 5.53 | 10.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.32 | 0.30 | 0.29 | 0.28 | 0.27 | 0.29 | 0.28 | 0.29 | 0.31 | 0.28 | 0.29 | 0.35 | 0.34 | 0.36 | 0.36 | 0.42 | 0.43 | 0.43 | 0.44 | 0.50 | 0.49 | 0.50 | 0.50 | 0.50 | 0.48 | 0.48 | 0.55 | 0.58 | 0.24 | 0.55 | 0.56 | 0.57 | 0.57 | 0.59 | 0.58 | 0.58 | 0.22 | 0.46 | 0.44 | 0.44 | 0.36 | 0.34 | 0.34 | 0.35 | 0.34 | 0.72 | 0.71 | 0.51 | 0.47 | 0.37 | 0.37 | 0.39 | 0.41 | 0.43 | 0.42 | 0.59 | 0.51 | 0.65 | 0.59 | 0.60 | 0.44 | 0.52 | 0.51 | 0.60 | 0.50 | 0.45 | 0.41 | 0.40 |
|
Debt Ratio
|
0.18 | 0.18 | 0.17 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.17 | 0.19 | 0.18 | 0.19 | 0.19 | 0.20 | 0.21 | 0.20 | 0.19 | 0.20 | 0.20 | 0.22 | 0.22 | 0.21 | 0.22 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.19 | 0.19 | 0.17 | 0.16 | 0.13 | 0.13 | 0.12 | 0.13 | 0.22 | 0.23 | 0.16 | 0.16 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.15 | 0.13 | 0.16 | 0.15 | 0.15 | 0.12 | 0.14 | 0.14 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 |
|
Equity Ratio
|
0.57 | 0.60 | 0.59 | 0.56 | 0.53 | 0.53 | 0.54 | 0.52 | 0.53 | 0.52 | 0.51 | 0.44 | 0.46 | 0.44 | 0.45 | 0.40 | 0.43 | 0.43 | 0.43 | 0.39 | 0.42 | 0.41 | 0.41 | 0.39 | 0.42 | 0.42 | 0.40 | 0.37 | 0.91 | 0.40 | 0.39 | 0.36 | 0.38 | 0.38 | 0.38 | 0.36 | 0.97 | 0.41 | 0.42 | 0.39 | 0.44 | 0.38 | 0.38 | 0.34 | 0.37 | 0.30 | 0.32 | 0.31 | 0.34 | 0.35 | 0.34 | 0.31 | 0.31 | 0.29 | 0.29 | 0.25 | 0.26 | 0.25 | 0.25 | 0.24 | 0.28 | 0.27 | 0.27 | 0.25 | 0.28 | 0.28 | 0.29 | 0.28 |
|
Times Interest Earned
|
| | | | | 5.04 | 6.26 | 4.51 | 10.76 | 5.14 | 7.60 | 5.53 | 10.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | 0.49 | 0.27 | -1.08 | 0.07 | 0.32 | -0.87 | -0.81 | 0.17 | 0.45 | 0.25 | 1.07 | 0.11 | 26.67 | 0.23 | 6.08 | 0.08 | -1.22 | 1.76 | -0.72 | 0.09 | -2.46 | 0.17 | 0.47 | 0.13 | -0.55 | 0.63 | 0.26 | 0.13 | 0.40 | 0.21 | 0.43 | 0.18 | -1.06 | 0.31 | 0.81 | 0.24 | -0.99 | | | | 0.18 | 0.03 | -0.24 | 0.10 | -0.09 | -0.15 | -0.89 | 0.09 | -0.19 | 0.30 | -9.17 | 0.08 | -0.41 | 0.40 | -0.17 | 0.11 | -0.07 | 0.03 | 0.88 |
|
Enterprise Value
|
-1.15B | -0.86B | -2.44B | -1.53B | -2.27B | -2.39B | -2.52B | -2.44B | -1.21B | -1.67B | -1.17B | -0.76B | -0.54B | -1.03B | -0.60B | -0.55B | -0.54B | -0.52B | -0.59B | -0.60B | -0.97B | -0.72B | -0.75B | -0.63B | -1.41B | -1.20B | -0.93B | -0.50B | -0.71B | -0.42B | -0.70B | -0.60B | -1.07B | -0.62B | -0.55B | -0.74B | -1.31B | -0.82B | -1.07B | -1.05B | -0.93B | -0.54B | -0.62B | -0.49B | -0.72B | -2.04B | -2.43B | -1.94B | -2.27B | -1.61B | -2.57B | -1.87B | -1.59B | -0.65B | -0.22B | -0.19B | -0.15B | -0.29B | -0.20B | -0.19B | -0.18B | -0.23B | -0.23B | -0.17B | -0.13B | -0.15B | -0.17B | -0.14B |
|
Return on Sales
|
0.06% | 0.04% | 0.06% | 0.05% | 0.07% | 0.05% | 0.06% | 0.04% | 0.08% | 0.05% | 0.07% | 0.05% | 0.08% | 0.04% | 0.06% | 0.05% | 0.06% | 0.04% | 0.05% | 0.04% | 0.05% | 0.03% | 0.05% | 0.03% | 0.06% | 0.03% | 0.03% | 0.03% | 0.04% | 0.00% | 0.03% | 0.03% | 0.04% | 0.02% | 0.05% | 0.03% | 0.06% | 0.02% | 0.06% | 0.03% | 0.04% | 0.02% | 0.05% | 0.03% | 0.04% | -0.22% | 0.01% | 0.00% | 0.06% | 0.00% | 0.09% | 0.05% | 0.04% | 0.00% | 0.03% | 0.02% | -0.06% | 0.00% | 0.01% | 0.01% | 0.03% | -0.01% | 0.02% | 0.01% | -0.01% | 0.00% | 0.04% | 0.00% |
|
Return on Capital Employed
|
| 0.17% | 0.17% | 0.17% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.19% | 0.20% | 0.18% | 0.19% | 0.18% | 0.19% | 0.16% | 0.17% | 0.17% | 0.17% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.16% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.13% | 0.12% | 0.10% | 0.10% | 0.09% | 0.02% | 0.00% | -0.02% | -0.02% | 0.06% | 0.10% | 0.13% | 0.14% | 0.13% | 0.10% | 0.09% | 0.02% | 0.02% | 0.01% | 0.01% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.04% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| 0.15% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.17% | 0.18% | 0.18% | 0.18% | 0.20% | 0.20% | 0.20% | 0.19% | 0.16% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.08% | 0.07% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.12% | 0.21% | 0.22% | 0.19% | 0.18% | 0.17% | 0.16% | 0.16% | 0.08% | 0.00% | -0.02% | -0.01% | 0.27% | 0.25% | 0.29% | 0.26% | | 0.15% | 0.13% | 0.21% | | 0.05% | 0.03% | 0.15% | 0.13% | 0.13% | 0.11% | 0.02% | 0.03% | 0.07% | 0.06% |
|
Return on Assets
|
| 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.01% | -0.01% | -0.02% | -0.01% | 0.03% | 0.05% | 0.07% | 0.06% | 0.06% | 0.04% | 0.03% | -0.01% | -0.01% | -0.01% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% |
|
Return on Equity
|
| 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.14% | 0.13% | 0.13% | 0.07% | 0.06% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.09% | 0.09% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.02% | -0.02% | -0.05% | -0.02% | 0.09% | 0.15% | 0.20% | 0.19% | 0.20% | 0.15% | 0.12% | -0.02% | -0.03% | -0.05% | -0.06% | 0.08% | 0.07% | 0.07% | 0.06% | 0.01% | 0.01% | 0.03% | 0.03% |