|
Gross Margin
|
18.60% | 17.95% | 19.50% | 20.61% | 21.12% | 24.13% | 24.44% | 23.40% | 23.98% | 24.02% | 25.34% | 23.35% | 23.67% | 24.60% | 22.94% | 20.99% | 22.31% | 23.63% | 23.24% | 22.09% | 22.41% | 23.81% | 24.77% | 23.39% | 24.96% | 23.02% | 23.30% | 20.88% | 21.89% | 23.15% | 23.23% | 23.45% | 23.58% | 24.07% | 25.01% | 23.92% | 24.80% | 25.86% | 25.42% | 25.05% | 24.97% | 25.98% | 25.60% | 23.21% | 25.46% | 25.23% | 26.13% | 26.19% | 27.59% | 49.81% | 33.44% | 32.87% | 33.70% | 33.88% | 33.96% | 30.76% | 34.00% | 35.97% | 36.10% | 35.66% | 35.37% | 35.94% | 36.83% | 36.29% | 36.90% | 37.34% | 37.51% | 37.32% |
|
EBT Margin
|
2.66% | 2.86% | 5.10% | 6.04% | 7.89% | 10.48% | 11.89% | 10.68% | 12.03% | 11.19% | 12.73% | 10.91% | 11.81% | 12.47% | 10.45% | 8.57% | 10.24% | 10.90% | 10.05% | 15.95% | 9.81% | 11.57% | 12.13% | 10.95% | 12.28% | 9.67% | 9.61% | 8.50% | 9.65% | 11.37% | 10.65% | 12.01% | 10.10% | 11.46% | 11.12% | 10.69% | 12.53% | 13.04% | 13.21% | 12.42% | 14.35% | 14.38% | 12.95% | 7.19% | 12.46% | 11.54% | 12.79% | 16.94% | 16.00% | 16.58% | 15.19% | 12.82% | 10.62% | 2.82% | 11.89% | 11.05% | 14.94% | 17.73% | 16.92% | 18.01% | 18.13% | 19.02% | 17.84% | 24.58% | 20.06% | 20.43% | 20.46% | 20.56% |
|
EBIT Margin
|
5.04% | 4.27% | 6.01% | 7.45% | 9.04% | 11.59% | 12.65% | 11.35% | 12.41% | 11.90% | 13.39% | 11.49% | 12.55% | 13.27% | 11.08% | 8.56% | 10.83% | 11.58% | 10.63% | 9.25% | 10.28% | 11.86% | 12.51% | 11.28% | 13.19% | 10.56% | 10.39% | 9.25% | 10.02% | 11.70% | 11.45% | 10.85% | 11.01% | 13.74% | 13.21% | 11.80% | 13.69% | 14.91% | 14.09% | 13.61% | 15.18% | 15.34% | 13.63% | 9.17% | 14.30% | 14.07% | 14.68% | 15.74% | 17.26% | 17.72% | 16.79% | 17.55% | 18.02% | 18.34% | 14.21% | 13.33% | 16.84% | 19.58% | 18.08% | 18.92% | 19.28% | 20.16% | 19.51% | 19.80% | 21.09% | 21.33% | 20.34% | 21.14% |
|
EBITDA Margin
|
5.04% | 4.27% | 6.01% | 7.45% | 9.04% | 11.59% | 12.65% | 11.35% | 12.41% | 11.90% | 13.39% | 11.49% | 12.55% | 13.27% | 11.08% | 8.56% | 10.83% | 11.58% | 10.63% | 9.25% | 10.28% | 11.86% | 12.51% | 11.28% | 13.19% | 10.56% | 10.39% | 9.25% | 10.02% | 11.70% | 11.45% | 10.85% | 11.01% | 13.74% | 13.21% | 11.80% | 13.69% | 14.91% | 14.09% | 13.61% | 15.18% | 15.34% | 13.63% | 9.17% | 14.30% | 14.07% | 14.68% | 15.74% | 17.26% | 17.72% | 16.79% | 17.55% | 18.02% | 18.34% | 14.21% | 13.33% | 16.84% | 19.58% | 18.08% | 18.92% | 19.28% | 20.16% | 19.51% | 19.80% | 21.09% | 21.33% | 20.34% | 21.14% |
|
Operating Margin
|
5.04% | 4.27% | 6.01% | 7.45% | 9.04% | 11.59% | 12.65% | 11.35% | 12.41% | 11.90% | 13.39% | 11.49% | 12.55% | 13.27% | 11.08% | 8.56% | 10.83% | 11.58% | 10.63% | 9.25% | 10.28% | 11.86% | 12.51% | 11.28% | 13.19% | 10.56% | 10.39% | 9.25% | 10.02% | 11.70% | 11.45% | 10.85% | 11.01% | 13.74% | 13.21% | 11.80% | 13.69% | 14.91% | 14.09% | 13.61% | 15.18% | 15.34% | 13.63% | 9.17% | 14.30% | 14.07% | 14.68% | 15.74% | 17.26% | 17.72% | 16.79% | 17.55% | 18.02% | 18.34% | 14.21% | 13.33% | 16.84% | 19.58% | 18.08% | 18.92% | 19.28% | 20.16% | 19.51% | 19.80% | 21.09% | 21.33% | 20.34% | 21.14% |
|
Net Margin
|
2.27% | 2.19% | 3.31% | 4.46% | 5.90% | 8.00% | 8.80% | 8.09% | 8.69% | 5.58% | 9.22% | 7.80% | 9.21% | 8.59% | 7.12% | 5.80% | 7.66% | 7.82% | 7.48% | 8.06% | 7.12% | 8.54% | 8.57% | 8.53% | 9.03% | 5.71% | 6.80% | 6.77% | 6.62% | 8.18% | 7.66% | 9.03% | 7.65% | 8.39% | 8.48% | 1.67% | 9.76% | 9.26% | 10.80% | 8.98% | 11.15% | 11.57% | 10.16% | 5.85% | 9.92% | 9.22% | 9.90% | 13.14% | 12.63% | 12.76% | 11.99% | 10.13% | 8.52% | 3.08% | 9.16% | 8.45% | 11.67% | 13.91% | 13.43% | 14.14% | 14.32% | 15.13% | 14.24% | 20.00% | 19.37% | 17.61% | 15.89% | 16.33% |
|
FCF Margin
|
9.37% | 16.67% | 10.28% | 13.38% | 7.86% | 12.17% | 2.48% | 7.96% | 10.59% | 9.33% | 8.21% | 6.47% | 11.37% | 13.46% | -2.60% | 9.49% | 9.00% | 12.26% | 7.01% | 6.51% | 6.61% | 14.79% | 6.30% | 7.10% | 6.48% | 16.35% | -0.65% | 11.31% | 10.84% | 15.81% | 2.97% | 9.41% | 9.98% | 12.95% | 4.72% | 4.55% | 10.53% | 16.82% | 3.37% | 9.49% | 13.58% | 15.96% | 11.96% | 8.82% | 10.83% | 23.10% | 21.52% | 16.58% | 12.93% | 15.65% | 10.00% | 13.69% | 11.98% | 19.63% | 8.83% | 11.05% | 12.48% | 21.13% | 11.39% | 12.36% | 14.11% | 21.60% | 13.23% | 17.16% | 10.92% | 25.49% | 13.63% | 14.84% |
|
Inventory Average
|
| | 1.26B | 1.25B | 1.21B | 1.18B | 1.23B | 1.33B | 1.38B | 1.40B | 1.43B | 1.45B | 1.44B | 1.41B | 1.45B | 1.50B | 1.49B | 1.43B | 1.42B | 1.46B | 1.45B | 1.41B | 1.41B | 1.45B | 1.42B | 1.34B | 1.31B | 1.30B | 1.26B | 1.21B | 1.21B | 1.24B | 1.39B | 1.54B | 1.63B | 1.74B | 1.76B | 1.68B | 1.69B | 1.78B | 1.78B | 1.72B | 1.73B | 1.90B | 2.01B | 1.99B | 1.88B | 1.83B | 1.88B | 1.99B | 2.18B | 2.29B | 2.32B | 2.27B | 2.67B | 3.11B | 3.08B | 2.99B | 2.97B | 3.06B | 3.03B | 2.88B | 2.83B | 2.84B | 2.81B | 2.83B | 2.96B | 3.12B |
|
Assets Average
|
| | 9.90B | 9.87B | 9.83B | 9.88B | 10.31B | 10.66B | 11.00B | 11.13B | 10.60B | 10.32B | 10.61B | 11.03B | 11.15B | 11.30B | 12.07B | 12.61B | 12.66B | 12.83B | 12.98B | 13.19B | 13.01B | 12.66B | 12.45B | 12.31B | 12.14B | 11.88B | 11.91B | 12.05B | 12.00B | 11.85B | 13.53B | 15.41B | 15.61B | 15.85B | 16.10B | 15.78B | 15.37B | 15.37B | 15.39B | 16.60B | 18.65B | 20.31B | 20.70B | 20.13B | 19.84B | 19.81B | 19.83B | 20.09B | 20.29B | 21.32B | 22.47B | 24.24B | 27.95B | 30.24B | 30.52B | 30.24B | 29.78B | 29.64B | 29.64B | 29.44B | 29.45B | 28.94B | 28.59B | 29.21B | 30.09B | 30.59B |
|
Equity Average
|
| | 4.46B | 4.60B | 4.67B | 4.58B | 4.73B | 5.10B | 5.40B | 5.54B | 5.30B | 5.18B | 5.42B | 5.25B | 5.03B | 5.24B | 5.37B | 5.58B | 5.92B | 6.19B | 6.38B | 6.56B | 6.62B | 6.17B | 5.46B | 5.13B | 4.98B | 4.83B | 4.91B | 4.80B | 4.61B | 4.59B | 4.64B | 5.01B | 5.40B | 5.52B | 5.70B | 5.87B | 5.99B | 5.96B | 5.92B | 6.05B | 6.09B | 6.22B | 6.32B | 6.27B | 6.39B | 6.83B | 7.27B | 7.91B | 8.46B | 8.64B | 8.87B | 8.92B | 8.82B | 9.05B | 9.56B | 10.07B | 10.46B | 10.94B | 11.46B | 11.84B | 12.49B | 13.01B | 13.26B | 13.55B | 13.74B | 14.05B |
|
Invested Capital
|
| 6.24B | 4.57B | 4.64B | 4.70B | 6.22B | 7.11B | 7.06B | 7.44B | 7.25B | 6.86B | 6.99B | 7.33B | 6.63B | 6.89B | 7.07B | 6.91B | 7.24B | 7.60B | 7.81B | 7.96B | 8.17B | 8.06B | 8.73B | 8.09B | 8.05B | 7.80B | 7.53B | 7.76B | 7.31B | 7.38B | 7.26B | 10.08B | 10.60B | 10.94B | 10.94B | 11.31B | 10.28B | 10.46B | 10.16B | 10.34B | 12.61B | 13.59B | 14.65B | 14.56B | 13.98B | 7.08B | 7.73B | 7.59B | 15.00B | 8.81B | 10.97B | 10.90B | 18.92B | 10.50B | 11.33B | 11.79B | 21.11B | 14.17B | 14.99B | 15.68B | 20.49B | 16.42B | 15.50B | 15.35B | 13.69B | 16.63B | 14.32B |
|
Asset Utilization Ratio
|
| | 0.96 | 0.93 | 0.96 | 1.01 | 1.03 | 1.04 | 1.07 | 1.11 | 1.20 | 1.26 | 1.24 | 1.19 | 1.18 | 1.16 | 1.08 | 1.03 | 1.03 | 1.02 | 1.01 | 1.00 | 1.02 | 1.05 | 1.05 | 1.03 | 1.01 | 1.00 | 0.97 | 0.94 | 0.94 | 0.95 | 0.85 | 0.78 | 0.81 | 0.84 | 0.87 | 0.91 | 0.94 | 0.94 | 0.94 | 0.86 | 0.76 | 0.70 | 0.69 | 0.68 | 0.69 | 0.68 | 0.68 | 0.71 | 0.73 | 0.72 | 0.70 | 0.65 | 0.58 | 0.57 | 0.59 | 0.63 | 0.66 | 0.67 | 0.67 | 0.68 | 0.68 | 0.69 | 0.69 | 0.68 | 0.67 | 0.67 |
|
Interest Coverage Ratio
|
4.16 | 3.73 | 5.22 | 7.01 | 9.11 | 12.01 | 14.53 | 12.69 | 16.33 | 16.34 | 18.65 | 15.01 | 19.08 | 19.28 | 15.16 | 10.84 | 15.54 | 19.11 | 16.36 | 13.78 | 16.77 | 20.74 | 19.52 | 12.79 | 11.91 | 9.54 | 8.34 | 7.30 | 8.40 | 10.58 | 9.20 | 8.66 | 8.16 | 9.10 | 8.30 | 7.49 | 9.48 | 10.73 | 11.05 | 9.94 | 11.61 | 11.28 | 6.49 | 3.87 | 6.55 | 5.97 | 7.19 | 8.53 | 10.63 | 11.64 | 10.64 | 10.94 | 11.64 | 10.78 | 5.11 | 4.24 | 5.61 | 6.34 | 6.52 | 7.07 | 7.91 | 8.81 | 8.47 | 9.30 | 10.90 | 11.28 | 10.24 | 10.32 |
|
Debt to Equity
|
| 0.53 | 0.41 | 0.34 | 0.33 | 0.40 | 0.35 | 0.33 | 0.30 | 0.32 | 0.34 | 0.33 | 0.32 | 0.35 | 0.34 | 0.38 | 0.56 | 0.49 | 0.47 | 0.43 | 0.40 | 0.35 | 0.33 | 0.52 | 0.66 | 0.58 | 0.69 | 0.69 | 0.65 | 0.66 | 0.70 | 0.71 | 1.27 | 1.11 | 1.07 | 1.10 | 1.00 | 0.85 | 0.84 | 0.94 | 0.88 | 1.17 | 1.49 | 1.54 | 1.45 | 1.36 | 1.21 | 1.01 | 0.91 | 0.78 | 0.77 | 0.96 | 0.91 | 1.30 | 1.59 | 1.50 | 1.37 | 1.21 | 1.15 | 1.04 | 0.98 | 0.87 | 0.79 | 0.69 | 0.70 | 0.68 | 0.75 | 0.69 |
|
Debt Ratio
|
| 0.24 | 0.19 | 0.16 | 0.16 | 0.18 | 0.16 | 0.16 | 0.15 | 0.16 | 0.17 | 0.17 | 0.16 | 0.15 | 0.16 | 0.18 | 0.24 | 0.23 | 0.22 | 0.21 | 0.20 | 0.18 | 0.17 | 0.24 | 0.27 | 0.24 | 0.28 | 0.28 | 0.27 | 0.25 | 0.27 | 0.28 | 0.39 | 0.38 | 0.38 | 0.38 | 0.36 | 0.32 | 0.33 | 0.36 | 0.34 | 0.40 | 0.47 | 0.46 | 0.45 | 0.43 | 0.40 | 0.36 | 0.34 | 0.32 | 0.32 | 0.38 | 0.36 | 0.44 | 0.47 | 0.46 | 0.44 | 0.42 | 0.41 | 0.40 | 0.38 | 0.36 | 0.34 | 0.32 | 0.32 | 0.31 | 0.34 | 0.32 |
|
Equity Ratio
|
| 0.44 | 0.46 | 0.47 | 0.48 | 0.45 | 0.47 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 | 0.44 | 0.46 | 0.46 | 0.43 | 0.46 | 0.48 | 0.49 | 0.49 | 0.50 | 0.52 | 0.46 | 0.42 | 0.42 | 0.40 | 0.41 | 0.42 | 0.38 | 0.39 | 0.39 | 0.31 | 0.34 | 0.35 | 0.35 | 0.36 | 0.38 | 0.40 | 0.38 | 0.39 | 0.34 | 0.31 | 0.30 | 0.31 | 0.31 | 0.33 | 0.36 | 0.37 | 0.41 | 0.42 | 0.39 | 0.40 | 0.34 | 0.29 | 0.31 | 0.32 | 0.35 | 0.36 | 0.38 | 0.39 | 0.41 | 0.44 | 0.46 | 0.46 | 0.46 | 0.45 | 0.47 |
|
Times Interest Earned
|
4.16 | 3.73 | 5.22 | 7.01 | 9.11 | 12.01 | 14.53 | 12.69 | 16.33 | 16.34 | 18.65 | 15.01 | 19.08 | 19.28 | 15.16 | 10.84 | 15.54 | 19.11 | 16.36 | 13.78 | 16.77 | 20.74 | 19.52 | 12.79 | 11.91 | 9.54 | 8.34 | 7.30 | 8.40 | 10.58 | 9.20 | 8.66 | 8.16 | 9.10 | 8.30 | 7.49 | 9.48 | 10.73 | 11.05 | 9.94 | 11.61 | 11.28 | 6.49 | 3.87 | 6.55 | 5.97 | 7.19 | 8.53 | 10.63 | 11.64 | 10.64 | 10.94 | 11.64 | 10.78 | 5.11 | 4.24 | 5.61 | 6.34 | 6.52 | 7.07 | 7.91 | 8.81 | 8.47 | 9.30 | 10.90 | 11.28 | 10.24 | 10.32 |
|
FCF Payout Ratio
|
0.18 | 0.11 | 0.17 | 0.13 | 0.20 | 0.12 | 0.62 | 0.21 | 0.15 | 0.20 | 0.29 | 0.21 | 0.15 | 0.14 | -0.73 | 0.21 | 0.22 | 0.16 | 0.30 | 0.33 | 0.32 | 0.14 | 0.35 | 0.42 | 0.43 | 0.17 | -4.59 | 0.28 | 0.28 | 0.18 | 1.04 | 0.34 | 0.28 | 0.19 | 0.56 | 0.57 | 0.22 | 0.16 | 0.86 | 0.30 | 0.20 | 0.19 | 0.28 | 0.37 | 0.28 | 0.16 | 0.16 | 0.20 | 0.24 | 0.22 | 0.35 | 0.25 | 0.27 | 0.21 | 0.46 | 0.33 | 0.27 | 0.18 | 0.34 | 0.32 | 0.27 | 0.19 | 0.32 | 0.26 | 0.39 | 0.17 | 0.33 | 0.30 |
|
Enterprise Value
|
-0.17B | -0.11B | -0.10B | -0.15B | -0.29B | -0.49B | -0.83B | -0.71B | -1.01B | -0.55B | -0.40B | -0.39B | -0.76B | -0.83B | -0.43B | -0.49B | -1.67B | -1.78B | -1.94B | -2.14B | -2.09B | -2.18B | -2.03B | -1.96B | -2.03B | -1.91B | -1.79B | -1.86B | -2.10B | -2.10B | -2.14B | -2.20B | -0.85B | -0.92B | -0.97B | -1.13B | -1.18B | -0.85B | -0.99B | -1.07B | -1.16B | -3.36B | -3.90B | -1.08B | -0.78B | -0.74B | -0.76B | -0.59B | -0.51B | -0.76B | -0.50B | -0.48B | -0.49B | -0.55B | -0.51B | -0.77B | -0.55B | -0.47B | -0.45B | -0.38B | -0.41B | -0.41B | -0.36B | -0.39B | -0.40B | -0.46B | -0.46B | -0.42B |
|
Return on Sales
|
0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.07% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.02% | 0.10% | 0.09% | 0.11% | 0.09% | 0.11% | 0.12% | 0.10% | 0.06% | 0.10% | 0.09% | 0.10% | 0.13% | 0.13% | 0.13% | 0.12% | 0.10% | 0.09% | 0.03% | 0.09% | 0.08% | 0.12% | 0.14% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.20% | 0.19% | 0.18% | 0.16% | 0.16% |
|
Return on Capital Employed
|
| | 0.07% | 0.07% | 0.08% | 0.11% | 0.14% | 0.14% | 0.16% | 0.17% | 0.19% | 0.19% | 0.20% | 0.20% | 0.18% | 0.17% | 0.17% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.14% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.18% | 0.16% | 0.14% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.17% | 0.16% | 0.15% | 0.12% | 0.11% | 0.12% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% |
|
Return on Invested Capital
|
| | 0.08% | 0.08% | 0.10% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.09% | 0.10% | 0.11% | 0.12% | 0.15% | 0.15% | 0.14% | 0.12% | 0.11% | 0.10% | 0.10% | 0.13% | 0.21% | 0.22% | 0.16% | 0.17% | 0.21% | 0.20% | 0.15% | 0.15% | 0.20% | 0.20% | 0.15% | 0.15% | 0.20% | 0.19% | 0.17% | 0.17% | 0.20% | 0.22% | 0.24% | 0.23% | 0.24% |
|
Return on Assets
|
| | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.05% | 0.04% | 0.04% | 0.05% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% |
|
Return on Equity
|
| | 0.07% | 0.06% | 0.08% | 0.12% | 0.15% | 0.17% | 0.18% | 0.19% | 0.21% | 0.22% | 0.21% | 0.22% | 0.22% | 0.20% | 0.18% | 0.17% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.18% | 0.21% | 0.20% | 0.19% | 0.17% | 0.15% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.16% | 0.18% | 0.18% | 0.19% | 0.24% | 0.25% | 0.25% | 0.24% | 0.22% | 0.21% | 0.19% | 0.19% | 0.21% | 0.21% | 0.22% | 0.22% | 0.21% | 0.19% | 0.15% | 0.14% | 0.14% | 0.16% | 0.21% | 0.22% | 0.24% | 0.24% | 0.24% | 0.23% | 0.24% | 0.26% | 0.26% | 0.27% | 0.25% |