|
Gross Margin
|
21.57% | 19.97% | 16.45% | 15.76% | 21.39% | 25.90% | 23.50% | 21.15% | 20.57% | 20.53% | 20.50% | 21.62% | 22.18% | 22.54% | 23.67% | 24.52% | 24.41% | 26.92% | 20.52% | 21.06% | 21.17% | 21.09% | 20.71% | 19.43% | 21.84% | 22.32% | 20.49% | 21.34% | 22.58% | 22.20% | 22.15% | 22.01% | 23.00% | 24.21% | 22.05% | 21.06% | 23.80% | 24.49% | 24.36% | 24.31% | 24.31% | 23.50% | 22.28% | 21.36% | 21.13% | 20.39% | 19.44% | 22.34% | 23.87% | 25.53% | 24.96% | 24.96% | 26.32% | 24.38% | 22.76% | 21.83% | 22.78% | 21.32% | 21.16% | 18.71% | 21.09% | 23.15% | 21.89% | 21.24% | 22.24% | 21.80% |
|
EBT Margin
|
23.10% | 15.78% | 11.62% | 4.52% | 9.69% | -3.15% | 14.17% | 9.37% | 9.25% | 9.61% | 8.94% | 23.75% | 9.91% | 8.50% | 11.29% | 12.81% | 12.62% | 15.49% | 7.51% | 9.79% | 10.81% | -0.30% | 10.47% | 9.67% | 12.06% | 13.44% | 11.04% | 11.36% | 12.54% | 12.33% | 11.42% | 11.66% | 13.17% | 13.22% | 13.30% | 11.04% | 13.88% | 15.14% | 15.14% | 14.38% | 14.55% | 13.67% | 10.02% | 11.13% | 5.94% | 10.96% | 9.65% | 12.15% | 14.61% | 16.69% | 13.72% | 15.93% | 17.91% | 16.34% | 13.98% | 12.82% | 13.72% | 12.63% | 12.82% | 9.47% | 12.85% | 14.60% | 13.59% | 12.49% | 14.77% | 13.19% |
|
EBIT Margin
|
24.70% | 17.40% | 13.30% | 6.10% | 11.01% | -1.92% | 15.38% | 10.47% | 10.20% | 10.61% | 10.36% | 25.19% | 11.77% | 12.73% | 13.36% | 14.04% | 13.77% | 16.89% | 9.72% | 11.24% | 12.27% | 12.40% | 12.08% | 11.02% | 13.59% | 14.92% | 12.65% | 12.91% | 14.12% | 13.91% | 13.06% | 13.24% | 14.78% | 14.79% | 14.98% | 12.59% | 15.25% | 16.49% | 16.41% | 15.89% | 15.93% | 15.01% | 13.67% | 12.24% | 7.53% | 12.37% | 11.04% | 13.19% | 15.67% | 17.64% | 17.41% | 16.69% | 18.58% | 16.95% | 14.56% | 13.70% | 14.57% | 13.36% | 13.49% | 9.90% | 13.30% | 14.99% | 14.08% | 13.09% | 15.37% | 14.03% |
|
EBITDA Margin
|
24.70% | 17.40% | 13.30% | 6.10% | 11.01% | -1.92% | 15.38% | 6.95% | 6.02% | 2.53% | 0.58% | 3.99% | 4.35% | 5.65% | 6.16% | 8.61% | 10.28% | 11.11% | 19.70% | 6.42% | 6.91% | 6.90% | 0.38% | 6.48% | 8.34% | 8.89% | 8.72% | 7.58% | 8.56% | 8.22% | 5.78% | 7.83% | 9.22% | 8.66% | 14.43% | 8.52% | 10.78% | 11.64% | 12.07% | 10.96% | 11.19% | 10.46% | 6.13% | 8.44% | 3.91% | 8.36% | 7.58% | 9.35% | 11.15% | 12.68% | 13.61% | 11.90% | 13.51% | 12.38% | 9.25% | 9.73% | 10.47% | 9.57% | 11.09% | 7.47% | 9.63% | 11.00% | 11.40% | 9.57% | 11.16% | 9.85% |
|
Operating Margin
|
24.70% | 17.40% | 13.30% | 6.10% | 11.01% | -1.92% | 15.38% | 10.47% | 10.20% | 10.61% | 10.36% | 25.19% | 11.77% | 12.73% | 13.36% | 14.04% | 13.77% | 16.89% | 9.72% | 11.24% | 12.27% | 12.40% | 12.08% | 11.02% | 13.59% | 14.92% | 12.65% | 12.91% | 14.12% | 13.91% | 13.06% | 13.24% | 14.78% | 14.79% | 14.98% | 12.59% | 15.25% | 16.49% | 16.41% | 15.89% | 15.93% | 15.01% | 13.67% | 12.24% | 7.53% | 12.37% | 11.04% | 13.19% | 15.67% | 17.64% | 17.41% | 16.69% | 18.58% | 16.95% | 14.56% | 13.70% | 14.57% | 13.36% | 13.49% | 9.90% | 13.30% | 14.99% | 14.08% | 13.09% | 15.37% | 14.03% |
|
Net Margin
|
19.82% | 13.12% | 8.43% | 3.49% | 6.18% | 14.52% | -10.48% | 5.94% | 5.92% | 6.23% | 6.03% | 41.40% | 6.34% | 5.50% | 7.79% | 8.25% | 8.28% | 10.02% | 18.04% | 6.29% | 6.78% | -4.31% | 6.87% | 6.37% | 7.84% | 8.69% | 7.49% | 7.40% | 8.18% | 8.04% | 7.23% | 7.64% | 9.04% | 8.48% | 10.95% | 8.29% | 10.56% | 11.42% | 11.71% | 10.77% | 11.00% | 10.27% | 7.92% | 8.29% | 3.68% | 8.21% | 7.21% | 9.21% | 11.03% | 12.53% | 10.60% | 11.90% | 13.48% | 12.35% | 10.70% | 9.62% | 17.05% | 9.46% | 9.76% | 7.42% | 9.58% | 10.91% | 10.11% | 9.52% | 11.12% | 9.81% |
|
FCF Margin
|
| 8.99% | 9.63% | -8.83% | 0.30% | 4.18% | 7.92% | -0.12% | 3.13% | 0.27% | 6.64% | 0.02% | 11.31% | 10.60% | 16.06% | 9.07% | 16.70% | 10.36% | 6.65% | 6.87% | 5.96% | 7.63% | 0.98% | 3.70% | 7.56% | 10.98% | 9.35% | 9.86% | 8.21% | 10.18% | 8.61% | 6.92% | 8.83% | 6.76% | 9.26% | 5.59% | 9.34% | 9.43% | 11.36% | 9.07% | 11.95% | 14.10% | 11.25% | 9.73% | 9.48% | 11.57% | 6.03% | 5.89% | 5.15% | 6.69% | 7.43% | 5.25% | 6.02% | 11.81% | 8.74% | 8.50% | 11.96% | 12.90% | 10.02% | 9.28% | 1.60% | 8.27% | 5.78% | 8.92% | 5.98% | 12.11% |
|
Inventory Average
|
| | | | | 0.22B | 0.27B | 0.27B | 0.27B | 0.31B | 0.32B | 0.33B | 0.33B | 0.33B | 0.30B | 0.30B | 0.33B | 0.33B | 0.47B | 0.60B | 0.61B | 0.61B | 0.64B | 0.68B | 0.68B | 0.68B | 0.69B | 0.68B | 0.68B | 0.68B | 0.71B | 0.73B | 0.74B | 0.74B | 0.75B | 0.76B | 0.77B | 0.77B | 0.79B | 0.81B | 0.82B | 0.81B | 0.80B | 0.80B | 0.82B | 0.81B | 0.78B | 0.79B | 0.81B | 0.85B | 0.89B | 0.92B | 0.95B | 0.97B | 0.99B | 0.99B | 1.00B | 0.99B | 1.00B | 1.01B | 1.02B | 1.05B | 1.09B | 1.13B | 1.14B | 1.21B |
|
Assets Average
|
| | | | | 2.20B | 2.21B | 2.22B | 2.24B | 2.25B | 2.32B | 2.45B | 2.66B | 2.64B | 2.48B | 2.51B | 2.57B | 2.64B | 3.93B | 5.23B | 5.28B | 5.32B | 5.29B | 5.32B | 5.40B | 5.42B | 5.35B | 5.25B | 5.26B | 5.52B | 5.76B | 5.81B | 5.87B | 5.97B | 6.11B | 6.17B | 6.23B | 6.41B | 6.53B | 6.75B | 7.00B | 7.13B | 7.21B | 7.29B | 7.31B | 7.32B | 7.40B | 7.49B | 7.61B | 8.15B | 8.23B | 7.99B | 8.24B | 8.34B | 8.17B | 4.00B | 4.05B | 8.14B | 8.43B | 8.77B | 8.92B | 8.87B | 8.79B | 8.90B | 9.01B | 10.01B |
|
Equity Average
|
| | | | | 0.94B | 0.99B | 1.01B | 1.02B | 1.00B | 0.97B | 0.95B | 0.92B | 0.93B | 0.97B | 1.01B | 1.03B | 1.08B | 1.23B | 1.39B | 1.45B | 1.52B | 1.54B | 1.54B | 1.57B | 1.60B | 1.62B | 1.61B | 1.63B | 1.70B | 1.74B | 1.79B | 1.87B | 1.95B | 2.09B | 2.23B | 2.33B | 2.46B | 2.60B | 2.73B | 2.86B | 2.98B | 3.05B | 3.11B | 3.14B | 3.17B | 3.23B | 3.29B | 3.39B | 3.53B | 3.61B | 3.69B | 3.87B | 3.97B | 3.82B | 3.71B | 3.80B | 3.87B | 3.94B | 4.01B | 4.08B | 4.20B | 4.33B | 4.45B | 4.57B | 4.69B |
|
Invested Capital
|
| | 0.90B | | 0.92B | 0.97B | 1.01B | 1.02B | 1.02B | 0.97B | 1.78B | 1.73B | 2.12B | 1.74B | 1.80B | 1.79B | 1.84B | 1.88B | 3.90B | 1.42B | 1.49B | 1.56B | 3.88B | 1.56B | 1.60B | 1.62B | 3.94B | 1.60B | 1.67B | 1.76B | 4.42B | 1.98B | 2.06B | 2.15B | 2.33B | 2.27B | 2.39B | 2.53B | 2.67B | 2.79B | 2.92B | 3.03B | 3.07B | 3.15B | 3.13B | 3.21B | 5.74B | 3.33B | 5.94B | 6.80B | 3.61B | 3.78B | 3.96B | 3.97B | 6.16B | 3.76B | 3.85B | 6.38B | 6.89B | 4.43B | 4.53B | 6.76B | 6.90B | 4.50B | 4.63B | 8.75B |
|
Asset Utilization Ratio
|
| | | | | 1.07 | 1.10 | 1.13 | 1.14 | 1.15 | 1.13 | 1.09 | 1.02 | 1.04 | 1.15 | 1.17 | 1.18 | 1.19 | 0.93 | 0.83 | 0.95 | 1.07 | 1.11 | 1.10 | 1.08 | 1.07 | 1.07 | 1.09 | 1.08 | 1.03 | 1.00 | 1.02 | 1.04 | 1.05 | 1.05 | 1.07 | 1.09 | 1.08 | 1.07 | 1.05 | 1.01 | 0.98 | 0.97 | 0.95 | 0.92 | 0.91 | 0.90 | 0.90 | 0.93 | 0.91 | 0.94 | 1.01 | 1.02 | 1.02 | 1.04 | 2.08 | 1.98 | 0.96 | 0.93 | 0.89 | 0.89 | 0.92 | 0.95 | 0.96 | 0.96 | 0.88 |
|
Interest Coverage Ratio
|
15.37 | 10.75 | 7.91 | 3.85 | 8.37 | -1.56 | 12.75 | 9.55 | 10.74 | 10.58 | 7.30 | 17.46 | 6.33 | 3.01 | 10.50 | 11.46 | 11.94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.61 | | 0.60 | 0.57 | 0.54 | 0.54 | 0.54 | 0.56 | 0.83 | 0.87 | 1.30 | 0.85 | 0.79 | 0.79 | 0.75 | 0.71 | 1.88 | 1.75 | 1.64 | 1.52 | 1.55 | 1.51 | 1.48 | 1.44 | 1.41 | 1.44 | 1.38 | 1.53 | 1.50 | 1.43 | 1.37 | 1.31 | 1.21 | 1.09 | 1.04 | 0.98 | 0.93 | 0.89 | 0.85 | 0.82 | 0.81 | 0.79 | 0.79 | 0.77 | 0.76 | 0.74 | 0.72 | 0.88 | 0.69 | 0.65 | 0.62 | 0.62 | 0.67 | 0.66 | 0.64 | 0.64 | 0.72 | 0.71 | 0.70 | 0.58 | 0.56 | 0.55 | 0.53 | 0.83 |
|
Debt Ratio
|
| | 0.25 | | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.34 | 0.32 | 0.42 | 0.32 | 0.32 | 0.31 | 0.30 | 0.29 | 0.49 | 0.47 | 0.46 | 0.44 | 0.45 | 0.44 | 0.43 | 0.43 | 0.44 | 0.44 | 0.43 | 0.46 | 0.46 | 0.45 | 0.44 | 0.43 | 0.42 | 0.40 | 0.39 | 0.38 | 0.38 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.37 | 0.32 | 0.30 | 0.30 | 0.30 | 0.31 | 749.73 | 0.31 | 0.30 | 0.33 | 0.32 | 0.32 | 0.28 | 0.28 | 0.28 | 0.27 | 0.36 |
|
Equity Ratio
|
| | 0.42 | | 0.42 | 0.44 | 0.45 | 0.46 | 0.45 | 0.44 | 0.40 | 0.37 | 0.33 | 0.38 | 0.40 | 0.40 | 0.40 | 0.41 | 0.26 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.31 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.32 | 0.33 | 0.35 | 0.37 | 0.38 | 0.39 | 0.41 | 0.40 | 0.41 | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.44 | 0.44 | 0.45 | 0.42 | 0.46 | 0.46 | 0.48 | 0.48 | 0.46 | 0.00B | 0.47 | 0.48 | 0.46 | 0.46 | 0.46 | 0.49 | 0.50 | 0.50 | 0.51 | 0.43 |
|
Times Interest Earned
|
15.37 | 10.75 | 7.91 | 3.85 | 8.37 | -1.56 | 12.75 | 9.55 | 10.74 | 10.58 | 7.30 | 17.46 | 6.33 | 3.01 | 10.50 | 11.46 | 11.94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.31 | 0.30 | -0.32 | 8.28 | 0.57 | 0.31 | -19.66 | 0.98 | 11.09 | 0.46 | 148.98 | 0.31 | 0.32 | 0.41 | | 0.23 | 0.45 | 0.47 | 0.40 | 0.45 | 0.34 | 2.79 | 0.75 | 0.49 | 0.33 | 0.41 | 0.38 | 0.45 | 0.34 | 0.47 | 0.56 | 0.42 | 0.54 | 0.38 | 0.63 | 0.36 | 0.44 | 0.38 | 0.48 | 0.35 | 0.30 | 0.39 | 0.45 | 0.51 | 0.38 | 0.73 | 0.89 | 0.98 | 0.71 | 0.63 | 0.83 | 0.69 | 0.47 | 0.67 | 0.67 | 0.48 | 0.45 | 0.58 | 0.61 | 3.37 | 0.62 | 0.90 | 0.59 | 0.87 | 0.40 |
|
Enterprise Value
|
-0.19B | -0.22B | -0.26B | -0.20B | -0.18B | -0.17B | -0.20B | -0.17B | -0.12B | -0.04B | -0.16B | -0.08B | -0.52B | -0.14B | -0.21B | -0.27B | -0.37B | -0.40B | -0.19B | -0.19B | -0.16B | -0.15B | -0.12B | -0.13B | -0.16B | -0.19B | -0.18B | -0.16B | -0.21B | -0.28B | -0.24B | -0.25B | -0.32B | -0.37B | -0.22B | -0.10B | -0.20B | -0.29B | -0.36B | -0.44B | -0.57B | -0.74B | -0.77B | -0.86B | -0.94B | -1.05B | -1.08B | -1.09B | -1.07B | -1.79B | -0.70B | -0.71B | -0.75B | -0.73B | -0.41B | -0.46B | -0.58B | -0.68B | -1.14B | -1.18B | -1.10B | -0.77B | -0.79B | -0.84B | -0.88B | -0.73B |
|
Return on Sales
|
0.20% | 0.13% | 0.08% | 0.03% | 0.06% | 0.15% | -0.10% | 0.06% | 0.06% | 0.06% | 0.06% | 0.41% | 0.06% | 0.05% | 0.08% | 0.08% | 0.08% | 0.10% | 0.18% | 0.06% | 0.07% | -0.04% | 0.07% | 0.06% | 0.08% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.11% | 0.08% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.08% | 0.08% | 0.04% | 0.08% | 0.07% | 0.09% | 0.11% | 0.13% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.17% | 0.09% | 0.10% | 0.07% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.10% | 0.12% | 0.12% | 0.17% | 0.14% | 0.18% | 0.20% | 0.18% | 0.20% | 0.17% | 0.18% | 0.20% | 0.15% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% | 0.12% | 0.12% | 0.11% | 0.11% | 0.14% | 0.17% | 0.17% | 0.19% | 0.20% | 0.20% | 0.19% | 0.42% | 0.37% | 0.16% | 0.15% | 0.14% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% |
|
Return on Invested Capital
|
| | | | | 0.26% | 0.10% | 0.12% | 0.12% | 0.06% | 0.13% | 0.25% | 0.23% | 0.25% | 0.28% | 0.14% | 0.15% | 0.16% | 0.17% | 0.20% | 0.40% | 0.39% | 0.13% | 0.13% | 0.24% | 0.30% | 0.18% | 0.18% | 0.31% | 0.29% | 0.16% | 0.16% | 0.27% | 0.27% | 0.29% | 0.30% | 0.31% | 0.32% | 0.31% | 0.31% | 0.30% | 0.28% | 0.26% | 0.24% | 0.19% | 0.18% | 0.12% | 0.12% | 0.15% | 0.13% | 0.18% | 0.28% | 0.29% | 0.28% | 0.21% | 0.20% | 0.28% | 0.19% | 0.14% | 0.16% | 0.17% | 0.14% | 0.12% | 0.16% | 0.20% | 0.14% |
|
Return on Assets
|
| | | | | 0.09% | 0.04% | 0.05% | 0.05% | 0.02% | 0.07% | 0.16% | 0.15% | 0.15% | 0.17% | 0.08% | 0.09% | 0.10% | 0.11% | 0.09% | 0.10% | 0.07% | 0.04% | 0.04% | 0.04% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.12% | 0.12% | 0.12% | 0.13% | 0.24% | 0.25% | 0.11% | 0.11% | 0.10% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% |
|
Return on Equity
|
| | | | | 0.21% | 0.09% | 0.10% | 0.10% | 0.05% | 0.16% | 0.42% | 0.44% | 0.43% | 0.43% | 0.20% | 0.22% | 0.25% | 0.36% | 0.34% | 0.35% | 0.23% | 0.14% | 0.15% | 0.15% | 0.27% | 0.27% | 0.28% | 0.28% | 0.26% | 0.26% | 0.26% | 0.26% | 0.26% | 0.28% | 0.27% | 0.28% | 0.29% | 0.28% | 0.29% | 0.28% | 0.26% | 0.23% | 0.21% | 0.16% | 0.15% | 0.14% | 0.15% | 0.19% | 0.21% | 0.23% | 0.25% | 0.26% | 0.26% | 0.27% | 0.26% | 0.26% | 0.24% | 0.23% | 0.21% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.19% |