|
Gross Margin
|
19.81% | 20.35% | 22.24% | 21.17% | 19.68% | 19.25% | 21.87% | 21.81% | 19.94% | 18.68% | 22.17% | 21.08% | 21.37% | 20.78% | 23.48% | 24.50% | 20.18% | 19.03% | 22.17% | 22.27% | 20.90% | 20.64% | 26.21% | 23.84% | 22.11% | 19.83% | 24.41% | 21.75% | 21.56% | 19.51% | 26.05% | 22.79% | 23.73% | 20.48% | 26.12% | 24.64% | 23.63% | 21.34% | 25.62% | 24.03% | 23.52% | 20.76% | 25.61% | 22.30% | 26.68% | 28.71% | 32.50% | 35.48% | 27.68% | 32.68% | 31.57% | 33.88% | 26.91% | 23.62% | 27.25% | 28.10% | 25.80% | 25.32% | 27.24% | 26.23% | 24.94% | 24.92% | 27.99% | 27.13% | 25.48% | 25.10% | 28.04% |
|
EBT Margin
|
7.76% | 10.05% | 10.31% | 9.69% | 12.14% | 5.37% | 12.60% | 11.04% | 7.77% | 7.69% | 12.41% | 11.86% | 10.64% | 11.00% | 7.43% | 14.40% | 8.99% | 7.50% | 7.46% | 8.58% | 9.28% | 12.77% | 22.67% | 13.12% | 11.20% | 10.36% | 14.78% | 10.65% | 4.34% | 10.39% | 17.22% | 12.67% | 13.13% | 9.10% | 16.44% | 13.89% | 14.99% | 11.05% | 15.35% | 12.57% | 11.82% | 9.47% | 22.94% | 13.21% | 17.28% | 17.95% | 25.71% | 28.44% | 20.64% | 26.48% | 25.03% | 26.68% | 18.00% | 16.20% | 11.88% | 18.65% | 17.30% | 16.13% | 17.03% | 16.29% | 15.30% | 14.74% | 18.07% | 18.00% | 15.42% | 15.20% | 19.01% |
|
EBIT Margin
|
13.44% | 15.68% | 17.16% | 16.13% | 17.28% | 12.85% | 18.21% | 16.77% | 13.96% | 13.65% | 18.38% | 16.78% | 16.69% | 16.38% | 16.49% | 19.59% | 14.27% | 13.65% | 13.21% | 14.41% | 19.38% | 18.81% | 28.12% | 18.86% | 16.92% | 17.43% | 20.42% | 16.51% | 12.58% | 15.85% | 22.17% | 17.99% | 18.61% | 14.95% | 21.90% | 20.60% | 20.34% | 16.99% | 21.04% | 18.41% | 18.47% | 16.72% | 28.32% | 18.90% | 22.24% | 24.31% | 29.42% | 31.73% | 24.89% | 29.42% | 28.61% | 30.18% | 22.33% | 20.81% | 16.25% | 23.88% | 23.04% | 22.26% | 22.93% | 22.21% | 21.36% | 20.95% | 23.99% | 23.43% | 21.07% | 21.40% | 24.79% |
|
EBITDA Margin
|
13.44% | 15.68% | 17.16% | 16.13% | 17.28% | 12.85% | 18.21% | 16.77% | 13.96% | 13.65% | 18.38% | 16.78% | 16.69% | 16.38% | 16.49% | 19.59% | 14.27% | 13.65% | 13.21% | 14.41% | 19.38% | 18.81% | 28.12% | 18.86% | 16.92% | 17.43% | 20.42% | 16.51% | 12.58% | 15.85% | 22.17% | 17.99% | 18.61% | 14.95% | 21.90% | 20.60% | 20.34% | 16.99% | 21.04% | 18.41% | 18.47% | 16.72% | 28.32% | 18.90% | 22.24% | 24.31% | 29.42% | 31.73% | 24.89% | 29.42% | 28.61% | 30.18% | 22.33% | 20.81% | 16.25% | 23.88% | 23.04% | 22.26% | 22.93% | 22.21% | 21.36% | 20.95% | 23.99% | 23.43% | 21.07% | 21.40% | 24.79% |
|
Operating Margin
|
13.44% | 15.68% | 17.16% | 16.13% | 17.28% | 12.85% | 18.21% | 16.77% | 13.96% | 13.65% | 18.38% | 16.78% | 16.69% | 16.38% | 16.49% | 19.59% | 14.27% | 13.65% | 13.21% | 14.41% | 19.38% | 18.81% | 28.12% | 18.86% | 16.92% | 17.43% | 20.42% | 16.51% | 12.58% | 15.85% | 22.17% | 17.99% | 18.61% | 14.95% | 21.90% | 20.60% | 20.34% | 16.99% | 21.04% | 18.41% | 18.47% | 16.72% | 28.32% | 18.90% | 22.24% | 24.31% | 29.42% | 31.73% | 24.89% | 29.42% | 28.61% | 30.18% | 22.33% | 20.81% | 16.25% | 23.88% | 23.04% | 22.26% | 22.93% | 22.21% | 21.36% | 20.95% | 23.99% | 23.43% | 21.07% | 21.40% | 24.79% |
|
Net Margin
|
4.59% | 6.15% | 6.50% | 13.48% | 16.97% | 7.18% | 18.68% | 14.90% | 10.91% | 9.26% | 17.22% | 15.69% | 14.98% | 14.81% | 10.66% | 19.83% | -0.01% | 0.03% | 0.13% | 0.02% | -0.02% | 0.12% | 0.17% | | -0.05% | | | 14.96% | | | | 2.87% | 17.39% | 10.53% | 2.45% | 17.46% | 17.00% | 13.24% | 7.16% | 9.92% | 8.92% | 9.21% | 17.30% | 10.21% | 12.87% | 13.88% | 20.73% | 21.24% | 15.98% | 20.30% | 19.80% | 19.74% | 13.44% | 12.37% | 8.99% | 14.08% | 13.06% | 12.18% | 13.11% | 12.56% | 11.43% | 11.62% | 13.85% | 13.31% | 11.54% | 11.11% | 14.35% |
|
FCF Margin
|
| 14.93% | 8.54% | 17.07% | 9.69% | 10.18% | 10.12% | 14.29% | 6.17% | 15.17% | 10.97% | 12.02% | 5.68% | 16.00% | 8.68% | 19.76% | 7.63% | 11.62% | 3.73% | 13.94% | 1.41% | 6.63% | 1.51% | 21.45% | 7.60% | 10.37% | 3.81% | 19.09% | -0.10% | 11.78% | 8.44% | 19.03% | -1.40% | 15.13% | 5.05% | 20.80% | 5.94% | 9.48% | 11.45% | 16.70% | 2.07% | 18.83% | 11.02% | 15.91% | 16.07% | 15.72% | 18.38% | 23.69% | 13.29% | 16.05% | 6.17% | 24.76% | 4.54% | 8.41% | 5.19% | 13.77% | 4.44% | 13.68% | 17.38% | 13.47% | 10.17% | 16.50% | 14.45% | 21.69% | 7.83% | 14.24% | 7.85% |
|
Inventory Average
|
| | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Assets Average
|
| | | | | 8.88B | 9.07B | 9.26B | 9.42B | 9.34B | 9.25B | 9.40B | 9.45B | 9.53B | 9.61B | 9.74B | 9.87B | 10.12B | 11.61B | 12.87B | 12.88B | 12.59B | 12.13B | 11.94B | 11.94B | 11.79B | 11.66B | 11.72B | 11.82B | 11.96B | 12.04B | 12.15B | 12.32B | 12.51B | 12.74B | 12.65B | 12.64B | 12.97B | 12.88B | 12.89B | 13.22B | 13.34B | 13.50B | 13.20B | 13.10B | 13.64B | 14.15B | 14.65B | 15.07B | 15.36B | 15.53B | 15.57B | 15.08B | 14.60B | 14.78B | 15.20B | 15.51B | 15.68B | 16.02B | 16.53B | 16.74B | 17.09B | 17.39B | 17.35B | 17.65B | 18.17B | 18.51B |
|
Equity Average
|
| 1.39B | 1.45B | 1.50B | 1.50B | 1.48B | 1.48B | 1.49B | 1.50B | 1.46B | 1.44B | 1.42B | 1.38B | 1.39B | 1.41B | 1.41B | 1.41B | 1.43B | 1.46B | 1.46B | 1.43B | 1.40B | 1.37B | 1.36B | 1.34B | 1.26B | 1.19B | 1.19B | 1.18B | 1.13B | 1.09B | 1.14B | 1.19B | 1.22B | 1.32B | 1.46B | 1.49B | 1.48B | 1.57B | 1.67B | 1.72B | 1.76B | 1.80B | 1.79B | 1.75B | 1.75B | 1.75B | 1.80B | 1.88B | 1.93B | 1.93B | 1.88B | 1.84B | 1.76B | 1.68B | 1.65B | 1.63B | 1.64B | 1.59B | 1.57B | 1.57B | 1.58B | 1.65B | 1.67B | 1.61B | 1.56B | 1.60B |
|
Invested Capital
|
1.36B | 1.42B | 1.53B | 1.52B | 1.51B | 1.49B | 3.33B | 1.52B | 3.34B | 3.31B | 3.35B | 3.27B | 3.28B | 3.31B | 3.36B | 3.35B | 3.37B | 3.73B | 4.78B | 4.68B | 4.58B | 4.43B | 4.43B | 4.40B | 4.39B | 4.33B | 4.31B | 4.32B | 4.37B | 4.36B | 4.38B | 4.47B | 4.57B | 4.61B | 4.88B | 4.92B | 5.07B | 5.10B | 5.24B | 5.18B | 5.38B | 5.31B | 5.41B | 5.37B | 5.42B | 5.42B | 5.50B | 5.51B | 5.76B | 5.77B | 5.88B | 5.87B | 5.86B | 5.87B | 6.02B | 6.02B | 6.16B | 6.20B | 6.25B | 6.27B | 6.31B | 6.46B | 6.51B | 6.48B | 6.60B | 6.60B | 6.78B |
|
Asset Utilization Ratio
|
| | | | | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.22 | 0.21 | 0.21 | 0.23 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 |
|
Interest Coverage Ratio
|
2.13 | 2.65 | 2.57 | 2.65 | 2.95 | 2.17 | 3.26 | 2.90 | 2.38 | 2.37 | 3.24 | 3.01 | 2.94 | 2.84 | 3.05 | 3.89 | 2.72 | 2.18 | 2.27 | 2.39 | 3.13 | 3.12 | 5.14 | 3.29 | 2.97 | 2.84 | 3.65 | 2.87 | 2.40 | 2.90 | 4.47 | 3.44 | 3.42 | 2.56 | 4.08 | 3.76 | 3.64 | 2.85 | 3.67 | 3.10 | 3.17 | 2.75 | 5.42 | 3.42 | 4.37 | 5.48 | 7.88 | 9.55 | 6.57 | 7.88 | 7.70 | 8.60 | 5.45 | 4.68 | 3.41 | 4.56 | 3.93 | 3.63 | 3.75 | 3.61 | 3.43 | 3.23 | 4.15 | 4.09 | 3.50 | 3.45 | 4.30 |
|
Debt to Equity
|
| | 1.27 | | 1.26 | 1.24 | 1.25 | 1.24 | 1.22 | 1.33 | 1.29 | 1.36 | 1.38 | 1.37 | 1.38 | 1.39 | 1.38 | 1.59 | 2.23 | 2.25 | 2.21 | 2.25 | 2.22 | 2.28 | 2.29 | 2.65 | 2.63 | 2.63 | 2.74 | 3.00 | 3.00 | 2.78 | 2.79 | 2.72 | 2.46 | 2.25 | 2.43 | 2.43 | 2.19 | 2.05 | 2.08 | 1.99 | 1.97 | 2.07 | 2.09 | 2.11 | 2.14 | 1.98 | 2.00 | 1.97 | 2.08 | 2.19 | 2.18 | 2.50 | 2.59 | 2.71 | 2.74 | 2.81 | 3.06 | 2.94 | 3.10 | 2.97 | 2.88 | 2.92 | 3.23 | 3.21 | 3.14 |
|
Debt Ratio
|
| | 0.21 | | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.22 | 0.26 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.28 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 |
|
Equity Ratio
|
| | 0.17 | | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.12 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
2.13 | 2.65 | 2.57 | 2.65 | 2.95 | 2.17 | 3.26 | 2.90 | 2.38 | 2.37 | 3.24 | 3.01 | 2.94 | 2.84 | 3.05 | 3.89 | 2.72 | 2.18 | 2.27 | 2.39 | 3.13 | 3.12 | 5.14 | 3.29 | 2.97 | 2.84 | 3.65 | 2.87 | 2.40 | 2.90 | 4.47 | 3.44 | 3.42 | 2.56 | 4.08 | 3.76 | 3.64 | 2.85 | 3.67 | 3.10 | 3.17 | 2.75 | 5.42 | 3.42 | 4.37 | 5.48 | 7.88 | 9.55 | 6.57 | 7.88 | 7.70 | 8.60 | 5.45 | 4.68 | 3.41 | 4.56 | 3.93 | 3.63 | 3.75 | 3.61 | 3.43 | 3.23 | 4.15 | 4.09 | 3.50 | 3.45 | 4.30 |
|
FCF Payout Ratio
|
| 0.14 | 0.22 | 0.11 | 0.19 | 0.18 | 0.17 | 0.12 | 0.34 | 0.14 | 0.18 | 0.15 | 0.32 | 0.14 | 0.47 | 0.10 | 0.31 | 0.21 | 0.60 | 0.16 | 1.61 | 0.40 | 1.56 | 0.13 | 0.35 | 0.32 | 0.80 | 0.16 | -35.22 | 0.30 | 0.36 | 0.17 | -2.60 | 0.25 | 0.68 | 0.19 | 0.65 | 0.42 | 0.33 | 0.25 | 1.95 | 0.23 | 0.35 | 0.27 | 0.26 | 0.23 | 0.20 | 0.14 | 0.27 | 0.23 | 0.58 | 0.15 | 0.88 | 0.47 | 0.78 | 0.29 | 0.91 | 0.32 | 0.23 | 0.31 | 0.41 | 0.26 | 0.28 | 0.20 | 0.54 | 0.30 | 0.55 |
|
Enterprise Value
|
-0.17B | -0.23B | -0.18B | -0.18B | -0.15B | -0.14B | -0.17B | -0.21B | -0.11B | -0.11B | -0.10B | -0.09B | -0.08B | -0.13B | -0.07B | -0.18B | -0.20B | -0.17B | -0.13B | -0.14B | -0.13B | -0.26B | -0.17B | -0.21B | -0.19B | -0.13B | -0.13B | -0.17B | -0.17B | -0.18B | -0.19B | -0.27B | -0.22B | -0.27B | -0.33B | -0.22B | -0.16B | -0.16B | -0.21B | -0.15B | -0.25B | -0.19B | -0.19B | -0.18B | -0.22B | -0.22B | -0.23B | -0.24B | -0.44B | -0.41B | -0.27B | -0.30B | -0.21B | -0.17B | -0.19B | -0.16B | -0.17B | -0.17B | -0.22B | -0.21B | -0.18B | -0.18B | -0.22B | -0.23B | -0.25B | -0.24B | -0.24B |
|
Return on Sales
|
0.05% | 0.06% | 0.07% | 0.13% | 0.17% | 0.07% | 0.19% | 0.15% | 0.11% | 0.09% | 0.17% | 0.16% | 0.15% | 0.15% | 0.11% | 0.20% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.15% | 0.04% | 0.04% | 0.04% | 0.03% | 0.17% | 0.11% | 0.02% | 0.17% | 0.17% | 0.13% | 0.07% | 0.10% | 0.09% | 0.09% | 0.17% | 0.10% | 0.13% | 0.14% | 0.21% | 0.21% | 0.16% | 0.20% | 0.20% | 0.20% | 0.13% | 0.12% | 0.09% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.11% | 0.12% | 0.14% | 0.13% | 0.12% | 0.11% | 0.14% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Invested Capital
|
| | | 0.17% | 0.24% | 0.27% | 0.21% | 0.21% | 0.20% | 0.15% | 0.15% | 0.15% | 0.16% | 0.17% | 0.16% | 0.18% | 0.17% | 0.16% | 0.13% | 0.11% | 0.13% | 0.16% | 0.21% | 0.23% | 0.22% | 0.20% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.13% | 0.15% | 0.14% | 0.08% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% |
|
Return on Assets
|
| | | | | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | 0.11% | 0.15% | 0.16% | 0.21% | 0.22% | 0.20% | 0.21% | 0.21% | 0.22% | 0.24% | 0.27% | 0.24% | 0.26% | 0.20% | 0.14% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.09% | 0.10% | 0.10% | 0.10% | 0.02% | 0.13% | 0.19% | 0.19% | 0.25% | 0.25% | 0.27% | 0.28% | 0.23% | 0.18% | 0.16% | 0.21% | 0.21% | 0.23% | 0.26% | 0.30% | 0.37% | 0.38% | 0.41% | 0.42% | 0.42% | 0.42% | 0.39% | 0.34% | 0.30% | 0.30% | 0.30% | 0.34% | 0.33% | 0.33% | 0.32% | 0.31% | 0.32% | 0.33% | 0.34% | 0.34% |