|
Gross Margin
|
43.89% | 45.97% | 46.52% | 47.42% | 44.20% | 45.35% | 44.73% | 44.61% | 42.97% | 43.43% | 41.78% | 42.80% | 42.59% | 44.72% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
EBT Margin
|
43.89% | 11.92% | 12.95% | 5.08% | 3.80% | 12.10% | 11.76% | 5.47% | 5.10% | 10.91% | 10.47% | 6.26% | 6.66% | 12.74% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
EBIT Margin
|
43.89% | 12.44% | 13.76% | 8.73% | 5.05% | 13.10% | 12.33% | 6.61% | 5.73% | 11.35% | 11.19% | 6.38% | 7.12% | 13.23% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
EBITDA Margin
|
43.89% | 12.44% | 13.76% | 8.73% | 5.05% | 13.10% | 12.33% | 6.61% | 4.80% | 8.13% | 11.19% | 6.38% | 6.17% | 8.35% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
Operating Margin
|
43.89% | 12.44% | 13.76% | 8.73% | 5.05% | 13.10% | 12.33% | 6.61% | 5.73% | 11.35% | 11.19% | 6.38% | 7.12% | 13.23% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
Net Margin
|
43.89% | 8.11% | 8.77% | 4.09% | 2.08% | 8.48% | 7.98% | 3.81% | 3.65% | 7.52% | 7.15% | 0.70% | 4.65% | 8.78% | 44.19% | 44.80% | 44.43% | 45.45% | 45.51% | 45.75% | 45.04% | 46.32% | 46.69% | 47.40% | 46.22% | 48.85% | 49.95% | 50.77% | 49.02% | 50.81% | 49.90% | 49.90% | 48.64% | 46.43% | 42.20% | 43.71% | 42.54% | 42.70% | 42.49% | 41.40% | 42.94% | 44.72% | 45.72% | 46.03% | 45.57% | 47.98% | 47.93% | 47.42% | 45.36% | 44.82% | 41.57% | 39.47% | | | | |
|
FCF Margin
|
| | 16.35% | 13.50% | -9.02% | 15.41% | 9.78% | 9.49% | -9.71% | 9.32% | 12.47% | 11.25% | -8.78% | 12.43% | 12.84% | 11.90% | -5.65% | 12.98% | 15.43% | 10.07% | -4.75% | 12.40% | 15.26% | 5.26% | -4.00% | 11.48% | 15.32% | 17.99% | -4.43% | 15.84% | 12.12% | 9.92% | 6.89% | 8.36% | 13.60% | 13.71% | -0.04% | 10.03% | 16.65% | 10.52% | -2.16% | 14.71% | 16.57% | 13.51% | -1.25% | 21.37% | 28.07% | 16.37% | 2.82% | 17.07% | 14.62% | 1.47% | | | | |
|
Inventory Average
|
| | 0.75B | 0.73B | 0.76B | 0.79B | 0.83B | 0.89B | 0.99B | 1.07B | 1.02B | 0.95B | 0.97B | 1.02B | 1.00B | 0.94B | 0.97B | 1.00B | 1.00B | 0.99B | 1.03B | 1.09B | 1.07B | 1.04B | 1.10B | 1.15B | 1.09B | 1.04B | 1.08B | 1.15B | 1.13B | 1.09B | 1.16B | 1.55B | 1.78B | 1.72B | 1.84B | 1.88B | 1.81B | 1.81B | 1.90B | 1.94B | 1.86B | 1.86B | 1.92B | 1.87B | 1.73B | 1.74B | 1.83B | 1.83B | 1.81B | 1.87B | 2.13B | 2.37B | 2.48B | |
|
Assets Average
|
| | 4.48B | 4.39B | 4.42B | 4.62B | 4.96B | 5.17B | 5.31B | 5.54B | 5.56B | 5.36B | 5.34B | 5.54B | 5.63B | 5.93B | 6.20B | 6.29B | 6.67B | 6.65B | 6.29B | 6.27B | 6.33B | 6.01B | 5.78B | 5.99B | 6.11B | 5.93B | 5.91B | 6.35B | 6.79B | 6.84B | 6.87B | 13.85B | 20.75B | 20.34B | 20.10B | 20.20B | 20.01B | 19.53B | 20.05B | 21.07B | 21.03B | 20.68B | 20.53B | 20.53B | 20.65B | 20.61B | 20.42B | 20.48B | 20.63B | 20.70B | 21.20B | 21.89B | 22.15B | |
|
Equity Average
|
| | 1.72B | 1.60B | 1.49B | 1.51B | 1.59B | 1.63B | 1.61B | 1.68B | 1.70B | 1.58B | 1.51B | 1.52B | 1.66B | 1.79B | 1.80B | 1.84B | 1.87B | 1.82B | 1.71B | 1.59B | 1.44B | 1.17B | 0.73B | 0.61B | 0.87B | 0.92B | 0.93B | 1.12B | 1.42B | 1.74B | 1.97B | 2.23B | 2.57B | 3.19B | 3.65B | 3.67B | 3.82B | 3.83B | 3.60B | 3.60B | 3.89B | 4.07B | 3.71B | 3.58B | 4.04B | 3.91B | 3.34B | 2.96B | 2.77B | 2.56B | 2.34B | 2.23B | 2.41B | |
|
Invested Capital
|
| 2.23B | 2.11B | 1.51B | 1.74B | 1.73B | 2.00B | 2.00B | 2.29B | 2.32B | 2.17B | 1.86B | 2.19B | 2.14B | 2.11B | 1.86B | 1.88B | 1.92B | 2.16B | 2.28B | 2.16B | 2.03B | 1.85B | 1.68B | 1.87B | 1.92B | 1.01B | 0.91B | 1.13B | 1.31B | 1.65B | 2.58B | 2.77B | 3.09B | 3.44B | 13.53B | 4.57B | 4.35B | 4.58B | 12.75B | 4.28B | 5.19B | 4.46B | 12.60B | 4.34B | 4.43B | 4.23B | 11.90B | 11.37B | 11.13B | 10.96B | 11.29B | 11.09B | 10.82B | 12.19B | |
|
Asset Utilization Ratio
|
| | 1.23 | 1.62 | 1.61 | 1.58 | 1.51 | 1.50 | 1.52 | 1.49 | 1.54 | 1.64 | 1.69 | 1.67 | 1.67 | 1.61 | 1.54 | 1.54 | 1.49 | 1.53 | 1.65 | 1.71 | 1.74 | 1.85 | 1.94 | 1.89 | 1.85 | 1.91 | 1.94 | 1.82 | 1.72 | 1.73 | 1.75 | 0.91 | 0.66 | 0.74 | 0.81 | 0.85 | 0.87 | 0.90 | 0.88 | 0.84 | 0.85 | 0.87 | 0.88 | 0.86 | 0.87 | 0.89 | 0.92 | 0.96 | 0.95 | 0.96 | 0.72 | 0.45 | 0.22 | |
|
Interest Coverage Ratio
|
| 23.40 | 32.43 | 15.51 | 6.84 | 10.66 | 23.69 | 5.86 | 9.96 | 22.75 | 26.61 | 13.73 | 14.72 | 33.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.46 | 0.41 | 0.54 | 0.69 | 0.59 | 0.65 | 0.64 | 0.83 | 0.70 | 0.70 | 0.65 | 0.87 | 0.81 | 0.54 | 0.95 | 0.94 | 0.90 | 1.03 | 0.92 | 0.98 | 1.07 | 1.20 | 1.80 | 5.37 | 3.01 | 1.99 | 2.24 | 2.04 | 1.58 | 1.23 | 1.02 | 0.93 | 4.79 | 3.93 | 2.88 | 2.97 | 2.80 | 2.38 | 2.42 | 2.75 | 2.31 | 2.11 | 2.06 | 2.84 | 2.29 | 1.97 | 2.30 | 2.82 | 2.95 | 3.09 | 3.84 | 4.62 | 4.77 | 4.06 | |
|
Debt Ratio
|
| 0.18 | 0.16 | 0.19 | 0.23 | 0.19 | 0.20 | 0.20 | 0.24 | 0.22 | 0.21 | 0.19 | 0.24 | 0.22 | 0.17 | 0.27 | 0.28 | 0.26 | 0.28 | 0.25 | 0.26 | 0.26 | 0.26 | 0.32 | 0.43 | 0.37 | 0.32 | 0.34 | 0.34 | 0.30 | 0.28 | 0.28 | 0.27 | 0.55 | 0.52 | 0.53 | 0.53 | 0.52 | 0.47 | 0.47 | 0.45 | 0.41 | 0.41 | 0.41 | 0.45 | 0.43 | 0.40 | 0.41 | 0.42 | 0.41 | 0.40 | 0.45 | 0.48 | 0.48 | 0.47 | |
|
Equity Ratio
|
| 0.39 | 0.38 | 0.34 | 0.33 | 0.32 | 0.32 | 0.31 | 0.30 | 0.31 | 0.30 | 0.29 | 0.28 | 0.27 | 0.32 | 0.29 | 0.29 | 0.29 | 0.27 | 0.28 | 0.27 | 0.24 | 0.21 | 0.17 | 0.08 | 0.12 | 0.16 | 0.15 | 0.17 | 0.19 | 0.23 | 0.28 | 0.30 | 0.12 | 0.13 | 0.18 | 0.18 | 0.18 | 0.20 | 0.19 | 0.17 | 0.18 | 0.19 | 0.20 | 0.16 | 0.19 | 0.20 | 0.18 | 0.15 | 0.14 | 0.13 | 0.12 | 0.10 | 0.10 | 0.12 | |
|
Times Interest Earned
|
| 23.40 | 32.43 | 15.51 | 6.84 | 10.66 | 23.69 | 5.86 | 9.96 | 22.75 | 26.61 | 13.73 | 14.72 | 33.27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | 0.13 | 0.18 | -0.28 | 0.12 | 0.18 | 0.22 | -0.22 | 0.18 | 0.12 | 0.16 | -0.22 | 0.13 | 0.12 | 0.15 | -0.42 | 0.15 | 0.12 | 0.20 | -0.49 | 0.14 | 0.11 | 0.39 | -0.64 | 0.17 | 0.13 | 0.13 | -0.68 | 0.15 | 0.20 | 0.28 | 0.42 | 0.25 | 0.13 | 0.15 | -53.88 | 0.17 | 0.10 | 0.19 | -1.20 | 0.15 | 0.13 | 0.19 | -2.38 | 0.12 | 0.08 | 0.16 | 1.16 | 0.16 | 0.19 | 2.06 | -1.89 | 0.32 | 0.34 | 0.38 |
|
Enterprise Value
|
| -0.05B | -0.03B | -0.07B | -0.09B | -0.05B | -0.06B | -0.06B | -0.05B | -0.07B | -0.03B | -0.03B | -0.03B | -0.05B | -0.06B | -0.86B | -0.61B | -0.74B | -1.04B | -0.74B | -0.37B | -0.27B | -0.26B | -0.04B | -0.06B | -0.08B | -0.09B | -0.21B | -0.07B | -0.40B | -0.70B | -0.89B | -1.02B | -0.21B | -0.21B | -0.20B | -0.16B | -0.15B | -0.18B | -0.16B | -0.09B | -0.15B | -0.19B | -0.16B | -0.24B | -0.19B | -0.62B | -0.23B | -0.31B | -0.22B | -0.31B | -0.17B | -0.40B | -0.31B | -0.13B | |
|
Return on Sales
|
0.44% | 0.08% | 0.09% | 0.04% | 0.02% | 0.08% | 0.08% | 0.04% | 0.04% | 0.08% | 0.07% | 0.01% | 0.05% | 0.09% | 0.44% | 0.45% | 0.44% | 0.45% | 0.46% | 0.46% | 0.45% | 0.46% | 0.47% | 0.47% | 0.46% | 0.49% | 0.50% | 0.51% | 0.49% | 0.51% | 0.50% | 0.50% | 0.49% | 0.46% | 0.42% | 0.44% | 0.43% | 0.43% | 0.42% | 0.41% | 0.43% | 0.45% | 0.46% | 0.46% | 0.46% | 0.48% | 0.48% | 0.47% | 0.45% | 0.45% | 0.42% | 0.39% | 0.42% | 0.41% | 0.39% | |
|
Return on Capital Employed
|
| | | 0.45% | 0.26% | 0.28% | 0.27% | 0.24% | 0.26% | 0.24% | 0.24% | 0.25% | 0.28% | 0.30% | 0.53% | 0.65% | 0.78% | 1.01% | 1.05% | 1.12% | 1.23% | 1.38% | 1.47% | 1.55% | 2.18% | 2.03% | 1.43% | 1.47% | 1.56% | 1.55% | 1.37% | 1.48% | 1.53% | 0.63% | 0.39% | 0.41% | 0.45% | 0.46% | 0.49% | 0.49% | 0.50% | 0.52% | 0.48% | 0.50% | 0.53% | 0.51% | 0.52% | 0.54% | 0.60% | 0.64% | 0.62% | 0.57% | | | | |
|
Return on Invested Capital
|
| | | | 0.31% | 0.31% | 0.29% | 0.26% | 0.25% | 0.23% | 0.24% | 0.23% | 0.25% | 0.25% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | 0.23% | 0.25% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.27% | 0.42% | 0.54% | 0.69% | 0.67% | 0.69% | 0.75% | 0.78% | 0.80% | 0.86% | 0.91% | 0.89% | 0.89% | 0.94% | 0.96% | 0.91% | 0.86% | 0.87% | 0.87% | 0.44% | 0.31% | 0.33% | 0.35% | 0.36% | 0.37% | 0.38% | 0.37% | 0.36% | 0.37% | 0.39% | 0.40% | 0.40% | 0.41% | 0.42% | 0.44% | 0.44% | 0.43% | 0.41% | 0.30% | 0.18% | 0.08% | |
|
Return on Equity
|
| | 0.59% | 0.68% | 0.29% | 0.30% | 0.29% | 0.28% | 0.31% | 0.30% | 0.29% | 0.28% | 0.31% | 0.34% | 0.90% | 1.39% | 1.85% | 2.36% | 2.40% | 2.53% | 2.75% | 3.08% | 3.53% | 4.40% | 7.14% | 8.73% | 6.29% | 6.03% | 6.09% | 5.16% | 4.12% | 3.41% | 3.04% | 2.74% | 2.48% | 2.10% | 1.94% | 2.00% | 1.96% | 1.94% | 2.08% | 2.11% | 2.01% | 1.97% | 2.21% | 2.30% | 2.09% | 2.22% | 2.66% | 3.08% | 3.18% | 3.33% | 2.75% | 1.80% | 0.78% | |