|
Gross Margin
|
88.70% | 88.80% | 87.31% | 85.59% | 85.30% | 85.46% | 86.21% | 84.42% | 81.60% | 81.39% | 82.04% | 81.70% | 81.89% | 83.11% | 83.53% | 82.48% | 82.99% | 84.22% | 84.46% | 83.93% | 83.66% | 84.66% | 85.73% | 86.79% | 89.95% | 90.03% | 91.30% | 91.86% | 93.37% | 92.75% | 92.42% | 91.66% | 91.04% | 91.73% | 91.68% | 89.96% | 89.24% | 88.66% | 88.88% | 88.88% | 90.14% | 89.99% | 90.86% | 90.18% | 91.70% | 94.18% | 93.88% | 92.94% | 91.78% | 90.97% | 90.23% | 89.59% | 87.82% | 85.01% | 85.81% | 86.20% | 87.35% | 88.86% | 88.18% | 87.68% | 89.09% | 89.60% | 89.99% | 90.51% | 90.00% | 90.64% | 90.13% | 90.22% |
|
EBT Margin
|
16.19% | 22.28% | 22.31% | 23.15% | 21.03% | 27.40% | 28.88% | 26.76% | 22.52% | 26.14% | 28.48% | 29.95% | 27.21% | 30.84% | 31.39% | 31.24% | 29.21% | 32.32% | 33.23% | 33.45% | 31.20% | 34.58% | 35.68% | 37.35% | 33.04% | 35.70% | 37.41% | 34.22% | 32.43% | 32.79% | 34.89% | 35.43% | 32.89% | 35.60% | 36.67% | 38.39% | 31.25% | 34.17% | 35.02% | 35.02% | 33.25% | 36.78% | 36.64% | 36.03% | 36.68% | 35.25% | 36.04% | 34.88% | 35.07% | 42.08% | 39.17% | 38.86% | 36.13% | 37.36% | 37.19% | 35.13% | 35.37% | 32.84% | 32.81% | 35.46% | 35.48% | 36.36% | 35.94% | 37.27% | 35.29% | 37.59% | 37.12% | 39.57% |
|
EBIT Margin
|
19.65% | 22.65% | 26.18% | 26.61% | 24.92% | 30.58% | 31.78% | 29.77% | 25.32% | 28.65% | 30.94% | 31.66% | 29.54% | 33.02% | 33.43% | 32.86% | 30.87% | 34.33% | 35.21% | 35.04% | 32.88% | 36.51% | 37.69% | 38.57% | 35.22% | 35.90% | 39.70% | 36.83% | 34.93% | 34.80% | 37.88% | 38.02% | 34.84% | 38.06% | 38.33% | 41.23% | 35.42% | 37.01% | 38.28% | 38.39% | 36.40% | 40.39% | 40.50% | 40.29% | 40.98% | 38.97% | 41.29% | 39.02% | 39.85% | 44.93% | 43.69% | 42.56% | 40.56% | 39.80% | 40.10% | 39.03% | 37.88% | 36.96% | 36.64% | 39.08% | 39.33% | 39.95% | 39.67% | 41.25% | 39.34% | 41.03% | 40.82% | 39.46% |
|
EBITDA Margin
|
29.63% | 33.39% | 36.07% | 36.55% | 34.17% | 39.38% | 40.22% | 38.39% | 34.12% | 36.91% | 38.93% | 39.74% | 37.89% | 41.31% | 41.79% | 41.49% | 39.07% | 42.34% | 43.23% | 43.18% | 41.11% | 44.32% | 45.47% | 46.51% | 43.96% | 45.05% | 48.81% | 46.75% | 45.33% | 45.37% | 47.78% | 48.08% | 44.97% | 48.06% | 48.10% | 50.99% | 45.33% | 46.63% | 47.50% | 48.03% | 46.60% | 50.23% | 50.60% | 51.02% | 51.44% | 51.96% | 52.57% | 49.85% | 50.83% | 54.92% | 53.63% | 52.26% | 50.03% | 48.72% | 48.67% | 48.24% | 47.32% | 46.64% | 46.41% | 48.64% | 49.18% | 49.88% | 49.55% | 51.15% | 49.46% | 50.99% | 50.72% | 49.71% |
|
Operating Margin
|
19.65% | 22.65% | 26.18% | 26.61% | 24.92% | 30.58% | 31.78% | 29.77% | 25.32% | 28.65% | 30.94% | 31.66% | 29.54% | 33.02% | 33.43% | 32.86% | 30.87% | 34.33% | 35.21% | 35.04% | 32.88% | 36.51% | 37.69% | 38.57% | 35.22% | 35.90% | 39.70% | 36.83% | 34.93% | 34.80% | 37.88% | 38.02% | 34.84% | 38.06% | 38.33% | 41.23% | 35.42% | 37.01% | 38.28% | 38.39% | 36.40% | 40.39% | 40.50% | 40.29% | 40.98% | 38.97% | 41.29% | 39.02% | 39.85% | 44.93% | 43.69% | 42.56% | 40.56% | 39.80% | 40.10% | 39.03% | 37.88% | 36.96% | 36.64% | 39.08% | 39.33% | 39.95% | 39.67% | 41.25% | 39.34% | 41.03% | 40.82% | 39.46% |
|
Net Margin
|
10.60% | 14.17% | 14.00% | 14.62% | 13.01% | 17.00% | 17.65% | 17.57% | 14.23% | 16.16% | 17.72% | 18.87% | 16.88% | 19.19% | 19.50% | 19.73% | 18.09% | 20.22% | 20.65% | 20.85% | 19.30% | 21.46% | 22.16% | 23.26% | 20.50% | 22.18% | 23.37% | 21.45% | 20.27% | 20.52% | 21.86% | 22.14% | 20.89% | 22.25% | 22.08% | 133.54% | 23.93% | 26.60% | 26.87% | 26.99% | 25.84% | 28.06% | 28.19% | 26.92% | 28.19% | 26.67% | 27.71% | 26.84% | 26.81% | 32.67% | 30.06% | 29.84% | 27.82% | 29.27% | 28.86% | 26.50% | 26.92% | 26.31% | 25.72% | 26.82% | 27.21% | 27.85% | 27.43% | 28.79% | 26.98% | 30.48% | 28.64% | 30.37% |
|
FCF Margin
|
5.77% | 7.42% | -1.39% | 12.23% | 4.92% | 10.62% | 8.96% | 13.36% | 15.41% | 12.78% | 15.74% | 11.37% | 11.74% | 6.90% | 9.92% | 17.77% | 14.03% | 13.64% | 13.60% | 19.20% | 15.50% | 4.64% | 15.84% | 14.74% | 17.15% | 11.11% | 13.23% | 7.53% | 30.77% | 9.41% | 17.94% | 22.39% | 20.89% | 15.20% | 21.25% | 17.85% | 18.10% | 25.18% | 25.76% | 22.63% | 22.42% | 20.25% | 25.91% | 26.61% | 25.78% | 34.05% | 18.42% | 37.23% | 28.43% | 29.20% | 27.47% | 26.83% | 23.69% | 18.09% | 28.30% | 22.04% | 17.64% | 19.84% | 19.37% | 22.26% | 21.97% | 16.80% | 29.88% | 28.43% | 21.64% | 22.70% | 25.18% | 20.15% |
|
Inventory Average
|
0.45B | 0.48B | 0.50B | 0.48B | 0.49B | | | 0.52B | 0.56B | 0.61B | 0.62B | 0.61B | 0.65B | 0.66B | 0.66B | 0.67B | 0.66B | 0.65B | 0.67B | 0.67B | 0.68B | 0.72B | 0.74B | 0.72B | 0.73B | 0.75B | 0.75B | 0.74B | 0.73B | 0.69B | 0.68B | 0.70B | 0.74B | 0.74B | 0.73B | 0.75B | 0.78B | 0.79B | 0.78B | 0.77B | 0.76B | 0.78B | 0.77B | 0.76B | 0.72B | 0.68B | 0.66B | 0.64B | 0.65B | 0.67B | 0.68B | 0.64B | 0.67B | 0.76B | 0.79B | 0.77B | 0.73B | 0.73B | 0.76B | 0.76B | 0.76B | 0.79B | 0.79B | 0.77B | 0.76B | 0.76B | 0.78B | 0.78B |
|
Assets Average
|
39.96B | 40.87B | 41.62B | 41.94B | 42.45B | | | 43.04B | 43.34B | 43.81B | 44.55B | 45.08B | 45.22B | 45.85B | 46.72B | 47.11B | 47.86B | 48.79B | 48.99B | 49.34B | 50.31B | 51.23B | 52.06B | 52.47B | 52.76B | 53.66B | 53.97B | 54.18B | 55.19B | 55.73B | 56.00B | 56.01B | 55.81B | 56.19B | 56.94B | 57.60B | 57.80B | 58.24B | 59.00B | 59.23B | 60.23B | 61.51B | 61.84B | 61.83B | 61.94B | 62.89B | 63.63B | 63.06B | 62.10B | 61.93B | 62.22B | 62.94B | 63.79B | 64.25B | 64.89B | 65.40B | 65.71B | 66.00B | 66.29B | 66.84B | 67.20B | 67.54B | 67.69B | 67.64B | 68.10B | 68.53B | 68.61B | 69.17B |
|
Equity Average
|
15.42B | 15.77B | 16.16B | 16.55B | 17.01B | 17.27B | 17.38B | 17.60B | 17.90B | 18.18B | 18.44B | 18.57B | 18.67B | 18.92B | 19.32B | 19.71B | 20.01B | 20.33B | 20.65B | 21.00B | 21.25B | 21.36B | 21.50B | 21.37B | 21.12B | 21.02B | 20.79B | 20.65B | 20.59B | 20.45B | 20.35B | 20.11B | 19.83B | 19.67B | 19.38B | 22.00B | 24.62B | 22.15B | 20.28B | 20.53B | 19.08B | 17.96B | 18.09B | 18.07B | 17.06B | 16.22B | 16.83B | 17.08B | 16.61B | 15.28B | 14.11B | 14.04B | 13.03B | 12.30B | 12.23B | 11.95B | 12.31B | 12.82B | 13.60B | 14.40B | 15.23B | 16.08B | 16.54B | 16.74B | 16.46B | 16.15B | 16.78B | 17.89B |
|
Invested Capital
|
15.66B | 16.19B | 16.46B | 17.01B | 17.45B | 17.32B | 18.09B | 18.00B | 18.23B | 18.48B | 19.21B | 18.79B | 19.52B | 19.87B | 20.26B | 20.07B | 20.70B | 21.26B | 21.46B | 21.93B | 21.90B | 21.90B | 22.01B | 21.65B | 21.47B | 21.42B | 21.12B | 21.30B | 20.88B | 20.83B | 20.69B | 20.69B | 20.45B | 20.15B | 20.05B | 25.66B | 26.28B | 21.36B | 22.11B | 21.89B | 19.45B | 20.47B | 19.44B | 19.39B | 17.50B | 18.44B | 19.18B | 18.03B | 17.82B | 15.41B | 15.75B | 16.33B | 13.46B | 15.04B | 13.42B | 13.84B | 15.05B | 14.94B | 15.73B | 16.21B | 16.40B | 17.22B | 18.24B | 48.08B | 18.27B | 18.78B | 18.82B | 50.28B |
|
Asset Utilization Ratio
|
0.43 | 0.39 | 0.35 | 0.34 | 0.35 | | | 0.39 | 0.40 | 0.41 | 0.42 | 0.43 | 0.45 | 0.45 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.44 | 0.45 | 0.45 | 0.46 | 0.45 | 0.44 | 0.42 | 0.40 | 0.38 | 0.37 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.39 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.32 | 0.31 | 0.31 | 0.31 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.38 | 0.38 | 0.38 | 0.38 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 |
|
Interest Coverage Ratio
|
4.76 | 4.99 | 6.16 | 6.53 | 6.37 | 8.41 | 9.16 | 9.25 | 8.06 | 9.41 | 11.11 | 11.47 | 11.19 | 12.77 | 13.04 | 13.48 | 12.76 | 14.12 | 14.22 | 15.54 | 13.94 | 15.91 | 16.18 | 16.25 | 13.36 | 12.74 | 14.06 | 11.70 | 10.10 | 9.60 | 10.65 | 11.29 | 10.40 | 11.16 | 11.52 | 11.95 | 10.42 | 10.34 | 9.41 | 9.21 | 7.94 | 8.73 | 8.40 | 7.55 | 7.71 | 5.72 | 6.88 | 7.19 | 6.87 | 8.77 | 8.39 | 8.27 | 7.74 | 7.90 | 8.36 | 7.24 | 6.83 | 6.50 | 6.52 | 7.27 | 7.32 | 7.52 | 7.69 | 8.09 | 7.36 | 7.54 | 7.80 | 7.39 |
|
Debt to Equity
|
0.59 | 0.62 | 0.60 | 0.59 | 0.56 | | 0.56 | 0.52 | 0.51 | 0.49 | 0.51 | 0.48 | 0.47 | 0.49 | 0.49 | 0.45 | 0.49 | 0.48 | 0.46 | 0.45 | 0.48 | 0.51 | 0.53 | 0.54 | 0.58 | 0.64 | 0.65 | 0.69 | 0.74 | 0.74 | 0.77 | 0.75 | 0.76 | 0.80 | 0.88 | 0.68 | 0.72 | 1.15 | 1.09 | 1.10 | 1.42 | 1.39 | 1.43 | 1.39 | 1.74 | 1.73 | 1.63 | 1.58 | 1.64 | 2.01 | 2.11 | 2.10 | 2.71 | 2.52 | 2.85 | 2.74 | 2.71 | 2.52 | 2.35 | 2.20 | 2.04 | 1.93 | 1.89 | 1.85 | 2.05 | 2.02 | 1.84 | 1.72 |
|
Debt Ratio
|
0.23 | 0.24 | 0.23 | 0.23 | 0.23 | | 0.23 | 0.21 | 0.21 | 0.20 | 0.21 | 0.20 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.20 | 0.21 | 0.22 | 0.22 | 0.23 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.30 | 0.39 | 0.38 | 0.38 | 0.41 | 0.41 | 0.42 | 0.41 | 0.45 | 0.45 | 0.44 | 0.43 | 0.43 | 0.46 | 0.47 | 0.47 | 0.50 | 0.50 | 0.51 | 0.51 | 0.51 | 0.50 | 0.49 | 0.49 | 0.47 | 0.47 | 0.46 | 0.46 | 0.48 | 0.48 | 0.46 | 0.46 |
|
Equity Ratio
|
0.39 | 0.39 | 0.39 | 0.40 | 0.40 | | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.41 | 0.42 | 0.42 | 0.43 | 0.42 | 0.42 | 0.41 | 0.40 | 0.40 | 0.39 | 0.38 | 0.38 | 0.37 | 0.37 | 0.36 | 0.36 | 0.35 | 0.35 | 0.33 | 0.43 | 0.42 | 0.34 | 0.35 | 0.35 | 0.29 | 0.29 | 0.29 | 0.29 | 0.26 | 0.26 | 0.27 | 0.27 | 0.26 | 0.23 | 0.22 | 0.22 | 0.19 | 0.20 | 0.18 | 0.19 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 | 0.24 | 0.25 | 0.25 | 0.23 | 0.24 | 0.25 | 0.26 |
|
Times Interest Earned
|
4.76 | 4.99 | 6.16 | 6.53 | 6.37 | 8.41 | 9.16 | 9.25 | 8.06 | 9.41 | 11.11 | 11.47 | 11.19 | 12.77 | 13.04 | 13.48 | 12.76 | 14.12 | 14.22 | 15.54 | 13.94 | 15.91 | 16.18 | 16.25 | 13.36 | 12.74 | 14.06 | 11.70 | 10.10 | 9.60 | 10.65 | 11.29 | 10.40 | 11.16 | 11.52 | 11.95 | 10.42 | 10.34 | 9.41 | 9.21 | 7.94 | 8.73 | 8.40 | 7.55 | 7.71 | 5.72 | 6.88 | 7.19 | 6.87 | 8.77 | 8.39 | 8.27 | 7.74 | 7.90 | 8.36 | 7.24 | 6.83 | 6.50 | 6.52 | 7.27 | 7.32 | 7.52 | 7.69 | 8.09 | 7.36 | 7.54 | 7.80 | 7.39 |
|
FCF Payout Ratio
|
0.69 | 0.56 | -2.67 | 0.30 | 0.69 | 0.31 | 0.42 | 0.28 | 0.27 | 0.30 | 0.29 | 0.40 | 0.48 | 0.79 | 0.54 | 0.31 | 0.44 | 0.43 | 0.42 | 0.34 | 0.42 | 1.48 | 0.42 | 0.49 | 0.96 | 0.79 | 0.65 | 1.19 | 0.31 | 1.02 | 0.49 | 0.43 | 0.46 | 0.61 | 0.42 | 0.54 | 0.57 | 0.39 | 0.39 | 0.45 | 0.52 | 0.55 | 0.47 | 0.49 | 0.49 | 0.46 | 0.72 | 0.34 | 0.46 | 0.44 | 0.45 | 0.49 | 0.54 | 0.72 | 0.43 | 0.59 | 0.74 | 0.67 | 0.69 | 0.58 | 0.60 | 0.79 | 0.45 | 0.47 | 0.62 | 0.57 | 0.52 | 0.67 |
|
Enterprise Value
|
-1.47B | -1.66B | -1.44B | -1.85B | -1.75B | -1.32B | -1.36B | -1.09B | -1.25B | -1.05B | -1.65B | -1.22B | -0.99B | -1.20B | -1.13B | -1.06B | -1.92B | -1.84B | -1.37B | -1.43B | -1.86B | -1.54B | -1.89B | -1.59B | -1.59B | -2.04B | -1.08B | -1.39B | -2.67B | -2.16B | -2.24B | -1.34B | -1.14B | -1.38B | -1.94B | -1.36B | -1.14B | -1.69B | -1.90B | -1.33B | -1.12B | -1.11B | -1.31B | -0.89B | -1.19B | -2.77B | -2.66B | -1.86B | -1.24B | -1.16B | -1.24B | -1.01B | -0.95B | -0.83B | -1.31B | -1.02B | -1.08B | -0.83B | -0.77B | -1.07B | -0.94B | -1.16B | -0.97B | -1.04B | -1.41B | -1.06B | -0.81B | -1.52B |
|
Return on Sales
|
0.11% | 0.14% | 0.14% | 0.15% | 0.13% | 0.17% | 0.18% | 0.18% | 0.14% | 0.16% | 0.18% | 0.19% | 0.17% | 0.19% | 0.20% | 0.20% | 0.18% | 0.20% | 0.21% | 0.21% | 0.19% | 0.21% | 0.22% | 0.23% | 0.21% | 0.22% | 0.23% | 0.21% | 0.20% | 0.21% | 0.22% | 0.22% | 0.21% | 0.22% | 0.22% | 1.34% | 0.24% | 0.27% | 0.27% | 0.27% | 0.26% | 0.28% | 0.28% | 0.27% | 0.28% | 0.27% | 0.28% | 0.27% | 0.27% | 0.33% | 0.30% | 0.30% | 0.28% | 0.29% | 0.29% | 0.27% | 0.27% | 0.26% | 0.26% | 0.27% | 0.27% | 0.28% | 0.27% | 0.29% | 0.27% | 0.30% | 0.29% | 0.30% |
|
Return on Capital Employed
|
0.11% | 0.10% | 0.09% | 0.09% | 0.09% | | | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% |
|
Return on Invested Capital
|
0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.25% | 0.26% | 0.25% | 0.25% | 0.24% | 0.23% | 0.22% | 0.22% | 0.22% | 0.23% | 0.24% | 0.24% | 0.50% | 0.45% | 0.51% | 0.59% | 0.30% | 0.32% | 0.34% | 0.33% | 0.34% | 0.36% | 0.34% | 0.32% | 0.32% | 0.33% | 0.39% | 0.44% | 0.45% | 0.50% | 0.53% | 0.54% | 0.56% | 0.52% | 0.49% | 0.46% | 0.44% | 0.44% | 0.43% | 0.41% | 0.22% | 0.22% | 0.41% | 0.41% | 0.22% |
|
Return on Assets
|
0.06% | 0.05% | 0.05% | 0.05% | 0.05% | | | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.19% | 0.19% | 0.19% | 0.20% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% |
|
Return on Equity
|
0.15% | 0.14% | 0.12% | 0.11% | 0.12% | 0.13% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.25% | 0.25% | 0.24% | 0.23% | 0.22% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.49% | 0.44% | 0.51% | 0.58% | 0.29% | 0.32% | 0.34% | 0.34% | 0.33% | 0.35% | 0.34% | 0.32% | 0.31% | 0.31% | 0.38% | 0.44% | 0.46% | 0.52% | 0.56% | 0.58% | 0.59% | 0.57% | 0.52% | 0.47% | 0.44% | 0.42% | 0.40% | 0.40% | 0.40% | 0.41% | 0.43% | 0.42% | 0.40% |