|
Gross Margin
|
38.34% | 38.40% | 37.87% | 39.03% | 38.87% | 37.89% | 39.24% | 39.65% | 40.17% | 39.42% | 38.00% | 38.65% | 39.79% | 39.69% | 37.75% | 38.61% | 39.04% | 39.06% | 37.63% | 37.83% | 38.91% | 39.24% | 38.84% | 39.59% | 39.80% | 37.08% | 38.47% | 39.26% | 39.41% | 39.70% | 37.80% | 39.41% | 39.24% | 39.11% | 38.32% | 39.11% | 39.27% | 39.17% | 36.42% | 37.41% | 37.79% | 38.31% | 39.01% | 38.49% | 37.31% | 37.26% | 36.71% | 38.12% | 37.97% | 38.05% | 37.71% | 37.80% | 36.80% | 35.69% | 36.99% | 37.76% | 37.26% | 37.99% | 37.12% | 38.77% | 38.93% |
|
EBT Margin
|
13.65% | 11.87% | 11.35% | 11.84% | 8.73% | 8.37% | 9.08% | 11.90% | 10.74% | 9.18% | 5.80% | 5.94% | 8.60% | 10.36% | 6.73% | 10.35% | 13.29% | 12.28% | 9.20% | 9.89% | 11.86% | 12.88% | 7.67% | 9.66% | 10.59% | 8.22% | 6.54% | 10.40% | 10.96% | 11.28% | 7.81% | 11.39% | 12.51% | 12.91% | 7.60% | 11.60% | -0.93% | 12.98% | 3.74% | 3.02% | 4.10% | 11.51% | 9.08% | 10.21% | 10.51% | 9.52% | 7.70% | 9.97% | 1.23% | 12.55% | 8.70% | 6.62% | 8.91% | 9.92% | 9.64% | 11.39% | 12.79% | 16.62% | 10.49% | 12.99% | 13.10% |
|
EBIT Margin
|
13.28% | 11.87% | 11.24% | 11.95% | 8.41% | 9.97% | 10.70% | 13.35% | 11.92% | 10.73% | 7.51% | 7.29% | 10.16% | 12.49% | 8.39% | 11.54% | 13.50% | 13.53% | 9.92% | 11.30% | 13.30% | 14.29% | 9.33% | 11.70% | 12.15% | 9.95% | 8.03% | 11.77% | 12.72% | 13.86% | 9.29% | 12.98% | 13.68% | 14.00% | 8.81% | 12.71% | 0.85% | 14.22% | 5.43% | 4.66% | 5.98% | 13.04% | 10.59% | 11.84% | 12.02% | 10.58% | 8.73% | 10.70% | 12.17% | 13.08% | 9.05% | 6.91% | 9.20% | 9.96% | 10.28% | 11.66% | 13.31% | 11.84% | 11.16% | 13.26% | 14.73% |
|
EBITDA Margin
|
13.28% | 11.87% | 11.24% | 11.95% | 8.41% | 9.97% | 10.70% | 13.35% | 11.92% | 10.73% | 7.51% | 7.29% | 10.16% | 12.49% | 8.39% | 11.54% | 13.50% | 13.53% | 9.92% | 11.30% | 13.30% | 14.29% | 9.33% | 11.70% | 12.15% | 9.95% | 8.03% | 11.77% | 12.72% | 13.86% | 9.29% | 12.98% | 13.68% | 14.00% | 8.81% | 12.71% | 0.85% | 14.22% | 5.43% | 4.66% | 5.98% | 13.04% | 10.59% | 11.84% | 12.02% | 10.58% | 8.73% | 10.70% | 12.17% | 13.08% | 9.05% | 6.91% | 9.20% | 9.96% | 10.28% | 11.66% | 13.31% | 11.84% | 11.16% | 13.26% | 14.73% |
|
Operating Margin
|
13.28% | 11.87% | 11.24% | 11.95% | 8.41% | 9.97% | 10.70% | 13.35% | 11.92% | 10.73% | 7.51% | 7.29% | 10.16% | 12.49% | 8.39% | 11.54% | 13.50% | 13.53% | 9.92% | 11.30% | 13.30% | 14.29% | 9.33% | 11.70% | 12.15% | 9.95% | 8.03% | 11.77% | 12.72% | 13.86% | 9.29% | 12.98% | 13.68% | 14.00% | 8.81% | 12.71% | 0.85% | 14.22% | 5.43% | 4.66% | 5.98% | 13.04% | 10.59% | 11.84% | 12.02% | 10.58% | 8.73% | 10.70% | 12.17% | 13.08% | 9.05% | 6.91% | 9.20% | 9.96% | 10.28% | 11.66% | 13.31% | 11.84% | 11.16% | 13.26% | 14.73% |
|
Net Margin
|
11.29% | 10.37% | 8.76% | 7.42% | 8.20% | 5.18% | 6.81% | 9.21% | 7.73% | 7.53% | 4.66% | 4.79% | 7.56% | 6.58% | 5.41% | 8.56% | 11.01% | 9.21% | 7.65% | 8.04% | 9.76% | 11.47% | 7.79% | 7.62% | 8.14% | 3.01% | 5.23% | 7.13% | 7.28% | 4.23% | 5.18% | 7.52% | 9.01% | 15.22% | 5.42% | 9.44% | 4.32% | 7.88% | 2.58% | 1.90% | 2.38% | 10.20% | 6.21% | 7.70% | 9.01% | 7.94% | 6.45% | 8.21% | 0.87% | 9.30% | 6.84% | 5.34% | 7.32% | 12.09% | 7.53% | 8.94% | 10.31% | 14.23% | 8.07% | 9.73% | 9.96% |
|
FCF Margin
|
| 12.73% | 5.84% | 5.77% | 6.92% | 14.96% | 3.24% | 3.93% | 8.70% | 13.93% | -1.14% | 1.15% | 7.36% | 12.20% | -0.33% | 5.27% | 13.08% | 11.61% | 0.24% | 6.96% | 12.86% | 16.60% | 0.47% | 6.44% | 13.49% | 17.26% | 0.84% | 5.58% | 15.56% | 20.05% | 0.16% | 6.68% | 9.87% | 9.52% | 1.13% | 4.68% | 15.35% | 24.58% | -4.72% | 11.81% | 19.18% | 23.53% | -5.18% | 14.14% | 5.14% | 10.51% | -10.22% | 4.91% | 10.80% | 20.05% | -4.70% | -1.45% | 14.40% | 17.04% | 0.74% | 9.91% | 11.26% | 21.05% | -1.84% | 9.00% | 12.39% |
|
Inventory Average
|
| | | | | 0.43B | 0.45B | 0.47B | 0.47B | 0.46B | 0.45B | 0.47B | 0.48B | 0.49B | 0.50B | 0.52B | 0.52B | 0.50B | 0.49B | 0.50B | 0.49B | 0.46B | 0.46B | 0.48B | 0.49B | 0.51B | 0.53B | 0.55B | 0.56B | 0.54B | 0.55B | 0.59B | 0.61B | 0.61B | 0.61B | 0.61B | 0.59B | 0.56B | 0.56B | 0.58B | 0.59B | 0.57B | 0.58B | 0.62B | 0.66B | 0.69B | 0.75B | 0.83B | 0.84B | 0.82B | 0.83B | 1.00B | 1.11B | 1.05B | 1.03B | 1.05B | 1.07B | 1.04B | 1.01B | 1.05B | 1.05B |
|
Assets Average
|
| | | | | 4.28B | 4.46B | 4.50B | 4.54B | 4.64B | 4.63B | 4.60B | 4.70B | 4.82B | 4.87B | 4.89B | 4.86B | 4.82B | 4.73B | 4.67B | 4.68B | 4.65B | 4.98B | 5.00B | 4.74B | 5.63B | 6.50B | 6.62B | 6.75B | 6.82B | 7.11B | 7.29B | 7.28B | 7.27B | 7.34B | 7.57B | 7.59B | 7.61B | 7.65B | 8.02B | 8.45B | 8.60B | 8.65B | 8.66B | 8.47B | 8.21B | 8.25B | 8.20B | 8.15B | 8.03B | 7.95B | 12.02B | 16.00B | 16.01B | 16.02B | 15.84B | 15.91B | 16.27B | 16.53B | 16.88B | 17.24B |
|
Equity Average
|
| | | | | 1.89B | 1.89B | 1.95B | 2.00B | 2.06B | 2.06B | 2.05B | 2.10B | 2.20B | 2.23B | 2.24B | 2.22B | 2.16B | 2.06B | 2.03B | 2.06B | 2.06B | 2.12B | 2.17B | 2.20B | 2.22B | 2.23B | 2.32B | 2.43B | 2.50B | 2.54B | 2.54B | 2.58B | 2.71B | 2.79B | 2.86B | 2.90B | 2.93B | 2.89B | 2.84B | 2.87B | 2.93B | 2.96B | 3.00B | 3.08B | 3.16B | 3.22B | 3.20B | 3.21B | 3.36B | 3.55B | 6.75B | 9.93B | 10.06B | 10.19B | 10.28B | 10.47B | 10.62B | 10.73B | 10.95B | 11.15B |
|
Invested Capital
|
| 2.72B | | | 1.96B | 3.04B | 1.95B | 3.15B | 3.27B | 3.28B | 3.25B | 2.06B | 2.16B | 2.28B | 2.27B | 2.29B | 2.23B | 2.22B | 2.07B | 2.16B | 2.12B | 2.16B | 2.88B | 2.27B | 2.29B | 2.47B | 2.51B | 2.62B | 2.58B | 2.52B | 2.93B | 2.89B | 2.97B | 3.04B | 3.11B | 3.31B | 3.20B | 2.97B | 3.28B | 2.92B | 2.92B | 3.58B | 3.55B | 3.65B | 3.10B | 3.23B | 3.76B | 3.72B | 3.71B | 3.50B | 3.59B | 10.15B | 9.96B | 10.19B | 10.49B | 10.37B | 10.62B | 12.68B | 12.85B | 13.09B | 13.19B |
|
Asset Utilization Ratio
|
| | | | | 0.89 | 0.86 | 0.85 | 0.84 | 0.82 | 0.81 | 0.81 | 0.80 | 0.80 | 0.79 | 0.80 | 0.80 | 0.81 | 0.81 | 0.81 | 0.79 | 0.79 | 0.74 | 0.74 | 0.77 | 0.67 | 0.61 | 0.64 | 0.67 | 0.69 | 0.68 | 0.69 | 0.70 | 0.72 | 0.71 | 0.69 | 0.69 | 0.69 | 0.67 | 0.62 | 0.58 | 0.57 | 0.58 | 0.60 | 0.62 | 0.63 | 0.63 | 0.64 | 0.66 | 0.69 | 0.72 | 0.50 | 0.42 | 0.46 | 0.50 | 0.53 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 |
|
Interest Coverage Ratio
|
| | | 116.00 | 79.00 | 6.67 | 7.07 | 9.92 | 7.93 | 7.43 | 5.08 | 5.00 | 7.00 | 9.21 | 5.43 | 8.92 | 9.29 | 10.85 | 5.93 | 7.43 | 9.23 | 10.14 | 5.64 | 5.45 | 6.81 | 5.45 | 4.30 | 6.52 | 7.24 | 8.85 | 5.38 | 8.14 | 8.38 | 10.21 | 6.06 | 9.50 | 0.69 | 13.00 | 3.81 | 3.00 | 3.32 | 8.52 | 6.33 | 7.62 | 7.24 | 10.77 | 8.54 | 12.17 | 14.00 | 15.15 | 14.56 | 9.92 | 13.64 | 15.07 | 14.93 | 23.00 | 28.00 | 29.67 | 28.88 | 33.89 | 55.67 |
|
Debt to Equity
|
| 0.00 | | | 0.62 | 0.66 | 0.62 | 0.62 | 0.59 | 0.58 | 0.59 | 0.59 | 0.56 | 0.55 | 0.56 | 0.55 | 0.57 | 0.60 | 0.64 | 0.61 | 0.62 | 0.61 | 0.87 | 0.57 | 0.54 | 1.07 | 1.06 | 1.01 | 0.92 | 0.87 | 1.02 | 1.00 | 0.96 | 0.83 | 0.84 | 0.84 | 0.81 | 0.78 | 0.88 | 1.13 | 1.08 | 1.04 | 1.04 | 1.01 | 0.79 | 0.76 | 0.76 | 0.75 | 0.73 | 0.54 | 0.52 | 0.25 | 0.23 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.17 |
|
Debt Ratio
|
| 0.00 | | | 0.29 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.25 | 0.25 | 0.26 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.35 | 0.26 | 0.25 | 0.37 | 0.37 | 0.36 | 0.34 | 0.32 | 0.35 | 0.35 | 0.35 | 0.32 | 0.31 | 0.32 | 0.31 | 0.30 | 0.33 | 0.38 | 0.37 | 0.35 | 0.36 | 0.35 | 0.30 | 0.29 | 0.30 | 0.29 | 0.29 | 0.24 | 0.24 | 0.16 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 |
|
Equity Ratio
|
| 0.73 | | | 0.47 | 0.42 | 0.43 | 0.43 | 0.45 | 0.44 | 0.44 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 | 0.44 | 0.43 | 0.44 | 0.44 | 0.45 | 0.41 | 0.46 | 0.47 | 0.34 | 0.34 | 0.36 | 0.37 | 0.37 | 0.35 | 0.35 | 0.36 | 0.39 | 0.38 | 0.38 | 0.39 | 0.38 | 0.37 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.44 | 0.45 | 0.62 | 0.63 | 0.63 | 0.64 | 0.66 | 0.66 | 0.65 | 0.65 | 0.64 | 0.65 |
|
Times Interest Earned
|
| | | 116.00 | 79.00 | 6.67 | 7.07 | 9.92 | 7.93 | 7.43 | 5.08 | 5.00 | 7.00 | 9.21 | 5.43 | 8.92 | 9.29 | 10.85 | 5.93 | 7.43 | 9.23 | 10.14 | 5.64 | 5.45 | 6.81 | 5.45 | 4.30 | 6.52 | 7.24 | 8.85 | 5.38 | 8.14 | 8.38 | 10.21 | 6.06 | 9.50 | 0.69 | 13.00 | 3.81 | 3.00 | 3.32 | 8.52 | 6.33 | 7.62 | 7.24 | 10.77 | 8.54 | 12.17 | 14.00 | 15.15 | 14.56 | 9.92 | 13.64 | 15.07 | 14.93 | 23.00 | 28.00 | 29.67 | 28.88 | 33.89 | 55.67 |
|
FCF Payout Ratio
|
| | | | | 0.13 | 0.63 | 0.53 | 0.21 | 0.14 | -2.20 | 1.91 | 0.31 | 0.17 | -8.00 | 0.43 | 0.19 | 0.19 | 13.00 | 0.39 | 0.22 | 0.15 | 7.00 | 0.47 | 0.23 | 0.15 | 3.67 | 0.49 | 0.17 | 0.13 | 19.00 | 0.43 | 0.30 | 0.29 | 3.14 | 0.68 | 0.22 | 0.13 | -0.91 | 0.34 | 0.20 | 0.14 | -0.78 | 0.27 | 0.77 | 0.37 | -0.42 | 0.82 | 0.36 | 0.18 | -0.88 | -3.16 | 0.27 | 0.22 | 5.87 | 0.40 | 0.37 | 0.18 | -2.58 | 0.47 | 0.35 |
|
Enterprise Value
|
-0.13B | -0.13B | -0.15B | -0.14B | -0.18B | -0.32B | -0.35B | -0.36B | -0.42B | -0.50B | -0.38B | -0.36B | -0.39B | -0.53B | -0.47B | -0.45B | -0.53B | -0.66B | -0.55B | -0.60B | -0.61B | -0.68B | -1.19B | -0.59B | -0.66B | -0.29B | -0.29B | -0.27B | -0.27B | -0.40B | -0.28B | -0.30B | -0.39B | -0.28B | -0.26B | -0.37B | -0.44B | -0.71B | -0.73B | -1.57B | -1.59B | -1.87B | -1.68B | -1.83B | -1.25B | -1.34B | -1.11B | -1.10B | -1.18B | -0.94B | -0.83B | -0.70B | -0.69B | -1.01B | -0.94B | -0.81B | -0.98B | -0.89B | -0.83B | -0.94B | -0.96B |
|
Return on Sales
|
0.11% | 0.10% | 0.09% | 0.07% | 0.08% | 0.05% | 0.07% | 0.09% | 0.08% | 0.08% | 0.05% | 0.05% | 0.08% | 0.07% | 0.05% | 0.09% | 0.11% | 0.09% | 0.08% | 0.08% | 0.10% | 0.11% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.09% | 0.09% | 0.05% | 0.06% | 0.09% | 0.10% | 0.16% | 0.06% | 0.10% | 0.05% | 0.09% | 0.03% | 0.03% | 0.03% | 0.11% | 0.07% | 0.08% | 0.09% | 0.09% | 0.06% | 0.08% | 0.01% | 0.10% | 0.07% | 0.05% | 0.07% | 0.13% | 0.08% | 0.09% | 0.10% | 0.14% | 0.08% | 0.10% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.08% | 0.08% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.11% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.13% | 0.12% | 0.13% | 0.14% | 0.15% | 0.17% | 0.18% | 0.17% | 0.17% | 0.18% | 0.15% | 0.15% | 0.17% | 0.13% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.20% | 0.20% | 0.20% | 0.18% | 0.15% | 0.14% | 0.11% | 0.10% | 0.10% | 0.10% | 0.13% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.07% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
| | | | | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.07% | 0.08% | 0.07% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.14% | 0.16% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.20% | 0.20% | 0.20% | 0.18% | 0.14% | 0.12% | 0.09% | 0.08% | 0.09% | 0.10% | 0.13% | 0.15% | 0.13% | 0.13% | 0.13% | 0.10% | 0.11% | 0.10% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% |