|
Gross Margin
|
| | | | 50.30% | 50.00% | 50.76% | 48.98% | 51.58% | 52.60% | 53.18% | 52.24% | 53.19% | 52.78% | 52.02% | 48.30% | 51.18% | 43.77% | 47.74% | 47.29% | 49.49% | 47.76% | 46.03% | 47.36% | 47.27% | 46.84% | 46.20% | 47.08% | 48.72% | 48.66% | 48.51% | 47.87% | 46.39% | 48.28% | 48.06% | 46.86% | 49.35% | 49.39% | 47.47% |
|
EBT Margin
|
| | | | 25.45% | 25.17% | 28.57% | 14.29% | 28.81% | 31.22% | 31.50% | 26.89% | 31.26% | 31.07% | 29.00% | 21.72% | 28.41% | 7.96% | 18.42% | 15.70% | 26.19% | 23.22% | 21.87% | 23.91% | 24.08% | 23.19% | 22.39% | 23.54% | 28.61% | 27.59% | 26.22% | 26.58% | 25.86% | 28.68% | 30.22% | 26.38% | 30.42% | 29.73% | 26.26% |
|
EBIT Margin
|
| | | | 29.86% | 30.52% | 33.28% | 21.77% | 33.48% | 34.88% | 35.55% | 31.99% | 36.15% | 35.14% | 33.48% | 26.74% | 33.75% | 15.38% | 24.06% | 24.86% | 30.61% | 27.69% | 25.75% | 27.33% | 29.84% | 28.16% | 28.59% | 26.74% | 31.04% | 30.91% | 30.16% | 29.03% | 29.66% | 32.23% | 31.55% | 29.52% | 32.51% | 31.45% | 29.44% |
|
EBITDA Margin
|
| | | | 29.86% | 30.52% | 19.50% | 42.86% | 23.38% | 22.22% | 24.28% | 22.10% | 24.30% | 22.66% | 20.33% | 18.64% | 17.27% | 5.04% | 15.04% | 9.91% | 20.92% | 18.74% | 16.23% | 20.19% | 21.57% | 17.77% | 19.44% | 25.07% | 22.54% | 22.35% | 20.52% | 22.06% | 20.66% | 22.92% | 24.15% | 20.35% | 25.59% | 25.18% | 18.90% |
|
Operating Margin
|
| | | | 29.86% | 30.52% | 33.28% | 21.77% | 33.48% | 34.88% | 35.55% | 31.99% | 36.15% | 35.14% | 33.48% | 26.74% | 33.75% | 15.38% | 24.06% | 24.86% | 30.61% | 27.69% | 25.75% | 27.33% | 29.84% | 28.16% | 28.59% | 26.74% | 31.04% | 30.91% | 30.16% | 29.03% | 29.66% | 32.23% | 31.55% | 29.52% | 32.51% | 31.45% | 29.44% |
|
Net Margin
|
| | | | 25.45% | 25.17% | 18.66% | 28.06% | 22.78% | 24.47% | 24.13% | 22.72% | 24.74% | 24.56% | 22.27% | 17.34% | 21.82% | 6.10% | 14.47% | 11.21% | 20.41% | 18.24% | 16.58% | 18.32% | 19.05% | 18.37% | 19.58% | 19.08% | 22.94% | 22.35% | 21.47% | 19.74% | 21.42% | 22.92% | 24.27% | 19.85% | 25.07% | 23.96% | 19.77% |
|
FCF Margin
|
| | | | 20.64% | 26.55% | 32.77% | 19.56% | 21.57% | 27.29% | 31.21% | 28.44% | 25.93% | 29.04% | 24.66% | 19.61% | 19.94% | 16.98% | 23.87% | 23.93% | 18.20% | 15.75% | 26.98% | 16.30% | 20.97% | 5.12% | 25.63% | 18.38% | 22.81% | 15.58% | 24.73% | 24.00% | 20.53% | 18.38% | 25.49% | 17.09% | 20.23% | 18.80% | 26.55% |
|
Inventory Average
|
| 146.55M | 153.10M | 140.90M | 135.00M | 145.50M | 151.50M | 155.00M | 163.00M | 171.00M | 168.00M | 168.00M | 179.50M | 188.50M | 198.50M | 204.00M | 203.00M | 204.00M | 189.00M | 179.00M | 187.00M | 199.50M | 211.50M | 210.50M | 207.00M | 219.00M | 225.50M | 223.50M | 240.50M | 267.50M | 279.50M | 278.50M | 282.50M | 296.00M | 314.50M | 320.50M | 332.00M | 345.00M | 336.00M |
|
Assets Average
|
| 4,452.15M | 4,351.20M | 4,229.15M | 4,199.00M | 4,160.50M | 4,201.50M | 4,233.00M | 4,232.50M | 4,215.50M | 4,228.00M | 4,261.00M | 4,314.50M | 4,373.50M | 4,413.00M | 4,460.50M | 4,437.00M | 4,528.50M | 4,539.50M | 4,461.50M | 4,505.50M | 4,528.00M | 4,529.50M | 4,497.00M | 4,492.00M | 4,530.50M | 4,563.50M | 4,632.00M | 4,752.00M | 4,844.50M | 4,921.50M | 5,006.00M | 5,040.50M | 5,116.00M | 5,272.00M | 5,352.00M | 5,351.00M | 5,388.50M | 5,464.00M |
|
Equity Average
|
| -56.50M | -57.00M | 512.00M | 510.50M | 318.00M | 625.50M | 622.00M | 697.50M | 654.00M | 643.00M | 671.50M | 702.50M | 707.00M | 705.50M | 762.00M | 737.00M | 694.00M | 720.50M | 751.00M | 760.00M | 748.00M | 719.50M | 670.50M | 656.50M | 714.00M | 755.50M | 818.00M | 931.00M | 1,022.00M | 1,120.00M | 1,208.50M | 1,287.50M | 1,413.00M | 1,552.50M | 1,636.00M | 1,658.00M | 1,709.00M | 1,797.00M |
|
Invested Capital
|
2,340.70M | 2,333.60M | 2,133.60M | 3,269.00M | 2,370.00M | 3,083.00M | 3,134.00M | 3,265.00M | 3,279.00M | 3,150.00M | 3,232.00M | 3,207.00M | 3,294.00M | 3,216.00M | 3,289.00M | 3,325.00M | 705.00M | 700.00M | 749.00M | 3,294.00M | 777.00M | 745.00M | 720.00M | 3,165.00M | 685.00M | 755.00M | 768.00M | 880.00M | 994.00M | 1,062.00M | 1,190.00M | 1,239.00M | 1,347.00M | 1,489.00M | 1,626.00M | 1,656.00M | 1,670.00M | 1,758.00M | 1,846.00M |
|
Asset Utilization Ratio
|
| | | | 0.12 | 0.26 | 0.40 | 0.53 | 0.57 | 0.61 | 0.63 | 0.64 | 0.63 | 0.63 | 0.62 | 0.60 | 0.60 | 0.51 | 0.48 | 0.47 | 0.45 | 0.50 | 0.51 | 0.53 | 0.55 | 0.56 | 0.59 | 0.60 | 0.60 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.61 | 0.60 | 0.60 | 0.59 | 0.56 |
|
Debt to Equity
|
-42.37 | -41.55 | -37.95 | 2.00 | -40.03 | 3.39 | 4.59 | 3.70 | 3.60 | 4.19 | 3.69 | 3.83 | 3.38 | 3.77 | 3.39 | 3.23 | 3.64 | 4.03 | 3.38 | 3.33 | 3.30 | 3.44 | 3.56 | 3.97 | 3.70 | 3.35 | 3.29 | 2.87 | 2.54 | 2.37 | 2.11 | 2.03 | 1.79 | 1.62 | 1.48 | 1.45 | 1.44 | 1.37 | 1.30 |
|
Debt Ratio
|
0.53 | 0.53 | 0.51 | 0.51 | 0.57 | 0.57 | 0.60 | 0.61 | 0.60 | 0.60 | 0.59 | 0.60 | 0.57 | 0.58 | 0.56 | 0.57 | 0.57 | 0.60 | 0.57 | 0.56 | 0.56 | 0.56 | 0.55 | 0.56 | 0.55 | 0.55 | 0.55 | 0.54 | 0.52 | 0.52 | 0.50 | 0.50 | 0.48 | 0.46 | 0.45 | 0.45 | 0.45 | 0.44 | 0.43 |
|
Equity Ratio
|
-0.01 | -0.01 | -0.01 | 0.26 | -0.01 | 0.17 | 0.13 | 0.16 | 0.17 | 0.14 | 0.16 | 0.16 | 0.17 | 0.15 | 0.17 | 0.18 | 0.16 | 0.15 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.14 | 0.15 | 0.17 | 0.17 | 0.19 | 0.20 | 0.22 | 0.24 | 0.25 | 0.27 | 0.29 | 0.30 | 0.31 | 0.31 | 0.32 | 0.33 |
|
FCF Payout Ratio
|
0.23 | 0.16 | 0.22 | 0.17 | 0.22 | 0.15 | 0.11 | 0.18 | 0.15 | 0.10 | 0.09 | 0.10 | 0.11 | 0.08 | 0.11 | 0.15 | 0.16 | 0.30 | 0.15 | 0.16 | 0.20 | 0.22 | 0.13 | 0.18 | 0.14 | 0.62 | 0.11 | 0.14 | 0.13 | 0.17 | 0.11 | 0.11 | 0.14 | 0.15 | 0.10 | 0.15 | 0.15 | 0.14 | 0.13 |
|
Enterprise Value
|
-299.00M | -365.00M | -165.00M | | -120.00M | -85.00M | -210.00M | -199.00M | -195.00M | -96.00M | -221.00M | -231.00M | -324.00M | -153.00M | -152.00M | -192.00M | -114.00M | -434.00M | -251.00M | -310.00M | -295.00M | -238.00M | -261.00M | -127.00M | -145.00M | -122.00M | -180.00M | -232.00M | -344.00M | -351.00M | -501.00M | -555.00M | -551.00M | -648.00M | -788.00M | -781.00M | -753.00M | -778.00M | -902.00M |
|
Return on Sales
|
| | | | 0.25% | 0.25% | 0.19% | 0.28% | 0.23% | 0.24% | 0.24% | 0.23% | 0.25% | 0.25% | 0.22% | 0.17% | 0.22% | 0.06% | 0.14% | 0.11% | 0.20% | 0.18% | 0.17% | 0.18% | 0.19% | 0.18% | 0.20% | 0.19% | 0.23% | 0.22% | 0.21% | 0.20% | 0.21% | 0.23% | 0.24% | 0.20% | 0.25% | 0.24% | 0.20% |
|
Return on Capital Employed
|
| | | 0.12% | 0.13% | 0.14% | 0.17% | 0.17% | 0.19% | 0.21% | 0.22% | 0.24% | 0.25% | 0.24% | 0.24% | 0.22% | 0.22% | 0.16% | 0.14% | 0.13% | 0.12% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.19% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.20% | 0.21% | 0.20% | 0.19% |
|
Return on Invested Capital
|
| | | | | | | | | 0.22% | 0.24% | 0.23% | 0.23% | 0.23% | 0.23% | 0.21% | 0.33% | 0.73% | 0.61% | 0.20% | 0.19% | 0.62% | 0.65% | 0.27% | 0.28% | 0.77% | 0.81% | 0.78% | 0.71% | 0.69% | 0.64% | 0.60% | 0.57% | 0.53% | 0.50% | 0.48% | 0.48% | 0.47% | 0.41% |
|
Return on Assets
|
| | | 0.08% | 0.09% | 0.11% | 0.11% | 0.13% | 0.14% | 0.14% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.09% | 0.08% | 0.07% | 0.06% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% |
|
Return on Equity
|
| | | 0.67% | 0.77% | 1.38% | 0.76% | 0.88% | 0.82% | 0.92% | 1.02% | 0.95% | 0.93% | 0.94% | 0.91% | 0.79% | 0.78% | 0.60% | 0.48% | 0.40% | 0.37% | 0.49% | 0.53% | 0.66% | 0.69% | 0.65% | 0.67% | 0.64% | 0.61% | 0.61% | 0.57% | 0.54% | 0.51% | 0.47% | 0.46% | 0.44% | 0.44% | 0.44% | 0.38% |