|
Gross Margin
|
34.43% | 32.30% | 34.13% | 34.49% | 33.99% | 33.81% | 32.19% | 33.62% | 33.41% | 32.34% | 32.17% | 32.31% | 32.43% | 30.91% | 31.45% | 32.24% | 32.75% | 32.01% | 31.73% | 32.93% | 32.74% | 31.97% | 32.03% | 34.56% | 36.85% | 34.94% | 34.16% | 35.74% | 37.12% | 35.39% | 34.85% | 36.03% | 35.30% | 34.68% | 34.34% | 35.19% | 34.67% | 34.61% | 33.21% | 36.98% | 36.79% | 36.65% | 35.12% | 37.46% | 36.84% | 36.81% | 37.25% | 37.08% | 35.51% | 34.93% | 35.91% | 35.77% | 34.99% | 34.71% | 34.63% | 35.19% | 35.96% | 36.54% | 37.24% | 36.34% | 37.65% | 38.58% | 38.84% | 37.91% | 37.99% | 37.78% | 35.13% |
|
EBT Margin
|
9.63% | 10.47% | 10.85% | 11.46% | 13.35% | 13.17% | 11.03% | 11.50% | 12.50% | 11.85% | 11.12% | 11.19% | 10.83% | 10.69% | 8.67% | 9.62% | 11.89% | 10.96% | 9.48% | 10.90% | 11.89% | 11.37% | 9.81% | 11.48% | 14.43% | 13.54% | 11.29% | 10.28% | 13.61% | 12.72% | 11.37% | 11.55% | 12.88% | 11.13% | 12.18% | 11.55% | 10.54% | 7.65% | 8.61% | 12.09% | 13.75% | 11.73% | 10.08% | 10.82% | 8.68% | 11.74% | 9.78% | 12.99% | 9.16% | 8.02% | 9.86% | 10.25% | 10.59% | 10.15% | 9.26% | 8.52% | 12.38% | 12.32% | 9.62% | 11.40% | 12.99% | 14.42% | 13.69% | 11.95% | 14.46% | 16.04% | 9.51% |
|
EBIT Margin
|
10.89% | 11.18% | 11.48% | 12.19% | 14.16% | 13.74% | 11.54% | 12.10% | 13.05% | 12.34% | 11.55% | 11.90% | 11.61% | 11.34% | 9.55% | 10.46% | 12.61% | 11.76% | 10.33% | 11.64% | 12.62% | 12.06% | 10.76% | 12.48% | 16.07% | 15.02% | 12.25% | 11.89% | 15.10% | 13.96% | 12.71% | 12.97% | 13.82% | 12.96% | 12.65% | 12.51% | 11.39% | 9.18% | 8.21% | 13.04% | 14.79% | 12.87% | 11.10% | 12.26% | 10.08% | 13.05% | 10.88% | 11.92% | 10.41% | 10.05% | 10.74% | 11.56% | 11.98% | 11.37% | 10.71% | 9.76% | 13.01% | 13.36% | 10.04% | 12.24% | 13.85% | 15.21% | 14.16% | 12.79% | 14.95% | 14.25% | 11.04% |
|
EBITDA Margin
|
10.89% | 11.18% | 11.48% | 12.19% | 14.16% | 13.74% | 11.54% | 12.10% | 13.05% | 12.34% | 11.55% | 11.90% | 11.61% | 11.34% | 9.55% | 10.46% | 12.61% | 11.76% | 10.33% | 11.64% | 12.62% | 12.06% | 10.76% | 12.48% | 16.07% | 15.02% | 12.25% | 11.89% | 15.10% | 13.96% | 12.71% | 12.97% | 13.82% | 12.96% | 12.65% | 12.51% | 11.39% | 9.18% | 8.21% | 13.04% | 14.79% | 12.87% | 17.38% | 18.19% | 16.39% | 19.04% | 17.30% | 18.05% | 16.32% | 15.99% | 16.78% | 17.20% | 17.60% | 16.98% | 16.75% | 15.38% | 18.72% | 19.11% | 16.38% | 18.04% | 19.85% | 21.29% | 20.85% | 18.97% | 21.04% | 20.87% | 17.78% |
|
Operating Margin
|
10.89% | 11.18% | 11.48% | 12.19% | 14.16% | 13.74% | 11.54% | 12.10% | 13.05% | 12.34% | 11.55% | 11.90% | 11.61% | 11.34% | 9.55% | 10.46% | 12.61% | 11.76% | 10.33% | 11.64% | 12.62% | 12.06% | 10.76% | 12.48% | 16.07% | 15.02% | 12.25% | 11.89% | 15.10% | 13.96% | 12.71% | 12.97% | 13.82% | 12.96% | 12.65% | 12.51% | 11.39% | 9.18% | 8.21% | 13.04% | 14.79% | 12.87% | 11.10% | 12.26% | 10.08% | 13.05% | 10.88% | 11.92% | 10.41% | 10.05% | 10.74% | 11.56% | 11.98% | 11.37% | 10.71% | 9.76% | 13.01% | 13.36% | 10.04% | 12.24% | 13.85% | 15.21% | 14.16% | 12.79% | 14.95% | 14.25% | 11.04% |
|
Net Margin
|
6.46% | 7.07% | 7.01% | 7.72% | 8.93% | 9.08% | 7.68% | 7.71% | 8.34% | 8.20% | 7.09% | 7.39% | 7.22% | 7.15% | 6.12% | 6.48% | 7.76% | 7.26% | 5.79% | 7.16% | 7.91% | 7.45% | 6.94% | 7.66% | 9.68% | 9.08% | 7.94% | 7.53% | 9.52% | 9.00% | 9.20% | 8.62% | 10.55% | 8.57% | 7.91% | 8.43% | 7.85% | 5.86% | 5.94% | 8.46% | 9.95% | 8.09% | 7.23% | 7.66% | 5.98% | 8.39% | 7.10% | 10.81% | 6.82% | 5.68% | 7.07% | 7.38% | 7.53% | 6.47% | 7.46% | 6.35% | 9.27% | 9.44% | 7.42% | 9.06% | 9.94% | 10.99% | 11.89% | 8.87% | 11.57% | 13.30% | 7.71% |
|
FCF Margin
|
| 10.42% | 3.17% | 2.61% | 11.44% | 5.10% | 11.39% | -5.08% | 2.58% | 11.89% | 4.28% | -4.87% | 3.06% | 12.84% | 13.18% | -1.41% | 7.26% | 7.42% | 7.91% | -1.61% | 5.14% | 8.02% | 13.10% | 2.18% | 11.27% | 7.72% | 9.02% | -2.12% | 6.39% | 14.04% | 16.01% | 0.55% | 12.77% | 9.95% | 3.79% | 1.56% | 7.28% | 0.23% | 5.56% | 3.48% | 9.49% | 13.86% | 11.71% | 3.24% | 11.62% | 13.62% | 15.50% | 1.07% | 3.73% | 0.50% | 1.58% | 2.25% | 1.23% | 6.07% | 11.05% | 2.38% | 0.75% | 10.89% | 16.52% | 1.82% | 8.28% | 17.89% | 13.23% | 2.92% | 6.47% | 11.89% | 10.06% |
|
Inventory Average
|
| | | | | 253.65M | 273.42M | 289.37M | 316.80M | 317.58M | 297.48M | 299.57M | 306.51M | 311.03M | 322.59M | 330.98M | 339.26M | 351.21M | 359.09M | 364.01M | 373.24M | 364.11M | 333.87M | 305.42M | 303.59M | 313.01M | 302.88M | 305.06M | 320.46M | 323.88M | 309.47M | 303.25M | 314.84M | 321.74M | 330.31M | 342.50M | 345.48M | 368.72M | 387.69M | 385.76M | 394.86M | 391.40M | 379.64M | 373.83M | 376.90M | 378.56M | 377.28M | 386.78M | 411.81M | 433.39M | 439.40M | 450.54M | 465.11M | 466.68M | 474.78M | 499.75M | 514.51M | 503.61M | 501.96M | 504.95M | 490.72M | 486.57M | 475.17M | 472.66M | 505.47M | 537.36M | 542.57M |
|
Assets Average
|
| | | | | 1,918.54M | 2,025.27M | 2,116.88M | 2,223.36M | 2,196.02M | 2,152.83M | 2,198.68M | 2,192.65M | 2,202.28M | 2,290.87M | 2,338.49M | 2,345.98M | 2,383.88M | 2,463.07M | 2,539.10M | 2,604.84M | 2,564.24M | 2,468.21M | 2,386.11M | 2,406.42M | 2,484.78M | 2,464.40M | 2,558.04M | 2,662.98M | 2,665.90M | 2,645.83M | 2,565.21M | 2,593.75M | 3,036.36M | 3,273.34M | 3,210.76M | 3,252.97M | 3,314.63M | 3,392.37M | 3,396.68M | 3,502.18M | 3,526.93M | 3,513.63M | 3,669.34M | 3,795.28M | 3,837.88M | 3,925.90M | 3,991.35M | 4,051.37M | 4,120.79M | 4,136.42M | 4,274.41M | 4,332.78M | 4,142.29M | 4,114.97M | 4,253.13M | 4,325.26M | 4,322.97M | 4,375.06M | 4,444.49M | 4,445.17M | 4,539.24M | 4,528.75M | 4,479.68M | 4,696.23M | 4,983.11M | 5,176.78M |
|
Equity Average
|
| 1,222.50M | 1,257.38M | 1,243.80M | 1,194.30M | 1,222.72M | 1,285.29M | 1,333.32M | 1,416.15M | 1,390.97M | 1,313.54M | 1,337.44M | 1,366.11M | 1,363.10M | 1,379.39M | 1,384.13M | 1,399.22M | 1,435.75M | 1,470.58M | 1,499.60M | 1,522.85M | 1,468.85M | 1,257.40M | 1,065.36M | 1,077.24M | 1,143.80M | 1,154.81M | 1,208.68M | 1,263.12M | 1,272.47M | 1,230.29M | 1,207.43M | 1,274.90M | 1,315.50M | 1,316.94M | 1,358.41M | 1,376.14M | 1,369.79M | 1,407.46M | 1,445.29M | 1,524.57M | 1,567.70M | 1,563.12M | 1,579.94M | 1,616.80M | 1,702.97M | 1,805.37M | 1,875.79M | 1,943.73M | 1,991.33M | 1,990.30M | 1,991.53M | 1,973.46M | 1,918.29M | 1,978.16M | 2,097.98M | 2,158.09M | 2,201.06M | 2,267.49M | 2,342.12M | 2,386.57M | 2,481.93M | 2,519.78M | 2,518.73M | 2,634.67M | 2,752.68M | 2,736.76M |
|
Invested Capital
|
1,183.88M | 1,261.12M | 1,356.88M | 1,233.96M | 1,237.99M | 1,401.30M | 1,329.90M | 1,460.37M | 1,547.01M | 1,478.85M | 1,470.12M | 1,532.74M | 1,473.86M | 1,391.31M | 1,425.66M | 1,448.26M | 1,438.01M | 1,537.65M | 1,618.75M | 1,692.17M | 1,741.50M | 1,654.86M | 1,337.20M | 1,045.39M | 1,145.81M | 1,228.05M | 1,201.59M | 1,348.34M | 1,324.20M | 1,425.13M | 1,343.45M | 1,246.30M | 1,314.77M | 1,458.15M | 1,373.88M | 1,466.28M | 1,412.68M | 1,545.29M | 1,485.55M | 1,531.69M | 1,646.36M | 1,618.92M | 1,795.85M | 1,808.13M | 1,796.82M | 1,993.79M | 1,916.45M | 1,965.57M | 2,053.91M | 2,138.67M | 2,131.88M | 2,140.63M | 2,016.45M | 1,999.16M | 2,187.18M | 2,346.49M | 2,402.68M | 2,580.07M | 2,697.72M | 2,634.25M | 2,679.61M | 2,776.46M | 2,661.96M | 2,837.75M | 3,004.68M | 3,155.28M | 2,869.93M |
|
Asset Utilization Ratio
|
| | | | | 1.06 | 1.03 | 1.01 | 1.01 | 1.06 | 1.09 | 1.07 | 1.06 | 1.05 | 1.02 | 1.01 | 1.03 | 1.03 | 1.02 | 1.02 | 1.00 | 1.03 | 1.05 | 1.05 | 1.01 | 0.95 | 0.94 | 0.90 | 0.88 | 0.88 | 0.88 | 0.92 | 0.91 | 0.78 | 0.75 | 0.80 | 0.82 | 0.82 | 0.81 | 0.83 | 0.81 | 0.81 | 0.81 | 0.77 | 0.74 | 0.74 | 0.75 | 0.75 | 0.76 | 0.77 | 0.78 | 0.77 | 0.77 | 0.81 | 0.81 | 0.78 | 0.78 | 0.80 | 0.80 | 0.80 | 0.80 | 0.79 | 0.79 | 0.79 | 0.77 | 0.73 | 0.73 |
|
Interest Coverage Ratio
|
9.31 | 13.35 | 14.53 | 17.75 | 20.39 | 20.45 | 16.15 | 15.10 | 17.42 | 17.92 | 15.99 | 13.45 | 17.18 | 14.17 | 10.74 | 12.71 | 14.86 | 15.14 | 12.78 | 16.13 | 16.13 | 14.74 | 11.57 | 10.08 | 10.39 | 9.84 | 7.31 | 8.06 | 10.17 | 9.41 | 7.88 | 9.44 | 11.07 | 8.31 | 5.32 | 10.92 | 10.16 | 7.00 | 7.15 | 10.54 | 12.55 | 10.14 | 8.64 | 10.55 | 8.07 | 11.19 | 11.21 | 12.49 | 11.76 | 10.35 | 11.38 | 10.94 | 8.44 | 9.76 | 8.39 | 8.21 | 12.03 | 11.95 | 8.01 | 11.02 | 12.52 | 11.25 | 10.56 | 9.99 | 13.31 | 10.12 | 6.25 |
|
Debt to Equity
|
| | 0.25 | | 0.21 | 0.21 | 0.24 | 0.24 | 0.25 | 0.30 | 0.34 | 0.29 | 0.28 | 0.28 | 0.29 | 0.30 | 0.27 | 0.30 | 0.33 | 0.35 | 0.37 | 0.42 | 0.74 | 0.81 | 0.74 | 0.72 | 0.71 | 0.67 | 0.67 | 0.71 | 0.80 | 0.63 | 0.59 | 1.07 | 0.95 | 0.90 | 0.93 | 0.92 | 0.84 | 0.82 | 0.77 | 0.73 | 0.73 | 0.82 | 0.75 | 0.64 | 0.61 | 0.58 | 0.56 | 0.53 | 0.53 | 0.72 | 0.69 | 0.60 | 0.57 | 0.55 | 0.53 | 0.47 | 0.46 | 0.40 | 0.39 | 0.41 | 0.35 | 0.33 | 0.30 | 0.33 | 0.49 |
|
Debt Ratio
|
| | 0.16 | | 0.13 | 0.13 | 0.15 | 0.15 | 0.16 | 0.19 | 0.20 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.16 | 0.18 | 0.20 | 0.20 | 0.22 | 0.24 | 0.34 | 0.36 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.34 | 0.36 | 0.31 | 0.29 | 0.41 | 0.40 | 0.38 | 0.39 | 0.38 | 0.35 | 0.35 | 0.34 | 0.33 | 0.32 | 0.34 | 0.32 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.25 | 0.33 | 0.31 | 0.28 | 0.28 | 0.27 | 0.27 | 0.24 | 0.24 | 0.21 | 0.21 | 0.23 | 0.19 | 0.19 | 0.17 | 0.18 | 0.25 |
|
Equity Ratio
|
| | 0.64 | | 0.63 | 0.64 | 0.63 | 0.63 | 0.64 | 0.62 | 0.60 | 0.62 | 0.63 | 0.61 | 0.59 | 0.59 | 0.60 | 0.60 | 0.59 | 0.59 | 0.58 | 0.56 | 0.45 | 0.44 | 0.46 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.45 | 0.49 | 0.49 | 0.39 | 0.42 | 0.43 | 0.42 | 0.41 | 0.42 | 0.43 | 0.44 | 0.45 | 0.44 | 0.42 | 0.43 | 0.46 | 0.46 | 0.48 | 0.48 | 0.48 | 0.48 | 0.45 | 0.46 | 0.47 | 0.49 | 0.49 | 0.50 | 0.52 | 0.52 | 0.53 | 0.54 | 0.55 | 0.56 | 0.56 | 0.56 | 0.55 | 0.51 |
|
Times Interest Earned
|
9.31 | 13.35 | 14.53 | 17.75 | 20.39 | 20.45 | 16.15 | 15.10 | 17.42 | 17.92 | 15.99 | 13.45 | 17.18 | 14.17 | 10.74 | 12.71 | 14.86 | 15.14 | 12.78 | 16.13 | 16.13 | 14.74 | 11.57 | 10.08 | 10.39 | 9.84 | 7.31 | 8.06 | 10.17 | 9.41 | 7.88 | 9.44 | 11.07 | 8.31 | 5.32 | 10.92 | 10.16 | 7.00 | 7.15 | 10.54 | 12.55 | 10.14 | 8.64 | 10.55 | 8.07 | 11.19 | 11.21 | 12.49 | 11.76 | 10.35 | 11.38 | 10.94 | 8.44 | 9.76 | 8.39 | 8.21 | 12.03 | 11.95 | 8.01 | 11.02 | 12.52 | 11.25 | 10.56 | 9.99 | 13.31 | 10.12 | 6.25 |
|
FCF Payout Ratio
|
| 0.21 | 0.64 | 0.77 | 0.17 | 0.46 | 0.20 | -0.41 | 0.76 | 0.21 | 0.62 | -0.50 | 0.83 | 0.19 | 0.19 | -1.89 | 0.36 | 0.36 | 0.33 | -1.51 | 0.53 | 0.35 | 0.23 | 1.35 | 0.26 | 0.39 | 0.38 | -1.52 | 0.48 | 0.23 | 0.23 | 5.99 | 0.25 | 0.32 | 0.84 | 1.80 | 0.39 | 14.04 | 0.56 | 0.83 | 0.32 | 0.24 | 0.29 | 0.98 | 0.28 | 0.22 | 0.20 | 2.82 | 0.83 | 6.05 | 1.95 | 1.31 | 2.40 | 0.49 | 0.28 | 1.21 | 3.72 | 0.28 | 0.19 | 1.62 | 0.36 | 0.18 | 0.27 | 1.16 | 0.48 | 0.26 | 0.33 |
|
Enterprise Value
|
-249.08M | -294.85M | -332.17M | -337.81M | -246.34M | -327.25M | -375.58M | -396.29M | -340.50M | -370.65M | -376.82M | -329.01M | -300.11M | -173.55M | -230.46M | -225.69M | -191.85M | -250.80M | -313.30M | -317.80M | -341.48M | -347.66M | -400.30M | -392.70M | -458.42M | -500.81M | -519.42M | -386.57M | -362.42M | -433.05M | -467.61M | -285.00M | -337.36M | -1018.68M | -712.99M | -741.04M | -718.47M | -291.33M | -261.77M | -221.01M | -302.90M | -276.96M | -241.63M | -419.34M | -251.10M | -226.16M | -299.98M | -254.47M | -291.11M | -76.78M | -108.47M | -341.17M | -226.12M | -111.37M | -127.46M | -111.88M | -106.97M | -137.62M | -209.17M | -186.98M | -210.12M | -313.28M | -212.15M | -122.84M | -152.07M | -240.29M | -383.29M |
|
Return on Sales
|
0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.06% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.07% | 0.04% | 0.08% | 0.10% | 0.09% | 0.07% | 0.08% | 0.10% | 0.09% | 0.07% | 0.09% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.06% | 0.06% | 0.08% | 0.10% | 0.08% | 0.07% | 0.08% | 0.06% | 0.08% | 0.07% | 0.11% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.06% | 0.07% | 0.06% | 0.09% | 0.09% | 0.07% | 0.09% | 0.10% | 0.11% | 0.12% | 0.09% | 0.12% | 0.13% | 0.08% |
|
Return on Capital Employed
|
| | | | | 0.19% | 0.17% | 0.17% | 0.16% | 0.17% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.15% | 0.12% |
|
Return on Invested Capital
|
| | | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% |
|
Return on Assets
|
| | | | | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Equity
|
| | | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.15% | 0.15% | 0.16% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% |