|
Gross Margin
|
31.10% | 30.48% | 28.46% | 29.14% | 30.38% | 29.89% | 27.77% | 28.58% | 31.15% | 27.98% | 28.63% | 29.88% | 28.00% | 29.13% | 27.00% | 24.45% | 27.72% | 27.13% | 29.77% | 31.06% | 30.81% | 30.08% | 31.69% | 33.47% | 32.24% | 33.34% | 32.26% | 31.79% | 30.64% | 32.42% | 31.88% | 32.66% | 30.96% | 31.38% | 31.26% | 33.37% | 34.05% | 32.63% | 31.72% | 31.95% | 32.18% | 31.44% | 31.63% | 29.38% | 30.80% | 30.06% | 31.24% | 30.37% | 28.01% | 29.52% | 31.47% | 33.45% | 33.29% | 32.79% | 34.01% | 35.46% | 35.58% | 35.97% | 35.19% | 36.45% | 35.68% |
|
EBT Margin
|
20.42% | 20.02% | 18.32% | 19.22% | 20.47% | 19.75% | 17.96% | 18.76% | 21.60% | 18.87% | 18.74% | 20.03% | 19.48% | 19.86% | 15.55% | 11.56% | 14.46% | 15.48% | 15.94% | 16.45% | 15.12% | 15.54% | 13.31% | 15.41% | 15.00% | 16.20% | 15.04% | 15.34% | 13.73% | 15.40% | 15.60% | 15.31% | 15.18% | 15.45% | 15.79% | 15.40% | 15.41% | 13.43% | 14.04% | 14.98% | 15.93% | 15.52% | 16.15% | 14.83% | 16.22% | 15.55% | 16.44% | 16.59% | 12.73% | 11.08% | 12.52% | 16.61% | 15.86% | 14.55% | 15.38% | 17.61% | 18.29% | 18.53% | 19.14% | 19.18% | 19.45% |
|
EBIT Margin
|
20.24% | 30.48% | 28.46% | 18.82% | 20.39% | 19.64% | 17.95% | 18.76% | 21.62% | 18.78% | 18.74% | 19.95% | 19.38% | 19.78% | 15.53% | 12.49% | 15.75% | 16.60% | 17.28% | 17.64% | 16.36% | 16.74% | 14.78% | 16.81% | 16.57% | 17.47% | 16.48% | 16.88% | 15.30% | 16.52% | 16.88% | 16.56% | 16.46% | 16.65% | 16.86% | 16.34% | 16.41% | 14.20% | 15.06% | 15.53% | 16.57% | 16.01% | 16.47% | 15.12% | 16.43% | 15.87% | 16.75% | 16.87% | 13.77% | 14.32% | 14.80% | 18.52% | 18.97% | 16.76% | 17.39% | 19.56% | 20.00% | 19.77% | 20.36% | 20.14% | 20.40% |
|
EBITDA Margin
|
20.24% | 30.48% | 13.03% | 18.82% | 13.58% | 19.64% | 12.65% | 18.76% | 21.62% | 18.78% | 18.74% | 19.95% | 19.38% | 19.78% | 15.53% | 12.49% | 15.75% | 16.60% | 17.28% | 17.64% | 16.36% | 16.74% | 14.78% | 16.81% | 16.57% | 17.47% | 16.48% | 16.88% | 15.30% | 16.52% | 16.88% | 16.56% | 16.46% | 16.65% | 16.86% | 16.34% | 16.41% | 14.20% | 15.06% | 15.53% | 16.57% | 16.01% | 16.47% | 15.12% | 16.43% | 15.87% | 16.75% | 16.87% | 13.77% | 14.32% | 14.80% | 18.52% | 18.97% | 16.76% | 17.39% | 19.56% | 20.00% | 19.77% | 20.36% | 20.14% | 20.40% |
|
Operating Margin
|
20.24% | 30.48% | 28.46% | 18.82% | 20.39% | 19.64% | 17.95% | 18.76% | 21.62% | 18.78% | 18.74% | 19.95% | 19.38% | 19.78% | 15.53% | 12.49% | 15.75% | 16.60% | 17.28% | 17.64% | 16.36% | 16.74% | 14.78% | 16.81% | 16.57% | 17.47% | 16.48% | 16.88% | 15.30% | 16.52% | 16.88% | 16.56% | 16.46% | 16.65% | 16.86% | 16.34% | 16.41% | 14.20% | 15.06% | 15.53% | 16.57% | 16.01% | 16.47% | 15.12% | 16.43% | 15.87% | 16.75% | 16.87% | 13.77% | 14.32% | 14.80% | 18.52% | 18.97% | 16.76% | 17.39% | 19.56% | 20.00% | 19.77% | 20.36% | 20.14% | 20.40% |
|
Net Margin
|
13.57% | 13.49% | 12.21% | 12.82% | 14.49% | 13.62% | 12.16% | 12.62% | 14.47% | 12.36% | 12.86% | 13.90% | 13.31% | 13.17% | 10.34% | 7.36% | 9.46% | 10.64% | 10.47% | 11.07% | 9.97% | 10.07% | 8.80% | 10.19% | 10.12% | 11.31% | 11.27% | 11.24% | 10.64% | 26.36% | 11.99% | 12.02% | 12.39% | 12.43% | 11.96% | 12.27% | 13.04% | 12.24% | 11.33% | 12.19% | 12.31% | 12.26% | 12.61% | 11.23% | 12.64% | 11.71% | 12.64% | 12.58% | 10.34% | 9.21% | 9.77% | 13.02% | 12.64% | 11.65% | 12.09% | 13.70% | 14.10% | 13.99% | 14.79% | 14.98% | 15.06% |
|
FCF Margin
|
| 11.67% | | | 20.58% | 12.99% | 14.77% | 21.23% | 11.77% | 3.78% | 1.13% | 21.20% | 16.69% | 17.49% | 10.58% | 11.34% | 11.97% | 17.73% | 13.97% | 10.64% | 11.54% | 8.89% | 13.81% | 16.25% | 14.29% | 16.74% | 14.43% | 10.20% | 17.85% | 13.01% | 13.47% | 10.54% | 17.09% | 20.47% | 8.90% | 12.46% | 22.53% | 15.75% | 9.84% | 21.20% | 16.03% | 19.19% | 18.47% | 14.00% | 15.67% | 13.85% | -1.41% | 15.93% | 10.90% | 11.83% | 10.83% | 11.58% | 16.63% | 24.35% | 11.05% | 16.28% | 17.57% | 16.50% | 12.33% | 15.83% | 18.94% |
|
Inventory Average
|
| | | | 18.66M | 18.53M | 19.35M | 20.08M | 20.20M | 20.50M | 22.25M | 24.26M | 24.73M | 24.79M | 24.84M | 40.95M | 57.61M | 53.91M | 50.04M | 49.17M | 49.29M | 48.39M | 53.26M | 59.14M | 57.26M | 56.96M | 60.06M | 62.50M | 60.88M | 60.16M | 63.48M | 68.17M | 70.92M | 69.48M | 66.98M | 67.60M | 71.13M | 78.86M | 83.54M | 82.37M | 79.49M | 74.03M | 73.82M | 77.68M | 80.13M | 86.49M | 99.73M | 124.63M | 140.15M | 129.57M | 122.22M | 124.86M | 120.65M | 112.93M | 109.95M | 113.74M | 117.80M | 124.66M | 137.86M | 146.54M | 140.29M |
|
Assets Average
|
| | | | 254.98M | 265.86M | 274.92M | 285.22M | 297.98M | 308.10M | 317.80M | 331.26M | 348.93M | 367.64M | 379.66M | 637.69M | 870.86M | 855.17M | 858.19M | 861.91M | 875.79M | 881.14M | 924.96M | 962.26M | 950.56M | 947.73M | 945.01M | 956.03M | 964.76M | 961.24M | 965.81M | 978.73M | 987.77M | 983.72M | 976.62M | 1,035.10M | 1,097.47M | 1,126.15M | 1,158.90M | 1,156.68M | 1,156.30M | 1,163.59M | 1,167.53M | 1,171.41M | 1,176.48M | 1,189.34M | 1,197.12M | 1,400.79M | 1,619.84M | 1,628.76M | 1,626.64M | 1,624.00M | 1,611.36M | 1,600.35M | 1,592.96M | 1,581.83M | 1,585.95M | 1,586.16M | 1,596.46M | 1,647.90M | 1,669.64M |
|
Equity Average
|
| | | | 218.24M | 228.00M | 237.73M | 248.81M | 260.73M | 270.15M | 280.54M | 296.73M | 314.14M | 327.12M | 337.78M | 350.21M | 366.43M | 384.27M | 401.56M | 424.72M | 447.77M | 460.51M | 471.98M | 488.20M | 506.29M | 518.73M | 531.67M | 552.34M | 574.16M | 601.41M | 628.39M | 651.55M | 674.21M | 688.41M | 701.06M | 721.43M | 732.97M | 738.63M | 754.97M | 779.40M | 805.98M | 823.84M | 838.86M | 859.57M | 879.36M | 883.05M | 875.35M | 887.53M | 898.65M | 917.10M | 955.85M | 990.16M | 1,016.09M | 1,039.63M | 1,066.39M | 1,095.58M | 1,144.80M | 1,163.57M | 1,179.31M | 1,238.31M | 1,282.89M |
|
Invested Capital
|
| 188.95M | | 214.04M | 225.46M | 233.40M | 244.55M | 254.88M | 267.28M | 273.01M | 288.07M | 305.39M | 322.88M | 331.36M | 344.20M | 671.22M | 682.89M | 689.40M | 699.97M | 718.22M | 728.57M | 724.67M | 732.60M | 739.89M | 751.53M | 556.03M | 577.30M | 597.38M | 620.94M | 651.88M | 674.89M | 663.22M | 685.20M | 691.62M | 710.51M | 732.35M | 733.59M | 746.14M | 766.27M | 792.52M | 822.12M | 830.86M | 852.08M | 872.20M | 891.59M | 879.49M | 873.68M | 903.76M | 898.27M | 940.72M | 975.80M | 1,009.23M | 1,025.27M | 1,053.98M | 1,078.79M | 1,112.36M | 1,177.23M | 1,149.91M | 1,208.70M | 1,267.91M | 1,297.86M |
|
Asset Utilization Ratio
|
| | | | 1.14 | 1.10 | 1.07 | 1.05 | 1.01 | 1.01 | 1.00 | 0.98 | 0.96 | 0.92 | 0.89 | 0.61 | 0.53 | 0.63 | 0.70 | 0.70 | 0.67 | 0.63 | 0.59 | 0.57 | 0.57 | 0.58 | 0.59 | 0.59 | 0.60 | 0.62 | 0.64 | 0.65 | 0.65 | 0.65 | 0.65 | 0.62 | 0.58 | 0.57 | 0.57 | 0.58 | 0.60 | 0.60 | 0.61 | 0.64 | 0.65 | 0.67 | 0.70 | 0.63 | 0.57 | 0.58 | 0.58 | 0.58 | 0.57 | 0.58 | 0.58 | 0.59 | 0.59 | 0.60 | 0.60 | 0.60 | 0.61 |
|
Interest Coverage Ratio
|
691.17 | | 0.00M | 639.05 | 474.22 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 849.74 | 0.01M | 12.55 | 12.32 | 15.19 | 13.31 | 14.91 | 14.18 | 14.80 | 10.83 | 12.25 | 12.82 | 14.24 | 12.62 | 13.13 | 11.46 | 14.29 | 14.52 | 11.95 | 14.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.03 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.24 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.64 | 0.21 | 0.16 | 0.12 | 0.50 | 0.47 | 0.43 | 0.40 | 0.35 | 0.33 | 0.32 | 0.26 | 0.23 | 0.20 | 0.31 | 0.30 | 0.34 | 0.33 | 0.28 | 0.24 | 0.20 | 0.18 | 0.14 | 0.12 | 0.12 | 0.15 | 0.48 | 0.52 | 0.47 | 0.44 | 0.40 | 0.37 | 0.29 | 0.28 | 0.24 | 0.19 | 0.17 | 0.16 | 0.15 | 0.12 |
|
Debt Ratio
|
| 0.02 | | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.10 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.34 | 0.10 | 0.08 | 0.07 | 0.28 | 0.27 | 0.25 | 0.25 | 0.23 | 0.22 | 0.21 | 0.18 | 0.16 | 0.14 | 0.21 | 0.20 | 0.22 | 0.22 | 0.19 | 0.17 | 0.14 | 0.13 | 0.11 | 0.09 | 0.09 | 0.11 | 0.27 | 0.28 | 0.27 | 0.26 | 0.25 | 0.24 | 0.19 | 0.19 | 0.17 | 0.14 | 0.12 | 0.12 | 0.11 | 0.09 |
|
Equity Ratio
|
| 0.82 | | 0.85 | 0.86 | 0.85 | 0.88 | 0.87 | 0.88 | 0.87 | 0.89 | 0.90 | 0.90 | 0.88 | 0.90 | 0.40 | 0.44 | 0.45 | 0.48 | 0.50 | 0.52 | 0.53 | 0.49 | 0.52 | 0.55 | 0.55 | 0.58 | 0.58 | 0.61 | 0.64 | 0.66 | 0.67 | 0.69 | 0.70 | 0.73 | 0.67 | 0.67 | 0.64 | 0.66 | 0.69 | 0.71 | 0.71 | 0.73 | 0.74 | 0.75 | 0.73 | 0.73 | 0.56 | 0.55 | 0.58 | 0.60 | 0.62 | 0.64 | 0.66 | 0.68 | 0.71 | 0.74 | 0.73 | 0.75 | 0.76 | 0.78 |
|
Times Interest Earned
|
691.17 | | 0.00M | 639.05 | 474.22 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 849.74 | 0.01M | 12.55 | 12.32 | 15.19 | 13.31 | 14.91 | 14.18 | 14.80 | 10.83 | 12.25 | 12.82 | 14.24 | 12.62 | 13.13 | 11.46 | 14.29 | 14.52 | 11.95 | 14.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | 0.00 | 0.47 | | | 2.13 | | | | | 0.86 | | | | 0.46 | | | | 0.57 | | | 0.00 | 0.61 | | | | 0.62 | 0.00 | | 0.00 | 1.08 | | | | 0.97 | | | 0.00 | 0.55 | | 0.00 | 0.00 | -6.40 | 0.00 | 0.00 | 0.00 | 0.91 | 0.00 | 0.00 | | 0.97 | 0.00 | 0.00 | 0.00 | 0.91 | 0.00 | 0.00 |
|
Enterprise Value
|
-50.37M | -77.25M | -82.05M | -89.74M | -104.87M | -114.78M | -121.29M | -138.06M | -147.18M | -144.74M | -149.09M | -171.22M | -190.18M | -208.75M | -207.33M | -59.71M | -25.40M | -50.29M | -56.61M | -72.24M | -81.56M | -84.80M | -39.17M | -33.42M | -32.53M | -38.64M | -37.00M | -43.60M | -34.74M | -40.42M | -42.68M | -62.48M | -42.67M | -54.27M | -39.00M | -41.67M | -59.40M | -65.67M | -73.96M | -76.41M | -78.97M | -84.57M | -88.53M | -79.90M | -90.01M | -103.24M | -64.47M | -83.46M | -71.03M | -72.55M | -64.16M | -66.86M | -76.95M | -64.45M | -60.35M | -63.74M | -73.69M | -49.52M | -49.90M | -65.43M | -65.09M |
|
Return on Sales
|
0.14% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.12% | 0.13% | 0.14% | 0.12% | 0.13% | 0.14% | 0.13% | 0.13% | 0.10% | 0.07% | 0.09% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.26% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.13% | 0.12% | 0.13% | 0.13% | 0.10% | 0.09% | 0.10% | 0.13% | 0.13% | 0.12% | 0.12% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% |
|
Return on Capital Employed
|
| | | | 0.31% | 0.27% | 0.23% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.18% | 0.11% | 0.09% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% |
|
Return on Invested Capital
|
| | | | 0.22% | 0.19% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.08% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.15% | 0.15% | 0.16% | 0.16% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% |
|
Return on Assets
|
| | | | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Equity
|
| | | | 0.18% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.15% | 0.15% | 0.15% | 0.15% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% |