|
Gross Margin
|
52.54% | 51.51% | 49.61% | 47.68% | 51.40% | 50.85% | 50.66% | 48.16% | 53.46% | 50.02% | 49.51% | 47.02% | 52.67% | 52.85% | 51.78% | 49.37% | 53.18% | 53.24% | 53.38% | 49.35% | 55.21% | 53.75% | 53.66% | 50.59% | 55.54% | 54.56% | 53.47% | 51.25% | 54.98% | 52.92% | 52.32% | 50.61% | 54.05% | 53.07% | 52.32% | 50.78% | 53.89% | 52.99% | 50.82% | 48.35% | 50.90% | 50.92% | 49.60% | 47.28% | 50.22% | 47.11% | 45.68% | 45.01% | 47.66% | 46.75% | 45.99% | 45.57% | 50.08% | 48.29% | 44.29% | 44.38% | 49.07% | 49.10% | 47.76% | 45.16% | 47.77% | 46.66% | 46.95% | 45.92% | 45.76% | 46.35% | 46.03% |
|
EBT Margin
|
16.67% | 25.06% | 24.44% | 19.36% | 15.30% | 22.35% | 25.27% | 22.71% | 27.19% | 21.28% | 23.60% | 20.74% | 17.88% | 24.72% | 25.44% | 22.30% | 18.61% | 23.55% | 28.27% | 23.10% | 20.38% | 23.24% | 26.08% | 24.34% | 23.97% | 24.22% | 26.46% | 24.56% | 76.63% | 23.48% | 26.16% | 24.36% | 22.18% | 24.65% | 28.39% | 25.00% | 13.47% | 24.52% | 26.70% | 24.05% | 21.75% | 23.31% | 26.52% | 24.11% | 18.40% | 37.08% | 24.29% | 21.19% | 14.07% | 22.74% | 23.46% | 24.03% | 17.28% | 25.31% | 21.53% | 8.82% | 20.79% | 22.55% | 22.06% | 24.32% | 29.14% | 20.89% | 22.75% | 24.63% | 16.32% | 18.47% | 20.88% |
|
EBIT Margin
|
17.77% | 26.02% | 25.27% | 20.18% | 16.16% | 23.18% | 25.95% | 23.43% | 28.05% | 22.12% | 24.30% | 21.50% | 18.69% | 25.28% | 25.84% | 23.08% | 20.46% | 24.22% | 28.82% | 23.65% | 21.05% | 24.00% | 26.70% | 24.89% | 24.50% | 25.22% | 27.55% | 25.67% | 77.81% | 24.88% | 27.58% | 25.78% | 26.13% | 26.48% | 29.93% | 26.47% | 15.47% | 26.75% | 28.60% | 27.10% | 24.08% | 25.36% | 28.21% | 25.81% | 20.73% | 39.21% | 25.94% | 23.00% | 16.08% | 24.43% | 25.10% | 25.42% | 19.68% | 26.63% | 22.62% | 12.30% | 23.03% | 24.66% | 24.13% | 26.53% | 31.49% | 23.20% | 24.78% | 20.77% | 18.29% | 21.83% | 22.83% |
|
EBITDA Margin
|
17.77% | 26.02% | 25.27% | 20.18% | 16.16% | 23.18% | 25.95% | 23.43% | 28.05% | 22.12% | 24.30% | 21.50% | 18.69% | 25.28% | 25.84% | 23.08% | 20.46% | 24.22% | 28.82% | 23.65% | 21.05% | 24.00% | 26.70% | 24.89% | 24.50% | 25.22% | 27.55% | 25.67% | 77.81% | 24.88% | 27.58% | 25.78% | 26.13% | 26.48% | 29.93% | 26.47% | 15.47% | 26.75% | 28.60% | 27.10% | 24.08% | 25.36% | 28.21% | 25.81% | 20.73% | 39.21% | 25.94% | 23.00% | 16.08% | 24.43% | 25.10% | 25.42% | 19.68% | 26.63% | 22.62% | 12.30% | 23.03% | 24.66% | 24.13% | 26.53% | 31.49% | 23.20% | 24.78% | 20.77% | 18.29% | 21.83% | 22.83% |
|
Operating Margin
|
17.77% | 26.02% | 25.27% | 20.18% | 16.16% | 23.18% | 25.95% | 23.43% | 28.05% | 22.12% | 24.30% | 21.50% | 18.69% | 25.28% | 25.84% | 23.08% | 20.46% | 24.22% | 28.82% | 23.65% | 21.05% | 24.00% | 26.70% | 24.89% | 24.50% | 25.22% | 27.55% | 25.67% | 77.81% | 24.88% | 27.58% | 25.78% | 26.13% | 26.48% | 29.93% | 26.47% | 15.47% | 26.75% | 28.60% | 27.10% | 24.08% | 25.36% | 28.21% | 25.81% | 20.73% | 39.21% | 25.94% | 23.00% | 16.08% | 24.43% | 25.10% | 25.42% | 19.68% | 26.63% | 22.62% | 12.30% | 23.03% | 24.66% | 24.13% | 26.53% | 31.49% | 23.20% | 24.78% | 20.77% | 18.29% | 21.83% | 22.83% |
|
Net Margin
|
70.79% | 16.45% | 16.50% | 12.52% | 9.88% | 14.96% | 17.00% | 14.62% | 20.97% | 14.05% | 15.55% | 13.88% | 13.02% | 16.74% | 17.06% | 15.29% | 13.06% | 15.96% | 19.09% | 16.42% | 14.33% | 16.29% | 18.33% | 17.02% | 14.89% | 17.33% | 18.25% | 17.54% | 55.95% | 16.82% | 18.67% | 17.19% | 16.33% | 19.16% | 20.50% | 16.44% | 11.58% | 20.26% | 21.45% | 19.22% | 16.79% | 19.02% | 22.60% | 19.61% | 14.19% | 32.83% | 18.87% | 17.92% | 11.48% | 16.23% | 18.39% | 18.97% | 12.08% | 19.33% | 16.40% | 7.11% | 16.00% | 17.42% | 17.22% | 20.27% | 22.33% | 16.10% | 18.75% | 20.03% | 13.02% | 14.27% | 16.77% |
|
FCF Margin
|
9.08% | 15.04% | 9.22% | 25.39% | 14.14% | 12.04% | 8.06% | 21.85% | 14.54% | 6.88% | 7.78% | 18.13% | 18.40% | 7.97% | 5.52% | 17.72% | 15.49% | 7.59% | 6.77% | 15.03% | 24.64% | 8.79% | -6.17% | 24.89% | 21.65% | 12.00% | -1.09% | 24.38% | 6.00% | 13.08% | 1.99% | 22.76% | 19.14% | 8.29% | 6.60% | 28.37% | 4.63% | 10.44% | 9.99% | 23.20% | 19.85% | 5.21% | 7.05% | 24.28% | 20.62% | 7.70% | 13.99% | 22.67% | 21.44% | 14.45% | 10.21% | 23.37% | 14.16% | 10.87% | 8.31% | 2.77% | 12.60% | -0.83% | 2.06% | 13.94% | 17.21% | -1.98% | 5.89% | 20.18% | 9.10% | 10.83% | 8.01% |
|
Inventory Average
|
| | | | 654.65M | 661.45M | 685.40M | 687.95M | 662.00M | 666.25M | 690.00M | 689.35M | 698.10M | 738.20M | 780.95M | 799.70M | 814.45M | 850.50M | 887.50M | 887.00M | 877.50M | 915.50M | 960.00M | 945.50M | 936.50M | 994.00M | 1,051.00M | 1,049.00M | 1,042.50M | 1,158.00M | 1,274.00M | 1,262.00M | 1,254.00M | 1,303.50M | 1,348.00M | 1,351.00M | 1,361.00M | 1,414.00M | 1,463.00M | 1,474.00M | 1,495.50M | 1,564.50M | 1,631.50M | 1,661.00M | 1,676.50M | 1,713.00M | 1,728.00M | 1,719.00M | 1,737.00M | 1,761.00M | 1,782.00M | 1,781.00M | 1,793.50M | 1,865.00M | 1,953.50M | 2,077.50M | 2,221.50M | 2,392.50M | 2,543.50M | 2,557.00M | 2,542.50M | 2,576.00M | 2,580.50M | 2,508.00M | 2,481.00M | 2,548.50M | 2,572.50M |
|
Assets Average
|
| | | | 3,400.65M | 3,382.45M | 3,411.00M | 3,481.50M | 3,617.45M | 3,730.60M | 3,711.40M | 3,675.00M | 3,576.70M | 3,530.00M | 3,693.45M | 3,818.10M | 3,729.15M | 3,656.00M | 3,784.00M | 3,937.50M | 4,048.00M | 4,147.00M | 4,217.00M | 4,202.00M | 4,174.50M | 4,261.00M | 4,326.50M | 4,326.00M | 4,258.00M | 4,469.00M | 4,737.50M | 4,660.00M | 4,612.50M | 4,713.50M | 4,890.00M | 5,010.00M | 5,009.00M | 5,000.50M | 5,087.00M | 5,156.00M | 5,151.00M | 5,230.50M | 5,437.50M | 5,535.50M | 5,642.00M | 5,978.50M | 6,270.50M | 6,422.50M | 6,508.50M | 6,550.50M | 6,597.50M | 6,421.00M | 6,299.50M | 6,447.00M | 6,686.50M | 7,303.00M | 7,765.50M | 7,931.50M | 8,100.50M | 8,176.00M | 8,201.50M | 8,185.50M | 8,268.50M | 8,201.50M | 8,078.50M | 8,128.50M | 8,196.00M |
|
Equity Average
|
| | | | 2,172.90M | 2,165.45M | 1,921.15M | 1,924.55M | 2,291.85M | 2,390.10M | 2,038.20M | 2,020.45M | 2,532.85M | 2,576.50M | 2,213.40M | 1,911.80M | 2,009.40M | 2,083.00M | 1,752.00M | 1,863.50M | 1,960.50M | 2,043.00M | 2,064.50M | 2,058.00M | 1,973.00M | 1,806.00M | 1,554.00M | 1,409.00M | 1,489.50M | 1,446.00M | 1,306.50M | 1,233.50M | 1,277.00M | 1,395.00M | 1,533.50M | 1,424.00M | 1,258.50M | 1,342.00M | 1,432.50M | 1,495.00M | 1,570.00M | 1,655.00M | 1,802.50M | 1,973.50M | 1,990.00M | 2,062.50M | 2,276.50M | 2,435.50M | 2,562.00M | 2,669.50M | 2,803.00M | 2,721.00M | 2,628.00M | 2,772.00M | 2,923.50M | 3,039.00M | 3,153.00M | 3,303.00M | 3,396.00M | 3,349.50M | 3,381.00M | 3,491.00M | 3,585.00M | 3,764.00M | 3,908.00M | 3,990.50M | 4,061.00M |
|
Invested Capital
|
2,342.00M | | | 2,034.90M | 2,975.00M | 2,075.70M | 2,104.60M | 1,876.70M | 3,469.00M | 2,324.60M | 2,259.70M | 2,287.70M | 3,537.00M | 2,128.50M | 2,312.70M | 2,769.10M | 3,499.00M | 1,671.00M | 1,844.00M | 1,898.00M | 2,040.00M | 2,067.00M | 2,199.00M | 2,291.00M | 2,898.00M | 3,186.00M | 2,880.00M | 2,646.00M | 2,792.00M | 1,815.00M | 1,769.00M | 3,102.00M | 3,308.00M | 3,390.00M | 3,616.00M | 2,971.00M | 3,657.00M | 3,678.00M | 3,785.00M | 3,794.00M | 3,937.00M | 3,930.00M | 4,230.00M | 4,298.00M | 4,244.00M | 4,466.00M | 4,712.00M | 4,815.00M | 5,010.00M | 5,029.00M | 5,254.00M | 4,830.00M | 5,006.00M | 5,055.00M | 5,264.00M | 5,062.00M | 5,946.00M | 6,025.00M | 6,108.00M | 5,923.00M | 6,189.00M | 6,149.00M | 6,396.00M | 6,484.00M | 6,414.00M | 6,407.00M | 6,553.00M |
|
Asset Utilization Ratio
|
| | | | 0.95 | 0.96 | 0.95 | 0.96 | 0.94 | 0.94 | 0.97 | 0.98 | 1.01 | 1.03 | 0.99 | 0.97 | 1.01 | 1.04 | 1.02 | 1.00 | 0.97 | 0.96 | 0.95 | 0.96 | 0.98 | 0.96 | 0.93 | 0.93 | 0.94 | 0.89 | 0.83 | 0.84 | 0.84 | 0.83 | 0.83 | 0.83 | 0.84 | 0.85 | 0.84 | 0.83 | 0.83 | 0.82 | 0.80 | 0.79 | 0.76 | 0.72 | 0.69 | 0.68 | 0.70 | 0.72 | 0.72 | 0.76 | 0.81 | 0.80 | 0.79 | 0.73 | 0.69 | 0.68 | 0.67 | 0.66 | 0.65 | 0.64 | 0.63 | 0.63 | 0.63 | 0.62 | 0.61 |
|
Interest Coverage Ratio
|
13.80 | 23.70 | 28.92 | 22.88 | 16.01 | 25.78 | 35.07 | 30.07 | 27.40 | 23.53 | 31.58 | 26.10 | 20.23 | 44.40 | 52.40 | 26.33 | 10.41 | 31.00 | 44.43 | 42.50 | 31.33 | 31.57 | 43.29 | 45.33 | 38.67 | 25.22 | 25.17 | 23.17 | 60.50 | 16.38 | 18.19 | 17.06 | 15.47 | 15.38 | 21.81 | 18.00 | 7.74 | 12.00 | 15.09 | 13.91 | 10.86 | 11.81 | 16.76 | 15.20 | 9.35 | 19.35 | 16.50 | 13.38 | 8.40 | 13.76 | 16.10 | 17.35 | 11.71 | 18.05 | 17.39 | 7.21 | 10.28 | 11.28 | 10.94 | 11.30 | 11.03 | 8.78 | 10.66 | 9.03 | 7.59 | 10.40 | 11.73 |
|
Debt to Equity
|
0.30 | | | 0.35 | 0.28 | 0.38 | 0.32 | 0.41 | 0.28 | 0.37 | 0.38 | 0.37 | 0.17 | 0.24 | 0.22 | 0.82 | 0.40 | 0.60 | 0.55 | 0.53 | 0.49 | 0.49 | 0.54 | 0.49 | 0.52 | 0.87 | 1.09 | 1.23 | 0.96 | 1.68 | 1.76 | 1.67 | 1.41 | 1.39 | 1.20 | 1.75 | 1.94 | 1.82 | 1.70 | 1.68 | 1.48 | 1.50 | 1.26 | 1.15 | 1.32 | 1.26 | 1.11 | 1.08 | 0.96 | 0.93 | 0.80 | 0.92 | 0.83 | 0.80 | 0.73 | 1.00 | 0.89 | 0.92 | 0.90 | 1.05 | 0.80 | 0.83 | 0.78 | 0.70 | 0.68 | 0.61 | 0.59 |
|
Debt Ratio
|
0.19 | | | 0.19 | 0.21 | 0.21 | 0.19 | 0.22 | 0.20 | 0.20 | 0.21 | 0.21 | 0.15 | 0.14 | 0.13 | 0.33 | 0.28 | 0.27 | 0.26 | 0.25 | 0.24 | 0.24 | 0.26 | 0.24 | 0.24 | 0.34 | 0.35 | 0.40 | 0.36 | 0.47 | 0.48 | 0.43 | 0.42 | 0.41 | 0.40 | 0.42 | 0.51 | 0.49 | 0.49 | 0.49 | 0.47 | 0.47 | 0.44 | 0.42 | 0.45 | 0.44 | 0.42 | 0.41 | 0.39 | 0.38 | 0.36 | 0.37 | 0.36 | 0.34 | 0.32 | 0.39 | 0.37 | 0.38 | 0.38 | 0.41 | 0.34 | 0.35 | 0.35 | 0.33 | 0.34 | 0.30 | 0.29 |
|
Equity Ratio
|
0.63 | | | 0.55 | 0.73 | 0.55 | 0.57 | 0.53 | 0.73 | 0.55 | 0.55 | 0.55 | 0.87 | 0.59 | 0.61 | 0.40 | 0.69 | 0.45 | 0.47 | 0.47 | 0.50 | 0.49 | 0.49 | 0.49 | 0.45 | 0.39 | 0.32 | 0.33 | 0.37 | 0.28 | 0.27 | 0.26 | 0.30 | 0.30 | 0.33 | 0.24 | 0.26 | 0.27 | 0.29 | 0.29 | 0.32 | 0.31 | 0.35 | 0.36 | 0.34 | 0.35 | 0.38 | 0.38 | 0.41 | 0.41 | 0.44 | 0.40 | 0.43 | 0.43 | 0.44 | 0.39 | 0.42 | 0.41 | 0.43 | 0.39 | 0.43 | 0.42 | 0.44 | 0.47 | 0.49 | 0.49 | 0.50 |
|
Times Interest Earned
|
13.80 | 23.70 | 28.92 | 22.88 | 16.01 | 25.78 | 35.07 | 30.07 | 27.40 | 23.53 | 31.58 | 26.10 | 20.23 | 44.40 | 52.40 | 26.33 | 10.41 | 31.00 | 44.43 | 42.50 | 31.33 | 31.57 | 43.29 | 45.33 | 38.67 | 25.22 | 25.17 | 23.17 | 60.50 | 16.38 | 18.19 | 17.06 | 15.47 | 15.38 | 21.81 | 18.00 | 7.74 | 12.00 | 15.09 | 13.91 | 10.86 | 11.81 | 16.76 | 15.20 | 9.35 | 19.35 | 16.50 | 13.38 | 8.40 | 13.76 | 16.10 | 17.35 | 11.71 | 18.05 | 17.39 | 7.21 | 10.28 | 11.28 | 10.94 | 11.30 | 11.03 | 8.78 | 10.66 | 9.03 | 7.59 | 10.40 | 11.73 |
|
FCF Payout Ratio
|
2.71 | 0.39 | 0.52 | 0.00 | 0.43 | 0.49 | 0.60 | 0.91 | 0.40 | 0.80 | 0.58 | 0.29 | 0.34 | 0.71 | 0.89 | 4.99 | 0.41 | 0.79 | 0.75 | 0.38 | 0.28 | 0.77 | -0.89 | 0.24 | 0.32 | 0.60 | -5.42 | 0.26 | 1.20 | 0.60 | 3.19 | 0.29 | 0.42 | 0.91 | 0.91 | 0.23 | 12.66 | 0.74 | 0.66 | 0.29 | 0.42 | 1.55 | 0.90 | 0.29 | 0.45 | 1.09 | 0.47 | 0.31 | 0.38 | 0.50 | 0.66 | 1.78 | 0.51 | 0.64 | 0.78 | 2.54 | 0.61 | -9.00 | 3.38 | 0.53 | 0.51 | -4.29 | 1.27 | 0.39 | 1.05 | 0.83 | 1.00 |
|
Enterprise Value
|
-340.00M | -286.50M | -289.30M | -241.70M | -232.00M | -260.80M | -155.70M | -278.60M | -567.00M | -552.50M | -380.10M | -494.90M | -338.00M | -361.00M | -369.00M | -387.00M | -204.00M | -217.00M | -287.00M | -287.00M | -437.00M | -460.00M | -235.00M | -250.00M | -370.00M | -494.00M | -195.00M | -317.00M | -263.00M | -459.00M | -211.00M | -197.00M | -182.00M | -212.00M | -212.00M | -287.00M | -239.00M | -211.00M | -193.00M | -260.00M | -307.00M | -307.00M | -235.00M | -276.00M | -675.00M | -908.00M | -964.00M | -1106.00M | -1150.00M | -1172.00M | -1073.00M | -812.00M | -868.00M | -899.00M | -1087.00M | -428.00M | -374.00M | -426.00M | -373.00M | -589.00M | -446.00M | -416.00M | -416.00M | -599.00M | -444.00M | -471.00M | -319.00M |
|
Return on Sales
|
0.71% | 0.16% | 0.16% | 0.13% | 0.10% | 0.15% | 0.17% | 0.15% | 0.21% | 0.14% | 0.16% | 0.14% | 0.13% | 0.17% | 0.17% | 0.15% | 0.13% | 0.16% | 0.19% | 0.16% | 0.14% | 0.16% | 0.18% | 0.17% | 0.15% | 0.17% | 0.18% | 0.18% | 0.56% | 0.17% | 0.19% | 0.17% | 0.16% | 0.19% | 0.20% | 0.16% | 0.12% | 0.20% | 0.21% | 0.19% | 0.17% | 0.19% | 0.23% | 0.20% | 0.14% | 0.33% | 0.19% | 0.18% | 0.11% | 0.16% | 0.18% | 0.19% | 0.12% | 0.19% | 0.16% | 0.07% | 0.16% | 0.17% | 0.17% | 0.20% | 0.22% | 0.16% | 0.19% | 0.20% | 0.13% | 0.14% | 0.17% |
|
Return on Capital Employed
|
| | | | 0.25% | 0.25% | 0.24% | 0.25% | 0.29% | 0.29% | 0.30% | 0.29% | 0.25% | 0.27% | 0.26% | 0.29% | 0.28% | 0.28% | 0.29% | 0.29% | 0.28% | 0.28% | 0.27% | 0.29% | 0.32% | 0.30% | 0.32% | 0.32% | 0.44% | 0.42% | 0.39% | 0.43% | 0.28% | 0.29% | 0.29% | 0.32% | 0.25% | 0.26% | 0.25% | 0.25% | 0.26% | 0.26% | 0.25% | 0.23% | 0.23% | 0.25% | 0.23% | 0.22% | 0.21% | 0.19% | 0.18% | 0.21% | 0.23% | 0.24% | 0.23% | 0.20% | 0.17% | 0.17% | 0.17% | 0.20% | 0.21% | 0.21% | 0.20% | 0.18% | 0.16% | 0.16% | 0.15% |
|
Return on Invested Capital
|
| | | | 0.19% | 0.18% | 0.22% | 0.25% | 0.22% | 0.21% | 0.26% | 0.26% | 0.18% | 0.20% | 0.26% | 0.24% | 0.20% | 0.24% | 0.37% | 0.35% | 0.34% | 0.33% | 0.32% | 0.31% | 0.27% | 0.23% | 0.23% | 0.26% | 0.40% | 0.47% | 0.61% | 0.44% | 0.23% | 0.23% | 0.23% | 0.25% | 0.23% | 0.22% | 0.22% | 0.23% | 0.24% | 0.23% | 0.23% | 0.22% | 0.21% | 0.24% | 0.22% | 0.21% | 0.20% | 0.17% | 0.16% | 0.17% | 0.18% | 0.19% | 0.18% | 0.16% | 0.16% | 0.14% | 0.15% | 0.18% | 0.18% | 0.17% | 0.17% | 0.16% | 0.14% | 0.14% | 0.13% |
|
Return on Assets
|
| | | | 0.13% | 0.13% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.25% | 0.24% | 0.22% | 0.22% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.15% | 0.14% | 0.14% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.13% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% |
|
Return on Equity
|
| | | | 0.21% | 0.20% | 0.23% | 0.25% | 0.25% | 0.24% | 0.29% | 0.28% | 0.20% | 0.21% | 0.25% | 0.30% | 0.29% | 0.28% | 0.35% | 0.34% | 0.33% | 0.32% | 0.32% | 0.33% | 0.35% | 0.38% | 0.44% | 0.49% | 0.72% | 0.73% | 0.81% | 0.85% | 0.52% | 0.50% | 0.49% | 0.53% | 0.57% | 0.55% | 0.52% | 0.53% | 0.53% | 0.50% | 0.47% | 0.43% | 0.42% | 0.47% | 0.41% | 0.37% | 0.35% | 0.29% | 0.27% | 0.30% | 0.32% | 0.32% | 0.30% | 0.24% | 0.25% | 0.23% | 0.23% | 0.29% | 0.30% | 0.28% | 0.28% | 0.26% | 0.22% | 0.21% | 0.20% |