|
Gross Margin
|
18.53% | 17.87% | 15.85% | 16.04% | 17.18% | 16.85% | 14.74% | 14.02% | 14.24% | 14.75% | 14.43% | 13.84% | 15.20% | 14.46% | 14.85% | 14.58% | 16.19% | 15.84% | 15.46% | 14.78% | 16.19% | 17.27% | 21.00% | 20.95% | 20.07% | 23.02% | 23.70% | 24.53% | 22.83% | 23.10% | 22.01% | 21.57% | 22.77% | 21.71% | 20.44% | 19.39% | 20.16% | 20.11% | 22.96% | 20.77% | 21.54% | 22.39% | 22.10% | 28.96% | 29.62% | 28.51% | 26.90% | 23.59% | 22.75% | 21.99% | 21.80% | 18.99% | 18.77% | 20.38% | 22.13% | 20.66% | 22.69% | 21.79% | 23.62% | 22.17% | 23.31% | 24.29% | 23.38% | 23.19% | 24.36% | 24.89% |
|
EBT Margin
|
5.65% | 4.69% | 2.48% | 2.78% | 4.37% | 2.56% | 1.55% | 2.31% | 3.39% | 3.30% | 1.66% | 1.79% | 3.33% | 2.80% | 1.37% | 1.39% | 4.08% | 3.00% | 1.07% | 1.44% | 3.48% | 3.67% | 3.69% | 3.73% | 4.79% | 6.40% | 3.68% | 4.41% | 5.14% | 4.66% | 2.01% | 2.35% | 4.38% | 3.60% | 1.28% | 0.90% | 3.44% | 3.57% | 2.64% | 1.36% | 4.28% | 4.35% | 1.91% | 4.33% | 7.51% | 6.61% | 2.44% | 2.25% | 4.88% | 3.96% | 2.74% | 2.10% | 4.55% | 4.53% | 3.96% | 2.18% | 5.72% | 5.12% | 3.44% | 3.12% | 5.79% | 6.07% | 2.76% | 3.20% | 6.10% | 6.08% |
|
EBIT Margin
|
7.39% | 6.52% | 4.37% | 4.60% | 5.99% | 5.49% | 3.71% | 4.31% | 5.09% | 5.11% | 3.71% | 3.80% | 5.07% | 4.52% | 3.43% | 4.01% | 5.98% | 5.10% | 3.46% | 3.83% | 5.53% | 5.88% | 6.71% | 6.89% | 7.21% | 9.09% | 7.12% | 7.93% | 8.00% | 7.72% | 5.50% | 5.72% | 7.42% | 6.72% | 4.72% | 4.27% | 6.27% | 6.55% | 6.29% | 4.88% | 7.08% | 7.38% | 5.32% | 8.69% | 11.28% | 9.99% | 6.26% | 5.66% | 7.70% | 6.65% | 5.69% | 4.79% | 6.58% | 6.83% | 6.65% | 4.99% | 8.19% | 7.53% | 6.54% | 6.08% | 8.44% | 8.84% | 6.21% | 6.59% | 9.07% | 9.10% |
|
EBITDA Margin
|
7.39% | 6.52% | 4.37% | 4.60% | 5.99% | 5.49% | 3.71% | 4.31% | 2.10% | 2.11% | 1.06% | 3.80% | 2.09% | 1.72% | 0.93% | 4.01% | 5.98% | 5.10% | 3.46% | 3.83% | 5.53% | 5.88% | 6.71% | 6.89% | 7.21% | 9.09% | 7.12% | 7.93% | 8.00% | 7.72% | 5.50% | 5.72% | 7.42% | 6.72% | 4.72% | 4.27% | 6.27% | 6.55% | 6.29% | 4.88% | 7.08% | 7.38% | 5.32% | 8.69% | 11.28% | 9.99% | 6.26% | 5.66% | 7.70% | 6.65% | 5.69% | 4.79% | 6.58% | 6.83% | 6.65% | 4.99% | 8.19% | 7.53% | 6.54% | 6.08% | 8.44% | 8.84% | 6.21% | 6.59% | 9.07% | 9.10% |
|
Operating Margin
|
7.39% | 6.52% | 4.37% | 4.60% | 5.99% | 5.49% | 3.71% | 4.31% | 5.09% | 5.11% | 3.71% | 3.80% | 5.07% | 4.52% | 3.43% | 4.01% | 5.98% | 5.10% | 3.46% | 3.83% | 5.53% | 5.88% | 6.71% | 6.89% | 7.21% | 9.09% | 7.12% | 7.93% | 8.00% | 7.72% | 5.50% | 5.72% | 7.42% | 6.72% | 4.72% | 4.27% | 6.27% | 6.55% | 6.29% | 4.88% | 7.08% | 7.38% | 5.32% | 8.69% | 11.28% | 9.99% | 6.26% | 5.66% | 7.70% | 6.65% | 5.69% | 4.79% | 6.58% | 6.83% | 6.65% | 4.99% | 8.19% | 7.53% | 6.54% | 6.08% | 8.44% | 8.84% | 6.21% | 6.59% | 9.07% | 9.10% |
|
Net Margin
|
3.72% | 2.91% | 1.55% | 1.86% | 2.74% | 1.61% | 0.94% | 1.47% | 2.10% | 2.11% | 1.06% | 1.20% | 2.09% | 1.72% | 0.93% | 0.91% | 2.54% | 1.96% | 0.71% | 1.09% | 2.19% | 2.32% | 2.35% | 2.50% | 3.02% | 4.11% | 2.43% | 2.97% | 3.42% | 2.98% | 1.29% | 1.63% | 2.71% | 2.27% | 9.39% | 0.92% | 2.71% | 2.62% | 2.04% | 1.16% | 3.27% | 3.30% | 1.51% | 3.42% | 5.73% | 5.05% | 1.92% | 1.75% | 3.74% | 2.97% | 2.10% | 1.73% | 3.43% | 3.46% | 3.00% | 1.69% | 4.37% | 3.91% | 2.61% | 2.42% | 4.40% | 4.58% | 2.23% | 2.46% | 4.72% | 4.58% |
|
FCF Margin
|
3.68% | 1.26% | 0.39% | 1.89% | 4.72% | 0.99% | -3.69% | 1.28% | 6.16% | -2.28% | -2.22% | 0.82% | 1.86% | -1.90% | -2.71% | 1.53% | 3.11% | -2.15% | -3.03% | 1.95% | 1.20% | -1.85% | -2.39% | 2.43% | 0.25% | 1.82% | -0.22% | 2.69% | 4.01% | -2.22% | -2.60% | 1.92% | 1.22% | -1.52% | -6.00% | -1.30% | 2.03% | 2.10% | -1.92% | 3.18% | 2.95% | -0.33% | -1.49% | 1.63% | 14.58% | 3.89% | 0.34% | -1.56% | 6.18% | 4.15% | -0.77% | 4.45% | 4.36% | 2.88% | 0.80% | 2.11% | 4.14% | 3.58% | -0.81% | 2.56% | 4.41% | 4.05% | 2.32% | 3.84% | 5.74% | 3.91% |
|
Inventory Average
|
| | | | 124.11M | 122.81M | 128.53M | 146.96M | 161.57M | 161.91M | 160.91M | 166.37M | 174.67M | 178.42M | 181.71M | 187.32M | 197.59M | 202.74M | 195.32M | 197.84M | 211.62M | 209.06M | 184.00M | 182.81M | 206.33M | 209.80M | 197.00M | 197.35M | 205.38M | 206.92M | 208.88M | 205.67M | 213.81M | 233.83M | 248.63M | 248.63M | 252.77M | 261.26M | 254.77M | 261.97M | 273.40M | 272.60M | 267.31M | 249.60M | 237.40M | 244.32M | 260.63M | 279.01M | 312.34M | 344.13M | 350.78M | 373.79M | 397.67M | 396.23M | 390.23M | 381.61M | 400.41M | 421.81M | 416.81M | 421.72M | 440.37M | 442.14M | 457.18M | 481.07M | 479.46M | 465.47M |
|
Assets Average
|
| | | | 1,417.61M | 1,474.98M | 1,518.88M | 1,572.61M | 1,660.01M | 1,703.72M | 1,711.01M | 1,749.22M | 1,810.12M | 1,853.50M | 1,898.01M | 1,962.31M | 2,091.30M | 2,189.38M | 2,206.27M | 2,265.54M | 2,345.22M | 2,393.73M | 2,394.72M | 2,428.75M | 2,512.17M | 2,592.59M | 2,650.68M | 2,698.35M | 2,806.11M | 2,919.16M | 2,964.32M | 2,998.24M | 3,088.79M | 3,288.83M | 3,436.68M | 3,461.55M | 3,497.22M | 3,535.08M | 3,564.63M | 3,657.49M | 3,784.06M | 3,851.31M | 3,893.95M | 3,932.96M | 4,021.44M | 4,211.33M | 4,360.33M | 4,428.65M | 4,768.14M | 5,164.04M | 5,327.03M | 5,453.84M | 5,592.44M | 5,734.80M | 5,815.54M | 5,891.94M | 6,002.81M | 6,144.91M | 6,217.24M | 6,277.22M | 6,421.93M | 7,111.00M | 7,972.87M | 8,214.15M | 8,289.56M | 8,478.09M |
|
Equity Average
|
| | | | 841.39M | 617.59M | 380.94M | 394.53M | 421.77M | 456.35M | 479.35M | 494.79M | 524.34M | 558.63M | 578.00M | 588.44M | 623.43M | 672.81M | 696.95M | 702.51M | 727.71M | 776.13M | 819.61M | 857.17M | 905.57M | 972.65M | 1,026.27M | 1,063.30M | 1,116.25M | 1,174.23M | 1,207.46M | 1,203.06M | 1,178.57M | 1,160.42M | 1,242.07M | 1,300.47M | 1,284.92M | 1,327.89M | 1,373.97M | 1,399.82M | 1,448.99M | 1,525.53M | 1,575.22M | 1,615.90M | 1,697.22M | 1,805.54M | 1,876.72M | 1,913.13M | 1,981.67M | 2,076.90M | 2,154.37M | 2,213.22M | 2,310.44M | 2,446.43M | 2,559.80M | 2,633.72M | 2,718.48M | 2,836.84M | 2,922.43M | 2,981.42M | 3,089.15M | 3,250.18M | 3,377.38M | 3,462.99M | 3,574.67M | 3,725.10M |
|
Invested Capital
|
| | | 848.90M | 913.98M | 382.00M | 386.49M | 1,083.74M | 440.64M | 478.90M | 491.37M | 1,182.61M | 555.49M | 585.76M | 596.79M | 609.20M | 669.35M | 700.46M | 709.93M | 1,557.46M | 752.59M | 807.99M | 847.00M | 1,728.87M | 951.29M | 1,024.80M | 1,058.51M | 1,921.71M | 1,164.45M | 1,214.82M | 1,230.92M | 2,113.40M | 1,181.94M | 1,169.77M | 1,345.17M | 2,578.24M | 1,314.08M | 1,372.46M | 1,407.51M | 1,977.77M | 1,508.06M | 2,139.55M | 2,166.33M | 2,912.20M | 1,753.51M | 1,862.15M | 1,895.92M | 3,282.68M | 2,064.77M | 2,157.27M | 2,277.30M | 3,856.46M | 2,413.61M | 2,546.81M | 2,644.51M | 2,985.67M | 2,829.93M | 2,950.56M | 3,000.71M | 3,340.38M | 3,371.13M | 3,587.45M | 4,267.32M | 5,914.05M | 3,738.77M | 3,910.79M |
|
Asset Utilization Ratio
|
| | | | 3.39 | 3.39 | 3.47 | 3.58 | 3.70 | 3.86 | 3.97 | 3.99 | 3.86 | 3.84 | 3.79 | 3.70 | 3.58 | 3.47 | 3.50 | 3.46 | 3.42 | 3.41 | 3.35 | 3.20 | 3.00 | 2.82 | 2.71 | 2.64 | 2.51 | 2.41 | 2.44 | 2.50 | 2.47 | 2.39 | 2.37 | 2.42 | 2.54 | 2.62 | 2.60 | 2.56 | 2.48 | 2.43 | 2.45 | 2.33 | 2.15 | 1.99 | 1.87 | 1.97 | 2.05 | 2.10 | 2.23 | 2.37 | 2.54 | 2.61 | 2.62 | 2.56 | 2.42 | 2.38 | 2.35 | 2.37 | 2.35 | 2.11 | 1.95 | 1.94 | 1.98 | 2.00 |
|
Interest Coverage Ratio
|
32.46 | 27.84 | 17.73 | 19.55 | 32.29 | 9.04 | 5.73 | 7.52 | 10.67 | 10.38 | 6.71 | 7.62 | 10.63 | 10.01 | 6.50 | 8.10 | 13.20 | 10.38 | 6.13 | 7.12 | 12.05 | 12.21 | 11.02 | 11.21 | 14.64 | 17.49 | 11.01 | 12.63 | 14.96 | 14.71 | 9.22 | 10.19 | 13.67 | 11.15 | 7.19 | 6.81 | 11.27 | 11.71 | 9.67 | 7.72 | 13.54 | 14.48 | 9.05 | 11.41 | 17.71 | 20.82 | 10.96 | 12.06 | 17.84 | 16.05 | 12.02 | 10.85 | 21.21 | 20.13 | 18.96 | 12.97 | 25.36 | 24.85 | 15.38 | 15.11 | 24.58 | 27.79 | 8.24 | 9.42 | 15.43 | 16.61 |
|
Debt to Equity
|
| | | 0.22 | 0.19 | 1.82 | 1.77 | 1.68 | 1.55 | 1.44 | 1.40 | 1.35 | 1.25 | 1.18 | 1.16 | 1.13 | 1.25 | 1.17 | 1.23 | 1.21 | 1.14 | 1.07 | 1.02 | 0.98 | 0.91 | 0.84 | 0.81 | 0.77 | 0.77 | 0.78 | 0.77 | 0.78 | 0.92 | 1.14 | 0.99 | 1.03 | 1.01 | 0.96 | 0.94 | 0.92 | 0.89 | 0.83 | 0.81 | 0.78 | 0.73 | 0.73 | 0.72 | 0.71 | 0.85 | 0.81 | 0.85 | 0.75 | 0.70 | 0.67 | 0.64 | 0.63 | 0.60 | 0.57 | 0.56 | 0.54 | 0.51 | 0.81 | 0.79 | 0.71 | 0.68 | 0.64 |
|
Debt Ratio
|
| | | 0.13 | 0.11 | 0.46 | 0.44 | 0.42 | 0.40 | 0.40 | 0.39 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 | 0.37 | 0.37 | 0.39 | 0.37 | 0.36 | 0.36 | 0.36 | 0.35 | 0.33 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.31 | 0.31 | 0.34 | 0.38 | 0.38 | 0.38 | 0.37 | 0.37 | 0.36 | 0.35 | 0.34 | 0.33 | 0.33 | 0.33 | 0.31 | 0.32 | 0.31 | 0.31 | 0.34 | 0.33 | 0.34 | 0.31 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.35 | 0.33 | 0.31 | 0.30 | 0.29 |
|
Equity Ratio
|
| | | 0.59 | 0.59 | 0.25 | 0.25 | 0.25 | 0.26 | 0.28 | 0.28 | 0.28 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.35 | 0.35 | 0.37 | 0.38 | 0.39 | 0.40 | 0.40 | 0.41 | 0.41 | 0.39 | 0.37 | 0.34 | 0.39 | 0.37 | 0.37 | 0.38 | 0.39 | 0.38 | 0.39 | 0.40 | 0.41 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 | 0.43 | 0.45 | 0.45 | 0.46 | 0.47 | 0.47 | 0.48 | 0.49 | 0.43 | 0.42 | 0.43 | 0.43 | 0.44 |
|
Times Interest Earned
|
32.46 | 27.84 | 17.73 | 19.55 | 32.29 | 9.04 | 5.73 | 7.52 | 10.67 | 10.38 | 6.71 | 7.62 | 10.63 | 10.01 | 6.50 | 8.10 | 13.20 | 10.38 | 6.13 | 7.12 | 12.05 | 12.21 | 11.02 | 11.21 | 14.64 | 17.49 | 11.01 | 12.63 | 14.96 | 14.71 | 9.22 | 10.19 | 13.67 | 11.15 | 7.19 | 6.81 | 11.27 | 11.71 | 9.67 | 7.72 | 13.54 | 14.48 | 9.05 | 11.41 | 17.71 | 20.82 | 10.96 | 12.06 | 17.84 | 16.05 | 12.02 | 10.85 | 21.21 | 20.13 | 18.96 | 12.97 | 25.36 | 24.85 | 15.38 | 15.11 | 24.58 | 27.79 | 8.24 | 9.42 | 15.43 | 16.61 |
|
FCF Payout Ratio
|
0.10 | 0.30 | 1.00 | 0.19 | 0.08 | 0.38 | -0.10 | 0.26 | 0.05 | -0.14 | -0.16 | 0.40 | 0.18 | -0.17 | -0.14 | 0.21 | 0.11 | -0.16 | -0.12 | 0.19 | 0.25 | -0.19 | 0.00 | 0.19 | 1.48 | 0.24 | 0.00 | 0.20 | 0.11 | -0.22 | -0.20 | 0.26 | 0.36 | -0.30 | -0.08 | -0.36 | 0.18 | 0.20 | -0.27 | 0.15 | 0.14 | -1.45 | -0.35 | 0.40 | 0.04 | 0.14 | 1.72 | -0.34 | 0.06 | 0.09 | -0.55 | 0.08 | 0.07 | 0.12 | 0.53 | 0.20 | 0.09 | 0.11 | -0.59 | 0.17 | 0.09 | 0.12 | 0.20 | 0.12 | 0.07 | 0.12 |
|
Enterprise Value
|
-170.78M | -177.95M | -152.89M | -151.68M | -198.10M | -188.27M | -64.45M | -59.57M | -139.02M | -86.20M | -46.34M | -55.92M | -89.64M | -39.33M | -26.52M | -41.27M | -190.95M | -113.27M | -102.16M | -121.64M | -71.55M | -71.55M | -43.64M | -48.54M | -46.60M | -65.58M | -53.56M | -75.78M | -189.49M | -177.97M | -115.72M | -76.72M | -159.10M | -285.19M | -138.71M | -53.68M | -44.84M | -51.89M | -34.17M | -63.30M | -96.73M | -43.98M | -43.54M | -78.28M | -246.52M | -404.69M | -388.95M | -336.55M | -198.93M | -311.70M | -186.92M | -158.88M | -312.36M | -414.80M | -413.20M | -378.87M | -439.11M | -409.89M | -177.88M | -206.48M | -304.99M | -351.72M | -394.81M | -326.66M | -458.07M | -492.02M |
|
Return on Sales
|
0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.03% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | 0.02% | 0.09% | 0.01% | 0.03% | 0.03% | 0.02% | 0.01% | 0.03% | 0.03% | 0.02% | 0.03% | 0.06% | 0.05% | 0.02% | 0.02% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.04% | 0.03% | 0.02% | 0.04% | 0.05% | 0.02% | 0.02% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | | 0.23% | 0.21% | 0.21% | 0.21% | 0.22% | 0.21% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.21% | 0.23% | 0.24% | 0.25% | 0.24% | 0.24% | 0.24% | 0.21% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.22% | 0.21% | 0.23% | 0.20% | 0.20% | 0.20% | 0.19% | 0.18% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.19% | 0.17% | 0.17% | 0.18% | 0.18% |
|
Return on Invested Capital
|
| | | | 0.19% | 0.25% | 0.43% | 0.23% | 0.23% | 0.41% | 0.41% | 0.24% | 0.23% | 0.34% | 0.33% | 0.33% | 0.34% | 0.34% | 0.33% | 0.21% | 0.21% | 0.32% | 0.34% | 0.24% | 0.24% | 0.36% | 0.34% | 0.24% | 0.24% | 0.30% | 0.28% | 0.20% | 0.20% | 0.27% | 0.55% | 0.37% | 0.40% | 0.59% | 0.31% | 0.26% | 0.26% | 0.26% | 0.21% | 0.20% | 0.23% | 0.31% | 0.30% | 0.21% | 0.21% | 0.26% | 0.26% | 0.20% | 0.21% | 0.28% | 0.28% | 0.26% | 0.26% | 0.27% | 0.26% | 0.26% | 0.25% | 0.25% | 0.23% | 0.18% | 0.20% | 0.27% |
|
Return on Assets
|
| | | | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.10% | 0.09% | 0.09% | 0.10% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
| | | | 0.13% | 0.16% | 0.25% | 0.24% | 0.23% | 0.25% | 0.24% | 0.23% | 0.22% | 0.20% | 0.19% | 0.18% | 0.19% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.20% | 0.21% | 0.21% | 0.23% | 0.21% | 0.21% | 0.21% | 0.18% | 0.16% | 0.15% | 0.14% | 0.14% | 0.26% | 0.24% | 0.26% | 0.26% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.16% | 0.18% | 0.18% | 0.18% | 0.16% | 0.16% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% |