|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.14% | 54.93% | 54.81% | 55.80% | 56.04% | 55.70% | 55.48% | 57.01% | 57.56% | 57.43% | 56.65% | 55.75% | 59.04% | 57.89% | 57.13% | 58.25% | 58.92% | 57.48% | 57.46% | 57.30% | 58.88% | 58.31% | 58.54% | 15.21% | 59.55% | 59.02% | 60.09% | 17.92% | 50.05% | 49.84% | 61.30% | 18.99% | 50.28% | 50.45% |
|
EBT Margin
|
9.78% | 10.64% | 8.45% | 9.86% | 9.58% | 9.67% | 10.30% | 11.55% | 10.97% | 11.32% | 11.92% | 11.70% | 11.68% | 11.59% | 10.86% | 12.24% | 11.19% | 12.08% | 11.99% | 12.78% | 15.31% | 14.75% | 14.20% | 13.02% | 14.46% | 15.47% | 14.88% | 14.05% | 14.99% | 14.73% | 14.20% | 8.63% | 13.59% | 12.85% | 10.98% | 14.44% | 14.22% | 18.65% | 14.95% | 16.11% | 15.40% | 16.74% | 15.96% | 11.22% | 18.62% | 18.70% | 16.99% | 18.09% | 19.63% | 18.70% | 19.67% | 18.39% | 19.04% | 19.14% | 19.10% | 19.52% | 20.34% | 19.93% | 20.62% | 21.33% | 21.45% | 22.08% | 22.48% | 21.57% | 21.92% | 22.45% |
|
EBIT Margin
|
11.09% | 12.03% | 9.75% | 11.16% | 10.85% | 10.93% | 11.61% | 12.73% | 12.64% | 13.02% | 13.59% | 13.37% | 13.25% | 13.11% | 12.37% | 13.70% | 12.69% | 13.54% | 13.47% | 14.22% | 14.83% | 16.16% | 15.66% | 14.44% | 15.85% | 16.82% | 16.21% | 15.29% | 16.10% | 15.77% | 15.29% | 11.59% | 15.46% | 14.64% | 12.59% | 15.90% | 15.62% | 16.04% | 16.54% | 17.53% | 16.90% | 18.14% | 17.38% | 12.81% | 20.02% | 20.08% | 18.37% | 19.42% | 20.78% | 19.83% | 20.79% | 19.49% | 20.32% | 20.46% | 20.40% | 20.61% | 21.37% | 21.02% | 21.64% | 22.16% | 22.43% | 23.09% | 23.37% | 22.40% | 22.73% | 23.42% |
|
EBITDA Margin
|
11.09% | 12.03% | 9.75% | 11.16% | 10.85% | 10.93% | 11.61% | 12.73% | 12.64% | 13.02% | 13.59% | 13.37% | 13.25% | 13.11% | 12.37% | 13.70% | 12.69% | 13.54% | 13.47% | 14.22% | 14.83% | 16.16% | 15.66% | 14.44% | 15.85% | 16.82% | 16.21% | 15.29% | 16.10% | 15.77% | 15.29% | 11.59% | 15.46% | 14.64% | 12.59% | 15.90% | 15.62% | 16.04% | 16.54% | 17.53% | 16.90% | 18.14% | 17.38% | 12.81% | 20.02% | 20.08% | 18.37% | 19.42% | 20.78% | 19.83% | 20.79% | 19.49% | 20.32% | 20.46% | 20.40% | 20.61% | 21.37% | 21.02% | 21.64% | 22.16% | 22.43% | 23.09% | 23.37% | 22.40% | 22.73% | 23.42% |
|
Operating Margin
|
11.09% | 12.03% | 9.75% | 11.16% | 10.85% | 10.93% | 11.61% | 12.73% | 12.64% | 13.02% | 13.59% | 13.37% | 13.25% | 13.11% | 12.37% | 13.70% | 12.69% | 13.54% | 13.47% | 14.22% | 14.83% | 16.16% | 15.66% | 14.44% | 15.85% | 16.82% | 16.21% | 15.29% | 16.10% | 15.77% | 15.29% | 11.59% | 15.46% | 14.64% | 12.59% | 15.90% | 15.62% | 16.04% | 16.54% | 17.53% | 16.90% | 18.14% | 17.38% | 12.81% | 20.02% | 20.08% | 18.37% | 19.42% | 20.78% | 19.83% | 20.79% | 19.49% | 20.32% | 20.46% | 20.40% | 20.61% | 21.37% | 21.02% | 21.64% | 22.16% | 22.43% | 23.09% | 23.37% | 22.40% | 22.73% | 23.42% |
|
Net Margin
|
6.05% | 6.46% | 5.68% | 6.10% | 6.63% | 5.96% | 6.30% | 6.99% | 6.75% | 7.30% | 7.51% | 7.46% | 7.30% | 7.36% | 6.94% | 7.72% | 0.03% | 0.04% | 0.02% | 3.14% | 0.38% | 1.49% | -0.49% | 1.10% | -0.51% | 19.28% | 0.01% | 1.71% | 0.15% | 1.45% | 0.08% | 0.13% | 3.48% | -0.04% | 0.40% | -0.19% | 0.00% | 0.00% | 0.14% | 0.00% | | -0.02% | | | 17.18% | | | | 17.46% | 15.33% | 16.09% | 14.19% | 16.23% | 14.91% | 14.88% | 15.15% | 16.44% | 15.76% | 16.52% | 16.77% | 18.07% | 17.51% | 17.76% | 16.80% | 18.07% | 17.69% |
|
FCF Margin
|
13.47% | 14.25% | 12.09% | 11.47% | -1.40% | 3.63% | 4.75% | 9.15% | 1.19% | 8.24% | 9.27% | 11.30% | 4.51% | 7.62% | 8.21% | 12.37% | 4.10% | 8.93% | 11.40% | 16.59% | 7.27% | 8.85% | 3.16% | 12.95% | 6.87% | 5.27% | -4.50% | 8.11% | 6.24% | 5.31% | 9.45% | 14.73% | 11.90% | 3.40% | 13.74% | 13.63% | 5.80% | 6.31% | 15.21% | 18.30% | 11.71% | 12.64% | 16.57% | 19.51% | 16.11% | 13.31% | 16.27% | 22.49% | 11.25% | 14.14% | 17.14% | 22.93% | 10.53% | 11.25% | 15.86% | 19.04% | 9.83% | 12.57% | 22.86% | 23.47% | 14.69% | 13.40% | 20.13% | 19.53% | 11.50% | 15.18% |
|
Inventory Average
|
| | | | 176.92M | 196.37M | 220.34M | 240.98M | 264.94M | 284.08M | 281.81M | 263.44M | 246.45M | 238.95M | 241.58M | 243.70M | 242.96M | 247.48M | 252.81M | 253.69M | 250.53M | 242.84M | 235.25M | 230.43M | 233.13M | 245.76M | 253.34M | 252.28M | 255.76M | 262.73M | 267.74M | 275.20M | 280.71M | 278.01M | 273.82M | 277.58M | 292.06M | 312.82M | 330.84M | 337.20M | 335.44M | 342.30M | 350.61M | 380.91M | 448.53M | 511.15M | 533.67M | 507.50M | 472.74M | 464.28M | 475.81M | 479.45M | 473.02M | 494.36M | 523.05M | 518.94M | 502.48M | 486.60M | 463.03M | 430.71M | 404.64M | 396.84M | 407.72M | 434.12M | 448.57M | 448.68M |
|
Assets Average
|
| | | | 3,930.32M | 3,909.60M | 3,950.18M | 4,162.01M | 4,239.92M | 4,171.60M | 4,234.24M | 4,209.44M | 4,161.37M | 4,189.86M | 4,224.39M | 4,285.87M | 4,328.40M | 4,338.29M | 4,382.92M | 4,431.45M | 4,509.36M | 4,626.92M | 4,481.96M | 4,226.01M | 4,151.07M | 4,280.54M | 4,337.91M | 4,165.01M | 4,132.98M | 4,190.86M | 4,242.87M | 5,557.61M | 6,847.83M | 6,915.20M | 6,953.70M | 6,943.40M | 7,122.71M | 7,346.14M | 7,419.38M | 7,435.17M | 7,549.28M | 7,774.62M | 7,894.66M | 7,785.93M | 7,856.63M | 8,249.07M | 8,401.12M | 8,292.16M | 8,047.29M | 7,937.58M | 8,093.01M | 8,157.93M | 8,204.14M | 8,344.02M | 8,446.50M | 8,506.18M | 8,633.02M | 8,766.77M | 8,896.37M | 9,073.85M | 9,118.76M | 9,217.62M | 9,488.83M | 9,718.19M | 9,831.47M | 9,985.29M |
|
Equity Average
|
| | | | 2,502.00M | 2,432.55M | 2,434.03M | 2,387.80M | 2,208.57M | 2,108.55M | 2,149.62M | 2,167.88M | 2,146.78M | 2,117.53M | 2,105.45M | 2,165.87M | 2,198.75M | 2,171.99M | 2,196.00M | 2,218.45M | 2,232.42M | 2,237.65M | 2,125.50M | 1,990.06M | 1,890.56M | 1,886.60M | 1,937.32M | 1,896.38M | 903.12M | -26.85M | -14.61M | 1,145.43M | 1,167.40M | 26.22M | 1,457.22M | 2,955.26M | 3,181.25M | 3,186.61M | 3,103.37M | 3,091.11M | 3,026.71M | 3,077.84M | 3,214.64M | 3,279.76M | 3,420.00M | 3,601.38M | 3,707.24M | 3,752.18M | 3,498.53M | 3,436.16M | 3,428.51M | 3,301.05M | 3,268.91M | 3,330.08M | 3,531.90M | 3,748.62M | 3,970.81M | 4,036.06M | 4,114.28M | 4,275.23M | 4,168.90M | 4,157.26M | 4,442.68M | 4,638.36M | 4,720.09M | 4,605.52M |
|
Invested Capital
|
| | | 2,534.64M | 2,471.74M | 2,396.93M | 2,474.57M | 3,588.77M | 2,340.52M | 2,328.35M | 2,422.26M | 3,423.94M | 2,155.05M | 2,081.30M | 2,130.92M | 3,510.66M | 3,505.01M | 3,449.27M | 3,545.23M | 3,493.84M | 3,571.97M | 3,503.33M | 3,347.67M | 3,232.45M | 3,148.67M | 3,224.53M | 3,250.11M | 2,887.08M | 1,013.59M | 1,032.71M | 1,038.06M | 5,073.42M | 2,565.68M | 2,554.66M | 5,428.76M | 5,551.84M | 5,881.83M | 5,563.65M | 5,716.45M | 5,540.23M | 5,588.76M | 5,643.58M | 5,863.47M | 5,774.91M | 5,895.25M | 5,888.89M | 6,107.93M | 5,330.68M | 4,652.43M | 4,906.49M | 4,637.41M | 5,792.13M | 5,714.23M | 5,915.81M | 6,119.21M | 6,350.39M | 6,554.73M | 6,468.77M | 6,708.99M | 6,342.31M | 6,047.87M | 6,320.07M | 6,619.73M | 7,109.48M | 7,181.46M | 6,881.88M |
|
Asset Utilization Ratio
|
| | | | 0.91 | 0.93 | 0.94 | 0.92 | 0.92 | 0.96 | 0.96 | 0.97 | 0.99 | 1.00 | 1.00 | 1.01 | 1.01 | 1.02 | 1.02 | 1.01 | 0.99 | 0.97 | 1.00 | 1.06 | 1.09 | 1.08 | 1.08 | 1.15 | 1.18 | 1.19 | 1.19 | 0.96 | 0.83 | 0.87 | 0.91 | 0.93 | 0.92 | 0.91 | 0.91 | 0.93 | 0.93 | 0.92 | 0.92 | 0.91 | 0.89 | 0.84 | 0.82 | 0.86 | 0.90 | 0.94 | 0.94 | 0.96 | 0.99 | 1.00 | 1.02 | 1.04 | 1.04 | 1.05 | 1.06 | 1.06 | 1.07 | 1.08 | 1.07 | 1.06 | 1.07 | 1.08 |
|
Interest Coverage Ratio
|
8.21 | 8.46 | 7.26 | 8.17 | 8.17 | 8.42 | 8.70 | 10.11 | 7.42 | 7.48 | 7.99 | 7.68 | 8.39 | 8.53 | 8.16 | 9.36 | 8.45 | 9.23 | 9.11 | 9.84 | 9.86 | 11.40 | 10.68 | 10.06 | 11.30 | 12.39 | 11.94 | 12.05 | 14.39 | 15.11 | 14.02 | 3.91 | 8.22 | 8.07 | 7.72 | 10.69 | 10.91 | 11.08 | 10.39 | 12.19 | 11.21 | 12.78 | 12.13 | 7.99 | 14.24 | 14.37 | 13.30 | 14.52 | 18.03 | 17.41 | 18.50 | 17.54 | 15.88 | 15.38 | 15.50 | 18.27 | 20.39 | 18.79 | 20.40 | 22.74 | 21.90 | 22.18 | 24.63 | 24.83 | 25.57 | 23.35 |
|
Debt to Equity
|
| | | 0.31 | 0.32 | 0.33 | 0.33 | 0.56 | 0.61 | 0.61 | 0.58 | 0.60 | 0.61 | 0.63 | 0.61 | 0.59 | 0.60 | 0.61 | 0.58 | 0.59 | 0.57 | 0.59 | 0.63 | 0.67 | 0.70 | 0.68 | 0.67 | 0.70 | -33.19 | -64.26 | -95.85 | 1.36 | 88.78 | 138.68 | 0.94 | 0.84 | 0.76 | 0.90 | 0.87 | 0.95 | 0.94 | 0.88 | 0.82 | 0.79 | 0.70 | 0.71 | 0.67 | 0.69 | 0.79 | 0.69 | 0.87 | 0.85 | 0.93 | 0.85 | 0.75 | 0.64 | 0.61 | 0.67 | 0.58 | 0.57 | 0.66 | 0.62 | 0.54 | 0.52 | 0.51 | 0.67 |
|
Debt Ratio
|
| | | 0.20 | 0.20 | 0.20 | 0.20 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.32 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.30 | 0.31 | 0.32 | 0.29 | 0.31 | 0.32 | 0.29 | 0.26 | 0.27 | 0.46 | 0.41 | 0.41 | 0.39 | 0.36 | 0.35 | 0.37 | 0.37 | 0.38 | 0.38 | 0.35 | 0.35 | 0.33 | 0.32 | 0.30 | 0.30 | 0.31 | 0.33 | 0.31 | 0.35 | 0.34 | 0.36 | 0.35 | 0.32 | 0.29 | 0.28 | 0.30 | 0.28 | 0.27 | 0.29 | 0.28 | 0.26 | 0.25 | 0.25 | 0.29 |
|
Equity Ratio
|
| | | 0.64 | 0.63 | 0.61 | 0.62 | 0.53 | 0.51 | 0.50 | 0.52 | 0.51 | 0.52 | 0.49 | 0.50 | 0.51 | 0.51 | 0.49 | 0.51 | 0.49 | 0.50 | 0.47 | 0.48 | 0.46 | 0.45 | 0.43 | 0.46 | 0.45 | -0.01 | 0.00 | 0.00 | 0.34 | 0.00 | 0.00 | 0.42 | 0.43 | 0.46 | 0.41 | 0.43 | 0.40 | 0.40 | 0.39 | 0.42 | 0.42 | 0.45 | 0.43 | 0.46 | 0.45 | 0.42 | 0.44 | 0.40 | 0.41 | 0.39 | 0.41 | 0.43 | 0.45 | 0.47 | 0.45 | 0.47 | 0.47 | 0.44 | 0.46 | 0.48 | 0.48 | 0.48 | 0.44 |
|
Times Interest Earned
|
8.21 | 8.46 | 7.26 | 8.17 | 8.17 | 8.42 | 8.70 | 10.11 | 7.42 | 7.48 | 7.99 | 7.68 | 8.39 | 8.53 | 8.16 | 9.36 | 8.45 | 9.23 | 9.11 | 9.84 | 9.86 | 11.40 | 10.68 | 10.06 | 11.30 | 12.39 | 11.94 | 12.05 | 14.39 | 15.11 | 14.02 | 3.91 | 8.22 | 8.07 | 7.72 | 10.69 | 10.91 | 11.08 | 10.39 | 12.19 | 11.21 | 12.78 | 12.13 | 7.99 | 14.24 | 14.37 | 13.30 | 14.52 | 18.03 | 17.41 | 18.50 | 17.54 | 15.88 | 15.38 | 15.50 | 18.27 | 20.39 | 18.79 | 20.40 | 22.74 | 21.90 | 22.18 | 24.63 | 24.83 | 25.57 | 23.35 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | | | | | | | | 0.00 | | | | | | | | 0.00 | | | | 0.00 | | | 1.29 | 0.19 | 0.37 | 0.36 | 0.29 | 0.21 | 0.43 | 0.48 | 0.34 | 0.27 | 0.51 | 0.46 | 0.25 | 0.24 | 0.38 | 0.46 | 0.30 | 0.30 | 0.50 | 0.43 |
|
Enterprise Value
|
-227.31M | -342.01M | -406.50M | -566.09M | -369.45M | -284.58M | -216.71M | -525.33M | -277.04M | -337.61M | -352.61M | -339.82M | -330.17M | -276.35M | -245.69M | -357.95M | -353.05M | -313.49M | -353.70M | -513.29M | -581.45M | -826.72M | -358.32M | -417.07M | -146.86M | -606.78M | -315.12M | -139.36M | -99.21M | -143.57M | -147.24M | -191.49M | -213.04M | -258.73M | -186.26M | -138.72M | -118.36M | -88.48M | -80.86M | -96.64M | -102.13M | -226.53M | -234.44M | -145.40M | -421.54M | -703.17M | -553.61M | -493.64M | -79.75M | -113.17M | -84.14M | -90.47M | -74.56M | -89.80M | -88.56M | -124.15M | -88.13M | -85.56M | -128.48M | -342.01M | -101.37M | -122.39M | -243.43M | -263.97M | -138.14M | -200.84M |
|
Return on Sales
|
0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.01% | 0.00% | 0.01% | -0.01% | 0.19% | 0.00% | 0.02% | 0.00% | 0.01% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.17% | 0.04% | 0.04% | 0.04% | 0.17% | 0.15% | 0.16% | 0.14% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.18% | 0.18% |
|
Return on Capital Employed
|
| | | | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.22% | 0.23% | 0.21% | 0.23% | 0.23% | 0.23% | 0.24% | 0.17% | 0.14% | 0.15% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.17% | 0.18% | 0.18% | 0.17% | 0.22% | 0.25% | 0.25% | 0.28% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.26% | 0.29% | 0.30% | 0.31% | 0.31% | 0.29% | 0.29% | 0.31% |
|
Return on Invested Capital
|
| | | | 0.10% | 0.10% | 0.11% | 0.09% | 0.10% | 0.13% | 0.14% | 0.12% | 0.13% | 0.17% | 0.17% | 0.13% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.27% | 0.51% | 0.50% | 0.17% | 0.14% | 0.23% | 0.20% | 0.16% | 0.16% | 0.17% | 0.15% | 0.16% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.18% | 0.21% | 0.25% | 0.26% | 0.27% | 0.25% | 0.23% | 0.24% | 0.23% | 0.23% | 0.23% | 0.23% | 0.24% | 0.25% | 0.28% | 0.29% | 0.29% | 0.28% | 0.27% | 0.28% |
|
Return on Assets
|
| | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.05% | 0.05% | 0.06% | 0.06% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.08% | 0.12% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% |
|
Return on Equity
|
| | | | 0.09% | 0.09% | 0.10% | 0.10% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.11% | 0.07% | 0.04% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.12% | 0.12% | 0.13% | 0.28% | -1.55% | -2.91% | 0.02% | 0.07% | 2.23% | 0.04% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.18% | 0.27% | 0.37% | 0.38% | 0.39% | 0.37% | 0.36% | 0.35% | 0.35% | 0.37% | 0.37% | 0.39% | 0.41% | 0.40% | 0.39% | 0.39% | 0.41% |