|
Gross Margin
|
52.86% | 51.07% | 49.98% | 49.86% | 51.06% | 52.11% | 51.78% | 52.05% | 52.04% | 52.19% | 51.93% | 51.19% | 51.27% | 51.58% | 51.63% | 51.61% | 52.32% | 52.23% | 51.65% | 50.56% | 51.17% | 50.81% | 50.84% | 50.48% | 50.78% | 50.32% | 50.46% | 49.91% | 49.81% | 49.45% | 49.33% | 49.78% | 49.44% | 49.80% | 49.07% | 48.80% | 48.71% | 48.72% | 48.12% | 47.73% | 47.71% | 46.86% | 47.21% | 46.86% | 46.58% | 44.51% | 45.33% | 45.57% | 45.41% | 46.47% | 46.34% | 46.54% | 46.55% | 46.53% | 45.86% | 45.32% | 45.72% | 45.54% | 45.92% | 45.46% | 45.46% | 45.06% | 44.95% | 44.85% | 45.11% | 45.32% | 45.27% | 44.33% |
|
EBT Margin
|
16.08% | 14.82% | 15.74% | 14.98% | 17.41% | 19.63% | 19.99% | 18.67% | 20.11% | 21.40% | 21.37% | 20.17% | 20.96% | 22.24% | 21.91% | 20.89% | 21.72% | 22.70% | 21.98% | 19.33% | 20.40% | 21.77% | 21.72% | 20.39% | 21.35% | 22.56% | 22.03% | 19.31% | 20.26% | 20.49% | 19.86% | 19.07% | 20.13% | 20.99% | 19.95% | 18.45% | 19.56% | 20.97% | 20.27% | 18.66% | 19.67% | 19.83% | 20.19% | 18.51% | 19.69% | 20.79% | 20.35% | 19.31% | 19.61% | 20.91% | 20.34% | 19.49% | 20.87% | 21.40% | 20.82% | 19.36% | 20.96% | 20.85% | 20.88% | 20.14% | 20.57% | 20.16% | 20.29% | 18.87% | 20.06% | 20.99% | 20.65% | 18.97% |
|
EBIT Margin
|
16.02% | 14.73% | 15.61% | 14.90% | 17.37% | 19.58% | 19.96% | 18.63% | 20.09% | 21.39% | 21.36% | 20.15% | 20.94% | 22.23% | 21.89% | 20.87% | 21.67% | 22.68% | 21.96% | 19.31% | 20.41% | 21.77% | 21.70% | 20.41% | 21.37% | 22.63% | 22.11% | 19.42% | 20.39% | 20.63% | 20.03% | 19.25% | 20.28% | 21.18% | 20.17% | 18.68% | 19.78% | 21.22% | 20.50% | 18.95% | 19.96% | 20.10% | 20.44% | 18.71% | 19.85% | 20.94% | 20.53% | 19.47% | 19.78% | 21.08% | 20.49% | 19.64% | 21.01% | 21.56% | 21.04% | 19.63% | 21.15% | 20.97% | 20.95% | 20.12% | 20.59% | 20.19% | 20.32% | 18.90% | 20.10% | 20.96% | 20.70% | 18.96% |
|
EBITDA Margin
|
16.02% | 14.73% | 15.61% | 14.90% | 17.37% | 19.58% | 19.96% | 18.63% | 20.09% | 21.39% | 21.36% | 20.15% | 20.94% | 22.23% | 21.89% | 20.87% | 21.67% | 22.68% | 21.96% | 19.31% | 20.41% | 21.77% | 21.70% | 20.41% | 21.37% | 22.63% | 22.11% | 19.42% | 20.39% | 20.63% | 20.03% | 19.25% | 20.28% | 21.18% | 20.17% | 18.68% | 19.78% | 21.22% | 20.50% | 18.95% | 19.96% | 20.10% | 20.44% | 18.71% | 19.85% | 20.94% | 20.53% | 19.47% | 19.78% | 21.08% | 20.49% | 19.64% | 21.01% | 21.56% | 21.04% | 19.63% | 21.15% | 20.97% | 20.95% | 20.12% | 20.59% | 20.19% | 20.32% | 18.90% | 20.10% | 20.96% | 20.70% | 18.96% |
|
Operating Margin
|
16.02% | 14.73% | 15.61% | 14.90% | 17.37% | 19.58% | 19.96% | 18.63% | 20.09% | 21.39% | 21.36% | 20.15% | 20.94% | 22.23% | 21.89% | 20.87% | 21.67% | 22.68% | 21.96% | 19.31% | 20.41% | 21.77% | 21.70% | 20.41% | 21.37% | 22.63% | 22.11% | 19.42% | 20.39% | 20.63% | 20.03% | 19.25% | 20.28% | 21.18% | 20.17% | 18.68% | 19.78% | 21.22% | 20.50% | 18.95% | 19.96% | 20.10% | 20.44% | 18.71% | 19.85% | 20.94% | 20.53% | 19.47% | 19.78% | 21.08% | 20.49% | 19.64% | 21.01% | 21.56% | 21.04% | 19.63% | 21.15% | 20.97% | 20.95% | 20.12% | 20.59% | 20.19% | 20.32% | 18.90% | 20.10% | 20.96% | 20.70% | 18.96% |
|
Net Margin
|
9.95% | 9.17% | 9.73% | 9.34% | 10.76% | 12.11% | 12.42% | 11.36% | 12.42% | 13.41% | 13.32% | 12.54% | 13.03% | 13.95% | 13.62% | 13.04% | 13.52% | 14.28% | 13.90% | 12.19% | 12.77% | 13.74% | 13.59% | 12.78% | 13.39% | 14.07% | 13.71% | 12.12% | 12.79% | 12.96% | 12.53% | 12.11% | 12.81% | 13.28% | 12.63% | 14.00% | 14.70% | 16.66% | 15.44% | 13.71% | 14.82% | 14.95% | 15.48% | 13.99% | 14.82% | 15.83% | 15.67% | 14.44% | 14.86% | 15.90% | 15.67% | 15.09% | 15.82% | 16.14% | 15.79% | 14.48% | 15.87% | 15.82% | 16.01% | 15.15% | 15.71% | 15.28% | 15.61% | 14.37% | 15.24% | 15.88% | 15.73% | 14.50% |
|
FCF Margin
|
15.22% | 12.72% | 15.97% | 8.49% | 13.61% | 2.88% | 6.02% | 7.54% | 8.29% | -1.16% | 7.81% | 6.70% | 13.52% | 4.41% | 7.64% | 7.54% | 12.99% | 1.96% | 5.64% | 4.90% | 12.63% | 1.54% | 6.53% | 13.01% | 14.29% | 3.70% | 10.99% | 12.20% | 13.86% | 2.76% | 5.93% | 11.13% | 18.06% | 4.16% | 12.12% | 8.46% | 10.81% | 9.69% | 11.57% | 8.02% | 11.49% | 4.34% | 14.22% | 14.90% | 14.07% | 13.88% | 18.08% | 20.35% | 17.09% | 9.08% | 7.72% | 7.47% | 11.41% | 5.83% | 11.65% | 15.28% | 19.08% | 13.07% | 18.48% | 18.07% | 15.03% | 10.54% | 12.43% | 12.20% | 10.54% | 10.06% | 15.31% | 15.20% |
|
Inventory Average
|
| | 508.61M | 503.26M | 507.82M | 514.73M | 534.14M | 551.72M | 566.91M | 592.55M | 613.40M | 632.15M | 647.02M | 655.29M | 669.26M | 695.61M | 707.93M | 712.80M | 740.55M | 770.03M | 789.03M | 806.38M | 827.58M | 852.80M | 868.57M | 872.31M | 879.95M | 898.24M | 939.16M | 975.07M | 976.01M | 979.97M | 1,000.20M | 1,025.85M | 1,045.65M | 1,069.95M | 1,113.90M | 1,149.15M | 1,179.05M | 1,236.70M | 1,286.30M | 1,319.80M | 1,350.20M | 1,360.55M | 1,355.95M | 1,373.50M | 1,372.05M | 1,340.05M | 1,321.40M | 1,316.60M | 1,364.50M | 1,462.35M | 1,562.20M | 1,633.00M | 1,671.65M | 1,693.05M | 1,679.95M | 1,608.65M | 1,539.60M | 1,518.25M | 1,509.50M | 1,500.45M | 1,532.05M | 1,602.25M | 1,659.45M | 1,700.10M | 1,724.55M | 1,735.40M |
|
Assets Average
|
| | 1,333.22M | 1,332.56M | 1,348.82M | 1,406.07M | 1,455.60M | 1,468.81M | 1,496.45M | 1,553.24M | 1,616.45M | 1,667.98M | 1,749.14M | 1,832.04M | 1,885.23M | 1,867.77M | 1,880.56M | 1,969.37M | 2,026.93M | 2,068.10M | 2,120.45M | 2,224.04M | 2,327.98M | 2,366.05M | 2,391.52M | 2,452.43M | 2,488.10M | 2,513.87M | 2,587.62M | 2,670.96M | 2,714.80M | 2,699.68M | 2,727.65M | 2,818.90M | 2,876.50M | 2,906.05M | 2,970.05M | 3,064.85M | 3,147.00M | 3,257.70M | 3,486.65M | 3,704.10M | 3,785.30M | 3,807.05M | 3,867.30M | 4,009.95M | 4,096.90M | 4,036.65M | 4,019.55M | 4,120.50M | 4,194.55M | 4,260.75M | 4,382.85M | 4,529.50M | 4,609.85M | 4,588.00M | 4,562.80M | 4,576.90M | 4,586.70M | 4,529.75M | 4,497.80M | 4,568.10M | 4,670.95M | 4,718.20M | 4,784.45M | 4,943.55M | 5,066.25M | 5,084.60M |
|
Equity Average
|
| | 1,185.99M | 1,187.99M | 1,190.90M | 1,224.92M | 1,267.12M | 1,278.94M | 1,287.01M | 1,322.84M | 1,381.50M | 1,433.90M | 1,498.97M | 1,569.93M | 1,632.64M | 1,612.37M | 1,600.61M | 1,673.46M | 1,727.84M | 1,761.17M | 1,786.51M | 1,834.22M | 1,884.85M | 1,908.44M | 1,889.06M | 1,813.40M | 1,773.74M | 1,792.45M | 1,811.64M | 1,845.02M | 1,888.73M | 1,924.70M | 1,960.90M | 1,986.60M | 2,008.90M | 2,068.45M | 2,141.30M | 2,199.30M | 2,271.10M | 2,328.60M | 2,369.40M | 2,450.45M | 2,544.70M | 2,625.65M | 2,661.10M | 2,719.80M | 2,834.30M | 2,809.40M | 2,759.95M | 2,833.75M | 2,922.75M | 3,003.45M | 3,092.10M | 3,160.35M | 3,169.95M | 3,162.20M | 3,216.90M | 3,325.70M | 3,423.70M | 3,407.70M | 3,389.00M | 3,462.40M | 3,546.50M | 3,606.85M | 3,653.30M | 3,748.85M | 3,850.95M | 3,919.05M |
|
Invested Capital
|
| 1,186.85M | 1,185.14M | 1,190.84M | 1,190.96M | 1,258.87M | 1,275.38M | 1,282.51M | 1,291.52M | 1,354.17M | 1,408.83M | 1,458.98M | 1,538.97M | 1,600.90M | 1,664.38M | 1,560.36M | 1,640.86M | 1,706.05M | 1,749.63M | 1,772.70M | 1,800.32M | 1,938.12M | 2,006.57M | 2,005.30M | 1,987.81M | 1,843.56M | 1,825.00M | 1,816.40M | 2,191.88M | 2,298.16M | 2,354.30M | 2,330.10M | 2,346.70M | 2,436.50M | 2,466.30M | 2,525.60M | 2,577.00M | 2,651.60M | 2,705.60M | 2,841.60M | 2,886.20M | 3,003.70M | 3,030.70M | 3,010.60M | 3,111.60M | 3,188.00M | 3,290.60M | 3,138.20M | 3,191.70M | 3,285.80M | 3,329.70M | 3,432.20M | 3,507.00M | 3,683.70M | 3,716.20M | 3,718.20M | 3,670.60M | 3,730.80M | 3,726.60M | 3,608.80M | 3,629.20M | 3,730.60M | 3,837.40M | 3,816.30M | 3,890.30M | 4,037.40M | 4,089.50M | 4,068.60M |
|
Asset Utilization Ratio
|
| | 1.50 | 1.45 | 1.45 | 1.46 | 1.49 | 1.55 | 1.60 | 1.62 | 1.63 | 1.66 | 1.66 | 1.64 | 1.63 | 1.68 | 1.69 | 1.63 | 1.61 | 1.61 | 1.60 | 1.57 | 1.56 | 1.58 | 1.59 | 1.57 | 1.56 | 1.54 | 1.51 | 1.47 | 1.45 | 1.47 | 1.47 | 1.47 | 1.48 | 1.51 | 1.52 | 1.53 | 1.53 | 1.52 | 1.46 | 1.40 | 1.40 | 1.40 | 1.39 | 1.38 | 1.36 | 1.40 | 1.42 | 1.38 | 1.39 | 1.41 | 1.44 | 1.45 | 1.48 | 1.52 | 1.56 | 1.58 | 1.59 | 1.62 | 1.64 | 1.62 | 1.60 | 1.60 | 1.59 | 1.57 | 1.58 | 1.61 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 785.50 | 583.40 | 569.19 | 283.35 | 233.56 | 178.47 | 143.71 | 139.47 | 112.72 | 101.39 | 125.00 | 107.95 | 87.88 | 78.19 | 86.85 | 84.06 | 87.43 | 63.08 | 65.35 | 74.32 | 78.31 | 91.88 | 123.32 | 131.67 | 111.58 | 105.76 | 116.79 | 122.23 | 132.67 | 125.38 | 149.17 | 136.93 | 92.49 | 66.58 | 100.82 | 136.17 | 184.14 | 186.21 | 195.10 | 214.94 | 215.61 | 202.82 | 231.71 | 198.23 | 275.94 | 427.00 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | 0.07 | 0.11 | 0.05 | 0.07 | 0.19 | 0.18 | 0.20 | 0.20 | 0.23 | 0.23 | 0.20 | 0.18 | 0.22 | 0.22 | 0.20 | 0.19 | 0.19 | 0.17 | 0.21 | 0.20 | 0.20 | 0.17 | 0.13 | 0.17 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.12 | 0.13 | 0.12 | 0.16 | 0.18 | 0.18 | 0.12 | 0.10 | 0.08 | 0.08 | 0.06 | 0.07 | 0.07 | 0.06 | 0.05 | 0.06 | 0.05 | 0.03 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | 0.06 | 0.09 | 0.04 | 0.05 | 0.13 | 0.13 | 0.14 | 0.14 | 0.16 | 0.16 | 0.15 | 0.13 | 0.16 | 0.15 | 0.14 | 0.13 | 0.14 | 0.12 | 0.15 | 0.13 | 0.13 | 0.12 | 0.09 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.11 | 0.12 | 0.12 | 0.09 | 0.08 | 0.06 | 0.06 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.02 |
|
Equity Ratio
|
| 0.89 | 0.89 | 0.90 | 0.87 | 0.87 | 0.87 | 0.87 | 0.85 | 0.86 | 0.85 | 0.87 | 0.85 | 0.87 | 0.87 | 0.86 | 0.84 | 0.86 | 0.85 | 0.85 | 0.83 | 0.82 | 0.80 | 0.81 | 0.77 | 0.71 | 0.71 | 0.71 | 0.69 | 0.69 | 0.70 | 0.73 | 0.71 | 0.70 | 0.70 | 0.73 | 0.72 | 0.72 | 0.73 | 0.70 | 0.66 | 0.67 | 0.68 | 0.70 | 0.68 | 0.68 | 0.70 | 0.69 | 0.68 | 0.69 | 0.70 | 0.71 | 0.70 | 0.69 | 0.68 | 0.70 | 0.71 | 0.74 | 0.75 | 0.75 | 0.76 | 0.76 | 0.76 | 0.77 | 0.76 | 0.76 | 0.76 | 0.78 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 785.50 | 583.40 | 569.19 | 283.35 | 233.56 | 178.47 | 143.71 | 139.47 | 112.72 | 101.39 | 125.00 | 107.95 | 87.88 | 78.19 | 86.85 | 84.06 | 87.43 | 63.08 | 65.35 | 74.32 | 78.31 | 91.88 | 123.32 | 131.67 | 111.58 | 105.76 | 116.79 | 122.23 | 132.67 | 125.38 | 149.17 | 136.93 | 92.49 | 66.58 | 100.82 | 136.17 | 184.14 | 186.21 | 195.10 | 214.94 | 215.61 | 202.82 | 231.71 | 198.23 | 275.94 | 427.00 |
|
FCF Payout Ratio
|
0.70 | | 0.70 | | 0.83 | | 1.70 | 1.43 | 1.39 | -4.72 | 0.68 | 0.88 | 0.48 | 1.42 | 0.92 | 3.69 | 0.28 | 3.58 | 1.53 | 1.86 | 0.67 | 5.07 | 1.16 | 0.61 | 0.61 | 2.22 | 0.74 | 0.72 | 0.63 | 3.10 | 1.44 | 0.82 | 0.49 | 1.98 | 0.67 | 1.00 | 0.83 | 0.87 | 0.78 | 1.16 | 0.82 | 2.07 | 0.64 | 0.66 | 0.75 | 0.68 | 0.56 | 1.35 | 0.66 | 1.17 | 1.34 | 1.41 | 0.92 | 1.72 | 0.85 | 0.68 | 0.56 | 0.81 | 0.59 | 1.31 | 0.78 | 1.11 | 0.94 | 1.00 | 1.19 | 1.21 | 0.77 | 0.82 |
|
Enterprise Value
|
-109.87M | -174.58M | -195.04M | -189.25M | -203.26M | -220.86M | -197.21M | -169.76M | -151.06M | -115.65M | -137.25M | -144.84M | -226.07M | -213.08M | -222.83M | -79.97M | -159.66M | -123.29M | -92.63M | -58.96M | -89.47M | -106.39M | -116.33M | -114.40M | -120.79M | -121.17M | -111.78M | -129.00M | -150.60M | -155.40M | -147.00M | -112.70M | -134.30M | -115.10M | -133.40M | -116.90M | -137.10M | -135.50M | -129.70M | -167.20M | -185.40M | -175.00M | -191.20M | -174.90M | -160.70M | -201.50M | -331.80M | -245.70M | -333.90M | -321.80M | -250.50M | -236.20M | -234.20M | -247.90M | -231.50M | -230.10M | -239.80M | -243.60M | -297.50M | -221.30M | -237.10M | -255.50M | -292.20M | -255.80M | -231.80M | -237.80M | -288.10M | -276.80M |
|
Return on Sales
|
0.10% | 0.09% | 0.10% | 0.09% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.17% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.16% | 0.16% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.14% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.15% | 0.16% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% |
|
Return on Capital Employed
|
| | 0.27% | 0.24% | 0.26% | 0.28% | 0.31% | 0.33% | 0.36% | 0.38% | 0.39% | 0.39% | 0.40% | 0.39% | 0.39% | 0.40% | 0.42% | 0.40% | 0.40% | 0.39% | 0.39% | 0.39% | 0.39% | 0.40% | 0.43% | 0.40% | 0.40% | 0.39% | 0.38% | 0.36% | 0.33% | 0.33% | 0.34% | 0.34% | 0.34% | 0.35% | 0.35% | 0.35% | 0.35% | 0.35% | 0.35% | 0.32% | 0.33% | 0.32% | 0.32% | 0.33% | 0.32% | 0.33% | 0.34% | 0.33% | 0.33% | 0.34% | 0.36% | 0.37% | 0.37% | 0.38% | 0.40% | 0.39% | 0.38% | 0.40% | 0.40% | 0.39% | 0.39% | 0.37% | 0.38% | 0.38% | 0.38% | 0.38% |
|
Return on Invested Capital
|
| | 0.17% | 0.15% | 0.16% | 0.18% | 0.19% | 0.21% | 0.22% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.27% | 0.26% | 0.26% | 0.25% | 0.25% | 0.25% | 0.24% | 0.25% | 0.26% | 0.27% | 0.29% | 0.28% | 0.26% | 0.23% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.23% | 0.25% | 0.26% | 0.28% | 0.27% | 0.27% | 0.26% | 0.26% | 0.27% | 0.26% | 0.27% | 0.26% | 0.27% | 0.28% | 0.27% | 0.27% | 0.28% | 0.29% | 0.29% | 0.29% | 0.30% | 0.30% | 0.31% | 0.31% | 0.32% | 0.32% | 0.31% | 0.31% | 0.30% | 0.30% | 0.30% | 0.30% | 0.31% |
|
Return on Assets
|
| | 0.15% | 0.14% | 0.14% | 0.15% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.23% | 0.23% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.22% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.23% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.26% | 0.25% | 0.25% | 0.24% | 0.24% | 0.24% | 0.24% | 0.25% |
|
Return on Equity
|
| | 0.17% | 0.16% | 0.16% | 0.18% | 0.19% | 0.21% | 0.22% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.27% | 0.26% | 0.26% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.27% | 0.29% | 0.29% | 0.29% | 0.28% | 0.27% | 0.26% | 0.26% | 0.26% | 0.26% | 0.27% | 0.28% | 0.29% | 0.31% | 0.32% | 0.32% | 0.33% | 0.31% | 0.31% | 0.30% | 0.30% | 0.31% | 0.30% | 0.31% | 0.31% | 0.31% | 0.30% | 0.31% | 0.32% | 0.33% | 0.34% | 0.34% | 0.35% | 0.34% | 0.33% | 0.34% | 0.34% | 0.33% | 0.33% | 0.32% | 0.32% | 0.32% | 0.32% | 0.32% |