|
Gross Margin
|
30.50% | 34.90% | 36.65% | 36.91% | 36.66% | 35.66% | 35.78% | 35.99% | 35.24% | 35.36% | 34.71% | 34.68% | 33.10% | 33.59% | 34.23% | 34.68% | 35.76% | 36.71% | 39.38% | 39.11% | 39.68% | 39.50% | 38.43% | 38.78% | 38.38% | 38.97% | 40.25% | 39.13% | 39.35% | 40.46% | 40.29% | 38.76% | 37.73% | 39.04% | 39.23% | 37.09% | 37.98% | 37.59% | 37.94% | 36.20% | 37.66% | 37.74% | 36.46% | 34.51% | 19.11% | 39.66% | 40.89% | 37.89% | 35.42% | 35.26% | 34.28% | 34.26% | 32.02% | 29.82% | 31.16% | 31.73% | 33.09% | 33.25% | 34.52% | 34.26% | 32.91% | 33.53% | 32.54% | 33.24% | 34.25% | 34.36% |
|
EBT Margin
|
15.60% | 22.85% | 25.25% | 25.67% | 24.98% | 24.26% | 24.87% | 25.29% | 23.76% | 23.94% | 22.56% | 23.66% | 21.65% | 23.00% | 22.46% | 24.40% | 26.88% | 28.08% | 31.87% | 30.29% | 31.21% | 29.63% | 29.69% | 29.39% | 29.12% | 29.77% | 31.73% | 29.48% | 30.11% | 31.27% | 30.73% | 29.74% | 28.87% | 29.83% | 30.06% | 28.31% | 28.35% | 28.36% | 28.84% | 26.66% | 27.80% | 27.54% | 25.61% | 23.64% | -1.68% | 30.11% | 31.24% | 27.96% | 23.79% | 22.50% | 21.29% | 22.06% | 18.30% | 17.45% | 19.34% | 21.06% | 22.04% | 21.62% | 23.07% | 21.63% | 17.69% | 23.90% | 18.05% | 19.70% | 17.55% | 18.40% |
|
EBIT Margin
|
13.70% | 21.26% | 24.34% | 24.01% | 24.20% | 22.71% | 22.78% | 23.95% | 21.91% | 23.10% | 21.43% | 22.53% | 20.52% | 21.48% | 20.67% | 23.69% | 24.95% | 25.52% | 29.27% | 28.94% | 29.50% | 29.41% | 28.14% | 29.19% | 28.51% | 29.82% | 31.23% | 29.80% | 30.38% | 31.24% | 30.47% | 29.64% | 28.40% | 29.43% | 29.16% | 27.61% | 27.84% | 27.69% | 27.68% | 25.95% | 27.29% | 26.82% | 24.99% | 23.15% | -2.93% | 29.25% | 30.65% | 27.65% | 23.35% | 22.06% | 20.95% | 22.06% | 18.51% | 17.58% | 19.07% | 20.56% | 21.82% | 21.26% | 22.54% | 21.91% | 20.05% | 20.66% | 16.57% | 19.59% | 18.02% | 18.67% |
|
EBITDA Margin
|
13.70% | 21.26% | 24.34% | 24.01% | 24.20% | 22.71% | 22.78% | 23.95% | 21.91% | 23.10% | 21.43% | 22.53% | 20.52% | 21.48% | 20.67% | 23.69% | 24.95% | 25.52% | 29.27% | 28.94% | 29.50% | 29.41% | 28.14% | 29.19% | 28.51% | 29.82% | 31.23% | 29.80% | 30.38% | 31.24% | 30.47% | 29.64% | 28.40% | 29.43% | 29.16% | 27.61% | 27.84% | 27.69% | 27.68% | 25.95% | 27.29% | 26.82% | 24.99% | 23.15% | -2.93% | 29.25% | 30.65% | 27.65% | 23.35% | 22.06% | 20.95% | 22.06% | 18.51% | 17.58% | 19.07% | 20.56% | 21.82% | 21.26% | 22.54% | 21.91% | 20.05% | 20.66% | 16.57% | 19.59% | 18.02% | 18.67% |
|
Operating Margin
|
13.70% | 21.26% | 24.34% | 24.01% | 24.20% | 22.71% | 22.78% | 23.95% | 21.91% | 23.10% | 21.43% | 22.53% | 20.52% | 21.48% | 20.67% | 23.69% | 24.95% | 25.52% | 29.27% | 28.94% | 29.50% | 29.41% | 28.14% | 29.19% | 28.51% | 29.82% | 31.23% | 29.80% | 30.38% | 31.24% | 30.47% | 29.64% | 28.40% | 29.43% | 29.16% | 27.61% | 27.84% | 27.69% | 27.68% | 25.95% | 27.29% | 26.82% | 24.99% | 23.15% | -2.93% | 29.25% | 30.65% | 27.65% | 23.35% | 22.06% | 20.95% | 22.06% | 18.51% | 17.58% | 19.07% | 20.56% | 21.82% | 21.26% | 22.54% | 21.91% | 20.05% | 20.66% | 16.57% | 19.59% | 18.02% | 18.67% |
|
Net Margin
|
10.40% | 15.37% | 16.53% | 17.47% | 16.90% | 16.58% | 16.62% | 16.87% | 15.83% | 16.10% | 15.54% | 15.94% | 14.55% | 15.61% | 15.21% | 16.86% | 18.15% | 19.24% | 21.39% | 20.42% | 22.67% | 20.61% | 20.25% | 20.92% | 19.66% | 20.09% | 21.79% | 19.79% | 20.41% | 21.43% | 21.14% | 21.51% | 19.98% | 20.57% | 28.39% | 23.90% | 23.96% | 24.19% | 23.44% | 22.25% | 23.25% | 23.42% | 22.43% | 19.73% | -1.03% | 24.67% | 27.05% | 23.45% | 20.21% | 19.18% | 20.05% | 18.69% | 15.62% | 14.72% | 17.46% | 17.72% | 18.71% | 18.19% | 19.85% | 18.34% | 15.02% | 20.14% | 16.19% | 16.45% | 14.54% | 15.40% |
|
FCF Margin
|
| 25.09% | -5.94% | 38.84% | 6.97% | -11.23% | 8.22% | 23.09% | -0.95% | -5.63% | -7.28% | 7.33% | 3.85% | 17.43% | 23.63% | 31.45% | 22.12% | 12.97% | 23.36% | 24.22% | 9.03% | 18.69% | 22.04% | 25.15% | 17.27% | 16.05% | 8.78% | 32.43% | 16.22% | 15.04% | 21.71% | 22.95% | 23.30% | 13.48% | 28.40% | 26.04% | 26.23% | 19.32% | 30.21% | 24.97% | 23.67% | 20.44% | 21.58% | 29.91% | 11.27% | 27.47% | 22.80% | 36.85% | 9.96% | 8.54% | 9.12% | 19.66% | 8.46% | -0.68% | 12.94% | 14.18% | 12.58% | 16.46% | 18.21% | 16.60% | 17.02% | 7.45% | 20.81% | 19.38% | 20.53% | 17.00% |
|
Inventory Average
|
| | | | | 85.69M | 96.42M | 102.38M | 111.75M | 135.29M | 169.94M | 194.75M | 196.54M | 184.72M | 168.52M | 145.00M | 123.04M | 116.70M | 118.74M | 124.21M | 126.78M | 130.40M | 138.68M | 143.66M | 148.17M | 157.69M | 169.65M | 181.66M | 182.43M | 177.79M | 184.33M | 193.20M | 196.81M | 201.60M | 211.71M | 212.00M | 209.80M | 212.88M | 219.34M | 225.29M | 225.20M | 231.89M | 243.81M | 249.97M | 255.37M | 246.54M | 229.82M | 229.68M | 248.48M | 278.25M | 304.43M | 339.50M | 377.66M | 405.43M | 411.32M | 403.07M | 395.90M | 392.74M | 398.96M | 419.51M | 450.01M | 456.40M | 442.90M | 422.72M | 442.33M | 487.48M |
|
Assets Average
|
| | | | | 921.34M | 972.49M | 1,047.30M | 1,102.97M | 1,124.28M | 1,155.29M | 1,215.59M | 1,254.59M | 1,254.47M | 1,260.30M | 1,297.91M | 1,348.20M | 1,531.70M | 1,730.61M | 1,814.57M | 1,877.54M | 1,920.23M | 1,986.49M | 2,056.99M | 2,101.99M | 2,118.28M | 2,136.34M | 2,172.99M | 2,202.29M | 2,232.77M | 2,283.95M | 2,336.46M | 2,363.69M | 2,367.86M | 2,361.84M | 2,303.20M | 2,223.23M | 2,130.75M | 2,077.41M | 2,092.90M | 2,121.58M | 2,155.05M | 2,168.05M | 2,163.45M | 2,129.57M | 2,146.76M | 2,195.21M | 2,220.19M | 2,204.62M | 2,141.61M | 2,123.91M | 2,155.89M | 2,232.42M | 2,297.89M | 2,319.28M | 2,380.29M | 2,460.23M | 2,522.71M | 2,584.88M | 2,662.33M | 2,725.75M | 2,736.79M | 2,748.06M | 2,771.69M | 2,798.18M | 2,876.29M |
|
Equity Average
|
| | | | | 811.53M | 861.69M | 914.24M | 949.33M | 973.66M | 1,005.37M | 1,048.69M | 1,082.48M | 1,093.67M | 1,106.80M | 1,141.70M | 1,184.73M | 1,231.16M | 1,291.46M | 1,356.26M | 1,416.33M | 1,472.63M | 1,534.46M | 1,592.45M | 1,630.24M | 1,659.05M | 1,696.81M | 859.86M | -2.83M | 0.09M | 956.74M | 957.31M | 4.51M | 5.56M | 1,027.91M | 2,009.75M | 1,945.74M | 1,882.30M | 1,852.43M | 1,859.41M | 1,880.70M | 1,912.83M | 1,929.71M | 1,886.35M | 1,828.61M | 1,859.11M | 1,929.78M | 1,962.46M | 1,938.65M | 1,901.97M | 1,912.81M | 1,933.48M | 1,957.77M | 2,010.31M | 2,049.92M | 2,094.52M | 2,159.60M | 2,232.20M | 2,290.49M | 2,344.44M | 2,388.33M | 2,408.96M | 2,444.86M | 2,473.46M | 2,452.73M | 2,462.93M |
|
Invested Capital
|
| | 735.93M | | 793.22M | 829.85M | 893.53M | 934.96M | 963.70M | 983.62M | 1,027.12M | 1,070.27M | 1,094.69M | 1,092.65M | 1,120.96M | 1,162.45M | 1,207.01M | 1,522.81M | 1,593.23M | 1,648.67M | 1,709.61M | 1,757.52M | 1,829.54M | 1,869.73M | 1,901.38M | 1,898.60M | 1,948.14M | 205.96M | 204.00M | 198.05M | 2,088.55M | 40.45M | 14.19M | 6.31M | 2,049.52M | 2,019.98M | 1,944.60M | 1,843.10M | 1,861.75M | 1,857.07M | 1,904.33M | 1,921.33M | 1,938.09M | 1,909.61M | 1,897.61M | 1,920.61M | 1,963.94M | 1,960.98M | 1,916.32M | 1,887.63M | 1,937.99M | 1,928.97M | 1,986.57M | 2,034.05M | 2,065.79M | 2,123.26M | 2,195.95M | 2,268.45M | 2,312.52M | 2,376.36M | 2,400.30M | 2,417.63M | 2,472.10M | 2,474.83M | 2,434.57M | 2,499.35M |
|
Asset Utilization Ratio
|
| | | | | 0.84 | 0.84 | 0.84 | 0.84 | 0.88 | 0.89 | 0.87 | 0.88 | 0.88 | 0.87 | 0.83 | 0.80 | 0.72 | 0.68 | 0.68 | 0.69 | 0.70 | 0.69 | 0.68 | 0.69 | 0.70 | 0.72 | 0.73 | 0.74 | 0.75 | 0.74 | 0.74 | 0.74 | 0.74 | 0.76 | 0.78 | 0.82 | 0.86 | 0.88 | 0.88 | 0.87 | 0.87 | 0.86 | 0.85 | 0.75 | 0.75 | 0.77 | 0.77 | 0.87 | 0.86 | 0.82 | 0.80 | 0.78 | 0.80 | 0.83 | 0.84 | 0.86 | 0.87 | 0.89 | 0.88 | 0.85 | 0.86 | 0.84 | 0.83 | 0.85 | 0.85 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | 0.01 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.04 | 0.03 | 0.01 | | | | | | | 0.04 | 0.04 | 0.01 | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.03 | 0.02 | 0.01 | | | | | | | 0.03 | 0.04 | 0.01 | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 |
|
Equity Ratio
|
| | 0.89 | | 0.88 | 0.88 | 0.89 | 0.86 | 0.87 | 0.87 | 0.87 | 0.85 | 0.87 | 0.87 | 0.89 | 0.87 | 0.88 | 0.74 | 0.75 | 0.74 | 0.77 | 0.77 | 0.78 | 0.77 | 0.78 | 0.79 | 0.80 | 0.00 | 0.00 | 0.00 | 0.83 | 0.00 | 0.00 | 0.00 | 0.87 | 0.87 | 0.88 | 0.89 | 0.89 | 0.88 | 0.89 | 0.89 | 0.89 | 0.85 | 0.87 | 0.86 | 0.89 | 0.87 | 0.88 | 0.89 | 0.91 | 0.88 | 0.87 | 0.88 | 0.89 | 0.87 | 0.88 | 0.89 | 0.89 | 0.88 | 0.88 | 0.88 | 0.90 | 0.89 | 0.86 | 0.85 |
|
FCF Payout Ratio
|
| 0.39 | -1.44 | 0.21 | 1.09 | -0.66 | 0.85 | 0.27 | -7.38 | -1.13 | -0.91 | 0.81 | 1.74 | 0.40 | 0.30 | 0.22 | 0.32 | 0.54 | 0.27 | 0.25 | 0.67 | 0.36 | 0.30 | 0.25 | 0.36 | 0.40 | 0.70 | 0.19 | 0.38 | 0.40 | 0.28 | 0.25 | 0.28 | 0.48 | 0.22 | 0.23 | 0.25 | 0.32 | 0.21 | 0.24 | 0.26 | 0.30 | 0.30 | 0.21 | 1.14 | 0.23 | 0.24 | 0.16 | 0.68 | 0.84 | 0.74 | 0.31 | 0.72 | -8.35 | 0.44 | 0.36 | 0.38 | 0.30 | 0.26 | 0.28 | 0.28 | 0.60 | 0.24 | 0.24 | 0.19 | 0.24 |
|
Enterprise Value
|
-329.50M | -335.83M | -353.23M | -340.85M | -380.85M | -389.39M | -434.80M | -481.97M | -468.74M | -456.25M | -418.80M | -422.79M | -421.65M | -402.62M | -450.48M | -518.50M | -595.24M | -226.68M | -309.59M | -374.69M | -391.65M | -433.49M | -497.43M | -549.91M | -569.90M | -564.53M | -556.10M | -556.07M | -644.83M | -686.75M | -723.50M | -736.28M | -765.13M | -740.65M | -722.27M | -676.50M | -467.72M | -337.64M | -386.44M | -402.00M | -450.90M | -467.31M | -436.71M | -409.60M | -413.83M | -453.08M | -450.54M | -481.88M | -366.83M | -276.90M | -267.74M | -286.60M | -281.36M | -239.06M | -237.76M | -241.09M | -257.84M | -278.10M | -240.79M | -265.76M | -275.78M | -200.10M | -251.47M | -302.52M | -138.59M | -181.09M |
|
Return on Sales
|
0.10% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.15% | 0.17% | 0.18% | 0.19% | 0.21% | 0.20% | 0.23% | 0.21% | 0.20% | 0.21% | 0.20% | 0.20% | 0.22% | 0.20% | 0.20% | 0.21% | 0.21% | 0.22% | 0.20% | 0.21% | 0.28% | 0.24% | 0.24% | 0.24% | 0.23% | 0.22% | 0.23% | 0.23% | 0.22% | 0.20% | -0.01% | 0.25% | 0.27% | 0.23% | 0.20% | 0.19% | 0.20% | 0.19% | 0.16% | 0.15% | 0.17% | 0.18% | 0.19% | 0.18% | 0.20% | 0.18% | 0.15% | 0.20% | 0.16% | 0.16% | 0.15% | 0.15% |
|
Return on Capital Employed
|
| | | | | 0.22% | 0.21% | 0.22% | 0.21% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.19% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.21% | 0.22% | 0.23% | 0.24% | 0.24% | 0.25% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.26% | 0.27% | 0.26% | 0.26% | 0.26% | 0.24% | 0.25% | 0.18% | 0.18% | 0.20% | 0.21% | 0.27% | 0.25% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.21% | 0.22% | 0.21% | 0.20% | 0.18% | 0.18% | 0.18% | 0.18% |
|
Return on Invested Capital
|
| | | | | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.30% | 1.63% | 1.73% | 0.30% | 0.34% | 13.33% | 35.25% | 0.39% | 0.20% | 0.22% | 0.24% | 0.23% | 0.23% | 0.22% | 0.22% | 0.21% | 0.21% | 0.15% | 0.15% | 0.17% | 0.18% | 0.23% | 0.22% | 0.19% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.16% | 0.15% | 0.15% | 0.15% |
|
Return on Assets
|
| | | | | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.17% | 0.18% | 0.20% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.14% | 0.14% | 0.16% | 0.17% | 0.21% | 0.20% | 0.17% | 0.16% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.16% | 0.15% | 0.16% | 0.15% | 0.14% | 0.14% | 0.13% |
|
Return on Equity
|
| | | | | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.19% | 0.19% | 0.18% | 0.18% | 0.19% | 0.37% | -117.70% | 4,011.48% | 0.36% | 0.38% | 81.37% | 65.64% | 0.40% | 0.21% | 0.23% | 0.25% | 0.24% | 0.23% | 0.23% | 0.23% | 0.22% | 0.22% | 0.16% | 0.16% | 0.18% | 0.19% | 0.24% | 0.22% | 0.19% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.19% | 0.17% | 0.18% | 0.17% | 0.16% | 0.16% | 0.15% |