|
Gross Margin
|
42.96% | 40.76% | 41.51% | 41.88% | 42.20% | 41.88% | 41.58% | 41.78% | 44.04% | 43.05% | 43.18% | 43.61% | 44.42% | 43.50% | 43.57% | 43.55% | 45.24% | 43.96% | 43.83% | 42.33% | 45.10% | 43.12% | 43.04% | 42.01% | 44.83% | 42.55% | 41.92% | 40.45% | 41.69% | 40.57% | 40.05% | 40.06% | 40.10% | 39.77% | 38.58% | 38.82% | 39.48% | 38.83% | 38.11% | 38.58% | 39.12% | 38.75% | 37.29% | 38.00% | 37.35% | 35.81% | 35.59% | 34.92% | 35.44% | 35.05% | 37.07% | 37.30% | 37.92% | 37.56% | 38.53% | 39.61% | 39.94% | 39.31% | 39.33% | 39.10% | 39.39% | 39.29% | 39.20% | 39.59% | 39.71% | 38.54% | 38.61% |
|
EBT Margin
|
10.82% | 9.89% | 14.68% | 10.03% | 10.82% | 11.93% | 13.15% | 11.50% | 13.87% | 13.17% | 14.21% | 10.89% | 13.79% | 13.81% | 10.99% | 11.40% | 14.99% | 14.59% | 14.34% | 10.70% | 14.74% | 13.50% | 14.93% | 10.42% | 14.25% | 13.82% | 12.61% | 9.48% | 11.87% | 11.04% | 11.29% | 5.88% | 10.65% | 7.92% | 9.48% | 7.90% | 11.10% | 11.32% | 6.04% | 10.10% | 12.54% | 12.65% | 10.93% | 5.97% | 4.73% | 6.49% | 11.99% | 8.81% | 11.12% | 9.95% | 12.51% | 11.94% | 14.18% | 13.47% | 14.89% | 13.81% | 16.18% | 15.42% | 15.49% | 13.54% | 15.47% | 14.75% | 15.29% | 14.69% | 15.26% | 14.51% | 10.56% |
|
EBIT Margin
|
10.87% | 10.04% | 11.75% | 10.12% | 10.94% | 12.05% | 13.23% | 11.57% | 13.94% | 13.24% | 14.33% | 10.66% | 13.88% | 13.96% | 11.15% | 11.61% | 15.05% | 14.70% | 14.46% | 10.80% | 14.85% | 13.60% | 15.05% | 10.61% | 14.40% | 14.14% | 13.45% | 10.15% | 12.65% | 11.92% | 12.42% | 7.05% | 11.53% | 8.76% | 10.51% | 8.96% | 12.11% | 12.02% | 6.68% | 10.50% | 12.97% | 13.14% | 11.47% | 6.36% | 5.30% | 7.23% | 12.59% | 9.35% | 11.61% | 10.41% | 12.99% | 12.41% | 14.64% | 13.92% | 15.30% | 14.31% | 16.62% | 15.81% | 15.85% | 13.94% | 15.80% | 15.05% | 15.63% | 14.95% | 15.61% | 14.89% | 10.97% |
|
EBITDA Margin
|
10.87% | 10.04% | 11.75% | 10.12% | 10.94% | 12.05% | 13.23% | 11.57% | 13.94% | 13.24% | 14.33% | 10.66% | 13.88% | 13.96% | 11.15% | 11.61% | 15.05% | 14.70% | 14.46% | 10.80% | 14.85% | 13.60% | 15.05% | 10.61% | 14.40% | 14.14% | 13.45% | 10.15% | 12.65% | 11.92% | 12.42% | 7.05% | 11.53% | 8.76% | 10.51% | 8.96% | 12.11% | 12.02% | 6.68% | 10.50% | 12.97% | 13.14% | 11.47% | 6.36% | 5.30% | 7.23% | 12.59% | 9.35% | 11.61% | 10.41% | 12.99% | 12.41% | 14.64% | 13.92% | 15.30% | 14.31% | 16.62% | 15.81% | 15.85% | 13.94% | 15.80% | 15.05% | 15.63% | 14.95% | 15.61% | 14.89% | 10.97% |
|
Operating Margin
|
10.87% | 10.04% | 11.75% | 10.12% | 10.94% | 12.05% | 13.23% | 11.57% | 13.94% | 13.24% | 14.33% | 10.66% | 13.88% | 13.96% | 11.15% | 11.61% | 15.05% | 14.70% | 14.46% | 10.80% | 14.85% | 13.60% | 15.05% | 10.61% | 14.40% | 14.14% | 13.45% | 10.15% | 12.65% | 11.92% | 12.42% | 7.05% | 11.53% | 8.76% | 10.51% | 8.96% | 12.11% | 12.02% | 6.68% | 10.50% | 12.97% | 13.14% | 11.47% | 6.36% | 5.30% | 7.23% | 12.59% | 9.35% | 11.61% | 10.41% | 12.99% | 12.41% | 14.64% | 13.92% | 15.30% | 14.31% | 16.62% | 15.81% | 15.85% | 13.94% | 15.80% | 15.05% | 15.63% | 14.95% | 15.61% | 14.89% | 10.97% |
|
Net Margin
|
6.58% | 6.03% | 9.09% | 5.96% | 5.94% | 7.27% | 7.97% | 7.29% | 8.45% | 8.57% | 8.70% | 7.30% | 8.64% | 8.59% | 6.92% | 7.12% | 9.41% | 6.01% | 5.52% | 6.70% | 5.81% | 5.00% | 5.96% | 6.02% | 8.78% | 8.93% | 7.76% | 6.02% | 7.65% | 7.00% | 7.45% | 2.77% | 7.20% | 4.09% | 6.48% | 6.17% | 8.71% | 8.67% | 4.06% | 7.93% | 9.36% | 9.40% | 8.28% | 4.11% | 6.16% | 4.55% | 8.48% | 6.29% | 8.27% | 7.58% | 9.34% | 8.96% | 10.56% | 10.14% | 11.21% | 10.44% | 12.42% | 11.72% | 11.72% | 10.31% | 11.74% | 11.36% | 11.51% | 11.74% | 11.61% | 11.16% | 6.89% |
|
FCF Margin
|
0.96% | 10.87% | 15.15% | 10.31% | 5.94% | 8.97% | 8.83% | 2.31% | 4.53% | 6.95% | 9.65% | 5.80% | 2.99% | 3.39% | 12.23% | 6.53% | 5.85% | 7.15% | 12.02% | 5.14% | 4.27% | 2.81% | 9.77% | 5.97% | 2.32% | 5.63% | 11.22% | 7.24% | 4.34% | 5.01% | 9.16% | 10.71% | 4.02% | 5.31% | 10.95% | 11.03% | 3.54% | 6.78% | 9.96% | 8.83% | 2.39% | 9.54% | 8.96% | 7.52% | 6.46% | 6.66% | 8.35% | 9.89% | 7.17% | 6.08% | 3.29% | 4.61% | 7.84% | 3.75% | 8.50% | 8.21% | 8.70% | 8.49% | 9.46% | 11.93% | 12.80% | 7.77% | 11.92% | 4.02% | 12.10% | 4.44% | 7.28% |
|
Inventory Average
|
| | 875.66M | 870.58M | 871.10M | 859.91M | 901.26M | 963.40M | 986.47M | 988.98M | 1,055.45M | 1,191.47M | 1,256.53M | 1,255.12M | 1,267.76M | 1,285.81M | 1,266.27M | 1,226.25M | 1,239.37M | 1,281.19M | 1,285.99M | 1,291.96M | 1,311.99M | 1,331.45M | 1,342.40M | 1,315.69M | 1,335.26M | 1,390.86M | 1,417.54M | 1,419.79M | 1,400.07M | 1,393.97M | 1,397.28M | 1,392.95M | 1,394.90M | 1,410.50M | 1,431.80M | 1,449.39M | 1,468.65M | 1,507.06M | 1,532.00M | 1,529.00M | 1,527.50M | 1,587.50M | 1,635.00M | 1,655.00M | 1,737.50M | 1,756.50M | 1,704.00M | 1,691.00M | 1,746.50M | 1,828.00M | 1,899.50M | 1,959.50M | 2,030.50M | 2,162.00M | 2,252.50M | 2,237.50M | 2,209.50M | 2,231.00M | 2,222.00M | 2,173.50M | 2,169.50M | 2,238.00M | 2,307.50M | 2,333.00M | 2,316.00M |
|
Assets Average
|
| | 3,575.41M | 3,735.69M | 3,768.55M | 3,771.35M | 3,760.58M | 3,846.81M | 3,918.90M | 4,066.93M | 4,375.54M | 4,633.35M | 4,733.64M | 4,756.26M | 4,872.53M | 4,999.17M | 5,014.16M | 5,021.93M | 5,140.84M | 5,258.94M | 5,250.28M | 5,272.77M | 5,318.86M | 5,304.73M | 5,247.01M | 5,518.94M | 5,817.03M | 5,832.45M | 5,911.30M | 5,964.82M | 5,925.16M | 5,789.75M | 5,738.27M | 5,822.22M | 5,843.47M | 5,814.53M | 5,853.41M | 5,903.69M | 5,918.38M | 5,902.59M | 5,943.50M | 6,003.00M | 5,957.00M | 5,963.50M | 6,591.00M | 7,185.50M | 6,888.50M | 6,439.00M | 6,314.00M | 6,397.50M | 6,426.00M | 6,491.00M | 6,792.50M | 7,021.00M | 7,125.00M | 7,394.50M | 7,706.50M | 7,928.00M | 8,085.50M | 8,143.50M | 8,273.50M | 8,376.00M | 8,733.00M | 8,971.50M | 8,743.50M | 8,797.50M | 8,892.50M |
|
Equity Average
|
| | 2,236.95M | 3,164.87M | 3,162.61M | 2,289.46M | 2,184.37M | 3,237.64M | 3,363.00M | 2,487.02M | 2,603.15M | 3,718.81M | 3,839.83M | 2,883.85M | 2,931.26M | 4,123.47M | 4,248.38M | 3,230.19M | 3,305.67M | 4,595.88M | 4,575.60M | 3,388.31M | 3,462.22M | 4,906.20M | 4,773.13M | 3,154.85M | 2,772.74M | 4,624.03M | 4,583.10M | 2,303.39M | 2,201.80M | 2,033.02M | 1,910.76M | 1,882.36M | 1,874.64M | 1,864.54M | 1,876.50M | 1,987.50M | 2,075.00M | 2,096.50M | 2,122.50M | 2,133.00M | 2,093.00M | 2,066.00M | 2,045.00M | 2,091.00M | 2,263.50M | 2,234.00M | 2,086.50M | 2,110.50M | 2,129.00M | 2,138.50M | 2,265.00M | 2,417.50M | 2,513.50M | 2,648.50M | 2,890.00M | 3,136.00M | 3,304.50M | 3,411.50M | 3,475.00M | 3,548.00M | 3,721.50M | 3,779.50M | 3,775.00M | 3,965.00M | 4,022.00M |
|
Invested Capital
|
| 2,152.77M | 2,409.48M | 4,019.64M | 2,416.00M | 2,277.53M | 2,190.41M | 4,575.07M | 2,445.00M | 2,811.34M | 2,858.53M | 4,981.16M | 3,088.05M | 2,966.64M | 3,044.36M | 5,745.62M | 3,291.79M | 3,312.20M | 3,442.16M | 6,268.12M | 3,432.76M | 3,549.64M | 3,605.41M | 6,739.32M | 3,441.80M | 3,129.93M | 2,657.74M | 7,802.00M | 3,364.20M | 3,242.57M | 3,161.04M | 3,785.04M | 3,803.14M | 4,169.57M | 4,236.90M | 2,828.00M | 2,925.00M | 3,050.00M | 3,100.00M | 3,093.00M | 3,152.00M | 3,114.00M | 3,072.00M | 3,060.00M | 3,030.00M | 3,152.00M | 3,375.00M | 2,101.00M | 2,087.00M | 2,141.00M | 2,117.00M | 2,160.00M | 2,370.00M | 2,482.00M | 2,578.00M | 2,770.00M | 3,082.00M | 3,260.00M | 3,416.00M | 5,741.00M | 5,292.00M | 5,370.00M | 6,135.00M | 6,481.00M | 6,128.00M | 6,426.00M | 6,330.00M |
|
Asset Utilization Ratio
|
| | 1.73 | 1.67 | 1.71 | 1.77 | 1.86 | 1.87 | 1.89 | 1.87 | 1.79 | 1.74 | 1.77 | 1.82 | 1.81 | 1.79 | 1.80 | 1.83 | 1.81 | 1.79 | 1.82 | 1.83 | 1.85 | 1.88 | 1.91 | 1.82 | 1.72 | 1.71 | 1.70 | 1.69 | 1.71 | 1.75 | 1.77 | 1.76 | 1.76 | 1.79 | 1.82 | 1.85 | 1.87 | 1.90 | 1.89 | 1.88 | 1.91 | 1.93 | 1.77 | 1.62 | 1.70 | 1.83 | 1.88 | 1.91 | 1.96 | 2.01 | 2.00 | 2.02 | 2.08 | 2.06 | 2.03 | 2.02 | 2.01 | 2.02 | 2.01 | 2.00 | 1.94 | 1.91 | 1.97 | 1.99 | 2.00 |
|
Interest Coverage Ratio
|
71.78 | 66.41 | 84.95 | 81.38 | 90.09 | 96.81 | 128.59 | 106.61 | 139.84 | 133.98 | 117.50 | 83.46 | 99.56 | 107.90 | 53.53 | 48.22 | 108.43 | 109.36 | 92.85 | 82.22 | 123.76 | 123.59 | 162.18 | 127.15 | 146.05 | 85.26 | 24.51 | 18.17 | 23.10 | 18.18 | 17.90 | 6.35 | 15.66 | 10.19 | 11.64 | 9.82 | 13.40 | 14.96 | 8.59 | 16.11 | 17.29 | 17.27 | 16.10 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.24 | 0.21 | 0.12 | 0.20 | 0.21 | 0.22 | 0.11 | 0.19 | 0.17 | 0.15 | 0.08 | 0.14 | 0.19 | 0.19 | 0.10 | 0.16 | 0.16 | 0.15 | 0.09 | 0.16 | 0.15 | 0.12 | 0.07 | 0.19 | 0.44 | 0.68 | 0.26 | 0.83 | 0.95 | 1.05 | 1.17 | 1.18 | 1.30 | 1.22 | 1.26 | 1.24 | 1.10 | 1.05 | 1.04 | 1.00 | 1.02 | 1.03 | 1.05 | 1.64 | 1.54 | 1.01 | 1.15 | 1.14 | 1.11 | 1.12 | 1.09 | 0.99 | 0.94 | 0.90 | 0.85 | 0.76 | 0.72 | 0.68 | 0.67 | 0.14 | 0.14 | 0.13 | 0.75 | 0.59 | 0.57 | 0.60 |
|
Debt Ratio
|
| 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.10 | 0.09 | 0.08 | 0.09 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.12 | 0.24 | 0.29 | 0.30 | 0.33 | 0.36 | 0.38 | 0.39 | 0.39 | 0.41 | 0.40 | 0.40 | 0.40 | 0.38 | 0.37 | 0.37 | 0.36 | 0.36 | 0.36 | 0.36 | 0.46 | 0.46 | 0.36 | 0.38 | 0.38 | 0.37 | 0.37 | 0.36 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.29 | 0.28 | 0.28 | 0.06 | 0.06 | 0.05 | 0.31 | 0.26 | 0.26 | 0.27 |
|
Equity Ratio
|
| 0.62 | 0.63 | 1.06 | 0.62 | 0.59 | 0.57 | 1.11 | 0.61 | 0.61 | 0.58 | 1.02 | 0.60 | 0.61 | 0.60 | 1.05 | 0.64 | 0.64 | 0.64 | 1.11 | 0.64 | 0.65 | 0.65 | 1.20 | 0.62 | 0.53 | 0.42 | 1.16 | 0.40 | 0.38 | 0.37 | 0.33 | 0.33 | 0.32 | 0.33 | 0.31 | 0.33 | 0.35 | 0.35 | 0.36 | 0.36 | 0.35 | 0.35 | 0.34 | 0.28 | 0.30 | 0.36 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.39 | 0.40 | 0.42 | 0.42 | 0.42 | 0.43 | 0.42 | 0.42 | 0.44 | 0.46 | 0.45 |
|
Times Interest Earned
|
71.78 | 66.41 | 84.95 | 81.38 | 90.09 | 96.81 | 128.59 | 106.61 | 139.84 | 133.98 | 117.50 | 83.46 | 99.56 | 107.90 | 53.53 | 48.22 | 108.43 | 109.36 | 92.85 | 82.22 | 123.76 | 123.59 | 162.18 | 127.15 | 146.05 | 85.26 | 24.51 | 18.17 | 23.10 | 18.18 | 17.90 | 6.35 | 15.66 | 10.19 | 11.64 | 9.82 | 13.40 | 14.96 | 8.59 | 16.11 | 17.29 | 17.27 | 16.10 | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
2.17 | 0.21 | 0.14 | 0.21 | 0.34 | 0.25 | 0.24 | 0.91 | 0.45 | 0.34 | 0.23 | 0.40 | 0.72 | 0.77 | 0.20 | 0.40 | 0.42 | 0.39 | 0.23 | 0.55 | 0.64 | 1.08 | 0.30 | 0.51 | 1.29 | 0.57 | 0.27 | 0.42 | 0.67 | 0.58 | 0.31 | 0.31 | 0.71 | 0.57 | 0.26 | 0.27 | 0.73 | 0.43 | 0.27 | 0.34 | 1.13 | 0.32 | 0.30 | 0.40 | 0.40 | 0.46 | 0.33 | 0.32 | 0.37 | 0.49 | 0.77 | 0.62 | 0.29 | 0.69 | 0.30 | 0.27 | 0.24 | 0.30 | 0.27 | 0.19 | 0.19 | 0.30 | 0.22 | 0.59 | 0.22 | 0.54 | 0.39 |
|
Enterprise Value
|
-257.57M | -416.29M | -610.35M | -396.39M | -484.84M | -312.66M | -206.65M | -231.00M | -252.09M | -379.20M | -268.12M | -240.00M | -246.51M | -150.28M | -319.67M | -358.61M | -396.21M | -411.08M | -459.43M | -354.25M | -295.08M | -247.97M | -239.47M | -152.41M | -166.14M | -740.86M | -173.35M | -203.92M | -183.00M | -207.33M | -167.66M | -166.17M | -117.08M | -150.20M | -150.99M | -189.00M | -146.69M | -156.85M | -354.65M | -366.00M | -211.00M | -124.00M | -85.00M | -155.00M | -1272.00M | -1380.00M | -615.00M | -320.00M | -298.00M | -274.00M | -38.00M | 45.00M | -75.00M | 2.00M | -61.00M | -30.00M | -151.00M | -223.00M | -309.00M | -334.00M | -494.00M | -459.00M | -1095.00M | -691.00M | -299.00M | -188.00M | -135.00M |
|
Return on Sales
|
0.07% | 0.06% | 0.09% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.07% | 0.09% | 0.09% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.07% | 0.09% | 0.08% | 0.09% | 0.06% | 0.09% | 0.09% | 0.08% | 0.06% | 0.08% | 0.07% | 0.07% | 0.03% | 0.07% | 0.04% | 0.06% | 0.06% | 0.09% | 0.09% | 0.04% | 0.08% | 0.09% | 0.09% | 0.08% | 0.04% | 0.06% | 0.05% | 0.08% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% | 0.10% | 0.11% | 0.10% | 0.12% | 0.12% | 0.12% | 0.10% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.07% |
|
Return on Capital Employed
|
| | 0.23% | 0.22% | 0.23% | 0.25% | 0.28% | 0.29% | 0.30% | 0.33% | 0.35% | 0.32% | 0.31% | 0.30% | 0.29% | 0.29% | 0.29% | 0.30% | 0.32% | 0.32% | 0.32% | 0.31% | 0.32% | 0.33% | 0.34% | 0.30% | 0.31% | 0.32% | 0.31% | 0.28% | 0.27% | 0.27% | 0.27% | 0.23% | 0.22% | 0.24% | 0.25% | 0.27% | 0.25% | 0.26% | 0.26% | 0.27% | 0.31% | 0.29% | 0.21% | 0.15% | 0.17% | 0.20% | 0.25% | 0.28% | 0.29% | 0.31% | 0.34% | 0.36% | 0.39% | 0.41% | 0.41% | 0.41% | 0.41% | 0.41% | 0.44% | 0.43% | 0.40% | 0.40% | 0.39% | 0.39% | 0.36% |
|
Return on Invested Capital
|
| | 0.18% | 0.13% | 0.13% | 0.19% | 0.22% | 0.15% | 0.16% | 0.24% | 0.23% | 0.17% | 0.17% | 0.24% | 0.23% | 0.16% | 0.16% | 0.23% | 0.24% | 0.17% | 0.17% | 0.23% | 0.23% | 0.16% | 0.16% | 0.25% | 0.28% | 0.16% | 0.14% | 0.23% | 0.24% | 0.20% | 0.18% | 0.15% | 0.14% | 0.20% | 0.26% | 0.30% | 0.27% | 0.28% | 0.28% | 0.29% | 0.34% | 0.30% | 0.28% | 0.24% | 0.23% | 0.30% | 0.42% | 0.47% | 0.49% | 0.54% | 0.57% | 0.59% | 0.62% | 0.62% | 0.61% | 0.60% | 0.58% | 0.43% | 0.35% | 0.36% | 0.34% | 0.32% | 0.32% | 0.33% | 0.29% |
|
Return on Assets
|
| | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.11% | 0.12% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.17% | 0.15% | 0.12% | 0.09% | 0.10% | 0.12% | 0.13% | 0.15% | 0.16% | 0.17% | 0.18% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.22% | 0.22% | 0.23% | 0.23% | 0.21% |
|
Return on Equity
|
| | 0.19% | 0.14% | 0.14% | 0.21% | 0.22% | 0.16% | 0.17% | 0.25% | 0.25% | 0.18% | 0.18% | 0.25% | 0.24% | 0.17% | 0.17% | 0.23% | 0.24% | 0.18% | 0.18% | 0.24% | 0.24% | 0.17% | 0.17% | 0.26% | 0.28% | 0.17% | 0.17% | 0.31% | 0.32% | 0.31% | 0.33% | 0.29% | 0.28% | 0.33% | 0.36% | 0.41% | 0.37% | 0.39% | 0.40% | 0.41% | 0.48% | 0.43% | 0.40% | 0.32% | 0.30% | 0.34% | 0.40% | 0.44% | 0.47% | 0.52% | 0.55% | 0.57% | 0.60% | 0.61% | 0.60% | 0.59% | 0.57% | 0.56% | 0.54% | 0.53% | 0.51% | 0.53% | 0.53% | 0.51% | 0.45% |