|
Gross Margin
|
70.87% | 71.71% | 71.80% | 73.74% | 71.52% | 72.67% | 72.39% | 73.75% | 78.55% | 72.80% | 72.19% | 74.81% | 72.89% | 73.77% | 74.37% | 75.79% | 72.01% | 74.62% | 76.63% | 77.71% | 73.52% | 74.28% | 74.63% | 77.76% | 73.14% | 74.45% | 74.88% | 77.24% | 73.30% | 74.84% | 74.51% | 77.65% | 73.51% | 73.99% | 73.78% | 75.11% | 73.18% | 74.15% | 73.81% | 75.18% | 72.04% | 72.65% | 72.99% | 74.52% | 72.02% | 72.92% | 71.72% | 76.24% | 73.65% | 75.31% | 73.58% | 77.93% | 73.44% | 73.72% | 73.09% | 73.13% | 73.48% | 74.08% | 74.87% | 76.42% | 73.95% | 74.01% | 75.75% | 77.45% | 75.26% | 75.48% | 74.75% |
|
EBT Margin
|
9.45% | 10.86% | 10.80% | 9.12% | 9.77% | 11.07% | 11.03% | 12.97% | 15.78% | 11.63% | 11.71% | 12.28% | 10.83% | 11.88% | 12.35% | 14.04% | 11.63% | 12.31% | 15.55% | 12.33% | 10.24% | 9.40% | 8.56% | 10.87% | 9.74% | 8.82% | 8.12% | 10.89% | 9.76% | 8.59% | 6.78% | 9.48% | 8.65% | 7.26% | 6.58% | 8.41% | -1.11% | 12.50% | 9.25% | 9.85% | 11.53% | 7.45% | 9.12% | 7.26% | -14.23% | 14.74% | 5.29% | 14.26% | 11.37% | 41.08% | -2.76% | 7.42% | 7.36% | 1.30% | -1.57% | 2.80% | 5.83% | 7.90% | 4.86% | 12.18% | 12.02% | 12.17% | 17.06% | 1.64% | 11.70% | 8.58% | 14.22% |
|
EBIT Margin
|
7.03% | 8.24% | 8.26% | 6.72% | 7.11% | 8.26% | 7.99% | 8.60% | 13.41% | 8.93% | 9.11% | 8.55% | 7.74% | 8.73% | 8.77% | 10.58% | 8.23% | 8.85% | 9.84% | 9.58% | 8.07% | 7.43% | 6.75% | 8.93% | 7.84% | 6.98% | 6.11% | 8.65% | 7.68% | 6.43% | 4.58% | 7.43% | 6.65% | 5.09% | 4.06% | 6.63% | 6.54% | 5.02% | 4.40% | 6.91% | 6.36% | 4.12% | 2.66% | 6.50% | 6.17% | 4.80% | 2.80% | 4.92% | 6.07% | 5.24% | 4.61% | 3.23% | 5.10% | 1.68% | 1.51% | 3.42% | 3.71% | 4.95% | 4.51% | 6.69% | 5.27% | 7.49% | 6.70% | 6.71% | 8.23% | 9.09% | 7.94% |
|
EBITDA Margin
|
7.03% | 8.24% | 8.26% | 6.72% | 7.11% | 8.26% | 7.99% | 8.60% | 13.41% | 8.93% | 9.11% | 8.55% | 7.74% | 8.73% | 8.77% | 10.58% | 8.23% | 8.85% | 9.84% | 9.58% | 8.07% | 7.43% | 6.75% | 8.93% | 7.84% | 6.98% | 6.11% | 8.65% | 7.68% | 6.43% | 4.58% | 7.43% | 6.65% | 5.09% | 4.06% | 6.63% | 6.54% | 5.02% | 4.40% | 6.91% | 6.36% | 4.12% | 2.66% | 6.50% | 6.17% | 4.80% | 2.80% | 4.92% | 6.07% | 5.24% | 4.61% | 3.23% | 5.10% | 1.68% | 1.51% | 3.42% | 3.71% | 4.95% | 4.51% | 6.69% | 5.27% | 7.49% | 6.70% | 6.71% | 8.23% | 9.09% | 7.94% |
|
Operating Margin
|
7.03% | 8.24% | 8.26% | 6.72% | 7.11% | 8.26% | 7.99% | 8.60% | 13.41% | 8.93% | 9.11% | 8.55% | 7.74% | 8.73% | 8.77% | 10.58% | 8.23% | 8.85% | 9.84% | 9.58% | 8.07% | 7.43% | 6.75% | 8.93% | 7.84% | 6.98% | 6.11% | 8.65% | 7.68% | 6.43% | 4.58% | 7.43% | 6.65% | 5.09% | 4.06% | 6.63% | 6.54% | 5.02% | 4.40% | 6.91% | 6.36% | 4.12% | 2.66% | 6.50% | 6.17% | 4.80% | 2.80% | 4.92% | 6.07% | 5.24% | 4.61% | 3.23% | 5.10% | 1.68% | 1.51% | 3.42% | 3.71% | 4.95% | 4.51% | 6.69% | 5.27% | 7.49% | 6.70% | 6.71% | 8.23% | 9.09% | 7.94% |
|
Net Margin
|
4.26% | 5.49% | 6.08% | 2.87% | 4.79% | 5.47% | 7.23% | 6.87% | 8.58% | 6.00% | 7.63% | 6.41% | 5.52% | 6.07% | 7.94% | 7.08% | 5.99% | 6.34% | 9.05% | 6.97% | 5.25% | 4.78% | 4.89% | 5.58% | 4.98% | 4.53% | 4.62% | 6.26% | 5.97% | 5.21% | 4.80% | 5.82% | 5.34% | 4.46% | 4.71% | 8.72% | -1.15% | 9.28% | 8.58% | 7.29% | 8.57% | 5.55% | 7.88% | 5.42% | -10.47% | 10.90% | 5.13% | 6.33% | 8.49% | 40.03% | -1.28% | 3.78% | 5.50% | 0.80% | -1.15% | 2.11% | 4.19% | 5.63% | 3.51% | 9.29% | 8.83% | 9.02% | 12.55% | 1.63% | 8.64% | 6.43% | 10.72% |
|
FCF Margin
|
8.46% | 17.53% | 25.85% | -26.23% | 1.97% | 2.55% | 10.63% | 2.18% | 2.71% | 4.49% | 11.21% | 11.98% | 0.30% | 13.03% | 11.31% | -2.10% | 9.51% | 4.43% | 14.92% | 1.32% | 2.79% | -0.85% | 7.88% | 3.28% | 5.31% | 2.37% | 3.22% | 0.24% | 4.71% | -0.23% | 1.74% | 5.87% | 2.07% | 7.83% | 9.55% | 6.27% | 2.55% | 11.44% | 8.30% | 5.75% | 2.31% | 7.87% | 12.16% | 7.28% | 0.44% | 53.92% | 9.57% | 5.85% | 3.29% | 7.11% | -2.13% | 0.67% | -13.05% | 6.70% | -3.51% | 2.38% | 2.68% | 11.74% | 8.94% | 5.69% | 1.24% | 14.24% | 8.39% | 1.25% | 8.86% | 14.03% | 14.76% |
|
Inventory Average
|
3.75M | 3.52M | 3.47M | 3.83M | 7.52M | 8.00M | 4.02M | 3.77M | 7.78M | 7.67M | 7.44M | 7.33M | 7.18M | 6.87M | 6.64M | 6.57M | 6.61M | 6.45M | 6.71M | 7.11M | 7.20M | 7.22M | 7.27M | 7.24M | 7.12M | 7.19M | 7.42M | 7.57M | 7.43M | 7.22M | 7.29M | 7.48M | 7.41M | 7.26M | 7.16M | 7.13M | 7.21M | 7.29M | 7.45M | 7.53M | 7.21M | 7.13M | 7.55M | 7.61M | 7.67M | 7.55M | 7.19M | 7.98M | 8.45M | 8.03M | 8.32M | 8.64M | 8.58M | 7.97M | 7.33M | 7.19M | 7.02M | 6.97M | 7.18M | 7.38M | 7.07M | 6.70M | 7.24M | 8.44M | 8.56M | 7.99M | 7.87M |
|
Assets Average
|
780.53M | 788.52M | 801.67M | 799.30M | 789.22M | 795.57M | 805.78M | 819.92M | 834.62M | 836.65M | 839.95M | 858.38M | 872.35M | 880.24M | 896.14M | 915.40M | 937.26M | 946.14M | 959.22M | 980.16M | 1,010.83M | 1,040.95M | 1,043.80M | 1,058.56M | 1,082.99M | 1,082.74M | 1,077.96M | 1,063.81M | 1,056.69M | 1,077.81M | 1,087.96M | 1,087.90M | 1,083.21M | 1,089.61M | 1,105.54M | 1,103.68M | 1,077.87M | 1,064.98M | 1,077.71M | 1,082.81M | 1,196.62M | 1,313.46M | 1,310.92M | 1,296.94M | 1,271.48M | 1,295.77M | 1,337.01M | 1,350.46M | 1,358.72M | 1,406.34M | 1,436.58M | 1,409.60M | 1,380.20M | 1,353.74M | 1,323.01M | 1,285.50M | 1,270.40M | 1,273.02M | 1,281.30M | 1,296.35M | 1,315.22M | 1,329.67M | 1,451.20M | 1,543.57M | 1,536.62M | 1,555.52M | 1,567.18M |
|
Equity Average
|
| | | | | | 544.89M | 552.67M | 569.94M | 587.51M | 594.75M | 602.93M | 615.51M | 629.58M | 641.27M | 651.83M | 662.48M | 668.82M | 674.24M | 683.88M | 697.81M | 712.15M | 713.46M | 722.13M | 741.27M | 745.50M | 744.48M | 688.68M | 642.79M | 663.06M | 671.18M | 670.21M | 673.17M | 683.09M | 690.47M | 697.46M | 697.53M | 699.20M | 713.99M | 727.84M | 742.59M | 755.48M | 766.14M | 775.55M | 761.21M | 756.32M | 773.23M | 787.72M | 804.22M | 861.72M | 907.57M | 905.17M | 909.76M | 906.83M | 891.97M | 879.42M | 878.71M | 883.13M | 886.85M | 898.91M | 918.50M | 937.18M | 967.32M | 984.98M | 995.57M | 1,016.68M | 1,041.81M |
|
Invested Capital
|
50.50M | 50.50M | 50.50M | 525.78M | | 539.79M | 549.99M | 555.36M | 584.52M | 590.50M | 599.00M | 616.87M | 624.14M | 645.02M | 657.52M | 666.15M | 678.81M | 678.82M | 689.66M | 698.11M | 717.50M | 726.81M | 720.12M | 744.15M | 758.40M | 752.60M | 756.36M | 751.00M | 654.58M | 671.54M | 790.82M | 789.61M | 796.73M | 809.46M | 811.49M | 803.43M | 791.64M | 791.77M | 796.22M | 789.46M | 805.72M | 815.25M | 802.03M | 789.07M | 761.47M | 786.36M | 793.21M | 813.22M | 824.07M | 926.04M | 913.56M | 919.00M | 920.45M | 910.84M | 888.37M | 883.36M | 884.53M | 889.75M | 889.47M | 911.34M | 926.51M | 947.85M | 994.30M | 990.66M | 1,015.48M | 1,032.88M | 1,065.73M |
|
Asset Utilization Ratio
|
0.82 | 0.82 | 0.81 | 0.84 | 0.86 | 0.87 | 0.87 | 0.88 | 0.89 | 0.90 | 0.92 | 0.90 | 0.88 | 0.87 | 0.85 | 0.83 | 0.82 | 0.81 | 0.81 | 0.80 | 0.80 | 0.80 | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | 0.85 | 0.86 | 0.85 | 0.85 | 0.85 | 0.86 | 0.87 | 0.87 | 0.87 | 0.90 | 0.91 | 0.91 | 0.91 | 0.82 | 0.75 | 0.76 | 0.77 | 0.79 | 0.79 | 0.76 | 0.76 | 0.75 | 0.73 | 0.73 | 0.76 | 0.80 | 0.82 | 0.83 | 0.84 | 0.85 | 0.85 | 0.86 | 0.88 | 0.89 | 0.89 | 0.85 | 0.85 | 0.90 | 0.94 | 0.96 |
|
Interest Coverage Ratio
|
55.93 | 73.47 | 86.96 | 71.95 | 107.36 | 100.12 | 104.93 | 141.03 | 290.80 | 157.78 | 131.94 | 149.83 | 124.63 | 151.76 | 139.58 | 186.64 | 190.43 | 207.33 | 234.94 | 238.78 | 58.58 | 24.97 | 23.32 | 33.73 | 29.55 | 26.26 | 23.17 | 24.48 | 18.47 | 15.59 | 10.38 | 17.21 | 14.99 | 9.96 | 7.40 | 12.64 | 12.81 | 9.71 | 9.26 | 16.63 | 17.05 | 10.68 | 8.60 | 33.60 | 38.36 | 27.70 | 24.64 | 51.32 | 62.39 | 64.16 | 64.45 | 48.65 | 86.16 | 30.54 | 29.77 | 80.80 | 102.16 | 150.29 | 169.16 | 359.29 | 340.76 | | 13.08 | 10.56 | 14.61 | 17.10 | 20.86 |
|
Debt to Equity
|
| | | 0.02 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.14 | 0.14 | 0.12 | 0.10 | 0.07 | 0.07 | 0.07 | 0.04 | 0.01 | 0.07 | | | | | | | | | | | | | | | | | | 0.14 | 0.14 | 0.13 | 0.11 | 0.07 |
|
Debt Ratio
|
0.08 | 0.08 | 0.07 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.08 | 0.07 | 0.05 | 0.04 | 0.04 | 0.02 | 0.01 | 0.04 | | | | | | | | | | | | | | | | | | 0.09 | 0.09 | 0.09 | 0.07 | 0.05 |
|
Equity Ratio
|
| | | 0.67 | | 0.67 | 0.68 | 0.67 | 0.70 | 0.71 | 0.71 | 0.70 | 0.71 | 0.72 | 0.71 | 0.71 | 0.70 | 0.71 | 0.70 | 0.70 | 0.68 | 0.69 | 0.68 | 0.68 | 0.69 | 0.69 | 0.69 | 0.60 | 0.61 | 0.62 | 0.62 | 0.62 | 0.63 | 0.63 | 0.62 | 0.64 | 0.65 | 0.66 | 0.66 | 0.68 | 0.57 | 0.58 | 0.59 | 0.61 | 0.59 | 0.58 | 0.58 | 0.59 | 0.60 | 0.63 | 0.64 | 0.65 | 0.67 | 0.67 | 0.68 | 0.69 | 0.70 | 0.69 | 0.69 | 0.69 | 0.70 | 0.71 | 0.63 | 0.64 | 0.65 | 0.66 | 0.67 |
|
Times Interest Earned
|
55.93 | 73.47 | 86.96 | 71.95 | 107.36 | 100.12 | 104.93 | 141.03 | 290.80 | 157.78 | 131.94 | 149.83 | 124.63 | 151.76 | 139.58 | 186.64 | 190.43 | 207.33 | 234.94 | 238.78 | 58.58 | 24.97 | 23.32 | 33.73 | 29.55 | 26.26 | 23.17 | 24.48 | 18.47 | 15.59 | 10.38 | 17.21 | 14.99 | 9.96 | 7.40 | 12.64 | 12.81 | 9.71 | 9.26 | 16.63 | 17.05 | 10.68 | 8.60 | 33.60 | 38.36 | 27.70 | 24.64 | 51.32 | 62.39 | 64.16 | 64.45 | 48.65 | 86.16 | 30.54 | 29.77 | 80.80 | 102.16 | 150.29 | 169.16 | 359.29 | 340.76 | | 13.08 | 10.56 | 14.61 | 17.10 | 20.86 |
|
FCF Payout Ratio
|
-0.22 | -0.11 | -0.08 | -0.53 | -1.05 | -0.86 | -0.20 | -0.91 | 0.74 | 0.48 | 0.19 | 0.18 | -7.31 | -0.17 | -0.20 | -10.70 | 0.23 | 0.53 | 0.15 | 1.65 | 0.77 | -2.62 | 0.28 | 0.65 | 0.41 | 1.07 | 0.79 | 10.67 | 0.56 | -13.30 | 1.70 | 0.49 | 1.38 | 0.39 | 0.32 | 0.47 | 1.18 | 0.27 | 0.37 | 0.55 | 1.34 | 0.41 | 0.27 | 0.45 | 7.09 | 0.06 | 0.33 | 0.53 | 0.97 | 0.43 | -1.36 | 4.49 | -0.23 | 0.49 | -0.92 | 1.43 | 1.21 | 0.27 | 0.35 | 0.55 | 2.46 | 0.22 | 0.33 | 2.11 | 0.29 | 0.19 | 0.18 |
|
Enterprise Value
|
-100.30M | -49.51M | -110.82M | -110.30M | -102.15M | -112.28M | -122.37M | -113.59M | -124.39M | -122.46M | -137.84M | -146.06M | -152.79M | -166.81M | -192.73M | -201.91M | -208.62M | -209.87M | -230.27M | -186.71M | -224.22M | -193.38M | -185.45M | -202.30M | -213.01M | -189.41M | -181.35M | -154.38M | -175.05M | -179.30M | -166.23M | -164.35M | -182.56M | -208.20M | -212.93M | -197.51M | -177.94M | -194.84M | -193.91M | -182.29M | -184.11M | -175.66M | -215.12M | -202.31M | -160.76M | -260.35M | -292.42M | -272.60M | -266.23M | -256.95M | -212.14M | -215.26M | -169.30M | -189.02M | -148.15M | -156.22M | -144.17M | -179.87M | -200.28M | -216.47M | -215.26M | -267.50M | -246.23M | -213.18M | -240.08M | -254.15M | -292.13M |
|
Return on Sales
|
0.13% | 0.15% | 0.14% | -0.18% | 0.13% | 0.07% | 0.08% | 0.08% | 0.10% | 0.07% | 0.09% | 0.08% | 0.07% | 0.07% | 0.09% | 0.08% | 0.07% | 0.07% | 0.10% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.06% | -0.01% | 0.09% | 0.09% | 0.07% | 0.09% | 0.06% | 0.08% | 0.05% | -0.10% | 0.11% | 0.05% | 0.06% | 0.08% | 0.40% | -0.01% | 0.04% | 0.06% | 0.01% | -0.01% | 0.02% | 0.04% | 0.06% | 0.04% | 0.09% | 0.09% | 0.09% | 0.13% | 0.02% | 0.09% | 0.06% | 0.11% |
|
Return on Capital Employed
|
-0.20% | -0.12% | -0.04% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% |
|
Return on Invested Capital
|
-0.26% | -0.57% | -0.15% | 0.09% | 0.09% | 0.06% | 0.03% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.02% | 0.03% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% |
|
Return on Assets
|
0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.07% | 0.06% | 0.06% | 0.05% | 0.02% | 0.03% | 0.02% | 0.02% | 0.06% | 0.11% | 0.10% | 0.09% | 0.09% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.05% | 0.06% | 0.07% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
| | | | | | 0.04% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.07% | 0.08% | 0.08% | 0.11% | 0.10% | 0.09% | 0.09% | 0.03% | 0.05% | 0.04% | 0.04% | 0.10% | 0.18% | 0.15% | 0.15% | 0.14% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.05% | 0.07% | 0.09% | 0.10% | 0.13% | 0.10% | 0.11% | 0.10% | 0.10% |