|
Gross Margin
|
59.68% | 59.65% | 59.45% | 58.99% | 59.58% | 59.86% | 60.49% | 58.21% | 61.57% | 61.13% | 61.11% | 60.97% | 58.36% | 58.77% | 59.07% | 56.20% | 61.73% | 61.74% | 61.36% | 61.53% | 60.77% | 62.80% | 63.46% | 57.48% | 66.23% | 66.00% | 66.09% | 63.21% | 67.04% | 65.48% | 66.03% | 63.93% | 62.13% | 62.84% | 63.33% | 58.32% | 64.67% | 64.99% | 65.11% | 66.86% | 65.24% | 65.43% | 65.51% | 68.09% | 65.87% | 65.68% | 65.73% | 65.38% | 67.50% | 67.28% | 67.33% | 67.00% | 68.34% | 68.63% | 68.83% | 68.73% | 67.37% | 67.35% | 67.66% | | 66.23% | 66.17% | 66.37% | | 66.85% | 66.75% | 66.81% |
|
EBT Margin
|
9.29% | 9.63% | 7.85% | 7.85% | 4.94% | 6.98% | 7.74% | 3.82% | 6.03% | 7.58% | 8.85% | 6.17% | 3.89% | 4.37% | 5.22% | 1.57% | 8.81% | 8.93% | 8.36% | 9.23% | 7.71% | 7.87% | 8.67% | -1.29% | 16.23% | 15.54% | 16.30% | 9.97% | 18.26% | 14.90% | 15.72% | 20.54% | 6.20% | 6.71% | 7.47% | 0.16% | 9.01% | 10.87% | 11.43% | 16.69% | 12.87% | 13.37% | 13.75% | 17.91% | 13.93% | 14.15% | 14.39% | 13.91% | 13.86% | 13.03% | 13.04% | 14.62% | 13.81% | 14.89% | 15.40% | 13.12% | 17.88% | 19.75% | 19.25% | | 20.54% | 21.74% | 21.53% | | 23.42% | 24.14% | 24.15% |
|
EBIT Margin
|
7.32% | 8.00% | 6.41% | 6.93% | 3.80% | 5.86% | 6.34% | 2.70% | 4.51% | 6.17% | 7.57% | 4.74% | 2.20% | 3.23% | 4.19% | -0.12% | 8.28% | 8.44% | 7.91% | 7.55% | 7.34% | 7.53% | 8.26% | -1.54% | 15.33% | 14.94% | 15.67% | 9.08% | 16.59% | 13.43% | 14.03% | 17.22% | 9.14% | 8.71% | 9.24% | 3.49% | 10.19% | 11.89% | 12.31% | 17.14% | 13.77% | 13.92% | 14.09% | 18.04% | 14.33% | 14.31% | 14.58% | 13.94% | 14.61% | 14.39% | 14.15% | 15.58% | 13.72% | 14.84% | 15.34% | 13.92% | 16.35% | 18.14% | 17.82% | | 18.42% | 19.39% | 19.45% | | 21.16% | 22.10% | 21.75% |
|
EBITDA Margin
|
7.32% | 8.00% | 6.41% | 6.93% | 3.80% | 5.86% | 6.34% | 2.70% | 4.51% | 6.17% | 7.57% | 4.74% | 2.20% | 3.23% | 4.19% | -0.12% | 8.28% | 8.44% | 7.91% | 7.55% | 7.34% | 7.53% | 8.26% | -1.54% | 15.33% | 14.94% | 15.67% | 9.08% | 16.59% | 13.43% | 14.03% | 17.22% | 9.14% | 8.71% | 9.24% | 3.49% | 10.19% | 11.89% | 12.31% | 17.14% | 13.77% | 13.92% | 14.09% | 18.04% | 14.33% | 14.31% | 14.58% | 13.94% | 14.61% | 14.39% | 14.15% | 15.58% | 13.72% | 14.84% | 15.34% | 13.92% | 16.35% | 18.14% | 17.82% | | 18.42% | 19.39% | 19.45% | | 21.16% | 22.10% | 21.75% |
|
Operating Margin
|
7.32% | 8.00% | 6.41% | 6.93% | 3.80% | 5.86% | 6.34% | 2.70% | 4.51% | 6.17% | 7.57% | 4.74% | 2.20% | 3.23% | 4.19% | -0.12% | 8.28% | 8.44% | 7.91% | 7.55% | 7.34% | 7.53% | 8.26% | -1.54% | 15.33% | 14.94% | 15.67% | 9.08% | 16.59% | 13.43% | 14.03% | 17.22% | 9.14% | 8.71% | 9.24% | 3.49% | 10.19% | 11.89% | 12.31% | 17.14% | 13.77% | 13.92% | 14.09% | 18.04% | 14.33% | 14.31% | 14.58% | 13.94% | 14.61% | 14.39% | 14.15% | 15.58% | 13.72% | 14.84% | 15.34% | 13.92% | 16.35% | 18.14% | 17.82% | | 18.42% | 19.39% | 19.45% | | 21.16% | 22.10% | 21.75% |
|
Net Margin
|
7.63% | 7.94% | 7.07% | 8.04% | 3.80% | 5.72% | 6.22% | 4.10% | 4.40% | 6.22% | 7.24% | 4.71% | 3.71% | 4.58% | 5.58% | -1.97% | 7.94% | 7.74% | 4.57% | 8.09% | 6.88% | -0.89% | 0.97% | 1.17% | 0.42% | 0.98% | 18.02% | 0.43% | -0.05% | -0.03% | -0.33% | 2.31% | 5.66% | 6.11% | 6.80% | -3.59% | 7.01% | 8.53% | 9.39% | 15.16% | 9.83% | 10.45% | 10.86% | 14.35% | 11.24% | 11.29% | 11.65% | 10.50% | 0.00% | 10.68% | 10.53% | 11.56% | 0.00% | 11.67% | 12.08% | 10.84% | 0.00% | 15.03% | 14.63% | | 16.13% | 17.43% | 17.04% | | 18.46% | 25.79% | 21.38% |
|
FCF Margin
|
24.79% | 23.80% | 22.70% | 24.07% | 20.69% | 22.59% | 21.69% | 14.42% | 31.67% | 23.80% | 19.69% | 19.30% | 36.51% | 22.64% | 17.78% | 20.60% | 27.79% | 22.64% | 13.71% | 21.01% | 27.45% | 21.52% | 21.38% | 15.33% | 49.57% | 39.13% | 34.00% | 55.31% | 53.80% | 34.18% | 29.49% | 53.01% | 46.84% | 36.32% | 36.03% | 44.91% | 42.38% | 31.62% | 29.91% | 28.92% | 50.61% | 28.43% | 26.60% | 22.60% | 40.07% | 28.85% | 27.62% | 22.86% | 36.61% | 28.36% | 26.34% | 32.01% | 38.35% | 21.14% | 20.09% | 18.97% | 36.40% | 12.01% | 23.03% | 4.55% | 40.20% | 26.51% | 30.32% | 5.87% | 41.24% | 9.07% | 25.59% |
|
Inventory Average
|
11.92M | 10.83M | 11.78M | 13.47M | 7.51M | 6.30M | 12.56M | 11.98M | 5.08M | 7.17M | 6.80M | 5.97M | 13.39M | 7.64M | 6.45M | 12.45M | 13.53M | 5.42M | 6.44M | 14.33M | 6.36M | -1.34M | -0.45M | 4.01M | 10.93M | 6.59M | 1.26M | 5.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
1,286.21M | 1,306.63M | 1,355.96M | 1,393.88M | 1,403.15M | 1,425.26M | 1,470.94M | 1,516.20M | 1,573.25M | 1,608.44M | 1,573.91M | 1,562.43M | 1,645.90M | 1,677.42M | 1,636.65M | 1,644.68M | 1,673.27M | 1,678.27M | 1,655.82M | 1,648.88M | 1,655.60M | 1,650.58M | 1,620.62M | 1,613.60M | 1,655.58M | 1,709.66M | 1,783.23M | 1,837.47M | 1,888.99M | 1,916.50M | 1,919.97M | 2,283.60M | 2,651.15M | 2,689.11M | 2,741.87M | 2,810.52M | 2,935.80M | 3,015.68M | 3,049.78M | 3,151.04M | 3,328.14M | 3,470.02M | 3,504.45M | 3,563.84M | 3,662.90M | 3,738.90M | 4,016.66M | 4,252.17M | 4,277.48M | 4,313.18M | 4,338.87M | 4,541.91M | 4,685.52M | 4,641.70M | 4,622.97M | 4,738.79M | 4,923.87M | 4,961.33M | 4,912.66M | 5,006.81M | 5,082.11M | 5,049.20M | 5,120.22M | 5,242.26M | 5,263.92M | 5,270.81M | 5,230.60M |
|
Equity Average
|
976.19M | 997.09M | 1,027.21M | 1,052.28M | 1,070.56M | 1,086.91M | 1,113.96M | 1,146.62M | 1,172.30M | 1,186.82M | 1,166.29M | 1,150.72M | 1,160.44M | 1,157.10M | 1,155.57M | 1,175.13M | 1,198.67M | 1,204.62M | 1,204.88M | 1,205.79M | 1,203.56M | 1,197.38M | 1,182.20M | 1,192.71M | 1,222.87M | 1,251.19M | 1,324.36M | 1,396.89M | 1,426.24M | 1,444.20M | 1,465.78M | 1,495.91M | 1,541.24M | 1,591.76M | 1,633.85M | 1,702.45M | 1,801.39M | 1,868.24M | 1,917.08M | 1,983.76M | 2,044.57M | 2,101.51M | 2,158.41M | 2,221.79M | 2,283.99M | 2,356.97M | 2,453.16M | 2,545.78M | 2,603.39M | 2,656.90M | 2,733.43M | 2,804.65M | | | 2,899.26M | 2,991.71M | | | 3,213.25M | 3,293.10M | 3,406.40M | 3,462.58M | 3,523.55M | 3,591.70M | 3,551.53M | 3,615.57M | 3,795.99M |
|
Invested Capital
|
981.55M | 1,012.62M | 1,041.80M | 1,062.75M | 1,078.37M | 1,095.44M | 1,132.48M | 1,160.76M | 1,183.85M | 1,189.78M | 1,142.80M | 1,158.64M | 1,162.23M | 1,151.97M | 1,159.17M | 1,191.09M | 1,206.25M | 1,202.98M | 1,206.78M | 1,204.80M | 1,202.32M | 1,192.44M | 1,171.96M | 1,213.46M | 1,232.29M | 1,270.08M | 1,378.64M | 1,415.15M | 1,437.33M | 1,451.07M | 1,480.49M | 1,532.50M | 1,571.16M | 1,612.37M | 1,655.34M | 1,749.56M | 1,853.22M | 1,883.25M | 1,950.91M | 2,260.29M | 2,072.52M | 2,130.51M | 2,186.31M | 2,508.85M | 2,310.70M | 2,403.24M | 2,503.08M | 3,009.82M | 2,618.29M | 3,120.80M | 3,198.61M | 3,267.23M | 454.11M | 3,325.05M | 3,382.95M | 3,510.80M | 455.80M | 3,651.03M | 3,688.35M | 3,811.58M | 3,915.81M | 3,924.79M | 4,038.61M | 4,061.95M | 3,959.11M | 4,190.88M | 3,860.75M |
|
Asset Utilization Ratio
|
0.48 | 0.57 | 0.74 | 0.72 | 0.73 | 0.75 | 0.78 | 0.45 | 0.45 | 0.48 | 0.54 | 0.51 | 0.50 | 0.51 | 0.56 | 0.53 | 0.53 | 0.55 | 0.58 | 0.58 | 0.58 | 0.57 | 0.54 | 0.54 | 0.52 | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 | 0.52 | 0.44 | 0.41 | 0.47 | 0.55 | 0.47 | 0.46 | 0.47 | 0.50 | 0.78 | 0.75 | 0.74 | 0.77 | 0.76 | 0.75 | 0.75 | 0.71 | 0.39 | 0.40 | 0.42 | 0.46 | 0.42 | 0.43 | 0.46 | 0.51 | 0.46 | 0.45 | 0.35 | 0.38 | 0.71 | 0.72 | 0.74 | 0.78 | 0.75 | 0.76 | 0.77 | 0.80 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31 | 0.28 | 0.28 | 0.27 | 0.26 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.09 | 0.09 | 0.25 | 0.26 | 0.16 | 0.16 | 0.15 | 0.29 | | 0.16 | 0.16 | 0.22 | | 0.14 | 0.14 | 0.20 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.06 | 0.06 | 0.15 | 0.16 | 0.10 | 0.10 | 0.10 | 0.18 | 0.10 | 0.10 | 0.10 | 0.14 | 0.09 | 0.09 | 0.09 | 0.13 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | |
|
Equity Ratio
|
0.76 | 0.76 | 0.75 | 0.76 | 0.77 | 0.76 | 0.76 | 0.76 | 0.73 | 0.74 | 0.74 | 0.73 | 0.68 | 0.70 | 0.71 | 0.72 | 0.72 | 0.72 | 0.74 | 0.73 | 0.73 | 0.72 | 0.74 | 0.74 | 0.73 | 0.73 | 0.76 | 0.77 | 0.75 | 0.76 | 0.76 | 0.57 | 0.59 | 0.60 | 0.60 | 0.61 | 0.61 | 0.63 | 0.63 | 0.63 | 0.60 | 0.61 | 0.62 | 0.63 | 0.62 | 0.64 | 0.59 | 0.61 | 0.61 | 0.63 | 0.63 | 0.60 | | 0.62 | 0.63 | 0.63 | | 0.65 | 0.66 | 0.66 | 0.69 | 0.69 | 0.69 | 0.68 | 0.67 | 0.70 | 0.75 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | -0.09 | -0.21 | 0.34 | -0.15 | -0.21 | -0.22 | 0.62 | -0.09 | -0.11 | -0.13 | 0.18 | -0.08 | -0.12 | -0.14 | 0.20 | -0.07 | -0.04 | -0.03 | 0.04 | | | | | | | | | | | | | | 0.00 | 0.00 | 0.01 | | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | 0.00 | -0.06 | -0.01 | | 0.00 | -0.09 | | | |
|
Enterprise Value
|
-329.17M | -367.63M | -324.59M | -283.43M | -337.87M | -404.69M | -442.58M | -352.12M | -337.18M | -324.73M | -328.02M | -348.44M | -373.53M | -313.23M | -285.86M | -298.55M | -276.26M | -260.47M | -191.17M | -202.37M | -236.73M | -233.30M | -212.39M | -253.24M | -292.59M | -306.61M | -431.46M | -425.13M | -350.44M | -414.45M | -688.38M | -187.31M | -309.14M | -322.31M | -358.30M | -392.25M | -462.38M | -510.61M | -449.11M | -485.83M | -570.90M | -515.07M | -468.07M | -439.10M | -395.95M | -1023.31M | -1518.01M | -1439.31M | -1536.61M | -1384.35M | -1431.95M | -1411.88M | -1477.84M | -1421.99M | -1448.27M | -1558.20M | -1672.91M | -1650.04M | -1638.77M | -1394.47M | -1491.63M | -1494.03M | -1514.17M | -1608.29M | -1610.68M | -1631.69M | -455.89M |
|
Return on Sales
|
0.08% | 0.08% | 0.07% | 0.08% | 0.04% | 0.06% | 0.06% | 0.04% | 0.04% | 0.06% | 0.07% | 0.05% | 0.04% | 0.05% | 0.06% | -0.02% | 0.08% | 0.08% | 0.05% | 0.08% | 0.07% | -0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.06% | 0.06% | 0.07% | -0.04% | 0.07% | 0.09% | 0.09% | 0.15% | 0.10% | 0.10% | 0.11% | 0.14% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.13% | 0.15% | 0.15% | 0.12% | 0.16% | 0.17% | 0.17% | 0.14% | 0.18% | 0.26% | 0.21% |
|
Return on Capital Employed
|
0.04% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.04% | 0.04% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.04% | 0.05% | 0.07% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.10% | 0.12% | 0.15% | 0.11% | 0.12% | 0.11% | 0.11% | 0.07% | 0.06% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.09% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.10% | 0.09% | 0.10% | 0.08% | 0.09% | | 0.15% | 0.16% | 0.26% | | 0.21% | 0.21% | 0.28% |
|
Return on Invested Capital
|
0.03% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | 0.06% | 0.08% | 0.08% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.08% | 0.11% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.06% | 0.05% | 0.04% | 0.03% | 0.09% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.13% | 0.13% | 0.14% | 0.14% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.12% | 0.13% | 0.08% | 0.07% | 0.12% | 0.10% | 0.07% | | 0.13% | 0.13% | 0.19% | | 0.16% | 0.17% | 0.25% |
|
Return on Assets
|
0.03% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.03% | 0.03% | 0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.07% | 0.07% | 0.06% | 0.06% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.13% | 0.15% |
|
Return on Equity
|
0.04% | 0.06% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.06% | 0.07% | 0.08% | 0.08% | 0.04% | 0.04% | 0.01% | -0.01% | 0.01% | 0.00% | 0.01% | 0.09% | 0.09% | 0.08% | 0.08% | 0.00% | -0.01% | 0.00% | 0.03% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | | | 0.10% | 0.09% | | | 0.10% | 0.13% | 0.13% | 0.14% | 0.16% | 0.16% | 0.17% | 0.18% | 0.21% |