|
Gross Margin
|
86.14% | 85.13% | 84.26% | 83.42% | 83.82% | 84.15% | 82.64% | 80.45% | 81.11% | 81.51% | 81.36% | 81.26% | 82.89% | 82.79% | 82.04% | 82.23% | 83.89% | 84.30% | 83.53% | 82.86% | 84.36% | 84.98% | 85.47% | 87.35% | 87.75% | 88.62% | 88.59% | 89.35% | 89.37% | 89.37% | 122.11% | 87.93% | 97.52% | 97.40% | 97.40% | 97.65% | 97.48% | 97.60% | 97.77% | 97.91% | 97.69% | 97.80% | 97.88% | 97.89% | 97.88% | 97.60% | 96.95% | 96.92% | 96.67% | 96.28% | 96.09% | 96.49% | 97.44% | 97.85% | 98.09% | 97.88% | 97.98% | 97.97% | 97.90% | 97.90% | 97.86% | 97.90% | 97.90% | 97.99% | 97.97% | 97.99% |
|
EBT Margin
|
5.66% | 5.34% | 4.98% | 4.04% | 9.74% | 10.26% | 8.80% | 8.39% | 12.67% | 12.77% | 12.50% | 10.22% | 14.44% | 14.23% | 12.04% | 11.79% | 16.07% | 15.45% | 12.67% | 12.45% | 17.22% | 16.66% | 15.30% | 14.63% | 18.29% | 17.56% | 15.24% | 13.83% | 17.49% | 17.41% | 14.93% | 14.21% | 19.08% | 18.85% | 16.14% | 15.94% | 21.43% | 21.66% | 21.16% | 18.21% | 22.21% | 20.83% | 18.79% | 18.30% | 22.21% | 25.36% | 23.60% | 23.91% | 27.62% | 27.35% | 26.36% | 27.05% | 30.48% | 30.93% | 28.96% | 26.64% | 27.73% | 29.46% | 28.44% | 26.91% | 28.45% | 27.42% | 24.19% | 24.63% | 25.38% | 25.62% |
|
EBIT Margin
|
6.79% | 6.18% | 6.09% | 5.15% | 10.87% | 10.96% | 9.52% | 8.97% | 13.46% | 13.79% | 13.05% | 10.78% | 15.09% | 14.70% | 12.65% | 12.25% | 16.53% | 15.91% | 12.97% | 12.91% | 17.45% | 16.98% | 15.57% | 14.87% | 18.49% | 17.94% | 15.51% | 14.07% | 17.66% | 17.56% | 15.21% | 14.34% | 19.10% | 18.77% | 16.10% | 16.14% | 21.33% | 21.58% | 21.31% | 18.01% | 22.11% | 20.75% | 18.65% | 18.55% | 22.22% | 25.54% | 23.69% | 23.94% | 27.74% | 27.39% | 26.41% | 27.09% | 30.51% | 30.93% | 28.84% | 26.56% | 27.71% | 29.37% | 28.15% | 26.47% | 28.14% | 27.33% | 24.10% | 24.59% | 25.42% | 25.66% |
|
EBITDA Margin
|
6.79% | 6.18% | 6.09% | 5.15% | 10.87% | 10.96% | 9.52% | 8.97% | 13.46% | 13.79% | 13.05% | 10.78% | 15.09% | 14.70% | 12.65% | 12.25% | 16.53% | 15.91% | 12.97% | 12.91% | 17.45% | 16.98% | 15.57% | 14.87% | 18.49% | 17.94% | 15.51% | 14.07% | 17.66% | 17.56% | 15.21% | 14.34% | 19.10% | 18.77% | 16.10% | 16.14% | 21.33% | 21.58% | 21.31% | 18.01% | 22.11% | 20.75% | 18.65% | 18.55% | 22.22% | 25.54% | 23.69% | 23.94% | 27.74% | 27.39% | 26.41% | 27.09% | 30.51% | 30.93% | 28.84% | 26.56% | 27.71% | 29.37% | 28.15% | 26.47% | 28.14% | 27.33% | 24.10% | 24.59% | 25.42% | 25.66% |
|
Operating Margin
|
6.79% | 6.18% | 6.09% | 5.15% | 10.87% | 10.96% | 9.52% | 8.97% | 13.46% | 13.79% | 13.05% | 10.78% | 15.09% | 14.70% | 12.65% | 12.25% | 16.53% | 15.91% | 12.97% | 12.91% | 17.45% | 16.98% | 15.57% | 14.87% | 18.49% | 17.94% | 15.51% | 14.07% | 17.66% | 17.56% | 15.21% | 14.34% | 19.10% | 18.77% | 16.10% | 16.14% | 21.33% | 21.58% | 21.31% | 18.01% | 22.11% | 20.75% | 18.65% | 18.55% | 22.22% | 25.54% | 23.69% | 23.94% | 27.74% | 27.39% | 26.41% | 27.09% | 30.51% | 30.93% | 28.84% | 26.56% | 27.71% | 29.37% | 28.15% | 26.47% | 28.14% | 27.33% | 24.10% | 24.59% | 25.42% | 25.66% |
|
Net Margin
|
3.39% | 3.25% | 3.11% | 2.42% | 5.84% | 6.16% | 5.53% | 5.10% | 8.20% | 7.81% | 8.22% | 6.18% | 8.74% | 9.27% | 7.40% | 7.53% | 9.87% | 9.76% | 7.96% | 7.40% | 10.51% | 10.48% | 9.69% | 8.98% | 11.23% | 10.82% | 9.83% | 8.52% | 10.77% | 10.94% | 9.19% | 8.72% | 11.72% | 11.72% | 4.37% | 11.82% | 15.81% | 16.39% | 15.53% | 13.46% | 16.41% | 15.65% | 14.27% | 13.49% | 16.49% | 19.08% | 13.86% | 17.70% | 20.43% | 20.47% | 19.77% | 20.02% | 22.55% | 23.53% | 21.72% | 19.76% | 20.69% | 22.39% | 21.59% | 20.02% | 21.49% | 20.99% | 18.99% | 18.52% | 19.08% | 19.26% |
|
FCF Margin
|
| -4.02% | 2.66% | 2.39% | 4.34% | 4.41% | -1.71% | 3.63% | -8.04% | 2.77% | 7.57% | -2.20% | -9.96% | -3.87% | 7.83% | 6.79% | -6.62% | 4.33% | 5.21% | 3.18% | -8.06% | 0.39% | 8.04% | 14.43% | -10.16% | -1.63% | 11.10% | 6.80% | -6.80% | 7.96% | 11.89% | 7.14% | -0.43% | 5.61% | 6.17% | 11.97% | 2.10% | 6.91% | 10.35% | 13.67% | 9.10% | 13.86% | 12.62% | 15.37% | 27.26% | 11.71% | 17.51% | 23.02% | 3.25% | 13.27% | 12.38% | 19.70% | 11.87% | 20.73% | 6.10% | 12.53% | 3.06% | 16.98% | 22.12% | 20.85% | 9.99% | 13.86% | 16.61% | 18.07% | 7.01% | 24.42% |
|
Assets Average
|
| | | | | 1,210.98M | 1,229.48M | 1,311.89M | 1,396.70M | 1,441.35M | 1,493.14M | 1,543.63M | 1,606.92M | 1,677.13M | 1,713.57M | 1,736.85M | 1,807.96M | 1,879.70M | 1,918.38M | 1,981.93M | 2,077.92M | 2,156.30M | 2,197.70M | 2,273.62M | 2,359.23M | 2,426.28M | 2,470.49M | 2,490.97M | 2,587.62M | 2,672.07M | 2,690.30M | 2,720.63M | 2,792.60M | 2,898.18M | 3,012.30M | 3,106.21M | 3,232.54M | 3,405.20M | 3,517.30M | 3,624.66M | 3,731.37M | 3,825.56M | 3,943.99M | 3,965.28M | 4,007.51M | 4,176.86M | 4,321.55M | 4,360.64M | 4,443.15M | 4,573.78M | 4,717.33M | 4,772.10M | 4,758.26M | 4,802.63M | 4,825.00M | 4,897.85M | 4,968.01M | 5,138.90M | 5,405.63M | 5,581.87M | 5,497.23M | 5,384.46M | 5,458.61M | 5,491.34M | 5,521.19M | 5,533.86M |
|
Equity Average
|
| | | | | 634.40M | 657.62M | 703.64M | 758.31M | 797.32M | 836.58M | 872.07M | 911.53M | 960.97M | 1,006.23M | 1,046.25M | 1,095.65M | 1,154.85M | 1,208.50M | 1,255.03M | 1,314.89M | 1,390.77M | 1,461.90M | 1,518.66M | 1,571.51M | 1,623.59M | 1,666.03M | 1,692.46M | 1,721.02M | 1,767.62M | 1,822.32M | 1,880.26M | 1,951.18M | 2,040.00M | 2,108.64M | 2,244.50M | 2,420.40M | 2,549.49M | 2,648.71M | 2,725.43M | 2,784.43M | 2,854.01M | 2,995.12M | 3,048.38M | 2,999.26M | 3,076.65M | 3,248.56M | 3,259.10M | 3,297.15M | 3,411.14M | 3,549.85M | 3,591.56M | 3,529.57M | 3,557.00M | 3,605.54M | 3,699.71M | 3,789.27M | 3,947.58M | 4,160.47M | 4,329.72M | 4,256.77M | 4,143.82M | 4,210.16M | 4,239.96M | 4,232.98M | 4,246.91M |
|
Invested Capital
|
| | 629.68M | | 658.50M | 743.95M | 705.78M | 775.39M | 816.10M | 853.97M | 1,125.70M | 1,145.82M | 1,203.39M | 1,269.30M | 1,266.38M | 1,285.86M | 1,353.57M | 1,391.04M | 1,423.51M | 1,458.68M | 1,551.53M | 1,613.64M | 1,649.78M | 1,691.81M | 1,746.11M | 1,832.79M | 1,818.44M | 1,825.60M | 1,960.10M | 1,986.60M | 1,956.13M | 2,004.36M | 2,087.99M | 2,182.02M | 2,225.26M | 2,403.75M | 2,527.05M | 2,661.93M | 2,725.48M | 2,770.37M | 2,798.49M | 2,909.53M | 3,080.72M | 3,061.05M | 3,027.47M | 3,215.83M | 3,326.29M | 3,191.92M | 3,402.38M | 3,419.90M | 3,679.81M | 3,503.31M | 3,575.83M | 3,578.17M | 3,672.92M | 3,766.50M | 3,852.03M | 4,083.12M | 4,277.81M | 4,421.64M | 4,131.90M | 4,195.74M | 4,264.59M | 4,255.32M | 4,250.63M | 4,283.20M |
|
Asset Utilization Ratio
|
| | | | | 1.15 | 1.20 | 1.21 | 1.22 | 1.25 | 1.26 | 1.27 | 1.26 | 1.24 | 1.25 | 1.25 | 1.22 | 1.21 | 1.22 | 1.22 | 1.22 | 1.23 | 1.27 | 1.26 | 1.24 | 1.22 | 1.20 | 1.20 | 1.15 | 1.12 | 1.11 | 1.12 | 1.12 | 1.11 | 1.11 | 1.14 | 1.15 | 1.15 | 1.15 | 1.13 | 1.11 | 1.08 | 1.04 | 1.04 | 0.98 | 0.95 | 0.93 | 0.95 | 1.03 | 1.08 | 1.11 | 1.18 | 1.26 | 1.29 | 1.30 | 1.27 | 1.20 | 1.14 | 1.09 | 1.05 | 1.09 | 1.10 | 1.07 | 1.04 | 1.02 | 1.01 |
|
Interest Coverage Ratio
|
6.44 | 6.42 | 5.65 | 4.65 | 12.58 | 14.64 | 12.87 | 9.78 | 18.66 | 20.07 | 19.01 | 16.84 | 30.76 | 28.08 | 24.51 | 27.48 | 40.60 | 39.56 | 32.87 | 38.56 | 75.64 | 86.30 | 77.50 | 66.01 | 120.53 | 120.25 | 87.03 | 84.15 | 125.41 | 121.49 | 118.92 | 181.72 | 249.89 | 295.27 | 396.29 | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.00M | 0.00M | 260.35 | 252.33 | 300.59 | 531.87 | 787.19 | 0.00M | 970.03 | 0.01M | 0.00M | 497.57 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | 0.17M | 0.06M | 0.09M |
|
Debt to Equity
|
| | 0.52 | | 0.46 | 0.41 | 0.41 | 0.39 | 0.34 | 0.32 | 0.31 | 0.29 | 0.29 | 0.29 | 0.23 | 0.21 | 0.20 | 0.17 | 0.16 | 0.14 | 0.15 | 0.13 | 0.10 | 0.10 | 0.09 | 0.11 | 0.08 | 0.07 | 0.13 | 0.11 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.02 |
|
Debt Ratio
|
| | 0.26 | | 0.24 | 0.22 | 0.22 | 0.21 | 0.19 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.14 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.08 | 0.07 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.03 | 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 | 0.03 | 0.02 |
|
Equity Ratio
|
| | 0.51 | | 0.52 | 0.53 | 0.54 | 0.53 | 0.55 | 0.55 | 0.57 | 0.56 | 0.57 | 0.58 | 0.60 | 0.61 | 0.61 | 0.62 | 0.64 | 0.63 | 0.64 | 0.65 | 0.68 | 0.66 | 0.67 | 0.67 | 0.68 | 0.68 | 0.65 | 0.67 | 0.69 | 0.70 | 0.70 | 0.71 | 0.69 | 0.75 | 0.75 | 0.75 | 0.76 | 0.75 | 0.74 | 0.75 | 0.77 | 0.77 | 0.73 | 0.74 | 0.76 | 0.73 | 0.75 | 0.74 | 0.76 | 0.74 | 0.74 | 0.74 | 0.75 | 0.76 | 0.77 | 0.77 | 0.77 | 0.78 | 0.77 | 0.77 | 0.77 | 0.77 | 0.76 | 0.77 |
|
Times Interest Earned
|
6.44 | 6.42 | 5.65 | 4.65 | 12.58 | 14.64 | 12.87 | 9.78 | 18.66 | 20.07 | 19.01 | 16.84 | 30.76 | 28.08 | 24.51 | 27.48 | 40.60 | 39.56 | 32.87 | 38.56 | 75.64 | 86.30 | 77.50 | 66.01 | 120.53 | 120.25 | 87.03 | 84.15 | 125.41 | 121.49 | 118.92 | 181.72 | 249.89 | 295.27 | 396.29 | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.00M | 0.00M | 260.35 | 252.33 | 300.59 | 531.87 | 787.19 | 0.00M | 970.03 | 0.01M | 0.00M | 497.57 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | 0.17M | 0.06M | 0.09M |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | -2.28 | 0.17 | 0.15 | 0.10 | 0.49 | 0.15 | 0.10 | 0.10 | 0.14 | 0.09 | 0.11 | 0.12 | 0.07 | 0.14 | 0.09 | 0.09 | 0.54 | 0.12 | 0.13 | 0.12 | 0.17 | 0.10 | 0.36 | 0.24 | 1.01 | 0.17 | 0.13 | 0.19 | 0.37 | 0.27 | 0.24 | 0.24 | 0.60 | 0.17 |
|
Enterprise Value
|
-3.94M | -3.64M | -4.17M | -9.47M | -4.78M | -5.06M | -5.45M | -88.14M | -28.66M | -42.26M | -75.85M | -54.22M | -11.02M | -6.90M | -12.86M | -29.18M | -7.37M | -12.10M | -30.17M | -41.24M | -19.79M | -8.17M | -34.79M | -113.04M | -12.79M | -11.41M | -11.47M | -7.13M | -10.67M | -15.01M | -10.17M | -47.55M | -33.83M | -78.09M | -127.46M | -159.94M | -140.57M | -177.47M | -190.28M | -280.63M | -228.96M | -322.29M | -403.57M | -356.97M | -518.62M | -625.69M | -731.70M | -662.09M | -649.46M | -564.66M | -717.00M | -558.37M | -448.78M | -375.56M | -235.67M | -232.43M | -55.14M | -206.60M | -433.80M | -580.97M | -104.58M | -74.16M | -108.68M | -97.20M | -24.06M | -46.59M |
|
Return on Sales
|
0.03% | 0.03% | 0.03% | 0.02% | 0.06% | 0.06% | 0.06% | 0.05% | 0.08% | 0.08% | 0.08% | 0.06% | 0.09% | 0.09% | 0.07% | 0.08% | 0.10% | 0.10% | 0.08% | 0.07% | 0.11% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.09% | 0.11% | 0.11% | 0.09% | 0.09% | 0.12% | 0.12% | 0.04% | 0.12% | 0.16% | 0.16% | 0.16% | 0.13% | 0.16% | 0.16% | 0.14% | 0.13% | 0.16% | 0.19% | 0.14% | 0.18% | 0.20% | 0.20% | 0.20% | 0.20% | 0.23% | 0.24% | 0.22% | 0.20% | 0.21% | 0.22% | 0.22% | 0.20% | 0.21% | 0.21% | 0.19% | 0.19% | 0.19% | 0.19% |
|
Return on Capital Employed
|
| | | | | 0.12% | 0.13% | 0.15% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.23% | 0.24% | 0.23% | 0.23% | 0.21% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.24% | 0.24% | 0.26% | 0.26% | 0.26% | 0.25% | 0.23% | 0.23% | 0.22% | 0.23% | 0.23% | 0.26% | 0.29% | 0.32% | 0.33% | 0.36% | 0.40% | 0.43% | 0.43% | 0.42% | 0.38% | 0.36% | 0.34% | 0.33% | 0.34% | 0.34% | 0.31% | 0.30% | 0.29% | 0.28% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.12% | 0.13% | 0.14% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.14% | 0.15% | 0.17% | 0.19% | 0.23% | 0.23% | 0.23% | 0.22% | 0.20% | 0.20% | 0.19% | 0.20% | 0.19% | 0.21% | 0.25% | 0.27% | 0.29% | 0.32% | 0.35% | 0.37% | 0.38% | 0.37% | 0.34% | 0.31% | 0.30% | 0.28% | 0.30% | 0.30% | 0.28% | 0.27% | 0.26% | 0.25% |
|
Return on Assets
|
| | | | | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.10% | 0.11% | 0.13% | 0.14% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.18% | 0.20% | 0.22% | 0.24% | 0.26% | 0.28% | 0.29% | 0.28% | 0.26% | 0.24% | 0.23% | 0.22% | 0.23% | 0.23% | 0.22% | 0.21% | 0.20% | 0.19% |
|
Return on Equity
|
| | | | | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.16% | 0.17% | 0.19% | 0.23% | 0.23% | 0.23% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.21% | 0.25% | 0.27% | 0.29% | 0.32% | 0.35% | 0.37% | 0.38% | 0.37% | 0.34% | 0.31% | 0.30% | 0.29% | 0.30% | 0.30% | 0.28% | 0.27% | 0.26% | 0.25% |