|
Gross Margin
|
34.52% | 31.23% | 29.99% | 30.29% | 31.48% | 31.87% | 32.78% | 31.95% | 34.11% | 34.07% | 34.77% | 35.36% | 36.99% | 37.20% | 37.39% | 37.66% | 39.49% | 39.42% | 39.81% | 38.29% | 39.78% | 38.79% | 35.32% | 39.18% | 39.60% | 37.08% | 35.05% | 37.11% | 37.21% | 37.04% | 36.85% | 35.72% | 39.85% | 37.84% | 37.62% | 38.75% | 39.00% | 38.49% | 39.22% | 39.74% | 40.06% | 38.70% | 39.09% | 39.95% | | 37.99% | 38.68% | 38.11% | 32.03% | 40.83% | 38.82% | 34.97% | 37.53% | 39.88% | 40.93% | 41.52% | 42.22% | 43.37% | 43.13% | 42.26% | 43.10% | 45.29% | 43.68% | 44.35% | 44.19% | 44.77% | 44.06% | 44.28% |
|
EBT Margin
|
11.07% | 11.98% | 10.51% | 11.78% | 13.45% | 16.13% | 15.70% | 14.00% | 17.07% | 17.51% | 18.24% | 18.84% | 21.46% | 24.27% | 20.82% | 19.36% | 15.10% | 21.67% | 20.87% | 19.23% | 21.89% | 21.47% | 16.19% | 18.96% | 19.33% | 14.08% | 14.74% | 17.24% | 17.23% | 17.34% | 17.64% | 12.71% | 20.15% | 17.94% | 14.18% | 18.78% | 19.91% | 18.90% | 19.72% | 11.10% | 21.80% | 20.68% | 20.14% | 20.78% | | 18.11% | 17.64% | 19.40% | 2.97% | 18.86% | 0.68% | 0.98% | -0.35% | 13.53% | 14.49% | 13.65% | 15.29% | 16.53% | 17.35% | 15.19% | 17.91% | 19.67% | 17.44% | 18.94% | 20.08% | 20.11% | 18.32% | 19.35% |
|
EBIT Margin
|
11.88% | 12.21% | 11.37% | 12.06% | 14.42% | 17.05% | 16.71% | 15.02% | 18.06% | 18.23% | 18.79% | 19.14% | 21.62% | 21.28% | 21.12% | 19.89% | 15.29% | 21.72% | 21.10% | 19.55% | 22.14% | 21.43% | 16.26% | 19.36% | 22.34% | 15.71% | 15.87% | 18.76% | 19.00% | 18.90% | 19.20% | 14.00% | 22.02% | 19.50% | 15.38% | 19.85% | 21.44% | 20.46% | 20.75% | 11.57% | 22.13% | 21.07% | 20.51% | 21.16% | | 18.41% | 18.02% | 19.59% | 1.98% | 18.77% | 10.30% | 5.94% | 24.16% | 18.22% | 19.50% | 20.02% | 21.83% | 21.96% | 22.77% | 20.11% | 22.77% | 24.00% | 21.64% | 21.70% | 23.01% | 23.19% | 21.48% | 22.31% |
|
EBITDA Margin
|
11.88% | 12.21% | 11.37% | 12.06% | 14.42% | 17.05% | 16.71% | 15.02% | 18.06% | 18.23% | 18.79% | 19.14% | 21.62% | 21.28% | 21.12% | 19.89% | 15.29% | 21.72% | 21.10% | 19.55% | 22.14% | 21.43% | 16.26% | 19.36% | 22.34% | 15.71% | 15.87% | 18.76% | 19.00% | 18.90% | 19.20% | 14.00% | 22.02% | 19.50% | 15.38% | 19.85% | 21.44% | 20.46% | 20.75% | 11.57% | 22.13% | 21.07% | 20.51% | 21.16% | | 18.41% | 18.02% | 19.59% | 1.98% | 18.77% | 10.30% | 5.94% | 24.16% | 18.22% | 19.50% | 20.02% | 21.83% | 21.96% | 22.77% | 20.11% | 22.77% | 24.00% | 21.64% | 21.70% | 23.01% | 23.19% | 21.48% | 22.31% |
|
Operating Margin
|
11.88% | 12.21% | 11.37% | 12.06% | 14.42% | 17.05% | 16.71% | 15.02% | 18.06% | 18.23% | 18.79% | 19.14% | 21.62% | 21.28% | 21.12% | 19.89% | 15.29% | 21.72% | 21.10% | 19.55% | 22.14% | 21.43% | 16.26% | 19.36% | 22.34% | 15.71% | 15.87% | 18.76% | 19.00% | 18.90% | 19.20% | 14.00% | 22.02% | 19.50% | 15.38% | 19.85% | 21.44% | 20.46% | 20.75% | 11.57% | 22.13% | 21.07% | 20.51% | 21.16% | | 18.41% | 18.02% | 19.59% | 1.98% | 18.77% | 10.30% | 5.94% | 24.16% | 18.22% | 19.50% | 20.02% | 21.83% | 21.96% | 22.77% | 20.11% | 22.77% | 24.00% | 21.64% | 21.70% | 23.01% | 23.19% | 21.48% | 22.31% |
|
Net Margin
|
7.73% | 7.95% | 6.92% | 7.78% | 12.11% | 11.00% | 10.29% | 9.09% | 11.10% | 11.48% | 11.86% | 12.79% | 13.95% | 16.61% | 16.43% | 12.57% | 10.27% | 14.72% | 13.85% | 12.69% | 16.01% | 14.18% | 11.77% | 13.22% | 13.16% | 9.42% | 9.76% | 11.82% | 11.46% | 11.67% | 11.84% | 8.71% | 13.47% | 13.31% | 9.02% | 14.28% | 14.44% | 15.61% | 17.41% | 9.44% | 14.57% | 16.69% | 17.19% | 17.24% | | 14.50% | 13.95% | 15.56% | 37.73% | 15.39% | -1.16% | -1.95% | 5.21% | 8.95% | 10.32% | 8.70% | 11.00% | 11.44% | 11.90% | 10.91% | 13.51% | 13.71% | 12.19% | 14.43% | 16.61% | 15.71% | 13.18% | 14.60% |
|
FCF Margin
|
-39.52% | 19.61% | 4.49% | 17.94% | 4.74% | 16.83% | 8.67% | 14.84% | 7.19% | 10.75% | -0.29% | 11.49% | 5.85% | 19.80% | -2.37% | 0.35% | 5.66% | 11.28% | -4.54% | 6.36% | 5.02% | 20.74% | 8.74% | 12.48% | 3.84% | 11.89% | 9.11% | 11.58% | 9.45% | 9.09% | 9.64% | 21.32% | 12.60% | 20.84% | 10.43% | 12.38% | 16.88% | 15.25% | 7.68% | 5.65% | 9.55% | 15.38% | 8.96% | 22.16% | -8,694.49% | 28.43% | 16.39% | 22.83% | 57.62% | 31.96% | 22.79% | 9.39% | 7.86% | 14.43% | 3.85% | 15.47% | 14.93% | 14.21% | 11.83% | 18.96% | 16.92% | 21.76% | 6.74% | 18.66% | 12.57% | 23.92% | 15.75% | 21.47% |
|
Inventory Average
|
| | | | | 135.43M | 135.74M | 138.29M | 141.88M | 147.26M | 152.78M | 158.42M | 160.22M | 160.16M | 164.35M | 169.90M | 173.60M | 177.62M | 186.91M | 195.80M | 198.22M | 199.69M | 102.53M | 104.45M | 205.68M | 230.84M | 259.20M | 268.70M | 277.53M | 282.44M | 285.76M | 287.27M | 288.48M | 291.01M | 294.85M | 300.14M | 304.57M | 308.71M | | | | 338.96M | 348.46M | 358.07M | 364.82M | 369.25M | 371.28M | 371.82M | 368.13M | 367.00M | 370.30M | 440.46M | 513.14M | 529.08M | 549.93M | 567.71M | 582.41M | 595.25M | 609.15M | 622.30M | 626.20M | 628.90M | 640.85M | 651.80M | 655.70M | 667.10M | 724.20M | 775.10M |
|
Assets Average
|
372.94M | 383.30M | 384.43M | 382.48M | 378.29M | 377.89M | 386.93M | 400.99M | 416.96M | 422.24M | 422.46M | 433.49M | 450.05M | 471.37M | 494.28M | 519.01M | 537.56M | 553.17M | 573.28M | 592.85M | 612.01M | 610.75M | 603.75M | 612.12M | 624.66M | 869.08M | 1,101.27M | 1,097.68M | 1,098.70M | 1,098.58M | 1,101.08M | 1,100.61M | 1,103.28M | 1,114.73M | 1,117.62M | 1,121.90M | 1,135.95M | 1,145.36M | | | | 1,169.65M | 1,219.25M | 1,259.54M | 1,297.21M | 1,335.56M | 1,358.55M | 1,388.43M | 1,421.62M | 1,462.43M | 2,029.20M | 3,721.42M | 4,860.23M | 4,801.71M | 4,742.54M | 4,709.97M | 4,691.64M | 4,693.90M | 4,694.55M | 4,692.95M | 4,686.40M | 4,681.90M | 4,699.00M | 4,689.25M | 4,675.45M | 4,737.45M | 4,950.25M | 5,126.20M |
|
Equity Average
|
| | | | | 287.96M | 299.55M | 312.60M | 324.26M | 338.17M | 350.64M | 361.05M | 376.46M | 395.07M | 419.35M | 442.98M | 456.89M | 470.94M | 489.25M | 507.98M | 527.80M | 526.00M | 517.25M | 526.86M | 541.10M | 558.17M | 571.30M | 585.52M | 608.16M | 632.86M | 655.43M | 675.81M | 701.29M | 734.36M | 760.50M | 783.93M | 816.55M | 850.56M | 889.44M | 921.99M | 950.12M | 982.96M | 1,019.59M | 1,060.52M | 1,101.03M | 1,132.74M | 1,157.37M | 1,190.10M | 1,220.10M | 1,254.04M | 1,808.47M | 2,339.46M | 2,355.23M | 2,385.07M | 2,418.89M | 2,460.52M | 2,508.40M | 2,561.80M | 2,610.95M | 2,665.40M | 2,724.25M | 2,777.90M | 2,843.60M | 2,911.25M | 2,985.30M | 3,073.90M | 3,151.80M | 3,224.15M |
|
Invested Capital
|
257.16M | 1.15M | 1.00M | | 285.00M | 323.04M | 337.39M | 349.08M | 361.36M | 347.42M | 356.15M | 368.20M | 385.81M | 405.31M | 435.31M | 461.12M | 471.25M | 488.67M | 508.03M | 526.55M | 539.73M | 514.82M | 522.18M | 533.99M | 550.67M | 575.66M | 584.40M | 604.09M | 631.43M | 655.25M | 677.82M | 698.49M | 731.26M | 767.17M | 786.05M | 816.52M | 853.79M | 867.04M | 912.30M | 931.67M | 1,012.21M | 997.35M | 1,054.61M | 1,085.86M | 1,145.87M | 1,149.12M | 1,178.74M | 1,214.23M | 1,234.71M | 1,276.48M | 2,341.46M | 2,401.47M | 4,059.30M | 3,962.97M | 3,962.25M | 3,943.43M | 3,929.40M | 3,931.00M | 3,956.10M | 3,959.40M | 2,755.70M | 2,807.70M | 2,885.10M | 2,940.90M | 3,033.10M | 3,118.20M | 3,189.00M | 3,549.70M |
|
Asset Utilization Ratio
|
0.95 | 0.85 | 0.77 | 0.73 | 0.73 | 0.78 | 0.81 | 0.81 | 0.80 | 0.82 | 0.86 | 0.87 | 0.88 | 0.86 | 0.83 | 0.79 | 0.75 | 0.73 | 0.70 | 0.69 | 0.68 | 0.70 | 0.73 | 0.73 | 0.71 | 0.55 | 0.46 | 0.50 | 0.54 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.57 | 0.58 | 0.59 | 0.60 | | | | 0.61 | 0.59 | 0.57 | 0.42 | 0.39 | 0.35 | 0.32 | 0.36 | 0.35 | 0.26 | 0.18 | 0.22 | 0.27 | 0.31 | 0.33 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 |
|
Interest Coverage Ratio
|
18.97 | 16.59 | 15.73 | 20.66 | 23.79 | 35.83 | 34.89 | 32.54 | 25.65 | 36.04 | 85.83 | 73.11 | 218.76 | 102.30 | 115.82 | 68.18 | 83.35 | 92.52 | 85.04 | 71.22 | 101.12 | 108.08 | 59.41 | 71.49 | 107.80 | 13.07 | 10.38 | 12.09 | 12.33 | 12.74 | 13.11 | 9.72 | 17.24 | 15.75 | 13.21 | 18.81 | 21.39 | 21.04 | 24.82 | 16.57 | 49.22 | 70.37 | 78.88 | 80.40 | | 67.80 | 76.86 | 87.40 | 4.38 | 91.89 | 1.05 | 1.34 | 8.80 | 4.08 | 3.93 | 3.37 | 3.97 | 4.15 | 4.37 | 3.90 | 5.01 | 5.67 | -5.52 | 6.03 | 0.94 | 8.29 | -7.30 | -7.92 |
|
Debt to Equity
|
0.27 | | | | 0.14 | 0.11 | 0.10 | 0.10 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.75 | 0.70 | 0.65 | 0.59 | 0.53 | 0.50 | 0.43 | 0.38 | 0.32 | 0.29 | 0.25 | 0.21 | 0.17 | | | 0.05 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.77 | 0.71 | 0.86 | 0.83 | 0.79 | 0.55 | 0.52 | 0.50 | 0.47 | 0.43 | 0.40 | 0.38 | 0.34 | 0.30 | 0.29 | 0.34 | 0.30 |
|
Debt Ratio
|
0.18 | 0.18 | 0.16 | | 0.10 | 0.08 | 0.08 | 0.08 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.39 | 0.37 | 0.35 | 0.33 | 0.31 | 0.30 | 0.27 | 0.24 | 0.21 | 0.20 | 0.18 | 0.15 | 0.13 | | | 0.04 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.37 | 0.35 | 0.43 | 0.43 | 0.42 | 0.30 | 0.29 | 0.28 | 0.27 | 0.25 | 0.24 | 0.23 | 0.21 | 0.20 | 0.19 | 0.21 | 0.19 |
|
Equity Ratio
|
0.67 | | | | 0.75 | 0.77 | 0.78 | 0.78 | 0.77 | 0.83 | 0.83 | 0.83 | 0.84 | 0.84 | 0.86 | 0.85 | 0.85 | 0.85 | 0.86 | 0.86 | 0.87 | 0.86 | 0.86 | 0.86 | 0.87 | 0.51 | 0.53 | 0.54 | 0.57 | 0.59 | 0.60 | 0.62 | 0.65 | 0.67 | 0.69 | 0.71 | 0.73 | 0.75 | | | 0.84 | 0.84 | 0.84 | 0.85 | 0.85 | 0.85 | 0.86 | 0.86 | 0.86 | 0.86 | 0.91 | 0.48 | 0.49 | 0.50 | 0.52 | 0.53 | 0.54 | 0.55 | 0.56 | 0.57 | 0.59 | 0.60 | 0.61 | 0.63 | 0.65 | 0.65 | 0.62 | 0.63 |
|
Times Interest Earned
|
18.97 | 16.59 | 15.73 | 20.66 | 23.79 | 35.83 | 34.89 | 32.54 | 25.65 | 36.04 | 85.83 | 73.11 | 218.76 | 102.30 | 115.82 | 68.18 | 83.35 | 92.52 | 85.04 | 71.22 | 101.12 | 108.08 | 59.41 | 71.49 | 107.80 | 13.07 | 10.38 | 12.09 | 12.33 | 12.74 | 13.11 | 9.72 | 17.24 | 15.75 | 13.21 | 18.81 | 21.39 | 21.04 | 24.82 | 16.57 | 49.22 | 70.37 | 78.88 | 80.40 | | 67.80 | 76.86 | 87.40 | 4.38 | 91.89 | 1.05 | 1.34 | 8.80 | 4.08 | 3.93 | 3.37 | 3.97 | 4.15 | 4.37 | 3.90 | 5.01 | 5.67 | -5.52 | 6.03 | 0.94 | 8.29 | -7.30 | -7.92 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | 1.96 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11 | 0.40 | 0.11 | 0.10 | 0.10 | 0.13 | 0.08 | 0.08 | 0.06 | 0.22 | 0.08 | | | | |
|
Enterprise Value
|
-30.56M | -35.29M | -41.62M | -36.86M | -28.62M | -37.87M | -47.39M | -60.77M | -67.89M | -51.22M | -49.45M | -59.71M | -68.62M | -90.92M | -100.01M | -113.17M | -115.78M | -128.11M | -112.34M | -118.28M | -123.63M | -104.54M | -109.45M | -119.24M | -125.45M | -61.56M | -44.08M | -44.40M | -39.21M | -37.26M | -37.46M | -39.47M | -38.92M | -45.46M | -42.88M | -43.82M | -54.16M | -55.66M | -60.37M | -81.70M | -29.88M | -32.71M | -36.40M | -60.33M | -103.25M | -143.62M | -166.35M | -201.73M | -241.34M | -296.09M | -1348.61M | -255.50M | -182.90M | -119.59M | -88.50M | -82.00M | -65.40M | -56.70M | -56.60M | -71.60M | -63.50M | -76.80M | -89.10M | -60.60M | -36.80M | -132.90M | -91.20M | -107.60M |
|
Return on Sales
|
0.08% | 0.08% | 0.07% | 0.08% | 0.12% | 0.11% | 0.10% | 0.09% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.17% | 0.16% | 0.13% | 0.10% | 0.15% | 0.14% | 0.13% | 0.16% | 0.14% | 0.12% | 0.13% | 0.13% | 0.09% | 0.10% | 0.12% | 0.11% | 0.12% | 0.12% | 0.09% | 0.13% | 0.13% | 0.09% | 0.14% | 0.14% | 0.16% | 0.17% | 0.09% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.14% | 0.14% | 0.16% | -0.03% | 0.15% | -0.01% | 0.00% | -0.02% | 0.11% | 0.12% | 0.10% | 0.07% | 0.13% | 0.13% | 0.12% | 0.12% | 0.15% | 0.14% | 0.15% | 0.10% | 0.16% | 0.13% | 0.15% |
|
Return on Capital Employed
|
0.16% | 0.13% | 0.11% | | 0.10% | 0.13% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.19% | 0.18% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.11% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | | | | 0.13% | 0.12% | 0.13% | | 0.12% | 0.10% | 0.09% | 0.06% | 0.06% | 0.04% | 0.02% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% |
|
Return on Invested Capital
|
| 0.24% | 15.29% | 10.32% | 0.18% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | | 0.10% | 0.09% | 0.08% | 0.05% | 0.05% | 0.03% | 0.02% | 0.02% | 0.03% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% |
|
Return on Assets
|
0.09% | 0.08% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | | | | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.02% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.14% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% |