|
Gross Margin
|
| | | | 81.85% | 82.63% | 81.60% | 80.89% | 83.47% | 81.39% | 82.62% | 79.45% | 49.59% | 49.82% | 45.82% | 44.22% | 52.70% | 53.19% | 54.76% | 55.51% | 54.25% | 84.74% | 86.06% | 83.74% | 82.33% | 84.68% | 85.32% | 83.78% | 84.60% | 86.39% | 85.39% | 86.11% | 85.97% | 87.96% | 87.33% | 88.47% | 87.55% |
|
EBT Margin
|
31.14% | 33.09% | 28.68% | 24.65% | 30.31% | 28.49% | -172.42% | 24.72% | 16.09% | 21.41% | 34.60% | 30.58% | 38.18% | 41.68% | 34.44% | 37.16% | 71.01% | 48.00% | 50.41% | 52.05% | 49.59% | 49.23% | 50.05% | 44.68% | 43.28% | 42.51% | 46.92% | 45.56% | 43.47% | 49.99% | 49.93% | 57.62% | 60.79% | 65.96% | 64.09% | 68.22% | 63.68% |
|
EBIT Margin
|
37.30% | 35.50% | 36.79% | 34.75% | 37.09% | 35.82% | -166.80% | 31.18% | 25.34% | 32.22% | 39.35% | 35.20% | 41.07% | 43.11% | 38.32% | 37.16% | 70.27% | 48.85% | 49.83% | 51.16% | 50.11% | 49.97% | 49.63% | 46.37% | 47.00% | 45.07% | 50.50% | 49.91% | 47.30% | 52.20% | 50.72% | 58.64% | 61.31% | 65.88% | 63.64% | 67.66% | 64.40% |
|
EBITDA Margin
|
37.30% | 35.50% | 36.79% | 34.75% | 37.09% | 35.82% | -166.80% | 31.18% | 25.38% | 24.17% | 26.21% | 18.77% | 57.99% | 32.69% | 28.07% | 37.25% | 72.63% | 37.88% | 38.01% | 48.75% | 40.40% | 40.48% | 40.63% | 48.72% | 34.95% | 34.79% | 37.60% | 44.15% | 35.71% | 41.24% | 31.77% | 46.71% | 49.70% | 53.08% | 58.72% | 63.19% | 52.29% |
|
Operating Margin
|
37.30% | 35.50% | 36.79% | 34.75% | 37.09% | 35.82% | -166.80% | 31.18% | 25.34% | 32.22% | 39.35% | 35.20% | 41.07% | 43.11% | 38.32% | 37.16% | 70.27% | 48.85% | 49.83% | 51.16% | 50.11% | 49.97% | 49.63% | 46.37% | 47.00% | 45.07% | 50.50% | 49.91% | 47.30% | 52.20% | 50.72% | 58.64% | 61.31% | 65.88% | 63.64% | 67.66% | 64.40% |
|
Net Margin
|
27.17% | 28.89% | 24.21% | 16.90% | 23.60% | -13.81% | -132.88% | -7.60% | 11.98% | 23.61% | 26.05% | 23.77% | 57.99% | 32.69% | 28.07% | 37.16% | 72.63% | 37.88% | 38.01% | 48.75% | 40.40% | 40.48% | 40.63% | 48.72% | 34.95% | 34.79% | 37.60% | 44.15% | 35.71% | 41.24% | 31.77% | 46.71% | 49.70% | 53.08% | 58.72% | 63.19% | 52.29% |
|
FCF Margin
|
50.26% | 71.82% | 77.84% | 66.17% | 63.67% | 66.14% | 90.16% | 66.26% | 44.64% | 60.28% | 70.54% | 62.46% | 59.98% | 63.29% | 73.07% | | 64.10% | -94.03% | 64.68% | 126.82% | 74.46% | 72.54% | 62.29% | 82.08% | 72.27% | 61.99% | 63.77% | 74.93% | 70.79% | 66.22% | 92.87% | 65.20% | 70.50% | 69.64% | 70.50% | 72.89% | 69.02% |
|
Inventory Average
|
| 11.40M | 8.40M | 7.25M | 7.84M | 7.58M | 10.03M | 11.01M | 9.66M | 8.98M | 10.18M | 11.90M | 11.08M | 13.05M | 13.64M | 11.81M | 14.41M | 15.53M | 14.20M | 16.09M | 14.95M | 11.91M | 10.05M | 10.83M | 13.43M | 13.17M | 12.13M | 11.13M | 10.25M | 9.82M | 10.60M | 11.16M | 11.26M | 12.30M | 13.76M | 13.95M | 17.17M |
|
Assets Average
|
| 3,154.42M | 3,144.51M | 3,111.42M | 3,079.98M | 3,047.65M | 2,891.42M | 2,717.73M | 2,677.44M | 2,673.99M | 2,687.25M | 2,621.77M | 2,546.03M | 2,551.27M | 2,552.25M | 2,658.08M | 2,781.74M | 2,780.46M | 2,758.63M | 2,702.57M | 2,728.64M | 2,781.35M | 2,773.44M | 2,821.45M | 3,114.92M | 3,455.66M | 3,512.78M | 3,465.37M | 3,418.44M | 3,379.11M | 3,337.18M | 3,291.16M | 3,285.32M | 3,346.88M | 3,425.22M | 3,515.39M | 4,018.78M |
|
Equity Average
|
| 2,304.40M | 2,313.38M | 2,318.38M | 2,325.22M | 2,315.00M | 2,215.11M | 2,135.84M | 2,140.27M | 2,143.12M | 2,153.67M | 2,165.41M | 2,196.39M | 2,234.77M | 2,258.87M | 2,286.33M | 2,332.67M | 2,383.95M | 2,422.40M | 2,471.77M | 2,528.96M | 2,577.86M | 2,623.66M | 2,671.39M | 2,708.30M | 2,736.70M | 2,774.20M | 2,815.41M | 2,848.84M | 2,881.21M | 2,912.00M | 2,952.28M | 3,016.06M | 3,091.07M | 3,173.18M | 3,267.05M | 3,367.76M |
|
Invested Capital
|
3,013.54M | 3,025.26M | 2,986.50M | 2,940.26M | 2,900.19M | 2,819.82M | 2,575.41M | 2,511.27M | 2,509.27M | 2,516.97M | 2,530.36M | 2,390.45M | 2,392.33M | 2,382.21M | 2,375.53M | 2,607.12M | 2,638.22M | 2,604.68M | 2,590.12M | 2,503.41M | 2,654.51M | 2,601.21M | 2,646.11M | 2,696.66M | 2,719.94M | 3,328.47M | 3,294.93M | 3,235.89M | 3,186.78M | 3,146.61M | 2,923.37M | 3,031.19M | 3,050.93M | 3,131.21M | 3,215.15M | 3,318.96M | 3,416.57M |
|
Asset Utilization Ratio
|
| | | 0.13 | 0.13 | 0.14 | 0.15 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.23 | 0.24 | 0.30 | 0.31 | 0.29 | 0.25 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 | 0.21 |
|
Interest Coverage Ratio
|
4.92 | 3.51 | 3.88 | 3.72 | 4.84 | 4.53 | -23.33 | 4.38 | 3.22 | 4.24 | 5.76 | 5.93 | 17.21 | 24.04 | 25.04 | | 55.05 | 49.03 | 39.04 | 75.08 | 45.81 | 61.49 | 89.73 | 48.57 | 7.01 | 12.12 | 9.38 | 8.55 | 9.00 | 13.28 | 16.39 | 40.57 | 98.46 | 94.04 | 106.50 | 91.87 | 18.84 |
|
Debt to Equity
|
0.29 | 0.29 | 0.27 | 0.25 | 0.23 | 0.21 | 0.20 | 0.16 | 0.17 | 0.17 | 0.17 | 0.10 | 0.07 | 0.06 | 0.04 | 0.13 | 0.11 | 0.08 | 0.06 | | 0.04 | | | | 0.16 | 0.21 | 0.18 | 0.14 | 0.11 | 0.08 | 0.05 | 0.02 | | | | | 0.23 |
|
Debt Ratio
|
0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.16 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.08 | 0.06 | 0.05 | 0.04 | 0.11 | 0.10 | 0.07 | 0.05 | | 0.03 | | | | 0.13 | 0.16 | 0.14 | 0.11 | 0.09 | 0.07 | 0.04 | 0.02 | | | | | 0.17 |
|
Equity Ratio
|
0.73 | 0.73 | 0.74 | 0.75 | 0.76 | 0.76 | 0.77 | 0.80 | 0.80 | 0.80 | 0.80 | 0.85 | 0.87 | 0.88 | 0.89 | 0.83 | 0.84 | 0.87 | 0.89 | 0.94 | 0.91 | 0.94 | 0.95 | 0.95 | 0.81 | 0.78 | 0.80 | 0.82 | 0.84 | 0.86 | 0.88 | 0.91 | 0.92 | 0.92 | 0.93 | 0.93 | 0.77 |
|
Times Interest Earned
|
4.92 | 3.51 | 3.88 | 3.72 | 4.84 | 4.53 | -23.33 | 4.38 | 3.22 | 4.24 | 5.76 | 5.93 | 17.21 | 24.04 | 25.04 | | 55.05 | 49.03 | 39.04 | 75.08 | 45.81 | 61.49 | 89.73 | 48.57 | 7.01 | 12.12 | 9.38 | 8.55 | 9.00 | 13.28 | 16.39 | 40.57 | 98.46 | 94.04 | 106.50 | 91.87 | 18.84 |
|
FCF Payout Ratio
|
0.27 | 0.22 | 0.21 | 0.25 | 0.22 | 0.21 | 0.16 | 0.21 | 0.37 | 0.30 | 0.22 | 0.24 | 0.24 | 0.23 | 0.18 | | 0.20 | -0.13 | 0.21 | 0.09 | 0.15 | 0.17 | 0.23 | 0.19 | 0.24 | 0.24 | 0.23 | 0.23 | 0.25 | 0.26 | 0.19 | 0.23 | 0.19 | 0.21 | 0.22 | 0.19 | 0.17 |
|
Enterprise Value
|
-79.31M | -33.45M | -39.63M | -40.96M | -45.55M | -56.15M | -67.72M | -49.65M | -81.03M | -121.24M | -181.07M | -85.70M | -89.97M | -49.60M | -63.42M | -289.23M | -399.96M | -368.82M | -357.45M | -213.27M | -147.54M | -131.08M | -171.28M | -268.19M | -109.88M | -106.21M | -114.45M | -93.83M | -90.50M | -91.74M | -125.64M | -61.91M | -115.59M | -183.25M | -228.62M | -236.16M | -162.75M |
|
Return on Sales
|
0.25% | 0.28% | 0.22% | 0.17% | 0.24% | -0.14% | -1.33% | -0.08% | 0.12% | 0.24% | 0.26% | 0.24% | 0.58% | 0.33% | 0.28% | 0.37% | 0.73% | 0.38% | 0.38% | 0.49% | 0.40% | 0.40% | 0.41% | 0.49% | 0.35% | 0.35% | 0.38% | 0.44% | 0.36% | 0.41% | 0.32% | 0.47% | 0.50% | 0.53% | 0.59% | 0.63% | 0.52% |
|
Return on Capital Employed
|
| | | 0.05% | 0.05% | 0.05% | -0.03% | -0.03% | -0.03% | -0.04% | 0.05% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.13% | 0.12% | 0.15% | 0.16% | 0.15% | 0.13% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.14% |
|
Return on Invested Capital
|
| | | 0.04% | 0.04% | 0.02% | -0.03% | -0.04% | -0.05% | -0.04% | 0.03% | 0.05% | 0.07% | 0.08% | 0.08% | | 0.10% | 0.09% | 0.10% | 0.12% | 0.10% | 0.13% | 0.14% | 0.13% | 0.12% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% |
|
Return on Assets
|
| | | 0.03% | 0.03% | 0.02% | -0.04% | -0.06% | -0.06% | -0.05% | 0.02% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.12% | 0.13% | 0.12% | 0.10% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.10% | 0.12% | 0.13% | 0.12% |
|
Return on Equity
|
| | | 0.04% | 0.04% | 0.02% | -0.06% | -0.07% | -0.08% | -0.06% | 0.03% | 0.04% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.13% | 0.14% | 0.13% | 0.12% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% |