|
Gross Margin
|
28.96% | 30.07% | 28.35% | 33.92% | 31.23% | 29.49% | 31.38% | 31.80% | 31.83% | 31.61% | 34.30% | 32.04% | 30.91% | 30.54% | 31.75% | 26.36% | 26.01% | 26.79% | 29.70% | 27.24% | 28.06% | 29.19% |
|
EBT Margin
|
7.93% | 13.82% | 17.42% | 21.63% | 23.48% | 10.45% | 23.09% | 17.11% | 17.71% | 18.77% | 21.84% | 15.15% | 17.36% | 18.57% | 18.34% | 10.88% | 11.24% | 14.68% | 19.54% | 13.68% | 13.97% | 16.20% |
|
EBIT Margin
|
11.28% | 14.45% | 18.34% | 22.27% | 23.34% | 13.16% | 18.70% | 17.88% | 18.71% | 19.39% | 21.60% | 17.08% | 17.57% | 18.85% | 19.96% | 10.72% | 10.77% | 14.76% | 20.21% | 13.50% | 14.77% | 17.39% |
|
EBITDA Margin
|
11.28% | 14.45% | 18.34% | 22.27% | 23.34% | 13.16% | 18.70% | 17.88% | 18.71% | 19.39% | 21.60% | 17.08% | 17.57% | 18.85% | 19.96% | 10.72% | 10.77% | 14.76% | 20.21% | 13.50% | 14.77% | 17.39% |
|
Operating Margin
|
11.28% | 14.45% | 18.34% | 22.27% | 23.34% | 13.16% | 18.70% | 17.88% | 18.71% | 19.39% | 21.60% | 17.08% | 17.57% | 18.85% | 19.96% | 10.72% | 10.77% | 14.76% | 20.21% | 13.50% | 14.77% | 17.39% |
|
Net Margin
|
5.37% | 10.58% | 150.22% | 18.95% | 34.81% | 41.79% | 362.03% | 13.07% | 24.87% | 38.52% | -12.87% | 11.88% | 24.48% | 36.99% | -14.20% | 7.97% | 15.19% | 25.00% | -3.01% | 10.33% | 20.08% | 30.44% |
|
FCF Margin
|
| 31.91% | 29.46% | 3.05% | 26.52% | 8.36% | 23.82% | 2.43% | 18.02% | -1.55% | 20.44% | 15.60% | 9.56% | 12.34% | 3.18% | 30.34% | 8.57% | 6.58% | 13.19% | 38.91% | 16.04% | 15.58% |
|
Inventory Average
|
| | | | | 177.61M | 172.64M | 178.76M | 196.31M | 212.65M | 218.71M | 240.51M | 278.33M | 297.45M | 288.21M | 291.13M | 316.80M | 320.40M | 288.39M | 268.64M | 292.74M | 315.68M |
|
Assets Average
|
| | | | | 1,424.34M | 1,629.31M | 1,635.08M | 1,644.30M | 1,641.62M | 1,667.50M | 1,782.13M | 1,920.24M | 2,033.59M | 2,163.27M | 2,316.36M | 2,384.91M | 2,398.63M | 2,459.93M | 2,466.67M | 2,553.16M | 2,741.83M |
|
Equity Average
|
| | | | | 696.38M | 948.12M | 977.81M | 984.44M | 973.58M | 993.58M | 1,061.07M | 1,126.79M | 1,170.68M | 1,206.25M | 1,331.99M | 1,435.68M | 1,439.10M | 1,476.45M | 1,495.04M | 1,535.84M | 1,631.29M |
|
Invested Capital
|
| | 466.63M | | 556.53M | 1,010.92M | 1,015.68M | 1,054.31M | 1,041.10M | 1,044.60M | 1,219.29M | 1,197.02M | 1,221.90M | 1,303.68M | 1,626.75M | 1,549.87M | 1,497.73M | 1,535.21M | 1,942.73M | 1,576.45M | 1,667.93M | 1,779.94M |
|
Asset Utilization Ratio
|
| | | | | 0.69 | 0.61 | 0.61 | 0.61 | 0.61 | 0.62 | 0.59 | 0.56 | 0.55 | 0.54 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.47 |
|
Interest Coverage Ratio
|
1.50 | 6.39 | 8.06 | 13.26 | 19.74 | 3.52 | 8.53 | 8.22 | 4.44 | 5.76 | 8.89 | 4.52 | 6.16 | 9.18 | 6.74 | 11.08 | 11.72 | 17.29 | 6.13 | 6.33 | 3.60 | 12.99 |
|
Debt to Equity
|
| | 1.21 | | 0.91 | 0.38 | 0.30 | 0.28 | 0.26 | 0.25 | 0.22 | 0.22 | 0.18 | 0.27 | 0.35 | 0.28 | 0.24 | 0.28 | 0.31 | 0.28 | 0.30 | 0.32 |
|
Debt Ratio
|
| | 156.66 | | 0.34 | 0.22 | 0.18 | 0.17 | 0.15 | 0.15 | 0.13 | 0.13 | 0.10 | 0.15 | 0.19 | 0.17 | 0.15 | 0.16 | 0.19 | 0.17 | 0.18 | 0.19 |
|
Equity Ratio
|
| | 129.44 | | 0.38 | 0.57 | 0.59 | 0.60 | 0.59 | 0.59 | 0.60 | 0.59 | 0.58 | 0.57 | 0.55 | 0.60 | 0.60 | 0.60 | 0.60 | 0.61 | 0.59 | 0.60 |
|
Times Interest Earned
|
1.50 | 6.39 | 8.06 | 13.26 | 19.74 | 3.52 | 8.53 | 8.22 | 4.44 | 5.76 | 8.89 | 4.52 | 6.16 | 9.18 | 6.74 | 11.08 | 11.72 | 17.29 | 6.13 | 6.33 | 3.60 | 12.99 |
|
FCF Payout Ratio
|
| | 0.29 | -1.90 | | | 0.40 | | | | 0.45 | | | | 1.78 | | | | 0.66 | | | |
|
Enterprise Value
|
-115.00M | -130.87M | -187.36M | -96.72M | 7,574.99M | 6,343.10M | 6,133.52M | 5,502.57M | 4,303.54M | 4,710.67M | 5,043.20M | 7,462.55M | 9,497.33M | 8,710.27M | 7,985.69M | 9,280.80M | 5,467.48M | 5,968.29M | 6,492.51M | 6,081.88M | 6,871.87M | 7,656.63M |
|
Market Capitalization
|
| | | | 7,729.99M | 6,880.17M | 6,634.87M | 5,946.27M | 4,672.49M | 5,006.45M | 5,310.85M | 7,654.49M | 9,569.59M | 8,783.45M | 8,065.29M | 9,486.84M | 5,554.13M | 6,056.85M | 6,598.94M | 6,184.04M | 6,992.63M | 7,798.20M |
|
Return on Sales
|
| | | 0.14% | 0.17% | 0.15% | 0.16% | 0.15% | 0.13% | 0.16% | 0.15% | 0.14% | 0.15% | 0.15% | 0.13% | 0.13% | 0.11% | 0.10% | 0.14% | 0.15% | 0.16% | 0.16% |
|
Return on Capital Employed
|
| | | | | 0.18% | 0.15% | | | | 0.17% | | | | 0.14% | | 0.08% | 0.07% | 0.09% | 0.08% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | | 0.20% | 0.15% | 0.14% | 0.13% | 0.15% | 0.14% | 0.13% | 0.13% | 0.14% | 0.11% | | | | | | | |
|
Return on Assets
|
| | | | | 0.11% | 0.10% | 0.09% | 0.08% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% |
|
Return on Equity
|
| | | | | 0.22% | 0.17% | 0.15% | 0.14% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.11% | 0.09% | 0.09% | 0.12% | 0.12% | 0.13% | 0.13% |