|
Gross Margin
|
71.02% | 70.35% | 71.57% | 71.79% | 72.13% | 71.78% | 72.26% | 69.96% | 70.40% | 70.93% | 71.92% | 55.14% | 57.44% | 55.80% | 55.41% | 51.96% | 56.57% | 53.75% | 56.05% | 53.03% | 54.88% | 52.47% | 72.54% | 66.32% | 67.42% | 66.83% | 77.05% | | 68.61% | 66.85% | 8.15% | 45.82% | 47.17% | 47.53% | 49.04% | 44.07% | 45.96% | 50.19% | 49.15% | 47.86% | | 53.81% | 50.20% | 51.84% | 56.02% | 55.95% | 57.84% | 62.53% | 63.14% | 59.78% | 61.89% | 60.69% | 60.00% | 62.11% | 58.19% | 63.45% | 59.74% | 59.13% | 60.83% | 61.08% | 60.78% | 60.45% | 59.41% | 59.33% | 56.37% | 60.82% |
|
EBT Margin
|
19.95% | 19.76% | 21.37% | 20.05% | 22.55% | 21.68% | 21.17% | 17.79% | 23.58% | 20.10% | 19.76% | 20.55% | 24.06% | 22.10% | 20.14% | 12.78% | 21.94% | 19.82% | 20.03% | 13.06% | 19.53% | 18.44% | 20.63% | 5.15% | -39.97% | 18.15% | -4.87% | -7.71% | 14.19% | 16.30% | 14.54% | | -0.58% | 1.14% | 9.11% | -0.79% | 1.10% | 1.90% | 3.23% | -2.14% | | 0.87% | -2.43% | -3.23% | -0.66% | -2.20% | 0.61% | 14.66% | 12.02% | 4.13% | 8.84% | 11.09% | | 2.40% | 0.44% | 12.18% | 5.19% | 2.97% | 4.81% | 6.88% | 12.61% | 10.68% | 7.33% | 13.88% | 3.19% | 12.98% |
|
EBIT Margin
|
19.95% | 20.71% | 21.37% | 20.05% | 22.55% | 21.68% | 21.35% | 17.98% | 18.93% | 20.27% | 19.76% | 20.72% | 24.06% | 22.10% | 20.27% | 12.95% | 21.94% | 19.82% | 23.02% | 14.17% | 19.67% | 18.44% | 20.76% | 5.15% | -42.05% | 12.71% | -5.56% | -7.71% | 14.52% | 16.12% | 15.65% | | -0.19% | 1.71% | 9.58% | -0.79% | 1.84% | 2.66% | 3.91% | -1.07% | | 2.18% | -1.01% | -1.38% | 1.75% | 0.22% | 2.65% | 16.50% | 14.26% | 6.52% | 10.53% | 13.71% | 3.26% | 6.00% | 2.43% | 16.60% | 7.14% | 6.16% | 10.28% | 10.32% | 15.14% | 12.73% | 9.54% | 15.79% | 5.88% | 14.66% |
|
EBITDA Margin
|
19.95% | 20.71% | 21.37% | 20.05% | 22.55% | 21.68% | 21.35% | 17.98% | 18.93% | 20.27% | 19.76% | 20.72% | 24.06% | 22.10% | 20.27% | 12.95% | 21.94% | 19.82% | 23.02% | 14.17% | 19.67% | 18.44% | 20.76% | 5.15% | -42.05% | 12.71% | -5.56% | -7.71% | 14.52% | 16.12% | 15.65% | | -0.19% | 1.71% | 9.58% | -0.79% | 1.84% | 2.66% | 3.91% | -1.07% | | 2.18% | -1.01% | -1.38% | 1.75% | 0.22% | 2.65% | 16.50% | 14.26% | 6.52% | 10.53% | 13.71% | 3.26% | 6.00% | 2.43% | 16.60% | 7.14% | 6.16% | 10.28% | 10.32% | 15.14% | 12.73% | 9.54% | 15.79% | 5.88% | 14.66% |
|
Operating Margin
|
19.95% | 20.71% | 21.37% | 20.05% | 22.55% | 21.68% | 21.35% | 17.98% | 18.93% | 20.27% | 19.76% | 20.72% | 24.06% | 22.10% | 20.27% | 12.95% | 21.94% | 19.82% | 23.02% | 14.17% | 19.67% | 18.44% | 20.76% | 5.15% | -42.05% | 12.71% | -5.56% | -7.71% | 14.52% | 16.12% | 15.65% | | -0.19% | 1.71% | 9.58% | -0.79% | 1.84% | 2.66% | 3.91% | -1.07% | | 2.18% | -1.01% | -1.38% | 1.75% | 0.22% | 2.65% | 16.50% | 14.26% | 6.52% | 10.53% | 13.71% | 3.26% | 6.00% | 2.43% | 16.60% | 7.14% | 6.16% | 10.28% | 10.32% | 15.14% | 12.73% | 9.54% | 15.79% | 5.88% | 14.66% |
|
Net Margin
|
14.73% | 14.82% | 16.94% | 15.62% | 15.74% | 15.34% | 15.51% | 12.85% | 17.73% | 14.45% | 14.56% | 14.85% | 16.84% | 16.07% | 15.14% | 10.05% | 16.12% | 14.71% | 14.56% | 9.39% | 14.20% | 14.09% | 15.51% | 3.78% | -42.54% | 12.87% | -6.82% | -7.71% | 10.68% | 8.88% | 9.27% | | -0.78% | 2.47% | -11.82% | -0.79% | 0.74% | 3.42% | 2.55% | -2.14% | | 2.18% | -3.85% | 38.71% | -9.41% | -0.22% | 1.02% | 10.79% | 8.96% | 3.70% | 6.95% | 7.26% | -0.93% | 1.92% | -1.55% | 8.40% | 3.68% | 2.74% | -1.53% | 4.30% | 8.49% | 7.27% | 6.11% | 10.53% | 2.21% | 9.62% |
|
FCF Margin
|
| 21.41% | 16.13% | 30.77% | 10.85% | 11.66% | 25.36% | 19.37% | 28.40% | 15.45% | 17.09% | 29.36% | 20.00% | 13.76% | 14.32% | 39.69% | 17.76% | 7.66% | 6.11% | 52.71% | 19.08% | 12.89% | 10.51% | 35.22% | 10.91% | 8.91% | 3.06% | 44.40% | 15.03% | 5.43% | 4.95% | 47.25% | 9.16% | -7.03% | 0.64% | 31.23% | 13.60% | -12.74% | 7.82% | 7.26% | | -5.66% | 8.70% | | 25.60% | 13.22% | 9.37% | 21.59% | 44.81% | 5.00% | 18.11% | 30.24% | 23.95% | 7.43% | 26.77% | 22.06% | 10.17% | 8.22% | 36.76% | 4.52% | 9.17% | 15.68% | 36.43% | 1.67% | 9.56% | 21.39% |
|
Inventory Average
|
| | | | | 55.50M | 65.00M | 65.50M | 62.50M | 61.50M | 62.50M | 57.50M | 44.50M | 38.00M | 44.00M | 56.00M | 67.50M | 68.50M | 61.50M | 49.00M | 46.00M | 47.00M | 41.00M | 40.00M | 44.00M | 49.00M | 50.50M | 51.50M | 45.50M | 40.50M | 39.00M | 37.00M | 41.00M | 43.50M | 37.50M | 36.50M | 35.50M | 36.50M | 36.50M | 40.00M | 43.50M | 35.50M | 33.50M | 29.50M | 27.00M | 20.00M | 21.50M | 22.50M | 18.00M | 18.50M | 21.50M | 21.00M | 16.50M | 15.00M | 10.50M | 7.50M | 8.00M | 8.50M | 10.50M | 14.50M | 19.00M | 19.00M | 17.00M | 15.50M | 9.00M | 5.00M |
|
Assets Average
|
| | | | | 1,708.50M | 1,819.00M | 2,121.00M | 2,410.00M | 2,473.50M | 2,551.00M | 2,714.00M | 2,863.50M | 2,983.00M | 3,058.50M | 3,041.50M | 3,029.50M | 3,080.00M | 3,107.00M | 3,137.00M | 3,157.00M | 3,077.00M | 3,075.00M | 3,117.50M | 2,919.00M | 2,672.00M | 2,568.00M | 2,495.50M | 2,423.00M | 2,348.00M | 2,363.50M | 2,448.00M | 2,410.50M | 2,322.50M | 2,431.50M | 2,455.50M | 2,279.00M | 2,169.50M | 2,248.00M | 2,323.00M | 2,204.50M | 2,051.00M | 2,018.00M | 2,104.00M | 2,126.50M | 2,109.50M | 2,155.00M | 2,198.00M | 2,224.00M | 2,189.50M | 2,151.50M | 2,032.00M | 1,895.00M | 1,856.50M | 1,920.00M | 2,004.00M | 1,927.50M | 1,804.50M | 1,806.50M | 1,809.00M | 1,683.50M | 1,640.50M | 1,681.50M | 1,728.00M | 1,744.50M | 1,749.00M |
|
Equity Average
|
| | | | | 1,045.00M | 1,136.50M | 1,231.50M | 1,319.50M | 1,383.00M | 1,447.50M | 1,567.00M | 1,687.50M | 1,806.50M | 1,828.50M | 1,766.00M | 1,771.50M | 1,854.00M | 1,887.50M | 1,853.00M | 1,855.50M | 1,852.00M | 1,774.50M | 1,575.50M | 1,315.00M | 1,091.00M | 922.50M | 821.50M | 829.00M | 898.00M | 951.50M | 962.50M | 913.00M | 795.50M | 693.50M | 656.00M | 608.00M | 566.00M | 527.50M | 481.00M | 417.00M | 347.50M | 295.00M | 305.50M | 347.50M | 365.00M | 392.00M | 408.50M | 444.00M | 464.00M | 458.50M | 348.50M | 229.50M | 228.50M | 246.50M | 244.00M | 224.00M | 170.00M | 128.50M | 94.50M | 64.50M | 100.00M | 129.00M | 145.50M | 167.00M | 197.50M |
|
Invested Capital
|
| | 910.00M | | 1,006.00M | 1,084.00M | 1,189.00M | 1,274.00M | 1,365.00M | 1,401.00M | 1,494.00M | 1,640.00M | 1,735.00M | 1,878.00M | 1,794.00M | 1,753.00M | 1,790.00M | 1,918.00M | 1,883.00M | 1,849.00M | 1,862.00M | 1,887.00M | 1,927.00M | 1,451.00M | 1,201.00M | 1,106.00M | 1,029.00M | 874.00M | 894.00M | 962.00M | 1,001.00M | 992.00M | 917.00M | 899.00M | 1,208.00M | 712.00M | 578.00M | 573.00M | 995.00M | 526.00M | 453.00M | 436.00M | 392.00M | 374.00M | 377.00M | 422.00M | 813.00M | 467.00M | 533.00M | 532.00M | 590.00M | 312.00M | 222.00M | 235.00M | 379.00M | 230.00M | 224.00M | 134.00M | 264.00M | 79.00M | 100.00M | 150.00M | 220.00M | 183.00M | 201.00M | 244.00M |
|
Asset Utilization Ratio
|
| | | | | 1.10 | 1.06 | 0.95 | 0.88 | 0.90 | 0.93 | 0.91 | 0.89 | 0.87 | 0.87 | 0.87 | 0.87 | 0.86 | 0.87 | 0.87 | 0.87 | 0.89 | 0.89 | 0.86 | 0.90 | 0.96 | 0.99 | 1.00 | 1.02 | 1.03 | 0.98 | 0.93 | 0.91 | 0.93 | 0.89 | 0.88 | 0.97 | 1.01 | 0.96 | 0.92 | 0.72 | 0.74 | 0.70 | 0.66 | 0.87 | 0.87 | 0.85 | 0.86 | 0.87 | 0.88 | 0.89 | 0.95 | 0.98 | 0.98 | 0.93 | 0.89 | 0.94 | 1.01 | 1.01 | 1.01 | 1.07 | 1.10 | 1.04 | 0.99 | 0.96 | 0.94 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | -131.00 | 25.67 | -13.33 | | 21.75 | 29.67 | 32.67 | | -0.25 | 2.25 | 15.00 | | 2.00 | 2.33 | 3.83 | -0.56 | | 1.25 | -0.71 | -0.86 | 1.14 | 0.14 | 2.17 | 11.57 | 10.00 | 5.00 | 8.33 | 11.33 | 2.80 | 4.17 | 1.57 | 11.29 | 4.71 | 3.38 | 5.88 | 6.00 | 9.43 | 8.00 | 5.57 | 9.43 | 4.00 | 8.71 |
|
Debt to Equity
|
| | | | | | | 0.24 | 0.22 | 0.21 | 0.19 | 0.17 | 0.16 | 0.15 | 0.16 | 0.15 | 0.15 | 0.13 | 0.15 | 0.13 | 0.12 | 0.14 | 0.24 | 0.42 | 0.51 | 0.69 | 0.88 | 0.81 | 0.67 | 0.62 | 0.58 | 0.59 | 0.63 | 0.94 | 1.07 | 0.81 | 0.87 | 0.89 | 1.00 | 1.06 | 1.34 | 1.48 | 1.83 | 1.36 | 1.35 | 1.20 | 1.14 | 1.08 | 0.93 | 0.93 | 0.90 | 1.68 | 2.24 | 2.12 | 1.93 | 2.17 | 2.28 | 4.08 | 3.70 | 9.24 | 6.56 | 3.89 | 3.61 | 3.00 | 2.66 | 2.11 |
|
Debt Ratio
|
| | | | | | | 0.13 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.07 | 0.08 | 0.13 | 0.19 | 0.22 | 0.26 | 0.30 | 0.26 | 0.24 | 0.25 | 0.24 | 0.23 | 0.24 | 0.29 | 0.28 | 0.22 | 0.23 | 0.23 | 0.21 | 0.22 | 0.23 | 0.25 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.20 | 0.19 | 0.21 | 0.26 | 0.27 | 0.25 | 0.25 | 0.27 | 0.29 | 0.27 | 0.29 | 0.30 | 0.29 | 0.28 | 0.27 | 0.27 | 0.26 |
|
Equity Ratio
|
| | 0.58 | | 0.61 | 0.62 | 0.63 | 0.54 | 0.55 | 0.56 | 0.57 | 0.58 | 0.60 | 0.62 | 0.58 | 0.58 | 0.59 | 0.62 | 0.60 | 0.58 | 0.59 | 0.61 | 0.55 | 0.47 | 0.43 | 0.38 | 0.34 | 0.32 | 0.36 | 0.40 | 0.40 | 0.38 | 0.37 | 0.31 | 0.26 | 0.27 | 0.26 | 0.26 | 0.21 | 0.20 | 0.17 | 0.17 | 0.13 | 0.16 | 0.16 | 0.18 | 0.18 | 0.19 | 0.21 | 0.21 | 0.21 | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.07 | 0.07 | 0.03 | 0.05 | 0.08 | 0.08 | 0.09 | 0.10 | 0.12 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | -131.00 | 25.67 | -13.33 | | 21.75 | 29.67 | 32.67 | | -0.25 | 2.25 | 15.00 | | 2.00 | 2.33 | 3.83 | -0.56 | | 1.25 | -0.71 | -0.86 | 1.14 | 0.14 | 2.17 | 11.57 | 10.00 | 5.00 | 8.33 | 11.33 | 2.80 | 4.17 | 1.57 | 11.29 | 4.71 | 3.38 | 5.88 | 6.00 | 9.43 | 8.00 | 5.57 | 9.43 | 4.00 | 8.71 |
|
Enterprise Value
|
-638.00M | -704.00M | -661.00M | -712.00M | -724.00M | -741.00M | -883.00M | -778.00M | -682.00M | -691.00M | -772.00M | -978.00M | -821.00M | -909.00M | -729.00M | -853.00M | -826.00M | -862.00M | -695.00M | -922.00M | -934.00M | -848.00M | -834.00M | -881.00M | -921.00M | -874.00M | -839.00M | -917.00M | -909.00M | -988.00M | -974.00M | -1164.00M | -1085.00M | -1025.00M | -1089.00M | -939.00M | -883.00M | -768.00M | -715.00M | -723.00M | -635.00M | -528.00M | -494.00M | -394.00M | -494.00M | -533.00M | -529.00M | -538.00M | -684.00M | -613.00M | -592.00M | -404.00M | -545.00M | -506.00M | -569.00M | -551.00M | -504.00M | -348.00M | -486.00M | -337.00M | -301.00M | -348.00M | -420.00M | -368.00M | -369.00M | -406.00M |
|
Return on Sales
|
0.15% | 0.15% | 0.17% | 0.16% | 0.16% | 0.15% | 0.16% | 0.13% | 0.18% | 0.14% | 0.15% | 0.15% | 0.17% | 0.16% | 0.15% | 0.10% | 0.16% | 0.15% | 0.15% | 0.09% | 0.14% | 0.14% | 0.16% | 0.04% | -0.43% | 0.13% | -0.07% | -0.08% | 0.11% | 0.09% | 0.09% | 0.08% | -0.01% | 0.02% | -0.12% | -0.01% | 0.01% | 0.03% | 0.03% | -0.02% | 0.01% | 0.02% | -0.04% | 0.39% | -0.09% | 0.00% | 0.01% | 0.11% | 0.09% | 0.04% | 0.07% | 0.07% | -0.01% | 0.02% | -0.02% | 0.08% | 0.04% | 0.03% | -0.02% | 0.04% | 0.08% | 0.07% | 0.06% | 0.11% | 0.02% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.35% | 0.33% | 0.29% | 0.24% | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.23% | 0.23% | 0.21% | 0.23% | 0.24% | 0.23% | 0.23% | 0.24% | 0.20% | 0.02% | 0.00% | -0.12% | -0.17% | 0.05% | 0.06% | 0.14% | 0.17% | 0.11% | 0.08% | 0.05% | 0.04% | 0.05% | 0.06% | 0.03% | 0.03% | | 0.03% | 0.02% | -0.01% | 0.01% | 0.00% | 0.01% | 0.08% | 0.13% | 0.16% | 0.21% | 0.21% | 0.16% | 0.15% | 0.13% | 0.13% | 0.15% | 0.16% | 0.23% | 0.19% | 0.24% | 0.28% | 0.28% | 0.29% | 0.22% | 0.23% |
|
Return on Invested Capital
|
| | | | | 0.29% | 0.27% | 0.24% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.22% | 0.23% | 0.22% | 0.22% | 0.20% | 0.21% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | -0.02% | 0.00% | -0.27% | | 0.03% | -0.01% | 0.12% | | 0.09% | 0.03% | -0.11% | | -0.11% | -0.10% | -0.17% | 0.06% | | 0.14% | -0.22% | 0.07% | -0.09% | 0.01% | -0.14% | 0.04% | 0.27% | 0.28% | 0.32% | 0.36% | 0.43% | 0.47% | 0.19% | 0.22% | 0.40% | 0.54% | 0.50% | 0.42% | 1.07% | 0.91% | 0.79% | 0.82% | 0.72% | 0.65% |
|
Return on Assets
|
| | | | | 0.18% | 0.17% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | -0.01% | -0.02% | -0.08% | -0.11% | 0.02% | 0.01% | 0.05% | 0.07% | 0.04% | 0.03% | -0.03% | -0.03% | -0.03% | -0.03% | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | 0.08% | 0.05% | 0.05% | 0.06% | 0.01% | 0.05% | 0.05% | 0.07% | 0.06% | 0.04% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.05% | 0.07% | 0.08% | 0.06% | 0.07% |
|
Return on Equity
|
| | | | | 0.29% | 0.26% | 0.24% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.22% | 0.23% | 0.22% | 0.22% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.21% | 0.21% | -0.02% | -0.04% | -0.23% | -0.34% | 0.06% | 0.02% | 0.14% | 0.18% | 0.11% | 0.08% | -0.09% | -0.11% | -0.10% | -0.10% | 0.06% | 0.06% | 0.06% | 0.04% | -0.06% | 0.52% | 0.33% | 0.29% | 0.33% | 0.03% | 0.23% | 0.26% | 0.32% | 0.37% | 0.36% | 0.32% | 0.13% | 0.15% | 0.26% | 0.36% | 0.48% | 0.44% | 0.96% | 0.82% | 0.88% | 0.95% | 0.66% | 0.60% |