|
Gross Margin
|
49.23% | 49.11% | | 49.84% | 49.02% | 50.20% | 50.51% | 49.84% | 51.26% | 50.68% | 50.04% | 51.60% | 51.72% | 52.08% | 49.75% | 51.59% | 52.47% | 53.02% | 53.31% | 54.06% | 55.22% | 54.17% | 51.88% | 52.73% | 51.88% | 53.00% | 52.37% | 53.11% | 51.92% | 51.94% | 51.37% | 53.38% | 53.81% | 53.68% | 55.40% | 53.38% | 53.81% | 53.68% | 55.40% | 54.68% | 53.82% | 53.81% | 55.83% | 55.54% | 55.18% | 55.46% | | 55.65% | 55.59% | 55.97% | 55.22% | 55.31% | 57.11% | 58.24% | 58.74% | 61.26% | 60.84% | 61.65% | 61.92% | 62.27% | 62.69% | 65.72% | 69.27% | 66.71% | 68.28% | 68.92% |
|
EBT Margin
|
10.27% | 7.99% | | 12.43% | 12.25% | 12.05% | 6.88% | 12.04% | 14.78% | 7.16% | 7.14% | 12.01% | 12.23% | 13.24% | 7.56% | 9.78% | 11.92% | 11.41% | 11.07% | 14.64% | 15.38% | 1.21% | 51.88% | 7.59% | 6.11% | 7.74% | -7.61% | 4.81% | 5.80% | 7.72% | 8.03% | 8.58% | 8.15% | 9.04% | 6.19% | 8.99% | 10.08% | 8.06% | 8.66% | 9.38% | 13.48% | 10.06% | 55.83% | 10.00% | 12.36% | 12.16% | | 15.50% | 17.18% | 17.38% | 12.75% | 13.94% | 23.54% | 13.32% | 10.64% | 17.54% | 5.79% | 8.29% | 6.38% | 7.66% | 202.34% | 8.35% | 9.95% | 10.28% | 12.94% | 13.88% |
|
EBIT Margin
|
9.90% | 7.48% | | 11.32% | 12.17% | 9.95% | 5.96% | 11.37% | 12.66% | 7.77% | 6.60% | 11.92% | 11.38% | 12.57% | 5.88% | 10.15% | 11.26% | 11.33% | 11.23% | 12.52% | 15.14% | 1.90% | 51.88% | 6.78% | 6.15% | 8.18% | -5.29% | 4.90% | 6.14% | 8.18% | 7.82% | 7.37% | 7.51% | 8.34% | 7.09% | 8.65% | 11.39% | 9.73% | 11.41% | 10.77% | 12.82% | 11.69% | 55.83% | 12.38% | 13.28% | 12.87% | | 15.89% | 15.32% | 16.36% | 13.80% | 15.79% | 14.33% | 13.83% | 11.29% | 14.97% | 9.42% | 12.67% | 10.39% | 11.45% | 7.07% | 13.29% | 17.64% | 11.60% | 14.59% | 16.70% |
|
EBITDA Margin
|
9.90% | 7.48% | | 11.32% | 12.17% | 9.95% | 5.96% | 11.37% | 12.66% | 7.77% | 6.60% | 11.92% | 11.38% | 12.57% | 5.88% | 10.15% | 11.26% | 11.33% | 11.23% | 12.52% | 15.14% | 1.90% | 51.88% | 6.78% | 6.15% | 8.18% | -5.29% | 4.90% | 6.14% | 8.18% | 7.82% | 7.37% | 7.51% | 8.34% | 7.09% | 8.65% | 11.39% | 9.73% | 11.41% | 10.77% | 12.82% | 11.69% | 55.83% | 12.38% | 13.28% | 12.87% | | 17.06% | 16.43% | 17.48% | 14.92% | 16.80% | 15.40% | 14.97% | 12.47% | 16.04% | 10.44% | 13.67% | 11.34% | 11.45% | 7.07% | 13.29% | 17.64% | 11.60% | 14.59% | 16.70% |
|
Operating Margin
|
9.90% | 7.48% | | 11.32% | 12.17% | 9.95% | 5.96% | 11.37% | 12.66% | 7.77% | 6.60% | 11.92% | 11.38% | 12.57% | 5.88% | 10.15% | 11.26% | 11.33% | 11.23% | 12.52% | 15.14% | 1.90% | 51.88% | 6.78% | 6.15% | 8.18% | -5.29% | 4.90% | 6.14% | 8.18% | 7.82% | 7.37% | 7.51% | 8.34% | 7.09% | 8.65% | 11.39% | 9.73% | 11.41% | 10.77% | 12.82% | 11.69% | 55.83% | 12.38% | 13.28% | 12.87% | | 15.89% | 15.32% | 16.36% | 13.80% | 15.79% | 14.33% | 13.83% | 11.29% | 14.97% | 9.42% | 12.67% | 10.39% | 11.45% | 7.07% | 13.29% | 17.64% | 11.60% | 14.59% | 16.70% |
|
Net Margin
|
7.29% | 5.88% | | 8.82% | -2.02% | 10.32% | 11.09% | 10.12% | 13.31% | 6.52% | 2.08% | 9.97% | 10.27% | 10.66% | 3.22% | 5.91% | 9.54% | 7.42% | 7.78% | 9.35% | 12.16% | 0.00% | 49.79% | 5.84% | 4.40% | 6.58% | -6.83% | 3.23% | 5.39% | 5.83% | 5.40% | 6.72% | 6.02% | 7.21% | -4.56% | 7.91% | 8.13% | 9.24% | 11.00% | 7.62% | 10.90% | 9.79% | 55.66% | 7.67% | 8.43% | 10.53% | | 12.93% | 14.70% | 13.76% | 12.45% | 11.10% | 17.85% | 9.70% | 9.99% | 14.07% | 4.49% | 7.82% | 6.76% | 6.00% | 151.17% | 4.64% | 9.17% | 7.93% | 10.19% | 12.37% |
|
FCF Margin
|
| | | 15.74% | 10.22% | -4.53% | 9.60% | 6.22% | 19.03% | 10.64% | 16.67% | 11.95% | 14.25% | 15.05% | 14.91% | 4.04% | 19.11% | 15.84% | 20.52% | 11.54% | 18.13% | 15.27% | | 16.58% | | | 6.72% | 17.93% | 11.20% | 12.41% | 19.69% | 13.24% | 17.76% | 7.34% | 11.43% | 8.72% | 21.27% | 12.56% | 11.13% | 16.60% | 17.98% | 15.45% | | 17.51% | | | | 24.55% | 20.08% | 17.35% | 15.18% | 13.94% | 3.70% | 8.50% | 11.62% | 22.10% | 13.06% | 13.99% | 9.56% | 23.81% | 8.42% | 10.11% | 11.08% | 17.73% | -6.78% | 12.94% |
|
Inventory Average
|
| | | | | 168.02M | 184.85M | 197.93M | 209.55M | 215.88M | 223.87M | 228.36M | 226.30M | 231.12M | 237.41M | 250.56M | 259.65M | 250.11M | 247.90M | 260.50M | 270.54M | 276.20M | 278.06M | 277.05M | 278.40M | 276.10M | 266.25M | 258.30M | 248.60M | 233.00M | 218.80M | 217.20M | 222.20M | 239.00M | 259.65M | 276.85M | 285.75M | 284.35M | 292.15M | 300.85M | 295.80M | 289.00M | 301.10M | 319.65M | 332.90M | 328.55M | 310.10M | 300.20M | 298.60M | 310.95M | 343.35M | 382.15M | 386.35M | 381.40M | 396.80M | 405.95M | 390.40M | 314.30M | 246.45M | 232.85M | 226.55M | 207.60M | 193.20M | 190.75M | 183.45M | 177.20M |
|
Assets Average
|
| | | | | 1,798.31M | 1,841.49M | 1,933.30M | 2,034.75M | 2,391.60M | 2,682.94M | 2,762.27M | 2,922.52M | 2,997.23M | 3,245.30M | 3,517.41M | 3,599.74M | 3,634.47M | 3,668.01M | 3,739.21M | 3,822.41M | 3,843.31M | 3,837.64M | 3,826.80M | 3,788.95M | 3,750.05M | 3,700.30M | 3,715.30M | 3,750.75M | 3,741.50M | 3,702.60M | 3,785.60M | 3,967.85M | 4,109.50M | 4,248.50M | 4,495.00M | 4,766.00M | 5,320.25M | 5,779.30M | 5,848.25M | 5,898.10M | 5,840.00M | 6,222.30M | 6,673.20M | 6,675.35M | 6,634.65M | 6,750.60M | 6,828.70M | 6,871.35M | 6,982.80M | 7,051.50M | 7,138.50M | 7,048.45M | 6,998.60M | 7,173.35M | 7,640.95M | 8,784.60M | 9,443.50M | 9,435.00M | 9,430.25M | 9,459.50M | 9,732.25M | 9,677.50M | 9,193.60M | 8,999.05M | 9,059.40M |
|
Equity Average
|
| | | | | 1,280.87M | 1,352.51M | 1,437.35M | 1,524.50M | 1,562.23M | 1,576.68M | 1,646.23M | 1,713.15M | 1,773.89M | 1,869.18M | 1,939.58M | 2,003.58M | 2,090.72M | 2,184.98M | 2,291.68M | 2,402.17M | 2,407.23M | 2,358.53M | 2,347.00M | 2,339.90M | 2,271.20M | 2,237.55M | 2,279.30M | 2,265.75M | 2,282.35M | 2,337.55M | 2,388.10M | 2,469.40M | 2,537.65M | 2,486.00M | 2,457.20M | 2,508.75M | 2,583.10M | 2,661.70M | 2,708.90M | 2,784.15M | 2,806.70M | 2,954.25M | 3,111.35M | 3,157.70M | 3,282.20M | 3,474.95M | 3,636.10M | 3,756.10M | 3,860.20M | 3,913.25M | 3,966.30M | 3,941.20M | 3,869.65M | 3,947.50M | 4,147.70M | 4,288.25M | 4,337.15M | 4,421.55M | 4,424.60M | 4,991.25M | 5,754.25M | 5,810.20M | 5,582.20M | 5,553.60M | 5,739.05M |
|
Invested Capital
|
| | 1,265.00M | | 1,244.41M | 1,321.24M | 1,538.85M | 1,642.03M | 1,687.26M | 2,201.71M | 2,153.34M | 2,326.69M | 2,420.09M | 1,914.96M | 2,824.46M | 1,969.03M | 2,150.85M | 2,949.22M | 2,988.26M | 3,018.20M | 2,511.50M | 3,010.41M | 3,088.80M | 2,473.70M | 2,463.40M | 2,353.50M | 3,001.60M | 2,422.00M | 2,375.10M | 2,989.70M | 2,975.10M | 3,069.10M | 2,665.10M | 3,253.30M | 3,328.40M | 2,930.40M | 3,804.20M | 4,661.30M | 4,643.30M | 4,637.60M | 4,568.20M | 4,538.40M | 4,744.60M | 5,077.70M | 5,045.80M | 4,741.90M | 4,890.00M | 4,965.50M | 5,130.90M | 5,174.60M | 5,237.90M | 5,281.60M | 5,194.50M | 5,444.80M | 5,550.20M | 6,345.20M | 7,531.30M | 7,343.00M | 7,600.10M | 7,449.10M | 6,033.40M | 6,275.10M | 7,135.90M | 5,419.10M | 5,759.10M | 7,181.80M |
|
Asset Utilization Ratio
|
| | | | | 0.54 | 0.70 | 0.70 | 0.70 | 0.64 | 0.61 | 0.64 | 0.64 | 0.65 | 0.63 | 0.60 | 0.60 | 0.61 | 0.62 | 0.62 | 0.63 | 0.63 | 0.62 | 0.62 | 0.61 | 0.61 | 0.62 | 0.62 | 0.64 | 0.67 | 0.71 | 0.73 | 0.73 | 0.74 | 0.73 | 0.69 | 0.65 | 0.58 | 0.54 | 0.54 | 0.55 | 0.55 | 0.52 | 0.49 | 0.47 | 0.47 | 0.34 | 0.35 | 0.38 | 0.39 | 0.52 | 0.53 | 0.53 | 0.54 | 0.51 | 0.47 | 0.42 | 0.39 | 0.40 | 0.41 | 0.39 | 0.37 | 0.38 | 0.39 | 0.40 | 0.40 |
|
Interest Coverage Ratio
|
61.78 | 44.81 | | 90.74 | 98.69 | 54.98 | -4.20 | 88.05 | 38.20 | 9.65 | 8.37 | 14.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00 | 2.59 | | 2.42 | 3.40 | 8.26 | | 6.25 | 6.59 | 7.27 |
|
Debt to Equity
|
| | 0.12 | | 0.12 | 0.12 | 0.11 | 0.10 | 0.08 | 0.41 | 0.36 | 0.37 | 0.40 | 0.35 | 0.48 | 0.47 | 0.44 | 0.38 | 0.34 | 0.28 | 0.27 | 0.27 | 0.31 | 0.28 | 0.27 | 0.34 | 0.32 | 0.30 | 0.32 | 0.29 | 0.26 | 0.27 | 0.24 | 0.27 | 0.38 | 0.45 | 0.51 | 0.76 | 0.74 | 0.69 | 0.62 | 0.63 | 0.59 | 0.64 | 0.57 | 0.08 | 0.43 | 0.03 | 0.02 | 0.01 | 0.33 | | 0.33 | 0.41 | 0.38 | 0.49 | 0.74 | 0.70 | 0.68 | 0.70 | 0.32 | 0.30 | 0.24 | 0.26 | 0.27 | 0.24 |
|
Debt Ratio
|
| | 0.09 | | 0.09 | 0.08 | 0.08 | 0.08 | 0.06 | 0.23 | 0.21 | 0.22 | 0.23 | 0.21 | 0.26 | 0.26 | 0.25 | 0.22 | 0.20 | 0.18 | 0.17 | 0.17 | 0.19 | 0.17 | 0.17 | 0.20 | 0.20 | 0.18 | 0.19 | 0.18 | 0.17 | 0.17 | 0.15 | 0.17 | 0.21 | 0.24 | 0.26 | 0.35 | 0.34 | 0.32 | 0.30 | 0.30 | 0.28 | 0.29 | 0.28 | 0.04 | 0.22 | 0.01 | 0.01 | 0.00 | 0.18 | | 0.19 | 0.22 | 0.21 | 0.26 | 0.33 | 0.33 | 0.32 | 0.33 | 0.19 | 0.18 | 0.15 | 0.16 | 0.17 | 0.15 |
|
Equity Ratio
|
| | 0.72 | | 0.70 | 0.73 | 0.74 | 0.74 | 0.75 | 0.58 | 0.60 | 0.59 | 0.58 | 0.60 | 0.55 | 0.55 | 0.56 | 0.59 | 0.60 | 0.62 | 0.63 | 0.62 | 0.61 | 0.62 | 0.62 | 0.59 | 0.62 | 0.61 | 0.60 | 0.62 | 0.64 | 0.62 | 0.62 | 0.61 | 0.56 | 0.53 | 0.52 | 0.46 | 0.46 | 0.46 | 0.48 | 0.48 | 0.47 | 0.46 | 0.48 | 0.51 | 0.52 | 0.54 | 0.55 | 0.55 | 0.56 | 0.56 | 0.56 | 0.54 | 0.56 | 0.53 | 0.45 | 0.47 | 0.47 | 0.47 | 0.59 | 0.60 | 0.61 | 0.61 | 0.63 | 0.64 |
|
Times Interest Earned
|
61.78 | 44.81 | | 90.74 | 98.69 | 54.98 | -4.20 | 88.05 | 38.20 | 9.65 | 8.37 | 14.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00 | 2.59 | | 2.42 | 3.40 | 8.26 | | 6.25 | 6.59 | 7.27 |
|
Enterprise Value
|
-178.16M | -215.10M | -269.20M | -307.07M | -248.17M | -197.49M | -201.25M | -225.63M | -231.16M | -117.91M | -135.01M | -192.65M | -105.97M | -125.42M | -141.73M | -127.48M | -111.66M | -101.92M | -134.12M | -153.66M | -267.17M | -127.70M | -136.20M | -144.50M | -127.90M | -122.60M | -115.10M | -173.90M | -232.00M | -275.80M | -327.30M | -422.70M | -486.20M | -409.30M | -537.40M | -274.30M | -570.80M | -205.20M | -172.10M | -215.40M | -198.30M | -183.30M | -187.80M | -215.80M | -195.20M | -182.70M | -236.00M | -264.60M | -484.40M | -513.20M | -325.70M | -357.20M | -350.10M | -308.70M | -271.00M | -1038.10M | -237.30M | -216.80M | -229.80M | -255.10M | -944.10M | -1036.90M | -738.80M | -290.00M | -265.90M | -232.70M |
|
Return on Sales
|
0.07% | 0.06% | | 0.09% | 0.02% | 0.10% | 0.11% | 0.10% | 0.13% | 0.07% | 0.07% | 0.10% | 0.10% | 0.11% | 0.06% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.02% | 0.52% | 0.06% | 0.04% | 0.07% | -0.07% | 0.03% | 0.05% | 0.06% | 0.05% | 0.07% | 0.06% | 0.07% | -0.05% | 0.08% | 0.08% | 0.09% | 0.11% | 0.08% | 0.11% | 0.10% | 0.56% | 0.08% | 0.09% | 0.11% | 0.16% | 0.13% | 0.15% | 0.14% | 0.12% | 0.11% | 0.18% | 0.10% | 0.10% | 0.14% | 0.04% | 0.08% | 0.07% | 0.06% | 1.51% | 0.05% | 0.09% | 0.08% | 0.10% | 0.12% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.15% | 0.14% | 0.12% | 0.14% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.15% | 0.14% | 0.14% | 0.14% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.06% | 0.07% | 0.07% | 0.09% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.09% | 0.07% | 0.07% | 0.07% | 0.09% | 0.08% | | 0.14% | 0.14% | 0.16% | 0.03% | 0.02% | 0.03% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.03% | 0.04% | 0.04% | 0.04% | 0.07% | 0.07% | 0.08% | 0.08% | | 0.14% | 0.13% | 0.14% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% |
|
Return on Assets
|
| | | | | 0.04% | 0.06% | 0.06% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.12% | 0.11% | 0.10% | 0.10% | 0.02% | 0.01% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.05% | 0.06% | 0.11% | 0.10% | 0.10% | 0.10% | 0.05% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.16% | 0.15% | 0.16% | 0.16% | 0.03% | 0.04% |
|
Return on Equity
|
| | | | | 0.05% | 0.08% | 0.08% | 0.11% | 0.10% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.09% | 0.19% | 0.18% | 0.16% | 0.17% | 0.03% | 0.02% | 0.02% | 0.03% | 0.06% | 0.07% | 0.07% | 0.08% | 0.05% | 0.05% | 0.06% | 0.06% | 0.11% | 0.11% | 0.11% | 0.11% | 0.24% | 0.22% | 0.21% | 0.20% | 0.11% | 0.11% | 0.13% | 0.14% | 0.13% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.08% | 0.08% | 0.07% | 0.05% | 0.30% | 0.26% | 0.26% | 0.27% | 0.05% | 0.06% |