|
Gross Margin
|
30.80% | 29.59% | 28.78% | 32.27% | 31.95% | 32.65% | 32.30% | 35.06% | 33.08% | 34.95% | 34.03% | 36.12% | 34.07% | 36.05% | 34.80% | 36.68% | 34.22% | 35.00% | 35.29% | 37.44% | 33.82% | 34.46% | 35.32% | 37.78% | 33.38% | 34.92% | 34.95% | 36.85% | 34.62% | 36.36% | 35.99% | 37.75% | 34.48% | 36.20% | 36.39% | 36.74% | 605.34% | 36.32% | 35.98% | 36.68% | 34.87% | 37.00% | 36.36% | 37.05% | 34.99% | 25.88% | 26.79% | 35.15% | 35.07% | 38.88% | 40.56% | 39.56% | 37.64% | 40.11% | 40.41% | 41.17% | 37.58% | 40.04% | 39.28% | 39.86% | 37.72% | 39.25% | 38.33% | 39.75% | 38.24% | 39.12% | 39.15% | 40.44% |
|
EBT Margin
|
6.01% | 3.08% | 3.51% | 5.02% | 8.53% | 7.25% | 6.85% | 7.09% | 10.31% | 10.07% | 10.01% | 10.66% | 12.56% | 12.11% | 11.91% | 12.12% | 13.67% | 11.62% | 12.13% | 11.78% | 13.16% | 11.36% | 13.37% | 12.65% | 13.14% | 12.43% | 13.54% | 12.19% | 13.38% | 13.74% | 13.47% | 12.36% | 14.19% | 14.35% | 13.98% | 12.14% | 234.27% | 13.68% | 13.10% | 10.93% | 13.30% | 13.75% | 12.58% | 10.03% | 12.50% | -8.76% | 0.83% | 6.44% | 10.18% | 15.73% | 16.87% | 14.22% | 13.75% | 18.64% | 17.04% | 15.51% | 14.01% | 17.06% | 15.66% | 13.25% | 14.64% | 14.96% | 13.08% | 12.65% | 14.86% | 14.23% | 12.42% | 10.68% |
|
EBIT Margin
|
6.27% | 3.33% | 3.74% | 5.17% | 8.65% | 7.29% | 6.92% | 7.16% | 10.35% | 10.12% | 10.05% | 10.71% | 12.57% | 12.12% | 11.93% | 12.12% | 13.67% | 11.62% | 12.12% | 11.78% | 13.15% | 11.33% | 13.34% | 12.62% | 13.12% | 12.39% | 13.51% | 12.16% | 13.36% | 13.71% | 13.45% | 12.35% | 14.19% | 14.33% | 13.94% | 12.12% | 233.94% | 13.59% | 13.02% | 10.85% | 13.24% | 13.63% | 12.48% | 9.97% | 12.48% | -8.65% | 1.04% | 6.53% | 10.20% | 15.75% | 16.89% | 14.24% | 13.76% | 18.66% | 17.04% | 15.47% | 13.87% | 16.78% | 15.48% | 13.15% | 14.55% | 14.71% | 12.90% | 12.59% | 14.80% | 14.11% | 12.37% | 10.83% |
|
EBITDA Margin
|
6.27% | 3.33% | 3.74% | 5.17% | 8.65% | 7.29% | 6.92% | 7.16% | 10.35% | 10.12% | 10.05% | 10.71% | 12.57% | 12.12% | 11.93% | 12.12% | 13.67% | 11.62% | 12.12% | 11.78% | 13.15% | 11.33% | 13.34% | 12.62% | 13.12% | 12.39% | 13.51% | 12.16% | 13.36% | 13.71% | 13.45% | 12.35% | 14.19% | 14.33% | 13.94% | 12.12% | 233.94% | 13.59% | 13.02% | 10.85% | 13.24% | 13.63% | 12.48% | 9.97% | 12.48% | -8.65% | 1.04% | 6.53% | 10.20% | 15.75% | 16.89% | 14.24% | 13.76% | 18.66% | 17.04% | 15.47% | 13.87% | 16.78% | 15.48% | 13.15% | 14.55% | 14.71% | 12.90% | 12.59% | 14.80% | 14.11% | 12.37% | 10.83% |
|
Operating Margin
|
6.27% | 3.33% | 3.74% | 5.17% | 8.65% | 7.29% | 6.92% | 7.16% | 10.35% | 10.12% | 10.05% | 10.71% | 12.57% | 12.12% | 11.93% | 12.12% | 13.67% | 11.62% | 12.12% | 11.78% | 13.15% | 11.33% | 13.34% | 12.62% | 13.12% | 12.39% | 13.51% | 12.16% | 13.36% | 13.71% | 13.45% | 12.35% | 14.19% | 14.33% | 13.94% | 12.12% | 233.94% | 13.59% | 13.02% | 10.85% | 13.24% | 13.63% | 12.48% | 9.97% | 12.48% | -8.65% | 1.04% | 6.53% | 10.20% | 15.75% | 16.89% | 14.24% | 13.76% | 18.66% | 17.04% | 15.47% | 13.87% | 16.78% | 15.48% | 13.15% | 14.55% | 14.71% | 12.90% | 12.59% | 14.80% | 14.11% | 12.37% | 10.83% |
|
Net Margin
|
3.60% | 1.83% | 2.10% | 2.98% | 5.10% | 4.27% | 4.06% | 4.19% | 6.36% | 6.04% | 6.06% | 6.48% | 7.95% | 7.35% | 7.27% | 7.55% | 8.50% | 7.18% | 7.47% | 7.34% | 8.14% | 7.00% | 8.28% | 7.93% | 8.33% | 7.71% | 8.46% | 7.80% | 8.50% | 8.57% | 8.42% | 7.74% | 8.87% | 9.75% | 8.85% | 7.80% | 191.41% | 10.65% | 9.97% | 8.41% | 10.10% | 11.03% | 9.68% | 7.71% | 9.66% | -6.69% | 0.66% | 4.82% | 7.80% | 11.88% | 12.75% | 10.79% | 10.60% | 14.13% | 12.87% | 11.74% | 10.56% | 13.17% | 11.86% | 10.02% | 11.10% | 11.49% | 9.90% | 9.57% | 10.03% | 10.73% | 9.38% | 8.11% |
|
FCF Margin
|
17.57% | 11.26% | 18.98% | 15.86% | 14.61% | 0.66% | 1.68% | -3.48% | 17.67% | -3.91% | 5.92% | -6.90% | 19.31% | -2.58% | -4.74% | -6.22% | 15.42% | 0.14% | -2.39% | -10.23% | 20.57% | 4.85% | 0.62% | -8.78% | 16.60% | 1.34% | -2.64% | -7.84% | 12.59% | 10.49% | -3.98% | -2.49% | 13.86% | 7.53% | -5.60% | -2.63% | 319.24% | 13.15% | 2.91% | 2.53% | 16.52% | 11.47% | 5.78% | 1.20% | 21.09% | -5.61% | 0.38% | 13.11% | 23.48% | 15.24% | 2.47% | -1.89% | 21.27% | 15.14% | 2.83% | -2.17% | 24.80% | 7.41% | 1.14% | -7.11% | 27.97% | 2.51% | 4.09% | -6.76% | 27.60% | 4.95% | 0.70% | -2.86% |
|
Inventory Average
|
-65.16M | -27.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
596.12M | 569.94M | 559.45M | 584.59M | 587.43M | 560.70M | 583.54M | 654.37M | 719.96M | 748.15M | 790.83M | 872.96M | 943.64M | 1,007.61M | 1,048.38M | 1,136.01M | 1,254.25M | 1,303.41M | 1,361.78M | 1,463.67M | 1,569.04M | 1,650.98M | 1,739.52M | 1,851.29M | 1,952.96M | 2,030.56M | 2,096.93M | 2,177.95M | 2,235.46M | 2,224.93M | 2,262.37M | 2,428.49M | 2,551.54M | 2,629.74M | 2,704.91M | 2,768.55M | 2,871.78M | 2,965.47M | 3,047.80M | 3,203.02M | 3,261.93M | 3,978.76M | 4,738.36M | 4,819.61M | 4,896.36M | 5,197.21M | 5,513.84M | 5,184.06M | 4,980.48M | 5,088.76M | 5,021.06M | 5,121.18M | 5,026.07M | 4,888.21M | 4,979.02M | 5,138.77M | 5,350.98M | 5,373.06M | 5,312.24M | 5,421.88M | 5,651.01M | 5,669.48M | 5,684.67M | 5,847.95M | 5,980.09M | 5,994.19M | 6,308.67M | 6,821.47M |
|
Equity Average
|
238.04M | 248.14M | | | | 301.57M | 319.22M | 338.73M | 376.04M | 425.95M | 463.70M | 501.23M | 554.57M | 584.80M | 612.29M | 673.34M | 746.97M | 795.33M | 832.09M | 894.39M | 965.71M | 1,031.42M | 1,092.90M | 1,156.19M | 1,216.92M | 1,275.25M | 1,323.39M | 1,358.97M | 1,408.52M | 1,381.29M | 1,355.81M | 1,422.01M | 1,501.15M | 1,595.94M | 1,638.50M | 1,625.70M | 1,695.13M | 1,778.83M | 1,797.96M | 1,824.11M | 1,827.98M | 1,880.89M | 1,890.51M | 1,843.30M | 1,874.62M | 1,828.03M | 1,762.38M | 1,812.62M | 1,926.99M | 1,922.13M | 1,862.27M | 1,933.31M | 1,761.09M | 1,640.50M | 1,757.34M | 1,845.66M | 1,941.03M | 1,988.94M | 2,034.97M | 2,040.21M | 2,153.93M | 2,290.04M | 2,324.45M | 2,338.58M | 2,408.68M | 2,459.33M | 2,517.08M | 2,618.44M |
|
Invested Capital
|
244.97M | 251.32M | | | 292.61M | 310.54M | 327.91M | 349.54M | 402.53M | 449.37M | 478.03M | 524.43M | 584.70M | 584.90M | 639.68M | 707.00M | 786.94M | 803.72M | 860.46M | 928.32M | 1,003.09M | 1,059.76M | 1,126.04M | 1,186.33M | 1,247.51M | 1,302.98M | 1,343.79M | 1,374.16M | 1,442.89M | 1,319.69M | 1,391.94M | 1,452.08M | 1,550.22M | 1,641.66M | 1,635.35M | 1,616.05M | 1,774.22M | 1,783.43M | 1,812.48M | 1,835.74M | 1,820.22M | 1,941.57M | 1,839.45M | 1,847.16M | 1,902.09M | 1,753.96M | 1,770.79M | 1,854.44M | 1,999.55M | 1,844.72M | 1,879.81M | 1,986.80M | 1,535.37M | 1,745.62M | 1,769.07M | 1,922.26M | 1,959.81M | 2,018.07M | 2,051.88M | 2,223.94M | 2,279.33M | 2,300.74M | 2,348.16M | 2,528.71M | 2,488.35M | 2,430.30M | 2,892.96M | 3,184.74M |
|
Asset Utilization Ratio
|
1.82 | 1.95 | 2.04 | 2.00 | 2.08 | 2.27 | 2.27 | 2.11 | 2.02 | 2.03 | 2.01 | 1.91 | 1.88 | 1.85 | 1.86 | 1.80 | 1.77 | 1.79 | 1.80 | 1.75 | 1.70 | 1.70 | 1.69 | 1.65 | 1.66 | 1.67 | 1.69 | 1.70 | 1.76 | 1.86 | 1.91 | 1.87 | 1.90 | 1.94 | 1.97 | 2.00 | 1.41 | 1.44 | 1.47 | 1.47 | 2.06 | 1.74 | 1.50 | 1.50 | 1.51 | 1.31 | 1.16 | 1.21 | 1.24 | 1.36 | 1.52 | 1.58 | 1.72 | 1.85 | 1.88 | 1.89 | 1.91 | 1.95 | 2.02 | 2.01 | 1.98 | 1.99 | 1.99 | 1.94 | 1.89 | 1.90 | 1.85 | 1.76 |
|
Interest Coverage Ratio
|
24.10 | 13.34 | 15.87 | 33.31 | 77.02 | 197.73 | 104.00 | 99.56 | 273.77 | 225.78 | 269.80 | 251.30 | 804.91 | 0.00M | 552.49 | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.36 | 0.35 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46 | 0.45 | | | | | | | | | | | | | 0.10 | | | | 0.09 | | | 0.11 | 0.21 |
|
Debt Ratio
|
0.15 | 0.15 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14 | 0.15 | | | | | | | | | | | | | 0.03 | | | | 0.03 | | | 0.04 | 0.08 |
|
Equity Ratio
|
0.43 | 0.44 | | | 0.53 | 0.55 | 0.55 | 0.49 | 0.55 | 0.59 | 0.59 | 0.56 | 0.61 | 0.55 | 0.62 | 0.57 | 0.62 | 0.60 | 0.62 | 0.60 | 0.63 | 0.62 | 0.63 | 0.62 | 0.63 | 0.63 | 0.64 | 0.61 | 0.65 | 0.59 | 0.60 | 0.57 | 0.61 | 0.61 | 0.61 | 0.57 | 0.61 | 0.59 | 0.59 | 0.55 | 0.57 | 0.41 | 0.39 | 0.37 | 0.39 | 0.32 | 0.32 | 0.38 | 0.39 | 0.36 | 0.38 | 0.38 | 0.32 | 0.35 | 0.36 | 0.36 | 0.36 | 0.38 | 0.39 | 0.36 | 0.40 | 0.41 | 0.41 | 0.39 | 0.41 | 0.41 | 0.39 | 0.38 |
|
Times Interest Earned
|
24.10 | 13.34 | 15.87 | 33.31 | 77.02 | 197.73 | 104.00 | 99.56 | 273.77 | 225.78 | 269.80 | 251.30 | 804.91 | 0.00M | 552.49 | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-3.64M | -3.84M | -3.66M | -3.79M | -4.02M | -8.67M | -15.92M | -8.35M | -111.19M | -116.81M | -142.54M | -130.66M | -253.74M | -266.35M | -197.40M | -191.72M | -320.48M | -293.21M | -286.21M | -240.92M | -419.48M | -456.71M | -463.20M | -395.06M | -539.36M | -536.22M | -475.42M | -359.76M | -475.84M | -369.25M | -304.08M | -243.11M | -415.01M | -471.73M | -272.86M | -106.79M | -397.44M | -469.08M | -386.11M | -296.94M | -409.25M | -521.83M | -327.40M | -208.84M | -502.32M | -1153.54M | -1157.32M | -560.90M | -1046.05M | -947.46M | -770.14M | -605.05M | -431.56M | -654.49M | -434.23M | -250.63M | -737.88M | -636.45M | -388.63M | -121.81M | -766.59M | -524.60M | -413.96M | -177.78M | -703.20M | -454.63M | -242.75M | -204.92M |
|
Return on Sales
|
0.04% | 0.02% | 0.02% | 0.03% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.08% | 2.43% | 0.11% | 0.10% | 0.08% | 0.10% | 0.11% | 0.10% | 0.08% | 0.10% | -0.07% | 0.01% | 0.05% | 0.08% | 0.12% | 0.13% | 0.11% | 0.10% | 0.14% | 0.13% | 0.12% | 0.11% | 0.13% | 0.12% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.08% |
|
Return on Capital Employed
|
0.10% | 0.10% | | | 0.15% | 0.19% | 0.21% | 0.23% | 0.21% | 0.22% | 0.24% | 0.26% | 0.25% | 0.29% | 0.26% | 0.29% | 0.27% | 0.28% | 0.27% | 0.27% | 0.25% | 0.25% | 0.25% | 0.26% | 0.26% | 0.27% | 0.27% | 0.28% | 0.28% | 0.32% | 0.32% | 0.34% | 0.32% | 0.34% | 0.34% | 0.37% | 0.35% | 0.36% | 0.36% | 0.37% | 0.35% | 0.30% | 0.24% | 0.25% | 0.24% | 0.14% | 0.08% | 0.08% | 0.07% | 0.18% | 0.26% | 0.33% | 0.37% | 0.43% | 0.43% | 0.46% | 0.45% | 0.44% | 0.43% | 0.45% | 0.42% | 0.40% | 0.38% | 0.39% | 0.37% | 0.37% | 0.38% | 0.37% |
|
Return on Invested Capital
|
0.12% | 0.11% | | | | 0.16% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.22% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.25% | 0.27% | 0.26% | 0.27% | 0.28% | 0.29% | 0.30% | 0.36% | 0.36% | 0.38% | 0.39% | 0.36% | 0.36% | 0.37% | 0.38% | 0.37% | 0.24% | 0.16% | 0.13% | 0.09% | 0.25% | 0.39% | 0.45% | 0.55% | 0.65% | 0.63% | 0.63% | 0.64% | 0.63% | 0.61% | 0.57% | 0.57% | 0.54% | 0.51% | 0.49% | 0.46% | 0.46% | 0.43% | 0.38% |
|
Return on Assets
|
0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.21% | 0.22% | 0.22% | 0.22% | 0.20% | 0.17% | 0.15% | 0.14% | 0.14% | 0.08% | 0.05% | 0.04% | 0.04% | 0.10% | 0.14% | 0.17% | 0.19% | 0.22% | 0.22% | 0.23% | 0.23% | 0.23% | 0.24% | 0.23% | 0.23% | 0.22% | 0.21% | 0.21% | 0.19% | 0.19% | 0.18% | 0.17% |
|
Return on Equity
|
0.11% | 0.10% | | | | 0.16% | 0.17% | 0.18% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.22% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.25% | 0.27% | 0.27% | 0.27% | 0.28% | 0.29% | 0.30% | 0.36% | 0.36% | 0.38% | 0.39% | 0.36% | 0.36% | 0.37% | 0.38% | 0.38% | 0.24% | 0.16% | 0.13% | 0.09% | 0.25% | 0.39% | 0.45% | 0.55% | 0.65% | 0.63% | 0.63% | 0.64% | 0.63% | 0.62% | 0.61% | 0.60% | 0.55% | 0.52% | 0.51% | 0.48% | 0.47% | 0.46% | 0.44% |