|
Gross Margin
|
27.84% | 27.82% | 24.32% | 28.46% | 28.23% | 32.00% | 26.86% | 25.54% | 22.89% | 22.74% | 25.48% | 19.92% | 25.49% | 24.69% | 21.37% | 23.42% | 26.95% | 25.29% | 22.30% | 19.51% | 21.61% | 28.00% | 17.48% | 23.37% | 22.02% | 27.35% | 21.76% | 22.79% | 24.20% | 25.86% | 22.00% | 19.94% | 24.56% | 20.40% | 19.10% | 23.00% | 24.97% | 30.95% | 25.74% | 25.69% | 27.58% | 32.43% | 32.13% | 28.33% | 34.16% | 33.15% | 28.89% | 28.42% | 27.24% | 33.99% | 28.83% | 35.93% | 36.67% | 37.60% | 35.91% | 42.70% | 45.49% | 48.21% | 44.26% | 50.58% | 45.76% | 51.16% |
|
EBT Margin
|
21.07% | 19.75% | 14.63% | 19.94% | 20.99% | 24.69% | 18.33% | 17.58% | 15.24% | 15.08% | 15.87% | 11.71% | 17.73% | 17.28% | 11.70% | 16.38% | 19.78% | 18.17% | 14.58% | 10.48% | 10.20% | 21.33% | 9.98% | 16.17% | 14.98% | 21.06% | 14.99% | 16.42% | 17.76% | 19.22% | 15.38% | 13.68% | 19.03% | 13.71% | 12.81% | 17.06% | 19.30% | 25.19% | 15.70% | 17.80% | 20.02% | 25.75% | 20.62% | 20.90% | 28.21% | 27.30% | 20.95% | 21.27% | 21.07% | 29.43% | 23.03% | 31.97% | 33.30% | 34.72% | 32.55% | 39.48% | 42.75% | 46.07% | 42.67% | 47.11% | 42.38% | 48.70% |
|
EBIT Margin
|
22.71% | 21.92% | 16.82% | 21.86% | 22.58% | 26.14% | 20.05% | 19.25% | 16.51% | 16.62% | 17.61% | 13.13% | 18.95% | 18.66% | 13.12% | 17.47% | 20.70% | 19.14% | 15.33% | 11.53% | 14.22% | 21.33% | 9.93% | 16.22% | 14.93% | 20.92% | 14.74% | 16.09% | 17.31% | 18.67% | 14.74% | 12.85% | 18.02% | 12.49% | 11.51% | 15.93% | 18.20% | 24.23% | 14.71% | 17.32% | 19.91% | 25.78% | 20.64% | 20.97% | 28.15% | 27.14% | 20.92% | 21.28% | 20.88% | 28.66% | 21.05% | 29.71% | 30.83% | 31.79% | 28.88% | 35.93% | 39.11% | 42.65% | 38.83% | 43.72% | 39.00% | 45.35% |
|
EBITDA Margin
|
22.71% | 21.92% | 16.82% | 21.86% | 22.58% | 26.14% | 20.05% | 19.25% | 16.51% | 16.62% | 17.61% | 13.13% | 18.95% | 18.66% | 13.12% | 17.47% | 20.70% | 19.14% | 15.33% | 11.53% | 14.22% | 21.33% | 9.93% | 16.22% | 14.93% | 20.92% | 14.74% | 16.09% | 17.31% | 18.67% | 14.74% | 12.85% | 18.02% | 12.49% | 11.51% | 15.93% | 18.20% | 24.23% | 14.71% | 17.32% | 19.91% | 25.78% | 20.64% | 20.97% | 28.15% | 27.14% | 20.92% | 21.28% | 20.88% | 28.66% | 21.05% | 29.71% | 30.83% | 31.79% | 28.88% | 35.93% | 39.11% | 42.65% | 38.83% | 43.72% | 39.00% | 45.35% |
|
Operating Margin
|
22.71% | 21.92% | 16.82% | 21.86% | 22.58% | 26.14% | 20.05% | 19.25% | 16.51% | 16.62% | 17.61% | 13.13% | 18.95% | 18.66% | 13.12% | 17.47% | 20.70% | 19.14% | 15.33% | 11.53% | 14.22% | 21.33% | 9.93% | 16.22% | 14.93% | 20.92% | 14.74% | 16.09% | 17.31% | 18.67% | 14.74% | 12.85% | 18.02% | 12.49% | 11.51% | 15.93% | 18.20% | 24.23% | 14.71% | 17.32% | 19.91% | 25.78% | 20.64% | 20.97% | 28.15% | 27.14% | 20.92% | 21.28% | 20.88% | 28.66% | 21.05% | 29.71% | 30.83% | 31.79% | 28.88% | 35.93% | 39.11% | 42.65% | 38.83% | 43.72% | 39.00% | 45.35% |
|
Net Margin
|
14.93% | 14.26% | 10.86% | 14.56% | 15.73% | 18.02% | 13.48% | 12.83% | 11.12% | 11.57% | 11.89% | 8.73% | 13.15% | 12.98% | 8.73% | 12.24% | 14.78% | 13.89% | 10.54% | 7.87% | 7.89% | 15.33% | 7.30% | 12.11% | 11.21% | 15.73% | 11.47% | 12.78% | 14.45% | 15.34% | 11.27% | 12.08% | 16.92% | 12.91% | 12.22% | 13.57% | 15.49% | 22.73% | 13.15% | 14.42% | 16.25% | 21.32% | 17.70% | 16.87% | 22.56% | 21.62% | 16.51% | 17.03% | 16.92% | 23.66% | 18.52% | 25.61% | 26.64% | 27.69% | 24.47% | 31.30% | 34.04% | 37.30% | 32.46% | 37.38% | 33.69% | 38.02% |
|
FCF Margin
|
| 30.36% | 16.10% | 11.13% | 24.16% | 24.11% | 21.10% | 13.38% | 17.22% | 21.38% | 15.67% | 12.26% | 13.13% | 24.36% | 23.69% | 2.56% | 24.43% | 10.67% | 16.22% | 13.63% | 10.38% | 19.86% | 19.86% | 11.75% | 9.34% | 17.14% | 19.15% | 5.34% | 16.79% | 3.77% | 9.91% | -3.12% | -0.12% | 3.68% | -43.82% | 4.74% | 15.11% | 18.55% | 10.94% | 14.05% | 29.64% | 26.88% | 32.10% | 16.99% | 5.12% | 20.65% | 11.67% | 4.99% | 13.76% | 22.47% | 20.16% | 22.75% | 13.04% | 25.78% | 21.11% | 28.38% | 21.95% | 37.91% | 34.43% | 26.94% | 22.68% | 30.66% |
|
Inventory Average
|
| | | | | 9.60M | 10.13M | 10.87M | 11.09M | 11.80M | 13.26M | 13.91M | 13.93M | 13.86M | 13.62M | 12.84M | 11.77M | 12.20M | 13.15M | 13.66M | 13.76M | 13.88M | 14.42M | 14.25M | 13.63M | 13.10M | 12.57M | 12.12M | 11.58M | 11.94M | 13.04M | 13.07M | 12.43M | 12.58M | 12.87M | 12.83M | 12.57M | 12.78M | 13.31M | 13.46M | 13.98M | 14.74M | 15.14M | 15.31M | 15.02M | 14.69M | 14.94M | 15.83M | 16.63M | 17.19M | 18.62M | 20.81M | 22.20M | 23.06M | 24.05M | 25.02M | 26.51M | 27.54M | 27.73M | 27.77M | 26.73M | 27.14M |
|
Assets Average
|
| | | | | 198.11M | 200.75M | 184.30M | 167.34M | 171.32M | 173.87M | 176.07M | 179.88M | 183.94M | 186.77M | 188.19M | 190.93M | 195.51M | 198.99M | 200.07M | 193.19M | 189.86M | 194.99M | 196.16M | 197.01M | 201.76M | 207.74M | 211.89M | 216.57M | 220.93M | 225.40M | 229.74M | 234.86M | 242.35M | 245.34M | 249.87M | 258.27M | 267.65M | 260.44M | 249.45M | 255.57M | 265.49M | 275.40M | 282.25M | 291.26M | 304.01M | 313.55M | 320.47M | 330.74M | 346.31M | 361.83M | 377.76M | 395.06M | 413.21M | 432.33M | 452.30M | 474.08M | 502.96M | 532.46M | 564.21M | 596.34M | 630.11M |
|
Equity Average
|
| | | | | 138.80M | 140.64M | 125.20M | 109.57M | 113.92M | 118.22M | 121.84M | 125.86M | 130.98M | 135.18M | 138.85M | 143.58M | 148.85M | 153.06M | 155.68M | 158.16M | 162.33M | 165.81M | 167.13M | 169.22M | 173.65M | 178.06M | 181.69M | 186.30M | 191.54M | 199.74M | 207.15M | 212.07M | 217.19M | 221.13M | 225.27M | 230.36M | 237.91M | 229.90M | 219.65M | 224.89M | 232.08M | 239.87M | 246.48M | 255.19M | 266.09M | 274.89M | 282.26M | 291.24M | 303.79M | 316.25M | 329.49M | 347.57M | 367.44M | 385.37M | 404.21M | 428.20M | 457.65M | 485.98M | 514.97M | 547.75M | 582.78M |
|
Invested Capital
|
| | 133.29M | | 144.32M | 143.28M | 149.26M | 113.63M | 118.01M | 122.34M | 147.02M | 129.57M | 134.64M | 156.48M | 158.47M | 161.32M | 151.26M | 156.43M | 164.69M | 165.83M | 159.66M | 165.00M | 166.63M | 167.64M | 170.81M | 176.49M | 179.64M | 183.75M | 188.84M | 194.23M | 205.25M | 209.05M | 215.09M | 219.29M | 222.97M | 227.57M | 233.14M | 242.67M | 217.13M | 222.17M | 227.62M | 236.54M | 243.19M | 249.77M | 260.61M | 271.57M | 278.21M | 286.31M | 296.17M | 311.40M | 321.09M | 337.88M | 357.25M | 377.63M | 393.10M | 415.32M | 441.09M | 474.21M | 497.74M | 532.21M | 563.29M | 602.27M |
|
Asset Utilization Ratio
|
| | | | | 0.70 | 0.71 | 0.79 | 0.87 | 0.82 | 0.80 | 0.76 | 0.74 | 0.74 | 0.72 | 0.74 | 0.75 | 0.74 | 0.75 | 0.72 | 0.71 | 0.71 | 0.67 | 0.68 | 0.68 | 0.68 | 0.67 | 0.67 | 0.67 | 0.65 | 0.64 | 0.63 | 0.62 | 0.60 | 0.59 | 0.59 | 0.57 | 0.58 | 0.61 | 0.64 | 0.62 | 0.59 | 0.58 | 0.58 | 0.60 | 0.61 | 0.60 | 0.62 | 0.63 | 0.65 | 0.65 | 0.67 | 0.67 | 0.66 | 0.65 | 0.63 | 0.61 | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 |
|
Interest Coverage Ratio
|
12.93 | 9.88 | 7.14 | 11.07 | 13.27 | 16.57 | 11.25 | 12.04 | 11.12 | 10.52 | 11.09 | 8.48 | 14.33 | 15.27 | 8.84 | 16.07 | 19.62 | 20.27 | 15.38 | 10.76 | 7.82 | 138.60 | 46.39 | 92.34 | 77.94 | 128.37 | 82.54 | 98.61 | 107.12 | 123.13 | 77.52 | 73.16 | 112.25 | 66.76 | 76.69 | 97.10 | 118.13 | 173.03 | 91.52 | 107.39 | 120.58 | 181.82 | 136.48 | 140.94 | 223.19 | 225.33 | 153.10 | 171.94 | 200.52 | 297.61 | 191.73 | 310.00 | 356.44 | | | | | | | | | |
|
Debt to Equity
|
| | 0.29 | | 0.25 | 0.24 | 0.23 | 0.29 | 0.27 | 0.25 | 0.22 | 0.22 | 0.20 | 0.17 | 0.16 | 0.14 | 0.13 | 0.12 | 0.11 | 0.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.19 | | 0.17 | 0.17 | 0.16 | 0.19 | 0.18 | 0.17 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.68 | | 0.70 | 0.70 | 0.70 | 0.65 | 0.66 | 0.67 | 0.69 | 0.69 | 0.71 | 0.72 | 0.73 | 0.75 | 0.76 | 0.76 | 0.77 | 0.78 | 0.86 | 0.85 | 0.85 | 0.86 | 0.86 | 0.86 | 0.85 | 0.86 | 0.86 | 0.87 | 0.90 | 0.90 | 0.90 | 0.89 | 0.91 | 0.89 | 0.89 | 0.89 | 0.88 | 0.88 | 0.88 | 0.87 | 0.87 | 0.88 | 0.88 | 0.87 | 0.88 | 0.88 | 0.88 | 0.88 | 0.87 | 0.87 | 0.89 | 0.89 | 0.89 | 0.90 | 0.91 | 0.91 | 0.92 | 0.91 | 0.93 | 0.92 |
|
Times Interest Earned
|
12.93 | 9.88 | 7.14 | 11.07 | 13.27 | 16.57 | 11.25 | 12.04 | 11.12 | 10.52 | 11.09 | 8.48 | 14.33 | 15.27 | 8.84 | 16.07 | 19.62 | 20.27 | 15.38 | 10.76 | 7.82 | 138.60 | 46.39 | 92.34 | 77.94 | 128.37 | 82.54 | 98.61 | 107.12 | 123.13 | 77.52 | 73.16 | 112.25 | 66.76 | 76.69 | 97.10 | 118.13 | 173.03 | 91.52 | 107.39 | 120.58 | 181.82 | 136.48 | 140.94 | 223.19 | 225.33 | 153.10 | 171.94 | 200.52 | 297.61 | 191.73 | 310.00 | 356.44 | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | 0.74 | 0.07 | 0.17 | 0.12 | 0.17 | 0.21 | 0.10 | 0.11 | 0.18 | 0.23 | 0.11 | 0.11 | 0.39 | 0.12 | 0.54 | 0.22 | -0.69 | -15.75 | 0.58 | -0.05 | 0.42 | 0.13 | 0.09 | 7.41 | 0.17 | 0.08 | 0.08 | 0.07 | 0.13 | 0.36 | 0.08 | 0.17 | 0.45 | 0.14 | 0.08 | 0.10 | 0.07 | 0.12 | 0.06 | 0.08 | 0.07 | 0.09 | 0.04 | 0.05 | 0.07 | 0.08 | 0.05 |
|
Enterprise Value
|
-24.35M | -32.78M | -36.22M | -38.59M | -46.26M | -46.37M | -53.37M | -16.29M | -21.30M | -27.35M | -29.79M | -33.49M | -36.87M | -43.40M | -49.48M | -48.49M | -56.02M | -58.27M | -58.33M | -60.47M | -47.77M | -54.52M | -59.93M | -60.63M | -62.96M | -68.94M | -74.71M | -75.81M | -81.59M | -82.25M | -85.00M | -83.27M | -82.35M | -83.17M | -67.22M | -68.34M | -73.67M | -80.73M | -54.26M | -58.80M | -68.83M | -71.31M | -83.56M | -89.65M | -91.35M | -101.40M | -105.36M | -100.86M | -108.58M | -122.66M | -133.38M | -147.57M | -156.20M | -176.31M | -187.96M | -207.00M | -222.50M | -255.02M | -278.03M | -300.63M | -319.91M | -349.51M |
|
Return on Sales
|
0.15% | 0.14% | 0.11% | 0.15% | 0.16% | 0.18% | 0.13% | 0.13% | 0.11% | 0.12% | 0.12% | 0.09% | 0.13% | 0.13% | 0.09% | 0.12% | 0.15% | 0.14% | 0.11% | 0.08% | 0.08% | 0.15% | 0.07% | 0.12% | 0.11% | 0.16% | 0.11% | 0.13% | 0.14% | 0.15% | 0.11% | 0.12% | 0.17% | 0.13% | 0.12% | 0.14% | 0.15% | 0.23% | 0.13% | 0.14% | 0.16% | 0.21% | 0.18% | 0.17% | 0.23% | 0.22% | 0.17% | 0.17% | 0.17% | 0.24% | 0.19% | 0.26% | 0.27% | 0.28% | 0.24% | 0.31% | 0.34% | 0.37% | 0.32% | 0.37% | 0.34% | 0.38% |
|
Return on Capital Employed
|
| | | | | 0.17% | 0.18% | 0.19% | 0.20% | 0.16% | 0.15% | 0.13% | 0.13% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.16% | 0.14% | 0.11% | 0.12% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% | 0.23% | 0.24% | 0.26% | 0.25% | 0.25% |
|
Return on Invested Capital
|
| | | | | 0.16% | 0.16% | 0.18% | 0.19% | 0.16% | 0.13% | 0.12% | 0.13% | 0.12% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.11% | 0.10% | 0.10% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.14% | 0.14% | 0.13% | 0.14% | 0.13% | 0.14% | 0.14% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% |
|
Return on Assets
|
| | | | | 0.11% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.07% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.14% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% |
|
Return on Equity
|
| | | | | 0.15% | 0.16% | 0.18% | 0.18% | 0.15% | 0.14% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.14% | 0.14% | 0.13% | 0.14% | 0.13% | 0.14% | 0.14% | 0.16% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.22% |