|
Gross Margin
|
61.73% | 60.27% | 59.05% | 60.33% | 60.31% | 60.33% | 59.36% | 60.86% | 60.28% | 60.66% | 60.33% | 60.83% | 60.21% | 60.29% | 59.40% | 60.07% | 59.43% | 58.25% | 58.11% | 59.50% | 56.40% | 58.10% | 59.00% | 60.07% | 58.90% | 57.81% | 58.69% | 59.44% | 57.67% | 58.93% | 72.36% | 71.99% | 57.61% | 58.87% | 58.29% | 60.65% | 58.28% | 59.22% | 73.04% | 59.88% | 74.24% | 73.80% | 74.05% | 58.25% | 74.22% | 74.08% | 71.99% | 59.25% | 58.24% | 58.89% | 58.87% | 58.04% | 58.63% | 56.99% | 56.66% | 59.44% | 58.46% | 59.35% | 59.05% | 61.15% | 75.95% | 75.18% | 73.88% | 60.07% | 74.53% | 74.01% | 73.67% |
|
EBT Margin
|
25.00% | 23.33% | 25.15% | 29.08% | 24.50% | 26.19% | 25.07% | 29.96% | 26.32% | 25.99% | 26.78% | 30.43% | 24.85% | 25.31% | 25.74% | 29.33% | 24.03% | 23.21% | 24.63% | 29.95% | 19.22% | 23.27% | 26.65% | 28.17% | 24.62% | 25.02% | 25.88% | 29.87% | 22.44% | 27.11% | 27.61% | 32.22% | 22.79% | 26.52% | 27.19% | 32.85% | 26.49% | 29.28% | 29.28% | 27.66% | 22.84% | 28.66% | 28.54% | 31.33% | 12.45% | 27.96% | 25.34% | 32.70% | 28.56% | 28.96% | 27.71% | 30.17% | 27.03% | 26.92% | 25.88% | 32.09% | 24.12% | 24.34% | 21.53% | 28.99% | 18.04% | 23.91% | 26.15% | 31.74% | 21.59% | 23.04% | 21.27% |
|
EBIT Margin
|
25.67% | 23.89% | 25.70% | 29.45% | 25.12% | 27.00% | 25.89% | 30.64% | 27.10% | 26.93% | 28.00% | 31.62% | 26.21% | 26.61% | 27.06% | 30.55% | 25.42% | 24.98% | 26.04% | 31.16% | 20.62% | 24.57% | 28.13% | 29.47% | 26.06% | 26.34% | 27.14% | 30.91% | 23.71% | 28.26% | 28.80% | 33.13% | 23.84% | 27.57% | 28.12% | 33.55% | 27.21% | 30.05% | 29.70% | 34.20% | 23.58% | 29.65% | 30.01% | 33.01% | 14.69% | 29.83% | 26.67% | 33.52% | 28.14% | 28.82% | 29.10% | 31.35% | 28.31% | 27.95% | 27.10% | 33.35% | 25.44% | 26.99% | 25.21% | 32.24% | 21.02% | 26.69% | 28.52% | 33.49% | 22.93% | 24.40% | 24.02% |
|
EBITDA Margin
|
18.31% | 26.08% | 27.70% | 29.45% | 27.41% | 27.00% | 25.89% | 30.64% | 27.10% | 26.93% | 28.00% | 31.62% | 26.21% | 26.61% | 27.06% | 30.55% | 25.42% | 24.98% | 26.04% | 31.16% | 20.62% | 24.57% | 28.13% | 29.47% | 26.06% | 26.34% | 27.14% | 30.91% | 23.71% | 28.26% | 28.80% | 33.13% | 23.84% | 27.57% | 28.12% | 33.55% | 27.21% | 30.05% | 29.70% | 34.20% | 23.58% | 29.65% | 30.01% | 33.01% | 14.69% | 29.83% | 26.67% | 33.52% | 28.14% | 28.82% | 29.10% | 31.35% | 28.31% | 27.95% | 27.10% | 33.35% | 25.44% | 26.99% | 25.21% | 32.24% | 21.02% | 26.69% | 28.52% | 33.49% | 22.93% | 24.40% | 24.02% |
|
Operating Margin
|
25.67% | 23.89% | 25.70% | 29.45% | 25.12% | 27.00% | 25.89% | 30.64% | 27.10% | 26.93% | 28.00% | 31.62% | 26.21% | 26.61% | 27.06% | 30.55% | 25.42% | 24.98% | 26.04% | 31.16% | 20.62% | 24.57% | 28.13% | 29.47% | 26.06% | 26.34% | 27.14% | 30.91% | 23.71% | 28.26% | 28.80% | 33.13% | 23.84% | 27.57% | 28.12% | 33.55% | 27.21% | 30.05% | 29.70% | 34.20% | 23.58% | 29.65% | 30.01% | 33.01% | 14.69% | 29.83% | 26.67% | 33.52% | 28.14% | 28.82% | 29.10% | 31.35% | 28.31% | 27.95% | 27.10% | 33.35% | 25.44% | 26.99% | 25.21% | 32.24% | 21.02% | 26.69% | 28.52% | 33.49% | 22.93% | 24.40% | 24.02% |
|
Net Margin
|
22.02% | 19.27% | 20.31% | 24.28% | 20.54% | 21.72% | 23.62% | 26.18% | 22.10% | 22.36% | 22.28% | 26.30% | 21.09% | 21.65% | 22.03% | 33.72% | 28.13% | 19.80% | 21.44% | 25.04% | 16.33% | 20.04% | 23.01% | 25.91% | 20.86% | 21.36% | 23.23% | 25.79% | 19.79% | 23.90% | 23.70% | 27.73% | 21.20% | 23.61% | 24.06% | -51.39% | 21.10% | 26.11% | 24.40% | 25.89% | 21.21% | 24.10% | 23.93% | 28.01% | 11.52% | 23.64% | 21.35% | 27.75% | 24.34% | 24.54% | 24.45% | 25.85% | 23.14% | 23.08% | 22.02% | 26.45% | 20.58% | 20.33% | 18.91% | 26.38% | 16.05% | 20.15% | 21.82% | 26.51% | 18.34% | 19.07% | 18.62% |
|
FCF Margin
|
24.23% | 25.67% | 33.31% | 24.83% | 25.29% | 25.73% | 20.67% | 24.53% | 24.77% | 17.60% | 24.48% | 22.24% | 22.75% | 16.32% | 16.72% | 19.16% | 22.58% | 17.38% | 16.01% | 20.81% | 21.92% | 17.35% | 20.59% | 24.16% | 28.93% | 18.00% | 22.40% | 23.67% | 28.80% | 24.95% | 23.92% | 24.05% | | | 23.74% | 23.57% | 30.12% | 13.40% | 20.58% | 20.93% | 29.21% | 14.60% | 17.91% | 19.30% | 21.62% | 29.41% | 24.30% | 28.02% | | | | 20.72% | | | | 15.90% | | | 16.83% | 23.01% | 36.78% | 2.60% | 24.17% | 21.55% | 35.33% | 2.40% | 20.24% |
|
Inventory Average
|
181.99M | 193.62M | 196.70M | 187.88M | 183.94M | | | 206.32M | 214.09M | 233.53M | 244.72M | 229.56M | 223.11M | 235.06M | 241.88M | 238.28M | 232.72M | 239.26M | 249.81M | 249.89M | | | 270.93M | 257.76M | 251.98M | 265.23M | 277.36M | 272.60M | 275.23M | 286.75M | 294.81M | 282.93M | | | | 284.07M | 284.95M | 299.60M | 306.60M | 302.59M | 312.44M | 342.43M | 360.17M | 344.67M | 332.28M | 344.01M | 335.48M | 315.61M | | | | | | | | | | | | 530.32M | 527.43M | 530.78M | 520.96M | 498.13M | 494.38M | 526.13M | 556.85M |
|
Assets Average
|
1,648.72M | 1,738.58M | 1,844.09M | 1,896.75M | | | | 2,266.66M | 2,387.42M | 2,509.51M | 2,605.74M | 2,681.42M | 2,781.32M | 2,861.49M | 2,940.35M | 3,082.64M | 3,187.73M | 3,246.42M | 3,355.42M | 3,503.97M | 3,616.18M | 3,688.63M | 3,739.60M | 3,813.18M | 3,873.71M | 3,950.78M | 4,075.04M | 4,194.96M | 4,318.54M | 4,408.23M | 4,512.43M | 4,619.42M | | | | 5,243.67M | 4,906.91M | 4,323.60M | 4,100.40M | 3,885.24M | 3,488.58M | 3,036.32M | 2,692.09M | 2,559.16M | 2,611.79M | 2,657.41M | 2,663.79M | 2,759.60M | | | | | | | | | | | | 4,562.02M | 4,567.91M | 4,479.01M | 4,480.33M | 4,532.71M | 4,572.69M | 4,654.83M | 4,790.32M |
|
Equity Average
|
| | 755.70M | 814.80M | 831.00M | | | 996.03M | 1,109.80M | 1,188.16M | 1,192.31M | 1,192.83M | 1,257.05M | 1,275.11M | 1,296.28M | 1,398.62M | 1,471.93M | 1,498.31M | 1,569.37M | 1,690.90M | 1,791.27M | 1,831.43M | 1,842.65M | 1,868.24M | 1,878.45M | 1,897.42M | 1,950.58M | 2,013.70M | 2,080.27M | 2,125.51M | 2,204.24M | 2,280.54M | | | | 2,431.44M | 2,174.34M | 2,044.99M | 1,925.76M | 1,721.85M | 1,267.50M | 761.99M | 335.87M | -50.39M | -277.14M | -264.87M | -116.66M | 95.28M | | | | | | | | | | | | 1,027.93M | 1,203.43M | 1,334.25M | 1,507.53M | 1,715.80M | 1,895.45M | 2,061.10M | 2,245.25M |
|
Invested Capital
|
| 861.51M | 925.31M | 980.72M | 825.42M | | 1,015.50M | 1,134.85M | 1,541.14M | 1,361.71M | 1,430.66M | 1,517.41M | 1,611.15M | 1,664.04M | 1,777.58M | 1,600.14M | 1,609.73M | 1,653.02M | 1,752.39M | 1,896.52M | 2,051.48M | 2,076.89M | 2,066.83M | 2,119.90M | 2,037.56M | 2,107.89M | 2,143.73M | 2,234.16M | 2,227.18M | 2,274.60M | 2,384.32M | 2,427.25M | | | 2,854.52M | 3,533.79M | 2,115.25M | 1,975.59M | 1,876.72M | 2,715.43M | 2,016.03M | 1,604.64M | 1,371.10M | 1,469.09M | -338.00M | -191.74M | -41.58M | 1,592.14M | | | | 1,887.55M | | | | 2,084.49M | | | 905.52M | 3,510.34M | 1,256.53M | 1,411.97M | 1,603.10M | 3,458.51M | 1,962.40M | 2,159.81M | 2,330.69M |
|
Asset Utilization Ratio
|
0.93 | 0.86 | 0.81 | 0.79 | | | | 0.73 | 0.71 | 0.70 | 0.70 | 0.69 | 0.66 | 0.65 | 0.63 | 0.60 | 0.58 | 0.57 | 0.55 | 0.54 | 0.53 | 0.52 | 0.53 | 0.52 | 0.52 | 0.51 | 0.50 | 0.49 | 0.48 | 0.48 | 0.47 | 0.47 | | | | 0.44 | 0.48 | 0.55 | 0.58 | 0.62 | 0.69 | 0.79 | 0.89 | 0.94 | 0.90 | 0.86 | 0.86 | 0.86 | | | | | | | | | | | | 0.65 | 0.64 | 0.64 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
|
Interest Coverage Ratio
|
27.31 | 32.73 | 33.56 | 53.91 | 35.33 | 29.16 | 27.25 | 38.20 | 28.38 | 23.87 | 20.66 | 24.69 | 16.98 | 17.46 | 17.13 | 20.98 | 15.23 | 14.87 | 16.18 | 22.22 | 11.85 | 14.85 | 15.31 | 17.79 | 13.37 | 14.41 | 15.07 | 19.70 | 11.13 | 13.80 | 12.96 | 17.21 | 9.33 | 10.93 | 10.78 | 15.09 | 10.43 | 15.33 | 15.01 | 20.94 | 10.48 | 15.52 | 15.12 | 16.62 | 4.85 | 11.92 | 14.51 | 23.85 | 15.65 | 16.33 | 17.31 | 24.09 | 17.68 | 17.48 | 15.46 | 20.60 | 12.06 | 8.59 | 5.89 | 8.61 | 5.24 | 7.97 | 9.85 | 15.39 | 10.63 | 13.11 | 7.21 |
|
Debt to Equity
|
| 0.86 | 0.83 | 0.74 | 0.88 | | 0.86 | 0.72 | 0.69 | 0.68 | 0.84 | 0.81 | 0.80 | 0.87 | 0.86 | 0.80 | 0.84 | 0.83 | 0.80 | 0.75 | 0.73 | 0.76 | 0.78 | 0.77 | 0.80 | 0.81 | 0.83 | 0.81 | 0.82 | 0.82 | 0.79 | 0.79 | | | 0.74 | 0.89 | 0.59 | 0.58 | 0.61 | 0.73 | 1.19 | 2.07 | 10.87 | -7.31 | -5.46 | -8.06 | -34.18 | 5.20 | | | | 4.12 | | | | 3.02 | | | 2.71 | 2.00 | 1.60 | 1.42 | 1.14 | 0.89 | 0.69 | 0.55 | 0.41 |
|
Debt Ratio
|
0.30 | 0.35 | 0.34 | 0.33 | | | 0.36 | 0.33 | 0.32 | 0.33 | 0.37 | 0.36 | 0.36 | 0.38 | 0.38 | 0.37 | 0.38 | 0.39 | 0.38 | 0.37 | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | | | 0.38 | 0.38 | 0.28 | 0.28 | 0.28 | 0.31 | 0.35 | 0.41 | 0.49 | 0.62 | 0.69 | 0.58 | 0.53 | 0.42 | | | | 0.49 | | | | 0.46 | | | 0.55 | 0.50 | 0.44 | 0.45 | 0.40 | 0.36 | 0.30 | 0.25 | 0.19 |
|
Equity Ratio
|
| 0.41 | 0.41 | 0.44 | | | 0.42 | 0.46 | 0.47 | 0.48 | 0.44 | 0.45 | 0.45 | 0.44 | 0.44 | 0.46 | 0.46 | 0.46 | 0.47 | 0.49 | 0.50 | 0.49 | 0.49 | 0.49 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | | | 0.51 | 0.42 | 0.47 | 0.48 | 0.46 | 0.42 | 0.30 | 0.20 | 0.05 | -0.08 | -0.13 | -0.07 | -0.02 | 0.08 | | | | 0.12 | | | | 0.15 | | | 0.20 | 0.25 | 0.28 | 0.32 | 0.36 | 0.40 | 0.43 | 0.46 | 0.48 |
|
Times Interest Earned
|
27.31 | 32.73 | 33.56 | 53.91 | 35.33 | 29.16 | 27.25 | 38.20 | 28.38 | 23.87 | 20.66 | 24.69 | 16.98 | 17.46 | 17.13 | 20.98 | 15.23 | 14.87 | 16.18 | 22.22 | 11.85 | 14.85 | 15.31 | 17.79 | 13.37 | 14.41 | 15.07 | 19.70 | 11.13 | 13.80 | 12.96 | 17.21 | 9.33 | 10.93 | 10.78 | 15.09 | 10.43 | 15.33 | 15.01 | 20.94 | 10.48 | 15.52 | 15.12 | 16.62 | 4.85 | 11.92 | 14.51 | 23.85 | 15.65 | 16.33 | 17.31 | 24.09 | 17.68 | 17.48 | 15.46 | 20.60 | 12.06 | 8.59 | 5.89 | 8.61 | 5.24 | 7.97 | 9.85 | 15.39 | 10.63 | 13.11 | 7.21 |
|
Enterprise Value
|
-431.27M | -505.68M | -578.15M | -630.26M | -692.18M | -310.88M | -837.10M | -946.42M | -1039.05M | -1121.68M | -1194.22M | -1281.35M | -1353.55M | -1392.14M | -1448.44M | -1539.03M | -1589.85M | -1649.72M | -1699.11M | -1803.67M | -1853.19M | -1917.56M | -1946.36M | -2055.39M | -2109.05M | -2208.89M | -2310.73M | -2399.26M | -2505.17M | -2599.79M | -2713.01M | -2813.03M | | | -5906.15M | -6145.38M | -4387.35M | -3754.29M | -3478.89M | -1735.22M | -1167.26M | -675.77M | -404.65M | -337.14M | -393.87M | -355.76M | -397.07M | -443.15M | | | | -569.28M | | | | -481.39M | | | -337.31M | -395.97M | -338.21M | -327.36M | -331.46M | -326.29M | -383.00M | -367.21M | -459.12M |
|
Return on Sales
|
0.22% | 0.19% | 0.20% | 0.24% | 0.21% | 0.22% | 0.24% | 0.26% | 0.22% | 0.22% | 0.22% | 0.26% | 0.21% | 0.22% | 0.22% | 0.34% | 0.28% | 0.20% | 0.21% | 0.25% | 0.16% | 0.20% | 0.23% | 0.26% | 0.21% | 0.21% | 0.23% | 0.26% | 0.20% | 0.24% | 0.24% | 0.28% | 0.21% | 0.24% | 0.24% | -0.51% | 0.21% | 0.26% | 0.24% | 0.26% | 0.21% | 0.24% | 0.24% | 0.28% | 0.12% | 0.24% | 0.21% | 0.28% | 0.24% | 0.25% | 0.24% | 0.26% | 0.23% | 0.23% | 0.22% | 0.26% | 0.21% | 0.20% | 0.19% | 0.26% | 0.16% | 0.20% | 0.22% | 0.27% | 0.18% | 0.19% | 0.19% |
|
Return on Capital Employed
|
0.30% | 0.29% | 0.27% | 0.26% | | | | 0.24% | 0.28% | 0.24% | 0.26% | 0.25% | 0.25% | 0.24% | 0.24% | 0.20% | 0.19% | 0.18% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | | | | 0.14% | 0.16% | 0.19% | 0.20% | 0.22% | 0.25% | 0.29% | 0.34% | 0.36% | 0.32% | 0.32% | 0.32% | 0.33% | | | | | | | | | | | | 0.22% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.23% | 0.23% |
|
Return on Invested Capital
|
| | 0.35% | 0.35% | 0.37% | | | 0.36% | 0.31% | 0.30% | 0.31% | 0.30% | 0.28% | 0.27% | 0.26% | 0.29% | 0.32% | 0.31% | 0.30% | 0.26% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.23% | 0.22% | 0.22% | 0.23% | 0.22% | 0.23% | | | | 0.01% | 0.01% | 0.03% | 0.03% | 0.28% | 0.27% | 0.35% | 0.43% | 0.44% | 1.01% | -2.08% | -4.62% | 0.71% | | | | | | | | | | | | 0.32% | 0.29% | 0.51% | 0.46% | 0.28% | 0.26% | 0.34% | 0.31% |
|
Return on Assets
|
0.19% | 0.17% | 0.16% | 0.17% | | | | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | | | | 0.00% | 0.01% | 0.01% | 0.01% | 0.15% | 0.17% | 0.19% | 0.21% | 0.23% | 0.21% | 0.19% | 0.19% | 0.19% | | | | | | | | | | | | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% |
|
Return on Equity
|
| | 0.40% | 0.40% | 0.39% | | | 0.38% | 0.36% | 0.35% | 0.35% | 0.36% | 0.34% | 0.33% | 0.33% | 0.33% | 0.34% | 0.32% | 0.31% | 0.27% | 0.22% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.24% | 0.23% | 0.22% | 0.23% | 0.23% | 0.23% | | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.34% | 0.47% | 0.76% | 1.72% | -11.75% | -1.94% | -1.95% | -4.32% | 5.47% | | | | | | | | | | | | 0.62% | 0.50% | 0.45% | 0.41% | 0.37% | 0.35% | 0.32% | 0.29% |