|
Gross Margin
|
44.51% | 43.05% | 43.55% | 45.07% | 40.08% | 38.01% | 34.57% | 37.57% | 37.81% | 38.91% | 34.12% | 37.42% | 38.12% | 39.34% | 38.55% | 30.51% | 51.55% | 50.37% | 51.33% | 53.97% | 52.05% | 53.33% | 49.12% | 51.88% | 52.24% | 52.25% | 52.84% | 52.78% | 52.54% | 52.24% | 54.78% | 52.98% | 51.64% | 49.42% | 48.77% | 46.71% | 47.57% | 41.96% | 33.20% | 35.58% | 38.34% | 39.48% | 39.23% | 39.11% | 37.37% | 34.68% | 35.21% | 36.31% | 36.77% | 37.04% | 36.23% | 36.49% | 35.40% | 35.94% | 35.25% | 34.47% | 35.00% | 35.84% | 37.22% | 37.20% | 37.01% | 37.64% | 38.64% |
|
EBT Margin
|
13.30% | 16.68% | 16.38% | 18.18% | 12.60% | 8.11% | -2.11% | 0.98% | 11.32% | 8.51% | 5.03% | 6.72% | -8.52% | -0.96% | 35.45% | 11.93% | 14.03% | 9.40% | 44.52% | 29.59% | 26.76% | 26.83% | 16.70% | 23.27% | 26.24% | 27.11% | 28.54% | 26.82% | 28.75% | 29.35% | 32.71% | 28.69% | 28.33% | 23.26% | 13.27% | 8.91% | 19.69% | 6.14% | 11.22% | 7.07% | 9.97% | 13.45% | 13.36% | 12.42% | 10.36% | 7.14% | 10.81% | 11.02% | 12.70% | 16.76% | 11.29% | 9.29% | 7.76% | 8.42% | 8.32% | 2.38% | 5.10% | -3.87% | 20.15% | 7.39% | 6.64% | 11.29% | 22.76% |
|
EBIT Margin
|
13.08% | 15.82% | 16.12% | 17.69% | 12.54% | 8.31% | -2.75% | 0.59% | 9.78% | 8.46% | 4.87% | 6.90% | -8.28% | -1.08% | 13.12% | 15.15% | 19.46% | 21.98% | 25.97% | 28.80% | 26.49% | 27.49% | 18.61% | 22.92% | 25.54% | 27.15% | 28.48% | 28.97% | 28.80% | 29.26% | 32.40% | 28.68% | 28.58% | 23.03% | 12.69% | 8.38% | 8.16% | 5.36% | 6.56% | 8.18% | 10.44% | 15.13% | 15.04% | 12.57% | 11.37% | 6.99% | 10.63% | 11.24% | 11.97% | 15.03% | 11.84% | 9.42% | 7.18% | 7.33% | 3.40% | 0.27% | 3.54% | -2.94% | 8.14% | 7.56% | 7.16% | 10.62% | 11.57% |
|
EBITDA Margin
|
13.08% | 15.82% | 16.12% | 17.69% | 12.54% | 8.31% | -2.75% | 0.59% | 9.78% | 8.46% | 4.87% | 6.90% | -8.28% | -1.08% | 13.12% | 15.15% | 19.46% | 21.98% | 25.97% | 28.80% | 26.49% | 27.49% | 18.61% | 22.92% | 25.54% | 27.15% | 28.48% | 28.97% | 28.80% | 29.26% | 32.40% | 28.68% | 28.58% | 23.03% | 12.69% | 8.38% | 8.16% | 5.36% | 6.56% | 8.18% | 10.44% | 15.13% | 15.04% | 12.57% | 11.37% | 6.99% | 10.63% | 11.24% | 11.97% | 15.03% | 11.84% | 9.42% | 7.18% | 7.33% | 3.40% | 0.27% | 3.54% | -2.94% | 8.14% | 7.56% | 7.16% | 10.62% | 11.57% |
|
Operating Margin
|
13.08% | 15.82% | 16.12% | 17.69% | 12.54% | 8.31% | -2.75% | 0.59% | 9.78% | 8.46% | 4.87% | 6.90% | -8.28% | -1.08% | 13.12% | 15.15% | 19.46% | 21.98% | 25.97% | 28.80% | 26.49% | 27.49% | 18.61% | 22.92% | 25.54% | 27.15% | 28.48% | 28.97% | 28.80% | 29.26% | 32.40% | 28.68% | 28.58% | 23.03% | 12.69% | 8.38% | 8.16% | 5.36% | 6.56% | 8.18% | 10.44% | 15.13% | 15.04% | 12.57% | 11.37% | 6.99% | 10.63% | 11.24% | 11.97% | 15.03% | 11.84% | 9.42% | 7.18% | 7.33% | 3.40% | 0.27% | 3.54% | -2.94% | 8.14% | 7.56% | 7.16% | 10.62% | 11.57% |
|
Net Margin
|
11.44% | 12.45% | 13.27% | 13.63% | 9.78% | 5.58% | -2.31% | 0.72% | 7.61% | 4.88% | 4.31% | 6.10% | -7.00% | 0.48% | -18.39% | -1.72% | -3.02% | -3.95% | -12.70% | -4.00% | -235.13% | -6.27% | 28.51% | 2.00% | 2.76% | 1.05% | 2.84% | 1.40% | 0.11% | 0.04% | -2.29% | -0.16% | -0.26% | -0.51% | -0.21% | -0.38% | 6.17% | 0.21% | -0.22% | 0.10% | -0.04% | 0.01% | | 0.09% | -0.03% | -0.01% | -0.02% | -0.02% | 0.04% | -0.14% | -0.33% | -0.20% | 6.61% | 8.21% | 9.35% | -0.18% | 4.28% | -3.78% | 11.81% | -0.05% | -0.07% | -0.04% | -0.04% |
|
FCF Margin
|
| -11.83% | 15.43% | -1.24% | 4.75% | 5.58% | 6.39% | 29.84% | 25.09% | 21.26% | 13.25% | -0.85% | -9.22% | 1.82% | 53.82% | 3.70% | 46.70% | 9.70% | 19.25% | 35.09% | 41.84% | 20.49% | 15.81% | 10.93% | 28.59% | 26.01% | 31.17% | 27.63% | 37.34% | 17.81% | 25.81% | 15.83% | 24.24% | 13.53% | 18.94% | 3.14% | 3.74% | 2.30% | 2.87% | 7.23% | 9.23% | 14.28% | 15.09% | 12.93% | 7.86% | 3.28% | 6.77% | -0.80% | 5.73% | 9.95% | 10.47% | 3.69% | 1.49% | 14.53% | 17.38% | -2.63% | -2.16% | 6.12% | 16.80% | 3.78% | 4.17% | 11.01% | 8.70% |
|
Inventory Average
|
| | | | | 96.61M | 86.55M | 81.72M | 81.89M | 84.11M | 84.55M | 80.50M | 90.85M | 112.67M | 116.46M | 109.71M | 113.92M | 118.53M | 82.48M | 72.07M | 88.05M | 74.88M | 62.14M | 55.08M | 57.41M | 56.63M | 55.90M | 60.20M | 70.09M | 74.54M | 75.98M | 87.65M | 103.34M | 110.08M | 104.16M | 98.53M | 95.91M | 166.72M | 235.36M | 232.66M | 247.67M | 258.71M | 239.36M | 234.46M | 272.15M | 319.12M | 339.95M | 349.61M | 378.33M | 402.64M | 392.72M | 388.77M | 396.94M | 378.18M | 350.07M | 348.74M | 372.24M | 380.44M | 369.07M | 364.60M | 383.35M | 398.80M | 405.45M |
|
Assets Average
|
| | | | | 547.72M | 543.40M | 522.93M | 504.03M | 508.61M | 529.45M | 544.39M | 583.19M | 621.27M | 640.33M | 659.59M | 685.18M | 700.77M | 690.98M | 689.90M | 603.64M | 512.86M | 488.08M | 470.39M | 491.62M | 521.81M | 555.10M | 594.02M | 644.80M | 697.19M | 727.30M | 773.48M | 824.36M | 834.35M | 825.06M | 836.72M | 861.36M | 1,230.59M | 1,563.91M | 1,527.48M | 1,558.40M | 1,618.38M | 1,645.09M | 1,673.46M | 1,737.74M | 1,804.14M | 1,824.70M | 1,824.85M | 1,855.22M | 1,926.06M | 1,983.11M | 2,000.43M | 1,979.30M | 2,221.80M | 2,525.22M | 2,540.42M | 2,532.97M | 2,367.36M | 2,227.38M | 2,282.05M | 2,340.90M | 2,408.85M | 2,491.95M |
|
Equity Average
|
| | | | | 420.38M | 417.21M | 399.44M | 378.66M | 373.12M | 384.04M | 397.21M | 403.15M | 408.17M | 439.65M | 470.29M | 470.54M | 465.51M | 470.51M | 479.62M | 372.36M | 267.91M | 269.47M | 276.40M | 305.52M | 338.30M | 373.43M | 413.20M | 459.86M | 516.89M | 534.51M | 548.92M | 586.36M | 597.55M | 603.44M | 614.72M | 639.10M | 658.11M | 668.71M | 681.61M | 702.16M | 743.55M | 792.04M | 830.81M | 861.44M | 859.20M | 856.64M | 886.41M | 913.10M | 957.41M | 1,028.11M | 1,081.09M | 1,110.60M | 1,113.08M | 1,122.49M | 1,143.49M | 1,153.98M | 1,164.73M | 1,183.75M | 1,216.70M | 1,243.80M | 1,282.25M | 1,335.00M |
|
Invested Capital
|
| | 373.97M | | 415.65M | 425.10M | 409.32M | 389.55M | 367.76M | 378.48M | 389.61M | 404.80M | 401.50M | 414.84M | 464.46M | 476.12M | 464.96M | 466.06M | 474.96M | 484.27M | 260.45M | 275.37M | 263.58M | 289.23M | 321.81M | 354.79M | 392.07M | 434.33M | 485.39M | 548.39M | 520.64M | 577.21M | 595.52M | 599.58M | 607.30M | 622.14M | 656.05M | 677.67M | 694.76M | 703.46M | 735.86M | 786.23M | 832.84M | 863.77M | 894.11M | 861.79M | 891.50M | 921.32M | 944.88M | 1,009.95M | 1,086.27M | 1,115.91M | 1,145.28M | 1,120.87M | 1,164.10M | 1,162.88M | 1,185.08M | 1,164.39M | 1,778.10M | 1,805.30M | 1,832.30M | 1,882.20M | 1,937.80M |
|
Asset Utilization Ratio
|
| | | | | 1.01 | 0.95 | 0.93 | 0.92 | 0.89 | 0.85 | 0.84 | 0.83 | 0.82 | 0.85 | 0.87 | 0.76 | 0.67 | 0.61 | 0.57 | 0.70 | 0.85 | 0.85 | 0.87 | 0.85 | 0.83 | 0.87 | 0.89 | 0.90 | 0.90 | 0.92 | 0.93 | 0.91 | 0.89 | 0.87 | 0.79 | 0.70 | 0.49 | 0.50 | 0.63 | 0.75 | 0.85 | 0.86 | 0.87 | 0.85 | 0.79 | 0.80 | 0.82 | 0.85 | 0.91 | 0.93 | 0.94 | 0.93 | 0.78 | 0.66 | 0.61 | 0.60 | 0.62 | 0.67 | 0.68 | 0.70 | 0.72 | 0.72 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.67 | 10.44 | 7.95 | 1.90 | 0.13 | 1.84 | -1.72 | 7.35 | 7.29 | 7.52 | 11.71 | 13.80 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52 | 0.50 | 0.49 | 0.46 | 0.42 | 0.39 | 0.38 | 0.36 | 0.47 | 0.45 | 0.43 | 0.41 | 0.38 | 0.35 | 0.34 | 0.32 | 0.84 | 0.80 | 0.80 | 0.78 | 0.48 | 0.47 | 0.46 | 0.45 | 0.43 | 0.42 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.18 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 | 0.19 | 0.37 | 0.36 | 0.36 | 0.36 | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 |
|
Equity Ratio
|
| | 0.74 | | 0.77 | 0.77 | 0.77 | 0.76 | 0.74 | 0.73 | 0.73 | 0.73 | 0.65 | 0.66 | 0.71 | 0.71 | 0.66 | 0.67 | 0.69 | 0.70 | 0.51 | 0.54 | 0.57 | 0.60 | 0.64 | 0.66 | 0.69 | 0.70 | 0.72 | 0.76 | 0.71 | 0.71 | 0.71 | 0.72 | 0.74 | 0.73 | 0.76 | 0.41 | 0.44 | 0.45 | 0.45 | 0.47 | 0.49 | 0.50 | 0.49 | 0.46 | 0.48 | 0.49 | 0.49 | 0.50 | 0.54 | 0.55 | 0.58 | 0.44 | 0.45 | 0.45 | 0.46 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.67 | 10.44 | 7.95 | 1.90 | 0.13 | 1.84 | -1.72 | 7.35 | 7.29 | 7.52 | 11.71 | 13.80 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.14 | 0.34 | 0.14 | -1.20 | 0.15 | 0.07 | 0.07 | 0.24 | 0.61 | 0.06 | 0.05 | -0.44 | -0.49 | 0.17 | 0.05 | 0.25 | 0.21 | 0.08 | 0.09 |
|
Enterprise Value
|
-116.80M | -101.57M | -140.55M | -132.42M | -145.69M | -154.92M | -143.21M | -150.74M | -179.79M | -173.66M | -172.25M | -182.27M | -99.13M | -104.73M | -139.04M | -122.72M | -130.18M | -105.77M | -124.48M | -152.97M | -177.07M | -192.87M | -170.43M | -183.96M | -215.06M | -249.83M | -286.69M | -322.71M | -363.03M | -369.62M | -410.39M | -416.61M | -435.64M | -341.22M | -351.26M | -353.14M | -359.29M | -340.61M | -348.51M | -354.47M | -382.82M | -431.00M | -482.42M | -512.13M | -509.34M | -550.09M | -546.02M | -522.89M | -372.03M | -408.39M | -458.82M | -461.67M | -455.25M | -985.93M | -1044.56M | -1017.78M | -986.15M | -657.29M | -722.10M | -723.00M | -713.50M | -758.60M | -791.20M |
|
Return on Sales
|
0.11% | 0.12% | 0.13% | 0.14% | 0.10% | 0.06% | -0.02% | 0.01% | 0.08% | 0.05% | 0.04% | 0.06% | -0.07% | 0.00% | -0.18% | -0.02% | -0.03% | -0.04% | -0.13% | -0.04% | -2.35% | -0.06% | 0.29% | 0.02% | 0.03% | 0.01% | 0.03% | 0.01% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.17% | 0.11% | 0.06% | 0.05% | 0.05% | 0.06% | 0.07% | 0.03% | 0.00% | 0.03% | 0.05% | 0.10% | 0.13% | 0.15% | 0.17% | 0.24% | 0.32% | 0.28% | 0.27% | 0.26% | 0.25% | 0.28% | 0.30% | 0.30% | 0.30% | 0.32% | 0.33% | 0.32% | 0.30% | 0.24% | 0.18% | 0.11% | 0.06% | 0.04% | 0.06% | 0.08% | 0.11% | 0.13% | 0.14% | 0.15% | 0.12% | 0.10% | 0.10% | 0.11% | 0.15% | 0.15% | 0.14% | 0.12% | 0.08% | 0.05% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | 0.04% | 0.07% | 0.11% |
|
Return on Invested Capital
|
| | | | | 0.14% | 0.09% | 0.05% | 0.03% | 0.03% | 0.05% | 0.06% | 0.02% | -0.01% | 0.04% | 0.07% | 0.13% | 0.18% | 0.15% | 0.16% | 0.23% | 0.33% | 0.31% | 0.29% | 0.27% | 0.26% | 0.31% | 0.33% | 0.33% | 0.40% | 0.26% | 0.27% | 0.25% | 0.17% | 0.24% | 0.19% | 0.12% | 0.07% | 0.07% | 0.08% | 0.11% | 0.16% | 0.18% | 0.20% | 0.20% | 0.17% | 0.16% | 0.15% | 0.15% | 0.19% | 0.18% | 0.17% | 0.15% | 0.11% | 0.08% | 0.05% | 0.04% | 0.01% | 0.02% | 0.03% | 0.04% | 0.07% | 0.07% |
|
Return on Assets
|
| | | | | 0.11% | 0.07% | 0.04% | 0.03% | 0.02% | 0.04% | 0.05% | 0.01% | 0.00% | -0.05% | -0.06% | -0.05% | -0.05% | -0.03% | -0.04% | -0.46% | -0.55% | -0.50% | -0.50% | 0.05% | 0.06% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 0.14% | 0.09% | 0.05% | 0.04% | 0.03% | 0.05% | 0.07% | 0.02% | 0.01% | -0.07% | -0.08% | -0.07% | -0.08% | -0.05% | -0.05% | -0.75% | -1.05% | -0.90% | -0.85% | 0.08% | 0.09% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |