|
Gross Margin
|
| | 29.53% | 30.45% | 28.40% | 31.42% | 30.43% | 27.61% | 28.81% | 32.58% | 31.82% | 33.15% | 33.92% | 35.41% | 35.18% | 36.06% | 36.67% | 35.77% | 35.48% | 36.31% | 37.02% | 37.00% | 37.06% | 40.15% | 40.89% | 41.07% | 41.25% | 42.53% | 41.42% | 41.48% | 40.66% | 41.21% | 40.67% | 41.93% | 40.80% | 40.92% | 40.58% | 41.48% | 39.13% | 40.33% | 39.03% | 39.29% | 37.60% | 37.28% | 39.09% | 38.84% | 37.53% | 37.38% | 37.21% | 36.22% | 34.94% | 34.62% | 34.89% | 37.24% | 38.71% | 40.04% | 37.99% | 37.43% | 39.30% | 38.66% | 37.37% | 37.06% | 38.95% | 39.27% | 38.67% | 38.40% |
|
EBT Margin
|
| | 7.94% | -1.76% | 6.17% | 7.73% | 8.07% | 10.12% | 9.66% | 9.88% | 14.92% | 10.45% | 11.25% | 11.69% | 11.20% | 11.16% | 11.43% | 10.14% | 11.75% | 13.20% | 11.92% | 11.79% | 13.39% | 15.79% | 17.15% | 17.09% | 16.27% | 18.61% | 17.31% | 16.67% | 16.27% | 17.34% | 17.55% | 18.32% | 15.91% | 17.53% | 17.44% | 19.05% | 14.92% | 17.27% | 15.49% | 15.38% | 10.63% | 13.10% | 18.07% | 18.20% | 16.40% | 17.60% | 18.19% | 18.26% | 16.02% | 17.11% | 16.55% | -25.95% | 17.73% | 21.74% | 18.82% | 17.90% | 19.69% | 20.17% | 17.35% | 15.90% | 18.79% | 19.93% | 18.23% | 17.60% |
|
EBIT Margin
|
| | 8.54% | 8.11% | 9.96% | 8.18% | 11.72% | 9.38% | 0.73% | 2.73% | 12.04% | 13.11% | 13.71% | 14.52% | 14.19% | 14.10% | 14.60% | 12.85% | 14.56% | 15.54% | 14.27% | 14.28% | 15.75% | 17.89% | 18.86% | 18.88% | 18.64% | 20.57% | 19.24% | 18.28% | 18.46% | 19.18% | 19.20% | 20.26% | 18.02% | 19.15% | 19.19% | 18.57% | 14.45% | 16.98% | 15.37% | 15.33% | 10.32% | 12.88% | 17.91% | 18.32% | 15.88% | 17.25% | 17.79% | 17.72% | 16.55% | 17.36% | 17.10% | 19.20% | 19.34% | 21.27% | 19.34% | 18.70% | 19.67% | 20.26% | 17.80% | 17.11% | 18.96% | 20.35% | 18.63% | 17.95% |
|
EBITDA Margin
|
| | 8.54% | 8.11% | 9.96% | 8.18% | 11.72% | 9.38% | 0.73% | 2.73% | 12.04% | 13.11% | 13.71% | 14.52% | 14.19% | 14.10% | 14.60% | 12.85% | 14.56% | 15.54% | 14.27% | 14.28% | 15.75% | 17.89% | 18.86% | 18.88% | 18.64% | 20.57% | 19.24% | 18.28% | 18.46% | 19.18% | 19.20% | 20.26% | 18.02% | 19.15% | 19.19% | 18.57% | 14.45% | 16.98% | 15.37% | 15.33% | 10.32% | 12.88% | 17.91% | 18.32% | 15.88% | 17.25% | 17.79% | 17.72% | 16.55% | 17.36% | 17.10% | 19.20% | 19.34% | 21.27% | 19.34% | 18.70% | 19.67% | 20.26% | 17.80% | 17.11% | 18.96% | 20.35% | 18.63% | 17.95% |
|
Operating Margin
|
| | 8.54% | 8.11% | 9.96% | 8.18% | 11.72% | 9.38% | 0.73% | 2.73% | 12.04% | 13.11% | 13.71% | 14.52% | 14.19% | 14.10% | 14.60% | 12.85% | 14.56% | 15.54% | 14.27% | 14.28% | 15.75% | 17.89% | 18.86% | 18.88% | 18.64% | 20.57% | 19.24% | 18.28% | 18.46% | 19.18% | 19.20% | 20.26% | 18.02% | 19.15% | 19.19% | 18.57% | 14.45% | 16.98% | 15.37% | 15.33% | 10.32% | 12.88% | 17.91% | 18.32% | 15.88% | 17.25% | 17.79% | 17.72% | 16.55% | 17.36% | 17.10% | 19.20% | 19.34% | 21.27% | 19.34% | 18.70% | 19.67% | 20.26% | 17.80% | 17.11% | 18.96% | 20.35% | 18.63% | 17.95% |
|
Net Margin
|
| | 2.59% | 4.67% | 4.29% | 5.51% | 4.02% | 5.35% | 36.48% | 0.25% | 10.14% | 7.23% | 8.00% | 8.24% | 7.65% | 7.67% | 8.62% | 7.59% | 8.46% | 9.62% | 8.70% | 8.49% | 9.44% | 10.88% | 11.77% | 12.48% | 11.54% | 13.06% | 12.17% | 11.85% | 11.85% | 12.52% | 12.49% | 2.95% | 12.54% | 13.74% | 13.87% | 15.54% | 11.94% | 13.34% | 11.99% | 12.16% | 8.12% | 10.21% | 13.87% | 14.38% | 12.70% | 13.75% | 14.39% | 14.02% | 12.25% | 13.07% | 12.56% | -12.83% | 13.13% | 16.34% | 14.44% | 13.90% | 15.08% | 15.25% | 13.31% | 12.02% | 14.17% | 15.05% | 14.01% | 13.74% |
|
FCF Margin
|
| | -6.03% | 15.12% | -0.77% | 10.70% | -15.50% | -15.89% | 5.58% | 24.00% | 0.43% | -0.43% | 12.24% | 8.66% | 3.08% | 9.56% | 10.43% | 10.81% | -2.35% | 8.92% | 10.18% | 12.83% | -2.47% | 7.05% | 24.67% | 14.70% | 1.11% | 16.54% | 12.79% | 23.06% | -3.82% | 8.83% | 6.25% | 19.31% | 3.29% | 12.94% | 12.86% | 16.37% | 0.09% | 13.91% | 16.82% | 21.59% | 6.48% | 17.05% | 18.32% | 25.36% | 11.35% | 9.07% | 18.17% | 23.56% | 0.37% | 2.08% | 16.03% | 16.80% | 11.30% | 13.20% | 17.10% | 20.38% | 8.64% | 3.37% | 18.10% | 20.97% | 1.81% | 12.11% | 25.53% | 18.14% |
|
Inventory Average
|
| | | | 262.85M | 219.20M | 165.30M | 172.70M | 192.15M | 197.40M | 196.20M | 199.70M | 202.70M | 194.85M | 189.60M | 197.35M | 207.20M | 213.60M | 216.70M | 223.40M | 233.90M | 235.95M | 237.45M | 248.55M | 256.65M | 248.80M | 242.30M | 246.70M | 257.90M | 268.90M | 272.50M | 290.60M | 308.25M | 303.90M | 303.25M | 310.45M | 320.75M | 317.40M | 312.20M | 321.40M | 316.55M | 306.50M | 307.65M | 309.15M | 304.30M | 301.35M | 306.45M | 321.60M | 344.05M | 402.70M | 468.20M | 490.85M | 509.30M | 521.00M | 510.05M | 506.10M | 513.75M | 508.20M | 509.85M | 533.50M | 549.80M | 543.50M | 532.35M | 525.95M | 513.30M | 493.30M |
|
Assets Average
|
| | | | 1,986.90M | 2,058.60M | 2,157.95M | 2,174.20M | 2,250.90M | 2,353.85M | 2,299.60M | 2,220.90M | 2,213.45M | 2,257.05M | 2,272.95M | 2,281.15M | 2,322.05M | 2,370.20M | 2,386.35M | 2,405.95M | 2,458.75M | 2,492.45M | 2,531.70M | 2,577.55M | 2,595.00M | 2,614.70M | 2,639.90M | 2,661.40M | 2,748.30M | 2,857.70M | 2,915.60M | 2,962.10M | 3,044.30M | 3,151.00M | 3,152.15M | 3,096.10M | 3,055.25M | 3,048.35M | 3,107.50M | 3,159.55M | 3,121.75M | 3,062.95M | 3,020.50M | 2,983.60M | 2,977.65M | 3,065.90M | 3,133.75M | 3,123.50M | 3,220.10M | 3,387.20M | 3,454.65M | 3,378.15M | 3,276.65M | 3,282.10M | 3,334.30M | 3,292.55M | 3,224.45M | 3,207.00M | 3,198.05M | 3,189.90M | 3,175.90M | 3,197.10M | 3,253.85M | 3,257.20M | 3,208.70M | 3,156.75M |
|
Equity Average
|
| | | | 843.25M | 720.00M | 750.00M | 945.85M | 1,046.65M | 1,104.65M | 1,113.25M | 1,149.25M | 1,174.60M | 1,023.25M | 1,045.40M | 1,246.10M | 1,254.55M | 1,117.40M | 1,162.80M | 1,350.05M | 1,365.95M | 1,255.35M | 1,270.30M | 564.55M | -283.25M | 528.15M | 521.25M | -313.90M | -324.15M | 632.15M | 618.45M | -346.45M | -331.55M | 661.25M | 1,676.65M | 1,719.35M | 1,743.25M | 1,736.60M | 1,733.10M | 1,737.15M | 1,690.65M | 1,661.50M | 1,641.55M | 1,637.20M | 1,702.60M | 1,797.70M | 1,848.65M | 1,832.65M | 1,856.40M | 1,864.35M | 1,820.55M | 1,800.70M | 1,770.15M | 1,747.75M | 1,768.95M | 1,839.30M | 1,885.40M | 1,863.40M | 1,863.10M | 1,896.70M | 1,914.15M | 1,900.10M | 1,869.30M | 2,823.80M | 2,818.50M | 1,851.25M |
|
Invested Capital
|
| 658.00M | | 949.00M | 1,019.90M | 839.10M | 940.50M | 988.40M | 1,142.10M | 1,547.40M | 1,159.30M | 1,176.40M | 1,210.00M | 1,098.80M | 1,254.30M | 1,265.10M | 1,267.00M | 1,174.10M | 1,357.40M | 1,370.90M | 1,389.00M | 1,359.30M | 1,453.70M | -262.60M | -277.40M | 1,595.80M | -291.10M | -316.10M | -317.50M | 1,912.70M | -345.00M | -333.30M | -314.90M | 2,055.30M | 1,715.80M | 1,733.00M | 1,756.20M | 1,938.40M | 1,756.00M | 1,731.90M | 1,663.00M | 1,950.80M | 1,623.10M | 1,664.90M | 1,753.90M | 1,961.50M | 1,855.80M | 1,823.10M | 1,903.30M | 2,028.90M | 1,815.70M | 1,799.30M | 1,754.60M | 2,092.20M | 1,800.20M | 1,898.40M | 1,892.40M | 1,971.70M | 1,891.80M | 1,921.60M | 1,926.70M | 2,076.70M | 1,865.10M | 3,811.70M | 1,863.50M | 2,013.00M |
|
Asset Utilization Ratio
|
| | | | 0.56 | 0.72 | 0.71 | 0.72 | 0.71 | 0.73 | 0.77 | 0.83 | 0.85 | 0.86 | 0.87 | 0.90 | 0.91 | 0.91 | 0.92 | 0.93 | 0.93 | 0.95 | 0.96 | 0.96 | 0.97 | 0.97 | 0.97 | 0.97 | 0.96 | 0.94 | 0.96 | 0.97 | 0.96 | 0.95 | 0.97 | 1.01 | 1.03 | 1.05 | 1.01 | 0.97 | 0.98 | 0.98 | 0.95 | 0.93 | 0.94 | 0.94 | 0.97 | 1.03 | 1.05 | 1.04 | 1.08 | 1.14 | 1.16 | 1.14 | 1.12 | 1.14 | 1.18 | 1.20 | 1.21 | 1.23 | 1.23 | 1.19 | 1.17 | 1.16 | 1.19 | 1.21 |
|
Interest Coverage Ratio
|
| | 18.41 | 19.00 | 22.12 | 15.95 | 27.17 | 18.10 | 1.20 | 4.48 | 18.80 | 28.86 | 33.37 | 36.24 | 48.20 | 48.38 | 55.93 | 59.83 | 57.43 | 66.07 | 55.33 | 63.93 | 51.26 | 46.76 | 73.69 | 86.21 | 69.82 | 72.21 | 62.67 | 79.75 | 62.09 | 56.64 | 57.60 | 53.69 | 61.74 | 69.39 | 72.35 | 83.83 | 54.05 | 38.24 | 36.10 | 46.04 | 29.86 | 34.20 | 85.06 | 152.90 | 122.10 | 164.78 | 162.70 | 126.00 | 107.87 | 79.86 | 62.29 | 52.85 | 46.73 | 45.42 | 75.54 | 168.00 | 192.50 | 115.28 | 107.13 | 65.04 | 63.03 | 44.74 | 48.78 | 68.25 |
|
Debt to Equity
|
| 0.40 | | 0.27 | 0.30 | 0.45 | 0.37 | 0.39 | 0.35 | 0.43 | 0.28 | 0.25 | 0.23 | 0.28 | 0.19 | 0.17 | 0.18 | 0.20 | 0.17 | 0.18 | 0.19 | 0.20 | 0.22 | -1.01 | -0.90 | 0.18 | -0.94 | -0.87 | -1.04 | 0.20 | -1.05 | -1.10 | -1.39 | 0.25 | 0.17 | 0.14 | 0.11 | 0.13 | 0.16 | 0.21 | 0.19 | 0.17 | 0.21 | 0.17 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.11 | 0.16 | 0.17 | 0.16 | 0.20 | 0.19 | 0.11 | 0.07 | 0.07 | 0.06 | 0.07 | 0.06 | 0.10 | 0.15 | 0.08 | 0.10 | 0.08 |
|
Debt Ratio
|
| 0.13 | | 0.11 | 0.13 | 0.12 | 0.15 | 0.18 | 0.17 | 0.20 | 0.14 | 0.13 | 0.13 | 0.11 | 0.10 | 0.09 | 0.10 | 0.08 | 0.10 | 0.10 | 0.10 | 0.09 | 0.12 | 0.11 | 0.10 | 0.09 | 0.11 | 0.11 | 0.12 | 0.11 | 0.13 | 0.13 | 0.14 | 0.13 | 0.09 | 0.08 | 0.06 | 0.07 | 0.09 | 0.11 | 0.10 | 0.09 | 0.11 | 0.09 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.06 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.08 | 0.09 | 0.06 | 0.05 |
|
Equity Ratio
|
| 0.32 | | 0.42 | 0.43 | 0.27 | 0.42 | 0.45 | 0.48 | 0.46 | 0.51 | 0.53 | 0.53 | 0.38 | 0.55 | 0.55 | 0.53 | 0.41 | 0.56 | 0.56 | 0.55 | 0.45 | 0.55 | -0.11 | -0.11 | 0.51 | -0.11 | -0.12 | -0.11 | 0.55 | -0.12 | -0.11 | -0.10 | 0.51 | 0.55 | 0.56 | 0.58 | 0.56 | 0.56 | 0.54 | 0.54 | 0.55 | 0.54 | 0.56 | 0.59 | 0.58 | 0.60 | 0.58 | 0.57 | 0.53 | 0.53 | 0.54 | 0.54 | 0.52 | 0.54 | 0.58 | 0.59 | 0.57 | 0.59 | 0.60 | 0.61 | 0.58 | 0.57 | 1.17 | 0.58 | 0.59 |
|
Times Interest Earned
|
| | 18.41 | 19.00 | 22.12 | 15.95 | 27.17 | 18.10 | 1.20 | 4.48 | 18.80 | 28.86 | 33.37 | 36.24 | 48.20 | 48.38 | 55.93 | 59.83 | 57.43 | 66.07 | 55.33 | 63.93 | 51.26 | 46.76 | 73.69 | 86.21 | 69.82 | 72.21 | 62.67 | 79.75 | 62.09 | 56.64 | 57.60 | 53.69 | 61.74 | 69.39 | 72.35 | 83.83 | 54.05 | 38.24 | 36.10 | 46.04 | 29.86 | 34.20 | 85.06 | 152.90 | 122.10 | 164.78 | 162.70 | 126.00 | 107.87 | 79.86 | 62.29 | 52.85 | 46.73 | 45.42 | 75.54 | 168.00 | 192.50 | 115.28 | 107.13 | 65.04 | 63.03 | 44.74 | 48.78 | 68.25 |
|
FCF Payout Ratio
|
0.08 | 0.08 | -0.27 | 0.11 | -2.21 | 0.16 | -0.10 | -0.10 | 0.32 | 0.06 | 3.65 | -3.57 | 0.16 | 0.20 | 0.60 | 0.21 | 0.20 | 0.18 | -1.06 | 0.26 | 0.23 | 0.17 | -1.12 | 0.37 | 0.11 | 0.18 | 2.99 | 0.19 | 0.24 | 0.13 | -0.86 | 0.37 | 0.52 | 0.16 | 1.20 | 0.29 | 0.32 | 0.28 | 53.00 | 0.35 | 0.29 | 0.24 | 0.94 | 0.34 | 0.28 | 0.20 | 0.48 | 0.53 | 0.25 | 0.19 | 12.28 | 2.17 | 0.31 | 0.29 | 0.42 | 0.36 | 0.28 | 0.24 | 0.56 | 1.36 | 0.29 | 0.26 | 2.83 | 0.39 | 0.20 | 0.31 |
|
Enterprise Value
|
-69.20M | -57.20M | -79.80M | -75.00M | -90.10M | -120.30M | -124.20M | -112.10M | -596.30M | -463.40M | -367.20M | -259.60M | -279.60M | -462.90M | -451.40M | -463.90M | -476.80M | -486.00M | -472.50M | -496.60M | -523.70M | -541.90M | -574.90M | -552.40M | -606.40M | -645.20M | -640.80M | -667.20M | -678.80M | -754.60M | -722.30M | -740.90M | -767.90M | -820.00M | -679.70M | -658.40M | -617.80M | -645.00M | -633.30M | -577.80M | -513.80M | -551.40M | -551.70M | -568.70M | -509.00M | -689.60M | -665.50M | -581.90M | -685.20M | -631.40M | -579.40M | -459.40M | -417.10M | -481.80M | -496.00M | -409.70M | -341.80M | -363.40M | -303.10M | -233.30M | -255.60M | -276.10M | -200.20M | -177.90M | -172.80M | -193.20M |
|
Return on Sales
|
| | 0.03% | 0.05% | 0.04% | 0.06% | 0.04% | 0.05% | 0.36% | 0.00% | 0.10% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.10% | 0.09% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.03% | 0.13% | 0.14% | 0.14% | 0.16% | 0.12% | 0.13% | 0.12% | 0.12% | 0.08% | 0.10% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.13% | 0.13% | -0.13% | 0.13% | 0.16% | 0.14% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.14% | 0.15% | 0.14% | 0.14% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.08% | 0.11% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.21% | 0.23% | 0.23% | 0.24% | 0.25% | 0.25% | 0.24% | 0.24% | 0.24% | 0.25% | 0.24% | 0.26% | 0.26% | 0.26% | 0.24% | 0.22% | 0.21% | 0.20% | 0.18% | 0.17% | 0.19% | 0.20% | 0.22% | 0.25% | 0.26% | 0.27% | 0.26% | 0.27% | 0.28% | 0.28% | 0.28% | 0.30% | 0.32% | 0.33% | 0.33% | 0.33% | 0.32% | 0.31% | 0.30% | 0.29% | 0.31% | 0.32% |
|
Return on Invested Capital
|
| | | | | 0.11% | 0.13% | 0.11% | 0.08% | 0.05% | 0.06% | 0.08% | 0.11% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.19% | 0.46% | -1.09% | 0.48% | 0.51% | -1.15% | -1.14% | 0.46% | 0.48% | -1.13% | -1.22% | 0.38% | 0.18% | 0.21% | 0.22% | 0.26% | 0.24% | 0.24% | 0.23% | 0.20% | 0.18% | 0.18% | 0.18% | 0.18% | 0.20% | 0.24% | 0.25% | 0.24% | 0.26% | 0.29% | 0.28% | 0.36% | 0.36% | 0.38% | 0.38% | 0.30% | 0.30% | 0.31% | 0.30% | 0.27% | 0.27% | 0.19% | 0.19% | 0.29% |
|
Return on Assets
|
| | | | 0.02% | 0.03% | 0.03% | 0.03% | 0.09% | 0.08% | 0.10% | 0.11% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.09% | 0.10% | 0.11% | 0.11% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.14% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.07% | 0.07% | 0.08% | 0.09% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% |
|
Return on Equity
|
| | | | 0.05% | 0.09% | 0.09% | 0.08% | 0.20% | 0.17% | 0.20% | 0.20% | 0.10% | 0.16% | 0.15% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.17% | 0.17% | 0.41% | -0.90% | 0.54% | 0.57% | -1.00% | -1.00% | 0.52% | 0.55% | -1.00% | -1.08% | 0.45% | 0.18% | 0.19% | 0.20% | 0.26% | 0.25% | 0.24% | 0.24% | 0.22% | 0.20% | 0.18% | 0.19% | 0.19% | 0.21% | 0.24% | 0.25% | 0.26% | 0.28% | 0.29% | 0.28% | 0.13% | 0.14% | 0.15% | 0.16% | 0.30% | 0.31% | 0.30% | 0.29% | 0.28% | 0.28% | 0.18% | 0.19% | 0.30% |