|
Gross Margin
|
| 32.72% | 31.64% | 35.67% | 37.14% | 38.38% | 35.59% | 37.99% | 39.49% | 37.96% | 39.56% | 37.48% | 38.34% | 36.84% | 33.79% | 35.11% | 36.40% | 37.24% | 35.59% | 37.06% | 40.55% | 41.04% | 38.67% | 39.22% | 40.34% | 37.98% | 40.59% | 37.13% | 36.15% | 42.63% | 40.79% | 46.86% | 43.17% | 40.33% | 35.02% | 38.45% | 39.35% | 39.71% | 38.04% | 41.55% | 42.51% | 39.22% | 40.13% | 36.73% | 33.19% | 26.66% | 39.26% | 39.40% | 38.32% | 41.22% | 43.87% | 37.51% | 43.46% | 48.89% | 47.71% | 46.25% | 48.90% | 47.90% | 46.73% | 42.99% | 44.17% | 40.74% | 37.28% | 31.01% | 37.20% | 36.75% | 37.94% |
|
EBT Margin
|
| 13.59% | 12.38% | 13.95% | 19.74% | 21.45% | 18.08% | 20.91% | 22.48% | 21.51% | 21.28% | 19.28% | 18.62% | 17.97% | 11.81% | 17.52% | 18.65% | 18.82% | 16.10% | 18.00% | 21.38% | 23.00% | 21.07% | 20.93% | 19.00% | 15.69% | 14.72% | 3.96% | 11.46% | 18.84% | 16.27% | 22.70% | 22.78% | 15.89% | 13.56% | 15.43% | 34.14% | 16.74% | 14.86% | 9.61% | 53.84% | 11.29% | 8.45% | 5.65% | -41.28% | -18.32% | 7.74% | 9.56% | 7.79% | 12.19% | 13.95% | 11.78% | 17.50% | 27.45% | 27.62% | 30.70% | 29.70% | 27.31% | 24.94% | 18.14% | 25.24% | 17.76% | 14.84% | 3.49% | 14.75% | 12.12% | 17.98% |
|
EBIT Margin
|
| 16.00% | 14.86% | 16.19% | 21.76% | 23.22% | 19.81% | 22.60% | 24.52% | 23.40% | 22.99% | 18.93% | 20.74% | 19.90% | 13.75% | 19.42% | 20.49% | 20.88% | 18.24% | 20.76% | 23.89% | 25.57% | 22.40% | 22.71% | 22.03% | 20.59% | 18.93% | 1.15% | 13.29% | 20.58% | 17.47% | 23.57% | 23.49% | 19.94% | 14.50% | 16.22% | 35.05% | 17.08% | 14.99% | 9.27% | 19.88% | 13.23% | 10.85% | 7.94% | -37.83% | -13.75% | 11.06% | 12.44% | 11.40% | 15.18% | 16.06% | 13.61% | 19.26% | 28.61% | 28.65% | 31.19% | 31.27% | 28.66% | 25.99% | 18.50% | 24.60% | 19.79% | 16.47% | 2.60% | 17.44% | 16.21% | 18.37% |
|
EBITDA Margin
|
| 28.43% | 27.62% | 18.02% | 34.07% | 23.22% | 19.81% | 22.60% | 24.52% | 23.40% | 22.99% | 18.93% | 20.74% | 19.90% | 13.75% | 19.42% | 20.49% | 20.88% | 18.24% | 20.76% | 23.89% | 25.57% | 22.40% | 22.71% | 22.03% | 20.59% | 18.93% | 1.15% | 13.29% | 20.58% | 17.47% | 23.57% | 23.49% | 19.94% | 14.50% | 16.22% | 35.05% | 17.08% | 14.99% | 9.27% | 19.88% | 13.23% | 10.85% | 7.94% | -37.83% | -13.75% | 11.06% | 12.44% | 11.40% | 15.18% | 16.06% | 13.61% | 19.26% | 28.61% | 28.65% | 31.19% | 31.27% | 28.66% | 25.99% | 18.50% | 24.60% | 19.79% | 16.47% | 2.60% | 17.44% | 16.21% | 18.37% |
|
Operating Margin
|
| 16.00% | 14.86% | 16.19% | 21.76% | 23.22% | 19.81% | 22.60% | 24.52% | 23.40% | 22.99% | 18.93% | 20.74% | 19.90% | 13.75% | 19.42% | 20.49% | 20.88% | 18.24% | 20.76% | 23.89% | 25.57% | 22.40% | 22.71% | 22.03% | 20.59% | 18.93% | 1.15% | 13.29% | 20.58% | 17.47% | 23.57% | 23.49% | 19.94% | 14.50% | 16.22% | 35.05% | 17.08% | 14.99% | 9.27% | 19.88% | 13.23% | 10.85% | 7.94% | -37.83% | -13.75% | 11.06% | 12.44% | 11.40% | 15.18% | 16.06% | 13.61% | 19.26% | 28.61% | 28.65% | 31.19% | 31.27% | 28.66% | 25.99% | 18.50% | 24.60% | 19.79% | 16.47% | 2.60% | 17.44% | 16.21% | 18.37% |
|
Net Margin
|
| 8.78% | 7.09% | 8.69% | 15.22% | 16.86% | 13.35% | 16.15% | 17.57% | 16.59% | 16.53% | 15.20% | 12.94% | 12.89% | 6.50% | 12.71% | 13.35% | 13.27% | 10.45% | 12.24% | 15.23% | 17.19% | 14.87% | 15.05% | 12.42% | 9.48% | 8.13% | -2.42% | 6.68% | 14.18% | 12.54% | 18.87% | 18.41% | 15.71% | 13.38% | 15.25% | 33.80% | 16.70% | 14.81% | 9.55% | 53.86% | 11.23% | 8.41% | 5.70% | -41.25% | -18.29% | 7.66% | 9.61% | 7.79% | 12.19% | 13.89% | 11.74% | 7.91% | 26.05% | 26.03% | 30.45% | 28.63% | 26.45% | 24.15% | 18.46% | 24.25% | 16.88% | 14.06% | 2.77% | 13.82% | 11.15% | 16.94% |
|
FCF Margin
|
| 29.28% | -0.89% | -10.84% | 7.67% | 13.70% | 18.63% | 16.78% | 13.48% | 13.51% | 19.90% | 7.59% | 2.13% | 1.45% | 16.06% | 5.82% | 23.57% | 14.74% | 18.04% | 11.96% | 13.03% | 25.76% | 22.47% | 13.39% | 19.86% | 19.82% | 24.47% | 24.69% | 11.84% | 26.16% | 47.19% | 35.69% | 31.81% | 20.14% | 27.29% | 12.50% | 37.77% | 15.49% | 28.58% | 12.41% | 11.33% | 14.78% | 6.71% | 9.21% | 8.08% | 22.56% | 28.97% | 24.71% | 7.28% | 21.90% | 28.82% | 18.00% | 6.79% | 13.86% | 34.39% | 25.71% | 19.04% | 29.52% | 18.73% | 1.59% | 13.17% | 19.27% | 16.13% | 12.75% | 10.90% | 15.47% | 25.40% |
|
Inventory Average
|
| | | | | | 47.03M | 36.34M | 43.59M | 53.86M | 48.96M | 39.84M | 53.67M | 71.08M | 66.29M | 55.29M | 48.64M | 57.26M | 66.61M | 56.77M | 56.48M | 61.62M | 61.19M | 75.53M | 98.90M | 101.46M | 105.94M | 122.34M | 138.21M | 157.61M | 124.89M | 75.48M | 69.46M | 96.44M | 101.34M | 73.97M | 72.11M | 76.18M | 67.66M | 63.06M | 72.32M | 85.05M | 99.38M | 107.70M | 112.91M | 106.45M | 81.64M | 65.64M | 70.69M | 79.74M | 69.99M | 62.89M | 78.02M | 102.71M | 104.22M | 88.05M | 92.99M | 118.79M | 132.40M | 131.71M | 144.88M | 179.21M | 186.86M | 149.08M | 129.72M | 138.75M | 134.67M |
|
Assets Average
|
1,062.85M | 1,090.18M | 1,077.87M | 1,060.92M | 1,091.87M | 1,142.92M | 1,164.80M | 1,338.69M | 1,531.84M | 1,594.21M | 1,652.59M | 1,705.34M | 1,742.49M | 1,806.15M | 1,862.56M | 1,911.12M | 1,977.76M | 2,009.80M | 2,033.36M | 2,084.27M | 2,128.93M | 2,135.98M | 2,154.80M | 2,229.33M | 2,306.83M | 2,328.27M | 2,416.67M | 2,433.34M | 2,364.89M | 2,368.18M | 2,306.07M | 2,218.66M | 2,198.68M | 2,190.87M | 2,192.03M | 2,213.01M | 2,231.39M | 2,254.62M | 1,175.57M | 1,240.02M | 2,439.94M | 2,493.93M | 2,564.91M | 2,606.89M | 2,491.56M | 2,341.02M | 2,258.48M | 2,198.68M | 2,158.60M | 2,133.35M | 2,132.24M | 2,188.23M | 2,260.47M | 2,347.07M | 2,486.03M | 2,649.70M | 2,757.89M | 2,787.85M | 2,800.99M | 2,801.23M | 2,877.11M | 3,009.37M | 3,042.56M | 2,973.95M | 2,909.23M | 2,886.09M | 2,888.89M |
|
Equity Average
|
| | | | | | 405.56M | 437.89M | 482.17M | 531.87M | 580.20M | 614.49M | 634.23M | 662.03M | 677.81M | 690.85M | 722.04M | 756.50M | 782.96M | 821.39M | 870.70M | 921.16M | 973.33M | 1,004.77M | 1,026.74M | 1,045.09M | 1,051.49M | 1,020.30M | 970.03M | 967.46M | 1,004.97M | 1,059.58M | 1,119.89M | 1,152.97M | 1,157.55M | 1,153.51M | 1,196.23M | 1,248.20M | 1,252.85M | 1,218.98M | 1,287.90M | 1,383.79M | 1,365.38M | 1,308.36M | 1,166.46M | 1,045.33M | 1,037.97M | 1,062.53M | 1,086.09M | 1,117.21M | 1,158.18M | 1,237.99M | 1,297.73M | 1,360.49M | 1,477.25M | 1,621.43M | 1,707.59M | 1,746.96M | 1,819.84M | 1,855.76M | 1,890.00M | 1,927.76M | 1,929.61M | 1,889.32M | 1,842.50M | 1,821.97M | 1,821.77M |
|
Invested Capital
|
| | | 338.98M | | 409.11M | 438.00M | 1,177.78M | 526.56M | 1,277.18M | 623.23M | 1,327.76M | 677.70M | 1,388.36M | 1,387.25M | 1,496.45M | 756.63M | 798.63M | 872.05M | 1,719.24M | 933.16M | 1,733.91M | 1,224.50M | 1,245.05M | 1,268.43M | 1,120.51M | 1,193.39M | 1,228.38M | 1,191.13M | 1,670.58M | 1,534.88M | 1,243.30M | 1,296.32M | 1,235.27M | 1,255.52M | 1,223.89M | 1,280.97M | 1,316.93M | 1,250.27M | 1,279.69M | 1,478.11M | 1,457.62M | 1,420.98M | 1,278.58M | 1,139.23M | 1,078.90M | 1,142.05M | 1,145.47M | 1,155.54M | 1,190.08M | 1,198.61M | 1,310.21M | 1,316.67M | 1,434.62M | 1,549.96M | 1,733.00M | 1,747.71M | 1,824.53M | 1,891.53M | 1,878.93M | 1,997.83M | 1,956.15M | 1,947.38M | 1,875.81M | 1,854.27M | 1,835.57M | 1,854.42M |
|
Asset Utilization Ratio
|
| 0.28 | 0.56 | 0.85 | 1.17 | 1.21 | 1.28 | 1.20 | 1.08 | 1.07 | 1.08 | 1.08 | 1.07 | 1.07 | 1.05 | 1.06 | 1.08 | 1.08 | 1.08 | 1.06 | 1.03 | 1.05 | 1.06 | 1.03 | 1.01 | 1.00 | 0.96 | 0.93 | 0.90 | 0.83 | 0.84 | 0.87 | 0.90 | 0.89 | 0.84 | 0.81 | 0.80 | 0.85 | 1.66 | 1.62 | 0.85 | 0.83 | 0.80 | 0.75 | 0.72 | 0.65 | 0.63 | 0.60 | 0.60 | 0.66 | 0.69 | 0.72 | 0.76 | 0.84 | 0.88 | 0.91 | 0.95 | 0.95 | 0.94 | 0.92 | 0.89 | 0.83 | 0.82 | 0.82 | 0.80 | 0.79 | 0.78 |
|
Interest Coverage Ratio
|
| 6.23 | 5.80 | 6.54 | 10.91 | 12.50 | 10.65 | 12.80 | 11.15 | 11.71 | 12.77 | -16.97 | 15.56 | 12.76 | 9.45 | 15.12 | 16.97 | 18.59 | 15.89 | 14.63 | 16.06 | 17.49 | 14.85 | 16.38 | 15.50 | 14.99 | 14.58 | 0.83 | 7.20 | 11.63 | 12.05 | 17.07 | 14.41 | 7.49 | 6.10 | 7.48 | 14.76 | 8.86 | 7.58 | 5.15 | 9.17 | 6.39 | 4.31 | 2.99 | -10.81 | -3.07 | 3.52 | 4.26 | 3.49 | 5.59 | 7.09 | 6.86 | 9.24 | 18.87 | 19.60 | 24.33 | 16.36 | 19.50 | 21.39 | 18.52 | 20.69 | 12.66 | 10.61 | 1.77 | 11.18 | 9.59 | 9.51 |
|
Debt to Equity
|
| | | 1.37 | | 1.14 | 1.00 | 1.58 | 1.42 | 1.30 | 1.16 | 1.13 | 1.09 | 1.04 | 1.05 | 1.12 | 1.06 | 1.00 | 0.97 | 1.02 | 0.94 | 0.82 | 0.76 | 0.81 | 0.81 | 0.81 | 0.91 | 0.83 | 0.93 | 0.84 | 0.64 | 0.50 | 0.45 | 0.40 | 0.42 | 0.42 | 0.34 | 0.36 | 0.31 | 0.55 | 0.36 | 0.40 | 0.52 | 0.62 | 0.75 | 0.74 | 0.63 | 0.55 | 0.49 | 0.43 | 0.37 | 0.34 | 0.33 | 0.30 | 0.28 | 0.25 | 0.27 | 0.23 | 0.19 | 0.18 | 0.22 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 |
|
Debt Ratio
|
| | | 0.42 | | 0.39 | 0.36 | 0.48 | 0.46 | 0.44 | 0.42 | 0.41 | 0.40 | 0.38 | 0.38 | 0.40 | 0.39 | 0.39 | 0.38 | 0.41 | 0.39 | 0.37 | 0.35 | 0.36 | 0.36 | 0.37 | 0.38 | 0.35 | 0.37 | 0.35 | 0.29 | 0.25 | 0.24 | 0.21 | 0.22 | 0.22 | 0.19 | 0.20 | 4.55 | 0.27 | 0.20 | 0.22 | 0.27 | 0.30 | 0.33 | 0.33 | 0.30 | 0.27 | 0.25 | 0.23 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.15 | 0.16 | 0.15 | 0.13 | 0.12 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
|
Equity Ratio
|
| | | 0.31 | | 0.34 | 0.36 | 0.30 | 0.33 | 0.34 | 0.36 | 0.36 | 0.37 | 0.37 | 0.36 | 0.36 | 0.37 | 0.38 | 0.39 | 0.40 | 0.42 | 0.45 | 0.46 | 0.44 | 0.45 | 0.45 | 0.42 | 0.42 | 0.40 | 0.42 | 0.46 | 0.50 | 0.52 | 0.53 | 0.52 | 0.52 | 0.55 | 0.55 | 14.66 | 0.50 | 0.56 | 0.55 | 0.51 | 0.49 | 0.45 | 0.45 | 0.47 | 0.50 | 0.51 | 0.54 | 0.55 | 0.58 | 0.57 | 0.59 | 0.60 | 0.63 | 0.61 | 0.64 | 0.66 | 0.67 | 0.65 | 0.63 | 0.63 | 0.64 | 0.63 | 0.63 | 0.63 |
|
Times Interest Earned
|
| 6.23 | 5.80 | 6.54 | 10.91 | 12.50 | 10.65 | 12.80 | 11.15 | 11.71 | 12.77 | -16.97 | 15.56 | 12.76 | 9.45 | 15.12 | 16.97 | 18.59 | 15.89 | 14.63 | 16.06 | 17.49 | 14.85 | 16.38 | 15.50 | 14.99 | 14.58 | 0.83 | 7.20 | 11.63 | 12.05 | 17.07 | 14.41 | 7.49 | 6.10 | 7.48 | 14.76 | 8.86 | 7.58 | 5.15 | 9.17 | 6.39 | 4.31 | 2.99 | -10.81 | -3.07 | 3.52 | 4.26 | 3.49 | 5.59 | 7.09 | 6.86 | 9.24 | 18.87 | 19.60 | 24.33 | 16.36 | 19.50 | 21.39 | 18.52 | 20.69 | 12.66 | 10.61 | 1.77 | 11.18 | 9.59 | 9.51 |
|
FCF Payout Ratio
|
| | 15.80 | 1.34 | -1.53 | -0.83 | -0.62 | -0.69 | -0.89 | -0.86 | -0.57 | -1.61 | -6.42 | -8.25 | -0.80 | -2.12 | -0.54 | -0.87 | -0.75 | 7.41 | -1.08 | 1.50 | 0.63 | 1.04 | 0.76 | 0.72 | 0.64 | 0.66 | 1.82 | 0.46 | 0.20 | 0.28 | 0.36 | 0.66 | 0.54 | 1.12 | 0.40 | 0.86 | 0.49 | 1.05 | 1.16 | 0.91 | 2.25 | 1.67 | 1.83 | | | | 4.00 | -1.00 | 0.11 | 0.30 | 1.04 | 0.53 | 0.24 | 0.36 | 0.73 | 0.48 | 0.76 | 9.13 | 1.06 | 0.79 | 0.92 | 1.21 | 1.54 | 1.07 | 0.54 |
|
Enterprise Value
|
-211.97M | -157.41M | -91.63M | -20.44M | -34.47M | -9.67M | -20.29M | -339.56M | -338.98M | -347.11M | -307.18M | -273.53M | -188.96M | -11.36M | -2.06M | -28.28M | -28.68M | -8.79M | -18.87M | -93.65M | -14.40M | -19.43M | -14.83M | -24.60M | -26.39M | -43.28M | -35.94M | -33.43M | -29.99M | -50.37M | -21.37M | -39.78M | -87.36M | -39.46M | -18.39M | -6.76M | -28.76M | -51.23M | -38.35M | -244.15M | -30.19M | -55.22M | -31.82M | -36.48M | -29.62M | -35.11M | -34.13M | -55.57M | -34.44M | -37.75M | -104.61M | -122.40M | -128.19M | -106.09M | -278.47M | -296.02M | -271.25M | -284.90M | -197.24M | -59.81M | -133.96M | -203.70M | -195.43M | -136.96M | -81.31M | -55.00M | -94.48M |
|
Return on Sales
|
| 0.14% | 0.12% | 0.14% | 0.20% | 0.21% | 0.18% | 0.21% | 0.23% | 0.21% | 0.21% | 0.19% | 0.19% | 0.18% | 0.12% | 0.18% | 0.19% | 0.19% | 0.16% | 0.18% | 0.21% | 0.23% | 0.21% | 0.21% | 0.19% | 0.16% | 0.15% | 0.04% | 0.11% | 0.19% | 0.16% | 0.23% | 0.23% | 0.16% | 0.14% | 0.15% | 0.34% | 0.17% | 0.15% | 0.10% | 0.54% | 0.11% | 0.08% | 0.06% | -0.41% | -0.18% | 0.08% | 0.10% | 0.08% | 0.12% | 0.14% | 0.12% | 0.08% | 0.26% | 0.27% | 0.31% | 0.29% | 0.27% | 0.24% | 0.18% | 0.24% | 0.17% | 0.14% | 0.03% | 0.14% | 0.11% | 0.17% |
|
Return on Capital Employed
|
| | | | | 0.27% | 0.31% | 0.30% | 0.27% | 0.27% | 0.29% | 0.27% | 0.26% | 0.25% | 0.22% | 0.22% | 0.22% | 0.23% | 0.25% | 0.24% | 0.24% | 0.29% | 0.31% | 0.30% | 0.28% | 0.24% | 0.24% | 0.18% | 0.15% | 0.17% | 0.15% | 0.19% | 0.22% | 0.21% | 0.20% | 0.17% | 0.19% | 0.20% | 0.43% | 0.41% | 0.15% | 0.14% | 0.12% | 0.11% | 0.01% | -0.04% | -0.05% | -0.04% | 0.04% | 0.09% | 0.10% | 0.11% | 0.13% | 0.19% | 0.23% | 0.28% | 0.32% | 0.31% | 0.31% | 0.26% | 0.24% | 0.20% | 0.18% | 0.14% | 0.12% | 0.11% | 0.12% |
|
Return on Invested Capital
|
| | | | | | 0.72% | 0.43% | 0.44% | 0.43% | 0.44% | 0.42% | 0.40% | 0.39% | 0.26% | 0.26% | 0.35% | 0.52% | 0.52% | 0.34% | | | | | 0.43% | 0.42% | 0.42% | 0.30% | 0.24% | 0.18% | 0.15% | 0.26% | 0.33% | 0.32% | 0.30% | 0.27% | 0.31% | 0.30% | 0.31% | 0.29% | 0.23% | 0.20% | 0.19% | 0.19% | 0.02% | -0.07% | -0.08% | -0.07% | 0.07% | 0.15% | 0.17% | 0.18% | 0.17% | 0.25% | 0.30% | 0.37% | 0.44% | 0.44% | 0.41% | 0.35% | 0.31% | 0.27% | 0.24% | 0.20% | 0.17% | 0.15% | 0.15% |
|
Return on Assets
|
| 0.04% | 0.07% | 0.11% | 0.18% | 0.21% | 0.24% | 0.24% | 0.22% | 0.22% | 0.23% | 0.23% | 0.22% | 0.21% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.21% | 0.22% | 0.22% | 0.21% | 0.19% | 0.17% | 0.13% | 0.10% | 0.10% | 0.10% | 0.15% | 0.18% | 0.17% | 0.16% | 0.14% | 0.16% | 0.17% | 0.33% | 0.30% | 0.20% | 0.19% | 0.17% | 0.16% | -0.01% | -0.05% | -0.06% | -0.06% | 0.02% | 0.06% | 0.08% | 0.08% | 0.09% | 0.13% | 0.17% | 0.22% | 0.27% | 0.27% | 0.26% | 0.22% | 0.21% | 0.17% | 0.15% | 0.12% | 0.10% | 0.08% | 0.09% |
|
Return on Equity
|
| | | | | | 0.68% | 0.73% | 0.71% | 0.67% | 0.66% | 0.63% | 0.59% | 0.57% | 0.49% | 0.49% | 0.49% | 0.48% | 0.50% | 0.48% | 0.47% | 0.48% | 0.49% | 0.49% | 0.48% | 0.43% | 0.39% | 0.30% | 0.25% | 0.24% | 0.24% | 0.32% | 0.35% | 0.33% | 0.30% | 0.26% | 0.30% | 0.30% | 0.31% | 0.30% | 0.38% | 0.34% | 0.32% | 0.31% | -0.02% | -0.12% | -0.13% | -0.12% | 0.04% | 0.12% | 0.14% | 0.15% | 0.15% | 0.23% | 0.29% | 0.36% | 0.43% | 0.43% | 0.40% | 0.34% | 0.31% | 0.27% | 0.24% | 0.19% | 0.15% | 0.13% | 0.14% |