|
Gross Margin
|
22.19% | 22.23% | 23.30% | 20.59% | 21.22% | 21.97% | 24.51% | 21.61% | 22.63% | 23.87% | 23.66% | 23.03% | 24.58% | 24.71% | 24.34% | 22.59% | 23.94% | 25.01% | 24.74% | 25.14% | 26.50% | 26.28% | 25.87% | 26.32% | 27.56% | 28.45% | 27.45% | 26.62% | 29.15% | 29.59% | 26.63% | 28.33% | 30.14% | 30.42% | 29.71% | 29.26% | 32.02% | 31.72% | 30.41% | 30.28% | 31.04% | 30.72% | 29.88% | 28.50% | 30.37% | 30.07% |
|
EBT Margin
|
1.86% | 2.69% | 5.40% | -1.20% | 2.06% | 6.69% | 9.72% | 4.39% | 5.90% | 8.36% | 7.82% | -1.07% | 7.99% | 9.63% | 9.53% | 6.43% | 6.01% | 8.81% | 8.72% | 7.65% | 10.14% | 10.49% | 10.25% | 9.41% | 11.18% | 13.47% | 13.23% | 10.16% | 14.65% | 15.18% | 10.09% | 13.06% | 15.19% | 15.99% | 14.86% | 14.49% | 16.94% | 16.94% | 15.11% | 16.19% | 14.88% | 16.60% | 15.45% | 13.46% | 15.69% | 13.67% |
|
EBIT Margin
|
2.67% | 3.47% | 6.18% | -0.32% | 2.85% | 7.06% | 10.08% | 4.77% | 6.21% | 8.63% | 8.09% | -0.78% | 8.60% | 10.13% | 9.97% | 6.90% | 7.21% | 10.23% | 10.19% | 9.14% | 11.52% | 11.79% | 11.54% | 10.71% | 12.45% | 14.56% | 14.29% | 12.91% | 15.38% | 15.82% | 11.14% | 14.03% | 16.26% | 17.13% | 16.06% | 15.76% | 18.00% | 17.91% | 15.92% | 16.78% | 15.41% | 17.77% | 16.57% | 14.39% | 16.94% | 15.43% |
|
EBITDA Margin
|
2.67% | 3.47% | 6.18% | -0.32% | 2.85% | 7.06% | 10.08% | 4.77% | 6.21% | 8.63% | 8.09% | -0.78% | 8.60% | 10.13% | 9.97% | 6.90% | 7.21% | 10.23% | 10.19% | 9.14% | 11.52% | 11.79% | 11.54% | 10.71% | 12.45% | 14.56% | 14.29% | 12.91% | 15.38% | 15.82% | 11.14% | 14.03% | 16.26% | 17.13% | 16.06% | 15.76% | 18.00% | 17.91% | 15.92% | 16.78% | 15.41% | 17.77% | 16.57% | 14.39% | 16.94% | 15.43% |
|
Operating Margin
|
2.67% | 3.47% | 6.18% | -0.32% | 2.85% | 7.06% | 10.08% | 4.77% | 6.21% | 8.63% | 8.09% | -0.78% | 8.60% | 10.13% | 9.97% | 6.90% | 7.21% | 10.23% | 10.19% | 9.14% | 11.52% | 11.79% | 11.54% | 10.71% | 12.45% | 14.56% | 14.29% | 12.91% | 15.38% | 15.82% | 11.14% | 14.03% | 16.26% | 17.13% | 16.06% | 15.76% | 18.00% | 17.91% | 15.92% | 16.78% | 15.41% | 17.77% | 16.57% | 14.39% | 16.94% | 15.43% |
|
Net Margin
|
-0.09% | -0.02% | -0.04% | 0.00% | -0.06% | | 0.02% | 2.68% | 3.62% | 5.42% | 8.00% | -0.39% | 4.94% | 6.42% | 20.94% | 5.37% | 4.48% | 6.59% | 6.03% | 6.13% | 7.89% | 8.06% | 6.94% | 7.77% | 8.59% | 10.04% | 9.81% | 8.06% | 10.83% | 11.28% | 7.37% | 9.81% | 11.28% | 11.82% | 11.37% | 10.74% | 12.48% | 12.64% | 11.38% | 11.92% | 11.04% | 12.30% | 11.47% | 10.00% | 11.69% | 10.21% |
|
FCF Margin
|
| 5.04% | 7.00% | -5.84% | 1.21% | 11.36% | 2.30% | 0.11% | -0.08% | 3.91% | 10.08% | 2.50% | 1.28% | 5.00% | 9.24% | 1.28% | 1.25% | 6.15% | 9.54% | 2.15% | 9.24% | 10.90% | 11.71% | 8.73% | 15.51% | 10.23% | 12.26% | 10.38% | 11.57% | 11.06% | 7.55% | 6.08% | 8.68% | 7.53% | 11.06% | 12.19% | 15.25% | 13.97% | 19.05% | 12.43% | 5.44% | 16.01% | 19.33% | 11.29% | 14.04% | 15.52% |
|
Inventory Average
|
| | | | | 101.14M | 111.05M | 113.36M | 105.12M | 104.02M | 111.01M | 114.41M | 112.14M | 114.21M | 124.06M | 134.89M | 148.47M | 160.19M | 165.43M | 164.83M | 155.49M | 148.49M | 147.89M | 150.90M | 150.01M | 144.91M | 151.94M | 162.68M | 171.28M | 190.30M | 277.41M | 371.43M | 410.58M | 439.10M | 442.87M | 430.44M | 403.64M | 371.11M | 360.95M | 369.89M | 384.43M | 393.01M | 399.44M | 406.36M | 395.76M | 385.55M |
|
Assets Average
|
| | | | | 1,581.87M | 1,627.78M | 1,634.05M | 1,630.64M | 1,645.94M | 1,673.29M | 1,689.03M | 1,724.50M | 1,729.38M | 1,723.62M | 1,758.74M | 2,084.28M | 2,428.72M | 2,455.68M | 2,498.68M | 2,561.97M | 2,602.62M | 2,614.04M | 2,617.90M | 2,651.21M | 2,709.19M | 2,781.54M | 2,853.69M | 2,945.41M | 3,059.70M | 3,689.61M | 4,310.05M | 4,391.27M | 4,463.55M | 4,556.47M | 4,653.87M | 4,779.43M | 4,936.02M | 5,088.47M | 5,236.65M | 5,106.72M | 4,776.76M | 4,692.97M | 4,665.86M | 4,858.06M | 5,765.06M |
|
Equity Average
|
| 984.61M | 964.73M | 962.78M | 904.95M | 844.31M | 883.85M | 920.69M | 932.78M | 949.75M | 966.06M | 963.25M | 955.96M | 923.68M | 942.96M | 1,008.66M | 1,035.86M | 1,068.48M | 1,079.07M | 1,087.48M | 1,122.25M | 1,153.43M | 1,159.05M | 1,166.35M | 1,198.73M | 1,249.62M | 1,315.19M | 1,372.58M | 1,435.59M | 1,518.26M | 1,599.07M | 1,666.84M | 1,719.95M | 1,788.55M | 1,882.07M | 1,997.42M | 2,151.59M | 2,322.94M | 2,485.74M | 2,637.84M | 2,534.67M | 2,235.79M | 2,161.94M | 2,162.82M | 2,130.01M | 2,183.62M |
|
Invested Capital
|
992.05M | 977.17M | 952.29M | 973.26M | 846.64M | 864.47M | 930.73M | 943.15M | 959.92M | 979.57M | 992.55M | 973.96M | 970.46M | 901.90M | 1,225.91M | 1,020.79M | 1,050.92M | 1,086.04M | 1,788.72M | 1,812.03M | 1,173.91M | 1,198.47M | 1,187.16M | 1,202.91M | 1,240.82M | 1,304.84M | 1,372.12M | 1,419.77M | 1,498.29M | 1,585.27M | 1,675.07M | 1,735.96M | 1,780.83M | 1,871.81M | 1,969.77M | 2,107.51M | 2,283.19M | 2,455.88M | 2,610.69M | 2,758.26M | 2,402.98M | 2,159.41M | 2,258.37M | 2,168.52M | 2,194.00M | 2,285.75M |
|
Asset Utilization Ratio
|
| | | | | 1.00 | 0.99 | 1.02 | 1.04 | 1.05 | 1.04 | 1.05 | 1.05 | 1.07 | 1.11 | 1.11 | 1.00 | 0.92 | 0.97 | 1.01 | 1.00 | 1.00 | 1.00 | 1.02 | 1.00 | 0.98 | 0.98 | 0.98 | 1.02 | 1.03 | 0.94 | 0.91 | 0.99 | 1.08 | 1.10 | 1.10 | 1.08 | 1.05 | 1.02 | 0.99 | 1.03 | 1.11 | 1.14 | 1.13 | 1.07 | 0.91 |
|
Interest Coverage Ratio
|
3.30 | 4.45 | 7.92 | -0.36 | 3.64 | 19.16 | 27.35 | 11.82 | 19.54 | 30.76 | 27.80 | -2.53 | 21.27 | 19.99 | 22.19 | 14.58 | 5.97 | 7.06 | 6.74 | 5.90 | 7.90 | 8.46 | 8.41 | 8.01 | 9.72 | 13.20 | 13.31 | 14.52 | 21.01 | 24.32 | 10.83 | 13.70 | 15.45 | 15.31 | 12.10 | 11.06 | 12.78 | 12.61 | 10.67 | 11.41 | 11.33 | 13.23 | 12.58 | 10.69 | 10.70 | 7.57 |
|
Debt to Equity
|
| | | | 0.24 | 0.23 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.26 | 0.28 | 0.24 | | 0.37 | 0.36 | 0.69 | 0.67 | 0.65 | 0.63 | 0.64 | 0.61 | 0.59 | 0.56 | 0.52 | 0.51 | 0.48 | 0.45 | 0.91 | 0.87 | 0.85 | 0.80 | 0.76 | 0.70 | 0.64 | 0.59 | 0.55 | 0.52 | 0.59 | 0.66 | 0.62 | 0.65 | 0.88 | 1.29 |
|
Debt Ratio
|
| | | | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.14 | 0.14 | 0.14 | | 0.16 | 0.16 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.23 | 0.22 | 0.35 | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.29 | 0.28 | 0.27 | 0.29 | 0.30 | 0.29 | 0.30 | 0.37 | 0.45 |
|
Equity Ratio
|
| | 0.64 | | 0.54 | 0.53 | 0.56 | 0.57 | 0.57 | 0.58 | 0.58 | 0.57 | 0.54 | 0.52 | 0.57 | 0.58 | 0.44 | 0.44 | 0.44 | 0.43 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.47 | 0.48 | 0.48 | 0.49 | 0.50 | 0.38 | 0.39 | 0.39 | 0.41 | 0.42 | 0.44 | 0.46 | 0.48 | 0.50 | 0.51 | 0.48 | 0.45 | 0.47 | 0.46 | 0.42 | 0.35 |
|
Times Interest Earned
|
3.30 | 4.45 | 7.92 | -0.36 | 3.64 | 19.16 | 27.35 | 11.82 | 19.54 | 30.76 | 27.80 | -2.53 | 21.27 | 19.99 | 22.19 | 14.58 | 5.97 | 7.06 | 6.74 | 5.90 | 7.90 | 8.46 | 8.41 | 8.01 | 9.72 | 13.20 | 13.31 | 14.52 | 21.01 | 24.32 | 10.83 | 13.70 | 15.45 | 15.31 | 12.10 | 11.06 | 12.78 | 12.61 | 10.67 | 11.41 | 11.33 | 13.23 | 12.58 | 10.69 | 10.70 | 7.57 |
|
Enterprise Value
|
-5.07M | -3.04M | -2.96M | -3.60M | -63.27M | -108.34M | -112.85M | -108.15M | -102.09M | -104.50M | -134.38M | -80.37M | -94.23M | -18.46M | -56.52M | -37.33M | -65.74M | -93.46M | -100.93M | -98.28M | -141.77M | -171.59M | -184.81M | -187.04M | -258.84M | -315.34M | -330.01M | -319.62M | -261.74M | -327.91M | -139.78M | -126.55M | -123.87M | -159.38M | -240.07M | -333.78M | -526.33M | -615.61M | -848.57M | -968.81M | -463.22M | -257.34M | -400.32M | -308.81M | -842.49M | -1142.40M |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.04% | 0.05% | 0.08% | 0.00% | 0.05% | 0.06% | 0.21% | 0.05% | 0.04% | 0.07% | 0.06% | 0.06% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.08% | 0.11% | 0.11% | 0.07% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.11% | 0.12% | 0.11% | 0.12% | 0.11% | 0.10% | 0.12% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.09% | 0.07% | 0.08% | 0.09% | 0.10% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.18% | 0.19% | 0.16% | 0.15% | 0.17% | 0.19% | 0.21% | 0.21% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.22% | 0.23% | 0.22% | 0.21% | 0.17% |
|
Return on Invested Capital
|
| | | 0.02% | 0.02% | 0.04% | 0.12% | 0.13% | 0.13% | 0.14% | 0.09% | 0.08% | 0.09% | 0.10% | 0.16% | 0.18% | 0.20% | 0.21% | 0.11% | 0.10% | 0.13% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.22% | 0.24% | 0.26% | 0.29% | 0.31% | 0.31% | 0.29% | 0.28% | 0.26% | 0.25% | 0.25% | 0.28% | 0.30% | 0.28% | 0.29% | 0.28% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.05% | 0.04% | 0.05% | 0.05% | 0.09% | 0.11% | 0.09% | 0.08% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.10% |
|
Return on Equity
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.05% | 0.09% | 0.08% | 0.09% | 0.10% | 0.17% | 0.18% | 0.18% | 0.19% | 0.12% | 0.13% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.20% | 0.21% | 0.20% | 0.23% | 0.25% | 0.27% | 0.30% | 0.29% | 0.28% | 0.26% | 0.25% | 0.24% | 0.24% | 0.28% | 0.29% | 0.27% | 0.28% | 0.26% |