|
Gross Margin
|
| 49.43% | 49.66% | 49.77% | 49.16% | 49.91% | 48.33% | 49.61% | 48.10% | 55.03% | 55.38% | 55.48% | 54.80% | 55.21% | 52.03% | 52.70% | 50.83% | 51.33% | 48.95% | 50.11% | 48.64% | 48.40% | 48.90% | 48.58% | 44.72% | 49.23% | 49.47% | 50.71% | 50.01% | 50.10% | 50.06% | 50.71% | 49.74% | 50.34% | 49.93% | 50.63% | 49.56% | 49.98% | 49.50% | 50.30% | 49.64% | 49.28% | 50.29% | 48.70% | 47.07% | 48.85% | 48.72% | 50.37% | 48.23% | 48.21% | 46.96% | 48.45% | 50.37% | 48.13% | 47.95% | 50.34% | 50.84% | 51.73% | 50.24% | 51.55% | 51.56% | 50.31% | 49.30% | 50.98% | 50.40% | 51.53% |
|
EBT Margin
|
| 9.56% | 6.71% | 9.60% | 8.74% | 10.99% | 9.85% | 11.01% | 6.36% | 10.19% | 10.36% | 10.07% | 7.76% | 14.29% | 6.71% | 9.22% | -56.74% | 8.69% | 5.13% | 7.84% | -37.58% | 7.87% | 4.96% | 7.65% | -12.35% | 9.61% | 7.62% | 10.34% | 11.35% | 11.06% | 10.86% | 11.10% | 12.42% | 11.98% | 12.17% | 12.39% | 15.21% | 13.61% | 12.99% | 14.14% | 15.95% | 14.49% | 15.31% | 8.33% | 13.85% | 15.24% | 14.82% | 16.17% | 13.59% | 13.90% | 13.22% | 15.14% | 16.66% | 15.60% | 14.87% | 18.70% | 18.45% | 17.89% | 17.30% | 18.76% | 19.86% | 15.59% | 14.59% | 17.18% | 15.23% | 16.90% |
|
EBIT Margin
|
| 11.16% | 8.08% | 11.16% | 10.56% | 12.62% | 11.27% | 12.10% | 12.43% | 15.63% | 14.66% | 15.57% | 12.66% | 15.89% | 7.99% | 10.23% | -57.48% | 9.65% | 6.30% | 8.65% | -36.63% | 8.69% | 5.95% | 8.37% | -11.35% | 10.63% | 8.78% | 10.73% | 11.84% | 11.85% | 11.18% | 11.43% | 12.55% | 12.20% | 12.09% | 12.64% | 15.05% | 13.85% | 12.76% | 13.67% | 15.63% | 14.25% | 14.91% | 8.52% | 13.20% | 15.22% | 14.07% | 15.81% | 13.33% | 13.79% | 13.48% | 15.62% | 16.33% | 15.93% | 14.95% | 18.69% | 17.94% | 17.99% | 16.71% | 18.50% | 19.28% | 15.63% | 14.36% | 17.56% | 14.92% | 16.77% |
|
EBITDA Margin
|
| 11.16% | 8.08% | 11.16% | 10.56% | 12.62% | 11.27% | 12.10% | 12.43% | 15.63% | 14.66% | 15.57% | 12.66% | 15.89% | 7.99% | 10.23% | -57.48% | 9.65% | 6.30% | 8.65% | -36.63% | 8.69% | 5.95% | 8.37% | -11.35% | 10.63% | 8.78% | 10.73% | 11.84% | 11.85% | 11.18% | 11.43% | 12.55% | 12.20% | 12.09% | 12.64% | 15.05% | 13.85% | 12.76% | 13.67% | 15.63% | 14.25% | 14.91% | 8.52% | 13.20% | 15.22% | 14.07% | 15.81% | 13.33% | 13.79% | 13.48% | 15.62% | 16.33% | 15.93% | 14.95% | 18.69% | 17.94% | 17.99% | 16.71% | 18.50% | 19.28% | 15.63% | 14.36% | 17.56% | 14.92% | 16.77% |
|
Operating Margin
|
| 11.16% | 8.08% | 11.16% | 10.56% | 12.62% | 11.27% | 12.10% | 12.43% | 15.63% | 14.66% | 15.57% | 12.66% | 15.89% | 7.99% | 10.23% | -57.48% | 9.65% | 6.30% | 8.65% | -36.63% | 8.69% | 5.95% | 8.37% | -11.35% | 10.63% | 8.78% | 10.73% | 11.84% | 11.85% | 11.18% | 11.43% | 12.55% | 12.20% | 12.09% | 12.64% | 15.05% | 13.85% | 12.76% | 13.67% | 15.63% | 14.25% | 14.91% | 8.52% | 13.20% | 15.22% | 14.07% | 15.81% | 13.33% | 13.79% | 13.48% | 15.62% | 16.33% | 15.93% | 14.95% | 18.69% | 17.94% | 17.99% | 16.71% | 18.50% | 19.28% | 15.63% | 14.36% | 17.56% | 14.92% | 16.77% |
|
Net Margin
|
| 6.80% | 5.07% | 7.36% | 6.69% | 7.97% | 7.36% | 8.46% | 7.84% | 11.95% | 6.98% | -0.14% | -2.79% | 9.97% | 0.73% | -5.77% | -0.55% | 1.88% | 2.03% | 1.26% | -4.24% | -0.62% | | | | | | | | 8.05% | 9.44% | 8.17% | 8.73% | 8.90% | 1.48% | 8.71% | 11.75% | 10.45% | 10.35% | 12.00% | 12.40% | 13.07% | 12.13% | 5.13% | 11.10% | 12.14% | 11.73% | 12.71% | 10.79% | 10.90% | 10.63% | 11.83% | 12.67% | 12.23% | 11.64% | 14.25% | 14.27% | 14.23% | 13.52% | 14.82% | 16.15% | 12.41% | 11.31% | 13.66% | 12.55% | 13.31% |
|
FCF Margin
|
| 7.80% | 9.54% | 13.72% | 12.92% | 4.05% | 10.70% | 14.27% | 14.59% | 3.46% | 8.91% | 19.88% | 12.81% | 5.16% | 16.80% | 1.22% | 14.25% | 5.37% | 2.63% | 7.06% | 1.26% | 2.31% | -0.36% | 7.95% | 12.99% | 9.90% | 9.79% | 12.82% | 10.90% | 10.72% | 5.99% | 12.40% | 16.79% | 10.66% | 1.07% | 13.56% | 15.73% | 4.37% | 6.82% | 16.33% | 16.94% | 10.85% | 3.21% | 12.89% | 15.65% | 19.30% | 11.61% | 16.62% | 14.69% | 5.03% | -2.60% | 10.40% | 9.94% | 7.48% | 7.69% | 20.09% | 21.10% | 15.36% | -4.18% | 18.76% | 21.33% | 4.28% | 9.10% | 14.54% | 12.44% | 5.52% |
|
Inventory Average
|
| | | | | 97.93M | 100.01M | 100.67M | 103.34M | 106.92M | 110.89M | 109.12M | 105.82M | 108.03M | 117.68M | 112.22M | 97.16M | 99.83M | 104.53M | 106.74M | 111.32M | 115.54M | 117.37M | 115.42M | 109.20M | 103.26M | 100.64M | 99.91M | 100.00M | 98.41M | 97.41M | 97.44M | 102.25M | 108.34M | 111.55M | 114.49M | 114.30M | 113.54M | 116.27M | 119.21M | 119.97M | 119.82M | 120.20M | 122.68M | 130.12M | 127.94M | 121.57M | 122.88M | 129.48M | 144.20M | 159.88M | 172.31M | 183.59M | 192.86M | 195.43M | 188.99M | 179.94M | 172.00M | 165.93M | 159.11M | 153.00M | 165.71M | 180.25M | 185.90M | 195.44M | 208.22M |
|
Assets Average
|
| | | | | 1,775.89M | 1,814.21M | 1,841.91M | 1,861.08M | 1,850.43M | 1,767.76M | 1,683.65M | 1,639.43M | 1,629.57M | 1,718.70M | 1,733.47M | 1,559.83M | 1,461.52M | 1,461.20M | 1,444.86M | 1,352.67M | 1,238.05M | 1,178.95M | 1,138.72M | 1,102.44M | 1,055.87M | 1,040.07M | 1,046.28M | 1,052.62M | 1,047.12M | 1,026.70M | 1,008.19M | 1,031.74M | 1,053.92M | 1,046.00M | 1,033.90M | 1,045.17M | 1,065.28M | 1,078.48M | 1,099.61M | 1,136.59M | 1,194.27M | 1,223.51M | 1,178.07M | 1,141.40M | 1,159.09M | 1,191.79M | 1,234.03M | 1,318.97M | 1,394.12M | 1,398.77M | 1,365.65M | 1,355.79M | 1,358.98M | 1,361.45M | 1,374.52M | 1,383.01M | 1,386.34M | 1,395.51M | 1,415.85M | 1,469.83M | 1,571.72M | 1,608.29M | 1,643.41M | 1,716.18M | 1,764.46M |
|
Equity Average
|
| | | | | 887.87M | 1,067.34M | 1,104.81M | 1,144.17M | 1,155.36M | 1,100.74M | 1,055.26M | 897.94M | 886.63M | 1,039.41M | 1,035.75M | 786.08M | 702.24M | 864.70M | 863.71M | 658.03M | 566.53M | 663.28M | 649.76M | 534.02M | 493.41M | 567.62M | 578.91M | 599.47M | 608.83M | 624.47M | 649.48M | 682.10M | 706.40M | 722.32M | 733.31M | 717.39M | 736.54M | 788.16M | 813.96M | 788.33M | 814.32M | 888.23M | 860.26M | 786.36M | 816.26M | 899.87M | 935.48M | 870.00M | 876.13M | 965.23M | 940.40M | 903.33M | 902.07M | 939.56M | 981.25M | 1,008.48M | 1,008.43M | 1,016.86M | 1,030.42M | 1,044.38M | 1,087.80M | 1,114.70M | 1,144.01M | 1,179.88M | 1,218.52M |
|
Invested Capital
|
673.34M | | | | 1,162.72M | 1,118.48M | 1,138.72M | 1,193.42M | 1,549.37M | 1,545.85M | 1,431.28M | 1,405.66M | 1,048.50M | 1,361.96M | 1,475.87M | 1,371.96M | 800.93M | 927.24M | 924.69M | 925.26M | 512.30M | 723.51M | 688.07M | 696.48M | 516.07M | 572.76M | 562.49M | 595.34M | 715.60M | 614.05M | 634.89M | 664.06M | 753.34M | 712.67M | 731.97M | 734.65M | 752.76M | 772.94M | 803.38M | 824.54M | 802.28M | 926.68M | 949.55M | 869.53M | 752.11M | 880.40M | 919.34M | 951.63M | 788.37M | 963.89M | 966.57M | 914.24M | 892.42M | 911.73M | 967.40M | 995.10M | 1,021.87M | 994.99M | 1,038.73M | 1,022.10M | 1,157.59M | 1,108.93M | 1,120.47M | 1,167.55M | 1,291.98M | 1,360.73M |
|
Asset Utilization Ratio
|
| | | | | 0.72 | 0.72 | 0.72 | 0.72 | 0.69 | 0.68 | 0.68 | 0.65 | 0.65 | 0.63 | 0.64 | 0.74 | 0.82 | 0.83 | 0.84 | 0.91 | 0.99 | 1.03 | 1.05 | 1.06 | 1.08 | 1.09 | 1.08 | 1.06 | 1.07 | 1.09 | 1.10 | 1.08 | 1.07 | 1.09 | 1.13 | 1.12 | 1.10 | 1.09 | 1.06 | 1.02 | 0.97 | 0.94 | 0.95 | 0.95 | 0.92 | 0.89 | 0.88 | 0.87 | 0.85 | 0.89 | 0.94 | 0.96 | 0.96 | 0.96 | 0.95 | 0.96 | 0.97 | 0.96 | 0.95 | 0.91 | 0.88 | 0.88 | 0.89 | 0.88 | 0.87 |
|
Interest Coverage Ratio
|
| 6.89 | 4.63 | 6.98 | 5.93 | 7.32 | 6.34 | 8.01 | 7.77 | 8.47 | 7.58 | 8.92 | 1.93 | 10.39 | -4.95 | 7.39 | -45.94 | 7.98 | 4.99 | 7.92 | -32.93 | 9.33 | 5.60 | 9.70 | -11.86 | 13.99 | 11.07 | 16.75 | 19.59 | 19.17 | 20.55 | 22.95 | 38.65 | 41.03 | 41.97 | 49.55 | 62.63 | 57.05 | 50.25 | 55.96 | 66.60 | 58.33 | 63.75 | 36.10 | 174.84 | 398.00 | 733.57 | 356.68 | 273.84 | 243.60 | 170.13 | 160.76 | 103.15 | 57.48 | 39.37 | 83.67 | 95.02 | 77.98 | 68.26 | 87.28 | 78.64 | 43.45 | 39.05 | 71.78 | 51.87 | 56.27 |
|
Debt to Equity
|
| | | | 0.62 | 0.43 | 0.42 | 0.36 | 0.34 | 0.34 | 0.37 | 0.32 | 0.43 | 0.31 | 0.31 | 0.27 | 0.49 | 0.31 | 0.31 | 0.26 | 0.45 | 0.29 | 0.41 | 0.39 | 0.59 | 0.42 | 0.44 | 0.40 | 0.35 | 0.34 | 0.25 | 0.20 | 0.15 | 0.13 | 0.10 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | | | | | 0.05 | 0.07 | 0.09 | 0.08 | 0.11 | 0.11 | 0.08 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.09 | 0.11 | 0.08 | 0.09 | | |
|
Debt Ratio
|
| | | | 0.25 | 0.25 | 0.25 | 0.22 | 0.21 | 0.21 | 0.23 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.15 | 0.16 | 0.16 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.22 | 0.20 | 0.20 | 0.16 | 0.13 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | | | | | 0.03 | 0.05 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.06 | 0.07 | 0.06 | 0.06 | | |
|
Equity Ratio
|
0.43 | | | | 0.41 | 0.59 | 0.59 | 0.61 | 0.62 | 0.63 | 0.62 | 0.64 | 0.46 | 0.63 | 0.58 | 0.61 | 0.37 | 0.58 | 0.60 | 0.60 | 0.36 | 0.56 | 0.57 | 0.57 | 0.39 | 0.55 | 0.55 | 0.56 | 0.58 | 0.58 | 0.63 | 0.66 | 0.67 | 0.67 | 0.71 | 0.71 | 0.66 | 0.72 | 0.74 | 0.74 | 0.65 | 0.71 | 0.74 | 0.72 | 0.66 | 0.75 | 0.76 | 0.76 | 0.57 | 0.68 | 0.70 | 0.68 | 0.65 | 0.68 | 0.70 | 0.72 | 0.74 | 0.72 | 0.74 | 0.72 | 0.70 | 0.68 | 0.71 | 0.69 | 0.69 | 0.69 |
|
Times Interest Earned
|
| 6.89 | 4.63 | 6.98 | 5.93 | 7.32 | 6.34 | 8.01 | 7.77 | 8.47 | 7.58 | 8.92 | 1.93 | 10.39 | -4.95 | 7.39 | -45.94 | 7.98 | 4.99 | 7.92 | -32.93 | 9.33 | 5.60 | 9.70 | -11.86 | 13.99 | 11.07 | 16.75 | 19.59 | 19.17 | 20.55 | 22.95 | 38.65 | 41.03 | 41.97 | 49.55 | 62.63 | 57.05 | 50.25 | 55.96 | 66.60 | 58.33 | 63.75 | 36.10 | 174.84 | 398.00 | 733.57 | 356.68 | 273.84 | 243.60 | 170.13 | 160.76 | 103.15 | 57.48 | 39.37 | 83.67 | 95.02 | 77.98 | 68.26 | 87.28 | 78.64 | 43.45 | 39.05 | 71.78 | 51.87 | 56.27 |
|
FCF Payout Ratio
|
| 0.35 | 0.35 | 0.21 | 0.22 | 0.71 | 0.27 | 0.20 | 0.19 | 1.02 | 0.43 | 0.18 | 0.28 | 0.69 | -0.64 | 13.25 | 0.22 | 0.61 | 1.33 | 0.46 | 2.51 | 1.42 | -9.95 | 0.44 | 0.27 | 0.36 | 0.39 | 0.28 | 0.33 | 0.35 | 0.65 | 0.31 | 0.22 | 0.34 | 3.49 | 0.27 | 0.23 | 0.87 | 0.58 | 0.24 | 0.22 | 0.37 | 1.31 | 0.33 | 0.29 | 0.21 | 0.37 | 0.23 | 0.25 | 0.72 | -1.41 | 0.33 | 0.35 | 0.47 | 0.46 | 0.17 | 0.15 | 0.22 | -0.84 | 0.17 | 0.15 | 0.71 | 0.35 | 0.20 | 0.23 | 0.51 |
|
Enterprise Value
|
-188.16M | -207.64M | -205.58M | -207.11M | -314.84M | -326.10M | -362.30M | -373.98M | -389.97M | -371.59M | -380.33M | -374.43M | -305.90M | -321.31M | -141.31M | -77.03M | -91.06M | -81.87M | -79.12M | -78.72M | -81.83M | -116.47M | -93.30M | -100.47M | -114.49M | -110.61M | -120.20M | -141.60M | -141.23M | -166.30M | -125.21M | -129.08M | -133.94M | -142.24M | -115.33M | -130.90M | -181.43M | -192.18M | -202.21M | -238.43M | -279.07M | -295.09M | -289.80M | -238.88M | -217.64M | -256.33M | -277.59M | -321.80M | -147.34M | -157.55M | -147.41M | -103.07M | -114.07M | -114.47M | -108.21M | -135.05M | -151.53M | -175.35M | -143.86M | -160.46M | -250.12M | -145.66M | -138.45M | -152.15M | -174.35M | -182.68M |
|
Return on Sales
|
| 0.07% | 0.05% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.06% | 0.07% | 0.00% | -0.03% | 0.00% | 0.01% | -0.06% | -0.01% | 0.02% | 0.02% | 0.01% | -0.04% | -0.01% | -0.01% | -0.01% | 0.00% | | | | | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.01% | 0.09% | 0.12% | 0.10% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.05% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.12% | 0.11% | 0.14% | 0.13% | 0.13% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.12% | 0.11% | 0.09% | -0.07% | -0.08% | -0.08% | -0.09% | -0.04% | -0.05% | -0.05% | -0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.16% | 0.14% | 0.15% | 0.14% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.05% | 0.05% | 0.02% | 0.02% | -0.11% | -0.15% | -0.12% | -0.12% | -0.05% | -0.07% | -0.06% | -0.06% | 0.01% | 0.02% | 0.03% | 0.03% | 0.13% | 0.14% | 0.16% | 0.15% | 0.14% | 0.14% | 0.11% | 0.11% | 0.12% | 0.13% | 0.15% | 0.16% | 0.16% | 0.16% | 0.15% | 0.13% | 0.14% | 0.13% | 0.12% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.15% | 0.15% |
|
Return on Assets
|
| | | | | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | | | | | 0.02% | 0.05% | 0.07% | 0.09% | 0.09% | 0.07% | 0.08% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% |
|
Return on Equity
|
| | | | | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.06% | 0.03% | 0.01% | 0.00% | -0.02% | -0.02% | -0.02% | -0.01% | 0.02% | 0.00% | -0.01% | -0.02% | -0.02% | 0.00% | | | | | 0.04% | 0.08% | 0.11% | 0.14% | 0.14% | 0.11% | 0.11% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.17% | 0.16% | 0.14% | 0.14% | 0.13% | 0.12% | 0.14% | 0.16% | 0.16% | 0.14% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.17% | 0.17% | 0.16% | 0.16% |