|
Gross Margin
|
| 29.78% | 29.62% | 30.31% | 29.04% | 28.98% | 28.88% | 30.04% | 28.24% | 28.13% | 28.23% | 29.09% | 27.06% | 27.33% | 27.58% | 28.94% | 27.91% | 28.51% | 28.66% | 29.44% | 28.04% | 28.65% | 28.45% | 30.58% | 28.61% | 29.13% | 29.55% | 30.76% | 28.68% | 29.24% | 28.26% | 30.83% | 29.74% | 31.13% | 31.00% | 31.95% | 30.66% | 30.80% | 31.26% | 123.66% | 30.32% | 31.66% | 31.72% | 124.63% | 31.81% | 29.88% | 35.79% | -1,575.25% | 35.44% | 34.15% | 36.48% | 37.83% | 36.57% | 36.60% | 34.10% | 36.05% | 33.82% | 32.43% | 35.81% | 38.84% | 34.64% | 34.59% | 34.64% | 36.58% | 33.45% | 29.85% | 31.51% |
|
EBT Margin
|
| 9.54% | 10.67% | 9.63% | 10.26% | 9.80% | 10.60% | 11.09% | 8.89% | 9.93% | 10.49% | 12.06% | 9.48% | 9.85% | 9.61% | 11.78% | 9.95% | 6.69% | 7.52% | 10.86% | 9.39% | 11.06% | 11.14% | 13.00% | 10.66% | 11.56% | 12.13% | 12.28% | 10.41% | 10.40% | 11.08% | 12.97% | 10.58% | -9.26% | 13.00% | 13.57% | 12.80% | 13.05% | 14.17% | -4.76% | 10.99% | 13.58% | 13.92% | -5.64% | 13.36% | 19.84% | 15.45% | 729.21% | 15.86% | 14.11% | 17.71% | 17.77% | 15.96% | 16.21% | 14.53% | 15.07% | 12.70% | 12.70% | 16.52% | 19.73% | 14.34% | 15.75% | 16.67% | 18.77% | 14.79% | 11.49% | 13.37% |
|
EBIT Margin
|
| 9.46% | 11.05% | 10.19% | 11.15% | 10.75% | 11.47% | 11.44% | 9.23% | 10.75% | 12.10% | 13.14% | 9.91% | 11.16% | 10.15% | 12.47% | 10.60% | 7.25% | 8.57% | 11.31% | 10.23% | 11.53% | 11.22% | 13.19% | 10.77% | 11.68% | 12.98% | 12.33% | 11.37% | 9.83% | 10.92% | 13.17% | 10.21% | -9.38% | 12.94% | 13.20% | 12.84% | 13.16% | 13.89% | -5.11% | 10.71% | 13.84% | 13.51% | -5.49% | 15.39% | 18.47% | 14.07% | 716.25% | 15.25% | 13.47% | 17.24% | 18.12% | 16.85% | 17.30% | 15.36% | 14.88% | 13.00% | 12.55% | 15.38% | 19.01% | 12.28% | 14.79% | 15.20% | 17.79% | 14.65% | 11.00% | 11.96% |
|
EBITDA Margin
|
| 11.27% | 12.85% | 12.01% | 12.92% | 12.71% | 13.46% | 13.32% | 11.13% | 12.66% | 13.95% | 14.94% | 11.68% | 12.96% | 12.00% | 0.07% | 12.45% | 9.18% | 10.61% | 13.33% | 12.22% | 13.55% | 13.30% | 15.30% | 12.90% | 13.79% | 15.07% | 14.39% | 13.53% | 12.02% | 13.11% | 15.31% | 12.40% | -7.26% | 15.05% | 15.29% | 14.95% | 15.36% | 16.07% | -5.85% | 12.81% | 15.92% | 15.62% | -6.28% | 17.59% | 20.79% | 16.28% | 775.42% | 17.47% | 16.03% | 19.44% | 20.31% | 19.13% | 19.70% | 17.67% | 17.09% | 15.19% | 14.83% | 17.66% | 21.23% | 14.53% | 17.00% | 17.37% | 19.87% | 16.73% | 13.21% | 14.15% |
|
Operating Margin
|
| 9.46% | 11.05% | 10.19% | 11.15% | 10.75% | 11.47% | 11.44% | 9.23% | 10.75% | 12.10% | 13.14% | 9.91% | 11.16% | 10.15% | 12.47% | 10.60% | 7.25% | 8.57% | 11.31% | 10.23% | 11.53% | 11.22% | 13.19% | 10.77% | 11.68% | 12.98% | 12.33% | 11.37% | 9.83% | 10.92% | 13.17% | 10.21% | -9.38% | 12.94% | 13.20% | 12.84% | 13.16% | 13.89% | -5.11% | 10.71% | 13.84% | 13.51% | -5.49% | 15.39% | 18.47% | 14.07% | 716.25% | 15.25% | 13.47% | 17.24% | 18.12% | 16.85% | 17.30% | 15.36% | 14.88% | 13.00% | 12.55% | 15.38% | 19.01% | 12.28% | 14.79% | 15.20% | 17.79% | 14.65% | 11.00% | 11.96% |
|
Net Margin
|
| 5.84% | 6.47% | 6.01% | 6.27% | 5.99% | 6.55% | 6.73% | 5.47% | 6.09% | 6.41% | 7.34% | 5.79% | 6.01% | 5.88% | 7.25% | 6.08% | 4.09% | 5.11% | 6.57% | 5.74% | 6.76% | 6.86% | 7.85% | 6.51% | 7.06% | 7.47% | 7.51% | 6.36% | 6.37% | 6.83% | 7.98% | 7.35% | -5.22% | 8.49% | 12.74% | 10.25% | 12.44% | 11.54% | -4.12% | 9.67% | 10.71% | 12.26% | -4.65% | 10.84% | 16.35% | 12.82% | 568.76% | 12.40% | 10.62% | 13.37% | 13.79% | 12.09% | 12.51% | 10.80% | 11.36% | 9.66% | 9.64% | 13.28% | 15.37% | 11.03% | 11.90% | 12.50% | 14.11% | 11.09% | 8.48% | 10.28% |
|
FCF Margin
|
| 14.59% | 10.48% | 24.16% | 0.72% | 1.94% | 9.53% | 6.39% | 12.80% | -1.86% | 14.15% | 17.21% | -0.46% | 10.68% | 4.14% | 12.39% | 0.75% | 19.52% | 13.06% | 1.31% | -5.58% | 12.67% | -1.78% | 12.50% | 1.01% | 12.30% | 8.31% | 11.16% | -1.09% | 14.78% | 11.51% | -0.75% | 14.73% | 2.99% | 16.42% | -9.93% | 11.96% | 10.10% | 21.81% | -3.05% | 12.93% | 4.41% | 24.41% | -3.57% | 13.46% | 35.07% | 21.61% | 353.58% | 16.88% | 1.77% | 18.96% | 9.13% | 16.67% | 8.21% | 7.32% | 14.99% | 7.76% | 20.93% | 3.06% | 16.52% | 12.28% | 11.15% | 12.70% | 23.77% | 3.01% | 19.84% | 10.57% |
|
Inventory Average
|
| 8.16M | 8.16M | 7.81M | 7.58M | 7.79M | 7.96M | 7.84M | 7.85M | 8.32M | 8.79M | 8.78M | 8.57M | 8.31M | 7.89M | 7.35M | 6.81M | 6.36M | 6.44M | 6.72M | 6.69M | 6.77M | 6.62M | 6.28M | 6.17M | 6.21M | 6.40M | 6.43M | 6.21M | 6.11M | 6.11M | 5.93M | 5.59M | 5.53M | 5.64M | 5.50M | 5.30M | 5.49M | 5.73M | 5.73M | 6.01M | 6.33M | 6.84M | 7.41M | 7.39M | 7.39M | 7.51M | 7.32M | 6.94M | 7.09M | 7.90M | 9.25M | 10.32M | 10.62M | 10.58M | 10.37M | 10.47M | 11.17M | 12.10M | 12.26M | 11.36M | 10.72M | 10.32M | 9.05M | 7.99M | 8.47M | 8.69M |
|
Assets Average
|
767.77M | 780.45M | 796.06M | 813.30M | 840.34M | 863.58M | 882.18M | 864.28M | 826.44M | 836.67M | 832.83M | 805.48M | 813.69M | 831.31M | 847.96M | 862.21M | 879.52M | 899.14M | 890.21M | 887.62M | 881.16M | 855.11M | 855.55M | 864.72M | 877.80M | 890.48M | 891.46M | 874.98M | 867.62M | 867.94M | 847.72M | 861.27M | 883.14M | 898.25M | 902.87M | 907.74M | 916.34M | 920.43M | 953.67M | 977.33M | 1,022.68M | 1,081.95M | 1,163.33M | 1,250.45M | 1,272.94M | 1,284.38M | 1,329.07M | 1,400.93M | 1,446.52M | 1,420.96M | 1,350.96M | 1,330.43M | 1,324.24M | 1,309.36M | 1,334.58M | 1,399.10M | 1,436.60M | 1,468.18M | 1,533.63M | 1,615.09M | 1,697.86M | 1,731.31M | 1,752.21M | 1,719.01M | 1,697.55M | 1,722.18M | 1,670.73M |
|
Equity Average
|
-102.17M | -612.83M | -634.04M | -83.22M | -100.72M | -82.82M | 523.26M | 497.80M | 462.96M | 476.60M | 457.83M | 420.01M | 424.07M | 440.95M | 461.04M | 463.96M | 468.19M | 482.19M | 454.06M | 437.86M | 447.41M | 445.21M | 438.46M | 441.89M | 463.95M | 477.17M | 483.19M | 500.91M | 499.04M | 473.20M | 474.39M | 505.65M | 512.37M | 476.86M | 465.39M | 509.03M | 523.66M | 531.67M | 562.27M | 579.74M | 589.67M | 603.29M | 645.47M | 699.49M | 705.10M | 717.15M | 776.05M | 851.30M | 915.04M | 899.83M | 825.25M | 701.50M | 644.99M | 675.83M | 703.19M | 760.07M | 839.38M | 916.07M | 985.66M | 1,063.56M | 1,145.69M | 1,195.40M | 1,221.53M | 1,177.37M | 1,150.38M | 1,190.12M | 1,137.58M |
|
Invested Capital
|
-591.00M | -614.32M | -633.43M | 477.16M | -678.61M | 512.97M | 533.56M | 649.00M | 463.87M | 676.29M | 613.29M | 600.64M | 621.41M | 634.40M | 661.58M | 640.25M | 670.04M | 668.24M | 613.78M | 632.45M | 631.76M | 449.48M | 452.86M | 457.61M | 483.42M | 485.30M | 496.08M | 520.75M | 502.82M | 469.08M | 495.33M | 532.85M | 510.02M | 463.08M | 487.70M | 550.35M | 516.96M | 556.39M | 568.15M | 591.33M | 588.01M | 618.57M | 672.38M | 726.61M | 683.60M | 750.70M | 801.41M | 901.20M | 928.88M | 870.77M | 779.72M | 623.27M | 666.71M | 689.96M | 726.42M | 803.72M | 885.05M | 952.08M | 1,019.24M | 1,107.88M | 1,183.49M | 1,207.30M | 1,235.76M | 1,118.99M | 1,181.76M | 1,198.48M | 1,076.68M |
|
Asset Utilization Ratio
|
371.94 | 0.75 | 1.11 | 1.10 | 1.43 | 1.42 | 1.41 | 1.48 | 1.58 | 1.58 | 1.61 | 1.68 | 1.69 | 1.68 | 1.66 | 1.66 | 1.64 | 1.61 | 1.61 | 1.59 | 1.59 | 1.65 | 1.67 | 1.68 | 1.68 | 1.68 | 1.71 | 1.76 | 1.79 | 1.80 | 1.85 | 1.83 | 1.80 | 1.80 | 1.82 | 1.84 | 1.86 | 1.88 | 1.84 | 0.01 | 0.03 | 0.06 | 0.08 | 0.00 | 0.05 | 0.07 | 0.10 | 1.12 | 1.09 | 1.13 | 1.20 | 1.61 | 1.62 | 1.64 | 1.60 | 1.53 | 1.51 | 1.49 | 1.45 | 1.40 | 1.35 | 1.35 | 1.36 | 1.41 | 1.47 | 1.46 | 1.51 |
|
Interest Coverage Ratio
|
| 8.89 | 11.49 | 11.19 | 11.67 | 11.29 | 12.27 | 12.77 | 9.42 | 10.36 | 11.62 | 12.69 | 9.67 | 10.76 | 9.61 | 12.45 | 9.49 | 7.00 | 8.35 | 10.53 | 9.61 | 17.09 | 41.03 | 52.01 | 41.87 | 46.03 | 55.21 | 61.53 | 52.72 | 39.51 | 42.11 | 60.09 | 41.66 | -34.74 | 51.52 | 51.02 | 46.72 | 38.15 | 57.04 | 57.25 | 44.01 | 52.97 | 62.37 | 68.36 | 81.40 | 142.49 | 196.06 | 409.28 | 211.13 | 189.18 | 159.30 | 186.72 | 110.34 | 101.93 | 63.62 | 50.80 | 46.95 | 90.15 | 195.61 | 325.71 | 170.20 | 205.42 | 215.82 | 228.21 | 288.02 | 153.69 | 163.57 |
|
Debt to Equity
|
-0.28 | -0.27 | -0.26 | 0.32 | -0.23 | 0.30 | 0.29 | 0.34 | 0.35 | 0.33 | 0.39 | 0.40 | 0.39 | 0.38 | 0.36 | 0.39 | 0.37 | 0.37 | 0.42 | 0.41 | 0.42 | 0.36 | 0.40 | 0.33 | 0.34 | 0.33 | 0.28 | 0.18 | 0.30 | 0.32 | 0.23 | 0.21 | 0.29 | 0.28 | 0.17 | 0.19 | 0.28 | 0.19 | 0.23 | 0.15 | 0.17 | 0.14 | 0.19 | 0.12 | 0.23 | | | | | | | 0.30 | 0.18 | 0.17 | 0.14 | 0.12 | 0.02 | | | | | | | | | | |
|
Debt Ratio
|
0.22 | 0.21 | 0.21 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.20 | 0.19 | 0.20 | 0.21 | 0.20 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.19 | 0.20 | 0.17 | 0.18 | 0.18 | 0.15 | 0.11 | 0.16 | 0.17 | 0.13 | 0.12 | 0.17 | 0.14 | 0.09 | 0.11 | 0.16 | 0.11 | 0.13 | 0.09 | 0.09 | 0.08 | 0.11 | 0.07 | 0.13 | | | | | | | 0.14 | 0.09 | 0.09 | 0.07 | 0.07 | 0.01 | | | | | | | | | | |
|
Equity Ratio
|
-0.77 | -0.80 | -0.80 | 0.58 | -0.79 | 0.59 | 0.59 | 0.56 | 0.56 | 0.58 | 0.52 | 0.52 | 0.52 | 0.54 | 0.55 | 0.53 | 0.54 | 0.54 | 0.48 | 0.50 | 0.51 | 0.53 | 0.50 | 0.52 | 0.53 | 0.54 | 0.54 | 0.60 | 0.55 | 0.54 | 0.58 | 0.60 | 0.56 | 0.50 | 0.53 | 0.59 | 0.56 | 0.60 | 0.58 | 0.61 | 0.55 | 0.57 | 0.55 | 0.57 | 0.54 | 0.58 | 0.59 | 0.63 | 0.64 | 0.63 | 0.59 | 0.46 | 0.51 | 0.52 | 0.53 | 0.55 | 0.61 | 0.63 | 0.65 | 0.66 | 0.69 | 0.70 | 0.70 | 0.67 | 0.68 | 0.70 | 0.66 |
|
Times Interest Earned
|
| 8.89 | 11.49 | 11.19 | 11.67 | 11.29 | 12.27 | 12.77 | 9.42 | 10.36 | 11.62 | 12.69 | 9.67 | 10.76 | 9.61 | 12.45 | 9.49 | 7.00 | 8.35 | 10.53 | 9.61 | 17.09 | 41.03 | 52.01 | 41.87 | 46.03 | 55.21 | 61.53 | 52.72 | 39.51 | 42.11 | 60.09 | 41.66 | -34.74 | 51.52 | 51.02 | 46.72 | 38.15 | 57.04 | 57.25 | 44.01 | 52.97 | 62.37 | 68.36 | 81.40 | 142.49 | 196.06 | 409.28 | 211.13 | 189.18 | 159.30 | 186.72 | 110.34 | 101.93 | 63.62 | 50.80 | 46.95 | 90.15 | 195.61 | 325.71 | 170.20 | 205.42 | 215.82 | 228.21 | 288.02 | 153.69 | 163.57 |
|
FCF Payout Ratio
|
| | 0.09 | 0.04 | 1.23 | 0.45 | 0.10 | 0.15 | 0.07 | -0.48 | 0.07 | 0.05 | -1.88 | 0.08 | 0.24 | 0.07 | 1.23 | 0.05 | 0.08 | 0.81 | -0.17 | 0.08 | -0.59 | 0.08 | 0.98 | 0.08 | 0.13 | 0.09 | -0.96 | 0.07 | 0.09 | -1.40 | 0.07 | 0.33 | 0.07 | -0.11 | 0.09 | 0.10 | 0.05 | 0.12 | 0.08 | 0.23 | 0.04 | 0.10 | 0.07 | 0.03 | 0.05 | 0.08 | 0.06 | 0.58 | 0.05 | 0.11 | 0.06 | 0.12 | 0.15 | 0.07 | 0.13 | 0.05 | 0.35 | 0.06 | 0.08 | 0.09 | 0.10 | 0.05 | 0.38 | 0.06 | 0.13 |
|
Enterprise Value
|
-11.86M | -16.63M | -42.05M | -112.42M | -112.12M | -109.08M | -137.46M | -49.92M | -59.74M | -50.94M | -21.34M | -38.08M | -34.21M | -59.97M | -69.30M | -69.53M | -72.96M | -113.05M | -83.20M | -84.42M | -39.48M | -27.91M | -18.56M | -14.13M | -28.34M | -32.70M | -38.45M | -14.73M | -15.23M | -17.47M | -21.29M | -15.31M | -47.05M | -13.75M | -18.87M | -11.12M | -13.69M | -12.67M | -67.46M | -4.83M | -8.77M | -3.32M | -9.07M | -6.16M | -28.95M | -20.38M | -112.77M | -162.68M | -210.16M | -92.12M | -28.74M | -32.90M | -18.16M | -9.64M | -7.78M | -74.13M | -58.05M | -159.92M | -173.15M | -263.96M | -313.35M | -222.90M | -238.45M | -178.35M | -173.88M | -249.90M | -129.75M |
|
Return on Sales
|
| 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.04% | 0.05% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | -0.05% | 0.08% | 0.13% | 0.10% | 0.12% | 0.12% | -0.04% | 0.10% | 0.11% | 0.12% | -0.05% | 0.11% | 0.16% | 0.13% | 5.69% | 0.12% | 0.11% | 0.13% | 0.14% | 0.12% | 0.13% | 0.11% | 0.11% | 0.10% | 0.10% | 0.13% | 0.15% | 0.11% | 0.12% | 0.13% | 0.14% | 0.11% | 0.08% | 0.10% |
|
Return on Capital Employed
|
| | | | 0.13% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.22% | 0.23% | 0.24% | 0.23% | 0.22% | 0.22% | 0.22% | 0.26% | 0.27% | 0.25% | 0.24% | 0.21% | 0.24% | 0.24% | 0.24% | 0.24% | 0.26% | 0.26% | 0.28% | 0.26% | 0.26% | 0.26% | 0.24% | 0.16% | 0.17% | 0.16% | 0.17% | 0.30% | 0.30% | 0.31% | 0.29% | 0.28% | 0.27% | 0.26% | 0.28% | 0.33% | 0.32% | 0.35% | 0.34% | 0.32% | 0.36% | 0.33% | 0.34% | 0.36% | 0.35% | 0.31% | 0.28% | 0.26% | 0.25% | 0.26% | 0.24% | 0.24% | 0.24% | 0.26% | 0.28% | 0.25% | 0.25% |
|
Return on Invested Capital
|
| | | | -0.77% | -0.98% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.13% | 0.14% | 0.13% | 0.13% | 0.17% | 0.21% | 0.23% | 0.22% | 0.22% | 0.23% | 0.22% | 0.23% | 0.23% | 0.22% | 0.21% | 0.21% | 0.14% | 0.16% | 0.18% | 0.21% | 0.35% | 0.36% | 0.36% | 0.35% | 0.34% | 0.33% | 0.31% | 0.34% | 0.37% | 0.34% | 0.37% | 0.34% | 0.32% | 0.36% | 0.37% | 0.42% | 0.42% | 0.39% | 0.34% | 0.29% | 0.25% | 0.24% | 0.25% | 0.23% | 0.23% | 0.23% | 0.24% | 0.25% | 0.23% | 0.23% |
|
Return on Assets
|
| 0.02% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.07% | 0.08% | 0.11% | 0.12% | 0.21% | 0.22% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% | 0.18% | 0.20% | 0.20% | 0.23% | 0.23% | 0.21% | 0.23% | 0.20% | 0.20% | 0.21% | 0.20% | 0.18% | 0.17% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% |
|
Return on Equity
|
| -0.03% | -0.06% | -0.66% | -0.74% | -0.91% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.20% | 0.21% | 0.20% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.17% | 0.19% | 0.21% | 0.22% | 0.22% | 0.22% | 0.23% | 0.22% | 0.22% | 0.23% | 0.22% | 0.22% | 0.22% | 0.14% | 0.16% | 0.19% | 0.22% | 0.36% | 0.37% | 0.35% | 0.35% | 0.33% | 0.32% | 0.31% | 0.33% | 0.37% | 0.35% | 0.38% | 0.36% | 0.34% | 0.37% | 0.38% | 0.41% | 0.41% | 0.37% | 0.33% | 0.29% | 0.25% | 0.25% | 0.26% | 0.25% | 0.25% | 0.25% | 0.26% | 0.27% | 0.24% | 0.25% |