|
Gross Margin
|
45.26% | 45.12% | 44.74% | 43.54% | 44.60% | 44.30% | 44.31% | 41.73% | 44.10% | 43.52% | 41.84% | 41.52% | 42.33% | 42.70% | 42.90% | 42.49% | 42.11% | 45.23% | 42.89% | 41.88% | 41.77% | 44.28% | | 44.96% | 44.61% | 45.30% | 45.44% | 44.35% | 44.74% | 44.01% | 45.66% | 44.87% | 43.01% | 42.78% | 44.00% | 43.38% | 43.65% | 43.39% | 45.11% | 44.02% | 44.10% | 46.66% | 46.85% | 48.02% | 45.44% | 43.46% | 37.07% | 37.10% | 33.00% | 35.88% | 37.09% | 35.98% | 36.15% | 41.78% | 42.69% | 38.38% | 43.52% | 42.23% | 46.45% | 45.80% | 43.77% | 44.60% | 46.48% | 41.71% | 43.16% |
|
EBT Margin
|
17.26% | 13.16% | 16.65% | 11.28% | 16.24% | 16.93% | 15.96% | -9.50% | 16.79% | 17.14% | 14.33% | 12.69% | 14.13% | 16.29% | 14.50% | 14.19% | 14.30% | 18.46% | 15.25% | 13.61% | 15.44% | 17.99% | | 44.96% | 17.10% | 16.62% | 15.75% | 18.30% | 16.15% | 16.72% | 17.91% | 18.60% | 16.03% | 15.95% | 18.10% | 17.15% | 15.21% | 15.47% | 17.95% | 17.13% | 16.22% | 16.66% | 19.92% | 27.45% | 18.02% | -3.31% | 5.60% | 10.24% | 5.50% | 11.06% | 7.16% | 6.67% | 7.58% | -12.79% | 11.74% | 2.09% | 6.83% | -2.32% | 14.45% | 10.05% | 14.06% | 15.23% | 20.62% | 7.49% | 12.85% |
|
EBIT Margin
|
29.33% | 27.90% | 29.39% | 25.76% | 28.44% | 28.06% | 27.73% | 24.09% | 27.91% | 28.61% | 25.13% | 24.08% | 25.12% | 26.67% | 26.08% | 24.75% | 25.83% | 28.28% | 26.10% | 24.51% | 26.62% | 28.94% | | 44.96% | 27.88% | 28.54% | 28.75% | 28.34% | 28.45% | 28.03% | 30.54% | 29.13% | 26.91% | 26.96% | 28.33% | 27.77% | 27.16% | 27.27% | 29.44% | 28.02% | 27.26% | 29.39% | 30.66% | 33.92% | 28.66% | 28.35% | 20.14% | 22.20% | 16.74% | 21.28% | 21.65% | 19.14% | 17.78% | 23.71% | 24.52% | 16.38% | 25.73% | 23.87% | 30.64% | 28.09% | 25.33% | 26.98% | 29.98% | 20.36% | 25.76% |
|
EBITDA Margin
|
29.33% | 27.90% | 29.39% | 25.76% | 28.44% | 28.06% | 27.73% | 24.09% | 27.91% | 28.61% | 5.06% | 7.86% | 10.78% | 26.67% | 11.96% | 8.75% | 9.27% | 28.28% | 9.90% | 7.22% | 7.65% | 28.94% | | 44.96% | 9.59% | 12.69% | 28.75% | 12.61% | 9.74% | 12.59% | 30.54% | 14.07% | 16.45% | 11.87% | 28.33% | 13.44% | 10.32% | 12.89% | 29.44% | 12.62% | 13.73% | 10.43% | 30.66% | 22.65% | 16.78% | -2.19% | 20.14% | 6.76% | 3.84% | 11.44% | 21.65% | 2.93% | 6.71% | -10.81% | 24.52% | 1.73% | 11.61% | 8.49% | 30.64% | 6.30% | 9.49% | 11.75% | 29.98% | 20.36% | 25.76% |
|
Operating Margin
|
29.33% | 27.90% | 29.39% | 25.76% | 28.44% | 28.06% | 27.73% | 24.09% | 27.91% | 28.61% | 25.13% | 24.08% | 25.12% | 26.67% | 26.08% | 24.75% | 25.83% | 28.28% | 26.10% | 24.51% | 26.62% | 28.94% | | 44.96% | 27.88% | 28.54% | 28.75% | 28.34% | 28.45% | 28.03% | 30.54% | 29.13% | 26.91% | 26.96% | 28.33% | 27.77% | 27.16% | 27.27% | 29.44% | 28.02% | 27.26% | 29.39% | 30.66% | 33.92% | 28.66% | 28.35% | 20.14% | 22.20% | 16.74% | 21.28% | 21.65% | 19.14% | 17.78% | 23.71% | 24.52% | 16.38% | 25.73% | 23.87% | 30.64% | 28.09% | 25.33% | 26.98% | 29.98% | 20.36% | 25.76% |
|
Net Margin
|
11.33% | 8.61% | 2.07% | 2.14% | 1.71% | 1.47% | 6.00% | 15.61% | 0.77% | | | | -0.14% | | | | -0.07% | -0.07% | -0.07% | -0.08% | -0.14% | | | -0.07% | -0.15% | 0.21% | | | -0.07% | | -0.06% | | | | | | | | | 13.48% | 12.77% | 13.52% | 15.63% | 21.76% | 14.17% | -3.31% | 5.55% | 7.92% | 4.26% | 8.40% | 5.77% | 5.00% | 5.95% | -10.91% | 8.96% | 1.80% | 4.82% | -2.76% | 11.61% | 5.85% | 11.51% | 11.45% | 16.90% | 5.74% | 9.62% |
|
FCF Margin
|
13.41% | 21.03% | 4.60% | 9.05% | 12.74% | 19.87% | 9.00% | 1.87% | 8.51% | 15.05% | 7.20% | -0.66% | 9.14% | 13.89% | 11.51% | 5.21% | 9.13% | 15.85% | 11.14% | -0.23% | 14.21% | 20.01% | | | | 15.22% | 17.00% | 7.69% | 3.06% | 11.37% | 19.13% | 14.07% | 1.69% | 14.17% | 19.63% | 14.27% | 9.50% | 6.77% | 19.55% | 14.41% | 11.73% | 14.64% | 32.48% | 16.39% | 8.90% | 10.28% | 15.76% | -0.61% | 7.33% | 9.18% | 14.21% | 7.59% | 9.74% | 14.88% | 17.14% | -0.29% | 5.08% | 7.00% | 13.61% | 10.33% | 7.53% | 13.97% | 11.02% | 3.99% | 16.08% |
|
Inventory Average
|
| | 379.00M | 400.50M | 416.00M | 377.50M | | | | 408.50M | 394.50M | 429.00M | 452.50M | 419.00M | 402.50M | 432.50M | 449.00M | 424.00M | 416.50M | 452.50M | 456.50M | 416.50M | | | | | | 454.00M | 483.00M | 505.50M | 484.50M | 460.50M | 478.00M | 501.00M | 507.00M | 512.50M | 548.50M | 567.00M | 534.00M | 508.00M | 509.00M | 485.50M | 455.50M | 494.00M | 571.50M | 648.50M | 720.00M | 768.50M | 801.50M | 810.50M | 779.00M | 755.00M | 748.00M | 738.00M | 715.50M | 703.00M | 682.50M | 664.50M | 655.50M | 615.50M | 593.00M | 613.50M | 579.00M | 550.00M | 592.50M |
|
Assets Average
|
| | 4,587.00M | 4,543.50M | 4,616.00M | 4,645.50M | 4,670.50M | 4,475.50M | 4,104.50M | 4,107.00M | 4,120.00M | 4,183.50M | 4,338.00M | 4,370.50M | 4,551.00M | 4,624.50M | 4,512.50M | 4,412.50M | 4,301.50M | 4,344.50M | 4,381.00M | 4,312.50M | 4,202.50M | | | | | 4,488.00M | 4,517.00M | 4,598.50M | 4,601.00M | 4,586.50M | 4,679.00M | 5,101.00M | 5,252.00M | 5,059.00M | 5,065.50M | 5,117.50M | 5,139.00M | 5,256.50M | 5,428.00M | 5,654.50M | 6,031.50M | 6,495.00M | 6,816.00M | 6,648.00M | 6,387.50M | 6,304.00M | 6,232.00M | 6,256.00M | 6,240.00M | 6,155.50M | 6,099.00M | 5,931.50M | 5,881.50M | 5,968.00M | 5,949.50M | 5,856.50M | 5,778.00M | 5,624.00M | 5,537.00M | 5,544.50M | 5,536.50M | 5,544.50M | 5,570.50M |
|
Equity Average
|
| | -111.00M | -10.00M | 103.50M | 131.50M | 181.00M | 201.50M | 21.00M | -84.00M | -81.00M | -137.50M | -152.50M | -120.50M | -77.50M | 18.00M | 104.00M | 149.00M | 113.50M | 118.50M | 104.50M | 103.50M | 136.00M | | | | | 293.00M | 279.50M | 337.00M | 473.00M | 567.00M | 676.00M | 798.50M | 781.50M | 701.50M | 709.50M | 761.50M | 670.00M | 554.50M | 552.50M | 625.00M | 801.50M | 1,109.50M | 1,345.50M | 1,159.00M | 765.00M | 569.50M | 519.00M | 533.50M | 652.50M | 612.50M | 493.50M | 331.50M | 280.00M | 259.50M | 174.50M | 236.50M | 373.50M | 358.00M | 172.50M | 155.50M | 336.00M | 310.00M | 6.50M |
|
Invested Capital
|
| 402.00M | 528.00M | 602.00M | 480.00M | 383.00M | 579.00M | 424.00M | -82.00M | -86.00M | -76.00M | 151.00M | 744.00M | 2,286.00M | 830.00M | 556.00M | 152.00M | 2,316.00M | 81.00M | 156.00M | 628.00M | 2,324.00M | 118.00M | | | | 2,086.00M | 2,078.00M | 2,060.00M | 2,194.00M | 2,333.00M | 2,779.00M | 2,548.00M | 2,626.00M | 3,013.00M | 2,962.00M | 3,027.00M | 3,067.00M | 2,846.00M | 550.00M | 555.00M | 1,333.00M | 3,688.00M | 4,092.00M | 4,163.00M | 3,721.00M | 3,376.00M | 3,331.00M | 2,977.00M | 3,063.00M | 3,203.00M | 2,971.00M | 2,967.00M | 2,648.00M | 2,865.00M | 2,609.00M | 2,697.00M | 2,735.00M | 2,973.00M | 2,706.00M | 2,604.00M | 2,673.00M | 2,966.00M | 2,623.00M | 2,361.00M |
|
Asset Utilization Ratio
|
| | 1.11 | 1.12 | 1.09 | 1.13 | 1.11 | 1.15 | 1.26 | 1.27 | 1.28 | 1.27 | 1.25 | 1.25 | 1.21 | 1.21 | 1.24 | 1.25 | 1.29 | 1.28 | 1.26 | 1.28 | 0.99 | | | | | 1.30 | 1.30 | 1.29 | 1.30 | 1.31 | 1.29 | 1.19 | 1.17 | 1.22 | 1.23 | 1.23 | 1.21 | 1.17 | 1.13 | 1.13 | 1.11 | 1.10 | 1.10 | 1.13 | 1.15 | 1.15 | 1.14 | 1.14 | 1.14 | 1.14 | 1.16 | 1.21 | 1.26 | 1.18 | 1.23 | 1.23 | 1.23 | 1.33 | 1.29 | 1.27 | 1.28 | 1.22 | 1.21 |
|
Interest Coverage Ratio
|
10.15 | 9.36 | 10.64 | 8.46 | 10.76 | 12.53 | 10.97 | 8.61 | 12.55 | 14.62 | 11.31 | 9.80 | 10.67 | 12.45 | 10.58 | 9.94 | 12.17 | 15.85 | 13.69 | 12.54 | 14.76 | 15.96 | | | 17.05 | 18.50 | 21.90 | 18.59 | 18.18 | 18.82 | 22.86 | 20.81 | 19.05 | 20.45 | 19.96 | 18.08 | 16.67 | 17.63 | 19.16 | 16.88 | 15.80 | 21.83 | 24.32 | 26.00 | 22.00 | 20.20 | 14.52 | 16.04 | 12.30 | 18.33 | 10.54 | 15.14 | 13.26 | 18.92 | 23.57 | 10.81 | 19.69 | 19.68 | 27.76 | 23.57 | 19.41 | 19.57 | 27.09 | 12.65 | 17.24 |
|
Debt to Equity
|
| -15.59 | -57.70 | 111.48 | 13.51 | 29.20 | 8.69 | 19.56 | -25.91 | -24.71 | -27.92 | -12.16 | -22.83 | -17.93 | -150.95 | 47.66 | 14.27 | 14.80 | 26.79 | 13.91 | 40.94 | 14.05 | 15.14 | | | | 6.02 | 6.19 | 6.63 | 4.43 | 3.30 | 3.69 | 2.35 | 2.14 | 3.15 | 3.38 | 3.08 | 2.93 | 4.80 | 4.16 | 4.12 | 4.21 | 3.06 | 2.12 | 2.02 | 2.97 | 4.70 | 5.09 | 5.06 | 4.32 | 3.39 | 4.99 | 5.04 | 14.40 | 6.38 | 18.92 | 11.37 | 9.73 | 5.04 | 11.08 | 20.52 | 13.07 | 5.15 | 18.01 | -19.89 |
|
Debt Ratio
|
| 0.60 | 0.59 | 0.67 | 0.51 | 0.53 | 0.51 | 0.58 | 0.52 | 0.51 | 0.52 | 0.56 | 0.55 | 0.56 | 0.64 | 0.59 | 0.48 | 0.50 | 0.50 | 0.49 | 0.50 | 0.51 | 0.43 | | | | 0.40 | 0.40 | 0.39 | 0.39 | 0.39 | 0.48 | 0.38 | 0.33 | 0.45 | 0.45 | 0.45 | 0.44 | 0.52 | 0.42 | 0.42 | 0.50 | 0.45 | 0.41 | 0.41 | 0.43 | 0.44 | 0.44 | 0.40 | 0.39 | 0.40 | 0.40 | 0.41 | 0.43 | 0.42 | 0.41 | 0.42 | 0.43 | 0.43 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.44 |
|
Equity Ratio
|
| -0.04 | -0.01 | 0.01 | 0.04 | 0.02 | 0.06 | 0.03 | -0.02 | -0.02 | -0.02 | -0.05 | -0.02 | -0.03 | 0.00 | 0.01 | 0.03 | 0.03 | 0.02 | 0.04 | 0.01 | 0.04 | 0.03 | | | | 0.07 | 0.06 | 0.06 | 0.09 | 0.12 | 0.13 | 0.16 | 0.15 | 0.14 | 0.13 | 0.15 | 0.15 | 0.11 | 0.10 | 0.10 | 0.12 | 0.15 | 0.19 | 0.20 | 0.15 | 0.09 | 0.09 | 0.08 | 0.09 | 0.12 | 0.08 | 0.08 | 0.03 | 0.07 | 0.02 | 0.04 | 0.04 | 0.09 | 0.04 | 0.02 | 0.03 | 0.09 | 0.02 | -0.02 |
|
Times Interest Earned
|
10.15 | 9.36 | 10.64 | 8.46 | 10.76 | 12.53 | 10.97 | 8.61 | 12.55 | 14.62 | 11.31 | 9.80 | 10.67 | 12.45 | 10.58 | 9.94 | 12.17 | 15.85 | 13.69 | 12.54 | 14.76 | 15.96 | | | 17.05 | 18.50 | 21.90 | 18.59 | 18.18 | 18.82 | 22.86 | 20.81 | 19.05 | 20.45 | 19.96 | 18.08 | 16.67 | 17.63 | 19.16 | 16.88 | 15.80 | 21.83 | 24.32 | 26.00 | 22.00 | 20.20 | 14.52 | 16.04 | 12.30 | 18.33 | 10.54 | 15.14 | 13.26 | 18.92 | 23.57 | 10.81 | 19.69 | 19.68 | 27.76 | 23.57 | 19.41 | 19.57 | 27.09 | 12.65 | 17.24 |
|
FCF Payout Ratio
|
0.35 | 0.26 | 1.17 | 0.65 | 0.43 | 0.25 | 0.68 | 3.50 | 0.68 | 0.33 | 0.84 | -10.00 | 0.61 | 0.36 | 0.54 | 1.22 | 0.64 | 0.37 | 0.61 | -30.33 | 0.47 | 0.32 | | | | 0.46 | 0.40 | 0.94 | 2.37 | 0.61 | 0.36 | 0.51 | 4.54 | 0.58 | 0.37 | 0.55 | 0.88 | 1.17 | 0.42 | 0.62 | 0.78 | 0.52 | 0.22 | 0.45 | 0.86 | 0.76 | 0.50 | -13.00 | 1.16 | 0.86 | 0.55 | 2.22 | 0.88 | 0.52 | 0.00 | -75.00 | 1.49 | 1.18 | | 1.68 | 1.20 | 0.65 | | 5.37 | 0.56 |
|
Enterprise Value
|
-117.00M | -206.00M | -237.00M | -154.00M | -241.00M | -87.00M | -286.00M | -379.00M | -153.00M | -259.00M | -267.00M | -297.00M | -303.00M | -267.00M | -667.00M | -445.00M | -423.00M | -299.00M | -323.00M | -341.00M | -364.00M | -329.00M | -382.00M | -383.00M | -390.00M | -414.00M | -402.00M | -409.00M | -414.00M | -431.00M | -418.00M | -468.00M | -489.00M | -1174.00M | -26.00M | -162.00M | -162.00M | -178.00M | -111.00M | -150.00M | -168.00M | -496.00M | -871.00M | -664.00M | -536.00M | -297.00M | -138.00M | -31.00M | -14.00M | -65.00M | -10.00M | -108.00M | 2.00M | -73.00M | -199.00M | -350.00M | -190.00M | -55.00M | -38.00M | -114.00M | -128.00M | -63.00M | -6.00M | -6.00M | -67.00M |
|
Return on Sales
|
0.11% | 0.09% | 0.02% | 0.02% | 0.02% | 0.01% | 0.06% | 0.16% | 0.01% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.13% | 0.13% | 0.14% | 0.16% | 0.22% | 0.14% | -0.03% | 0.06% | 0.08% | 0.04% | 0.08% | 0.06% | 0.05% | 0.06% | -0.11% | 0.09% | 0.02% | 0.05% | -0.03% | 0.12% | 0.06% | 0.12% | 0.11% | 0.17% | 0.06% | 0.10% |
|
Return on Capital Employed
|
| | 0.52% | 0.45% | 0.49% | 0.49% | 0.48% | 0.42% | 0.49% | 0.52% | 0.49% | 0.55% | 0.63% | 0.60% | 0.50% | 0.44% | 0.45% | 0.44% | 0.47% | 0.46% | 0.58% | 0.55% | | | | | | 0.56% | 0.68% | 0.65% | 0.62% | 0.55% | 0.53% | 0.56% | 0.42% | 0.45% | 0.44% | 0.45% | 0.47% | 0.45% | 0.44% | 0.47% | 0.42% | 0.44% | 0.45% | 0.47% | 0.47% | 0.49% | 0.43% | 0.40% | 0.33% | 0.34% | 0.33% | 0.38% | 0.40% | 0.40% | 0.43% | 0.42% | 0.42% | 0.50% | 0.51% | 0.58% | 0.54% | 0.53% | 0.55% |
|
Return on Invested Capital
|
| | 1.97% | 1.66% | 1.72% | 2.22% | 1.98% | 1.40% | 3.98% | -8.64% | -8.74% | 25.14% | 2.12% | 0.63% | 0.62% | 1.41% | 2.77% | 0.79% | 0.81% | 8.17% | 2.47% | 0.65% | | | | | | 0.53% | 0.54% | 0.53% | 0.52% | 0.47% | 0.50% | 0.52% | 0.47% | 0.46% | 0.44% | 0.44% | 0.47% | 0.81% | 2.48% | 1.55% | 0.62% | 0.44% | 0.44% | 0.45% | 0.46% | 0.43% | 0.39% | 0.38% | 0.36% | 0.35% | 0.37% | 0.34% | 0.39% | 0.35% | 0.38% | 0.43% | 0.45% | 0.48% | 0.53% | 0.56% | 0.53% | 0.50% | 0.55% |
|
Return on Assets
|
| | 0.08% | 0.07% | 0.04% | 0.02% | 0.03% | 0.07% | 0.07% | 0.07% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.04% | 0.07% | 0.11% | 0.16% | 0.18% | 0.18% | 0.14% | 0.11% | 0.07% | 0.04% | 0.07% | 0.08% | 0.07% | 0.07% | 0.01% | 0.03% | 0.02% | 0.02% | 0.04% | 0.05% | 0.07% | 0.08% | 0.13% | 0.15% | 0.14% | 0.14% |
|
Return on Equity
|
| | -3.33% | -31.00% | 1.73% | 0.73% | 0.80% | 1.50% | 13.86% | -3.21% | -2.40% | -0.07% | 0.01% | 0.02% | 0.03% | -0.11% | -0.01% | -0.01% | -0.03% | -0.03% | -0.05% | -0.04% | -0.02% | | | | | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | 0.37% | 0.70% | 1.01% | 1.17% | 1.04% | 0.91% | 0.80% | 0.94% | 0.78% | 0.49% | 0.88% | 0.72% | 0.68% | 0.90% | 0.25% | 0.58% | 0.38% | 0.53% | 1.07% | 0.78% | 1.03% | 2.71% | 4.56% | 2.45% | 2.59% | 118.46% |