|
Gross Margin
|
40.25% | 43.79% | | 41.48% | 39.15% | 40.09% | 35.26% | 41.25% | 40.26% | 40.71% | 39.92% | 40.07% | 39.70% | 40.54% | 40.20% | 40.23% | 40.38% | 40.41% | 40.50% | 40.68% | 38.61% | 38.55% | 38.86% | 39.00% | 38.04% | 38.54% | 38.61% | 37.77% | 34.98% | 34.74% | 33.54% | 33.59% | 33.17% | 34.28% | 33.49% | 35.30% | 34.21% | 34.01% | 35.05% | 34.55% | 34.98% | 35.56% | 36.12% | 35.33% | 34.54% | 35.52% | 35.14% | 36.14% | 34.52% | 38.14% | 38.06% | 39.71% | 38.62% | 38.63% | 39.33% | 40.25% | 39.91% | 39.53% | 39.96% | 39.69% | 40.02% | 39.64% |
|
EBT Margin
|
5.04% | 6.28% | | 2.89% | 4.58% | 3.91% | -0.78% | 2.54% | 4.52% | 4.38% | 1.53% | 2.11% | 4.54% | 5.26% | -1.57% | 1.26% | 5.21% | 4.61% | 1.29% | 0.99% | 7.56% | 6.41% | 38.86% | -2.26% | 3.33% | 4.56% | 0.25% | -0.95% | 0.98% | 2.66% | 2.61% | -2.49% | -0.24% | 3.61% | -2.40% | -0.78% | 1.89% | 1.74% | -0.29% | 1.79% | 4.71% | 5.53% | 6.95% | 5.78% | 4.57% | 6.45% | 1.59% | 9.01% | 8.40% | 9.77% | 9.89% | 10.13% | 9.47% | 7.07% | 6.90% | 14.00% | 12.93% | 8.81% | 14.09% | 8.83% | 13.63% | 10.18% |
|
EBIT Margin
|
7.14% | 8.51% | | 5.33% | 6.72% | 6.15% | 1.59% | 4.94% | 6.63% | 6.54% | 3.64% | 4.04% | 6.27% | 6.95% | 0.27% | 3.12% | 6.80% | 6.22% | 3.21% | 3.73% | 6.23% | 4.47% | 38.86% | 1.98% | 6.51% | 4.69% | 5.74% | 1.74% | 4.20% | 3.25% | 0.04% | -1.78% | 1.61% | 3.69% | 1.13% | 1.83% | 5.28% | 4.24% | 3.35% | 2.80% | 6.77% | 7.82% | 7.32% | 7.42% | 8.43% | 9.40% | 6.21% | 9.33% | 9.23% | 11.66% | 10.99% | 13.11% | 13.44% | 12.63% | 10.94% | 13.53% | 14.43% | 12.86% | 12.53% | 12.01% | 14.66% | 13.06% |
|
EBITDA Margin
|
7.14% | 8.51% | | 5.33% | 6.72% | 6.15% | 1.59% | 4.94% | 6.63% | 6.54% | 3.64% | 4.04% | 6.27% | 6.95% | 0.27% | 3.12% | 6.80% | 6.22% | 3.21% | 3.73% | 6.23% | 4.47% | 38.86% | 1.98% | 6.51% | 4.69% | 5.74% | 1.74% | 4.20% | 3.25% | 0.04% | -1.78% | 1.61% | 3.69% | 1.13% | 1.83% | 5.28% | 4.24% | 3.35% | 2.80% | 6.77% | 7.82% | 7.32% | 7.42% | 8.43% | 9.40% | 6.21% | 9.33% | 9.23% | 11.66% | 10.99% | 13.11% | 13.44% | 12.63% | 10.94% | 13.53% | 14.43% | 12.86% | 12.53% | 12.01% | 14.66% | 13.06% |
|
Operating Margin
|
7.14% | 8.51% | | 5.33% | 6.72% | 6.15% | 1.59% | 4.94% | 6.63% | 6.54% | 3.64% | 4.04% | 6.27% | 6.95% | 0.27% | 3.12% | 6.80% | 6.22% | 3.21% | 3.73% | 6.23% | 4.47% | 38.86% | 1.98% | 6.51% | 4.69% | 5.74% | 1.74% | 4.20% | 3.25% | 0.04% | -1.78% | 1.61% | 3.69% | 1.13% | 1.83% | 5.28% | 4.24% | 3.35% | 2.80% | 6.77% | 7.82% | 7.32% | 7.42% | 8.43% | 9.40% | 6.21% | 9.33% | 9.23% | 11.66% | 10.99% | 13.11% | 13.44% | 12.63% | 10.94% | 13.53% | 14.43% | 12.86% | 12.53% | 12.01% | 14.66% | 13.06% |
|
Net Margin
|
-9.88% | -9.89% | | -14.07% | -10.87% | -11.87% | -15.88% | -13.68% | 2.50% | 2.40% | 0.47% | 1.27% | 2.62% | 3.72% | -1.16% | 0.63% | 3.00% | 2.65% | 0.68% | 0.49% | 4.38% | 4.13% | 38.86% | -1.61% | 1.86% | 2.73% | -0.54% | -0.59% | 0.55% | 1.50% | 6.97% | -1.33% | -0.32% | 2.09% | -2.37% | -0.62% | 1.21% | 1.02% | -0.86% | 1.33% | 3.47% | 4.14% | 5.38% | 4.20% | 3.36% | 4.73% | 1.36% | 6.65% | 6.24% | 7.29% | 7.53% | 7.51% | 7.03% | 5.38% | 4.65% | 10.41% | 9.62% | 6.55% | 10.25% | 6.56% | 10.10% | 7.54% |
|
FCF Margin
|
| 9.95% | | -3.38% | | | 5.33% | -8.69% | 5.60% | 8.92% | 0.28% | -8.91% | 6.08% | 8.72% | 1.31% | -6.47% | -0.03% | 3.03% | 4.30% | -7.20% | 1.38% | -1.26% | | -8.31% | | | 2.54% | 8.74% | 2.11% | -1.03% | 3.91% | -11.53% | 7.77% | -4.90% | 10.36% | -2.15% | 4.30% | 6.04% | 0.95% | -0.07% | 12.79% | 8.25% | 2.09% | 3.52% | 10.21% | 8.86% | 3.27% | 1.89% | 4.50% | 6.88% | 2.89% | 8.40% | 9.11% | 11.79% | 2.21% | 7.37% | 8.94% | 8.09% | 4.85% | 6.35% | 8.00% | 13.98% |
|
Inventory Average
|
| 67.40M | 63.78M | 68.74M | 73.88M | 74.77M | 70.27M | 71.03M | 76.34M | 75.63M | 70.21M | 70.01M | 74.73M | 72.80M | 66.12M | 69.05M | 79.71M | 81.72M | 75.43M | 80.93M | 95.39M | 96.89M | 91.81M | 99.96M | 118.59M | 126.39M | 134.80M | 161.80M | 190.25M | 196.19M | 187.78M | 195.39M | 214.62M | 225.98M | 219.96M | 215.18M | 225.61M | 231.32M | 228.84M | 227.28M | 219.88M | 209.45M | 216.76M | 241.56M | 247.59M | 239.16M | 271.67M | 289.56M | 289.91M | 308.62M | 330.62M | 342.43M | 335.59M | 327.14M | 321.17M | 341.51M | 349.67M | 336.46M | 332.54M | 335.30M | 344.69M | 352.01M |
|
Assets Average
|
| 1,322.57M | 1,312.14M | 1,319.36M | 1,341.81M | 1,355.29M | 1,360.25M | 1,361.51M | 1,368.72M | 1,383.92M | 1,337.24M | 1,290.86M | 1,313.22M | 1,321.78M | 1,295.76M | 1,298.21M | 1,349.72M | 1,378.15M | 1,405.10M | 1,501.85M | 1,639.43M | 1,708.85M | 1,778.01M | 1,935.21M | 2,134.81M | 2,249.89M | 2,351.75M | 2,557.15M | 2,778.13M | 2,901.27M | 2,992.03M | 3,081.70M | 3,106.72M | 3,097.71M | 3,041.18M | 3,042.81M | 3,103.92M | 3,125.44M | 3,122.82M | 3,161.33M | 3,190.16M | 3,248.74M | 3,267.67M | 3,253.64M | 3,283.57M | 3,351.12M | 3,432.76M | 3,435.75M | 3,503.80M | 3,589.47M | 3,653.41M | 3,754.62M | 3,897.12M | 4,067.91M | 4,215.11M | 4,293.02M | 4,976.58M | 5,464.40M | 5,292.93M | 5,358.44M | 5,472.61M | 5,605.00M |
|
Equity Average
|
| 194.40M | 192.43M | 186.44M | 195.31M | 204.87M | 199.41M | 191.80M | 199.26M | 209.08M | 206.63M | 202.12M | 210.07M | 223.58M | 245.87M | 261.39M | 269.64M | 282.31M | 272.57M | 258.58M | 273.73M | 300.06M | 317.66M | 318.77M | 322.76M | 342.18M | 358.48M | 361.71M | 363.24M | 374.60M | 421.01M | 453.24M | 445.40M | 455.89M | 461.86M | 453.88M | 460.16M | 474.41M | 466.11M | 457.72M | 484.94M | 532.56M | 536.27M | 539.17M | 588.92M | 646.32M | 695.96M | 757.72M | 852.66M | 960.30M | 1,067.15M | 1,174.82M | 1,306.98M | 1,452.02M | 1,479.96M | 1,518.39M | 1,398.19M | 1,240.09M | 1,351.30M | 1,458.51M | 1,564.82M | 1,633.07M |
|
Invested Capital
|
191.53M | 202.26M | 182.59M | 190.29M | 723.48M | 732.58M | 712.63M | 717.45M | 727.64M | 737.16M | 622.82M | 663.24M | 235.34M | 251.82M | 279.93M | 282.86M | 296.42M | 288.20M | 256.94M | 260.22M | 287.23M | 477.65M | 322.43M | 315.12M | 330.41M | 353.94M | 363.02M | 360.39M | 366.09M | 383.12M | 458.91M | 447.58M | 443.22M | 468.56M | 465.47M | 456.55M | 475.23M | 488.35M | 477.92M | 482.86M | 522.58M | 636.55M | 588.83M | 640.01M | 685.98M | 752.42M | 782.85M | 1,527.22M | 1,625.31M | 1,617.69M | 1,125.21M | 1,833.11M | 1,978.70M | 2,123.45M | 2,034.76M | 2,200.48M | 2,980.30M | 3,070.77M | 3,203.96M | 3,286.36M | 3,417.89M | 3,424.31M |
|
Asset Utilization Ratio
|
| | | 0.89 | 0.88 | 0.88 | 1.17 | 1.18 | 1.18 | 1.18 | 1.21 | 1.26 | 1.23 | 1.24 | 1.27 | 1.27 | 1.24 | 1.23 | 1.24 | 1.21 | 1.20 | 1.24 | 1.30 | 1.28 | 1.27 | 1.30 | 1.34 | 1.33 | 1.33 | 1.38 | 1.43 | 1.46 | 1.47 | 1.49 | 1.52 | 1.53 | 1.52 | 1.53 | 1.55 | 1.55 | 1.52 | 1.51 | 1.53 | 1.57 | 1.62 | 1.62 | 1.62 | 1.66 | 1.67 | 1.68 | 1.70 | 1.70 | 1.67 | 1.62 | 1.58 | 1.55 | 1.35 | 1.24 | 1.30 | 1.29 | 1.27 | 1.26 |
|
Interest Coverage Ratio
|
3.39 | 3.81 | | 2.19 | 3.14 | 2.75 | 0.67 | 2.05 | 3.14 | 3.04 | 1.72 | 2.10 | 3.63 | 4.10 | 0.15 | 1.68 | 4.26 | 3.88 | 1.92 | 2.30 | 5.70 | 4.14 | | 1.32 | 5.58 | 4.71 | 3.10 | 1.58 | 4.66 | 3.50 | 0.04 | -1.58 | 1.54 | 3.46 | 0.99 | 1.56 | 5.60 | 4.91 | 3.90 | 3.43 | 9.05 | 11.50 | 10.45 | 10.77 | 14.45 | 16.92 | 10.57 | 17.01 | 20.61 | 31.22 | 44.73 | 70.35 | 172.71 | -142.65 | -48.44 | -79.31 | | | | | | |
|
Debt to Equity
|
2.91 | 2.59 | 2.86 | 2.75 | 2.61 | 2.50 | 2.76 | 2.69 | 2.56 | 2.45 | 2.12 | 2.24 | 2.08 | 1.78 | 1.53 | 1.65 | 1.64 | 1.54 | 1.73 | 2.02 | 1.96 | 1.75 | 1.92 | 2.41 | 2.51 | 2.32 | 2.50 | 2.78 | 2.95 | 2.94 | 2.37 | 2.71 | 2.55 | 2.55 | 2.45 | 2.52 | 2.35 | 2.15 | 2.29 | 2.33 | 1.92 | 1.72 | 1.83 | 1.61 | 1.27 | 1.17 | 1.02 | 0.90 | 0.80 | 0.59 | 0.54 | 0.49 | 0.43 | 0.39 | 0.42 | 0.37 | 1.49 | 1.39 | 1.26 | 1.19 | 1.10 | 1.09 |
|
Debt Ratio
|
0.41 | 0.40 | 0.40 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.38 | 0.38 | 0.33 | 0.35 | 0.34 | 0.31 | 0.31 | 0.33 | 0.33 | 0.32 | 0.31 | 0.33 | 0.33 | 0.32 | 0.34 | 0.38 | 0.37 | 0.36 | 0.37 | 0.38 | 0.37 | 0.39 | 0.35 | 0.39 | 0.36 | 0.39 | 0.37 | 0.37 | 0.35 | 0.33 | 0.33 | 0.34 | 0.30 | 0.29 | 0.29 | 0.28 | 0.24 | 0.23 | 0.21 | 0.21 | 0.20 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.32 | 0.34 | 0.34 | 0.33 | 0.32 | 0.32 |
|
Equity Ratio
|
0.14 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.18 | 0.20 | 0.20 | 0.20 | 0.21 | 0.18 | 0.17 | 0.17 | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.15 | 0.14 | 0.13 | 0.13 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.16 | 0.17 | 0.16 | 0.17 | 0.19 | 0.20 | 0.21 | 0.23 | 0.25 | 0.28 | 0.30 | 0.32 | 0.35 | 0.37 | 0.33 | 0.37 | 0.21 | 0.24 | 0.27 | 0.28 | 0.29 | 0.29 |
|
Times Interest Earned
|
3.39 | 3.81 | | 2.19 | 3.14 | 2.75 | 0.67 | 2.05 | 3.14 | 3.04 | 1.72 | 2.10 | 3.63 | 4.10 | 0.15 | 1.68 | 4.26 | 3.88 | 1.92 | 2.30 | 5.70 | 4.14 | | 1.32 | 5.58 | 4.71 | 3.10 | 1.58 | 4.66 | 3.50 | 0.04 | -1.58 | 1.54 | 3.46 | 0.99 | 1.56 | 5.60 | 4.91 | 3.90 | 3.43 | 9.05 | 11.50 | 10.45 | 10.77 | 14.45 | 16.92 | 10.57 | 17.01 | 20.61 | 31.22 | 44.73 | 70.35 | 172.71 | -142.65 | -48.44 | -79.31 | | | | | | |
|
FCF Payout Ratio
|
| 0.06 | | -0.19 | | | 0.11 | -0.07 | 0.10 | 0.06 | 2.12 | -0.07 | 0.09 | 0.06 | 0.45 | -0.09 | -14.96 | 0.17 | 0.12 | -0.07 | 0.27 | -0.30 | | -0.04 | | | 0.11 | 0.03 | 0.10 | -0.20 | 0.05 | -0.02 | 0.02 | -0.04 | 0.02 | -0.10 | 0.04 | 0.03 | 0.21 | -2.92 | 0.01 | 0.02 | 3.48 | 0.05 | 0.02 | 0.02 | 0.05 | 0.09 | 0.03 | 0.02 | 0.05 | 0.25 | 0.03 | 0.02 | 0.13 | 1.32 | 0.03 | 0.03 | 0.26 | 0.22 | 0.15 | 0.08 |
|
Enterprise Value
|
51.14M | 25.89M | 10.65M | 26.70M | 54.96M | -9.37M | -30.86M | 2.82M | -16.71M | -49.91M | 53.80M | 53.10M | 40.17M | 42.52M | 56.84M | 50.48M | 47.06M | 48.76M | 64.24M | 52.26M | 31.67M | 37.53M | 23.88M | 47.71M | 32.07M | 29.49M | 62.75M | 52.97M | 43.53M | 73.60M | 70.88M | 82.90M | 72.54M | 85.18M | 83.45M | 89.47M | 94.03M | 96.27M | 93.58M | 57.35M | 30.60M | -53.51M | -54.79M | -51.83M | -54.20M | -186.88M | -142.31M | -127.08M | -188.80M | -163.24M | -197.65M | -289.78M | -430.17M | -616.22M | -635.27M | -584.90M | -1898.06M | -1451.05M | -1437.03M | -1491.86M | -1570.11M | -1681.53M |
|
Return on Sales
|
0.03% | 0.04% | | 0.02% | 0.03% | 0.03% | -0.01% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | 0.03% | 0.06% | -0.04% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.05% | 0.04% | 0.39% | -0.01% | 0.02% | 0.03% | 0.00% | -0.01% | 0.01% | 0.02% | 0.07% | -0.01% | 0.00% | 0.02% | -0.02% | -0.01% | 0.01% | 0.01% | -0.01% | 0.01% | 0.03% | 0.04% | 0.05% | 0.04% | 0.03% | 0.05% | 0.01% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.05% | 0.05% | 0.10% | 0.10% | 0.07% | 0.10% | 0.07% | 0.10% | 0.08% |
|
Return on Capital Employed
|
| | | | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.22% | 0.20% | 0.20% | 0.19% | 0.08% | 0.08% | 0.07% | 0.06% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.10% | 0.12% | 0.15% | 0.16% | 0.17% | 0.17% | 0.19% | 0.20% | 0.20% | 0.23% | 0.24% | 0.27% | 0.26% | 0.27% | 0.25% | 0.25% | 0.20% | 0.23% | 0.22% | 0.22% | 0.22% |
|
Return on Invested Capital
|
| | | | 0.16% | 0.10% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.08% | 0.12% | 0.29% | 0.18% | 0.16% | 0.17% | 0.10% | 0.20% | 0.23% | 0.23% | 0.17% | | 0.92% | 0.92% | 0.91% | 0.25% | 0.26% | 0.25% | 0.21% | 0.39% | 0.31% | 0.24% | 0.21% | 0.14% | -0.32% | 0.12% | 0.03% | 0.20% | 0.25% | 0.28% | 0.32% | 0.39% | 0.46% | 0.47% | 0.46% | 0.43% | 0.31% | 0.24% | 0.26% | 0.35% | 0.36% | 0.31% | 0.30% | 0.29% | 0.29% | 0.25% | 0.21% | 0.22% | 0.20% | 0.20% | 0.20% |
|
Return on Assets
|
| | | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.02% | 0.03% | 0.04% | 0.17% | 0.15% | 0.13% | 0.12% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.12% | 0.11% | 0.11% | 0.11% |
|
Return on Equity
|
| | | 0.20% | 0.18% | 0.14% | 0.13% | 0.15% | 0.14% | 0.14% | 0.17% | 0.16% | 0.15% | 0.21% | 0.12% | 0.10% | 0.11% | 0.06% | 0.13% | 0.14% | 0.18% | 0.21% | 0.95% | 0.90% | 0.86% | 0.80% | 0.09% | 0.10% | 0.07% | 0.05% | 0.24% | 0.21% | 0.19% | 0.20% | -0.03% | -0.02% | 0.03% | 0.00% | 0.04% | 0.09% | 0.14% | 0.20% | 0.34% | 0.41% | 0.38% | 0.37% | 0.27% | 0.30% | 0.33% | 0.34% | 0.40% | 0.39% | 0.37% | 0.31% | 0.28% | 0.30% | 0.36% | 0.43% | 0.47% | 0.39% | 0.37% | 0.37% |