|
Gross Margin
|
22.84% | 23.85% | 21.40% | 20.46% | 20.88% | 21.56% | 20.66% | 21.21% | 21.10% | 21.54% | 20.11% | 23.75% | 25.94% | 24.82% | 100.83% | | | | | 24.92% | 26.13% | 26.22% | 24.77% | 24.39% | 28.99% | 30.37% | 28.85% | 30.91% | 32.22% | 32.65% | 49.96% | 29.21% | 29.12% | 28.39% | 25.35% | 25.33% | 26.87% | 26.60% | 25.88% | 26.92% | 29.98% | 29.69% | 29.74% | 27.02% | 27.98% | 30.08% | 28.33% | 26.03% | 26.12% | 28.25% | 42.57% | 32.81% | 34.08% | 34.37% | 30.92% | 30.38% | 36.51% | 37.00% | 37.22% | 36.38% | 39.22% | 38.57% | 36.11% | 35.20% | 37.33% | 36.02% | 33.75% |
|
EBT Margin
|
12.97% | 11.92% | 4.88% | 6.74% | 9.05% | 9.78% | 3.76% | 7.22% | 9.24% | 8.77% | 5.95% | 10.09% | 13.59% | 11.47% | 2.19% | 8.80% | 13.80% | 13.76% | 12.76% | 8.46% | 13.30% | 13.97% | 10.20% | 8.18% | 14.17% | 15.73% | 13.39% | 12.87% | 17.12% | 2.92% | 8.66% | 10.89% | 14.20% | 12.33% | 8.22% | 7.95% | 11.83% | 10.32% | 9.24% | 9.46% | 14.69% | 13.84% | 12.65% | 7.40% | 10.16% | 12.86% | 9.10% | 6.63% | 9.67% | 11.10% | 41.65% | 17.03% | 21.38% | 20.20% | 17.18% | 12.03% | 22.57% | 22.50% | 21.69% | 19.59% | 25.69% | 24.11% | 17.99% | 15.97% | 22.32% | 20.63% | 15.29% |
|
EBIT Margin
|
13.33% | 12.25% | 5.26% | 7.09% | 9.31% | 9.99% | 4.28% | 7.96% | 9.81% | 9.40% | 6.67% | 10.82% | 14.25% | 12.15% | 9.13% | 8.80% | 13.80% | 13.76% | 12.76% | 9.69% | 14.23% | 14.82% | 11.27% | 9.36% | 15.03% | 16.63% | 14.35% | 13.87% | 17.82% | 3.60% | 12.84% | 11.56% | 14.87% | 13.45% | 9.43% | 9.62% | 12.92% | 11.85% | 10.64% | 10.70% | 15.76% | 14.91% | 17.29% | 9.97% | 11.86% | 14.65% | 11.26% | 9.00% | 11.36% | 12.66% | 46.82% | 18.53% | 22.74% | 21.64% | 18.22% | 13.52% | 23.61% | 23.81% | 22.49% | 20.54% | 26.02% | 23.73% | 19.95% | 16.75% | 23.11% | 21.82% | 16.85% |
|
EBITDA Margin
|
13.33% | 12.25% | 5.26% | 7.09% | 9.31% | 9.99% | 4.28% | 7.96% | 9.81% | 9.40% | 6.67% | 10.82% | 14.25% | 12.15% | 9.13% | 8.80% | 13.80% | 13.76% | 12.76% | 9.69% | 14.23% | 14.82% | 11.27% | 9.36% | 15.03% | 16.63% | 14.35% | 9.94% | 10.08% | -1.02% | 5.11% | 9.50% | 12.39% | 9.97% | 10.77% | 33.81% | 6.45% | 7.78% | 7.12% | 7.99% | 11.28% | 8.89% | 15.06% | 1.58% | 8.79% | 12.35% | 11.69% | 4.05% | 9.14% | 10.92% | 30.84% | 13.19% | 14.69% | 13.86% | 17.90% | 13.10% | 14.82% | 19.85% | 22.47% | 16.79% | 49.55% | 19.12% | 13.80% | 13.83% | 19.69% | 15.41% | 12.09% |
|
Operating Margin
|
13.33% | 12.25% | 5.26% | 7.09% | 9.31% | 9.99% | 4.28% | 7.96% | 9.81% | 9.40% | 6.67% | 10.82% | 14.25% | 12.15% | 9.13% | 8.80% | 13.80% | 13.76% | 12.76% | 9.69% | 14.23% | 14.82% | 11.27% | 9.36% | 15.03% | 16.63% | 14.35% | 13.87% | 17.82% | 3.60% | 12.84% | 11.56% | 14.87% | 13.45% | 9.43% | 9.62% | 12.92% | 11.85% | 10.64% | 10.70% | 15.76% | 14.91% | 17.29% | 9.97% | 11.86% | 14.65% | 11.26% | 9.00% | 11.36% | 12.66% | 46.82% | 18.53% | 22.74% | 21.64% | 18.22% | 13.52% | 23.61% | 23.81% | 22.49% | 20.54% | 26.02% | 23.73% | 19.95% | 16.75% | 23.11% | 21.82% | 16.85% |
|
Net Margin
|
-0.27% | -0.18% | -0.21% | 4.44% | 5.61% | 7.58% | 5.15% | 4.82% | 6.26% | 6.16% | 4.91% | 6.75% | 9.43% | 7.64% | 5.67% | 1.75% | -7.09% | 1.28% | 1.31% | 5.47% | 8.66% | 9.59% | 6.67% | 5.47% | 9.59% | 10.60% | 9.22% | 8.54% | 11.47% | -0.99% | 8.46% | 0.50% | 0.77% | 0.72% | 0.63% | 30.36% | -0.11% | 0.24% | -0.09% | 0.19% | -0.01% | -0.14% | -0.17% | | -0.11% | 0.05% | -0.36% | 0.48% | 0.53% | 2.21% | -0.32% | -0.05% | 0.66% | 1.65% | 1.84% | 2.38% | -3.38% | 3.87% | 1.22% | 1.95% | 29.45% | -0.17% | 0.04% | 0.29% | 0.02% | 0.05% | -0.53% |
|
FCF Margin
|
| 8.21% | 13.45% | -4.62% | 2.07% | 4.01% | 4.34% | -2.48% | -0.33% | 10.40% | 5.22% | 2.96% | 6.85% | 14.92% | 13.72% | 1.78% | 7.43% | 21.05% | 9.13% | 4.18% | -2.41% | 7.20% | 13.35% | 4.29% | 8.59% | 19.44% | 17.45% | 11.37% | 4.38% | 14.51% | 16.18% | 0.19% | 6.82% | 12.49% | 10.60% | -0.94% | -4.89% | 6.45% | 19.68% | 8.07% | 5.29% | 21.61% | 22.18% | 2.95% | 15.27% | 17.95% | 23.65% | 5.06% | 5.84% | 5.97% | 22.84% | 0.88% | 7.19% | 21.20% | 31.25% | 12.26% | 14.63% | 32.19% | 31.31% | 11.95% | 10.93% | 22.01% | 29.74% | -2.48% | 17.82% | 29.21% | 30.69% |
|
Inventory Average
|
| | | | | 372.85M | 406.50M | 437.50M | 444.40M | 463.25M | 510.60M | 540.90M | 546.20M | 543.30M | 431.00M | 419.45M | 503.45M | 487.15M | 390.05M | 311.65M | 327.05M | 331.95M | 336.70M | 348.30M | 374.70M | 387.85M | 369.90M | 368.45M | 383.55M | 386.00M | 381.40M | 402.50M | 432.00M | 445.40M | 451.80M | 469.45M | 490.65M | 490.15M | 473.30M | 486.10M | 510.15M | 507.00M | 509.50M | 535.60M | 554.20M | 531.15M | 473.60M | 480.45M | 495.40M | 505.75M | 577.00M | 667.00M | 754.90M | 792.50M | 661.05M | 649.75M | 690.35M | 497.00M | 378.25M | 380.75M | 413.05M | 444.35M | 467.55M | 501.15M | 515.25M | 491.15M | 464.35M |
|
Assets Average
|
| | | | | 2,050.50M | 2,300.40M | 2,555.30M | 2,642.00M | 2,753.05M | 2,970.55M | 3,189.75M | 3,269.10M | 3,269.95M | 3,350.30M | 3,457.80M | 3,460.35M | 3,529.65M | 3,544.95M | 3,519.45M | 3,601.40M | 3,687.65M | 3,736.65M | 3,752.95M | 3,882.20M | 4,044.50M | 4,013.25M | 3,988.35M | 4,098.75M | 4,067.50M | 3,964.55M | 4,018.25M | 4,149.80M | 4,273.40M | 4,808.85M | 5,401.80M | 5,466.00M | 5,430.30M | 5,340.80M | 5,275.45M | 5,349.20M | 5,468.90M | 5,518.55M | 5,896.80M | 6,052.95M | 5,804.15M | 5,833.20M | 5,809.30M | 5,795.75M | 6,456.95M | 7,160.70M | 7,284.90M | 7,450.35M | 7,654.85M | 7,477.00M | 7,168.70M | 7,145.80M | 6,996.10M | 6,718.00M | 6,632.95M | 6,687.10M | 6,603.35M | 6,147.50M | 5,633.75M | 5,485.15M | 5,988.00M | 6,359.80M |
|
Equity Average
|
| | | | | 1,294.25M | 1,329.70M | 1,355.30M | 1,401.60M | 1,452.10M | 1,485.50M | 1,531.10M | 1,608.45M | 1,694.00M | 1,760.65M | 1,811.50M | 1,838.05M | 1,882.40M | 1,954.85M | 2,008.75M | 2,062.20M | 2,121.80M | 2,177.80M | 1,061.60M | -75.35M | 1,147.60M | 2,355.75M | 2,367.45M | 2,438.80M | 2,468.50M | 2,456.90M | 2,492.55M | 2,495.35M | 2,454.40M | 2,482.30M | 2,624.55M | 2,696.55M | 2,689.00M | 2,651.55M | 2,561.05M | 2,553.95M | 2,632.10M | 2,661.90M | 2,580.65M | 2,517.35M | 2,495.75M | 2,506.50M | 2,474.75M | 2,414.85M | 2,481.35M | 2,587.15M | 2,654.05M | 2,776.85M | 2,958.40M | 3,033.05M | 3,041.35M | 3,045.15M | 2,977.90M | 2,876.40M | 2,844.15M | 2,931.80M | 2,883.60M | 2,613.10M | 2,314.90M | 2,143.55M | 2,056.20M | 1,893.60M |
|
Invested Capital
|
| | 1,218.60M | | 1,269.80M | 1,318.70M | 1,409.70M | 1,480.60M | 1,534.10M | 1,584.00M | 1,658.20M | 1,724.20M | 1,849.80M | 1,903.30M | 2,540.60M | 1,835.70M | 2,593.80M | 1,923.60M | 1,986.10M | 2,031.40M | 2,093.00M | 2,150.60M | 2,205.00M | -81.80M | -68.90M | 2,514.00M | 2,497.20M | 2,537.40M | 2,640.10M | 2,446.90M | 3,063.30M | 2,518.20M | 2,472.50M | 2,436.30M | 4,114.50M | 4,307.20M | 4,259.20M | 4,293.10M | 4,185.20M | 4,113.20M | 4,175.40M | 4,271.20M | 4,234.40M | 5,095.80M | 4,594.20M | 4,555.60M | 4,619.00M | 4,494.00M | 4,499.50M | 5,471.20M | 5,556.90M | 5,607.40M | 5,805.00M | 5,973.40M | 5,607.20M | 5,642.20M | 5,616.20M | 5,209.30M | 5,118.40M | 5,149.00M | 5,294.40M | 5,053.10M | 4,353.90M | 4,060.90M | 4,016.40M | 4,875.10M | 4,681.80M |
|
Asset Utilization Ratio
|
| | | | | 1.18 | 1.10 | 1.05 | 1.08 | 1.11 | 1.09 | 1.07 | 1.08 | 1.09 | 1.08 | 0.97 | 0.92 | 0.87 | 0.83 | 0.84 | 0.84 | 0.85 | 0.86 | 0.87 | 0.87 | 0.85 | 0.88 | 0.91 | 0.89 | 0.90 | 0.93 | 0.91 | 0.88 | 0.86 | 0.78 | 0.73 | 0.77 | 0.81 | 0.84 | 0.87 | 0.87 | 0.87 | 0.81 | 0.75 | 0.68 | 0.67 | 0.69 | 0.68 | 0.72 | 0.68 | 0.54 | 0.60 | 0.67 | 0.68 | 0.79 | 0.74 | 0.68 | 0.66 | 0.68 | 0.72 | 0.74 | 0.76 | 0.81 | 0.89 | 0.91 | 0.84 | 0.79 |
|
Interest Coverage Ratio
|
36.91 | 37.00 | -1.73 | 20.42 | 35.56 | -47.50 | -8.38 | -10.82 | -17.43 | -14.87 | -9.25 | -14.80 | -21.58 | -17.84 | -12.25 | | | | | -7.88 | -15.29 | -17.40 | -10.60 | -7.90 | -17.41 | -18.60 | -14.96 | -13.11 | -21.66 | -4.76 | -17.65 | -13.56 | | | | | | 8.59 | | 7.04 | 12.48 | 11.44 | | 5.43 | 5.81 | 8.10 | | 4.41 | 6.97 | 8.41 | | 12.27 | 17.94 | 14.34 | 11.45 | 6.42 | 16.41 | 15.46 | 13.63 | 12.11 | 20.08 | 17.01 | 12.95 | 12.41 | 22.79 | 13.80 | 6.86 |
|
Debt to Equity
|
| | 0.13 | | 0.12 | 0.12 | 0.35 | 0.38 | 0.35 | 0.35 | 0.51 | 0.49 | 0.42 | 0.33 | 0.42 | 0.41 | 0.41 | 0.39 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 | -9.17 | -10.86 | 0.32 | 0.32 | 0.31 | 0.30 | 0.24 | 0.24 | 0.24 | 0.29 | 0.32 | 0.63 | 0.58 | 0.59 | 0.59 | 0.61 | 0.63 | 0.62 | 0.59 | 0.60 | 1.02 | 0.83 | 0.84 | 0.82 | 0.86 | 0.86 | 1.15 | 1.11 | 1.09 | 1.02 | 0.96 | 0.85 | 0.84 | 0.85 | 0.78 | 0.81 | 0.80 | 0.76 | 0.83 | 0.77 | 0.87 | 0.89 | 1.45 | 1.60 |
|
Debt Ratio
|
| | 0.08 | | 0.08 | 0.08 | 0.19 | 0.20 | 0.19 | 0.18 | 0.24 | 0.24 | 0.21 | 0.18 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.19 | 0.19 | 0.18 | 0.15 | 0.15 | 0.15 | 0.17 | 0.18 | 0.30 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.41 | 0.36 | 0.36 | 0.35 | 0.36 | 0.36 | 0.41 | 0.40 | 0.40 | 0.39 | 0.38 | 0.36 | 0.36 | 0.36 | 0.34 | 0.35 | 0.34 | 0.34 | 0.35 | 0.33 | 0.35 | 0.34 | 0.45 | 0.46 |
|
Equity Ratio
|
| | 0.64 | | 0.63 | 0.64 | 0.53 | 0.53 | 0.53 | 0.52 | 0.48 | 0.48 | 0.50 | 0.53 | 0.52 | 0.53 | 0.53 | 0.53 | 0.57 | 0.57 | 0.57 | 0.58 | 0.59 | -0.02 | -0.02 | 0.58 | 0.59 | 0.59 | 0.60 | 0.62 | 0.62 | 0.62 | 0.58 | 0.56 | 0.48 | 0.49 | 0.49 | 0.50 | 0.49 | 0.48 | 0.48 | 0.48 | 0.48 | 0.40 | 0.43 | 0.43 | 0.43 | 0.42 | 0.41 | 0.36 | 0.36 | 0.37 | 0.38 | 0.39 | 0.42 | 0.43 | 0.42 | 0.43 | 0.43 | 0.43 | 0.45 | 0.43 | 0.42 | 0.40 | 0.38 | 0.31 | 0.29 |
|
Times Interest Earned
|
36.91 | 37.00 | -1.73 | 20.42 | 35.56 | -47.50 | -8.38 | -10.82 | -17.43 | -14.87 | -9.25 | -14.80 | -21.58 | -17.84 | -12.25 | | | | | -7.88 | -15.29 | -17.40 | -10.60 | -7.90 | -17.41 | -18.60 | -14.96 | -13.11 | -21.66 | -4.76 | -17.65 | -13.56 | | | | | | 8.59 | | 7.04 | 12.48 | 11.44 | | 5.43 | 5.81 | 8.10 | | 4.41 | 6.97 | 8.41 | | 12.27 | 17.94 | 14.34 | 11.45 | 6.42 | 16.41 | 15.46 | 13.63 | 12.11 | 20.08 | 17.01 | 12.95 | 12.41 | 22.79 | 13.80 | 6.86 |
|
FCF Payout Ratio
|
| 0.20 | 0.14 | -0.39 | 0.70 | 0.39 | 0.39 | -0.61 | -3.66 | 0.12 | 0.27 | 0.43 | 0.17 | 0.09 | 0.11 | 1.14 | 0.22 | 0.08 | 0.21 | 0.52 | -0.71 | 0.25 | 0.15 | 0.55 | 0.19 | 0.10 | 0.13 | 0.22 | 0.45 | 0.16 | 0.16 | 15.13 | 0.34 | 0.19 | 0.22 | -2.48 | -0.37 | 0.32 | 0.11 | 0.27 | 0.33 | 0.10 | 0.16 | 0.93 | 0.19 | 0.15 | 0.12 | 0.60 | 0.40 | 0.36 | 0.31 | 2.17 | 0.22 | 0.12 | 0.11 | 0.36 | 0.20 | 0.10 | 0.12 | 0.32 | 0.25 | 0.16 | 0.13 | -1.67 | 0.17 | 0.12 | 0.13 |
|
Enterprise Value
|
-63.60M | -81.20M | -96.30M | -86.60M | -96.60M | -114.80M | -89.40M | -104.20M | -99.10M | -81.80M | -74.70M | -68.90M | -76.80M | -87.10M | -112.50M | -116.00M | -168.20M | -332.40M | -754.50M | -779.70M | -757.00M | -805.10M | -730.80M | -744.40M | -229.20M | -354.40M | -410.70M | -450.50M | -397.90M | -355.40M | -385.00M | -129.40M | -136.10M | -145.70M | -378.30M | -979.10M | -762.40M | -780.50M | -803.60M | -516.60M | -422.00M | -658.10M | -351.20M | -1187.70M | -737.70M | -719.00M | -897.10M | -767.20M | -713.30M | -295.60M | -324.40M | -291.70M | -353.20M | -625.40M | -364.80M | -423.90M | -379.30M | -108.00M | -576.70M | -552.60M | -1736.30M | -1530.60M | -753.50M | -220.20M | -68.40M | -1105.00M | -1112.10M |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | 0.00% | 0.02% | -0.07% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.09% | 0.05% | 0.00% | 0.00% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.30% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | -0.03% | 0.04% | 0.01% | 0.02% | 0.29% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% |
|
Return on Capital Employed
|
| | | | | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.13% | 0.13% | 0.12% | 0.11% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.13% | 0.17% | 0.20% | 0.19% | 0.17% | 0.16% | 0.15% | 0.18% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.20% | 0.18% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.12% | | | | | 0.13% | 0.13% | 0.14% | 0.12% | 0.25% | -3.79% | 0.25% | 0.14% | 0.15% | 0.15% | 0.11% | 0.10% | 0.09% | 0.09% | 0.13% | 0.11% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.11% | 0.14% | 0.16% | 0.16% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.18% | 0.16% |
|
Return on Assets
|
| | | | | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.05% | 0.05% | 0.05% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.06% | 0.06% | 0.06% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.08% | 0.07% | 0.07% | 0.08% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.01% | -0.02% | -0.02% | -0.01% | -0.02% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.09% | 0.08% | 0.08% | 0.08% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.12% | 0.12% | 0.11% | 0.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.01% | 0.02% | 0.01% | 0.01% | 0.17% | 0.16% | 0.17% | 0.19% | 0.00% | 0.00% | 0.00% |