|
Gross Margin
|
61.77% | 63.31% | 62.78% | 64.68% | 64.96% | 66.97% | 63.96% | 65.64% | 65.15% | 65.47% | 64.55% | 66.27% | 65.61% | 65.19% | 64.50% | 65.61% | 64.99% | 64.27% | 63.60% | 64.39% | 64.01% | 63.66% | 63.14% | 64.79% | 64.22% | 63.78% | 63.05% | 64.23% | 64.53% | 63.77% | 63.18% | 63.24% | 63.03% | 61.20% | 61.41% | 61.63% | 61.04% | 59.93% | 58.99% | 60.00% | 59.00% | 58.73% | 60.34% | 58.46% | 60.46% | 60.30% | 57.76% | 59.55% | 56.80% | 54.12% | 55.30% | 55.18% | 53.08% | 53.84% | 53.44% | 54.04% | 52.78% | 52.56% | 52.76% | 53.00% | 53.70% | 53.34% | 52.30% | 52.39% | 53.57% | 53.88% | 52.18% |
|
EBT Margin
|
12.55% | 13.01% | 13.28% | 64.68% | 14.56% | 21.13% | 14.09% | 13.89% | 14.98% | 15.07% | 16.96% | 17.56% | 16.86% | 16.11% | 15.71% | 17.70% | 19.15% | 17.74% | 16.47% | 17.54% | 18.70% | 16.33% | 18.41% | 16.21% | 19.57% | 19.53% | 18.66% | 19.06% | 19.13% | 19.21% | 16.34% | 16.65% | 18.30% | 9.84% | 18.96% | 16.96% | 16.21% | 58.89% | 57.58% | 11.27% | 9.06% | -70.34% | 5.84% | -13.02% | 4.86% | 9.45% | 7.14% | 7.60% | 3.97% | 3.23% | 4.23% | 2.26% | 5.80% | 3.76% | 3.25% | 1.20% | 4.03% | -1.70% | 3.61% | 3.06% | 5.75% | 2.56% | 3.02% | 3.59% | 6.08% | 8.74% | 3.91% |
|
EBIT Margin
|
15.99% | 16.42% | 16.39% | 64.68% | 18.17% | 24.08% | 17.32% | 19.29% | 18.48% | 18.48% | 20.19% | 20.64% | 19.83% | 19.21% | 20.06% | 20.06% | 21.62% | 20.03% | 18.67% | 19.85% | 20.96% | 18.57% | 11.61% | 19.67% | 20.39% | 20.32% | 19.59% | 20.17% | 20.18% | 20.11% | 18.95% | 17.43% | 19.13% | 10.82% | 19.50% | 17.83% | 16.96% | 58.89% | 57.58% | 12.78% | 10.49% | -69.02% | 7.06% | -12.50% | 5.92% | 10.11% | 8.05% | 8.16% | 5.51% | 6.84% | 7.60% | 5.55% | 9.16% | 7.50% | 8.05% | 6.26% | 9.47% | 4.01% | 9.48% | 8.27% | 11.03% | 7.87% | 9.05% | 8.96% | 11.66% | 14.04% | 8.91% |
|
EBITDA Margin
|
9.81% | 9.60% | 16.39% | 64.68% | 9.42% | 14.24% | 17.32% | 9.75% | 10.50% | 9.52% | 20.19% | 12.07% | 11.37% | 11.52% | 20.06% | 11.68% | 12.27% | 12.29% | 18.67% | 11.17% | 13.10% | 10.06% | 11.61% | 9.27% | 13.15% | 11.98% | 19.59% | 13.76% | 13.16% | 12.60% | 18.95% | 11.94% | 12.61% | 6.34% | 19.50% | 12.52% | 11.73% | 58.89% | 57.58% | 8.63% | 6.83% | -65.27% | 7.06% | -14.83% | 4.64% | 7.35% | 8.05% | 5.88% | 2.95% | 1.90% | 7.60% | 2.18% | 4.65% | 2.17% | 8.05% | 0.01% | 4.46% | -1.07% | 9.48% | 2.81% | 3.80% | 0.19% | 9.05% | 2.60% | 4.51% | 6.15% | 8.91% |
|
Operating Margin
|
15.99% | 16.42% | 16.39% | 64.68% | 18.17% | 24.08% | 17.32% | 19.29% | 18.48% | 18.48% | 20.19% | 20.64% | 19.83% | 19.21% | 20.06% | 20.06% | 21.62% | 20.03% | 18.67% | 19.85% | 20.96% | 18.57% | 11.61% | 19.67% | 20.39% | 20.32% | 19.59% | 20.17% | 20.18% | 20.11% | 18.95% | 17.43% | 19.13% | 10.82% | 19.50% | 17.83% | 16.96% | 58.89% | 57.58% | 12.78% | 10.49% | -69.02% | 7.06% | -12.50% | 5.92% | 10.11% | 8.05% | 8.16% | 5.51% | 6.84% | 7.60% | 5.55% | 9.16% | 7.50% | 8.05% | 6.26% | 9.47% | 4.01% | 9.48% | 8.27% | 11.03% | 7.87% | 9.05% | 8.96% | 11.66% | 14.04% | 8.91% |
|
Net Margin
|
8.36% | 8.59% | 8.97% | 64.68% | | -0.10% | | 9.31% | | 10.34% | 10.87% | 11.66% | 11.39% | 10.97% | 11.00% | 11.84% | 12.62% | 11.78% | 10.94% | 11.63% | 12.35% | 10.75% | 12.92% | 10.59% | 12.86% | 12.94% | 12.88% | 12.65% | 12.96% | 12.78% | 11.29% | 11.70% | 12.28% | 5.79% | 17.12% | 12.88% | 12.33% | 58.89% | 57.58% | 8.25% | 6.60% | -64.53% | 4.01% | -12.36% | 3.63% | 6.70% | 5.44% | 5.51% | 2.54% | 2.35% | 2.42% | 1.74% | 3.93% | 2.66% | 3.37% | 0.51% | 2.87% | -1.48% | 2.79% | 2.02% | 3.81% | 1.70% | 2.42% | 2.62% | 4.30% | 6.25% | 2.24% |
|
FCF Margin
|
| 15.97% | 13.80% | 12.80% | 1.89% | 24.32% | 8.48% | 15.04% | 9.32% | 16.37% | 15.51% | 11.38% | 10.67% | 18.24% | 14.78% | 11.14% | 11.11% | 18.00% | 16.00% | 15.33% | 10.76% | 16.39% | 15.67% | 15.92% | 13.44% | 14.10% | 16.56% | 13.60% | 9.68% | 15.21% | 20.16% | 12.98% | 13.49% | 12.61% | 20.09% | 13.57% | 10.68% | 11.69% | 19.16% | 6.17% | 8.50% | 17.34% | 11.82% | 2.51% | 17.15% | 9.45% | 6.78% | 4.06% | 4.03% | 5.82% | 5.88% | 2.41% | 2.40% | 4.15% | 6.55% | -5.91% | 4.14% | 7.93% | 11.84% | 1.15% | 2.13% | 8.85% | 6.85% | 4.53% | 5.33% | 8.12% | 14.82% |
|
Inventory Average
|
| | | | | 21.61M | 21.77M | 21.18M | 21.03M | 21.92M | 22.26M | 22.39M | 23.28M | 24.01M | 23.75M | 23.51M | 24.47M | 26.01M | 27.90M | 29.15M | 31.04M | 34.42M | 37.76M | 38.76M | 39.31M | 41.36M | 42.08M | 40.95M | 39.02M | 39.78M | 40.83M | 39.92M | 40.54M | 41.18M | 41.59M | 42.32M | 42.81M | 44.18M | 45.78M | 45.75M | 45.57M | 44.15M | 41.06M | 41.30M | 45.10M | 49.02M | 45.32M | 38.62M | 35.19M | 34.31M | 35.14M | 34.73M | 36.02M | 41.38M | 48.76M | 53.09M | 54.41M | 52.08M | 45.67M | 40.38M | 38.35M | 38.81M | 38.00M | 35.45M | 34.12M | 33.82M | 33.70M |
|
Assets Average
|
| | | | | 1,330.88M | 1,316.77M | 1,312.65M | 1,325.80M | 1,361.18M | 1,388.10M | 1,399.41M | 1,416.10M | 1,444.74M | 1,439.87M | 1,427.12M | 1,444.89M | 1,478.83M | 1,539.61M | 1,566.93M | 1,600.37M | 1,653.93M | 1,677.57M | 1,673.36M | 1,674.68M | 1,688.18M | 1,766.11M | 1,837.45M | 1,850.83M | 1,905.03M | 2,062.74M | 2,173.31M | 2,165.52M | 2,174.37M | 2,194.40M | 2,241.32M | 2,283.53M | 2,280.31M | 2,286.23M | 2,313.75M | 2,318.22M | 2,101.50M | 1,916.14M | 1,993.92M | 2,052.31M | 2,033.63M | 1,924.68M | 1,867.71M | 2,455.36M | 3,011.83M | 3,040.29M | 3,014.35M | 2,947.35M | 2,948.86M | 3,016.92M | 3,008.72M | 2,931.96M | 2,903.84M | 2,982.65M | 2,904.61M | 2,697.45M | 2,644.61M | 2,726.96M | 2,702.41M | 2,554.43M | 2,561.22M | 2,725.50M |
|
Equity Average
|
| | | | | 182.68M | 214.31M | 236.90M | 256.62M | 274.51M | 293.03M | 321.17M | 349.28M | 378.45M | 415.46M | 448.38M | 472.19M | 500.44M | 535.39M | 554.73M | 570.41M | 593.00M | 625.83M | 663.62M | 702.64M | 722.80M | 732.57M | 764.47M | 800.30M | 833.34M | 865.46M | 897.07M | 931.07M | 949.77M | 982.78M | 1,033.34M | 1,063.40M | 1,015.22M | 935.35M | 906.49M | 895.86M | 709.84M | 536.25M | 496.75M | 452.21M | 470.94M | 498.69M | 536.11M | 555.54M | 555.07M | 566.23M | 576.81M | 587.90M | 599.43M | 603.15M | 599.94M | 604.64M | 606.51M | 601.99M | 606.50M | 614.43M | 616.58M | 616.79M | 621.68M | 630.57M | 651.41M | 672.42M |
|
Invested Capital
|
| | 117.21M | | 162.95M | 202.41M | 226.20M | 247.60M | 265.64M | 283.37M | 388.26M | 425.14M | 444.21M | 483.06M | 1,085.52M | 1,114.42M | 1,122.99M | 1,163.89M | 1,191.16M | 1,202.20M | 1,227.81M | 1,248.78M | 1,201.81M | 1,195.19M | 1,229.30M | 1,238.58M | 1,374.09M | 1,398.93M | 1,430.57M | 1,467.69M | 1,639.62M | 1,652.65M | 1,669.44M | 1,706.94M | 1,724.31M | 1,794.20M | 1,841.94M | 1,846.18M | 1,827.28M | 1,843.56M | 1,845.15M | 1,449.53M | 1,430.48M | 1,586.52M | 1,597.89M | 1,524.00M | 513.99M | 1,398.82M | 2,385.68M | 2,334.03M | 2,257.55M | 2,271.43M | 2,272.41M | 2,273.04M | 2,248.50M | 2,282.35M | 2,280.84M | 2,231.82M | 2,197.45M | 2,168.49M | 2,178.45M | 2,144.21M | 2,124.05M | 2,115.01M | 2,109.32M | 2,113.93M | 697.00M |
|
Asset Utilization Ratio
|
| | | | | 1.05 | 1.06 | 1.08 | 1.07 | 1.03 | 1.02 | 1.03 | 1.04 | 1.03 | 1.05 | 1.07 | 1.06 | 1.05 | 1.03 | 1.02 | 1.02 | 0.99 | 1.00 | 1.02 | 1.03 | 1.04 | 1.00 | 0.98 | 0.98 | 0.96 | 0.90 | 0.86 | 0.88 | 0.90 | 0.90 | 0.88 | 0.86 | 0.86 | 0.87 | 0.87 | 0.87 | 0.96 | 1.05 | 1.00 | 0.93 | 0.91 | 0.93 | 0.93 | 0.74 | 0.63 | 0.67 | 0.71 | 0.75 | 0.76 | 0.74 | 0.74 | 0.76 | 0.76 | 0.74 | 0.75 | 0.80 | 0.81 | 0.78 | 0.79 | 0.82 | 0.83 | 0.78 |
|
Interest Coverage Ratio
|
4.57 | 4.75 | 5.19 | | 5.49 | 7.90 | 5.58 | 5.60 | 5.31 | 5.55 | 6.23 | 6.67 | 6.48 | 6.11 | 6.53 | 8.20 | 8.62 | 8.25 | 8.13 | 8.45 | 8.91 | 8.01 | 6.63 | 13.09 | 20.11 | 20.37 | 18.24 | 17.67 | 17.55 | 19.01 | 12.96 | 17.60 | 17.65 | 9.44 | 17.34 | 15.72 | 13.51 | | | 6.86 | 5.61 | -39.11 | 4.96 | -8.69 | 3.94 | 8.74 | 7.49 | 7.96 | 2.77 | 1.69 | 2.17 | 1.52 | 2.42 | 1.75 | 1.57 | 1.14 | 1.70 | 0.67 | 1.61 | 1.44 | 1.96 | 1.39 | 1.45 | 1.54 | 1.96 | 2.48 | 1.63 |
|
Debt to Equity
|
| | 6.34 | | 4.59 | 3.70 | 3.31 | 2.99 | 2.79 | 2.62 | 2.45 | 2.18 | 2.07 | 1.87 | 1.51 | 1.40 | 1.34 | 1.24 | 1.16 | 1.15 | 1.11 | 1.07 | 0.85 | 0.76 | 0.69 | 0.72 | 0.84 | 0.78 | 0.75 | 0.73 | 0.86 | 0.81 | 0.76 | 0.80 | 0.70 | 0.71 | 0.71 | 0.93 | 1.00 | 1.05 | 1.06 | 1.76 | 1.62 | 2.55 | 2.49 | 2.15 | 1.64 | 1.50 | 3.32 | 3.18 | 2.93 | 2.92 | 2.81 | 2.78 | 2.72 | 2.83 | 2.72 | 2.72 | 2.63 | 2.56 | 2.51 | 2.50 | 2.42 | 2.40 | 2.30 | 2.18 | 2.10 |
|
Debt Ratio
|
| | 0.61 | | 0.56 | 0.57 | 0.57 | 0.56 | 0.55 | 0.54 | 0.53 | 0.53 | 0.52 | 0.51 | 0.46 | 0.45 | 0.44 | 0.43 | 0.41 | 0.41 | 0.39 | 0.39 | 0.33 | 0.31 | 0.30 | 0.31 | 0.34 | 0.34 | 0.33 | 0.32 | 0.35 | 0.34 | 0.33 | 0.35 | 0.32 | 0.33 | 0.33 | 0.39 | 0.40 | 0.41 | 0.41 | 0.49 | 0.45 | 0.56 | 0.55 | 0.52 | 0.46 | 0.44 | 0.61 | 0.59 | 0.55 | 0.57 | 0.57 | 0.57 | 0.53 | 0.57 | 0.57 | 0.57 | 0.52 | 0.57 | 0.58 | 0.58 | 0.53 | 0.58 | 0.58 | 0.56 | 0.50 |
|
Equity Ratio
|
| | 0.10 | | 0.12 | 0.15 | 0.17 | 0.19 | 0.20 | 0.20 | 0.22 | 0.24 | 0.25 | 0.27 | 0.31 | 0.32 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.36 | 0.38 | 0.41 | 0.43 | 0.43 | 0.40 | 0.43 | 0.44 | 0.44 | 0.40 | 0.42 | 0.44 | 0.44 | 0.46 | 0.46 | 0.47 | 0.42 | 0.40 | 0.39 | 0.39 | 0.28 | 0.28 | 0.22 | 0.22 | 0.24 | 0.28 | 0.30 | 0.18 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.20 | 0.22 | 0.23 | 0.23 | 0.22 | 0.24 | 0.25 | 0.26 | 0.24 |
|
Times Interest Earned
|
4.57 | 4.75 | 5.19 | | 5.49 | 7.90 | 5.58 | 5.60 | 5.31 | 5.55 | 6.23 | 6.67 | 6.48 | 6.11 | 6.53 | 8.20 | 8.62 | 8.25 | 8.13 | 8.45 | 8.91 | 8.01 | 6.63 | 13.09 | 20.11 | 20.37 | 18.24 | 17.67 | 17.55 | 19.01 | 12.96 | 17.60 | 17.65 | 9.44 | 17.34 | 15.72 | 13.51 | | | 6.86 | 5.61 | -39.11 | 4.96 | -8.69 | 3.94 | 8.74 | 7.49 | 7.96 | 2.77 | 1.69 | 2.17 | 1.52 | 2.42 | 1.75 | 1.57 | 1.14 | 1.70 | 0.67 | 1.61 | 1.44 | 1.96 | 1.39 | 1.45 | 1.54 | 1.96 | 2.48 | 1.63 |
|
FCF Payout Ratio
|
| 0.24 | 0.27 | 0.30 | 1.95 | 0.14 | 0.43 | 0.24 | 0.40 | 0.22 | 0.22 | 0.30 | 0.32 | 0.18 | 0.22 | 0.29 | 0.30 | 0.18 | 0.19 | 0.20 | 0.34 | 0.22 | 0.21 | 0.22 | 0.26 | 0.24 | 0.19 | 0.24 | 0.34 | 0.21 | 0.15 | 0.23 | 0.22 | 0.23 | 0.15 | 0.22 | 0.28 | 0.25 | 0.14 | 0.43 | 0.31 | 0.15 | 0.21 | 1.04 | 0.18 | 0.30 | 0.41 | 0.72 | 0.67 | 0.41 | 0.39 | 0.99 | 0.98 | 0.57 | 0.35 | -0.42 | 0.56 | 0.31 | 0.21 | 2.27 | 1.18 | 0.29 | 0.38 | 0.60 | 0.49 | 0.31 | 0.17 |
|
Enterprise Value
|
-18.14M | -14.14M | -12.79M | -16.33M | -15.51M | -21.09M | -17.38M | -31.85M | -17.63M | -23.02M | -28.69M | -58.72M | -45.13M | -105.64M | -45.44M | -70.74M | -52.83M | -100.04M | -121.09M | -140.62M | -146.94M | -188.00M | -61.54M | -58.32M | -64.93M | -62.90M | -100.70M | -71.01M | -69.59M | -80.06M | -148.87M | -160.00M | -105.48M | -115.17M | -128.82M | -67.73M | -68.59M | -57.85M | -145.26M | -61.53M | -66.73M | -73.47M | -174.81M | -310.15M | -371.88M | -310.33M | -229.27M | -125.27M | -163.13M | -120.82M | -285.21M | -43.74M | -42.91M | -45.15M | -336.99M | -24.18M | -38.58M | -41.69M | -71.48M | -23.00M | -22.49M | -41.18M | -34.20M | -30.11M | -25.76M | -25.53M | -36.60M |
|
Return on Sales
|
0.08% | 0.09% | 0.09% | 0.65% | 0.20% | 0.00% | 0.15% | 0.09% | 0.02% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.13% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.12% | 0.12% | 0.06% | 0.17% | 0.13% | 0.12% | 0.59% | 0.58% | 0.08% | 0.07% | -0.65% | 0.04% | -0.12% | 0.04% | 0.07% | 0.05% | 0.06% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | 0.03% | 0.03% | 0.01% | 0.03% | -0.01% | 0.03% | 0.02% | 0.04% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.02% |
|
Return on Capital Employed
|
| | | | | 0.39% | 0.39% | 0.25% | 0.25% | 0.23% | 0.25% | 0.26% | 0.26% | 0.26% | 0.25% | 0.25% | 0.25% | 0.25% | 0.30% | 0.29% | 0.29% | 0.28% | 0.24% | 0.28% | 0.28% | 0.29% | 0.24% | 0.32% | 0.23% | 0.23% | 0.22% | 0.20% | 0.21% | 0.18% | 0.19% | 0.18% | 0.17% | 0.29% | 0.40% | 0.38% | 0.36% | 0.04% | -0.12% | -0.19% | -0.20% | 0.03% | 0.03% | 0.10% | 0.07% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.11% | 0.11% |
|
Return on Invested Capital
|
| | | | | 1.89% | 1.63% | 0.79% | 0.74% | 0.64% | 0.54% | 0.46% | 0.45% | 0.43% | 0.26% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.13% | 0.14% | 0.14% | 0.14% | | | 0.37% | 0.35% | 0.03% | -0.14% | -0.20% | -0.20% | 0.01% | 0.01% | 0.11% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.11% |
|
Return on Assets
|
| | | | | 0.19% | 0.16% | 0.02% | 0.02% | 0.05% | 0.08% | 0.09% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.09% | 0.10% | 0.11% | 0.10% | 0.22% | 0.31% | 0.30% | 0.29% | 0.03% | -0.12% | -0.16% | -0.17% | 0.00% | 0.00% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 1.35% | 1.01% | 0.14% | 0.13% | 0.25% | 0.37% | 0.38% | 0.47% | 0.44% | 0.41% | 0.38% | 0.38% | 0.37% | 0.35% | 0.34% | 0.33% | 0.32% | 0.32% | 0.30% | 0.29% | 0.30% | 0.30% | 0.30% | 0.29% | 0.28% | 0.27% | 0.25% | 0.25% | 0.21% | 0.23% | 0.23% | 0.22% | 0.49% | 0.77% | 0.77% | 0.74% | 0.08% | -0.42% | -0.65% | -0.76% | 0.01% | 0.02% | 0.17% | 0.16% | 0.13% | 0.11% | 0.08% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.05% | 0.04% | 0.06% | 0.06% | 0.09% | 0.09% | 0.09% | 0.09% | 0.13% | 0.12% |