|
Gross Margin
|
49.98% | 51.84% | 51.02% | 52.91% | 52.93% | 53.59% | 53.61% | 53.91% | 55.62% | 54.36% | 54.59% | 53.96% | 54.36% | 54.89% | 53.81% | 54.63% | 54.96% | 53.83% | 54.32% | 54.85% | 54.98% | 55.92% | 55.47% | 56.29% | 56.12% | 55.54% | 52.48% | 55.61% | 55.33% | 54.31% | 53.31% | 54.06% | 54.02% | 55.22% | 55.33% | | 53.93% | 55.86% | 56.05% | 176.82% | 56.78% | 56.67% | 57.31% | | 59.89% | 58.76% | 60.44% | | 60.42% | 61.05% | 59.87% | 61.47% | 61.10% | 60.16% | 61.35% | 60.76% | 60.82% | 60.31% | 61.22% | 59.90% | 61.37% | 60.88% |
|
EBT Margin
|
3.38% | 5.04% | 1.91% | 5.03% | 6.14% | 6.44% | 3.27% | 6.65% | 8.44% | 7.99% | 3.84% | 6.92% | 7.79% | 9.33% | 4.50% | 11.29% | 9.82% | 8.05% | 2.27% | 9.38% | 10.80% | 12.59% | 8.17% | 12.49% | 9.39% | 8.71% | 1.96% | 9.41% | 6.30% | 8.91% | 2.10% | 7.86% | 6.27% | 8.26% | 5.96% | | 10.73% | 5.31% | -0.36% | -48.75% | 7.44% | 12.40% | 10.73% | | 15.00% | 17.40% | 16.49% | | 18.64% | 18.66% | 16.03% | 17.75% | 12.25% | 13.96% | 11.81% | 14.66% | 12.77% | 12.80% | 8.79% | 10.39% | 9.53% | 10.48% |
|
EBIT Margin
|
3.27% | 6.04% | 2.92% | 6.36% | 7.38% | 7.60% | 4.43% | 7.73% | 9.58% | 9.08% | 5.15% | 9.03% | 8.78% | 10.28% | 5.52% | 12.22% | 10.73% | 8.96% | 5.32% | 9.60% | 10.98% | 12.77% | 8.40% | 12.52% | 9.49% | 8.78% | 2.17% | 9.54% | 6.37% | 8.84% | 2.13% | 7.74% | 6.28% | 8.18% | 6.00% | | 10.72% | 5.27% | -0.50% | -45.98% | 7.73% | 12.61% | 10.73% | | 15.01% | 17.44% | 16.52% | | 18.48% | 18.25% | 15.45% | 16.91% | 11.20% | 12.97% | 10.47% | 13.42% | 11.38% | 11.55% | 7.71% | 9.52% | 6.78% | 9.49% |
|
EBITDA Margin
|
3.27% | 6.04% | 2.92% | 6.36% | 2.75% | 4.11% | 16.65% | 3.57% | 5.47% | 5.15% | 2.78% | 3.98% | 5.01% | 5.97% | 3.14% | 8.50% | 5.79% | 4.48% | 0.92% | 6.43% | 6.39% | 7.77% | 5.43% | 7.68% | 5.48% | 4.83% | 2.37% | 6.47% | 4.01% | 6.78% | 2.24% | 4.62% | 5.36% | 5.57% | 4.65% | | 7.82% | 4.49% | -2.72% | -45.98% | 6.55% | 10.55% | 8.49% | | 10.70% | 12.93% | 12.75% | | 13.89% | 14.26% | 12.82% | 14.33% | 9.10% | 11.45% | 8.97% | 9.00% | 8.91% | 8.66% | 7.07% | 7.86% | 7.51% | 8.23% |
|
Operating Margin
|
3.27% | 6.04% | 2.92% | 6.36% | 7.38% | 7.60% | 4.43% | 7.73% | 9.58% | 9.08% | 5.15% | 9.03% | 8.78% | 10.28% | 5.52% | 12.22% | 10.73% | 8.96% | 5.32% | 9.60% | 10.98% | 12.77% | 8.40% | 12.52% | 9.49% | 8.78% | 2.17% | 9.54% | 6.37% | 8.84% | 2.13% | 7.74% | 6.28% | 8.18% | 6.00% | | 10.72% | 5.27% | -0.50% | -45.98% | 7.73% | 12.61% | 10.73% | | 15.01% | 17.44% | 16.52% | | 18.48% | 18.25% | 15.45% | 16.91% | 11.20% | 12.97% | 10.47% | 13.42% | 11.38% | 11.55% | 7.71% | 9.52% | 6.78% | 9.49% |
|
Net Margin
|
2.31% | 8.51% | 2.16% | 4.03% | 3.66% | 4.41% | 15.55% | 3.94% | 5.37% | 5.15% | 2.60% | 4.50% | 4.97% | 5.98% | 3.04% | 6.99% | 6.23% | 5.09% | 1.46% | 6.56% | 6.91% | 7.97% | 5.34% | 8.16% | 5.96% | 5.50% | 1.26% | 5.99% | 4.09% | 7.49% | 1.44% | 5.58% | 4.71% | 6.18% | 4.49% | | 8.08% | 4.05% | -0.15% | -48.75% | 6.18% | 9.44% | 8.81% | | 11.05% | 12.92% | 12.49% | | 13.93% | 13.84% | 12.00% | 12.94% | 9.12% | 10.41% | 8.85% | 10.86% | 9.53% | 9.54% | 6.73% | 7.32% | 7.08% | 7.82% |
|
FCF Margin
|
-1.45% | 0.58% | 22.26% | 10.80% | 1.56% | -1.80% | 4.79% | 3.68% | -0.87% | 3.26% | 13.85% | 7.90% | 9.82% | -1.96% | 7.73% | 6.62% | 0.73% | -2.06% | 4.37% | 15.70% | 6.78% | 0.36% | 5.83% | 5.08% | 10.39% | -1.98% | 12.43% | 11.46% | 8.26% | -2.92% | 9.26% | 1.97% | 11.54% | 2.46% | 6.07% | | 11.49% | -13.95% | 7.23% | | 26.32% | 33.57% | 51.86% | | 8.48% | 9.12% | 15.67% | | 16.43% | -1.37% | 16.75% | 12.33% | 7.93% | 7.20% | 14.59% | 14.33% | 7.45% | 4.98% | 5.75% | 14.28% | 9.82% | -3.15% |
|
Inventory Average
|
| | | | 141.37M | 138.62M | 139.23M | 149.00M | 156.84M | 150.17M | 142.21M | 139.65M | 139.46M | 140.81M | 142.51M | 145.66M | 151.90M | 154.63M | 153.34M | 153.42M | 154.24M | 157.03M | 160.62M | 163.03M | 160.83M | 159.86M | 157.30M | 151.85M | 153.49M | 159.17M | 162.30M | 163.38M | 164.37M | 162.45M | 161.90M | 163.51M | 156.91M | 145.21M | 138.89M | 132.44M | 126.57M | 126.90M | 131.22M | 139.83M | 151.36M | 161.64M | 173.62M | 179.60M | 172.08M | 163.76M | 155.76M | 150.43M | 149.41M | 145.28M | 142.71M | 143.26M | 142.62M | 142.61M | 146.20M | 145.64M | 140.41M | 140.93M |
|
Assets Average
|
| | | | 625.53M | 612.55M | 617.90M | 639.11M | 644.75M | 630.04M | 626.84M | 627.80M | 626.43M | 630.43M | 635.09M | 649.67M | 662.31M | 661.12M | 630.55M | 607.51M | 610.53M | 596.95M | 578.94M | 578.24M | 584.50M | 583.05M | 577.20M | 574.06M | 566.32M | 559.72M | 559.78M | 547.50M | 520.39M | 522.42M | 533.66M | 521.59M | 582.12M | 637.91M | 662.52M | 662.95M | 622.65M | 629.37M | 661.88M | 685.40M | 680.77M | 683.81M | 702.12M | 717.40M | 720.87M | 717.91M | 727.65M | 743.39M | 742.51M | 730.87M | 732.20M | 743.57M | 741.31M | 735.14M | 735.66M | 737.92M | 737.10M | 725.94M |
|
Equity Average
|
| | | | 321.08M | 325.45M | 304.08M | 319.79M | 325.77M | 327.66M | 327.41M | 331.75M | 337.65M | 345.45M | 351.42M | 360.17M | 371.34M | 378.10M | 378.56M | 373.33M | 375.04M | 379.98M | 380.29M | 386.19M | 394.00M | 398.64M | 401.30M | 401.00M | 401.58M | 402.48M | 402.05M | 392.63M | 386.93M | 379.83M | 371.36M | 368.49M | 367.22M | 366.66M | 351.04M | 333.65M | 330.50M | 340.26M | 352.09M | 354.01M | 348.24M | 355.42M | 374.87M | 395.65M | 411.55M | 426.43M | 445.14M | 462.10M | 466.80M | 467.75M | 475.16M | 480.19M | 478.82M | 476.73M | 479.03M | 480.80M | 478.92M | 476.82M |
|
Invested Capital
|
| | | 281.71M | 360.46M | 290.43M | 317.91M | 322.12M | 329.92M | 326.13M | 329.62M | 334.84M | 341.43M | 350.45M | 353.37M | 498.38M | 375.77M | 457.55M | 453.94M | 446.77M | 382.59M | 383.45M | 383.23M | 434.04M | 436.88M | 404.29M | 403.98M | 403.63M | 402.64M | 402.97M | 401.99M | 384.45M | 390.54M | 370.20M | 373.59M | 364.48M | 370.50M | 362.82M | 339.25M | 378.06M | 332.94M | 347.58M | 356.60M | 351.42M | 345.07M | 365.77M | 383.98M | 407.32M | 415.77M | 437.08M | 453.20M | 471.01M | 462.58M | 472.93M | 477.39M | 482.98M | 474.65M | 478.82M | 479.24M | 482.36M | 475.48M | 478.17M |
|
Asset Utilization Ratio
|
| | | | 1.12 | 1.16 | 1.17 | 1.14 | 1.14 | 1.17 | 1.17 | 1.16 | 1.15 | 1.15 | 1.15 | 1.15 | 1.14 | 1.15 | 1.21 | 1.24 | 1.24 | 1.28 | 1.35 | 1.37 | 1.36 | 1.35 | 1.34 | 1.33 | 1.33 | 1.35 | 1.35 | 1.40 | 1.49 | 1.48 | 1.44 | 1.08 | 0.94 | 0.83 | 0.75 | 0.79 | 0.81 | 0.81 | 0.81 | 0.74 | 0.79 | 0.83 | 0.84 | 0.82 | 0.86 | 0.86 | 0.83 | 1.06 | 1.00 | 0.96 | 0.91 | 0.87 | 0.86 | 0.85 | 0.85 | 0.83 | 0.82 | 0.83 |
|
Interest Coverage Ratio
|
1.81 | 3.61 | 1.72 | 4.57 | 5.80 | 6.13 | 3.56 | 6.50 | 8.16 | 7.90 | 3.95 | 7.53 | 8.51 | 10.61 | 5.11 | 12.81 | 10.84 | 9.38 | 5.43 | 41.47 | 45.83 | 61.50 | 27.60 | 170.62 | 56.77 | 52.76 | 12.98 | 67.88 | 62.43 | 531.45 | 71.72 | 300.13 | 222.62 | 199.11 | | | | 180.47 | -8.87 | | 34.87 | 479.89 | 372.29 | | 570.00 | 756.08 | 640.25 | | 720.91 | 741.38 | 553.62 | 565.88 | 300.84 | 417.08 | 239.45 | 332.75 | 292.75 | 288.21 | 183.28 | 254.48 | 168.93 | 237.13 |
|
Debt to Equity
|
| | | 0.59 | 0.45 | 0.53 | 0.49 | 0.48 | 0.47 | 0.48 | 0.47 | 0.39 | 0.38 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.21 | 0.21 | 0.20 | 0.15 | 0.13 | 0.11 | 0.10 | 0.10 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.00 | 0.06 | 0.07 | 0.06 | 0.00 | | | 0.29 | 0.15 | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.26 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.25 | 0.24 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.13 | 0.13 | 0.12 | 0.10 | 0.08 | 0.07 | 0.07 | 0.07 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.00 | 0.05 | 0.05 | 0.04 | 0.00 | | | 0.14 | 0.08 | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.45 | 0.58 | 0.48 | 0.50 | 0.50 | 0.51 | 0.53 | 0.52 | 0.54 | 0.54 | 0.56 | 0.55 | 0.56 | 0.56 | 0.58 | 0.62 | 0.61 | 0.62 | 0.66 | 0.66 | 0.68 | 0.67 | 0.70 | 0.69 | 0.71 | 0.71 | 0.73 | 0.71 | 0.72 | 0.76 | 0.69 | 0.70 | 0.71 | 0.57 | 0.58 | 0.48 | 0.53 | 0.53 | 0.55 | 0.52 | 0.51 | 0.51 | 0.53 | 0.54 | 0.57 | 0.58 | 0.61 | 0.61 | 0.63 | 0.63 | 0.65 | 0.64 | 0.65 | 0.64 | 0.65 | 0.65 | 0.65 | 0.65 | 0.67 |
|
Times Interest Earned
|
1.81 | 3.61 | 1.72 | 4.57 | 5.80 | 6.13 | 3.56 | 6.50 | 8.16 | 7.90 | 3.95 | 7.53 | 8.51 | 10.61 | 5.11 | 12.81 | 10.84 | 9.38 | 5.43 | 41.47 | 45.83 | 61.50 | 27.60 | 170.62 | 56.77 | 52.76 | 12.98 | 67.88 | 62.43 | 531.45 | 71.72 | 300.13 | 222.62 | 199.11 | | | | 180.47 | -8.87 | | 34.87 | 479.89 | 372.29 | | 570.00 | 756.08 | 640.25 | | 720.91 | 741.38 | 553.62 | 565.88 | 300.84 | 417.08 | 239.45 | 332.75 | 292.75 | 288.21 | 183.28 | 254.48 | 168.93 | 237.13 |
|
FCF Payout Ratio
|
-0.60 | 1.44 | 0.04 | 0.08 | 0.70 | -0.61 | 0.24 | 0.30 | -1.59 | 2.73 | | 0.18 | 0.15 | -0.76 | 0.22 | 0.22 | 2.07 | -0.86 | 0.46 | 0.11 | 0.31 | 5.33 | 0.35 | 0.45 | 0.24 | -1.22 | 0.24 | 0.24 | 0.35 | -0.90 | 0.82 | 1.29 | 0.23 | 1.04 | 2.94 | 0.58 | 0.25 | -0.44 | 0.51 | | | 0.09 | 0.13 | | 1.64 | 1.34 | 1.30 | | 0.59 | | 0.52 | 0.40 | 1.69 | 0.76 | 0.43 | 0.41 | 1.76 | 1.27 | 1.22 | 0.44 | 1.13 | -2.11 |
|
Enterprise Value
|
-62.73M | -53.03M | -70.81M | -91.43M | -90.48M | -77.12M | -84.18M | -88.53M | -84.37M | -74.92M | -101.61M | -87.92M | -104.44M | -97.51M | -115.67M | -127.08M | -126.92M | -121.52M | -64.55M | -78.10M | -86.72M | -56.77M | -48.62M | -52.45M | -69.06M | -56.97M | -63.49M | -57.51M | -52.55M | -41.83M | -44.83M | -22.22M | -39.48M | -38.67M | -25.67M | -20.76M | -45.82M | -28.27M | -116.85M | -72.28M | -61.98M | -80.05M | -108.98M | -104.62M | -93.69M | -105.24M | -95.08M | -110.90M | -92.91M | -86.01M | -61.39M | -172.73M | -123.41M | -134.54M | -144.56M | -250.96M | -227.24M | -139.17M | -250.60M | -213.31M | -199.63M | -213.19M |
|
Return on Sales
|
0.02% | 0.09% | 0.02% | 0.04% | 0.04% | 0.04% | 0.16% | 0.04% | 0.05% | 0.05% | 0.03% | 0.04% | 0.05% | 0.06% | 0.03% | 0.07% | 0.06% | 0.05% | 0.01% | 0.07% | 0.07% | 0.08% | 0.05% | 0.08% | 0.06% | 0.05% | 0.01% | 0.06% | 0.04% | 0.07% | 0.01% | 0.06% | 0.05% | 0.06% | 0.04% | 0.05% | 0.08% | 0.04% | 0.00% | -0.49% | 0.06% | 0.09% | 0.09% | 0.08% | 0.11% | 0.13% | 0.12% | 0.12% | 0.14% | 0.14% | 0.12% | 0.13% | 0.09% | 0.10% | 0.09% | 0.11% | 0.10% | 0.10% | 0.07% | 0.07% | 0.07% | 0.08% |
|
Return on Capital Employed
|
| | | | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.16% | 0.18% | 0.20% | 0.19% | 0.16% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.13% | 0.12% | 0.13% | 0.09% | 0.10% | 0.07% | 0.04% | 0.03% | 0.02% | 0.05% | 0.09% | | 0.18% | 0.23% | 0.24% | | 0.27% | 0.27% | 0.25% | 0.24% | 0.20% | 0.17% | 0.15% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% |
|
Return on Invested Capital
|
| | | | 0.13% | 0.10% | 0.20% | 0.19% | 0.19% | 0.19% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.11% | 0.07% | 0.08% | 0.07% | 0.05% | | -0.01% | 0.03% | 0.09% | | 0.18% | 0.22% | 0.23% | | 0.25% | 0.26% | 0.23% | 0.22% | 0.18% | 0.16% | 0.14% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% |
|
Return on Assets
|
| | | | 0.05% | 0.04% | 0.08% | 0.08% | 0.08% | 0.09% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.05% | 0.05% | 0.04% | 0.03% | 0.01% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.14% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | 0.10% | 0.08% | 0.16% | 0.15% | 0.16% | 0.17% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.12% | 0.14% | 0.15% | 0.14% | 0.12% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.11% | 0.07% | 0.08% | 0.07% | 0.05% | 0.02% | 0.01% | 0.04% | 0.08% | 0.12% | 0.15% | 0.18% | 0.19% | 0.18% | 0.20% | 0.19% | 0.18% | 0.23% | 0.19% | 0.17% | 0.15% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% |