|
Gross Margin
|
| 13.01% | 15.19% | 16.72% | 9.27% | 12.53% | 12.82% | 13.00% | 12.60% | 12.28% | 9.24% | 10.70% | 10.66% | 11.17% | 10.97% | 10.45% | 10.67% | 10.87% | 11.50% | 10.31% | 11.10% | 10.83% | 11.18% | 11.43% | 11.89% | 12.02% | 12.23% | 12.43% | 12.24% | 11.93% | 12.26% | 12.01% | 12.08% | 11.29% | 11.03% | 11.12% | 11.29% | 10.68% | 11.30% | 11.72% | 11.51% | 11.52% | 11.53% | 10.78% | 11.51% | 11.56% | 11.68% | 11.85% | 11.99% | 11.71% | 12.24% | 12.53% | 12.75% | 12.63% | 12.74% | 12.93% | 12.55% | 12.31% | 12.39% | 12.43% | 12.27% | 12.31% | 12.10% | 11.72% | 12.23% | 11.90% | 12.15% |
|
EBT Margin
|
| 8.36% | 11.29% | 12.79% | 7.35% | 9.53% | 9.25% | 9.38% | 8.90% | 8.73% | -36.90% | -33.39% | 5.15% | 10.75% | 10.41% | 14.18% | 9.61% | 11.65% | 7.37% | 28.86% | 7.27% | 6.34% | 5.18% | 6.31% | 6.74% | 1.34% | 9.05% | 9.08% | 7.76% | 7.44% | 7.76% | 6.39% | 7.69% | 6.37% | 6.20% | 6.77% | 6.33% | 7.88% | 7.99% | 7.55% | 8.43% | 7.04% | 7.80% | 7.11% | 7.08% | 7.95% | 8.01% | 8.15% | 7.92% | 8.33% | 8.84% | 9.49% | 9.88% | 9.96% | 9.61% | 9.54% | 10.23% | 10.24% | 10.23% | 11.39% | 11.28% | 10.04% | 11.38% | 9.90% | 10.25% | 10.37% | 10.57% |
|
EBIT Margin
|
| 8.49% | 11.31% | 12.91% | 7.24% | 9.76% | 9.59% | 9.14% | 9.18% | 8.72% | -37.94% | -34.04% | 4.85% | 10.52% | 10.40% | 13.42% | 9.90% | 10.81% | 7.63% | 28.68% | 6.92% | 6.22% | 5.09% | 6.33% | 6.69% | 6.12% | 6.34% | 7.88% | 7.96% | 7.16% | 7.23% | 7.35% | 8.02% | 6.90% | 6.60% | 7.38% | 6.49% | 6.83% | 8.07% | 8.10% | 7.92% | 7.51% | 7.52% | 6.62% | 6.94% | 7.70% | 7.90% | 7.86% | 8.56% | 7.92% | 9.08% | 9.51% | 9.59% | 9.49% | 9.91% | 9.29% | 9.36% | 9.33% | 9.68% | 9.75% | 9.73% | 9.57% | 9.55% | 9.05% | 9.79% | 9.63% | 10.10% |
|
EBITDA Margin
|
| 8.49% | 11.31% | 12.91% | 7.24% | 9.76% | 9.59% | 9.14% | 9.18% | 8.72% | -37.94% | -34.04% | 4.85% | 10.52% | 10.40% | 13.42% | 9.90% | 11.19% | 8.14% | 28.43% | 6.45% | 5.83% | 4.37% | 5.99% | 6.28% | 0.78% | 8.36% | 8.70% | 7.06% | 6.98% | 6.56% | 5.98% | 7.57% | 6.04% | 5.61% | 6.39% | 6.24% | 7.41% | 7.84% | 7.43% | 7.57% | 6.45% | 7.43% | 4.87% | 9.20% | 6.94% | 8.29% | 6.72% | 8.46% | 7.96% | 9.06% | 8.68% | 8.55% | 9.51% | 11.29% | 8.39% | 8.99% | 9.58% | 11.34% | 9.85% | 10.96% | 11.49% | 9.25% | 10.04% | 9.78% | 9.50% | 10.57% |
|
Operating Margin
|
| 8.49% | 11.31% | 12.91% | 7.24% | 9.76% | 9.59% | 9.14% | 9.18% | 8.72% | -37.94% | -34.04% | 4.85% | 10.52% | 10.40% | 13.42% | 9.90% | 10.81% | 7.63% | 28.68% | 6.92% | 6.22% | 5.09% | 6.33% | 6.69% | 6.12% | 6.34% | 7.88% | 7.96% | 7.16% | 7.23% | 7.35% | 8.02% | 6.90% | 6.60% | 7.38% | 6.49% | 6.83% | 8.07% | 8.10% | 7.92% | 7.51% | 7.52% | 6.62% | 6.94% | 7.70% | 7.90% | 7.86% | 8.56% | 7.92% | 9.08% | 9.51% | 9.59% | 9.49% | 9.91% | 9.29% | 9.36% | 9.33% | 9.68% | 9.75% | 9.73% | 9.57% | 9.55% | 9.05% | 9.79% | 9.63% | 10.10% |
|
Net Margin
|
| 8.36% | 11.29% | 12.79% | 7.35% | 8.75% | 8.56% | 8.55% | 8.42% | 8.40% | -34.42% | -33.32% | 5.22% | 10.10% | 9.96% | 13.58% | 9.47% | 11.19% | 8.14% | 28.43% | 6.45% | 5.83% | 4.63% | 5.72% | 6.21% | 0.74% | 8.50% | 8.30% | 7.12% | 6.86% | 7.20% | 5.90% | 7.40% | 5.89% | 5.73% | 6.34% | 6.59% | 7.38% | 7.82% | 7.18% | 8.13% | 6.50% | 7.33% | 6.87% | 6.92% | 7.57% | 7.80% | 7.82% | 8.32% | 8.22% | 8.63% | 8.98% | 9.56% | 9.86% | 9.45% | 8.92% | 9.27% | 9.50% | 9.70% | 11.06% | 10.76% | 9.62% | 10.39% | 9.32% | 9.59% | 9.81% | 9.94% |
|
FCF Margin
|
| 14.89% | 4.79% | 2.95% | -5.25% | -5.27% | 2.01% | 7.33% | 5.32% | 2.14% | -32.84% | 1.07% | -4.92% | 1.15% | 5.99% | 19.78% | -2.92% | 9.84% | 8.80% | 11.16% | 2.74% | 7.57% | 2.85% | -11.71% | 1.81% | -1.81% | 0.52% | 4.19% | -0.48% | -8.46% | 0.98% | 7.58% | -0.13% | -3.99% | 8.89% | 13.79% | 12.37% | 7.74% | 7.54% | 8.20% | 8.99% | -1.80% | 10.41% | 9.67% | 7.74% | 5.02% | -0.73% | 5.72% | 5.90% | 0.81% | 0.22% | 4.77% | 0.36% | 7.34% | 4.99% | 2.61% | 8.10% | 19.49% | 10.43% | 11.93% | 9.34% | 7.83% | 11.28% | 5.24% | 0.51% | 5.28% | 0.03% |
|
Inventory Average
|
| 9.59M | -8.43M | -22.76M | 33.51M | 105.64M | 109.90M | 48.23M | 49.23M | 107.61M | 104.92M | 101.08M | 102.40M | 109.58M | 107.62M | 99.21M | 93.75M | 93.86M | 97.79M | 104.77M | 118.87M | 129.44M | 131.21M | 130.12M | 131.56M | 140.03M | 144.91M | 147.97M | 168.26M | 196.45M | 213.10M | 222.24M | 234.31M | 249.47M | 250.05M | 242.30M | 249.87M | 269.08M | 279.18M | 281.66M | 289.52M | 307.56M | 307.95M | 292.29M | 300.00M | 324.61M | 355.71M | 362.64M | 387.71M | 443.69M | 475.06M | 468.76M | 504.89M | 542.60M | 532.29M | 545.39M | 536.91M | 479.84M | 427.43M | 434.45M | 458.67M | 451.81M | 464.78M | 510.25M | 556.18M | 651.60M | 760.55M |
|
Assets Average
|
| | | | | 387.74M | 403.69M | 418.03M | 432.25M | 446.72M | 434.46M | 433.20M | 457.26M | 469.20M | 474.11M | 479.86M | 476.05M | 476.62M | 497.04M | 536.25M | 566.33M | 577.02M | 595.34M | 623.07M | 658.72M | 680.35M | 705.89M | 746.06M | 812.19M | 878.58M | 923.61M | 975.30M | 1,018.88M | 1,038.82M | 1,041.25M | 1,046.37M | 1,071.41M | 1,117.91M | 1,161.87M | 1,193.27M | 1,232.97M | 1,272.51M | 1,302.37M | 1,322.64M | 1,356.12M | 1,403.69M | 1,461.52M | 1,499.73M | 1,558.98M | 1,648.37M | 1,715.71M | 1,765.47M | 1,807.89M | 1,850.02M | 1,916.21M | 1,998.41M | 2,004.22M | 1,999.43M | 2,076.18M | 2,185.08M | 2,287.77M | 2,388.77M | 2,490.71M | 2,580.85M | 2,725.37M | 2,920.10M | 3,138.68M |
|
Equity Average
|
| | | | | | | | | 309.88M | 302.69M | 264.84M | 246.61M | 259.41M | 277.15M | 297.61M | 317.17M | 335.67M | 355.76M | 390.25M | 420.92M | 433.19M | 444.79M | 456.85M | 471.31M | 481.46M | 495.10M | 518.46M | 542.56M | 569.73M | 291.88M | -1.13M | 340.29M | 340.89M | -0.14M | 367.52M | 738.24M | 753.55M | 783.85M | 815.21M | 845.99M | 876.90M | 909.51M | 930.87M | 953.91M | 987.56M | 1,018.69M | 1,055.09M | 1,093.01M | 1,129.26M | 1,172.60M | 1,213.96M | 1,241.20M | 1,278.02M | 1,343.25M | 1,412.86M | 1,455.12M | 1,499.41M | 1,570.78M | 1,635.81M | 1,702.99M | 1,786.17M | 1,834.79M | 1,875.08M | 1,944.50M | 2,021.49M | 2,122.98M |
|
Invested Capital
|
201.44M | | | | 238.17M | 5.51M | 5.47M | 4.97M | 305.93M | 323.13M | 293.53M | 252.19M | 260.38M | 277.77M | 295.87M | 318.68M | 334.99M | 355.70M | 375.15M | 424.67M | 432.84M | 445.55M | 456.03M | 499.68M | 514.94M | 519.98M | 560.22M | 580.70M | 579.02M | 622.82M | 37.26M | 47.89M | 730.18M | 47.82M | 52.10M | 788.14M | 744.19M | 769.41M | 804.78M | 832.14M | 924.04M | 951.63M | 986.23M | 988.25M | 1,026.21M | 1,049.50M | 1,082.37M | 1,116.21M | 1,152.13M | 1,182.60M | 1,232.71M | 1,259.23M | 1,281.10M | 1,323.69M | 1,402.43M | 1,456.82M | 1,480.86M | 1,539.27M | 1,617.48M | 1,663.23M | 1,745.74M | 1,826.60M | 1,842.97M | 1,907.19M | 1,981.81M | 2,061.17M | 2,184.79M |
|
Asset Utilization Ratio
|
| | | | | 1.54 | 1.69 | 1.82 | 1.72 | 1.69 | 1.54 | 1.41 | 1.24 | 1.14 | 1.28 | 1.30 | 1.35 | 1.37 | 1.34 | 1.26 | 1.20 | 1.21 | 1.18 | 1.17 | 1.17 | 1.18 | 1.20 | 1.22 | 1.20 | 1.24 | 1.31 | 1.36 | 1.39 | 1.39 | 1.37 | 1.34 | 1.28 | 1.24 | 1.25 | 1.28 | 1.28 | 1.26 | 1.25 | 1.24 | 1.21 | 1.20 | 1.17 | 1.18 | 1.21 | 1.20 | 1.22 | 1.24 | 1.25 | 1.28 | 1.29 | 1.29 | 1.32 | 1.34 | 1.31 | 1.27 | 1.26 | 1.26 | 1.25 | 1.26 | 1.25 | 1.23 | 1.24 |
|
Interest Coverage Ratio
|
| -44.42 | -86.51 | -136.79 | 16.89 | 152.69 | 196.80 | 219.84 | 232.97 | 219.54 | -539.04 | -739.50 | 31.32 | 58.33 | 66.19 | 87.33 | 71.29 | 90.04 | 72.43 | 279.55 | 75.31 | 88.49 | 82.00 | 95.90 | 57.30 | 32.95 | 35.27 | 59.04 | 53.28 | 17.98 | 45.76 | 42.06 | 36.94 | 28.90 | 26.92 | 29.90 | 20.25 | 40.62 | 20.12 | 22.70 | 18.77 | 12.53 | 177.15 | 114.39 | 121.23 | 133.93 | 135.34 | 133.60 | 144.35 | 0.00M | 216.16 | 735.05 | 663.58 | 159.06 | 170.40 | 154.95 | 209.56 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Debt to Equity
|
0.14 | | | | 0.09 | | | | 0.05 | 0.06 | 0.10 | 0.17 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.08 | 0.07 | 0.05 | 0.04 | 0.03 | 0.03 | 0.14 | 0.14 | 0.14 | 0.20 | 0.18 | 0.11 | 0.12 | -53.54 | -75.47 | 0.10 | 309.90 | -136.05 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | | | | | | | |
|
Debt Ratio
|
0.09 | | | | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.07 | 0.09 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.10 | 0.10 | 0.10 | 0.14 | 0.12 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | | | | | | | |
|
Equity Ratio
|
0.67 | | | | 0.62 | | | | 0.69 | 0.70 | 0.69 | 0.54 | 0.54 | 0.56 | 0.61 | 0.63 | 0.70 | 0.71 | 0.72 | 0.73 | 0.76 | 0.75 | 0.75 | 0.72 | 0.71 | 0.70 | 0.70 | 0.69 | 0.65 | 0.65 | 0.00 | 0.00 | 0.66 | 0.00 | 0.00 | 0.70 | 0.68 | 0.67 | 0.68 | 0.68 | 0.69 | 0.69 | 0.71 | 0.70 | 0.71 | 0.70 | 0.69 | 0.71 | 0.69 | 0.68 | 0.68 | 0.69 | 0.68 | 0.70 | 0.70 | 0.71 | 0.74 | 0.76 | 0.76 | 0.74 | 0.75 | 0.75 | 0.72 | 0.73 | 0.70 | 0.69 | 0.67 |
|
Times Interest Earned
|
| -44.42 | -86.51 | -136.79 | 16.89 | 152.69 | 196.80 | 219.84 | 232.97 | 219.54 | -539.04 | -739.50 | 31.32 | 58.33 | 66.19 | 87.33 | 71.29 | 90.04 | 72.43 | 279.55 | 75.31 | 88.49 | 82.00 | 95.90 | 57.30 | 32.95 | 35.27 | 59.04 | 53.28 | 17.98 | 45.76 | 42.06 | 36.94 | 28.90 | 26.92 | 29.90 | 20.25 | 40.62 | 20.12 | 22.70 | 18.77 | 12.53 | 177.15 | 114.39 | 121.23 | 133.93 | 135.34 | 133.60 | 144.35 | 0.00M | 216.16 | 735.05 | 663.58 | 159.06 | 170.40 | 154.95 | 209.56 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
FCF Payout Ratio
|
| -2.46 | | | -5.62 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-114.84M | -114.84M | -114.84M | -114.84M | -84.94M | -101.09M | -102.06M | -116.42M | -127.28M | -132.35M | -112.08M | -125.41M | -115.51M | -115.39M | -128.10M | -157.48M | -149.72M | -163.86M | -180.06M | -233.66M | -233.48M | -244.68M | -253.27M | -254.34M | -255.84M | -247.59M | -266.56M | -272.76M | -284.51M | -253.56M | -256.13M | -289.24M | -285.27M | -263.27M | -284.23M | -311.85M | -332.37M | -352.36M | -382.50M | -408.89M | -437.33M | -406.80M | -442.84M | -457.76M | -488.12M | -496.44M | -481.04M | -508.75M | -547.93M | -528.41M | -519.87M | -514.99M | -478.15M | -499.80M | -527.61M | -538.72M | -550.47M | -670.77M | -740.59M | -794.03M | -858.60M | -908.88M | -934.63M | -950.68M | -934.24M | -968.77M | -960.77M |
|
Return on Sales
|
| 0.08% | 0.11% | 0.13% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | -0.34% | -0.33% | 0.05% | 0.10% | 0.10% | 0.14% | 0.09% | 0.11% | 0.08% | 0.28% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.01% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.23% | 0.23% | 0.23% | 0.22% | 0.21% | 0.04% | -0.19% | -0.22% | -0.21% | -0.02% | 0.19% | 0.19% | 0.20% | 0.18% | 0.24% | 0.20% | 0.19% | 0.18% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% |
|
Return on Invested Capital
|
| | | | | | | | 0.40% | 0.21% | 0.05% | -0.18% | -0.23% | -0.22% | -0.03% | 0.19% | 0.21% | 0.20% | 0.19% | 0.24% | 0.21% | 0.19% | 0.17% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.25% | 2.13% | 0.25% | 0.26% | 1.94% | 0.23% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.17% |
|
Return on Assets
|
| | | | | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.03% | -0.11% | -0.12% | -0.12% | -0.01% | 0.13% | 0.14% | 0.15% | 0.14% | 0.18% | 0.16% | 0.14% | 0.13% | 0.06% | 0.07% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% |
|
Return on Equity
|
| | | | | | | | | 0.21% | 0.05% | -0.18% | -0.23% | -0.22% | -0.02% | 0.21% | 0.22% | 0.21% | 0.20% | 0.25% | 0.22% | 0.19% | 0.17% | 0.09% | 0.09% | 0.07% | 0.09% | 0.11% | 0.11% | 0.15% | 0.30% | -79.03% | 0.29% | 0.28% | -620.85% | 0.24% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% |