|
Gross Margin
|
43.50% | 41.59% | 42.00% | 44.58% | 45.32% | 36.73% | 41.84% | 43.22% | 44.30% | 40.77% | 39.23% | 40.46% | 40.16% | 38.09% | 39.49% | 36.21% | 33.63% | 32.49% | 32.07% | 34.03% | 35.99% | 35.82% | 35.44% | 34.47% | 36.73% | 34.84% | 36.86% | 36.45% | 36.87% | 38.68% | 36.44% | 35.38% | 37.59% | 38.49% | 37.10% | 36.81% | 37.28% | 36.66% | 34.51% | 35.83% | 34.63% | 33.23% | 34.31% | 30.31% | 29.85% | 34.12% | 34.67% | 35.26% | 34.04% | 32.50% | 12.40% | 32.13% | 33.36% | 32.94% | 33.50% | 31.66% | 32.73% | 34.45% | 35.07% | 32.46% | 31.92% | 33.87% | 34.43% | 33.24% | 33.02% | 33.83% | 34.78% | 33.39% |
|
EBT Margin
|
25.18% | 25.39% | 23.58% | 27.62% | 27.25% | 10.98% | 15.52% | 20.05% | 21.96% | 15.63% | 13.84% | 12.95% | 15.67% | 12.54% | 13.53% | 6.72% | 4.64% | 4.77% | 7.98% | 7.95% | 11.84% | 11.06% | 7.72% | 10.34% | 11.25% | 11.61% | 7.40% | 8.44% | 10.21% | 11.37% | 12.29% | 8.03% | 12.37% | 12.93% | 13.46% | 10.78% | -1.70% | 11.52% | 12.64% | 10.60% | 11.47% | 9.70% | 7.53% | -2.33% | -10.85% | 8.77% | 1.70% | 15.74% | 15.15% | 9.48% | -59.09% | 6.27% | 8.94% | 8.80% | 10.37% | 4.44% | 6.98% | 9.46% | 9.41% | 3.81% | 1.63% | -32.72% | 9.04% | 2.16% | -6.19% | 1.77% | 2.45% | -2.16% |
|
EBIT Margin
|
26.17% | 24.39% | 21.36% | 25.45% | 24.84% | 9.62% | 16.42% | 19.95% | 20.78% | 16.52% | 14.62% | 14.42% | 16.87% | 13.84% | 15.23% | 7.90% | 6.42% | 6.29% | 9.68% | 9.61% | 10.81% | 12.38% | 9.17% | 1.89% | 14.06% | 13.37% | 15.54% | 2.79% | 14.32% | 15.18% | 15.47% | 12.13% | 15.94% | 16.70% | 17.05% | 14.38% | 15.55% | 14.62% | 14.87% | 13.72% | 14.46% | 12.90% | 12.80% | 2.54% | 8.89% | 14.62% | 16.46% | 16.26% | 14.94% | 14.29% | -29.73% | 12.33% | 13.29% | 13.69% | 16.01% | 10.63% | 12.53% | 14.42% | 15.01% | 12.04% | 8.82% | 11.72% | 10.54% | 9.04% | 7.91% | 9.40% | 11.35% | 6.27% |
|
EBITDA Margin
|
26.17% | 24.39% | 21.36% | 25.45% | 24.84% | 9.62% | 16.42% | 19.95% | 20.78% | 16.52% | 14.62% | 19.39% | 16.87% | 13.84% | 15.23% | 12.98% | 6.42% | 6.29% | 9.68% | 9.61% | 10.81% | 12.38% | 9.17% | 1.89% | 14.06% | 13.37% | 15.54% | 2.79% | 14.32% | 15.18% | 15.47% | 12.13% | 15.94% | 16.70% | 17.05% | 14.38% | 15.55% | 14.62% | 14.87% | 13.72% | 14.46% | 12.90% | 12.80% | 2.54% | 8.89% | 14.62% | 16.46% | 16.26% | 14.94% | 14.29% | -29.73% | 12.33% | 13.29% | 13.69% | 16.01% | 10.63% | 12.53% | 14.42% | 15.01% | 12.04% | 8.82% | 11.72% | 10.54% | 9.04% | 7.91% | 9.40% | 11.35% | 6.27% |
|
Operating Margin
|
26.17% | 24.39% | 21.36% | 25.45% | 24.84% | 9.62% | 16.42% | 19.95% | 20.78% | 16.52% | 14.62% | 14.42% | 16.87% | 13.84% | 15.23% | 7.90% | 6.42% | 6.29% | 9.68% | 9.61% | 10.81% | 12.38% | 9.17% | 1.89% | 14.06% | 13.37% | 15.54% | 2.79% | 14.32% | 15.18% | 15.47% | 12.13% | 15.94% | 16.70% | 17.05% | 14.38% | 15.55% | 14.62% | 14.87% | 13.72% | 14.46% | 12.90% | 12.80% | 2.54% | 8.89% | 14.62% | 16.46% | 16.26% | 14.94% | 14.29% | -29.73% | 12.33% | 13.29% | 13.69% | 16.01% | 10.63% | 12.53% | 14.42% | 15.01% | 12.04% | 8.82% | 11.72% | 10.54% | 9.04% | 7.91% | 9.40% | 11.35% | 6.27% |
|
Net Margin
|
16.28% | 16.01% | 14.76% | 18.27% | 17.30% | 6.46% | 9.48% | 12.84% | 14.35% | 10.65% | 10.16% | 13.51% | 10.55% | 8.93% | 9.78% | 4.69% | 3.19% | 3.25% | 5.24% | 5.27% | 8.32% | 7.87% | 5.04% | 7.35% | 7.59% | 8.05% | 4.87% | 5.69% | 6.74% | 8.27% | 8.40% | 6.09% | 8.45% | 8.31% | 8.62% | 4.56% | -4.84% | 8.05% | 9.37% | 6.90% | 8.18% | 6.81% | 5.08% | -0.55% | -11.40% | 3.95% | -1.02% | 8.27% | 7.99% | 2.78% | -53.38% | 1.04% | 0.55% | -0.74% | 0.18% | -1.40% | 59.30% | -4.26% | -4.12% | -0.04% | | | -3.81% | | | | -5.75% | 0.18% |
|
FCF Margin
|
18.15% | 22.43% | 13.85% | 20.68% | 28.61% | 12.05% | -2.31% | 11.52% | 8.91% | 46.73% | 10.42% | 9.84% | 11.24% | 18.29% | 8.56% | 4.62% | -1.41% | 5.68% | 14.88% | 10.47% | 7.69% | 11.56% | 7.89% | -11.86% | 11.34% | 14.42% | 4.64% | 8.30% | 12.64% | 25.88% | 10.01% | -14.97% | 16.19% | 19.90% | 30.41% | 5.36% | 6.55% | 19.98% | 17.13% | 7.77% | 1.36% | 13.17% | 11.61% | 2.03% | 2.90% | 11.44% | 31.58% | 8.75% | 25.86% | 24.96% | -65.70% | 2.24% | -3.96% | -4.28% | 9.85% | -3.19% | 4.83% | 10.47% | 6.58% | -4.71% | -1.22% | 3.78% | 18.31% | -3.04% | -1.12% | -1.87% | 8.99% | -5.74% |
|
Inventory Average
|
22.45M | 45.75M | 43.10M | 42.50M | 21.10M | 34.80M | 67.40M | 66.60M | 69.15M | 72.80M | 79.65M | 86.85M | 90.75M | 92.85M | 92.10M | 140.95M | | | | 178.05M | 180.85M | 183.80M | 176.50M | 172.80M | 176.00M | 172.75M | 162.10M | 159.85M | 164.10M | 162.70M | 158.20M | 153.50M | 152.05M | 154.75M | 155.45M | 159.35M | 173.85M | 181.15M | 177.10M | 177.40M | 182.65M | 184.85M | 172.20M | 299.90M | 432.70M | 423.80M | 404.85M | 386.95M | 386.75M | 397.95M | 411.25M | 426.65M | 461.45M | 493.65M | 495.85M | 538.60M | 589.95M | 578.35M | 580.50M | 600.05M | 598.20M | 581.20M | 549.35M | 523.45M | 446.15M | 378.40M | 365.10M | 346.70M |
|
Assets Average
|
561.30M | 555.05M | 550.85M | 548.40M | 572.90M | 822.25M | 1,041.65M | 1,071.65M | 1,107.15M | 1,065.05M | 1,095.45M | 1,173.15M | 1,143.75M | 1,089.70M | 1,072.50M | 1,560.25M | 1,998.55M | 1,960.50M | 1,980.05M | 2,003.55M | 1,999.00M | | | 1,901.35M | 1,836.25M | 1,796.55M | 1,806.45M | 1,825.45M | 1,916.90M | 1,965.35M | 1,949.70M | 1,918.70M | 1,885.45M | 1,923.65M | 1,955.30M | 1,982.80M | 1,999.25M | 1,961.50M | 1,899.10M | 1,867.40M | 1,877.85M | 1,888.05M | 2,059.60M | 3,324.65M | 4,305.70M | 4,110.30M | 4,008.65M | 4,001.35M | 3,966.20M | 3,977.25M | 4,026.15M | 4,004.75M | 4,029.80M | 3,979.35M | 3,880.60M | 4,376.70M | 4,858.20M | 4,782.15M | 5,140.75M | 5,566.30M | 5,577.70M | 5,421.00M | 5,255.10M | 5,149.05M | 4,933.40M | 4,741.95M | 4,571.80M | 4,468.10M |
|
Equity Average
|
303.40M | 317.90M | 314.95M | 314.45M | 336.55M | 348.75M | 360.60M | 386.20M | 415.70M | 447.60M | 453.70M | 450.75M | 472.30M | 487.30M | 497.35M | 517.45M | 520.80M | 516.45M | 548.10M | 591.55M | 613.80M | | | 591.35M | 580.65M | 595.40M | 612.10M | 601.70M | 615.40M | 634.60M | 641.10M | 648.35M | 661.15M | 691.35M | 738.40M | 767.20M | 750.25M | 721.75M | 727.80M | 745.75M | 758.75M | 782.95M | 782.80M | 956.80M | 1,085.40M | 1,041.05M | 1,067.25M | 1,142.85M | 1,221.00M | 1,244.05M | 1,242.30M | 1,243.40M | 1,266.20M | 1,214.05M | 1,129.15M | 1,150.40M | 1,429.80M | 1,676.15M | 1,674.20M | 1,690.95M | 1,700.60M | 1,561.80M | 1,449.40M | 1,436.90M | 1,389.50M | 1,357.40M | 1,388.20M | 1,422.20M |
|
Invested Capital
|
309.90M | 325.90M | 304.00M | 324.90M | 348.20M | 349.30M | 371.90M | 400.50M | 430.90M | 464.30M | 443.10M | 458.40M | 685.20M | 488.40M | 777.90M | 538.60M | 513.00M | 519.90M | 1,240.60M | 1,258.50M | 1,246.90M | | 1,152.30M | 1,206.00M | 1,143.20M | 1,148.70M | 1,133.90M | 1,220.60M | 1,345.20M | 1,273.00M | 1,255.10M | 1,304.80M | 1,294.40M | 1,306.20M | 1,231.60M | 1,249.30M | 1,211.10M | 1,135.90M | 1,088.70M | 1,112.20M | 1,133.50M | 1,120.20M | 1,389.30M | 3,008.50M | 2,900.30M | 2,766.20M | 2,632.00M | 2,602.70M | 2,447.60M | 2,464.80M | 2,445.10M | 2,468.00M | 2,491.80M | 2,364.90M | 2,330.10M | 3,093.20M | 2,980.70M | 3,024.80M | 3,673.00M | 3,760.80M | 3,789.20M | 3,530.20M | 3,350.40M | 3,322.30M | 3,279.30M | 3,028.40M | 1,920.00M | 1,916.40M |
|
Asset Utilization Ratio
|
1.18 | 1.18 | 1.18 | 1.17 | 1.12 | 0.84 | 0.72 | 0.75 | 0.78 | 0.81 | 0.81 | 0.77 | 0.82 | 0.88 | 0.92 | 0.68 | 0.60 | 0.70 | 0.78 | 0.82 | 0.82 | | | 0.89 | 0.92 | 0.93 | 0.88 | 0.85 | 0.80 | 0.76 | 0.79 | 0.80 | 0.82 | 0.82 | 0.81 | 0.82 | 0.84 | 0.89 | 0.93 | 0.95 | 0.96 | 0.95 | 0.88 | 0.59 | 0.50 | 0.56 | 0.63 | 0.66 | 0.68 | 0.70 | 0.56 | 0.53 | 0.49 | 0.46 | 0.60 | 0.55 | 0.52 | 0.56 | 0.55 | 0.53 | 0.54 | 0.57 | 0.61 | 0.61 | 0.62 | 0.60 | 0.58 | 0.56 |
|
Interest Coverage Ratio
|
-111.75 | -129.00 | 8.38 | 205.50 | 140.67 | 19.80 | 12.89 | 15.04 | 16.48 | 13.42 | 12.52 | 11.52 | 15.64 | 11.00 | 10.72 | 5.36 | 3.76 | 4.36 | 6.28 | 5.87 | 7.66 | 9.21 | 7.41 | 1.33 | 8.89 | 9.35 | 10.15 | 1.66 | 8.66 | 8.53 | 10.36 | 7.08 | 10.00 | 10.17 | 11.98 | 9.06 | 11.72 | 11.85 | 12.84 | 10.24 | 12.44 | 11.08 | 5.50 | 0.98 | 2.76 | 4.51 | 5.17 | 5.31 | 5.53 | 5.23 | -2.68 | 3.90 | 4.35 | 4.54 | 8.34 | 3.24 | 4.66 | 6.54 | 5.25 | 3.12 | 2.25 | 2.86 | 3.08 | 2.55 | 2.44 | 2.64 | 2.97 | 1.71 |
|
Debt to Equity
|
0.37 | 0.25 | | | | 1.07 | 1.08 | 1.06 | 0.98 | 0.59 | 0.97 | 0.94 | 0.71 | 0.56 | 0.54 | 1.45 | 1.38 | 1.35 | 1.15 | 1.07 | 1.01 | | 0.94 | 1.05 | 1.00 | 0.86 | 0.87 | 1.04 | 1.12 | 1.00 | 0.94 | 1.01 | 0.93 | 0.84 | 0.61 | 0.63 | 0.65 | 0.60 | 0.46 | 0.49 | 0.47 | 0.41 | 0.80 | 1.63 | 1.82 | 1.62 | 1.44 | 1.16 | 0.98 | 0.97 | 0.98 | 0.97 | 0.95 | 1.06 | 1.10 | 1.59 | 0.79 | 0.79 | 1.21 | 1.19 | 1.25 | 1.45 | 1.30 | 1.35 | 1.41 | 1.24 | 1.07 | 1.11 |
|
Debt Ratio
|
0.20 | 0.15 | | | | 0.36 | 0.38 | 0.39 | 0.38 | 0.27 | 0.37 | 0.37 | 0.31 | 0.26 | 0.25 | 0.38 | 0.36 | 0.36 | 0.33 | 0.33 | 0.31 | | 0.29 | 0.33 | 0.32 | 0.29 | 0.29 | 0.34 | 0.36 | 0.33 | 0.31 | 0.35 | 0.33 | 0.30 | 0.24 | 0.24 | 0.24 | 0.22 | 0.18 | 0.20 | 0.19 | 0.17 | 0.28 | 0.42 | 0.45 | 0.42 | 0.39 | 0.35 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 | 0.39 | 0.27 | 0.28 | 0.36 | 0.37 | 0.38 | 0.40 | 0.36 | 0.38 | 0.40 | 0.36 | 0.34 | 0.35 |
|
Equity Ratio
|
0.54 | 0.60 | 0.54 | 0.61 | 0.57 | 0.34 | 0.35 | 0.37 | 0.38 | 0.46 | 0.38 | 0.39 | 0.43 | 0.46 | 0.47 | 0.26 | 0.26 | 0.27 | 0.29 | 0.30 | 0.31 | | 0.31 | 0.31 | 0.32 | 0.34 | 0.34 | 0.32 | 0.32 | 0.33 | 0.33 | 0.35 | 0.35 | 0.36 | 0.39 | 0.38 | 0.37 | 0.37 | 0.40 | 0.40 | 0.41 | 0.42 | 0.35 | 0.26 | 0.25 | 0.26 | 0.27 | 0.30 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.29 | 0.24 | 0.35 | 0.36 | 0.30 | 0.31 | 0.30 | 0.27 | 0.28 | 0.28 | 0.28 | 0.29 | 0.32 | 0.32 |
|
Times Interest Earned
|
-111.75 | -129.00 | 8.38 | 205.50 | 140.67 | 19.80 | 12.89 | 15.04 | 16.48 | 13.42 | 12.52 | 11.52 | 15.64 | 11.00 | 10.72 | 5.36 | 3.76 | 4.36 | 6.28 | 5.87 | 7.66 | 9.21 | 7.41 | 1.33 | 8.89 | 9.35 | 10.15 | 1.66 | 8.66 | 8.53 | 10.36 | 7.08 | 10.00 | 10.17 | 11.98 | 9.06 | 11.72 | 11.85 | 12.84 | 10.24 | 12.44 | 11.08 | 5.50 | 0.98 | 2.76 | 4.51 | 5.17 | 5.31 | 5.53 | 5.23 | -2.68 | 3.90 | 4.35 | 4.54 | 8.34 | 3.24 | 4.66 | 6.54 | 5.25 | 3.12 | 2.25 | 2.86 | 3.08 | 2.55 | 2.44 | 2.64 | 2.97 | 1.71 |
|
FCF Payout Ratio
|
-0.37 | 1.60 | 0.54 | 0.34 | 0.24 | 0.47 | -2.35 | 0.48 | 0.58 | 0.12 | 0.49 | 0.52 | 0.41 | 0.28 | 0.54 | 0.86 | -2.18 | 0.53 | 0.19 | 0.31 | 0.41 | 0.26 | 0.34 | -0.26 | 0.27 | 0.22 | 0.69 | 0.43 | 0.26 | 0.13 | 0.33 | -0.24 | 0.20 | 0.16 | 0.11 | 0.62 | 0.47 | 0.15 | 0.22 | 0.44 | -2.25 | 0.22 | 0.23 | 1.48 | | 0.23 | 0.07 | 0.29 | 0.09 | 0.09 | -0.20 | 1.37 | -0.71 | -0.62 | 0.25 | -0.81 | 0.46 | 0.20 | 0.31 | -0.46 | -1.76 | 0.58 | 0.10 | -0.79 | -2.20 | -1.54 | 0.27 | -0.55 |
|
Enterprise Value
|
-43.20M | -28.80M | -35.20M | -4.10M | -72.90M | -82.20M | -98.40M | -136.00M | -160.30M | -198.30M | -115.90M | -122.60M | -60.10M | -16.30M | -20.20M | -95.30M | -33.40M | 7.30M | -34.70M | -32.20M | -40.00M | -61.70M | -47.50M | -41.50M | -31.90M | -34.50M | -36.60M | -42.50M | -30.60M | -34.70M | 13.90M | -32.60M | -36.50M | -56.70M | 14.50M | -62.20M | -53.30M | -55.90M | -43.00M | -51.90M | -45.30M | -49.80M | -383.30M | -125.70M | -356.00M | -244.60M | -281.80M | -245.40M | -323.60M | -454.00M | -428.30M | -424.30M | -419.60M | -259.20M | -212.50M | -163.70M | -283.90M | -259.00M | -217.60M | -168.00M | -193.30M | -191.90M | -193.50M | -172.90M | -423.10M | -127.10M | -127.30M | -134.00M |
|
Return on Sales
|
0.16% | 0.16% | 0.15% | 0.18% | 0.17% | 0.06% | 0.01% | 0.13% | 0.14% | 0.11% | 0.08% | 0.14% | 0.11% | 0.09% | 0.08% | 0.05% | 0.03% | 0.03% | 0.05% | 0.06% | 0.08% | 0.08% | 0.05% | 0.07% | 0.08% | 0.08% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.06% | 0.09% | 0.09% | 0.09% | 0.05% | -0.05% | 0.08% | 0.10% | 0.07% | 0.09% | 0.07% | 0.05% | 0.00% | -0.11% | 0.04% | -0.01% | 0.11% | 0.11% | 0.06% | -0.53% | 0.05% | 0.05% | 0.03% | 0.04% | 0.03% | 0.64% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% |
|
Return on Capital Employed
|
0.41% | 0.38% | 0.37% | 0.34% | 0.36% | 0.21% | 0.15% | 0.14% | 0.14% | 0.17% | 0.17% | 0.14% | 0.18% | 0.15% | 0.16% | 0.12% | 0.08% | 0.07% | 0.08% | 0.08% | 0.10% | | | 0.10% | 0.11% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.14% | 0.15% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.19% | 0.18% | 0.17% | 0.08% | 0.05% | 0.07% | 0.09% | 0.12% | 0.14% | 0.15% | 0.09% | 0.08% | 0.07% | 0.06% | 0.11% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | |
|
Return on Invested Capital
|
0.32% | 0.30% | 0.31% | 0.32% | 0.29% | 0.25% | 0.19% | 0.18% | 0.18% | 0.19% | 0.23% | 0.24% | 0.19% | 0.18% | 0.17% | 0.14% | 0.15% | 0.15% | 0.09% | 0.07% | 0.08% | | | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.11% | 0.13% | 0.15% | 0.17% | 0.16% | 0.14% | 0.07% | 0.27% | -0.27% | 0.29% | 0.03% | 0.10% | 0.12% | 0.07% | 0.05% | 0.03% | 0.02% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.14% | 0.15% | 0.13% | 0.11% | -0.02% | -2.20% | -0.17% |
|
Return on Assets
|
0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.12% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.08% | 0.08% | 0.06% | 0.03% | 0.00% | -0.01% | -0.01% | 0.01% | 0.04% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | 0.03% | 0.02% | 0.10% | 0.10% | 0.09% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% |
|
Return on Equity
|
0.33% | 0.31% | 0.32% | 0.33% | 0.32% | 0.27% | 0.20% | 0.18% | 0.18% | 0.19% | 0.22% | 0.23% | 0.21% | 0.20% | 0.20% | 0.16% | 0.13% | 0.12% | 0.12% | 0.12% | 0.15% | | | 0.20% | 0.20% | 0.20% | 0.18% | 0.17% | 0.16% | 0.16% | 0.18% | 0.18% | 0.19% | 0.18% | 0.17% | 0.16% | 0.09% | 0.10% | 0.11% | 0.12% | 0.20% | 0.19% | 0.16% | 0.10% | -0.01% | -0.02% | -0.05% | 0.02% | 0.14% | 0.15% | 0.10% | 0.06% | 0.02% | 0.00% | 0.09% | 0.08% | 0.35% | 0.29% | 0.28% | 0.26% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% |