|
Gross Margin
|
52.37% | 55.69% | 54.94% | 49.08% | 56.64% | 56.34% | 55.95% | 50.31% | 59.99% | 60.95% | 57.85% | 51.36% | 62.89% | 64.62% | 59.71% | 51.76% | 60.88% | 62.94% | 59.39% | 52.36% | 63.45% | 65.54% | 64.99% | 58.65% | 66.34% | 67.46% | 61.12% | 56.50% | 56.88% | 57.82% | 58.30% | 53.63% | 56.11% | 59.35% | 57.55% | 51.95% | 54.26% | 57.36% | 58.92% | 57.63% | 60.74% | 62.27% | 63.87% | 62.24% | 65.07% | 68.03% | 65.58% | 60.63% | 67.80% | 71.38% | 70.79% |
|
EBT Margin
|
19.44% | 23.85% | 21.37% | -25.06% | 23.04% | 24.09% | 18.98% | 7.73% | 26.39% | 22.81% | 21.03% | 11.97% | 28.65% | 28.75% | 20.26% | 12.87% | 28.58% | 28.93% | 23.19% | 11.13% | 29.38% | 30.24% | 24.73% | 21.59% | 58.91% | 27.40% | -19.89% | -0.30% | 1.08% | -0.39% | 2.30% | -0.71% | -3.29% | -4.12% | -5.07% | -21.53% | -8.78% | -6.73% | -2.86% | 0.00% | 4.10% | 5.84% | 8.46% | 11.33% | 11.56% | 15.54% | 2.07% | 9.61% | 21.45% | 23.95% | 20.96% |
|
EBIT Margin
|
20.01% | 24.12% | 22.27% | 9.26% | 27.13% | 24.27% | 19.64% | 8.12% | 26.74% | 24.59% | 20.63% | 12.15% | 30.10% | 28.83% | 20.85% | 13.20% | 28.74% | 29.00% | 23.88% | 13.96% | 29.38% | 30.34% | 26.93% | 21.88% | 31.79% | 28.70% | 6.31% | 7.23% | 7.93% | 5.13% | 6.41% | -0.84% | 2.31% | -0.46% | -0.20% | -13.40% | -3.54% | -1.17% | 2.56% | 5.65% | 9.48% | 10.16% | 12.40% | 14.82% | 14.48% | 19.65% | 6.53% | 13.52% | 25.11% | 27.50% | 24.43% |
|
EBITDA Margin
|
11.97% | 14.83% | 12.97% | -27.49% | 13.43% | 14.49% | 13.95% | 5.51% | 26.74% | 24.59% | 20.63% | 12.15% | 30.10% | 28.83% | 20.85% | 13.20% | 28.74% | 29.00% | 23.88% | 13.96% | 32.30% | 31.68% | 22.25% | 17.31% | 48.04% | 22.36% | -13.58% | -0.09% | 0.96% | -0.08% | 1.00% | 2.85% | -1.42% | -2.02% | -2.80% | -16.14% | -6.63% | -5.17% | -0.76% | -0.09% | 1.67% | 4.34% | 5.89% | 10.05% | 10.02% | 11.94% | 1.90% | 8.46% | 16.30% | 27.50% | 24.43% |
|
Operating Margin
|
20.01% | 24.12% | 22.27% | 9.26% | 27.13% | 24.27% | 19.64% | 8.12% | 26.74% | 24.59% | 20.63% | 12.15% | 30.10% | 28.83% | 20.85% | 13.20% | 28.74% | 29.00% | 23.88% | 13.96% | 29.38% | 30.34% | 26.93% | 21.88% | 31.79% | 28.70% | 6.31% | 7.23% | 7.93% | 5.13% | 6.41% | -0.84% | 2.31% | -0.46% | -0.20% | -13.40% | -3.54% | -1.17% | 2.56% | 5.65% | 9.48% | 10.16% | 12.40% | 14.82% | 14.48% | 19.65% | 6.53% | 13.52% | 25.11% | 27.50% | 24.43% |
|
Net Margin
|
11.97% | 12.24% | 7.96% | -62.07% | 19.03% | 12.40% | 13.89% | 7.29% | 16.67% | 14.50% | 13.38% | 8.72% | 18.34% | 18.63% | 13.86% | 8.68% | 25.31% | 29.79% | 18.46% | 9.77% | 32.30% | 31.68% | 22.25% | 17.31% | 48.04% | 22.36% | -13.58% | -0.09% | 0.96% | -0.08% | 1.00% | 2.85% | -1.42% | -2.02% | -2.80% | -16.14% | -6.63% | -5.17% | -0.76% | -0.09% | 1.67% | 4.34% | 5.89% | 10.05% | 10.02% | 11.94% | 1.90% | 8.46% | 16.30% | 18.37% | 16.05% |
|
FCF Margin
|
| | 27.58% | 26.04% | -1.23% | 9.83% | 17.95% | 11.65% | 1.07% | 13.08% | 31.76% | 15.69% | 0.25% | 25.96% | 29.18% | 26.34% | 23.18% | 38.23% | 34.57% | 28.28% | 29.48% | 38.46% | 36.16% | 39.60% | 22.79% | 31.72% | 6.06% | 11.19% | 1.71% | 24.78% | 20.41% | 24.79% | 8.39% | 10.90% | 2.97% | 18.14% | -3.19% | 14.34% | 17.05% | 19.51% | 9.22% | 27.64% | 18.25% | 25.29% | 18.19% | 31.98% | 25.96% | 20.05% | 14.71% | 38.50% | 39.82% |
|
Inventory Average
|
| | | | | | 0.56M | 0.69M | 0.65M | 0.63M | 0.70M | 0.72M | 0.61M | 0.65M | 0.82M | 0.77M | 0.56M | 0.43M | 0.25M | 0.19M | 0.20M | 0.17M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | | 109.25M | 155.75M | 162.03M | 184.10M | 207.44M | 215.88M | 226.02M | 241.41M | 257.53M | 271.80M | 290.99M | 316.90M | 343.53M | 362.64M | 393.60M | 436.32M | 466.15M | 493.86M | 553.33M | 847.49M | 1,829.13M | 2,562.45M | 2,563.73M | 2,613.43M | 2,660.82M | 2,683.83M | 2,936.14M | 3,155.25M | 3,124.12M | 3,103.36M | 3,086.08M | 3,069.55M | 3,069.39M | 3,076.83M | 3,061.95M | 3,050.73M | 3,079.98M | 3,128.65M | 3,205.14M | 3,380.47M | 3,501.41M | 3,468.45M | 3,432.41M | 3,416.48M | 3,407.37M |
|
Equity Average
|
| | | | | | 75.59M | 142.30M | 149.33M | 172.86M | 194.74M | 200.89M | 213.10M | 231.10M | 246.02M | 257.26M | 276.39M | 303.39M | 325.17M | 340.34M | 371.62M | 414.80M | 444.71M | 466.94M | 503.19M | 773.16M | 1,017.40M | 1,024.03M | 1,035.47M | 1,190.49M | 1,347.80M | 1,366.99M | 1,613.50M | 1,855.47M | 1,867.26M | 1,862.21M | 1,853.92M | 1,860.08M | 1,874.01M | 1,889.38M | 1,907.12M | 1,934.10M | 1,968.79M | 2,011.49M | 2,066.40M | 2,127.41M | 2,140.86M | 2,119.80M | 2,119.36M | 2,135.11M | 2,140.22M |
|
Invested Capital
|
| | | -12.71M | | 10.68M | 140.50M | 144.09M | 154.57M | 191.16M | 198.32M | 203.46M | 222.74M | 239.46M | 252.59M | 261.94M | 290.84M | 315.93M | 334.41M | 346.27M | 396.97M | 432.62M | 456.80M | 477.08M | 529.30M | 1,017.03M | 2,244.76M | 2,250.99M | 2,254.75M | 2,347.94M | 2,356.36M | 2,365.45M | 2,820.57M | 2,836.24M | 2,801.91M | 2,783.40M | 2,784.72M | 2,792.99M | 2,809.84M | 2,820.98M | 2,791.49M | 2,823.20M | 2,862.24M | 2,909.99M | 3,023.46M | 3,258.44M | 3,205.73M | 3,171.21M | 3,180.37M | 3,153.26M | 3,116.13M |
|
Asset Utilization Ratio
|
| | | | | | 0.73 | 0.56 | 0.60 | 0.58 | 0.56 | 0.59 | 0.62 | 0.64 | 0.65 | 0.66 | 0.65 | 0.64 | 0.63 | 0.63 | 0.62 | 0.59 | 0.58 | 0.58 | 0.55 | 0.38 | 0.22 | 0.21 | 0.25 | 0.28 | 0.28 | 0.27 | 0.25 | 0.23 | 0.24 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.33 | 0.35 | 0.36 | 0.37 | 0.38 |
|
Interest Coverage Ratio
|
35.25 | 90.33 | 24.61 | 0.27 | 59.65 | 130.03 | 29.61 | 20.61 | 76.02 | 13.83 | -52.10 | 69.19 | 20.67 | 344.30 | | | | | | | | | 279.21 | 251.23 | 439.33 | 371.10 | 0.97 | 1.01 | 1.23 | 1.01 | 1.65 | -0.23 | 0.64 | -0.12 | -0.03 | -2.54 | -0.70 | -0.21 | 0.46 | 0.92 | 1.55 | 1.86 | 2.28 | 2.85 | 3.53 | 3.82 | 1.08 | 2.76 | 5.59 | 5.99 | 5.60 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.21 | 1.18 | 1.17 | 0.75 | 0.74 | 0.72 | 0.53 | 0.52 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.49 | 0.45 | 0.45 | 0.44 | 0.43 | 0.44 | 0.51 | 0.51 | 0.50 | 0.50 | 0.47 | 0.46 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.48 | 0.48 | 0.47 | 0.38 | 0.38 | 0.36 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.28 | 0.29 | 0.31 | 0.31 | 0.31 | 0.31 | 0.29 | 0.29 |
|
Equity Ratio
|
| | | -0.23 | | 0.16 | 0.92 | 0.91 | 0.94 | 0.94 | 0.94 | 0.93 | 0.96 | 0.96 | 0.96 | 0.94 | 0.96 | 0.95 | 0.94 | 0.94 | 0.95 | 0.95 | 0.96 | 0.94 | 0.89 | 0.93 | 0.40 | 0.40 | 0.41 | 0.50 | 0.51 | 0.51 | 0.58 | 0.59 | 0.60 | 0.60 | 0.61 | 0.61 | 0.61 | 0.61 | 0.63 | 0.64 | 0.64 | 0.64 | 0.65 | 0.61 | 0.61 | 0.61 | 0.62 | 0.63 | 0.63 |
|
Times Interest Earned
|
35.25 | 90.33 | 24.61 | 0.27 | 59.65 | 130.03 | 29.61 | 20.61 | 76.02 | 13.83 | -52.10 | 69.19 | 20.67 | 344.30 | | | | | | | | | 279.21 | 251.23 | 439.33 | 371.10 | 0.97 | 1.01 | 1.23 | 1.01 | 1.65 | -0.23 | 0.64 | -0.12 | -0.03 | -2.54 | -0.70 | -0.21 | 0.46 | 0.92 | 1.55 | 1.86 | 2.28 | 2.85 | 3.53 | 3.82 | 1.08 | 2.76 | 5.59 | 5.99 | 5.60 |
|
FCF Payout Ratio
|
| | | 0.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| -9.33M | -13.13M | -13.92M | -13.99M | -20.89M | -107.85M | -111.00M | -74.86M | -108.85M | -85.01M | -83.64M | -92.77M | -109.17M | -125.35M | -139.95M | -155.09M | -169.72M | -184.37M | -240.62M | -270.28M | -303.33M | -330.73M | -361.48M | -329.31M | -815.16M | -174.56M | -191.73M | -171.09M | -268.91M | -299.36M | -328.80M | -736.77M | -753.75M | -649.13M | -225.41M | -161.25M | -176.89M | -210.20M | -254.27M | -225.64M | -290.35M | -334.06M | -403.98M | -251.23M | -326.89M | -322.16M | -295.95M | -287.89M | -304.46M | -309.26M |
|
Return on Sales
|
0.12% | 0.15% | 0.13% | -0.27% | 0.13% | 0.14% | 0.14% | 0.06% | 0.17% | 0.14% | 0.13% | 0.09% | 0.18% | 0.19% | 0.14% | 0.09% | 0.25% | 0.30% | 0.18% | 0.10% | 0.32% | 0.32% | 0.22% | 0.17% | 0.48% | 0.22% | -0.14% | 0.00% | 0.01% | 0.00% | 0.01% | 0.03% | -0.01% | -0.02% | -0.03% | -0.16% | -0.07% | -0.05% | -0.01% | 0.00% | 0.02% | 0.04% | 0.06% | 0.10% | 0.10% | 0.12% | 0.02% | 0.08% | 0.16% | 0.18% | 0.16% |
|
Return on Capital Employed
|
| | | | | | 0.16% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.17% | 0.16% | 0.11% | 0.05% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% |
|
Return on Invested Capital
|
| | | | | | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.09% | 0.04% | 0.03% | 0.00% | 0.01% | 0.01% | 0.03% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% |
|
Return on Assets
|
| | | | | | 0.04% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.17% | 0.11% | 0.03% | 0.02% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.06% |
|
Return on Equity
|
| | | | | | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.12% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.19% | 0.12% | 0.05% | 0.04% | 0.00% | -0.02% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | -0.02% | -0.03% | -0.03% | -0.03% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% |