|
Gross Margin
|
37.08% | | 37.21% | 39.28% | 34.09% | 33.86% | 35.74% | 32.22% | 34.62% | 30.94% | 33.14% | 29.18% | | 38.81% | 31.18% | 33.92% | 36.46% | 37.59% | 39.83% | 34.10% | 37.84% | 33.11% | 32.66% | 30.69% | | | | | 32.80% | 40.21% | 33.04% | 40.83% | 47.38% | 38.75% | 36.60% | 41.64% | 36.29% | 4.68% | 37.44% | 22.24% | 30.60% | 39.02% | 44.22% | 3.69% | 27.20% | 15.21% | 21.80% | 16.74% | -20.60% | -0.38% | 20.21% | 8.91% | 9.37% | 19.05% | 12.30% | 18.54% | 31.11% | 23.58% | 22.84% | 26.46% | 17.90% | 22.86% | 13.58% |
|
EBT Margin
|
22.00% | | 21.23% | 24.01% | 17.77% | 15.74% | 16.22% | 15.44% | 16.12% | 11.84% | 13.50% | 11.84% | | 21.19% | 9.76% | 12.11% | 17.99% | 19.70% | 22.97% | 14.63% | 23.06% | 16.05% | 14.50% | 9.86% | | | | | 11.70% | 19.97% | 13.51% | 25.81% | 36.19% | 21.62% | 18.12% | 27.22% | 18.38% | -53.36% | 19.53% | -30.20% | 7.44% | 19.00% | 16.00% | -13.34% | 37.50% | -4.76% | -4.54% | -10.96% | -51.42% | -34.47% | -15.05% | -24.85% | -28.12% | -22.88% | -18.13% | -4.21% | 5.53% | 3.36% | -0.85% | 5.93% | -10.38% | -0.38% | -8.81% |
|
EBIT Margin
|
21.99% | | 21.23% | 23.93% | 17.77% | 15.74% | 16.22% | 15.44% | 16.12% | 11.84% | 13.50% | 11.83% | | 21.19% | 9.76% | 12.10% | 17.99% | 19.69% | 22.96% | 14.63% | 23.05% | 16.04% | 14.50% | 9.86% | | | | | 11.68% | 19.96% | 13.49% | 25.80% | 36.29% | 21.68% | 18.71% | 27.20% | 18.45% | -53.36% | 19.67% | -30.01% | 7.21% | 19.06% | 15.66% | -13.44% | 4.77% | -5.53% | -4.79% | -11.30% | -51.44% | -35.86% | -15.39% | -25.58% | -28.51% | -23.29% | -18.97% | -4.86% | 4.69% | 2.36% | -1.80% | 2.79% | -11.97% | -1.47% | -9.65% |
|
EBITDA Margin
|
23.11% | | 22.28% | 23.93% | 18.84% | 16.87% | 17.45% | 15.44% | 16.12% | 13.66% | 15.31% | 11.83% | | 21.19% | 9.76% | 12.10% | 17.99% | 19.69% | 22.96% | 14.63% | 23.05% | 16.04% | 14.50% | 9.86% | | | | | 11.68% | 19.96% | 13.49% | 25.80% | 37.85% | 22.95% | 20.12% | 27.20% | 21.57% | -50.40% | 22.49% | -30.01% | 7.21% | 19.06% | 15.66% | -13.44% | 4.77% | -5.53% | -4.79% | -11.30% | -51.44% | -35.86% | -15.39% | -25.58% | -28.51% | -23.29% | -18.97% | -4.86% | 4.69% | 2.36% | -1.80% | 2.79% | -11.97% | -1.47% | -9.65% |
|
Operating Margin
|
21.99% | | 21.23% | 23.93% | 17.77% | 15.74% | 16.22% | 15.44% | 16.12% | 11.84% | 13.50% | 11.83% | | 21.19% | 9.76% | 12.10% | 17.99% | 19.69% | 22.96% | 14.63% | 23.05% | 16.04% | 14.50% | 9.86% | | | | | 11.68% | 19.96% | 13.49% | 25.80% | 36.29% | 21.68% | 18.71% | 27.20% | 18.45% | -53.36% | 19.67% | -30.01% | 7.21% | 19.06% | 15.66% | -13.44% | 4.77% | -5.53% | -4.79% | -11.30% | -51.44% | -35.86% | -15.39% | -25.58% | -28.51% | -23.29% | -18.97% | -4.86% | 4.69% | 2.36% | -1.80% | 2.79% | -11.97% | -1.47% | -9.65% |
|
Net Margin
|
11.78% | | 11.15% | 18.58% | 9.97% | 7.71% | 9.23% | 6.32% | 9.08% | 6.25% | 7.83% | 4.68% | | 12.01% | 5.20% | 7.01% | 9.84% | 10.77% | 12.57% | 10.65% | 14.43% | 2.66% | 9.11% | 8.67% | | | | | 6.12% | 9.32% | 9.08% | 16.98% | 24.98% | 14.34% | 13.20% | 17.18% | 12.02% | -33.70% | 11.54% | -26.46% | 5.74% | 14.65% | 12.34% | -10.33% | 36.00% | -5.82% | -5.56% | -7.36% | -71.20% | -34.47% | -15.05% | -24.85% | -28.12% | -22.88% | -18.13% | -4.21% | 5.53% | 3.36% | -0.85% | 5.93% | -10.38% | -0.38% | -8.81% |
|
FCF Margin
|
2.42% | | 3.03% | -2.26% | 10.22% | 0.61% | -2.99% | -6.19% | 1.90% | 7.65% | -0.14% | -3.70% | | 23.61% | 9.07% | 3.34% | -7.49% | 5.17% | -2.37% | 5.05% | -0.10% | 6.95% | 12.77% | -20.53% | | | | | 4.00% | 7.79% | 1.39% | 0.38% | 10.13% | 26.74% | 46.39% | -3.97% | -3.98% | 1.14% | 12.77% | -1.70% | -3.11% | -3.15% | -1.08% | -1.31% | 17.21% | -6.27% | -25.76% | -8.24% | -29.73% | -39.08% | -38.37% | 12.43% | -30.02% | -19.86% | -21.55% | 17.32% | 14.17% | 19.62% | 6.28% | 20.36% | -7.00% | -14.08% | -6.16% |
|
Inventory Average
|
| | | | 3.82M | 3.97M | 4.16M | 4.28M | 4.24M | 4.23M | 4.31M | 4.43M | | | | | | | 5.47M | 6.29M | 6.76M | 6.85M | 6.92M | 7.09M | | | | | | | | | 11.11M | 11.52M | 11.50M | 11.73M | 12.03M | 12.57M | 13.60M | 12.43M | 10.71M | 10.64M | 11.03M | 10.38M | 9.66M | 9.67M | 9.37M | 9.57M | 9.59M | 9.59M | 9.73M | 9.59M | 9.47M | 9.61M | 9.76M | 9.26M | 8.57M | 8.30M | 7.89M | 7.43M | 7.38M | 7.57M | 7.43M |
|
Assets Average
|
| | | | 7.85M | 8.09M | 8.10M | 8.41M | 8.72M | 8.87M | 9.04M | 9.22M | | | | | | | 12.17M | 12.69M | 13.31M | 13.70M | 14.02M | 14.56M | | | | | | | | | 21.68M | 23.50M | 23.46M | 24.98M | 26.88M | 28.35M | 29.96M | 28.97M | 28.88M | 31.04M | 32.93M | 35.28M | 36.25M | 35.99M | 35.82M | 35.98M | 34.31M | 31.99M | 30.85M | 29.84M | 28.25M | 26.90M | 25.96M | 26.17M | 27.05M | 27.37M | 27.36M | 27.19M | 27.02M | 26.73M | 26.31M |
|
Equity Average
|
| | | | 6.77M | 7.07M | 7.34M | 7.59M | 7.85M | 8.11M | 8.34M | 8.55M | | | | | | | 11.19M | 11.69M | 12.26M | 12.70M | 12.98M | 13.39M | | | | | | | 11.82M | 14.57M | 18.20M | 19.81M | 20.69M | 21.68M | 22.73M | 23.87M | 25.39M | 25.75M | 25.65M | 26.82M | 28.65M | 29.34M | 30.27M | 31.45M | 31.29M | 31.02M | 29.37M | 27.19M | 26.05M | 24.97M | 23.72M | 22.61M | 21.72M | 21.57M | 22.06M | 22.44M | 22.60M | 22.88M | 23.00M | 22.87M | 22.52M |
|
Invested Capital
|
| | | 6.59M | 6.94M | 7.20M | 7.48M | 7.70M | 8.01M | 8.21M | 8.47M | 8.63M | | | | 10.08M | | 10.89M | 11.48M | 11.89M | 12.64M | 12.77M | 13.20M | 13.58M | | | | 15.05M | | 11.59M | 12.06M | 17.07M | 19.33M | 20.28M | 21.09M | 22.60M | 23.19M | 24.55M | 26.23M | 25.27M | 26.02M | 27.62M | 29.68M | 29.00M | 31.54M | 31.37M | 31.22M | 30.82M | 27.92M | 26.47M | 25.63M | 24.32M | 23.13M | 22.09M | 21.34M | 21.80M | 22.32M | 22.56M | 22.64M | 23.11M | 22.88M | 22.94M | 22.44M |
|
Asset Utilization Ratio
|
| | | | 1.36 | 1.73 | 1.66 | 1.58 | 1.52 | 1.49 | 1.48 | 1.45 | | | | | | | 1.33 | 1.29 | 1.32 | 1.37 | 1.34 | 1.33 | | | | | | | | | 1.27 | 1.19 | 1.23 | 1.14 | 1.00 | 0.98 | 1.01 | 1.11 | 1.14 | 1.12 | 1.06 | 0.98 | 0.91 | 0.83 | 0.76 | 0.67 | 0.64 | 0.61 | 0.62 | 0.64 | 0.70 | 0.76 | 0.77 | 0.82 | 0.89 | 0.97 | 1.04 | 1.06 | 1.04 | 1.04 | 1.06 |
|
Interest Coverage Ratio
|
99.56 | | 54.98 | 66.33 | 78.84 | 36.06 | 59.07 | 64.20 | 77.11 | 60.78 | 74.52 | 44.46 | | 169.20 | 79.47 | 106.83 | 201.49 | 170.13 | 206.65 | 124.42 | 265.10 | 145.43 | 404.36 | 32.62 | | | | | 68.29 | 149.27 | 83.48 | 80.35 | 320.21 | 269.63 | 27.35 | 270.93 | 100.24 | -203.34 | 95.97 | -125.52 | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.01 | 0.02 | 0.04 | | 0.08 | 0.08 | 0.07 | 0.07 | | | | | | | | | | | | | | | | | | 0.00 | 0.01 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.01 | 0.02 | 0.04 | | 0.07 | 0.07 | 0.06 | 0.06 | | | | | | | | | | | | | | | | | | 0.00 | 0.01 |
|
Equity Ratio
|
| | | 0.88 | 0.85 | 0.90 | 0.91 | 0.90 | 0.90 | 0.93 | 0.92 | 0.94 | | | | 0.92 | | 0.92 | 0.92 | 0.93 | 0.92 | 0.94 | 0.92 | 0.92 | | | | 0.91 | | | | 0.88 | 0.81 | 0.88 | 0.88 | 0.85 | 0.84 | 0.85 | 0.85 | 0.93 | 0.85 | 0.88 | 0.86 | 0.80 | 0.87 | 0.88 | 0.87 | 0.86 | 0.85 | 0.85 | 0.84 | 0.83 | 0.85 | 0.83 | 0.84 | 0.81 | 0.82 | 0.82 | 0.83 | 0.85 | 0.85 | 0.86 | 0.85 |
|
Times Interest Earned
|
99.56 | | 54.98 | 66.33 | 78.84 | 36.06 | 59.07 | 64.20 | 77.11 | 60.78 | 74.52 | 44.46 | | 169.20 | 79.47 | 106.83 | 201.49 | 170.13 | 206.65 | 124.42 | 265.10 | 145.43 | 404.36 | 32.62 | | | | | 68.29 | 149.27 | 83.48 | 80.35 | 320.21 | 269.63 | 27.35 | 270.93 | 100.24 | -203.34 | 95.97 | -125.52 | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.43M | -0.45M | | -0.16M | -0.54M | -0.63M | | | | | | -0.42M | | -0.79M | -1.23M | -1.73M | -1.44M | -1.50M | -1.42M | -1.72M | -1.72M | -1.25M | -2.21M | -1.75M | | | | -1.21M | -1.03M | -1.31M | -1.86M | -1.41M | -2.32M | -4.09M | -7.09M | -7.08M | -6.44M | -6.56M | -8.19M | -7.76M | -11.58M | -11.56M | -12.77M | -13.91M | -15.03M | -14.62M | -13.12M | -12.68M | -11.46M | -9.82M | -7.69M | -8.34M | -6.94M | -5.98M | -4.94M | -6.14M | -7.15M | -8.59M | -9.04M | -10.54M | -10.26M | -9.34M | -9.04M |
|
Return on Sales
|
0.12% | | 0.11% | 0.19% | 0.10% | 0.08% | 0.09% | 0.06% | 0.09% | 0.06% | 0.08% | 0.05% | 0.06% | 0.12% | 0.05% | 0.07% | 0.10% | 0.11% | 0.13% | 0.11% | 0.14% | 0.03% | 0.09% | 0.09% | 0.07% | 0.09% | 0.09% | | 0.06% | 0.09% | 0.09% | 0.17% | 0.25% | 0.14% | 0.13% | 0.17% | 0.12% | -0.34% | 0.12% | -0.26% | 0.06% | 0.15% | 0.12% | -0.10% | 0.36% | -0.06% | -0.06% | -0.07% | -0.71% | -0.34% | -0.15% | -0.25% | -0.28% | -0.23% | -0.18% | -0.04% | 0.06% | 0.03% | -0.01% | 0.06% | -0.10% | 0.00% | -0.09% |
|
Return on Capital Employed
|
| | | | 0.45% | 0.37% | 0.34% | 0.29% | 0.27% | 0.24% | 0.23% | 0.21% | | | | | | | 0.27% | 0.27% | 0.30% | 0.28% | 0.25% | 0.23% | | | | | | | | | 0.41% | 0.35% | 0.37% | 0.35% | 0.26% | 0.01% | 0.03% | -0.13% | -0.17% | 0.05% | 0.04% | 0.08% | 0.07% | 0.00% | -0.04% | -0.03% | -0.10% | -0.15% | -0.18% | -0.21% | -0.19% | -0.19% | -0.20% | -0.16% | -0.09% | -0.03% | 0.00% | 0.02% | -0.02% | -0.03% | -0.06% |
|
Return on Invested Capital
|
| | | | 0.27% | 0.24% | 0.21% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | | | | | | | 0.15% | 0.15% | 0.18% | 0.15% | 0.13% | 0.13% | | | | | | | 0.15% | 0.18% | 0.25% | 0.25% | 0.25% | 0.24% | 0.17% | 0.02% | 0.02% | -0.11% | -0.13% | 0.02% | 0.02% | 0.07% | 0.07% | 0.00% | -0.05% | -0.03% | -0.14% | -0.19% | -0.22% | -0.27% | | | | | | | | | | | |
|
Return on Assets
|
| | | | 0.18% | 0.21% | 0.19% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | | | | | | | 0.14% | 0.14% | 0.16% | 0.14% | 0.12% | 0.12% | | | | | | | | | 0.21% | 0.21% | 0.22% | 0.21% | 0.14% | 0.01% | 0.02% | -0.10% | -0.12% | 0.02% | 0.02% | 0.06% | 0.11% | 0.06% | 0.02% | 0.03% | -0.12% | -0.16% | -0.18% | -0.22% | -0.17% | -0.17% | -0.18% | -0.14% | -0.07% | -0.02% | 0.01% | 0.04% | 0.00% | -0.01% | -0.03% |
|
Return on Equity
|
| | | | 0.21% | 0.24% | 0.21% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | | | | | | | 0.15% | 0.15% | 0.18% | 0.15% | 0.13% | 0.13% | | | | | | | 0.11% | 0.18% | 0.25% | 0.25% | 0.25% | 0.24% | 0.17% | 0.01% | 0.02% | -0.11% | -0.13% | 0.02% | 0.02% | 0.07% | 0.13% | 0.07% | 0.02% | 0.04% | -0.14% | -0.19% | -0.21% | -0.26% | -0.21% | -0.20% | -0.21% | -0.17% | -0.09% | -0.03% | 0.01% | 0.04% | 0.00% | -0.01% | -0.04% |