|
Gross Margin
|
43.31% | 42.70% | 44.77% | 45.92% | 46.56% | 45.38% | 46.27% | 46.19% | 46.78% | 47.27% | 44.47% | 41.36% | 42.76% | 44.29% | 44.46% | 43.65% | 43.16% | 44.58% | 45.29% | 42.74% | 44.09% | 43.51% | 43.57% | 43.53% | 44.25% | 43.20% | 44.55% | 44.39% | 45.10% | 44.90% | 44.87% | 43.37% | 44.49% | 46.03% | 44.87% | 43.90% | 43.82% | 42.85% | 43.28% | 42.62% | 38.57% | 41.81% | 43.09% | 44.95% | 44.28% | 45.13% | 46.25% | 43.90% | 45.79% | 44.77% | 45.86% | 46.50% | 47.74% | 45.11% | 46.39% | 46.90% | 47.66% | 46.35% | 48.71% | 48.41% | 48.24% | 48.52% |
|
EBT Margin
|
11.71% | -4.70% | 6.80% | 11.79% | 11.89% | 7.19% | 6.18% | 8.37% | 8.18% | 9.47% | 4.24% | 1.69% | 6.17% | 7.28% | 9.10% | 5.44% | 5.73% | 9.38% | 10.71% | 6.72% | 8.87% | 6.28% | 5.82% | 4.28% | 6.53% | 0.00% | 7.99% | 9.06% | 6.06% | -1.23% | 5.91% | 3.13% | 5.14% | 8.75% | 5.23% | 2.87% | 3.52% | -2.34% | 11.37% | -0.82% | -10.21% | -0.90% | -2.22% | 5.10% | 2.45% | 5.31% | 7.25% | 5.15% | 7.02% | 6.13% | 10.28% | 8.57% | 7.78% | 9.59% | 9.70% | 10.62% | 13.56% | 10.79% | 9.33% | 10.68% | 11.34% | 10.03% |
|
EBIT Margin
|
11.71% | -4.70% | 6.80% | 11.79% | 11.89% | 7.19% | 6.18% | 8.37% | 8.18% | 9.47% | 4.24% | 1.69% | 6.17% | 7.28% | 9.10% | 5.44% | 5.73% | 9.38% | 10.71% | 6.72% | 8.87% | 6.28% | 5.82% | 5.58% | 7.67% | 1.90% | 7.99% | 3.28% | 7.16% | 0.49% | 6.92% | 4.32% | 6.72% | 9.50% | 5.86% | 4.00% | 4.77% | -1.19% | -1.32% | 0.56% | -8.70% | 0.03% | 6.20% | 5.70% | 3.17% | 5.97% | 7.86% | 5.53% | 7.88% | 6.50% | 10.37% | 8.87% | 9.00% | 11.15% | 10.36% | 11.10% | 13.59% | 10.96% | 10.30% | 11.55% | 12.26% | 11.09% |
|
EBITDA Margin
|
11.71% | -4.70% | 6.80% | 11.79% | 11.89% | 7.19% | 6.18% | 8.37% | 8.18% | 9.47% | 4.24% | 1.69% | 6.17% | 7.28% | 9.10% | 5.44% | 5.73% | 9.38% | 10.71% | 6.72% | 8.87% | 6.28% | 5.82% | 5.58% | 7.67% | 1.90% | 7.99% | 3.28% | 7.16% | 0.49% | 6.92% | 4.32% | 6.72% | 9.50% | 5.86% | 4.00% | 4.77% | -1.19% | -1.32% | 0.56% | -8.70% | 0.03% | 6.20% | 5.70% | 3.17% | 5.97% | 7.86% | 5.53% | 7.88% | 6.50% | 10.37% | 8.87% | 9.00% | 11.15% | 10.36% | 11.10% | 13.59% | 10.96% | 10.30% | 11.55% | 12.26% | 11.09% |
|
Operating Margin
|
11.71% | -4.70% | 6.80% | 11.79% | 11.89% | 7.19% | 6.18% | 8.37% | 8.18% | 9.47% | 4.24% | 1.69% | 6.17% | 7.28% | 9.10% | 5.44% | 5.73% | 9.38% | 10.71% | 6.72% | 8.87% | 6.28% | 5.82% | 5.58% | 7.67% | 1.90% | 7.99% | 3.28% | 7.16% | 0.49% | 6.92% | 4.32% | 6.72% | 9.50% | 5.86% | 4.00% | 4.77% | -1.19% | -1.32% | 0.56% | -8.70% | 0.03% | 6.20% | 5.70% | 3.17% | 5.97% | 7.86% | 5.53% | 7.88% | 6.50% | 10.37% | 8.87% | 9.00% | 11.15% | 10.36% | 11.10% | 13.59% | 10.96% | 10.30% | 11.55% | 12.26% | 11.09% |
|
Net Margin
|
7.54% | -2.60% | 5.67% | 8.14% | 7.78% | 4.85% | 5.29% | 6.11% | 5.47% | 7.58% | 3.05% | 2.13% | 5.03% | 6.56% | 7.73% | 4.55% | 4.67% | 7.44% | 7.94% | 4.95% | 6.60% | 4.93% | 5.71% | 3.15% | 4.83% | 0.62% | 6.65% | 8.65% | 5.08% | -1.99% | 3.57% | 2.60% | 4.87% | 7.50% | 3.94% | 2.60% | 2.68% | -1.40% | 12.82% | -1.31% | -8.73% | -1.23% | -1.40% | 4.40% | 1.75% | 4.48% | 5.74% | 3.83% | 5.19% | 5.32% | 6.31% | 6.96% | 6.31% | 8.19% | 4.62% | 8.73% | 10.57% | 8.37% | 3.68% | 8.48% | 8.52% | 7.22% |
|
FCF Margin
|
| -1.46% | 7.49% | -4.54% | -4.49% | -0.38% | -18.45% | -10.72% | -2.92% | -4.09% | -0.59% | -16.42% | 0.95% | 1.40% | 5.23% | -0.63% | 1.68% | 4.58% | 8.90% | 7.55% | 3.79% | 1.83% | 0.72% | 0.43% | 2.40% | 3.58% | 6.92% | 2.92% | 6.32% | -1.62% | 5.36% | -4.09% | 5.25% | 5.57% | 3.16% | -1.99% | 1.75% | -2.85% | 2.65% | 6.12% | 14.88% | 18.59% | 10.28% | 11.68% | 12.33% | 6.81% | 13.46% | 0.90% | 10.69% | 6.86% | 5.29% | 0.59% | 3.60% | 13.47% | 16.98% | 7.58% | 17.12% | 11.17% | 18.38% | 5.49% | 18.19% | 13.68% |
|
Inventory Average
|
| | | | | 64.64M | 68.23M | 70.18M | 70.73M | 74.90M | 81.70M | 83.52M | 82.00M | 81.31M | 81.72M | 83.55M | 85.60M | 89.70M | 92.35M | 90.01M | 90.49M | 96.52M | 103.16M | 108.36M | 110.29M | 113.38M | 118.80M | 127.50M | 135.50M | 141.14M | 150.44M | 161.00M | 167.99M | 175.35M | 189.49M | 198.23M | 200.96M | 209.88M | 221.23M | 226.74M | 224.60M | 215.26M | 203.56M | 199.16M | 197.42M | 201.30M | 215.00M | 226.69M | 232.30M | 239.91M | 256.33M | 277.79M | 297.76M | 304.93M | 303.90M | 303.30M | 300.48M | 304.38M | 308.30M | 312.00M | 320.62M | 324.93M |
|
Assets Average
|
| | | | | 438.52M | 432.93M | 468.21M | 494.78M | 509.67M | 612.25M | 708.72M | 720.26M | 723.28M | 723.23M | 735.05M | 742.97M | 745.31M | 746.84M | 743.59M | 747.57M | 761.58M | 773.38M | 791.07M | 809.19M | 871.78M | 935.70M | 978.99M | 1,033.52M | 1,069.50M | 1,099.48M | 1,175.51M | 1,265.20M | 1,300.54M | 1,464.95M | 1,654.90M | 1,713.03M | 1,748.99M | 1,759.51M | 1,753.30M | 1,732.57M | 1,693.19M | 1,667.45M | 1,658.06M | 1,647.06M | 1,642.78M | 1,645.73M | 1,639.02M | 1,630.63M | 1,632.13M | 1,648.35M | 1,674.04M | 1,760.84M | 1,823.04M | 2,066.87M | 2,325.80M | 2,349.10M | 2,374.96M | 2,398.34M | 2,443.29M | 2,527.01M | 2,608.52M |
|
Equity Average
|
| | | | | 348.51M | 353.90M | 360.44M | 367.17M | 375.79M | 381.31M | 382.45M | 386.44M | 392.59M | 400.67M | 407.67M | 412.76M | 420.08M | 429.75M | 438.98M | 447.75M | 455.68M | 462.33M | 469.21M | 476.16M | 482.96M | 492.06M | 575.27M | 659.41M | 666.65M | 671.58M | 682.42M | 693.88M | 811.23M | 927.99M | 936.44M | 945.39M | 949.96M | 949.59M | 944.87M | 934.32M | 931.34M | 946.21M | 967.63M | 984.56M | 1,002.90M | 1,026.59M | 1,048.16M | 1,064.91M | 1,081.07M | 1,116.62M | 1,158.03M | 1,187.68M | 1,216.79M | 1,215.94M | 1,221.10M | 1,261.32M | 1,302.93M | 1,351.38M | 1,403.89M | 1,458.24M | 1,508.73M |
|
Invested Capital
|
| | 235.62M | | 346.31M | 350.72M | 387.83M | 363.79M | 370.55M | 381.03M | 619.14M | 637.59M | 646.38M | 646.78M | 654.56M | 664.07M | 664.28M | 664.74M | 659.75M | 452.70M | 662.57M | 668.77M | 673.70M | 700.73M | 711.71M | 813.70M | 822.56M | 889.75M | 908.39M | 944.76M | 954.81M | 1,075.04M | 1,112.82M | 1,132.08M | 1,327.93M | 1,324.30M | 1,350.90M | 956.74M | 1,389.43M | 1,385.43M | 1,339.26M | 1,291.15M | 1,309.80M | 1,297.07M | 1,284.83M | 1,292.06M | 1,282.63M | 1,309.01M | 1,319.32M | 1,100.09M | 1,160.21M | 1,182.90M | 1,207.45M | 1,233.63M | 1,202.41M | 1,240.19M | 1,282.44M | 1,323.41M | 1,379.72M | 1,428.42M | 1,488.05M | 1,529.41M |
|
Asset Utilization Ratio
|
| | | | | 0.80 | 0.83 | 0.79 | 0.76 | 0.75 | 0.64 | 0.57 | 0.57 | 0.60 | 0.62 | 0.63 | 0.65 | 0.67 | 0.68 | 0.70 | 0.71 | 0.70 | 0.70 | 0.70 | 0.70 | 0.67 | 0.65 | 0.65 | 0.65 | 0.65 | 0.66 | 0.65 | 0.63 | 0.65 | 0.60 | 0.55 | 0.55 | 0.55 | 0.57 | 0.57 | 0.56 | 0.57 | 0.58 | 0.58 | 0.63 | 0.64 | 0.65 | 0.67 | 0.68 | 0.70 | 0.70 | 0.70 | 0.68 | 0.67 | 0.61 | 0.55 | 0.55 | 0.56 | 0.57 | 0.57 | 0.57 | 0.57 |
|
Interest Coverage Ratio
|
585.13 | -36.23 | 12.25 | 24.02 | 34.88 | 342.47 | 165.47 | 71.49 | 73.41 | 70.95 | 17.18 | 1.14 | 3.68 | 4.38 | 3.97 | 2.49 | 3.14 | 6.01 | 7.64 | 5.53 | 7.15 | 5.74 | 5.54 | 5.80 | 6.55 | 0.99 | 4.71 | 2.07 | 8.15 | 0.55 | 7.34 | 3.66 | 4.53 | 9.04 | 5.95 | 3.45 | 3.92 | -0.84 | -1.09 | 0.43 | -7.00 | 0.03 | 8.26 | 9.23 | 6.42 | 12.92 | 19.82 | 15.20 | 17.25 | 10.19 | 14.09 | 13.12 | 7.83 | 7.26 | 6.75 | 4.46 | 5.98 | 4.97 | 4.57 | 6.25 | 6.92 | 6.31 |
|
Debt to Equity
|
| | 0.35 | | 0.16 | 0.02 | 0.09 | 0.14 | 0.15 | 0.17 | 0.62 | 0.66 | 0.66 | 0.63 | 0.61 | 0.62 | 0.60 | 0.57 | 0.52 | 0.48 | 0.46 | 0.46 | 0.45 | 0.48 | 0.48 | 0.67 | 0.65 | 0.36 | 0.36 | 0.42 | 0.41 | 0.56 | 0.59 | 0.23 | 0.43 | 0.41 | 0.42 | 0.46 | 0.48 | 0.47 | 0.44 | 0.38 | 0.38 | 0.33 | 0.29 | 0.28 | 0.26 | 0.24 | 0.23 | 0.20 | 0.18 | 0.17 | 0.28 | 0.23 | 0.69 | 0.65 | 0.62 | 0.57 | 0.53 | 0.51 | 0.49 | 0.48 |
|
Debt Ratio
|
| | 0.22 | | 0.12 | 0.01 | 0.07 | 0.11 | 0.11 | 0.12 | 0.34 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.32 | 0.30 | 0.29 | 0.28 | 0.27 | 0.27 | 0.28 | 0.28 | 0.35 | 0.34 | 0.23 | 0.23 | 0.26 | 0.25 | 0.31 | 0.32 | 0.16 | 0.25 | 0.23 | 0.23 | 0.25 | 0.26 | 0.25 | 0.24 | 0.21 | 0.22 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | 0.15 | 0.13 | 0.12 | 0.12 | 0.18 | 0.16 | 0.35 | 0.34 | 0.34 | 0.32 | 0.30 | 0.30 | 0.28 | 0.28 |
|
Equity Ratio
|
| | 0.64 | | 0.76 | 0.84 | 0.80 | 0.74 | 0.74 | 0.73 | 0.54 | 0.54 | 0.53 | 0.55 | 0.56 | 0.55 | 0.56 | 0.57 | 0.58 | 0.60 | 0.60 | 0.60 | 0.60 | 0.59 | 0.59 | 0.52 | 0.53 | 0.64 | 0.63 | 0.61 | 0.61 | 0.56 | 0.54 | 0.70 | 0.58 | 0.56 | 0.55 | 0.54 | 0.54 | 0.54 | 0.54 | 0.56 | 0.58 | 0.59 | 0.60 | 0.62 | 0.63 | 0.65 | 0.66 | 0.67 | 0.69 | 0.70 | 0.66 | 0.68 | 0.52 | 0.53 | 0.54 | 0.56 | 0.57 | 0.58 | 0.58 | 0.58 |
|
Times Interest Earned
|
585.13 | -36.23 | 12.25 | 24.02 | 34.88 | 342.47 | 165.47 | 71.49 | 73.41 | 70.95 | 17.18 | 1.14 | 3.68 | 4.38 | 3.97 | 2.49 | 3.14 | 6.01 | 7.64 | 5.53 | 7.15 | 5.74 | 5.54 | 5.80 | 6.55 | 0.99 | 4.71 | 2.07 | 8.15 | 0.55 | 7.34 | 3.66 | 4.53 | 9.04 | 5.95 | 3.45 | 3.92 | -0.84 | -1.09 | 0.43 | -7.00 | 0.03 | 8.26 | 9.23 | 6.42 | 12.92 | 19.82 | 15.20 | 17.25 | 10.19 | 14.09 | 13.12 | 7.83 | 7.26 | 6.75 | 4.46 | 5.98 | 4.97 | 4.57 | 6.25 | 6.92 | 6.31 |
|
Enterprise Value
|
-4.25M | -5.30M | -3.73M | -3.46M | -63.01M | -5.82M | -10.13M | -9.66M | -9.92M | -9.46M | -9.72M | -9.02M | -13.14M | -9.12M | -7.46M | -12.59M | -9.40M | -6.44M | -7.36M | -9.91M | -12.10M | -5.86M | -4.18M | -5.16M | -10.49M | -17.32M | -19.17M | -26.46M | -37.67M | -23.36M | -32.34M | -34.17M | -43.51M | -51.95M | -67.36M | -49.52M | -35.18M | -37.31M | -44.32M | -50.08M | -49.70M | -44.55M | -56.92M | -58.52M | -69.67M | -68.90M | -67.75M | -53.88M | -63.00M | -51.48M | -58.41M | -57.95M | -72.08M | -58.67M | -587.04M | -581.92M | -636.66M | -523.13M | -376.71M | -395.53M | -341.82M | -392.46M |
|
Return on Sales
|
0.08% | -0.03% | 0.06% | 0.08% | 0.08% | 0.05% | 0.05% | 0.06% | 0.05% | 0.08% | 0.03% | 0.02% | 0.05% | 0.07% | 0.08% | 0.05% | 0.05% | 0.07% | 0.08% | 0.05% | 0.07% | 0.05% | 0.06% | 0.03% | 0.05% | 0.01% | 0.07% | 0.09% | 0.05% | -0.02% | 0.04% | 0.03% | 0.05% | 0.07% | 0.04% | 0.03% | 0.03% | -0.01% | 0.13% | -0.01% | -0.09% | -0.01% | -0.01% | 0.04% | 0.02% | 0.04% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.08% | 0.05% | 0.09% | 0.11% | 0.08% | 0.04% | 0.08% | 0.09% | 0.07% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.09% | 0.07% | 0.06% | 0.07% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.04% | 0.04% | 0.02% | 0.01% | 0.00% | -0.02% | -0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.20% | -0.04% | 0.00% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% |
|
Return on Assets
|
| | | | | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.02% | 0.00% | 0.00% | -0.02% | -0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.04% | 0.04% | 0.01% | 0.01% | -0.03% | -0.02% | 0.01% | 0.02% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% |