|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 51.66% | 50.60% | 49.50% | 55.59% | 53.98% | 47.54% | 52.35% | 53.23% | 56.11% |
|
EBT Margin
|
24.55% | 28.35% | 15.62% | 16.07% | 20.35% | 27.16% | 12.96% | 11.51% | 20.74% | 28.58% | 15.28% | 17.88% | 22.79% | 28.32% | 17.68% | 18.11% | 24.93% | 31.19% | 21.32% | 19.74% | 24.84% | 29.36% | 22.16% | 24.25% | | | | 25.14% | 25.14% | 31.87% | 22.84% | 18.21% | 27.03% | 31.07% | 18.74% | 20.48% | 23.13% | 28.74% | 17.97% | 20.04% | 24.29% | 31.73% | 19.36% | 18.24% | 25.35% | 26.11% | 15.89% | 34.34% | 24.35% | 34.06% | 18.85% | 17.31% | 22.34% | 22.98% | 14.67% | 29.52% | 28.34% | 29.14% | 19.76% | 24.02% | 24.71% | 28.45% |
|
EBIT Margin
|
29.75% | 33.87% | 21.60% | 19.87% | 25.81% | 29.70% | 17.94% | 16.47% | 26.31% | 33.51% | 21.11% | 21.69% | 28.08% | 32.83% | 24.30% | 21.96% | 29.97% | 35.57% | 28.67% | 23.23% | 29.16% | 33.07% | 27.36% | 27.15% | | | | 25.14% | 28.35% | 34.83% | 26.27% | 20.37% | 30.70% | 33.37% | 21.50% | 22.89% | 26.80% | 31.73% | 23.09% | 20.55% | 26.60% | 33.01% | 24.06% | 17.31% | 26.74% | 28.65% | 18.63% | 34.60% | 25.42% | 34.73% | 20.98% | 19.63% | 24.93% | 27.45% | 21.35% | 24.34% | 31.16% | 31.76% | 22.35% | 26.09% | 28.21% | 32.73% |
|
EBITDA Margin
|
29.75% | 33.87% | 21.60% | 19.87% | 25.81% | 29.70% | 17.94% | 16.47% | 26.31% | 33.51% | 21.11% | 21.69% | 28.08% | 32.83% | 24.30% | 21.96% | 29.97% | 35.57% | 28.67% | 23.23% | 29.16% | 33.07% | 27.36% | 27.15% | | | | 25.14% | 38.60% | 44.75% | 37.85% | 31.94% | 41.40% | 43.16% | 33.22% | 36.07% | 39.15% | 42.97% | 36.23% | 34.55% | 39.73% | 44.83% | 37.56% | 32.16% | 40.87% | 42.45% | 35.05% | 50.13% | 39.71% | 46.91% | 36.24% | 35.32% | 39.38% | 41.10% | 38.57% | 37.66% | 43.99% | 43.21% | 35.98% | 40.82% | 41.80% | 45.56% |
|
Operating Margin
|
29.75% | 33.87% | 21.60% | 19.87% | 25.81% | 29.70% | 17.94% | 16.47% | 26.31% | 33.51% | 21.11% | 21.69% | 28.08% | 32.83% | 24.30% | 21.96% | 29.97% | 35.57% | 28.67% | 23.23% | 29.16% | 33.07% | 27.36% | 27.15% | | | | 25.14% | 28.35% | 34.83% | 26.27% | 20.37% | 30.70% | 33.37% | 21.50% | 22.89% | 26.80% | 31.73% | 23.09% | 20.55% | 26.60% | 33.01% | 24.06% | 17.31% | 26.74% | 28.65% | 18.63% | 34.60% | 25.42% | 34.73% | 20.98% | 19.63% | 24.93% | 27.45% | 21.35% | 24.34% | 31.16% | 31.76% | 22.35% | 26.09% | 28.21% | 32.73% |
|
Net Margin
|
16.47% | 19.21% | 10.25% | 10.74% | 13.69% | 17.76% | 9.23% | 7.45% | 13.41% | 18.81% | 10.44% | 11.56% | 22.79% | 18.52% | 11.51% | 11.61% | 16.15% | 20.65% | 13.44% | 12.59% | 16.03% | 19.42% | 14.71% | 15.62% | | | | 25.14% | 16.26% | 21.09% | 16.95% | 14.37% | 24.81% | 31.71% | 20.98% | 21.23% | 24.36% | 29.41% | 24.61% | 24.10% | 27.50% | 31.87% | 23.95% | 21.19% | 29.73% | 28.75% | 21.23% | 33.35% | 22.27% | 29.88% | 18.39% | 15.30% | 23.06% | 21.32% | 14.86% | 26.29% | 21.40% | 25.93% | 18.64% | 21.35% | 21.81% | 25.77% |
|
FCF Margin
|
| -115.74% | 9.78% | 13.21% | -8.14% | -5.65% | -0.64% | 3.03% | 8.14% | 0.18% | 17.35% | 21.26% | 0.77% | 1.94% | 26.06% | 15.44% | 3.80% | 4.14% | 11.81% | 22.74% | 3.12% | 3.49% | 50.39% | 18.52% | | | | 1.70% | -4.56% | -15.28% | -2.98% | -3.30% | -23.27% | -19.38% | -28.78% | -15.18% | -58.15% | -36.52% | -46.43% | -28.36% | -44.30% | -22.19% | -54.20% | -38.69% | -52.67% | -26.80% | -11.00% | -7.34% | -24.76% | -19.31% | -21.32% | -22.39% | -29.91% | -25.13% | -11.16% | -19.09% | -6.35% | -2.34% | -7.95% | 31.11% | 37.11% | 22.27% |
|
Inventory Average
|
| | | | | 1.98M | 2.02M | 2.01M | 2.02M | 1.75M | 1.43M | 1.69M | 2.04M | 2.05M | 1.99M | 2.06M | 2.25M | 2.25M | 2.20M | 2.23M | 2.27M | 2.50M | 2.64M | 2.75M | 3.81M | 4.57M | 4.25M | 4.37M | 4.76M | 4.66M | 4.28M | 4.14M | 4.49M | 5.23M | 5.52M | 5.45M | 5.43M | 5.27M | 5.30M | 5.36M | 5.28M | 5.02M | 4.94M | 5.15M | 4.93M | 4.91M | 5.26M | 5.36M | 5.54M | 5.75M | 5.98M | 6.37M | 6.49M | | | | | | | | | |
|
Assets Average
|
| | | | | 504.64M | 522.34M | 536.83M | 540.64M | 546.60M | 554.89M | 553.93M | 549.28M | 552.79M | 541.74M | 530.60M | 534.74M | 540.56M | 559.13M | 577.76M | 583.08M | 594.74M | 592.23M | 583.67M | 593.16M | 606.40M | 616.30M | 623.71M | 633.00M | 645.32M | 656.53M | 683.07M | 717.37M | 741.27M | 760.31M | 775.40M | 795.27M | 847.46M | 898.62M | 922.60M | 943.09M | 955.35M | 968.15M | 981.34M | 1,000.59M | 1,022.28M | 1,024.80M | 1,047.23M | 1,056.23M | 1,051.34M | 1,069.56M | 1,086.68M | 1,113.25M | 1,185.50M | 1,239.73M | 1,243.08M | 1,262.37M | 1,252.13M | 1,242.39M | 1,267.07M | 1,297.43M | 1,328.92M |
|
Equity Average
|
| | | | | 313.14M | 245.22M | 244.24M | 313.84M | 316.69M | 249.41M | 248.90M | 318.71M | 321.44M | 255.18M | 254.99M | 323.93M | 327.20M | 262.53M | 197.78M | 199.54M | 202.84M | 205.79M | 207.75M | 210.49M | 215.20M | 218.33M | 219.15M | 221.09M | 224.68M | 228.10M | 229.81M | 233.26M | 240.62M | 246.97M | 251.46M | 258.71M | 269.54M | 299.79M | 325.60M | 330.39M | 337.74M | 344.16M | 347.53M | 351.97M | 358.72M | 365.03M | 372.80M | 381.73M | 391.82M | 399.20M | 401.84M | 407.42M | 415.53M | 421.29M | 425.34M | 430.29M | 437.41M | 443.60M | 447.16M | 453.42M | 470.16M |
|
Invested Capital
|
| | 307.12M | | 333.06M | 446.10M | 309.15M | 443.22M | 451.27M | 449.60M | 321.99M | 446.69M | 349.22M | 455.46M | 321.43M | 453.63M | 462.41M | 460.60M | 335.77M | 338.52M | 339.30M | 342.56M | 342.04M | 342.68M | 345.57M | 351.51M | 355.41M | 358.45M | 361.19M | 365.27M | 370.65M | 372.93M | 380.64M | 388.67M | 404.07M | 415.00M | 429.29M | 506.15M | 556.65M | 564.27M | 573.40M | 578.68M | 621.54M | 623.60M | 629.69M | 630.91M | 676.33M | 686.48M | 693.06M | 701.40M | 692.69M | 735.08M | 764.01M | 775.94M | 783.23M | 786.74M | 790.94M | 796.11M | 799.72M | 801.92M | 810.22M | 834.05M |
|
Asset Utilization Ratio
|
| | | | | 0.21 | 0.20 | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.16 | 0.10 | 0.05 | 0.05 | 0.10 | 0.15 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
|
Interest Coverage Ratio
|
4.19 | 5.51 | 3.00 | 3.93 | 3.93 | 5.00 | 2.39 | 2.86 | 4.05 | 6.00 | 3.20 | 5.08 | 5.31 | 6.66 | 4.24 | 5.41 | 5.77 | 7.66 | 5.47 | 6.32 | 6.17 | 7.61 | 5.66 | 8.49 | | | | | 6.37 | 8.44 | 5.36 | 5.58 | 5.18 | 7.50 | 3.91 | 5.86 | 5.01 | 6.00 | 3.32 | 3.91 | 4.82 | 6.91 | 4.22 | 3.24 | 4.74 | 5.44 | 2.88 | 6.77 | 4.26 | 7.04 | 2.92 | 2.89 | 3.28 | 3.64 | 2.18 | 3.02 | 3.79 | 5.13 | 3.19 | 4.26 | 3.84 | 4.22 |
|
Debt to Equity
|
| | 0.87 | | 0.50 | 0.50 | 0.88 | 0.50 | 0.51 | 0.50 | 0.79 | 0.50 | 0.50 | 0.42 | 0.72 | 0.42 | 0.42 | 0.41 | 0.72 | 0.73 | 0.71 | 0.69 | 0.67 | 0.66 | 0.64 | 0.63 | 0.64 | 0.65 | 0.64 | 0.63 | 0.64 | 0.64 | 0.63 | 0.61 | 0.64 | 0.65 | 0.65 | 0.85 | 0.73 | 0.74 | 0.74 | 0.71 | 0.81 | 0.84 | 0.79 | 0.75 | 0.85 | 0.83 | 4.19 | 0.78 | 0.77 | 0.86 | 0.89 | 0.86 | 1.71 | 1.68 | 1.66 | 1.61 | 0.81 | 1.58 | 1.55 | 0.74 |
|
Debt Ratio
|
| | 0.31 | | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.29 | 0.25 | 0.29 | 0.29 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.24 | 0.23 | 0.23 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.29 | 0.30 | 0.28 | 0.27 | 0.31 | 0.29 | 1.55 | 0.29 | 0.29 | 0.32 | 0.33 | 0.29 | 0.58 | 0.58 | 0.56 | 0.58 | 0.29 | 0.55 | 0.54 | 0.27 |
|
Equity Ratio
|
| | 0.35 | | 0.62 | 0.62 | 0.33 | 0.58 | 0.58 | 0.58 | 0.32 | 0.58 | 0.58 | 0.58 | 0.36 | 0.61 | 0.61 | 0.60 | 0.34 | 0.34 | 0.34 | 0.34 | 0.36 | 0.36 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.32 | 0.33 | 0.32 | 0.32 | 0.33 | 0.31 | 0.36 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.35 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.34 | 0.34 | 0.34 | 0.34 | 0.36 | 0.35 | 0.35 | 0.35 | 0.36 |
|
Times Interest Earned
|
4.19 | 5.51 | 3.00 | 3.93 | 3.93 | 5.00 | 2.39 | 2.86 | 4.05 | 6.00 | 3.20 | 5.08 | 5.31 | 6.66 | 4.24 | 5.41 | 5.77 | 7.66 | 5.47 | 6.32 | 6.17 | 7.61 | 5.66 | 8.49 | | | | | 6.37 | 8.44 | 5.36 | 5.58 | 5.18 | 7.50 | 3.91 | 5.86 | 5.01 | 6.00 | 3.32 | 3.91 | 4.82 | 6.91 | 4.22 | 3.24 | 4.74 | 5.44 | 2.88 | 6.77 | 4.26 | 7.04 | 2.92 | 2.89 | 3.28 | 3.64 | 2.18 | 3.02 | 3.79 | 5.13 | 3.19 | 4.26 | 3.84 | 4.22 |
|
FCF Payout Ratio
|
| -0.37 | 1.16 | 0.90 | -1.34 | -1.76 | -19.33 | 4.06 | 1.30 | 51.07 | 0.63 | 0.52 | 13.19 | 4.90 | 0.43 | 0.72 | 2.74 | 2.26 | 0.93 | 0.47 | 3.14 | 2.58 | 0.21 | 0.57 | -0.36 | -27.01 | 1.08 | 6.72 | -2.29 | -0.62 | -3.90 | -3.55 | -0.45 | -0.49 | -0.41 | -0.85 | -0.20 | -0.29 | -0.28 | -0.50 | -0.29 | -0.51 | -0.25 | -0.38 | -0.25 | -0.45 | -1.36 | -1.92 | -0.52 | -0.55 | -0.67 | -0.65 | -0.43 | 0.00 | -1.36 | -0.74 | -1.86 | -4.50 | -1.62 | 0.44 | 0.33 | 0.51 |
|
Enterprise Value
|
-4.04M | -3.09M | -2.45M | -3.80M | -4.28M | -4.13M | -3.11M | -0.85M | -2.73M | -1.80M | -3.02M | -4.51M | -2.99M | -2.94M | -4.83M | -5.90M | -5.07M | -5.05M | -2.67M | -5.05M | -5.77M | -4.65M | -3.47M | -3.65M | -1.23M | -1.45M | -4.32M | -6.03M | -4.13M | -3.14M | -6.40M | -2.77M | -5.83M | -5.54M | -3.71M | -6.79M | -4.16M | -57.08M | -2.23M | -15.42M | -13.20M | -5.35M | -4.49M | -4.05M | -6.03M | -5.28M | -3.53M | -3.29M | -4.32M | -2.91M | -3.83M | -4.86M | -4.38M | -2.97M | -2.39M | -2.85M | -8.03M | -6.34M | -4.23M | -2.66M | -2.56M | -3.38M |
|
Return on Sales
|
0.17% | 0.19% | 0.10% | 0.11% | 0.14% | 0.18% | 0.09% | 0.08% | 0.14% | 0.19% | 0.10% | 0.12% | 0.23% | 0.19% | 0.12% | 0.12% | 0.16% | 0.21% | 0.13% | 0.13% | 0.16% | 0.19% | 0.98% | 0.16% | 0.44% | 0.57% | 0.16% | 0.25% | 0.16% | 0.21% | 0.17% | 0.14% | 0.25% | 0.32% | 0.18% | 0.21% | 0.24% | 0.29% | 0.27% | 0.24% | 0.28% | 0.32% | 0.24% | 0.21% | 0.30% | 0.29% | 0.29% | 0.33% | 0.22% | 0.30% | 0.18% | 0.15% | 0.23% | 0.21% | 0.10% | 0.26% | 0.21% | 0.26% | 0.19% | 0.21% | 0.22% | 0.26% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% |
|
Return on Invested Capital
|
| | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.16% | 0.16% | | | | | 0.14% | 0.15% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
| | | | | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.08% | 0.08% | 0.07% | 0.06% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.05% | 0.05% | 0.07% | 0.10% | 0.10% | 0.09% | 0.22% | 0.23% | 0.20% | 0.16% | 0.02% | 0.03% | 0.06% | 0.09% | 0.11% | 0.10% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% |