|
Gross Margin
|
27.01% | 30.04% | 34.22% | 29.14% | 30.47% | 28.14% | 28.81% | 27.55% | 27.74% | 25.55% | 26.05% | 24.74% | 29.96% | 27.85% | 29.08% | 27.05% | 30.09% | 29.02% | 28.22% | 27.25% | 28.09% | 29.13% | 28.02% | 28.70% | 32.40% | 30.27% | 32.31% | 31.96% | 34.43% | 34.19% | 34.37% | 29.79% | 31.10% | 29.87% | 28.97% | 25.93% | 26.61% | 24.35% | 25.02% | 26.35% | 28.49% | 30.32% | 29.28% | 26.84% | 32.34% | 23.55% | 32.49% | 28.57% | 28.55% | 23.87% | 22.21% | 18.51% | 23.42% | 21.76% | 21.31% | 26.31% | 28.18% | 28.55% | 30.23% | 27.53% | 31.05% | 30.76% | 33.64% | 31.72% | 33.67% | 31.63% | 30.37% | 30.02% |
|
EBT Margin
|
12.77% | 12.50% | 20.83% | 15.57% | 15.82% | 12.86% | 14.32% | 15.09% | 14.44% | 13.21% | 18.53% | 9.55% | 17.65% | 13.82% | 16.64% | 12.95% | 16.51% | 16.08% | 14.16% | 13.09% | 14.54% | 15.78% | 14.29% | 13.32% | 16.73% | 15.52% | 16.76% | 14.10% | 17.44% | 17.64% | 19.03% | 12.75% | 16.25% | 15.59% | 14.04% | 11.60% | 13.80% | 11.61% | 12.13% | 13.21% | 15.06% | 17.16% | 15.74% | 12.47% | 19.68% | 6.64% | 22.93% | 14.46% | 15.77% | 11.35% | 9.83% | 5.20% | 11.09% | 11.83% | 11.54% | 15.87% | 17.81% | 18.20% | 20.16% | 16.26% | 19.76% | 20.13% | 23.34% | 20.51% | 23.41% | 21.14% | 19.64% | 17.81% |
|
EBIT Margin
|
13.66% | 16.46% | 22.44% | 15.19% | 17.40% | 15.74% | 16.43% | 14.57% | 15.37% | 14.71% | 21.69% | 9.79% | 18.71% | 16.07% | 16.87% | 13.26% | 17.23% | 15.94% | 15.00% | 13.53% | 15.64% | 16.84% | 14.93% | 14.58% | 17.83% | 15.86% | 18.05% | 14.67% | 18.71% | 18.65% | 19.73% | 12.01% | 16.62% | 15.91% | 14.35% | 11.92% | 13.84% | 11.21% | 12.10% | 14.08% | 15.44% | 17.51% | 15.87% | 12.64% | 19.61% | 6.76% | 19.26% | 14.32% | 15.62% | 11.98% | 10.14% | 6.14% | 12.57% | 11.55% | 11.31% | 16.05% | 17.79% | 18.13% | 19.85% | 15.75% | 20.21% | 20.69% | 23.38% | 20.28% | 22.81% | 20.49% | 18.93% | 17.32% |
|
EBITDA Margin
|
13.66% | 16.46% | 22.44% | 15.19% | 17.40% | 15.74% | 16.43% | 14.57% | 15.37% | 14.71% | 21.69% | 9.79% | 18.71% | 16.07% | 16.87% | 13.26% | 17.23% | 15.94% | 15.00% | 13.53% | 15.64% | 16.84% | 14.93% | 14.58% | 17.83% | 15.86% | 18.05% | 14.67% | 18.71% | 18.65% | 19.73% | 12.01% | 16.62% | 15.91% | 14.35% | 11.92% | 13.84% | 11.21% | 12.10% | 14.08% | 15.44% | 17.51% | 15.87% | 12.64% | 19.61% | 6.76% | 19.26% | 14.32% | 15.62% | 11.98% | 10.14% | 6.14% | 12.57% | 11.55% | 11.31% | 16.05% | 17.79% | 18.13% | 19.85% | 15.75% | 20.21% | 20.69% | 23.38% | 20.28% | 22.81% | 20.49% | 18.93% | 17.32% |
|
Operating Margin
|
13.66% | 16.46% | 22.44% | 15.19% | 17.40% | 15.74% | 16.43% | 14.57% | 15.37% | 14.71% | 21.69% | 9.79% | 18.71% | 16.07% | 16.87% | 13.26% | 17.23% | 15.94% | 15.00% | 13.53% | 15.64% | 16.84% | 14.93% | 14.58% | 17.83% | 15.86% | 18.05% | 14.67% | 18.71% | 18.65% | 19.73% | 12.01% | 16.62% | 15.91% | 14.35% | 11.92% | 13.84% | 11.21% | 12.10% | 14.08% | 15.44% | 17.51% | 15.87% | 12.64% | 19.61% | 6.76% | 19.26% | 14.32% | 15.62% | 11.98% | 10.14% | 6.14% | 12.57% | 11.55% | 11.31% | 16.05% | 17.79% | 18.13% | 19.85% | 15.75% | 20.21% | 20.69% | 23.38% | 20.28% | 22.81% | 20.49% | 18.93% | 17.32% |
|
Net Margin
|
-84.53% | 8.27% | 13.57% | 11.44% | 10.66% | 8.48% | 9.69% | 10.73% | 9.76% | 9.03% | 12.80% | 6.38% | 0.07% | 0.03% | 0.16% | 0.16% | 0.16% | -0.06% | 3.77% | | | | | | 11.43% | 10.47% | 11.46% | 11.24% | 12.15% | 12.34% | 13.84% | 9.10% | 11.78% | 11.46% | 10.90% | 0.73% | 10.28% | 8.83% | 10.38% | 11.67% | 11.59% | 13.17% | 12.20% | 9.37% | 15.29% | 5.44% | 18.68% | 12.67% | 12.30% | 8.79% | 8.36% | 2.98% | 8.95% | 9.19% | 9.08% | 13.26% | 13.89% | 14.54% | 16.67% | 12.50% | 15.46% | 15.72% | 18.25% | 16.92% | 17.97% | 15.93% | 14.53% | 12.79% |
|
FCF Margin
|
31.10% | 9.36% | 6.83% | -7.81% | 9.14% | 4.05% | 5.31% | 10.30% | -1.57% | 3.52% | 11.70% | 10.58% | 9.94% | 4.23% | 14.40% | 14.45% | 1.97% | 13.71% | 12.09% | 10.46% | -0.84% | 11.08% | 9.98% | 9.57% | 6.46% | 6.60% | 5.73% | 7.79% | 8.99% | 14.92% | 6.61% | 10.52% | -2.24% | 3.57% | 9.00% | 6.66% | -2.16% | 6.00% | 4.05% | 14.35% | 1.64% | 21.05% | 12.36% | 15.28% | 7.93% | 2.40% | 19.88% | 6.57% | 5.09% | 5.22% | 3.43% | 0.94% | -0.88% | 0.33% | -3.02% | 11.27% | 13.95% | 20.19% | 20.09% | 24.58% | 12.81% | 14.08% | 14.12% | 26.06% | 15.31% | 20.73% | 17.68% | 18.44% |
|
Inventory Average
|
180.41M | | | | 197.84M | 212.11M | 241.65M | 267.54M | 284.34M | 311.66M | 321.02M | 310.49M | 310.94M | 316.33M | 326.14M | 328.70M | 322.01M | 316.76M | 312.48M | 310.15M | 316.02M | 326.95M | 331.49M | 341.01M | 346.92M | 340.61M | 338.15M | 346.06M | 327.25M | 303.17M | 316.00M | 320.02M | 321.00M | 343.32M | 369.93M | 383.40M | 392.96M | 391.18M | 384.27M | 392.66M | 396.00M | 386.07M | 373.71M | 368.44M | 368.47M | 362.91M | 362.46M | 385.57M | 407.88M | 436.35M | 468.50M | 488.79M | 511.31M | 527.14M | 561.20M | 611.80M | 598.76M | 551.76M | 520.40M | 479.82M | 474.89M | 493.10M | 513.55M | 519.94M | 497.59M | 492.30M | 503.51M | 507.21M |
|
Assets Average
|
813.80M | | | | 1,020.01M | 1,017.52M | 1,049.78M | 1,071.05M | 1,097.20M | 1,170.15M | 1,210.73M | 1,202.25M | 1,222.58M | 1,246.86M | 1,253.72M | 1,265.73M | 1,272.82M | 1,279.13M | 1,311.06M | 1,336.26M | 1,305.25M | 1,277.79M | 1,280.33M | 1,260.12M | 1,244.80M | 1,274.39M | 1,290.05M | 1,287.61M | 1,301.84M | 1,337.86M | 1,380.83M | 1,409.91M | 1,487.11M | 1,597.28M | 1,670.99M | 1,708.67M | 1,745.81M | 1,776.65M | 1,806.88M | 1,768.60M | 1,747.73M | 1,782.59M | 1,768.99M | 1,828.06M | 1,909.41M | 1,866.41M | 1,839.63M | 1,907.00M | 2,166.63M | 2,439.05M | 2,457.96M | 2,497.83M | 2,419.99M | 2,306.11M | 2,333.76M | 2,371.83M | 2,378.79M | 2,358.46M | 2,328.27M | 2,299.63M | 2,733.18M | 3,153.78M | 3,158.18M | 3,147.91M | 3,181.23M | 3,213.73M | 3,214.36M | 3,363.33M |
|
Equity Average
|
| | | | | | 458.32M | 485.13M | 506.22M | | | | 581.88M | 632.23M | 683.79M | 559.75M | 410.39M | 442.51M | 502.77M | 555.77M | 554.47M | 524.99M | 504.01M | 457.78M | 431.97M | 469.64M | 436.29M | 381.87M | 389.36M | 411.68M | 454.59M | 480.11M | 507.13M | 557.36M | 606.08M | 615.05M | 628.22M | 603.63M | 558.28M | 526.99M | 514.05M | 563.69M | 609.26M | 656.22M | 661.17M | 637.27M | 679.41M | 741.67M | 785.09M | 829.78M | 810.99M | 767.45M | 761.11M | 740.71M | 694.36M | 714.89M | 792.10M | 857.27M | 932.34M | 1,024.50M | 1,114.67M | 1,193.82M | 1,299.82M | 1,412.93M | 1,490.54M | 1,565.61M | 1,651.06M | 1,734.32M |
|
Invested Capital
|
0.80M | | | 492.07M | 3.36M | 441.21M | 481.67M | 713.55M | 525.15M | 5.11M | 276.05M | 793.16M | 624.97M | 839.89M | 861.53M | 826.61M | 849.18M | 838.67M | 896.01M | 921.91M | 891.97M | 866.99M | 879.03M | 784.57M | 816.43M | 857.95M | 883.75M | 878.48M | 927.21M | 948.43M | 1,003.32M | 985.76M | 1,127.67M | 1,206.93M | 1,235.39M | 1,198.74M | 1,274.02M | 1,306.87M | 1,377.22M | 1,255.71M | 1,320.22M | 1,267.98M | 1,269.32M | 1,326.04M | 1,379.76M | 1,325.58M | 1,332.23M | 1,358.67M | 1,800.54M | 1,839.76M | 1,764.69M | 1,901.42M | 1,601.16M | 1,632.63M | 1,675.89M | 1,766.14M | 1,779.76M | 1,808.92M | 1,751.34M | 1,720.68M | 2,431.74M | 2,408.08M | 2,449.29M | 2,432.86M | 2,510.05M | 2,453.55M | 2,473.50M | 2,661.63M |
|
Asset Utilization Ratio
|
1.93 | | | | 1.56 | 1.66 | 1.66 | 1.68 | 1.74 | 1.73 | 1.74 | 1.79 | 1.80 | 1.77 | 1.76 | 1.75 | 1.74 | 1.73 | 1.71 | 1.71 | 1.76 | 1.83 | 1.83 | 1.85 | 1.86 | 1.77 | 1.71 | 1.66 | 1.61 | 1.53 | 1.47 | 1.45 | 1.40 | 1.32 | 1.28 | 1.29 | 1.29 | 1.29 | 1.28 | 1.29 | 1.28 | 1.24 | 1.24 | 1.20 | 1.16 | 1.10 | 1.10 | 1.05 | 0.93 | 0.90 | 0.94 | 0.94 | 1.01 | 1.12 | 1.14 | 1.17 | 1.18 | 1.17 | 1.18 | 1.17 | 0.99 | 0.86 | 0.88 | 0.89 | 0.88 | 0.86 | 0.85 | 0.81 |
|
Interest Coverage Ratio
|
15.69 | 21.36 | 32.23 | 20.39 | 17.41 | 17.14 | 17.36 | 14.81 | 16.81 | 18.13 | 25.20 | 0.00M | 23.37 | 52.64 | 71.29 | 34.21 | 20.17 | 20.35 | 20.44 | 17.99 | 21.66 | 24.04 | 21.12 | 20.58 | 26.15 | 24.83 | 27.59 | 18.94 | 22.78 | 24.61 | 23.57 | 13.93 | 16.19 | 16.25 | 14.14 | 12.45 | 15.80 | 12.06 | 8.73 | 9.26 | 10.34 | 12.75 | 12.63 | 10.39 | 15.44 | 3.96 | 15.28 | 13.13 | 13.95 | 7.98 | 6.75 | 3.67 | 8.85 | 11.80 | 9.41 | 10.59 | 11.61 | 12.12 | 14.36 | 14.25 | 8.99 | 9.24 | 11.97 | 11.40 | 14.94 | 13.34 | 15.60 | 11.13 |
|
Debt to Equity
|
| | | 0.55 | | 0.54 | 0.50 | 0.45 | 0.50 | | | 0.44 | 0.36 | 0.29 | 0.20 | 1.07 | 1.03 | 0.80 | 0.66 | 0.61 | 0.66 | 0.69 | 0.78 | 0.86 | 0.84 | 0.73 | 1.35 | 1.27 | 1.38 | 1.21 | 1.11 | 1.05 | 1.13 | 1.08 | 0.97 | 1.00 | 0.95 | 1.38 | 1.45 | 1.57 | 1.45 | 1.15 | 1.02 | 0.94 | 1.16 | 1.09 | 0.84 | 0.79 | 1.22 | 1.17 | 1.28 | 1.49 | 1.11 | 1.26 | 1.51 | 1.32 | 1.17 | 1.03 | 0.80 | 0.60 | 1.11 | 0.95 | 0.80 | 0.66 | 0.65 | 0.52 | 0.46 | 0.50 |
|
Debt Ratio
|
0.25 | | | 0.24 | 0.22 | 0.23 | 0.22 | 0.21 | 0.23 | 0.22 | 0.23 | 0.20 | 0.18 | 0.15 | 0.11 | 0.34 | 0.34 | 0.29 | 0.27 | 0.26 | 0.28 | 0.28 | 0.30 | 0.30 | 0.30 | 0.28 | 0.39 | 0.38 | 0.41 | 0.38 | 0.38 | 0.36 | 0.39 | 0.38 | 0.36 | 0.35 | 0.35 | 0.43 | 0.44 | 0.45 | 0.43 | 0.38 | 0.36 | 0.34 | 0.38 | 0.38 | 0.32 | 0.31 | 0.41 | 0.40 | 0.41 | 0.45 | 0.37 | 0.39 | 0.43 | 0.42 | 0.41 | 0.39 | 0.34 | 0.28 | 0.41 | 0.37 | 0.34 | 0.31 | 0.31 | 0.26 | 0.24 | 0.25 |
|
Equity Ratio
|
| | | 0.45 | | 0.43 | 0.44 | 0.46 | 0.46 | | | 0.46 | 0.49 | 0.52 | 0.57 | 0.32 | 0.33 | 0.37 | 0.40 | 0.43 | 0.42 | 0.40 | 0.38 | 0.34 | 0.35 | 0.38 | 0.29 | 0.30 | 0.30 | 0.32 | 0.34 | 0.34 | 0.34 | 0.36 | 0.37 | 0.35 | 0.37 | 0.31 | 0.31 | 0.29 | 0.30 | 0.33 | 0.36 | 0.36 | 0.33 | 0.35 | 0.38 | 0.39 | 0.34 | 0.34 | 0.32 | 0.30 | 0.33 | 0.31 | 0.29 | 0.32 | 0.35 | 0.38 | 0.42 | 0.47 | 0.36 | 0.39 | 0.43 | 0.47 | 0.47 | 0.50 | 0.52 | 0.51 |
|
Times Interest Earned
|
15.69 | 21.36 | 32.23 | 20.39 | 17.41 | 17.14 | 17.36 | 14.81 | 16.81 | 18.13 | 25.20 | 0.00M | 23.37 | 52.64 | 71.29 | 34.21 | 20.17 | 20.35 | 20.44 | 17.99 | 21.66 | 24.04 | 21.12 | 20.58 | 26.15 | 24.83 | 27.59 | 18.94 | 22.78 | 24.61 | 23.57 | 13.93 | 16.19 | 16.25 | 14.14 | 12.45 | 15.80 | 12.06 | 8.73 | 9.26 | 10.34 | 12.75 | 12.63 | 10.39 | 15.44 | 3.96 | 15.28 | 13.13 | 13.95 | 7.98 | 6.75 | 3.67 | 8.85 | 11.80 | 9.41 | 10.59 | 11.61 | 12.12 | 14.36 | 14.25 | 8.99 | 9.24 | 11.97 | 11.40 | 14.94 | 13.34 | 15.60 | 11.13 |
|
FCF Payout Ratio
|
-0.03 | 0.28 | 0.13 | -0.18 | 0.16 | 0.28 | 0.21 | 0.13 | -0.11 | 0.31 | 0.23 | 0.19 | 0.18 | 0.40 | 0.13 | 4.66 | 1.09 | 0.15 | 0.17 | 0.25 | -2.92 | 0.20 | 0.23 | 0.33 | 0.48 | 0.47 | 0.54 | 0.51 | 0.41 | 0.24 | 0.56 | 0.36 | -1.71 | 1.06 | 0.42 | 0.55 | -1.62 | 0.56 | 0.87 | 0.25 | 2.23 | 0.17 | 0.31 | 0.26 | 0.48 | 2.11 | 0.20 | 0.60 | 0.72 | 0.67 | 1.06 | 4.03 | -3.70 | 8.91 | -1.00 | 0.27 | 0.21 | 0.16 | 0.16 | 0.14 | 0.27 | 0.24 | 0.23 | 0.14 | 0.24 | 0.18 | 0.21 | 0.24 |
|
Enterprise Value
|
-21.76M | -112.05M | -21.76M | -152.13M | -152.13M | -46.91M | -50.58M | -49.49M | -49.80M | -60.89M | -54.46M | -50.37M | -72.75M | -49.35M | -79.71M | -89.13M | -64.01M | -73.55M | -247.26M | -238.70M | -146.66M | -113.64M | -141.54M | -103.00M | -119.24M | -126.17M | -110.33M | -93.42M | -122.26M | -158.14M | -187.91M | -192.15M | -251.24M | -278.04M | -105.00M | -84.17M | -72.83M | -109.79M | -147.94M | -73.04M | -78.25M | -73.22M | -79.97M | -144.40M | -178.66M | -102.06M | -117.70M | -125.17M | -522.40M | -530.16M | -438.51M | -459.22M | -84.55M | -79.49M | -71.97M | -68.71M | -70.11M | -130.92M | -102.56M | -111.94M | -117.07M | -87.63M | -80.31M | -77.48M | -118.25M | -70.26M | -102.45M | -77.60M |
|
Return on Sales
|
0.09% | 0.08% | 0.14% | 0.11% | 0.11% | 0.08% | 0.10% | 0.11% | 0.10% | 0.09% | 0.13% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.01% | 0.01% | 0.01% | | | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.14% | 0.09% | 0.12% | 0.11% | 0.11% | 0.01% | 0.10% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.09% | 0.15% | 0.05% | 0.19% | 0.13% | 0.12% | 0.09% | 0.08% | 0.03% | 0.09% | 0.09% | 0.09% | 0.13% | 0.14% | 0.15% | 0.17% | 0.12% | 0.15% | 0.16% | 0.18% | 0.17% | 0.18% | 0.16% | 0.15% | 0.13% |
|
Return on Capital Employed
|
0.20% | | | | 0.34% | 0.36% | 0.33% | 0.33% | 0.34% | 0.33% | 0.36% | 0.34% | 0.37% | 0.36% | 0.33% | 0.34% | 0.34% | 0.34% | 0.33% | 0.32% | 0.32% | 0.35% | 0.35% | 0.36% | 0.38% | 0.35% | 0.35% | 0.35% | 0.33% | 0.33% | 0.33% | 0.32% | 0.29% | 0.26% | 0.23% | 0.23% | 0.22% | 0.20% | 0.19% | 0.20% | 0.20% | 0.22% | 0.23% | 0.22% | 0.23% | 0.18% | 0.20% | 0.20% | 0.16% | 0.16% | 0.14% | 0.15% | 0.13% | 0.14% | 0.15% | 0.18% | 0.20% | 0.22% | 0.25% | 0.25% | 0.21% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.20% | 0.18% |
|
Return on Invested Capital
|
0.61% | 71.69% | 130.90% | 0.72% | 0.78% | 0.91% | 0.42% | 0.33% | 0.33% | 0.79% | 1.65% | 0.42% | 0.35% | 0.34% | 0.27% | 0.30% | 0.30% | 0.30% | 0.29% | 0.27% | 0.27% | 0.28% | 0.28% | 0.30% | 0.32% | 0.29% | 0.29% | 0.28% | 0.28% | 0.27% | 0.27% | 0.25% | 0.24% | 0.21% | 0.19% | 0.16% | 0.15% | 0.14% | 0.13% | 0.18% | 0.19% | 0.20% | 0.22% | 0.20% | 0.21% | 0.17% | 0.18% | 0.19% | 0.15% | 0.15% | 0.14% | 0.11% | 0.11% | 0.13% | 0.13% | 0.17% | 0.18% | 0.20% | 0.22% | 0.22% | 0.19% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.16% |
|
Return on Assets
|
0.10% | | | | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.13% | 0.08% | 0.03% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | | | 0.05% | 0.10% | 0.14% | 0.19% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.15% | 0.14% | 0.11% | 0.11% | 0.10% | 0.10% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.15% | 0.12% | 0.14% | 0.14% | 0.12% | 0.12% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.12% | 0.13% | 0.15% | 0.17% | 0.17% | 0.15% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.12% |
|
Return on Equity
|
| | | | | | 0.38% | 0.37% | 0.36% | | | | 0.27% | 0.16% | 0.05% | 0.00% | 0.01% | 0.01% | 0.05% | 0.04% | 0.04% | 0.04% | | | 0.15% | 0.26% | 0.42% | 0.62% | 0.61% | 0.59% | 0.55% | 0.51% | 0.48% | 0.44% | 0.38% | 0.31% | 0.30% | 0.29% | 0.32% | 0.45% | 0.46% | 0.46% | 0.44% | 0.39% | 0.42% | 0.35% | 0.37% | 0.36% | 0.32% | 0.34% | 0.30% | 0.25% | 0.24% | 0.26% | 0.30% | 0.39% | 0.40% | 0.41% | 0.43% | 0.38% | 0.36% | 0.34% | 0.33% | 0.33% | 0.32% | 0.31% | 0.27% | 0.24% |