|
Gross Margin
|
| 77.33% | 77.95% | 76.68% | 73.05% | 75.28% | 76.55% | 78.14% | 77.69% | 75.78% | 77.01% | 73.94% | 73.12% | 70.66% | 67.31% | 68.27% | 70.03% | 69.08% | 66.39% | 64.24% | 64.85% | 65.67% | 64.41% | 66.76% | 65.37% | 61.27% | 62.70% | 64.54% | 63.54% | 66.27% | 66.83% | 64.00% | 65.77% | 66.47% | 64.04% | 59.87% | 61.19% | 62.10% | 63.52% | 58.85% | 58.21% | 64.26% | 64.79% | 68.48% | 63.81% | 65.20% | 66.95% | 66.25% | 75.20% | |
|
EBT Margin
|
| 18.32% | 19.09% | 17.39% | 16.39% | 24.49% | 26.13% | 29.44% | 32.83% | 31.43% | 32.84% | 30.69% | 30.52% | 25.65% | 15.61% | 9.58% | 10.90% | 3.75% | 3.21% | -1.41% | 1.85% | 1.00% | -4.12% | 0.94% | -5.03% | 27.04% | 22.80% | 30.63% | 28.96% | 25.96% | 30.77% | 23.41% | 23.96% | 26.49% | 20.06% | 26.81% | 44.56% | 28.63% | 26.78% | 18.40% | 33.95% | 39.28% | 44.48% | 44.00% | 40.00% | 44.34% | 43.50% | 37.54% | -34.30% | |
|
EBIT Margin
|
| 31.94% | 30.55% | 29.54% | 28.54% | 35.60% | 36.25% | 38.45% | 40.88% | 43.00% | 41.13% | 39.73% | 39.55% | 35.74% | 26.10% | 20.89% | 22.74% | 20.54% | 16.49% | 11.82% | 14.01% | 14.33% | 11.12% | 14.31% | 13.58% | 10.79% | 5.93% | 13.96% | 12.46% | 11.49% | 16.72% | 10.99% | 12.97% | 15.32% | 9.19% | 15.09% | 34.26% | 17.63% | 15.84% | 4.20% | 19.97% | 27.35% | 29.49% | 28.78% | 25.73% | 30.00% | 30.03% | 24.99% | 18.98% | |
|
EBITDA Margin
|
| 31.94% | 30.55% | 29.54% | 16.23% | 35.60% | 36.25% | 38.45% | 32.27% | 43.00% | 41.13% | 39.73% | 30.11% | 35.74% | 26.10% | 20.89% | 10.28% | 20.54% | 16.49% | 11.82% | 10.12% | 14.33% | 11.12% | 14.31% | -5.08% | 10.79% | 5.93% | 13.96% | 12.46% | 11.49% | 16.72% | 10.99% | 12.97% | 15.32% | 9.19% | 15.09% | 34.26% | 17.63% | 15.84% | 4.20% | 19.97% | 27.35% | 29.49% | 28.78% | 25.73% | 30.00% | 30.03% | 24.99% | 18.98% | |
|
Operating Margin
|
| 31.94% | 30.55% | 29.54% | 28.54% | 35.60% | 36.25% | 38.45% | 40.88% | 43.00% | 41.13% | 39.73% | 39.55% | 35.74% | 26.10% | 20.89% | 22.74% | 20.54% | 16.49% | 11.82% | 14.01% | 14.33% | 11.12% | 14.31% | 13.58% | 10.79% | 5.93% | 13.96% | 12.46% | 11.49% | 16.72% | 10.99% | 12.97% | 15.32% | 9.19% | 15.09% | 34.26% | 17.63% | 15.84% | 4.20% | 19.97% | 27.35% | 29.49% | 28.78% | 25.73% | 30.00% | 30.03% | 24.99% | 18.98% | |
|
Net Margin
|
| 18.32% | 19.09% | 17.39% | 16.39% | 24.49% | 26.13% | 29.44% | 32.83% | 31.43% | 32.84% | 30.69% | 30.52% | 25.65% | 15.61% | 9.58% | 10.90% | 3.75% | 3.21% | -1.41% | 1.85% | 1.00% | -4.12% | 0.94% | -5.03% | 27.04% | 22.80% | 30.63% | 28.96% | 25.96% | 30.77% | 23.41% | 23.96% | 26.49% | 20.06% | 26.81% | 44.56% | 28.63% | 26.78% | 18.40% | 23.56% | 39.28% | 44.48% | 44.00% | 6.84% | 44.34% | 43.50% | 37.54% | -56.37% | |
|
FCF Margin
|
| 42.14% | 16.32% | 41.91% | 37.76% | 46.04% | 28.67% | 49.36% | 50.23% | 37.37% | 47.43% | 52.43% | 52.01% | 22.41% | 30.22% | 28.26% | 37.10% | 20.60% | 32.44% | 16.95% | 31.25% | 28.40% | 28.77% | 15.62% | 27.79% | 3.66% | 18.96% | 23.34% | 20.13% | 22.94% | 17.65% | 27.29% | -10.24% | 36.25% | 30.72% | 8.03% | 35.31% | 34.08% | 24.31% | 33.59% | 36.90% | 33.67% | 26.22% | 35.26% | 45.62% | 40.50% | 51.28% | 37.67% | 24.56% | |
|
Inventory Average
|
| 1.85M | -2.33M | -4.17M | -2.95M | 2.93M | 7.08M | 3.59M | 2.39M | 5.29M | 5.86M | 3.50M | 1.19M | 0.07M | -1.77M | 2.21M | 6.84M | 7.11M | 7.34M | 3.41M | -0.82M | 3.22M | 7.32M | 2.29M | 3.12M | 3.04M | -2.08M | 3.49M | 9.05M | | | | | | | -3.20M | 4.77M | | | 7.66M | 4.43M | | | | | | | | | 13.99M |
|
Assets Average
|
| | | | | 1,326.15M | 1,341.73M | 1,302.68M | 1,311.35M | 1,391.88M | 1,447.94M | 1,501.24M | 1,537.79M | 1,575.57M | 1,605.03M | 1,639.60M | 1,692.30M | 1,757.55M | 1,791.93M | 1,801.95M | 1,832.09M | 1,839.80M | 1,819.62M | 1,813.40M | 1,823.02M | 1,840.87M | 1,848.00M | 1,855.76M | 1,869.38M | 1,864.46M | 1,850.74M | 1,846.79M | 1,843.09M | 1,843.84M | 1,838.54M | 2,028.70M | 2,193.00M | 2,161.40M | 2,145.12M | 2,109.65M | 1,196.38M | 1,271.46M | 2,254.69M | | | | | | | 2,281.08M |
|
Equity Average
|
| | | | | | | | | 819.21M | 841.40M | 866.41M | 893.99M | 919.99M | 935.65M | 944.87M | 952.41M | 958.07M | 961.03M | 962.08M | 962.48M | 962.05M | | | 956.94M | 953.56M | | | 941.05M | | | | | | | | | | | 1,160.93M | 1,167.90M | | | | | | | | | 1,250.88M |
|
Invested Capital
|
475.02M | | | | 782.97M | 58.28M | 815.73M | 55.83M | 868.91M | 888.71M | 921.24M | 937.64M | 969.12M | 991.28M | 1,127.64M | 1,131.14M | 1,034.94M | 1,175.18M | 1,034.37M | 1,046.76M | 1,044.77M | 1,037.18M | 73.27M | 1,029.04M | 1,630.85M | 1,019.73M | 67.83M | 1,009.97M | 1,656.84M | 64.78M | 1,008.06M | 62.53M | 1,628.33M | 83.54M | 1,033.58M | 127.09M | 1,933.40M | 162.16M | 1,382.14M | 1,364.05M | 1,935.46M | 117.20M | 1,322.75M | | 2,043.57M | | 1,342.53M | | 2,006.92M | 1,402.99M |
|
Asset Utilization Ratio
|
| | | | | 0.20 | 0.21 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.17 | 0.19 | 0.19 | 0.34 | 0.33 | 0.19 | | | | | | | 0.20 |
|
Interest Coverage Ratio
|
| -2.33 | -2.66 | -2.43 | -2.34 | -3.17 | -3.53 | -4.26 | -5.07 | -4.69 | -4.94 | -4.36 | -4.34 | -3.51 | -2.46 | -1.83 | -1.93 | -1.78 | -1.31 | -0.88 | -1.08 | -1.06 | -0.72 | -1.05 | -0.88 | -0.68 | -0.36 | -0.85 | -0.77 | -0.81 | -1.20 | -0.89 | -1.19 | -1.38 | -0.85 | -1.30 | -3.37 | -1.61 | -1.46 | -0.30 | -1.50 | -2.39 | -2.12 | -2.08 | -2.03 | -2.31 | -2.44 | -2.26 | 0.35 | |
|
Debt to Equity
|
0.54 | | | | 0.62 | | 0.59 | | 0.52 | 0.52 | 0.56 | 0.56 | 0.54 | 0.55 | 0.56 | 0.59 | 0.65 | 0.74 | 0.73 | 0.76 | 0.79 | 0.77 | | 0.75 | 0.70 | 0.72 | | 0.75 | 0.68 | | 0.66 | | 0.66 | | 0.64 | | 0.67 | | 0.59 | 0.56 | 0.60 | | 0.70 | | 0.62 | | 0.57 | | 0.61 | 0.71 |
|
Debt Ratio
|
0.29 | | | | 0.34 | 0.33 | 0.33 | 0.04 | 0.30 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.34 | 0.36 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.40 | 0.40 | 0.36 | 0.37 | 0.37 | 0.38 | 0.34 | 0.03 | 0.33 | 0.03 | 0.34 | 0.05 | 0.33 | 0.06 | 0.35 | 0.07 | 0.32 | 0.31 | 2.37 | 0.05 | 0.37 | | 0.35 | | 0.33 | | 0.35 | 0.37 |
|
Equity Ratio
|
0.54 | | | | 0.54 | | 0.56 | | 0.59 | 0.59 | 0.57 | 0.58 | 0.58 | 0.58 | 0.58 | 0.57 | 0.55 | 0.54 | 0.54 | 0.53 | 0.52 | 0.53 | | 0.53 | 0.52 | 0.51 | | 0.51 | 0.50 | | 0.51 | | 0.51 | | 0.52 | | 0.52 | | 0.55 | 0.55 | 3.93 | | 0.53 | | 0.56 | | 0.57 | | 0.57 | 0.53 |
|
Times Interest Earned
|
| -2.33 | -2.66 | -2.43 | -2.34 | -3.17 | -3.53 | -4.26 | -5.07 | -4.69 | -4.94 | -4.36 | -4.34 | -3.51 | -2.46 | -1.83 | -1.93 | -1.78 | -1.31 | -0.88 | -1.08 | -1.06 | -0.72 | -1.05 | -0.88 | -0.68 | -0.36 | -0.85 | -0.77 | -0.81 | -1.20 | -0.89 | -1.19 | -1.38 | -0.85 | -1.30 | -3.37 | -1.61 | -1.46 | -0.30 | -1.50 | -2.39 | -2.12 | -2.08 | -2.03 | -2.31 | -2.44 | -2.26 | 0.35 | |
|
Enterprise Value
|
-150.87M | -140.87M | -140.87M | -140.87M | -194.74M | -188.72M | -159.22M | -194.74M | -62.53M | -50.51M | -62.53M | -62.53M | -87.78M | -77.13M | -87.78M | -49.85M | -87.78M | -45.65M | -82.27M | -60.14M | -62.11M | -50.81M | -55.10M | -50.46M | -71.52M | -53.90M | -47.28M | -56.95M | -66.03M | -66.23M | -60.25M | -67.06M | -57.42M | -85.25M | -93.93M | -105.83M | -121.20M | -168.12M | -161.31M | -174.80M | -142.28M | -190.86M | -162.14M | | -115.44M | | -102.36M | | -107.88M | -245.66M |
|
Return on Sales
|
| 0.18% | 0.19% | 0.17% | 0.16% | 0.24% | 0.26% | 0.29% | 0.33% | 0.31% | 0.33% | 0.31% | 0.31% | 0.26% | 0.16% | 0.10% | 0.11% | 0.04% | 0.03% | -0.01% | 0.02% | 0.01% | -0.04% | 0.01% | -0.05% | 0.27% | 0.23% | 0.31% | 0.29% | 0.26% | 0.31% | 0.23% | 0.24% | 0.26% | 0.20% | 0.27% | 0.45% | 0.29% | 0.27% | 0.18% | 0.34% | 0.39% | 0.44% | 0.44% | 0.40% | 0.44% | 0.43% | 0.38% | -0.34% | 0.09% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.07% | | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | | 0.02% | | 0.02% | | 0.02% | | 0.03% | | 0.04% | 0.04% | 0.05% | | 0.04% | | | | | | | |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.09% | 0.10% | 0.07% | | | | | | | 0.02% |
|
Return on Equity
|
| | | | | | | | | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.08% | 0.07% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | | | -0.01% | 0.02% | | | 0.09% | | | | | | | | | | | 0.10% | 0.09% | | | | | | | | | 0.03% |