|
Gross Margin
|
27.54% | 22.03% | 20.75% | 19.88% | 15.47% | 15.96% | 12.94% | 18.86% | 22.59% | 26.30% | 22.06% | 20.23% | 21.31% | 22.67% | 20.46% | 21.52% | 19.66% | 15.81% | 13.81% | 14.28% | 18.64% | 18.45% | 15.44% | 19.76% | 20.48% | 19.78% | 13.59% | 15.11% | 10.54% | 11.47% | 11.70% | 12.24% | 15.05% | 17.80% | 13.38% | 16.22% | 17.49% | 19.23% | 16.27% | 19.59% | 18.08% | 18.93% | 17.14% | 14.45% | 14.82% | 17.36% | 12.61% | 14.93% | 14.07% | 20.56% | 15.34% | 19.50% | 22.18% | 24.91% | 24.84% | 24.59% | 28.37% | 29.24% | 24.65% | 29.94% | 30.70% | 31.39% | 28.43% |
|
EBT Margin
|
11.41% | 5.47% | 2.97% | 2.62% | 0.85% | 6.82% | -0.09% | 6.60% | 9.42% | 14.16% | 7.18% | 5.45% | 7.03% | 9.14% | 6.52% | 6.80% | 3.44% | 4.74% | -0.81% | 1.58% | 6.92% | 5.72% | -1.00% | 4.13% | 4.55% | 5.35% | -1.58% | -2.08% | -8.03% | -6.43% | -7.47% | -5.01% | 0.56% | 2.55% | -2.68% | 1.10% | 4.34% | 5.40% | 2.48% | 6.30% | 2.47% | 3.94% | -0.24% | -0.99% | -1.16% | 2.98% | -4.02% | 0.47% | 2.15% | 6.53% | 1.27% | 6.40% | 12.29% | 15.68% | 15.40% | 17.22% | 21.44% | 21.99% | 16.33% | 22.42% | 22.39% | 22.67% | 18.73% |
|
EBIT Margin
|
11.54% | -0.68% | 3.02% | 1.67% | 0.86% | -2.40% | -0.06% | 6.62% | 9.44% | 10.60% | 7.21% | 4.31% | 7.06% | 9.17% | 6.56% | 6.51% | 3.12% | 1.72% | -1.12% | 1.04% | 6.66% | 5.43% | -1.33% | 3.79% | 4.16% | 4.96% | -2.04% | -2.60% | -8.75% | -7.20% | -8.20% | -5.25% | 0.43% | 2.28% | -2.78% | 0.95% | 4.16% | 5.17% | 2.25% | 6.13% | 2.36% | 3.47% | -0.30% | -0.98% | -1.17% | 2.98% | -4.03% | 0.24% | 0.63% | 6.37% | 0.86% | 5.88% | 11.20% | 14.28% | 13.34% | 15.48% | 19.88% | 20.40% | 14.73% | 21.15% | 21.00% | 21.22% | 17.03% |
|
EBITDA Margin
|
11.54% | -0.68% | 3.02% | 1.67% | 0.86% | -2.40% | -0.06% | 6.62% | 9.44% | 10.60% | 7.21% | 4.31% | 7.06% | 9.17% | 6.56% | 6.51% | 3.12% | 1.72% | -1.12% | 1.04% | 6.66% | 5.43% | -1.33% | 3.79% | 4.16% | 4.96% | -2.04% | -2.60% | -8.75% | -7.20% | -8.20% | -5.25% | 0.43% | 2.28% | -2.78% | 0.95% | 4.16% | 5.17% | 2.25% | 6.13% | 2.36% | 3.47% | -0.30% | -0.98% | -1.17% | 2.98% | -4.03% | 0.24% | 0.63% | 6.37% | 0.86% | 5.88% | 11.20% | 14.28% | 13.34% | 15.48% | 19.88% | 20.40% | 14.73% | 21.15% | 21.00% | 21.22% | 17.03% |
|
Operating Margin
|
11.54% | -0.68% | 3.02% | 1.67% | 0.86% | -2.40% | -0.06% | 6.62% | 9.44% | 10.60% | 7.21% | 4.31% | 7.06% | 9.17% | 6.56% | 6.51% | 3.12% | 1.72% | -1.12% | 1.04% | 6.66% | 5.43% | -1.33% | 3.79% | 4.16% | 4.96% | -2.04% | -2.60% | -8.75% | -7.20% | -8.20% | -5.25% | 0.43% | 2.28% | -2.78% | 0.95% | 4.16% | 5.17% | 2.25% | 6.13% | 2.36% | 3.47% | -0.30% | -0.98% | -1.17% | 2.98% | -4.03% | 0.24% | 0.63% | 6.37% | 0.86% | 5.88% | 11.20% | 14.28% | 13.34% | 15.48% | 19.88% | 20.40% | 14.73% | 21.15% | 21.00% | 21.22% | 17.03% |
|
Net Margin
|
7.43% | 2.71% | 1.95% | 1.39% | 0.05% | 5.20% | -1.11% | 4.08% | 6.25% | 9.61% | 0.28% | 0.42% | 0.13% | 0.93% | 0.57% | 5.31% | | | -0.16% | -2.16% | 3.99% | 3.89% | -0.31% | 3.66% | 3.67% | 4.24% | -0.27% | -0.79% | -3.74% | -5.42% | -6.28% | -3.28% | 0.25% | 1.14% | -2.46% | 0.77% | 3.75% | 4.40% | 2.07% | 4.90% | 2.95% | 2.60% | -0.34% | -0.19% | -1.76% | 2.52% | -2.67% | -0.95% | 6.69% | 5.37% | 0.92% | 4.94% | 9.59% | 12.67% | 12.41% | 13.13% | 16.04% | 16.74% | 14.40% | 16.63% | 16.85% | 17.26% | 16.48% |
|
FCF Margin
|
| 8.20% | 4.84% | -0.17% | 10.86% | -7.61% | -12.22% | 13.08% | -12.15% | -10.11% | 5.33% | 11.01% | 6.42% | -10.15% | -0.24% | -9.14% | -7.07% | 11.39% | -27.32% | 5.23% | 9.70% | -3.78% | 15.63% | 0.42% | 26.81% | 9.29% | 2.22% | 14.83% | 7.72% | 9.04% | -17.48% | 2.36% | -13.60% | -2.21% | 7.64% | 12.71% | 4.90% | 22.75% | -0.22% | 2.80% | 38.27% | 15.78% | -24.52% | 5.42% | -19.40% | 6.78% | -26.53% | 11.06% | -11.39% | 14.46% | -2.58% | 32.33% | 25.55% | 35.19% | 42.61% | 6.31% | 4.29% | -5.25% | 14.45% | 6.58% | 14.76% | 19.90% | 16.57% |
|
Inventory Average
|
| | | | | 38.92M | 37.19M | 40.25M | | | 32.10M | 31.77M | 31.49M | 29.85M | 28.76M | 28.99M | 29.07M | 30.76M | 34.72M | 36.18M | 36.04M | 34.62M | 33.57M | 32.24M | 29.18M | 27.33M | 25.25M | 22.17M | 19.70M | 18.74M | 18.49M | 20.27M | 22.43M | 22.10M | 23.20M | 24.89M | 27.10M | 29.34M | 30.82M | 31.79M | 31.40M | 30.32M | 28.99M | 29.52M | 29.21M | 29.12M | 33.00M | 39.92M | 46.21M | 49.58M | 52.71M | 56.85M | 62.40M | 64.99M | 66.77M | 75.88M | 83.61M | 85.51M | 86.99M | 88.56M | 88.78M | 86.63M | 84.84M |
|
Assets Average
|
| | | | | 430.03M | 424.33M | 439.45M | | | 444.30M | 456.85M | 487.32M | 516.06M | 525.25M | 517.33M | 511.71M | 524.90M | 531.17M | 513.63M | 504.89M | 486.12M | 463.36M | 459.33M | 460.58M | 461.46M | 449.75M | 428.48M | 422.14M | 419.66M | 410.32M | 402.89M | 404.39M | 419.30M | 419.99M | 411.81M | 425.36M | 452.26M | 466.93M | 456.52M | 466.90M | 479.74M | 460.29M | 444.53M | 431.35M | 429.08M | 430.00M | 431.75M | 445.75M | 472.59M | 503.53M | 550.38M | 629.10M | 711.67M | 780.10M | 828.78M | 859.30M | 898.58M | 920.43M | 939.02M | 1,003.79M | 1,075.60M | 1,101.68M |
|
Equity Average
|
| | | | | 280.01M | 274.40M | 277.97M | | | 314.12M | 321.40M | 328.89M | 344.18M | 357.39M | 365.55M | 373.33M | 373.11M | 367.63M | 354.59M | 345.34M | 339.45M | 329.17M | 329.06M | 333.82M | 334.96M | 332.68M | 329.00M | 326.53M | 323.20M | 317.13M | 309.68M | 303.92M | 301.55M | 297.00M | 292.33M | 293.98M | 297.41M | 300.41M | 300.90M | 301.85M | 305.10M | 307.24M | 307.09M | 304.64M | 302.08M | 298.40M | 294.22M | 294.41M | 296.58M | 297.84M | 302.13M | 314.93M | 334.55M | 355.67M | 380.05M | 415.26M | 459.91M | 489.70M | 518.85M | 568.13M | 617.84M | 654.83M |
|
Invested Capital
|
| 278.99M | | | 286.05M | 276.48M | 274.50M | 283.39M | | 310.83M | 318.62M | 325.12M | 333.57M | 355.64M | 359.96M | 371.95M | 375.51M | 371.50M | 364.56M | 345.43M | 346.05M | 333.66M | 325.48M | 333.43M | 335.00M | 337.72M | 332.05M | 329.95M | 327.10M | 323.30M | 314.57M | 307.99M | 303.05M | 303.24M | 293.56M | 293.49M | 296.86M | 300.35M | 302.47M | 300.93M | 304.37M | 307.43M | 308.25M | 306.73M | 303.34M | 301.62M | 295.58M | 292.87M | 295.95M | 297.21M | 298.47M | 305.80M | 324.07M | 345.03M | 366.32M | 393.79M | 436.74M | 483.07M | 496.33M | 541.36M | 594.90M | 640.77M | 668.89M |
|
Asset Utilization Ratio
|
| | | | | 1.31 | 1.40 | 1.48 | | | 1.53 | 1.41 | 1.28 | 1.24 | 1.27 | 1.32 | 1.29 | 1.23 | 1.18 | 1.24 | 1.31 | 1.36 | 1.42 | 1.40 | 1.30 | 1.22 | 1.17 | 1.12 | 1.02 | 0.94 | 0.92 | 0.92 | 1.01 | 1.07 | 1.11 | 1.19 | 1.18 | 1.14 | 1.16 | 1.25 | 1.18 | 1.08 | 1.07 | 1.03 | 1.06 | 1.10 | 1.09 | 1.11 | 1.12 | 1.13 | 1.10 | 1.08 | 1.04 | 0.98 | 0.98 | 1.03 | 1.10 | 1.13 | 1.15 | 1.15 | 1.08 | 1.03 | 1.01 |
|
Interest Coverage Ratio
|
70.30 | -3.92 | 33.07 | 22.18 | 13.83 | -36.69 | -1.16 | 176.62 | 310.39 | 242.35 | 173.56 | 146.30 | 257.87 | 316.73 | 163.35 | 257.61 | 130.69 | 75.62 | -51.67 | 53.52 | 280.21 | 259.35 | -82.88 | 115.32 | 145.97 | 173.89 | -66.35 | -57.94 | -183.41 | -148.67 | -144.94 | -104.55 | 10.29 | 56.98 | -54.20 | 21.33 | 95.59 | 128.05 | 45.06 | 154.75 | 53.54 | 81.29 | -6.40 | -22.88 | -26.65 | 74.31 | -91.28 | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.02 | | | 0.02 | 0.02 | 0.02 | 0.02 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.02 | | | 0.01 | 0.01 | 0.01 | 0.01 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.69 | | | 0.65 | 0.65 | 0.64 | 0.63 | | 0.69 | 0.72 | 0.69 | 0.66 | 0.67 | 0.69 | 0.72 | 0.74 | 0.69 | 0.70 | 0.68 | 0.69 | 0.71 | 0.71 | 0.72 | 0.73 | 0.72 | 0.76 | 0.78 | 0.77 | 0.77 | 0.77 | 0.77 | 0.74 | 0.70 | 0.71 | 0.71 | 0.68 | 0.64 | 0.65 | 0.67 | 0.62 | 0.65 | 0.69 | 0.70 | 0.72 | 0.69 | 0.70 | 0.67 | 0.66 | 0.60 | 0.58 | 0.52 | 0.48 | 0.46 | 0.45 | 0.46 | 0.50 | 0.52 | 0.54 | 0.56 | 0.57 | 0.58 | 0.61 |
|
Times Interest Earned
|
70.30 | -3.92 | 33.07 | 22.18 | 13.83 | -36.69 | -1.16 | 176.62 | 310.39 | 242.35 | 173.56 | 146.30 | 257.87 | 316.73 | 163.35 | 257.61 | 130.69 | 75.62 | -51.67 | 53.52 | 280.21 | 259.35 | -82.88 | 115.32 | 145.97 | 173.89 | -66.35 | -57.94 | -183.41 | -148.67 | -144.94 | -104.55 | 10.29 | 56.98 | -54.20 | 21.33 | 95.59 | 128.05 | 45.06 | 154.75 | 53.54 | 81.29 | -6.40 | -22.88 | -26.65 | 74.31 | -91.28 | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | -7.21 | -0.20 | -0.28 | 0.16 | -0.08 | 0.35 | 0.18 | -0.49 | 0.13 | 4.53 | 0.08 | 0.25 | 1.21 | 0.19 | 0.45 | 0.35 | -0.19 | 1.24 | -0.18 | -1.00 | 0.36 | 0.19 | 0.45 | 0.09 | -10.25 | 0.71 | 0.07 | 0.17 | -0.12 | 0.47 | -0.14 | 0.35 | -0.11 | 0.22 | -0.20 | 0.14 | -0.94 | 0.06 | 0.06 | 0.05 | 0.04 | 0.20 | 0.26 | -0.22 | 0.09 | 0.18 | 0.08 | 0.05 | 0.08 |
|
Enterprise Value
|
-117.10M | -115.35M | -120.92M | -122.06M | -137.27M | -123.47M | -104.27M | -128.06M | -106.83M | -90.04M | -97.37M | -114.06M | -124.86M | -107.41M | -103.72M | -101.39M | -87.76M | -103.12M | -56.46M | -55.67M | -63.36M | -43.57M | -58.92M | -57.36M | -89.35M | -97.72M | -95.46M | -108.34M | -87.85M | -95.19M | -72.69M | -69.16M | -55.29M | -49.75M | -62.34M | -72.37M | -78.03M | -124.68M | -120.97M | -120.57M | -163.36M | -178.92M | -149.71M | -153.94M | -128.84M | -133.98M | -101.53M | -113.57M | -98.51M | -116.51M | -110.70M | -163.12M | -209.77M | -279.01M | -355.34M | -365.34M | -374.05M | -358.39M | -373.40M | -389.29M | -433.04M | -475.53M | -500.84M |
|
Return on Sales
|
0.07% | 0.03% | 0.02% | 0.01% | 0.00% | 0.05% | -0.01% | 0.04% | 0.06% | 0.10% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.05% | 0.02% | 0.01% | 0.00% | -0.02% | 0.04% | 0.04% | 0.00% | 0.04% | 0.04% | 0.04% | 0.00% | -0.01% | -0.04% | -0.05% | -0.06% | -0.03% | 0.00% | 0.01% | -0.02% | 0.01% | 0.04% | 0.04% | 0.02% | 0.05% | 0.03% | 0.03% | 0.00% | 0.00% | -0.02% | 0.03% | -0.03% | -0.01% | 0.07% | 0.05% | 0.01% | 0.05% | 0.10% | 0.13% | 0.12% | 0.13% | 0.16% | 0.17% | 0.14% | 0.17% | 0.17% | 0.17% | 0.16% |
|
Return on Capital Employed
|
| | | | | 0.01% | 0.00% | 0.03% | | | 0.17% | 0.16% | 0.14% | 0.13% | 0.12% | 0.13% | 0.11% | 0.08% | 0.04% | 0.02% | 0.04% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.04% | 0.02% | -0.02% | -0.06% | -0.08% | -0.09% | -0.06% | -0.03% | -0.02% | 0.01% | 0.02% | 0.04% | 0.06% | 0.08% | 0.08% | 0.06% | 0.05% | 0.02% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.03% | 0.04% | 0.08% | 0.15% | 0.20% | 0.25% | 0.30% | 0.35% | 0.38% | 0.36% | 0.39% | 0.37% | 0.35% | 0.32% |
|
Return on Invested Capital
|
| | | | | 0.01% | 0.00% | 0.02% | | | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.03% | 0.00% | 0.01% | 0.02% | 0.03% | 0.05% | 0.04% | 0.04% | 0.04% | 0.02% | 0.01% | -0.03% | -0.05% | -0.06% | -0.05% | -0.03% | -0.02% | 0.00% | 0.01% | 0.03% | 0.05% | 0.07% | 0.06% | 0.05% | 0.04% | 0.02% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 0.03% | 0.05% | 0.08% | 0.11% | 0.15% | 0.20% | 0.24% | 0.28% | 0.30% | 0.30% | 0.31% | 0.29% | 0.27% | 0.27% |
|
Return on Assets
|
| | | | | 0.03% | 0.02% | 0.03% | | | 0.08% | 0.06% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | -0.01% | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.00% | -0.02% | -0.04% | -0.04% | -0.03% | -0.02% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.05% | 0.04% | 0.03% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.10% | 0.12% | 0.15% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% |
|
Return on Equity
|
| | | | | 0.05% | 0.03% | 0.05% | | | 0.11% | 0.09% | 0.05% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | -0.01% | 0.01% | 0.03% | 0.03% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.00% | -0.03% | -0.05% | -0.06% | -0.05% | -0.02% | -0.01% | 0.00% | 0.02% | 0.03% | 0.05% | 0.07% | 0.07% | 0.05% | 0.04% | 0.02% | 0.00% | 0.00% | -0.01% | -0.01% | 0.03% | 0.05% | 0.06% | 0.09% | 0.12% | 0.16% | 0.22% | 0.27% | 0.31% | 0.33% | 0.33% | 0.33% | 0.31% | 0.29% | 0.29% |