|
Gross Margin
|
| | | | 17.23% | 16.20% | 16.30% | 15.20% | 15.80% | 15.79% | 16.22% | 4.80% | 16.35% | 15.92% | 15.76% | 16.41% | 15.83% | 15.76% | 16.11% | 16.48% | 16.61% | 15.79% | 15.67% | 16.17% | 16.00% | 15.45% | 15.20% | 16.09% | 16.35% | 15.85% | 15.43% | 16.03% | 15.92% | 15.67% | 16.56% | 16.34% | 16.22% | 16.10% | 16.06% | 17.16% | 16.87% | 16.60% | 15.90% | 17.23% | | | | | | 17.81% | 16.88% | 18.11% | 18.56% | 17.92% | 17.33% | 15.10% | 18.32% | 17.75% | 17.95% | 14.94% | 17.41% | 17.42% | 17.51% | 16.39% | 17.67% |
|
EBT Margin
|
5.02% | 5.44% | 4.98% | 5.23% | 5.62% | 5.80% | 5.47% | 4.06% | 4.59% | 5.48% | 4.71% | 5.24% | 5.38% | 5.81% | 4.83% | 5.39% | 5.25% | 5.84% | 5.02% | 5.17% | 4.99% | 5.11% | 4.57% | 4.81% | 5.04% | 4.80% | 3.69% | 4.51% | 4.91% | 4.94% | 3.74% | 4.08% | 4.25% | 4.39% | 3.43% | 3.38% | 2.85% | 4.16% | 2.73% | 3.96% | 3.59% | 4.24% | 2.55% | 3.46% | 4.72% | 4.58% | 3.65% | 3.32% | 4.75% | 4.39% | 2.81% | 3.47% | 4.68% | 4.17% | 3.79% | 2.74% | 4.81% | 4.37% | 3.82% | 3.41% | 4.05% | 4.41% | 3.72% | 3.48% | 4.03% |
|
EBIT Margin
|
5.15% | 5.58% | 5.19% | 5.09% | 5.75% | 5.95% | 5.08% | 4.00% | | | | 5.37% | 5.55% | 5.99% | 4.98% | 5.54% | 5.34% | 5.84% | 5.07% | 5.42% | 5.53% | 5.56% | 4.81% | 4.99% | 5.24% | 5.03% | 3.90% | 4.61% | 5.19% | 4.97% | 3.78% | 4.20% | 4.32% | 4.44% | 3.63% | 3.50% | 3.16% | 4.28% | 2.79% | 3.99% | 3.78% | 4.28% | 3.00% | 3.57% | 5.08% | 4.80% | 4.03% | 3.57% | 4.72% | 4.65% | 3.28% | 3.81% | 5.26% | 4.71% | 3.93% | 2.87% | 4.99% | 4.92% | 4.06% | 4.01% | 4.63% | 4.79% | 4.27% | 3.96% | 4.55% |
|
EBITDA Margin
|
5.15% | 5.58% | 5.19% | 5.09% | 5.75% | 5.95% | 5.08% | 4.00% | | | | 5.37% | 5.55% | 5.99% | 4.98% | 5.54% | 5.34% | 5.84% | 5.07% | 5.42% | 5.53% | 5.56% | 4.81% | 4.99% | 5.24% | 5.03% | 3.90% | 4.61% | 5.19% | 4.97% | 3.78% | 4.20% | 4.32% | 4.44% | 3.63% | 3.50% | 3.16% | 4.28% | 2.79% | 3.99% | 3.78% | 4.28% | 3.00% | 3.57% | 5.08% | 4.80% | 4.03% | 3.57% | 4.72% | 4.65% | 3.28% | 3.81% | 5.26% | 4.71% | 3.93% | 2.87% | 4.99% | 4.92% | 4.06% | 4.01% | 4.63% | 4.79% | 4.27% | 3.96% | 4.55% |
|
Operating Margin
|
5.15% | 5.58% | 5.19% | 5.09% | 5.75% | 5.95% | 5.08% | 4.00% | | | | 5.37% | 5.55% | 5.99% | 4.98% | 5.54% | 5.34% | 5.84% | 5.07% | 5.42% | 5.53% | 5.56% | 4.81% | 4.99% | 5.24% | 5.03% | 3.90% | 4.61% | 5.19% | 4.97% | 3.78% | 4.20% | 4.32% | 4.44% | 3.63% | 3.50% | 3.16% | 4.28% | 2.79% | 3.99% | 3.78% | 4.28% | 3.00% | 3.57% | 5.08% | 4.80% | 4.03% | 3.57% | 4.72% | 4.65% | 3.28% | 3.81% | 5.26% | 4.71% | 3.93% | 2.87% | 4.99% | 4.92% | 4.06% | 4.01% | 4.63% | 4.79% | 4.27% | 3.96% | 4.55% |
|
Net Margin
|
-0.25% | -0.23% | 0.00% | -0.01% | 0.00% | -0.02% | -0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | 3.54% | 4.19% | 3.47% | 3.51% | 3.15% | 3.31% | 3.03% | 3.21% | 3.33% | 3.28% | 2.39% | 3.14% | 3.36% | 3.43% | 2.54% | 2.66% | 2.89% | 1.69% | 2.36% | 2.41% | 1.85% | 2.78% | 1.76% | 2.54% | 2.40% | 2.82% | 1.56% | 2.44% | 3.11% | 3.00% | 2.47% | 2.10% | 3.07% | 3.02% | 1.84% | 2.24% | 3.06% | 2.75% | 2.70% | 1.37% | 3.26% | 3.04% | 2.64% | 2.37% | 2.98% | 3.21% | 2.67% | 2.37% | 2.90% |
|
FCF Margin
|
1.58% | 16.96% | -15.52% | 5.43% | -5.20% | 8.03% | -2.80% | 5.55% | -4.41% | 8.55% | 2.84% | -0.59% | -1.26% | 4.80% | -1.38% | 7.88% | -9.24% | 4.97% | 2.57% | 4.14% | -6.13% | 1.33% | 4.72% | 2.53% | -2.22% | 6.84% | 3.31% | 0.53% | -2.01% | -0.90% | 1.29% | 0.05% | -3.90% | 5.09% | 0.40% | 0.69% | -1.28% | 2.76% | 1.64% | 0.47% | -2.65% | 4.38% | 8.27% | 9.19% | -4.44% | 2.29% | 2.69% | 0.81% | -4.42% | -2.44% | 3.31% | 3.47% | 0.62% | 7.67% | 2.23% | 2.39% | 0.67% | 1.27% | -0.03% | 1.24% | 0.82% | 3.90% | 1.06% | 1.92% | 2.36% |
|
Inventory Average
|
-23.87M | -19.89M | -12.73M | 56.99M | 150.27M | 74.43M | 73.59M | 172.46M | 198.41M | 199.75M | 180.08M | 190.65M | 220.51M | 229.72M | 220.19M | 219.17M | 258.07M | 267.60M | 233.58M | 228.54M | 274.90M | 302.33M | 273.72M | 266.68M | 294.90M | 291.36M | 256.94M | 268.34M | 304.95M | 311.99M | 288.20M | 295.18M | 341.68M | 343.61M | 320.51M | 323.61M | 350.55M | 357.49M | 330.81M | 329.00M | 359.67M | 355.55M | 295.89M | 289.14M | 341.34M | 356.21M | 337.94M | 363.18M | 445.24M | 485.54M | 465.64M | 462.69M | 487.24M | 479.58M | 445.84M | 456.99M | 500.65M | 516.10M | 509.38M | 522.57M | 557.26M | 567.77M | 551.40M | 556.93M | 589.79M |
|
Assets Average
|
471.97M | 523.68M | 538.84M | 560.08M | 591.23M | 612.70M | 626.60M | 651.01M | 676.18M | 692.78M | 706.73M | 725.83M | 757.81M | 786.31M | 792.61M | 809.27M | 853.34M | 857.51M | 866.46M | 917.93M | 987.24M | 1,011.36M | 1,000.52M | 1,003.33M | 1,019.17M | 1,027.97M | 1,029.33M | 1,073.28M | 1,107.30M | 1,137.41M | 1,150.41M | 1,160.69M | 1,200.17M | 1,207.28M | 1,219.10M | 1,231.43M | 1,246.82M | 1,267.74M | 1,260.05M | 1,279.14M | 1,410.26M | 1,511.20M | 1,536.39M | 1,615.66M | 1,667.41M | 1,654.42M | 1,631.40M | 1,668.87M | 1,747.55M | 1,781.32M | 1,782.55M | 1,800.08M | 1,848.16M | 1,887.05M | 1,909.76M | 1,969.48M | 2,017.44M | 2,033.03M | 2,028.74M | 2,021.70M | 2,055.19M | 2,090.17M | 2,118.55M | 2,206.80M | 2,331.53M |
|
Equity Average
|
374.59M | 379.24M | 379.26M | 357.21M | 343.86M | 351.55M | 359.83M | 372.04M | 379.10M | 381.81M | 390.69M | 409.52M | 419.96M | 432.10M | 453.44M | 472.37M | 493.05M | 501.73M | 511.16M | 536.10M | 554.66M | 557.48M | 564.17M | 570.51M | 579.17M | 589.36M | 599.60M | 625.15M | 646.54M | 663.35M | 680.54M | 699.08M | 720.54M | 731.77M | 740.97M | 754.67M | 762.36M | 769.84M | 776.32M | 788.67M | 808.03M | 818.32M | 819.24M | 826.17M | 850.01M | 871.27M | 887.52M | 908.00M | 929.18M | 948.01M | 961.04M | 979.64M | 1,008.72M | 1,035.14M | 1,066.80M | 1,098.37M | 1,094.64M | 1,088.06M | 1,094.61M | 1,109.16M | 1,140.77M | 1,165.58M | 1,193.39M | 1,230.78M | 1,276.08M |
|
Invested Capital
|
383.71M | 386.15M | 385.60M | 343.76M | 359.42M | 359.18M | 376.00M | 444.06M | 389.65M | 388.53M | 407.39M | 497.57M | 501.98M | 522.36M | 539.55M | 554.07M | 568.34M | 558.59M | 618.02M | 639.70M | 657.36M | 659.03M | 676.24M | 657.12M | 686.18M | 678.03M | 699.79M | 726.18M | 739.45M | 788.26M | 814.10M | 815.06M | 750.57M | 745.39M | 765.34M | 773.49M | 785.46M | 799.78M | 802.53M | 824.15M | 840.79M | 835.11M | 890.49M | 852.17M | 914.64M | 898.32M | 920.34M | 1,045.72M | 958.99M | 982.64M | 1,002.47M | 1,128.34M | 1,059.64M | 1,197.72M | 1,234.08M | 1,246.72M | 1,217.22M | 1,233.84M | 1,230.45M | 1,253.33M | 1,274.20M | 1,279.70M | 1,317.32M | 1,433.97M | 1,485.12M |
|
Asset Utilization Ratio
|
2.42 | 2.40 | 2.44 | 2.49 | 2.48 | 2.53 | 2.61 | 2.63 | 2.66 | 2.74 | 2.79 | 2.82 | 2.78 | 2.75 | 2.81 | 2.84 | 2.78 | 2.84 | 2.86 | 2.74 | 2.60 | 2.61 | 2.72 | 2.79 | 2.80 | 2.81 | 2.81 | 2.71 | 2.65 | 2.59 | 2.59 | 2.58 | 2.52 | 2.54 | 2.56 | 2.57 | 2.55 | 2.52 | 2.54 | 2.52 | 2.31 | 2.19 | 2.16 | 2.06 | 2.04 | 2.07 | 2.16 | 2.17 | 2.13 | 2.14 | 2.22 | 2.26 | 2.24 | 2.25 | 2.26 | 2.24 | 2.24 | 2.30 | 2.37 | 2.43 | 2.44 | 2.43 | 2.44 | 2.39 | 2.31 |
|
Interest Coverage Ratio
|
-25.77 | -32.24 | 30.38 | 21.54 | 23.21 | 24.96 | 22.24 | 19.63 | | | | 20.18 | 24.39 | 27.87 | 66.72 | 25.64 | 31.17 | 44.44 | 29.92 | 25.43 | 30.91 | 21.17 | 20.75 | 20.73 | 27.16 | 25.48 | 17.50 | 23.25 | 23.20 | 23.97 | 15.11 | 18.67 | 26.43 | 37.56 | 20.87 | 18.60 | 13.56 | 36.50 | 24.04 | 32.29 | 35.63 | 22.96 | 9.35 | 11.55 | 21.90 | 20.19 | 22.59 | 23.99 | 28.94 | 19.82 | 12.08 | 13.98 | 20.20 | 19.12 | 15.67 | 11.86 | 20.67 | 19.32 | 13.94 | 15.04 | 21.62 | 25.72 | 20.36 | 14.99 | 14.24 |
|
Debt to Equity
|
0.13 | 0.14 | 0.15 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.22 | 0.20 | 0.19 | 0.19 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.18 | 0.17 | 0.18 | 0.19 | 0.18 | 0.16 | 0.16 | 0.16 | 0.14 | 0.14 | 0.13 | 0.17 | 0.18 | 0.15 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.15 | 0.16 | 0.23 | 0.16 | 0.18 | 0.15 | 0.14 | 0.14 | 0.14 | 0.16 | 0.15 | 0.14 | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.10 | 0.09 | 0.09 | 0.15 | 0.14 |
|
Debt Ratio
|
0.09 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.07 | 0.07 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.10 | 0.11 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.09 | 0.12 | 0.08 | 0.09 | 0.08 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.08 | 0.08 |
|
Equity Ratio
|
0.73 | 0.72 | 0.69 | 0.59 | 0.58 | 0.57 | 0.58 | 0.57 | 0.56 | 0.55 | 0.56 | 0.57 | 0.54 | 0.56 | 0.59 | 0.58 | 0.57 | 0.60 | 0.58 | 0.58 | 0.54 | 0.56 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.58 | 0.59 | 0.58 | 0.60 | 0.60 | 0.60 | 0.61 | 0.60 | 0.62 | 0.60 | 0.61 | 0.62 | 0.62 | 0.54 | 0.55 | 0.52 | 0.50 | 0.52 | 0.54 | 0.55 | 0.54 | 0.53 | 0.54 | 0.54 | 0.55 | 0.54 | 0.55 | 0.56 | 0.55 | 0.53 | 0.54 | 0.54 | 0.56 | 0.55 | 0.56 | 0.57 | 0.55 | 0.55 |
|
Times Interest Earned
|
-25.77 | -32.24 | 30.38 | 21.54 | 23.21 | 24.96 | 22.24 | 19.63 | | | | 20.18 | 24.39 | 27.87 | 66.72 | 25.64 | 31.17 | 44.44 | 29.92 | 25.43 | 30.91 | 21.17 | 20.75 | 20.73 | 27.16 | 25.48 | 17.50 | 23.25 | 23.20 | 23.97 | 15.11 | 18.67 | 26.43 | 37.56 | 20.87 | 18.60 | 13.56 | 36.50 | 24.04 | 32.29 | 35.63 | 22.96 | 9.35 | 11.55 | 21.90 | 20.19 | 22.59 | 23.99 | 28.94 | 19.82 | 12.08 | 13.98 | 20.20 | 19.12 | 15.67 | 11.86 | 20.67 | 19.32 | 13.94 | 15.04 | 21.62 | 25.72 | 20.36 | 14.99 | 14.24 |
|
FCF Payout Ratio
|
| -0.04 | | 1.12 | | | | | | | | | | | | 0.20 | | | | 0.41 | | | | 0.60 | | | | 2.85 | | | | 28.69 | | | | 1.98 | 0.00 | 0.46 | 0.00 | 2.86 | | | | 0.14 | | | 0.00 | 1.48 | | | | 0.38 | | | 0.00 | 0.53 | | | -99.53 | 1.17 | | | | 0.76 | |
|
Enterprise Value
|
-39.04M | -63.05M | -38.19M | -74.59M | -74.59M | -71.90M | -65.85M | -76.82M | -58.28M | -90.80M | -104.94M | -91.25M | -84.35M | -101.20M | -92.41M | -121.87M | -77.23M | -75.34M | -123.76M | -137.10M | -119.21M | -119.24M | -145.59M | -157.07M | -140.01M | -173.01M | -202.62M | -199.52M | -175.40M | -181.99M | -192.11M | -162.43M | -129.18M | -152.13M | -140.57M | -125.13M | -106.36M | -113.33M | -123.01M | -118.77M | -135.51M | -162.32M | -300.89M | -344.98M | -280.81M | -260.63M | -256.77M | -251.42M | -215.27M | -205.64M | -227.29M | -248.87M | -276.86M | -315.25M | -335.30M | -331.06M | -262.45M | -264.19M | -228.18M | -225.53M | -222.19M | -247.30M | -262.37M | -314.21M | -320.58M |
|
Return on Sales
|
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% | | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% |
|
Return on Capital Employed
|
0.16% | 0.17% | 0.19% | 0.19% | 0.20% | 0.21% | 0.21% | 0.20% | 0.15% | 0.09% | 0.04% | 0.06% | 0.12% | 0.18% | 0.23% | 0.24% | 0.24% | 0.23% | 0.23% | 0.22% | 0.23% | 0.21% | 0.22% | 0.22% | 0.22% | 0.21% | 0.20% | 0.19% | 0.19% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% |
|
Return on Invested Capital
|
0.17% | 0.20% | 0.21% | 0.20% | 0.19% | 0.16% | 0.17% | 0.15% | 0.11% | 0.07% | 0.03% | 0.04% | 0.08% | 0.12% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% |
|
Return on Assets
|
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% | | 0.03% | 0.06% | 0.08% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% |
|
Return on Equity
|
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% | | 0.04% | 0.10% | 0.14% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% |