|
Gross Margin
|
| 13.88% | 11.63% | 13.60% | 14.28% | 12.62% | 9.05% | 12.73% | 18.63% | 11.14% | 9.95% | 11.82% | 17.07% | 12.12% | 10.61% | 13.40% | 15.33% | 13.15% | 11.07% | 13.57% | 14.65% | 12.76% | 11.97% | 14.19% | 16.19% | 14.77% | 15.26% | 15.73% | 17.28% | 13.86% | 13.33% | 14.58% | 15.57% | 14.93% | 13.71% | 14.07% | 13.04% | 11.80% | 10.97% | 11.67% | 14.35% | 14.30% | 12.80% | 12.23% | 14.94% | 14.93% | 15.21% | 14.61% | 16.59% | 16.56% | 17.43% | 17.34% | 17.48% | 15.65% | 12.06% | 14.77% | 14.40% | 14.31% | 12.27% | 15.06% | 15.84% | 13.13% | 12.15% | 15.31% | 14.70% | 13.43% |
|
EBT Margin
|
| 7.41% | 4.48% | 7.68% | 9.44% | 5.57% | 1.40% | 6.73% | 9.52% | 5.15% | 3.60% | 6.61% | 10.83% | 5.80% | 3.84% | 7.59% | 9.06% | 6.81% | 3.76% | 7.90% | 8.79% | 6.15% | 5.18% | 8.05% | 9.21% | 7.54% | 6.76% | 9.06% | 9.55% | 6.78% | 6.19% | 8.25% | 9.10% | 8.38% | 7.15% | 8.02% | 6.64% | 1.79% | 0.15% | 1.66% | 4.75% | 3.18% | 1.74% | 1.26% | 6.37% | 5.77% | 6.01% | 6.73% | 8.39% | 7.90% | 8.94% | 9.93% | 8.85% | 5.77% | 1.39% | 5.31% | 4.82% | 2.90% | 0.31% | 5.08% | 5.01% | -0.05% | -0.08% | 5.37% | 5.68% | 1.36% |
|
EBIT Margin
|
| 6.97% | 4.40% | 7.30% | 8.45% | 5.22% | 1.31% | 6.82% | 11.74% | 5.43% | 3.88% | 6.75% | 11.08% | 5.99% | 4.07% | 7.74% | 9.45% | 7.11% | 4.18% | 8.13% | 8.93% | 6.47% | 5.60% | 8.32% | 9.60% | 8.13% | 8.35% | 9.43% | 10.35% | 7.87% | 7.22% | 9.07% | 9.92% | 8.91% | 7.77% | 8.76% | 7.35% | 2.70% | 1.12% | 4.07% | 6.94% | 5.57% | 4.70% | 4.61% | 8.27% | 7.77% | 7.65% | 7.90% | 9.63% | 9.08% | 10.52% | 11.29% | 10.37% | 7.88% | 3.16% | 7.60% | 6.74% | 5.60% | 2.30% | 6.97% | 6.72% | 1.92% | 1.93% | 7.08% | 5.27% | 2.80% |
|
EBITDA Margin
|
| 6.97% | 4.40% | 7.30% | 8.45% | 5.22% | 1.31% | 6.82% | 11.74% | 3.32% | 2.29% | 4.46% | 10.01% | 4.07% | 3.13% | 4.71% | 6.37% | 5.14% | 2.55% | 5.27% | 6.38% | 4.22% | 3.36% | 5.35% | 6.52% | 4.90% | 4.58% | 6.12% | 6.40% | 4.61% | 4.08% | 5.52% | 6.17% | 5.75% | 4.05% | 5.94% | 4.71% | 0.79% | -0.42% | -0.26% | 3.16% | 2.28% | 0.84% | -0.61% | 10.77% | 3.94% | 7.15% | 5.17% | 5.75% | 5.36% | 5.13% | 5.61% | 6.33% | 3.05% | 6.59% | 4.84% | 3.53% | -0.25% | 1.94% | 3.46% | 4.22% | 0.52% | -4.09% | 10.04% | 5.49% | 1.80% |
|
Operating Margin
|
| 6.97% | 4.40% | 7.30% | 8.45% | 5.22% | 1.31% | 6.82% | 11.74% | 5.43% | 3.88% | 6.75% | 11.08% | 5.99% | 4.07% | 7.74% | 9.45% | 7.11% | 4.18% | 8.13% | 8.93% | 6.47% | 5.60% | 8.32% | 9.60% | 8.13% | 8.35% | 9.43% | 10.35% | 7.87% | 7.22% | 9.07% | 9.92% | 8.91% | 7.77% | 8.76% | 7.35% | 2.70% | 1.12% | 4.07% | 6.94% | 5.57% | 4.70% | 4.61% | 8.27% | 7.77% | 7.65% | 7.90% | 9.63% | 9.08% | 10.52% | 11.29% | 10.37% | 7.88% | 3.16% | 7.60% | 6.74% | 5.60% | 2.30% | 6.97% | 6.72% | 1.92% | 1.93% | 7.08% | 5.27% | 2.80% |
|
Net Margin
|
| 4.66% | 2.77% | 5.01% | 5.60% | 3.90% | 1.08% | 4.70% | 5.43% | 3.32% | 2.29% | 4.46% | 7.01% | 0.45% | 0.17% | -0.85% | 0.50% | 0.59% | -0.30% | -0.07% | -0.02% | -0.05% | -0.30% | -0.11% | -0.05% | -0.02% | -0.06% | -0.05% | -0.01% | 4.61% | 4.08% | 5.52% | 6.17% | 5.75% | 4.05% | 5.94% | 4.71% | 0.79% | -0.42% | 1.25% | 4.00% | 2.40% | 1.35% | 1.35% | 5.15% | 4.56% | 4.81% | 5.28% | 6.44% | 6.18% | 6.86% | 7.43% | 7.37% | 4.42% | 1.10% | 4.09% | 3.33% | 2.20% | 0.24% | 4.05% | 3.61% | -0.04% | -0.15% | 4.63% | 5.02% | 0.97% |
|
FCF Margin
|
| 3.49% | -10.21% | 2.50% | 14.73% | -1.15% | -7.64% | -3.69% | 44.92% | 3.02% | 2.05% | -0.16% | 17.54% | 1.12% | -2.69% | 4.15% | 9.93% | 0.09% | -4.92% | -2.15% | 16.47% | 4.50% | -0.53% | 2.16% | 13.53% | 0.29% | 2.50% | 6.09% | 14.21% | -1.46% | 1.69% | 5.04% | 10.39% | -0.94% | 0.75% | 4.59% | 12.33% | -2.86% | 10.08% | 0.49% | 12.36% | -3.85% | 1.78% | 12.34% | 11.80% | -4.18% | -1.12% | 6.67% | 8.45% | -0.04% | 4.69% | 6.15% | 7.35% | 1.23% | 1.97% | 8.17% | 16.43% | 0.86% | -6.55% | 8.02% | 12.01% | 0.26% | 0.23% | 7.74% | 8.75% | -3.20% |
|
Inventory Average
|
| | | | | 174.64M | 196.54M | 217.98M | 218.83M | 198.39M | 187.68M | 196.56M | 193.49M | 222.84M | 264.55M | 252.84M | 194.61M | 175.13M | 209.58M | 228.16M | 225.37M | 219.10M | 233.13M | 250.49M | 266.54M | 289.14M | 303.53M | 305.93M | 355.22M | 425.57M | 462.43M | 468.63M | 460.08M | 488.91M | 553.85M | 598.77M | 572.55M | 551.63M | 563.59M | 762.22M | 895.29M | 871.74M | 921.20M | 897.28M | 791.98M | 877.28M | 1,169.22M | 1,392.12M | 1,426.72M | 1,520.62M | 1,675.46M | 1,706.58M | 1,744.43M | 1,803.82M | 1,858.76M | 1,864.70M | 1,758.91M | 1,683.65M | 1,745.25M | 1,677.21M | 1,472.39M | 1,369.20M | 1,375.60M | 1,366.50M | 1,352.69M | 1,407.94M |
|
Assets Average
|
| | | | | 1,030.10M | 1,111.62M | 1,153.31M | 1,188.79M | 1,190.22M | 1,162.50M | 1,192.79M | 1,243.00M | 1,255.30M | 1,238.27M | 1,249.18M | 1,308.81M | 1,323.50M | 1,283.66M | 1,310.50M | 1,390.56M | 1,408.78M | 1,432.32M | 1,503.02M | 1,526.76M | 1,537.82M | 1,579.37M | 1,642.12M | 2,011.67M | 2,353.61M | 2,407.09M | 2,516.25M | 2,579.00M | 2,633.95M | 2,709.46M | 2,787.72M | 2,822.57M | 2,789.55M | 2,765.31M | 4,351.26M | 5,816.38M | 5,633.99M | 5,618.01M | 5,620.38M | 5,691.88M | 5,816.19M | 6,115.23M | 6,541.76M | 6,684.03M | 7,211.43M | 7,716.96M | 7,700.32M | 7,571.82M | 7,344.70M | 7,296.61M | 7,432.96M | 7,407.39M | 7,216.65M | 7,199.15M | 7,222.01M | 7,119.51M | 6,947.00M | 6,793.66M | 6,942.21M | 7,117.79M | 7,028.34M |
|
Equity Average
|
| | | | | 756.45M | 768.25M | 786.77M | 816.93M | 829.84M | 805.00M | 796.64M | 866.19M | 896.09M | 838.76M | 821.30M | 896.21M | 912.91M | 874.75M | 899.41M | 975.92M | 1,016.60M | 1,010.71M | 1,043.72M | 1,120.61M | 1,136.40M | 1,115.88M | 1,163.79M | 1,281.09M | 1,345.82M | 1,350.61M | 1,423.76M | 1,524.25M | 1,630.32M | 1,716.02M | 1,806.78M | 1,901.68M | 1,933.04M | 1,917.64M | 1,973.23M | 2,067.38M | 2,110.10M | 2,123.65M | 2,116.92M | 2,228.54M | 2,383.05M | 2,508.62M | 2,677.32M | 2,853.01M | 3,040.17M | 3,192.91M | 3,347.38M | 3,520.92M | 3,625.81M | 3,719.54M | 3,843.20M | 3,940.84M | 3,953.49M | 3,933.09M | 3,975.47M | 4,041.20M | 4,068.00M | 4,007.73M | 4,088.81M | 4,256.84M | 4,294.41M |
|
Invested Capital
|
677.55M | | | | 745.20M | 767.69M | 768.82M | 804.72M | 829.15M | 830.53M | 779.47M | 813.82M | 918.57M | 873.62M | 803.91M | 838.69M | 953.74M | 872.08M | 877.42M | 921.40M | 1,030.43M | 1,002.77M | 1,018.65M | 1,068.78M | 1,172.43M | 1,100.37M | 1,131.39M | 1,196.19M | 1,365.98M | 1,325.65M | 1,375.56M | 1,471.96M | 1,576.54M | 1,684.11M | 1,747.93M | 1,865.63M | 1,937.74M | 1,928.35M | 1,906.93M | 4,251.44M | 3,997.85M | 3,923.39M | 3,887.10M | 4,094.45M | 4,012.22M | 4,018.06M | 4,431.03M | 4,488.61M | 4,555.34M | 5,376.67M | 5,432.97M | 5,435.77M | 5,368.08M | 5,375.77M | 5,557.75M | 5,550.62M | 5,286.08M | 5,206.42M | 5,350.30M | 5,252.89M | 5,207.97M | 5,137.95M | 4,984.63M | 5,240.23M | 5,212.53M | 5,215.23M |
|
Asset Utilization Ratio
|
| | | | | 2.31 | 2.23 | 2.30 | 1.97 | 2.02 | 2.13 | 2.14 | 2.12 | 2.17 | 2.24 | 2.22 | 2.48 | 2.48 | 2.55 | 2.59 | 2.54 | 2.59 | 2.70 | 2.66 | 2.62 | 2.68 | 2.68 | 2.65 | 2.28 | 2.23 | 2.44 | 2.62 | 2.81 | 2.95 | 3.01 | 3.01 | 2.95 | 2.82 | 2.59 | 1.71 | 1.35 | 1.47 | 1.60 | 1.45 | 1.44 | 1.47 | 1.52 | 1.69 | 1.84 | 1.91 | 1.93 | 2.09 | 2.15 | 2.11 | 1.91 | 1.64 | 1.50 | 1.46 | 1.44 | 1.42 | 1.41 | 1.39 | 1.40 | 1.38 | 1.35 | 1.40 |
|
Interest Coverage Ratio
|
| 353.58 | 170.35 | 451.59 | 747.88 | 452.67 | 186.51 | 0.00M | -276.28 | 255.37 | 182.17 | 618.88 | -151.57 | 0.02M | 0.01M | 0.04M | -0.09M | 0.01M | 0.01M | | 0.03M | | 0.05M | | 567.70 | 481.39 | 484.86 | 729.54 | 123.37 | 52.52 | 46.15 | 71.74 | 89.77 | 140.88 | 113.18 | 142.66 | 132.72 | 54.19 | 16.84 | 2.87 | 5.20 | 4.29 | 3.45 | 2.88 | 7.63 | 8.12 | 8.64 | 10.20 | 18.90 | 17.19 | 16.58 | 23.00 | 18.25 | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | 0.26 | 0.24 | 0.20 | 0.09 | 0.05 | 0.05 | 0.04 | | | | 1.08 | 0.91 | 0.85 | 0.83 | 0.94 | 0.71 | 0.66 | 0.71 | 0.63 | 0.55 | 0.72 | 0.67 | 0.58 | 0.49 | 0.47 | 0.47 | 0.42 | 0.33 | 0.33 | 0.36 | 0.31 | 0.28 | 0.26 | 0.26 | 0.24 | 0.22 | 0.21 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15 | 0.14 | 0.13 | 0.11 | 0.06 | 0.03 | 0.03 | 0.03 | | | | 0.37 | 0.34 | 0.32 | 0.31 | 0.35 | 0.29 | 0.27 | 0.29 | 0.26 | 0.24 | 0.29 | 0.28 | 0.26 | 0.24 | 0.24 | 0.24 | 0.22 | 0.18 | 0.18 | 0.19 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.13 |
|
Equity Ratio
|
0.71 | | | | 0.77 | 0.70 | 0.68 | 0.68 | 0.69 | 0.70 | 0.68 | 0.65 | 0.74 | 0.69 | 0.66 | 0.65 | 0.72 | 0.66 | 0.70 | 0.67 | 0.73 | 0.71 | 0.70 | 0.69 | 0.78 | 0.70 | 0.71 | 0.70 | 0.59 | 0.56 | 0.57 | 0.57 | 0.62 | 0.62 | 0.65 | 0.65 | 0.70 | 0.69 | 0.70 | 0.34 | 0.37 | 0.38 | 0.38 | 0.38 | 0.41 | 0.41 | 0.41 | 0.41 | 0.44 | 0.40 | 0.42 | 0.44 | 0.49 | 0.50 | 0.52 | 0.52 | 0.55 | 0.55 | 0.55 | 0.56 | 0.58 | 0.59 | 0.59 | 0.59 | 0.61 | 0.61 |
|
Times Interest Earned
|
| 353.58 | 170.35 | 451.59 | 747.88 | 452.67 | 186.51 | 0.00M | -276.28 | 255.37 | 182.17 | 618.88 | -151.57 | 0.02M | 0.01M | 0.04M | -0.09M | 0.01M | 0.01M | | 0.03M | | 0.05M | | 567.70 | 481.39 | 484.86 | 729.54 | 123.37 | 52.52 | 46.15 | 71.74 | 89.77 | 140.88 | 113.18 | 142.66 | 132.72 | 54.19 | 16.84 | 2.87 | 5.20 | 4.29 | 3.45 | 2.88 | 7.63 | 8.12 | 8.64 | 10.20 | 18.90 | 17.19 | 16.58 | 23.00 | 18.25 | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 1.80 | -0.08 | 0.21 | 0.04 | -0.80 | -0.14 | -0.18 | 0.03 | 0.41 | 0.67 | -5.31 | 0.10 | 1.11 | -0.56 | 0.25 | 0.11 | 16.97 | -0.39 | -0.55 | 0.07 | 0.35 | -3.21 | 0.57 | 0.10 | 5.30 | 0.65 | 0.20 | 0.09 | -0.70 | 0.65 | 0.17 | 0.09 | | | 0.19 | 0.08 | | | 1.76 | 0.08 | | | 0.11 | 0.08 | | | 0.10 | 0.07 | | | 0.08 | 0.08 | | | 0.10 | 0.05 | | | 0.11 | 0.08 | | | 0.12 | 0.12 | |
|
Enterprise Value
|
-221.68M | -223.20M | -67.56M | -80.64M | -247.75M | -141.75M | -96.61M | -59.25M | -215.44M | -207.54M | -156.21M | -147.99M | -218.64M | -214.50M | -108.14M | -137.49M | -236.60M | -294.98M | -204.86M | -120.94M | -289.34M | -313.63M | -248.26M | -259.42M | -183.48M | -179.32M | -185.37M | -247.30M | -209.90M | -161.71M | -134.66M | -189.41M | -223.26M | -151.46M | -109.78M | -147.02M | -275.25M | -224.92M | -305.83M | -476.02M | -440.46M | -259.04M | -232.64M | -626.64M | -515.58M | -309.62M | -157.16M | -269.34M | -422.44M | -306.83M | -277.32M | -322.00M | -303.90M | -283.11M | -274.21M | -346.85M | -433.85M | -417.70M | -334.01M | -366.70M | -494.69M | -437.60M | -372.10M | -507.92M | -585.54M | -507.31M |
|
Return on Sales
|
| 0.05% | 0.03% | 0.05% | 0.06% | 0.04% | 0.01% | 0.05% | 0.05% | 0.03% | 0.02% | 0.04% | 0.07% | 0.00% | 0.00% | -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% | 0.05% | 0.04% | 0.06% | 0.06% | 0.06% | 0.04% | 0.06% | 0.05% | 0.01% | 0.00% | 0.01% | 0.04% | 0.02% | 0.01% | 0.01% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.04% | 0.01% | 0.04% | 0.03% | 0.02% | 0.00% | 0.04% | 0.04% | 0.00% | 0.00% | 0.05% | 0.05% | 0.01% |
|
Return on Capital Employed
|
| | | | | 0.20% | 0.17% | 0.18% | 0.15% | 0.16% | 0.18% | 0.19% | 0.18% | 0.19% | 0.20% | 0.22% | 0.24% | 0.25% | 0.25% | 0.27% | 0.26% | 0.25% | 0.27% | 0.28% | 0.27% | 0.29% | 0.31% | 0.32% | 0.31% | 0.28% | 0.29% | 0.33% | 0.35% | 0.39% | 0.38% | 0.38% | 0.33% | 0.27% | 0.20% | 0.11% | 0.07% | 0.09% | 0.12% | 0.10% | 0.12% | 0.13% | 0.15% | 0.19% | 0.21% | 0.23% | 0.24% | 0.29% | 0.29% | 0.28% | 0.21% | 0.16% | 0.13% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | | 0.13% | 0.12% | 0.13% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.19% | 0.21% | 0.22% | 0.21% | 0.23% | 0.24% | 0.25% | 0.28% | 0.29% | 0.28% | 0.28% | 0.25% | 0.18% | 0.14% | 0.06% | 0.06% | 0.08% | 0.10% | 0.09% | 0.10% | 0.11% | 0.13% | 0.16% | 0.18% | 0.19% | 0.20% | 0.23% | 0.24% | 0.23% | 0.18% | 0.14% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
| | | | | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.07% | 0.06% | 0.02% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% | 0.10% | 0.15% | 0.16% | 0.16% | 0.17% | 0.15% | 0.11% | 0.08% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.10% | 0.11% | 0.12% | 0.14% | 0.15% | 0.14% | 0.11% | 0.08% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | 0.14% | 0.13% | 0.14% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.10% | 0.09% | 0.03% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.11% | 0.18% | 0.25% | 0.26% | 0.26% | 0.26% | 0.23% | 0.16% | 0.12% | 0.06% | 0.06% | 0.08% | 0.10% | 0.09% | 0.10% | 0.12% | 0.16% | 0.21% | 0.23% | 0.26% | 0.29% | 0.32% | 0.32% | 0.28% | 0.21% | 0.15% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% |