|
Gross Margin
|
39.99% | 40.02% | 41.26% | 41.50% | 41.70% | 42.46% | 43.27% | 43.26% | 40.66% | 40.70% | 42.65% | 43.82% | 44.74% | 44.04% | 44.23% | 44.14% | 40.68% | 45.07% | 44.74% | 45.53% | 48.54% | 48.83% | 49.27% | 48.34% | 48.01% | 44.55% | 45.38% | 45.13% | 45.41% | 38.63% | 45.72% | 44.68% | 46.52% | 45.64% | 46.62% | 46.38% | 46.83% | 47.06% | 47.31% | 48.19% | 48.17% | 48.11% | 47.67% | 48.28% | 45.64% | 40.48% | 32.40% | 38.28% | 34.41% | 40.03% | 41.17% | 41.40% | 39.71% | 38.21% | 35.31% | 40.23% | 42.09% | 41.21% | 44.55% | 45.15% | 45.98% | 45.90% |
|
EBT Margin
|
27.80% | 30.42% | 31.85% | 33.57% | 33.94% | 35.15% | 35.31% | 35.76% | 25.50% | 26.60% | 27.92% | 32.53% | 35.20% | 33.86% | 33.61% | 33.48% | 29.03% | 33.13% | 30.16% | 4.79% | 39.44% | 34.46% | 35.61% | 34.90% | 36.04% | 32.14% | 33.14% | 30.72% | 34.86% | 25.35% | 32.02% | 31.38% | 34.32% | 28.78% | 34.64% | 33.93% | 35.89% | 32.43% | 35.78% | 35.96% | 39.29% | 39.05% | 37.26% | 37.73% | 34.40% | 28.43% | 16.58% | 23.59% | 22.36% | 27.12% | 25.56% | 25.26% | 23.12% | 22.12% | 18.73% | 23.95% | 28.82% | 27.90% | 33.34% | 34.01% | 35.23% | 35.75% |
|
EBIT Margin
|
27.78% | 30.34% | 31.83% | 33.53% | 34.74% | 35.50% | 35.52% | 35.90% | 25.64% | 26.86% | 28.26% | 32.80% | 35.39% | 34.04% | 33.80% | 33.84% | 29.07% | 33.12% | 30.67% | 5.02% | 39.52% | 34.86% | 35.92% | 35.36% | 36.58% | 32.69% | 33.62% | 31.34% | 35.41% | 26.35% | 33.89% | 32.66% | 35.21% | 29.83% | 35.85% | 35.20% | 37.33% | 36.35% | 37.74% | 37.43% | 40.11% | 39.80% | 38.31% | 38.26% | 35.23% | 29.05% | 17.48% | 25.40% | 24.50% | 29.41% | 29.17% | 29.30% | 27.71% | 26.05% | 22.56% | 27.27% | 30.75% | 29.81% | 34.16% | 34.43% | 35.67% | 35.94% |
|
EBITDA Margin
|
27.78% | 30.34% | 31.83% | 33.53% | 34.74% | 35.50% | 35.52% | 35.90% | 25.64% | 26.86% | 28.26% | 32.80% | 35.39% | 34.04% | 33.80% | 33.84% | 29.07% | 33.12% | 30.67% | 5.02% | 39.52% | 34.86% | 35.92% | 35.36% | 36.58% | 32.69% | 33.62% | 31.34% | 30.47% | -20.52% | 41.03% | 25.98% | 30.24% | 25.32% | 31.11% | 24.81% | 30.31% | 27.78% | 30.71% | 29.36% | 33.05% | 33.30% | 31.26% | 32.29% | 28.80% | 24.02% | 13.94% | 20.86% | 18.70% | 22.73% | 21.53% | 21.11% | 18.95% | 17.66% | 15.47% | 20.46% | 30.75% | 29.81% | 34.16% | 34.43% | 35.67% | 35.94% |
|
Operating Margin
|
27.78% | 30.34% | 31.83% | 33.53% | 34.74% | 35.50% | 35.52% | 35.90% | 25.64% | 26.86% | 28.26% | 32.80% | 35.39% | 34.04% | 33.80% | 33.84% | 29.07% | 33.12% | 30.67% | 5.02% | 39.52% | 34.86% | 35.92% | 35.36% | 36.58% | 32.69% | 33.62% | 31.34% | 35.41% | 26.35% | 33.89% | 32.66% | 35.21% | 29.83% | 35.85% | 35.20% | 37.33% | 36.35% | 37.74% | 37.43% | 40.11% | 39.80% | 38.31% | 38.26% | 35.23% | 29.05% | 17.48% | 25.40% | 24.50% | 29.41% | 29.17% | 29.30% | 27.71% | 26.05% | 22.56% | 27.27% | 30.75% | 29.81% | 34.16% | 34.43% | 35.67% | 35.94% |
|
Net Margin
|
11.13% | 9.14% | 6.19% | -13.89% | -102.61% | 16.45% | 30.46% | 30.03% | 21.42% | 23.77% | 24.85% | 28.49% | 31.25% | 30.19% | 30.47% | 31.68% | 25.15% | 30.21% | 27.90% | 3.11% | 35.50% | 30.55% | 31.47% | 31.08% | 35.06% | 28.38% | 29.51% | 26.54% | 30.47% | -20.52% | 41.05% | 25.99% | 30.29% | 25.32% | 30.99% | 24.73% | 30.36% | 27.82% | 30.74% | 29.37% | 33.05% | 33.30% | 31.26% | 32.30% | 28.80% | 24.02% | 14.06% | 20.88% | 18.70% | 22.73% | 21.52% | 21.11% | 18.95% | 17.66% | 15.47% | 20.46% | 23.26% | 22.80% | 27.17% | 35.13% | 28.32% | 28.67% |
|
FCF Margin
|
58.01% | 40.25% | 31.87% | 12.05% | 19.60% | 3.81% | 34.07% | 29.93% | 34.69% | 34.33% | 41.15% | 44.70% | 39.65% | 18.87% | -10.28% | 35.25% | 28.97% | 18.12% | 23.26% | 11.22% | 30.31% | 47.05% | 14.97% | 23.77% | 15.48% | 19.26% | -5.79% | 19.51% | 38.23% | 26.11% | 47.25% | 16.73% | 31.78% | 15.97% | 4.06% | 19.89% | 31.34% | 39.52% | 24.71% | 39.02% | 24.10% | 38.16% | 28.83% | 33.88% | 21.35% | 21.24% | 27.81% | 15.25% | 6.69% | -9.01% | -35.91% | 1.87% | 13.96% | 16.07% | 32.58% | 45.23% | 41.99% | 25.08% | 18.18% | 16.49% | 26.34% | 31.94% |
|
Inventory Average
|
| | | | 7.02M | 8.68M | 9.05M | 8.42M | 7.68M | 11.13M | 17.00M | 17.63M | 16.13M | 24.35M | 49.16M | 56.18M | 42.55M | 38.13M | 39.61M | 39.37M | 33.86M | 31.90M | 37.94M | 49.94M | 68.48M | 92.13M | 118.46M | 137.28M | 132.16M | 110.58M | 95.83M | 97.50M | 121.07M | 197.85M | 267.85M | 272.10M | 254.20M | 246.35M | 226.91M | 245.59M | 270.99M | 244.56M | 229.00M | 229.35M | 247.68M | 268.80M | 258.57M | 251.79M | 308.55M | 499.40M | 693.76M | 740.26M | 721.81M | 695.05M | 608.56M | 497.78M | 454.11M | 491.76M | 563.91M | 632.79M | 677.91M | 677.71M |
|
Assets Average
|
| | | | 125.49M | 131.73M | 160.84M | 195.63M | 212.45M | 220.67M | 241.00M | 272.08M | 317.89M | 368.00M | 413.56M | 455.36M | 503.74M | 542.35M | 586.33M | 609.93M | 592.24M | 610.33M | 647.55M | 702.73M | 775.54M | 854.71M | 893.73M | 927.37M | 978.23M | 1,076.04M | 1,104.57M | 1,031.70M | 1,013.04M | 969.90M | 933.43M | 903.21M | 813.22M | 708.83M | 643.86M | 679.03M | 744.66M | 766.51M | 837.08M | 892.00M | 944.82M | 944.75M | 825.27M | 802.20M | 890.98M | 1,102.95M | 1,321.93M | 1,390.80M | 1,397.27M | 1,361.52M | 1,279.35M | 1,189.10M | 1,156.16M | 1,170.82M | 1,240.99M | 1,382.36M | 1,478.36M | 1,549.23M |
|
Equity Average
|
| | | | -94.24M | -29.77M | 89.23M | 117.17M | 122.28M | 103.61M | 104.32M | 131.24M | 169.15M | 212.95M | 259.46M | 309.58M | 347.54M | 376.09M | 413.87M | 428.77M | 417.94M | 420.65M | 429.51M | 435.91M | 476.68M | 543.79M | 558.82M | 572.40M | 581.49M | 518.62M | 380.97M | 300.83M | 293.19M | 197.99M | 156.72M | 143.69M | -70.08M | -265.77M | -324.05M | -325.72M | -278.66M | -221.83M | -121.00M | -28.75M | 30.34M | 26.89M | -169.59M | -358.94M | -354.17M | -286.71M | -216.21M | -150.10M | -89.40M | -39.39M | 5.08M | 60.47M | 141.60M | 239.29M | 363.28M | 552.19M | 748.35M | 922.00M |
|
Invested Capital
|
| | | -53.87M | -127.64M | 82.05M | 110.35M | 137.92M | 118.62M | 172.35M | 120.05M | 223.69M | 265.86M | 240.67M | 290.16M | 407.52M | 432.07M | 464.61M | 535.38M | 519.65M | 508.73M | 553.07M | 587.45M | 643.88M | 713.98M | 773.11M | 769.04M | 859.01M | 859.71M | 944.28M | 779.66M | 803.25M | 751.89M | 600.34M | 656.85M | 596.78M | 409.32M | 350.39M | 330.26M | 359.54M | 376.89M | 425.70M | 514.79M | 496.45M | 545.47M | 507.06M | 390.00M | 85.87M | 467.03M | 648.30M | 905.52M | 964.89M | 983.19M | 981.15M | 903.37M | 803.18M | 740.64M | 696.70M | 776.11M | 918.26M | 961.90M | 1,062.91M |
|
Asset Utilization Ratio
|
| | | | 1.94 | 2.17 | 2.03 | 1.81 | 1.58 | 1.46 | 1.30 | 1.18 | 1.22 | 1.23 | 1.25 | 1.26 | 1.18 | 1.12 | 1.03 | 0.98 | 1.01 | 0.99 | 0.97 | 0.95 | 0.93 | 0.90 | 0.92 | 0.93 | 0.93 | 0.88 | 0.88 | 0.99 | 1.04 | 1.14 | 1.23 | 1.29 | 1.48 | 1.70 | 1.95 | 1.89 | 1.93 | 2.10 | 2.07 | 2.13 | 1.99 | 1.94 | 2.09 | 2.11 | 1.94 | 1.63 | 1.43 | 1.40 | 1.36 | 1.38 | 1.49 | 1.62 | 1.74 | 1.84 | 1.87 | 1.86 | 1.86 | 1.92 |
|
Debt to Equity
|
| | | | -0.51 | 0.44 | 0.30 | 0.23 | 0.44 | 0.84 | 0.67 | 0.52 | 0.39 | 0.31 | 0.26 | 0.22 | 0.20 | 0.18 | 0.23 | 0.23 | 0.23 | 0.29 | 0.36 | 0.46 | 0.39 | 0.34 | 0.41 | 0.43 | 0.53 | 0.98 | 1.72 | 1.54 | 1.77 | 3.77 | 2.48 | 4.99 | -2.70 | -2.19 | -1.92 | -2.21 | -2.43 | -3.33 | -9.50 | 181.88 | 8.36 | -121.49 | -2.16 | -2.05 | -2.43 | -3.61 | -5.90 | -9.31 | -16.55 | -63.26 | 33.84 | 7.43 | 2.93 | 1.40 | 0.78 | 0.37 | 0.16 | 0.05 |
|
Debt Ratio
|
| | | | 0.58 | 0.23 | 0.18 | 0.14 | 0.24 | 0.34 | 0.31 | 0.26 | 0.22 | 0.19 | 0.17 | 0.15 | 0.14 | 0.13 | 0.16 | 0.16 | 0.16 | 0.20 | 0.24 | 0.27 | 0.25 | 0.22 | 0.26 | 0.26 | 0.30 | 0.40 | 0.47 | 0.47 | 0.48 | 0.50 | 0.50 | 0.57 | 0.86 | 0.96 | 1.10 | 0.88 | 0.85 | 0.78 | 0.64 | 0.55 | 0.49 | 0.57 | 0.95 | 0.93 | 0.84 | 0.70 | 0.79 | 0.77 | 0.75 | 0.75 | 0.72 | 0.61 | 0.48 | 0.34 | 0.26 | 0.17 | 0.09 | 0.03 |
|
Equity Ratio
|
| | | -0.41 | -1.13 | 0.52 | 0.58 | 0.61 | 0.54 | 0.41 | 0.46 | 0.50 | 0.56 | 0.60 | 0.65 | 0.70 | 0.68 | 0.71 | 0.70 | 0.70 | 0.71 | 0.67 | 0.66 | 0.59 | 0.64 | 0.63 | 0.62 | 0.62 | 0.57 | 0.41 | 0.27 | 0.31 | 0.27 | 0.13 | 0.20 | 0.11 | -0.32 | -0.44 | -0.57 | -0.40 | -0.35 | -0.23 | -0.07 | 0.00 | 0.06 | 0.00 | -0.44 | -0.45 | -0.35 | -0.20 | -0.13 | -0.08 | -0.05 | -0.01 | 0.02 | 0.08 | 0.16 | 0.25 | 0.34 | 0.46 | 0.56 | 0.63 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | 0.34 | 0.00 | | | | 0.01 | -0.02 | 0.15 | | 0.01 | -0.20 | -0.07 | 0.09 | -0.13 | 0.19 | -0.49 | 0.21 | 0.36 | 1.52 | 0.31 | 0.20 | 0.16 | 0.23 | 0.16 | 0.22 | 0.14 | 0.19 | 0.16 | 0.38 | 0.41 | 0.37 | 0.54 | 1.09 | -0.82 | -0.22 | 3.96 | 0.56 | 0.49 | 0.23 | 0.16 | 0.16 | 0.24 | 0.30 | 0.29 | 0.25 | 0.19 |
|
Enterprise Value
|
-40.90M | -58.85M | -71.49M | 69.49M | 88.00M | -64.84M | -94.20M | -122.06M | -132.49M | -148.30M | -181.69M | -227.83M | -279.73M | -305.55M | -291.67M | -347.10M | -391.02M | -388.60M | -451.16M | -446.40M | -436.08M | -496.67M | -502.55M | -551.03M | -573.64M | -612.73M | -533.94M | -604.20M | -631.81M | -823.78M | -690.81M | -666.68M | -577.08M | -396.82M | -371.59M | -308.01M | -152.15M | -115.89M | -84.71M | -143.54M | -129.44M | -189.62M | -263.80M | -250.74M | -267.00M | -214.37M | -146.56M | -136.65M | -136.90M | -159.67M | -152.64M | -114.94M | -108.57M | -97.66M | -102.50M | -126.34M | -165.18M | -133.09M | -150.97M | -149.73M | -177.19M | -302.82M |
|
Return on Sales
|
0.22% | 0.24% | 0.25% | 0.27% | 0.27% | 0.28% | 0.30% | 0.30% | 0.21% | 0.24% | 0.25% | 0.28% | 0.31% | 0.30% | 0.30% | 0.32% | 0.25% | 0.30% | 0.28% | 0.03% | 0.36% | 0.31% | 0.31% | 0.31% | 0.35% | 0.28% | 0.30% | 0.27% | 0.30% | -0.21% | 0.41% | 0.26% | 0.30% | 0.25% | 0.31% | 0.25% | 0.30% | 0.28% | 0.31% | 0.29% | 0.33% | 0.33% | 0.31% | 0.32% | 0.29% | 0.24% | 0.14% | 0.21% | 0.19% | 0.23% | 0.22% | 0.21% | 0.19% | 0.18% | 0.15% | 0.20% | 0.23% | 0.23% | 0.27% | 0.35% | 0.28% | 0.29% |
|
Return on Capital Employed
|
| | | | 1.05% | 1.08% | 1.01% | 0.88% | 0.68% | 0.62% | 0.51% | 0.44% | 0.49% | 0.51% | 0.51% | 0.49% | 0.46% | 0.42% | 0.38% | 0.27% | 0.31% | 0.31% | 0.31% | 0.40% | 0.37% | 0.37% | 0.36% | 0.35% | 0.35% | 0.31% | 0.33% | 0.35% | 0.39% | 0.49% | 0.50% | 0.54% | 0.71% | 0.86% | 0.99% | 1.15% | 1.15% | 1.18% | 1.17% | 1.21% | 1.15% | 0.94% | 0.91% | 0.94% | 0.80% | 0.75% | 0.53% | 0.52% | 0.52% | 0.49% | 0.49% | 0.55% | 0.68% | 0.81% | 1.54% | 1.25% | 1.03% | 0.97% |
|
Return on Invested Capital
|
| | | | -0.71% | -3.43% | 0.97% | 0.83% | 0.74% | 0.60% | 0.55% | 0.47% | 0.44% | 0.52% | 0.59% | 0.51% | 0.42% | 0.40% | 0.35% | 0.25% | 0.29% | 0.28% | 0.28% | 0.35% | 0.35% | 0.33% | 0.33% | 0.32% | 0.31% | 0.17% | 0.22% | 0.26% | 0.28% | 0.52% | 0.53% | 0.53% | 0.69% | 0.96% | 1.12% | 1.17% | 1.25% | 1.32% | 1.21% | 1.24% | 1.16% | 1.04% | 1.01% | 1.66% | 1.30% | 0.68% | 0.56% | 0.49% | 0.47% | 0.44% | 0.44% | 0.48% | 0.57% | 0.69% | 0.79% | 0.87% | 0.86% | 0.89% |
|
Return on Assets
|
| | | | 0.51% | 0.59% | 0.57% | 0.52% | 0.44% | 0.40% | 0.33% | 0.30% | 0.34% | 0.36% | 0.38% | 0.39% | 0.35% | 0.33% | 0.30% | 0.21% | 0.25% | 0.24% | 0.25% | 0.30% | 0.30% | 0.28% | 0.28% | 0.28% | 0.27% | 0.14% | 0.17% | 0.19% | 0.20% | 0.35% | 0.34% | 0.36% | 0.41% | 0.48% | 0.56% | 0.56% | 0.59% | 0.67% | 0.66% | 0.69% | 0.63% | 0.57% | 0.53% | 0.47% | 0.38% | 0.32% | 0.30% | 0.29% | 0.29% | 0.27% | 0.27% | 0.29% | 0.34% | 0.38% | 0.44% | 0.51% | 0.54% | 0.57% |
|
Return on Equity
|
| | | | -0.68% | -2.60% | 1.03% | 0.88% | 0.77% | 0.84% | 0.77% | 0.61% | 0.64% | 0.62% | 0.60% | 0.57% | 0.50% | 0.47% | 0.42% | 0.30% | 0.35% | 0.35% | 0.37% | 0.49% | 0.49% | 0.45% | 0.46% | 0.45% | 0.45% | 0.29% | 0.49% | 0.65% | 0.71% | 1.70% | 2.05% | 2.25% | -4.78% | -1.29% | -1.11% | -1.17% | -1.57% | -2.31% | -4.59% | -21.44% | 19.52% | 19.94% | -2.60% | -1.06% | -0.96% | -1.21% | -1.83% | -2.72% | -4.50% | -9.45% | 68.92% | 5.79% | 2.76% | 1.86% | 1.51% | 1.29% | 1.06% | 0.96% |