|
Gross Margin
|
| 41.75% | 38.07% | 39.31% | 38.84% | 40.23% | 36.74% | 36.48% | 35.50% | 37.66% | 35.01% | 36.92% | 36.32% | 39.40% | 37.66% | 38.03% | 38.18% | 39.97% | 37.33% | 38.49% | 38.08% | 40.77% | 38.06% | 39.27% | 38.91% | 40.38% | 36.75% | 38.84% | 38.64% | 38.16% | 36.32% | 37.58% | 38.13% | 38.99% | 36.70% | 37.49% | 37.68% | 36.83% | 35.62% | 38.31% | 37.33% | 37.83% | 35.12% | 31.94% | 36.78% | 38.28% | 35.64% | 38.27% | 37.80% | 36.21% | 33.26% | 34.58% | 34.77% | 34.67% | 31.84% | 34.20% | 33.90% | 35.34% | 32.93% | 35.15% | 36.14% | 37.01% | 34.55% | 36.93% | 37.83% | 36.74% |
|
EBT Margin
|
| 15.21% | 10.51% | 11.38% | 10.79% | 13.81% | 9.46% | 9.76% | 9.64% | 13.35% | 10.03% | 13.20% | 11.37% | 15.16% | 12.93% | 13.65% | 13.64% | 16.25% | 11.98% | 14.23% | 13.54% | 16.43% | 11.45% | 14.45% | 12.87% | 15.63% | 10.74% | 13.24% | 15.76% | 11.93% | 9.55% | 9.60% | -1.90% | 12.76% | 10.39% | 11.18% | 9.87% | 11.85% | 14.49% | 13.60% | 12.69% | 13.31% | 9.85% | 6.11% | 10.03% | 12.50% | 9.37% | 11.73% | 9.54% | 9.19% | 4.68% | 6.57% | 6.44% | 8.38% | 4.35% | 5.78% | 6.38% | 9.31% | 4.69% | 8.18% | 8.92% | 9.58% | 5.42% | 8.74% | 8.37% | 7.56% |
|
EBIT Margin
|
| 15.78% | 11.47% | 12.28% | 11.25% | 14.34% | 9.93% | 9.99% | 9.63% | 13.53% | 9.95% | 13.30% | 11.28% | 15.02% | 12.83% | 13.64% | 13.48% | 16.05% | 11.84% | 14.05% | 13.47% | 16.36% | 11.50% | 14.32% | 12.78% | 15.61% | 10.52% | 13.03% | 15.60% | 11.85% | 9.23% | 9.46% | -2.57% | 12.49% | 10.01% | 11.02% | 9.54% | 11.50% | 14.27% | 13.27% | 12.29% | 12.91% | 9.50% | 6.22% | 9.52% | 12.54% | 9.05% | 11.66% | 9.66% | 9.21% | 4.65% | 6.59% | 6.44% | 8.01% | 3.82% | 5.79% | 6.31% | 8.95% | 4.73% | 8.03% | 8.45% | 9.18% | 5.18% | 7.89% | 8.07% | 7.29% |
|
EBITDA Margin
|
| 15.78% | 11.47% | 12.28% | 11.25% | 14.34% | 9.93% | 9.99% | 9.63% | 13.53% | 9.95% | 13.30% | 11.28% | 15.02% | 12.83% | 13.64% | 13.48% | 16.05% | 11.84% | 14.05% | 13.47% | 16.36% | 11.50% | 14.32% | 12.78% | 15.61% | 10.52% | 13.03% | 20.94% | 16.64% | 9.23% | 9.46% | 2.41% | 17.18% | 10.01% | 11.02% | 14.70% | 16.47% | 14.27% | 13.27% | 12.29% | 12.91% | 9.50% | 6.22% | 9.52% | 12.54% | 9.05% | 11.66% | 9.66% | 9.21% | 4.65% | 6.59% | 6.44% | 8.01% | 3.82% | 5.79% | 6.31% | 8.95% | 4.73% | 8.03% | 8.45% | 9.18% | 5.18% | 7.89% | 8.07% | 7.29% |
|
Operating Margin
|
| 15.78% | 11.47% | 12.28% | 11.25% | 14.34% | 9.93% | 9.99% | 9.63% | 13.53% | 9.95% | 13.30% | 11.28% | 15.02% | 12.83% | 13.64% | 13.48% | 16.05% | 11.84% | 14.05% | 13.47% | 16.36% | 11.50% | 14.32% | 12.78% | 15.61% | 10.52% | 13.03% | 15.60% | 11.85% | 9.23% | 9.46% | -2.57% | 12.49% | 10.01% | 11.02% | 9.54% | 11.50% | 14.27% | 13.27% | 12.29% | 12.91% | 9.50% | 6.22% | 9.52% | 12.54% | 9.05% | 11.66% | 9.66% | 9.21% | 4.65% | 6.59% | 6.44% | 8.01% | 3.82% | 5.79% | 6.31% | 8.95% | 4.73% | 8.03% | 8.45% | 9.18% | 5.18% | 7.89% | 8.07% | 7.29% |
|
Net Margin
|
| 9.20% | 6.40% | 7.31% | 6.65% | 8.54% | 5.74% | 6.21% | 6.08% | 8.10% | 6.09% | 8.41% | 7.09% | 9.09% | 7.84% | 8.43% | 8.55% | 9.82% | 7.36% | 8.70% | 8.13% | 10.02% | 6.98% | 8.84% | 8.02% | 9.57% | 6.44% | 8.16% | 9.76% | 7.26% | 5.71% | 5.90% | -1.21% | 8.23% | 13.92% | 8.51% | 8.05% | 8.74% | 10.88% | 10.41% | 9.59% | 10.37% | 7.46% | 4.78% | 7.36% | 9.38% | 7.24% | 9.05% | 7.44% | 6.93% | 3.79% | 4.90% | 5.07% | 6.27% | 3.28% | 4.21% | 4.83% | 7.13% | 3.46% | 6.31% | 6.98% | 7.13% | 4.06% | 6.50% | 6.68% | 5.53% |
|
FCF Margin
|
| 12.38% | 2.20% | 9.64% | | 5.46% | -4.84% | 1.75% | 5.43% | | | 6.64% | 11.97% | 9.34% | 3.20% | 4.96% | 14.06% | 13.22% | 5.57% | -2.05% | 12.79% | 9.56% | 7.22% | 4.01% | 13.81% | 9.80% | 6.85% | 7.49% | 5.60% | 11.72% | 6.76% | 0.88% | 8.51% | 6.88% | 8.03% | 3.78% | 8.96% | 2.05% | 15.44% | 7.66% | 10.65% | 5.04% | 11.01% | 8.91% | 12.99% | 2.44% | 11.17% | 6.40% | -2.63% | -4.78% | 1.63% | 1.34% | -2.57% | -2.09% | 0.12% | 5.10% | 4.38% | 1.12% | 4.61% | 6.17% | 9.97% | 4.06% | 6.25% | 4.00% | 9.09% | -3.87% |
|
Inventory Average
|
| | | | | 50.06M | 55.49M | 62.66M | 71.65M | 75.12M | 75.66M | 76.92M | 75.86M | 75.36M | 74.85M | 73.37M | 73.35M | 70.19M | 67.71M | 69.68M | 74.42M | 78.41M | 81.39M | 84.36M | 82.17M | 78.65M | 76.21M | 75.96M | 77.62M | 76.03M | 72.33M | 71.80M | 75.59M | 80.52M | 83.24M | 86.24M | 89.08M | 90.67M | 93.43M | 95.31M | 97.92M | 100.36M | 97.33M | 99.69M | 105.39M | 105.40M | 107.61M | 115.52M | 131.96M | 150.85M | 159.47M | 156.29M | 151.60M | 147.44M | 147.17M | 150.58M | 149.29M | 148.42M | 153.40M | 159.88M | 159.20M | 156.00M | 157.08M | 153.96M | 147.02M | 144.04M |
|
Assets Average
|
| | | | | 1,112.73M | 1,141.06M | 1,162.22M | 1,158.50M | 1,150.26M | 1,166.34M | 1,189.04M | 1,222.47M | 1,270.89M | 1,303.14M | 1,319.90M | 1,354.82M | 1,353.07M | 1,338.63M | 1,353.46M | 1,392.55M | 1,442.98M | 1,476.19M | 1,504.09M | 1,525.42M | 1,559.46M | 1,589.76M | 1,612.41M | 1,666.50M | 1,713.40M | 1,743.17M | 1,776.51M | 1,805.30M | 1,831.98M | 1,867.78M | 1,834.39M | 1,810.71M | 1,875.27M | 1,930.63M | 1,967.70M | 2,014.31M | 2,085.45M | 2,138.22M | 2,153.07M | 2,176.15M | 2,216.59M | 2,254.96M | 2,305.84M | 2,358.49M | 2,389.29M | 2,405.05M | 2,411.71M | 2,419.40M | 2,439.36M | 2,452.54M | 2,489.91M | 2,547.74M | 2,586.01M | 2,611.50M | 2,636.19M | 2,673.92M | 2,699.08M | 2,717.56M | 2,746.69M | 2,769.09M | 2,765.43M |
|
Equity Average
|
| | | | | 722.17M | 747.59M | 769.04M | 788.56M | 807.75M | 831.19M | 856.94M | 882.99M | 913.37M | 943.05M | 969.08M | 997.63M | 1,031.34M | 1,061.17M | 1,089.97M | 1,120.67M | 1,150.71M | 1,176.21M | 1,201.09M | 1,229.46M | 1,259.57M | 624.26M | -26.71M | 669.89M | 665.48M | -32.28M | -31.45M | 710.51M | 1,469.40M | 1,515.00M | 1,486.91M | 1,447.19M | 1,502.23M | 1,560.14M | 1,595.24M | 1,625.46M | 1,658.62M | 1,688.72M | 1,704.77M | 1,724.61M | 1,757.24M | 1,787.23M | 1,823.15M | 1,859.08M | 1,883.93M | 1,896.94M | 1,901.49M | 1,909.94M | 1,928.92M | 1,948.53M | 1,965.97M | 1,990.41M | 2,022.07M | 2,044.93M | 2,062.65M | 2,092.06M | 2,121.08M | 2,138.60M | 2,159.17M | 2,171.87M | 2,165.78M |
|
Invested Capital
|
627.03M | | | | 889.51M | 817.04M | 839.26M | 829.40M | 918.24M | 829.02M | 849.39M | 873.54M | 1,001.61M | 1,038.65M | 1,066.98M | 1,092.57M | 1,124.65M | 1,059.76M | 1,081.97M | 1,116.21M | 1,142.16M | 1,173.11M | 1,191.10M | 1,220.09M | 1,243.59M | 1,277.54M | -28.15M | -25.00M | 1,366.06M | -33.83M | -30.73M | -32.17M | 1,453.19M | 1,485.61M | 1,544.40M | 1,429.42M | 1,464.97M | 1,539.50M | 1,580.79M | 1,609.70M | 1,641.23M | 1,676.01M | 1,701.44M | 1,708.10M | 1,741.13M | 1,773.35M | 1,801.11M | 1,845.20M | 1,872.95M | 1,894.90M | 1,898.97M | 1,904.01M | 1,915.87M | 1,941.97M | 1,955.09M | 1,976.85M | 2,003.96M | 2,040.17M | 2,049.68M | 2,075.61M | 2,108.51M | 2,133.65M | 2,143.56M | 2,174.79M | 2,168.96M | 2,162.60M |
|
Asset Utilization Ratio
|
| | | | | 0.94 | 0.94 | 0.94 | 0.98 | 1.02 | 1.03 | 1.04 | 1.03 | 1.00 | 1.00 | 1.00 | 1.00 | 1.01 | 1.03 | 1.03 | 1.00 | 0.98 | 0.97 | 0.96 | 0.95 | 0.94 | 0.92 | 0.91 | 0.88 | 0.86 | 0.87 | 0.87 | 0.88 | 0.88 | 0.88 | 0.91 | 0.94 | 0.92 | 0.90 | 0.90 | 0.90 | 0.88 | 0.87 | 0.86 | 0.83 | 0.81 | 0.79 | 0.78 | 0.77 | 0.78 | 0.79 | 0.81 | 0.83 | 0.84 | 0.86 | 0.87 | 0.88 | 0.88 | 0.89 | 0.90 | 0.91 | 0.90 | 0.90 | 0.89 | 0.88 | 0.89 |
|
Interest Coverage Ratio
|
| -18.51 | -13.31 | -14.51 | -13.05 | -17.78 | -12.57 | -18.37 | 2.20 | -73.92 | 55.56 | 83.51 | 71.49 | 108.61 | 107.22 | 98.70 | 145.44 | 267.50 | 188.54 | 454.03 | 198.42 | 322.28 | 173.85 | 236.89 | 203.96 | 263.77 | 175.20 | 227.09 | 204.90 | 251.41 | 210.15 | 199.85 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | 0.26 | 0.25 | 0.24 | 0.23 | 0.15 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | 0.17 | 0.16 | 0.16 | 0.15 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.63 | | | | 0.65 | 0.65 | 0.66 | 0.66 | 0.70 | 0.71 | 0.72 | 0.72 | 0.72 | 0.71 | 0.73 | 0.74 | 0.74 | 0.79 | 0.80 | 0.81 | 0.80 | 0.80 | 0.80 | 0.80 | 0.81 | 0.81 | -0.02 | -0.02 | 0.80 | -0.02 | -0.02 | -0.02 | 0.80 | 0.81 | 0.82 | 0.80 | 0.79 | 0.81 | 0.81 | 0.81 | 0.80 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.80 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.79 | 0.78 | 0.79 | 0.78 | 0.79 |
|
Times Interest Earned
|
| -18.51 | -13.31 | -14.51 | -13.05 | -17.78 | -12.57 | -18.37 | 2.20 | -73.92 | 55.56 | 83.51 | 71.49 | 108.61 | 107.22 | 98.70 | 145.44 | 267.50 | 188.54 | 454.03 | 198.42 | 322.28 | 173.85 | 236.89 | 203.96 | 263.77 | 175.20 | 227.09 | 204.90 | 251.41 | 210.15 | 199.85 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.02 | 0.12 | 0.03 | | 0.05 | -0.05 | 0.14 | -0.31 | | | 0.03 | -0.13 | 0.02 | 0.07 | 0.04 | -0.10 | 0.02 | 0.04 | -0.10 | 0.02 | 0.02 | 0.03 | 0.05 | 0.01 | 0.02 | 0.03 | 0.03 | 0.04 | 0.02 | 0.03 | 0.20 | 0.02 | 0.03 | 0.02 | 0.04 | 0.09 | 0.23 | 0.03 | 0.06 | 0.04 | 0.09 | 0.09 | 0.11 | 0.13 | 0.42 | 0.09 | 0.15 | -0.37 | -0.20 | 0.68 | 0.79 | -0.47 | -0.49 | 8.06 | 0.19 | 0.23 | 0.84 | 0.22 | 0.16 | 0.10 | 0.24 | 0.17 | 0.26 | 0.12 | -0.26 |
|
Enterprise Value
|
-60.15M | -79.71M | -84.25M | -104.46M | -121.26M | -133.26M | -107.49M | -109.01M | -48.81M | -54.12M | -59.35M | -78.82M | -120.12M | -152.66M | -163.28M | -175.59M | -197.48M | -141.82M | -157.24M | -151.02M | -191.77M | -212.97M | -231.46M | -235.67M | -276.55M | -311.53M | -334.99M | -347.58M | -363.80M | -286.12M | -313.54M | -312.68M | -349.75M | -374.04M | -387.69M | -238.49M | -270.51M | -276.54M | -335.32M | -349.41M | -385.34M | -356.59M | -395.32M | -421.25M | -474.84M | -473.01M | -509.56M | -535.00M | -512.87M | -478.06M | -425.89M | -410.60M | -376.40M | -351.17M | -345.10M | -69.31M | -89.64M | -88.77M | -101.93M | -125.43M | -175.08M | -180.98M | -200.98M | -211.91M | -209.17M | -129.53M |
|
Return on Sales
|
| 0.09% | 0.06% | 0.07% | 0.07% | 0.09% | 0.06% | 0.06% | 0.06% | 0.08% | 0.06% | 0.09% | 0.07% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.07% | 0.09% | 0.08% | 0.10% | 0.07% | 0.09% | 0.08% | 0.10% | 0.06% | 0.08% | 0.10% | 0.07% | 0.06% | 0.06% | -0.01% | 0.08% | 0.14% | 0.09% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.10% | 0.07% | 0.05% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.07% | 0.04% | 0.05% | 0.05% | 0.06% | 0.03% | 0.04% | 0.05% | 0.07% | 0.03% | 0.06% | 0.07% | 0.07% | 0.04% | 0.06% | 0.07% | 0.06% |
|
Return on Capital Employed
|
| | | | | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.07% | 0.07% | 0.07% | 0.08% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.19% | -4.41% | 0.18% | 0.17% | -3.55% | -3.46% | 0.09% | 0.05% | 0.07% | 0.08% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% |
|
Return on Assets
|
| | | | | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.04% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.19% | -4.43% | 0.19% | 0.18% | -3.61% | -3.52% | 0.10% | 0.05% | 0.07% | 0.08% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% |