|
Gross Margin
|
27.38% | 26.17% | 27.75% | 26.03% | 29.38% | 27.97% | 29.52% | 27.20% | 30.27% | 27.38% | 27.92% | 25.95% | 30.59% | 26.17% | 28.75% | 26.17% | 30.34% | 25.48% | 28.16% | 26.27% | 32.05% | 27.28% | 26.60% | 115.81% | -27.36% | -47.31% | -59.07% | | -26.98% | -45.29% | -51.30% | 57.02% | 46.51% | 48.34% | 50.07% | 53.65% | 68.05% | 69.23% | 71.32% | 75.87% | 78.31% | 78.17% | 78.19% | 77.27% | 76.41% | 70.87% | 72.44% | 73.61% | 73.62% | 73.97% | 73.79% | 73.81% | 74.01% | 74.63% | 75.49% | 73.95% | 75.50% | 75.40% | 75.35% | 73.72% | 74.97% | 73.34% | 71.36% | 69.22% | 70.90% | 71.03% | 70.34% |
|
EBT Margin
|
13.44% | 14.18% | 15.41% | 9.48% | 13.77% | 14.72% | 17.68% | 10.84% | 14.76% | 13.64% | 13.93% | 11.21% | 22.17% | 13.73% | 17.90% | 11.15% | 17.99% | 12.33% | 9.20% | 10.00% | 19.75% | 14.04% | 15.56% | -3.40% | 33.45% | 22.15% | 37.39% | 22.32% | 38.64% | 30.53% | 37.77% | 18.38% | 24.49% | 21.48% | 36.49% | 69.25% | 37.13% | 26.10% | 38.39% | 28.18% | 23.84% | 28.78% | 22.40% | 23.44% | 7.52% | 21.45% | 21.82% | 20.20% | 27.52% | 25.41% | 28.08% | 21.53% | 25.73% | 23.84% | 27.26% | 21.15% | 22.55% | 28.33% | 29.57% | 22.79% | 23.97% | 27.62% | 27.49% | 22.35% | 24.01% | 25.81% | 27.34% |
|
EBIT Margin
|
15.83% | 15.91% | 16.92% | 11.14% | 15.52% | 16.36% | 19.01% | 12.35% | 16.54% | 14.88% | 14.91% | 12.33% | 23.51% | 14.93% | 18.80% | 12.16% | 19.21% | 13.43% | 10.10% | 13.66% | 20.96% | 14.95% | 16.40% | -1.08% | 25.16% | 18.28% | 22.20% | 22.32% | 26.10% | 27.62% | 24.78% | 25.69% | 34.16% | 28.94% | 44.78% | 77.05% | 40.34% | 32.82% | 39.76% | 47.56% | 34.53% | 35.95% | 35.85% | 32.23% | 19.79% | 25.04% | 32.53% | 27.65% | 36.54% | 35.39% | 32.81% | 26.56% | 32.90% | 33.86% | 33.29% | 28.63% | 31.79% | 33.97% | 35.89% | 29.91% | 32.54% | 34.43% | 33.90% | 27.82% | 30.67% | 32.18% | 33.65% |
|
EBITDA Margin
|
15.83% | 15.91% | 16.92% | 11.14% | 15.52% | 16.36% | 19.01% | 12.35% | 16.54% | 14.88% | 14.91% | 12.33% | 23.51% | 14.93% | 18.80% | 12.16% | 19.21% | 13.43% | 10.10% | 13.66% | 20.96% | 14.95% | 16.40% | -1.08% | 25.16% | 18.28% | 22.20% | 22.32% | 26.10% | 27.62% | 24.78% | 25.69% | 34.16% | 28.94% | 44.78% | 77.05% | 40.34% | 32.82% | 39.76% | 47.56% | 34.53% | 35.95% | 35.85% | 32.23% | 19.79% | 25.04% | 32.53% | 27.65% | 36.54% | 35.39% | 32.81% | 26.56% | 32.90% | 33.86% | 33.29% | 28.63% | 31.79% | 33.97% | 35.89% | 29.91% | 32.54% | 34.43% | 33.90% | 27.82% | 30.67% | 32.18% | 33.65% |
|
Operating Margin
|
15.83% | 15.91% | 16.92% | 11.14% | 15.52% | 16.36% | 19.01% | 12.35% | 16.54% | 14.88% | 14.91% | 12.33% | 23.51% | 14.93% | 18.80% | 12.16% | 19.21% | 13.43% | 10.10% | 13.66% | 20.96% | 14.95% | 16.40% | -1.08% | 25.16% | 18.28% | 22.20% | 22.32% | 26.10% | 27.62% | 24.78% | 25.69% | 34.16% | 28.94% | 44.78% | 77.05% | 40.34% | 32.82% | 39.76% | 47.56% | 34.53% | 35.95% | 35.85% | 32.23% | 19.79% | 25.04% | 32.53% | 27.65% | 36.54% | 35.39% | 32.81% | 26.56% | 32.90% | 33.86% | 33.29% | 28.63% | 31.79% | 33.97% | 35.89% | 29.91% | 32.54% | 34.43% | 33.90% | 27.82% | 30.67% | 32.18% | 33.65% |
|
Net Margin
|
9.52% | 12.36% | 12.24% | 6.48% | 10.45% | 11.23% | 12.82% | 4.69% | 11.01% | 11.43% | 11.88% | 8.68% | 16.81% | 10.51% | 13.39% | 8.09% | 13.25% | 9.50% | 3.95% | 7.54% | 14.65% | 10.55% | 12.02% | -3.35% | 8.22% | 4.33% | 12.44% | -0.76% | 11.07% | 5.01% | 27.85% | -0.89% | | | | | 31.58% | 23.46% | 32.64% | 21.44% | 20.89% | 22.06% | 19.04% | 28.81% | 6.57% | 17.20% | 19.54% | 19.05% | 21.94% | 24.41% | 32.88% | 17.46% | 25.79% | 13.69% | 20.18% | 17.43% | 18.24% | 24.78% | 24.36% | 21.32% | 19.65% | 20.82% | 20.92% | 17.91% | 14.16% | 19.35% | 20.06% |
|
FCF Margin
|
6.95% | -0.04% | 17.17% | -0.68% | 9.77% | 10.76% | 17.51% | 4.63% | 13.81% | 9.16% | 17.01% | 1.95% | 10.94% | 6.88% | 17.43% | 1.32% | 6.47% | 3.20% | 17.22% | 5.65% | 14.61% | 8.68% | 8.38% | -6.20% | 20.48% | 16.64% | 41.39% | | 36.58% | | | 8.75% | 14.96% | 5.32% | 14.00% | 14.08% | 10.72% | 10.89% | 25.38% | 18.81% | 20.41% | 9.85% | 29.05% | 20.37% | 16.07% | 7.68% | 31.70% | 22.43% | 18.78% | 25.59% | 28.95% | 17.04% | 13.64% | 13.08% | 23.90% | 16.39% | 17.45% | 15.95% | 24.59% | 16.80% | 19.65% | 16.56% | 22.95% | 17.23% | 18.63% | 19.40% | 22.69% |
|
Inventory Average
|
133.50M | | | 119.00M | 117.50M | 125.50M | 143.50M | 169.00M | 172.50M | 164.50M | 179.50M | 229.50M | 282.00M | 298.00M | 298.00M | 302.00M | 300.50M | 303.50M | 309.50M | 297.00M | 276.00M | 270.00M | 274.00M | 283.50M | 288.50M | 277.50M | 254.50M | 209.50M | 199.50M | 232.50M | 255.00M | 146.00M | 35.50M | 32.50M | 23.00M | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
6,548.50M | 6,747.00M | 7,022.50M | 7,134.50M | 7,144.50M | 7,143.00M | 7,616.50M | 8,202.00M | 8,371.00M | 8,316.50M | 8,378.00M | 8,691.50M | 9,088.50M | 9,260.00M | 9,075.50M | 8,993.50M | 8,979.00M | 8,854.50M | 8,747.00M | 8,712.50M | 8,700.00M | 8,757.50M | 8,993.50M | 8,755.50M | 8,319.50M | 8,299.50M | 8,300.00M | 8,183.50M | 8,141.00M | 8,202.50M | 9,308.00M | 7,942.50M | 5,302.00M | 5,373.50M | 5,525.00M | 5,382.50M | 5,073.50M | 4,581.00M | 4,240.50M | 4,142.50M | 4,437.00M | 4,709.00M | 4,838.50M | 5,117.00M | 5,658.00M | 6,253.00M | 6,241.00M | 5,956.50M | 5,701.00M | 5,599.50M | 6,034.00M | 6,192.50M | 5,891.00M | 5,803.00M | 5,784.50M | 5,812.50M | 5,797.50M | 5,798.50M | 5,959.50M | 6,151.00M | 6,227.50M | 6,309.50M | 6,428.00M | 6,594.00M | 6,693.00M | 6,788.00M | 7,055.00M |
|
Equity Average
|
| | | 1,051.50M | 1,115.50M | 1,171.50M | 1,434.50M | 1,680.00M | 1,788.00M | 1,873.50M | 1,985.50M | 2,067.50M | 2,165.50M | 2,253.00M | 2,260.50M | 2,290.00M | 2,322.00M | 2,321.50M | 2,272.50M | 2,244.50M | 2,282.00M | 2,330.50M | 2,447.00M | 2,152.50M | 1,750.00M | 1,694.00M | 1,755.00M | 1,427.00M | 589.50M | -89.50M | -1142.50M | -3755.50M | -5713.50M | -5957.00M | -6111.50M | -6227.50M | -6544.00M | -7000.50M | -7352.50M | -7692.00M | -7915.00M | -7949.00M | -8045.50M | -8056.50M | -8122.50M | -8168.50M | -8013.50M | -7905.00M | -7901.50M | -7902.50M | -7874.00M | -8114.00M | -8432.00M | -8529.50M | -8555.00M | -8709.00M | -8825.00M | -8605.00M | -8313.00M | -8024.00M | -7807.00M | -7693.00M | -7652.00M | -7661.00M | -7726.00M | -7742.00M | -7592.50M |
|
Invested Capital
|
| | 1,024.00M | 1,173.00M | 1,173.00M | 1,943.00M | 2,367.00M | 2,390.00M | 2,529.00M | 1,907.00M | 2,370.00M | 5,052.00M | 5,279.00M | 2,543.00M | 2,312.00M | 2,296.00M | 5,158.00M | 5,085.00M | 5,060.00M | 5,029.00M | 5,135.00M | 5,126.00M | 5,368.00M | 4,937.00M | 4,963.00M | 4,825.00M | 4,985.00M | 969.00M | 4,910.00M | -350.00M | 2,404.00M | -3625.00M | -3822.00M | -4117.00M | -4141.00M | -4359.00M | -4784.00M | -5282.00M | -5498.00M | -5971.00M | -5954.00M | -6049.00M | -6157.00M | -6081.00M | -6298.00M | -6182.00M | -5999.00M | -5975.00M | -6412.00M | -6396.00M | -6362.00M | -6884.00M | -7006.00M | -7086.00M | -7064.00M | -7402.00M | -7304.00M | -6970.00M | -6727.00M | -6399.00M | -6301.00M | -6179.00M | -6226.00M | -6204.00M | -6364.00M | -6244.00M | -6072.00M |
|
Asset Utilization Ratio
|
0.77M | 1.62 | 1.55 | 1.52 | 1.53 | 1.55 | 1.46 | 1.38 | 1.36 | 1.40 | 1.44 | 1.45 | 1.42 | 1.44 | 1.50 | 1.52 | 1.50 | 1.49 | 1.49 | 1.50 | 1.53 | 1.55 | 1.50 | 1.52 | 1.44 | 1.24 | 1.02 | 0.79 | 0.79 | 0.77 | 0.68 | 0.80 | 1.21 | 1.19 | 1.14 | 1.09 | 1.15 | 1.26 | 1.35 | 1.37 | 1.26 | 1.17 | 1.13 | 1.09 | 0.99 | 0.88 | 0.90 | 0.95 | 1.03 | 1.12 | 1.07 | 1.06 | 1.13 | 1.15 | 1.16 | 1.18 | 1.20 | 1.21 | 1.18 | 1.15 | 1.13 | 1.13 | 1.12 | 1.14 | 1.16 | 1.16 | 1.14 |
|
Interest Coverage Ratio
|
6.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 3.33 | 2.93 | 2.93 | 2.64 | 2.21 | 2.09 | 1.93 | 1.74 | 1.55 | 1.62 | 1.46 | 1.49 | 1.32 | 1.29 | 1.25 | 1.31 | 1.30 | 1.34 | 1.29 | 1.36 | 1.32 | 1.93 | 1.92 | 2.09 | 1.71 | 4.05 | 23.00 | -13.79 | -4.83 | -1.63 | -1.57 | -1.61 | -1.61 | -1.55 | -1.40 | -1.33 | -1.30 | -1.27 | -1.27 | -1.28 | -1.31 | -1.32 | -1.40 | -1.44 | -1.40 | -1.36 | -1.34 | -1.35 | -1.43 | -1.34 | -1.34 | -1.36 | -1.36 | -1.34 | -1.34 | -1.37 | -1.41 | -1.42 | -1.44 | -1.46 | -1.46 | -1.48 | -1.46 | -1.48 | -1.54 |
|
Debt Ratio
|
0.53 | | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.43 | 0.43 | 0.40 | 0.38 | 0.38 | 0.36 | 0.36 | 0.34 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.37 | 0.40 | 0.41 | 0.41 | 0.39 | 0.49 | 0.59 | 0.66 | 0.88 | 1.67 | 1.77 | 1.76 | 1.81 | 1.85 | 1.96 | 2.23 | 2.33 | 2.44 | 2.12 | 2.18 | 2.11 | 2.02 | 1.89 | 1.82 | 1.83 | 1.83 | 1.91 | 1.89 | 1.75 | 1.89 | 1.96 | 2.01 | 2.01 | 2.03 | 2.04 | 1.98 | 1.90 | 1.80 | 1.80 | 1.75 | 1.73 | 1.68 | 1.71 | 1.65 | 1.61 |
|
Equity Ratio
|
| | 0.14 | 0.16 | 0.16 | 0.17 | 0.20 | 0.21 | 0.22 | 0.23 | 0.24 | 0.23 | 0.24 | 0.24 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.28 | 0.21 | 0.21 | 0.20 | 0.23 | 0.12 | 0.03 | -0.05 | -0.18 | -1.03 | -1.13 | -1.09 | -1.12 | -1.19 | -1.40 | -1.68 | -1.79 | -1.92 | -1.67 | -1.71 | -1.62 | -1.53 | -1.35 | -1.26 | -1.31 | -1.35 | -1.43 | -1.40 | -1.22 | -1.40 | -1.46 | -1.48 | -1.48 | -1.52 | -1.53 | -1.44 | -1.35 | -1.26 | -1.25 | -1.19 | -1.19 | -1.14 | -1.17 | -1.11 | -1.04 |
|
Times Interest Earned
|
6.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.56 | -88.00 | 0.18 | -5.30 | 0.43 | 0.35 | 0.20 | 0.71 | 0.35 | 0.45 | 0.21 | 1.64 | 0.44 | 0.60 | 0.21 | 2.75 | 0.92 | 1.61 | 0.25 | 0.69 | 0.41 | 0.59 | 0.58 | -0.83 | 0.62 | 0.70 | 0.28 | | 0.38 | | | 1.05 | 0.50 | 1.36 | 0.52 | 0.45 | 0.82 | 0.78 | 0.32 | 0.39 | 0.50 | 0.99 | 0.33 | 0.37 | 0.70 | 1.54 | 0.31 | 0.37 | 0.54 | 0.36 | 0.32 | 0.45 | 0.78 | 0.77 | 0.41 | 0.49 | 0.59 | 0.64 | 0.40 | 0.50 | 0.61 | 0.65 | 0.45 | 0.46 | 0.60 | 0.53 | 0.44 |
|
Enterprise Value
|
-289.00M | -284.00M | -337.00M | -264.00M | -370.00M | -453.00M | -1187.00M | -1333.00M | -1453.00M | -872.00M | -1146.00M | -1105.00M | -962.00M | -892.00M | -845.00M | -677.00M | -697.00M | -438.00M | -687.00M | -520.00M | -674.00M | -769.00M | -948.00M | -284.00M | -619.00M | -580.00M | -801.00M | -366.00M | -880.00M | -737.00M | -2819.00M | -725.00M | -611.00M | -1056.00M | -1051.00M | -1522.00M | -982.00M | -409.00M | -337.00M | -292.00M | -278.00M | -252.00M | -836.00M | -605.00M | -1310.00M | -1448.00M | -1375.00M | -730.00M | -802.00M | -834.00M | -1311.00M | -486.00M | -618.00M | -628.00M | -663.00M | -367.00M | -609.00M | -659.00M | -875.00M | -724.00M | -878.00M | -623.00M | -627.00M | -616.00M | -607.00M | -677.00M | -1045.00M |
|
Return on Sales
|
0.10% | 0.12% | 0.12% | 0.06% | 0.10% | 0.11% | 0.13% | 0.05% | 0.11% | 0.11% | 0.12% | 0.09% | 0.17% | 0.11% | 0.13% | 0.08% | 0.13% | 0.10% | 0.04% | 0.08% | 0.15% | 0.11% | 0.12% | -0.03% | 0.08% | 0.04% | 0.12% | -0.01% | 0.11% | 0.05% | 0.28% | -0.01% | 0.07% | 0.06% | 0.00% | | 0.32% | 0.23% | 0.33% | 0.21% | 0.21% | 0.22% | 0.19% | 0.29% | 0.07% | 0.17% | 0.20% | 0.19% | 0.22% | 0.24% | 0.33% | 0.17% | 0.26% | 0.14% | 0.20% | 0.17% | 0.18% | 0.25% | 0.24% | 0.21% | 0.20% | 0.21% | 0.21% | 0.18% | 0.14% | 0.19% | 0.20% |
|
Return on Capital Employed
|
0.29% | | 0.29% | 0.29% | 0.29% | 0.33% | 0.32% | 0.31% | 0.30% | 0.27% | 0.29% | 0.29% | 0.31% | 0.30% | 0.33% | 0.34% | 0.31% | 0.30% | 0.26% | 0.28% | 0.29% | 0.30% | 0.32% | 0.25% | 0.22% | 0.20% | 0.16% | 0.28% | 0.41% | 0.26% | 0.22% | 0.25% | 0.48% | 0.46% | 0.50% | 0.71% | 0.71% | 0.78% | 0.91% | 0.81% | 0.70% | 0.62% | 0.55% | 0.54% | 0.42% | 0.33% | 0.33% | 0.35% | 0.43% | 0.51% | 0.45% | 0.45% | 0.46% | 0.45% | 0.46% | 0.53% | 0.52% | 0.51% | 0.51% | 0.48% | 0.46% | 0.45% | 0.45% | 0.45% | 0.45% | 0.54% | 0.43% |
|
Return on Invested Capital
|
| | | 1.12% | 1.07% | 0.79% | 0.58% | 0.50% | 0.49% | 0.56% | 0.59% | 0.39% | 0.32% | 0.42% | 0.72% | 0.75% | 0.43% | 0.30% | 0.23% | 0.24% | 0.26% | 0.26% | 0.31% | 0.22% | 0.20% | 0.17% | 0.14% | | 0.36% | 0.51% | 1.28% | -2.36% | -0.43% | -0.40% | -0.39% | -0.38% | -0.38% | -0.37% | -0.34% | -0.34% | -0.31% | -0.30% | -0.28% | -0.30% | -0.27% | -0.25% | -0.26% | -0.22% | -0.25% | -0.29% | -0.32% | -0.30% | -0.30% | -0.27% | -0.23% | -0.24% | -0.22% | -0.25% | -0.28% | -0.30% | -0.32% | -0.31% | -0.31% | -0.30% | -0.28% | -0.28% | -0.29% |
|
Return on Assets
|
0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.16% | 0.12% | 0.12% | 0.13% | 0.14% | 0.16% | 0.11% | 0.09% | 0.05% | 0.03% | 0.04% | 0.05% | 0.05% | 0.07% | 0.08% | 0.09% | 0.07% | 0.00% | | 0.09% | 0.16% | 0.28% | 0.37% | 0.31% | 0.28% | 0.24% | 0.25% | 0.20% | 0.17% | 0.17% | 0.15% | 0.20% | 0.24% | 0.26% | 0.25% | 0.28% | 0.26% | 0.22% | 0.22% | 0.21% | 0.24% | 0.25% | 0.25% | 0.25% | 0.24% | 0.23% | 0.23% | 0.21% | 0.21% | 0.21% |
|
Return on Equity
|
| | | 1.03% | 0.99% | 0.93% | 0.78% | 0.64% | 0.61% | 0.60% | 0.58% | 0.65% | 0.71% | 0.68% | 0.72% | 0.70% | 0.64% | 0.61% | 0.48% | 0.47% | 0.49% | 0.51% | 0.59% | 0.47% | 0.41% | 0.27% | 0.14% | 0.25% | 0.66% | -4.47% | -0.55% | -0.17% | -0.08% | -0.07% | 0.00% | | -0.07% | -0.11% | -0.16% | -0.20% | -0.17% | -0.17% | -0.14% | -0.16% | -0.14% | -0.13% | -0.13% | -0.11% | -0.15% | -0.17% | -0.20% | -0.19% | -0.20% | -0.17% | -0.15% | -0.15% | -0.14% | -0.16% | -0.18% | -0.20% | -0.20% | -0.20% | -0.20% | -0.19% | -0.18% | -0.18% | -0.19% |