|
Gross Margin
|
| 39.32% | 41.33% | 45.07% | 40.21% | 41.19% | 42.52% | 43.28% | 34.68% | 40.79% | 42.69% | 44.08% | 40.37% | 43.06% | 45.72% | 45.35% | 42.57% | 43.95% | 44.86% | 45.03% | 44.29% | 42.05% | 43.37% | 43.49% | 42.78% | 42.27% | 43.86% | 44.83% | 44.36% | 43.44% | 41.83% | 43.82% | 43.98% | 42.83% | 42.91% | 41.91% | 40.40% | 39.90% | 40.75% | 40.28% | 40.71% | 42.36% | 44.04% | 43.94% | 42.94% | 43.79% | 44.36% | 44.68% | 44.07% | 44.86% | 45.65% | 45.77% | 44.47% |
|
EBT Margin
|
| 12.87% | 18.97% | -4.18% | 15.38% | 11.74% | 14.64% | 17.45% | 6.96% | 12.27% | 16.17% | -1.25% | 13.90% | 14.93% | 19.90% | 3.63% | 14.48% | 15.00% | 19.65% | 18.38% | 12.55% | 14.06% | 18.67% | 18.30% | 18.11% | 14.56% | 18.00% | 20.11% | 13.58% | 1.78% | 14.91% | 21.92% | 14.55% | 17.64% | 18.24% | 19.64% | 17.55% | 14.83% | 17.24% | 14.63% | 16.27% | 16.00% | 17.81% | 18.53% | 15.26% | 17.10% | 19.57% | 20.12% | 17.16% | 18.60% | 19.61% | 19.52% | 17.80% |
|
EBIT Margin
|
| 14.54% | 18.91% | -4.05% | 17.05% | 14.53% | 16.80% | 19.41% | 11.00% | 15.48% | 18.42% | 20.28% | 14.94% | 16.42% | 21.25% | 20.91% | 18.61% | 18.13% | 21.53% | 20.86% | 21.01% | 16.10% | 20.35% | 20.00% | 20.13% | 16.49% | 19.93% | 22.46% | 19.92% | 4.28% | 16.37% | 22.02% | 16.18% | 18.91% | 19.47% | 19.30% | 16.23% | 16.17% | 19.03% | 17.83% | 18.50% | 18.53% | 20.23% | 21.04% | 17.80% | 19.25% | 21.64% | 22.23% | 19.52% | 20.85% | 21.50% | 21.85% | 20.29% |
|
EBITDA Margin
|
| 4.69% | 13.75% | -22.21% | -5.44% | 5.06% | 9.88% | 7.48% | 1.17% | 3.27% | 13.57% | -5.34% | 2.60% | 17.30% | 11.87% | 2.79% | 4.67% | 14.89% | 24.42% | 18.49% | 7.45% | 16.23% | 9.18% | 14.60% | 15.38% | 10.02% | 15.73% | 12.25% | 18.80% | -4.88% | 16.00% | 23.53% | 19.73% | 10.98% | 17.31% | 16.90% | 16.84% | 9.96% | 8.52% | 5.11% | 21.13% | 14.51% | 16.53% | 13.86% | 17.15% | 11.16% | 15.57% | 22.28% | 6.54% | 19.62% | 24.50% | 16.66% | 15.13% |
|
Operating Margin
|
| 14.54% | 18.91% | -4.05% | 17.05% | 14.53% | 16.80% | 19.41% | 11.00% | 15.48% | 18.42% | 20.28% | 14.94% | 16.42% | 21.25% | 20.91% | 18.61% | 18.13% | 21.53% | 20.86% | 21.01% | 16.10% | 20.35% | 20.00% | 20.13% | 16.49% | 19.93% | 22.46% | 19.92% | 4.28% | 16.37% | 22.02% | 16.18% | 18.91% | 19.47% | 19.30% | 16.23% | 16.17% | 19.03% | 17.83% | 18.50% | 18.53% | 20.23% | 21.04% | 17.80% | 19.25% | 21.64% | 22.23% | 19.52% | 20.85% | 21.50% | 21.85% | 20.29% |
|
Net Margin
|
| -0.04% | -0.15% | -0.08% | -0.31% | -0.17% | -1.51% | -0.37% | -0.05% | -0.04% | | -0.04% | | | | | | 12.52% | 16.87% | 14.79% | 1.94% | 11.81% | 16.18% | 16.32% | 18.92% | 12.26% | 14.96% | 17.60% | 11.22% | 0.07% | 12.50% | 20.17% | 12.84% | 15.58% | 15.91% | 20.03% | 15.89% | 12.87% | 14.90% | 12.54% | 15.72% | 13.39% | 15.56% | 17.04% | 13.22% | 13.85% | 16.09% | 18.01% | 15.24% | 15.73% | 15.63% | 17.60% | 14.28% |
|
FCF Margin
|
| -0.99% | 10.78% | 17.64% | 11.68% | -2.16% | 9.31% | 17.49% | 12.64% | -1.05% | 3.77% | 15.41% | 22.64% | -1.63% | 15.88% | 11.58% | 32.12% | -8.87% | 14.56% | 15.38% | 25.93% | -3.07% | 16.55% | 18.38% | 25.64% | -3.80% | 14.03% | 20.35% | 26.77% | 2.82% | 14.35% | 20.94% | 25.73% | 15.20% | 19.29% | 10.89% | 16.29% | 1.63% | 9.40% | 15.44% | 19.72% | 5.06% | 15.72% | 14.20% | 21.84% | 2.67% | 15.75% | 21.92% | 20.61% | 8.85% | 18.79% | 19.60% | 19.41% |
|
Inventory Average
|
| | | | | 177.35M | 170.65M | 177.40M | 175.00M | 177.10M | 195.40M | 211.10M | 210.20M | 210.30M | 220.90M | 226.80M | 224.45M | 229.30M | 242.90M | 252.45M | 248.45M | 255.65M | 268.45M | 271.85M | 279.30M | 288.55M | 300.75M | 299.30M | 281.90M | 272.70M | 284.55M | 291.60M | 286.35M | 286.50M | 299.95M | 327.85M | 363.05M | 391.65M | 415.65M | 453.15M | 478.45M | 475.85M | 477.90M | 475.90M | 453.60M | 443.40M | 446.45M | 447.25M | 436.45M | 433.30M | 461.55M | 502.20M | 521.95M |
|
Assets Average
|
| | | | | 1,989.25M | 1,973.00M | 1,980.15M | 2,004.05M | 1,971.65M | 1,958.50M | 2,199.30M | 2,336.00M | 2,266.50M | 2,307.75M | 2,326.05M | 2,277.00M | 2,216.40M | 2,260.00M | 2,390.95M | 2,494.65M | 2,585.05M | 2,629.90M | 2,680.90M | 2,770.15M | 2,805.50M | 2,825.05M | 2,857.35M | 2,916.30M | 2,862.45M | 2,795.80M | 2,930.80M | 3,048.55M | 3,008.65M | 3,004.00M | 3,088.40M | 3,083.85M | 3,029.30M | 3,330.65M | 3,798.50M | 3,967.25M | 4,057.80M | 4,144.10M | 4,173.45M | 4,247.30M | 4,299.20M | 4,533.00M | 4,876.40M | 4,730.75M | 4,525.95M | 4,739.45M | 5,070.05M | 5,224.50M |
|
Equity Average
|
| 1,395.30M | 1,414.85M | 708.70M | -21.20M | -47.70M | -51.30M | -7.60M | 22.75M | 10.00M | 37.10M | 50.35M | 28.85M | 53.70M | 110.25M | 149.15M | 135.95M | 135.70M | 212.20M | 320.75M | 388.80M | 433.30M | 484.90M | 553.85M | 626.50M | 645.70M | 650.50M | 675.40M | 723.80M | 687.10M | 646.90M | 753.55M | 829.85M | 781.80M | 759.20M | 827.50M | 815.00M | 753.70M | 762.35M | 786.65M | 869.05M | 994.55M | 1,092.55M | 1,186.30M | 1,275.20M | 1,334.60M | 1,388.10M | 1,498.15M | 1,535.85M | 1,553.80M | 1,696.70M | 1,866.55M | 2,007.10M |
|
Invested Capital
|
1,385.70M | 1,404.90M | 1,424.80M | -7.40M | 465.00M | 438.40M | 455.30M | 1,012.00M | 981.30M | 976.50M | 1,047.70M | 966.40M | 956.40M | 1,016.10M | 1,081.20M | 1,093.90M | 996.20M | 1,023.10M | 1,125.70M | 1,072.10M | 1,096.80M | 1,143.60M | 1,182.50M | 1,264.00M | 1,310.30M | 1,284.90M | 698.70M | 687.30M | 760.50M | 617.20M | 680.80M | 827.30M | 832.80M | 731.10M | 787.50M | 1,106.00M | 2,204.50M | 757.60M | 2,810.40M | 3,020.70M | 3,039.00M | 3,166.50M | 3,199.80M | 3,249.80M | 3,333.30M | 3,364.20M | 3,829.90M | 3,973.10M | 3,500.20M | 3,603.90M | 3,853.70M | 4,034.30M | 4,047.70M |
|
Asset Utilization Ratio
|
| | | | | 1.04 | 1.05 | 1.05 | 1.06 | 1.07 | 1.07 | 0.95 | 0.89 | 0.93 | 0.94 | 0.95 | 0.98 | 1.03 | 1.03 | 0.98 | 0.97 | 0.96 | 0.97 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.98 | 1.00 | 0.98 | 0.93 | 0.89 | 0.91 | 0.96 | 0.93 | 0.93 | 0.96 | 0.88 | 0.82 | 0.82 | 0.86 | 0.87 | 0.87 | 0.86 | 0.84 | 0.81 | 0.76 | 0.80 | 0.84 | 0.82 | 0.78 | 0.78 |
|
Interest Coverage Ratio
|
| 172.00 | 200.00 | -42.80 | 10.53 | 5.18 | 7.14 | 8.35 | 4.07 | 6.12 | 8.47 | 8.06 | 5.00 | 5.06 | 7.53 | 7.79 | 6.67 | 6.26 | 8.39 | 7.14 | 2.34 | 7.65 | 10.70 | 10.16 | 10.32 | 7.88 | 10.87 | 10.78 | 10.77 | 2.24 | 7.42 | 12.43 | 9.57 | 10.67 | 11.73 | 11.25 | 8.72 | 9.83 | 8.55 | 7.05 | 6.73 | 7.25 | 7.79 | 8.43 | 6.97 | 7.52 | 8.33 | 7.47 | 7.33 | 7.95 | 8.93 | 8.79 | 8.35 |
|
Debt to Equity
|
| | | | -38.40 | -22.10 | -30.51 | 47.39 | 68.36 | 834.73 | 17.23 | 58.39 | 51.28 | 19.25 | 10.40 | 9.48 | 12.58 | 9.37 | 5.35 | 3.89 | 3.64 | 3.27 | 2.87 | 2.43 | 2.21 | 2.25 | 2.15 | 2.08 | 1.88 | 2.33 | 2.10 | 1.73 | 1.72 | 1.96 | 1.82 | 1.65 | 1.89 | 1.93 | 2.60 | 2.81 | 2.22 | 2.03 | 1.81 | 1.64 | 1.53 | 1.49 | 1.69 | 1.53 | 1.33 | 1.24 | 1.16 | 1.07 | 0.96 |
|
Debt Ratio
|
| | | | 0.67 | 0.67 | 0.65 | 0.64 | 0.63 | 0.65 | 0.63 | 0.68 | 0.67 | 0.66 | 0.63 | 0.64 | 0.65 | 0.66 | 0.62 | 0.59 | 0.58 | 0.57 | 0.56 | 0.53 | 0.51 | 0.51 | 0.50 | 0.50 | 0.48 | 0.52 | 0.50 | 0.47 | 0.47 | 0.49 | 0.47 | 0.46 | 0.47 | 0.48 | 0.56 | 0.56 | 0.52 | 0.51 | 0.49 | 0.48 | 0.47 | 0.47 | 0.50 | 0.48 | 0.45 | 0.44 | 0.42 | 0.40 | 0.38 |
|
Equity Ratio
|
| | | | -0.02 | -0.03 | -0.02 | 0.01 | 0.01 | 0.00 | 0.04 | 0.01 | 0.01 | 0.03 | 0.06 | 0.07 | 0.05 | 0.07 | 0.12 | 0.15 | 0.16 | 0.18 | 0.19 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.26 | 0.22 | 0.24 | 0.27 | 0.27 | 0.25 | 0.26 | 0.28 | 0.25 | 0.25 | 0.21 | 0.20 | 0.24 | 0.25 | 0.27 | 0.29 | 0.31 | 0.32 | 0.30 | 0.32 | 0.33 | 0.35 | 0.36 | 0.37 | 0.40 |
|
Times Interest Earned
|
| 172.00 | 200.00 | -42.80 | 10.53 | 5.18 | 7.14 | 8.35 | 4.07 | 6.12 | 8.47 | 8.06 | 5.00 | 5.06 | 7.53 | 7.79 | 6.67 | 6.26 | 8.39 | 7.14 | 2.34 | 7.65 | 10.70 | 10.16 | 10.32 | 7.88 | 10.87 | 10.78 | 10.77 | 2.24 | 7.42 | 12.43 | 9.57 | 10.67 | 11.73 | 11.25 | 8.72 | 9.83 | 8.55 | 7.05 | 6.73 | 7.25 | 7.79 | 8.43 | 6.97 | 7.52 | 8.33 | 7.47 | 7.33 | 7.95 | 8.93 | 8.79 | 8.35 |
|
FCF Payout Ratio
|
| | | | 0.08 | -0.71 | 0.16 | 0.08 | 0.10 | -1.98 | 0.49 | 0.11 | 0.08 | -1.39 | 0.12 | 0.17 | 0.06 | -0.31 | 0.17 | 0.16 | 0.09 | -1.05 | 0.17 | 0.15 | 0.11 | -1.01 | 0.25 | 0.16 | 0.13 | 1.53 | 0.35 | 0.19 | 0.15 | 0.31 | 0.22 | 0.41 | 0.28 | 3.03 | 0.49 | 0.26 | 0.21 | 0.84 | 0.28 | 0.31 | 0.20 | 1.76 | 0.27 | 0.20 | 0.21 | 0.52 | 0.23 | 0.21 | 0.22 |
|
Enterprise Value
|
-317.50M | -313.80M | -322.20M | -193.20M | -196.30M | -173.30M | -162.20M | -214.70M | -267.20M | -208.30M | -175.60M | -161.70M | -195.60M | -121.50M | -165.50M | -210.80M | -309.30M | -186.00M | -241.40M | -330.00M | -462.30M | -146.70M | -186.90M | -194.40M | -287.60M | -156.90M | -158.10M | -234.10M | -355.70M | -246.20M | -301.80M | -428.00M | -477.20M | -391.00M | -456.80M | -500.50M | -394.60M | -301.70M | -916.80M | -279.90M | -285.30M | -289.90M | -320.70M | -365.00M | -468.10M | -391.80M | -747.50M | -878.90M | -503.80M | -494.50M | -656.80M | -302.70M | -356.20M |
|
Return on Sales
|
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.13% | 0.17% | 0.15% | 0.02% | 0.12% | 0.16% | 0.16% | 0.19% | 0.12% | 0.15% | 0.18% | 0.11% | 0.00% | 0.13% | 0.20% | 0.13% | 0.16% | 0.16% | 0.20% | 0.16% | 0.13% | 0.15% | 0.13% | 0.16% | 0.13% | 0.16% | 0.17% | 0.13% | 0.14% | 0.16% | 0.18% | 0.15% | 0.16% | 0.16% | 0.18% | 0.14% |
|
Return on Capital Employed
|
| | | | | 0.16% | 0.15% | 0.23% | 0.22% | 0.22% | 0.23% | 0.20% | 0.19% | 0.20% | 0.22% | 0.22% | 0.24% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.23% | 0.24% | 0.23% | 0.20% | 0.19% | 0.18% | 0.16% | 0.20% | 0.23% | 0.23% | 0.21% | 0.21% | 0.19% | 0.17% | 0.18% | 0.19% | 0.19% | 0.20% | 0.22% | 0.22% | 0.21% | 0.20% | 0.19% | 0.21% | 0.20% | 0.20% | 0.19% |
|
Return on Invested Capital
|
| | | | 0.23% | 0.11% | 0.10% | 0.27% | 0.22% | 0.24% | 0.24% | 0.20% | 0.28% | 0.28% | 0.29% | 0.30% | 0.33% | 0.36% | 0.35% | 0.36% | 0.32% | 0.31% | 0.30% | 0.31% | 0.37% | 0.38% | 0.49% | 0.73% | 0.66% | 0.58% | 0.55% | 0.48% | 0.42% | 0.57% | 0.65% | 0.52% | 0.30% | 0.32% | 0.27% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.18% | 0.20% | 0.19% | 0.18% | 0.18% |
|
Return on Assets
|
| | | | | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.03% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.11% | 0.10% | 0.10% | 0.10% | 0.14% | 0.16% | 0.15% | 0.16% | 0.15% | 0.14% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.13% | 0.12% |
|
Return on Equity
|
| | | 0.00% | 0.15% | 0.08% | 0.21% | 1.64% | -0.49% | -1.05% | -0.07% | -0.01% | -0.01% | 0.00% | 0.00% | | | 0.51% | 0.82% | 0.82% | 0.71% | 0.65% | 0.60% | 0.57% | 0.69% | 0.69% | 0.67% | 0.67% | 0.56% | 0.47% | 0.44% | 0.40% | 0.38% | 0.54% | 0.62% | 0.56% | 0.59% | 0.62% | 0.61% | 0.55% | 0.53% | 0.49% | 0.47% | 0.47% | 0.42% | 0.41% | 0.40% | 0.38% | 0.39% | 0.40% | 0.37% | 0.34% | 0.32% |