|
Gross Margin
|
32.66% | 31.31% | 30.61% | 34.50% | 33.57% | 32.52% | 31.31% | 33.17% | 34.14% | 32.57% | 31.16% | 32.86% | 36.12% | 34.83% | 35.86% | 34.24% | 34.35% | 34.62% | 33.78% | 31.74% | 32.64% | 31.06% | 30.17% | 23.96% | 31.04% | 32.02% | 33.57% | 25.87% | 32.84% | 35.81% | 36.27% | 25.84% | 29.40% | 28.91% | 29.78% | 20.13% | 23.94% | 20.90% | 27.22% | 10.90% | 21.34% | 24.75% | 26.77% | 20.08% | 23.35% | 26.16% | 27.44% | 20.91% | 23.32% | 24.03% | 20.52% | | 19.02% | 15.97% | 20.02% | 20.23% | 22.32% | 21.78% | 22.64% | 21.65% | 22.91% | 20.70% | 22.20% | 21.52% | 21.18% | 20.49% | 22.54% |
|
EBT Margin
|
8.03% | 7.96% | 7.12% | 11.62% | 0.41% | 11.08% | 11.83% | 14.39% | 15.90% | 13.90% | 14.11% | 12.77% | 16.64% | 15.64% | 17.08% | 8.73% | 17.80% | -1.42% | 13.07% | 13.71% | 13.97% | 12.34% | -3.47% | 18.90% | 13.97% | 15.02% | 14.20% | 22.13% | 14.97% | 16.00% | 16.21% | 5.72% | 12.38% | 9.66% | 12.93% | 2.05% | 6.29% | 2.77% | 10.36% | 30.69% | 5.45% | 6.67% | 10.30% | 3.53% | 7.71% | 11.88% | 12.54% | 20.91% | 7.15% | 7.22% | 5.51% | | 5.89% | -0.24% | -15.30% | 2.81% | 4.62% | 3.05% | -21.36% | 0.27% | -11.01% | 1.58% | 2.20% | -56.89% | -0.18% | -2.96% | -5.71% |
|
EBIT Margin
|
20.07% | 18.90% | 18.25% | 21.30% | 21.06% | 20.08% | 20.09% | 20.37% | 22.13% | 20.35% | 20.37% | 20.65% | 24.26% | 23.62% | 24.86% | 21.54% | 23.50% | 22.52% | 20.74% | 18.87% | 19.59% | 20.99% | 2.08% | 23.96% | 19.29% | 20.73% | 19.49% | 25.30% | 32.84% | 21.89% | 21.90% | 10.43% | 16.55% | 15.68% | 18.64% | 8.00% | 13.01% | 10.12% | 16.66% | 38.04% | 10.97% | 12.77% | 16.23% | 9.61% | 13.40% | 16.59% | 17.73% | 20.91% | 12.27% | 12.73% | 10.46% | | 10.58% | 5.62% | -9.62% | 10.62% | 12.15% | 10.47% | -14.42% | 7.19% | -3.27% | 9.85% | 11.11% | -46.55% | 8.43% | 5.19% | 2.51% |
|
EBITDA Margin
|
20.07% | 18.90% | 18.25% | 21.30% | 21.06% | 20.08% | 20.09% | 20.37% | 22.13% | 20.35% | 20.37% | 20.65% | 24.26% | 23.62% | 24.86% | 21.54% | 23.50% | 22.52% | 20.74% | 18.87% | 19.59% | 20.99% | 2.08% | 23.96% | 9.02% | 9.74% | 9.31% | 25.30% | 10.04% | 9.10% | 9.14% | 10.75% | 8.98% | 15.68% | 18.64% | 8.00% | 13.01% | 10.12% | 16.66% | 38.04% | 10.97% | 12.77% | 16.23% | 9.61% | 13.40% | 16.59% | 17.73% | 20.91% | 12.27% | 12.73% | 10.46% | | 10.58% | 5.62% | -9.62% | 10.62% | 12.15% | 10.47% | -14.42% | 7.19% | -3.27% | 9.85% | 11.11% | -46.55% | 8.43% | 5.19% | 2.51% |
|
Operating Margin
|
20.07% | 18.90% | 18.25% | 21.30% | 21.06% | 20.08% | 20.09% | 20.37% | 22.13% | 20.35% | 20.37% | 20.65% | 24.26% | 23.62% | 24.86% | 21.54% | 23.50% | 22.52% | 20.74% | 18.87% | 19.59% | 20.99% | 2.08% | 23.96% | 19.29% | 20.73% | 19.49% | 25.30% | 32.84% | 21.89% | 21.90% | 10.43% | 16.55% | 15.68% | 18.64% | 8.00% | 13.01% | 10.12% | 16.66% | 38.04% | 10.97% | 12.77% | 16.23% | 9.61% | 13.40% | 16.59% | 17.73% | 20.91% | 12.27% | 12.73% | 10.46% | | 10.58% | 5.62% | -9.62% | 10.62% | 12.15% | 10.47% | -14.42% | 7.19% | -3.27% | 9.85% | 11.11% | -46.55% | 8.43% | 5.19% | 2.51% |
|
Net Margin
|
4.98% | 4.94% | 4.41% | 7.36% | 0.26% | 7.01% | 7.42% | 10.06% | 10.13% | 9.73% | 9.09% | 8.17% | 10.66% | 10.78% | 10.96% | 5.50% | 11.47% | -0.89% | 8.46% | 8.88% | 8.97% | 7.95% | -2.11% | 4.81% | 9.01% | 9.68% | 9.29% | 3.20% | 9.40% | 9.87% | 10.18% | 3.28% | 7.95% | 9.66% | 12.93% | 2.05% | 6.29% | 2.77% | 10.36% | 30.69% | 5.45% | 6.67% | 10.30% | 3.53% | 7.71% | 11.88% | 12.54% | 20.91% | 7.15% | 7.22% | 5.51% | | 4.44% | 0.05% | -11.28% | -2.69% | 0.67% | 2.25% | -16.46% | -4.25% | -8.47% | 0.89% | 1.62% | -43.67% | 0.20% | -2.30% | -4.36% |
|
FCF Margin
|
6.90% | 4.87% | 11.56% | 4.47% | 15.75% | 21.64% | 19.76% | 23.86% | 7.73% | 9.28% | 7.70% | 19.38% | 12.21% | 11.61% | 6.07% | 25.36% | 12.50% | 9.74% | 12.91% | 18.81% | 14.53% | -1.06% | 9.64% | | 16.34% | | | 18.44% | 33.64% | 22.44% | -6.13% | 19.16% | -1.90% | 0.22% | -6.93% | 2.83% | 15.93% | 4.85% | 6.05% | 11.94% | 10.10% | -11.58% | -6.37% | 6.66% | 11.45% | 36.08% | -4.14% | | 2.82% | | | | 3.40% | -2.12% | -13.96% | 7.94% | 12.82% | 11.96% | 3.37% | 14.41% | 5.79% | 1.16% | -0.15% | 12.99% | 9.96% | 2.70% | -16.10% |
|
Inventory Average
|
| 58.00M | 62.83M | 50.39M | 41.75M | 45.74M | 45.44M | 35.67M | 35.83M | 43.51M | 92.09M | 88.47M | 84.33M | 93.44M | 104.06M | 98.50M | 88.75M | 95.84M | 106.95M | 105.61M | 102.37M | 111.62M | 126.30M | 119.71M | 106.79M | 113.07M | 126.16M | 223.04M | | | | | | | | | | | | | | | | | | | | 484.54M | 495.14M | 515.56M | 601.97M | 640.05M | 611.28M | 640.22M | 736.43M | 765.83M | 713.67M | 687.78M | 659.37M | 606.52M | 564.78M | 560.09M | 588.84M | 564.66M | 512.73M | 522.94M | 508.81M |
|
Assets Average
|
824.44M | 829.10M | 875.75M | 867.00M | 831.94M | 852.83M | 860.77M | 867.29M | 868.76M | 873.52M | 882.08M | 1,007.92M | 1,131.00M | 1,136.58M | 1,144.90M | 1,168.85M | 1,187.82M | 1,293.47M | 1,412.05M | 1,452.59M | 1,483.69M | 1,595.18M | 1,702.65M | 1,673.67M | 1,652.86M | 1,695.63M | 1,748.98M | 2,167.39M | | | | | | | | | | | | | | | | | | | | 3,523.24M | 3,754.39M | 3,751.31M | 3,853.78M | 3,887.34M | 3,833.95M | 3,878.14M | 3,950.25M | 3,912.59M | 3,797.03M | 3,735.57M | 3,837.78M | 3,710.07M | 3,411.91M | 3,356.04M | 3,384.98M | 3,206.23M | 2,973.93M | 2,945.38M | 2,939.75M |
|
Equity Average
|
| | | | | | | | | | 237.44M | 236.39M | 236.56M | 239.68M | 244.25M | 303.95M | 362.50M | 356.15M | 348.32M | 363.26M | 377.41M | 376.00M | 364.38M | 345.61M | 338.62M | 402.61M | 466.33M | 462.19M | | | | | | | | | | | | | | | | | | | | 837.63M | 836.25M | 841.11M | 836.11M | 875.44M | 917.11M | 927.07M | 890.88M | 854.87M | 864.99M | 864.09M | 853.50M | 838.05M | 808.34M | 773.12M | 760.16M | 640.06M | 518.95M | 507.26M | 486.09M |
|
Invested Capital
|
| | 90.00M | 225.61M | | | | 708.33M | | 237.65M | 237.23M | 955.65M | 249.21M | 255.28M | 960.11M | 998.86M | 401.76M | 391.68M | 1,212.76M | 1,249.25M | 1,251.13M | 1,420.82M | 373.84M | 356.75M | 359.88M | 488.46M | 491.08M | 491.44M | | | | | | | | | | | | | | | | 818.17M | | | 843.38M | 831.88M | 840.61M | 841.61M | 830.62M | 920.25M | 913.97M | 940.18M | 841.57M | 918.17M | 861.82M | 866.36M | 1,396.08M | 857.46M | 803.22M | 1,030.40M | 1,020.70M | 530.43M | 518.72M | 507.06M | 476.37M |
|
Asset Utilization Ratio
|
0.59 | 0.60 | 0.58 | 0.58 | 0.61 | 0.45 | 0.17 | 0.59 | 0.60 | 0.60 | 0.61 | 0.54 | 0.50 | 0.52 | 0.53 | 0.54 | 0.55 | 0.51 | 0.49 | 0.50 | 0.51 | 0.50 | 0.48 | 0.51 | 0.52 | 0.51 | 0.49 | 0.45 | | | | | | | | | | | | | | | | | | | | 0.56 | 0.54 | 0.53 | 0.52 | 0.38 | 0.39 | 0.39 | 0.39 | 0.55 | 0.56 | 0.57 | 0.55 | 0.56 | 0.59 | 0.60 | 0.58 | 0.60 | 0.63 | 0.63 | 0.63 |
|
Interest Coverage Ratio
|
1.67 | 1.73 | 1.67 | 1.53 | 2.48 | 2.23 | 2.43 | 3.40 | 3.55 | 3.16 | 3.25 | 2.62 | 3.18 | 2.96 | 3.19 | 3.17 | 4.12 | 3.61 | 3.39 | 3.66 | 3.48 | 3.61 | 0.37 | 4.73 | 3.63 | 3.63 | 3.69 | 5.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 1.95 | | | | 2.07 | | 2.01 | 2.01 | 3.06 | 3.02 | 2.96 | 2.89 | 1.77 | 1.73 | 2.48 | 2.48 | 2.30 | 2.32 | 2.78 | 2.96 | 3.04 | 3.04 | 2.11 | 2.10 | 3.84 | | | | | | | | | | | | | | | | 2.31 | | | 2.14 | 2.81 | 2.77 | 2.76 | 2.90 | 2.46 | 2.50 | 2.44 | 2.87 | 2.75 | 2.65 | 2.59 | 2.96 | 2.45 | 2.61 | 2.67 | 2.75 | 3.85 | 3.91 | 3.97 | 4.30 |
|
Debt Ratio
|
0.65 | 0.64 | 0.58 | 0.54 | 0.56 | 0.56 | 0.55 | 0.55 | 0.55 | 0.54 | 0.54 | 0.64 | 0.64 | 0.63 | 0.62 | 0.53 | 0.53 | 0.62 | 0.61 | 0.59 | 0.59 | 0.61 | 0.62 | 0.62 | 0.62 | 0.57 | 0.56 | 0.68 | | | | | | | | | | | | | | | | 0.58 | | | 0.55 | 0.62 | 0.62 | 0.62 | 0.61 | 0.59 | 0.59 | 0.59 | 0.61 | 0.62 | 0.61 | 0.60 | 0.63 | 0.59 | 0.61 | 0.61 | 0.61 | 0.67 | 0.68 | 0.68 | 0.69 |
|
Equity Ratio
|
| | | 0.28 | | | | 0.26 | | 0.27 | 0.27 | 0.21 | 0.21 | 0.21 | 0.22 | 0.30 | 0.31 | 0.25 | 0.25 | 0.25 | 0.25 | 0.22 | 0.21 | 0.20 | 0.20 | 0.27 | 0.26 | 0.18 | | | | | | | | | | | | | | | | 0.25 | | | 0.26 | 0.22 | 0.22 | 0.22 | 0.21 | 0.24 | 0.24 | 0.24 | 0.21 | 0.23 | 0.23 | 0.23 | 0.21 | 0.24 | 0.23 | 0.23 | 0.22 | 0.18 | 0.17 | 0.17 | 0.16 |
|
Times Interest Earned
|
1.67 | 1.73 | 1.67 | 1.53 | 2.48 | 2.23 | 2.43 | 3.40 | 3.55 | 3.16 | 3.25 | 2.62 | 3.18 | 2.96 | 3.19 | 3.17 | 4.12 | 3.61 | 3.39 | 3.66 | 3.48 | 3.61 | 0.37 | 4.73 | 3.63 | 3.63 | 3.69 | 5.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.75 | 1.04 | 0.44 | | 0.00 | -0.62 | -0.98 | 0.24 | 0.80 | 0.84 | 0.98 | 0.44 | 0.57 | 0.76 | 1.40 | 0.39 | 0.71 | 0.98 | 0.66 | 0.49 | 0.61 | -8.52 | 0.91 | | 0.51 | | | 0.39 | 0.17 | 0.38 | -1.35 | 0.49 | -3.94 | 39.58 | -1.10 | 2.35 | 0.45 | 1.66 | 1.23 | 0.58 | 0.75 | -0.72 | -1.18 | 0.97 | 0.59 | 0.16 | -1.49 | | 2.16 | | | -0.20 | 1.81 | -3.35 | -0.46 | 0.69 | 0.21 | 0.24 | 0.88 | 0.18 | 0.54 | 2.91 | -22.15 | 0.21 | 0.36 | 1.32 | -0.21 |
|
Enterprise Value
|
-33.50M | -29.59M | -117.63M | -39.93M | -39.93M | -80.50M | -39.93M | -110.75M | -88.17M | -101.53M | -98.11M | -16.74M | -19.96M | -21.44M | -15.35M | -19.22M | -16.15M | -202.41M | -12.30M | -4.11M | -17.00M | -4.01M | -5.98M | -1.49M | -23.67M | -98.54M | -45.94M | -5.25M | | | | | | | | | | | | | | | | -11.31M | | | -56.97M | -52.18M | -43.13M | -40.32M | -27.06M | -33.69M | -41.47M | -43.03M | -60.06M | -45.44M | -35.90M | -42.77M | -359.93M | -41.09M | -42.46M | -40.32M | -54.69M | -50.58M | -61.23M | -54.08M | -60.91M |
|
Return on Sales
|
0.05% | 0.05% | 0.04% | 0.07% | 0.00% | 0.07% | 0.07% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.11% | 0.11% | 0.11% | 0.06% | 0.11% | -0.01% | 0.08% | 0.09% | 0.09% | 0.08% | -0.02% | 0.16% | 0.09% | 0.10% | 0.09% | 0.22% | 0.09% | 0.10% | 0.10% | -0.03% | 0.08% | 0.10% | 0.13% | 0.02% | 0.06% | 0.03% | 0.10% | 0.31% | 0.05% | 0.07% | 0.10% | 0.04% | 0.08% | 0.12% | 0.13% | 0.21% | 0.07% | 0.07% | 0.06% | 0.02% | 0.04% | 0.00% | -0.11% | -0.03% | 0.01% | 0.02% | -0.16% | -0.04% | -0.08% | 0.01% | 0.02% | -0.44% | 0.00% | -0.02% | -0.04% |
|
Return on Capital Employed
|
0.10% | 0.11% | 0.13% | 0.11% | 0.12% | 0.09% | 0.03% | 0.13% | 0.13% | 0.13% | 0.14% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.08% | 0.09% | 0.09% | 0.09% | 0.11% | 0.10% | | | | | | | | | | | | | | | | | | | | 0.10% | 0.10% | 0.09% | 0.08% | 0.04% | 0.04% | 0.03% | 0.00% | 0.03% | 0.03% | 0.04% | 0.04% | 0.02% | 0.00% | 0.00% | 0.04% | -0.06% | -0.05% | -0.05% | -0.07% |
|
Return on Invested Capital
|
| | | 0.34% | 0.35% | 0.47% | 0.19% | 0.17% | | | 0.31% | 0.12% | 0.13% | 0.34% | 0.15% | 0.10% | 0.14% | 0.25% | 0.12% | 0.08% | 0.08% | 0.08% | 0.09% | 0.29% | 0.30% | 0.25% | 0.26% | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24% | 1.69% | -0.01% | 0.18% | 0.21% | 0.36% | 0.15% | 0.10% | 0.00% | 0.00% | 0.19% | -0.18% | -0.18% | -0.22% | -0.29% |
|
Return on Assets
|
0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | | | | | | | | | | | | | | | | | | | | 0.08% | 0.07% | 0.06% | 0.05% | 0.01% | 0.01% | 0.00% | -0.02% | -0.01% | -0.02% | -0.02% | -0.02% | -0.03% | -0.04% | -0.04% | -0.02% | -0.08% | -0.08% | -0.08% | -0.09% |
|
Return on Equity
|
| | | | | | | | | | 0.22% | 0.21% | 0.23% | 0.24% | 0.25% | 0.19% | 0.17% | 0.13% | 0.12% | 0.14% | 0.13% | 0.18% | 0.13% | 0.20% | 0.21% | 0.18% | 0.21% | 0.29% | | | | | | | | | | | | | | | | | | | | 0.32% | 0.32% | 0.28% | 0.24% | 0.04% | 0.02% | -0.01% | -0.11% | -0.06% | -0.08% | -0.07% | -0.10% | -0.11% | -0.17% | -0.19% | -0.07% | -0.42% | -0.44% | -0.48% | -0.55% |