|
Gross Margin
|
| 27.07% | 25.96% | 24.30% | 18.30% | 21.88% | 24.30% | 13.09% | 26.37% | 27.33% | 25.22% | 22.12% | 23.06% | 22.58% | 25.35% | 208.59% | -41.33% | 28.88% | 28.08% | -1.19% | 32.15% | 30.14% | 30.20% | 17.64% | 31.80% | 34.12% | 28.55% | 25.40% | 29.19% | 32.11% | 27.92% | 28.36% | 28.44% | 27.50% | 23.31% | 32.22% | 27.09% | 28.27% | 29.30% | 27.85% | 27.62% | 27.15% | 28.10% | 25.60% | 25.64% | 25.60% | 27.51% | 25.06% | 23.72% | 25.48% | 23.76% | 25.70% | 24.14% | 23.04% | 26.05% | 25.99% | 24.61% | 24.69% | 24.40% | 23.37% | 24.21% | 25.05% | 21.82% |
|
EBT Margin
|
| 11.23% | 9.19% | 7.75% | 2.74% | 8.86% | 8.44% | -6.35% | 11.09% | 13.35% | 7.00% | 7.41% | 7.59% | 11.20% | 10.51% | 5.44% | 15.33% | 7.48% | 15.00% | -22.60% | 14.96% | 2.40% | 44.04% | 1.16% | 17.85% | 21.86% | 15.99% | 10.77% | 18.77% | 21.58% | 16.83% | 13.09% | 18.58% | 18.05% | 19.87% | 6.56% | 15.10% | 16.50% | 18.68% | 15.69% | 18.16% | 16.67% | 17.67% | 15.76% | 17.39% | 15.63% | 15.59% | 24.85% | 14.59% | 17.70% | 15.66% | 9.10% | 14.02% | 12.73% | 13.25% | 11.80% | 14.63% | 13.45% | 13.49% | 10.46% | 13.46% | 12.80% | 12.42% |
|
EBIT Margin
|
| 12.44% | 10.28% | 10.56% | 5.99% | 11.01% | 10.59% | -5.87% | 11.28% | 12.91% | 10.45% | 7.59% | 7.48% | 11.14% | 10.60% | 36.79% | 12.56% | 7.57% | 10.30% | -20.66% | 16.03% | 3.24% | 36.48% | 2.64% | 11.68% | 21.98% | 16.44% | 11.35% | 17.81% | 20.84% | 15.92% | 14.82% | 17.46% | 16.30% | 11.84% | 21.58% | 15.28% | 17.09% | 19.46% | 16.54% | 18.12% | 16.34% | 17.08% | 16.00% | 15.60% | 14.60% | 17.54% | 17.27% | 13.49% | 17.18% | 15.25% | 16.32% | 15.46% | 14.15% | 14.47% | 16.98% | 15.39% | 14.50% | 14.37% | 12.36% | 14.16% | 13.41% | 13.08% |
|
EBITDA Margin
|
| 12.44% | 10.28% | 10.56% | 5.99% | 11.01% | 10.59% | -5.87% | 11.28% | 12.91% | 10.45% | 7.59% | 7.48% | 11.14% | 10.60% | 36.79% | 12.56% | 7.57% | 10.30% | -20.66% | 16.03% | 3.24% | 36.48% | 2.64% | 11.68% | 21.98% | 16.44% | 11.35% | 17.81% | 20.84% | 15.92% | 14.82% | 17.46% | 16.30% | 11.84% | 21.58% | 15.28% | 17.09% | 19.46% | 16.54% | 18.12% | 16.34% | 17.08% | 16.00% | 15.60% | 14.60% | 17.54% | 17.27% | 13.49% | 17.18% | 15.25% | 16.32% | 15.46% | 14.15% | 14.47% | 16.98% | 15.39% | 14.50% | 14.37% | 12.36% | 14.16% | 13.41% | 13.08% |
|
Operating Margin
|
| 12.44% | 10.28% | 10.56% | 5.99% | 11.01% | 10.59% | -5.87% | 11.28% | 12.91% | 10.45% | 7.59% | 7.48% | 11.14% | 10.60% | 36.79% | 12.56% | 7.57% | 10.30% | -20.66% | 16.03% | 3.24% | 36.48% | 2.64% | 11.68% | 21.98% | 16.44% | 11.35% | 17.81% | 20.84% | 15.92% | 14.82% | 17.46% | 16.30% | 11.84% | 21.58% | 15.28% | 17.09% | 19.46% | 16.54% | 18.12% | 16.34% | 17.08% | 16.00% | 15.60% | 14.60% | 17.54% | 17.27% | 13.49% | 17.18% | 15.25% | 16.32% | 15.46% | 14.15% | 14.47% | 16.98% | 15.39% | 14.50% | 14.37% | 12.36% | 14.16% | 13.41% | 13.08% |
|
Net Margin
|
| 6.93% | 5.68% | 5.63% | 1.98% | 6.16% | 5.64% | -6.06% | 7.45% | 8.72% | 7.00% | 7.41% | 5.57% | 11.20% | 7.36% | 5.44% | 1.66% | 7.29% | 18.15% | -26.13% | 3.29% | -4.80% | 28.94% | -0.14% | | | | | 13.03% | 14.98% | 11.13% | -3.61% | 14.52% | 13.84% | 18.35% | 4.62% | 11.79% | 12.52% | 14.82% | 12.28% | 13.95% | 12.76% | 14.08% | 11.85% | 13.22% | 11.76% | 12.06% | 19.75% | 11.13% | 13.48% | 11.81% | 6.89% | 10.73% | 9.58% | 10.23% | 9.14% | 11.35% | 10.72% | 10.36% | 9.52% | 11.07% | 10.27% | 9.49% |
|
FCF Margin
|
| | 0.15% | 30.64% | -14.80% | 2.46% | -0.82% | 24.90% | -16.28% | 0.99% | -2.70% | 27.31% | -5.60% | 2.65% | -3.83% | 15.48% | -37.91% | -2.98% | 1.32% | 36.86% | -4.86% | 16.51% | 40.11% | 22.02% | -6.27% | 19.24% | 1.86% | 31.12% | -15.97% | 25.30% | 14.33% | 6.88% | -7.92% | 4.46% | -12.29% | 26.96% | -14.95% | 7.13% | -0.59% | 25.71% | -13.13% | 22.07% | -13.86% | -4.80% | -0.67% | -1.65% | 0.15% | 14.54% | -10.89% | 6.29% | 4.84% | 7.04% | -7.53% | 6.66% | 7.36% | 23.57% | 0.43% | 5.21% | -1.14% | 30.06% | 2.53% | 16.53% | 10.95% |
|
Inventory Average
|
| | | | | | 106.67M | 107.78M | 110.66M | 114.77M | 123.65M | 128.01M | 120.67M | 114.35M | 112.74M | 113.48M | 111.30M | 111.26M | 114.75M | 63.23M | 59.79M | 60.52M | 11.18M | 9.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.97M | 50.62M | 54.70M |
|
Assets Average
|
| 2,504.84M | 2,397.85M | 2,445.20M | | | 2,561.82M | 2,667.16M | 2,762.80M | 2,758.83M | 2,792.47M | 2,822.06M | 2,794.87M | 2,737.35M | 2,732.49M | 2,674.41M | 2,554.39M | 2,562.84M | 2,641.41M | 2,756.85M | 2,824.53M | 2,064.68M | 1,373.97M | 1,393.06M | 1,370.56M | 1,383.53M | 1,383.24M | 1,472.48M | 1,598.87M | 1,621.33M | 1,674.12M | 1,717.93M | 1,625.94M | 1,641.00M | 1,739.08M | 1,695.40M | 1,685.94M | 1,736.63M | 1,791.45M | 1,867.67M | 1,937.76M | 1,968.98M | 2,047.84M | 2,208.91M | 2,322.71M | 2,459.16M | 2,528.06M | 2,495.55M | 2,535.24M | 2,637.32M | 2,688.79M | 2,645.50M | 2,668.92M | 2,729.74M | 2,758.71M | 2,761.95M | 2,767.54M | 2,814.32M | 2,894.05M | 2,908.69M | 2,961.97M | 3,376.54M | 3,740.30M |
|
Equity Average
|
| 352.91M | 640.56M | 704.77M | 736.91M | 796.03M | 858.40M | 860.01M | 871.97M | 945.49M | 1,020.00M | 1,030.45M | 994.28M | 986.50M | 1,013.95M | 1,111.75M | 1,190.04M | 1,167.07M | 1,138.48M | 1,077.08M | 1,030.56M | 651.73M | 294.01M | 305.56M | 273.76M | 280.17M | 205.54M | 134.52M | 178.31M | 235.26M | 286.27M | 297.00M | 315.50M | 366.78M | 390.41M | 314.10M | 239.29M | 268.51M | 324.34M | 379.32M | 416.81M | 455.52M | 515.86M | 583.98M | 637.04M | 682.70M | 643.83M | 607.90M | 648.59M | 682.15M | 708.64M | 730.65M | 768.24M | 814.89M | 856.85M | 902.69M | 939.79M | 972.36M | 1,028.62M | 1,069.71M | 1,090.49M | 1,142.23M | 1,212.95M |
|
Invested Capital
|
127.14M | 592.63M | 703.25M | 718.32M | 760.29M | 835.14M | 889.67M | 835.81M | 913.61M | 986.62M | 1,060.73M | 1,003.56M | 989.72M | 992.12M | 1,045.35M | 1,183.39M | 1,202.22M | 1,286.99M | 1,148.86M | 1,314.20M | 1,065.14M | 271.53M | 342.73M | 579.63M | 282.89M | 307.45M | 519.94M | 681.41M | 233.68M | 291.91M | 336.19M | 798.86M | 372.94M | 679.42M | 407.25M | 513.10M | 257.26M | 308.84M | 369.07M | 684.11M | 443.44M | 546.23M | 665.19M | 692.77M | 656.31M | 1,109.09M | 578.57M | 1,037.23M | 659.95M | 704.35M | 712.94M | 998.36M | 794.38M | 847.91M | 878.29M | 1,108.35M | 954.03M | 1,007.86M | 1,069.69M | 1,318.18M | 1,112.79M | 1,196.66M | 1,254.24M |
|
Asset Utilization Ratio
|
| | | 1.11 | | | 1.11 | 1.11 | 1.10 | 1.13 | 1.16 | 1.17 | 1.19 | 1.23 | 1.22 | 1.22 | 1.10 | 0.90 | 0.70 | 0.53 | 0.51 | 0.69 | 1.05 | 1.02 | 1.05 | 1.08 | 1.09 | 1.05 | 1.01 | 1.00 | 0.99 | 0.98 | 1.06 | 1.06 | 1.01 | 1.06 | 1.04 | 1.03 | 1.04 | 1.01 | 1.04 | 1.04 | 1.01 | 0.96 | 0.91 | 0.86 | 0.83 | 0.85 | 0.84 | 0.82 | 0.82 | 0.84 | 0.85 | 0.85 | 0.87 | 0.90 | 0.91 | 0.92 | 0.93 | 0.93 | 0.94 | 0.85 | 0.82 |
|
Interest Coverage Ratio
|
| 18.32 | 98.60 | 17.58 | 90.98 | 63.85 | 97.29 | -23.27 | 138.72 | 95.55 | 84.74 | 68.15 | 73.61 | 125.10 | 130.14 | 711.62 | 49.64 | 43.17 | 12.26 | -33.34 | 24.19 | 3.51 | 106.39 | 2.83 | 25.15 | 55.88 | 30.44 | 14.94 | 21.69 | 21.87 | 17.40 | 17.61 | 22.44 | 9.09 | 6.36 | 12.18 | 7.31 | 8.44 | 11.12 | 10.09 | 12.33 | 10.48 | 11.53 | 11.91 | 11.71 | 7.23 | 7.62 | 14.53 | 10.15 | 11.46 | 8.30 | 8.92 | 8.12 | 7.10 | 7.01 | 10.41 | 9.69 | 9.24 | 9.75 | 9.94 | 12.09 | 8.72 | 8.09 |
|
Debt to Equity
|
0.05 | 0.01 | 0.01 | 0.01 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.02 | 0.24 | 0.27 | 0.30 | 0.29 | 1.29 | 0.91 | 1.05 | 1.08 | 0.98 | 3.74 | 3.49 | 2.77 | 1.96 | 1.68 | 1.78 | 1.45 | 1.75 | 1.96 | 3.26 | 3.58 | 2.96 | 2.44 | 2.04 | 2.15 | 1.72 | 1.64 | 1.40 | 1.55 | 1.67 | 2.17 | 1.87 | 1.97 | 1.96 | 1.88 | 1.72 | 1.74 | 1.59 | 1.54 | 1.30 | 1.30 | 1.21 | 1.16 | 0.98 | 1.09 | 1.29 | 1.22 |
|
Debt Ratio
|
0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.10 | 0.12 | 0.11 | 0.11 | 0.25 | 0.21 | 0.21 | 0.21 | 0.20 | 0.33 | 0.33 | 0.35 | 0.32 | 0.30 | 0.30 | 0.32 | 0.39 | 0.44 | 0.46 | 0.51 | 0.50 | 0.47 | 0.43 | 0.47 | 0.42 | 0.42 | 0.38 | 0.43 | 0.46 | 0.50 | 0.48 | 0.51 | 0.51 | 0.50 | 0.49 | 0.50 | 0.49 | 0.48 | 0.44 | 0.44 | 0.43 | 0.42 | 0.37 | 0.39 | 0.41 | 0.40 |
|
Equity Ratio
|
0.05 | 0.24 | 0.29 | 0.29 | | 0.32 | 0.35 | 0.30 | 0.33 | 0.35 | 0.38 | 0.35 | 0.36 | 0.36 | 0.38 | 0.45 | 0.48 | 0.43 | 0.43 | 0.35 | 0.37 | 0.19 | 0.23 | 0.20 | 0.20 | 0.21 | 0.09 | 0.10 | 0.13 | 0.16 | 0.18 | 0.17 | 0.22 | 0.22 | 0.23 | 0.14 | 0.14 | 0.17 | 0.19 | 0.21 | 0.22 | 0.24 | 0.26 | 0.27 | 0.28 | 0.28 | 0.23 | 0.25 | 0.26 | 0.26 | 0.27 | 0.29 | 0.29 | 0.31 | 0.31 | 0.34 | 0.34 | 0.35 | 0.36 | 0.38 | 0.36 | 0.32 | 0.33 |
|
Times Interest Earned
|
| 18.32 | 98.60 | 17.58 | 90.98 | 63.85 | 97.29 | -23.27 | 138.72 | 95.55 | 84.74 | 68.15 | 73.61 | 125.10 | 130.14 | 711.62 | 49.64 | 43.17 | 12.26 | -33.34 | 24.19 | 3.51 | 106.39 | 2.83 | 25.15 | 55.88 | 30.44 | 14.94 | 21.69 | 21.87 | 17.40 | 17.61 | 22.44 | 9.09 | 6.36 | 12.18 | 7.31 | 8.44 | 11.12 | 10.09 | 12.33 | 10.48 | 11.53 | 11.91 | 11.71 | 7.23 | 7.62 | 14.53 | 10.15 | 11.46 | 8.30 | 8.92 | 8.12 | 7.10 | 7.01 | 10.41 | 9.69 | 9.24 | 9.75 | 9.94 | 12.09 | 8.72 | 8.09 |
|
FCF Payout Ratio
|
| | | -0.26 | | | | | | | | | -0.20 | 0.38 | -0.30 | 0.09 | -0.08 | -1.03 | 2.43 | 0.07 | -0.66 | 0.18 | 0.05 | 0.08 | -0.42 | 0.12 | 1.33 | 0.07 | -0.13 | 0.11 | 0.18 | 0.38 | -0.45 | 0.82 | -0.31 | 0.13 | -0.27 | 0.49 | -5.45 | 0.13 | -0.26 | 0.16 | -0.25 | -0.68 | -5.78 | -2.42 | 26.20 | 0.23 | -0.36 | 0.58 | 0.80 | 0.46 | -0.51 | 0.52 | 0.49 | 0.12 | 8.60 | 0.62 | -2.88 | 0.10 | 1.37 | 0.18 | 0.24 |
|
Enterprise Value
|
-474.83M | -240.35M | -177.66M | -390.71M | -292.18M | -284.77M | -290.76M | -474.83M | -351.00M | -350.48M | -325.15M | -455.83M | -337.40M | -293.27M | -247.25M | -338.61M | -195.99M | -203.33M | -200.05M | -302.31M | -269.67M | -37.63M | -124.33M | -144.29M | -71.54M | -112.36M | -59.59M | -139.77M | -108.02M | -152.03M | -206.03M | -205.97M | -144.26M | -319.39M | -68.81M | -33.43M | -26.55M | -38.04M | -17.20M | -92.38M | -81.32M | -65.28M | -48.47M | -46.31M | -61.44M | -193.96M | -72.94M | -37.64M | -27.36M | -71.12M | -55.00M | -39.00M | -46.02M | -33.99M | -50.33M | -75.82M | -46.05M | -48.58M | -35.60M | -74.39M | -55.69M | -37.24M | -79.85M |
|
Return on Sales
|
| 0.07% | 0.06% | 0.06% | 0.02% | 0.06% | 0.06% | -0.06% | 0.07% | 0.09% | 0.07% | 0.07% | 0.06% | 0.11% | 0.07% | 0.05% | 0.02% | 0.01% | 0.06% | -0.10% | 0.03% | -0.05% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | | 0.13% | 0.15% | 0.11% | -0.04% | 0.15% | 0.14% | 0.18% | 0.05% | 0.12% | 0.13% | 0.15% | 0.12% | 0.14% | 0.13% | 0.14% | 0.12% | 0.13% | 0.12% | 0.12% | 0.20% | 0.11% | 0.13% | 0.12% | 0.07% | 0.11% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% |
|
Return on Capital Employed
|
| | | | | | 0.18% | 0.10% | 0.12% | 0.13% | 0.13% | 0.20% | 0.18% | 0.18% | 0.18% | 0.31% | 0.30% | 0.24% | 0.21% | 0.01% | 0.02% | 0.01% | 0.12% | 0.20% | 0.20% | 0.27% | 0.20% | 0.23% | 0.22% | 0.22% | 0.23% | 0.25% | 0.23% | 0.21% | 0.19% | 0.23% | 0.21% | 0.21% | 0.24% | 0.22% | 0.23% | 0.23% | 0.21% | 0.21% | 0.18% | 0.20% | 0.16% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.16% | 0.16% | 0.14% | 0.13% |
|
Return on Invested Capital
|
| | | | 0.24% | 0.23% | 0.22% | 0.10% | 0.13% | 0.14% | 0.16% | 0.26% | 0.26% | 0.29% | 0.26% | 0.41% | 0.38% | 0.28% | 0.29% | 0.02% | 0.03% | 0.03% | 0.22% | 0.28% | 0.30% | 0.63% | 0.34% | 0.28% | 0.42% | 0.72% | 0.61% | 0.26% | 0.27% | 0.29% | 0.30% | 0.54% | 0.61% | 0.85% | 0.79% | 0.48% | 0.50% | 0.57% | 0.45% | 0.41% | 0.39% | 0.29% | 0.30% | 0.33% | 0.31% | 0.41% | 0.38% | 0.31% | 0.31% | 0.33% | 0.32% | 0.30% | 0.29% | 0.32% | 0.31% | 0.26% | 0.26% | 0.28% | 0.27% |
|
Return on Assets
|
| | | 0.05% | | | 0.05% | 0.02% | 0.03% | 0.04% | 0.05% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.04% | 0.03% | 0.00% | 0.00% | -0.01% | -0.04% | -0.01% | -0.01% | 0.00% | 0.00% | | 0.03% | 0.07% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.13% | 0.12% | 0.12% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.12% | 0.12% | 0.12% | 0.12% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% |
|
Return on Equity
|
| | | 0.18% | 0.19% | 0.17% | 0.16% | 0.06% | 0.11% | 0.13% | 0.14% | 0.24% | 0.24% | 0.27% | 0.26% | 0.22% | 0.17% | 0.09% | 0.07% | -0.01% | 0.00% | -0.04% | -0.16% | -0.03% | -0.07% | -0.01% | 0.00% | | 0.31% | 0.50% | 0.57% | 0.50% | 0.50% | 0.43% | 0.49% | 0.72% | 0.88% | 0.78% | 0.63% | 0.65% | 0.65% | 0.61% | 0.53% | 0.48% | 0.43% | 0.39% | 0.40% | 0.50% | 0.46% | 0.46% | 0.44% | 0.33% | 0.31% | 0.28% | 0.26% | 0.27% | 0.27% | 0.28% | 0.27% | 0.26% | 0.27% | 0.26% | 0.25% |