|
Gross Margin
|
85.62% | 87.72% | 89.48% | 85.83% | 84.97% | 87.53% | 89.83% | 87.37% | 85.09% | 88.02% | 89.66% | 93.38% | 79.59% | 87.65% | 90.09% | 85.28% | 85.96% | 88.98% | 90.42% | 85.49% | 85.18% | 89.90% | 91.79% | 87.09% | 87.01% | 87.87% | 90.26% | 88.43% | 84.14% | 87.60% | 89.38% | 85.21% | 87.03% | 89.43% | 90.09% | 88.56% | 86.89% | 88.15% | 90.08% | 88.32% | 85.87% | 87.41% | 89.44% | 85.78% | | 85.24% | 90.22% | 86.13% | 87.88% | 90.28% | 90.38% | 86.69% | 85.06% | 85.73% | 89.98% | 82.97% | 87.33% | 86.69% | 87.32% | 82.41% | 90.06% | 89.51% | 88.78% | 85.47% | 85.86% | 88.04% | 89.25% |
|
EBT Margin
|
1.43% | 8.57% | 12.66% | 4.57% | 1.40% | 7.90% | 12.92% | 4.13% | 2.22% | 8.75% | 13.04% | -0.30% | -0.11% | 8.88% | 15.91% | 2.63% | -2.03% | 8.40% | 15.25% | 3.20% | -5.36% | 10.24% | 17.58% | 6.89% | 0.35% | 6.53% | 13.62% | 5.13% | -1.47% | 6.63% | 11.71% | 8.52% | 2.64% | 10.97% | 16.17% | 8.44% | 0.47% | 9.55% | 16.47% | 10.05% | -8.40% | 8.29% | 17.76% | 5.09% | | 0.50% | 31.21% | 7.17% | -4.94% | 14.56% | 23.14% | -0.79% | -1.36% | 7.62% | 19.92% | 7.25% | -23.14% | 1.27% | 11.76% | 10.36% | 22.93% | 13.64% | 17.48% | 7.46% | 2.86% | 12.96% | 16.87% |
|
EBIT Margin
|
7.24% | 13.68% | 17.31% | 11.03% | 8.59% | 13.76% | 17.67% | 11.29% | 10.14% | 14.88% | 17.77% | 7.36% | 5.66% | 13.67% | 20.41% | 9.26% | 5.18% | 13.45% | 19.42% | 8.71% | 1.04% | 14.70% | 21.36% | 12.06% | 6.15% | 11.42% | 17.54% | 10.81% | 5.15% | 12.16% | 16.31% | 14.14% | 9.65% | 16.21% | 20.51% | 14.05% | 7.31% | 15.34% | 21.39% | 15.85% | 0.38% | 15.09% | 22.18% | 11.51% | | 7.12% | 34.88% | 13.23% | 1.98% | 19.82% | 27.72% | 6.03% | 5.28% | 13.23% | 24.39% | 13.08% | -13.37% | 8.22% | 17.05% | 16.43% | 28.77% | 19.72% | 22.28% | 14.51% | 10.95% | 19.55% | 22.69% |
|
EBITDA Margin
|
7.24% | 13.68% | 17.31% | 11.03% | 8.59% | 13.76% | 17.67% | 11.29% | 10.14% | 14.88% | 17.77% | 7.36% | 5.66% | 13.67% | 20.41% | 9.26% | 5.18% | 13.45% | 19.42% | 8.71% | 1.04% | 14.70% | 21.36% | 12.06% | 6.15% | 11.42% | 17.54% | 10.81% | 5.15% | 12.16% | 16.31% | 14.14% | 9.65% | 16.21% | 20.51% | 14.05% | 7.31% | 15.34% | 21.39% | 15.85% | 0.38% | 15.09% | 22.18% | 11.51% | | 7.12% | 34.88% | 13.23% | 1.98% | 19.82% | 27.72% | 6.03% | 5.28% | 13.23% | 24.39% | 13.08% | -13.37% | 8.22% | 17.05% | 16.43% | 28.77% | 19.72% | 22.28% | 14.51% | 10.95% | 19.55% | 22.69% |
|
Operating Margin
|
7.24% | 13.68% | 17.31% | 11.03% | 8.59% | 13.76% | 17.67% | 11.29% | 10.14% | 14.88% | 17.77% | 7.36% | 5.66% | 13.67% | 20.41% | 9.26% | 5.18% | 13.45% | 19.42% | 8.71% | 1.04% | 14.70% | 21.36% | 12.06% | 6.15% | 11.42% | 17.54% | 10.81% | 5.15% | 12.16% | 16.31% | 14.14% | 9.65% | 16.21% | 20.51% | 14.05% | 7.31% | 15.34% | 21.39% | 15.85% | 0.38% | 15.09% | 22.18% | 11.51% | | 7.12% | 34.88% | 13.23% | 1.98% | 19.82% | 27.72% | 6.03% | 5.28% | 13.23% | 24.39% | 13.08% | -13.37% | 8.22% | 17.05% | 16.43% | 28.77% | 19.72% | 22.28% | 14.51% | 10.95% | 19.55% | 22.69% |
|
Net Margin
|
2.80% | 10.36% | 14.08% | 6.03% | 2.24% | 8.77% | 13.93% | 4.62% | 2.77% | 9.28% | 12.37% | 1.81% | 0.93% | 9.03% | 16.71% | 4.12% | -0.96% | 8.74% | 15.81% | 4.24% | -4.95% | 10.84% | 17.60% | 8.29% | 1.29% | 6.82% | 13.69% | 6.12% | -0.66% | 7.55% | 12.41% | 10.00% | 0.91% | 10.68% | 15.81% | 11.82% | -0.57% | 8.46% | 16.35% | 9.18% | -6.06% | 9.49% | 18.24% | 3.30% | | -0.32% | 31.69% | 6.44% | -5.19% | 13.40% | 22.40% | -0.46% | -0.84% | 6.74% | 17.58% | 7.63% | -20.17% | 0.34% | 9.80% | 8.44% | 16.69% | 9.55% | 11.66% | 8.26% | 1.52% | 9.69% | 12.82% |
|
FCF Margin
|
42.12% | -50.44% | 9.43% | -27.06% | -4.42% | -19.95% | 3.91% | -25.17% | 0.11% | -3.58% | 7.57% | -15.03% | -4.92% | -16.81% | 16.67% | 3.64% | -11.26% | -10.91% | 19.81% | -4.44% | -12.80% | 0.18% | 14.53% | -12.95% | -6.69% | -13.38% | 14.00% | -21.73% | -20.51% | -20.71% | 7.58% | -17.17% | -30.20% | -20.43% | 1.09% | -24.77% | -31.51% | -23.97% | -4.08% | 0.40% | -31.51% | -21.68% | 5.14% | -21.70% | | -29.82% | -3.64% | -29.67% | -24.93% | -15.97% | 16.47% | -18.97% | -8.27% | -19.58% | 12.18% | -30.73% | -46.54% | -40.54% | 3.55% | -16.46% | -30.76% | -4.17% | -5.31% | -31.75% | -35.14% | -26.60% | 10.32% |
|
Inventory Average
|
5.07M | 5.16M | | | 5.67M | 5.75M | 5.81M | 5.99M | 6.07M | 6.07M | 5.92M | 5.85M | 5.87M | 5.95M | 6.05M | 5.95M | 5.78M | 5.70M | 5.70M | 5.63M | 5.77M | 5.96M | 5.93M | 5.98M | 6.10M | 6.12M | 6.08M | 6.21M | 6.33M | 6.36M | 6.32M | 6.27M | 6.35M | 6.46M | 6.43M | 6.40M | 6.47M | 6.60M | 6.64M | 6.57M | 6.51M | 6.72M | 7.40M | 7.77M | 7.94M | 8.26M | 8.49M | 8.72M | 9.02M | 9.39M | 9.49M | 9.45M | 10.02M | 10.55M | 10.78M | 11.78M | 12.93M | 13.57M | 14.66M | 15.81M | 16.55M | 17.29M | 18.76M | 20.19M | 20.40M | 20.08M | 19.97M |
|
Assets Average
|
| | | | | | 1,616.19M | 1,662.00M | 1,703.59M | 1,730.13M | 1,773.15M | 1,827.87M | 1,861.55M | 1,893.34M | 1,947.00M | 1,985.88M | 2,050.14M | 2,081.48M | 2,071.02M | 2,021.64M | 1,961.22M | 1,986.39M | 2,039.63M | 2,128.22M | 2,204.05M | 2,231.90M | 2,274.78M | 2,273.89M | 2,270.53M | 2,328.96M | 2,372.08M | 2,398.89M | 2,426.02M | 2,486.66M | 2,568.07M | 2,673.91M | 2,730.61M | 2,753.01M | 2,833.19M | 2,857.28M | 2,869.18M | 2,932.63M | 2,993.92M | 3,067.28M | 3,176.08M | 3,300.39M | 3,433.18M | 3,450.34M | 3,432.86M | 3,510.11M | 3,614.22M | 3,651.48M | 3,631.26M | 3,661.00M | 3,744.57M | 4,035.61M | 4,075.84M | 3,938.53M | 4,015.78M | 4,318.45M | 4,688.18M | 4,826.04M | 4,943.07M | 5,097.60M | 5,219.02M | 5,328.84M | 5,459.67M |
|
Equity Average
|
| | | | | | 428.84M | 436.00M | 433.83M | 435.19M | 446.15M | 451.94M | 447.25M | 448.04M | 463.18M | 474.32M | 522.93M | 575.32M | 589.37M | 599.50M | 592.37M | 590.94M | 609.09M | 624.45M | 623.65M | 621.85M | 631.94M | 641.50M | 637.56M | 634.86M | 644.39M | 655.74M | 655.40M | 656.58M | 674.78M | 693.47M | 690.27M | 683.62M | 698.98M | 721.10M | 722.14M | 718.65M | 740.48M | 768.85M | 767.52M | 768.58M | 836.11M | 900.24M | 920.04M | 966.03M | 1,061.46M | 1,146.29M | 1,170.90M | 1,188.59M | 1,242.82M | 1,300.36M | 1,312.69M | 1,348.48M | 1,404.48M | 1,422.65M | 1,450.57M | 1,509.26M | 1,589.66M | 1,634.96M | 1,635.14M | 1,644.63M | 1,680.08M |
|
Invested Capital
|
686.77M | 789.26M | | 794.90M | 797.79M | 801.22M | 816.77M | 914.71M | 911.11M | 916.21M | 931.61M | 931.46M | 925.75M | 931.37M | 954.40M | 908.18M | 1,006.31M | 1,009.18M | 1,030.48M | 1,024.90M | 1,011.71M | 1,019.23M | 1,045.11M | 1,045.86M | 1,039.68M | 1,039.82M | 1,057.30M | 1,150.16M | 1,190.82M | 1,192.55M | 1,207.55M | 1,191.22M | 1,173.05M | 1,181.71M | 1,207.42M | 1,215.01M | 1,196.98M | 1,100.46M | 1,426.34M | 1,440.18M | 1,424.73M | 1,530.86M | 1,565.27M | 1,566.66M | 1,541.61M | 1,567.28M | 1,675.25M | 1,702.44M | 1,710.75M | 2,062.20M | 2,180.38M | 2,227.71M | 2,225.52M | 2,261.48M | 2,332.28M | 2,374.88M | 2,355.32M | 2,446.04M | 2,466.84M | 2,483.08M | 2,522.94M | 2,599.48M | 2,683.22M | 2,742.86M | 2,736.36M | 2,761.32M | 2,806.71M |
|
Asset Utilization Ratio
|
| | | | | | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.19 | 0.18 | 0.19 | 0.19 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.18 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 |
|
Interest Coverage Ratio
|
1.25 | 2.68 | 3.72 | 1.71 | 1.20 | 2.35 | 3.72 | 1.58 | 1.28 | 2.43 | 3.76 | 0.96 | 0.98 | 2.85 | 4.53 | 1.40 | 0.72 | 2.66 | 4.66 | 1.58 | 0.16 | 3.29 | 5.65 | 2.33 | 1.06 | 2.34 | 4.47 | 1.91 | 0.78 | 2.20 | 3.54 | 2.52 | 1.38 | 3.10 | 4.73 | 2.50 | 1.07 | 2.65 | 4.35 | 2.73 | 0.04 | 2.22 | 5.02 | 1.79 | | 1.08 | 9.50 | 2.18 | 0.29 | 3.77 | 6.06 | 0.88 | 0.79 | 2.36 | 5.46 | 2.24 | -1.37 | 1.18 | 3.22 | 2.71 | 4.93 | 3.25 | 4.64 | 2.06 | 1.35 | 2.97 | 3.90 |
|
Debt to Equity
|
| | | 0.92 | | 1.03 | 1.00 | 1.15 | 1.18 | 1.17 | 1.14 | 1.18 | 1.20 | 1.26 | 1.14 | 1.11 | 0.92 | 0.83 | 0.80 | 0.79 | 0.84 | 0.85 | 0.78 | 0.80 | 0.85 | 0.87 | 0.86 | 0.84 | 0.94 | 0.99 | 0.94 | 0.95 | 1.00 | 1.07 | 1.04 | 1.13 | 1.16 | 1.08 | 1.15 | 1.12 | 1.17 | 1.35 | 1.27 | 1.23 | 1.49 | 1.48 | 1.30 | 1.26 | 1.31 | 1.20 | 1.05 | 0.93 | 0.95 | 0.93 | 0.88 | 0.85 | 0.91 | 0.85 | 0.82 | 0.86 | 0.91 | 0.84 | 0.80 | 0.80 | 0.85 | 0.88 | 0.85 |
|
Debt Ratio
|
| | | 0.25 | | 0.27 | 0.27 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.28 | 0.30 | 0.27 | 0.26 | 0.25 | 0.23 | 0.23 | 0.24 | 0.25 | 0.25 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.26 | 0.27 | 0.26 | 0.26 | 0.27 | 0.28 | 0.27 | 0.29 | 0.29 | 0.27 | 0.28 | 0.29 | 0.29 | 0.33 | 0.32 | 0.31 | 0.35 | 0.35 | 0.33 | 0.34 | 0.35 | 0.34 | 0.32 | 0.30 | 0.30 | 0.31 | 0.30 | 0.26 | 0.30 | 0.30 | 0.29 | 0.27 | 0.28 | 0.27 | 0.26 | 0.25 | 0.26 | 0.27 | 0.26 |
|
Equity Ratio
|
| | | 0.28 | | 0.26 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.27 | 0.28 | 0.29 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.24 | 0.25 | 0.25 | 0.23 | 0.23 | 0.25 | 0.27 | 0.27 | 0.28 | 0.30 | 0.32 | 0.32 | 0.33 | 0.34 | 0.31 | 0.34 | 0.35 | 0.35 | 0.31 | 0.31 | 0.32 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 |
|
Times Interest Earned
|
1.25 | 2.68 | 3.72 | 1.71 | 1.20 | 2.35 | 3.72 | 1.58 | 1.28 | 2.43 | 3.76 | 0.96 | 0.98 | 2.85 | 4.53 | 1.40 | 0.72 | 2.66 | 4.66 | 1.58 | 0.16 | 3.29 | 5.65 | 2.33 | 1.06 | 2.34 | 4.47 | 1.91 | 0.78 | 2.20 | 3.54 | 2.52 | 1.38 | 3.10 | 4.73 | 2.50 | 1.07 | 2.65 | 4.35 | 2.73 | 0.04 | 2.22 | 5.02 | 1.79 | | 1.08 | 9.50 | 2.18 | 0.29 | 3.77 | 6.06 | 0.88 | 0.79 | 2.36 | 5.46 | 2.24 | -1.37 | 1.18 | 3.22 | 2.71 | 4.93 | 3.25 | 4.64 | 2.06 | 1.35 | 2.97 | 3.90 |
|
FCF Payout Ratio
|
-0.17 | -0.31 | 0.47 | -0.21 | -1.55 | -0.26 | 1.08 | -0.23 | 58.77 | -1.36 | 0.50 | -0.42 | -1.15 | -0.27 | 0.22 | 1.49 | -0.53 | -0.45 | 0.21 | -1.29 | -0.55 | 27.36 | 0.28 | -0.44 | -0.98 | -0.42 | 0.31 | -0.27 | -0.33 | -0.26 | 0.59 | -0.32 | -0.23 | -0.24 | 3.71 | -0.21 | -0.21 | -0.21 | -1.00 | 13.55 | -0.24 | -0.24 | 0.80 | -0.25 | -0.17 | -0.20 | -0.95 | -0.19 | -0.31 | -0.34 | 0.28 | -0.37 | -0.94 | -0.33 | 0.42 | -0.22 | -0.24 | -0.19 | 1.66 | -0.42 | -0.19 | -1.59 | -1.04 | -0.24 | -0.28 | -0.25 | 0.56 |
|
Enterprise Value
|
-5.28M | -13.87M | -47.58M | -9.87M | -11.35M | -5.65M | -9.74M | -42.28M | -40.87M | -32.88M | -46.71M | -27.20M | -16.01M | -20.82M | -16.97M | -38.79M | -127.68M | -38.67M | -48.85M | -27.51M | -21.74M | -29.71M | -29.48M | -19.59M | -33.31M | -24.52M | -50.83M | -8.84M | -30.88M | -30.83M | -21.35M | -25.93M | -12.69M | -30.14M | -28.34M | -94.78M | -34.70M | -33.67M | -66.42M | -47.18M | -60.23M | -54.56M | -51.26M | -42.65M | -140.41M | -114.39M | -113.31M | -44.55M | -84.39M | -61.34M | -135.68M | -75.27M | -63.13M | -56.97M | -108.57M | -80.22M | -81.65M | -85.21M | -64.72M | -81.39M | -84.86M | -79.58M | -102.15M | -92.67M | -87.39M | -93.71M | -119.19M |
|
Return on Sales
|
0.01% | 0.08% | 0.12% | -0.07% | 0.01% | 0.08% | 0.12% | 0.03% | 0.03% | 0.02% | 0.04% | 0.22% | -0.01% | 0.09% | 0.16% | 0.02% | -0.02% | 0.08% | 0.15% | -0.12% | -0.05% | 0.10% | 0.18% | -0.13% | 0.00% | 0.07% | 0.14% | -0.13% | -0.01% | 0.02% | 0.04% | 0.04% | 0.02% | 0.05% | 0.08% | 0.04% | 0.01% | 0.07% | 0.11% | 0.10% | -0.07% | 0.06% | 0.13% | 0.03% | 0.08% | 0.00% | 0.27% | 0.06% | -0.05% | 0.13% | 0.22% | 0.00% | -0.01% | 0.07% | 0.18% | 0.08% | -0.20% | 0.00% | 0.10% | 0.08% | 0.17% | 0.10% | 0.12% | 0.08% | 0.02% | 0.10% | 0.13% |
|
Return on Capital Employed
|
| | | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | | 0.04% | 0.07% | 0.06% | 0.05% | 0.06% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | 0.04% | 0.05% | 0.05% | 0.07% | 0.07% | 0.06% | 0.03% | 0.07% | 0.06% | 0.08% | 0.11% | 0.08% | 0.07% | 0.07% | 0.07% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | -0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | | 0.05% | 0.09% | 0.08% | 0.07% | 0.08% | 0.06% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | | | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | 0.05% | 0.07% | 0.08% | 0.06% | 0.04% | 0.08% | 0.07% | 0.09% | 0.13% | 0.09% | 0.08% | 0.07% | 0.07% | 0.04% | 0.03% | 0.04% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | -0.01% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.08% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.10% | 0.10% | 0.09% | 0.12% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.04% | 0.03% | 0.01% | 0.01% | 0.06% | 0.07% | 0.08% | 0.07% | 0.05% | 0.05% | 0.05% |