|
Gross Margin
|
29.23% | 28.66% | 28.43% | 16.82% | 28.57% | 28.63% | 28.40% | 29.23% | 28.62% | 28.98% | 28.62% | 28.68% | 28.34% | 29.25% | 28.80% | 29.86% | 30.71% | 29.72% | 29.45% | 30.15% | 29.18% | 29.09% | 29.30% | 27.89% | 28.72% | 28.21% | 28.27% | 27.60% | 27.13% | 27.95% | 27.74% | 27.26% | 27.04% | 27.48% | 26.60% | 26.80% | 27.07% | 27.51% | 27.50% | 28.13% | 27.63% | 27.84% | 28.58% | 26.43% | 27.61% | 27.88% | 27.84% | 26.90% | 29.17% | 29.85% | 30.03% | 28.87% | 29.71% | 28.35% | 28.82% | 27.37% | 29.47% | 30.80% | 29.95% | 30.15% | 30.02% | 30.93% | 30.89% | 31.53% | 31.53% | 31.65% | 31.39% |
|
EBT Margin
|
3.33% | 2.66% | 17.32% | -49.32% | 4.05% | 4.50% | 5.09% | 5.82% | 5.76% | 6.38% | 6.58% | 6.94% | 7.57% | 7.67% | 7.67% | 8.05% | 7.27% | 7.00% | 7.68% | 8.53% | 5.14% | 6.31% | 7.10% | -24.84% | 4.59% | 3.57% | -19.32% | -3.88% | -2.07% | 1.91% | 0.37% | 4.14% | 2.02% | 2.48% | 0.69% | 1.56% | 2.14% | 4.93% | 3.87% | 6.05% | 3.15% | 5.33% | 5.12% | 1.23% | 2.58% | 1.22% | -20.40% | -6.12% | 0.58% | 3.37% | 2.20% | 0.61% | 4.97% | 5.29% | 4.68% | 3.06% | 5.74% | 6.04% | 5.23% | 3.63% | 3.77% | 5.16% | 5.02% | 4.82% | 5.70% | 6.34% | 5.73% |
|
EBIT Margin
|
4.25% | 3.55% | 3.93% | -48.45% | 4.59% | 5.46% | 5.90% | 6.52% | 6.30% | 6.89% | 6.94% | 7.27% | 7.89% | 7.96% | 8.46% | 8.62% | 7.83% | 7.56% | 8.16% | 8.94% | 6.07% | 7.18% | 7.96% | -24.04% | 5.30% | 4.32% | -18.35% | -1.58% | -0.79% | 3.45% | 2.14% | 3.40% | 3.45% | 4.09% | 2.58% | 3.19% | 3.90% | 6.45% | 5.46% | 7.67% | 4.76% | 6.85% | 6.64% | 2.74% | 3.76% | 2.84% | -18.55% | -2.27% | 2.54% | 5.20% | 3.86% | 2.59% | 6.75% | 7.05% | 6.85% | 5.84% | 8.34% | 8.76% | 8.55% | 7.36% | 7.06% | 8.38% | 8.37% | 8.34% | 8.50% | 9.22% | 8.51% |
|
EBITDA Margin
|
4.25% | 3.55% | 3.93% | -48.45% | 4.59% | 5.46% | 5.90% | 6.52% | 3.46% | 3.85% | 3.98% | 4.25% | 4.53% | 4.58% | 5.02% | 4.77% | 4.20% | 3.93% | 5.62% | 4.38% | 2.76% | 4.08% | 4.10% | -23.42% | 1.94% | 1.68% | -17.33% | -1.26% | -1.82% | 1.89% | 0.09% | -0.42% | 0.28% | 1.76% | 1.49% | 2.44% | 1.44% | 3.35% | 3.82% | 3.88% | 2.54% | 3.96% | 3.63% | 1.06% | 1.60% | 1.50% | -16.00% | -0.28% | 0.67% | 3.37% | 1.46% | 0.34% | 4.45% | 2.96% | 3.07% | 2.15% | 4.17% | 4.61% | 3.66% | 4.06% | 2.60% | 3.77% | 4.54% | 4.06% | 4.34% | 5.25% | 4.07% |
|
Operating Margin
|
4.25% | 3.55% | 3.93% | -48.45% | 4.59% | 5.46% | 5.90% | 6.52% | 6.30% | 6.89% | 6.94% | 7.27% | 7.89% | 7.96% | 8.46% | 8.62% | 7.83% | 7.56% | 8.16% | 8.94% | 6.07% | 7.18% | 7.96% | -24.04% | 5.30% | 4.32% | -18.35% | -1.58% | -0.79% | 3.45% | 2.14% | 3.40% | 3.45% | 4.09% | 2.58% | 3.19% | 3.90% | 6.45% | 5.46% | 7.67% | 4.76% | 6.85% | 6.64% | 2.74% | 3.76% | 2.84% | -18.55% | -2.27% | 2.54% | 5.20% | 3.86% | 2.59% | 6.75% | 7.05% | 6.85% | 5.84% | 8.34% | 8.76% | 8.55% | 7.36% | 7.06% | 8.38% | 8.37% | 8.34% | 8.50% | 9.22% | 8.51% |
|
Net Margin
|
2.00% | 1.48% | 1.86% | -36.61% | 2.43% | 2.73% | 3.09% | 3.44% | 3.45% | 3.84% | 3.97% | 4.21% | 4.61% | 4.64% | 4.51% | 4.79% | 4.55% | 4.46% | 4.95% | 5.38% | 3.14% | 3.89% | 4.38% | -23.03% | 2.82% | 2.21% | -17.31% | -1.06% | -2.02% | 2.01% | 0.10% | 3.31% | 1.30% | 1.64% | 1.17% | 2.50% | 1.58% | 3.71% | 2.72% | 4.40% | 2.34% | 4.03% | 4.00% | 1.07% | 2.00% | 0.96% | -15.75% | -1.33% | 0.14% | 2.83% | 2.45% | 0.29% | 3.95% | 3.92% | 3.59% | 1.75% | 4.14% | 4.45% | 3.85% | 3.92% | 2.74% | 3.74% | 4.46% | 4.53% | 4.32% | 4.73% | 4.21% |
|
FCF Margin
|
14.44% | 0.39% | 9.58% | 7.51% | 4.07% | 8.44% | -1.37% | 2.93% | 4.48% | 2.75% | 0.62% | 3.12% | 10.22% | -4.19% | -2.29% | 9.87% | 5.02% | 6.48% | 8.12% | 4.20% | 5.44% | -1.02% | 10.27% | 9.04% | 5.39% | 8.92% | 5.21% | 7.80% | -3.66% | 6.93% | 10.17% | 5.17% | -1.17% | 3.80% | -0.15% | 1.27% | -0.56% | -3.50% | 4.75% | 7.77% | -2.45% | -1.33% | 1.61% | 8.85% | -1.61% | 24.45% | 13.21% | 7.42% | 3.22% | 2.37% | 1.78% | 3.83% | 0.61% | 0.52% | -1.29% | 0.53% | 5.34% | -0.99% | 9.13% | 9.15% | 5.84% | 1.33% | 5.16% | 4.83% | -3.55% | 1.66% | 5.48% |
|
Inventory Average
|
-1.89M | 11.80M | 53.65M | 61.90M | 17.10M | 5.41M | 7.92M | 41.19M | 77.48M | 78.37M | 78.39M | 86.51M | 46.50M | 49.25M | 99.18M | 100.20M | 100.57M | 104.26M | 109.51M | 107.74M | 107.99M | 111.28M | 114.45M | 116.35M | 114.16M | 111.19M | 108.93M | 105.97M | 104.85M | 102.13M | 98.29M | 90.94M | 84.01M | 87.51M | 89.21M | 89.57M | 97.30M | 106.98M | 113.66M | 116.06M | 118.66M | 124.88M | 129.96M | 130.74M | 131.30M | 132.42M | 125.35M | 107.97M | 100.24M | 103.43M | 104.91M | 103.64M | 106.38M | 115.78M | 125.49M | 116.34M | 105.40M | 107.18M | 105.05M | 104.47M | 106.00M | 107.83M | 108.64M | 106.45M | 106.49M | 110.32M | 109.91M |
|
Assets Average
|
384.74M | 363.11M | 347.94M | 306.10M | 272.68M | 290.18M | 307.77M | 315.12M | 327.40M | 334.42M | 337.84M | 176.11M | 216.94M | 450.44M | 531.36M | 303.26M | 298.80M | 604.82M | 642.76M | 335.90M | 502.92M | 1,000.84M | 1,007.72M | 509.30M | 414.87M | 802.03M | 763.67M | 378.52M | 352.98M | 674.97M | 658.49M | 334.00M | 311.81M | 608.90M | 623.78M | 327.24M | 337.14M | 660.90M | 674.38M | 692.79M | 739.47M | 780.91M | 789.08M | 424.18M | 424.25M | 787.41M | 759.92M | 425.41M | 498.05M | 891.79M | 907.27M | 498.98M | 493.66M | 943.17M | 990.05M | 525.59M | 554.13M | 1,043.80M | 1,039.77M | 1,111.27M | 673.02M | 678.87M | 1,210.30M | 1,290.47M | 1,366.00M | 1,397.45M | 1,428.42M |
|
Equity Average
|
| | | | | | | | | | 142.46M | 151.44M | 162.67M | 175.18M | 189.03M | 202.43M | 215.12M | 229.84M | 247.44M | 276.60M | 303.77M | 316.26M | 329.90M | 290.76M | 241.98M | 244.10M | 224.71M | 200.54M | 196.44M | 196.59M | 202.63M | 229.32M | 253.06M | 255.70M | 259.74M | 268.24M | 274.52M | 279.78M | 291.36M | 307.31M | 316.91M | 323.40M | 336.30M | 348.66M | 358.74M | 365.50M | 351.31M | 341.64M | 355.77M | 358.26M | 357.72M | 354.03M | 353.46M | 367.89M | 381.04M | 375.94M | 369.84M | 371.87M | 366.52M | 372.23M | 378.17M | 380.07M | 393.52M | 412.58M | 433.72M | 456.38M | 478.22M |
|
Invested Capital
|
14.05M | 13.82M | 13.54M | 102.81M | 12.14M | 11.86M | 10.92M | 135.05M | 10.93M | 149.47M | 146.90M | 157.37M | 170.97M | 184.81M | 214.47M | 446.89M | 442.04M | 485.26M | 493.11M | 490.83M | 781.79M | 813.05M | 788.19M | 651.75M | 643.40M | 291.76M | 249.92M | 249.70M | 558.85M | 311.26M | 321.31M | 303.90M | 478.29M | 475.80M | 265.01M | 529.42M | 277.59M | 288.76M | 548.78M | 565.96M | 568.14M | 580.91M | 588.62M | 599.31M | 606.30M | 596.58M | 551.67M | 679.12M | 691.59M | 682.46M | 688.87M | 673.43M | 686.06M | 729.76M | 751.33M | 793.52M | 801.33M | 797.54M | 788.48M | 934.98M | 926.86M | 935.38M | 950.27M | 1,080.39M | 1,091.91M | 1,113.72M | 1,136.14M |
|
Asset Utilization Ratio
|
1.89 | 1.88 | 1.84 | 1.91 | 2.10 | 2.05 | 2.03 | 2.08 | 2.11 | 2.16 | 2.24 | 4.58 | 4.04 | 2.09 | 1.92 | 3.62 | 3.80 | 1.95 | 1.90 | 3.70 | 2.58 | 1.37 | 1.42 | 2.94 | 3.60 | 1.79 | 1.77 | 3.29 | 3.28 | 1.62 | 1.55 | 2.88 | 3.04 | 1.55 | 1.54 | 3.08 | 3.13 | 1.69 | 1.74 | 1.76 | 1.68 | 1.62 | 1.63 | 2.98 | 2.96 | 1.49 | 1.40 | 2.36 | 1.91 | 1.10 | 1.16 | 2.23 | 2.41 | 1.35 | 1.38 | 2.82 | 2.86 | 1.58 | 1.61 | 1.51 | 2.48 | 2.48 | 1.44 | 1.40 | 1.37 | 1.37 | 1.37 |
|
Interest Coverage Ratio
|
-4.61 | -3.84 | 0.92 | -7.21 | -6.79 | 5.69 | 7.13 | 9.33 | -11.29 | 13.32 | 18.99 | 22.27 | 24.01 | 27.36 | 10.72 | 15.02 | 13.95 | 13.77 | 16.67 | 20.75 | 6.23 | 8.62 | 9.35 | -31.40 | 6.75 | 5.40 | -21.15 | -1.45 | -0.59 | 2.24 | 1.14 | 1.95 | 2.25 | 2.57 | 1.32 | 1.89 | 2.21 | 3.27 | 3.52 | 4.83 | 2.94 | 4.68 | 4.36 | 1.75 | 2.59 | 1.82 | -10.89 | -0.62 | 1.19 | 2.78 | 2.12 | 1.45 | 4.18 | 4.62 | 3.88 | 2.06 | 3.07 | 3.16 | 2.83 | 1.76 | 1.87 | 2.43 | 2.52 | 2.27 | 2.76 | 3.12 | 2.93 |
|
Debt to Equity
|
| | | 1.28 | | | | 0.92 | | 0.73 | 0.69 | 0.73 | 0.79 | 1.00 | 1.32 | 1.14 | 0.99 | 1.04 | 0.92 | 0.66 | 1.51 | 1.53 | 1.33 | 1.69 | 1.67 | 1.54 | 1.87 | 1.77 | 1.88 | 1.74 | 1.54 | 0.89 | 0.90 | 0.85 | 0.93 | 0.88 | 0.88 | 0.85 | 0.81 | 0.76 | 0.76 | 0.73 | 0.70 | 0.67 | 0.66 | 0.60 | 0.64 | 0.92 | 0.88 | 0.90 | 0.88 | 0.92 | 0.88 | 0.92 | 0.93 | 1.13 | 1.10 | 1.12 | 1.13 | 1.38 | 1.40 | 1.37 | 1.30 | 1.49 | 1.41 | 1.34 | 1.28 |
|
Debt Ratio
|
0.40 | 0.41 | 0.38 | 0.43 | 0.40 | 0.37 | 0.35 | 0.36 | 0.33 | 0.30 | 0.30 | 10.26 | 0.32 | 0.38 | 0.44 | 10.84 | 0.38 | 0.39 | 0.36 | 9.59 | 0.48 | 0.48 | 0.45 | 21.32 | 0.50 | 0.48 | 0.52 | 15.09 | 0.53 | 0.52 | 0.49 | 12.28 | 0.38 | 0.36 | 0.38 | 12.48 | 0.37 | 0.36 | 0.35 | 0.34 | 0.31 | 0.30 | 0.30 | 4.19 | 0.30 | 0.28 | 0.29 | 2.81 | 0.36 | 0.35 | 0.35 | 3.75 | 0.35 | 0.35 | 0.36 | 7.51 | 0.39 | 0.40 | 0.39 | 0.45 | 3.12 | 0.44 | 0.43 | 0.47 | 0.45 | 0.44 | 0.43 |
|
Equity Ratio
|
| | | 0.33 | | | | 0.39 | | 0.41 | 0.43 | 13.99 | 0.40 | 0.38 | 0.34 | 9.48 | 0.39 | 0.38 | 0.39 | 14.59 | 0.32 | 0.32 | 0.34 | 12.59 | 0.30 | 0.31 | 0.28 | 8.54 | 0.28 | 0.30 | 0.32 | 13.80 | 0.42 | 0.42 | 0.41 | 14.17 | 0.42 | 0.43 | 0.44 | 0.45 | 0.41 | 0.42 | 0.43 | 6.25 | 0.46 | 0.47 | 0.45 | 3.06 | 0.41 | 0.39 | 0.40 | 4.08 | 0.40 | 0.38 | 0.39 | 6.63 | 0.36 | 0.36 | 0.35 | 0.32 | 2.23 | 0.32 | 0.33 | 0.31 | 0.32 | 0.33 | 0.34 |
|
Times Interest Earned
|
-4.61 | -3.84 | 0.92 | -7.21 | -6.79 | 5.69 | 7.13 | 9.33 | -11.29 | 13.32 | 18.99 | 22.27 | 24.01 | 27.36 | 10.72 | 15.02 | 13.95 | 13.77 | 16.67 | 20.75 | 6.23 | 8.62 | 9.35 | -31.40 | 6.75 | 5.40 | -21.15 | -1.45 | -0.59 | 2.24 | 1.14 | 1.95 | 2.25 | 2.57 | 1.32 | 1.89 | 2.21 | 3.27 | 3.52 | 4.83 | 2.94 | 4.68 | 4.36 | 1.75 | 2.59 | 1.82 | -10.89 | -0.62 | 1.19 | 2.78 | 2.12 | 1.45 | 4.18 | 4.62 | 3.88 | 2.06 | 3.07 | 3.16 | 2.83 | 1.76 | 1.87 | 2.43 | 2.52 | 2.27 | 2.76 | 3.12 | 2.93 |
|
FCF Payout Ratio
|
0.00 | -0.04 | 0.00 | 0.01 | 0.00 | 0.00 | -0.01 | -0.03 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | -0.03 | 0.01 | -0.09 | -0.04 | -0.01 | 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 | 0.01 | 0.00 | 0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Enterprise Value
|
-5.70M | -2.47M | -5.70M | -2.36M | -4.19M | -2.34M | -1.21M | -0.77M | -3.35M | -0.77M | -1.69M | -1.51M | -3.52M | -6.59M | -12.18M | -10.46M | -7.24M | -12.09M | -8.27M | -5.47M | -12.13M | -12.09M | -9.92M | -0.05M | -2.41M | -1.49M | -5.89M | 0.12M | 0.97M | 0.37M | -2.10M | -0.66M | -0.29M | -2.05M | -22.74M | -28.54M | -12.54M | -2.38M | -15.91M | -39.33M | -29.43M | -24.36M | -27.45M | -53.30M | -31.89M | -77.84M | -96.56M | -118.62M | -126.87M | -78.86M | -62.93M | -49.03M | -36.71M | -20.66M | -17.95M | -46.12M | -58.37M | -15.62M | -27.27M | -173.21M | -139.79M | -50.03M | -35.09M | -148.32M | -114.28M | -112.93M | -123.83M |
|
Return on Sales
|
0.02% | 0.02% | 0.16% | -0.37% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | -0.23% | 0.03% | 0.02% | -0.17% | -0.02% | -0.02% | 0.02% | 0.00% | 0.03% | 0.01% | 0.02% | 0.01% | 0.03% | 0.02% | 0.04% | 0.03% | 0.04% | 0.02% | 0.04% | 0.04% | 0.01% | 0.02% | 0.01% | -0.16% | -0.01% | 0.00% | 0.03% | 0.02% | 0.00% | 0.04% | 0.04% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.04% |
|
Return on Capital Employed
|
0.15% | 0.13% | 0.11% | -0.22% | -0.26% | -0.24% | -0.19% | 0.17% | 0.19% | 0.20% | 0.21% | 1.33% | 0.68% | 0.21% | 0.20% | 0.52% | 0.59% | 0.21% | 0.20% | 0.54% | 0.33% | 0.13% | 0.13% | -0.04% | -0.07% | -0.05% | -0.20% | -0.14% | 0.39% | -0.12% | 0.02% | 0.12% | -1.09% | 0.12% | 0.06% | 0.17% | 0.18% | 0.09% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.24% | 0.23% | 0.08% | -0.02% | -0.10% | -0.10% | -0.04% | 0.04% | 0.13% | 0.17% | 0.09% | 0.11% | 0.31% | 0.34% | 0.15% | 0.16% | 0.16% | 0.30% | 0.29% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% |
|
Return on Invested Capital
|
0.30% | 0.57% | 0.48% | -0.40% | -0.41% | -0.56% | -0.66% | 0.24% | 0.28% | 0.29% | 0.21% | 0.22% | 0.24% | 0.24% | 0.24% | 0.16% | 0.13% | 0.13% | 0.13% | 0.13% | 0.10% | 0.08% | 0.08% | -0.03% | -0.04% | -0.08% | -0.42% | -0.11% | -0.11% | -0.10% | 0.01% | 0.05% | 0.06% | 0.04% | 0.07% | 0.08% | 0.09% | 0.15% | 0.11% | 0.09% | 0.10% | 0.10% | 0.11% | 0.09% | 0.08% | 0.06% | -0.02% | -0.03% | -0.03% | -0.02% | 0.15% | 0.05% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% |
|
Return on Assets
|
0.06% | 0.05% | 0.10% | -0.07% | -0.08% | -0.07% | -0.12% | 0.06% | 0.07% | 0.08% | 0.08% | 0.18% | 0.17% | 0.09% | 0.09% | 0.17% | 0.18% | 0.09% | 0.09% | 0.18% | 0.12% | 0.06% | 0.06% | -0.09% | -0.11% | -0.07% | -0.16% | -0.11% | -0.16% | -0.09% | -0.01% | 0.02% | 0.05% | 0.02% | 0.03% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.09% | 0.08% | 0.03% | -0.03% | -0.07% | -0.07% | -0.03% | 0.01% | 0.03% | 0.06% | 0.04% | 0.04% | 0.09% | 0.10% | 0.06% | 0.06% | 0.06% | 0.09% | 0.09% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | | | | | | 0.20% | 0.21% | 0.23% | 0.24% | 0.24% | 0.25% | 0.24% | 0.24% | 0.23% | 0.22% | 0.19% | 0.19% | 0.18% | -0.16% | -0.19% | -0.22% | -0.55% | -0.21% | -0.29% | -0.30% | -0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.11% | 0.10% | 0.07% | -0.07% | -0.09% | -0.10% | -0.08% | 0.03% | 0.04% | 0.08% | 0.09% | 0.11% | 0.13% | 0.14% | 0.16% | 0.17% | 0.18% | 0.17% | 0.16% | 0.17% | 0.17% | 0.18% | 0.19% | 0.18% |