|
Gross Margin
|
52.06% | 46.78% | 45.75% | 46.52% | | 47.83% | 47.58% | 47.12% | 48.13% | 48.59% | 46.80% | 45.85% | 45.94% | 46.67% | 46.35% | 46.67% | 47.87% | 47.97% | 47.22% | 46.48% | 46.72% | 48.36% | 47.52% | 47.57% | 48.28% | 48.87% | 48.55% | 47.58% | 46.88% | 48.42% | 48.88% | 48.11% | 48.15% | 48.80% | 49.47% | 48.94% | 47.70% | 48.19% | 48.06% | 47.41% | 46.95% | 48.40% | 47.88% | 47.33% | 47.05% | 50.29% | 50.67% | 49.71% | | 50.58% | 50.45% | 49.89% | 46.93% | 49.54% | 48.09% | 46.85% | | 47.81% | 49.02% | 48.51% | 47.94% | 49.44% | 49.93% | 49.75% | 48.84% | 48.82% | 47.93% |
|
EBT Margin
|
7.44% | 7.40% | 7.98% | 8.49% | | 7.95% | 8.59% | 8.01% | 8.80% | 7.89% | 6.80% | 7.11% | 5.65% | 6.59% | 6.53% | 6.85% | 7.47% | 12.93% | 8.07% | 5.74% | 6.51% | 8.24% | 7.29% | 8.16% | 48.28% | 8.29% | 8.91% | 7.78% | 7.62% | 7.67% | 8.39% | 6.69% | 1.99% | 8.01% | 7.22% | -6.06% | 5.02% | 5.78% | 5.29% | 5.54% | 3.01% | 6.81% | 7.08% | 5.77% | 0.13% | -0.58% | 7.45% | 5.81% | | 7.29% | 7.17% | 4.95% | 14.98% | 7.67% | 6.23% | 4.69% | 5.91% | 5.86% | 6.87% | -5.28% | 4.08% | 6.09% | 7.38% | 7.18% | 5.12% | 6.31% | 4.25% |
|
EBIT Margin
|
6.77% | 7.34% | 7.95% | 8.48% | | 7.80% | 8.43% | 7.82% | 8.14% | 7.67% | 6.71% | 7.07% | 5.61% | 6.59% | 6.96% | 7.35% | 7.90% | 13.33% | 8.38% | 6.10% | 6.80% | 8.51% | 7.49% | 8.33% | 48.28% | 8.42% | 9.01% | 7.88% | 7.45% | 7.90% | 8.71% | 7.20% | 2.55% | 8.27% | 7.42% | -5.58% | 5.28% | 6.35% | 5.55% | 5.79% | 3.41% | 7.17% | 7.41% | 6.07% | 0.42% | 8.29% | 7.72% | 5.35% | | 8.84% | 7.27% | 5.07% | 5.26% | 7.80% | 6.35% | 4.79% | 5.92% | 6.11% | 7.21% | -4.95% | 4.42% | 6.44% | 7.77% | 7.57% | 5.52% | 7.52% | 5.42% |
|
EBITDA Margin
|
6.77% | 7.34% | 7.95% | 8.48% | | 7.80% | 8.43% | 7.82% | 8.14% | 7.67% | 6.71% | 7.07% | 5.61% | 6.59% | 6.96% | 7.35% | 7.90% | 13.33% | 8.38% | 6.10% | 6.80% | 8.51% | 7.49% | 8.33% | 48.28% | 8.42% | 9.01% | 7.88% | 7.45% | 7.90% | 8.71% | 7.20% | 2.55% | 8.27% | 7.42% | -5.58% | 5.28% | 6.35% | 5.55% | 5.79% | 3.41% | 7.17% | 7.41% | 6.07% | 0.42% | 8.29% | 7.72% | 5.35% | | 8.84% | 7.27% | 5.07% | 5.26% | 7.80% | 6.35% | 4.79% | 5.92% | 6.11% | 7.21% | -4.95% | 4.42% | 8.88% | 10.18% | 10.10% | 8.19% | 9.94% | 7.88% |
|
Operating Margin
|
6.77% | 7.34% | 7.95% | 8.48% | | 7.80% | 8.43% | 7.82% | 8.14% | 7.67% | 6.71% | 7.07% | 5.61% | 6.59% | 6.96% | 7.35% | 7.90% | 13.33% | 8.38% | 6.10% | 6.80% | 8.51% | 7.49% | 8.33% | 48.28% | 8.42% | 9.01% | 7.88% | 7.45% | 7.90% | 8.71% | 7.20% | 2.55% | 8.27% | 7.42% | -5.58% | 5.28% | 6.35% | 5.55% | 5.79% | 3.41% | 7.17% | 7.41% | 6.07% | 0.42% | 8.29% | 7.72% | 5.35% | | 8.84% | 7.27% | 5.07% | 5.26% | 7.80% | 6.35% | 4.79% | 5.92% | 6.11% | 7.21% | -4.95% | 4.42% | 6.44% | 7.77% | 7.57% | 5.52% | 7.52% | 5.42% |
|
Net Margin
|
101.33% | 4,632.05% | -5.21% | -5.33% | | 5,117.69% | 5.55% | 5.21% | 6.12% | 5.13% | 4.39% | 4.59% | 3.26% | 4.22% | 4.16% | 4.35% | 5.15% | 9.96% | 5.20% | 3.88% | 4.59% | 5.29% | 4.82% | 5.28% | 48.28% | 5.36% | 5.82% | 4.95% | 4.83% | 4.93% | 5.47% | 4.38% | -0.16% | 5.09% | 4.83% | -3.60% | 1.97% | 4.25% | 4.83% | 4.29% | 2.37% | 5.21% | 5.44% | 4.49% | 0.24% | -0.43% | 5.65% | 4.48% | | 5.50% | 5.54% | 3.78% | 11.36% | 5.96% | 4.75% | 3.50% | 4.49% | 4.61% | 5.19% | -3.90% | -0.68% | 4.63% | 5.47% | 5.46% | 3.88% | 4.70% | 3.22% |
|
FCF Margin
|
20.85% | 9.07% | 14.03% | 16.12% | | 6.72% | | | 15.47% | 6.30% | -4.32% | 0.99% | 3.93% | 5.10% | 7.59% | 4.95% | 2.21% | 5.71% | 7.27% | 2.19% | 2.72% | 8.51% | 3.40% | 4.00% | | 8.59% | | | 9.70% | 7.87% | 6.28% | 7.06% | 4.19% | -1.97% | -2.87% | -3.44% | 5.65% | 5.85% | 3.03% | 6.28% | 4.47% | 5.97% | 8.73% | 4.85% | 6.08% | 6.26% | 14.11% | 6.77% | | 5.43% | | | -9.06% | 5.13% | 1.09% | 6.66% | 2.65% | 1.56% | 2.97% | 8.32% | 5.31% | 4.55% | 2.89% | 7.44% | 7.63% | | 2.48% |
|
Inventory Average
|
22.91M | 58.11M | 62.58M | 64.12M | 63.05M | 28.82M | 29.38M | 64.20M | 63.43M | 63.59M | 71.32M | 79.68M | 78.71M | 76.91M | 79.23M | 83.40M | 89.53M | 92.97M | 95.49M | 99.75M | 102.14M | 98.84M | 97.48M | 98.00M | 95.48M | 95.96M | 98.92M | 104.46M | 110.54M | 113.39M | 113.97M | 112.99M | 112.25M | 107.64M | 105.80M | 108.92M | 110.84M | 111.17M | 113.39M | 117.27M | 120.84M | 123.47M | 123.71M | 126.75M | 128.73M | 131.50M | 130.63M | 126.83M | 126.79M | 126.67M | 127.48M | 129.81M | 133.88M | 141.71M | 157.12M | 166.37M | 167.82M | 177.02M | 180.69M | 179.46M | 183.69M | 180.25M | 172.63M | 169.48M | 170.81M | 191.06M | 206.80M |
|
Assets Average
|
1,382.32M | 1,350.65M | 1,356.76M | 1,360.06M | 1,353.05M | 1,337.44M | 1,328.39M | 1,335.07M | 1,331.14M | 1,330.63M | 1,462.73M | 1,596.94M | 1,579.11M | 1,641.94M | 1,742.22M | 1,852.43M | 1,973.08M | 2,078.22M | 2,158.03M | 2,328.44M | 2,502.72M | 2,490.57M | 2,480.61M | 2,480.65M | 2,443.09M | 2,415.91M | 2,425.24M | 2,589.93M | 2,798.15M | 2,829.86M | 2,816.77M | 2,813.74M | 2,785.34M | 2,748.90M | 2,729.22M | 2,702.19M | 2,671.20M | 2,664.99M | 2,693.78M | 2,705.22M | 2,769.34M | 3,042.43M | 3,229.56M | 3,214.61M | 3,193.60M | 3,295.42M | 3,405.93M | 3,392.13M | 3,354.25M | 3,297.52M | 3,298.97M | 3,324.66M | 3,288.35M | 3,292.82M | 3,336.53M | 3,342.01M | 3,328.15M | 3,397.43M | 3,493.85M | 3,470.24M | 3,430.80M | 3,428.06M | 3,428.61M | 3,429.01M | 3,415.20M | 3,872.53M | 4,347.12M |
|
Equity Average
|
| | | | | | | 788.20M | 796.75M | 797.00M | 798.11M | 795.50M | 775.97M | 770.30M | 797.68M | 838.69M | 861.14M | 902.42M | 966.14M | 996.19M | 1,041.26M | 1,106.72M | 1,141.64M | 1,153.61M | 1,142.12M | 1,140.58M | 532.81M | -92.99M | 574.80M | 575.53M | -109.82M | -125.18M | 543.67M | 562.45M | -82.70M | 555.88M | 1,221.33M | 1,271.10M | 1,294.73M | 1,287.75M | 1,267.92M | 1,263.10M | 1,281.10M | 1,293.80M | 1,278.38M | 1,292.02M | 1,328.55M | 1,343.99M | 1,362.24M | 1,393.18M | 1,419.25M | 1,418.53M | 1,411.60M | 1,435.35M | 1,453.45M | 1,441.12M | 1,439.03M | 1,452.44M | 1,465.83M | 1,422.36M | 1,363.22M | 1,363.83M | 1,380.14M | 1,395.47M | 1,408.32M | 1,418.93M | 1,424.12M |
|
Invested Capital
|
666.59M | 21.48M | 20.36M | 18.51M | 753.79M | 24.40M | 804.05M | 824.52M | 923.09M | 827.30M | 1,116.87M | 826.53M | 1,042.37M | 1,224.64M | 876.42M | 935.68M | 1,465.63M | 984.37M | 1,006.34M | 1,932.94M | 1,999.94M | 1,978.98M | 1,972.08M | 1,977.82M | 1,886.48M | 1,863.92M | -58.31M | -40.03M | 1,317.77M | 18.45M | 2.73M | -111.08M | 1,221.57M | -74.67M | -68.08M | 1,204.44M | 1,262.77M | 1,303.34M | 1,307.64M | 1,288.85M | 1,266.00M | 1,288.50M | 1,300.09M | 1,307.38M | 1,268.43M | 1,324.24M | 1,340.98M | 1,351.64M | 1,373.00M | 1,413.38M | 1,425.13M | 1,411.93M | 1,411.49M | 1,459.42M | 1,455.95M | 1,434.88M | 1,444.44M | 1,464.75M | 1,471.18M | 1,375.39M | 1,353.70M | 1,377.56M | 1,385.12M | 1,406.56M | 1,411.40M | 1,429.12M | 1,819.93M |
|
Asset Utilization Ratio
|
1.75 | 1.88 | 1.34 | 0.46 | 1.50 | 1.50 | 1.51 | 1.50 | 1.93 | 1.94 | 1.79 | 1.69 | 1.76 | 1.75 | 1.67 | 1.59 | 1.54 | 1.58 | 1.62 | 1.56 | 1.49 | 1.51 | 1.51 | 1.50 | 1.53 | 1.55 | 1.55 | 1.47 | 1.35 | 1.36 | 1.38 | 1.39 | 1.41 | 1.42 | 1.43 | 1.45 | 1.47 | 1.48 | 1.47 | 1.46 | 1.43 | 1.32 | 1.25 | 1.27 | 1.29 | 1.28 | 1.25 | 1.26 | 1.00 | 1.01 | 1.00 | 1.01 | 1.31 | 1.35 | 1.37 | 1.40 | 1.44 | 1.44 | 1.43 | 1.45 | 1.48 | 1.50 | 1.50 | 1.49 | 1.49 | 1.23 | 1.10 |
|
Interest Coverage Ratio
|
-8.57 | -16.48 | 17.41 | 17.87 | | 22.28 | 25.82 | 26.10 | -42.67 | 28.63 | 18.17 | 16.83 | 13.02 | 14.00 | 7.80 | 7.85 | 9.25 | 17.00 | 12.09 | 7.54 | 8.41 | 10.76 | 10.07 | 11.20 | | 11.55 | 13.34 | 11.64 | 13.01 | 10.49 | 10.65 | 7.01 | 2.53 | 8.45 | 8.15 | -6.35 | 5.56 | 6.97 | 6.36 | 6.53 | 3.62 | 7.26 | 7.87 | 6.74 | 0.46 | 9.61 | 8.80 | 6.09 | | 9.85 | 11.28 | 7.81 | 23.24 | 12.64 | 10.90 | 8.15 | 9.59 | 8.65 | 9.83 | -6.94 | 6.08 | 8.99 | 10.61 | 10.38 | 7.52 | 4.95 | 3.65 |
|
Debt to Equity
|
0.44 | | | | 0.35 | | 0.21 | 0.18 | 0.16 | 0.15 | 0.40 | 0.43 | 0.43 | 0.82 | 0.60 | 0.70 | 0.71 | 0.67 | 0.59 | 0.92 | 0.86 | 0.74 | 0.72 | 0.70 | 0.68 | 0.61 | -7.50 | -9.60 | 0.81 | -11.57 | -8.04 | -8.08 | 0.79 | -10.47 | -10.56 | 0.72 | 0.67 | 0.64 | 0.64 | 0.65 | 0.78 | 0.75 | 0.69 | 0.69 | 0.69 | 1.07 | 0.76 | 0.75 | 0.70 | 0.63 | 0.62 | 0.63 | 0.63 | 0.61 | 0.62 | 0.62 | 0.62 | 0.73 | 0.73 | 0.76 | 0.78 | 0.76 | 0.77 | 0.75 | 0.73 | 1.23 | 1.25 |
|
Debt Ratio
|
0.21 | 0.20 | 0.20 | 0.18 | 0.19 | 0.15 | 0.12 | 0.11 | 0.10 | 0.09 | 0.20 | 0.21 | 0.21 | 0.37 | 0.28 | 0.31 | 0.30 | 0.30 | 0.27 | 0.37 | 0.37 | 0.34 | 0.33 | 0.33 | 0.32 | 0.29 | 0.29 | 0.33 | 0.35 | 0.38 | 0.36 | 0.35 | 0.35 | 0.33 | 0.31 | 0.32 | 0.31 | 0.31 | 0.30 | 0.31 | 0.35 | 0.29 | 0.28 | 0.28 | 0.27 | 0.41 | 0.30 | 0.30 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.31 | 0.31 | 0.30 | 0.40 | 0.41 |
|
Equity Ratio
|
0.48 | | | | 0.54 | | 0.58 | 0.60 | 0.60 | 0.60 | 0.50 | 0.49 | 0.49 | 0.45 | 0.46 | 0.44 | 0.43 | 0.44 | 0.46 | 0.40 | 0.43 | 0.46 | 0.46 | 0.47 | 0.47 | 0.48 | -0.04 | -0.03 | 0.44 | -0.03 | -0.05 | -0.04 | 0.44 | -0.03 | -0.03 | 0.44 | 0.47 | 0.48 | 0.48 | 0.47 | 0.44 | 0.39 | 0.40 | 0.40 | 0.40 | 0.39 | 0.39 | 0.40 | 0.41 | 0.43 | 0.43 | 0.42 | 0.43 | 0.44 | 0.43 | 0.43 | 0.44 | 0.42 | 0.42 | 0.40 | 0.39 | 0.40 | 0.40 | 0.41 | 0.41 | 0.33 | 0.33 |
|
Times Interest Earned
|
-8.57 | -16.48 | 17.41 | 17.87 | | 22.28 | 25.82 | 26.10 | -42.67 | 28.63 | 18.17 | 16.83 | 13.02 | 14.00 | 7.80 | 7.85 | 9.25 | 17.00 | 12.09 | 7.54 | 8.41 | 10.76 | 10.07 | 11.20 | | 11.55 | 13.34 | 11.64 | 13.01 | 10.49 | 10.65 | 7.01 | 2.53 | 8.45 | 8.15 | -6.35 | 5.56 | 6.97 | 6.36 | 6.53 | 3.62 | 7.26 | 7.87 | 6.74 | 0.46 | 9.61 | 8.80 | 6.09 | | 9.85 | 11.28 | 7.81 | 23.24 | 12.64 | 10.90 | 8.15 | 9.59 | 8.65 | 9.83 | -6.94 | 6.08 | 8.99 | 10.61 | 10.38 | 7.52 | 4.95 | 3.65 |
|
FCF Payout Ratio
|
-0.44 | -0.19 | -0.35 | -0.48 | | 0.30 | | | 0.28 | 0.36 | -0.73 | 3.03 | 0.79 | 0.45 | 0.42 | 0.62 | 1.33 | 0.35 | 0.36 | 1.23 | 1.03 | 0.24 | 0.85 | 0.75 | | 0.29 | | | 0.55 | 0.33 | 0.57 | 0.51 | 0.91 | -1.45 | -1.35 | -1.11 | 0.73 | 0.51 | 1.33 | 0.65 | 0.96 | 0.52 | 0.47 | 0.86 | 0.72 | 0.48 | 0.29 | 0.63 | | 0.60 | | | -0.58 | 0.63 | 3.79 | 0.60 | 1.62 | 2.05 | 1.34 | 0.49 | 0.81 | 0.71 | 1.44 | 0.57 | 0.60 | | 1.72 |
|
Enterprise Value
|
-19.96M | -18.52M | -20.10M | -19.96M | -6.87M | -18.95M | -6.53M | -7.11M | -6.75M | -8.67M | -13.74M | -8.20M | -7.78M | -186.15M | -222.33M | -14.14M | -13.28M | -32.25M | -30.06M | -10.65M | -8.53M | -8.80M | -8.53M | -8.07M | -23.62M | -7.97M | -57.04M | -25.98M | -35.08M | -18.77M | -28.29M | -17.34M | -7.99M | -6.51M | -7.18M | -7.07M | -5.39M | -38.29M | -29.55M | -53.60M | -25.81M | -11.58M | -9.95M | -7.10M | -14.23M | -254.62M | -299.58M | -333.20M | -324.16M | -268.70M | -303.61M | -313.95M | -189.83M | -222.90M | -165.26M | -174.61M | -165.92M | -27.72M | -13.38M | -14.86M | -22.58M | -15.82M | -6.87M | -14.97M | -5.73M | -12.50M | -16.83M |
|
Return on Sales
|
0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.10% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.48% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.00% | 0.05% | 0.05% | -0.04% | 0.02% | 0.04% | 0.05% | 0.04% | 0.02% | 0.05% | 0.05% | 0.04% | 0.00% | 0.00% | 0.06% | 0.04% | 0.03% | 0.06% | 0.06% | 0.04% | 0.11% | 0.06% | 0.05% | 0.03% | 0.04% | 0.05% | 0.05% | -0.04% | -0.01% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.03% |
|
Return on Capital Employed
|
0.16% | 0.17% | 0.13% | 0.06% | | 0.20% | 0.20% | 0.19% | 0.19% | 0.19% | 0.17% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.18% | 0.18% | 0.17% | 0.15% | 0.13% | 0.13% | 0.14% | 0.31% | 0.32% | 0.32% | 0.30% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.06% | 0.07% | 0.06% | 0.05% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.07% | 0.06% | 0.06% | 0.07% | 0.12% | 0.12% | 0.10% | 0.09% |
|
Return on Invested Capital
|
0.34% | 0.34% | 1.66% | 0.57% | | 0.34% | 0.31% | 0.17% | 0.16% | 0.16% | 0.13% | 0.14% | 0.13% | 0.10% | 0.11% | 0.14% | 0.12% | 0.18% | 0.24% | 0.16% | 0.12% | 0.09% | 0.09% | 0.10% | | 0.29% | 0.62% | -11.37% | 0.31% | 0.30% | 18.80% | -3.65% | 0.29% | 0.28% | -2.14% | 0.14% | 0.08% | 0.07% | 0.07% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.14% | | 0.20% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.10% | 0.06% | 0.07% | 0.07% | 0.15% | 0.19% | 0.18% | 0.14% |
|
Return on Assets
|
0.09% | 0.09% | 0.07% | 0.03% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.10% | 0.11% | 0.10% | 0.09% | 0.07% | 0.07% | 0.08% | 0.23% | 0.24% | 0.24% | 0.22% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.05% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.04% | 0.02% | 0.02% | 0.02% | 0.06% | 0.07% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | | | 0.13% | 0.18% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% | 0.16% | 0.23% | 0.24% | 0.23% | 0.22% | 0.16% | 0.15% | 0.16% | 0.50% | 0.50% | 1.09% | -6.24% | 0.35% | 0.34% | -1.78% | -1.54% | 0.27% | 0.27% | -1.74% | 0.13% | 0.07% | 0.06% | 0.06% | 0.12% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.07% | 0.07% | 0.07% | 0.07% | 0.12% | 0.12% | 0.12% | 0.20% | 0.20% | 0.20% | 0.20% | 0.16% | 0.15% | 0.15% | 0.10% | 0.06% | 0.06% | 0.06% | 0.14% | 0.18% | 0.16% | 0.14% |