|
Gross Margin
|
| 31.57% | 29.06% | 28.44% | 28.35% | 27.51% | 27.95% | 28.37% | 27.96% | 29.73% | 25.91% | 26.84% | 28.00% | 27.80% | 28.25% | 28.08% | 27.30% | 27.38% | 26.22% | 23.76% | 24.18% | 24.69% | 27.54% | 28.02% | 28.47% | 29.01% | 29.72% | 28.49% | 29.19% | 27.74% | 26.09% | 26.67% | 24.89% | 26.02% | 27.89% | 27.92% | 26.99% | 26.74% | 28.76% | 28.58% | 27.22% | 26.33% | 27.41% | 27.17% | 27.47% | 26.50% | 26.28% | 23.46% | 26.91% | 24.86% | 25.52% | 26.47% | 25.89% | 26.55% | 28.59% | 29.25% | 30.33% | 29.52% | 30.75% | 30.04% | 28.69% | 28.79% | 31.89% | 31.96% | 31.53% |
|
EBT Margin
|
| 7.83% | 4.41% | 6.22% | 4.44% | 5.99% | 8.21% | 8.24% | 6.81% | 5.49% | 1.00% | 6.34% | 6.54% | 5.30% | 6.80% | 0.01% | 23.89% | 3.98% | 5.11% | 1.98% | 3.97% | 2.82% | 7.51% | 7.59% | 8.15% | 5.49% | 8.65% | 8.48% | 8.33% | 3.64% | 6.23% | 5.73% | 1.23% | 1.85% | 7.07% | 5.82% | 5.58% | 2.05% | 6.77% | 9.23% | 5.49% | 2.15% | 6.11% | 6.54% | 7.47% | 5.31% | 7.68% | 5.89% | 7.35% | 5.47% | 7.03% | 7.78% | 6.48% | 3.77% | 6.52% | 6.54% | 9.55% | 4.66% | 7.97% | 7.88% | 4.93% | 2.37% | 8.15% | 9.30% | 5.27% |
|
EBIT Margin
|
| -0.02% | 0.39% | 6.70% | 5.52% | 6.83% | 8.91% | 8.53% | 8.86% | 8.01% | 8.27% | 8.58% | 9.41% | 7.45% | 10.18% | 0.01% | 8.34% | 7.46% | 8.51% | 5.39% | -15.18% | 4.54% | 8.94% | 9.26% | -12.74% | 7.98% | 10.25% | 9.44% | 10.67% | 5.31% | 7.70% | 7.14% | -13.02% | 4.60% | 9.78% | 9.24% | -19.57% | 5.08% | 9.53% | 9.20% | 7.13% | 4.45% | 8.44% | 8.49% | 9.51% | 6.66% | 8.35% | 7.19% | 8.43% | 6.66% | 8.81% | 9.34% | 9.42% | 7.45% | 10.04% | 10.14% | -21.33% | 8.25% | 10.97% | 11.37% | -25.29% | 5.89% | 11.14% | 12.35% | -23.62% |
|
EBITDA Margin
|
| -0.02% | 0.39% | 6.70% | 5.52% | 6.83% | 8.91% | 8.53% | 8.86% | 8.01% | 8.27% | 8.58% | 9.41% | 7.45% | 10.18% | 0.01% | 8.34% | 7.46% | 8.51% | 5.39% | -15.18% | 4.54% | 8.94% | 9.26% | -12.74% | 7.98% | 10.25% | 9.44% | 10.67% | 5.31% | 7.70% | 7.14% | -13.02% | 4.60% | 9.78% | 9.24% | -19.57% | 5.08% | 9.53% | 16.01% | 15.18% | 12.03% | 8.44% | 15.29% | 15.78% | 13.90% | 8.35% | 7.19% | 8.43% | 6.66% | 8.81% | 9.34% | 9.42% | 7.45% | 10.04% | 10.14% | -21.33% | 8.25% | 10.97% | 11.37% | -25.29% | 5.89% | 11.14% | 12.35% | -23.62% |
|
Operating Margin
|
| -0.02% | 0.39% | 6.70% | 5.52% | 6.83% | 8.91% | 8.53% | 8.86% | 8.01% | 8.27% | 8.58% | 9.41% | 7.45% | 10.18% | 0.01% | 8.34% | 7.46% | 8.51% | 5.39% | -15.18% | 4.54% | 8.94% | 9.26% | -12.74% | 7.98% | 10.25% | 9.44% | 10.67% | 5.31% | 7.70% | 7.14% | -13.02% | 4.60% | 9.78% | 9.24% | -19.57% | 5.08% | 9.53% | 9.20% | 7.13% | 4.45% | 8.44% | 8.49% | 9.51% | 6.66% | 8.35% | 7.19% | 8.43% | 6.66% | 8.81% | 9.34% | 9.42% | 7.45% | 10.04% | 10.14% | -21.33% | 8.25% | 10.97% | 11.37% | -25.29% | 5.89% | 11.14% | 12.35% | -23.62% |
|
Net Margin
|
| 5.55% | 2.67% | 5.02% | 3.56% | 3.97% | 0.17% | 0.33% | 1.10% | 0.50% | -0.58% | 11.73% | 0.04% | | | 0.00% | 0.23% | 2.63% | | | | -0.02% | -0.24% | | | -0.01% | 5.96% | 6.04% | 6.01% | 2.49% | 4.25% | 4.08% | 0.66% | 6.43% | 5.36% | 4.61% | -2.11% | 1.59% | 4.61% | 6.57% | 2.60% | 1.28% | 4.41% | 5.80% | 2.21% | 3.84% | 5.67% | 3.58% | 4.68% | 4.29% | 4.65% | 4.77% | 4.67% | 2.56% | 4.37% | 4.07% | 2.90% | 3.70% | 5.53% | 5.89% | -1.83% | 1.62% | 4.50% | 7.44% | -0.60% |
|
FCF Margin
|
| -2.68% | 2.62% | 0.57% | 10.47% | -1.50% | 3.60% | 5.54% | 6.61% | -1.44% | 5.17% | 4.97% | 4.97% | -6.48% | 4.58% | 1.43% | 1.57% | -13.99% | | -2.43% | 3.42% | 8.04% | 7.30% | 5.17% | 8.67% | 4.05% | 5.20% | 9.64% | 6.27% | -0.68% | 1.63% | 5.26% | 11.22% | -7.10% | 5.04% | 9.23% | 16.23% | -1.99% | 7.70% | 9.39% | 12.71% | 0.36% | 7.65% | 9.72% | 15.84% | 0.08% | 3.45% | 6.63% | 3.71% | -7.77% | -1.17% | 3.03% | 18.39% | -5.20% | 7.56% | 9.03% | 16.85% | 0.50% | 3.79% | 7.10% | 6.41% | -10.89% | 8.81% | 7.73% | 6.60% |
|
Inventory Average
|
| | | | | 132.73M | 147.84M | 162.40M | 144.69M | 139.95M | 187.91M | 214.19M | 212.28M | 218.99M | 225.91M | 221.82M | 221.40M | 241.15M | | | 125.79M | 263.16M | 270.33M | 266.26M | 257.70M | 256.67M | 262.95M | 261.22M | 254.38M | 266.83M | 294.30M | 310.15M | 345.04M | 391.15M | 407.44M | 402.89M | 374.78M | 367.59M | 384.67M | 378.11M | 355.44M | 359.12M | 384.84M | 371.46M | 338.72M | 355.99M | 408.30M | 445.24M | 455.52M | 498.14M | 545.50M | 545.20M | 519.53M | 508.91M | 512.66M | 485.96M | 457.34M | 466.11M | 493.13M | 502.56M | 488.26M | 467.91M | 481.96M | 499.27M | 487.46M |
|
Assets Average
|
| | | | | 1,163.59M | 1,211.79M | 1,267.70M | 1,256.63M | 1,241.68M | 1,495.53M | 1,741.66M | 1,767.12M | 1,775.87M | 1,769.63M | 1,787.17M | 1,836.76M | 1,891.07M | | | 935.47M | 1,983.24M | 2,094.12M | 2,079.70M | 2,055.45M | 2,032.79M | 2,045.06M | 2,073.58M | 2,068.13M | 2,112.60M | 2,184.78M | 2,244.28M | 3,330.78M | 4,373.65M | 4,356.48M | 4,314.34M | 4,233.05M | 4,171.21M | 4,157.98M | 4,091.27M | 4,009.21M | 4,005.50M | 4,002.16M | 3,980.39M | 4,009.21M | 4,075.23M | 4,190.34M | 4,262.60M | 4,266.40M | 4,457.98M | 4,630.96M | 4,596.06M | 4,517.63M | 4,499.68M | 4,576.89M | 4,638.98M | 4,691.74M | 4,702.77M | 4,800.54M | 4,948.68M | 4,955.74M | 4,947.07M | 5,046.68M | 5,149.28M | 5,174.40M |
|
Equity Average
|
| | | | | 650.80M | 695.67M | 736.02M | 726.74M | 716.78M | 714.74M | 747.67M | 786.27M | 789.64M | 808.69M | 828.36M | 885.19M | 932.23M | | | 445.70M | 878.93M | 879.04M | 897.41M | 893.28M | 883.91M | 904.86M | 940.57M | 950.87M | 947.33M | 970.76M | 1,012.14M | 1,042.18M | 1,090.00M | 1,133.07M | 1,136.86M | 1,143.97M | 1,163.14M | 1,168.55M | 1,169.50M | 1,199.40M | 1,222.42M | 1,220.45M | 1,266.38M | 1,347.88M | 1,412.01M | 1,502.69M | 1,565.53M | 1,582.61M | 1,621.60M | 1,630.30M | 1,596.72M | 1,594.74M | 1,622.46M | 1,658.64M | 1,705.14M | 1,741.52M | 1,762.08M | 1,780.18M | 1,816.92M | 1,835.78M | 1,804.10M | 1,827.17M | 1,917.48M | 1,981.10M |
|
Invested Capital
|
636.87M | | | | 857.87M | 689.70M | 746.64M | 770.39M | 909.56M | 754.23M | 811.50M | 823.85M | 1,276.31M | 815.57M | 824.30M | 839.92M | 1,402.78M | 934.01M | | 0.95M | 1,438.18M | 884.29M | 909.42M | 924.77M | 1,574.52M | 960.90M | 1,000.55M | 1,035.42M | 1,610.83M | 949.76M | 1,001.75M | 1,042.54M | 3,472.26M | 1,209.40M | 1,189.86M | 1,191.86M | 3,384.93M | 1,245.33M | 1,189.59M | 1,176.02M | 3,186.17M | 1,274.05M | 1,218.85M | 1,313.91M | 3,138.85M | 1,442.16M | 1,563.21M | 1,567.86M | 3,188.84M | 1,645.85M | 1,614.75M | 1,578.68M | 3,347.05M | 1,634.13M | 1,683.16M | 1,727.13M | 3,592.50M | 1,768.24M | 1,792.11M | 1,841.72M | 3,839.90M | 1,778.36M | 1,875.98M | 1,958.97M | 4,020.16M |
|
Asset Utilization Ratio
|
| | | | | 1.17 | 1.14 | 1.11 | 1.15 | 1.19 | 1.09 | 1.02 | 1.07 | 1.14 | 1.14 | 1.13 | 1.11 | 1.09 | | | 2.25 | 1.05 | 1.00 | 1.00 | 1.01 | 1.03 | 1.02 | 1.00 | 1.01 | 1.01 | 0.99 | 0.98 | 0.69 | 0.58 | 0.63 | 0.68 | 0.72 | 0.72 | 0.71 | 0.72 | 0.72 | 0.72 | 0.70 | 0.69 | 0.70 | 0.70 | 0.72 | 0.74 | 0.77 | 0.76 | 0.77 | 0.80 | 0.83 | 0.82 | 0.79 | 0.77 | 0.75 | 0.75 | 0.74 | 0.72 | 0.72 | 0.72 | 0.70 | 0.68 | 0.67 |
|
Interest Coverage Ratio
|
| -0.03 | 0.44 | 8.50 | 7.22 | 8.23 | 12.76 | 11.21 | 12.29 | 10.56 | 7.58 | 7.22 | 8.82 | 6.71 | 10.81 | 11.77 | 2.33 | 8.78 | 9.72 | 5.36 | -14.94 | 3.50 | 7.78 | 7.53 | -11.17 | 6.00 | 8.27 | 7.11 | 8.02 | 3.19 | 5.90 | 5.47 | -4.16 | 1.19 | 2.75 | 2.55 | -5.45 | 1.28 | 2.69 | 2.60 | 2.20 | 1.26 | 2.63 | 2.91 | 3.33 | 2.37 | 3.47 | 3.07 | 4.11 | 3.13 | 4.41 | 3.75 | 3.00 | 1.82 | 2.72 | 2.60 | -5.78 | 2.10 | 3.11 | 2.96 | -6.94 | 1.45 | 2.87 | 3.28 | -6.44 |
|
Debt to Equity
|
0.35 | | | | 0.35 | 0.32 | 0.29 | 0.28 | 0.29 | 0.27 | 0.84 | 0.64 | 0.64 | 0.61 | 0.59 | 0.56 | 0.51 | 0.55 | | 0.56 | 0.62 | 0.85 | 0.79 | 0.77 | 0.78 | 0.78 | 0.74 | 0.71 | 0.70 | 0.80 | 0.76 | 0.75 | 2.30 | 2.14 | 2.10 | 2.07 | 1.94 | 1.89 | 1.87 | 1.77 | 1.61 | 1.60 | 1.57 | 1.41 | 1.28 | 1.21 | 1.08 | 1.04 | 1.00 | 1.15 | 1.18 | 1.19 | 1.08 | 1.13 | 1.10 | 1.08 | 1.05 | 1.03 | 1.13 | 1.10 | 1.10 | 1.23 | 1.13 | 1.06 | 1.01 |
|
Debt Ratio
|
0.19 | | | | 0.19 | 0.18 | 0.17 | 0.16 | 0.17 | 0.16 | 0.34 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.25 | 0.27 | | 0.27 | 0.29 | 0.35 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.32 | 0.32 | 0.35 | 0.34 | 0.34 | 0.55 | 0.55 | 0.55 | 0.55 | 0.53 | 0.53 | 0.52 | 0.52 | 0.49 | 0.49 | 0.48 | 0.46 | 0.44 | 0.42 | 0.40 | 0.38 | 0.37 | 0.41 | 0.41 | 0.41 | 0.39 | 0.41 | 0.40 | 0.40 | 0.39 | 0.39 | 0.41 | 0.41 | 0.41 | 0.44 | 0.41 | 0.40 | 0.39 |
|
Equity Ratio
|
0.54 | | | | 0.55 | 0.57 | 0.58 | 0.58 | 0.57 | 0.58 | 0.40 | 0.45 | 0.44 | 0.45 | 0.46 | 0.47 | 0.50 | 0.49 | | 0.49 | 0.48 | 0.41 | 0.43 | 0.44 | 0.43 | 0.44 | 0.45 | 0.46 | 0.46 | 0.44 | 0.45 | 0.45 | 0.24 | 0.26 | 0.26 | 0.26 | 0.28 | 0.28 | 0.28 | 0.29 | 0.31 | 0.30 | 0.31 | 0.33 | 0.34 | 0.35 | 0.37 | 0.37 | 0.37 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.38 | 0.36 | 0.37 | 0.37 | 0.36 | 0.37 | 0.38 | 0.39 |
|
Times Interest Earned
|
| -0.03 | 0.44 | 8.50 | 7.22 | 8.23 | 12.76 | 11.21 | 12.29 | 10.56 | 7.58 | 7.22 | 8.82 | 6.71 | 10.81 | 11.77 | 2.33 | 8.78 | 9.72 | 5.36 | -14.94 | 3.50 | 7.78 | 7.53 | -11.17 | 6.00 | 8.27 | 7.11 | 8.02 | 3.19 | 5.90 | 5.47 | -4.16 | 1.19 | 2.75 | 2.55 | -5.45 | 1.28 | 2.69 | 2.60 | 2.20 | 1.26 | 2.63 | 2.91 | 3.33 | 2.37 | 3.47 | 3.07 | 4.11 | 3.13 | 4.41 | 3.75 | 3.00 | 1.82 | 2.72 | 2.60 | -5.78 | 2.10 | 3.11 | 2.96 | -6.94 | 1.45 | 2.87 | 3.28 | -6.44 |
|
FCF Payout Ratio
|
| -0.40 | 0.38 | 1.79 | 0.09 | -0.74 | 0.28 | 0.18 | 0.15 | -0.75 | 0.16 | 0.17 | 0.17 | -0.14 | 0.21 | -1.27 | 2.32 | -0.07 | | -0.47 | 0.33 | 0.16 | 0.17 | 0.24 | 0.14 | 0.34 | 0.25 | 0.14 | 0.20 | -2.05 | 0.83 | 0.25 | 0.10 | -0.15 | 0.20 | 0.11 | 0.06 | -0.60 | 0.14 | 0.12 | 0.09 | 3.61 | 0.16 | 0.13 | 0.07 | 15.09 | 0.31 | 0.16 | 0.27 | -0.13 | -0.88 | 0.36 | 0.06 | -0.25 | 0.16 | 0.14 | 0.08 | 2.77 | 0.35 | 0.19 | 0.21 | -0.14 | 0.16 | 0.19 | 0.22 |
|
Enterprise Value
|
-95.77M | -148.97M | -161.09M | -140.72M | -152.19M | -119.62M | -135.56M | -144.93M | -150.76M | -144.52M | -204.04M | -203.95M | -196.46M | -159.04M | -157.24M | 4.33M | -150.40M | -108.19M | -95.04M | -75.54M | -72.92M | -67.31M | -75.21M | -81.48M | -114.97M | -122.39M | -141.50M | -128.69M | -137.97M | -116.13M | -93.71M | -119.22M | -194.00M | -132.11M | -128.88M | -149.71M | -150.39M | -113.06M | -99.84M | -119.36M | -111.75M | -78.29M | -69.88M | -74.41M | -99.99M | -80.65M | -69.02M | -67.57M | -61.20M | -62.92M | -67.54M | -60.11M | -79.29M | -124.82M | -102.52M | -94.25M | -178.75M | -164.53M | -114.10M | -130.68M | -168.16M | -104.52M | -95.50M | -121.13M | -107.24M |
|
Return on Sales
|
| 0.06% | 0.03% | 0.05% | 0.04% | 0.04% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | 0.12% | 0.00% | 0.03% | 0.03% | 0.00% | 0.00% | 0.03% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.06% | 0.06% | 0.02% | 0.04% | 0.04% | 0.01% | 0.06% | 0.05% | 0.05% | -0.02% | 0.02% | 0.05% | 0.07% | 0.03% | 0.01% | 0.04% | 0.06% | 0.02% | 0.04% | 0.06% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.06% | 0.06% | -0.02% | 0.02% | 0.05% | 0.07% | -0.01% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.10% | 0.10% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.12% | 0.12% | 0.09% | 0.09% | 0.09% | | | 0.04% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.12% | 0.11% | 0.10% | 0.09% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% |
|
Return on Invested Capital
|
| | | | | 0.06% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.10% | 0.11% | 0.15% | 0.11% | 0.08% | 0.08% | | | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.05% | 0.04% | 0.11% | 0.11% | 0.13% | 0.12% | 0.01% | 0.01% | 0.05% | 0.08% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.06% | 0.11% | 0.11% | 0.06% | 0.07% | 0.11% | 0.09% | 0.07% | 0.07% | 0.11% | 0.13% | 0.09% | 0.09% | 0.13% | 0.13% | 0.01% | 0.01% | 0.02% | 0.03% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.02% | 0.01% | 0.01% | 0.00% | 0.04% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | 0.01% | | | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | 0.08% | 0.06% | 0.04% | 0.03% | 0.01% | 0.01% | 0.08% | 0.07% | 0.07% | 0.07% | 0.00% | 0.00% | 0.02% | | | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.07% | 0.10% | 0.12% | 0.10% | 0.09% | 0.06% | 0.09% | 0.10% | 0.11% | 0.09% | 0.06% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.09% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% |