|
Gross Margin
|
11.89% | 9.37% | 12.02% | 11.54% | 11.67% | 11.24% | 12.20% | 12.30% | 11.50% | 11.41% | 11.53% | 12.45% | 12.55% | 11.52% | 16.31% | 17.15% | 17.79% | 19.89% | 20.89% | 22.82% | 23.03% | 17.92% | 20.74% | 20.11% | 20.41% | 21.00% | 20.43% | 16.34% | 15.96% | 16.74% | 16.92% | 15.36% | 12.00% | 8.17% | 12.45% | 14.61% | 11.98% | 13.84% | 14.10% | 10.54% | 10.10% | 5.95% | 16.70% | 16.37% | 8.64% | 8.03% | 9.62% | 13.39% | 9.07% | 10.41% | 12.34% | 12.45% | 15.00% | 14.16% | 15.09% | 18.16% | 19.82% | 18.19% | 17.98% | 18.93% | 14.63% |
|
EBT Margin
|
-1.04% | 0.13% | -0.81% | 4.33% | 5.40% | 4.92% | 5.75% | 4.68% | 4.14% | 4.75% | -12.22% | 7.27% | 6.83% | 6.07% | 10.47% | 15.33% | 10.36% | 14.38% | 14.01% | 17.47% | 17.83% | 13.60% | 13.12% | 13.54% | 12.84% | 13.39% | 9.24% | 7.99% | 9.73% | 8.56% | 10.14% | 7.31% | 5.30% | 1.34% | 5.07% | 7.54% | 3.76% | 4.14% | 7.77% | 1.70% | -3.28% | -11.94% | 2.38% | 4.87% | -0.15% | 1.96% | 0.59% | 4.55% | -3.18% | 4.08% | 2.69% | 4.10% | 5.16% | 4.51% | 5.80% | 9.07% | 10.09% | 8.12% | 9.42% | 7.20% | 6.46% |
|
EBIT Margin
|
4.14% | 3.84% | 5.44% | 7.04% | 6.75% | 6.36% | 7.04% | 6.09% | 5.56% | 6.24% | -10.85% | 8.10% | 7.79% | 6.89% | 11.38% | 16.04% | 10.99% | 14.68% | 14.61% | 17.71% | 18.51% | 13.81% | 13.73% | 14.04% | 13.16% | 14.40% | 11.04% | 9.45% | 10.98% | 9.67% | 11.15% | 8.58% | 6.03% | 2.74% | 6.21% | 8.36% | 5.43% | 6.16% | 8.76% | 3.36% | -0.52% | -8.69% | 5.71% | 7.19% | 2.14% | 3.69% | 2.47% | 6.46% | -0.63% | 6.01% | 4.88% | 6.20% | 8.02% | 7.36% | 8.81% | 11.76% | 12.76% | 10.97% | 10.99% | 9.49% | 8.65% |
|
EBITDA Margin
|
4.14% | 3.84% | 5.44% | 7.04% | 6.75% | 6.36% | 7.04% | 6.09% | 5.56% | 6.24% | -10.85% | 8.10% | 7.79% | 6.89% | 11.38% | 16.04% | 10.99% | 14.68% | 14.61% | 17.71% | 18.51% | 13.81% | 13.73% | 14.04% | 13.16% | 14.40% | 11.04% | 9.45% | 10.98% | 9.67% | 11.15% | 8.58% | 6.03% | 2.74% | 6.21% | 8.36% | 5.43% | 6.16% | 8.76% | 3.36% | -0.52% | -8.69% | 5.71% | 7.19% | 2.14% | 3.69% | 2.47% | 6.46% | -0.63% | 6.01% | 4.88% | 6.20% | 8.02% | 7.36% | 8.81% | 11.76% | 12.76% | 10.97% | 10.99% | 9.49% | 8.65% |
|
Operating Margin
|
4.14% | 3.84% | 5.44% | 7.04% | 6.75% | 6.36% | 7.04% | 6.09% | 5.56% | 6.24% | -10.85% | 8.10% | 7.79% | 6.89% | 11.38% | 16.04% | 10.99% | 14.68% | 14.61% | 17.71% | 18.51% | 13.81% | 13.73% | 14.04% | 13.16% | 14.40% | 11.04% | 9.45% | 10.98% | 9.67% | 11.15% | 8.58% | 6.03% | 2.74% | 6.21% | 8.36% | 5.43% | 6.16% | 8.76% | 3.36% | -0.52% | -8.69% | 5.71% | 7.19% | 2.14% | 3.69% | 2.47% | 6.46% | -0.63% | 6.01% | 4.88% | 6.20% | 8.02% | 7.36% | 8.81% | 11.76% | 12.76% | 10.97% | 10.99% | 9.49% | 8.65% |
|
Net Margin
|
-0.74% | 0.10% | -0.71% | 3.34% | -0.18% | 3.75% | 4.04% | 2.29% | 3.03% | 3.43% | -12.85% | 4.76% | 4.68% | 4.11% | 7.72% | 9.55% | 7.12% | 9.72% | 9.70% | 12.77% | 12.25% | 9.75% | 9.46% | 10.28% | 9.15% | 9.00% | 7.27% | 6.34% | 6.49% | 10.35% | 7.65% | -13.62% | 3.79% | -21.09% | -14.54% | -12.39% | -21.85% | 2.94% | 4.57% | 1.33% | -1.46% | -4.57% | 3.91% | 13.84% | 0.11% | 1.49% | 0.45% | 2.96% | -2.69% | 3.02% | 2.34% | 2.83% | 3.92% | 3.43% | 4.50% | 6.03% | 6.28% | 5.50% | 7.27% | 4.58% | 4.72% |
|
FCF Margin
|
-29.65% | -8.05% | -17.37% | 4.17% | -6.03% | | 4.95% | 3.76% | -12.19% | 11.51% | -6.57% | 15.32% | -4.08% | 14.00% | -0.52% | 2.99% | -17.20% | 3.73% | 2.14% | 17.33% | -9.86% | | 3.53% | 9.27% | 3.48% | 7.84% | -9.01% | 28.70% | -12.43% | 1.33% | 3.45% | -5.00% | -20.81% | -18.07% | 0.09% | 2.69% | -12.16% | -12.90% | 27.24% | 26.96% | -7.44% | -38.94% | -9.24% | 1.20% | -69.66% | -5.08% | -20.03% | 4.85% | -40.77% | 4.14% | 1.29% | -3.75% | -13.97% | -2.68% | -6.12% | 11.17% | -14.18% | 3.45% | 6.70% | 3.52% | 2.65% |
|
Inventory Average
|
| | | | 338.78M | | | 331.43M | 340.19M | 361.46M | 351.72M | 330.48M | 322.51M | 317.31M | 321.80M | 321.43M | 338.85M | 395.31M | 422.62M | 436.10M | 444.78M | | | 411.94M | 383.93M | 391.75M | 397.73M | 407.07M | 405.75M | 409.89M | 402.47M | 414.42M | 462.44M | 533.36M | 583.12M | 628.40M | 699.25M | 721.46M | 692.28M | 349.82M | 257.24M | 506.63M | 538.06M | 286.52M | 325.65M | 679.95M | 755.10M | 798.50M | 845.10M | 892.75M | 899.30M | 855.80M | 853.60M | 855.30M | 819.70M | 791.65M | 762.35M | 723.15M | 700.05M | 697.95M | 684.30M |
|
Assets Average
|
| | | | 1,300.55M | | | 1,374.95M | 1,390.14M | 1,380.33M | 1,325.26M | 1,287.67M | 1,286.16M | 1,298.53M | 1,382.52M | 1,483.87M | 878.52M | 239.87M | 239.87M | 1,013.66M | 1,840.48M | | | 1,810.83M | 1,826.56M | 1,986.66M | 2,164.90M | 2,285.77M | 2,405.20M | 2,422.37M | 2,431.32M | 2,448.02M | 2,490.29M | 2,524.17M | 2,523.20M | 2,751.91M | 2,969.71M | 2,948.22M | 3,113.35M | 3,226.42M | 3,109.94M | 3,052.72M | 3,134.77M | 3,300.43M | 3,430.35M | 3,541.35M | 3,659.40M | 3,778.80M | 3,834.30M | 3,884.80M | 3,937.10M | 3,950.05M | 3,996.55M | 4,029.15M | 4,079.70M | 4,185.15M | 4,271.00M | 4,277.25M | 4,310.10M | 4,356.90M | 4,328.10M |
|
Equity Average
|
| 329.86M | 363.57M | 369.94M | 379.42M | | | 444.59M | 462.07M | 478.23M | 458.12M | 443.56M | 469.84M | 490.22M | 512.89M | 550.96M | 584.94M | 615.46M | 708.88M | 823.25M | 888.97M | | | 1,003.35M | 1,024.29M | 1,065.90M | 1,119.87M | 1,159.30M | 1,179.55M | 1,211.62M | 1,298.45M | 1,369.05M | 1,391.72M | 1,401.25M | 1,410.25M | 1,429.46M | 1,457.28M | 1,480.37M | 1,477.99M | 1,470.60M | 1,467.00M | 1,452.65M | 1,447.55M | 1,463.55M | 1,438.20M | 1,403.35M | 1,416.95M | 1,428.15M | 1,423.50M | 1,419.90M | 1,401.35M | 1,395.50M | 1,420.65M | 1,442.80M | 1,470.95M | 1,512.00M | 1,555.80M | 1,597.75M | 1,645.15M | 1,683.75M | 1,699.35M |
|
Invested Capital
|
296.57M | 363.16M | 363.98M | 375.90M | 382.94M | | 435.53M | 453.64M | 470.50M | 485.95M | 430.30M | 456.83M | 482.86M | 497.58M | 528.20M | 581.44M | 596.17M | 634.76M | 783.00M | 885.95M | 914.46M | | 989.88M | 1,320.80M | 1,031.76M | 1,100.03M | 1,139.70M | 1,776.50M | 1,180.21M | 1,243.03M | 1,353.88M | 1,853.94M | 1,399.22M | 1,403.28M | 1,417.23M | 2,302.24M | 1,472.86M | 1,487.88M | 1,468.11M | 2,307.09M | 1,460.90M | 1,444.40M | 1,450.70M | 2,391.90M | 1,400.00M | 1,406.70M | 1,427.20M | 2,719.30M | 1,417.90M | 1,421.90M | 1,380.80M | 2,740.10M | 2,930.00M | 2,894.90M | 2,918.90M | 3,292.40M | 2,985.30M | 3,020.30M | 3,068.10M | 3,448.60M | 3,467.20M |
|
Asset Utilization Ratio
|
| | | | 1.11 | | | 1.31 | 1.31 | 1.30 | 1.29 | 1.36 | 1.42 | 1.47 | 1.50 | 1.49 | 2.51 | 9.74 | 10.25 | 2.57 | 1.58 | | | 1.48 | 1.33 | 1.17 | 0.99 | 0.95 | 0.90 | 0.92 | 1.00 | 1.03 | 1.03 | 1.03 | 1.11 | 1.10 | 1.08 | 1.07 | 0.99 | 0.87 | 0.78 | 0.69 | 0.57 | 0.53 | 0.55 | 0.64 | 0.72 | 0.79 | 0.83 | 0.94 | 0.98 | 1.00 | 1.00 | 0.93 | 0.86 | 0.85 | 0.85 | 0.82 | 0.82 | 0.74 | 0.71 |
|
Interest Coverage Ratio
|
0.80 | 1.04 | 1.76 | 4.91 | 4.99 | 4.40 | 5.45 | 4.33 | 3.91 | 4.18 | -7.97 | 9.73 | 8.06 | 8.44 | 12.42 | 22.46 | 17.33 | 47.97 | 24.37 | 74.30 | 27.32 | 65.20 | 22.66 | 28.45 | 42.15 | 14.37 | 6.14 | 6.49 | 8.75 | 8.66 | 10.95 | 6.73 | 8.28 | 1.95 | 5.44 | 10.19 | 3.25 | 3.05 | 8.84 | 2.02 | -0.19 | -2.68 | 2.52 | 3.12 | 0.94 | 2.14 | 1.32 | 3.39 | -0.24 | 3.12 | 2.22 | 2.95 | 2.80 | 2.58 | 2.93 | 4.37 | 4.78 | 3.85 | 7.02 | 3.43 | 3.94 |
|
Debt to Equity
|
| | | 0.24 | 0.21 | | 0.16 | 0.13 | 0.19 | 0.10 | 0.22 | 0.28 | 0.08 | 0.05 | 0.03 | 0.36 | 0.08 | 0.14 | 0.12 | 0.25 | 0.18 | | | 0.19 | | 0.16 | 0.16 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.28 | 0.24 | 0.19 | 0.19 | 0.22 | 0.25 | 0.37 | 0.21 | 0.21 | 0.21 | 0.20 | 0.22 | 0.20 | 0.21 | 0.20 | 0.21 | 0.23 | 0.23 | 0.28 | 0.23 | 0.23 | | |
|
Debt Ratio
|
| | | 0.07 | 0.06 | | 0.05 | 0.04 | 0.06 | 0.04 | 0.07 | 0.10 | 0.03 | 0.02 | 0.01 | 0.14 | 0.19 | 0.38 | 0.39 | 0.12 | 0.09 | | | 0.10 | | 0.08 | 0.08 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.13 | 0.11 | 0.09 | 0.09 | 0.10 | 0.11 | 0.15 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.10 | 0.09 | 0.09 | | |
|
Equity Ratio
|
| | | 0.29 | 0.29 | | 0.32 | 0.33 | 0.34 | 0.36 | 0.33 | 0.35 | 0.38 | 0.38 | 0.36 | 0.38 | 2.49 | 2.65 | 3.26 | 0.48 | 0.48 | | 0.55 | 0.55 | 0.57 | 0.51 | 0.52 | 0.49 | 0.49 | 0.51 | 0.56 | 0.56 | 0.56 | 0.55 | 0.56 | 0.48 | 0.50 | 0.50 | 0.45 | 0.46 | 0.48 | 0.47 | 0.45 | 0.44 | 0.40 | 0.39 | 0.39 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.36 | 0.37 | 0.38 | 0.38 | 0.39 | 0.40 |
|
Times Interest Earned
|
0.80 | 1.04 | 1.76 | 4.91 | 4.99 | 4.40 | 5.45 | 4.33 | 3.91 | 4.18 | -7.97 | 9.73 | 8.06 | 8.44 | 12.42 | 22.46 | 17.33 | 47.97 | 24.37 | 74.30 | 27.32 | 65.20 | 22.66 | 28.45 | 42.15 | 14.37 | 6.14 | 6.49 | 8.75 | 8.66 | 10.95 | 6.73 | 8.28 | 1.95 | 5.44 | 10.19 | 3.25 | 3.05 | 8.84 | 2.02 | -0.19 | -2.68 | 2.52 | 3.12 | 0.94 | 2.14 | 1.32 | 3.39 | -0.24 | 3.12 | 2.22 | 2.95 | 2.80 | 2.58 | 2.93 | 4.37 | 4.78 | 3.85 | 7.02 | 3.43 | 3.94 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | -0.49 | 0.11 | -0.03 | 0.24 | 0.29 | 0.06 | -0.22 | | 0.42 | 0.59 | 0.58 | 0.19 | -0.20 | 0.01 | -0.39 | 1.77 | 1.25 | -0.10 | -0.03 | -0.11 | 11.54 | 0.33 | -0.05 | -0.16 | 0.11 | 0.02 | -0.31 | -0.08 | -0.21 | 1.21 | -0.02 | -0.25 | -0.06 | 0.19 | -0.03 | 0.19 | 0.64 | -0.25 | -0.09 | -0.41 | -0.19 | 0.08 | -0.08 | 0.36 | 0.18 | 0.37 | 0.36 |
|
Enterprise Value
|
-49.25M | -99.09M | -34.30M | -35.89M | -6.44M | | -27.55M | -31.70M | -17.86M | -30.83M | -6.01M | -68.81M | -45.97M | -102.92M | -146.44M | -122.58M | -42.67M | -52.25M | -12.18M | -42.28M | -55.12M | | -64.65M | -81.73M | -82.75M | -387.81M | -311.93M | -453.04M | -445.49M | -441.18M | -462.75M | -396.54M | -321.21M | -196.04M | -204.71M | -164.72M | -62.55M | 31.51M | -558.37M | -653.79M | -544.14M | -417.64M | -464.25M | -478.10M | -248.10M | -432.70M | -292.90M | -390.80M | -111.20M | -235.30M | -173.30M | -126.10M | -150.20M | -97.40M | -113.30M | -191.30M | -137.70M | -103.20M | -131.00M | -140.90M | -203.00M |
|
Return on Sales
|
-0.01% | 0.00% | -0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.02% | 0.03% | 0.03% | -0.13% | 0.05% | 0.05% | 0.04% | 0.08% | 0.10% | 0.07% | 0.10% | 0.10% | 0.13% | 0.12% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.10% | 0.08% | 0.06% | 0.04% | 0.01% | 0.04% | 0.06% | 0.03% | 0.03% | 0.05% | 0.01% | -0.01% | -0.05% | 0.04% | 0.14% | 0.00% | 0.01% | 0.00% | 0.03% | -0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.06% | 0.06% | 0.05% | 0.07% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | | | | | | | | | | | | | | | | | | | | | 0.23% | | | | 0.12% | | | | 0.10% | | | | 0.07% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | | 0.14% | 0.16% | | | 0.18% | 0.17% | 0.16% | -0.23% | -0.03% | 0.02% | 0.03% | 0.24% | 0.29% | 0.29% | 0.34% | 0.33% | 0.33% | 0.37% | | | 0.25% | 0.21% | 0.22% | 0.19% | 0.13% | 0.12% | 0.16% | 0.17% | 0.13% | 0.12% | 0.10% | 0.09% | 0.07% | 0.07% | 0.10% | 0.11% | 0.06% | 0.04% | 0.05% | 0.00% | -0.20% | 0.67% | 0.16% | 0.15% | 0.04% | 0.03% | 0.07% | 0.09% | 0.06% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.06% |
|
Return on Assets
|
| | | | 0.02% | | | 0.04% | 0.04% | 0.04% | -0.01% | 0.00% | 0.00% | 0.01% | 0.08% | 0.10% | 0.18% | 0.84% | 0.94% | 0.26% | 0.18% | | | 0.16% | 0.13% | 0.11% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% |
|
Return on Equity
|
| | | 0.03% | 0.07% | | | 0.14% | 0.13% | 0.12% | -0.04% | -0.01% | 0.01% | 0.02% | 0.22% | 0.27% | 0.27% | 0.33% | 0.32% | 0.32% | 0.37% | | | 0.28% | 0.23% | 0.21% | 0.17% | 0.15% | 0.13% | 0.14% | 0.15% | 0.14% | 0.13% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.06% | 0.04% | 0.02% | 0.00% | 0.06% | 0.06% | 0.08% | 0.07% | 0.03% | 0.01% | 0.03% | 0.05% | 0.05% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.10% |