|
Gross Margin
|
| 30.91% | 34.04% | 36.90% | 36.48% | 32.79% | 35.49% | 35.13% | 35.16% | 34.01% | 33.95% | 35.58% | 35.58% | 32.98% | 34.37% | 34.73% | 35.25% | 33.41% | 34.20% | 35.33% | 35.65% | 34.31% | 35.58% | 35.78% | 35.25% | 35.25% | 36.28% | 37.61% | 37.72% | 37.07% | 38.94% | 37.90% | | 36.37% | 35.91% | 36.91% | 34.96% | 35.03% | 36.95% | 38.18% | 37.44% | 35.38% | 36.61% | 38.00% | 37.96% | 37.55% | 36.15% | 36.59% | | 37.16% | 36.81% | 33.30% | 30.96% | 34.41% | 35.48% | 34.99% | 36.54% | 36.38% | 38.24% | 40.09% | 40.17% | 39.59% | 41.90% | 41.48% | 40.53% | 39.75% | 42.90% | 42.13% |
|
EBT Margin
|
| -4.90% | -0.50% | 6.95% | -3.15% | -2.23% | 2.28% | 6.16% | 3.69% | -0.64% | 1.70% | 7.56% | 5.45% | -0.05% | 2.23% | 7.12% | 5.28% | 0.13% | 3.44% | 7.50% | 6.67% | 3.60% | 2.92% | 8.28% | 3.55% | 2.58% | 6.62% | 9.66% | 7.81% | 3.54% | 8.39% | 8.66% | | 1.46% | 4.01% | 9.33% | -2.21% | 0.29% | 4.49% | 8.36% | 6.98% | 0.33% | 3.95% | 9.35% | 10.05% | -5.45% | 3.09% | 7.35% | | 4.30% | 4.47% | 4.16% | 6.79% | 3.23% | 4.47% | 13.28% | 3.62% | 0.79% | -1.60% | 6.66% | 3.34% | 3.74% | 7.38% | 9.19% | 7.70% | 3.15% | 9.29% | 8.39% |
|
EBIT Margin
|
| -4.13% | 0.28% | 7.65% | -2.51% | -1.50% | 3.03% | 6.75% | 4.37% | 0.23% | 2.37% | 8.02% | 5.97% | 0.49% | 2.78% | 7.58% | 5.75% | 0.69% | 3.95% | 7.97% | 6.96% | 4.07% | 3.32% | 8.58% | 3.84% | 2.95% | 6.93% | 9.92% | 8.00% | 3.90% | 8.58% | 8.84% | | 1.66% | 4.21% | 9.63% | -1.82% | 0.73% | 4.98% | 8.78% | 7.32% | 0.77% | 4.42% | 9.70% | 10.35% | -5.06% | 3.56% | 7.64% | | 4.67% | 4.84% | 4.47% | 7.02% | 3.56% | 4.81% | 13.68% | 4.04% | 1.34% | -0.64% | 7.98% | 4.52% | 5.05% | 8.56% | 10.25% | 8.50% | 4.07% | 10.22% | 9.45% |
|
EBITDA Margin
|
| -4.13% | 0.28% | 7.65% | -2.51% | -1.50% | 3.03% | 6.75% | 4.37% | -0.18% | 1.11% | 4.86% | 3.48% | 0.17% | 1.29% | 4.75% | 2.94% | 0.32% | 1.83% | 4.86% | 4.63% | 2.55% | 1.90% | 5.33% | 3.84% | 1.68% | 4.27% | 6.37% | 8.66% | 2.30% | 5.08% | 5.83% | -1,306.77% | 1.14% | 2.64% | 6.29% | 5.92% | 0.68% | 3.27% | 6.41% | 5.51% | 0.12% | 2.71% | 7.13% | 7.56% | -5.69% | 3.01% | 6.25% | | 3.11% | 3.47% | 3.29% | 5.64% | 2.46% | 4.66% | 9.87% | 3.59% | 0.35% | -2.29% | 5.27% | 2.99% | 3.23% | 5.82% | 6.86% | 6.30% | 2.23% | 8.50% | 6.07% |
|
Operating Margin
|
| -4.13% | 0.28% | 7.65% | -2.51% | -1.50% | 3.03% | 6.75% | 4.37% | 0.23% | 2.37% | 8.02% | 5.97% | 0.49% | 2.78% | 7.58% | 5.75% | 0.69% | 3.95% | 7.97% | 6.96% | 4.07% | 3.32% | 8.58% | 3.84% | 2.95% | 6.93% | 9.92% | 8.00% | 3.90% | 8.58% | 8.84% | | 1.66% | 4.21% | 9.63% | -1.82% | 0.73% | 4.98% | 8.78% | 7.32% | 0.77% | 4.42% | 9.70% | 10.35% | -5.06% | 3.56% | 7.64% | | 4.67% | 4.84% | 4.47% | 7.02% | 3.56% | 4.81% | 13.68% | 4.04% | 1.34% | -0.64% | 7.98% | 4.52% | 5.05% | 8.56% | 10.25% | 8.50% | 4.07% | 10.22% | 9.45% |
|
Net Margin
|
| -2.95% | -0.33% | 4.62% | -2.37% | -1.14% | 1.40% | 3.31% | 2.60% | -0.58% | 0.97% | 4.87% | 3.55% | -0.09% | 1.41% | 4.28% | 3.24% | 0.23% | 2.20% | 4.94% | 4.19% | 2.43% | 1.90% | 5.45% | 1.09% | 1.55% | 4.15% | 6.58% | 5.34% | 2.29% | 5.35% | 5.73% | 41.01% | 0.93% | 2.62% | 6.16% | 5.72% | 0.39% | 3.33% | 6.45% | 5.36% | 0.15% | 2.94% | 7.32% | 7.67% | -5.17% | 2.93% | 5.99% | | 3.03% | 3.35% | 3.27% | 5.11% | 2.48% | 4.87% | 10.54% | 2.87% | 0.33% | -2.27% | 5.31% | 3.34% | 3.01% | 5.77% | 7.07% | 5.96% | 2.32% | 7.23% | 6.03% |
|
FCF Margin
|
| | | 18.76% | | -8.28% | | | -12.34% | -6.61% | 1.40% | 13.91% | 11.28% | -8.13% | 6.76% | 12.20% | 7.93% | -7.94% | 1.84% | 17.13% | 6.07% | -9.39% | 3.74% | 11.01% | | -10.98% | | | 7.79% | -5.27% | 8.35% | 12.93% | -10,424.14% | -8.31% | 0.01% | 13.39% | 12.73% | -6.87% | 10.77% | 13.76% | 11.78% | -6.21% | 7.53% | 16.26% | 6.65% | -8.10% | 14.55% | 22.35% | | -3.57% | -2.61% | -2.64% | -8.98% | -9.99% | -0.19% | 7.28% | 4.85% | -0.56% | 0.25% | 14.21% | 13.05% | -2.64% | 5.42% | 16.96% | 6.46% | -0.62% | 2.41% | 19.83% |
|
Inventory Average
|
| | | | | | | 84.12M | 77.24M | 78.52M | 94.56M | 98.38M | 98.80M | 100.89M | 106.78M | 109.27M | 99.20M | 100.09M | 112.49M | 108.71M | 94.31M | 94.90M | 114.33M | 122.62M | 119.33M | 132.84M | 154.28M | 154.94M | 135.21M | 136.58M | 159.01M | 160.39M | 134.56M | 131.08M | 155.46M | 160.65M | 154.88M | 157.19M | 172.03M | 179.96M | 165.86M | 163.88M | 182.27M | 187.94M | 172.69M | 166.99M | 163.58M | 150.39M | 140.97M | 145.99M | 170.82M | 188.03M | 185.09M | 194.08M | 216.78M | 224.60M | 201.15M | 185.60M | 212.95M | 231.85M | 212.75M | 204.35M | 217.45M | 216.55M | 202.30M | 199.65M | 210.75M | 205.50M |
|
Assets Average
|
| | | | | 798.72M | 787.96M | 987.79M | 1,000.32M | 977.09M | 980.09M | 1,029.53M | 1,053.45M | 1,044.36M | 1,056.31M | 1,099.21M | 1,099.92M | 1,074.90M | 1,108.80M | 1,136.12M | 1,131.03M | 1,123.58M | 1,136.36M | 1,179.53M | 1,219.06M | 1,244.24M | 1,287.06M | 1,323.70M | 1,293.18M | 1,287.69M | 1,333.09M | 1,357.89M | 1,345.65M | 1,328.26M | 1,363.72M | 1,413.29M | 1,408.48M | 1,368.34M | 1,366.76M | 1,392.07M | 1,398.80M | 1,412.62M | 1,432.75M | 1,456.29M | 1,461.49M | 1,411.21M | 1,342.63M | 1,345.04M | 1,396.36M | 1,411.79M | 1,441.38M | 1,505.78M | 1,516.13M | 1,511.45M | 1,555.85M | 1,542.65M | 1,456.55M | 1,398.65M | 1,729.20M | 2,046.30M | 1,972.90M | 1,920.70M | 1,926.70M | 1,927.10M | 1,894.25M | 1,866.60M | 1,885.05M | 1,877.50M |
|
Equity Average
|
| | | | | | | 400.85M | 405.22M | 402.09M | 394.45M | 401.43M | 414.50M | 418.19M | 412.93M | 414.75M | 420.67M | 421.33M | 420.43M | 425.31M | 434.08M | 439.64M | 439.95M | 438.29M | 427.02M | 421.04M | 431.36M | 445.47M | 466.55M | 482.93M | 497.23M | 515.11M | 512.67M | 501.23M | 497.90M | 495.12M | 505.23M | 514.41M | 519.77M | 539.18M | 558.17M | 554.25M | 537.38M | 544.93M | 572.36M | 568.01M | 552.36M | 563.33M | 582.14M | 604.23M | 626.27M | 632.25M | 609.85M | 586.02M | 572.02M | 584.20M | 611.60M | 615.00M | 664.25M | 728.20M | 751.45M | 766.80M | 779.95M | 817.50M | 843.65M | 822.15M | 807.45M | 823.45M |
|
Invested Capital
|
503.49M | | | | 619.62M | | 449.71M | 452.01M | 608.46M | 446.15M | 443.27M | 460.06M | 599.76M | 482.39M | 469.16M | 464.56M | 575.25M | 471.17M | 488.04M | 440.62M | 586.87M | 482.04M | 472.73M | 440.81M | 612.29M | 502.23M | 585.14M | 605.81M | 667.78M | 638.57M | 781.89M | 761.34M | 715.03M | 791.46M | 826.35M | 808.15M | 791.23M | 843.21M | 822.12M | 803.13M | 813.29M | 841.61M | 816.01M | 801.20M | 759.60M | 781.95M | 736.55M | 748.09M | 766.07M | 793.57M | 813.30M | 807.64M | 767.80M | 825.13M | 872.30M | 807.20M | 806.90M | 821.10M | 1,313.40M | 1,249.70M | 1,197.60M | 1,244.80M | 1,250.40M | 1,192.30M | 1,185.00M | 1,208.60M | 1,255.40M | 1,160.10M |
|
Asset Utilization Ratio
|
| | | | | 1.99 | 2.05 | 1.65 | 1.69 | 1.76 | 1.79 | 1.75 | 1.74 | 1.80 | 1.83 | 1.80 | 1.82 | 1.86 | 1.83 | 1.80 | 1.82 | 1.84 | 1.82 | 1.80 | 1.82 | 1.84 | 1.83 | 1.78 | 1.78 | 1.77 | 1.69 | 1.63 | 1.20 | 1.20 | 1.16 | 1.13 | 1.54 | 1.61 | 1.63 | 1.61 | 1.61 | 1.58 | 1.55 | 1.53 | 1.54 | 1.58 | 1.58 | 1.49 | 1.00 | 1.00 | 1.04 | 1.05 | 1.56 | 1.63 | 1.65 | 1.68 | 1.62 | 1.62 | 1.28 | 1.14 | 1.23 | 1.32 | 1.35 | 1.33 | 1.33 | 1.36 | 1.37 | 1.38 |
|
Interest Coverage Ratio
|
| | 0.34 | 10.77 | | -2.00 | 3.94 | 10.89 | 8.18 | 0.26 | 3.39 | 15.76 | 10.81 | 0.84 | 4.59 | 15.70 | 11.30 | 1.15 | 7.40 | 15.96 | 22.32 | 8.35 | 7.73 | 26.75 | | 7.75 | 20.02 | 35.25 | 88.29 | 10.42 | 40.70 | 47.35 | | 7.59 | 16.07 | 31.45 | -5.74 | 1.58 | 9.96 | 20.61 | 24.46 | 1.49 | 8.42 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.72 | | | | 0.48 | | 0.50 | 0.50 | 0.49 | 0.51 | 0.51 | 0.49 | 0.43 | 0.52 | 0.51 | 0.46 | 0.37 | 0.47 | 0.52 | 0.37 | 0.35 | 0.43 | 0.43 | 0.38 | 0.48 | 0.64 | 0.70 | 0.56 | 0.40 | 0.61 | 0.55 | 0.45 | 0.43 | 0.58 | 0.67 | 0.63 | 0.54 | 0.64 | 0.57 | 0.45 | 0.44 | 0.54 | 0.54 | 0.43 | 0.30 | 0.42 | 0.33 | 0.30 | 0.30 | 0.28 | 0.28 | 0.28 | 0.30 | 0.42 | 0.55 | 0.33 | 0.31 | 0.34 | 0.84 | 0.69 | 0.57 | 0.61 | 0.59 | 0.41 | 0.41 | 0.50 | 0.55 | 0.39 |
|
Debt Ratio
|
0.28 | | | | 0.20 | | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.17 | 0.21 | 0.20 | 0.17 | 0.14 | 0.19 | 0.19 | 0.14 | 0.13 | 0.17 | 0.16 | 0.14 | 0.16 | 0.22 | 0.23 | 0.19 | 0.15 | 0.23 | 0.20 | 0.17 | 0.16 | 0.22 | 0.24 | 0.22 | 0.20 | 0.24 | 0.21 | 0.18 | 0.18 | 0.21 | 0.20 | 0.16 | 0.12 | 0.17 | 0.14 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.16 | 0.20 | 0.13 | 0.13 | 0.15 | 0.29 | 0.25 | 0.23 | 0.25 | 0.24 | 0.18 | 0.18 | 0.22 | 0.23 | 0.18 |
|
Equity Ratio
|
0.39 | | | | 0.42 | | 0.41 | 0.40 | 0.41 | 0.41 | 0.39 | 0.39 | 0.40 | 0.40 | 0.38 | 0.37 | 0.39 | 0.39 | 0.37 | 0.38 | 0.38 | 0.40 | 0.38 | 0.37 | 0.33 | 0.34 | 0.33 | 0.34 | 0.38 | 0.37 | 0.37 | 0.39 | 0.38 | 0.38 | 0.35 | 0.35 | 0.37 | 0.38 | 0.38 | 0.40 | 0.40 | 0.38 | 0.37 | 0.38 | 0.40 | 0.40 | 0.42 | 0.42 | 0.42 | 0.44 | 0.43 | 0.41 | 0.39 | 0.38 | 0.35 | 0.40 | 0.44 | 0.44 | 0.34 | 0.37 | 0.39 | 0.40 | 0.41 | 0.44 | 0.45 | 0.43 | 0.42 | 0.45 |
|
Times Interest Earned
|
| | 0.34 | 10.77 | | -2.00 | 3.94 | 10.89 | 8.18 | 0.26 | 3.39 | 15.76 | 10.81 | 0.84 | 4.59 | 15.70 | 11.30 | 1.15 | 7.40 | 15.96 | 22.32 | 8.35 | 7.73 | 26.75 | | 7.75 | 20.02 | 35.25 | 88.29 | 10.42 | 40.70 | 47.35 | | 7.59 | 16.07 | 31.45 | -5.74 | 1.58 | 9.96 | 20.61 | 24.46 | 1.49 | 8.42 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | 0.12 | | -0.32 | | | -0.17 | -0.40 | 1.70 | 0.15 | 0.18 | -0.29 | 0.34 | 0.16 | 0.26 | -0.31 | 1.16 | 0.11 | 0.33 | -0.25 | 0.59 | 0.17 | | -0.19 | | | 0.28 | -0.45 | 0.27 | 0.16 | 0.12 | -0.31 | 237.64 | 0.16 | 0.17 | -0.36 | 0.22 | 0.15 | 0.18 | -0.43 | 0.33 | 0.13 | 0.32 | -0.34 | 0.21 | 0.11 | | -0.77 | | | -0.21 | -0.23 | -11.08 | 0.30 | 0.48 | -5.07 | 10.64 | 0.15 | 0.17 | -1.07 | 0.46 | 0.14 | 0.38 | -4.38 | 0.98 | 0.12 |
|
Enterprise Value
|
-49.13M | | -19.62M | -45.97M | -93.03M | -43.04M | -52.18M | -80.91M | -109.19M | -65.11M | -59.57M | -120.68M | -81.70M | -65.42M | -62.18M | -55.87M | -48.73M | -38.01M | -40.86M | -44.04M | -72.19M | -52.93M | -32.16M | -35.31M | -37.28M | -26.27M | -38.34M | -30.62M | -32.45M | -43.17M | -30.90M | -34.39M | -38.16M | -30.04M | -29.04M | -23.69M | -24.85M | -30.14M | -32.83M | -45.12M | -77.82M | -49.25M | -30.12M | -53.54M | -52.84M | -35.92M | -28.19M | -110.56M | -117.48M | -95.73M | -118.28M | -127.41M | -53.40M | -24.50M | -20.30M | -22.80M | -19.10M | -18.50M | -29.20M | -29.90M | -34.20M | -32.20M | -33.20M | -39.90M | -28.60M | -27.20M | -38.20M | -28.10M |
|
Return on Sales
|
| -0.03% | 0.00% | 0.05% | -0.02% | -0.01% | 0.01% | 0.03% | 0.03% | 0.00% | 0.01% | 0.05% | 0.04% | 0.00% | 0.01% | 0.04% | 0.03% | 0.00% | 0.02% | 0.05% | 0.04% | 0.02% | 0.02% | 0.05% | 0.01% | 0.02% | 0.04% | 0.07% | 0.05% | 0.02% | 0.05% | 0.06% | 0.05% | 0.01% | 0.03% | 0.06% | 0.06% | 0.00% | 0.03% | 0.07% | 0.05% | 0.00% | 0.03% | 0.07% | 0.08% | -0.05% | 0.03% | 0.06% | 0.01% | 0.03% | 0.03% | 0.03% | 0.05% | 0.02% | 0.05% | 0.11% | 0.03% | 0.00% | -0.02% | 0.05% | 0.03% | 0.03% | 0.06% | 0.07% | 0.06% | 0.02% | 0.07% | 0.06% |
|
Return on Capital Employed
|
| | | | | | 0.07% | 0.04% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.13% | 0.15% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.15% | 0.14% | 0.23% | 0.22% | 0.19% | 0.20% | 0.21% | 0.18% | | 0.15% | 0.14% | 0.14% | 0.08% | 0.08% | 0.08% | 0.08% | 0.13% | 0.12% | 0.12% | 0.13% | 0.15% | 0.12% | 0.12% | 0.10% | | 0.05% | 0.10% | 0.11% | 0.13% | 0.12% | 0.12% | 0.17% | 0.15% | 0.13% | 0.09% | 0.05% | 0.06% | 0.08% | 0.12% | 0.13% | 0.15% | 0.14% | 0.15% | 0.14% |
|
Return on Invested Capital
|
| | | | | | | 0.03% | 0.07% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.12% | 0.12% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.18% | 0.12% | 0.11% | 0.14% | 0.14% | 0.17% | 0.17% | 0.17% | 0.14% | | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.15% | 0.12% | 0.12% | 0.10% | | 0.05% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.18% | 0.16% | 0.15% | 0.07% | 0.04% | 0.06% | 0.07% | 0.11% | 0.12% | 0.14% | 0.13% | 0.13% | 0.13% |
|
Return on Assets
|
| | | | | 0.01% | 0.02% | 0.01% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.08% | 0.06% | 0.06% | 0.05% | 0.01% | 0.04% | 0.04% | 0.03% | 0.06% | 0.06% | 0.07% | 0.10% | 0.09% | 0.08% | 0.04% | 0.02% | 0.02% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% |
|
Return on Equity
|
| | | | | | | 0.02% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.17% | 0.16% | 0.18% | 0.14% | 0.14% | 0.17% | 0.18% | 0.23% | 0.23% | 0.23% | 0.21% | 0.15% | 0.13% | 0.11% | 0.11% | 0.18% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.19% | 0.15% | 0.15% | 0.12% | 0.03% | 0.10% | 0.10% | 0.08% | 0.15% | 0.16% | 0.18% | 0.25% | 0.20% | 0.18% | 0.10% | 0.06% | 0.07% | 0.09% | 0.15% | 0.15% | 0.17% | 0.17% | 0.18% | 0.17% |