|
Gross Margin
|
33.90% | 99.34% | 31.64% | 29.23% | 31.93% | 32.07% | 31.38% | 30.51% | 28.49% | 31.15% | 28.55% | 28.83% | 31.87% | 31.76% | 27.64% | 30.42% | 32.00% | 32.11% | 29.77% | 30.88% | 29.77% | 31.00% | 32.25% | 32.37% | 30.39% | 36.02% | 35.56% | 35.08% | 35.93% | 37.50% | 38.54% | 38.44% | 30.89% | 32.21% | 29.72% | 30.67% | 28.97% | 28.71% | 30.57% | 29.54% | 30.34% | 30.66% | 32.02% | 30.25% | 30.59% | 24.13% | 29.69% | 29.28% | 29.68% | 30.55% | 30.02% | 27.32% | 29.49% | 29.90% | 30.41% | 29.68% | 29.00% | 31.31% | 29.56% | 31.47% | 31.13% | 29.17% | 27.99% | 29.18% | 28.38% | 28.02% | 26.41% |
|
EBT Margin
|
6.41% | 3.43% | 2.68% | 0.06% | 6.12% | 7.66% | 17.99% | 9.31% | 15.27% | 15.82% | -12.47% | 30.02% | 15.94% | 10.92% | 9.27% | 11.61% | 11.48% | 11.30% | 9.49% | 12.71% | 8.61% | 10.75% | 11.13% | 14.69% | 8.88% | 21.33% | 16.29% | 14.31% | 11.55% | 15.96% | 6.42% | 12.20% | 7.88% | 10.67% | 9.00% | 11.36% | 8.23% | 8.24% | 8.37% | 10.63% | 9.99% | 8.42% | 10.16% | 11.08% | 11.87% | -21.97% | 7.62% | 9.36% | 9.07% | 11.31% | 8.19% | 7.91% | 10.20% | 9.05% | 9.53% | 8.85% | 8.83% | 7.62% | 10.23% | 9.16% | 11.06% | 10.05% | 10.10% | -11.48% | 10.07% | 7.25% | 2.60% |
|
EBIT Margin
|
12.29% | 4.45% | -1.14% | -1.16% | 6.91% | 14.73% | 12.01% | 8.57% | 12.90% | 12.01% | -10.00% | 10.52% | 15.54% | 13.50% | 9.43% | 11.18% | 11.13% | 12.05% | 10.11% | 11.01% | 8.16% | 11.43% | 11.04% | 15.14% | 8.69% | 23.63% | 16.21% | 13.94% | 12.07% | 12.54% | 9.20% | 10.56% | 8.60% | 10.27% | 8.72% | 10.51% | 8.01% | 7.90% | 9.20% | 10.86% | 9.32% | 8.75% | 10.27% | 11.21% | 10.99% | -21.80% | 6.34% | 9.46% | 8.30% | 10.44% | 8.35% | 8.59% | 9.38% | 9.90% | 9.77% | 9.12% | 8.05% | 7.12% | 9.03% | 9.00% | 10.10% | 9.36% | 10.28% | 8.80% | 9.64% | 7.80% | 1.34% |
|
EBITDA Margin
|
12.29% | 4.45% | -1.14% | -1.16% | 6.91% | 14.73% | 12.01% | 8.57% | 12.90% | 12.01% | -10.00% | 10.52% | 15.54% | 13.50% | 9.43% | 11.18% | 11.13% | 12.05% | 10.11% | 11.01% | 8.16% | 11.43% | 11.04% | 15.14% | 8.69% | 23.63% | 16.21% | 13.94% | 12.07% | 12.54% | 9.20% | 10.56% | 8.60% | 10.27% | 8.72% | 10.51% | 8.01% | 7.90% | 9.20% | 10.86% | 9.32% | 8.75% | 10.27% | 11.21% | 10.99% | -21.80% | 6.34% | 9.46% | 8.30% | 10.44% | 8.35% | 8.59% | 9.38% | 9.90% | 9.77% | 9.12% | 8.05% | 7.12% | 9.03% | 9.00% | 10.10% | 9.36% | 10.28% | 8.80% | 9.64% | 7.80% | 1.34% |
|
Operating Margin
|
12.29% | 4.45% | -1.14% | -1.16% | 6.91% | 14.73% | 12.01% | 8.57% | 12.90% | 12.01% | -10.00% | 10.52% | 15.54% | 13.50% | 9.43% | 11.18% | 11.13% | 12.05% | 10.11% | 11.01% | 8.16% | 11.43% | 11.04% | 15.14% | 8.69% | 23.63% | 16.21% | 13.94% | 12.07% | 12.54% | 9.20% | 10.56% | 8.60% | 10.27% | 8.72% | 10.51% | 8.01% | 7.90% | 9.20% | 10.86% | 9.32% | 8.75% | 10.27% | 11.21% | 10.99% | -21.80% | 6.34% | 9.46% | 8.30% | 10.44% | 8.35% | 8.59% | 9.38% | 9.90% | 9.77% | 9.12% | 8.05% | 7.12% | 9.03% | 9.00% | 10.10% | 9.36% | 10.28% | 8.80% | 9.64% | 7.80% | 1.34% |
|
Net Margin
|
6.41% | 3.43% | 2.68% | 0.06% | 6.12% | 7.13% | 17.24% | 13.71% | 11.60% | 13.19% | -8.31% | 22.19% | 12.25% | 8.68% | 8.45% | 5.29% | 0.55% | 9.24% | 7.26% | 11.88% | 7.66% | 8.36% | 9.11% | 9.60% | 6.65% | 14.20% | 14.00% | 12.80% | 8.91% | 12.68% | 5.55% | 9.29% | 5.84% | 8.00% | 7.01% | 7.89% | 6.15% | 6.09% | 5.67% | 5.16% | 7.39% | 6.15% | 8.09% | 7.96% | 8.89% | -16.21% | 4.79% | 7.27% | 6.89% | 6.32% | 6.22% | 5.78% | 7.73% | 6.91% | 7.54% | 4.01% | 6.51% | 6.02% | 8.45% | 7.64% | 8.28% | 7.17% | 7.53% | -13.24% | 7.44% | 5.34% | 2.92% |
|
FCF Margin
|
19.85% | 14.23% | 8.31% | 11.51% | 5.99% | 4.16% | 11.09% | 7.50% | 2.27% | 1.77% | 3.71% | 6.33% | 8.07% | 5.99% | 14.39% | -0.28% | 7.87% | 9.19% | -3.89% | 10.39% | 8.43% | 4.20% | 9.55% | 14.83% | 5.50% | 13.59% | 12.12% | 8.94% | 1.70% | 20.18% | 12.26% | 5.97% | -9.04% | 0.80% | 12.88% | 11.48% | -1.61% | -1.23% | 6.97% | 15.42% | 0.64% | 12.28% | 9.03% | 13.08% | -1.45% | 9.39% | 18.26% | 16.15% | 3.65% | -2.91% | -1.36% | 13.82% | -7.92% | -3.53% | 5.87% | 12.90% | 0.80% | 8.35% | 9.80% | 11.22% | 13.97% | -1.43% | 14.84% | 2.91% | 4.51% | -0.84% | 5.66% |
|
Inventory Average
|
-0.20M | 11.70M | 17.35M | 19.20M | 68.50M | 61.65M | 4.70M | 63.25M | 124.70M | 134.75M | 140.05M | 136.80M | 137.50M | 139.45M | 141.80M | 141.05M | 140.05M | 145.65M | 158.40M | 163.10M | 159.55M | 166.50M | 172.35M | 178.40M | 180.45M | 171.75M | 167.15M | 163.35M | 156.25M | 153.85M | 158.45M | 167.80M | 186.40M | 208.30M | 214.55M | 210.65M | 228.75M | 250.00M | 257.10M | 254.95M | 248.55M | 248.65M | 249.80M | 248.00M | 245.30M | 244.80M | 241.70M | 229.90M | 221.55M | 236.80M | 262.30M | 275.85M | 292.90M | 335.20M | 372.00M | 377.45M | 369.40M | 361.20M | 344.10M | 315.80M | 302.20M | 308.90M | 316.40M | 310.15M | 308.20M | 326.10M | 341.00M |
|
Assets Average
|
494.25M | 497.50M | 501.65M | 522.80M | 540.15M | 535.10M | 546.85M | 555.05M | 544.30M | 555.65M | 584.80M | 583.15M | 580.40M | 597.50M | 618.70M | 606.90M | 581.85M | 589.10M | 645.90M | 746.30M | 786.15M | 782.20M | 780.70M | 887.25M | 988.35M | 987.60M | 1,007.60M | 1,022.70M | 1,014.80M | 1,016.05M | 1,037.20M | 1,112.35M | 1,203.40M | 1,251.15M | 1,294.75M | 1,361.40M | 1,441.55M | 1,462.05M | 1,474.15M | 1,485.25M | 1,500.00M | 1,508.10M | 1,492.00M | 1,481.60M | 1,462.05M | 1,397.15M | 1,341.35M | 1,370.55M | 1,411.75M | 1,443.95M | 1,477.10M | 1,531.65M | 1,597.35M | 1,630.85M | 1,653.55M | 1,636.45M | 1,613.90M | 1,617.45M | 1,614.70M | 1,663.00M | 1,720.10M | 1,716.55M | 1,749.00M | 1,766.20M | 1,754.65M | 1,790.35M | 1,802.75M |
|
Equity Average
|
| | | | | | | | | | 326.15M | 327.30M | 355.85M | 377.15M | 394.35M | 360.00M | 325.40M | 342.65M | 363.75M | 392.70M | 418.10M | 434.05M | 449.40M | 486.70M | 519.00M | 535.90M | 568.95M | 596.75M | 612.20M | 629.30M | 645.85M | 653.00M | 665.15M | 690.45M | 726.15M | 771.10M | 809.55M | 822.25M | 830.00M | 832.90M | 837.20M | 856.00M | 872.65M | 900.55M | 931.60M | 922.00M | 912.85M | 935.45M | 952.00M | 966.65M | 983.65M | 1,013.05M | 1,050.95M | 1,068.75M | 1,080.25M | 1,066.15M | 1,060.50M | 1,087.70M | 1,111.45M | 1,138.85M | 1,167.90M | 1,191.05M | 1,221.75M | 1,231.85M | 1,240.90M | 1,283.60M | 1,302.20M |
|
Invested Capital
|
| | | 157.60M | | | | 315.70M | | 373.80M | 391.50M | 378.10M | 373.60M | 425.70M | 437.00M | 347.00M | 370.80M | 356.50M | 381.00M | 557.40M | 566.50M | 446.60M | 457.50M | 655.30M | 661.30M | 588.70M | 631.80M | 738.30M | 765.10M | 793.50M | 795.20M | 922.60M | 915.50M | 953.50M | 977.20M | 1,012.70M | 1,038.40M | 1,043.50M | 1,064.20M | 1,033.10M | 1,056.70M | 1,021.10M | 1,013.40M | 977.50M | 1,003.00M | 938.50M | 926.00M | 945.50M | 959.10M | 974.20M | 993.10M | 1,033.10M | 1,068.90M | 1,068.60M | 1,091.90M | 1,040.40M | 1,080.60M | 1,094.80M | 1,128.10M | 1,149.60M | 1,186.20M | 1,195.90M | 1,247.60M | 1,216.10M | 1,265.70M | 1,301.50M | 1,302.90M |
|
Asset Utilization Ratio
|
1.26 | 1.24 | 1.21 | 1.14 | 1.14 | 1.21 | 1.23 | 1.23 | 1.30 | 1.30 | 1.28 | 1.33 | 1.36 | 1.31 | 1.23 | 1.28 | 1.33 | 1.33 | 1.22 | 1.10 | 1.07 | 1.12 | 1.17 | 1.08 | 1.02 | 1.04 | 1.05 | 0.99 | 0.94 | 0.93 | 0.86 | 0.79 | 0.80 | 0.85 | 0.92 | 0.96 | 0.95 | 0.96 | 0.97 | 0.99 | 1.00 | 1.00 | 1.02 | 1.02 | 1.02 | 0.99 | 0.95 | 0.87 | 0.82 | 0.88 | 0.93 | 0.97 | 1.01 | 1.06 | 1.13 | 1.20 | 1.24 | 1.24 | 1.22 | 1.17 | 1.13 | 1.10 | 1.07 | 1.04 | 1.02 | 1.00 | 0.99 |
|
Interest Coverage Ratio
|
-10.71 | -3.59 | 1.13 | -0.17 | -8.69 | 20.67 | 16.08 | 11.69 | 23.90 | 22.40 | -25.25 | 19.18 | 78.00 | 48.20 | 43.25 | 47.80 | 55.50 | 44.60 | 39.00 | 29.56 | 18.00 | 28.11 | 28.00 | 44.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.26 | | | | 0.16 | | 0.10 | 0.29 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.11 | 0.09 | 0.25 | 0.36 | 0.33 | 0.32 | 0.25 | 0.36 | 0.36 | 0.32 | 0.29 | 0.31 | 0.25 | 0.25 | 0.23 | 0.41 | 0.35 | 0.35 | 0.31 | 0.27 | 0.26 | 0.27 | 0.27 | 0.25 | 0.24 | 0.18 | 0.15 | 0.06 | 0.06 | 0.04 | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.08 | 0.06 | | 0.06 | 0.09 | | 0.06 | 0.15 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.06 | 0.06 | 0.13 | 0.19 | 0.18 | 0.18 | 0.15 | 0.18 | 0.19 | 0.18 | 0.17 | 0.18 | 0.15 | 0.16 | 0.14 | 0.23 | 0.20 | 0.20 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.11 | 0.09 | 0.04 | 0.04 | 0.03 | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.29 | | | | 0.55 | | 0.60 | 0.52 | 0.60 | 0.62 | 0.64 | 0.64 | 0.55 | 0.57 | 0.59 | 0.54 | 0.52 | 0.55 | 0.56 | 0.59 | 0.52 | 0.53 | 0.55 | 0.58 | 0.59 | 0.62 | 0.62 | 0.63 | 0.55 | 0.55 | 0.55 | 0.57 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.56 | 0.58 | 0.59 | 0.63 | 0.65 | 0.67 | 0.69 | 0.68 | 0.67 | 0.67 | 0.67 | 0.66 | 0.66 | 0.65 | 0.65 | 0.65 | 0.67 | 0.68 | 0.70 | 0.67 | 0.68 | 0.70 | 0.69 | 0.70 | 0.71 | 0.72 | 0.72 |
|
Times Interest Earned
|
-10.71 | -3.59 | 1.13 | -0.17 | -8.69 | 20.67 | 16.08 | 11.69 | 23.90 | 22.40 | -25.25 | 19.18 | 78.00 | 48.20 | 43.25 | 47.80 | 55.50 | 44.60 | 39.00 | 29.56 | 18.00 | 28.11 | 28.00 | 44.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | 0.13 | | | | | | | | | | | | | | | | 0.48 | | | | 0.16 | | | | 0.35 | | | | 0.55 | | | | 0.23 | | | | 0.18 | | 0.27 | | 0.25 | | 0.56 | | 0.25 | | -1.36 | | 0.26 | | -0.95 | | 0.24 | | 0.43 | | 0.32 | | -3.06 | | 1.46 | | -5.62 | |
|
Enterprise Value
|
-35.50M | -13.90M | -50.20M | -68.60M | -67.50M | -68.60M | -101.50M | -111.30M | -111.40M | -103.40M | -136.90M | -81.00M | -96.00M | -110.50M | -133.60M | -27.50M | -48.20M | -59.00M | -60.30M | -86.80M | -95.90M | -97.40M | -95.30M | -46.30M | -51.70M | -69.40M | -132.40M | -141.40M | -114.70M | -152.90M | -166.80M | -102.00M | -45.80M | -48.80M | -67.10M | -91.30M | -80.30M | -68.40M | -93.70M | -124.50M | -123.00M | -105.70M | -109.90M | -75.30M | -67.60M | -57.70M | -66.10M | -104.80M | -116.50M | -93.80M | -88.60M | -141.20M | -104.90M | -70.70M | -98.00M | -144.70M | -145.10M | -163.30M | -204.50M | -201.20M | -267.50M | -236.90M | -299.60M | -284.30M | -294.10M | -260.50M | -264.90M |
|
Return on Sales
|
0.06% | 0.03% | 0.03% | 0.00% | 0.06% | 0.07% | 0.17% | 0.14% | 0.12% | 0.13% | -0.08% | 0.22% | 0.12% | 0.09% | 0.08% | 0.05% | 0.09% | 0.09% | 0.07% | 0.12% | 0.08% | 0.08% | 0.09% | 0.10% | 0.07% | 0.14% | 0.14% | 0.13% | 0.09% | 0.13% | 0.06% | 0.09% | 0.06% | 0.08% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.05% | 0.07% | 0.06% | 0.08% | 0.08% | 0.09% | -0.16% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.08% | 0.04% | 0.07% | 0.06% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | -0.13% | 0.07% | 0.05% | 0.03% |
|
Return on Capital Employed
|
| | | 0.06% | 0.04% | | 0.14% | 0.18% | 0.22% | 0.22% | 0.11% | 0.11% | 0.12% | 0.12% | 0.20% | 0.21% | 0.19% | 0.19% | 0.18% | 0.15% | 0.13% | 0.14% | 0.14% | 0.17% | 0.15% | 0.19% | 0.20% | 0.19% | 0.18% | 0.15% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.06% | 0.04% | 0.03% | 0.02% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% |
|
Return on Invested Capital
|
| | | | | | | | | | 0.12% | 0.10% | 0.12% | 0.11% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.13% | 0.15% | 0.18% | 0.15% | 0.13% | 0.17% | 0.20% | 0.18% | 0.17% | 0.14% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.05% | 0.04% | 0.03% | 0.02% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.07% | 0.06% | 0.05% | 0.02% |
|
Return on Assets
|
0.06% | 0.06% | 0.07% | 0.04% | 0.03% | 0.05% | 0.10% | 0.14% | 0.16% | 0.18% | 0.09% | 0.13% | 0.13% | 0.11% | 0.16% | 0.11% | 0.10% | 0.11% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.09% | 0.10% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.04% | 0.03% | 0.02% | 0.01% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.03% | 0.02% | 0.02% | 0.00% |
|
Return on Equity
|
| | | | | | | | | | 0.16% | 0.23% | 0.22% | 0.18% | 0.25% | 0.19% | 0.19% | 0.18% | 0.17% | 0.20% | 0.18% | 0.18% | 0.19% | 0.17% | 0.16% | 0.19% | 0.20% | 0.20% | 0.20% | 0.18% | 0.14% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.06% | 0.04% | 0.03% | 0.02% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.04% | 0.03% | 0.02% | 0.01% |