|
Gross Margin
|
| 31.59% | 30.78% | 32.22% | 33.10% | 31.56% | 32.29% | 32.94% | 33.40% | 31.69% | 31.81% | 31.82% | 31.52% | 29.47% | 31.18% | 31.58% | 32.59% | 32.88% | 33.45% | 33.31% | 32.49% | 33.05% | 33.98% | 33.85% | 33.71% | 32.48% | 33.14% | 35.22% | 23.03% | 27.53% | 27.56% | 28.25% | 25.83% | 30.75% | 31.74% | 31.17% | 30.97% | 28.57% | 31.41% | 30.13% | 29.19% | 28.16% | 30.87% | 30.76% | 23.35% | 29.44% | 24.10% | 24.55% | 27.22% | 29.09% | 28.44% | 26.79% | 26.15% | 26.21% | 26.54% | 25.31% | 25.85% | 25.52% | 26.45% | 26.46% | 27.09% | 26.55% | 27.43% | 27.02% | 25.98% | 27.51% | 27.10% | 26.98% |
|
EBT Margin
|
| 7.07% | 5.59% | -23.75% | -5.78% | 6.70% | 8.51% | 6.50% | 15.42% | 11.98% | 8.71% | 7.01% | 6.04% | 3.85% | 4.12% | -1.35% | -2.57% | 4.77% | 8.76% | 9.27% | 6.35% | 12.66% | 10.54% | 11.01% | 33.71% | 6.09% | 6.82% | 0.00% | -23.55% | -3.85% | 0.20% | 2.52% | 8.78% | -1.57% | 3.49% | 6.79% | 5.38% | 6.33% | 10.11% | -4.75% | 8.35% | 7.99% | 11.09% | 11.69% | 2.98% | 11.16% | 0.08% | 13.31% | 6.69% | 8.61% | 9.87% | 7.59% | 7.07% | 4.49% | 6.98% | 4.96% | 4.05% | 4.22% | 7.47% | 8.38% | 7.41% | 6.09% | 9.36% | 10.07% | 8.73% | -2.97% | 9.57% | 9.83% |
|
EBIT Margin
|
| 10.58% | 9.26% | -19.70% | -1.82% | 10.60% | 12.30% | 10.33% | 18.41% | 12.07% | 12.49% | 9.78% | 8.85% | 7.04% | 6.66% | 1.32% | 0.88% | 9.67% | 10.00% | 10.14% | 7.28% | 12.92% | 11.35% | 9.43% | 33.71% | 5.82% | 7.45% | 0.81% | -14.20% | 3.35% | 8.40% | 10.64% | 4.35% | 9.95% | 12.84% | 12.52% | 9.88% | 10.27% | 14.11% | 13.59% | 13.10% | 12.45% | 15.70% | 15.31% | 6.95% | 13.42% | 3.83% | 16.85% | 10.26% | 11.91% | 12.61% | 10.83% | 9.16% | 7.24% | 9.34% | 8.54% | 8.61% | 9.02% | 10.39% | 12.29% | 10.76% | 9.49% | 12.74% | 13.45% | 12.69% | 11.33% | 12.45% | 12.07% |
|
EBITDA Margin
|
| 2.15% | 7.62% | 13.20% | -5.19% | 2.14% | 4.57% | 12.16% | 12.55% | 9.69% | 12.11% | -1.67% | 1.13% | 5.68% | -1.03% | -3.82% | -1.22% | 2.34% | 5.93% | 8.49% | 5.56% | 9.28% | 7.00% | 6.26% | 33.71% | 3.46% | 5.38% | 0.58% | -17.11% | 1.95% | -3.36% | 4.39% | -5.95% | 1.48% | 13.49% | 10.51% | 20.82% | 8.54% | 14.11% | 13.59% | 13.10% | 12.45% | 15.70% | 15.31% | 6.95% | 3.18% | 6.47% | 20.38% | 10.26% | 1.53% | 10.50% | 4.68% | 9.16% | 2.00% | -1.85% | -3.87% | 8.61% | 5.99% | 5.29% | 3.06% | 10.76% | 2.00% | 5.61% | 14.21% | 12.69% | 0.53% | 18.91% | 8.01% |
|
Operating Margin
|
| 10.58% | 9.26% | -19.70% | -1.82% | 10.60% | 12.30% | 10.33% | 18.41% | 12.07% | 12.49% | 9.78% | 8.85% | 7.04% | 6.66% | 1.32% | 0.88% | 9.67% | 10.00% | 10.14% | 7.28% | 12.92% | 11.35% | 9.43% | 33.71% | 5.82% | 7.45% | 0.81% | -14.20% | 3.35% | 8.40% | 10.64% | 4.35% | 9.95% | 12.84% | 12.52% | 9.88% | 10.27% | 14.11% | 13.59% | 13.10% | 12.45% | 15.70% | 15.31% | 6.95% | 13.42% | 3.83% | 16.85% | 10.26% | 11.91% | 12.61% | 10.83% | 9.16% | 7.24% | 9.34% | 8.54% | 8.61% | 9.02% | 10.39% | 12.29% | 10.76% | 9.49% | 12.74% | 13.45% | 12.69% | 11.33% | 12.45% | 12.07% |
|
Net Margin
|
| 4.88% | 4.42% | -23.77% | 1.54% | 4.44% | 5.53% | 4.68% | 10.40% | 8.03% | 5.84% | 5.31% | 3.98% | 2.81% | 2.31% | -4.69% | -3.49% | 3.82% | 5.69% | 6.60% | -11.37% | 8.56% | 7.18% | 8.16% | 33.71% | 4.96% | 5.31% | 0.02% | -15.39% | -3.82% | -0.22% | 3.31% | 7.47% | -1.63% | -2.34% | -2.60% | -2.10% | -2.14% | -0.96% | 64.20% | 0.02% | 0.12% | 1.57% | | -0.01% | | | | | 7.42% | 9.44% | 7.23% | 6.39% | 3.66% | 5.95% | 4.69% | 3.50% | 3.45% | 5.99% | -0.23% | -0.11% | -0.02% | 0.01% | -0.20% | -0.06% | -0.01% | | |
|
FCF Margin
|
| | | | | | | 18.80% | -0.78% | 12.74% | 5.00% | 10.60% | 19.18% | -6.44% | 5.77% | 4.05% | 11.22% | -9.67% | -3.41% | 12.71% | 20.82% | 0.59% | 7.86% | 14.04% | | -4.99% | | | -22.29% | 3.34% | -2.22% | 6.20% | 6.14% | 9.69% | 10.28% | 9.36% | 6.80% | 12.02% | 4.08% | 12.91% | 11.55% | 1.20% | 15.36% | 11.60% | 9.18% | 5.32% | 14.08% | 10.08% | 22.10% | 9.90% | 6.92% | 12.22% | 4.95% | 2.35% | 2.03% | 2.12% | 6.10% | -4.89% | 5.86% | 9.28% | 4.58% | -1.43% | 3.75% | 10.54% | 9.82% | 1.39% | 5.22% | 9.89% |
|
Inventory Average
|
| | | | | | | | | | | 112.68M | 112.60M | 111.18M | 113.05M | 112.41M | 108.89M | 112.40M | 120.17M | 122.49M | 120.59M | 118.22M | 119.35M | 124.67M | 128.98M | 133.62M | 139.04M | 152.16M | 208.20M | 259.77M | 271.83M | 269.26M | 243.69M | 228.22M | 233.43M | 241.27M | 211.85M | 208.11M | 217.23M | 194.30M | 191.85M | 185.64M | 184.18M | 192.57M | 182.62M | 168.78M | 171.38M | 164.66M | 153.09M | 151.57M | 150.83M | 148.54M | 152.47M | 164.51M | 183.89M | 202.46M | 209.61M | 217.02M | 227.11M | 230.54M | 230.63M | 245.99M | 267.60M | 268.88M | 256.27M | 253.61M | 263.27M | 264.99M |
|
Assets Average
|
528.99M | 845.51M | 840.42M | 842.61M | 838.95M | 832.90M | 829.19M | 821.74M | 798.67M | 792.76M | 814.23M | 815.88M | 846.59M | 884.17M | 886.39M | 888.86M | 890.90M | 887.40M | 891.10M | 891.00M | 887.17M | 890.00M | 901.07M | 921.53M | 943.20M | 950.92M | 956.43M | 974.88M | 1,982.88M | 2,947.56M | 2,907.76M | 2,891.75M | 2,856.76M | 2,834.71M | 2,840.91M | 2,849.20M | 2,850.91M | 2,847.70M | 2,829.24M | 2,583.71M | 2,341.34M | 2,346.94M | 2,370.42M | 2,366.24M | 2,355.96M | 2,375.56M | 2,460.74M | 2,486.22M | 2,410.43M | 2,357.60M | 2,351.25M | 2,353.63M | 2,465.17M | 2,595.13M | 2,683.06M | 2,748.28M | 2,766.43M | 2,833.97M | 2,867.45M | 2,850.35M | 2,891.00M | 3,029.33M | 3,121.21M | 3,147.03M | 3,122.81M | 3,187.84M | 3,334.32M | 3,384.12M |
|
Equity Average
|
| | | | | | | | | | | 463.98M | 465.60M | 475.33M | 483.71M | 482.35M | 480.76M | 485.12M | 496.24M | 513.78M | 533.26M | 554.44M | 575.14M | 590.26M | 605.21M | 620.91M | 635.03M | 643.73M | 748.24M | 791.54M | 727.97M | 732.25M | 733.13M | 732.95M | 761.90M | 803.28M | 858.40M | 906.88M | 919.06M | 978.53M | 1,049.91M | 1,068.23M | 1,093.83M | 1,120.14M | 1,140.53M | 1,158.34M | 1,172.80M | 1,207.20M | 1,252.03M | 1,274.39M | 1,296.15M | 1,323.41M | 1,343.47M | 1,359.52M | 1,363.90M | 1,359.26M | 1,386.26M | 1,417.70M | 1,431.80M | 1,454.50M | 1,491.20M | 1,522.03M | 1,539.46M | 1,587.55M | 1,620.20M | 1,612.96M | 1,655.12M | 1,724.69M |
|
Invested Capital
|
374.79M | | 30.45M | 30.45M | 410.17M | 30.45M | | | 426.83M | | 464.03M | 463.93M | 467.28M | 483.38M | 484.04M | 480.67M | 480.86M | 489.38M | 503.11M | 524.46M | 739.55M | 566.82M | 583.46M | 597.06M | 800.86M | 813.47M | 824.10M | 825.86M | 2,564.68M | 2,495.00M | 2,480.33M | 2,487.19M | 2,455.40M | 2,443.07M | 2,448.41M | 2,453.38M | 2,502.55M | 2,482.15M | 2,456.42M | 1,993.53M | 1,986.00M | 1,987.63M | 1,974.63M | 1,956.50M | 1,967.26M | 1,995.53M | 2,149.29M | 2,072.10M | 2,002.31M | 1,964.85M | 1,983.28M | 1,962.91M | 2,182.82M | 2,193.98M | 2,310.59M | 2,293.71M | 2,342.72M | 2,420.41M | 2,431.05M | 2,404.73M | 2,478.97M | 2,665.74M | 2,672.44M | 2,700.53M | 2,609.37M | 2,841.92M | 2,906.03M | 2,939.66M |
|
Asset Utilization Ratio
|
| | | 0.64 | 0.62 | 0.62 | 0.63 | 0.64 | 0.67 | 0.69 | 0.68 | 0.69 | 0.67 | 0.65 | 0.68 | 0.71 | 0.73 | 0.72 | 0.72 | 0.73 | 0.75 | 0.78 | 0.77 | 0.75 | 0.73 | 0.71 | 0.71 | 0.67 | 0.40 | 0.33 | 0.39 | 0.47 | 0.49 | 0.47 | 0.44 | 0.42 | 0.40 | 0.41 | 0.42 | 0.47 | 0.52 | 0.53 | 0.52 | 0.52 | 0.53 | 0.54 | 0.49 | 0.45 | 0.45 | 0.44 | 0.47 | 0.50 | 0.50 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.51 | 0.53 | 0.55 | 0.53 | 0.52 | 0.53 | 0.55 | 0.55 | 0.54 | 0.54 |
|
Interest Coverage Ratio
|
| 3.03 | 2.53 | -4.89 | -0.43 | 2.72 | 3.37 | 2.88 | 6.71 | 4.20 | 4.16 | 3.12 | 3.04 | 2.57 | 2.51 | 0.48 | 0.29 | 2.05 | 11.86 | 11.22 | 9.80 | 20.78 | 18.21 | 15.40 | | 8.38 | 10.81 | 0.21 | -1.49 | 0.40 | 1.05 | 1.32 | -1.04 | 0.92 | 2.39 | 2.27 | 2.03 | 1.93 | 2.91 | 0.76 | 2.84 | 2.83 | 3.62 | 3.77 | 1.77 | 4.25 | 0.99 | 4.24 | 2.99 | 4.06 | 5.22 | 3.29 | 5.20 | 3.77 | 4.21 | 2.74 | 2.20 | 1.98 | 3.63 | 4.24 | 3.61 | 2.77 | 3.74 | 3.98 | 4.31 | 3.35 | 6.08 | 6.03 |
|
Debt to Equity
|
| | | | 0.76 | | | | 0.52 | | 0.44 | 0.43 | 0.50 | 0.49 | 0.48 | 0.48 | 0.47 | 0.48 | 0.47 | 0.40 | 0.36 | 0.34 | 0.33 | 0.32 | 0.30 | 0.29 | 0.28 | 0.28 | 2.02 | 2.41 | 2.43 | 2.36 | 2.39 | 2.30 | 2.13 | 1.98 | 1.80 | 1.70 | 1.68 | 0.92 | 0.87 | 0.85 | 0.78 | 0.73 | 0.71 | 0.71 | 0.82 | 0.68 | 0.58 | 0.54 | 0.51 | 0.47 | 0.61 | 0.61 | 0.69 | 0.69 | 0.65 | 0.71 | 0.68 | 0.64 | 0.63 | 0.75 | 0.72 | 0.67 | 0.61 | 0.77 | 0.71 | 0.68 |
|
Debt Ratio
|
| | 0.04 | 0.04 | 0.35 | 0.35 | 0.32 | 0.29 | 0.28 | | 0.25 | 0.24 | 0.27 | 0.27 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.24 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.57 | 0.61 | 0.61 | 0.61 | 0.61 | 0.60 | 0.59 | 0.57 | 0.56 | 0.55 | 0.55 | 0.41 | 0.40 | 0.39 | 0.36 | 0.35 | 0.35 | 0.35 | 0.38 | 0.34 | 0.31 | 0.29 | 0.28 | 0.27 | 0.32 | 0.32 | 0.34 | 0.34 | 0.33 | 0.35 | 0.34 | 0.33 | 0.33 | 0.37 | 0.36 | 0.34 | 0.32 | 0.37 | 0.36 | 0.35 |
|
Equity Ratio
|
0.44 | | | | 0.46 | | | | 0.55 | | 0.57 | 0.57 | 0.53 | 0.54 | 0.55 | 0.54 | 0.54 | 0.55 | 0.56 | 0.59 | 0.61 | 0.64 | 0.64 | 0.64 | 0.64 | 0.66 | 0.66 | 0.66 | 0.29 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.28 | 0.29 | 0.31 | 0.32 | 0.33 | 0.44 | 0.46 | 0.45 | 0.47 | 0.48 | 0.49 | 0.49 | 0.47 | 0.50 | 0.54 | 0.55 | 0.56 | 0.57 | 0.52 | 0.52 | 0.49 | 0.49 | 0.51 | 0.49 | 0.51 | 0.52 | 0.52 | 0.49 | 0.50 | 0.51 | 0.53 | 0.49 | 0.51 | 0.51 |
|
Times Interest Earned
|
| 3.03 | 2.53 | -4.89 | -0.43 | 2.72 | 3.37 | 2.88 | 6.71 | 4.20 | 4.16 | 3.12 | 3.04 | 2.57 | 2.51 | 0.48 | 0.29 | 2.05 | 11.86 | 11.22 | 9.80 | 20.78 | 18.21 | 15.40 | | 8.38 | 10.81 | 0.21 | -1.49 | 0.40 | 1.05 | 1.32 | -1.04 | 0.92 | 2.39 | 2.27 | 2.03 | 1.93 | 2.91 | 0.76 | 2.84 | 2.83 | 3.62 | 3.77 | 1.77 | 4.25 | 0.99 | 4.24 | 2.99 | 4.06 | 5.22 | 3.29 | 5.20 | 3.77 | 4.21 | 2.74 | 2.20 | 1.98 | 3.63 | 4.24 | 3.61 | 2.77 | 3.74 | 3.98 | 4.31 | 3.35 | 6.08 | 6.03 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-22.06M | -15.10M | -19.00M | -29.55M | -37.86M | -56.32M | -45.66M | -43.00M | -22.88M | -51.68M | -36.94M | -41.63M | -36.51M | -9.53M | -11.13M | -10.84M | -20.28M | -10.14M | -10.18M | -4.97M | -35.47M | -38.33M | -51.19M | -61.58M | -76.82M | -67.02M | -72.34M | -68.59M | -82.48M | -54.12M | -36.59M | -44.99M | -52.12M | -54.88M | -40.97M | -43.64M | -37.34M | -29.49M | -18.86M | -22.88M | -25.57M | -13.54M | -15.92M | -14.72M | -13.54M | -37.26M | -206.24M | -99.94M | -49.21M | -28.40M | -30.58M | -25.47M | -17.89M | -25.67M | -15.59M | -20.19M | -24.27M | -40.60M | -38.62M | -32.14M | -23.67M | -42.16M | -34.14M | -35.57M | -46.54M | -31.71M | -23.14M | -58.94M |
|
Return on Sales
|
| 0.05% | 0.04% | -0.24% | 0.02% | 0.04% | 0.06% | 0.05% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | -0.05% | -0.03% | 0.04% | 0.06% | 0.07% | -0.11% | 0.09% | 0.07% | 0.08% | 0.34% | 0.05% | 0.05% | 0.00% | -0.15% | -0.04% | 0.00% | 0.03% | 0.07% | -0.02% | -0.02% | -0.03% | -0.02% | -0.02% | -0.01% | 0.64% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.07% | 0.09% | 0.07% | 0.06% | 0.04% | 0.06% | 0.05% | 0.03% | 0.03% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | | | | 0.09% | | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.05% | 0.03% | 0.04% | 0.04% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.14% | 0.12% | 0.11% | 0.09% | -0.01% | -0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | 0.00% | 0.00% | 0.05% | 0.55% | 0.19% | 0.22% | 0.20% | 0.11% | 0.09% | 0.08% | 0.07% | 0.03% | -0.04% | -0.03% | 0.01% | 0.06% | 0.01% | 0.03% | 0.03% | 0.04% | | 0.10% | 0.10% | 0.09% | -0.01% | -0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.04% | 0.04% | 0.10% | 0.08% | 0.07% | 0.10% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
| | 0.02% | -0.02% | -0.02% | -0.02% | -0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | -0.01% | 0.00% | 0.00% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.10% | 0.10% | 0.09% | 0.08% | -0.02% | -0.02% | -0.02% | -0.02% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.07% | 0.08% | 0.08% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | | | | | | | 0.09% | 0.07% | 0.05% | 0.04% | 0.01% | -0.01% | -0.01% | 0.00% | 0.04% | 0.01% | 0.03% | 0.03% | 0.04% | 0.16% | 0.15% | 0.14% | 0.12% | -0.04% | -0.07% | -0.09% | -0.07% | 0.03% | 0.05% | 0.04% | 0.01% | -0.03% | -0.03% | -0.03% | 0.18% | 0.18% | 0.18% | 0.18% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.04% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |