|
Gross Margin
|
41.54% | 40.33% | 38.98% | 41.08% | 41.25% | 37.47% | 38.79% | 39.25% | 42.18% | 38.03% | 38.74% | 40.94% | 41.87% | 37.27% | 37.84% | 39.31% | 40.70% | 40.07% | 38.60% | 39.02% | 41.70% | 39.35% | 39.04% | 40.98% | 42.56% | 38.55% | 39.01% | 43.33% | 45.49% | 42.32% | 41.87% | 44.76% | 46.45% | 43.37% | 42.43% | 44.53% | 45.23% | 44.78% | 41.87% | 46.07% | 45.21% | 44.75% | 45.29% | 45.23% | 45.66% | 41.10% | 39.49% | 36.17% | 36.07% | 34.93% | 35.20% | 37.27% | 41.48% | 29.46% | 38.12% | 34.93% | 35.84% | 23.49% | 29.90% | 34.97% | 37.60% | 36.18% | 36.62% |
|
EBT Margin
|
9.21% | -6.12% | -2.74% | 7.83% | 7.43% | -6.19% | -3.87% | 10.31% | 10.92% | -5.74% | 0.70% | 9.89% | 11.95% | -5.85% | -3.69% | 9.02% | 7.37% | -1.15% | -9.78% | 5.12% | 11.43% | -0.28% | -0.61% | 10.93% | 9.95% | -5.82% | -0.05% | 14.58% | 16.46% | 0.94% | 7.14% | 17.76% | 18.61% | -1.58% | 4.15% | 16.89% | 16.39% | 3.14% | 6.71% | 17.40% | 11.24% | 12.86% | 15.70% | 18.10% | 18.30% | 6.33% | 9.50% | 6.97% | 9.44% | 6.03% | 4.58% | 9.87% | 10.60% | -22.95% | 4.25% | 1.71% | 0.53% | -37.48% | -17.58% | 2.47% | 5.81% | -3.69% | -0.89% |
|
EBIT Margin
|
10.77% | -4.39% | -1.70% | 8.87% | 9.64% | -5.47% | -4.64% | 10.86% | 11.06% | -4.11% | 1.75% | 9.57% | 12.43% | -6.09% | -3.68% | 9.29% | 6.81% | -1.51% | -10.35% | 5.73% | 11.66% | 1.33% | -1.06% | 11.28% | 9.75% | -6.57% | 0.50% | 13.66% | 15.93% | -0.08% | 6.04% | 15.68% | 18.71% | -2.16% | 5.72% | 15.67% | 15.90% | 1.85% | 5.31% | 19.50% | 9.34% | 11.87% | 14.22% | 17.48% | 17.84% | 8.17% | 8.96% | 8.14% | 11.68% | 6.78% | 3.07% | 5.64% | 9.33% | -23.42% | 0.03% | -0.14% | -0.29% | -40.43% | -18.80% | 2.91% | 4.06% | -6.03% | -2.07% |
|
EBITDA Margin
|
10.77% | -4.39% | -1.70% | 8.87% | 9.64% | -5.47% | -4.64% | 10.86% | 11.06% | -4.11% | 1.75% | 9.57% | 12.43% | -6.09% | -3.68% | 9.29% | 6.81% | -1.51% | -10.35% | 5.73% | 11.66% | 1.33% | -1.06% | 11.28% | 9.75% | -6.57% | 0.50% | 13.66% | 15.93% | -0.08% | 6.04% | 15.68% | 18.71% | -2.16% | 5.72% | 15.67% | 15.90% | 1.85% | 5.31% | 19.50% | 9.34% | 11.87% | 14.22% | 17.48% | 17.84% | 8.17% | 8.96% | 8.14% | 11.68% | 6.78% | 3.07% | 5.64% | 9.33% | -23.42% | 0.03% | -0.14% | -0.29% | -40.43% | -18.80% | 2.91% | 4.06% | -6.03% | -2.07% |
|
Operating Margin
|
10.77% | -4.39% | -1.70% | 8.87% | 9.64% | -5.47% | -4.64% | 10.86% | 11.06% | -4.11% | 1.75% | 9.57% | 12.43% | -6.09% | -3.68% | 9.29% | 6.81% | -1.51% | -10.35% | 5.73% | 11.66% | 1.33% | -1.06% | 11.28% | 9.75% | -6.57% | 0.50% | 13.66% | 15.93% | -0.08% | 6.04% | 15.68% | 18.71% | -2.16% | 5.72% | 15.67% | 15.90% | 1.85% | 5.31% | 19.50% | 9.34% | 11.87% | 14.22% | 17.48% | 17.84% | 8.17% | 8.96% | 8.14% | 11.68% | 6.78% | 3.07% | 5.64% | 9.33% | -23.42% | 0.03% | -0.14% | -0.29% | -40.43% | -18.80% | 2.91% | 4.06% | -6.03% | -2.07% |
|
Net Margin
|
8.42% | -7.77% | -1.57% | 6.59% | 6.63% | 22.33% | -3.67% | 5.66% | 6.99% | -4.28% | 0.28% | 6.77% | 10.52% | -4.54% | -2.77% | 5.96% | 3.43% | -0.93% | -5.92% | 2.74% | 7.10% | 1.36% | -0.63% | 6.95% | 4.91% | -2.84% | 4.33% | 9.32% | 10.66% | 0.64% | 0.20% | 13.04% | 13.92% | -5.44% | 3.37% | 12.34% | 12.52% | 3.75% | 5.02% | 12.50% | 9.30% | 9.44% | 11.98% | 13.50% | 13.47% | 4.17% | 7.07% | 5.22% | 6.91% | 4.92% | 3.30% | 7.35% | 7.91% | -16.61% | 2.85% | 1.23% | 0.94% | -32.36% | -14.20% | 1.37% | 4.29% | -21.40% | -2.34% |
|
FCF Margin
|
| 16.79% | -31.43% | -23.83% | 39.54% | 37.01% | -42.41% | -13.79% | 38.75% | 28.96% | -29.52% | -20.31% | 33.99% | 28.65% | -49.01% | -7.96% | 33.28% | 27.05% | -47.87% | -21.11% | 37.87% | 19.03% | -42.33% | -3.73% | 42.67% | 17.88% | -39.47% | -9.62% | 44.53% | 18.53% | -26.07% | -16.83% | 47.23% | 23.96% | -41.44% | -19.57% | 46.32% | 24.48% | -25.30% | -2.68% | 36.83% | 19.24% | -9.43% | -2.99% | 29.93% | -3.14% | -44.96% | -27.08% | 4.32% | 9.03% | -13.58% | -3.90% | 30.94% | -6.99% | -27.91% | -13.24% | 39.09% | 12.77% | -38.08% | -2.94% | 37.05% | 14.18% | -30.30% |
|
Inventory Average
|
| 67.19M | 78.14M | 84.47M | 79.22M | 71.08M | 73.74M | 79.16M | 73.16M | 67.04M | 72.21M | 81.28M | 80.20M | 75.79M | 82.01M | 86.37M | 78.29M | 68.92M | 74.39M | 81.09M | 79.03M | 79.12M | 86.91M | 91.83M | 80.45M | 69.76M | 72.22M | 75.45M | 71.55M | 73.69M | 85.00M | 92.73M | 85.95M | 83.08M | 102.57M | 116.25M | 106.03M | 95.07M | 99.09M | 105.78M | 100.95M | 95.83M | 106.14M | 119.69M | 127.64M | 148.68M | 192.02M | 226.33M | 243.09M | 249.80M | 250.09M | 244.10M | 235.87M | 248.27M | 264.40M | 258.26M | 236.18M | 216.47M | 205.70M | 190.83M | 171.89M | 167.23M | 177.33M |
|
Assets Average
|
| 231.82M | 239.42M | 275.75M | 278.70M | 258.68M | 265.04M | 291.80M | 293.89M | 269.27M | 283.93M | 326.37M | 327.60M | 297.52M | 300.62M | 330.71M | 328.63M | 298.68M | 297.27M | 324.39M | 330.35M | 308.52M | 310.34M | 338.13M | 340.48M | 318.22M | 313.37M | 329.38M | 348.63M | 354.31M | 354.40M | 369.53M | 390.74M | 396.74M | 393.52M | 409.55M | 436.78M | 441.00M | 461.28M | 495.21M | 510.96M | 531.82M | 561.60M | 598.08M | 639.19M | 666.84M | 673.32M | 670.57M | 672.32M | 677.89M | 684.51M | 694.99M | 703.18M | 693.54M | 687.14M | 692.18M | 685.75M | 657.52M | 624.04M | 618.67M | 629.47M | 619.29M | 602.12M |
|
Equity Average
|
| 92.02M | 93.15M | 132.76M | 145.59M | 117.43M | 120.49M | 163.36M | 171.05M | 133.24M | 133.62M | 177.39M | 187.50M | 153.39M | 153.08M | 197.70M | 204.57M | 162.67M | 153.54M | 188.77M | 193.38M | 161.95M | 160.13M | 201.14M | 210.14M | 174.25M | 171.12M | 214.08M | 230.62M | 203.41M | 204.43M | 251.60M | 271.65M | 242.44M | 241.20M | 290.13M | 311.84M | 285.67M | 289.31M | 338.67M | 354.32M | 328.98M | 347.52M | 411.17M | 438.03M | 411.41M | 418.56M | 470.60M | 479.43M | 443.54M | 448.52M | 500.81M | 513.93M | 465.01M | 456.72M | 501.98M | 499.38M | 434.13M | 404.94M | 440.69M | 445.78M | 434.44M | 415.98M |
|
Invested Capital
|
124.89M | 61.11M | 127.84M | 140.34M | 154.75M | 86.18M | 158.95M | 171.52M | 174.19M | 93.34M | 174.95M | 180.91M | 195.19M | 112.68M | 194.49M | 201.79M | 208.14M | 117.93M | 189.85M | 188.40M | 199.09M | 125.54M | 195.45M | 207.56M | 213.48M | 135.79M | 206.84M | 221.32M | 239.92M | 166.91M | 241.95M | 261.25M | 282.06M | 202.83M | 279.57M | 300.70M | 322.97M | 248.38M | 330.24M | 347.10M | 361.53M | 296.43M | 398.61M | 423.74M | 452.32M | 370.50M | 466.61M | 474.59M | 484.27M | 402.82M | 494.22M | 507.41M | 520.44M | 409.57M | 503.87M | 500.09M | 498.67M | 369.59M | 440.28M | 441.10M | 450.46M | 418.42M | 413.55M |
|
Asset Utilization Ratio
|
| | | 1.47 | 1.45 | 1.58 | 1.54 | 1.40 | 1.41 | 1.53 | 1.48 | 1.30 | 1.29 | 1.43 | 1.39 | 1.24 | 1.27 | 1.42 | 1.40 | 1.31 | 1.30 | 1.40 | 1.43 | 1.32 | 1.31 | 1.36 | 1.41 | 1.39 | 1.36 | 1.38 | 1.45 | 1.43 | 1.39 | 1.37 | 1.35 | 1.33 | 1.26 | 1.28 | 1.27 | 1.15 | 1.04 | 1.12 | 1.13 | 1.13 | 1.17 | 1.13 | 1.10 | 1.08 | 1.06 | 1.10 | 1.12 | 1.12 | 1.09 | 0.96 | 0.91 | 0.86 | 0.85 | 0.90 | 0.90 | 0.90 | 0.89 | 0.96 | 1.04 |
|
Interest Coverage Ratio
|
9.59 | -3.16 | -1.57 | 11.30 | 12.06 | -11.19 | -6.24 | 17.11 | 23.90 | -12.28 | 3.48 | 26.06 | 86.74 | -26.89 | -14.40 | 36.89 | 47.61 | -16.61 | -39.20 | 24.12 | 77.09 | 7.65 | -4.74 | 50.97 | 146.05 | -33.52 | 0.97 | 164.98 | 321.26 | -1.09 | 97.74 | 604.70 | 581.00 | -59.79 | 161.57 | 773.44 | 437.95 | 54.94 | 194.31 | 908.40 | 369.40 | 514.37 | 736.16 | 0.00M | 0.00M | 316.07 | 362.11 | 314.88 | 793.30 | 370.06 | 147.89 | 299.74 | 447.26 | -593.82 | 1.21 | -6.33 | -13.68 | -0.00M | -430.62 | 72.07 | 149.59 | -136.38 | -51.09 |
|
Debt to Equity
|
0.13 | 0.27 | 0.13 | 0.11 | 0.10 | 0.18 | 0.08 | 0.07 | 0.05 | 0.10 | 0.05 | 0.05 | 0.04 | 0.07 | 0.20 | 0.25 | 0.04 | 0.07 | 0.17 | 0.30 | 0.04 | 0.06 | 0.16 | 0.18 | 0.03 | 0.05 | 0.06 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.07 | 0.07 | 0.06 | 0.05 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.12 | 0.14 | 0.03 | 0.03 | 0.11 | 0.16 | 0.02 | 0.02 | 0.10 | 0.11 | 0.02 | 0.02 | 0.04 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.52 | 0.26 | 0.50 | 0.46 | 0.59 | 0.32 | 0.58 | 0.54 | 0.63 | 0.35 | 0.57 | 0.52 | 0.63 | 0.39 | 0.62 | 0.58 | 0.67 | 0.41 | 0.62 | 0.55 | 0.63 | 0.42 | 0.61 | 0.58 | 0.65 | 0.44 | 0.65 | 0.65 | 0.68 | 0.47 | 0.68 | 0.68 | 0.71 | 0.51 | 0.71 | 0.70 | 0.72 | 0.57 | 0.68 | 0.69 | 0.70 | 0.54 | 0.69 | 0.68 | 0.69 | 0.55 | 0.69 | 0.71 | 0.72 | 0.59 | 0.72 | 0.72 | 0.74 | 0.60 | 0.73 | 0.72 | 0.73 | 0.58 | 0.72 | 0.71 | 0.71 | 0.69 | 0.69 |
|
Times Interest Earned
|
9.59 | -3.16 | -1.57 | 11.30 | 12.06 | -11.19 | -6.24 | 17.11 | 23.90 | -12.28 | 3.48 | 26.06 | 86.74 | -26.89 | -14.40 | 36.89 | 47.61 | -16.61 | -39.20 | 24.12 | 77.09 | 7.65 | -4.74 | 50.97 | 146.05 | -33.52 | 0.97 | 164.98 | 321.26 | -1.09 | 97.74 | 604.70 | 581.00 | -59.79 | 161.57 | 773.44 | 437.95 | 54.94 | 194.31 | 908.40 | 369.40 | 514.37 | 736.16 | 0.00M | 0.00M | 316.07 | 362.11 | 314.88 | 793.30 | 370.06 | 147.89 | 299.74 | 447.26 | -593.82 | 1.21 | -6.33 | -13.68 | -0.00M | -430.62 | 72.07 | 149.59 | -136.38 | -51.09 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | -0.02 | -0.07 | 0.02 | 0.03 | -0.02 | -0.03 | 0.01 | 0.05 | -0.02 | -0.16 | 0.01 | 0.06 | -0.02 | -0.06 | 0.01 | 0.05 | -0.03 | -0.04 | 0.01 | 0.05 | -0.03 | -0.04 | 0.02 | 0.05 | -0.05 | -0.39 | 0.03 | 0.05 | -0.13 | -0.34 | 0.03 | -0.40 | -0.04 | -0.06 | 0.34 | 0.17 | -0.13 | -0.40 | 0.05 | -0.47 | -0.09 | -0.14 | 0.05 | 0.25 | -0.08 | -0.68 | 0.05 | 0.18 | -0.08 |
|
Enterprise Value
|
-25.48M | -33.32M | -33.04M | -28.58M | -30.32M | -44.51M | -29.10M | -29.65M | -38.74M | -58.90M | -48.08M | -40.39M | -41.68M | -55.69M | -45.94M | -48.65M | -52.14M | -70.79M | -57.55M | -48.91M | -53.92M | -69.16M | -49.36M | -50.94M | -75.60M | -87.29M | -51.86M | -29.36M | -93.74M | -110.42M | -78.32M | -51.07M | -129.28M | -150.59M | -104.21M | -68.20M | -148.97M | -172.38M | -138.26M | -131.26M | -181.44M | -212.44M | -195.92M | -186.92M | -249.02M | -240.45M | -167.47M | -113.19M | -117.57M | -129.80M | -103.42M | -107.65M | -149.25M | -138.62M | -109.56M | -84.27M | -148.37M | -162.04M | -101.62M | -93.95M | -161.02M | -176.40M | -130.73M |
|
Return on Sales
|
0.08% | -0.08% | -0.02% | 0.07% | 0.07% | 0.22% | -0.04% | 0.06% | 0.07% | -0.04% | 0.00% | 0.07% | 0.11% | -0.05% | -0.03% | 0.06% | 0.03% | -0.01% | -0.06% | 0.03% | 0.07% | 0.01% | -0.01% | 0.07% | 0.05% | -0.03% | 0.04% | 0.09% | 0.11% | 0.01% | 0.00% | 0.13% | 0.14% | -0.05% | 0.03% | 0.12% | 0.13% | 0.04% | 0.05% | 0.13% | 0.09% | 0.09% | 0.12% | 0.14% | 0.13% | 0.04% | 0.07% | 0.05% | 0.07% | 0.05% | 0.03% | 0.07% | 0.08% | -0.17% | 0.03% | 0.01% | 0.01% | -0.32% | -0.14% | 0.01% | 0.04% | -0.21% | -0.02% |
|
Return on Capital Employed
|
| | | 0.14% | 0.09% | 0.09% | 0.08% | 0.10% | 0.09% | 0.10% | 0.14% | 0.13% | 0.11% | 0.11% | 0.09% | 0.08% | 0.05% | 0.07% | 0.05% | 0.03% | 0.06% | 0.07% | 0.10% | 0.13% | 0.11% | 0.09% | 0.10% | 0.12% | 0.16% | 0.17% | 0.19% | 0.21% | 0.22% | 0.21% | 0.20% | 0.21% | 0.18% | 0.18% | 0.18% | 0.17% | 0.13% | 0.17% | 0.20% | 0.19% | 0.23% | 0.21% | 0.19% | 0.15% | 0.12% | 0.12% | 0.10% | 0.09% | 0.08% | 0.02% | 0.01% | -0.01% | -0.04% | -0.08% | -0.12% | -0.11% | -0.10% | -0.03% | 0.00% |
|
Return on Invested Capital
|
| | | 0.12% | 0.10% | 0.39% | 0.34% | 0.22% | 0.18% | 0.08% | 0.11% | 0.09% | 0.11% | 0.13% | 0.11% | 0.08% | 0.03% | 0.05% | 0.04% | 0.02% | 0.05% | 0.07% | 0.10% | 0.10% | 0.08% | 0.07% | 0.11% | 0.10% | 0.13% | 0.16% | 0.14% | 0.14% | 0.16% | 0.16% | 0.18% | 0.15% | 0.13% | 0.17% | 0.17% | 0.15% | 0.12% | 0.16% | 0.19% | 0.17% | 0.20% | 0.20% | 0.18% | 0.13% | 0.10% | 0.11% | 0.10% | 0.08% | 0.07% | 0.02% | 0.01% | -0.01% | -0.03% | -0.09% | -0.13% | -0.11% | -0.10% | -0.14% | -0.01% |
|
Return on Assets
|
| | | 0.04% | 0.03% | 0.13% | 0.12% | 0.10% | 0.10% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.02% | 0.03% | 0.02% | 0.01% | 0.03% | 0.03% | 0.05% | 0.06% | 0.05% | 0.04% | 0.06% | 0.07% | 0.09% | 0.10% | 0.09% | 0.11% | 0.12% | 0.10% | 0.11% | 0.11% | 0.10% | 0.12% | 0.12% | 0.11% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.13% | 0.11% | 0.08% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.01% | -0.01% | -0.04% | -0.07% | -0.07% | -0.06% | -0.06% | -0.04% |
|
Return on Equity
|
| | | 0.09% | 0.07% | 0.28% | 0.26% | 0.18% | 0.18% | 0.08% | 0.10% | 0.08% | 0.10% | 0.13% | 0.11% | 0.08% | 0.03% | 0.06% | 0.05% | 0.02% | 0.04% | 0.07% | 0.09% | 0.10% | 0.08% | 0.08% | 0.11% | 0.11% | 0.14% | 0.17% | 0.15% | 0.15% | 0.17% | 0.17% | 0.18% | 0.15% | 0.14% | 0.18% | 0.19% | 0.16% | 0.12% | 0.17% | 0.20% | 0.19% | 0.21% | 0.20% | 0.18% | 0.12% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.04% | 0.04% | 0.01% | -0.02% | -0.06% | -0.11% | -0.10% | -0.09% | -0.08% | -0.05% |