|
Gross Margin
|
23.75% | 29.02% | 29.59% | 27.80% | 27.06% | 30.35% | 28.45% | 11.72% | 22.47% | 24.61% | 23.29% | 23.65% | 22.93% | 24.76% | 25.31% | 24.59% | 24.24% | 27.82% | 27.35% | 27.71% | 24.17% | 27.33% | 27.50% | 27.73% | 23.77% | 28.55% | 28.63% | 27.29% | 25.67% | 30.91% | 30.72% | 29.82% | 26.58% | 30.92% | 29.81% | 29.13% | 26.74% | 30.76% | 29.30% | 26.61% | 25.51% | 30.22% | 28.88% | 28.00% | 22.89% | 29.29% | 30.64% | 30.12% | 27.57% | 30.93% | 27.85% | 26.29% | 26.47% | 29.06% | 26.85% | 26.07% | 29.22% | 32.44% | 31.36% | 30.85% | 32.47% | 33.64% | 32.60% | 34.27% | 31.78% | 34.48% | 34.15% | 32.58% |
|
EBT Margin
|
4.51% | 7.33% | 7.39% | 2.21% | -0.31% | 8.73% | 7.71% | 21.33% | -1.91% | 8.63% | 6.55% | 6.51% | 2.31% | 8.97% | 9.45% | 5.20% | 3.65% | 10.84% | 11.52% | 6.79% | 4.40% | 12.01% | 11.42% | 8.49% | 3.11% | 12.54% | 12.77% | 1.79% | 5.30% | 15.12% | 14.84% | 6.78% | 6.73% | 15.18% | 13.97% | 10.80% | 5.27% | 15.70% | 12.99% | 12.51% | 10.50% | 12.72% | 13.91% | 15.98% | 3.66% | 13.60% | 15.09% | 14.39% | 11.43% | 16.84% | 14.61% | 9.35% | 10.30% | 15.90% | 14.03% | 10.93% | 11.92% | 18.68% | 12.82% | 15.14% | 14.73% | 21.16% | 19.62% | 18.16% | 14.99% | 22.65% | 22.25% | 14.95% |
|
EBIT Margin
|
4.51% | 7.60% | 7.70% | 2.48% | 0.08% | 9.09% | 8.14% | 23.17% | -1.20% | 9.18% | 7.06% | 7.20% | 3.08% | 9.50% | 9.99% | 5.77% | 4.17% | 11.21% | 11.96% | 7.32% | 4.87% | 12.40% | 11.87% | 9.24% | 3.94% | 13.19% | 13.30% | 2.46% | 6.11% | 15.77% | 15.53% | 7.59% | 7.66% | 15.92% | 14.69% | 11.63% | 6.35% | 16.60% | 14.09% | 13.82% | 11.98% | 19.45% | 15.18% | 21.65% | 5.03% | 14.45% | 15.84% | 15.21% | 12.26% | 17.43% | 15.35% | 10.12% | 11.04% | 16.61% | 14.92% | 12.03% | 13.29% | 19.75% | 13.67% | 16.17% | 15.93% | 22.06% | 20.25% | 18.60% | 15.66% | 23.25% | 23.04% | 16.38% |
|
EBITDA Margin
|
4.51% | 7.60% | 7.70% | 2.48% | 0.08% | 9.09% | 8.14% | 23.17% | -1.20% | 9.18% | 7.06% | 7.20% | 3.08% | 9.50% | 9.99% | 5.77% | 4.17% | 11.21% | 11.96% | 7.32% | 4.87% | 12.40% | 11.87% | 9.24% | 3.94% | 13.19% | 13.30% | 2.46% | 6.11% | 15.77% | 15.53% | 7.59% | 7.66% | 15.92% | 14.69% | 11.63% | 6.35% | 16.60% | 14.09% | 13.82% | 11.98% | 19.45% | 15.18% | 21.65% | 5.03% | 14.45% | 15.84% | 15.21% | 12.26% | 17.43% | 15.35% | 10.12% | 11.04% | 16.61% | 14.92% | 12.03% | 13.29% | 19.75% | 13.67% | 16.17% | 15.93% | 22.06% | 20.25% | 18.60% | 15.66% | 23.25% | 23.04% | 16.38% |
|
Operating Margin
|
4.51% | 7.60% | 7.70% | 2.48% | 0.08% | 9.09% | 8.14% | 23.17% | -1.20% | 9.18% | 7.06% | 7.20% | 3.08% | 9.50% | 9.99% | 5.77% | 4.17% | 11.21% | 11.96% | 7.32% | 4.87% | 12.40% | 11.87% | 9.24% | 3.94% | 13.19% | 13.30% | 2.46% | 6.11% | 15.77% | 15.53% | 7.59% | 7.66% | 15.92% | 14.69% | 11.63% | 6.35% | 16.60% | 14.09% | 13.82% | 11.98% | 19.45% | 15.18% | 21.65% | 5.03% | 14.45% | 15.84% | 15.21% | 12.26% | 17.43% | 15.35% | 10.12% | 11.04% | 16.61% | 14.92% | 12.03% | 13.29% | 19.75% | 13.67% | 16.17% | 15.93% | 22.06% | 20.25% | 18.60% | 15.66% | 23.25% | 23.04% | 16.38% |
|
Net Margin
|
4.51% | -0.87% | -0.39% | -0.40% | -0.06% | -0.05% | -0.01% | -5.66% | -1.24% | 5.78% | -0.26% | -2.93% | -3.82% | -1.09% | -3.04% | -1.12% | -2.00% | | -0.26% | 0.32% | | -0.11% | -0.02% | -0.30% | -0.03% | -0.07% | | -0.01% | | -0.08% | | -0.04% | | -0.14% | -0.08% | 0.01% | | -0.14% | | 0.05% | -0.01% | -0.03% | | 0.03% | 0.06% | -0.08% | | -0.07% | | | | 0.01% | 8.25% | 12.97% | | | 9.34% | 15.39% | 9.54% | 12.61% | 11.87% | 16.95% | 15.95% | 15.01% | 12.08% | 18.25% | 18.22% | 11.92% |
|
FCF Margin
|
| | 15.78% | -1.73% | -7.92% | 0.61% | 7.25% | 51.48% | -26.81% | -0.52% | 16.53% | 9.68% | -6.66% | 1.65% | 7.83% | 19.68% | -22.35% | 4.13% | 15.63% | 14.41% | -20.46% | 2.88% | 8.70% | 16.34% | -20.44% | -6.78% | 15.20% | 26.83% | -17.53% | -5.78% | 8.83% | 24.75% | -16.70% | 3.70% | 15.22% | 17.75% | -12.72% | 2.37% | 24.15% | 27.25% | -22.55% | 1.25% | 20.52% | 27.46% | -17.06% | 9.19% | 40.50% | 15.71% | -4.54% | 13.82% | 18.76% | 8.39% | -12.21% | 5.58% | 12.10% | 8.97% | -10.88% | 10.32% | 20.02% | 15.68% | -4.99% | 10.43% | 27.43% | 20.24% | -5.72% | 3.88% | 18.58% | 31.52% |
|
Inventory Average
|
309.20M | 294.80M | 271.55M | 262.40M | 288.30M | 332.40M | 343.05M | 316.95M | 369.70M | 456.65M | 427.20M | 356.10M | | | | 386.60M | 419.55M | 466.75M | 449.60M | 404.40M | 434.55M | 502.60M | 508.20M | 482.40M | 498.20M | 536.90M | 514.50M | 453.55M | 468.45M | 511.90M | 489.85M | 446.25M | 470.65M | 530.80M | 534.85M | 507.55M | 522.85M | 550.85M | 520.85M | 505.65M | 554.95M | 615.15M | 607.75M | 564.70M | 577.95M | 555.75M | 454.20M | 424.05M | 470.85M | 468.05M | 447.40M | 485.95M | 594.90M | 685.85M | 718.10M | 748.20M | 828.55M | 880.05M | 801.95M | 794.85M | 832.60M | 799.85M | 732.75M | 771.10M | 877.65M | 952.10M | 996.70M | 1,072.05M |
|
Assets Average
|
| | | 1,553.25M | | | 1,682.25M | 1,694.65M | 1,796.20M | 1,959.70M | 1,926.65M | 1,770.00M | | | | 1,742.70M | 1,703.00M | 1,781.85M | 1,802.65M | 1,691.20M | 1,707.20M | 1,878.90M | 1,923.30M | 1,820.40M | 1,821.90M | 1,952.90M | 1,953.90M | 1,779.45M | 1,769.20M | 1,942.60M | 1,975.40M | 1,843.45M | 1,855.45M | 2,048.20M | 2,100.75M | 1,973.60M | 1,988.80M | 2,092.75M | 2,005.10M | 1,864.00M | 1,961.45M | 2,223.05M | 2,277.60M | 2,124.85M | 2,081.65M | 2,126.35M | 2,052.75M | 2,006.85M | 2,053.75M | 2,139.85M | 2,164.10M | 2,147.70M | 2,314.40M | 2,557.95M | 2,642.40M | 2,596.70M | 2,669.00M | 2,875.85M | 2,935.70M | 2,915.55M | 2,963.20M | 3,103.65M | 3,267.55M | 3,466.60M | 3,537.70M | 3,554.05M | 3,588.65M | 3,803.20M |
|
Equity Average
|
| | | | | | 539.60M | 573.75M | 578.65M | 583.70M | 549.85M | 483.85M | | | | 503.85M | 475.15M | 449.60M | 464.70M | 483.95M | 488.65M | 504.80M | 509.85M | 255.35M | -3.60M | 20.05M | 76.90M | 99.55M | 14.15M | -20.95M | 27.80M | 31.10M | 18.50M | 4.80M | 21.55M | 41.30M | -26.25M | -141.40M | -133.50M | -118.20M | -177.20M | -211.15M | -247.40M | -223.75M | -244.25M | -273.60M | -172.30M | -66.40M | -88.90M | -187.00M | -274.05M | -301.90M | -339.60M | -405.75M | -353.25M | -254.15M | -164.50M | -31.65M | 111.05M | 276.25M | 380.90M | 473.10M | 665.70M | 858.05M | 907.30M | 876.50M | 985.30M | 1,116.60M |
|
Invested Capital
|
| | | 639.90M | | 528.70M | 564.80M | 909.90M | 569.10M | 1,178.90M | 998.30M | 934.10M | | | 990.40M | 884.90M | 968.40M | 984.30M | 917.10M | 886.10M | 1,055.80M | 1,124.70M | 1,097.70M | 934.60M | 1,069.60M | 1,111.90M | 1,015.50M | 842.70M | 1,026.10M | 1,106.60M | 1,080.10M | 906.20M | 1,102.10M | 1,199.50M | 1,156.60M | 1,054.10M | 1,186.50M | 1,172.40M | 1,039.10M | 891.70M | 1,091.80M | 1,249.30M | 1,173.80M | 1,001.00M | 1,123.90M | 1,161.90M | 897.90M | 963.50M | 1,012.20M | 1,030.00M | 943.40M | 968.80M | 1,201.10M | 1,292.00M | 1,299.30M | 1,321.70M | 1,541.70M | 1,641.60M | 1,642.70M | 1,698.20M | 1,795.00M | 1,865.20M | 1,894.30M | 2,109.70M | 2,001.90M | 2,081.60M | 2,082.20M | 2,551.50M |
|
Asset Utilization Ratio
|
| | | 1.83 | | | 1.82 | 1.53 | 1.41 | 1.26 | 1.27 | 1.61 | | | | 1.69 | 1.76 | 1.73 | 1.74 | 1.89 | 1.89 | 1.74 | 1.72 | 1.85 | 1.84 | 1.74 | 1.76 | 1.95 | 1.98 | 1.81 | 1.81 | 1.98 | 2.00 | 1.86 | 1.83 | 1.95 | 1.95 | 1.89 | 1.96 | 2.08 | 1.96 | 1.69 | 1.65 | 1.79 | 1.80 | 1.69 | 1.76 | 1.81 | 1.87 | 1.93 | 1.91 | 1.95 | 1.85 | 1.72 | 1.74 | 1.82 | 1.78 | 1.67 | 1.68 | 1.71 | 1.68 | 1.62 | 1.58 | 1.54 | 1.52 | 1.52 | 1.49 | 1.37 |
|
Interest Coverage Ratio
|
| 29.80 | 26.23 | 8.67 | 0.20 | 25.58 | 19.03 | 15.70 | -1.71 | 17.26 | 13.80 | 10.86 | 4.02 | 18.56 | 18.39 | 10.68 | 8.21 | 28.44 | 27.32 | 14.84 | 10.27 | 32.19 | 26.65 | 12.11 | 4.74 | 20.45 | 22.28 | 3.60 | 7.53 | 23.63 | 22.41 | 9.20 | 8.22 | 21.39 | 20.34 | 14.21 | 6.31 | 19.91 | 14.10 | 11.90 | 8.69 | 16.32 | 12.54 | 17.42 | 4.18 | 19.71 | 25.71 | 22.79 | 19.02 | 33.75 | 25.03 | 15.74 | 16.46 | 26.08 | 17.70 | 10.44 | 9.82 | 18.59 | 16.68 | 16.52 | 14.14 | 25.61 | 34.08 | 45.49 | 27.10 | 42.05 | 31.31 | 12.31 |
|
Debt to Equity
|
| | | 0.38 | | 0.68 | 0.67 | 0.54 | 0.87 | 0.96 | 1.00 | 0.99 | | | 0.94 | 0.77 | 1.14 | 1.20 | 0.90 | 0.82 | 1.14 | 1.17 | 1.19 | 100.18 | -65.08 | 18.46 | 9.17 | 6.99 | -14.58 | 27.06 | 34.72 | 21.47 | -901.50 | 110.75 | 33.90 | 20.02 | -12.56 | -7.49 | -12.97 | -6.96 | -6.33 | -6.74 | -5.23 | -6.88 | -4.53 | -6.08 | -8.76 | -57.35 | -7.30 | -5.83 | -3.82 | -4.60 | -3.93 | -4.22 | -5.26 | -7.51 | -13.25 | 25.22 | 9.30 | 2.94 | 3.19 | 1.98 | 1.51 | 1.19 | 1.35 | 1.28 | 0.80 | 1.00 |
|
Debt Ratio
|
| | | 0.15 | | 0.21 | 0.22 | 0.19 | 0.26 | 0.29 | 0.27 | 0.27 | | | 0.27 | 0.23 | 0.30 | 0.29 | 0.25 | 0.25 | 0.31 | 0.31 | 0.32 | 0.51 | 0.56 | 0.51 | 0.48 | 0.42 | 0.57 | 0.42 | 0.44 | 0.46 | 0.46 | 0.55 | 0.54 | 0.53 | 0.62 | 0.64 | 0.59 | 0.57 | 0.62 | 0.63 | 0.66 | 0.58 | 0.68 | 0.65 | 0.51 | 0.48 | 0.57 | 0.56 | 0.60 | 0.57 | 0.66 | 0.64 | 0.61 | 0.59 | 0.60 | 0.53 | 0.51 | 0.39 | 0.39 | 0.35 | 0.34 | 0.32 | 0.33 | 0.32 | 0.24 | 0.28 |
|
Equity Ratio
|
| | | 0.39 | | 0.31 | 0.33 | 0.35 | 0.30 | 0.30 | 0.27 | 0.27 | | | 0.28 | 0.29 | 0.26 | 0.24 | 0.27 | 0.30 | 0.27 | 0.26 | 0.27 | 0.01 | -0.01 | 0.03 | 0.05 | 0.06 | -0.04 | 0.02 | 0.01 | 0.02 | 0.00 | 0.00 | 0.02 | 0.03 | -0.05 | -0.09 | -0.05 | -0.08 | -0.10 | -0.09 | -0.13 | -0.08 | -0.15 | -0.11 | -0.06 | -0.01 | -0.08 | -0.10 | -0.16 | -0.12 | -0.17 | -0.15 | -0.12 | -0.08 | -0.05 | 0.02 | 0.06 | 0.13 | 0.12 | 0.18 | 0.23 | 0.27 | 0.25 | 0.25 | 0.30 | 0.28 |
|
Times Interest Earned
|
| 29.80 | 26.23 | 8.67 | 0.20 | 25.58 | 19.03 | 15.70 | -1.71 | 17.26 | 13.80 | 10.86 | 4.02 | 18.56 | 18.39 | 10.68 | 8.21 | 28.44 | 27.32 | 14.84 | 10.27 | 32.19 | 26.65 | 12.11 | 4.74 | 20.45 | 22.28 | 3.60 | 7.53 | 23.63 | 22.41 | 9.20 | 8.22 | 21.39 | 20.34 | 14.21 | 6.31 | 19.91 | 14.10 | 11.90 | 8.69 | 16.32 | 12.54 | 17.42 | 4.18 | 19.71 | 25.71 | 22.79 | 19.02 | 33.75 | 25.03 | 15.74 | 16.46 | 26.08 | 17.70 | 10.44 | 9.82 | 18.59 | 16.68 | 16.52 | 14.14 | 25.61 | 34.08 | 45.49 | 27.10 | 42.05 | 31.31 | 12.31 |
|
FCF Payout Ratio
|
| | 0.00 | -0.62 | -0.15 | 1.57 | 0.14 | 0.06 | -0.05 | -2.29 | 0.07 | 0.15 | -0.22 | 0.65 | 0.15 | 0.15 | | 0.27 | 0.09 | 0.11 | -0.08 | 0.43 | 0.19 | 0.11 | -0.10 | -0.20 | 0.11 | 0.07 | -0.13 | -0.27 | 0.21 | 0.08 | -0.14 | 0.45 | 0.13 | 0.13 | -0.20 | 0.76 | 0.10 | 0.11 | -0.14 | 0.00 | 0.00 | 0.12 | -0.24 | 0.00 | 0.00 | 0.21 | -0.70 | 0.00 | 0.00 | 0.42 | -0.27 | 0.00 | 0.00 | | -0.33 | 0.00 | 0.00 | | -0.75 | 0.00 | 0.00 | 0.15 | -0.67 | 0.00 | 0.00 | 0.12 |
|
Enterprise Value
|
-101.90M | -65.40M | -101.90M | -124.30M | -63.00M | -61.90M | -92.40M | -160.00M | -55.20M | -76.50M | -57.90M | -45.00M | -54.70M | -69.10M | -48.80M | -50.30M | -34.90M | -45.30M | -36.50M | -37.20M | -38.20M | -48.80M | -47.30M | -36.90M | -36.90M | -46.90M | -34.60M | -38.50M | -40.10M | -54.30M | -47.40M | -49.80M | -48.40M | -60.90M | -60.30M | -68.20M | -46.10M | -39.40M | -46.10M | -46.30M | -31.70M | -38.20M | -48.50M | -40.20M | -42.80M | -48.60M | -59.10M | -129.00M | -40.00M | -47.30M | -44.30M | -36.50M | -40.00M | -62.70M | -48.20M | -61.10M | -47.50M | -58.60M | -141.60M | -69.10M | -57.60M | -57.80M | -255.70M | -422.30M | -222.90M | -55.10M | -59.20M | -34.70M |
|
Return on Sales
|
0.05% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.06% | -0.01% | 0.06% | 0.00% | -0.03% | -0.04% | -0.01% | -0.03% | -0.01% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% | 0.13% | 0.06% | 0.06% | 0.09% | 0.15% | 0.10% | 0.13% | 0.12% | 0.17% | 0.16% | 0.15% | 0.12% | 0.18% | 0.18% | 0.12% |
|
Return on Capital Employed
|
| | | 0.17% | | | 0.16% | 0.19% | 0.18% | 0.15% | 0.15% | 0.14% | | | | 0.19% | 0.20% | 0.25% | 0.27% | 0.30% | 0.30% | 0.30% | 0.29% | 0.34% | 0.31% | 0.32% | 0.33% | 0.32% | 0.33% | 0.43% | 0.48% | 0.45% | 0.55% | 0.44% | 0.43% | 0.37% | 0.38% | 0.38% | 0.38% | 0.60% | 0.53% | 0.50% | 0.50% | 0.59% | 0.50% | 0.44% | 0.40% | 0.37% | 0.46% | 0.59% | 0.59% | 0.45% | 0.40% | 0.38% | 0.36% | 0.66% | 0.60% | 0.65% | 0.44% | 0.42% | 0.44% | 0.43% | 0.50% | 0.48% | 0.46% | 0.50% | 0.45% | 0.40% |
|
Return on Invested Capital
|
| 2.59% | 4.91% | 0.30% | | | 0.19% | 0.18% | 0.18% | 0.15% | 0.11% | 0.12% | | | | 0.16% | 0.16% | 0.17% | 0.19% | 0.21% | 0.20% | 0.19% | 0.19% | 0.22% | 0.21% | 0.21% | 0.22% | 0.22% | 0.23% | 0.23% | 0.24% | 0.30% | 0.32% | 0.28% | 0.28% | 0.20% | 0.19% | 0.21% | 0.22% | 0.41% | 0.43% | 0.38% | 0.38% | 0.49% | 0.44% | 0.35% | 0.41% | 0.41% | 0.46% | 0.51% | 0.52% | 0.51% | 0.45% | 0.40% | 0.40% | 0.40% | 0.38% | 0.37% | 0.35% | 0.38% | 0.38% | 0.37% | 0.42% | 0.42% | 0.41% | 0.43% | 0.43% | 0.36% |
|
Return on Assets
|
| | | 0.01% | | | 0.00% | -0.01% | -0.01% | 0.01% | 0.01% | 0.01% | | | | -0.04% | -0.03% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.15% | 0.20% | 0.21% | 0.21% | 0.23% | 0.23% | 0.23% | 0.24% | 0.24% | 0.21% |
|
Return on Equity
|
| | | | | | -0.01% | -0.03% | -0.04% | 0.04% | 0.04% | 0.04% | | | | -0.13% | -0.12% | -0.10% | -0.05% | -0.03% | 0.00% | 0.00% | 0.00% | -0.01% | 1.08% | -0.17% | -0.04% | -0.01% | -0.06% | 0.04% | -0.03% | -0.04% | -0.06% | -0.40% | -0.13% | -0.05% | 0.08% | 0.02% | 0.01% | 0.01% | 0.01% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | -0.25% | -0.64% | -0.74% | -1.03% | -1.67% | -9.96% | 4.01% | 2.14% | 1.62% | 1.37% | 1.13% | 0.95% | 0.90% | 0.96% | 0.88% | 0.72% |