|
Gross Margin
|
22.60% | 24.33% | 30.22% | 23.95% | 27.75% | 24.81% | 27.20% | 26.42% | 26.48% | 26.99% | 26.89% | 38.11% | 32.97% | 32.97% | 33.84% | 33.54% | 32.24% | 33.03% | 34.11% | 31.50% | 28.14% | 29.08% | 25.89% | 27.02% | 27.34% | 30.13% | 28.42% | 31.36% | 29.59% | 30.79% | 30.15% | 31.81% | 27.18% | 30.12% | 29.48% | 28.47% | 27.49% | 28.62% | 25.09% | 25.65% | 26.32% | 29.27% | 28.16% | 29.73% | 28.41% | 29.23% | 28.71% | 28.45% | 28.04% | 23.32% | 22.21% | 19.52% | 22.76% | 23.36% | 17.43% | 16.67% | 15.97% | 18.14% | 17.40% | 18.99% | 16.79% | 20.79% | 18.78% | 16.92% | 14.98% | 19.74% | 19.35% |
|
EBT Margin
|
11.41% | 5.84% | 10.16% | 9.90% | 15.30% | 13.25% | 17.09% | 13.46% | 15.02% | 15.22% | 4.34% | 25.13% | 12.62% | 18.66% | 25.06% | 20.49% | 21.75% | 21.68% | 22.50% | 0.56% | 15.83% | 15.32% | 12.78% | 10.18% | 12.18% | 15.50% | 17.03% | 10.96% | 13.65% | 15.83% | 13.19% | 1.06% | 8.87% | 12.50% | 13.65% | 5.81% | 10.88% | 12.94% | 13.45% | 7.36% | 8.53% | 9.78% | 11.54% | 7.92% | 10.63% | 10.23% | 10.10% | 5.48% | 9.72% | 0.66% | 2.97% | -17.52% | 0.39% | 3.45% | -8.18% | -2.99% | -3.37% | -1.63% | -87.72% | -3.71% | -6.08% | -1.72% | -4.81% | -3.38% | -92.86% | 0.57% | -1.09% |
|
EBIT Margin
|
12.38% | 6.55% | 10.60% | 10.22% | 16.08% | 13.69% | 16.87% | 12.53% | 14.91% | 15.57% | 5.30% | 23.40% | 12.92% | 19.49% | 25.22% | 20.29% | 21.44% | 21.42% | 22.56% | -0.36% | 16.17% | 14.98% | 12.33% | 9.52% | 11.97% | 13.19% | 17.25% | 11.77% | 14.73% | 17.26% | 14.72% | 3.12% | 11.83% | 15.79% | 15.24% | 8.95% | 13.36% | 15.57% | 11.95% | 10.78% | 11.78% | 16.38% | 13.49% | 10.40% | 13.04% | 13.53% | 13.25% | 8.34% | 11.62% | 4.21% | 6.00% | 2.79% | 2.61% | 6.52% | -5.73% | 0.40% | -0.40% | 1.98% | -84.28% | -0.49% | -2.76% | 2.00% | 1.40% | 0.57% | -88.82% | 3.83% | 3.11% |
|
EBITDA Margin
|
12.38% | 6.55% | 10.60% | 10.22% | 16.08% | 13.69% | 16.87% | 12.53% | 14.91% | 15.57% | 5.30% | 23.40% | 12.92% | 19.49% | 25.22% | 20.29% | 21.44% | 21.42% | 22.56% | -0.36% | 16.17% | 14.98% | 12.33% | 9.52% | 11.97% | 13.19% | 17.25% | 11.77% | 14.73% | 17.26% | 14.72% | 3.12% | 11.83% | 15.79% | 15.24% | 8.95% | 13.36% | 15.57% | 11.95% | 10.78% | 11.78% | 16.38% | 13.49% | 10.40% | 13.04% | 13.53% | 13.25% | 8.34% | 11.62% | 4.21% | 6.00% | 2.79% | 2.61% | 6.52% | -5.73% | 0.40% | -0.40% | 1.98% | -84.28% | -0.49% | -2.76% | 2.00% | 1.40% | 0.57% | -88.82% | 3.83% | 3.11% |
|
Operating Margin
|
12.38% | 6.55% | 10.60% | 10.22% | 16.08% | 13.69% | 16.87% | 12.53% | 14.91% | 15.57% | 5.30% | 23.40% | 12.92% | 19.49% | 25.22% | 20.29% | 21.44% | 21.42% | 22.56% | -0.36% | 16.17% | 14.98% | 12.33% | 9.52% | 11.97% | 13.19% | 17.25% | 11.77% | 14.73% | 17.26% | 14.72% | 3.12% | 11.83% | 15.79% | 15.24% | 8.95% | 13.36% | 15.57% | 11.95% | 10.78% | 11.78% | 16.38% | 13.49% | 10.40% | 13.04% | 13.53% | 13.25% | 8.34% | 11.62% | 4.21% | 6.00% | 2.79% | 2.61% | 6.52% | -5.73% | 0.40% | -0.40% | 1.98% | -84.28% | -0.49% | -2.76% | 2.00% | 1.40% | 0.57% | -88.82% | 3.83% | 3.11% |
|
Net Margin
|
7.82% | 4.80% | -4.73% | -26.02% | -0.62% | 8.11% | -1.65% | -0.49% | -0.23% | -0.20% | -0.39% | 2.99% | -1.28% | -1.30% | -3.06% | -6.83% | -0.31% | -1.42% | -0.27% | 0.76% | | | -0.05% | 0.06% | | -0.60% | 0.11% | 0.05% | | | | | | | 0.04% | | -0.15% | | 0.04% | | | | | | 8.60% | 8.10% | 8.38% | 4.44% | 7.15% | -0.26% | 2.58% | -7.12% | 0.34% | 2.70% | -4.12% | 0.44% | -1.42% | -0.87% | -91.43% | 34.87% | -5.60% | -0.29% | -4.19% | | -87.77% | -1.81% | -0.62% |
|
FCF Margin
|
7.82% | 4.96% | 15.22% | 8.62% | 11.15% | 15.01% | 5.82% | 6.13% | -14.46% | -0.84% | 8.48% | 18.78% | 21.28% | 11.30% | 22.72% | 22.14% | 18.35% | 18.78% | 16.35% | 23.46% | 5.13% | 15.62% | 11.40% | 36.16% | 3.19% | 22.32% | 10.63% | 25.88% | 6.15% | 13.53% | 10.99% | 18.27% | 0.81% | 9.28% | 15.59% | 11.88% | 6.11% | 9.76% | 11.91% | 15.56% | 2.21% | 12.63% | 23.05% | 13.75% | -0.88% | 14.44% | 18.76% | 16.00% | 1.94% | -0.56% | 0.05% | 8.94% | -0.91% | 0.91% | -13.04% | 43.54% | -7.01% | 4.43% | 3.65% | 8.31% | -5.02% | 7.14% | 5.12% | 0.44% | -6.15% | 9.31% | 12.98% |
|
Inventory Average
|
61.45M | 119.15M | 126.95M | 60.50M | 53.40M | 111.85M | 106.95M | 110.50M | 119.00M | 125.00M | 118.80M | 112.80M | 117.95M | 121.35M | 119.85M | 115.35M | 111.90M | 112.25M | 111.65M | 121.90M | 132.00M | 130.80M | 121.35M | 110.35M | 104.30M | 103.15M | 104.25M | 107.40M | 111.70M | 109.55M | 109.50M | 115.15M | 128.10M | 139.25M | 142.80M | 149.55M | 154.05M | 153.30M | 152.30M | 151.20M | 153.00M | 154.35M | 151.80M | 155.40M | 160.45M | 165.80M | 172.45M | 176.25M | 176.50M | 210.15M | 254.15M | 260.40M | 265.95M | 274.40M | 380.90M | 450.00M | 479.50M | 533.00M | 443.10M | 358.75M | 346.95M | 344.10M | 350.75M | 354.70M | 350.55M | 345.25M | 337.40M |
|
Assets Average
|
708.45M | 710.40M | 740.10M | 769.75M | 781.70M | 765.35M | 784.85M | 830.45M | 866.95M | 894.75M | 872.05M | 841.65M | 852.90M | 851.40M | 857.30M | 879.55M | 895.90M | 912.05M | 929.90M | 1,082.45M | 1,235.90M | 1,255.80M | 1,246.25M | 1,206.80M | 1,159.55M | 1,124.45M | 1,117.35M | 1,204.95M | 1,310.00M | 1,286.75M | 1,224.20M | 1,189.30M | 1,330.60M | 1,499.25M | 1,521.50M | 1,537.25M | 1,544.85M | 1,516.15M | 1,486.20M | 1,476.90M | 1,476.10M | 1,487.55M | 1,469.80M | 1,460.95M | 1,563.45M | 1,616.65M | 1,584.35M | 1,587.75M | 1,586.20M | 2,005.40M | 2,421.55M | 2,420.05M | 2,431.10M | 2,418.60M | 3,054.00M | 3,690.95M | 3,672.00M | 3,661.85M | 3,383.35M | 2,880.10M | 2,647.55M | 2,630.10M | 2,615.30M | 2,535.50M | 2,250.10M | 2,064.50M | 2,039.10M |
|
Equity Average
|
279.60M | 297.45M | 328.30M | 412.85M | 486.00M | 488.80M | 502.40M | 520.60M | 520.90M | 503.70M | 465.40M | 458.45M | 479.00M | 467.10M | 468.90M | 498.75M | 517.25M | 526.10M | 548.25M | 564.20M | 543.85M | 535.70M | 533.00M | 504.95M | 461.85M | 449.40M | 462.05M | 463.95M | 485.35M | 509.55M | 520.85M | 516.85M | 513.00M | 531.20M | 556.90M | 557.90M | 554.40M | 552.30M | 555.60M | 563.30M | 560.00M | 567.35M | 573.70M | 586.25M | 594.85M | 599.70M | 617.95M | 639.05M | 651.25M | 652.95M | 644.35M | 658.95M | 691.80M | 697.95M | 913.70M | 1,156.10M | 1,169.30M | 1,154.15M | 911.00M | 811.05M | 928.00M | 902.45M | 890.15M | 870.40M | 643.35M | 422.40M | 407.00M |
|
Invested Capital
|
302.30M | 340.00M | 355.90M | 499.90M | 496.10M | 494.90M | 525.60M | 576.00M | 526.80M | 655.80M | 605.90M | 621.90M | 629.60M | 626.20M | 652.10M | 667.80M | 684.60M | 694.00M | 718.20M | 946.80M | 973.90M | 994.20M | 967.70M | 929.10M | 877.50M | 862.20M | 860.10M | 717.30M | 1,093.40M | 1,034.60M | 977.10M | 508.30M | 1,243.80M | 1,265.80M | 1,263.10M | 1,230.90M | 1,236.70M | 1,185.30M | 1,209.50M | 1,180.00M | 1,182.40M | 1,179.20M | 1,136.40M | 1,140.40M | 1,346.70M | 1,276.40M | 1,261.40M | 1,247.50M | 652.90M | 1,003.00M | 653.70M | 1,968.60M | 704.30M | 696.40M | 2,989.80M | 2,902.60M | 2,920.10M | 2,922.70M | 2,437.50M | 2,078.00M | 2,087.50M | 2,055.30M | 2,044.90M | 1,971.30M | 1,572.60M | 1,526.60M | 1,443.70M |
|
Asset Utilization Ratio
|
1.01 | 0.99 | 0.92 | 0.96 | 0.95 | 0.97 | 0.95 | 0.89 | 0.84 | 0.83 | 0.88 | 0.95 | 0.96 | 0.95 | 0.93 | 0.89 | 0.87 | 0.86 | 0.83 | 0.71 | 0.63 | 0.63 | 0.65 | 0.66 | 0.67 | 0.67 | 0.66 | 0.63 | 0.60 | 0.64 | 0.70 | 0.71 | 0.65 | 0.60 | 0.62 | 0.64 | 0.65 | 0.68 | 0.69 | 0.71 | 0.70 | 0.70 | 0.70 | 0.70 | 0.66 | 0.63 | 0.65 | 0.68 | 0.69 | 0.61 | 0.55 | 0.60 | 0.64 | 0.66 | 0.58 | 0.52 | 0.56 | 0.59 | 0.62 | 0.70 | 0.75 | 0.75 | 0.76 | 0.78 | 0.87 | 0.95 | 0.97 |
|
Interest Coverage Ratio
|
12.67 | 9.23 | 24.13 | 32.00 | 77.50 | 41.67 | 76.75 | 76.33 | | 45.00 | 10.00 | 100.20 | 28.00 | 41.78 | 70.57 | 49.38 | 59.57 | 60.14 | 69.67 | -0.78 | 22.07 | 14.52 | 14.00 | 9.61 | 13.24 | 12.63 | 18.71 | 5.61 | 6.87 | 9.15 | 7.90 | 1.55 | 4.76 | 5.93 | 5.31 | 3.06 | 5.65 | 6.38 | 4.26 | 3.31 | 3.90 | 2.93 | 5.16 | 3.82 | 4.94 | 4.25 | 4.74 | 3.03 | 11.55 | 1.21 | 1.50 | 1.20 | 0.73 | 1.36 | -2.12 | 0.15 | -0.14 | 0.63 | -24.99 | -0.16 | -0.75 | 0.57 | 0.38 | 0.13 | -24.19 | 1.08 | 0.90 |
|
Debt to Equity
|
0.57 | 0.52 | 0.39 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.21 | 0.30 | 0.37 | 0.31 | 0.31 | 0.39 | 0.34 | 0.30 | 0.31 | 0.31 | 0.27 | 0.69 | 0.85 | 0.82 | 0.86 | 0.90 | 1.02 | 0.86 | 0.87 | 1.22 | 1.16 | 0.99 | 0.85 | 0.87 | 1.40 | 1.32 | 1.22 | 1.25 | 1.20 | 1.18 | 1.13 | 1.12 | 1.10 | 1.06 | 0.98 | 0.91 | 1.27 | 1.10 | 1.01 | 0.91 | 0.95 | 1.96 | 2.05 | 1.86 | 1.82 | 1.81 | 1.61 | 1.43 | 1.49 | 1.52 | 2.58 | 1.16 | 1.28 | 1.27 | 1.30 | 1.27 | 2.62 | 2.62 | 2.59 |
|
Debt Ratio
|
0.24 | 0.22 | 0.18 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.13 | 0.16 | 0.20 | 0.17 | 0.17 | 0.21 | 0.19 | 0.18 | 0.18 | 0.18 | 0.16 | 0.31 | 0.36 | 0.36 | 0.36 | 0.37 | 0.39 | 0.36 | 0.36 | 0.44 | 0.44 | 0.41 | 0.37 | 0.38 | 0.49 | 0.48 | 0.45 | 0.44 | 0.44 | 0.43 | 0.43 | 0.42 | 0.42 | 0.41 | 0.39 | 0.37 | 0.46 | 0.42 | 0.40 | 0.37 | 0.39 | 0.53 | 0.54 | 0.52 | 0.52 | 0.52 | 0.49 | 0.46 | 0.47 | 0.48 | 0.56 | 0.42 | 0.44 | 0.44 | 0.44 | 0.44 | 0.55 | 0.53 | 0.51 |
|
Equity Ratio
|
0.41 | 0.43 | 0.46 | 0.61 | 0.63 | 0.64 | 0.64 | 0.62 | 0.59 | 0.54 | 0.53 | 0.56 | 0.56 | 0.54 | 0.56 | 0.58 | 0.58 | 0.58 | 0.60 | 0.46 | 0.42 | 0.43 | 0.42 | 0.41 | 0.38 | 0.42 | 0.41 | 0.36 | 0.38 | 0.42 | 0.44 | 0.43 | 0.35 | 0.36 | 0.37 | 0.35 | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.40 | 0.41 | 0.36 | 0.38 | 0.40 | 0.41 | 0.41 | 0.27 | 0.26 | 0.28 | 0.29 | 0.29 | 0.31 | 0.32 | 0.32 | 0.31 | 0.22 | 0.36 | 0.34 | 0.34 | 0.34 | 0.35 | 0.21 | 0.20 | 0.20 |
|
Times Interest Earned
|
12.67 | 9.23 | 24.13 | 32.00 | 77.50 | 41.67 | 76.75 | 76.33 | | 45.00 | 10.00 | 100.20 | 28.00 | 41.78 | 70.57 | 49.38 | 59.57 | 60.14 | 69.67 | -0.78 | 22.07 | 14.52 | 14.00 | 9.61 | 13.24 | 12.63 | 18.71 | 5.61 | 6.87 | 9.15 | 7.90 | 1.55 | 4.76 | 5.93 | 5.31 | 3.06 | 5.65 | 6.38 | 4.26 | 3.31 | 3.90 | 2.93 | 5.16 | 3.82 | 4.94 | 4.25 | 4.74 | 3.03 | 11.55 | 1.21 | 1.50 | 1.20 | 0.73 | 1.36 | -2.12 | 0.15 | -0.14 | 0.63 | -24.99 | -0.16 | -0.75 | 0.57 | 0.38 | 0.13 | -24.19 | 1.08 | 0.90 |
|
FCF Payout Ratio
|
0.00 | 0.00 | 0.00 | 0.59 | -0.13 | 0.00 | 0.00 | 0.24 | -0.11 | -1.53 | 0.14 | 0.06 | 0.06 | 0.11 | 0.10 | 0.11 | 0.26 | 0.25 | 0.31 | 0.24 | 1.06 | 0.34 | 0.47 | 0.18 | 1.93 | 0.28 | 0.59 | 0.22 | 0.92 | 0.41 | 0.53 | 0.35 | | 1.09 | 0.32 | 0.47 | 0.83 | 0.50 | 0.43 | 0.35 | 2.39 | 0.40 | 0.23 | 0.41 | -5.96 | 0.37 | 0.26 | 0.31 | 2.46 | -6.57 | 69.50 | 0.40 | -3.76 | 0.08 | 0.00 | 0.10 | -0.57 | 0.00 | 0.03 | 0.15 | -0.22 | 0.00 | 0.00 | 2.70 | -0.18 | 0.00 | 0.00 |
|
Enterprise Value
|
-3.50M | -6.30M | -6.80M | -56.90M | -69.90M | -91.90M | -80.70M | -87.30M | -77.20M | -62.10M | -61.30M | -76.50M | -85.30M | -88.20M | -117.80M | -151.20M | -181.10M | -212.70M | -222.50M | -272.00M | -277.90M | -291.40M | -286.00M | -290.30M | -267.30M | -257.70M | -268.50M | -186.50M | -200.20M | -143.80M | -89.50M | -107.40M | -99.80M | -97.80M | -100.60M | -106.90M | -96.10M | -73.90M | -90.50M | -93.80M | -83.40M | -87.80M | -84.90M | -103.00M | -126.70M | -63.90M | -66.30M | -54.70M | -63.70M | -65.90M | -73.60M | -71.20M | -56.10M | -56.30M | -82.30M | -101.10M | -97.00M | -107.60M | -84.70M | -120.20M | -128.90M | -133.40M | -162.20M | -94.30M | -93.80M | -106.00M | -102.90M |
|
Return on Sales
|
0.08% | 0.05% | -0.05% | -0.26% | -0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | -0.01% | -0.01% | -0.03% | -0.07% | 0.00% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | -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% | | | 0.09% | 0.08% | 0.08% | 0.04% | 0.07% | 0.00% | 0.03% | -0.07% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.38% | 0.10% | 0.09% | 0.09% | | -0.88% | -0.02% | -0.01% |
|
Return on Capital Employed
|
0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.17% | 0.17% | 0.15% | 0.15% | 0.13% | 0.17% | 0.17% | 0.17% | 0.22% | 0.20% | 0.22% | 0.22% | 0.20% | 0.13% | 0.11% | 0.09% | 0.08% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.01% | 0.00% | 0.00% | -0.01% | -0.14% | -0.16% | -0.18% | -0.18% | 0.00% | 0.00% | -0.21% | -0.23% | -0.23% |
|
Return on Invested Capital
|
0.14% | 0.16% | 0.15% | 0.12% | 0.11% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.09% | 0.14% | 0.14% | 0.15% | 0.18% | 0.15% | 0.17% | 0.17% | 0.16% | 0.09% | 0.07% | 0.06% | 0.06% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.12% | 0.10% | 0.07% | 0.08% | 0.03% | 0.04% | 0.04% | 0.06% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.11% | 0.10% | 0.08% | 0.00% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | -0.01% | -0.16% | -0.19% | -0.22% | -0.21% | 0.00% | 0.00% | -0.21% | -0.24% | -0.25% |
|
Return on Assets
|
0.05% | 0.06% | 0.04% | -0.04% | -0.06% | -0.08% | -0.07% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | -0.01% | -0.03% | -0.03% | -0.02% | -0.02% | 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% | | | 0.01% | 0.03% | 0.04% | 0.05% | 0.05% | 0.03% | 0.02% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.07% | 0.07% | 0.07% | | -0.19% | -0.21% | -0.21% |
|
Return on Equity
|
0.14% | 0.15% | 0.08% | -0.08% | -0.10% | -0.12% | -0.11% | -0.01% | -0.01% | -0.01% | -0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.05% | -0.04% | -0.04% | -0.03% | 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% | 0.07% | 0.11% | 0.12% | 0.12% | 0.08% | 0.07% | 0.00% | -0.03% | -0.01% | -0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.24% | 0.21% | 0.20% | 0.19% | | -0.66% | -1.03% | -1.08% |