|
Gross Margin
|
13.50% | 312.69% | 14.26% | 19.62% | 19.07% | 286.33% | 96.27% | -12.56% | 3.70% | 346.41% | 97.51% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
2.21% | 1.03% | 1.70% | 8.88% | 9.42% | 7.29% | 1.46% | 7.23% | 7.62% | 2.61% | 1.12% | 7.76% | 7.52% | 5.05% | 3.80% | 7.90% | 5.69% | 3.50% | 1.48% | 7.15% | 9.19% | 10.17% | 10.20% | 6.50% | 12.33% | 8.29% | 6.54% | 6.33% | 8.13% | 5.87% | 2.13% | 7.73% | 10.22% | 3.86% | 4.79% | 7.43% | 9.31% | 4.76% | 2.54% | 4.61% | 8.48% | 3.72% | 0.97% | 8.49% | 14.74% | 16.34% | 16.06% | 23.99% | 34.96% | 37.29% | 36.88% | 38.89% | 29.97% | 12.23% | 6.27% | 13.49% | 16.94% | 10.69% | 6.27% | 16.89% | 26.28% | 17.77% | 11.79% | 14.65% | 19.19% |
|
EBIT Margin
|
3.91% | 2.04% | 5.52% | 11.65% | 12.62% | 9.73% | 2.03% | 7.74% | 8.12% | 3.15% | 1.67% | 8.24% | 8.52% | 6.00% | 4.74% | 8.76% | 6.55% | 4.36% | 2.52% | 8.18% | 10.19% | 11.14% | 11.28% | 7.53% | 13.19% | 9.28% | 7.62% | 7.72% | 9.33% | 7.16% | 3.63% | 9.17% | 10.72% | 4.81% | 5.61% | 8.26% | 9.94% | 5.40% | 3.29% | 5.56% | 9.65% | 4.70% | 2.53% | 9.77% | 15.25% | 16.81% | 16.89% | 24.45% | 35.27% | 37.53% | 37.12% | 39.10% | 30.08% | 11.55% | 5.49% | 12.50% | 15.96% | 9.54% | 5.11% | 14.70% | 25.19% | 16.57% | 10.50% | 13.61% | 18.29% |
|
EBITDA Margin
|
3.91% | 2.04% | 5.52% | 11.65% | 12.62% | 9.73% | 1.12% | 5.01% | 1.55% | 3.15% | 0.57% | 1.88% | 4.96% | 6.00% | 4.74% | 8.76% | 4.39% | 4.36% | 2.52% | 8.18% | 10.19% | 11.14% | 11.28% | 7.53% | 13.19% | 9.28% | 7.62% | 7.72% | 9.33% | 7.16% | 3.63% | 9.17% | 10.72% | 4.81% | 5.61% | 8.26% | 9.94% | 5.40% | 3.29% | 5.56% | 9.65% | 4.70% | 2.53% | 9.77% | 15.25% | 16.81% | 16.89% | 24.45% | 35.27% | 37.53% | 37.12% | 39.10% | 30.08% | 11.55% | 4.91% | 10.24% | 14.32% | 8.05% | 4.78% | 13.31% | 20.72% | 14.77% | 9.21% | 11.46% | 15.04% |
|
Operating Margin
|
3.91% | 2.04% | 5.52% | 11.65% | 12.62% | 9.73% | 2.03% | 7.74% | 8.12% | 3.15% | 1.67% | 8.24% | 8.52% | 6.00% | 4.74% | 8.76% | 6.55% | 4.36% | 2.52% | 8.18% | 10.19% | 11.14% | 11.28% | 7.53% | 13.19% | 9.28% | 7.62% | 7.72% | 9.33% | 7.16% | 3.63% | 9.17% | 10.72% | 4.81% | 5.61% | 8.26% | 9.94% | 5.40% | 3.29% | 5.56% | 9.65% | 4.70% | 2.53% | 9.77% | 15.25% | 16.81% | 16.89% | 24.45% | 35.27% | 37.53% | 37.12% | 39.10% | 30.08% | 11.55% | 5.49% | 12.50% | 15.96% | 9.54% | 5.11% | 14.70% | 25.19% | 16.57% | 10.50% | 13.61% | 18.29% |
|
Net Margin
|
1.08% | 4.81% | 4.24% | 1.72% | | 0.32% | 0.67% | 0.26% | -2.55% | -1.36% | 0.38% | -1.90% | 0.02% | -0.03% | 2.31% | 4.82% | 4.14% | 1.78% | 0.87% | 4.15% | 4.87% | 6.27% | 6.28% | 2.21% | 7.62% | 5.38% | 3.99% | 3.85% | 5.06% | 3.85% | 1.48% | 4.68% | 6.27% | 32.14% | 2.78% | 5.85% | 7.06% | 3.65% | 2.35% | 3.30% | 6.33% | 2.89% | 0.74% | 6.26% | 10.99% | 12.23% | 12.25% | 18.57% | 26.43% | 31.14% | 29.10% | 30.19% | 23.86% | 9.73% | 4.82% | 10.45% | 14.49% | 7.91% | 5.00% | 13.36% | 20.70% | 14.38% | 9.25% | 11.40% | 15.31% |
|
FCF Margin
|
6.47% | 9.23% | -0.88% | 4.54% | 6.17% | 10.79% | -7.89% | 6.41% | 8.83% | 6.70% | -0.93% | 3.65% | 6.60% | 4.62% | 7.27% | 9.84% | 11.66% | 10.32% | 6.42% | 0.87% | 9.39% | 15.26% | 10.80% | 10.66% | 6.98% | 14.17% | -2.38% | 7.85% | -1.14% | 8.30% | -3.98% | 7.04% | -7.80% | -0.37% | -5.44% | -3.57% | 4.77% | -2.48% | 2.35% | 10.27% | 0.33% | -7.77% | 8.27% | 12.23% | 16.49% | 16.04% | 11.86% | 6.07% | 18.77% | 26.45% | 20.29% | 30.62% | 32.87% | 16.95% | 8.68% | 14.20% | 11.20% | 6.50% | -2.44% | 34.53% | 23.05% | 11.81% | 2.85% | 12.23% | 19.15% |
|
Inventory Average
|
| | 39.00M | 47.00M | 50.50M | 38.50M | 38.50M | 44.00M | 49.00M | 28.10M | 33.10M | 33.20M | 4.35M | 4.30M | 4.65M | 4.65M | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 2,437.00M | 2,478.00M | 2,451.00M | 2,467.80M | 2,505.30M | 2,536.00M | 2,557.50M | 2,551.65M | 2,559.15M | 1,881.75M | 1,174.00M | 1,166.40M | 1,161.75M | 1,158.85M | 1,194.35M | 1,234.25M | 1,296.30M | 1,354.45M | 1,362.70M | 1,381.30M | 1,414.35M | 1,576.55M | 1,731.45M | 1,703.25M | 1,672.05M | 1,681.25M | 1,880.65M | 2,044.30M | 2,024.95M | 2,036.85M | 2,103.15M | 2,209.30M | 2,269.75M | 2,334.75M | 2,401.40M | 2,425.80M | 2,553.60M | 2,667.15M | 2,705.65M | 2,799.60M | 2,840.65M | 2,806.75M | 2,792.15M | 2,853.65M | 2,915.15M | 2,982.95M | 3,129.50M | 3,457.95M | 3,835.30M | 4,068.05M | 4,308.80M | 4,394.50M | 4,278.65M | 4,222.70M | 4,255.45M | 4,293.70M | 4,257.25M | 4,246.90M | 4,358.05M | 4,518.80M | 4,561.20M | 4,504.55M | 4,542.10M |
|
Equity Average
|
| | 1,110.55M | 1,118.50M | 1,116.50M | 1,134.10M | 1,135.60M | 1,134.00M | 1,139.00M | 1,133.75M | 1,124.75M | 687.15M | 259.60M | 275.90M | 282.00M | 288.25M | 304.00M | 326.90M | 337.05M | 338.95M | 354.45M | 365.35M | 155.70M | -51.75M | -50.30M | 200.55M | 202.50M | -45.20M | -42.55M | 227.30M | 226.95M | -40.75M | 239.05M | 597.90M | 679.30M | 689.95M | 720.60M | 749.00M | 759.15M | 764.10M | 781.45M | 801.70M | 802.95M | 807.85M | 853.65M | 926.50M | 995.05M | 1,100.85M | 1,258.80M | 1,506.10M | 1,789.05M | 2,022.15M | 2,216.10M | 2,297.75M | 2,283.60M | 2,280.15M | 2,340.15M | 2,395.50M | 2,387.25M | 2,386.15M | 2,477.60M | 2,604.35M | 2,642.60M | 2,625.60M | 2,653.65M |
|
Invested Capital
|
| 1,150.10M | 1,272.00M | 1,157.00M | 1,165.00M | 1,272.20M | 1,315.00M | 1,179.00M | 1,212.00M | 1,320.00M | 1,182.00M | 620.10M | 600.50M | 599.00M | 585.20M | 584.80M | 605.50M | 624.30M | 719.50M | 359.10M | 384.00M | 385.40M | -30.80M | -26.80M | -27.30M | 472.60M | -23.90M | -23.00M | -14.00M | 526.70M | -9.40M | -9.20M | 547.80M | 708.00M | 717.90M | 734.80M | 784.80M | 797.40M | 808.20M | 818.80M | 846.10M | 854.10M | 853.60M | 866.00M | 945.20M | 1,020.40M | 1,088.10M | 1,237.80M | 1,409.80M | 1,732.40M | 1,975.70M | 2,198.60M | 2,355.90M | 2,373.80M | 2,316.60M | 2,331.70M | 2,430.00M | 2,440.40M | 2,413.50M | 2,438.20M | 2,596.40M | 2,691.70M | 2,672.90M | 2,657.70M | 2,729.00M |
|
Asset Utilization Ratio
|
| | | 0.59 | 0.63 | 0.65 | 0.64 | 0.62 | 0.60 | 0.57 | 0.59 | 0.81 | 1.31 | 1.34 | 1.37 | 1.39 | 1.36 | 1.33 | 1.26 | 1.22 | 1.23 | 1.24 | 1.22 | 1.10 | 1.06 | 1.11 | 1.16 | 1.17 | 1.02 | 0.95 | 0.97 | 0.99 | 0.97 | 0.93 | 0.92 | 0.91 | 0.91 | 0.92 | 0.88 | 0.84 | 0.82 | 0.79 | 0.77 | 0.77 | 0.80 | 0.84 | 0.89 | 0.98 | 1.07 | 1.14 | 1.14 | 1.17 | 1.12 | 0.99 | 0.91 | 0.80 | 0.73 | 0.72 | 0.73 | 0.75 | 0.76 | 0.76 | 0.76 | 0.77 | 0.74 |
|
Interest Coverage Ratio
|
2.16 | 1.26 | 2.91 | 7.11 | 8.76 | 6.87 | 3.53 | 15.37 | 16.26 | 5.90 | 3.05 | 17.11 | 8.55 | 6.29 | 5.05 | 10.14 | 7.56 | 5.11 | 2.41 | 7.93 | 10.23 | 11.49 | 10.44 | 7.33 | 15.28 | 9.37 | 7.06 | 5.55 | 7.78 | 5.55 | 2.73 | 7.46 | 9.40 | 4.59 | 5.74 | 9.20 | 13.32 | 7.09 | 3.80 | 5.08 | 8.90 | 4.54 | 1.51 | 6.24 | 17.26 | 24.02 | 16.47 | 38.89 | 74.10 | 101.17 | 90.13 | 109.58 | 67.06 | 25.03 | 8.60 | 33.34 | 55.04 | 31.38 | 16.77 | 59.33 | 134.61 | 105.36 | 48.29 | 66.47 | 89.44 |
|
Debt to Equity
|
| 0.43 | 0.46 | 0.48 | 0.44 | 0.46 | 0.49 | 0.49 | 0.50 | 0.18 | 0.53 | 1.51 | 1.21 | 1.14 | 1.06 | 1.00 | 0.92 | 0.85 | 1.14 | 1.11 | 1.03 | 1.03 | -7.08 | -10.11 | -9.73 | 0.95 | -10.55 | -10.33 | -20.16 | 1.49 | -19.03 | -18.61 | 1.62 | 1.27 | 1.33 | 1.34 | 1.22 | 1.13 | 1.14 | 1.10 | 1.11 | 1.19 | 1.16 | 1.07 | 0.91 | 0.77 | 0.66 | 0.55 | 0.47 | 0.37 | 0.31 | 0.27 | 0.23 | 0.22 | 0.20 | 0.20 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 |
|
Debt Ratio
|
| 0.20 | 0.21 | 0.21 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.08 | 0.23 | 0.31 | 0.28 | 0.27 | 0.26 | 0.25 | 0.24 | 0.23 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.30 | 0.28 | 0.26 | 0.29 | 0.27 | 0.39 | 0.37 | 0.38 | 0.37 | 0.39 | 0.38 | 0.39 | 0.39 | 0.38 | 0.35 | 0.32 | 0.32 | 0.32 | 0.34 | 0.33 | 0.31 | 0.29 | 0.26 | 0.23 | 0.21 | 0.20 | 0.17 | 0.15 | 0.14 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Equity Ratio
|
| 0.46 | 0.46 | 0.45 | 0.46 | 0.46 | 0.45 | 0.44 | 0.45 | 0.44 | 0.44 | 0.21 | 0.23 | 0.24 | 0.25 | 0.25 | 0.26 | 0.27 | 0.25 | 0.25 | 0.27 | 0.26 | -0.04 | -0.03 | -0.03 | 0.27 | -0.03 | -0.03 | -0.02 | 0.25 | -0.02 | -0.02 | 0.24 | 0.30 | 0.30 | 0.29 | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.32 | 0.33 | 0.35 | 0.39 | 0.42 | 0.45 | 0.48 | 0.51 | 0.52 | 0.53 | 0.54 | 0.54 | 0.56 | 0.56 | 0.56 | 0.56 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 |
|
Times Interest Earned
|
2.16 | 1.26 | 2.91 | 7.11 | 8.76 | 6.87 | 3.53 | 15.37 | 16.26 | 5.90 | 3.05 | 17.11 | 8.55 | 6.29 | 5.05 | 10.14 | 7.56 | 5.11 | 2.41 | 7.93 | 10.23 | 11.49 | 10.44 | 7.33 | 15.28 | 9.37 | 7.06 | 5.55 | 7.78 | 5.55 | 2.73 | 7.46 | 9.40 | 4.59 | 5.74 | 9.20 | 13.32 | 7.09 | 3.80 | 5.08 | 8.90 | 4.54 | 1.51 | 6.24 | 17.26 | 24.02 | 16.47 | 38.89 | 74.10 | 101.17 | 90.13 | 109.58 | 67.06 | 25.03 | 8.60 | 33.34 | 55.04 | 31.38 | 16.77 | 59.33 | 134.61 | 105.36 | 48.29 | 66.47 | 89.44 |
|
FCF Payout Ratio
|
0.54 | 0.39 | -4.33 | 0.72 | 0.48 | 0.28 | -0.50 | 0.56 | 0.40 | 0.53 | -3.91 | 0.93 | 0.24 | 0.35 | 0.23 | 0.16 | 0.14 | 0.16 | 0.27 | 1.84 | 0.18 | 0.11 | 0.17 | 0.16 | 0.21 | 0.11 | -0.73 | 0.22 | -1.44 | 0.19 | -0.44 | 0.23 | -0.21 | -4.53 | -0.31 | -0.43 | 0.32 | -0.65 | 0.73 | 0.16 | 5.00 | -0.23 | 0.22 | 0.15 | 0.09 | 0.09 | 0.12 | 0.19 | 0.07 | 0.04 | 0.05 | 0.03 | 0.03 | 0.08 | 0.18 | 0.10 | 0.12 | 0.22 | -0.63 | 0.04 | 0.05 | 0.11 | 0.51 | 0.11 | 0.07 |
|
Enterprise Value
|
| -16.20M | -14.00M | -36.00M | -14.00M | -14.20M | -17.00M | -15.00M | -16.70M | -21.50M | -18.50M | -35.50M | -11.50M | -19.90M | -11.00M | -39.10M | -81.80M | -114.50M | -229.70M | -223.70M | -230.90M | -293.40M | -325.80M | -15.80M | -25.50M | -25.50M | -20.10M | -19.20M | -16.40M | -13.90M | -19.50M | -15.30M | -24.70M | -19.80M | -13.70M | -12.80M | -12.10M | -19.60M | -15.40M | -24.00M | -23.60M | -21.20M | -19.90M | -19.50M | -12.70M | -14.40M | -11.80M | -17.40M | -75.90M | -282.40M | -392.80M | -609.00M | -242.80M | -249.80M | -88.50M | -122.00M | -156.50M | -134.00M | -25.90M | -168.20M | -270.30M | -266.80M | -122.00M | -59.10M | -92.70M |
|
Return on Sales
|
0.01% | 0.05% | 0.04% | 0.02% | 0.03% | 0.00% | 0.01% | 0.00% | -0.03% | -0.01% | 0.00% | -0.02% | 0.00% | 0.00% | 0.02% | 0.01% | 0.04% | 0.02% | 0.01% | 0.04% | 0.05% | 0.06% | 0.06% | 0.02% | 0.08% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.01% | 0.05% | 0.06% | 0.32% | 0.03% | 0.06% | 0.07% | 0.04% | 0.02% | 0.03% | 0.06% | 0.03% | 0.01% | 0.06% | 0.11% | 0.12% | 0.12% | 0.19% | 0.26% | 0.31% | 0.29% | 0.30% | 0.24% | 0.10% | 0.05% | 0.10% | 0.14% | 0.08% | 0.05% | 0.13% | 0.21% | 0.14% | 0.09% | 0.11% | 0.15% |
|
Return on Capital Employed
|
| | | 0.04% | 0.06% | 0.08% | 0.07% | 0.06% | 0.05% | 0.03% | 0.03% | 0.05% | 0.09% | 0.10% | 0.11% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.09% | 0.12% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.08% | 0.12% | 0.16% | 0.22% | 0.32% | 0.42% | 0.47% | 0.52% | 0.47% | 0.36% | 0.26% | 0.15% | 0.10% | 0.09% | 0.09% | 0.10% | 0.13% | 0.14% | 0.15% | 0.15% | 0.13% |
|
Return on Invested Capital
|
| | | 0.04% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.04% | 0.04% | 0.05% | 0.08% | 0.10% | 0.11% | 0.13% | 0.12% | 0.10% | 0.09% | 0.10% | 0.16% | 0.21% | 0.58% | -3.25% | -4.23% | 0.51% | 0.48% | -5.00% | -5.51% | 0.38% | 0.34% | -10.05% | 0.37% | 0.43% | 0.38% | 0.38% | 0.38% | 0.15% | 0.15% | 0.13% | 0.12% | 0.12% | 0.11% | 0.13% | 0.16% | 0.21% | 0.28% | 0.36% | 0.48% | 0.60% | 0.64% | 0.67% | 0.61% | 0.45% | 0.32% | 0.19% | 0.12% | 0.11% | 0.11% | 0.12% | 0.15% | 0.17% | 0.18% | 0.17% | 0.15% |
|
Return on Assets
|
| | | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.02% | 0.03% | 0.04% | 0.05% | 0.07% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.10% | 0.10% | 0.11% | 0.11% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.07% | 0.09% | 0.14% | 0.20% | 0.27% | 0.31% | 0.34% | 0.32% | 0.24% | 0.18% | 0.11% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.11% | 0.11% | 0.11% | 0.09% |
|
Return on Equity
|
| | | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.03% | -0.04% | -0.02% | 0.01% | 0.03% | 0.09% | 0.10% | 0.08% | 0.14% | 0.14% | 0.19% | 0.59% | -1.63% | -2.07% | 0.51% | 0.47% | -2.31% | -2.07% | 0.36% | 0.31% | -1.87% | 0.36% | 0.39% | 0.35% | 0.36% | 0.35% | 0.15% | 0.14% | 0.12% | 0.11% | 0.10% | 0.09% | 0.11% | 0.14% | 0.21% | 0.28% | 0.37% | 0.49% | 0.62% | 0.66% | 0.69% | 0.62% | 0.46% | 0.33% | 0.20% | 0.13% | 0.12% | 0.13% | 0.14% | 0.17% | 0.18% | 0.19% | 0.19% | 0.16% |