|
Gross Margin
|
24.58% | 26.56% | 28.46% | 25.45% | 26.62% | 26.65% | 27.48% | 25.37% | 25.53% | 27.64% | 26.81% | 25.70% | 26.24% | 26.85% | 26.73% | 25.51% | 26.33% | 27.69% | 26.68% | 22.14% | 24.06% | 25.89% | 24.19% | 24.70% | 23.11% | 24.87% | 24.50% | 23.25% | 22.14% | 25.15% | 19.85% | 25.27% | 25.30% | 26.37% | 25.02% | 23.57% | 24.08% | 28.21% | 25.38% | 24.69% | 22.33% | 26.28% | 27.52% | 22.20% | 17.75% | 19.83% | 7.87% | 16.44% | 18.68% | 20.00% | 15.81% | 14.34% | 13.32% |
|
EBT Margin
|
9.96% | 11.05% | 17.11% | 11.96% | 11.88% | -1.81% | -24.15% | 6.92% | 12.35% | 17.07% | 17.53% | 10.42% | 14.27% | 15.49% | 10.32% | 10.28% | 17.27% | 16.40% | 23.92% | 5.95% | 39.32% | 16.41% | 10.97% | 12.63% | 11.53% | 14.77% | 14.15% | 12.51% | 12.57% | 16.92% | 7.34% | 15.69% | 14.56% | 16.87% | 16.36% | 14.21% | 14.98% | 20.59% | 17.98% | 15.59% | 14.05% | 18.59% | -6.16% | 10.85% | 6.66% | -36.96% | -15.37% | -3.50% | 1.30% | 7.37% | 3.29% | -0.20% | -2.02% |
|
EBIT Margin
|
11.01% | 11.75% | 17.61% | 14.64% | 13.25% | 0.59% | -24.18% | 6.93% | 12.61% | 14.70% | 18.65% | 12.71% | 14.84% | 17.25% | 11.74% | 10.94% | 17.23% | 16.88% | 10.61% | 10.58% | 13.69% | 17.05% | 14.07% | 13.57% | 12.63% | 15.29% | 15.32% | 13.18% | 13.10% | 16.53% | 7.51% | 16.00% | 14.79% | 17.16% | 16.27% | 14.47% | 15.23% | 20.78% | 18.52% | 16.04% | 14.37% | 18.73% | -6.08% | 11.19% | 6.97% | -36.82% | -15.36% | -3.27% | 1.59% | 7.60% | 3.30% | -0.43% | -1.85% |
|
EBITDA Margin
|
11.01% | 11.75% | 17.61% | 14.64% | 13.25% | 0.59% | -24.18% | 5.01% | 7.96% | 10.48% | 18.65% | 4.76% | 10.46% | 10.49% | 5.49% | 7.39% | 10.18% | 12.59% | 13.79% | 6.48% | -5.64% | 11.77% | 9.20% | 9.40% | 8.82% | 11.16% | 10.43% | 9.33% | 10.11% | 11.95% | 6.99% | 12.52% | 12.05% | 12.77% | 12.53% | 10.69% | 11.79% | 16.13% | 13.53% | 11.47% | 11.11% | 14.14% | -4.90% | 7.83% | 5.48% | -33.86% | -11.98% | -2.44% | -0.18% | 5.85% | 2.87% | -0.25% | -1.16% |
|
Operating Margin
|
11.01% | 11.75% | 17.61% | 14.64% | 13.25% | 0.59% | -24.18% | 6.93% | 12.61% | 14.70% | 18.65% | 12.71% | 14.84% | 17.25% | 11.74% | 10.94% | 17.23% | 16.88% | 10.61% | 10.58% | 13.69% | 17.05% | 14.07% | 13.57% | 12.63% | 15.29% | 15.32% | 13.18% | 13.10% | 16.53% | 7.51% | 16.00% | 14.79% | 17.16% | 16.27% | 14.47% | 15.23% | 20.78% | 18.52% | 16.04% | 14.37% | 18.73% | -6.08% | 11.19% | 6.97% | -36.82% | -15.36% | -3.27% | 1.59% | 7.60% | 3.30% | -0.43% | -1.85% |
|
Net Margin
|
9.96% | 11.05% | 17.11% | 11.96% | 11.88% | -1.96% | -19.99% | 5.01% | 10.05% | 11.80% | 12.48% | 6.95% | 9.45% | 9.49% | 6.13% | 6.81% | 11.43% | 11.47% | 13.67% | 6.19% | -4.88% | 11.96% | 9.62% | 9.73% | 9.05% | 11.11% | 10.51% | 9.69% | 9.77% | 13.09% | 5.49% | 12.18% | 11.32% | 12.86% | 12.63% | 11.02% | 11.74% | 15.93% | 14.07% | 11.95% | 10.74% | 14.25% | -4.85% | 8.12% | 4.81% | -33.31% | -12.35% | -3.00% | 1.21% | 5.76% | 2.32% | -0.36% | -1.33% |
|
FCF Margin
|
| 14.38% | 14.29% | 15.85% | 9.43% | -1.17% | 13.92% | 13.92% | -25.02% | 8.67% | 14.53% | 7.45% | 9.55% | 9.96% | 18.84% | 9.35% | 16.27% | 8.89% | 3.90% | 3.08% | 16.54% | 11.91% | 6.62% | 8.90% | 10.72% | 3.46% | 14.31% | 9.88% | 8.99% | 5.95% | 7.43% | 15.10% | 17.25% | 7.39% | 7.01% | 3.86% | 8.32% | 13.72% | 8.72% | 6.40% | 2.70% | 9.60% | 17.57% | -34.37% | 24.42% | 5.66% | 2.82% | -9.92% | 11.37% | 3.84% | 6.80% | 1.14% | 4.37% |
|
Inventory Average
|
| | | | | 16.67M | 15.12M | 15.12M | 19.38M | 21.49M | 20.98M | 22.18M | 24.16M | 24.20M | 22.24M | 22.36M | 23.85M | 25.39M | 25.60M | 33.29M | 43.51M | 44.02M | 44.01M | 48.53M | 60.62M | 71.25M | 70.91M | 71.53M | 76.03M | 82.82M | 80.91M | 76.50M | 88.03M | 105.86M | 116.20M | 127.71M | 145.45M | 158.28M | 160.70M | 169.68M | 183.96M | 185.47M | 178.29M | 172.66M | 165.95M | 156.25M | 150.16M | 146.22M | 145.86M | 146.24M | 144.89M | 143.60M | 145.94M |
|
Assets Average
|
| | | | | 40.31M | 82.71M | 110.25M | 139.38M | 141.65M | 170.27M | 197.81M | 197.61M | 204.81M | 216.02M | 217.87M | 214.60M | 225.40M | 229.34M | 292.57M | 344.93M | 341.47M | 360.17M | 375.22M | 411.81M | 447.69M | 453.87M | 465.56M | 477.25M | 536.68M | 538.00M | 498.78M | 595.28M | 700.31M | 736.52M | 748.35M | 762.10M | 797.12M | 837.64M | 844.82M | 849.49M | 871.42M | 904.05M | 924.17M | 901.20M | 838.79M | 768.61M | 749.38M | 748.91M | 748.72M | 746.67M | 745.10M | 735.66M |
|
Equity Average
|
| | | | | 54.93M | 34.10M | 31.17M | 37.92M | 44.70M | 25.45M | -4.72M | -9.10M | -0.32M | 12.53M | 21.51M | 26.60M | 36.02M | 47.03M | 83.37M | 112.55M | 118.84M | 133.49M | 146.13M | 159.85M | 178.60M | 200.13M | 212.01M | 223.02M | 242.33M | 256.91M | 273.23M | 297.21M | 327.54M | 363.38M | 394.81M | 422.16M | 451.50M | 490.35M | 527.00M | 559.41M | 605.83M | 624.51M | 621.63M | 628.09M | 595.48M | 548.50M | 528.54M | 518.39M | 516.17M | 518.88M | 520.23M | 509.95M |
|
Invested Capital
|
| | 23.59M | | 133.13M | 40.15M | 28.07M | 34.27M | 61.57M | 57.82M | 80.42M | 64.48M | 69.82M | 79.03M | 91.11M | 79.14M | 85.30M | 96.97M | 105.64M | 222.71M | 218.89M | 235.49M | 248.36M | 260.97M | 310.98M | 318.67M | 323.99M | 327.41M | 326.20M | 445.03M | 344.37M | 359.08M | 473.09M | 509.05M | 524.43M | 531.57M | 558.82M | 586.92M | 633.18M | 610.53M | 648.56M | 653.53M | 615.75M | 692.51M | 663.66M | 577.29M | 534.72M | 550.37M | 537.40M | 545.94M | 537.83M | 543.63M | 519.27M |
|
Asset Utilization Ratio
|
| | | | | 4.63 | 2.31 | 1.77 | 1.48 | 1.56 | 1.34 | 1.20 | 1.23 | 1.21 | 1.17 | 1.18 | 1.23 | 1.21 | 1.23 | 1.11 | 1.07 | 1.27 | 1.38 | 1.38 | 1.38 | 1.40 | 1.51 | 1.57 | 1.57 | 1.36 | 1.21 | 1.33 | 1.14 | 1.10 | 1.26 | 1.33 | 1.40 | 1.43 | 1.45 | 1.50 | 1.58 | 1.57 | 1.54 | 1.45 | 1.35 | 1.24 | 1.08 | 0.99 | 0.98 | 1.01 | 1.08 | 1.11 | 1.11 |
|
Interest Coverage Ratio
|
10.41 | 16.51 | 34.63 | 5.45 | 9.56 | 0.25 | 717.44 | 367.22 | 47.61 | 82.09 | 16.60 | 5.53 | 24.80 | 9.47 | 8.18 | 15.78 | 315.16 | 31.31 | 11.78 | 4.98 | 15.44 | 25.94 | 15.62 | | | | | | | | | | | | | | | | | | | | | | 21.93 | -253.05 | 0.00M | -14.17 | 5.43 | 33.08 | 18.11 | -1.99 | -10.79 |
|
Debt to Equity
|
| | | | 0.91 | 0.00 | | | 0.48 | 0.21 | 25.10 | -6.15 | -13.29 | 14.70 | 3.55 | 2.44 | 1.82 | 1.32 | 1.02 | 0.94 | 0.98 | 0.85 | 0.78 | 0.71 | 0.86 | 0.68 | 0.54 | 0.53 | 0.40 | 0.76 | 0.32 | 0.26 | 0.53 | 0.47 | 0.38 | 0.30 | 0.28 | 0.26 | 0.23 | 0.13 | 0.12 | 0.03 | | 0.10 | 0.06 | 0.03 | | 0.05 | 0.04 | 0.05 | 0.03 | 0.04 | 0.04 |
|
Debt Ratio
|
| | 0.36 | | 6.34M | 0.00 | | | 0.14 | 0.07 | 0.39 | 0.39 | 0.38 | 0.35 | 0.32 | 0.26 | 0.26 | 0.23 | 0.24 | 0.30 | 0.33 | 0.31 | 0.30 | 0.28 | 0.33 | 0.28 | 0.25 | 0.24 | 0.20 | 0.32 | 0.17 | 0.14 | 0.24 | 0.22 | 0.19 | 0.16 | 0.16 | 0.15 | 0.14 | 0.08 | 0.08 | 0.02 | | 0.07 | 0.04 | 0.02 | | 0.04 | 0.03 | 0.04 | 0.02 | 0.03 | 0.03 |
|
Equity Ratio
|
| | | | 6.97M | 0.50 | 0.33 | 0.25 | 0.29 | 0.34 | 0.02 | -0.06 | -0.03 | 0.02 | 0.09 | 0.11 | 0.14 | 0.18 | 0.23 | 0.32 | 0.34 | 0.36 | 0.38 | 0.40 | 0.38 | 0.42 | 0.47 | 0.45 | 0.49 | 0.42 | 0.55 | 0.55 | 0.46 | 0.47 | 0.51 | 0.54 | 0.57 | 0.57 | 0.60 | 0.64 | 0.67 | 0.72 | 0.67 | 0.68 | 0.71 | 0.70 | 0.72 | 0.69 | 0.70 | 0.68 | 0.71 | 0.69 | 0.70 |
|
Times Interest Earned
|
10.41 | 16.51 | 34.63 | 5.45 | 9.56 | 0.25 | 717.44 | 367.22 | 47.61 | 82.09 | 16.60 | 5.53 | 24.80 | 9.47 | 8.18 | 15.78 | 315.16 | 31.31 | 11.78 | 4.98 | 15.44 | 25.94 | 15.62 | | | | | | | | | | | | | | | | | | | | | | 21.93 | -253.05 | 0.00M | -14.17 | 5.43 | 33.08 | 18.11 | -1.99 | -10.79 |
|
FCF Payout Ratio
|
| 0.85 | 0.35 | 8.42 | 0.84 | -5.77 | 0.08 | 0.01 | -0.02 | 0.08 | 0.33 | 0.04 | 0.05 | 0.06 | 0.04 | 0.06 | 0.03 | 0.06 | 0.17 | 0.11 | 0.02 | 0.02 | 0.07 | 0.05 | 0.02 | 0.05 | 0.02 | 0.03 | 0.02 | 0.04 | 0.05 | 0.00 | 0.01 | 0.02 | 0.04 | 0.07 | 0.03 | 0.01 | 0.03 | 0.05 | 0.08 | 0.02 | 0.01 | -0.01 | 0.00 | | | | | | | | |
|
Enterprise Value
|
-14.17M | -13.93M | -15.96M | -4.70M | -4.53M | 12.36M | -3.37M | -8.25M | -0.61M | 6.51M | -4.49M | -6.84M | -10.68M | -14.54M | -21.24M | -11.41M | -21.42M | -29.52M | -27.88M | -15.14M | -31.84M | -47.91M | -56.12M | -67.37M | -18.74M | -9.87M | -21.27M | -25.83M | -20.73M | -126.95M | -26.84M | -45.24M | -16.17M | -35.77M | -33.75M | -21.37M | -36.06M | -47.24M | -73.35M | -32.17M | -38.39M | -25.88M | -71.07M | -37.21M | -47.18M | -42.04M | -22.23M | -23.03M | -30.48M | -33.78M | -32.63M | -39.84M | -23.98M |
|
Return on Sales
|
0.10% | 0.11% | 0.17% | 0.12% | 0.12% | -0.02% | -0.20% | 0.05% | 0.10% | 0.12% | 0.12% | 0.07% | 0.09% | 0.09% | 0.06% | 0.07% | 0.11% | 0.11% | 0.14% | 0.06% | -0.05% | 0.12% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.13% | 0.05% | 0.12% | 0.11% | 0.13% | 0.13% | 0.11% | 0.12% | 0.16% | 0.14% | 0.12% | 0.11% | 0.14% | -0.05% | 0.08% | 0.05% | -0.33% | -0.12% | -0.03% | 0.01% | 0.06% | 0.02% | 0.00% | -0.01% |
|
Return on Capital Employed
|
| | | | | 1.55% | -0.01% | -0.06% | -0.02% | 0.06% | 0.23% | 0.22% | 0.23% | 0.24% | 0.21% | 0.20% | 0.22% | 0.22% | 0.21% | 0.19% | 0.17% | 0.21% | 0.24% | 0.25% | 0.24% | 0.24% | 0.26% | 0.27% | 0.27% | 0.24% | 0.18% | 0.23% | 0.20% | 0.20% | 0.25% | 0.29% | 0.30% | 0.34% | 0.31% | 0.32% | 0.33% | 0.32% | 0.22% | 0.16% | 0.12% | -0.08% | -0.09% | -0.15% | -0.17% | -0.02% | 0.04% | 0.04% | 0.03% |
|
Return on Invested Capital
|
| | | | | 0.24% | 0.00% | -0.09% | -0.05% | 0.07% | 0.33% | 0.35% | 0.38% | 0.35% | 0.27% | 0.26% | 0.29% | 0.29% | 0.25% | 0.18% | 0.05% | 0.08% | 0.10% | 0.11% | 0.22% | 0.22% | 0.23% | 0.24% | 0.25% | 0.21% | 0.17% | 0.20% | 0.18% | 0.18% | 0.22% | 0.23% | 0.24% | 0.26% | 0.27% | 0.28% | 0.29% | 0.28% | 0.17% | 0.14% | 0.10% | -0.09% | -0.10% | -0.15% | -0.16% | -0.01% | 0.03% | 0.04% | 0.03% |
|
Return on Assets
|
| | | | | 0.44% | -0.02% | -0.04% | -0.03% | 0.03% | 0.14% | 0.13% | 0.13% | 0.12% | 0.09% | 0.09% | 0.11% | 0.11% | 0.14% | 0.11% | 0.06% | 0.08% | 0.09% | 0.10% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.12% | 0.14% | 0.13% | 0.12% | 0.16% | 0.16% | 0.17% | 0.19% | 0.20% | 0.20% | 0.21% | 0.20% | 0.12% | 0.10% | 0.07% | -0.07% | -0.07% | -0.11% | -0.12% | -0.01% | 0.02% | 0.03% | 0.02% |
|
Return on Equity
|
| | | | | 0.32% | -0.04% | -0.13% | -0.10% | 0.11% | 0.91% | -5.25% | -2.74% | -73.74% | 1.62% | 0.95% | 0.85% | 0.69% | 0.66% | 0.40% | 0.18% | 0.23% | 0.23% | 0.25% | 0.36% | 0.35% | 0.35% | 0.35% | 0.35% | 0.32% | 0.25% | 0.26% | 0.25% | 0.26% | 0.31% | 0.30% | 0.31% | 0.33% | 0.33% | 0.33% | 0.32% | 0.29% | 0.17% | 0.15% | 0.11% | -0.09% | -0.10% | -0.16% | -0.17% | -0.02% | 0.03% | 0.04% | 0.03% |