|
Gross Margin
|
15.54% | 18.78% | 18.02% | 20.27% | 21.52% | 20.89% | 20.80% | 20.15% | 20.01% | 20.18% | 20.94% | 21.36% | 22.60% | 22.44% | 22.34% | 22.36% | 22.90% | 23.56% | 22.98% | 22.63% | 24.39% | 26.68% | 25.66% | 25.72% | 27.23% | 26.36% | 25.42% | 27.47% | 28.36% | 28.84% | 27.76% | 28.07% | 28.91% | 28.10% | 26.50% | 26.32% | 24.94% | 25.68% | 25.21% | 25.06% | 24.15% | 24.75% | 24.47% | 50.52% | 46.42% | 25.34% | 50.82% | 24.70% | 25.33% | 23.94% | 22.23% | 23.44% | 22.85% | 21.83% | 19.25% | 22.10% | 23.21% | 24.30% | 23.89% | 25.43% | 26.59% | 25.77% | 25.61% | 24.32% | 25.88% | 25.73% |
|
EBT Margin
|
-21.65% | 5.17% | 1.12% | 9.08% | 10.97% | 9.92% | 9.46% | 9.10% | 9.04% | 9.05% | 11.75% | 10.26% | 11.69% | 11.27% | 10.70% | 11.34% | 12.03% | 12.39% | 12.81% | 9.53% | 4.94% | 9.51% | 5.29% | 10.52% | 6.97% | 8.47% | 3.33% | 11.02% | 6.14% | 13.34% | 11.36% | 11.23% | 13.79% | 12.86% | 7.80% | 11.41% | 11.71% | 11.20% | 10.84% | 11.24% | 6.94% | 9.10% | 7.95% | 23.18% | 7.62% | 9.22% | 17.63% | 10.91% | 11.48% | 10.67% | 10.51% | 10.79% | 10.11% | 3.16% | 5.38% | 8.73% | 6.17% | -4.13% | 16.68% | 11.24% | 6.39% | 11.34% | 13.40% | -35.85% | 11.17% | 10.63% |
|
EBIT Margin
|
-19.95% | 5.47% | 1.74% | 9.10% | 10.76% | 9.99% | 9.35% | 9.41% | 9.35% | 9.69% | 10.01% | 10.50% | 11.99% | 11.54% | 11.11% | 11.26% | 12.62% | 12.90% | 13.05% | 9.66% | 8.50% | 12.29% | 8.26% | 13.21% | 11.39% | 11.06% | 8.77% | 14.04% | 9.25% | 16.85% | 14.08% | 15.33% | 16.66% | 15.83% | 10.67% | 14.51% | 13.51% | 14.70% | 13.92% | 14.16% | 9.81% | 11.91% | 10.84% | 12.91% | 11.70% | 12.49% | 14.11% | 12.99% | 13.98% | 12.81% | 11.03% | 12.75% | 12.46% | 6.57% | 8.59% | 11.54% | 9.05% | -1.44% | 12.74% | 14.07% | 9.35% | 14.60% | 16.23% | -32.55% | 14.10% | 13.32% |
|
EBITDA Margin
|
-19.95% | 5.47% | 1.74% | 9.10% | 10.76% | 9.99% | 9.35% | 9.41% | 9.35% | 9.69% | 10.01% | 10.50% | 11.99% | 11.54% | 11.11% | 11.26% | 12.62% | 12.90% | 13.05% | 9.66% | 8.50% | 12.29% | 8.26% | 13.21% | 11.39% | 11.06% | 8.77% | 14.04% | 9.25% | 16.85% | 14.08% | 15.33% | 16.66% | 15.83% | 10.67% | 14.51% | 13.51% | 14.70% | 13.92% | 14.16% | 9.81% | 11.91% | 10.84% | 12.91% | 11.70% | 12.49% | 14.11% | 12.99% | 13.98% | 12.81% | 11.03% | 12.75% | 12.46% | 6.57% | 8.59% | 11.54% | 9.05% | -1.44% | 12.74% | 14.07% | 9.35% | 14.60% | 16.23% | -32.55% | 14.10% | 13.32% |
|
Operating Margin
|
-19.95% | 5.47% | 1.74% | 9.10% | 10.76% | 9.99% | 9.35% | 9.41% | 9.35% | 9.69% | 10.01% | 10.50% | 11.99% | 11.54% | 11.11% | 11.26% | 12.62% | 12.90% | 13.05% | 9.66% | 8.50% | 12.29% | 8.26% | 13.21% | 11.39% | 11.06% | 8.77% | 14.04% | 9.25% | 16.85% | 14.08% | 15.33% | 16.66% | 15.83% | 10.67% | 14.51% | 13.51% | 14.70% | 13.92% | 14.16% | 9.81% | 11.91% | 10.84% | 12.91% | 11.70% | 12.49% | 14.11% | 12.99% | 13.98% | 12.81% | 11.03% | 12.75% | 12.46% | 6.57% | 8.59% | 11.54% | 9.05% | -1.44% | 12.74% | 14.07% | 9.35% | 14.60% | 16.23% | -32.55% | 14.10% | 13.32% |
|
Net Margin
|
-1.69% | 0.12% | 0.07% | 6.35% | | | | 6.36% | 6.39% | 6.23% | 8.98% | 7.24% | -0.20% | -0.20% | -0.37% | -0.28% | -1.99% | | | | 0.43% | 0.04% | 0.02% | | | | | 8.41% | 5.08% | 10.46% | 9.22% | 8.74% | 10.55% | 10.01% | 22.91% | 9.25% | 9.49% | 9.11% | 9.70% | 9.12% | 5.84% | 8.52% | 6.63% | 18.59% | 7.15% | 7.42% | 14.52% | 8.95% | 9.33% | 8.79% | 8.62% | 8.63% | 8.06% | 2.57% | 4.14% | 6.81% | 4.81% | -3.49% | 14.93% | 8.64% | 3.51% | 8.73% | 10.27% | -29.32% | 8.55% | 8.10% |
|
FCF Margin
|
| 19.34% | 13.62% | 9.80% | 13.52% | 9.83% | 9.83% | 4.14% | 8.90% | 8.09% | 11.38% | 5.98% | 10.92% | 10.76% | 8.45% | 6.90% | 8.11% | 9.13% | 12.62% | 1.60% | 15.89% | 11.24% | 19.46% | -1.01% | 15.19% | 12.95% | 13.91% | 6.36% | 10.56% | 11.04% | 11.81% | 0.69% | 10.07% | 12.23% | 7.98% | 4.13% | 4.37% | 8.38% | 11.33% | 3.02% | 10.69% | 9.77% | 15.13% | 6.48% | 25.48% | 10.33% | 32.51% | 7.34% | 9.88% | 4.63% | 9.71% | -3.60% | 2.10% | 2.07% | 3.78% | 1.70% | 4.35% | 6.21% | 13.88% | 7.37% | 5.52% | 6.73% | 8.16% | -4.62% | 6.39% | 8.19% |
|
Inventory Average
|
| | | | | 86.18M | 88.55M | 87.87M | 93.50M | 97.63M | 94.14M | 90.16M | 90.06M | 91.86M | 88.86M | 86.66M | 88.90M | 89.68M | 89.75M | 90.41M | 167.56M | 238.60M | 222.75M | 209.60M | 208.20M | 206.30M | 199.25M | 196.05M | 197.35M | 203.30M | 198.00M | 191.60M | 204.10M | 216.55M | 220.25M | 220.25M | 228.35M | 239.45M | 241.30M | 246.80M | 256.40M | 257.65M | 255.10M | 252.65M | 260.90M | 262.50M | 251.70M | 247.75M | 254.60M | 272.00M | 289.90M | 315.75M | 336.85M | 342.25M | 346.70M | 359.45M | 362.40M | 346.10M | 331.45M | 325.70M | 329.50M | 337.60M | 342.15M | 347.30M | 356.05M | 361.65M |
|
Assets Average
|
| | | | | 1,098.08M | 1,120.16M | 1,129.73M | 1,159.31M | 1,159.82M | 1,154.68M | 1,175.88M | 1,186.07M | 1,197.32M | 1,210.23M | 1,211.16M | 1,212.39M | 1,220.27M | 1,222.18M | 1,227.37M | 2,268.67M | 3,286.95M | 3,215.65M | 3,158.50M | 3,180.70M | 3,175.20M | 3,064.25M | 2,980.70M | 2,962.75M | 2,941.40M | 2,901.05M | 2,880.05M | 2,906.85M | 2,950.20M | 2,976.90M | 2,988.35M | 3,067.35M | 3,120.45M | 3,099.80M | 3,125.25M | 3,156.40M | 3,137.65M | 3,119.25M | 3,090.85M | 3,063.00M | 3,135.50M | 3,211.75M | 3,211.30M | 3,233.25M | 3,318.80M | 3,379.25M | 3,400.00M | 3,414.45M | 3,395.20M | 3,394.45M | 3,426.15M | 3,429.45M | 3,376.45M | 3,345.65M | 3,342.85M | 3,342.55M | 3,370.00M | 3,393.95M | 3,397.55M | 3,428.00M | 3,456.80M |
|
Equity Average
|
| | | | | 765.69M | 784.74M | 796.32M | 815.80M | 806.79M | 779.97M | 782.91M | 797.70M | 812.96M | 820.97M | 813.18M | 814.16M | 823.91M | 853.34M | 884.54M | 904.39M | 919.90M | 907.30M | 893.95M | 913.20M | 926.05M | 931.20M | 958.55M | 985.90M | 1,016.85M | 1,036.10M | 1,056.35M | 1,110.40M | 1,170.65M | 1,240.70M | 1,305.45M | 1,324.60M | 1,329.50M | 1,363.45M | 1,406.35M | 1,424.50M | 1,427.60M | 1,434.10M | 1,423.30M | 1,426.40M | 1,457.35M | 1,486.30M | 1,500.55M | 1,520.65M | 1,542.25M | 1,562.55M | 1,591.25M | 1,589.95M | 1,556.25M | 1,574.40M | 1,635.60M | 1,659.75M | 1,642.05M | 1,654.65M | 1,691.30M | 1,696.70M | 1,721.15M | 1,764.00M | 1,709.00M | 1,661.40M | 1,698.75M |
|
Invested Capital
|
| | 754.63M | | 749.20M | 791.15M | 787.31M | 814.33M | 826.17M | 800.48M | 776.55M | 806.38M | 807.55M | 833.46M | 890.58M | 890.02M | 891.12M | 839.20M | 882.60M | 902.89M | 937.90M | 930.40M | 2,448.90M | 2,459.00M | 927.40M | 938.00M | 951.20M | 979.40M | 992.40M | 1,041.30M | 1,037.70M | 1,088.70M | 1,145.50M | 1,208.80M | 1,285.40M | 1,338.40M | 1,435.60M | 1,449.90M | 1,490.50M | 1,532.10M | 1,525.80M | 1,536.60M | 1,535.80M | 1,512.90M | 1,590.00M | 1,474.80M | 1,499.70M | 1,503.30M | 1,539.80M | 1,646.10M | 1,659.50M | 1,713.00M | 1,686.90M | 1,654.10M | 1,732.90M | 1,776.60M | 1,768.60M | 1,731.80M | 1,772.10M | 1,771.60M | 1,766.50M | 1,804.80M | 2,749.30M | 1,654.50M | 1,705.70M | 2,673.80M |
|
Asset Utilization Ratio
|
| | | | | 0.92 | 0.89 | 0.90 | 0.88 | 0.89 | 0.90 | 0.88 | 0.86 | 0.84 | 0.83 | 0.82 | 0.82 | 0.82 | 0.83 | 0.82 | 0.52 | 0.45 | 0.54 | 0.61 | 0.62 | 0.59 | 0.59 | 0.59 | 0.58 | 0.57 | 0.56 | 0.57 | 0.56 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.57 | 0.57 | 0.57 | 0.51 | 0.42 | 0.39 | 0.31 | 0.39 | 0.47 | 0.48 | 0.55 | 0.57 | 0.59 | 0.62 | 0.63 | 0.63 | 0.63 | 0.64 | 0.65 | 0.65 | 0.64 | 0.63 | 0.62 | 0.61 | 0.60 | 0.60 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | 35.25 | 324.00 | 328.00 | -111.67 | 236.00 | 4.02 | 4.18 | 2.57 | 3.89 | 3.34 | 3.44 | 2.45 | 4.09 | 2.84 | 5.02 | 4.35 | 5.26 | 6.76 | 6.40 | 4.23 | 5.85 | 5.46 | 5.83 | 5.19 | 5.44 | 4.17 | 4.86 | 4.82 | 2.94 | 2.77 | 4.80 | 2.89 | 5.94 | 7.00 | 6.59 | 5.84 | 6.76 | 6.67 | 3.24 | 3.43 | 4.44 | 3.44 | -0.52 | 4.39 | 5.05 | | | | | | |
|
Debt to Equity
|
| | 0.13 | | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.09 | 1.70 | 1.64 | 1.61 | 1.58 | 1.48 | 1.44 | 1.35 | 1.25 | 1.18 | 1.08 | 1.04 | 0.98 | 0.90 | 0.83 | 0.76 | 0.73 | 0.82 | 0.79 | 0.73 | 0.70 | 0.69 | 0.66 | 0.65 | 0.66 | 0.55 | 0.69 | 0.62 | 0.62 | 0.61 | 0.67 | 0.64 | 0.65 | 0.67 | 0.69 | 0.65 | 0.63 | 0.62 | 0.63 | 0.59 | 0.58 | 0.57 | 0.55 | 0.54 | 0.60 | 0.58 | 0.57 |
|
Debt Ratio
|
| | 0.09 | | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.47 | 0.46 | 0.45 | 0.45 | 0.43 | 0.42 | 0.42 | 0.41 | 0.40 | 0.38 | 0.38 | 0.37 | 0.35 | 0.33 | 0.33 | 0.32 | 0.35 | 0.34 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.26 | 0.32 | 0.29 | 0.29 | 0.29 | 0.31 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.28 | 0.28 |
|
Equity Ratio
|
| | 0.70 | | 0.69 | 0.70 | 0.70 | 0.71 | 0.70 | 0.69 | 0.66 | 0.67 | 0.67 | 0.68 | 0.67 | 0.67 | 0.67 | 0.68 | 0.72 | 0.72 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.31 | 0.33 | 0.34 | 0.35 | 0.36 | 0.37 | 0.39 | 0.40 | 0.43 | 0.44 | 0.42 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.47 | 0.46 | 0.47 | 0.47 | 0.47 | 0.46 | 0.47 | 0.47 | 0.46 | 0.45 | 0.47 | 0.48 | 0.49 | 0.49 | 0.50 | 0.51 | 0.51 | 0.51 | 0.53 | 0.48 | 0.49 | 0.49 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | 35.25 | 324.00 | 328.00 | -111.67 | 236.00 | 4.02 | 4.18 | 2.57 | 3.89 | 3.34 | 3.44 | 2.45 | 4.09 | 2.84 | 5.02 | 4.35 | 5.26 | 6.76 | 6.40 | 4.23 | 5.85 | 5.46 | 5.83 | 5.19 | 5.44 | 4.17 | 4.86 | 4.82 | 2.94 | 2.77 | 4.80 | 2.89 | 5.94 | 7.00 | 6.59 | 5.84 | 6.76 | 6.67 | 3.24 | 3.43 | 4.44 | 3.44 | -0.52 | 4.39 | 5.05 | | | | | | |
|
FCF Payout Ratio
|
| 0.02 | 0.03 | 0.04 | 0.03 | 0.04 | -0.27 | 0.08 | 0.04 | 0.04 | -0.22 | 0.06 | 0.09 | 0.01 | 0.06 | 0.10 | 0.08 | 0.07 | 0.05 | 0.44 | 0.03 | 0.03 | 0.02 | -0.39 | 0.02 | 0.03 | 0.03 | 0.07 | 0.04 | 0.04 | 0.04 | 0.61 | 0.04 | 0.03 | 0.05 | 0.10 | 0.08 | 0.04 | 0.04 | 0.13 | 0.04 | 0.04 | 0.03 | 0.12 | 0.03 | 0.04 | 0.02 | 0.05 | 0.04 | 0.07 | 0.04 | -0.09 | 0.14 | 0.16 | 0.07 | 0.17 | 0.07 | 0.05 | 0.04 | 0.08 | 0.11 | 0.09 | 0.08 | -0.16 | 0.10 | 0.08 |
|
Enterprise Value
|
-226.74M | -277.81M | -296.30M | -325.04M | -322.25M | -348.89M | -357.36M | -370.73M | -383.21M | -371.11M | -387.29M | -408.14M | -415.95M | -436.42M | -444.97M | -446.72M | -451.29M | -462.70M | -479.20M | -481.69M | -183.10M | -194.90M | -224.50M | -169.30M | -200.40M | -201.00M | -204.80M | -187.20M | -178.00M | -176.90M | -166.10M | -146.50M | -157.10M | -188.50M | -187.50M | -198.10M | -177.40M | -179.80M | -180.80M | -173.10M | -189.00M | -183.60M | -211.30M | -185.90M | -203.90M | -346.00M | -333.90M | -337.30M | -369.70M | -272.00M | -264.20M | -252.10M | -203.20M | -192.80M | -219.10M | -220.70M | -220.40M | -244.70M | -286.80M | -285.30M | -281.50M | -285.70M | -300.90M | -275.60M | -285.90M | -294.00M |
|
Return on Sales
|
-0.02% | 0.00% | 0.00% | 0.06% | 0.02% | 0.02% | 0.02% | 0.06% | 0.06% | 0.06% | 0.09% | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.08% | 0.05% | 0.10% | 0.09% | 0.09% | 0.11% | 0.10% | 0.23% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.06% | 0.09% | 0.07% | 0.19% | 0.07% | 0.07% | 0.15% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.03% | 0.04% | 0.07% | 0.05% | -0.03% | 0.15% | 0.09% | 0.04% | 0.09% | 0.10% | -0.29% | 0.09% | 0.08% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.07% | 0.05% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.09% | 0.10% | 0.02% | 0.03% | 0.02% |
|
Return on Invested Capital
|
| | | | | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.13% | 0.07% | 0.06% | 0.10% | 0.17% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.23% | 0.22% | 0.20% | 0.20% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.10% | 0.08% | 0.08% | 0.07% | 0.09% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.08% | 0.06% | 0.08% | 0.09% | 0.08% | 0.12% | 0.09% | 0.05% | 0.00% | -0.01% |
|
Return on Assets
|
| | | | | 0.01% | 0.01% | 0.01% | 0.03% | 0.04% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.06% | 0.05% | -0.01% | | 0.00% |
|
Return on Equity
|
| | | | | 0.02% | 0.02% | 0.02% | 0.04% | 0.06% | 0.09% | 0.10% | 0.07% | 0.05% | 0.02% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.06% | 0.10% | 0.13% | 0.13% | 0.14% | 0.14% | 0.18% | 0.17% | 0.17% | 0.17% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.09% | 0.08% | 0.07% | 0.06% | 0.04% | 0.07% | 0.08% | 0.07% | 0.11% | 0.09% | -0.02% | | 0.00% |