|
Gross Margin
|
18.54% | 20.30% | 17.90% | 13.67% | 14.30% | 15.32% | 16.14% | 17.61% | 21.81% | 21.36% | 17.38% | 22.54% | 23.06% | 18.13% | 16.97% | 19.94% | 18.57% | 21.20% | 16.44% | 17.67% | 18.72% | 17.07% | 15.59% | 16.37% | 16.79% | 13.79% | 9.41% | 12.82% | 9.32% | 11.59% | 11.45% | 10.82% | 7.77% | 13.22% | 13.56% | 10.62% | 15.49% | 23.00% | 14.92% | 13.27% | 8.11% | 13.89% | 8.40% | 3.57% | 0.44% | 9.06% | 11.90% | 25.80% | 22.92% | 28.22% | 25.91% | 26.57% | 25.41% | 20.71% | 19.35% | 21.83% | 18.21% | 16.10% | 11.38% | 12.68% | 14.46% | 8.46% | 9.45% | 9.04% | 7.85% | 10.71% |
|
EBT Margin
|
11.70% | 14.08% | 9.92% | 4.20% | 6.21% | 8.96% | -0.60% | 50.41% | 12.04% | 12.61% | 5.94% | 11.93% | 12.44% | 8.04% | 9.31% | 10.13% | 9.61% | 13.87% | 5.43% | 8.35% | 9.61% | 6.79% | 3.88% | 3.78% | 11.90% | 1.74% | -6.78% | -4.11% | -1.73% | 1.47% | 1.70% | 1.14% | -1.43% | 3.88% | 3.75% | 1.61% | 4.30% | 13.96% | 4.53% | 3.42% | -1.56% | 2.78% | -7.85% | -7.43% | -12.90% | -52.41% | -0.04% | 15.95% | 15.18% | 21.55% | 16.09% | 21.27% | 20.67% | 15.85% | 12.33% | 10.56% | 10.45% | 7.58% | 3.71% | 3.69% | 5.88% | -1.59% | 0.60% | 0.13% | -0.39% | 2.42% |
|
EBIT Margin
|
9.16% | 12.75% | 10.32% | 5.44% | 5.45% | 7.69% | -1.35% | 8.85% | 13.36% | 14.16% | 8.23% | 13.64% | 13.82% | 9.21% | 11.22% | 11.81% | 11.30% | 15.46% | 6.17% | 9.91% | 11.13% | 9.65% | 5.10% | 5.02% | 15.17% | 4.29% | -2.30% | -0.55% | 1.69% | 4.67% | 1.75% | 3.90% | 1.39% | 6.70% | 6.80% | 4.96% | 8.72% | 16.80% | 7.76% | 6.13% | 1.79% | 6.56% | -3.55% | -3.33% | -7.72% | -47.57% | 4.86% | 19.87% | 17.78% | 23.46% | 21.63% | 22.20% | 21.61% | 16.95% | 13.84% | 12.49% | 12.73% | 9.93% | 6.13% | 5.95% | 8.30% | 0.98% | 2.83% | 2.66% | 2.01% | 4.83% |
|
EBITDA Margin
|
9.16% | 12.75% | 10.32% | 5.44% | 5.45% | 7.69% | -1.35% | 8.85% | 13.36% | 14.16% | 8.23% | 13.64% | 13.82% | 9.21% | 11.22% | 11.81% | 11.30% | 15.46% | 6.17% | 9.91% | 11.13% | 9.65% | 5.10% | 5.02% | 15.17% | 4.29% | -2.30% | -0.55% | 1.69% | 4.67% | 1.75% | 3.90% | 1.39% | 6.70% | 6.80% | 4.96% | 8.72% | 16.80% | 7.76% | 6.13% | 1.79% | 6.56% | -3.55% | -3.33% | -7.72% | -47.57% | 4.86% | 19.87% | 17.78% | 23.46% | 21.63% | 22.20% | 21.61% | 16.95% | 13.84% | 12.49% | 12.73% | 9.93% | 6.13% | 5.95% | 8.30% | 0.98% | 2.83% | 2.66% | 2.01% | 4.83% |
|
Operating Margin
|
9.16% | 12.75% | 10.32% | 5.44% | 5.45% | 7.69% | -1.35% | 8.85% | 13.36% | 14.16% | 8.23% | 13.64% | 13.82% | 9.21% | 11.22% | 11.81% | 11.30% | 15.46% | 6.17% | 9.91% | 11.13% | 9.65% | 5.10% | 5.02% | 15.17% | 4.29% | -2.30% | -0.55% | 1.69% | 4.67% | 1.75% | 3.90% | 1.39% | 6.70% | 6.80% | 4.96% | 8.72% | 16.80% | 7.76% | 6.13% | 1.79% | 6.56% | -3.55% | -3.33% | -7.72% | -47.57% | 4.86% | 19.87% | 17.78% | 23.46% | 21.63% | 22.20% | 21.61% | 16.95% | 13.84% | 12.49% | 12.73% | 9.93% | 6.13% | 5.95% | 8.30% | 0.98% | 2.83% | 2.66% | 2.01% | 4.83% |
|
Net Margin
|
7.26% | 9.92% | 6.21% | 3.90% | 4.17% | 7.35% | 0.52% | 30.67% | 7.96% | 8.58% | 4.19% | 7.63% | 9.36% | 4.94% | 5.89% | 6.43% | | | | | 0.12% | | | 2.53% | | | | -2.81% | -0.07% | 1.20% | 1.26% | 0.86% | -0.39% | 3.39% | 30.21% | 1.22% | 3.39% | 10.42% | 3.26% | 2.68% | -1.26% | 2.80% | -5.57% | -5.61% | -9.68% | -51.25% | -2.00% | 12.70% | 16.02% | 16.70% | 12.62% | 15.97% | 16.13% | 13.58% | 9.94% | 8.47% | 8.63% | 6.23% | 3.28% | 2.97% | 4.51% | -1.57% | 0.64% | 0.09% | -0.07% | 2.50% |
|
FCF Margin
|
| 8.74% | 24.05% | -9.89% | -3.01% | 5.94% | 13.62% | -10.50% | -0.02% | 5.43% | 6.95% | -14.10% | -1.16% | 4.01% | 13.21% | -4.98% | 10.52% | 19.99% | 9.77% | -4.42% | 5.33% | 7.56% | 7.52% | -6.35% | 5.58% | 7.20% | 4.01% | -2.16% | 5.71% | 10.94% | 8.48% | 1.08% | 3.90% | -5.47% | 22.41% | -0.50% | 5.61% | 11.94% | 12.89% | 0.14% | 2.68% | 6.34% | 6.26% | -10.09% | 2.63% | 13.43% | 3.15% | 11.39% | 18.12% | 21.14% | 17.47% | 12.44% | 20.99% | 20.93% | 17.38% | -1.30% | 13.98% | 10.20% | 21.90% | 2.24% | 2.07% | 9.22% | 5.43% | -8.96% | 10.31% | -2.59% |
|
Inventory Average
|
| 144.35M | 124.90M | 140.10M | 188.90M | 220.80M | 218.30M | 235.10M | 217.90M | 174.15M | 171.45M | 181.30M | 191.80M | 205.95M | 204.70M | 194.20M | 199.05M | 194.15M | 185.00M | 187.05M | 204.25M | 209.85M | 204.45M | 213.10M | 218.85M | 227.05M | 458.85M | 682.35M | 657.85M | 626.60M | 623.70M | 643.35M | 661.25M | 677.85M | 686.05M | 679.10M | 695.95M | 720.35M | 717.90M | 714.45M | 708.20M | 699.80M | 698.20M | 681.60M | 643.30M | 613.75M | 641.55M | 677.10M | 708.00M | 781.65M | 847.55M | 888.75M | 927.45M | 945.40M | 943.50M | 1,015.90M | 1,085.55M | 1,029.45M | 918.25M | 841.35M | 848.40M | 850.30M | 825.60M | 849.35M | 897.15M | 943.00M |
|
Assets Average
|
| 1,822.60M | 1,933.85M | 1,931.65M | 1,932.50M | 1,948.25M | 2,005.75M | 2,220.00M | 2,427.90M | 2,478.25M | 2,470.80M | 2,444.75M | 2,462.90M | 2,651.35M | 2,797.25M | 2,756.95M | 2,761.35M | 2,814.75M | 2,822.90M | 2,783.30M | 2,777.25M | 2,771.85M | 2,725.55M | 2,685.60M | 2,683.10M | 2,697.00M | 5,994.90M | 9,202.90M | 9,013.10M | 8,851.05M | 8,777.70M | 8,787.90M | 8,803.75M | 9,080.40M | 9,292.40M | 9,189.25M | 9,149.00M | 9,182.55M | 9,112.35M | 9,083.65M | 9,202.60M | 9,233.95M | 9,210.20M | 9,186.10M | 9,081.25M | 8,622.35M | 8,268.75M | 8,362.05M | 8,555.20M | 8,654.95M | 8,585.20M | 8,546.20M | 8,624.95M | 8,447.70M | 8,132.20M | 8,076.80M | 8,030.95M | 7,883.85M | 7,764.20M | 7,662.25M | 7,635.95M | 7,589.45M | 7,548.70M | 7,617.05M | 7,661.45M | 7,634.40M |
|
Equity Average
|
| 811.40M | 826.45M | 822.15M | 822.85M | 840.55M | 843.85M | 890.10M | 968.85M | 997.50M | 996.50M | 1,001.05M | 1,032.00M | 1,062.15M | 1,037.50M | 1,011.50M | 1,034.80M | 1,071.15M | 1,099.20M | 1,104.35M | 1,115.70M | 1,122.50M | 1,067.25M | 1,015.75M | 1,035.35M | 1,049.30M | 1,732.45M | 2,395.80M | 2,351.90M | 2,330.85M | 2,301.85M | 2,272.30M | 2,265.10M | 2,278.55M | 2,526.10M | 2,758.40M | 2,763.10M | 2,843.00M | 2,585.15M | 2,542.50M | 2,804.20M | 2,717.75M | 2,541.10M | 2,353.30M | 2,239.00M | 1,829.00M | 1,459.95M | 1,573.70M | 1,885.65M | 2,231.30M | 2,520.05M | 2,719.05M | 2,741.00M | 2,622.90M | 2,546.65M | 2,539.10M | 2,503.10M | 2,419.55M | 2,475.60M | 2,395.40M | 2,188.20M | 2,129.45M | 2,072.50M | 2,046.75M | 2,012.95M | 1,990.75M |
|
Invested Capital
|
792.20M | 830.60M | 822.30M | 822.00M | 823.70M | 859.20M | 908.10M | 1,039.20M | 1,076.30M | 1,095.00M | 998.00M | 1,039.90M | 1,071.30M | 1,100.20M | 1,022.00M | 1,036.80M | 1,057.20M | 1,109.80M | 1,113.70M | 1,120.20M | 1,136.40M | 1,137.60M | 1,029.70M | 1,034.60M | 1,193.70M | 1,187.20M | 2,623.80M | 2,577.90M | 2,411.30M | 2,411.00M | 2,353.50M | 2,353.40M | 2,340.30M | 2,380.20M | 2,754.40M | 2,763.80M | 2,764.00M | 2,923.80M | 2,373.30M | 2,963.70M | 2,771.90M | 2,665.80M | 2,419.60M | 2,291.10M | 2,190.70M | 1,470.30M | 1,477.10M | 1,738.70M | 2,075.80M | 2,589.00M | 2,853.30M | 2,987.10M | 2,897.20M | 2,550.70M | 2,553.30M | 2,544.20M | 5,188.90M | 5,078.70M | 5,175.00M | 4,891.90M | 4,958.40M | 4,855.20M | 4,768.60M | 5,054.70M | 4,965.30M | 4,967.90M |
|
Asset Utilization Ratio
|
| | | 0.77 | 0.78 | 0.80 | 0.79 | 0.75 | 0.73 | 0.77 | 0.79 | 0.83 | 0.82 | 0.77 | 0.78 | 0.84 | 0.89 | 0.90 | 0.89 | 0.88 | 0.86 | 0.83 | 0.82 | 0.81 | 0.80 | 0.77 | 0.48 | 0.40 | 0.50 | 0.61 | 0.63 | 0.66 | 0.67 | 0.66 | 0.67 | 0.70 | 0.72 | 0.75 | 0.76 | 0.75 | 0.72 | 0.69 | 0.66 | 0.65 | 0.62 | 0.64 | 0.70 | 0.75 | 0.85 | 0.94 | 1.04 | 1.11 | 1.14 | 1.16 | 1.15 | 1.08 | 0.98 | 0.91 | 0.88 | 0.86 | 0.86 | 0.85 | 0.87 | 0.86 | 0.87 | 0.89 |
|
Interest Coverage Ratio
|
20.65 | 26.63 | 5.66 | 2.86 | 3.56 | 5.20 | -0.88 | 5.36 | 9.55 | 9.86 | 4.65 | 10.65 | 12.12 | 8.92 | 8.14 | 8.18 | 7.60 | 10.47 | 3.51 | 5.90 | 6.61 | 3.24 | 3.75 | 3.66 | 4.46 | 1.59 | -0.51 | -0.15 | 0.49 | 1.43 | 0.50 | 1.17 | 0.40 | 1.96 | 1.85 | 1.33 | 2.47 | 5.31 | 2.14 | 1.66 | 0.49 | 1.62 | -0.77 | -0.75 | -1.38 | -9.17 | 0.94 | 4.51 | 5.99 | 10.17 | 3.66 | 16.61 | 16.39 | 10.93 | 6.76 | 5.43 | 4.78 | 3.59 | 2.10 | 2.18 | 2.93 | 0.32 | 1.05 | 0.90 | 0.75 | 1.77 |
|
Debt to Equity
|
0.32 | 0.48 | 0.48 | 0.48 | 0.49 | 0.45 | 0.60 | 0.61 | 0.59 | 0.59 | 0.54 | 0.53 | 0.50 | 0.67 | 0.71 | 0.68 | 0.67 | 0.64 | 0.63 | 0.62 | 0.61 | 0.61 | 0.67 | 0.65 | 0.63 | 0.63 | 1.59 | 1.62 | 1.59 | 1.58 | 1.59 | 1.59 | 1.59 | 1.63 | 1.31 | 1.28 | 1.27 | 1.14 | 1.44 | 1.13 | 1.17 | 1.25 | 1.38 | 1.53 | 1.86 | 2.70 | 2.66 | 2.21 | 1.63 | 1.27 | 1.05 | 1.00 | 1.03 | 1.01 | 1.01 | 1.09 | 1.10 | 1.18 | 1.03 | 1.25 | 1.34 | 1.38 | 1.38 | 1.49 | 1.51 | 1.50 |
|
Debt Ratio
|
0.15 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.24 | 0.24 | 0.24 | 0.24 | 0.22 | 0.22 | 0.21 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.41 | 0.42 | 0.41 | 0.42 | 0.41 | 0.41 | 0.41 | 0.40 | 0.39 | 0.39 | 0.38 | 0.36 | 0.36 | 0.35 | 0.35 | 0.36 | 0.36 | 0.38 | 0.45 | 0.48 | 0.47 | 0.44 | 0.39 | 0.35 | 0.33 | 0.32 | 0.32 | 0.31 | 0.32 | 0.34 | 0.34 | 0.36 | 0.35 | 0.36 | 0.38 | 0.38 | 0.38 | 0.40 | 0.39 | 0.39 |
|
Equity Ratio
|
0.46 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.41 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.38 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.41 | 0.38 | 0.38 | 0.39 | 0.39 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.30 | 0.30 | 0.30 | 0.32 | 0.25 | 0.31 | 0.30 | 0.29 | 0.26 | 0.25 | 0.24 | 0.18 | 0.18 | 0.20 | 0.24 | 0.28 | 0.31 | 0.32 | 0.31 | 0.31 | 0.32 | 0.31 | 0.31 | 0.30 | 0.33 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.26 |
|
Times Interest Earned
|
20.65 | 26.63 | 5.66 | 2.86 | 3.56 | 5.20 | -0.88 | 5.36 | 9.55 | 9.86 | 4.65 | 10.65 | 12.12 | 8.92 | 8.14 | 8.18 | 7.60 | 10.47 | 3.51 | 5.90 | 6.61 | 3.24 | 3.75 | 3.66 | 4.46 | 1.59 | -0.51 | -0.15 | 0.49 | 1.43 | 0.50 | 1.17 | 0.40 | 1.96 | 1.85 | 1.33 | 2.47 | 5.31 | 2.14 | 1.66 | 0.49 | 1.62 | -0.77 | -0.75 | -1.38 | -9.17 | 0.94 | 4.51 | 5.99 | 10.17 | 3.66 | 16.61 | 16.39 | 10.93 | 6.76 | 5.43 | 4.78 | 3.59 | 2.10 | 2.18 | 2.93 | 0.32 | 1.05 | 0.90 | 0.75 | 1.77 |
|
FCF Payout Ratio
|
| 0.45 | 0.19 | -0.44 | -1.29 | 0.62 | 0.30 | -0.35 | -161.00 | 0.54 | 0.52 | -0.22 | -2.71 | 0.69 | 0.21 | -0.51 | 0.23 | 0.12 | 0.29 | -0.62 | 0.52 | 0.35 | 0.41 | -0.47 | 0.52 | 0.40 | 0.65 | -1.13 | 0.42 | 0.21 | 0.28 | 1.96 | 0.56 | 0.39 | 0.27 | -3.88 | 0.35 | 0.15 | 0.16 | 15.71 | 0.77 | 0.33 | 0.35 | -0.22 | 0.97 | 0.16 | 0.61 | 0.15 | 0.08 | 0.06 | 0.08 | 0.10 | 0.05 | 0.06 | 0.08 | -1.10 | 0.11 | 0.15 | 0.07 | 0.65 | 0.70 | 0.16 | 0.26 | -0.16 | 0.13 | -0.51 |
|
Enterprise Value
|
-192.20M | -376.60M | -458.50M | -411.00M | -388.40M | -393.40M | -458.60M | -280.40M | -276.50M | -318.30M | -304.80M | -220.60M | -198.60M | -103.10M | -165.20M | -93.00M | -141.60M | -283.80M | -307.80M | -242.90M | -245.60M | -263.60M | -256.80M | -196.80M | -232.40M | -254.00M | -392.00M | -315.60M | -66.60M | -127.00M | -184.50M | -168.50M | -184.50M | -109.10M | -218.40M | -109.10M | -144.20M | -156.70M | -178.80M | -105.70M | -126.90M | -177.40M | -220.90M | -194.50M | -237.90M | -282.70M | -189.70M | -259.90M | -272.80M | -306.10M | -180.50M | -197.90M | -304.60M | -163.60M | -194.00M | -134.20M | -121.50M | -118.30M | -134.40M | -115.80M | -148.90M | -193.00M | -143.30M | -141.90M | -193.20M | -108.80M |
|
Return on Sales
|
0.07% | 0.10% | 0.06% | 0.04% | 0.04% | 0.07% | 0.01% | 0.31% | 0.08% | 0.09% | 0.04% | 0.08% | 0.09% | 0.05% | 0.06% | 0.06% | 0.04% | 0.03% | 0.02% | | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% | 0.01% | 0.00% | -0.03% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.03% | 0.30% | 0.01% | 0.03% | 0.10% | 0.03% | 0.03% | -0.01% | 0.03% | -0.06% | -0.06% | -0.10% | -0.51% | -0.02% | 0.13% | 0.16% | 0.17% | 0.13% | 0.16% | 0.16% | 0.14% | 0.10% | 0.08% | 0.08% | 0.06% | 0.03% | 0.03% | 0.04% | -0.02% | 0.01% | 0.00% | 0.00% | 0.03% |
|
Return on Capital Employed
|
| | | 0.09% | 0.08% | 0.07% | 0.04% | 0.05% | 0.07% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.07% | 0.09% | 0.07% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.06% | 0.08% | 0.08% | 0.09% | 0.07% | 0.04% | 0.02% | 0.00% | -0.01% | -0.12% | -0.11% | -0.04% | 0.02% | 0.20% | 0.27% | 0.29% | 0.32% | 0.30% | 0.27% | 0.22% | 0.17% | 0.14% | 0.11% | 0.09% | 0.08% | 0.06% | 0.05% | 0.04% | 0.02% | 0.03% |
|
Return on Invested Capital
|
| | | 0.12% | 0.11% | 0.10% | 0.07% | 0.06% | 0.09% | 0.11% | 0.14% | 0.17% | 0.17% | 0.14% | 0.16% | 0.17% | 0.17% | 0.20% | 0.18% | 0.17% | 0.16% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | -0.01% | 0.02% | 0.00% | 0.01% | 0.01% | 0.09% | 0.08% | 0.09% | 0.54% | 0.51% | 0.45% | 0.42% | 0.19% | 0.19% | 0.15% | 0.11% | 0.02% | 0.01% | -0.03% | -0.43% | -0.48% | -0.21% | 0.14% | 0.50% | 0.57% | 0.57% | 0.57% | 0.59% | 0.55% | 0.46% | 0.24% | 0.14% | 0.11% | 0.09% | 0.08% | 0.05% | 0.05% | 0.03% | 0.02% | 0.05% |
|
Return on Assets
|
| | | 0.05% | 0.05% | 0.04% | 0.03% | 0.08% | 0.09% | 0.09% | 0.10% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.01% | | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.06% | 0.06% | 0.07% | 0.08% | 0.04% | 0.04% | 0.03% | 0.01% | 0.00% | -0.01% | -0.03% | -0.12% | -0.12% | -0.08% | -0.02% | 0.11% | 0.15% | 0.17% | 0.18% | 0.17% | 0.16% | 0.13% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% |
|
Return on Equity
|
| | | 0.13% | 0.11% | 0.10% | 0.08% | 0.21% | 0.22% | 0.23% | 0.24% | 0.15% | 0.15% | 0.13% | 0.14% | 0.15% | 0.10% | 0.07% | 0.04% | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | -0.02% | -0.02% | -0.01% | 0.00% | 0.02% | 0.02% | 0.03% | 0.22% | 0.20% | 0.22% | 0.27% | 0.13% | 0.14% | 0.10% | 0.04% | 0.00% | -0.06% | -0.10% | -0.55% | -0.66% | -0.41% | -0.09% | 0.43% | 0.51% | 0.53% | 0.55% | 0.55% | 0.52% | 0.43% | 0.32% | 0.25% | 0.18% | 0.14% | 0.12% | 0.07% | 0.05% | 0.03% | -0.01% | 0.03% |