|
Gross Margin
|
35.13% | 14.23% | 36.27% | 20.85% | 18.90% | 24.56% | 23.08% | 19.03% | 23.79% | 23.55% | 29.09% | 13.78% | 20.83% | 24.55% | 27.72% | 27.98% | 29.41% | 31.01% | 28.74% | 24.21% | 29.36% | 29.23% | 31.40% | 26.30% | 19.65% | 15.00% | 22.01% | 15.39% | 14.14% | 19.87% | 29.82% | 25.95% | 24.84% | 31.78% | 34.51% | 31.06% | 30.39% | 32.56% | 32.37% | 11.62% | 15.13% | 18.51% | 19.30% | 16.69% | 17.63% | 17.47% | 41.85% | 45.51% | 52.20% | 60.27% | 33.66% | 28.28% | 56.28% | 46.79% | 27.98% | 15.16% | 13.03% | 12.61% | 14.77% | 8.11% | 7.00% | 11.91% | 10.81% | 13.43% | 17.84% | 12.97% | 18.16% |
|
EBT Margin
|
24.00% | -5.39% | 24.24% | -1.70% | 4.17% | 11.78% | 12.43% | 3.79% | 7.59% | 9.92% | 18.85% | -4.40% | 5.37% | 9.20% | 14.80% | 14.01% | 14.56% | 17.85% | 16.06% | 10.77% | 18.52% | 16.83% | 22.21% | 13.79% | 4.44% | -0.55% | 11.11% | 1.10% | -0.75% | -29.99% | 17.93% | 12.07% | 12.65% | 20.48% | 19.14% | 16.92% | 10.16% | 21.68% | 22.71% | -0.96% | 4.49% | 7.51% | 9.63% | 5.18% | -13.26% | 1.70% | 31.26% | 35.77% | 45.50% | 53.35% | 24.61% | 15.47% | 47.63% | 41.29% | 18.18% | -0.35% | 4.94% | 11.68% | 10.70% | -3.15% | -1.94% | 2.78% | -0.29% | 1.72% | 9.49% | 1.39% | 7.79% |
|
EBIT Margin
|
27.71% | 0.79% | 27.35% | 5.17% | 1.31% | 9.17% | 11.43% | 6.09% | 14.04% | 15.80% | 23.19% | 1.70% | 11.14% | 14.54% | 18.93% | 18.54% | 19.11% | 22.10% | 19.58% | 14.75% | 22.43% | 20.65% | 25.32% | 18.19% | 10.46% | 5.68% | 15.88% | 7.14% | 3.97% | -24.19% | 22.41% | 16.52% | 17.25% | 25.77% | 23.83% | 22.05% | 13.92% | 25.88% | 26.88% | 4.59% | 11.07% | 11.58% | 13.79% | 9.84% | 10.83% | 8.21% | 35.13% | 39.45% | 47.47% | 55.91% | 28.75% | 20.35% | 52.25% | 43.86% | 21.47% | 4.18% | 5.11% | 14.76% | 13.65% | 0.01% | -2.09% | 5.44% | 2.81% | 5.17% | 10.25% | 5.04% | 11.16% |
|
EBITDA Margin
|
19.89% | 6.15% | 29.11% | 8.10% | 7.42% | 9.45% | 11.79% | 23.19% | 7.11% | 8.27% | 17.34% | 1.70% | 11.14% | 14.54% | 18.93% | 18.54% | 19.11% | 22.10% | 19.58% | 14.75% | 22.43% | 20.65% | 25.32% | 18.19% | 10.46% | 5.68% | 15.88% | 7.14% | 3.97% | -24.19% | 22.41% | 16.52% | 17.25% | 25.77% | 23.83% | 22.05% | 13.92% | 25.88% | 26.88% | 4.59% | 11.07% | 11.58% | 13.79% | 9.84% | 10.83% | 8.21% | 35.13% | 39.45% | 47.47% | 55.91% | 28.75% | 20.35% | 52.25% | 43.86% | 21.47% | 4.18% | 5.11% | 14.76% | 13.65% | 0.01% | -2.09% | 5.44% | 2.81% | 5.17% | 10.25% | 5.04% | 11.16% |
|
Operating Margin
|
27.71% | 0.79% | 27.35% | 5.17% | 1.31% | 9.17% | 11.43% | 6.09% | 14.04% | 15.80% | 23.19% | 1.70% | 11.14% | 14.54% | 18.93% | 18.54% | 19.11% | 22.10% | 19.58% | 14.75% | 22.43% | 20.65% | 25.32% | 18.19% | 10.46% | 5.68% | 15.88% | 7.14% | 3.97% | -24.19% | 22.41% | 16.52% | 17.25% | 25.77% | 23.83% | 22.05% | 13.92% | 25.88% | 26.88% | 4.59% | 11.07% | 11.58% | 13.79% | 9.84% | 10.83% | 8.21% | 35.13% | 39.45% | 47.47% | 55.91% | 28.75% | 20.35% | 52.25% | 43.86% | 21.47% | 4.18% | 5.11% | 14.76% | 13.65% | 0.01% | -2.09% | 5.44% | 2.81% | 5.17% | 10.25% | 5.04% | 11.16% |
|
Net Margin
|
-5.06% | 0.17% | -0.18% | -0.06% | -0.18% | -0.07% | -0.05% | 0.33% | | | | | 4.49% | 4.32% | 12.24% | 9.67% | 11.12% | 14.40% | 14.06% | 9.80% | 14.58% | 11.30% | 18.71% | 12.73% | 4.22% | 0.55% | 12.49% | 2.57% | 0.12% | -22.08% | 15.89% | 10.42% | 11.30% | 14.85% | 17.70% | 6.61% | 7.30% | 17.20% | 20.86% | 0.83% | 3.61% | 7.95% | 9.09% | 0.17% | -8.06% | 1.45% | 25.88% | 25.31% | 37.02% | 41.99% | 22.85% | 15.77% | 39.84% | 33.43% | 14.98% | -0.56% | 6.30% | 9.06% | 8.92% | -3.70% | -0.13% | 4.27% | 1.30% | 2.01% | 9.62% | 2.67% | 8.24% |
|
FCF Margin
|
32.10% | -5.52% | 44.35% | 11.36% | 10.35% | 14.92% | 31.77% | 27.55% | 15.72% | 14.20% | 21.43% | 3.77% | 0.61% | 7.88% | 19.47% | 24.29% | 18.39% | 7.59% | 19.90% | 9.17% | 27.09% | 16.75% | 20.63% | 13.42% | 14.63% | -11.82% | 19.77% | 11.68% | 21.86% | 10.04% | 16.06% | 16.78% | 25.60% | 21.52% | 24.39% | 24.07% | 15.65% | 19.65% | 21.91% | 14.44% | 10.48% | 22.21% | 16.39% | 17.05% | 22.92% | 21.81% | 32.53% | 42.80% | 47.76% | 38.22% | 38.80% | 20.79% | 55.96% | 40.98% | 25.47% | 13.22% | 14.77% | 14.55% | 15.28% | 16.43% | 6.58% | 31.09% | 10.19% | 17.59% | 18.08% | 14.44% | 20.75% |
|
Inventory Average
|
33.33M | 29.11M | 26.08M | 24.21M | 27.21M | 25.41M | 23.28M | 25.02M | 23.11M | 21.66M | 23.92M | 27.49M | 25.26M | 22.38M | 26.14M | 29.18M | 28.84M | 30.23M | 33.54M | 35.83M | 35.25M | 30.15M | 28.40M | 31.11M | 29.50M | 34.32M | 40.75M | 37.77M | 30.09M | 27.54M | 35.53M | 46.81M | 48.98M | 42.74M | 39.69M | 50.15M | 61.60M | 62.77M | 68.62M | 74.95M | 76.83M | 73.49M | 69.39M | 73.61M | 72.75M | 65.96M | 67.40M | 75.43M | 80.60M | 86.12M | 89.72M | 90.81M | 91.16M | 87.10M | 84.55M | 85.73M | 86.85M | 88.20M | 96.38M | 99.83M | 96.80M | 97.51M | 98.68M | 98.67M | 97.94M | 99.99M | 104.95M |
|
Assets Average
|
| | | | | | 801.13M | 793.92M | 769.56M | 749.41M | 747.01M | 749.41M | 723.63M | 696.32M | 700.16M | 713.81M | 709.57M | 698.67M | 703.05M | 693.10M | 680.54M | 686.75M | 700.40M | 871.46M | 1,031.45M | 1,035.70M | 1,039.91M | 1,028.09M | 1,008.98M | 957.75M | 923.63M | 930.40M | 930.18M | 939.72M | 958.88M | 962.04M | 1,662.72M | 2,384.75M | 2,405.11M | 2,369.46M | 2,299.53M | 2,266.08M | 2,258.00M | 2,246.06M | 2,223.97M | 2,209.03M | 2,251.54M | 2,339.49M | 2,472.35M | 2,623.21M | 2,700.33M | 2,626.54M | 2,634.42M | 2,802.77M | 3,298.35M | 3,637.67M | 3,525.16M | 3,511.06M | 3,535.31M | 3,489.77M | 3,420.10M | 3,393.99M | 3,343.08M | 3,306.27M | 3,280.32M | 3,219.95M | 3,179.12M |
|
Equity Average
|
201.43M | 191.24M | 192.21M | 218.18M | 223.35M | 212.81M | 208.44M | 206.30M | 198.32M | 187.66M | 186.69M | 166.19M | 138.85M | 133.07M | 135.23M | 139.26M | 141.23M | 149.30M | 161.25M | 185.93M | 207.72M | 217.82M | 235.05M | 235.41M | 221.03M | 211.14M | 210.17M | 209.39M | 197.11M | 165.51M | 148.15M | 156.02M | 157.77M | 164.80M | 180.76M | 195.87M | 767.99M | 1,348.18M | 1,270.00M | 1,246.92M | 1,296.58M | 1,262.22M | 1,240.89M | 1,231.28M | 1,188.22M | 1,137.55M | 1,160.78M | 1,250.52M | 1,391.25M | 1,544.67M | 1,635.95M | 1,593.12M | 1,619.17M | 1,777.87M | 2,124.49M | 2,334.29M | 2,245.71M | 2,230.72M | 2,236.13M | 2,205.10M | 2,162.18M | 2,132.94M | 2,082.31M | 2,044.85M | 2,023.78M | 1,965.91M | 1,914.66M |
|
Invested Capital
|
204.63M | 177.85M | 206.57M | 229.80M | 216.90M | 213.74M | 213.17M | 572.93M | 208.71M | 547.50M | 556.59M | 508.54M | 485.51M | 475.93M | 485.61M | 496.22M | 473.57M | 474.93M | 487.94M | 524.24M | 531.31M | 544.34M | 565.51M | 850.73M | 846.64M | 232.79M | 242.54M | 807.62M | 190.48M | 726.83M | 741.13M | 167.31M | 184.67M | 190.68M | 211.49M | 214.81M | 1,335.44M | 1,360.93M | 1,179.07M | 1,354.75M | 1,318.37M | 1,286.04M | 1,275.72M | 1,272.81M | 1,195.61M | 1,171.48M | 1,242.08M | 1,344.93M | 1,520.53M | 1,654.78M | 1,703.10M | 1,569.11M | 1,752.18M | 1,883.54M | 2,445.41M | 2,303.13M | 2,268.25M | 2,273.16M | 2,279.09M | 2,346.71M | 2,328.97M | 2,288.30M | 2,217.14M | 2,137.22M | 2,137.10M | 2,049.31M | 1,934.89M |
|
Asset Utilization Ratio
|
| | | | | | 0.62 | 0.68 | 0.72 | 0.72 | 0.71 | 0.66 | 0.67 | 0.71 | 0.70 | 0.74 | 0.78 | 0.81 | 0.82 | 0.82 | 0.84 | 0.85 | 0.86 | 0.70 | 0.58 | 0.57 | 0.56 | 0.56 | 0.56 | 0.61 | 0.63 | 0.64 | 0.67 | 0.68 | 0.69 | 0.71 | 0.44 | 0.35 | 0.39 | 0.41 | 0.42 | 0.40 | 0.37 | 0.37 | 0.38 | 0.37 | 0.40 | 0.44 | 0.48 | 0.55 | 0.53 | 0.51 | 0.53 | 0.47 | 0.40 | 0.37 | 0.33 | 0.30 | 0.29 | 0.29 | 0.29 | 0.31 | 0.32 | 0.32 | 0.34 | 0.33 | 0.35 |
|
Interest Coverage Ratio
|
-7.43 | -0.13 | -8.78 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
1.08 | 1.24 | 1.07 | 1.60 | 1.68 | 1.76 | 1.78 | 1.80 | 1.89 | 1.99 | 1.93 | 2.58 | 2.58 | 2.65 | 2.47 | 2.58 | 2.29 | 2.07 | 1.91 | 1.57 | 1.51 | 1.43 | 1.30 | 2.78 | 2.90 | 3.07 | 2.93 | 3.09 | 3.30 | 4.17 | 3.76 | 3.74 | 3.67 | 3.40 | 3.03 | 2.86 | 0.59 | 0.58 | 0.66 | 0.57 | 0.59 | 0.61 | 0.61 | 0.62 | 0.66 | 0.67 | 0.63 | 0.58 | 0.51 | 0.47 | 0.46 | 0.50 | 0.44 | 0.41 | 0.43 | 0.46 | 0.46 | 0.46 | 0.46 | 0.48 | 0.48 | 0.49 | 0.50 | 0.51 | 0.51 | 0.54 | 0.54 |
|
Debt Ratio
|
| | | 0.45 | | 0.46 | 0.46 | 0.47 | 0.48 | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.49 | 0.50 | 0.47 | 0.46 | 0.45 | 0.47 | 0.47 | 0.46 | 0.45 | 0.61 | 0.61 | 0.60 | 0.61 | 0.62 | 0.63 | 0.64 | 0.63 | 0.63 | 0.63 | 0.61 | 0.60 | 0.60 | 0.33 | 0.33 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.32 | 0.30 | 0.28 | 0.28 | 0.30 | 0.28 | 0.26 | 0.28 | 0.29 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 |
|
Equity Ratio
|
| | | 0.28 | | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.19 | 0.19 | 0.19 | 0.20 | 0.19 | 0.21 | 0.22 | 0.24 | 0.30 | 0.31 | 0.33 | 0.35 | 0.22 | 0.21 | 0.20 | 0.21 | 0.20 | 0.19 | 0.15 | 0.17 | 0.17 | 0.17 | 0.18 | 0.20 | 0.21 | 0.56 | 0.57 | 0.49 | 0.57 | 0.56 | 0.55 | 0.55 | 0.55 | 0.52 | 0.51 | 0.52 | 0.55 | 0.58 | 0.60 | 0.61 | 0.60 | 0.63 | 0.64 | 0.65 | 0.64 | 0.64 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.62 | 0.62 | 0.62 | 0.60 | 0.60 |
|
Times Interest Earned
|
-7.43 | -0.13 | -8.78 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.49 | -14.00 | 0.28 | 1.72 | 1.87 | 1.06 | 0.40 | 0.51 | 1.06 | 1.28 | 0.63 | 3.01 | 18.31 | 1.35 | 0.42 | 0.36 | 0.49 | 1.24 | 0.40 | 1.11 | 0.38 | 0.59 | 0.39 | 0.78 | 0.78 | -1.00 | 0.44 | 0.95 | 0.55 | 1.07 | 0.54 | 0.58 | 0.40 | 0.43 | 0.33 | 0.39 | 0.80 | 0.48 | 0.40 | 2.28 | 1.42 | 0.56 | 0.72 | 0.77 | 0.56 | 0.68 | 0.26 | 0.19 | 0.16 | 0.16 | 0.25 | 5.92 | 0.13 | 0.21 | 0.45 | 3.33 | 0.94 | 1.00 | 0.89 | 0.85 | 2.39 | 0.36 | 1.36 | 0.78 | 0.73 | 0.88 | 0.53 |
|
Enterprise Value
|
-6.61M | -4.29M | -1.19M | -55.04M | -42.72M | -40.26M | -71.05M | -90.84M | -80.77M | -75.13M | -74.69M | -62.99M | -47.16M | -41.65M | -53.43M | -63.08M | -55.44M | -44.05M | -56.80M | -101.28M | -66.95M | -83.17M | -73.34M | -50.38M | -18.89M | -10.61M | -1.35M | -7.96M | -7.86M | -105.45M | -112.98M | -82.58M | -101.66M | -110.32M | -116.80M | -120.46M | -102.34M | -125.72M | -137.53M | -76.64M | -104.79M | -97.97M | -94.75M | -83.31M | -79.48M | -80.99M | -148.92M | -252.34M | -446.63M | -549.23M | -633.57M | -296.15M | -470.92M | -511.16M | -484.02M | -343.81M | -325.63M | -331.23M | -302.80M | -230.12M | -180.15M | -199.72M | -161.13M | -151.55M | -147.48M | -95.28M | -88.77M |
|
Return on Sales
|
-0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.04% | 0.12% | 0.10% | 0.11% | 0.14% | 0.14% | 0.10% | 0.15% | 0.11% | 0.19% | 0.13% | 0.04% | 0.01% | 0.12% | 0.03% | 0.00% | -0.22% | 0.16% | 0.10% | 0.11% | 0.15% | 0.18% | 0.07% | 0.07% | 0.17% | 0.21% | 0.01% | 0.04% | 0.08% | 0.09% | 0.00% | -0.08% | 0.01% | 0.26% | 0.25% | 0.37% | 0.42% | 0.23% | 0.16% | 0.40% | 0.33% | 0.15% | -0.01% | 0.06% | 0.09% | 0.09% | -0.04% | 0.00% | 0.04% | 0.01% | 0.02% | 0.10% | 0.03% | 0.08% |
|
Return on Capital Employed
|
| | | | | | 0.05% | 0.06% | 0.08% | 0.09% | 0.12% | 0.11% | 0.10% | 0.11% | 0.10% | 0.13% | 0.15% | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.20% | 0.17% | 0.12% | 0.10% | 0.08% | 0.06% | 0.05% | 0.01% | 0.02% | 0.04% | 0.07% | 0.15% | 0.16% | 0.17% | 0.10% | 0.08% | 0.10% | 0.08% | 0.08% | 0.06% | 0.04% | 0.05% | 0.05% | 0.04% | 0.08% | 0.13% | 0.18% | 0.27% | 0.25% | 0.22% | 0.24% | 0.19% | 0.16% | 0.13% | 0.07% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% |
|
Return on Invested Capital
|
0.26% | 0.20% | 0.31% | 0.53% | 0.33% | 0.32% | 0.16% | 0.09% | 0.13% | 0.15% | 0.13% | 0.12% | 0.12% | 0.12% | 0.10% | 0.12% | 0.15% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.18% | 0.15% | 0.11% | 0.15% | 0.33% | 0.14% | 0.14% | 0.00% | 0.00% | 0.15% | 0.36% | 0.59% | 0.59% | 0.52% | 0.14% | 0.10% | 0.13% | 0.13% | 0.12% | 0.10% | 0.07% | 0.06% | 0.08% | 0.07% | 0.11% | 0.17% | 0.23% | 0.33% | 0.30% | 0.28% | 0.30% | 0.24% | 0.19% | 0.16% | 0.09% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | -0.02% | 0.04% | 0.04% | 0.04% | 0.05% |
|
Return on Assets
|
| | | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.01% | 0.04% | 0.06% | 0.07% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.10% | 0.07% | 0.06% | 0.04% | 0.03% | 0.03% | -0.01% | 0.00% | 0.01% | 0.03% | 0.09% | 0.09% | 0.09% | 0.05% | 0.04% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.01% | 0.00% | 0.03% | 0.07% | 0.12% | 0.19% | 0.17% | 0.16% | 0.17% | 0.14% | 0.11% | 0.09% | 0.05% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% |
|
Return on Equity
|
0.13% | 0.13% | 0.12% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.08% | 0.21% | 0.31% | 0.38% | 0.45% | 0.44% | 0.38% | 0.36% | 0.33% | 0.36% | 0.38% | 0.33% | 0.28% | 0.22% | 0.15% | 0.13% | -0.03% | 0.00% | 0.08% | 0.19% | 0.52% | 0.50% | 0.44% | 0.11% | 0.08% | 0.10% | 0.10% | 0.09% | 0.07% | 0.04% | 0.04% | 0.02% | 0.01% | 0.06% | 0.12% | 0.22% | 0.31% | 0.29% | 0.27% | 0.28% | 0.22% | 0.17% | 0.14% | 0.08% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% |