|
Gross Margin
|
29.58% | 28.69% | 29.03% | 28.27% | 29.43% | 28.76% | 30.47% | 29.21% | 29.93% | 29.37% | 29.89% | 28.89% | 29.37% | 28.69% | 28.99% | 28.29% | 28.87% | 28.12% | 28.11% | 28.08% | 29.12% | 28.63% | 28.16% | 27.71% | 29.14% | 28.54% | 28.50% | 27.76% | 29.46% | 28.86% | 28.70% | 28.11% | 29.31% | 29.14% | 28.50% | 28.34% | 29.18% | 28.97% | 29.54% | 29.23% | 29.46% | 28.71% | 27.83% | 28.00% | 29.16% | 28.85% | 28.49% | 28.39% | 30.86% | 31.31% | 31.13% | 31.66% | 32.43% | 31.18% | 28.81% | 30.64% | 30.57% | 29.08% | 29.29% | 30.21% | 29.96% | 29.06% | 29.39% | 29.15% | 29.99% | 29.58% |
|
EBT Margin
|
13.05% | 6.89% | -9.72% | -3.80% | 13.43% | 8.06% | -7.76% | -0.34% | 13.60% | 7.80% | -6.36% | 1.26% | 13.99% | 7.45% | -3.72% | 1.44% | 13.91% | 8.96% | -2.44% | 1.65% | 14.22% | 9.19% | -0.67% | 3.02% | 14.94% | 9.76% | 1.03% | 5.16% | 15.06% | 10.29% | 1.17% | 5.01% | 15.20% | 10.48% | 2.68% | 5.12% | 14.75% | 10.77% | 3.59% | 5.32% | 14.81% | 11.02% | 3.53% | 4.55% | 15.87% | 12.85% | 8.49% | 11.92% | 18.83% | 16.65% | 12.18% | 16.32% | 19.96% | 15.61% | 8.38% | 10.77% | 16.70% | 12.27% | 6.70% | 8.50% | 14.55% | 11.45% | 5.09% | 6.19% | 14.59% | 11.44% |
|
EBIT Margin
|
13.57% | 7.47% | -9.43% | -2.92% | 13.73% | 8.14% | -6.95% | 0.18% | 13.86% | 8.12% | -5.30% | 1.66% | 14.28% | 7.77% | -3.36% | 1.87% | 14.17% | 9.23% | -2.00% | 2.13% | 14.44% | 9.50% | -0.19% | 3.46% | 15.16% | 10.14% | 1.44% | 5.73% | 15.50% | 10.73% | 2.19% | 5.67% | 15.60% | 11.02% | 3.38% | 5.72% | 15.32% | 11.38% | 4.78% | 6.42% | 15.39% | 11.63% | 4.43% | 5.25% | 16.07% | 13.01% | 8.86% | 12.16% | 18.94% | 16.81% | 12.35% | 16.69% | 20.38% | 16.34% | 9.79% | 12.08% | 17.61% | 13.19% | 7.91% | 9.70% | 15.34% | 12.31% | 6.14% | 7.24% | 15.28% | 12.27% |
|
EBITDA Margin
|
13.57% | 7.47% | -9.43% | -2.92% | 13.73% | 8.14% | -6.95% | 0.18% | 13.86% | 8.12% | -5.30% | 1.66% | 14.28% | 7.77% | -3.36% | 1.87% | 14.17% | 9.23% | -2.00% | 2.13% | 14.44% | 9.50% | -0.19% | 3.46% | 15.16% | 10.14% | 1.44% | 5.73% | 15.50% | 10.73% | 2.19% | 5.67% | 15.60% | 11.02% | 3.38% | 5.72% | 15.32% | 11.38% | 4.78% | 6.42% | 15.39% | 11.63% | 4.43% | 5.25% | 16.07% | 13.01% | 8.86% | 12.16% | 18.94% | 16.81% | 12.35% | 16.69% | 20.38% | 16.34% | 9.79% | 12.08% | 17.61% | 13.19% | 7.91% | 9.70% | 15.34% | 12.31% | 6.14% | 7.24% | 15.28% | 12.27% |
|
Operating Margin
|
13.57% | 7.47% | -9.43% | -2.92% | 13.73% | 8.14% | -6.95% | 0.18% | 13.86% | 8.12% | -5.30% | 1.66% | 14.28% | 7.77% | -3.36% | 1.87% | 14.17% | 9.23% | -2.00% | 2.13% | 14.44% | 9.50% | -0.19% | 3.46% | 15.16% | 10.14% | 1.44% | 5.73% | 15.50% | 10.73% | 2.19% | 5.67% | 15.60% | 11.02% | 3.38% | 5.72% | 15.32% | 11.38% | 4.78% | 6.42% | 15.39% | 11.63% | 4.43% | 5.25% | 16.07% | 13.01% | 8.86% | 12.16% | 18.94% | 16.81% | 12.35% | 16.69% | 20.38% | 16.34% | 9.79% | 12.08% | 17.61% | 13.19% | 7.91% | 9.70% | 15.34% | 12.31% | 6.14% | 7.24% | 15.28% | 12.27% |
|
Net Margin
|
7.92% | 4.18% | -5.90% | -2.30% | 8.15% | 5.00% | -4.88% | -0.21% | 8.27% | 4.79% | -3.75% | 0.97% | 8.57% | 4.05% | -2.65% | 0.92% | 8.41% | 5.59% | -1.50% | 1.01% | 8.70% | 5.67% | -0.52% | 1.85% | 9.13% | 6.09% | 0.63% | 3.17% | 9.27% | 6.42% | 0.57% | 4.07% | 9.57% | 6.56% | 5.03% | 5.34% | 11.06% | 8.53% | 3.08% | 5.45% | 11.71% | 8.84% | 3.09% | 4.55% | 12.30% | 10.45% | 7.05% | 9.29% | 14.52% | 13.08% | 10.38% | 12.69% | 14.94% | 11.76% | 6.55% | 8.42% | 12.50% | 9.34% | 5.13% | 7.03% | 10.87% | 8.77% | 3.77% | 4.99% | 10.89% | 8.75% |
|
FCF Margin
|
| 11.90% | 10.90% | -10.53% | 8.04% | 7.69% | 11.28% | -13.86% | 1.70% | 9.21% | 15.03% | -11.24% | 8.54% | 16.44% | -2.61% | -12.11% | 0.18% | 14.34% | 13.76% | -10.64% | -2.31% | 13.86% | 21.77% | -14.75% | -0.75% | 20.06% | 14.52% | -10.32% | 1.48% | 22.03% | 4.10% | -9.43% | -2.46% | 20.20% | 12.08% | -10.03% | -0.25% | 10.44% | 11.75% | 3.69% | 5.01% | 15.37% | 8.43% | 1.68% | 15.36% | 14.38% | 0.46% | 6.44% | 5.68% | 11.69% | -5.70% | -15.38% | 11.00% | 16.75% | 14.76% | 7.26% | 13.94% | 24.45% | 12.07% | 11.46% | 0.50% | 21.32% | 15.90% | 1.30% | -2.40% | 18.37% |
|
Inventory Average
|
| | | | | | | | | | | | 432.54M | 375.80M | 374.82M | 447.31M | 459.50M | 395.14M | 397.40M | 478.25M | 489.41M | 432.92M | 440.65M | 513.11M | 516.31M | 442.97M | 443.43M | 534.83M | 544.32M | 474.20M | 470.64M | 567.00M | 595.34M | 513.55M | 510.38M | 620.13M | 655.19M | 608.28M | 641.28M | 744.16M | 755.09M | 655.33M | 659.25M | 780.23M | 743.30M | 620.62M | 696.91M | 879.11M | 935.94M | 969.03M | 1,191.25M | 1,490.13M | 1,610.13M | 1,559.34M | 1,565.32M | 1,638.87M | 1,539.78M | 1,326.10M | 1,312.39M | 1,431.21M | 1,396.27M | 1,238.05M | 1,234.90M | 1,374.99M | 1,395.45M | 1,277.02M |
|
Assets Average
|
| 827.93M | 752.03M | 785.48M | 853.87M | 822.46M | 746.80M | 812.59M | 933.60M | 884.38M | 784.56M | 858.86M | 963.47M | 892.42M | 792.65M | 867.16M | 971.87M | 908.44M | 825.32M | 918.48M | 1,034.32M | 982.34M | 901.09M | 987.77M | 1,096.26M | 1,025.41M | 937.63M | 1,063.80M | 1,194.45M | 1,116.59M | 1,015.81M | 1,137.48M | 1,280.00M | 1,200.53M | 1,111.49M | 1,240.36M | 1,391.97M | 1,344.02M | 1,262.31M | 1,459.61M | 1,684.47M | 1,585.99M | 1,482.34M | 1,615.52M | 1,701.29M | 1,621.19M | 1,663.63M | 1,940.68M | 2,177.86M | 2,248.13M | 2,756.18M | 3,556.14M | 3,922.12M | 3,825.08M | 3,626.75M | 3,714.13M | 3,771.70M | 3,555.66M | 3,429.40M | 3,593.45M | 3,699.87M | 3,504.15M | 3,367.79M | 3,540.32M | 3,692.20M | 3,586.31M |
|
Equity Average
|
| 274.50M | 261.00M | 247.52M | 267.15M | 300.86M | 297.72M | 267.88M | 276.76M | 303.73M | 292.12M | 280.66M | 291.97M | 307.42M | 297.05M | 283.30M | 315.80M | 341.22M | 311.01M | 273.93M | 266.50M | 261.99M | 248.51M | 242.92M | 250.11M | 259.98M | 258.48M | 230.99M | 236.16M | 269.04M | 238.60M | 213.93M | 262.96M | 256.90M | 216.84M | 236.47M | 281.79M | 343.27M | 298.16M | 224.23M | 284.02M | 374.57M | 408.07M | 379.29M | 417.59M | 538.15M | 614.49M | 648.70M | 766.34M | 929.98M | 1,028.30M | 1,122.84M | 1,201.67M | 1,209.97M | 1,213.04M | 1,245.97M | 1,357.64M | 1,438.38M | 1,365.51M | 1,329.24M | 1,384.68M | 1,428.09M | 1,352.99M | 1,256.08M | 1,268.90M | 1,339.50M |
|
Invested Capital
|
306.30M | 307.48M | 300.42M | 279.07M | 315.67M | 322.46M | 285.32M | 350.63M | 402.99M | 304.52M | 527.05M | 281.59M | 302.40M | 312.49M | 512.50M | 563.52M | 647.03M | 596.26M | 532.60M | 585.90M | 702.29M | 646.40M | 565.19M | 634.24M | 752.32M | 654.59M | 583.79M | 656.69M | 766.70M | 660.88M | 643.25M | 703.10M | 841.84M | 766.51M | 742.80M | 797.11M | 949.46M | 944.10M | 890.35M | 902.12M | 1,011.53M | 941.69M | 410.18M | 918.10M | 916.04M | 917.73M | 639.47M | 1,078.69M | 1,287.81M | 1,337.29M | 1,071.39M | 2,658.09M | 2,804.72M | 2,691.22M | 1,260.24M | 2,589.42M | 2,606.90M | 2,414.34M | 1,350.99M | 2,288.21M | 2,495.50M | 2,311.66M | 1,322.94M | 2,206.72M | 2,511.65M | 1,392.77M |
|
Asset Utilization Ratio
|
| | | 1.95 | 1.85 | 1.95 | 2.16 | 2.04 | 1.84 | 1.99 | 2.29 | 2.15 | 1.96 | 2.15 | 2.47 | 2.26 | 2.05 | 2.25 | 2.52 | 2.30 | 2.10 | 2.25 | 2.49 | 2.32 | 2.09 | 2.27 | 2.52 | 2.28 | 2.09 | 2.28 | 2.53 | 2.29 | 2.09 | 2.27 | 2.51 | 2.28 | 2.08 | 2.21 | 2.38 | 2.06 | 1.82 | 1.99 | 2.16 | 2.03 | 2.02 | 2.27 | 2.37 | 2.23 | 2.22 | 2.27 | 1.92 | 1.59 | 1.51 | 1.60 | 1.70 | 1.61 | 1.53 | 1.58 | 1.62 | 1.52 | 1.45 | 1.52 | 1.58 | 1.49 | 1.43 | 1.48 |
|
Interest Coverage Ratio
|
25.94 | 12.84 | -31.74 | -3.35 | 46.09 | 98.53 | -8.56 | 0.35 | 53.68 | 24.93 | -5.03 | 4.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
1.11 | 1.01 | 0.99 | 1.15 | 0.91 | 0.75 | 0.70 | 1.12 | 1.01 | 0.88 | 0.88 | 1.06 | 1.02 | 0.69 | 0.82 | 0.98 | 0.87 | 0.78 | 0.86 | 1.24 | 1.59 | 1.56 | 1.31 | 1.63 | 1.89 | 1.50 | 1.28 | 2.16 | 1.86 | 1.43 | 2.13 | 2.20 | 1.83 | 2.68 | 2.33 | 2.27 | 2.09 | 1.56 | 2.98 | 3.11 | 2.02 | 1.35 | 1.22 | 1.64 | 0.88 | 0.56 | 0.63 | 0.64 | 0.47 | 0.36 | 1.09 | 1.26 | 1.28 | 1.27 | 1.12 | 1.09 | 0.81 | 0.73 | 0.80 | 0.73 | 0.78 | 0.64 | 0.75 | 0.83 | 0.95 | 0.77 |
|
Debt Ratio
|
0.35 | 0.36 | 0.33 | 0.34 | 0.30 | 0.30 | 0.27 | 0.31 | 0.32 | 0.34 | 0.32 | 0.32 | 0.32 | 0.27 | 0.30 | 0.29 | 0.30 | 0.31 | 0.30 | 0.32 | 0.41 | 0.43 | 0.36 | 0.36 | 0.44 | 0.42 | 0.35 | 0.37 | 0.41 | 0.38 | 0.44 | 0.38 | 0.43 | 0.50 | 0.47 | 0.41 | 0.47 | 0.45 | 0.54 | 0.42 | 0.41 | 0.37 | 0.34 | 0.33 | 0.26 | 0.21 | 0.23 | 0.20 | 0.19 | 0.15 | 0.36 | 0.38 | 0.40 | 0.41 | 0.39 | 0.35 | 0.32 | 0.30 | 0.31 | 0.26 | 0.31 | 0.27 | 0.28 | 0.28 | 0.33 | 0.30 |
|
Equity Ratio
|
0.31 | 0.35 | 0.34 | 0.29 | 0.33 | 0.41 | 0.39 | 0.28 | 0.31 | 0.38 | 0.36 | 0.30 | 0.31 | 0.39 | 0.36 | 0.30 | 0.35 | 0.41 | 0.35 | 0.26 | 0.26 | 0.28 | 0.27 | 0.22 | 0.23 | 0.28 | 0.27 | 0.17 | 0.22 | 0.26 | 0.21 | 0.17 | 0.24 | 0.19 | 0.20 | 0.18 | 0.22 | 0.29 | 0.18 | 0.13 | 0.20 | 0.27 | 0.28 | 0.20 | 0.29 | 0.37 | 0.37 | 0.31 | 0.40 | 0.43 | 0.33 | 0.30 | 0.31 | 0.32 | 0.35 | 0.33 | 0.40 | 0.41 | 0.38 | 0.36 | 0.39 | 0.43 | 0.38 | 0.33 | 0.35 | 0.39 |
|
Times Interest Earned
|
25.94 | 12.84 | -31.74 | -3.35 | 46.09 | 98.53 | -8.56 | 0.35 | 53.68 | 24.93 | -5.03 | 4.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.12 | 0.25 | -0.23 | 0.12 | 0.18 | 0.24 | -0.15 | 0.56 | 0.14 | 0.16 | -0.16 | 0.12 | 0.09 | -0.93 | -0.17 | 6.38 | 0.11 | 0.19 | -0.20 | -0.50 | 0.11 | 0.12 | -0.14 | -1.76 | 0.09 | 0.18 | -0.21 | 0.96 | 0.09 | 0.70 | -0.25 | -0.63 | 0.10 | 0.24 | -0.26 | -6.88 | 0.21 | 0.28 | 0.81 | 0.39 | 0.16 | 0.45 | 1.94 | 0.12 | 0.14 | 6.04 | 0.34 | 0.32 | 0.19 | -0.54 | -0.15 | 0.18 | 0.15 | 0.24 | 0.45 | 0.17 | 0.12 | 0.35 | 0.33 | 5.24 | 0.15 | 0.29 | 3.25 | -1.10 | 0.17 |
|
Enterprise Value
|
-41.73M | -30.44M | -15.84M | -11.49M | -36.98M | -32.56M | -9.72M | -11.42M | -37.22M | -20.66M | -17.49M | -20.68M | -50.31M | -28.82M | -12.46M | -12.87M | -26.94M | -24.22M | -8.01M | -7.26M | -27.56M | -11.31M | -11.72M | -2.14M | -36.18M | -27.05M | -10.57M | -7.20M | -28.04M | -27.82M | -19.67M | -10.98M | -26.67M | -36.40M | -29.94M | -8.80M | -42.17M | -35.69M | -16.36M | -28.58M | -60.69M | -36.69M | -28.58M | -17.81M | -44.19M | -74.75M | -34.13M | -27.08M | -58.47M | -83.47M | -24.32M | -35.37M | -91.48M | -49.08M | -45.59M | -26.47M | -53.23M | -85.22M | -66.54M | -67.97M | -96.89M | -93.25M | -77.86M | -71.64M | -83.67M | -128.48M |
|
Return on Sales
|
0.08% | 0.04% | -0.06% | -0.02% | 0.08% | 0.05% | -0.05% | 0.00% | 0.08% | 0.05% | -0.04% | 0.01% | 0.09% | 0.04% | -0.03% | 0.01% | 0.08% | 0.06% | -0.01% | 0.01% | 0.09% | 0.06% | -0.01% | 0.02% | 0.09% | 0.06% | 0.01% | 0.03% | 0.09% | 0.06% | 0.01% | 0.04% | 0.10% | 0.07% | 0.05% | 0.05% | 0.11% | 0.09% | 0.03% | 0.05% | 0.12% | 0.09% | 0.03% | 0.05% | 0.12% | 0.10% | 0.07% | 0.09% | 0.15% | 0.13% | 0.10% | 0.13% | 0.15% | 0.12% | 0.07% | 0.08% | 0.12% | 0.09% | 0.05% | 0.07% | 0.11% | 0.09% | 0.04% | 0.05% | 0.11% | 0.09% |
|
Return on Capital Employed
|
| | | 0.18% | 0.17% | 0.16% | 0.19% | 0.29% | 0.23% | 0.18% | 0.22% | 0.26% | 0.23% | 0.22% | 0.27% | 0.29% | 0.23% | 0.23% | 0.29% | 0.32% | 0.25% | 0.24% | 0.31% | 0.34% | 0.26% | 0.27% | 0.34% | 0.40% | 0.30% | 0.32% | 0.36% | 0.42% | 0.30% | 0.31% | 0.36% | 0.41% | 0.30% | 0.29% | 0.33% | 0.37% | 0.28% | 0.28% | 0.31% | 0.35% | 0.32% | 0.36% | 0.39% | 0.51% | 0.47% | 0.51% | 0.41% | 0.36% | 0.34% | 0.34% | 0.35% | 0.34% | 0.28% | 0.27% | 0.28% | 0.29% | 0.23% | 0.23% | 0.24% | 0.25% | 0.20% | 0.21% |
|
Return on Invested Capital
|
| | | 0.18% | 0.19% | 0.18% | 0.20% | 0.21% | 0.19% | 0.21% | 0.18% | 0.20% | 0.30% | 0.28% | 0.21% | 0.16% | 0.14% | 0.16% | 0.18% | 0.18% | 0.17% | 0.17% | 0.19% | 0.20% | 0.18% | 0.18% | 0.21% | 0.23% | 0.21% | 0.22% | 0.24% | 0.24% | 0.22% | 0.22% | 0.27% | 0.27% | 0.27% | 0.27% | 0.27% | 0.28% | 0.28% | 0.29% | 0.42% | 0.42% | 0.33% | 0.37% | 0.48% | 0.51% | 0.46% | 0.46% | 0.55% | 0.40% | 0.29% | 0.29% | 0.39% | 0.37% | 0.25% | 0.24% | 0.30% | 0.30% | 0.21% | 0.20% | 0.26% | 0.25% | 0.19% | 0.23% |
|
Return on Assets
|
| | | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.10% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.14% | 0.13% | 0.12% | 0.13% | 0.15% | 0.14% | 0.13% | 0.14% | 0.17% | 0.16% | 0.16% | 0.18% | 0.19% | 0.16% | 0.15% | 0.16% | 0.18% | 0.16% | 0.17% | 0.20% | 0.22% | 0.22% | 0.25% | 0.27% | 0.24% | 0.21% | 0.20% | 0.20% | 0.21% | 0.18% | 0.16% | 0.15% | 0.15% | 0.14% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% |
|
Return on Equity
|
| | | 0.19% | 0.19% | 0.19% | 0.19% | 0.24% | 0.25% | 0.23% | 0.25% | 0.27% | 0.28% | 0.26% | 0.27% | 0.29% | 0.26% | 0.28% | 0.31% | 0.36% | 0.39% | 0.41% | 0.45% | 0.47% | 0.48% | 0.47% | 0.50% | 0.59% | 0.61% | 0.55% | 0.62% | 0.72% | 0.62% | 0.65% | 0.88% | 0.85% | 0.79% | 0.71% | 0.79% | 1.05% | 0.88% | 0.69% | 0.64% | 0.68% | 0.68% | 0.60% | 0.60% | 0.67% | 0.70% | 0.65% | 0.63% | 0.65% | 0.65% | 0.65% | 0.62% | 0.54% | 0.44% | 0.38% | 0.38% | 0.38% | 0.33% | 0.31% | 0.32% | 0.33% | 0.32% | 0.31% |