|
Gross Margin
|
34.59% | 36.36% | 36.46% | 36.83% | 39.43% | 36.03% | 35.10% | 33.80% | 34.57% | 36.09% | 35.96% | 34.76% | 34.18% | 32.40% | 35.45% | 33.22% | 32.82% | 33.38% | 35.04% | 33.57% | 33.02% | 31.60% | 33.94% | 32.87% | 26.00% | 27.00% | 32.55% | 31.31% | 31.07% | 30.17% | 34.85% | 34.15% | 33.56% | 33.98% | 35.92% | 34.85% | 34.61% | 37.23% | 37.50% | 34.67% | 34.64% | 38.35% | 41.23% | 40.08% | 37.35% | 37.42% | 37.35% | 37.62% | 33.17% | 35.21% | 40.82% | 39.62% | 37.64% | 37.05% | 40.28% | 39.10% | 38.71% | 38.10% | 41.53% | 41.21% | 40.97% | 40.21% |
|
EBT Margin
|
1.48% | 9.79% | 5.99% | 1.59% | 6.71% | 10.44% | 0.43% | 2.11% | 0.77% | 10.87% | 6.41% | 2.55% | 4.59% | 6.09% | 3.97% | 1.69% | 3.38% | 6.37% | 8.46% | 3.32% | 4.49% | 3.82% | 2.69% | -0.50% | -4.26% | 0.92% | -2.00% | 3.59% | 3.78% | 5.24% | 2.23% | 6.66% | 5.73% | 8.56% | 7.20% | 6.92% | 6.45% | 10.46% | 8.81% | 2.70% | 5.43% | 12.35% | 14.62% | 6.65% | 3.84% | -0.39% | 8.83% | 5.56% | 0.79% | 5.05% | 5.59% | -0.46% | -3.43% | 6.87% | 7.51% | 2.95% | -1.65% | 6.02% | 4.26% | 5.57% | 4.39% | 7.54% |
|
EBIT Margin
|
5.32% | 10.73% | 8.06% | 1.98% | 7.20% | 10.65% | 1.25% | 2.40% | 1.03% | 10.94% | 7.12% | 2.80% | 4.83% | 6.27% | 3.65% | 2.03% | 3.70% | 6.75% | -4.62% | 3.67% | 4.74% | 4.14% | 2.96% | -0.38% | -4.07% | 1.18% | -1.73% | 3.75% | 3.86% | 5.39% | 5.55% | 6.89% | 5.79% | 8.51% | 7.22% | 6.82% | 6.36% | 10.40% | 8.83% | 2.72% | 5.52% | 12.42% | 14.72% | 7.51% | 6.41% | 2.19% | 10.74% | 7.90% | 3.45% | 7.88% | 9.80% | 3.76% | 2.21% | 11.37% | 11.70% | 7.07% | 4.59% | 8.79% | 6.64% | 7.63% | 6.77% | 9.58% |
|
EBITDA Margin
|
5.32% | 10.73% | 8.06% | 1.04% | 4.36% | 7.34% | 4.85% | 1.35% | 0.49% | 7.40% | 4.37% | 1.66% | 2.98% | 4.18% | 2.88% | 1.10% | 2.20% | 4.32% | 5.67% | 2.16% | 2.92% | 2.58% | 2.12% | -0.33% | -2.81% | 0.61% | -0.95% | 2.37% | 2.50% | 3.46% | 5.55% | 6.89% | 5.79% | 8.51% | 7.22% | 6.82% | 6.36% | 10.40% | 8.83% | 2.72% | 5.52% | 12.42% | 14.72% | 7.51% | 6.41% | 2.19% | 10.74% | 7.90% | 3.45% | 7.88% | 9.80% | 3.76% | 2.21% | 11.37% | 11.70% | 7.07% | 4.59% | 8.79% | 6.64% | 7.63% | 6.77% | 9.58% |
|
Operating Margin
|
5.32% | 10.73% | 8.06% | 1.98% | 7.20% | 10.65% | 1.25% | 2.40% | 1.03% | 10.94% | 7.12% | 2.80% | 4.83% | 6.27% | 3.65% | 2.03% | 3.70% | 6.75% | -4.62% | 3.67% | 4.74% | 4.14% | 2.96% | -0.38% | -4.07% | 1.18% | -1.73% | 3.75% | 3.86% | 5.39% | 5.55% | 6.89% | 5.79% | 8.51% | 7.22% | 6.82% | 6.36% | 10.40% | 8.83% | 2.72% | 5.52% | 12.42% | 14.72% | 7.51% | 6.41% | 2.19% | 10.74% | 7.90% | 3.45% | 7.88% | 9.80% | 3.76% | 2.21% | 11.37% | 11.70% | 7.07% | 4.59% | 8.79% | 6.64% | 7.63% | 6.77% | 9.58% |
|
Net Margin
|
0.95% | 6.26% | 4.55% | 1.04% | 4.36% | 7.34% | 0.43% | 1.35% | 0.49% | 7.40% | 4.34% | 1.66% | 2.98% | 4.18% | 2.88% | 1.10% | 2.20% | 4.32% | 5.67% | 2.16% | 2.92% | 2.58% | 2.12% | -0.33% | -2.81% | 0.61% | -0.93% | 2.37% | 2.50% | 3.46% | 6.79% | 5.30% | 4.55% | 7.65% | 5.37% | 5.47% | 5.09% | 8.36% | 6.75% | 2.13% | 4.35% | 9.78% | 11.10% | 5.12% | 2.96% | -0.30% | 7.40% | 4.39% | 0.57% | 3.86% | 4.69% | -0.36% | -2.72% | 5.43% | 5.33% | 2.26% | -1.27% | 4.61% | 3.75% | 4.33% | 3.42% | 5.89% |
|
FCF Margin
|
| -21.02% | 28.51% | 9.28% | -20.71% | -28.72% | 39.60% | 22.98% | -20.36% | -14.20% | 32.50% | 1.94% | -15.89% | -12.02% | 10.83% | 3.82% | -9.09% | -8.58% | 19.67% | 0.17% | 3.00% | -13.08% | 33.06% | 5.52% | -1.67% | -6.52% | 26.93% | 13.27% | -4.45% | -3.66% | 14.04% | 15.39% | -1.69% | -4.99% | 12.13% | 12.20% | -1.41% | -12.41% | 15.31% | 19.31% | 4.64% | -5.00% | 11.70% | 1.92% | -0.33% | -36.34% | -18.64% | 7.51% | -15.23% | -1.95% | 19.74% | 18.45% | -2.46% | 8.19% | 32.91% | 15.16% | 4.70% | 3.02% | 17.88% | 0.46% | -2.23% | -4.21% |
|
Inventory Average
|
| 62.36M | 60.88M | 60.25M | 68.02M | 76.64M | 71.95M | 64.57M | 69.08M | 73.54M | 70.11M | 67.73M | 74.71M | 80.03M | 78.54M | 78.24M | 82.37M | 88.28M | 87.68M | 84.18M | 84.80M | 87.24M | 82.49M | 80.75M | 86.03M | 83.74M | 74.55M | 68.99M | 72.57M | 76.60M | 71.25M | 65.39M | 68.90M | 75.53M | 75.62M | 71.36M | 73.68M | 80.17M | 79.81M | 76.97M | 75.88M | 77.60M | 79.12M | 101.35M | 134.32M | 172.86M | 217.33M | 260.85M | 288.52M | 276.45M | 250.24M | 229.76M | 221.23M | 206.53M | 181.97M | 167.16M | 170.05M | 173.41M | 169.27M | 171.10M | 181.17M | 190.22M |
|
Assets Average
|
| 176.32M | 177.77M | 165.07M | 170.41M | 192.38M | 189.78M | 170.23M | 169.93M | 184.98M | 185.67M | 174.14M | 182.01M | 197.15M | 201.38M | 202.13M | 209.49M | 219.15M | 218.89M | 211.16M | 212.47M | 219.42M | 208.43M | 195.05M | 199.36M | 203.10M | 191.32M | 176.36M | 177.34M | 183.32M | 179.61M | 180.79M | 188.53M | 191.59M | 189.44M | 186.53M | 192.32M | 199.36M | 204.16M | 213.88M | 211.63M | 209.19M | 223.08M | 339.09M | 462.99M | 511.86M | 585.70M | 654.62M | 676.76M | 654.90M | 611.67M | 560.69M | 536.75M | 533.62M | 506.06M | 472.96M | 467.20M | 471.45M | 466.16M | 462.76M | 469.62M | 482.52M |
|
Equity Average
|
| 99.34M | 103.36M | 105.56M | 107.29M | 111.11M | 115.21M | 117.08M | 117.61M | 120.41M | 124.36M | 126.17M | 127.21M | 128.81M | 130.56M | 131.22M | 131.66M | 133.32M | 136.45M | 138.73M | 139.75M | 140.92M | 141.79M | 141.67M | 139.37M | 137.14M | 135.93M | 135.47M | 136.21M | 137.04M | 139.30M | 142.46M | 144.79M | 147.91M | 150.82M | 153.17M | 155.90M | 159.46M | 163.27M | 164.34M | 164.82M | 168.53M | 175.47M | 181.69M | 185.48M | 186.57M | 191.95M | 201.15M | 204.46M | 206.90M | 212.40M | 214.88M | 212.51M | 213.75M | 220.16M | 224.43M | 224.55M | 226.03M | 230.24M | 234.22M | 237.64M | 242.58M |
|
Invested Capital
|
97.48M | 102.23M | 105.49M | 106.58M | 108.47M | 113.75M | 151.66M | 117.50M | 117.72M | 123.09M | 149.10M | 126.70M | 127.72M | 129.90M | 169.60M | 131.23M | 132.09M | 134.55M | 138.35M | 139.11M | 140.38M | 141.45M | 142.12M | 141.22M | 137.52M | 136.76M | 135.09M | 135.84M | 136.57M | 137.52M | 141.09M | 143.83M | 145.75M | 150.06M | 151.57M | 154.76M | 157.04M | 161.88M | 164.66M | 164.02M | 165.63M | 171.43M | 179.50M | 187.12M | 190.35M | 189.29M | 201.10M | 207.70M | 207.72M | 212.58M | 218.72M | 217.11M | 215.35M | 219.47M | 226.21M | 227.94M | 232.17M | 236.61M | 240.59M | 244.57M | 247.43M | 254.46M |
|
Asset Utilization Ratio
|
| | | 1.51 | 1.44 | 1.26 | 1.26 | 1.41 | 1.37 | 1.27 | 1.23 | 1.31 | 1.34 | 1.23 | 1.22 | 1.27 | 1.27 | 1.23 | 1.31 | 1.35 | 1.34 | 1.29 | 1.29 | 1.34 | 1.28 | 1.27 | 1.36 | 1.51 | 1.48 | 1.38 | 1.41 | 1.39 | 1.33 | 1.32 | 1.33 | 1.38 | 1.36 | 1.32 | 1.32 | 1.22 | 1.20 | 1.27 | 1.24 | 0.91 | 0.83 | 0.84 | 0.88 | 0.91 | 0.92 | 0.99 | 1.01 | 1.00 | 0.93 | 0.89 | 0.91 | 0.98 | 0.99 | 0.96 | 0.97 | 0.98 | 0.98 | 0.97 |
|
Interest Coverage Ratio
|
1.38 | 8.40 | 3.08 | 4.81 | 12.87 | 29.91 | 3.67 | 8.35 | 3.51 | 41.29 | 22.59 | 11.20 | -19.49 | -21.98 | 1.93 | 5.95 | -11.29 | 17.61 | -16.52 | 10.52 | -18.47 | 12.82 | 27.43 | -1.63 | -17.89 | 4.65 | -7.35 | 23.61 | 28.20 | 31.59 | 34.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.38 | 0.53 | 0.33 | 0.26 | 0.36 | 0.53 | 0.30 | 0.18 | 0.25 | 0.34 | 0.19 | 0.16 | 0.25 | 0.33 | 0.29 | 0.28 | 0.33 | 0.38 | 0.26 | 0.26 | 0.25 | 0.32 | 0.17 | 0.15 | 0.17 | 0.23 | 0.11 | 0.04 | 0.06 | 0.08 | 0.02 | | | | | | | | | 0.12 | | | | 1.01 | 1.00 | 1.28 | 1.36 | 1.31 | 1.39 | 1.36 | 1.19 | 1.03 | 1.05 | 0.99 | 0.77 | 0.69 | 0.68 | 0.66 | 0.55 | 0.54 | 0.55 | 0.57 |
|
Debt Ratio
|
0.22 | 0.29 | 0.21 | 0.17 | 0.22 | 0.29 | 0.20 | 0.13 | 0.17 | 0.21 | 0.13 | 0.12 | 0.16 | 0.21 | 0.19 | 0.18 | 0.20 | 0.23 | 0.17 | 0.18 | 0.16 | 0.20 | 0.12 | 0.11 | 0.12 | 0.15 | 0.08 | 0.03 | 0.05 | 0.06 | 0.01 | | | | | | | | | 0.09 | | | | 0.41 | 0.39 | 0.44 | 0.43 | 0.39 | 0.43 | 0.44 | 0.44 | 0.41 | 0.41 | 0.40 | 0.36 | 0.33 | 0.33 | 0.32 | 0.28 | 0.27 | 0.28 | 0.28 |
|
Equity Ratio
|
0.59 | 0.54 | 0.62 | 0.66 | 0.61 | 0.55 | 0.67 | 0.71 | 0.68 | 0.63 | 0.72 | 0.73 | 0.67 | 0.64 | 0.66 | 0.64 | 0.62 | 0.60 | 0.65 | 0.67 | 0.65 | 0.63 | 0.73 | 0.72 | 0.68 | 0.67 | 0.75 | 0.78 | 0.75 | 0.74 | 0.81 | 0.76 | 0.77 | 0.77 | 0.82 | 0.82 | 0.80 | 0.80 | 0.80 | 0.74 | 0.82 | 0.79 | 0.78 | 0.41 | 0.39 | 0.34 | 0.32 | 0.30 | 0.31 | 0.33 | 0.37 | 0.40 | 0.39 | 0.41 | 0.47 | 0.48 | 0.48 | 0.48 | 0.51 | 0.50 | 0.51 | 0.50 |
|
Times Interest Earned
|
1.38 | 8.40 | 3.08 | 4.81 | 12.87 | 29.91 | 3.67 | 8.35 | 3.51 | 41.29 | 22.59 | 11.20 | -19.49 | -21.98 | 1.93 | 5.95 | -11.29 | 17.61 | -16.52 | 10.52 | -18.47 | 12.82 | 27.43 | -1.63 | -17.89 | 4.65 | -7.35 | 23.61 | 28.20 | 31.59 | 34.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | -0.09 | -0.56 | 0.30 | -0.12 | -0.12 | -0.34 | 6.99 | 0.40 | -0.09 | 0.04 | 0.26 | -0.79 | -0.17 | 0.05 | 0.10 | -0.31 | -0.35 | 0.09 | 0.09 | -0.91 | -0.27 | 0.11 | 0.11 | -1.19 | -0.12 | 0.09 | 0.10 | 0.39 | -0.26 | 0.10 | 0.60 | -2.38 | -0.02 | -0.04 | 0.09 | -0.05 | -0.40 | 0.04 | 0.06 | -0.46 | 0.11 | 0.03 | 0.07 | 0.25 | 0.33 | 0.05 | 2.19 | -0.49 | -0.22 |
|
Enterprise Value
|
-3.17M | -3.97M | -4.36M | -2.23M | -3.19M | -3.33M | -3.65M | -2.42M | -1.85M | -3.51M | -4.02M | -1.87M | -2.86M | -4.58M | -4.22M | -4.20M | -3.96M | -4.33M | -4.62M | -4.39M | -4.53M | -3.98M | -3.41M | -3.72M | -2.47M | -3.94M | -3.68M | -2.69M | -2.67M | -2.24M | -3.68M | -10.12M | -8.33M | -4.21M | -10.17M | -17.63M | -15.71M | -6.44M | -15.52M | -44.25M | -25.83M | -19.95M | -28.35M | -8.89M | -8.36M | -12.92M | -5.91M | -14.95M | -5.80M | -7.28M | -5.72M | -4.95M | -3.08M | -4.24M | -4.47M | -3.06M | -4.11M | -3.71M | -3.72M | -2.56M | -2.78M | -3.32M |
|
Return on Sales
|
0.01% | 0.06% | 0.05% | 0.01% | 0.04% | 0.07% | 0.00% | 0.01% | 0.00% | 0.07% | 0.04% | 0.02% | 0.03% | 0.04% | 0.03% | 0.01% | 0.02% | 0.04% | 0.06% | 0.02% | 0.03% | 0.03% | 0.02% | 0.00% | -0.03% | 0.01% | -0.01% | 0.02% | 0.02% | 0.03% | 0.07% | 0.05% | 0.05% | 0.08% | 0.05% | 0.05% | 0.05% | 0.08% | 0.07% | 0.02% | 0.04% | 0.10% | 0.11% | 0.05% | 0.03% | 0.00% | 0.07% | 0.04% | 0.01% | 0.04% | 0.05% | 0.00% | -0.03% | 0.05% | 0.05% | 0.02% | -0.01% | 0.05% | 0.04% | 0.04% | 0.03% | 0.06% |
|
Return on Capital Employed
|
| | | 0.12% | 0.12% | 0.10% | 0.07% | 0.09% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.03% | 0.05% | 0.05% | 0.01% | 0.00% | -0.02% | 0.00% | 0.03% | 0.04% | 0.07% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.10% | 0.10% | 0.12% | 0.15% | 0.12% | 0.10% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% | 0.10% | 0.08% | 0.09% | 0.09% | 0.10% |
|
Return on Invested Capital
|
| | | 0.11% | 0.11% | 0.11% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.04% | 0.01% | 0.00% | -0.01% | 0.00% | 0.02% | 0.04% | 0.09% | 0.10% | 0.11% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.09% | 0.10% | 0.12% | 0.14% | 0.15% | 0.12% | 0.15% | 0.17% | 0.16% | 0.19% | 0.16% | 0.13% | 0.12% | 0.13% | 0.12% | 0.13% | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% |
|
Return on Assets
|
| | | 0.05% | 0.06% | 0.06% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.02% | 0.02% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.07% | 0.06% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% |
|
Return on Equity
|
| | | 0.08% | 0.10% | 0.10% | 0.07% | 0.07% | 0.05% | 0.05% | 0.07% | 0.07% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.07% | 0.08% | 0.08% | 0.07% | 0.05% | 0.04% | 0.01% | 0.00% | -0.02% | 0.00% | 0.02% | 0.03% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.10% | 0.11% | 0.12% | 0.10% | 0.13% | 0.10% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.05% | 0.06% | 0.08% | 0.08% |