|
Gross Margin
|
87.93% | 88.05% | 87.81% | 88.07% | 88.16% | 87.34% | 87.07% | 59.62% | 80.08% | 79.81% | 80.29% | 80.41% | 80.97% | 79.55% | 78.88% | 79.63% | 79.37% | 70.97% | 72.44% | 77.27% | 75.49% | 70.84% | 83.67% | 82.42% | 82.10% | 83.56% | 82.89% | 83.20% | 82.85% | 83.48% | 83.18% | 83.26% | 83.46% | 83.28% | 82.81% | 82.29% | 82.62% | 81.94% | 81.17% | 81.11% | 82.04% | 82.16% | 82.49% |
|
EBT Margin
|
13.21% | 8.33% | 6.49% | 13.96% | 16.56% | 8.32% | 11.01% | 9.44% | 13.18% | -15.11% | 6.08% | 44.85% | 22.08% | 27.38% | 6.23% | 2.49% | 4.97% | -1.66% | -5.93% | 1.08% | -17.12% | -109.17% | 20.40% | 14.71% | -30.16% | 33.62% | 28.52% | 30.70% | 26.13% | 9.59% | 25.87% | 42.82% | 22.07% | 20.02% | 18.87% | 26.81% | 17.31% | 16.78% | 13.56% | 19.87% | 19.84% | 23.60% | 17.56% |
|
EBIT Margin
|
23.85% | 19.05% | 17.56% | 24.22% | 26.16% | 19.88% | 21.13% | 18.31% | 21.77% | -7.51% | 13.93% | 53.17% | 25.61% | 33.11% | 13.25% | 16.68% | 14.80% | 9.42% | 3.06% | 13.05% | 0.72% | -86.35% | 28.57% | 22.90% | -20.18% | 39.36% | 34.45% | 38.19% | 32.57% | 16.16% | 33.95% | 52.08% | 31.66% | 30.50% | 29.77% | 37.16% | 31.81% | 28.83% | 27.91% | 28.71% | 31.00% | 31.93% | 27.65% |
|
EBITDA Margin
|
23.85% | 19.05% | 17.56% | 24.22% | 26.16% | 19.88% | 21.13% | 18.31% | 21.77% | -7.51% | 13.93% | 53.17% | 19.36% | 23.67% | 5.92% | 16.68% | 4.37% | -1.61% | -5.90% | 13.05% | -47.29% | -109.69% | 20.40% | 22.90% | -30.22% | 33.50% | 28.44% | 38.19% | 22.97% | 7.68% | 23.03% | 52.08% | 31.66% | 30.50% | 29.77% | 37.16% | 31.81% | 28.83% | 27.91% | 28.71% | 31.00% | 31.93% | 27.65% |
|
Operating Margin
|
23.85% | 19.05% | 17.56% | 24.22% | 26.16% | 19.88% | 21.13% | 18.31% | 21.77% | -7.51% | 13.93% | 53.17% | 25.61% | 33.11% | 13.25% | 16.68% | 14.80% | 9.42% | 3.06% | 13.05% | 0.72% | -86.35% | 28.57% | 22.90% | -20.18% | 39.36% | 34.45% | 38.19% | 32.57% | 16.16% | 33.95% | 52.08% | 31.66% | 30.50% | 29.77% | 37.16% | 31.81% | 28.83% | 27.91% | 28.71% | 31.00% | 31.93% | 27.65% |
|
Net Margin
|
-0.04% | -0.01% | 0.00% | 0.00% | | | | | 10.67% | -6.58% | 5.50% | 11.48% | 19.51% | 35.79% | 6.08% | 3.05% | 4.54% | -1.46% | -5.75% | 1.49% | -47.11% | -109.17% | 20.40% | 14.45% | -30.22% | 33.48% | 28.43% | 47.38% | 22.97% | 7.68% | 23.03% | 40.01% | 19.72% | 18.00% | 16.62% | 23.54% | 16.03% | 14.35% | 11.83% | 17.70% | 17.26% | 20.57% | 16.17% |
|
FCF Margin
|
16.34% | 21.01% | 6.13% | 20.89% | 18.03% | 3.86% | 11.87% | 16.35% | 12.59% | -12.79% | 3.06% | 6.99% | -7.52% | -8.41% | -19.39% | -20.08% | -23.58% | -4.77% | 4.44% | 15.44% | 4.53% | -105.82% | 36.78% | 35.56% | 31.69% | 42.20% | 36.05% | 25.27% | 29.51% | 13.68% | 10.28% | -1.23% | -8.07% | -25.70% | -8.55% | -6.06% | 5.80% | 13.15% | 10.83% | 24.48% | 11.65% | 15.25% | 15.68% |
|
Inventory Average
|
| | | | 9.57M | 9.47M | 9.78M | 10.69M | 11.41M | 10.99M | 11.30M | 12.02M | 12.10M | 12.18M | 12.70M | 13.79M | 15.13M | 16.76M | 17.75M | 17.54M | 16.97M | 15.30M | 14.29M | 13.62M | 12.76M | 12.35M | 11.87M | 11.60M | 11.82M | 12.21M | 12.69M | 13.03M | 13.31M | 13.71M | 13.82M | 14.45M | 15.62M | 15.76M | 16.20M | 16.64M | 16.36M | 16.12M | 16.18M |
|
Assets Average
|
| | | | 2,934.23M | 3,024.53M | 3,177.68M | 3,384.40M | 3,521.32M | 3,540.27M | 3,745.86M | 3,773.89M | 3,652.00M | 3,704.48M | 3,795.58M | 3,937.80M | 4,072.58M | 4,132.68M | 4,128.59M | 4,120.82M | 4,506.29M | 4,462.87M | 3,918.12M | 3,774.42M | 3,638.80M | 3,517.80M | 3,499.98M | 3,321.17M | 3,174.91M | 3,139.91M | 3,136.97M | 3,274.68M | 3,431.49M | 3,602.41M | 3,774.51M | 3,907.98M | 3,967.49M | 3,996.86M | 4,004.16M | 4,020.30M | 4,065.74M | 4,059.20M | 4,064.34M |
|
Equity Average
|
| | | | 599.39M | 595.69M | 575.40M | 606.05M | 645.60M | 622.31M | 584.11M | 609.45M | 667.84M | 750.60M | 805.56M | 815.45M | 824.73M | 825.06M | 800.24M | 782.71M | 688.74M | 537.02M | 515.50M | 578.24M | 541.20M | 526.30M | 582.84M | 320.44M | 73.41M | 34.52M | 2.34M | 38.10M | 68.71M | 107.17M | 139.16M | 200.75M | 214.68M | 205.58M | 232.74M | 273.31M | 338.22M | 333.33M | 313.96M |
|
Invested Capital
|
| | | 2,728.91M | 2,745.43M | 2,877.60M | 3,021.50M | 3,049.90M | 3,033.59M | 3,080.05M | 3,452.43M | 3,249.71M | 3,320.97M | 3,408.22M | 848.79M | 3,672.35M | 3,798.47M | 3,812.79M | 3,833.83M | 3,815.89M | 4,596.88M | 3,765.24M | 3,554.23M | 3,506.65M | 3,305.77M | 3,253.83M | 3,233.86M | 2,904.03M | 2,945.78M | 2,816.25M | 2,912.55M | 3,028.78M | 3,146.63M | 3,330.71M | 3,463.62M | 3,571.65M | 3,632.48M | 3,666.09M | 3,680.29M | 3,714.31M | 3,764.61M | 3,699.05M | 373.16M |
|
Asset Utilization Ratio
|
| | | | 0.47 | 0.46 | 0.44 | 0.43 | 0.43 | 0.45 | 0.44 | 0.44 | 0.45 | 0.44 | 0.43 | 0.43 | 0.42 | 0.43 | 0.44 | 0.45 | 0.40 | 0.32 | 0.33 | 0.31 | 0.32 | 0.42 | 0.44 | 0.49 | 0.53 | 0.53 | 0.53 | 0.51 | 0.49 | 0.47 | 0.45 | 0.44 | 0.45 | 0.46 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 |
|
Interest Coverage Ratio
|
2.24 | 1.76 | 1.58 | 2.38 | 2.68 | 2.05 | 2.08 | 2.02 | 2.65 | -0.91 | 1.81 | 6.80 | 3.47 | 4.36 | 1.63 | 1.54 | 1.77 | 1.11 | 0.35 | 1.59 | 0.08 | -2.76 | 3.39 | 2.75 | -2.61 | 6.58 | 5.65 | 6.45 | 4.90 | 2.37 | 4.10 | 5.51 | 3.23 | 2.86 | 2.69 | 3.53 | 2.72 | 2.44 | 2.25 | 2.53 | 3.02 | 3.32 | 2.60 |
|
Debt to Equity
|
| | | 3.76 | 3.39 | 4.08 | 4.17 | 3.86 | 3.57 | 4.30 | 4.88 | 4.14 | 3.72 | 3.27 | 3.33 | 3.49 | 3.56 | 3.66 | 3.90 | 3.88 | 6.73 | 6.86 | 5.44 | 4.80 | 5.92 | 4.66 | 4.47 | 57.03 | 29.43 | -102.49 | 88.83 | 68.17 | 32.60 | 26.59 | 20.97 | 13.64 | 18.58 | 15.24 | 14.35 | 11.11 | 9.18 | 11.45 | 10.17 |
|
Debt Ratio
|
| | | 0.74 | 0.72 | 0.74 | 0.75 | 0.69 | 0.67 | 0.70 | 0.73 | 0.72 | 0.71 | 0.70 | 0.70 | 0.71 | 0.72 | 0.73 | 0.74 | 0.74 | 0.82 | 0.82 | 0.79 | 0.78 | 0.80 | 0.77 | 0.75 | 0.91 | 0.89 | 0.93 | 0.90 | 0.89 | 0.87 | 0.87 | 0.86 | 0.84 | 0.87 | 0.86 | 0.86 | 0.84 | 0.83 | 0.84 | 0.82 |
|
Equity Ratio
|
| | | 0.20 | 0.21 | 0.18 | 0.18 | 0.18 | 0.19 | 0.16 | 0.15 | 0.17 | 0.19 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.12 | 0.12 | 0.14 | 0.16 | 0.14 | 0.16 | 0.17 | 0.02 | 0.03 | -0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.04 | 0.06 | 0.05 | 0.06 | 0.06 | 0.08 | 0.09 | 0.07 | 0.08 |
|
Times Interest Earned
|
2.24 | 1.76 | 1.58 | 2.38 | 2.68 | 2.05 | 2.08 | 2.02 | 2.65 | -0.91 | 1.81 | 6.80 | 3.47 | 4.36 | 1.63 | 1.54 | 1.77 | 1.11 | 0.35 | 1.59 | 0.08 | -2.76 | 3.39 | 2.75 | -2.61 | 6.58 | 5.65 | 6.45 | 4.90 | 2.37 | 4.10 | 5.51 | 3.23 | 2.86 | 2.69 | 3.53 | 2.72 | 2.44 | 2.25 | 2.53 | 3.02 | 3.32 | 2.60 |
|
FCF Payout Ratio
|
0.44 | 0.81 | 5.83 | 0.34 | 0.13 | 28.04 | | 0.00 | 0.14 | -0.31 | 0.69 | 0.21 | -0.22 | -0.20 | -0.09 | -0.08 | -0.07 | -0.30 | 0.34 | 0.10 | 0.42 | 0.00 | 0.00 | 0.00 | 0.07 | 0.13 | 0.12 | 1.76 | 0.18 | 0.57 | 0.71 | -12.80 | -0.43 | -0.27 | -0.59 | -0.41 | 2.61 | 0.23 | 0.42 | 0.13 | 0.28 | 0.98 | 0.15 |
|
Enterprise Value
|
| | | -95.84M | -102.03M | 130.31M | 298.18M | 149.83M | 176.57M | 119.88M | -19.22M | 21.52M | 98.16M | 182.02M | 186.63M | 182.77M | 194.65M | 197.26M | 176.31M | 153.04M | -842.02M | -67.13M | 122.33M | 130.87M | 84.34M | 146.48M | 154.33M | -284.74M | -327.59M | -297.75M | -125.42M | -128.83M | -89.15M | -80.23M | -88.52M | -62.54M | -79.47M | -69.74M | -53.24M | -72.62M | -28.10M | -51.55M | -18.51M |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.11% | -0.07% | 0.05% | 0.11% | 0.20% | 0.36% | 0.06% | 0.03% | 0.05% | -0.01% | -0.06% | 0.01% | -0.47% | -1.09% | 0.20% | 0.14% | -0.30% | 0.33% | 0.28% | 0.47% | 0.23% | 0.08% | 0.23% | 0.40% | 0.20% | 0.18% | 0.17% | 0.24% | 0.16% | 0.14% | 0.12% | 0.18% | 0.17% | 0.21% | 0.16% |
|
Return on Capital Employed
|
| | | | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.06% | 0.06% | 0.09% | 0.10% | 0.15% | 0.15% | 0.10% | 0.09% | 0.06% | 0.05% | 0.05% | 0.03% | 0.00% | 0.02% | 0.02% | 0.00% | 0.08% | 0.10% | 0.13% | 0.21% | 0.17% | 0.18% | 0.19% | 0.18% | 0.19% | 0.18% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.04% | 0.06% | 0.11% | 0.18% | 0.18% | 0.11% | 0.06% | 0.01% | 0.04% | 0.06% | -0.01% | 0.04% | 0.07% | 0.00% | 0.08% | 0.10% | 0.16% | 0.23% | 0.20% | 0.19% | 0.17% | 0.17% | 0.18% | 0.16% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.26% |
|
Return on Assets
|
| | | | 0.00% | 0.00% | 0.00% | | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.08% | 0.08% | 0.07% | 0.05% | 0.01% | 0.00% | 0.00% | -0.05% | -0.07% | -0.06% | -0.05% | -0.03% | 0.05% | 0.06% | 0.11% | 0.17% | 0.14% | 0.13% | 0.12% | 0.11% | 0.12% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% |
|
Return on Equity
|
| | | | 0.00% | 0.00% | 0.00% | | 0.07% | 0.03% | 0.07% | 0.14% | 0.18% | 0.40% | 0.38% | 0.33% | 0.25% | 0.06% | 0.00% | -0.01% | -0.30% | -0.59% | -0.42% | -0.30% | -0.19% | 0.30% | 0.35% | 1.11% | 7.54% | 12.83% | 179.78% | 10.24% | 5.58% | 3.98% | 2.87% | 1.68% | 1.54% | 1.58% | 1.34% | 1.07% | 0.88% | 1.01% | 1.14% |