|
Gross Margin
|
18.75% | 16.71% | 18.75% | 17.87% | 19.40% | 20.97% | 19.27% | 17.16% | 18.47% | 15.94% | 16.34% | 15.67% | 16.50% | 15.51% | 16.80% | 16.07% | 17.68% | 17.44% | 16.46% | 16.24% | 17.31% | 16.35% | 16.01% | 14.72% | 16.22% | 15.61% | 16.07% | 15.12% | 17.11% | 17.58% | 16.54% | 16.93% | 17.99% | 17.37% | 17.50% | 17.62% | 18.29% | 18.04% | 18.10% | 16.80% | 19.05% | 17.45% | 16.56% | 17.79% | 18.23% | 19.18% | 18.03% | 18.62% | 19.87% | 20.58% | 22.29% | 22.44% | 22.10% | 20.89% | 20.46% | 20.51% | 20.86% | 20.66% | 19.91% | 19.02% | 20.83% | 19.36% | 19.99% | 18.42% | 19.33% | 19.66% | 19.93% |
|
EBT Margin
|
1.25% | -1.40% | -0.10% | 1.12% | 1.03% | 2.72% | 3.05% | 2.57% | 2.60% | 3.05% | 3.80% | 4.11% | 3.35% | 3.42% | 3.25% | 3.05% | 2.92% | 1.18% | 2.75% | 2.65% | 2.05% | 2.74% | 3.09% | 2.99% | 2.29% | 2.40% | 2.51% | 1.38% | 0.37% | 1.73% | 2.22% | 2.00% | 2.11% | 2.87% | 3.61% | 2.85% | 2.26% | 2.89% | 3.94% | 4.02% | 3.68% | 3.52% | 3.26% | 2.53% | 2.46% | 2.25% | 3.73% | 4.23% | 4.60% | 5.68% | 7.25% | 6.89% | 7.70% | 7.83% | 6.47% | 6.81% | 6.23% | 6.52% | 5.43% | 5.17% | 4.96% | 5.18% | 5.44% | 4.81% | 4.24% | 5.03% | 4.67% |
|
EBIT Margin
|
1.74% | -0.93% | 0.39% | 1.57% | 1.46% | 3.14% | 3.38% | 2.85% | 2.87% | 3.29% | 4.07% | 4.43% | 3.78% | 3.82% | 3.71% | 3.45% | 3.25% | 1.49% | 3.05% | 2.97% | 2.37% | 2.95% | 3.31% | 3.20% | 2.54% | 2.67% | 2.78% | 1.67% | 0.76% | 2.10% | 2.52% | 2.29% | 2.38% | 3.11% | 3.85% | 3.15% | 2.61% | 3.22% | 4.26% | 4.44% | 4.22% | 4.00% | 3.65% | 2.99% | 2.74% | 2.29% | 3.64% | 4.22% | 4.56% | 5.53% | 7.12% | 6.85% | 6.88% | 7.54% | 6.81% | 7.25% | 6.68% | 7.13% | 6.14% | 5.92% | 5.91% | 6.14% | 6.37% | 5.59% | 4.96% | 5.71% | 5.32% |
|
EBITDA Margin
|
1.74% | -0.93% | 0.39% | 1.57% | 1.46% | 3.14% | 3.38% | 2.85% | 2.87% | 1.72% | 2.22% | 4.43% | 2.05% | 2.09% | 2.01% | 3.45% | 1.81% | 0.73% | 1.67% | 2.97% | 1.27% | 1.70% | 1.90% | 3.20% | 1.41% | 1.48% | 1.54% | 1.67% | 0.22% | 1.05% | 1.36% | 2.29% | 1.39% | 1.85% | 2.37% | 3.15% | 1.70% | 2.18% | 3.03% | 4.44% | 2.78% | 2.66% | 2.45% | 2.99% | 1.65% | 1.77% | 2.92% | 4.22% | 3.70% | 4.43% | 5.44% | 6.85% | 5.94% | 7.54% | 6.81% | 7.25% | 6.68% | 7.13% | 6.14% | 5.92% | 5.91% | 6.14% | 6.37% | 5.59% | 4.96% | 5.71% | 5.32% |
|
Operating Margin
|
1.74% | -0.93% | 0.39% | 1.57% | 1.46% | 3.14% | 3.38% | 2.85% | 2.87% | 3.29% | 4.07% | 4.43% | 3.78% | 3.82% | 3.71% | 3.45% | 3.25% | 1.49% | 3.05% | 2.97% | 2.37% | 2.95% | 3.31% | 3.20% | 2.54% | 2.67% | 2.78% | 1.67% | 0.76% | 2.10% | 2.52% | 2.29% | 2.38% | 3.11% | 3.85% | 3.15% | 2.61% | 3.22% | 4.26% | 4.44% | 4.22% | 4.00% | 3.65% | 2.99% | 2.74% | 2.29% | 3.64% | 4.22% | 4.56% | 5.53% | 7.12% | 6.85% | 6.88% | 7.54% | 6.81% | 7.25% | 6.68% | 7.13% | 6.14% | 5.92% | 5.91% | 6.14% | 6.37% | 5.59% | 4.96% | 5.71% | 5.32% |
|
Net Margin
|
0.87% | 0.06% | 0.01% | 0.03% | 0.11% | 0.08% | 1.51% | | | 1.89% | 2.30% | 2.50% | 2.05% | 2.08% | 2.00% | 1.94% | 1.79% | 0.71% | 1.66% | 1.61% | 1.25% | 1.68% | 1.89% | 1.83% | 1.41% | 1.47% | 1.54% | 0.84% | 0.22% | 1.05% | 1.36% | 1.22% | 1.39% | 1.83% | 2.37% | 8.76% | 1.70% | 2.18% | 3.03% | 3.05% | 2.75% | 2.69% | 2.45% | 1.80% | 1.80% | 1.68% | 2.88% | 0.25% | 3.68% | 4.41% | 5.48% | 5.23% | 5.91% | 6.18% | 4.86% | 5.22% | 4.75% | 4.92% | 4.07% | 3.85% | 3.82% | 3.89% | 4.19% | 3.75% | 3.28% | 3.78% | 3.60% |
|
FCF Margin
|
16.04% | 16.10% | 21.15% | -22.30% | -0.59% | -6.46% | -6.24% | 6.59% | -11.56% | -6.83% | -7.76% | -10.18% | -21.64% | 2.70% | 14.04% | 12.21% | 3.55% | -9.21% | 0.07% | 2.93% | -6.29% | -0.79% | -1.93% | -5.82% | -15.00% | 5.80% | -3.78% | 0.88% | 4.42% | 5.88% | 10.91% | 9.50% | -0.16% | 4.39% | -1.56% | -7.34% | 5.60% | 0.32% | -3.41% | -3.23% | -7.35% | -5.56% | 11.01% | 10.38% | 6.94% | 24.60% | 12.44% | 11.37% | 0.59% | 11.10% | 12.87% | -4.66% | -0.71% | -2.12% | 3.06% | 2.30% | 0.11% | -3.69% | -0.30% | 0.24% | -12.51% | 8.74% | -1.05% | 13.11% | 2.44% | 5.89% | 14.42% |
|
Inventory Average
|
343.00M | 312.01M | 286.39M | 139.34M | 149.09M | 301.58M | 322.44M | 328.96M | 353.66M | 418.64M | 488.14M | 587.01M | 728.88M | 818.57M | 772.43M | 703.41M | 683.77M | 714.39M | 762.20M | 787.21M | 833.95M | 865.59M | 897.15M | 976.45M | 1,074.53M | 1,101.56M | 1,096.50M | 1,088.01M | 1,045.39M | 1,034.09M | 975.13M | 875.99M | 856.61M | 894.75M | 938.78M | 997.13M | 1,039.00M | 1,085.66M | 1,198.78M | 1,305.43M | 1,402.68M | 1,488.94M | 1,448.79M | 1,355.61M | 1,258.20M | 1,097.47M | 971.25M | 898.08M | 868.08M | 845.82M | 783.89M | 887.07M | 1,065.60M | 1,192.52M | 1,312.95M | 1,390.68M | 1,464.19M | 1,568.13M | 1,654.47M | 1,736.54M | 1,916.61M | 1,962.99M | 1,929.52M | 1,876.29M | 1,836.91M | 1,864.19M | 1,752.28M |
|
Assets Average
|
1,023.13M | 984.94M | 961.49M | 967.40M | 992.30M | 1,054.92M | 1,123.63M | 1,156.33M | 1,191.57M | 1,282.76M | 1,417.74M | 1,601.44M | 1,776.18M | 1,860.05M | 1,874.18M | 1,872.25M | 1,871.44M | 1,916.78M | 2,008.88M | 2,098.53M | 2,207.62M | 2,308.64M | 2,405.09M | 2,566.24M | 2,707.30M | 2,742.87M | 2,808.75M | 2,861.25M | 2,824.40M | 2,804.74M | 2,754.09M | 2,649.27M | 2,621.30M | 2,665.68M | 2,725.39M | 2,824.56M | 2,894.67M | 2,957.83M | 3,103.13M | 3,195.58M | 3,311.69M | 3,476.36M | 3,467.97M | 3,406.29M | 3,324.99M | 3,153.63M | 3,037.64M | 2,998.04M | 2,996.91M | 2,960.27M | 2,844.73M | 2,948.65M | 3,220.76M | 3,495.46M | 3,705.97M | 3,781.82M | 3,895.31M | 4,047.94M | 4,172.19M | 4,291.15M | 4,496.62M | 4,567.77M | 4,529.79M | 4,585.30M | 4,652.74M | 4,701.86M | 4,634.42M |
|
Equity Average
|
419.31M | 420.51M | 422.48M | 425.37M | 428.47M | 434.44M | 445.46M | 458.83M | 470.86M | 483.81M | 499.43M | 519.64M | 543.45M | 565.18M | 583.09M | 599.71M | 620.42M | 636.53M | 647.88M | 660.49M | 673.66M | 696.78M | 725.19M | 751.56M | 774.47M | 796.40M | 820.19M | 838.54M | 422.30M | -0.30M | -0.29M | 431.27M | 431.27M | 447.30M | 914.50M | 987.25M | 1,036.02M | 1,045.87M | 1,074.62M | 1,078.04M | 1,075.17M | 1,098.47M | 1,125.39M | 1,148.37M | 1,162.48M | 1,176.02M | 1,206.82M | 1,247.56M | 1,288.63M | 1,334.71M | 1,386.49M | 1,439.77M | 1,505.89M | 1,587.17M | 1,652.66M | 1,719.52M | 1,796.28M | 1,858.41M | 1,903.18M | 1,904.75M | 1,922.67M | 1,988.93M | 2,062.95M | 2,132.43M | 2,174.74M | 2,181.31M | 2,205.89M |
|
Invested Capital
|
464.32M | 463.81M | 482.08M | 481.77M | 490.11M | 501.63M | 505.10M | 527.20M | 535.04M | 548.75M | 566.29M | 594.70M | 622.45M | 646.45M | 662.30M | 687.98M | 713.41M | 717.90M | 740.33M | 762.62M | 785.67M | 841.11M | 879.53M | 913.40M | 922.96M | 937.94M | 961.95M | 995.92M | 150.09M | 134.53M | 132.38M | 993.54M | 131.34M | 1,032.20M | 1,076.79M | 1,185.51M | 1,175.07M | 1,215.82M | 1,249.13M | 1,228.88M | 1,153.08M | 1,187.21M | 1,215.33M | 1,251.86M | 1,349.20M | 1,364.30M | 1,406.52M | 1,385.15M | 1,444.75M | 1,480.79M | 1,477.64M | 1,583.28M | 1,545.04M | 1,629.31M | 1,676.02M | 1,885.71M | 1,829.54M | 1,887.29M | 2,023.86M | 2,024.15M | 1,954.92M | 2,022.93M | 2,102.96M | 2,292.61M | 2,187.58M | 2,175.16M | 2,236.87M |
|
Asset Utilization Ratio
|
1.57 | 1.52 | 1.39 | 1.25 | 1.19 | 1.15 | 1.18 | 1.30 | 1.38 | 1.54 | 1.60 | 1.61 | 1.64 | 1.66 | 1.67 | 1.65 | 1.64 | 1.58 | 1.59 | 1.61 | 1.62 | 1.72 | 1.79 | 1.84 | 1.83 | 1.86 | 1.84 | 1.74 | 1.72 | 1.62 | 1.58 | 1.59 | 1.60 | 1.64 | 1.66 | 1.67 | 1.70 | 1.71 | 1.67 | 1.72 | 1.70 | 1.67 | 1.74 | 1.71 | 1.73 | 1.65 | 1.58 | 1.58 | 1.56 | 1.69 | 1.79 | 1.74 | 1.69 | 1.70 | 1.76 | 1.88 | 1.91 | 1.89 | 1.86 | 1.85 | 1.75 | 1.73 | 1.73 | 1.70 | 1.67 | 1.63 | 1.66 |
|
Interest Coverage Ratio
|
3.53 | -2.00 | 0.80 | 3.31 | 3.37 | 7.42 | 10.12 | 9.18 | 10.68 | 13.63 | 14.96 | 13.83 | | | | | | | | | | | | | 10.31 | 9.88 | 10.10 | 5.02 | 1.93 | 5.73 | 8.40 | 6.47 | 8.90 | 13.25 | 15.62 | 8.48 | 7.52 | 9.66 | 13.13 | 8.78 | 7.73 | 7.66 | 7.58 | 5.35 | 7.38 | 10.41 | 40.71 | 31.57 | 110.90 | | 332.73 | 48.28 | 88.19 | 42.62 | 20.24 | 15.00 | 11.63 | 11.67 | 8.57 | 7.38 | 6.15 | 6.29 | 6.66 | 6.95 | 7.14 | 8.42 | 8.13 |
|
Debt to Equity
|
0.48 | 0.46 | 0.45 | 0.49 | 0.47 | 0.55 | 0.54 | 0.54 | 0.51 | 0.54 | 0.56 | 0.62 | 0.62 | 0.62 | 0.64 | 0.66 | 0.64 | 0.66 | 0.68 | 0.73 | 0.76 | 0.76 | 0.75 | 0.76 | 0.73 | 0.73 | 0.70 | 0.77 | -0.00M | -0.00M | -0.00M | 0.70 | -0.00M | 0.65 | 0.63 | 0.59 | 0.58 | 0.56 | 0.55 | 0.56 | 0.55 | 0.55 | 0.55 | 0.54 | 0.52 | 0.49 | 0.46 | 0.42 | 0.39 | 0.33 | 0.26 | 0.23 | 0.22 | 0.25 | 0.18 | 0.16 | 0.14 | 0.13 | 0.16 | 0.22 | 0.27 | 0.20 | 0.19 | 0.19 | 0.18 | 0.19 | 0.12 |
|
Debt Ratio
|
0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.22 | 0.21 | 0.22 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.22 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.23 | 0.23 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.17 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.17 | 0.16 | 0.13 | 0.11 | 0.10 | 0.11 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.09 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.06 |
|
Equity Ratio
|
0.42 | 0.44 | 0.44 | 0.44 | 0.43 | 0.40 | 0.40 | 0.40 | 0.39 | 0.36 | 0.34 | 0.31 | 0.30 | 0.30 | 0.32 | 0.32 | 0.34 | 0.32 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.00 | 0.00 | 0.00 | 0.33 | 0.00 | 0.33 | 0.34 | 0.36 | 0.36 | 0.35 | 0.34 | 0.33 | 0.32 | 0.32 | 0.33 | 0.34 | 0.36 | 0.39 | 0.41 | 0.42 | 0.44 | 0.47 | 0.51 | 0.47 | 0.47 | 0.44 | 0.45 | 0.46 | 0.46 | 0.46 | 0.45 | 0.43 | 0.42 | 0.45 | 0.46 | 0.47 | 0.47 | 0.46 | 0.49 |
|
Times Interest Earned
|
3.53 | -2.00 | 0.80 | 3.31 | 3.37 | 7.42 | 10.12 | 9.18 | 10.68 | 13.63 | 14.96 | 13.83 | | | | | | | | | | | | | 10.31 | 9.88 | 10.10 | 5.02 | 1.93 | 5.73 | 8.40 | 6.47 | 8.90 | 13.25 | 15.62 | 8.48 | 7.52 | 9.66 | 13.13 | 8.78 | 7.73 | 7.66 | 7.58 | 5.35 | 7.38 | 10.41 | 40.71 | 31.57 | 110.90 | | 332.73 | 48.28 | 88.19 | 42.62 | 20.24 | 15.00 | 11.63 | 11.67 | 8.57 | 7.38 | 6.15 | 6.29 | 6.66 | 6.95 | 7.14 | 8.42 | 8.13 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10 | -0.09 | -0.04 | -0.05 | 0.03 | 0.03 | 0.05 | 0.02 | 0.04 | 0.05 | 1.38 | 0.07 | 0.06 | -0.17 | -1.00 | -0.28 | 0.20 | 0.26 | 5.97 | -0.15 | -2.26 | 2.78 | -0.06 | 0.08 | -0.70 | 0.05 | 0.32 | 0.13 | 0.05 |
|
Enterprise Value
|
-131.61M | -120.95M | -146.41M | -149.09M | -145.84M | -149.09M | -149.09M | -168.98M | -168.98M | -146.28M | -183.25M | -207.78M | -163.79M | -169.00M | -230.30M | -198.77M | -205.05M | -203.53M | -166.26M | -217.31M | -94.37M | -130.96M | -144.73M | -191.46M | -47.27M | -72.95M | -64.92M | -64.85M | -72.66M | -92.66M | -91.70M | -82.03M | -89.07M | -123.81M | -127.92M | -124.54M | -131.71M | -148.32M | -205.57M | -131.73M | -126.57M | -111.35M | -86.12M | -181.62M | -137.54M | -215.56M | -259.54M | -312.05M | -316.07M | -315.91M | -259.69M | -148.15M | -209.53M | -198.42M | -200.96M | -182.51M | -207.43M | -172.78M | -172.52M | -164.19M | -136.49M | -147.73M | -165.25M | -207.78M | -208.07M | -189.91M | -219.76M |
|
Return on Sales
|
0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.09% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.00% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% |
|
Return on Capital Employed
|
0.07% | 0.04% | 0.03% | 0.01% | 0.01% | 0.03% | 0.05% | 0.06% | 0.07% | 0.08% | 0.10% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.12% | 0.14% | 0.14% | 0.13% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.11% | 0.13% | 0.16% | 0.17% | 0.19% | 0.20% | 0.22% | 0.22% | 0.22% | 0.22% | 0.20% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% |
|
Return on Invested Capital
|
0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.11% | 0.37% | 0.35% | 0.09% | 0.11% | 0.12% | 0.08% | 0.17% | 0.17% | 0.17% | 0.18% | 0.12% | 0.14% | 0.16% | 0.15% | 0.13% | 0.11% | 0.08% | 0.08% | 0.06% | 0.07% | 0.09% | 0.12% | 0.16% | 0.18% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.21% | 0.19% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% |
|
Return on Assets
|
0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
0.06% | 0.04% | 0.03% | 0.01% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.04% | 0.06% | 0.09% | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.07% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.08% | 0.12% | -143.03% | -130.48% | 0.09% | 0.12% | 0.14% | 0.09% | 0.17% | 0.17% | 0.18% | 0.18% | 0.13% | 0.14% | 0.15% | 0.15% | 0.12% | 0.11% | 0.09% | 0.08% | 0.06% | 0.08% | 0.11% | 0.13% | 0.17% | 0.19% | 0.21% | 0.22% | 0.23% | 0.22% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% |