|
Gross Margin
|
| 30.06% | 30.14% | | 29.41% | 32.67% | 34.61% | 33.02% | 34.01% | 35.76% | 35.96% | 37.69% | 39.95% | 38.67% | 35.07% | 38.60% | 35.72% | 33.81% | 27.84% | 32.60% | 32.28% | 30.69% | 27.70% | 35.77% | 34.88% | 29.76% | 34.10% | 32.95% | 28.94% | 34.85% | 38.80% | 38.84% | 35.65% | 40.62% | 40.35% | 39.15% | 42.93% | 44.84% | 43.54% | 52.18% | 52.22% | 53.18% | 48.68% | 42.96% | 42.64% | 38.76% | 40.78% | 45.83% | 44.45% | 43.87% | 44.74% | 42.74% |
|
EBT Margin
|
| 10.43% | 11.11% | | 35.90% | -14.68% | -7.27% | 27.86% | 31.56% | 31.96% | -29.92% | 10.47% | 5.52% | 28.19% | 23.48% | -3.69% | 6.86% | 3.15% | -9.33% | 15.39% | 4.94% | 18.37% | -6.00% | 8.67% | -4.73% | 11.39% | 10.22% | -1.46% | 14.73% | -28.41% | 27.98% | 11.18% | 26.14% | 10.73% | 22.38% | 22.43% | 21.37% | 23.42% | 28.44% | 34.64% | 38.68% | 36.05% | 33.65% | 29.20% | 26.22% | 21.23% | 21.63% | 29.17% | 28.06% | 26.92% | 24.35% | 26.10% |
|
EBIT Margin
|
| 12.42% | 13.26% | | 19.27% | 16.42% | 16.21% | 14.31% | 7.48% | 15.38% | 16.03% | 17.20% | 16.56% | 18.40% | 15.95% | 17.62% | 11.31% | 10.43% | 6.69% | 13.67% | 12.68% | 11.46% | 8.57% | 15.74% | 14.63% | 13.28% | 16.04% | 14.34% | 10.62% | 15.06% | 18.58% | 19.56% | 16.46% | 22.80% | 23.63% | 22.70% | 24.96% | 25.24% | 26.90% | 34.76% | 36.39% | 36.36% | 33.07% | 28.95% | 25.99% | 21.30% | 23.28% | 28.40% | 28.03% | 26.69% | 23.95% | 25.10% |
|
EBITDA Margin
|
| 11.30% | 6.46% | | 24.65% | -21.25% | -6.07% | 12.05% | 0.89% | 12.86% | -36.88% | -25.52% | 0.01% | 25.21% | 22.76% | -6.57% | -4.73% | 8.86% | -10.88% | 12.22% | -1.18% | 22.25% | -11.25% | 4.43% | -13.56% | 8.50% | 4.92% | -9.91% | 18.11% | -48.25% | 28.29% | 4.65% | 32.54% | -6.81% | 15.16% | 12.64% | 11.84% | 27.66% | 6.80% | 14.74% | 19.20% | 26.82% | 36.23% | 26.06% | 27.20% | 15.99% | 2.90% | 18.31% | 10.52% | 27.50% | 22.75% | 24.93% |
|
Operating Margin
|
| 12.42% | 13.26% | | 19.27% | 16.42% | 16.21% | 14.31% | 7.48% | 15.38% | 16.03% | 17.20% | 16.56% | 18.40% | 15.95% | 17.62% | 11.31% | 10.43% | 6.69% | 13.67% | 12.68% | 11.46% | 8.57% | 15.74% | 14.63% | 13.28% | 16.04% | 14.34% | 10.62% | 15.06% | 18.58% | 19.56% | 16.46% | 22.80% | 23.63% | 22.70% | 24.96% | 25.24% | 26.90% | 34.76% | 36.39% | 36.36% | 33.07% | 28.95% | 25.99% | 21.30% | 23.28% | 28.40% | 28.03% | 26.69% | 23.95% | 25.10% |
|
Net Margin
|
| 6.31% | 7.23% | | 28.85% | -20.89% | -11.63% | 24.54% | 28.09% | 22.79% | -37.37% | -3.41% | 1.61% | 22.48% | 28.57% | 3.45% | -30.28% | 1.57% | -4.32% | 8.42% | -5.89% | 12.18% | -4.35% | 11.93% | 11.06% | 6.84% | 14.82% | 2.74% | 16.60% | -21.38% | 19.59% | 6.91% | 24.78% | 7.42% | 15.90% | 15.67% | 15.05% | 14.41% | 19.76% | 23.25% | 26.11% | 23.87% | 23.33% | 21.87% | 18.74% | 15.43% | 15.01% | 19.76% | 19.26% | 18.98% | 17.07% | 18.12% |
|
FCF Margin
|
| -9.27% | -17.18% | | 5.83% | -26.27% | -33.89% | 62.27% | 21.28% | 1.10% | -14.66% | -0.07% | -6.36% | -14.40% | 1.84% | -24.66% | 2.16% | 14.37% | -1.93% | -6.56% | 5.64% | -12.94% | -0.06% | -5.50% | -1.51% | -8.71% | 2.46% | -3.81% | 11.21% | -6.78% | 28.45% | 19.26% | 15.47% | 20.58% | 15.47% | 14.41% | 3.78% | 13.29% | 11.16% | 4.23% | 11.99% | 13.58% | -9.85% | 12.79% | 14.68% | 12.23% | 6.46% | 7.46% | 14.79% | 7.41% | -5.73% | 8.15% |
|
Inventory Average
|
| | | | | 23.94M | 24.51M | 10.89M | 12.71M | 30.22M | 35.78M | 39.85M | 44.17M | 52.04M | 57.32M | 60.02M | 58.00M | 56.04M | 59.05M | 63.27M | 68.53M | 75.78M | 79.91M | 84.31M | 90.26M | 91.48M | 91.01M | 86.61M | 82.49M | 75.57M | 73.95M | 76.67M | 77.58M | 76.38M | 73.12M | 77.54M | 82.68M | 94.88M | 108.35M | 117.47M | 124.01M | 134.14M | | | 162.66M | 151.85M | 138.56M | 137.97M | 141.57M | 148.02M | 166.49M | 185.82M |
|
Assets Average
|
| | | | 145.51M | 254.31M | 274.81M | 278.91M | 259.56M | 258.54M | 282.62M | 295.08M | 306.45M | 352.65M | 402.48M | 416.41M | 403.25M | 431.28M | 456.78M | 449.80M | 460.93M | 478.05M | 482.87M | 484.11M | 490.17M | 516.60M | 561.96M | 569.04M | 563.63M | 543.51M | 529.05M | 528.41M | 524.05M | 532.32M | 549.14M | 569.96M | 582.90M | 608.57M | 640.59M | 666.85M | 706.20M | 776.88M | | | 950.89M | 972.14M | 962.03M | 969.38M | 1,006.46M | 1,077.47M | 1,159.75M | 1,204.64M |
|
Equity Average
|
| | | | 20.46M | 54.06M | 62.99M | 67.30M | 60.21M | 51.71M | 45.07M | 32.72M | 33.01M | 43.29M | 63.55M | 87.03M | 104.64M | 117.44M | 116.92M | 117.74M | 122.31M | 130.84M | 141.92M | 145.54M | 140.25M | 153.83M | 178.02M | 175.34M | 178.14M | 165.58M | 154.84M | 167.47M | 188.87M | 206.33M | 212.51M | 228.70M | 240.60M | 261.75M | 283.01M | 300.29M | 331.85M | 375.35M | | | 533.74M | 560.83M | 574.24M | 594.07M | 622.25M | 658.16M | 710.57M | 749.98M |
|
Invested Capital
|
104.54M | | | -5.95M | 124.68M | 144.44M | 165.19M | 172.13M | 144.73M | 149.83M | 152.12M | 144.97M | 176.23M | 235.63M | 148.29M | 158.12M | 313.16M | 127.93M | 339.45M | 347.03M | 345.92M | 365.59M | 375.71M | 383.25M | 375.54M | 422.33M | 193.83M | 185.25M | 203.29M | 159.20M | 184.47M | 173.26M | 433.03M | 439.50M | 458.90M | 249.55M | 255.40M | 285.90M | 291.40M | 318.58M | 350.83M | 401.20M | | 522.59M | 555.02M | 576.99M | 577.04M | 615.13M | 632.27M | 685.76M | 736.59M | 764.67M |
|
Asset Utilization Ratio
|
| | | | 0.95 | 0.57 | 0.56 | 0.74 | 0.76 | 0.78 | 0.74 | 0.74 | 0.79 | 0.72 | 0.69 | 0.71 | 0.76 | 0.71 | 0.67 | 0.69 | 0.68 | 0.70 | 0.71 | 0.74 | 0.76 | 0.76 | 0.74 | 0.75 | 0.76 | 0.76 | 0.72 | 0.71 | 0.72 | 0.75 | 0.80 | 0.82 | 0.85 | 0.85 | 0.89 | 0.96 | 1.01 | 1.01 | | | 0.88 | 0.85 | 0.85 | 0.87 | 0.88 | 0.85 | 0.82 | 0.81 |
|
Interest Coverage Ratio
|
| 2.95 | 3.23 | | 4.13 | 3.98 | 3.67 | 3.21 | 1.47 | 3.72 | 4.54 | 4.69 | 4.15 | 3.76 | 3.00 | 2.99 | 1.94 | 1.35 | 1.05 | 2.46 | 2.14 | 1.98 | 1.42 | 2.97 | 2.54 | 2.55 | 3.17 | 2.65 | 1.93 | 2.33 | 2.80 | 3.29 | 3.86 | 7.22 | 11.78 | 13.86 | 19.02 | 23.14 | 26.52 | 31.18 | 28.20 | 32.42 | 32.10 | 26.24 | 22.39 | 19.48 | 25.49 | 37.38 | 44.47 | 44.57 | 45.34 | -33.81 |
|
Debt to Equity
|
1.21 | | | | 1.66 | 1.36 | 1.55 | 1.46 | 1.09 | 1.83 | 3.08 | 4.14 | 3.68 | 3.83 | 2.69 | 2.12 | 1.77 | 1.87 | 2.02 | 1.82 | 1.84 | 1.61 | 1.61 | 1.60 | 1.82 | 1.42 | 1.45 | 1.56 | 1.39 | 1.80 | 1.58 | 1.48 | 1.09 | 1.15 | 1.05 | 0.86 | 0.81 | 0.68 | 0.66 | 0.55 | 0.48 | 0.42 | | 0.33 | 0.31 | 0.28 | 0.25 | 0.20 | 0.17 | 0.16 | 0.15 | 0.15 |
|
Debt Ratio
|
0.37 | | | | 0.31 | 0.32 | 0.35 | 0.38 | 0.22 | 0.36 | 0.38 | 0.40 | 0.43 | 0.49 | 0.50 | 0.49 | 0.51 | 0.49 | 0.51 | 0.49 | 0.48 | 0.46 | 0.49 | 0.48 | 0.49 | 0.46 | 0.45 | 0.47 | 0.46 | 0.50 | 0.49 | 0.48 | 0.43 | 0.44 | 0.41 | 0.35 | 0.34 | 0.30 | 0.29 | 0.26 | 0.23 | 0.21 | | 0.18 | 0.18 | 0.16 | 0.15 | 0.13 | 0.11 | 0.10 | 0.09 | 0.09 |
|
Equity Ratio
|
0.31 | | | -0.14 | 0.19 | 0.24 | 0.22 | 0.26 | 0.20 | 0.20 | 0.12 | 0.10 | 0.12 | 0.13 | 0.19 | 0.23 | 0.29 | 0.26 | 0.25 | 0.27 | 0.26 | 0.29 | 0.30 | 0.30 | 0.27 | 0.32 | 0.31 | 0.30 | 0.33 | 0.28 | 0.31 | 0.33 | 0.39 | 0.38 | 0.39 | 0.41 | 0.41 | 0.45 | 0.44 | 0.46 | 0.48 | 0.49 | | 0.55 | 0.57 | 0.58 | 0.61 | 0.62 | 0.62 | 0.60 | 0.62 | 0.62 |
|
Times Interest Earned
|
| 2.95 | 3.23 | | 4.13 | 3.98 | 3.67 | 3.21 | 1.47 | 3.72 | 4.54 | 4.69 | 4.15 | 3.76 | 3.00 | 2.99 | 1.94 | 1.35 | 1.05 | 2.46 | 2.14 | 1.98 | 1.42 | 2.97 | 2.54 | 2.55 | 3.17 | 2.65 | 1.93 | 2.33 | 2.80 | 3.29 | 3.86 | 7.22 | 11.78 | 13.86 | 19.02 | 23.14 | 26.52 | 31.18 | 28.20 | 32.42 | 32.10 | 26.24 | 22.39 | 19.48 | 25.49 | 37.38 | 44.47 | 44.57 | 45.34 | -33.81 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | -0.08 | 0.29 | -0.01 | 0.54 | 0.06 | -0.43 | -0.12 | 0.13 | -0.05 | -14.63 | -0.13 | -0.45 | -0.08 | 0.50 | -0.37 | 0.13 | | | 0.06 | 0.08 | 0.06 | 0.07 | 0.07 | 0.26 | 0.17 | 0.16 | 0.36 | 0.14 | 0.13 | -0.19 | 0.16 | 0.15 | 0.18 | 0.36 | 0.29 | 0.15 | 0.43 | -0.48 | 0.33 |
|
Enterprise Value
|
-4.81M | -2.73M | -2.48M | -0.02M | -6.50M | -20.27M | -17.44M | -6.47M | -20.54M | -17.13M | -16.02M | -16.87M | -24.14M | -49.14M | -63.98M | -25.20M | -28.45M | -54.97M | -44.35M | -36.78M | -41.19M | -31.25M | -30.85M | -28.51M | -33.33M | -63.15M | -48.93M | -43.11M | -49.56M | -37.72M | -64.68M | -70.61M | -69.50M | -86.72M | -101.66M | -87.82M | -86.15M | -86.12M | -99.87M | -85.29M | -111.51M | -129.04M | | -119.46M | -135.96M | -138.78M | -129.50M | -124.78M | -137.53M | -160.16M | -140.85M | -127.07M |
|
Return on Sales
|
| 0.06% | 0.07% | | 0.29% | -0.21% | -0.12% | 0.25% | 0.28% | 0.23% | -0.37% | -0.03% | 0.02% | 0.22% | 0.29% | 0.03% | -0.30% | 0.02% | -0.04% | 0.08% | -0.06% | 0.12% | -0.04% | 0.12% | 0.11% | 0.07% | 0.15% | 0.03% | 0.17% | -0.21% | 0.20% | 0.07% | 0.25% | 0.07% | 0.16% | 0.16% | 0.15% | 0.14% | 0.20% | 0.23% | 0.26% | 0.24% | 0.23% | 0.22% | 0.19% | 0.15% | 0.15% | 0.20% | 0.19% | 0.19% | 0.17% | 0.18% |
|
Return on Capital Employed
|
| | | | | 0.22% | 0.24% | 0.21% | 0.19% | 0.22% | 0.20% | 0.22% | 0.23% | 0.25% | 0.23% | 0.20% | 0.15% | 0.14% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.15% | 0.18% | 0.22% | 0.24% | 0.27% | 0.28% | 0.31% | 0.38% | 0.46% | 0.50% | | | 0.36% | 0.31% | 0.27% | 0.29% | 0.31% | 0.33% | 0.30% | 0.29% |
|
Return on Invested Capital
|
| | | | | 0.11% | 0.04% | 0.11% | 0.09% | 0.14% | 0.10% | 0.00% | -0.28% | -0.16% | 0.19% | 0.36% | 0.08% | 0.02% | 1.23% | -0.15% | 0.00% | 0.04% | 0.03% | 0.07% | 0.25% | 0.31% | 0.34% | 0.71% | 0.36% | 30.85% | 0.48% | 0.29% | 0.18% | 0.14% | 0.16% | 0.22% | 0.33% | 0.32% | 0.33% | 0.40% | 0.45% | 0.48% | | | 0.34% | 0.29% | 0.26% | 0.25% | 0.25% | 0.26% | 0.25% | 0.23% |
|
Return on Assets
|
| | | | 0.15% | 0.03% | 0.00% | 0.05% | 0.04% | 0.12% | 0.06% | 0.00% | -0.04% | -0.02% | 0.09% | 0.10% | 0.04% | 0.01% | -0.05% | -0.04% | 0.00% | 0.02% | 0.02% | 0.03% | 0.06% | 0.05% | 0.08% | 0.07% | 0.08% | 0.03% | 0.03% | 0.04% | 0.06% | 0.11% | 0.11% | 0.13% | 0.12% | 0.13% | 0.15% | 0.18% | 0.22% | 0.24% | | | 0.19% | 0.17% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% |
|
Return on Equity
|
| | | | 1.04% | 0.16% | -0.01% | 0.19% | 0.16% | 0.61% | 0.35% | 0.01% | -0.33% | -0.19% | 0.57% | 0.47% | 0.15% | 0.02% | -0.21% | -0.17% | 0.00% | 0.07% | 0.06% | 0.09% | 0.21% | 0.17% | 0.26% | 0.22% | 0.25% | 0.11% | 0.11% | 0.13% | 0.16% | 0.28% | 0.29% | 0.32% | 0.28% | 0.30% | 0.33% | 0.40% | 0.47% | 0.49% | | | 0.34% | 0.29% | 0.25% | 0.25% | 0.25% | 0.26% | 0.25% | 0.24% |