|
Gross Margin
|
35.37% | 35.41% | 42.30% | 36.49% | 36.45% | 35.05% | 32.67% | 33.58% | 34.29% | 34.12% | 34.09% | 33.87% | 35.42% | 36.06% | | 34.68% | 33.15% | 33.58% | 36.06% | 38.41% | 38.47% | 39.83% | 38.93% | 39.94% | 37.41% | 37.56% | 39.71% | 38.89% | | 38.23% | 38.90% | 38.48% | 31.40% | 36.10% | 39.14% | 39.36% | 39.54% | 40.64% | 39.67% | 37.49% | 36.66% | 34.96% | 37.92% | 36.97% | 34.00% | | 37.08% | 33.67% | 33.19% | 28.91% | 32.41% | 33.92% | 35.45% | 37.88% | 38.10% | 35.37% | 37.07% | 36.51% | 37.31% | 39.41% | 39.40% |
|
EBT Margin
|
5.69% | 7.58% | 13.24% | 6.84% | 7.97% | 7.38% | 9.44% | -3.21% | 6.99% | 6.85% | 4.88% | 3.53% | 6.53% | 8.42% | | 7.31% | 0.28% | 3.47% | 7.70% | 12.09% | 11.50% | 39.83% | 8.56% | 12.22% | 9.40% | -0.12% | 5.78% | 12.37% | | 10.60% | 8.47% | 9.94% | 2.94% | -0.87% | 2.88% | 10.01% | 10.36% | 6.30% | -34.92% | 2.81% | 2.70% | 2.31% | 3.51% | 7.23% | 5.17% | | 7.08% | 7.48% | 6.15% | -1.03% | -0.18% | 6.41% | 5.18% | 8.29% | 6.56% | 8.99% | 10.48% | 8.16% | 5.75% | 11.77% | 13.30% |
|
EBIT Margin
|
9.47% | 11.09% | 18.00% | 9.82% | 10.86% | 9.90% | 32.67% | 0.14% | 9.79% | 9.51% | 7.52% | 6.65% | 8.95% | 10.94% | | 9.34% | 2.88% | 9.80% | 9.03% | 12.60% | 12.29% | 39.83% | 9.45% | 12.81% | 10.37% | 0.51% | 7.14% | 13.31% | | 11.63% | 9.56% | 11.88% | 4.96% | 1.16% | 5.50% | 12.00% | 12.54% | 8.23% | -32.45% | 6.70% | 5.70% | 7.56% | 6.66% | 9.91% | 7.92% | | 9.52% | 9.96% | 8.56% | 1.04% | 3.20% | 8.77% | 9.96% | 10.81% | 8.44% | 11.01% | 12.25% | 8.85% | 7.81% | 13.86% | 14.64% |
|
EBITDA Margin
|
9.47% | 11.09% | 18.00% | 9.82% | 10.86% | 9.90% | 32.67% | 0.14% | 9.79% | 9.51% | 7.52% | 6.65% | 8.95% | 10.94% | | 9.34% | 2.88% | 9.80% | 9.03% | 12.60% | 12.29% | 39.83% | 9.45% | 12.81% | 10.37% | 0.51% | 7.14% | 13.31% | | 11.63% | 9.56% | 11.88% | 4.96% | 1.16% | 5.50% | 12.00% | 12.54% | 8.23% | -32.45% | 6.70% | 5.70% | 7.56% | 6.66% | 9.91% | 7.92% | | 9.52% | 9.96% | 8.56% | 1.04% | 3.20% | 8.77% | 9.96% | 10.81% | 8.44% | 11.01% | 12.25% | 8.85% | 7.81% | 13.86% | 14.64% |
|
Operating Margin
|
9.47% | 11.09% | 18.00% | 9.82% | 10.86% | 9.90% | 32.67% | 0.14% | 9.79% | 9.51% | 7.52% | 6.65% | 8.95% | 10.94% | | 9.34% | 2.88% | 9.80% | 9.03% | 12.60% | 12.29% | 39.83% | 9.45% | 12.81% | 10.37% | 0.51% | 7.14% | 13.31% | | 11.63% | 9.56% | 11.88% | 4.96% | 1.16% | 5.50% | 12.00% | 12.54% | 8.23% | -32.45% | 6.70% | 5.70% | 7.56% | 6.66% | 9.91% | 7.92% | | 9.52% | 9.96% | 8.56% | 1.04% | 3.20% | 8.77% | 9.96% | 10.81% | 8.44% | 11.01% | 12.25% | 8.85% | 7.81% | 13.86% | 14.64% |
|
Net Margin
|
3.53% | 4.88% | 18.52% | 0.22% | 0.24% | 0.19% | -0.45% | 0.08% | -0.12% | -10.65% | | | | | | 5.02% | -0.15% | 2.97% | 5.20% | 8.24% | 7.90% | 39.83% | 5.79% | 8.32% | 6.40% | 0.00% | 3.87% | 8.32% | | 1.62% | 6.27% | 7.26% | 2.57% | 1.90% | 2.37% | 8.25% | 7.52% | 4.84% | -35.45% | 1.81% | 2.12% | 7.08% | 2.72% | 5.26% | 3.50% | | 4.62% | 4.85% | 4.29% | -3.17% | -0.25% | 4.79% | 3.18% | 6.01% | 4.89% | 6.51% | 8.26% | 6.50% | 4.37% | 8.67% | 12.66% |
|
FCF Margin
|
| 4.68% | | -13.00% | -19.00% | | -10.98% | 6.65% | -4.96% | 23.97% | -4.26% | -11.35% | | | | -3.68% | 9.51% | 1.72% | 7.39% | 8.05% | 11.87% | | -1.86% | | | 0.43% | -0.50% | 3.06% | | 10.43% | -5.49% | 0.65% | 12.94% | 2.10% | -10.64% | 4.80% | 14.50% | 9.16% | -13.16% | 13.37% | 19.24% | 2.07% | 7.76% | 1.14% | 7.56% | | -7.80% | | | -5.04% | 8.07% | 3.86% | 19.42% | 5.83% | 2.96% | 3.45% | 20.25% | 7.27% | 1.44% | 6.06% | 18.13% |
|
Inventory Average
|
| | | | | 170.82M | 155.80M | 156.19M | | | 144.47M | 149.35M | 157.62M | 160.29M | 166.68M | 171.48M | 167.21M | 152.07M | 150.42M | 161.43M | 163.82M | 162.31M | 167.39M | 171.17M | 166.47M | 160.14M | 166.90M | 180.27M | | | 187.68M | 198.27M | 238.97M | 268.74M | 272.20M | 278.76M | 268.45M | 259.34M | 262.37M | 267.44M | 255.61M | 238.11M | 235.90M | 250.64M | 257.43M | 260.87M | 292.23M | 318.72M | 318.57M | 312.70M | 309.54M | 300.46M | 288.75M | 284.20M | 287.66M | 288.66M | 282.08M | 271.84M | 271.16M | 284.95M | 287.49M |
|
Assets Average
|
| | | | | 779.27M | 775.79M | 776.02M | | | 775.39M | 780.79M | 775.19M | 798.28M | 813.04M | 815.59M | 816.38M | 792.10M | 758.14M | 755.77M | 760.03M | 753.22M | 761.51M | 765.80M | 776.33M | 811.49M | 804.58M | 778.84M | | | 808.03M | 820.04M | 1,083.79M | 1,313.80M | 1,344.86M | 1,429.68M | 1,439.41M | 1,423.79M | 1,355.07M | 1,294.03M | 1,303.37M | 1,305.89M | 1,300.67M | 1,308.77M | 1,305.73M | 1,309.65M | 1,319.92M | 1,311.62M | 1,277.04M | 1,253.57M | 1,259.85M | 1,236.58M | 1,210.80M | 1,215.87M | 1,211.79M | 1,204.80M | 1,229.69M | 1,207.04M | 1,181.31M | 1,235.01M | 1,304.37M |
|
Equity Average
|
| | | | | 289.42M | 324.97M | 322.33M | | | 324.41M | 332.58M | 300.33M | 312.67M | 334.86M | 352.26M | 349.33M | 354.65M | 331.79M | 305.44M | 321.45M | 348.67M | 364.84M | 360.24M | 369.32M | 368.47M | 345.24M | 331.48M | | | 265.69M | 261.20M | 307.63M | 311.62M | 309.96M | 350.89M | 354.75M | 321.72M | 262.36M | 248.43M | 272.61M | 267.47M | 281.37M | 325.20M | 336.18M | 350.09M | 365.14M | 357.13M | 334.40M | 341.48M | 364.28M | 375.97M | 386.24M | 406.76M | 427.25M | 439.86M | 476.36M | 495.36M | 501.11M | 544.05M | 597.99M |
|
Invested Capital
|
| | 349.66M | | 290.32M | 288.53M | 361.40M | 283.27M | | 282.15M | 374.79M | 306.61M | 310.30M | 331.31M | 346.56M | 357.96M | 340.70M | 368.60M | 299.98M | 323.40M | 337.00M | 381.58M | 371.85M | 374.89M | 392.50M | 374.45M | 346.03M | 346.94M | | 286.27M | 426.42M | 424.79M | 978.18M | 301.58M | 380.76M | 383.22M | 389.13M | 882.26M | 269.50M | 289.26M | 318.26M | 824.49M | 877.39M | 892.17M | 861.76M | 881.46M | 888.62M | 892.74M | 842.92M | 881.75M | 868.15M | 860.48M | 831.96M | 843.16M | 820.33M | 838.72M | 839.50M | 791.90M | 815.94M | 879.47M | 928.74M |
|
Asset Utilization Ratio
|
| | | | | 1.12 | 1.23 | 1.22 | | | 1.20 | 1.19 | 1.22 | 1.20 | 0.87 | 0.93 | 0.94 | 0.99 | 1.35 | 1.36 | 1.35 | 1.33 | 1.30 | 1.27 | 1.24 | 1.18 | 1.19 | 1.23 | | | 0.94 | 0.96 | 1.02 | 0.90 | 0.92 | 0.92 | 0.93 | 0.94 | 0.98 | 0.95 | 0.89 | 0.84 | 0.82 | 0.84 | 0.87 | 0.66 | 0.68 | 0.72 | 0.75 | 1.12 | 1.12 | 1.12 | 1.13 | 1.04 | 1.04 | 1.06 | 1.06 | 1.09 | 1.12 | 1.09 | 1.05 |
|
Interest Coverage Ratio
|
2.65 | 3.33 | 3.78 | 3.23 | 3.85 | 3.83 | | 0.05 | 3.66 | 3.65 | 3.19 | 2.27 | 3.69 | 4.42 | | 4.49 | 1.29 | 6.27 | 11.33 | 18.56 | 23.22 | | 13.84 | 20.00 | 15.56 | 1.12 | 9.76 | 19.92 | | 15.65 | 10.98 | 14.91 | 3.25 | 0.63 | 2.41 | 6.30 | 6.64 | 5.10 | -16.61 | 3.50 | 2.93 | 1.58 | 2.32 | 4.01 | 3.21 | | 4.00 | 4.80 | 3.62 | 0.59 | 1.11 | 3.48 | 3.80 | 5.17 | 3.81 | 6.18 | 7.37 | 6.06 | 5.26 | 11.71 | 12.67 |
|
Debt to Equity
|
| | 0.81 | | 0.97 | 0.98 | 0.78 | 1.00 | | 1.00 | 0.77 | 0.95 | 0.94 | 0.88 | 0.71 | 0.69 | 0.73 | 0.71 | 0.88 | 0.82 | 0.71 | 0.58 | 0.65 | 0.62 | 0.58 | 0.75 | 0.67 | 0.69 | | 0.85 | 0.94 | 0.93 | 1.84 | 2.29 | 1.84 | 1.91 | 1.75 | 2.08 | 2.63 | 2.40 | 2.02 | 2.33 | 1.79 | 1.66 | 1.56 | 1.43 | 1.42 | 1.57 | 1.62 | 1.44 | 1.37 | 1.24 | 1.15 | 0.98 | 0.91 | 0.86 | 0.67 | 0.62 | 0.59 | 0.53 | 0.50 |
|
Debt Ratio
|
| | 0.37 | | 0.36 | 0.36 | 0.37 | 0.36 | | 0.37 | 0.36 | 0.37 | 0.36 | 0.35 | 0.31 | 0.30 | 0.31 | 0.34 | 0.35 | 0.34 | 0.31 | 0.28 | 0.30 | 0.29 | 0.28 | 0.32 | 0.29 | 0.29 | | 0.29 | 0.30 | 0.30 | 0.48 | 0.48 | 0.46 | 0.46 | 0.44 | 0.42 | 0.49 | 0.48 | 0.44 | 0.44 | 0.43 | 0.42 | 0.41 | 0.39 | 0.40 | 0.42 | 0.42 | 0.41 | 0.40 | 0.39 | 0.37 | 0.34 | 0.33 | 0.32 | 0.27 | 0.26 | 0.25 | 0.24 | 0.23 |
|
Equity Ratio
|
| | 0.46 | | 0.37 | 0.37 | 0.47 | 0.36 | | 0.37 | 0.46 | 0.39 | 0.39 | 0.39 | 0.43 | 0.43 | 0.42 | 0.48 | 0.40 | 0.41 | 0.44 | 0.49 | 0.47 | 0.47 | 0.48 | 0.43 | 0.43 | 0.42 | | 0.34 | 0.32 | 0.32 | 0.26 | 0.21 | 0.25 | 0.24 | 0.25 | 0.20 | 0.19 | 0.20 | 0.22 | 0.19 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.26 | 0.26 | 0.29 | 0.29 | 0.32 | 0.32 | 0.35 | 0.36 | 0.37 | 0.40 | 0.42 | 0.43 | 0.45 | 0.47 |
|
Times Interest Earned
|
2.65 | 3.33 | 3.78 | 3.23 | 3.85 | 3.83 | | 0.05 | 3.66 | 3.65 | 3.19 | 2.27 | 3.69 | 4.42 | | 4.49 | 1.29 | 6.27 | 11.33 | 18.56 | 23.22 | | 13.84 | 20.00 | 15.56 | 1.12 | 9.76 | 19.92 | | 15.65 | 10.98 | 14.91 | 3.25 | 0.63 | 2.41 | 6.30 | 6.64 | 5.10 | -16.61 | 3.50 | 2.93 | 1.58 | 2.32 | 4.01 | 3.21 | | 4.00 | 4.80 | 3.62 | 0.59 | 1.11 | 3.48 | 3.80 | 5.17 | 3.81 | 6.18 | 7.37 | 6.06 | 5.26 | 11.71 | 12.67 |
|
FCF Payout Ratio
|
| 0.60 | | -0.05 | | | | 0.09 | -0.12 | 0.03 | -0.16 | -0.07 | | | -0.17 | -0.21 | 0.11 | 0.57 | 0.15 | 0.12 | 0.11 | | -0.79 | | | 5.53 | -3.47 | 0.49 | 0.10 | 0.14 | -0.29 | 2.11 | 0.09 | 0.55 | -0.12 | 0.22 | 0.08 | 0.12 | | 0.13 | 0.01 | 0.10 | | | 0.03 | | | | | -0.03 | | 0.09 | 0.01 | 0.03 | 0.00 | 0.10 | 0.01 | 0.02 | 0.01 | 0.05 | 0.02 |
|
Enterprise Value
|
-73.17M | -80.85M | -69.22M | -39.69M | -27.30M | -44.39M | -50.62M | -63.07M | -36.88M | -91.65M | -90.53M | -65.08M | -61.37M | -89.38M | -62.49M | -50.01M | -68.46M | -54.90M | -59.00M | -71.82M | -73.73M | -75.70M | -83.21M | -88.36M | -113.73M | -165.67M | -80.05M | -66.78M | -78.11M | -87.94M | -67.86M | -66.98M | -112.72M | -83.43M | -67.80M | -84.30M | -85.21M | -81.30M | -72.65M | -91.84M | -103.72M | -103.05M | -106.92M | -102.37M | -92.81M | -97.25M | -76.09M | -91.65M | -79.45M | -97.56M | -101.27M | -92.94M | -119.63M | -110.50M | -89.77M | -94.19M | -115.60M | -99.23M | -97.76M | -121.70M | -187.35M |
|
Return on Sales
|
0.04% | 0.05% | 0.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.11% | -0.03% | -0.03% | -0.03% | | 0.01% | 0.05% | 0.00% | 0.03% | 0.05% | 0.08% | 0.08% | 0.40% | 0.06% | 0.08% | 0.06% | 0.00% | 0.04% | 0.08% | 0.04% | 0.02% | 0.06% | 0.07% | 0.03% | 0.02% | 0.02% | 0.08% | 0.08% | 0.05% | -0.35% | 0.02% | 0.02% | 0.07% | 0.03% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | -0.03% | 0.00% | 0.05% | 0.03% | 0.06% | 0.05% | 0.07% | 0.08% | 0.06% | 0.04% | 0.09% | 0.13% |
|
Return on Capital Employed
|
| | | | | 0.16% | 0.24% | 0.21% | | | 0.10% | 0.12% | 0.12% | 0.13% | 0.10% | 0.12% | 0.10% | 0.10% | 0.13% | 0.14% | 0.18% | 0.31% | 0.29% | 0.29% | 0.28% | 0.12% | 0.11% | 0.12% | | | 0.16% | 0.19% | 0.12% | 0.07% | 0.06% | 0.07% | 0.09% | 0.11% | 0.02% | 0.00% | -0.03% | -0.04% | 0.07% | 0.08% | 0.09% | | 0.09% | 0.11% | 0.11% | 0.09% | 0.07% | 0.07% | 0.07% | 0.10% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% |
|
Return on Invested Capital
|
| | | | | 0.31% | | 0.27% | | | 0.12% | 0.16% | 0.18% | 0.18% | | 0.16% | 0.12% | 0.11% | 0.17% | 0.20% | 0.24% | | 0.40% | 0.39% | 0.37% | 0.14% | 0.14% | 0.15% | | | 0.15% | 0.16% | 0.08% | 0.11% | 0.20% | 0.21% | 0.25% | 0.16% | 0.15% | -0.02% | -0.12% | -0.06% | 0.10% | 0.10% | 0.11% | | 0.08% | 0.09% | 0.09% | 0.05% | 0.03% | 0.03% | 0.03% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% |
|
Return on Assets
|
| | | | | 0.04% | 0.00% | 0.00% | | | -0.03% | -0.03% | -0.03% | | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.08% | 0.20% | 0.20% | 0.20% | 0.19% | 0.06% | 0.06% | 0.06% | | | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | -0.02% | -0.04% | -0.06% | -0.06% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.04% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% |
|
Return on Equity
|
| | | | | 0.11% | 0.00% | 0.00% | | | -0.08% | -0.08% | -0.09% | | 0.02% | 0.06% | 0.06% | 0.08% | 0.10% | 0.14% | 0.19% | 0.44% | 0.42% | 0.42% | 0.40% | 0.13% | 0.13% | 0.14% | | | 0.15% | 0.15% | 0.16% | 0.16% | 0.14% | 0.15% | 0.19% | 0.25% | -0.11% | -0.22% | -0.28% | -0.27% | 0.13% | 0.15% | 0.16% | 0.10% | 0.11% | 0.12% | 0.13% | 0.09% | 0.04% | 0.04% | 0.03% | 0.11% | 0.14% | 0.15% | 0.18% | 0.18% | 0.17% | 0.18% | 0.19% |