|
Gross Margin
|
60.73% | 59.99% | 59.94% | 59.98% | 61.79% | 60.05% | 62.04% | 62.53% | 64.72% | 61.20% | 63.93% | 62.02% | 62.83% | 63.16% | 63.93% | 64.10% | 64.86% | 62.70% | 59.07% | 60.53% | 64.81% | 61.13% | 61.09% | 61.21% | 65.95% | 62.51% | 60.25% | 60.97% | 66.88% | 63.28% | 62.43% | 61.90% | 63.76% | 63.01% | 57.07% | 58.47% | 54.49% | 54.25% | 56.16% | 57.54% | 57.33% | 58.09% | 53.48% | 56.96% | 60.76% | 57.51% | 53.13% | 58.20% | 57.04% | 60.85% | 55.74% | 58.05% | 62.47% | 62.35% | 55.10% | 56.65% | 57.95% | 57.76% | 52.95% | 56.30% | 59.49% | 58.91% |
|
EBT Margin
|
10.18% | 7.96% | 14.19% | 11.35% | 10.43% | 8.69% | 14.50% | 13.84% | 14.49% | 3.43% | 16.47% | 13.47% | 12.61% | 12.78% | 17.95% | 14.73% | 13.28% | 12.52% | 15.68% | 11.37% | 11.68% | 8.63% | 15.95% | 11.32% | 14.42% | 8.05% | 14.70% | 8.46% | 8.40% | 3.77% | 9.48% | 10.45% | 8.53% | 4.56% | 6.36% | 9.89% | -6.93% | -14.36% | -5.52% | -13.10% | -25.09% | -7.94% | -2.15% | 4.52% | 3.75% | -0.07% | 2.31% | 4.11% | -4.17% | 5.15% | 1.57% | 4.63% | 4.53% | 4.77% | 9.47% | 3.67% | 0.87% | -1.05% | 2.04% | 88.54% | -1.01% | -10.62% |
|
EBIT Margin
|
10.06% | 7.89% | 14.90% | 12.04% | 11.10% | 7.94% | 14.83% | 14.05% | 14.58% | 3.79% | 16.86% | 13.62% | 12.37% | 12.98% | 18.07% | 14.95% | 13.48% | 12.65% | 15.85% | 11.49% | 11.80% | 9.61% | 16.02% | 11.43% | 14.52% | 8.27% | 14.77% | 8.62% | 8.59% | 3.54% | 9.52% | 10.02% | 8.25% | 4.77% | 5.77% | 10.57% | -7.25% | -14.74% | -5.66% | -13.41% | -25.65% | -7.75% | -2.13% | 4.51% | 3.90% | 0.06% | 2.56% | 4.04% | -4.00% | 5.12% | 1.43% | 4.82% | 4.52% | 5.02% | 8.44% | 3.37% | 0.36% | -1.54% | 0.89% | 1.38% | 0.37% | -3.93% |
|
EBITDA Margin
|
10.06% | 7.89% | 14.90% | 12.04% | 11.10% | 7.94% | 14.83% | 14.05% | 14.58% | 3.79% | 16.86% | 13.62% | 12.37% | 12.98% | 18.07% | 14.95% | 13.48% | 12.65% | 15.85% | 11.49% | 11.80% | 9.61% | 16.02% | 10.44% | 7.36% | 5.20% | 6.77% | 7.88% | 6.90% | 4.85% | -3.75% | 7.11% | 4.55% | 3.69% | 2.78% | 8.76% | -4.58% | -11.74% | -3.28% | -12.16% | -17.99% | -5.31% | -2.45% | 3.33% | 3.28% | -0.55% | 0.25% | 3.46% | -4.57% | 1.48% | 2.46% | 3.07% | 2.64% | 2.57% | 12.41% | 3.61% | 0.82% | -0.56% | -2.34% | 65.08% | 2.22% | -9.19% |
|
Operating Margin
|
10.06% | 7.89% | 14.90% | 12.04% | 11.10% | 7.94% | 14.83% | 14.05% | 14.58% | 3.79% | 16.86% | 13.62% | 12.37% | 12.98% | 18.07% | 14.95% | 13.48% | 12.65% | 15.85% | 11.49% | 11.80% | 9.61% | 16.02% | 11.43% | 14.52% | 8.27% | 14.77% | 8.62% | 8.59% | 3.54% | 9.52% | 10.02% | 8.25% | 4.77% | 5.77% | 10.57% | -7.25% | -14.74% | -5.66% | -13.41% | -25.65% | -7.75% | -2.13% | 4.51% | 3.90% | 0.06% | 2.56% | 4.04% | -4.00% | 5.12% | 1.43% | 4.82% | 4.52% | 5.02% | 8.44% | 3.37% | 0.36% | -1.54% | 0.89% | 1.38% | 0.37% | -3.93% |
|
Net Margin
|
7.39% | 0.01% | 0.00% | 7.25% | 6.76% | 5.39% | | 8.66% | 9.11% | 1.65% | 10.08% | 8.25% | 8.59% | 8.43% | 11.55% | 9.35% | 8.96% | 8.39% | 10.05% | 6.95% | 7.63% | 5.74% | 9.63% | 7.36% | 9.31% | 5.37% | 8.55% | 6.11% | 5.33% | 2.84% | -1.54% | 7.40% | 6.03% | 3.22% | 4.51% | 7.26% | -5.09% | -10.54% | -4.05% | -10.14% | -19.41% | -6.14% | -1.86% | 3.48% | 2.91% | -0.08% | 0.36% | 3.15% | -3.20% | 3.79% | 2.00% | 3.26% | 3.04% | 3.63% | 7.55% | 2.72% | 0.58% | -0.76% | 1.62% | 66.59% | -1.12% | -7.83% |
|
FCF Margin
|
| -13.63% | 16.87% | -4.19% | 4.37% | 3.45% | 25.98% | -11.51% | -15.15% | -7.89% | 25.30% | -2.53% | 4.00% | -7.26% | 22.48% | -10.54% | -17.81% | -16.15% | 31.50% | 13.62% | 6.10% | -9.29% | 15.62% | 2.26% | -8.16% | 8.70% | 22.95% | -2.21% | -9.18% | -14.46% | 23.05% | 6.21% | 0.11% | -11.59% | 30.62% | 14.81% | 14.30% | 13.46% | 11.49% | -24.54% | -78.82% | -25.12% | 7.31% | 9.76% | -27.26% | 2.19% | 22.49% | 0.55% | -12.98% | -13.14% | 23.70% | 3.49% | 8.27% | -7.33% | 14.83% | -0.73% | -4.14% | -8.20% | 18.77% | -9.81% | -41.02% | -17.19% |
|
Inventory Average
|
| | | | | 20.41M | 20.25M | 22.02M | 26.92M | 29.72M | 27.78M | 25.61M | 26.43M | 28.50M | 27.90M | 28.42M | 33.27M | 37.68M | 36.12M | 31.64M | 31.61M | 33.93M | 34.32M | 33.61M | 34.97M | 36.71M | 35.15M | 33.78M | 35.85M | 39.24M | 37.85M | 34.41M | 34.70M | 36.77M | 35.86M | 31.74M | 28.18M | 24.98M | 23.90M | 26.63M | 30.08M | 32.87M | 35.80M | 37.84M | 41.28M | 43.70M | 40.90M | 37.92M | 38.93M | 41.21M | 40.27M | 37.05M | 36.69M | 38.05M | 38.29M | 37.33M | 36.93M | 37.67M | 36.85M | 34.95M | 35.27M | 36.07M |
|
Assets Average
|
| | | | | 41.54M | 43.84M | 45.49M | 46.94M | 48.53M | 48.87M | 49.38M | 51.42M | 53.67M | 55.29M | 57.51M | 60.68M | 63.35M | 63.42M | 61.26M | 61.60M | 63.09M | 63.61M | 64.94M | 65.94M | 68.21M | 70.23M | 70.96M | 71.76M | 73.31M | 73.62M | 73.19M | 73.67M | 74.56M | 76.03M | 80.14M | 82.36M | 80.79M | 80.23M | 79.74M | 77.50M | 75.39M | 75.42M | 76.21M | 76.32M | 75.87M | 74.46M | 72.88M | 71.90M | 70.67M | 69.40M | 68.38M | 69.56M | 69.80M | 70.41M | 72.28M | 72.61M | 72.92M | 73.98M | 76.42M | 77.23M | 80.54M |
|
Equity Average
|
| 28.15M | 29.14M | 30.40M | 31.59M | 32.40M | 33.54M | 34.00M | 34.24M | 35.15M | 36.45M | 38.22M | 39.66M | 41.36M | 43.48M | 45.48M | 46.08M | 46.30M | 47.96M | 49.54M | 50.97M | 50.31M | 49.80M | 50.64M | 50.66M | 51.51M | 52.86M | 54.51M | 56.17M | 57.47M | 56.91M | 56.37M | 57.06M | 57.64M | 58.15M | 58.76M | 58.93M | 57.76M | 56.65M | 55.49M | 53.83M | 52.79M | 52.33M | 51.80M | 51.81M | 52.26M | 51.91M | 52.03M | 51.34M | 50.40M | 51.06M | 51.89M | 52.66M | 53.32M | 55.00M | 56.79M | 57.39M | 57.58M | 57.39M | 57.02M | 57.06M | 55.30M |
|
Invested Capital
|
27.79M | 28.51M | 29.96M | 31.04M | 32.34M | 32.85M | 37.74M | 33.77M | 38.13M | 38.54M | 40.63M | 41.98M | 40.59M | 42.54M | 47.22M | 46.55M | 48.06M | 52.79M | 52.62M | 52.05M | 53.82M | 52.34M | 54.68M | 56.88M | 58.38M | 59.39M | 61.06M | 62.70M | 64.38M | 65.30M | 56.51M | 58.00M | 59.02M | 58.18M | 58.81M | 59.23M | 58.62M | 56.89M | 56.42M | 54.56M | 53.10M | 52.47M | 52.64M | 51.41M | 52.22M | 52.36M | 51.92M | 52.67M | 50.14M | 50.66M | 51.46M | 52.32M | 53.00M | 53.65M | 56.35M | 57.24M | 57.54M | 57.62M | 57.15M | 56.89M | 57.23M | 53.38M |
|
Asset Utilization Ratio
|
| | | | | 1.55 | 1.51 | 1.50 | 1.48 | 1.46 | 1.49 | 1.49 | 1.48 | 1.44 | 1.42 | 1.37 | 1.31 | 1.27 | 1.32 | 1.38 | 1.37 | 1.34 | 1.32 | 1.30 | 1.27 | 1.22 | 1.18 | 1.16 | 1.14 | 1.12 | 1.12 | 1.13 | 1.12 | 1.11 | 1.10 | 1.05 | 0.99 | 0.98 | 0.93 | 0.89 | 0.81 | 0.83 | 0.85 | 0.90 | 1.02 | 1.07 | 1.11 | 1.12 | 1.14 | 1.15 | 1.16 | 1.17 | 1.14 | 1.11 | 1.08 | 1.04 | 1.03 | 1.03 | 1.01 | 0.97 | 0.97 | 0.93 |
|
Interest Coverage Ratio
|
22.01 | 15.92 | 38.71 | 30.85 | 28.48 | 19.85 | 44.57 | 43.74 | 42.32 | 10.82 | 53.80 | -46.72 | 45.52 | 47.14 | 80.96 | 64.73 | 59.22 | 38.58 | 54.46 | 54.09 | 67.14 | 8.15 | 170.38 | 100.85 | 67.55 | 35.41 | 76.97 | 47.81 | 30.84 | 12.24 | 37.40 | 31.78 | 20.24 | 11.15 | 17.53 | 69.16 | | | -289.50 | | | -619.50 | -92.80 | 193.00 | 144.80 | 5.50 | 150.00 | 414.50 | -92.13 | 976.00 | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.12 | | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.11 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.10 | 0.18 | 0.11 | 0.04 | 0.04 | 0.08 | 0.07 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.15 | 0.14 | 0.15 | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.09 | | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.07 | 0.13 | 0.09 | 0.04 | 0.03 | 0.06 | 0.06 | 0.10 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.73 | | 0.79 | 0.77 | 0.76 | 0.74 | 0.72 | 0.73 | 0.76 | 0.78 | 0.76 | 0.78 | 0.79 | 0.79 | 0.73 | 0.73 | 0.78 | 0.84 | 0.82 | 0.78 | 0.79 | 0.77 | 0.77 | 0.75 | 0.76 | 0.78 | 0.79 | 0.78 | 0.77 | 0.77 | 0.78 | 0.77 | 0.76 | 0.71 | 0.72 | 0.71 | 0.70 | 0.69 | 0.70 | 0.70 | 0.69 | 0.67 | 0.69 | 0.69 | 0.70 | 0.72 | 0.70 | 0.72 | 0.75 | 0.77 | 0.75 | 0.78 | 0.78 | 0.79 | 0.79 | 0.79 | 0.76 | 0.73 | 0.75 | 0.63 |
|
Times Interest Earned
|
22.01 | 15.92 | 38.71 | 30.85 | 28.48 | 19.85 | 44.57 | 43.74 | 42.32 | 10.82 | 53.80 | -46.72 | 45.52 | 47.14 | 80.96 | 64.73 | 59.22 | 38.58 | 54.46 | 54.09 | 67.14 | 8.15 | 170.38 | 100.85 | 67.55 | 35.41 | 76.97 | 47.81 | 30.84 | 12.24 | 37.40 | 31.78 | 20.24 | 11.15 | 17.53 | 69.16 | | | -289.50 | | | -619.50 | -92.80 | 193.00 | 144.80 | 5.50 | 150.00 | 414.50 | -92.13 | 976.00 | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | -1.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.83 | | |
|
Enterprise Value
|
-10.60M | -1.85M | -5.92M | -3.61M | -5.87M | -6.33M | -11.19M | -6.52M | -3.90M | -3.52M | -7.71M | -7.16M | -7.57M | -6.29M | -11.08M | -8.95M | -7.40M | -4.87M | -10.64M | -9.93M | -10.87M | -7.24M | -10.96M | -11.44M | -9.84M | -11.45M | -16.86M | -16.41M | -14.84M | -12.18M | -18.08M | -19.25M | -18.96M | -16.81M | -24.07M | -17.69M | -20.32M | -22.45M | -25.06M | -20.61M | -14.03M | -10.16M | -10.33M | -10.76M | -5.70M | -6.09M | -10.15M | -10.34M | -5.59M | -3.05M | -7.97M | -8.65M | -10.03M | -8.62M | -12.16M | -12.31M | -11.53M | -10.05M | -13.27M | -23.59M | -16.42M | -12.02M |
|
Return on Sales
|
0.07% | 0.00% | 0.00% | 0.07% | 0.07% | 0.00% | 0.03% | 0.09% | 0.09% | 0.02% | 0.10% | 0.08% | 0.09% | 0.08% | 0.12% | 0.09% | 0.09% | 0.08% | 0.10% | 0.07% | 0.08% | 0.06% | 0.10% | 0.07% | 0.09% | 0.05% | 0.09% | 0.06% | 0.05% | 0.03% | -0.02% | 0.07% | 0.06% | 0.03% | 0.05% | 0.07% | -0.05% | -0.11% | -0.04% | -0.10% | -0.19% | -0.06% | -0.02% | 0.03% | 0.03% | 0.00% | 0.00% | 0.03% | -0.03% | 0.04% | 0.02% | 0.03% | 0.03% | 0.04% | 0.08% | 0.03% | 0.01% | -0.01% | 0.02% | 0.67% | -0.01% | -0.08% |
|
Return on Capital Employed
|
| | | | | 0.21% | 0.21% | 0.22% | 0.24% | 0.22% | 0.22% | 0.22% | 0.22% | 0.24% | 0.24% | 0.24% | 0.25% | 0.24% | 0.23% | 0.21% | 0.21% | 0.19% | 0.19% | 0.18% | 0.19% | 0.18% | 0.17% | 0.15% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.04% | 0.00% | -0.04% | -0.11% | -0.12% | -0.11% | -0.10% | -0.05% | 0.00% | 0.02% | 0.04% | 0.03% | 0.01% | 0.03% | 0.02% | 0.02% | 0.05% | 0.05% | 0.07% | 0.06% | 0.05% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Invested Capital
|
| | | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.14% | 0.14% | 0.14% | 0.14% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.08% | 0.08% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.04% | 0.00% | -0.03% | -0.10% | -0.12% | -0.10% | -0.09% | -0.05% | 0.00% | 0.02% | 0.03% | 0.03% | 0.00% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.06% | 0.05% | 0.05% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Assets
|
| | | | | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.11% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.03% | 0.04% | 0.04% | 0.04% | 0.06% | 0.05% | 0.03% | 0.00% | -0.02% | -0.06% | -0.08% | -0.07% | -0.06% | -0.03% | 0.00% | 0.01% | 0.02% | 0.02% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.05% | 0.05% | 0.04% | 0.03% | 0.01% | 0.17% | 0.16% | 0.14% |
|
Return on Equity
|
| | | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.15% | 0.14% | 0.14% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.08% | 0.04% | 0.05% | 0.05% | 0.05% | 0.08% | 0.07% | 0.04% | 0.00% | -0.03% | -0.09% | -0.11% | -0.10% | -0.09% | -0.05% | 0.00% | 0.02% | 0.03% | 0.02% | 0.00% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.06% | 0.06% | 0.05% | 0.04% | 0.01% | 0.23% | 0.22% | 0.21% |