|
Gross Margin
|
33.89% | 33.85% | 35.13% | 33.30% | 35.22% | 32.89% | 35.66% | 33.81% | 33.46% | 32.27% | 34.60% | 34.05% | 35.34% | 33.27% | 37.29% | 35.81% | 34.91% | 33.65% | 36.66% | 35.51% | 35.61% | 34.56% | 35.64% | 34.13% | 35.50% | 35.06% | 37.55% | 36.25% | 36.04% | 36.75% | 37.51% | 36.24% | 36.12% | 37.71% | 37.25% | 37.02% | 35.63% | 33.20% | 35.76% | 33.40% | 31.71% | 33.37% | 37.54% | 33.00% | 35.03% | 35.72% | 36.09% | 35.07% | 33.90% | 30.12% | 32.22% | 32.44% | 34.46% | 34.03% | 34.46% | 35.82% | 34.42% | 33.52% | 34.38% | 33.58% | 34.82% | 32.43% | 33.73% | 33.14% | 33.75% | 32.89% |
|
EBT Margin
|
7.89% | -0.55% | 4.96% | 12.22% | 11.32% | 1.21% | 6.38% | 14.33% | 10.44% | 2.06% | 7.10% | 15.10% | 11.80% | 0.68% | 9.76% | 16.51% | 11.31% | 2.44% | 8.69% | 17.33% | 12.47% | 4.29% | 8.85% | 16.48% | 12.73% | 7.34% | 11.04% | 18.44% | 13.44% | 8.91% | 11.54% | 18.14% | 14.08% | 9.60% | 12.11% | 19.33% | 14.22% | 8.08% | 11.61% | 14.26% | 8.49% | 5.95% | 11.22% | 13.06% | 13.20% | 10.53% | 15.56% | 15.42% | 12.02% | 7.21% | 9.34% | 13.21% | 13.54% | 12.22% | 11.43% | 15.74% | -2.64% | 8.84% | 7.99% | 13.28% | 12.46% | 10.16% | 6.64% | 12.80% | 5.11% | 7.97% |
|
EBIT Margin
|
10.03% | 1.00% | 5.97% | 12.81% | 11.73% | 1.64% | 7.10% | 14.78% | 10.92% | 2.50% | 8.03% | 15.40% | 12.10% | 1.21% | 10.39% | 16.67% | 11.49% | 2.20% | 9.10% | 17.57% | 12.69% | 4.74% | 9.37% | 16.76% | 13.03% | 7.66% | 11.07% | 18.54% | 13.64% | 9.29% | 11.74% | 18.25% | 13.98% | 9.71% | 12.21% | 19.45% | 14.16% | 7.97% | 11.62% | 14.32% | 8.82% | 5.90% | 11.87% | 13.54% | 13.79% | 11.12% | 16.20% | 15.73% | 12.48% | 7.72% | 9.82% | 13.65% | 14.05% | 12.84% | 11.87% | 16.34% | -1.77% | 9.62% | 8.84% | 13.91% | 12.80% | 10.13% | 7.82% | 13.26% | 5.73% | 8.68% |
|
EBITDA Margin
|
10.03% | 1.00% | 5.97% | 12.81% | 11.73% | 1.64% | 7.10% | 14.78% | 10.92% | 2.50% | 8.03% | 15.40% | 12.10% | 1.21% | 10.39% | 16.67% | 11.49% | 2.20% | 9.10% | 17.57% | 12.69% | 4.74% | 9.37% | 16.76% | 13.03% | 7.66% | 11.07% | 18.54% | 13.64% | 9.29% | 11.74% | 18.25% | 13.98% | 9.71% | 12.21% | 19.45% | 14.16% | 7.97% | 11.62% | 14.32% | 8.82% | 5.90% | 11.87% | 13.54% | 13.79% | 11.12% | 16.20% | 15.73% | 12.48% | 7.72% | 9.82% | 13.65% | 14.05% | 12.84% | 11.87% | 16.34% | -1.77% | 9.62% | 8.84% | 13.91% | 12.80% | 10.13% | 7.82% | 13.26% | 5.73% | 8.68% |
|
Operating Margin
|
10.03% | 1.00% | 5.97% | 12.81% | 11.73% | 1.64% | 7.10% | 14.78% | 10.92% | 2.50% | 8.03% | 15.40% | 12.10% | 1.21% | 10.39% | 16.67% | 11.49% | 2.20% | 9.10% | 17.57% | 12.69% | 4.74% | 9.37% | 16.76% | 13.03% | 7.66% | 11.07% | 18.54% | 13.64% | 9.29% | 11.74% | 18.25% | 13.98% | 9.71% | 12.21% | 19.45% | 14.16% | 7.97% | 11.62% | 14.32% | 8.82% | 5.90% | 11.87% | 13.54% | 13.79% | 11.12% | 16.20% | 15.73% | 12.48% | 7.72% | 9.82% | 13.65% | 14.05% | 12.84% | 11.87% | 16.34% | -1.77% | 9.62% | 8.84% | 13.91% | 12.80% | 10.13% | 7.82% | 13.26% | 5.73% | 8.68% |
|
Net Margin
|
5.01% | -0.18% | 3.29% | 8.11% | 7.28% | 0.96% | 4.51% | 9.54% | 7.00% | 1.37% | 4.70% | 9.95% | 8.04% | 0.07% | 7.06% | 11.13% | 7.86% | 1.29% | 5.80% | 11.69% | 8.81% | 2.63% | 6.53% | 11.35% | 8.75% | 4.90% | 8.07% | 12.63% | 9.29% | 6.45% | 8.72% | 13.80% | 10.89% | 6.93% | 4.12% | 15.00% | 12.05% | 7.24% | 9.87% | 12.01% | 7.23% | 5.21% | 9.13% | 10.59% | 10.58% | 8.58% | 12.75% | 12.37% | 9.86% | 6.26% | 7.45% | 10.49% | 10.78% | 10.03% | 9.31% | 12.51% | -1.39% | 7.15% | 6.48% | 10.73% | 10.31% | 8.36% | 5.31% | 10.38% | 4.73% | 6.85% |
|
FCF Margin
|
| 41.09% | -6.26% | 14.37% | 14.07% | 5.96% | -10.66% | 5.20% | 7.30% | 7.57% | -7.10% | 14.13% | 13.82% | 1.56% | -6.00% | 6.22% | 20.91% | 12.74% | -6.88% | 10.19% | 11.58% | 0.06% | -7.06% | 12.28% | 10.25% | 13.05% | -1.26% | 15.78% | 23.89% | 13.70% | 0.71% | 16.24% | 15.07% | 12.77% | -0.49% | 12.08% | 15.91% | 12.47% | 1.96% | 12.35% | 8.55% | 5.74% | -4.58% | 8.48% | 25.63% | 24.03% | 9.68% | 18.09% | 14.00% | 2.32% | -10.93% | 8.71% | 6.19% | 6.39% | -8.55% | 6.70% | 5.31% | 11.02% | -11.11% | 15.34% | 14.75% | 18.61% | -6.80% | 11.56% | 18.32% | 26.86% |
|
Inventory Average
|
| 168.43M | 183.67M | 182.74M | 200.87M | 238.74M | 272.81M | 305.52M | 301.84M | 286.07M | 308.75M | 322.64M | 303.80M | 305.36M | 357.22M | 386.66M | 348.27M | 314.10M | 337.88M | 369.07M | 363.49M | 350.62M | 386.99M | 420.41M | 413.31M | 408.12M | 410.30M | 395.55M | 348.09M | 317.07M | 354.57M | 371.84M | 345.30M | 339.01M | 384.17M | 417.07M | 379.65M | 361.38M | 387.45M | 513.99M | 615.97M | 636.14M | 695.31M | 726.56M | 685.19M | 654.32M | 663.87M | 652.06M | 647.23M | 701.91M | 785.12M | 861.87M | 915.48M | 995.19M | 1,091.25M | 1,129.45M | 1,120.10M | 1,100.25M | 1,132.45M | 1,141.05M | 1,093.50M | 1,060.45M | 1,091.00M | 1,131.45M | 1,078.00M | 978.50M |
|
Assets Average
|
| 895.19M | 878.66M | 935.31M | 932.82M | 882.64M | 891.17M | 974.62M | 1,010.04M | 919.11M | 903.84M | 983.18M | 1,007.94M | 960.86M | 959.67M | 1,049.55M | 1,073.04M | 1,016.94M | 1,021.17M | 1,109.42M | 1,153.54M | 1,160.12M | 1,257.29M | 1,400.65M | 1,419.54M | 1,330.19M | 1,345.55M | 1,465.16M | 1,502.05M | 1,424.51M | 1,393.74M | 1,500.84M | 1,584.15M | 1,531.67M | 1,505.30M | 1,576.28M | 1,585.25M | 1,552.87M | 1,596.90M | 2,044.41M | 2,387.87M | 2,320.14M | 2,411.08M | 2,651.54M | 2,812.67M | 2,833.55M | 2,864.18M | 2,935.62M | 2,982.08M | 2,952.07M | 3,094.57M | 3,366.18M | 3,459.63M | 3,497.97M | 3,605.45M | 3,698.15M | 3,663.65M | 3,615.10M | 3,722.70M | 3,826.65M | 3,791.80M | 3,657.10M | 3,639.75M | 3,742.40M | 3,653.95M | 3,479.30M |
|
Equity Average
|
| 342.00M | 320.23M | 323.44M | 296.63M | 273.72M | 270.95M | 292.32M | 322.46M | 296.57M | 277.75M | 299.65M | 324.16M | 325.07M | 312.62M | 342.94M | 375.83M | 368.68M | 350.09M | 363.50M | 399.14M | 410.73M | 411.28M | 438.42M | 464.09M | 463.67M | 461.05M | 511.27M | 570.23M | 563.94M | 531.54M | 560.40M | 633.85M | 638.51M | 598.94M | 602.05M | 636.79M | 659.58M | 681.66M | 749.84M | 824.55M | 851.70M | 885.81M | 948.50M | 1,019.49M | 1,084.42M | 1,147.26M | 1,204.57M | 1,233.30M | 1,194.14M | 1,135.32M | 1,171.53M | 1,255.06M | 1,319.15M | 1,397.95M | 1,502.10M | 1,518.55M | 1,494.00M | 1,529.40M | 1,599.65M | 1,643.90M | 1,594.15M | 1,509.75M | 1,472.10M | 1,443.85M | 1,432.20M |
|
Invested Capital
|
371.82M | 319.74M | 329.24M | 325.34M | 274.84M | 277.78M | 268.57M | 321.02M | 329.11M | 268.75M | 313.75M | 312.43M | 339.61M | 537.74M | 313.09M | 373.29M | 378.62M | 582.28M | 341.58M | 385.69M | 413.87M | 538.73M | 460.84M | 487.90M | 488.45M | 485.30M | 512.84M | 585.89M | 600.48M | 901.00M | 536.00M | 630.88M | 682.98M | 948.98M | 593.78M | 935.63M | 962.73M | 981.47M | 1,006.95M | 1,616.36M | 1,564.50M | 1,560.39M | 1,626.97M | 1,875.73M | 1,944.94M | 1,905.92M | 1,881.07M | 1,920.87M | 1,928.74M | 1,842.34M | 2,210.90M | 2,314.49M | 2,342.22M | 2,342.50M | 2,535.20M | 2,601.20M | 2,538.40M | 2,542.40M | 2,734.50M | 2,668.20M | 2,628.30M | 2,473.70M | 2,574.50M | 2,573.70M | 2,443.30M | 2,374.80M |
|
Asset Utilization Ratio
|
| | | 1.69 | 1.76 | 1.92 | 1.96 | 1.86 | 1.83 | 2.05 | 2.13 | 2.02 | 1.97 | 2.04 | 2.06 | 1.90 | 1.86 | 2.01 | 2.00 | 1.88 | 1.86 | 1.87 | 1.75 | 1.63 | 1.64 | 1.80 | 1.79 | 1.65 | 1.60 | 1.68 | 1.74 | 1.64 | 1.57 | 1.64 | 1.69 | 1.61 | 1.62 | 1.69 | 1.67 | 1.35 | 1.23 | 1.35 | 1.37 | 1.23 | 1.16 | 1.19 | 1.22 | 1.26 | 1.29 | 1.34 | 1.30 | 1.22 | 1.24 | 1.29 | 1.31 | 1.30 | 1.29 | 1.26 | 1.18 | 1.15 | 1.18 | 1.25 | 1.26 | 1.21 | 1.24 | 1.30 |
|
Interest Coverage Ratio
|
8.94 | 0.66 | 4.66 | 16.89 | 12.68 | 1.27 | 6.61 | 22.30 | 12.74 | 2.10 | 7.68 | 25.57 | 14.53 | 1.00 | 10.87 | 28.31 | 14.99 | 2.15 | 10.82 | 35.54 | 19.85 | 4.50 | 9.42 | 29.04 | 17.31 | 7.86 | 11.57 | 32.85 | 17.64 | 8.19 | 12.40 | 34.07 | 18.48 | 9.88 | 13.89 | 36.07 | 19.87 | 8.81 | 14.77 | 20.57 | 8.21 | 5.16 | 11.17 | 14.53 | 13.96 | 11.63 | 18.81 | 25.37 | 17.38 | 10.54 | 13.07 | 21.26 | 17.76 | 13.10 | 9.67 | 14.88 | -1.27 | 6.35 | 5.47 | 11.23 | 10.21 | 7.52 | 5.19 | 11.06 | 4.29 | 7.01 |
|
Debt to Equity
|
0.62 | 0.73 | 0.70 | 0.71 | 0.84 | 0.82 | 0.86 | 0.71 | 0.70 | 0.85 | 0.86 | 0.73 | 0.67 | 0.72 | 0.72 | 0.60 | 0.59 | 0.62 | 0.66 | 0.58 | 0.54 | 0.90 | 0.99 | 0.83 | 0.82 | 0.82 | 0.85 | 0.64 | 0.61 | 0.64 | 0.66 | 0.55 | 0.50 | 0.54 | 0.54 | 0.50 | 0.48 | 0.47 | 0.45 | 1.01 | 0.85 | 0.82 | 0.78 | 0.90 | 0.85 | 0.71 | 0.59 | 0.56 | 0.56 | 0.60 | 0.97 | 0.89 | 0.82 | 0.73 | 0.76 | 0.67 | 0.72 | 0.68 | 0.77 | 0.62 | 0.61 | 0.59 | 0.75 | 0.74 | 0.73 | 0.63 |
|
Debt Ratio
|
0.25 | 0.26 | 0.26 | 0.23 | 0.26 | 0.25 | 0.25 | 0.22 | 0.24 | 0.26 | 0.27 | 0.22 | 0.23 | 0.24 | 0.23 | 0.20 | 0.22 | 0.22 | 0.22 | 0.19 | 0.20 | 0.31 | 0.31 | 0.26 | 0.28 | 0.29 | 0.28 | 0.23 | 0.24 | 0.25 | 0.24 | 0.21 | 0.21 | 0.22 | 0.21 | 0.19 | 0.20 | 0.20 | 0.19 | 0.33 | 0.31 | 0.30 | 0.29 | 0.32 | 0.32 | 0.28 | 0.24 | 0.23 | 0.23 | 0.24 | 0.34 | 0.31 | 0.31 | 0.28 | 0.30 | 0.28 | 0.30 | 0.28 | 0.31 | 0.26 | 0.27 | 0.26 | 0.30 | 0.29 | 0.29 | 0.27 |
|
Equity Ratio
|
0.40 | 0.36 | 0.37 | 0.33 | 0.31 | 0.31 | 0.30 | 0.30 | 0.34 | 0.31 | 0.31 | 0.30 | 0.34 | 0.33 | 0.32 | 0.33 | 0.37 | 0.36 | 0.33 | 0.33 | 0.37 | 0.34 | 0.31 | 0.31 | 0.34 | 0.36 | 0.33 | 0.37 | 0.39 | 0.40 | 0.37 | 0.38 | 0.42 | 0.41 | 0.38 | 0.38 | 0.42 | 0.43 | 0.43 | 0.33 | 0.37 | 0.37 | 0.37 | 0.35 | 0.37 | 0.39 | 0.41 | 0.41 | 0.42 | 0.39 | 0.34 | 0.35 | 0.37 | 0.38 | 0.40 | 0.42 | 0.41 | 0.41 | 0.41 | 0.43 | 0.44 | 0.43 | 0.40 | 0.39 | 0.40 | 0.42 |
|
Times Interest Earned
|
8.94 | 0.66 | 4.66 | 16.89 | 12.68 | 1.27 | 6.61 | 22.30 | 12.74 | 2.10 | 7.68 | 25.57 | 14.53 | 1.00 | 10.87 | 28.31 | 14.99 | 2.15 | 10.82 | 35.54 | 19.85 | 4.50 | 9.42 | 29.04 | 17.31 | 7.86 | 11.57 | 32.85 | 17.64 | 8.19 | 12.40 | 34.07 | 18.48 | 9.88 | 13.89 | 36.07 | 19.87 | 8.81 | 14.77 | 20.57 | 8.21 | 5.16 | 11.17 | 14.53 | 13.96 | 11.63 | 18.81 | 25.37 | 17.38 | 10.54 | 13.07 | 21.26 | 17.76 | 13.10 | 9.67 | 14.88 | -1.27 | 6.35 | 5.47 | 11.23 | 10.21 | 7.52 | 5.19 | 11.06 | 4.29 | 7.01 |
|
FCF Payout Ratio
|
| 0.04 | -0.30 | 0.08 | 0.09 | 0.28 | -0.16 | 0.19 | 0.17 | 0.22 | -0.22 | 0.07 | 0.09 | 1.22 | -0.31 | 0.19 | 0.08 | 0.17 | -0.37 | 0.15 | 0.17 | 46.19 | -0.42 | 0.14 | 0.22 | 0.22 | -2.68 | 0.13 | 0.11 | 0.26 | 5.17 | 0.13 | 0.20 | 0.30 | -7.97 | 0.20 | 0.20 | 0.32 | 2.03 | 0.20 | 0.34 | 0.57 | -0.76 | 0.34 | 0.12 | 0.13 | 0.34 | 0.14 | 0.21 | 1.24 | -0.31 | 0.29 | 0.44 | 0.42 | -0.36 | 0.40 | 0.62 | 0.33 | -0.34 | 0.18 | 0.22 | 0.18 | -0.57 | 0.25 | 0.18 | 0.13 |
|
Enterprise Value
|
-130.74M | -187.77M | -158.21M | -180.38M | -163.38M | -177.37M | -94.42M | -106.86M | -118.11M | -80.89M | -71.80M | -82.57M | -143.06M | -125.86M | -60.70M | -80.34M | -161.18M | -182.99M | -104.03M | -129.91M | -177.89M | -321.73M | -82.91M | -109.30M | -110.33M | -131.58M | -118.14M | -174.64M | -277.24M | -273.56M | -158.89M | -265.19M | -335.03M | -310.26M | -219.73M | -206.10M | -250.87M | -289.12M | -249.97M | -180.08M | -143.32M | -151.83M | -108.91M | -200.00M | -394.14M | -479.90M | -433.39M | -497.63M | -535.33M | -405.60M | -192.96M | -263.23M | -231.56M | -188.20M | -174.00M | -151.30M | -147.90M | -193.10M | -198.50M | -188.80M | -221.10M | -199.50M | -171.30M | -176.50M | -201.00M | -341.00M |
|
Return on Sales
|
0.05% | 0.00% | 0.03% | 0.08% | 0.07% | 0.01% | 0.05% | 0.10% | 0.07% | 0.01% | 0.05% | 0.10% | 0.08% | 0.00% | 0.07% | 0.11% | 0.08% | 0.01% | 0.06% | 0.12% | 0.09% | 0.02% | 0.07% | 0.11% | 0.09% | 0.05% | 0.08% | 0.13% | 0.09% | 0.06% | 0.09% | 0.14% | 0.11% | 0.07% | 0.04% | 0.15% | 0.12% | 0.07% | 0.10% | 0.12% | 0.07% | 0.05% | 0.09% | 0.11% | 0.11% | 0.09% | 0.13% | 0.12% | 0.10% | 0.06% | 0.07% | 0.10% | 0.11% | 0.10% | 0.09% | 0.13% | -0.01% | 0.07% | 0.06% | 0.11% | 0.10% | 0.08% | 0.05% | 0.10% | 0.05% | 0.07% |
|
Return on Capital Employed
|
| | | 0.26% | 0.26% | 0.29% | 0.32% | 0.37% | 0.30% | 0.33% | 0.38% | 0.40% | 0.35% | 0.35% | 0.41% | 0.42% | 0.34% | 0.37% | 0.39% | 0.42% | 0.36% | 0.35% | 0.36% | 0.35% | 0.31% | 0.34% | 0.39% | 0.38% | 0.33% | 0.35% | 0.39% | 0.39% | 0.34% | 0.35% | 0.39% | 0.40% | 0.35% | 0.37% | 0.36% | 0.29% | 0.20% | 0.21% | 0.22% | 0.19% | 0.19% | 0.22% | 0.23% | 0.27% | 0.27% | 0.26% | 0.22% | 0.20% | 0.20% | 0.24% | 0.24% | 0.25% | 0.18% | 0.16% | 0.14% | 0.13% | 0.18% | 0.20% | 0.20% | 0.19% | 0.16% | 0.16% |
|
Return on Invested Capital
|
| | | 0.27% | 0.33% | 0.36% | 0.39% | 0.41% | 0.38% | 0.41% | 0.43% | 0.43% | 0.42% | 0.31% | 0.34% | 0.45% | 0.41% | 0.33% | 0.33% | 0.44% | 0.43% | 0.37% | 0.36% | 0.40% | 0.39% | 0.43% | 0.43% | 0.41% | 0.38% | 0.31% | 0.33% | 0.44% | 0.41% | 0.33% | 0.32% | 0.34% | 0.28% | 0.28% | 0.31% | 0.22% | 0.17% | 0.18% | 0.18% | 0.16% | 0.16% | 0.18% | 0.20% | 0.23% | 0.23% | 0.23% | 0.19% | 0.16% | 0.17% | 0.20% | 0.20% | 0.21% | 0.16% | 0.14% | 0.12% | 0.11% | 0.16% | 0.17% | 0.17% | 0.16% | 0.14% | 0.14% |
|
Return on Assets
|
| | | 0.08% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.14% | 0.12% | 0.12% | 0.12% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.11% | 0.13% | 0.13% | 0.14% | 0.10% | 0.09% | 0.08% | 0.07% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% |
|
Return on Equity
|
| | | 0.23% | 0.30% | 0.34% | 0.37% | 0.39% | 0.36% | 0.39% | 0.43% | 0.42% | 0.41% | 0.39% | 0.45% | 0.44% | 0.40% | 0.42% | 0.43% | 0.43% | 0.42% | 0.42% | 0.43% | 0.42% | 0.40% | 0.43% | 0.46% | 0.43% | 0.39% | 0.41% | 0.45% | 0.45% | 0.42% | 0.42% | 0.41% | 0.43% | 0.42% | 0.41% | 0.45% | 0.39% | 0.33% | 0.32% | 0.32% | 0.28% | 0.29% | 0.30% | 0.32% | 0.34% | 0.34% | 0.34% | 0.32% | 0.30% | 0.31% | 0.34% | 0.34% | 0.34% | 0.25% | 0.22% | 0.19% | 0.17% | 0.24% | 0.26% | 0.27% | 0.27% | 0.23% | 0.22% |