|
Gross Margin
|
38.60% | 40.00% | 39.88% | 36.64% | 37.83% | 38.52% | 36.89% | 35.83% | 35.78% | 36.38% | 34.84% | 34.18% | 32.85% | 34.35% | 33.77% | 34.50% | 34.76% | 35.81% | 36.24% | 39.57% | 37.77% | 43.08% | 44.74% | 40.45% | 39.05% | 36.25% | 40.26% | 38.49% | 35.70% | 36.78% | 40.06% | 38.03% | 36.10% | 37.61% | 39.75% | 39.10% | 36.91% | 37.33% | 40.46% | 39.11% | 37.35% |
|
EBT Margin
|
21.05% | 21.46% | 22.65% | 22.06% | 22.49% | 21.21% | 17.60% | 32.36% | 15.41% | 16.52% | 16.81% | 9.60% | 12.93% | 13.54% | 13.87% | 4.45% | 15.98% | 15.22% | 15.12% | -21.47% | 11.46% | 4.41% | 23.54% | 53.59% | 15.42% | 10.91% | 16.70% | 4.32% | 2.07% | 12.86% | 23.23% | 25.10% | 12.27% | 14.74% | 15.47% | 26.48% | 30.70% | 12.62% | 17.54% | 8.20% | -1.30% |
|
EBIT Margin
|
21.05% | 21.67% | 22.65% | 23.89% | 19.22% | 19.46% | 16.29% | 20.66% | 16.15% | 17.57% | 17.68% | 17.68% | 15.62% | 16.24% | 16.64% | 17.97% | 17.13% | 20.24% | 17.05% | 26.99% | 14.80% | 20.91% | 24.61% | 29.71% | 18.10% | 13.51% | 19.25% | 20.04% | 8.80% | 17.76% | 22.99% | 18.00% | 16.82% | 19.66% | 22.16% | 30.91% | 34.71% | 16.59% | 21.57% | 18.62% | 3.96% |
|
EBITDA Margin
|
13.38% | 16.04% | 13.43% | 15.18% | 12.47% | 14.59% | 11.24% | 19.56% | -2.02% | 11.95% | 8.32% | 7.07% | 8.44% | 10.66% | 10.28% | 2.23% | 13.01% | 6.92% | 12.79% | 19.71% | 47.80% | 24.50% | 35.16% | 53.39% | 31.01% | 29.26% | 25.27% | 41.62% | 28.67% | 363.72% | 16.14% | 11.56% | 9.67% | 9.54% | 10.16% | 21.17% | 20.44% | 9.20% | 14.17% | 4.85% | -6.82% |
|
Operating Margin
|
21.05% | 21.67% | 22.65% | 23.89% | 19.22% | 19.46% | 16.29% | 20.66% | 16.15% | 17.57% | 17.68% | 17.68% | 15.62% | 16.24% | 16.64% | 17.97% | 17.13% | 20.24% | 17.05% | 26.99% | 14.80% | 20.91% | 24.61% | 29.71% | 18.10% | 13.51% | 19.25% | 20.04% | 8.80% | 17.76% | 22.99% | 18.00% | 16.82% | 19.66% | 22.16% | 30.91% | 34.71% | 16.59% | 21.57% | 18.62% | 3.96% |
|
Net Margin
|
14.25% | 14.17% | 15.03% | 13.16% | 14.72% | 13.81% | 10.49% | 19.20% | 2.39% | 16.17% | 16.29% | 9.26% | 9.52% | 13.87% | 10.60% | 4.29% | 12.03% | 10.90% | 11.43% | -25.77% | 31.83% | 24.30% | 17.01% | 14.97% | 18.38% | 19.73% | 18.40% | 43.32% | 16.50% | 346.71% | -0.77% | -6.69% | -0.54% | -0.49% | -0.55% | 0.73% | -0.56% | -0.17% | -0.11% | -0.13% | -0.13% |
|
FCF Margin
|
7.68% | 8.75% | 15.43% | 18.42% | 16.16% | -7.00% | 13.30% | -57.04% | 1.10% | 12.65% | 9.01% | 16.33% | 10.41% | 4.74% | 8.97% | 12.08% | 5.11% | 11.42% | 15.50% | 15.44% | 20.42% | 29.40% | 26.28% | 37.53% | 1.98% | 10.95% | 20.04% | 15.06% | 2.58% | 24.82% | 7.95% | 12.44% | -5.46% | 6.51% | 2.87% | 9.53% | -2.94% | | 7.27% | 6.21% | 1.60% |
|
Inventory Average
|
| | | | 140.00M | 148.50M | 168.50M | 178.00M | 172.50M | 182.00M | 195.00M | 186.00M | 188.00M | 196.00M | 196.00M | 197.00M | 194.00M | 201.50M | 199.00M | 194.00M | 206.00M | 215.50M | 232.50M | 137.20M | 145.70M | 270.00M | 291.00M | 167.70M | 30.30M | 32.35M | 33.80M | 33.70M | 32.40M | 34.50M | 38.85M | 39.95M | 38.85M | 39.75M | 41.40M | 41.95M | 45.55M |
|
Assets Average
|
| | | | 1,845.00M | 1,886.00M | 1,933.50M | 1,937.50M | 1,871.00M | 1,848.00M | 1,859.00M | 1,851.50M | 1,843.00M | 1,873.00M | 1,957.00M | 2,032.00M | 2,180.50M | 2,607.00M | 2,940.00M | 3,007.00M | 3,103.50M | 3,038.50M | 2,985.00M | 3,120.00M | 3,187.00M | 3,215.50M | 3,298.00M | 3,382.40M | 3,484.15M | 3,915.95M | 3,632.95M | 2,937.70M | 2,799.60M | 2,736.15M | 2,569.30M | 2,407.15M | 2,394.25M | 2,401.20M | 2,507.10M | 2,616.00M | 3,036.25M |
|
Equity Average
|
| | | | -308.00M | -252.00M | | | -155.50M | -210.00M | -257.00M | -323.00M | -350.50M | -320.50M | -275.00M | -255.00M | -227.00M | -216.50M | -212.50M | -132.00M | -65.50M | -55.50M | -16.50M | 78.75M | 150.90M | 183.80M | 212.90M | 266.05M | 297.95M | 830.85M | 828.90M | 244.30M | 134.00M | 62.45M | 83.30M | 146.05M | 207.70M | 239.25M | 281.15M | 326.05M | 323.05M |
|
Invested Capital
|
| | | -311.00M | -211.00M | -143.00M | 75.00M | -117.00M | -74.00M | -63.00M | -114.00M | -211.00M | -179.00M | -112.00M | -252.00M | -258.00M | -174.00M | -237.00M | -188.00M | 12.00M | 33.00M | 32.00M | 82.00M | 193.00M | 226.30M | 259.30M | 293.50M | 411.60M | 513.80M | 1,372.40M | 285.40M | 203.20M | 64.80M | 60.10M | 281.50M | 209.40M | 299.80M | 368.70M | 443.60M | 362.30M | 338.80M |
|
Asset Utilization Ratio
|
| | | | 1.06 | 1.06 | 1.05 | 1.08 | 1.14 | 1.19 | 1.20 | 1.23 | 1.25 | 1.24 | 1.20 | 1.18 | 1.12 | 0.93 | 0.79 | 0.78 | 0.63 | 0.54 | 0.47 | 0.33 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.34 | 0.38 | 0.49 | 0.53 | 0.56 | 0.61 | 0.67 | 0.69 | 0.70 | 0.67 | 0.65 | 0.58 |
|
Interest Coverage Ratio
|
| | | 13.11 | 9.40 | 12.50 | 8.70 | 8.07 | 6.29 | 6.25 | 6.80 | 5.83 | 5.12 | 5.05 | 5.37 | 6.28 | 6.50 | 3.08 | 4.63 | 9.21 | 1.60 | 0.93 | 4.08 | 5.38 | 3.06 | 2.37 | 3.22 | 4.39 | 1.57 | 4.60 | | | | | | | | | | | |
|
Debt to Equity
|
| | | -2.25 | -2.53 | -3.31 | | -9.48 | -6.01 | -5.34 | -4.36 | -3.69 | -3.85 | -4.52 | -5.32 | -5.20 | -6.85 | -8.45 | -10.39 | -25.82 | -35.91 | -30.71 | 73.61 | 12.30 | 10.13 | 8.46 | 7.54 | 5.50 | 6.50 | 1.16 | 5.58 | 7.81 | 24.39 | 26.21 | 10.79 | 5.89 | 4.50 | 4.33 | 3.44 | 3.17 | 5.41 |
|
Debt Ratio
|
| | | 0.41 | 0.39 | 0.38 | 0.37 | 0.58 | 0.64 | 0.65 | 0.68 | 0.71 | 0.72 | 0.70 | 0.67 | 0.65 | 0.58 | 0.69 | 0.66 | 0.64 | 0.63 | 0.59 | 0.56 | 0.52 | 0.53 | 0.52 | 0.51 | 0.49 | 0.53 | 0.37 | 0.53 | 0.55 | 0.58 | 0.57 | 0.48 | 0.45 | 0.44 | 0.44 | 0.42 | 0.40 | 0.49 |
|
Equity Ratio
|
| | | -0.18 | -0.15 | -0.11 | | -0.06 | -0.11 | -0.12 | -0.16 | -0.19 | -0.19 | -0.16 | -0.13 | -0.13 | -0.09 | -0.08 | -0.06 | -0.02 | -0.02 | -0.02 | 0.01 | 0.04 | 0.05 | 0.06 | 0.07 | 0.09 | 0.08 | 0.32 | 0.10 | 0.07 | 0.02 | 0.02 | 0.04 | 0.08 | 0.10 | 0.10 | 0.12 | 0.13 | 0.09 |
|
Times Interest Earned
|
| | | 13.11 | 9.40 | 12.50 | 8.70 | 8.07 | 6.29 | 6.25 | 6.80 | 5.83 | 5.12 | 5.05 | 5.37 | 6.28 | 6.50 | 3.08 | 4.63 | 9.21 | 1.60 | 0.93 | 4.08 | 5.38 | 3.06 | 2.37 | 3.22 | 4.39 | 1.57 | 4.60 | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | 0.13 | -0.28 | 0.14 | -0.03 | 2.50 | 0.21 | 0.29 | 0.13 | 0.34 | 0.71 | 0.36 | 0.26 | 0.68 | 0.32 | 0.26 | 0.21 | 0.52 | 0.32 | 0.31 | 0.20 | 3.95 | 0.69 | 0.35 | 0.44 | 2.53 | | | | | | | | | | | | |
|
Enterprise Value
|
| | | -172.00M | -236.00M | -135.00M | -132.00M | -201.00M | -115.00M | -127.00M | -107.00M | -96.00M | -99.00M | -114.00M | -126.00M | -159.40M | -162.00M | -774.00M | -751.00M | -760.50M | -527.00M | -247.00M | -226.00M | -231.40M | -42.80M | -28.50M | -25.50M | -83.90M | -21.00M | -2334.50M | -950.80M | -756.60M | -540.40M | -494.50M | -65.70M | -68.30M | -60.00M | -61.90M | -68.30M | -51.60M | -69.90M |
|
Return on Sales
|
0.14% | 0.14% | 0.15% | 0.13% | 0.15% | 0.14% | 0.10% | 0.19% | 0.02% | 0.16% | 0.16% | 0.09% | 0.10% | 0.14% | 0.11% | 0.04% | 0.12% | 0.11% | 0.11% | -0.26% | 0.32% | 0.24% | 0.17% | 0.15% | 0.18% | 0.20% | 0.18% | 0.43% | 0.16% | 3.47% | -0.01% | -0.07% | -0.01% | 0.00% | -0.01% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | 0.32% | 0.30% | 0.28% | 0.27% | 0.26% | 0.27% | 0.28% | 0.27% | 0.27% | 0.26% | 0.25% | 0.25% | 0.24% | 0.20% | 0.17% | 0.19% | 0.16% | 0.13% | 0.13% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.10% | 0.11% | 0.17% | 0.14% | 0.18% | 0.21% | 0.21% | 0.20% | 0.17% | 0.10% |
|
Return on Invested Capital
|
| | | | -1.06% | -1.54% | -7.34% | -11.64% | -2.15% | -3.36% | -3.06% | -1.86% | -1.86% | -2.49% | -1.86% | -1.34% | -1.64% | -1.62% | -1.52% | -1.21% | -18.57% | 50.58% | 22.50% | 1.34% | 1.06% | 0.93% | 0.84% | 0.47% | 0.41% | 0.22% | 0.26% | 0.85% | 1.57% | 3.56% | 1.33% | 1.13% | 1.32% | 0.99% | 0.81% | 0.71% | 0.42% |
|
Return on Assets
|
| | | | 0.15% | 0.15% | 0.14% | 0.16% | 0.13% | 0.14% | 0.16% | 0.14% | 0.16% | 0.15% | 0.13% | 0.11% | 0.11% | 0.09% | 0.08% | 0.01% | 0.01% | 0.01% | 0.00% | 0.07% | 0.06% | 0.06% | 0.06% | 0.09% | 0.09% | 0.37% | 0.38% | 0.42% | 0.42% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | -0.91% | -1.12% | | | -1.58% | -1.27% | -1.18% | -0.79% | -0.84% | -0.89% | -0.93% | -0.89% | -1.09% | -1.05% | -1.04% | -0.20% | -0.35% | -0.34% | -0.48% | 2.80% | 1.35% | 1.11% | 1.00% | 1.18% | 1.06% | 1.75% | 1.68% | 5.00% | 8.68% | -0.53% | -0.39% | -0.02% | -0.02% | -0.01% | 0.00% | -0.01% | -0.01% |