|
Gross Margin
|
8.67% | 15.62% | 18.01% | 20.45% | 22.29% | 22.87% | 21.47% | 22.17% | 22.10% | 20.45% | 20.38% | 20.99% | 20.24% | 20.21% | 19.91% | 19.27% | 19.41% | 19.59% | 19.11% | 19.34% | 19.40% | 19.48% | 19.31% | 19.88% | 19.47% | 20.07% | 20.15% | 20.67% | 20.62% | 20.42% | 20.12% | 20.52% | 20.80% | 20.93% | 20.22% | 20.54% | 19.88% | 18.99% | 19.39% | 17.42% | 18.55% | 18.70% | 19.48% | 17.93% | 1.34% | 19.64% | 19.94% | 20.43% | 18.99% | 16.30% | 17.37% | 13.56% | 15.67% | 16.64% | 17.04% | 15.20% | 16.96% | 17.91% | 19.30% | 16.94% | 18.23% | 17.96% | 21.02% | 18.54% | 18.46% | 19.29% |
|
EBT Margin
|
-11.17% | -2.34% | 2.96% | 0.36% | 10.41% | 11.43% | 10.89% | 12.10% | 11.37% | 8.97% | 9.55% | 10.31% | 6.48% | 8.73% | 8.99% | 8.29% | 7.97% | 8.77% | 8.33% | 8.27% | 8.03% | 5.16% | 7.09% | 8.64% | 2.97% | 8.49% | 6.95% | 10.51% | 7.83% | 7.77% | 7.52% | 8.76% | 7.45% | 10.14% | 7.72% | 10.21% | 9.50% | 8.43% | 0.10% | 7.07% | 7.00% | 6.63% | 9.57% | 6.01% | -23.57% | 7.31% | 11.04% | 9.68% | 7.52% | 4.71% | 9.25% | 5.60% | 5.62% | 6.65% | 9.29% | 4.37% | 3.15% | 7.74% | 7.96% | 6.65% | 7.02% | 7.71% | 14.22% | 9.04% | 8.14% | 8.87% |
|
EBIT Margin
|
-9.57% | -1.03% | 4.53% | -5.49% | 11.36% | 12.72% | 11.61% | 12.72% | 12.08% | 9.96% | 10.16% | 10.96% | 7.04% | 9.12% | 9.62% | 8.49% | 8.54% | 8.83% | 8.60% | 8.62% | 8.35% | 5.85% | 7.92% | 9.21% | 3.68% | 9.11% | 7.22% | 11.16% | 8.44% | 8.25% | 20.12% | 20.52% | 8.34% | 11.08% | 8.56% | 10.86% | 10.36% | 9.47% | 0.96% | 7.97% | 7.87% | 7.58% | 10.47% | 7.26% | -22.33% | 8.59% | 12.20% | 10.57% | 8.11% | 5.36% | 8.26% | 6.31% | 5.96% | 7.43% | 9.85% | 5.09% | 3.57% | 8.94% | 8.62% | 7.42% | 7.91% | 8.85% | 13.49% | 9.85% | 9.10% | 9.87% |
|
EBITDA Margin
|
12.29% | 0.00% | 0.00% | -5.49% | 5.85% | 12.72% | 11.61% | 12.72% | 9.76% | 9.96% | 10.16% | 10.96% | 5.97% | 9.12% | 9.62% | 8.49% | 8.54% | 8.83% | 8.60% | 8.62% | 8.35% | 5.85% | 7.92% | 9.21% | 3.68% | 9.11% | 1.21% | 7.56% | 7.93% | 5.11% | 5.50% | -1.92% | 8.78% | 10.68% | 7.44% | 10.86% | 10.36% | 9.47% | 0.96% | 7.97% | 7.87% | 7.58% | 10.47% | 7.26% | -22.33% | 8.59% | 12.20% | 10.57% | 8.11% | 5.36% | 8.26% | 6.31% | 5.96% | 7.43% | 9.85% | 5.09% | 3.57% | 8.94% | 8.62% | 7.42% | 7.91% | 8.85% | 13.49% | 9.85% | 9.10% | 9.87% |
|
Operating Margin
|
-9.57% | -1.03% | 4.53% | -5.49% | 11.36% | 12.72% | 11.61% | 12.72% | 12.08% | 9.96% | 10.16% | 10.96% | 7.04% | 9.12% | 9.62% | 8.49% | 8.54% | 8.83% | 8.60% | 8.62% | 8.35% | 5.85% | 7.92% | 9.21% | 3.68% | 9.11% | 7.22% | 11.16% | 8.44% | 8.25% | 20.12% | 20.52% | 8.34% | 11.08% | 8.56% | 10.86% | 10.36% | 9.47% | 0.96% | 7.97% | 7.87% | 7.58% | 10.47% | 7.26% | -22.33% | 8.59% | 12.20% | 10.57% | 8.11% | 5.36% | 8.26% | 6.31% | 5.96% | 7.43% | 9.85% | 5.09% | 3.57% | 8.94% | 8.62% | 7.42% | 7.91% | 8.85% | 13.49% | 9.85% | 9.10% | 9.87% |
|
Net Margin
|
-15.42% | -1.72% | 2.54% | -4.96% | 7.45% | 8.18% | 8.11% | 9.37% | 8.66% | 7.07% | 6.89% | 7.81% | 4.65% | 6.04% | 6.06% | 6.82% | 5.86% | 6.34% | 5.89% | 4.27% | 5.71% | 3.49% | 4.83% | 6.29% | 1.64% | 5.97% | 4.54% | 7.38% | 5.49% | 5.76% | 5.51% | 5.54% | 5.45% | -0.39% | -0.92% | -1.64% | -7.19% | 5.80% | 0.09% | 5.13% | 5.08% | 4.24% | 7.10% | 4.06% | -16.70% | 4.86% | 4.88% | 7.00% | 5.14% | 3.25% | 6.61% | 3.91% | 3.80% | 4.60% | 6.72% | 3.01% | 2.01% | 5.16% | 5.09% | 4.86% | 5.34% | 5.44% | 9.98% | 6.52% | 6.19% | 6.47% |
|
FCF Margin
|
2.87% | 1.89% | 7.79% | 11.99% | 6.44% | 11.26% | 7.97% | 12.36% | 2.81% | 1.87% | 5.17% | 9.23% | 0.85% | 6.32% | 1.67% | 6.82% | 2.47% | 4.69% | 5.27% | 7.86% | 4.01% | -1.24% | 4.26% | 4.25% | -2.33% | 1.68% | 4.28% | 8.07% | 4.47% | -1.13% | 6.13% | 5.03% | 0.76% | -7.11% | -7.36% | -5.60% | 2.14% | 11.72% | 7.05% | 2.08% | -6.92% | 3.56% | 8.65% | 3.63% | -18.42% | 13.45% | 14.18% | 4.10% | -1.68% | 4.11% | 7.65% | -1.98% | -9.27% | 2.95% | 12.63% | -7.62% | 9.72% | 1.89% | 10.69% | -0.69% | 7.14% | 1.21% | 10.74% | -0.97% | 6.01% | 5.62% |
|
Inventory Average
|
524.30M | 441.95M | 444.55M | 475.20M | 499.50M | 507.85M | 535.00M | 603.80M | 626.20M | 617.95M | 623.10M | 659.40M | 698.75M | 686.95M | 689.75M | 699.10M | 695.75M | 697.80M | 714.25M | 739.75M | 750.70M | 762.70M | 773.75M | 766.35M | 745.70M | 750.65M | 773.55M | 789.80M | 833.05M | 857.20M | 876.35M | 794.45M | 775.15M | 885.60M | 923.05M | 955.60M | 880.10M | 814.00M | 841.25M | 834.55M | 823.35M | 818.00M | 819.70M | 837.90M | 849.25M | 824.95M | 847.10M | 919.00M | 969.00M | 1,001.00M | 939.00M | 936.50M | 1,000.00M | 1,001.50M | 1,034.50M | 1,069.00M | 1,056.50M | 1,051.50M | 1,084.00M | 1,092.50M | 1,054.00M | 1,055.50M | 1,045.50M | 1,001.00M | 1,021.50M | 1,083.00M |
|
Assets Average
|
5,312.60M | 5,144.75M | 5,015.45M | 5,173.10M | 5,224.00M | 5,313.05M | 5,503.65M | 5,654.05M | 5,861.90M | 6,072.00M | 6,057.00M | 6,073.30M | 6,237.90M | 6,382.85M | 6,454.70M | 6,536.25M | 6,642.30M | 6,782.45M | 6,935.40M | 7,001.60M | 7,046.65M | 7,653.90M | 7,995.15M | 7,617.85M | 7,384.70M | 7,365.95M | 7,349.40M | 7,409.45M | 7,834.90M | 8,194.30M | 8,272.75M | 8,267.80M | 8,375.95M | 8,480.60M | 8,514.45M | 8,731.65M | 7,833.95M | 6,775.15M | 6,741.05M | 6,747.10M | 6,779.05M | 6,687.50M | 6,680.35M | 6,872.55M | 7,074.20M | 7,503.95M | 7,995.20M | 8,183.50M | 7,923.00M | 7,573.50M | 7,524.00M | 7,653.00M | 7,399.50M | 7,182.00M | 7,525.50M | 7,951.00M | 8,072.00M | 7,973.00M | 8,159.50M | 8,328.00M | 8,167.00M | 8,158.00M | 8,055.00M | 7,959.00M | 8,295.00M | 8,469.50M |
|
Equity Average
|
2,230.00M | 2,304.65M | 2,344.00M | 2,400.45M | 2,484.75M | 2,577.50M | 2,714.30M | 2,873.15M | 3,026.40M | 3,187.20M | 3,281.45M | 3,325.55M | 3,393.15M | 3,509.10M | 3,641.25M | 3,738.85M | 3,799.55M | 3,864.40M | 3,969.05M | 4,016.35M | 4,000.15M | 3,971.65M | 3,809.55M | 3,558.90M | 3,333.85M | 3,283.30M | 3,330.00M | 3,393.55M | 3,666.65M | 3,908.80M | 3,994.70M | 3,981.70M | 4,016.65M | 4,109.60M | 4,160.85M | 4,275.70M | 3,174.80M | 2,030.50M | 1,975.10M | 1,935.40M | 2,005.85M | 2,018.50M | 2,060.65M | 2,083.05M | 1,999.55M | 2,034.15M | 2,268.15M | 2,472.00M | 2,568.00M | 2,594.00M | 2,610.50M | 2,661.00M | 2,616.00M | 2,524.50M | 2,558.50M | 2,633.50M | 2,599.00M | 2,521.50M | 2,528.00M | 2,506.00M | 2,376.50M | 2,304.50M | 2,291.50M | 2,323.00M | 2,420.50M | 2,519.50M |
|
Invested Capital
|
2,494.00M | 2,474.00M | 2,510.20M | 2,754.60M | 2,668.00M | 2,791.10M | 2,963.30M | 3,026.30M | 3,220.70M | 3,466.70M | 3,523.90M | 3,697.00M | 3,646.60M | 3,752.20M | 3,859.70M | 3,845.90M | 3,895.10M | 4,089.60M | 4,248.70M | 4,339.80M | 4,360.50M | 4,189.80M | 3,926.10M | 3,521.70M | 3,349.90M | 3,434.20M | 3,372.50M | 3,507.70M | 3,894.00M | 4,047.80M | 4,110.00M | 4,146.20M | 4,332.10M | 4,301.40M | 4,391.80M | 4,426.00M | 2,613.20M | 2,626.40M | 2,517.80M | 2,411.60M | 2,404.50M | 2,289.20M | 2,490.10M | 2,362.90M | 2,447.90M | 3,138.80M | 2,725.00M | 2,812.00M | 2,978.00M | 2,937.00M | 2,994.00M | 3,021.00M | 3,117.00M | 3,183.00M | 3,337.00M | 3,218.00M | 3,038.00M | 3,076.00M | 3,108.00M | 2,752.00M | 2,766.00M | 2,922.00M | 2,672.00M | 2,901.00M | 3,159.00M | 3,213.00M |
|
Asset Utilization Ratio
|
1.05 | 0.94 | 0.92 | 0.99 | 1.13 | 1.23 | 1.26 | 1.27 | 1.29 | 1.29 | 1.34 | 1.36 | 1.33 | 1.31 | 1.28 | 1.26 | 1.24 | 1.23 | 1.23 | 1.26 | 1.27 | 1.20 | 1.16 | 1.21 | 1.23 | 1.23 | 1.23 | 1.24 | 1.20 | 1.19 | 1.21 | 1.22 | 1.22 | 1.14 | 1.07 | 1.01 | 1.07 | 1.25 | 1.29 | 1.28 | 1.26 | 1.28 | 1.28 | 1.20 | 1.01 | 0.95 | 0.93 | 0.96 | 1.11 | 1.14 | 1.09 | 1.06 | 1.10 | 1.20 | 1.17 | 1.16 | 1.21 | 1.26 | 1.28 | 1.27 | 1.29 | 1.29 | 1.29 | 1.30 | 1.26 | 1.25 |
|
Interest Coverage Ratio
|
4.82 | -0.70 | 3.28 | -6.62 | 13.48 | 17.23 | 14.97 | 18.66 | 16.55 | 13.25 | 12.65 | 15.04 | 12.26 | 20.70 | 17.19 | 19.15 | 23.09 | 23.37 | 22.51 | 19.49 | 21.07 | 7.26 | 8.87 | 14.07 | 4.68 | 12.35 | 10.12 | 18.15 | 13.24 | 13.63 | | | 9.18 | 14.65 | 10.86 | 17.90 | 16.72 | 10.19 | 1.06 | 9.62 | 9.69 | 8.99 | 13.19 | 8.38 | -14.63 | 8.33 | 15.35 | 14.81 | 10.25 | 7.07 | 12.50 | 10.31 | 9.54 | 11.40 | 12.11 | 6.68 | 3.76 | 9.67 | 9.48 | 7.46 | 7.36 | 8.37 | 13.07 | 10.16 | 9.15 | 10.68 |
|
Debt to Equity
|
0.86 | 0.53 | 0.56 | 0.47 | 0.37 | 0.34 | 0.30 | 0.25 | 0.24 | 0.21 | 0.21 | 0.20 | 0.20 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 | 0.45 | 0.48 | 0.47 | 0.51 | 0.48 | 0.47 | 0.44 | 0.01 | 0.39 | 0.38 | 0.39 | 0.38 | 0.37 | 0.36 | 0.32 | 1.14 | 1.10 | 1.18 | 1.03 | 1.09 | 1.05 | 0.99 | 1.24 | 1.57 | 1.44 | 1.00 | 0.92 | 0.79 | 0.80 | 0.76 | 0.75 | 0.63 | 0.69 | 0.67 | 0.82 | 0.69 | 0.75 | 0.72 | 0.88 | 0.86 | 0.96 | 0.84 | 0.89 | 0.83 | 0.79 |
|
Debt Ratio
|
0.36 | 0.25 | 0.26 | 0.22 | 0.18 | 0.16 | 0.15 | 0.13 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.00 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.16 | 0.34 | 0.33 | 0.33 | 0.30 | 0.33 | 0.32 | 0.31 | 0.36 | 0.43 | 0.39 | 0.30 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.23 | 0.24 | 0.23 | 0.27 | 0.22 | 0.23 | 0.22 | 0.26 | 0.25 | 0.27 | 0.24 | 0.26 | 0.24 | 0.24 |
|
Equity Ratio
|
0.42 | 0.48 | 0.46 | 0.47 | 0.48 | 0.49 | 0.50 | 0.52 | 0.51 | 0.54 | 0.55 | 0.55 | 0.54 | 0.56 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.56 | 0.48 | 0.47 | 0.46 | 0.44 | 0.45 | 0.46 | 0.46 | 0.47 | 0.48 | 0.49 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.30 | 0.30 | 0.28 | 0.29 | 0.30 | 0.30 | 0.31 | 0.29 | 0.27 | 0.27 | 0.30 | 0.31 | 0.34 | 0.34 | 0.35 | 0.34 | 0.36 | 0.34 | 0.34 | 0.32 | 0.32 | 0.31 | 0.31 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 |
|
Times Interest Earned
|
4.82 | -0.70 | 3.28 | -6.62 | 13.48 | 17.23 | 14.97 | 18.66 | 16.55 | 13.25 | 12.65 | 15.04 | 12.26 | 20.70 | 17.19 | 19.15 | 23.09 | 23.37 | 22.51 | 19.49 | 21.07 | 7.26 | 8.87 | 14.07 | 4.68 | 12.35 | 10.12 | 18.15 | 13.24 | 13.63 | | | 9.18 | 14.65 | 10.86 | 17.90 | 16.72 | 10.19 | 1.06 | 9.62 | 9.69 | 8.99 | 13.19 | 8.38 | -14.63 | 8.33 | 15.35 | 14.81 | 10.25 | 7.07 | 12.50 | 10.31 | 9.54 | 11.40 | 12.11 | 6.68 | 3.76 | 9.67 | 9.48 | 7.46 | 7.36 | 8.37 | 13.07 | 10.16 | 9.15 | 10.68 |
|
FCF Payout Ratio
|
-0.56 | 1.32 | | | 0.12 | 0.25 | | | 0.60 | 0.99 | 0.38 | 0.21 | 2.17 | 0.34 | 1.38 | 0.34 | 0.91 | 0.46 | 0.43 | 0.26 | 0.53 | -1.64 | 0.53 | 0.48 | -0.94 | 1.28 | 0.53 | 0.24 | 0.45 | -1.76 | 0.34 | 0.39 | 2.60 | | | -0.42 | 19.56 | -0.03 | | 1.20 | -0.36 | 0.75 | 0.29 | 0.81 | | | | | -1.59 | 0.72 | 0.35 | -1.33 | -0.29 | 0.81 | 0.19 | -0.30 | 0.22 | 1.14 | 0.19 | -3.11 | 0.30 | 1.71 | 0.20 | -2.16 | 0.33 | 0.43 |
|
Enterprise Value
|
980.10M | -267.60M | -383.20M | -424.90M | -262.80M | -455.50M | -478.10M | -585.10M | -592.20M | -568.80M | -648.60M | -743.30M | -732.50M | -902.00M | -892.10M | -976.00M | -971.40M | -1022.70M | -1114.00M | -1100.90M | -1081.30M | -2044.10M | -1832.60M | -1515.30M | -1349.20M | -1308.40M | -1169.60M | -1323.50M | -897.50M | -841.20M | -913.20M | -985.10M | -987.20M | -672.80M | -708.60M | -662.50M | -494.80M | -522.70M | -604.60M | -424.30M | -399.20M | -323.20M | -437.50M | -897.40M | -1214.90M | -1468.70M | -1189.00M | -1241.00M | -879.00M | -890.00M | -959.00M | -933.00M | -316.00M | -481.00M | -603.00M | -732.00M | -472.00M | -475.00M | -507.00M | -564.00M | -406.00M | -424.00M | -342.00M | -337.00M | -300.00M | -256.00M |
|
Return on Sales
|
-0.15% | -0.02% | 0.03% | -0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.04% | 0.06% | 0.03% | 0.05% | 0.06% | 0.02% | 0.06% | 0.05% | 0.07% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.00% | -0.01% | -0.02% | -0.07% | 0.06% | 0.00% | 0.05% | 0.05% | 0.04% | 0.07% | 0.04% | -0.17% | 0.05% | 0.05% | 0.07% | 0.05% | 0.03% | 0.07% | 0.04% | 0.04% | 0.05% | 0.07% | 0.03% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.10% | 0.07% | 0.06% | 0.06% |
|
Return on Capital Employed
|
0.01% | -0.01% | -0.02% | -0.02% | 0.04% | 0.11% | 0.15% | 0.12% | 0.24% | 0.23% | 0.22% | 0.22% | 0.19% | 0.18% | 0.17% | 0.15% | 0.16% | 0.16% | 0.15% | 0.17% | 0.17% | 0.14% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.16% | 0.15% | 0.20% | 0.26% | 0.26% | 0.25% | 0.19% | 0.14% | 0.17% | 0.20% | 0.18% | 0.15% | 0.13% | 0.12% | 0.17% | 0.15% | 0.06% | 0.07% | 0.08% | 0.10% | 0.17% | 0.17% | 0.14% | 0.12% | 0.12% | 0.16% | 0.17% | 0.15% | 0.14% | 0.17% | 0.17% | 0.16% | 0.20% | 0.21% | 0.22% | 0.25% | 0.27% | 0.26% |
|
Return on Invested Capital
|
0.04% | -0.03% | -0.04% | -0.12% | 0.02% | 0.08% | 0.11% | 0.21% | 0.22% | 0.21% | 0.20% | 0.19% | 0.16% | 0.15% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.14% | 0.12% | 0.14% | 0.13% | 0.14% | 0.16% | 0.15% | 0.21% | 0.24% | 0.24% | 0.23% | 0.18% | 0.13% | 0.18% | 0.24% | 0.16% | 0.15% | 0.12% | 0.11% | 0.22% | 0.20% | 0.08% | 0.08% | 0.05% | 0.09% | 0.19% | 0.17% | 0.16% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.17% | 0.22% | 0.21% | 0.25% | 0.27% | 0.26% | 0.25% |
|
Return on Assets
|
0.01% | -0.03% | -0.04% | -0.04% | 0.01% | 0.04% | 0.06% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.03% | 0.01% | -0.03% | -0.01% | -0.01% | 0.01% | 0.05% | 0.05% | 0.07% | 0.06% | 0.02% | 0.02% | 0.02% | 0.02% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Equity
|
0.02% | -0.07% | -0.08% | -0.09% | 0.02% | 0.09% | 0.12% | 0.21% | 0.21% | 0.20% | 0.20% | 0.19% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.13% | 0.11% | 0.13% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.10% | 0.06% | 0.02% | -0.07% | -0.05% | -0.04% | 0.04% | 0.17% | 0.15% | 0.22% | 0.20% | 0.07% | 0.08% | 0.05% | 0.08% | 0.19% | 0.17% | 0.18% | 0.15% | 0.14% | 0.16% | 0.17% | 0.16% | 0.15% | 0.17% | 0.16% | 0.18% | 0.23% | 0.24% | 0.29% | 0.30% | 0.30% | 0.31% |