|
Gross Margin
|
9.70% | 10.59% | 13.49% | 19.42% | 13.50% | 14.43% | 8.48% | 12.27% | 16.73% | 16.50% | 15.95% | 10.51% | 8.64% | 8.07% | 12.61% | 11.71% | 9.14% | 8.30% | 5.46% | 1.23% | 7.11% | 8.00% | 9.07% | 11.64% | 9.73% | 7.53% | -3.45% | -13.20% | -4.38% | 5.95% | 6.52% | 12.22% | 14.41% | 14.12% | 12.12% | 15.67% | 15.18% | 17.21% | 15.72% | 14.22% | 13.05% | 16.45% | 15.68% | 16.62% | 14.11% | 9.70% | 6.37% | 6.87% | 12.39% | 6.93% | 11.37% | | 20.31% | 18.27% | 17.81% | | 18.61% | 19.99% | 18.97% | 19.33% | 18.93% | 20.76% | 21.39% | -7.89% | 20.60% | 21.26% | 22.68% |
|
EBT Margin
|
0.04% | | 0.37% | 7.60% | 3.67% | 5.76% | 0.90% | 2.18% | 7.64% | 7.42% | 7.05% | 3.70% | 6.71% | 7.12% | 4.25% | 2.43% | 1.35% | 0.62% | -3.63% | -15.38% | -2.63% | -0.30% | 0.38% | 2.56% | 1.83% | -2.11% | -14.16% | -48.60% | -17.47% | -5.11% | -68.98% | -3.62% | 2.67% | 1.28% | -13.96% | 0.04% | 6.69% | 7.97% | 6.13% | 3.78% | 1.70% | 7.80% | 11.68% | 1.58% | 3.60% | -42.49% | -7.73% | -173.60% | 0.45% | -6.56% | 10.64% | | 4.81% | -3.22% | 6.53% | | 7.37% | 7.92% | 8.24% | 0.76% | 8.18% | 10.13% | 10.93% | -5.56% | 10.62% | 11.69% | 12.85% |
|
EBIT Margin
|
-0.01% | 1.52% | 1.49% | 8.78% | 5.25% | 7.21% | 2.26% | 3.71% | 9.51% | 9.15% | 8.81% | 6.17% | 8.26% | 8.59% | 5.75% | 4.04% | 2.56% | 1.95% | -1.80% | -13.38% | 0.25% | 2.13% | 2.65% | 4.92% | 4.12% | 0.45% | -10.95% | -44.55% | -13.83% | -1.49% | -64.75% | 9.30% | 7.73% | 6.74% | -8.48% | 9.02% | 8.32% | 11.00% | 9.30% | 7.20% | 6.28% | 10.18% | 9.28% | 9.69% | 7.16% | -35.49% | -1.61% | -165.29% | 4.59% | -1.83% | 4.12% | | 9.23% | -1.21% | 10.97% | | 10.85% | 11.50% | 12.21% | 10.18% | 11.05% | 13.02% | 13.53% | -6.63% | 12.84% | 14.12% | 14.43% |
|
EBITDA Margin
|
-0.01% | 1.52% | 1.49% | 8.78% | 5.25% | 7.21% | 2.26% | 3.71% | 9.51% | 9.15% | 8.81% | 6.17% | 8.26% | 8.59% | 5.75% | 4.04% | 2.56% | 1.95% | -1.80% | -13.38% | 0.25% | 2.13% | 2.65% | 4.92% | 4.12% | 0.45% | -10.95% | -44.55% | -13.83% | -1.49% | -64.75% | 9.30% | 7.73% | 6.74% | -8.48% | 9.02% | 8.32% | 11.00% | 9.30% | 7.20% | 6.28% | 10.18% | 9.28% | 9.69% | 7.16% | -35.49% | -1.61% | -165.29% | 4.59% | -1.83% | 4.12% | | 9.23% | -1.21% | 10.97% | | 10.85% | 11.50% | 12.21% | 10.18% | 11.05% | 13.02% | 13.53% | -6.63% | 12.84% | 14.12% | 14.43% |
|
Operating Margin
|
-0.01% | 1.52% | 1.49% | 8.78% | 5.25% | 7.21% | 2.26% | 3.71% | 9.51% | 9.15% | 8.81% | 6.17% | 8.26% | 8.59% | 5.75% | 4.04% | 2.56% | 1.95% | -1.80% | -13.38% | 0.25% | 2.13% | 2.65% | 4.92% | 4.12% | 0.45% | -10.95% | -44.55% | -13.83% | -1.49% | -64.75% | 9.30% | 7.73% | 6.74% | -8.48% | 9.02% | 8.32% | 11.00% | 9.30% | 7.20% | 6.28% | 10.18% | 9.28% | 9.69% | 7.16% | -35.49% | -1.61% | -165.29% | 4.59% | -1.83% | 4.12% | | 9.23% | -1.21% | 10.97% | | 10.85% | 11.50% | 12.21% | 10.18% | 11.05% | 13.02% | 13.53% | -6.63% | 12.84% | 14.12% | 14.43% |
|
Net Margin
|
-7.94% | -11.80% | 0.57% | 20.01% | 2.20% | 3.63% | 0.31% | 1.68% | 4.78% | 4.88% | 4.75% | 1.92% | 4.65% | 4.66% | 0.35% | -0.54% | 0.03% | 0.07% | -10.57% | 28.10% | -10.40% | -9.21% | -10.20% | 0.21% | -10.08% | -11.38% | -11.99% | | -26.57% | -14.86% | -80.22% | 1.72% | -8.56% | -9.94% | -25.21% | 0.57% | -5.79% | -4.09% | -4.65% | 4.34% | -9.56% | -3.12% | 0.33% | 5.39% | -8.50% | -68.40% | -27.27% | -169.57% | -18.60% | -28.81% | -11.52% | | -12.20% | -17.23% | -5.86% | | -4.39% | -3.45% | -3.65% | 14.02% | -3.95% | -2.47% | -3.23% | -1.18% | -0.79% | -0.93% | 10.09% |
|
FCF Margin
|
7.25% | 32.75% | -64.72% | -4.68% | -13.70% | -15.95% | 8.87% | 0.49% | -7.54% | -5.71% | 8.01% | 9.07% | -7.03% | -1.41% | 9.38% | 4.44% | -13.13% | -2.02% | -0.25% | -8.33% | -9.77% | -3.48% | -5.64% | 2.47% | -0.94% | 3.79% | -2.26% | -3.05% | -17.29% | -5.91% | -13.98% | 5.11% | -15.59% | -0.66% | 0.20% | 4.26% | -9.06% | 5.26% | 4.99% | 22.96% | -15.28% | -0.20% | 4.67% | 16.69% | -15.12% | 8.32% | 5.15% | 12.15% | -13.65% | -11.28% | -25.49% | | -29.16% | -3.54% | 7.49% | | -33.29% | | | 34.19% | -15.78% | 3.73% | -3.98% | -10.59% | -12.74% | 7.84% | 14.84% |
|
Inventory Average
|
816.90M | 719.55M | 715.10M | 832.80M | 949.70M | | | | 1,293.85M | 1,519.30M | 1,621.65M | 1,579.70M | 1,617.65M | 1,677.50M | 1,638.95M | 1,569.60M | 1,582.80M | 1,605.35M | 1,463.30M | 1,333.50M | 1,365.30M | 1,407.50M | 1,412.10M | 1,445.25M | 1,472.70M | 1,472.75M | 1,414.50M | 1,313.85M | 1,218.95M | 1,130.30M | 1,086.60M | 1,057.95M | 1,044.45M | 1,064.05M | 1,088.65M | 1,138.60M | 1,193.45M | 1,232.45M | 1,246.95M | 1,225.45M | 1,232.75M | 1,235.95M | 1,193.00M | 1,161.90M | 1,168.20M | 1,142.30M | 1,069.70M | 1,016.50M | 1,022.45M | 1,053.40M | 1,057.40M | 1,051.05M | 1,117.65M | 1,229.95M | 1,243.90M | 1,206.30M | 1,244.75M | 1,337.10M | 1,367.15M | 1,300.70M | 1,266.20M | 1,301.20M | 1,366.00M | 1,383.75M | 1,374.95M | 1,404.75M | 1,409.10M |
|
Assets Average
|
4,101.85M | 4,177.35M | 4,350.70M | 4,363.00M | 4,374.50M | | | | 4,843.05M | 5,620.75M | 6,088.00M | 6,086.95M | 6,062.80M | 6,079.35M | 6,079.40M | 6,163.30M | 6,211.05M | 6,146.95M | 6,359.45M | 6,742.15M | 6,901.25M | 6,744.20M | 6,537.05M | 6,537.45M | 6,564.25M | 6,513.05M | 6,315.20M | 5,956.40M | 5,735.40M | 5,790.05M | 5,526.65M | 5,181.15M | 5,162.20M | 5,170.35M | 5,130.70M | 5,130.25M | 5,267.70M | 5,371.65M | 5,391.15M | 5,445.40M | 5,496.40M | 5,520.15M | 5,589.10M | 5,631.75M | 5,720.85M | 5,488.25M | 5,116.65M | 4,549.40M | 4,051.70M | 4,021.25M | 4,300.25M | 4,455.85M | 4,260.65M | 4,232.75M | 4,258.60M | 4,366.70M | 4,366.45M | 4,361.00M | 4,582.90M | 4,858.10M | 4,883.60M | 4,851.75M | 4,993.60M | 5,148.20M | 5,207.30M | 5,102.50M | 5,011.85M |
|
Equity Average
|
2,025.65M | 2,084.95M | 2,150.55M | 2,121.55M | 2,094.05M | 2,114.50M | 2,131.60M | 2,131.05M | 2,166.25M | 2,491.55M | 2,810.65M | 2,706.45M | 2,592.75M | 2,644.70M | 2,710.20M | 2,666.00M | 2,591.90M | 2,591.80M | 2,575.50M | 2,779.40M | 2,980.90M | 2,972.85M | 2,979.10M | 2,844.45M | 2,708.65M | 2,704.35M | 2,603.10M | 2,344.95M | 2,141.40M | 2,098.85M | 1,831.00M | 1,503.75M | 1,467.10M | 1,501.90M | 1,480.95M | 1,646.00M | 1,903.90M | 2,002.60M | 2,062.55M | 2,037.40M | 2,019.10M | 2,092.60M | 2,209.25M | 2,236.55M | 2,192.90M | 2,017.45M | 1,846.05M | 1,245.60M | 625.35M | 607.70M | 643.15M | 756.45M | 814.20M | 844.80M | 916.15M | 1,047.80M | 1,185.75M | 1,261.75M | 1,332.55M | 1,418.20M | 1,426.85M | 1,420.55M | 1,689.95M | 1,933.60M | 1,968.75M | 1,920.15M | 1,841.90M |
|
Invested Capital
|
2,037.00M | 2,165.10M | 2,173.70M | 2,123.10M | 2,130.60M | 2,130.50M | 2,132.70M | 2,270.80M | 2,342.50M | 2,934.20M | 2,986.20M | 2,598.90M | 2,642.30M | 2,702.80M | 2,761.70M | 2,604.20M | 2,613.80M | 3,007.20M | 2,984.00M | 3,414.60M | 3,387.10M | 2,996.00M | 2,997.10M | 2,727.10M | 2,725.90M | 2,719.00M | 2,509.50M | 2,188.30M | 2,254.90M | 2,106.00M | 1,568.10M | 1,549.90M | 1,662.20M | 1,581.90M | 1,483.90M | 1,854.60M | 2,027.00M | 2,058.20M | 2,099.80M | 1,998.20M | 2,053.00M | 2,150.10M | 2,292.00M | 2,204.70M | 2,503.30M | 1,855.10M | 1,862.00M | 659.20M | 625.00M | 625.40M | 1,287.10M | 964.00M | 912.40M | 926.50M | 967.30M | 1,198.90M | 1,239.20M | 1,383.10M | 1,393.40M | 1,512.40M | 1,400.30M | 1,784.70M | 1,939.90M | 2,135.60M | 2,162.20M | 2,037.30M | 2,017.50M |
|
Asset Utilization Ratio
|
1.17 | 0.97 | 0.77 | 0.70 | 0.71 | | | | 0.90 | 0.83 | 0.82 | 0.79 | 0.80 | 0.78 | 0.74 | 0.76 | 0.73 | 0.70 | 0.65 | 0.60 | 0.57 | 0.59 | 0.63 | 0.65 | 0.66 | 0.65 | 0.64 | 0.62 | 0.58 | 0.54 | 0.56 | 0.61 | 0.63 | 0.64 | 0.66 | 0.69 | 0.69 | 0.70 | 0.73 | 0.74 | 0.74 | 0.75 | 0.74 | 0.73 | 0.71 | 0.69 | 0.65 | 0.66 | 0.67 | 0.64 | 0.63 | 0.46 | 0.51 | 0.60 | 0.66 | 0.65 | 0.69 | 0.71 | 0.68 | 0.86 | 0.86 | 0.87 | 0.85 | 0.01 | 0.03 | 0.04 | 0.05 |
|
Interest Coverage Ratio
|
1.00 | -8.31 | 1.28 | 7.16 | 3.23 | 4.92 | 1.46 | 2.36 | 5.07 | 5.22 | 5.09 | 2.45 | 5.21 | 5.82 | 3.78 | 2.60 | 1.95 | 1.48 | -0.96 | -6.55 | 0.09 | 0.84 | 1.12 | 1.99 | 1.74 | 0.17 | -3.32 | -11.27 | -3.70 | -0.40 | -15.30 | 2.26 | 2.00 | 1.72 | -2.15 | 2.60 | 3.20 | 4.35 | 3.83 | 2.96 | 2.54 | 4.25 | 3.90 | 4.10 | 3.12 | -12.60 | -0.38 | -42.34 | 1.36 | -0.48 | 1.19 | | 3.26 | -0.50 | 5.44 | | 5.66 | 5.65 | 5.26 | 3.90 | 4.33 | 5.02 | 5.08 | 8.29 | 6.39 | 6.34 | 6.22 |
|
Debt to Equity
|
0.25 | 0.50 | 0.50 | 0.51 | 0.51 | | | 0.50 | 0.71 | 0.59 | 0.57 | 0.59 | 0.58 | 0.56 | 0.54 | 0.57 | 0.57 | 0.57 | 0.77 | 0.65 | 0.66 | 0.52 | 0.51 | 0.56 | 0.56 | 0.56 | 0.60 | 0.68 | 0.79 | 0.89 | 1.20 | 1.30 | 1.31 | 1.28 | 1.32 | 0.84 | 0.81 | 0.76 | 0.74 | 0.77 | 0.75 | 0.72 | 0.68 | 0.64 | 0.78 | 0.83 | 0.83 | 2.44 | 2.65 | 2.68 | 3.37 | 2.21 | 2.29 | 1.94 | 1.84 | 1.51 | 1.42 | 1.35 | 1.61 | 1.47 | 1.58 | 1.48 | 0.99 | 0.97 | 0.96 | 1.02 | 1.04 |
|
Debt Ratio
|
0.12 | 0.25 | 0.24 | 0.25 | 0.24 | | | 0.24 | 0.30 | 0.27 | 0.27 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.30 | 0.28 | 0.28 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.26 | 0.29 | 0.32 | 0.36 | 0.36 | 0.38 | 0.37 | 0.38 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.25 | 0.29 | 0.30 | 0.30 | 0.39 | 0.40 | 0.41 | 0.50 | 0.43 | 0.43 | 0.41 | 0.40 | 0.39 | 0.40 | 0.40 | 0.46 | 0.44 | 0.45 | 0.44 | 0.37 | 0.36 | 0.37 | 0.38 | 0.38 |
|
Equity Ratio
|
0.50 | 0.50 | 0.49 | 0.48 | 0.48 | | | 0.47 | 0.42 | 0.46 | 0.46 | 0.43 | 0.43 | 0.44 | 0.45 | 0.41 | 0.42 | 0.42 | 0.39 | 0.43 | 0.43 | 0.45 | 0.46 | 0.41 | 0.41 | 0.42 | 0.41 | 0.38 | 0.37 | 0.36 | 0.30 | 0.28 | 0.29 | 0.29 | 0.29 | 0.36 | 0.37 | 0.38 | 0.39 | 0.36 | 0.37 | 0.39 | 0.41 | 0.39 | 0.38 | 0.36 | 0.37 | 0.16 | 0.15 | 0.15 | 0.15 | 0.19 | 0.19 | 0.21 | 0.22 | 0.26 | 0.28 | 0.30 | 0.29 | 0.30 | 0.29 | 0.30 | 0.38 | 0.37 | 0.38 | 0.37 | 0.36 |
|
Times Interest Earned
|
1.00 | -8.31 | 1.28 | 7.16 | 3.23 | 4.92 | 1.46 | 2.36 | 5.07 | 5.22 | 5.09 | 2.45 | 5.21 | 5.82 | 3.78 | 2.60 | 1.95 | 1.48 | -0.96 | -6.55 | 0.09 | 0.84 | 1.12 | 1.99 | 1.74 | 0.17 | -3.32 | -11.27 | -3.70 | -0.40 | -15.30 | 2.26 | 2.00 | 1.72 | -2.15 | 2.60 | 3.20 | 4.35 | 3.83 | 2.96 | 2.54 | 4.25 | 3.90 | 4.10 | 3.12 | -12.60 | -0.38 | -42.34 | 1.36 | -0.48 | 1.19 | | 3.26 | -0.50 | 5.44 | | 5.66 | 5.65 | 5.26 | 3.90 | 4.33 | 5.02 | 5.08 | 8.29 | 6.39 | 6.34 | 6.22 |
|
FCF Payout Ratio
|
0.29 | -0.23 | -0.16 | -0.92 | -0.14 | -0.10 | 0.19 | 3.49 | -0.19 | -0.25 | 0.18 | 0.24 | -0.22 | -1.07 | 0.18 | 0.42 | -0.13 | -0.90 | -8.04 | -0.25 | -0.20 | -0.50 | -0.32 | 0.75 | -1.82 | 0.50 | -1.03 | -0.38 | -0.07 | -0.18 | -0.08 | | | | | 0.21 | | | | | | | | 0.08 | | | | | | | | | -0.07 | | | | | | | 0.04 | | | | | | | |
|
Enterprise Value
|
-506.00M | -778.60M | -751.50M | -631.40M | -484.50M | -378.70M | -443.30M | -363.80M | -723.70M | -278.50M | -347.70M | -305.00M | -160.10M | -134.70M | -197.90M | -203.30M | -43.80M | 10.60M | -438.30M | -926.30M | -736.90M | -252.20M | -155.80M | -158.60M | -124.60M | -134.50M | -97.70M | -137.70M | -53.70M | -217.40M | -97.50M | -140.00M | -64.60M | -53.70M | -25.20M | -36.50M | 7.30M | -5.50M | -50.50M | -396.10M | -104.60M | -169.00M | -399.40M | -555.00M | -534.20M | -432.10M | -456.10M | -650.90M | -415.30M | -339.40M | -868.00M | -540.60M | -179.70M | -143.00M | -204.20M | -472.70M | -78.40M | -151.90M | -315.90M | -636.40M | -284.80M | -312.90M | -286.00M | -616.40M | -366.30M | -205.00M | -253.40M |
|
Return on Sales
|
0.01% | -0.02% | 0.01% | 0.20% | 0.02% | 0.04% | 0.00% | 0.02% | 0.05% | 0.05% | 0.05% | 0.02% | 0.05% | 0.05% | 0.00% | -0.01% | 0.00% | 0.00% | -0.01% | 0.28% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.13% | -0.02% | -0.68% | 0.02% | 0.02% | 0.02% | -0.14% | 0.01% | 0.06% | 0.07% | 0.05% | 0.04% | 0.02% | 0.07% | 0.11% | 0.05% | 0.02% | -0.55% | -0.08% | -1.70% | 0.00% | -0.07% | 0.08% | 0.00% | 0.04% | -0.04% | 0.06% | 0.02% | 0.07% | 0.08% | 0.08% | 0.14% | 0.07% | 0.08% | 0.08% | -0.05% | 0.09% | 0.09% | 0.10% |
|
Return on Capital Employed
|
0.18% | 0.11% | 0.05% | 0.02% | 0.04% | | | | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.04% | 0.03% | 0.01% | -0.02% | -0.02% | -0.02% | -0.01% | 0.02% | 0.03% | 0.02% | 0.00% | -0.07% | -0.11% | -0.10% | -0.19% | -0.12% | -0.08% | -0.07% | 0.03% | 0.03% | 0.03% | 0.04% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.00% | -0.03% | -0.33% | -0.40% | -0.31% | -0.34% | | 0.04% | 0.02% | 0.06% | | 0.08% | 0.10% | 0.13% | 0.12% | 0.12% | 0.14% | 0.13% | 0.15% | 0.16% | 0.16% | 0.17% |
|
Return on Invested Capital
|
0.21% | 0.12% | 0.06% | 0.11% | 0.12% | 0.14% | 0.14% | 0.05% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.06% | 0.04% | 0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.25% | 0.04% | 0.04% | 0.01% | -0.12% | -0.18% | -0.18% | -0.42% | -0.30% | -0.20% | -0.17% | 0.05% | 0.07% | 0.07% | 0.09% | 0.17% | 0.17% | 0.16% | 0.16% | 0.15% | 0.18% | 0.17% | -0.01% | -0.07% | -1.09% | -2.19% | -1.70% | -1.09% | | 0.07% | 0.02% | 0.17% | | 0.21% | 0.24% | 0.32% | 0.48% | 0.46% | 0.41% | 0.33% | 0.24% | 0.24% | 0.25% | 0.27% |
|
Return on Assets
|
0.11% | 0.06% | 0.03% | 0.04% | 0.04% | | | | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.02% | -0.02% | -0.12% | -0.12% | -0.10% | -0.09% | -0.01% | -0.02% | -0.01% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | -0.04% | -0.08% | -0.34% | -0.39% | -0.30% | -0.26% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.05% | 0.05% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% |
|
Return on Equity
|
0.21% | 0.12% | 0.05% | 0.08% | 0.08% | 0.11% | 0.11% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.05% | 0.04% | 0.02% | 0.00% | 0.00% | 0.09% | 0.08% | 0.08% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.05% | -0.05% | -0.35% | -0.42% | -0.35% | -0.32% | -0.05% | -0.05% | -0.02% | 0.01% | 0.10% | 0.12% | 0.10% | 0.09% | 0.12% | 0.12% | 0.12% | -0.11% | -0.21% | -1.25% | -2.54% | -1.99% | -1.72% | 0.01% | 0.06% | 0.07% | 0.07% | 0.06% | 0.09% | 0.17% | 0.17% | 0.27% | 0.26% | 0.27% | 0.23% | 0.20% | 0.21% | 0.23% | 0.25% |