|
Gross Margin
|
13.31% | 13.05% | 19.87% | 19.38% | 19.26% | 16.71% | 18.88% | 18.13% | 18.18% | 16.93% | 18.77% | 20.50% | 20.69% | 18.51% | 17.93% | 17.02% | 19.53% | 18.64% | 19.93% | 19.60% | 19.57% | 19.98% | 19.33% | 20.03% | 21.61% | 20.72% | 16.42% | 26.41% | 25.76% | 27.30% | 26.02% | 24.93% | 22.84% | 24.07% | 24.44% | 22.98% | 23.07% | 24.82% | 20.22% | 21.09% | 20.12% | 20.68% | 19.39% | 21.55% | 13.32% | 20.79% | 25.87% | 25.42% | 23.34% | 19.69% | 20.45% | 21.25% | 20.45% | 19.78% | 18.76% | 20.33% | 23.04% | 23.32% | 22.76% | 24.14% | 25.20% | 23.98% | 24.61% | 25.75% | 26.44% | 24.47% | 24.85% |
|
EBT Margin
|
-0.39% | -1.47% | 5.21% | 5.92% | 7.65% | 5.57% | 6.63% | 6.50% | 7.42% | 5.64% | 7.22% | 9.00% | 9.22% | 4.25% | 5.24% | 4.40% | 8.21% | 6.25% | 12.14% | 5.35% | 8.51% | 7.79% | 6.28% | 5.62% | -73.34% | -2.98% | -1.33% | 10.92% | 11.92% | 14.86% | 12.27% | 11.50% | 9.65% | 11.89% | 12.78% | -20.90% | 11.12% | 38.82% | 8.53% | 5.81% | 8.17% | 16.08% | 6.88% | 1.69% | -2.12% | -49.32% | 13.27% | 14.01% | 13.41% | 15.38% | -9.61% | 13.46% | 13.23% | 13.40% | 8.70% | 10.65% | 13.43% | 13.16% | 9.81% | 13.94% | 15.55% | 13.49% | 15.08% | 16.13% | 16.79% | 12.79% | 13.90% |
|
EBIT Margin
|
0.39% | 0.84% | 6.62% | 8.14% | 8.50% | 6.71% | 7.64% | 7.31% | 8.97% | 7.32% | 8.01% | 10.31% | 10.64% | 6.13% | 6.95% | 5.95% | 9.66% | 8.26% | 9.69% | 7.57% | 9.89% | 9.55% | 7.88% | 7.78% | -71.18% | 8.79% | 1.99% | 13.56% | 13.37% | 12.12% | 13.75% | 13.27% | 11.91% | 11.07% | 12.64% | -19.68% | 12.41% | 12.71% | 9.38% | 8.65% | 9.59% | 9.07% | 8.67% | 3.38% | 0.77% | -10.62% | 15.82% | 15.20% | 14.61% | 8.19% | -8.57% | 14.74% | 14.62% | 12.86% | 10.88% | 12.49% | 15.50% | 14.72% | 14.20% | 15.31% | 16.93% | 14.99% | 16.23% | 17.31% | 18.09% | 15.24% | 15.19% |
|
EBITDA Margin
|
0.39% | 0.84% | 6.62% | 8.14% | 8.50% | 6.71% | 7.64% | 7.31% | 8.97% | 7.32% | 8.01% | 10.31% | 10.64% | 6.13% | 6.95% | 5.95% | 9.66% | 8.26% | 9.69% | 7.57% | 9.89% | 9.55% | 7.88% | 7.78% | -71.18% | 8.79% | 1.99% | 13.56% | 13.37% | 12.12% | 13.75% | 13.27% | 11.91% | 11.07% | 12.64% | -19.68% | 12.41% | 12.71% | 9.38% | 8.65% | 9.59% | 9.07% | 8.67% | 3.38% | 0.77% | -10.62% | 15.82% | 15.20% | 14.61% | 8.19% | -8.57% | 14.74% | 14.62% | 12.86% | 10.88% | 12.49% | 15.50% | 14.72% | 14.20% | 15.31% | 16.93% | 14.99% | 16.23% | 17.31% | 18.09% | 15.24% | 15.19% |
|
Operating Margin
|
0.39% | 0.84% | 6.62% | 8.14% | 8.50% | 6.71% | 7.64% | 7.31% | 8.97% | 7.32% | 8.01% | 10.31% | 10.64% | 6.13% | 6.95% | 5.95% | 9.66% | 8.26% | 9.69% | 7.57% | 9.89% | 9.55% | 7.88% | 7.78% | -71.18% | 8.79% | 1.99% | 13.56% | 13.37% | 12.12% | 13.75% | 13.27% | 11.91% | 11.07% | 12.64% | -19.68% | 12.41% | 12.71% | 9.38% | 8.65% | 9.59% | 9.07% | 8.67% | 3.38% | 0.77% | -10.62% | 15.82% | 15.20% | 14.61% | 8.19% | -8.57% | 14.74% | 14.62% | 12.86% | 10.88% | 12.49% | 15.50% | 14.72% | 14.20% | 15.31% | 16.93% | 14.99% | 16.23% | 17.31% | 18.09% | 15.24% | 15.19% |
|
Net Margin
|
-1.76% | -23.58% | 0.79% | 6.21% | -13.60% | -15.43% | -14.84% | 2.17% | 1.56% | 0.96% | 1.44% | 22.39% | 0.47% | 0.12% | -0.24% | -0.12% | 0.11% | 0.11% | -0.11% | -0.11% | -0.11% | 0.44% | 5.91% | 3.60% | 0.14% | 0.15% | -0.50% | 8.98% | 9.50% | 12.92% | 9.00% | 11.65% | 7.38% | 11.89% | -16.94% | -20.05% | 11.59% | 38.94% | 9.38% | 3.44% | 4.62% | 12.82% | 6.33% | 0.28% | -1.16% | -76.93% | 9.38% | 9.98% | 10.14% | 12.06% | -8.37% | 10.16% | 8.96% | 10.79% | 6.63% | 7.84% | 9.19% | 25.39% | 6.26% | 9.32% | 11.61% | 14.49% | 10.79% | 10.90% | 12.13% | 5.78% | 9.54% |
|
FCF Margin
|
| 10.74% | -7.10% | 3.85% | 8.64% | 14.14% | 1.30% | -3.11% | 0.24% | -2.76% | -5.38% | 2.01% | 3.78% | 14.86% | -13.78% | -1.19% | 7.77% | 23.21% | -6.68% | 6.57% | 7.55% | 8.12% | 1.85% | 17.29% | 5.76% | 27.27% | 9.78% | 13.56% | 12.72% | 10.50% | 13.91% | -10.62% | 13.05% | 13.28% | -0.97% | -2.57% | 0.47% | 10.94% | -11.33% | 5.57% | 6.75% | 15.48% | 5.09% | -3.80% | 20.46% | 9.26% | -1.07% | 2.97% | 2.73% | 2.21% | -8.16% | -2.84% | -1.39% | 1.35% | 1.76% | 10.75% | 16.84% | 6.22% | 5.32% | 13.05% | 15.26% | 11.19% | 4.92% | 0.11% | 20.37% | 17.24% | 6.71% |
|
Inventory Average
|
| | | | | | 343.50M | 403.50M | 430.50M | 413.50M | 403.00M | 418.00M | 417.00M | 472.00M | 560.00M | 574.00M | 541.50M | 488.50M | 484.00M | 527.00M | 536.50M | 515.00M | 486.50M | 441.50M | 420.00M | 414.50M | 383.00M | 356.50M | 337.00M | 349.00M | 364.00M | 377.50M | 396.50M | 415.50M | 455.50M | 488.00M | 490.00M | 496.50M | 550.00M | 571.50M | 536.00M | 492.00M | 472.50M | 474.00M | 431.00M | 376.00M | 381.00M | 419.50M | 461.50M | 505.00M | 534.50M | 589.50M | 648.50M | 664.00M | 684.00M | 664.50M | 608.50M | 588.50M | 601.00M | 584.00M | 552.00M | 552.50M | 544.00M | 538.50M | 536.00M | 517.50M | 503.50M |
|
Assets Average
|
2,597.00M | 2,573.50M | 2,673.00M | 2,678.00M | | | 2,898.50M | 2,962.50M | 3,058.00M | 3,121.50M | 3,113.50M | 3,257.50M | 3,399.00M | 3,884.00M | 4,387.50M | 4,368.00M | 4,350.00M | 4,286.50M | 4,344.00M | 4,471.00M | 4,392.50M | 4,191.00M | 4,030.50M | 3,854.50M | 3,484.00M | 3,149.50M | 3,009.00M | 2,976.50M | 3,015.50M | 3,042.50M | 2,990.50M | 3,005.00M | 3,129.50M | 3,258.00M | 3,263.50M | 3,153.00M | 3,087.00M | 3,150.50M | 3,249.50M | 3,263.50M | 3,195.50M | 3,061.50M | 3,077.50M | 3,124.00M | 3,058.00M | 2,900.00M | 2,880.50M | 3,013.50M | 3,136.00M | 3,265.50M | 3,310.50M | 3,419.50M | 3,546.00M | 3,546.50M | 3,530.00M | 3,527.00M | 3,453.00M | 3,495.50M | 3,649.50M | 3,645.50M | 3,588.00M | 3,658.00M | 3,689.00M | 3,713.00M | 3,810.50M | 3,826.00M | 3,786.00M |
|
Equity Average
|
| | 1,249.00M | 1,281.00M | 1,321.00M | 1,379.00M | 1,458.50M | 1,533.50M | 1,601.00M | 1,625.50M | 1,619.00M | 1,750.00M | 1,884.00M | 1,914.50M | 1,954.00M | 1,959.50M | 1,975.50M | 2,042.00M | 2,109.50M | 2,142.50M | 2,177.50M | 2,135.00M | 2,020.00M | 1,906.50M | 1,602.50M | 1,362.50M | 1,306.00M | 1,304.00M | 1,368.00M | 1,386.00M | 1,333.00M | 1,337.50M | 1,437.50M | 1,551.00M | 1,548.50M | 1,407.50M | 1,316.00M | 1,284.00M | 1,277.50M | 1,254.00M | 1,229.00M | 1,180.00M | 1,143.00M | 1,093.50M | 1,039.00M | 928.50M | 888.00M | 954.50M | 1,020.50M | 1,092.00M | 1,019.00M | 1,007.00M | 1,054.50M | 1,037.50M | 1,095.50M | 1,195.50M | 1,249.00M | 1,336.50M | 1,441.00M | 1,491.00M | 1,501.50M | 1,543.00M | 1,552.50M | 1,552.50M | 1,636.50M | 1,694.00M | 1,717.00M |
|
Invested Capital
|
| 1,237.00M | 1,261.00M | 1,301.00M | 1,341.00M | 2,021.00M | 1,532.00M | 1,624.00M | 2,217.00M | 2,229.00M | 2,200.00M | 2,452.00M | 2,462.00M | 3,296.00M | 2,157.00M | 3,050.00M | 3,101.00M | 3,117.00M | 2,557.00M | 2,526.00M | 2,325.00M | 2,108.00M | 2,135.00M | 1,970.00M | 1,520.00M | 1,379.00M | 1,556.00M | 1,654.00M | 1,684.00M | 1,396.00M | 1,284.00M | 1,649.00M | 1,728.00M | 1,881.00M | 1,758.00M | 1,611.00M | 1,601.00M | 1,528.00M | 1,791.00M | 1,808.00M | 1,310.00M | 1,167.00M | 1,159.00M | 1,042.00M | 1,056.00M | 828.00M | 975.00M | 991.00M | 1,153.00M | 1,463.00M | 1,321.00M | 1,439.00M | 1,334.00M | 1,379.00M | 1,471.00M | 1,490.00M | 1,402.00M | 1,581.00M | 1,681.00M | 1,595.00M | 1,545.00M | 1,635.00M | 1,615.00M | 1,780.00M | 1,783.00M | 1,965.00M | 1,989.00M |
|
Asset Utilization Ratio
|
1.10 | 0.97 | 0.85 | 0.86 | | | 0.96 | 0.96 | 0.97 | 0.99 | 1.02 | 1.01 | 0.97 | 0.85 | 0.77 | 0.77 | 0.78 | 0.81 | 0.81 | 0.80 | 0.83 | 0.87 | 0.88 | 0.87 | 0.89 | 0.91 | 0.88 | 0.85 | 0.82 | 0.79 | 0.81 | 0.84 | 0.83 | 0.83 | 0.87 | 0.94 | 1.01 | 1.03 | 1.03 | 1.03 | 1.05 | 1.09 | 1.05 | 1.00 | 0.91 | 0.90 | 0.91 | 0.92 | 1.01 | 1.04 | 1.10 | 1.13 | 1.16 | 1.22 | 1.22 | 1.21 | 1.18 | 1.12 | 1.08 | 1.07 | 1.10 | 1.09 | 1.08 | 1.05 | 1.00 | 0.97 | 0.95 |
|
Interest Coverage Ratio
|
0.33 | 0.57 | 4.67 | 5.00 | 6.00 | 4.70 | 5.30 | 5.40 | 8.33 | 6.10 | 6.10 | 9.67 | 8.18 | 3.25 | 3.56 | 3.13 | 5.80 | 4.93 | 6.21 | 5.23 | 6.64 | 6.21 | 4.92 | 3.86 | -38.00 | 4.54 | 0.92 | 5.50 | 6.38 | 5.36 | 6.46 | 6.92 | 6.46 | 5.71 | 7.00 | -11.50 | 7.57 | 8.31 | 5.13 | 5.21 | 5.79 | 4.69 | 4.50 | 1.71 | 0.31 | -5.83 | 9.83 | 9.85 | 11.17 | 6.17 | -6.92 | 14.64 | 11.20 | 7.94 | 4.77 | 5.61 | 6.25 | 6.76 | 6.18 | 7.43 | 9.05 | 7.89 | 8.61 | 8.53 | 8.79 | 6.85 | 7.17 |
|
Debt to Equity
|
| 0.50 | | | | 0.44 | 0.42 | 0.41 | 0.39 | 0.40 | 0.39 | 0.34 | 0.35 | 0.70 | 0.73 | 0.68 | 0.63 | 0.62 | 0.68 | 0.65 | 0.52 | 0.51 | 0.58 | 0.61 | 0.82 | 0.73 | 0.77 | 0.72 | 0.70 | 0.66 | 0.72 | 0.65 | 0.62 | 0.56 | 0.62 | 0.67 | 0.73 | 0.76 | 0.93 | 1.01 | 0.90 | 0.93 | 0.96 | 1.16 | 1.13 | 1.36 | 1.14 | 1.19 | 1.05 | 1.00 | 1.15 | 1.02 | 1.33 | 1.39 | 1.21 | 1.10 | 0.97 | 0.90 | 0.88 | 0.78 | 0.76 | 0.71 | 0.78 | 0.81 | 0.72 | 0.65 | 0.64 |
|
Debt Ratio
|
| 0.23 | | | | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.21 | 0.19 | 0.20 | 0.31 | 0.33 | 0.30 | 0.29 | 0.30 | 0.32 | 0.31 | 0.27 | 0.26 | 0.29 | 0.30 | 0.35 | 0.32 | 0.33 | 0.32 | 0.32 | 0.30 | 0.31 | 0.30 | 0.29 | 0.27 | 0.29 | 0.29 | 0.31 | 0.30 | 0.36 | 0.38 | 0.35 | 0.35 | 0.35 | 0.39 | 0.39 | 0.40 | 0.37 | 0.37 | 0.36 | 0.33 | 0.33 | 0.31 | 0.39 | 0.41 | 0.40 | 0.38 | 0.36 | 0.35 | 0.35 | 0.33 | 0.32 | 0.30 | 0.33 | 0.34 | 0.31 | 0.29 | 0.30 |
|
Equity Ratio
|
| 0.46 | 0.47 | 0.48 | | 0.49 | 0.52 | 0.52 | 0.53 | 0.51 | 0.53 | 0.55 | 0.56 | 0.44 | 0.45 | 0.45 | 0.46 | 0.49 | 0.48 | 0.48 | 0.51 | 0.51 | 0.50 | 0.49 | 0.42 | 0.44 | 0.42 | 0.45 | 0.46 | 0.46 | 0.44 | 0.45 | 0.46 | 0.49 | 0.46 | 0.43 | 0.42 | 0.39 | 0.39 | 0.38 | 0.39 | 0.38 | 0.37 | 0.33 | 0.35 | 0.29 | 0.32 | 0.31 | 0.34 | 0.33 | 0.29 | 0.30 | 0.29 | 0.29 | 0.33 | 0.35 | 0.37 | 0.39 | 0.40 | 0.42 | 0.42 | 0.43 | 0.42 | 0.42 | 0.44 | 0.45 | 0.46 |
|
Times Interest Earned
|
0.33 | 0.57 | 4.67 | 5.00 | 6.00 | 4.70 | 5.30 | 5.40 | 8.33 | 6.10 | 6.10 | 9.67 | 8.18 | 3.25 | 3.56 | 3.13 | 5.80 | 4.93 | 6.21 | 5.23 | 6.64 | 6.21 | 4.92 | 3.86 | -38.00 | 4.54 | 0.92 | 5.50 | 6.38 | 5.36 | 6.46 | 6.92 | 6.46 | 5.71 | 7.00 | -11.50 | 7.57 | 8.31 | 5.13 | 5.21 | 5.79 | 4.69 | 4.50 | 1.71 | 0.31 | -5.83 | 9.83 | 9.85 | 11.17 | 6.17 | -6.92 | 14.64 | 11.20 | 7.94 | 4.77 | 5.61 | 6.25 | 6.76 | 6.18 | 7.43 | 9.05 | 7.89 | 8.61 | 8.53 | 8.79 | 6.85 | 7.17 |
|
FCF Payout Ratio
|
| 0.25 | -0.27 | 0.42 | 0.20 | 0.12 | 1.33 | -0.52 | 5.50 | -0.52 | -0.29 | 0.71 | 0.38 | 0.10 | -0.12 | -1.30 | 0.19 | 0.06 | -0.22 | 0.22 | 0.20 | 0.19 | 0.93 | 0.12 | 0.35 | 0.08 | 0.24 | 0.18 | 0.24 | 0.28 | 0.22 | -0.26 | 0.21 | 0.21 | -2.86 | -1.43 | 5.25 | 0.22 | -0.22 | 0.43 | 0.35 | 0.16 | 0.54 | -0.74 | 0.19 | 0.33 | -2.50 | 0.80 | 0.80 | 1.00 | -0.27 | -0.68 | -1.31 | 1.40 | 1.24 | 0.19 | 0.14 | 0.38 | 0.43 | 0.17 | 0.15 | 0.21 | 0.51 | 23.00 | 0.13 | 0.16 | 0.42 |
|
Enterprise Value
|
-177.00M | -304.00M | -242.00M | -248.00M | -295.00M | -274.00M | -269.00M | -242.00M | -220.00M | -158.00M | -53.00M | -236.00M | -280.00M | 6.00M | 40.00M | 37.00M | 50.00M | 37.00M | 26.00M | 30.00M | 18.00M | 55.00M | 36.00M | 17.00M | 20.00M | 27.00M | 12.00M | -84.00M | -127.00M | -102.00M | -98.00M | -40.00M | -94.00M | -159.00M | -65.00M | -52.00M | -1.00M | -50.00M | -9.00M | -48.00M | -13.00M | -33.00M | -48.00M | -32.00M | -49.00M | -28.00M | -8.00M | -10.00M | -34.00M | -25.00M | -25.00M | -67.00M | -60.00M | -72.00M | -40.00M | -72.00M | -85.00M | -95.00M | -98.00M | -66.00M | -47.00M | -58.00M | -34.00M | -50.00M | -97.00M | -103.00M | -76.00M |
|
Return on Sales
|
-0.02% | -0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.04% | 0.00% | 0.00% | 0.00% | 0.09% | 0.10% | 0.13% | 0.09% | 0.12% | 0.07% | 0.12% | -0.16% | -0.20% | 0.12% | 0.39% | 0.09% | 0.03% | 0.05% | 0.13% | 0.06% | 0.00% | -0.01% | -0.77% | 0.09% | 0.10% | 0.10% | 0.12% | -0.08% | 0.10% | 0.09% | 0.11% | 0.07% | 0.08% | 0.09% | 0.25% | 0.06% | 0.09% | 0.12% | 0.14% | 0.11% | 0.11% | 0.12% | 0.06% | 0.10% |
|
Return on Capital Employed
|
| 0.65% | | | | | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | -0.10% | -0.12% | -0.16% | -0.15% | 0.10% | 0.09% | 0.12% | 0.14% | 0.14% | 0.13% | 0.14% | 0.04% | 0.05% | 0.07% | 0.06% | 0.17% | 0.13% | 0.12% | 0.12% | 0.09% | 0.06% | 0.01% | 0.03% | 0.08% | 0.13% | 0.21% | 0.13% | 0.14% | 0.13% | 0.16% | 0.23% | 0.21% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% | 0.21% | 0.22% | 0.20% |
|
Return on Invested Capital
|
| | | 0.06% | 0.10% | 0.10% | 0.12% | 0.12% | 0.11% | 0.11% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.08% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | -0.16% | -0.20% | -0.22% | -0.19% | 0.11% | 0.14% | 0.19% | 0.20% | 0.17% | 0.17% | 0.06% | -0.10% | -0.07% | 0.04% | 0.08% | 0.20% | 0.20% | 0.19% | 0.18% | 0.16% | 0.13% | 0.04% | 0.17% | 0.55% | -5.01% | 0.26% | 0.13% | 0.15% | 0.16% | 0.20% | 0.30% | 0.27% | 0.27% | 0.37% | 0.35% | 0.35% | 0.38% | 0.31% | 0.31% | 0.30% | 0.28% | 0.22% | 0.19% |
|
Return on Assets
|
0.00% | -0.01% | 0.00% | 0.00% | | | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.07% | 0.06% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.04% | 0.06% | 0.08% | 0.09% | 0.09% | 0.08% | 0.03% | -0.04% | -0.03% | 0.05% | 0.11% | 0.16% | 0.15% | 0.08% | 0.07% | 0.06% | 0.05% | -0.16% | -0.15% | -0.12% | -0.08% | 0.11% | 0.06% | 0.07% | 0.07% | 0.07% | 0.11% | 0.10% | 0.10% | 0.14% | 0.13% | 0.13% | 0.14% | 0.11% | 0.12% | 0.13% | 0.12% | 0.10% | 0.09% |
|
Return on Equity
|
| | -0.01% | -0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.13% | 0.11% | 0.11% | 0.10% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.02% | 0.04% | 0.05% | 0.06% | 0.02% | 0.04% | 0.08% | 0.13% | 0.19% | 0.21% | 0.19% | 0.18% | 0.07% | -0.10% | -0.07% | 0.12% | 0.27% | 0.43% | 0.39% | 0.21% | 0.19% | 0.18% | 0.14% | -0.50% | -0.50% | -0.38% | -0.25% | 0.33% | 0.20% | 0.23% | 0.23% | 0.24% | 0.36% | 0.31% | 0.28% | 0.36% | 0.33% | 0.33% | 0.34% | 0.27% | 0.30% | 0.30% | 0.28% | 0.22% | 0.20% |