|
Gross Margin
|
24.12% | 24.14% | 24.51% | 24.36% | 25.04% | 26.41% | 26.24% | 26.35% | 26.92% | 27.50% | 27.15% | 27.89% | 26.92% | 27.04% | 26.67% | 26.88% | 26.37% | 26.64% | 26.56% | 26.69% | 26.76% | 27.21% |
|
EBT Margin
|
2.56% | 2.87% | -0.37% | 3.13% | 1.00% | 9.54% | 7.70% | 10.45% | 11.82% | 11.99% | 7.57% | 10.42% | 10.96% | 10.78% | 6.53% | 7.70% | 8.55% | 9.18% | 5.18% | 7.38% | 8.70% | 9.21% |
|
EBIT Margin
|
6.22% | 6.39% | 3.86% | 6.54% | 7.70% | 10.46% | 8.75% | 11.26% | 12.74% | 12.87% | 9.02% | 11.50% | 12.14% | 11.88% | 8.06% | 9.65% | 10.39% | 10.94% | 7.30% | 8.95% | 10.18% | 10.67% |
|
EBITDA Margin
|
6.84% | 6.96% | 4.53% | 7.11% | 8.09% | 10.89% | 9.15% | 11.64% | 13.00% | 13.20% | 9.46% | 11.88% | 12.52% | 12.26% | 8.54% | 10.11% | 10.85% | 11.38% | 7.83% | 9.42% | 10.61% | 11.15% |
|
Operating Margin
|
6.22% | 6.39% | 3.86% | 6.54% | 7.70% | 10.46% | 8.75% | 11.26% | 12.74% | 12.87% | 9.02% | 11.50% | 12.14% | 11.88% | 8.06% | 9.65% | 10.39% | 10.94% | 7.30% | 8.95% | 10.18% | 10.67% |
|
Net Margin
|
1.89% | 2.13% | 0.06% | 2.56% | 0.77% | 7.76% | 6.34% | 8.57% | 9.78% | 9.79% | 6.11% | 8.45% | 8.81% | 8.65% | 5.28% | 5.80% | 6.42% | 6.87% | 3.95% | 5.49% | 6.74% | 6.94% |
|
FCF Margin
|
| 5.77% | 6.75% | -4.55% | -4.55% | 2.06% | 2.17% | -2.69% | -1.72% | 8.20% | 21.98% | 6.99% | 14.88% | 19.38% | 20.07% | 4.08% | 1.99% | 12.37% | 13.19% | 3.35% | 1.15% | 12.75% |
|
Inventory Average
|
| | | | | 657.20M | 788.60M | 959.50M | 1,114.50M | 1,157.00M | 1,097.50M | 1,038.50M | 963.00M | 860.00M | 795.00M | 855.50M | 952.00M | 954.50M | 929.00M | 988.50M | 1,062.50M | 1,036.00M |
|
Assets Average
|
| | | | | 4,217.05M | 4,407.40M | 4,664.00M | 5,021.00M | 5,169.00M | 5,049.50M | 4,919.00M | 4,984.00M | 5,053.00M | 5,068.00M | 5,555.00M | 6,069.50M | 6,156.50M | 6,042.50M | 6,074.00M | 6,292.00M | 6,303.00M |
|
Equity Average
|
| | | | | 1,653.35M | 1,794.85M | 1,918.50M | 2,085.50M | 2,258.50M | 2,381.00M | 2,301.00M | 2,202.50M | 2,214.00M | 1,869.50M | 1,584.00M | 1,682.00M | 1,735.00M | 1,762.00M | 1,797.50M | 1,891.50M | 2,008.50M |
|
Invested Capital
|
| | 5.00M | | 1,563.00M | 1,773.70M | 1,846.00M | 2,021.00M | 2,180.00M | 2,367.00M | 2,425.00M | 2,207.00M | 2,228.00M | 2,230.00M | 1,539.00M | 1,667.00M | 1,743.00M | 1,773.00M | 1,798.00M | 1,845.00M | 1,986.00M | 2,079.00M |
|
Asset Utilization Ratio
|
| | | | | 1.09 | 1.14 | 1.19 | 1.22 | 1.26 | 1.32 | 1.35 | 1.33 | 1.31 | 1.32 | 1.24 | 1.15 | 1.17 | 1.23 | 1.25 | 1.23 | 1.23 |
|
Interest Coverage Ratio
|
1.70 | 1.82 | 0.91 | 1.92 | 2.70 | 12.25 | 8.38 | 13.85 | 13.94 | 14.63 | 6.20 | 10.65 | 10.27 | 10.85 | 5.27 | 4.94 | 5.67 | 6.19 | 3.44 | 5.70 | 6.87 | 7.33 |
|
Debt to Equity
|
| | -283.13 | | 0.95 | 0.84 | 0.80 | 0.76 | 0.74 | 0.66 | 0.61 | 0.72 | 0.71 | 0.66 | 1.23 | 1.47 | 1.41 | 1.38 | 1.27 | 1.24 | 1.15 | 1.05 |
|
Debt Ratio
|
| | 0.58 | | 0.36 | 0.34 | 0.33 | 0.31 | 0.31 | 0.30 | 0.30 | 0.32 | 0.31 | 0.29 | 0.37 | 0.40 | 0.40 | 0.39 | 0.39 | 0.36 | 0.36 | 0.34 |
|
Equity Ratio
|
| | 0.00 | | 0.38 | 0.40 | 0.41 | 0.41 | 0.42 | 0.45 | 0.49 | 0.44 | 0.44 | 0.44 | 0.30 | 0.27 | 0.28 | 0.28 | 0.30 | 0.29 | 0.31 | 0.33 |
|
Times Interest Earned
|
1.70 | 1.82 | 0.91 | 1.92 | 2.70 | 12.25 | 8.38 | 13.85 | 13.94 | 14.63 | 6.20 | 10.65 | 10.27 | 10.85 | 5.27 | 4.94 | 5.67 | 6.19 | 3.44 | 5.70 | 6.87 | 7.33 |
|
FCF Payout Ratio
|
| 0.05 | 0.09 | -0.21 | -0.17 | 0.38 | 0.78 | -0.12 | -0.38 | 0.15 | 0.06 | 0.09 | 0.05 | 0.02 | 0.03 | 0.06 | 0.08 | 0.01 | 0.01 | 0.03 | 0.08 | 0.00 |
|
Enterprise Value
|
| | -381.00M | | 409.50M | 530.50M | 505.00M | 569.00M | 615.00M | 648.00M | 486.00M | 563.00M | 498.00M | 345.00M | 72.00M | 44.00M | 63.00M | 69.00M | 68.00M | 69.00M | 51.00M | -11.00M |
|
Return on Sales
|
0.02% | 0.02% | 0.00% | 0.03% | 0.01% | 0.08% | 0.06% | 0.09% | 0.10% | 0.10% | 0.06% | 0.08% | 0.09% | 0.09% | 0.05% | 0.06% | 0.06% | 0.07% | 0.04% | 0.05% | 0.07% | 0.07% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.12% | 0.15% | 0.17% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.14% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | | | | 0.17% | 0.19% | 0.23% | 0.26% | 0.27% | 0.27% | 0.27% | 0.28% | 0.27% | 0.32% | 0.36% | 0.32% | 0.31% | 0.30% | 0.30% | 0.29% | 0.27% |
|
Return on Assets
|
| | | | | 0.03% | 0.05% | 0.07% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
| | | | | 0.09% | 0.13% | 0.17% | 0.24% | 0.26% | 0.24% | 0.25% | 0.25% | 0.24% | 0.28% | 0.32% | 0.27% | 0.26% | 0.25% | 0.24% | 0.24% | 0.23% |