|
Gross Margin
|
30.82% | 25.93% | 12.19% | 10.44% | 10.24% | 11.36% | 13.71% | 14.32% | 19.74% | 22.40% | 24.11% | 19.29% | 16.94% | 18.81% | 29.35% | 21.04% | 22.90% | 19.59% | 11.77% | 8.88% | 15.14% | 13.83% | 9.35% | 5.89% | 11.78% | 16.99% | 10.60% | -8.72% | -1.17% | 9.31% | 4.59% | 3.16% | 19.77% | 14.30% | 20.98% | 14.25% | 23.24% | 18.54% | 19.59% | 20.14% | 13.06% | 12.57% | 11.90% | 19.57% | -9.65% | 6.07% | -2.39% | -8.85% | -7.18% | 2.13% | 11.05% | 3.69% | 11.00% | 14.03% | 5.19% | 10.75% | 16.23% | 11.49% | 19.23% | 7.22% | 8.64% | 2.90% | -3.87% | 2.98% | -5.53% | -3.75% | 28.81% |
|
EBT Margin
|
7.00% | 8.59% | -2.22% | 7.39% | -2.24% | 0.07% | 3.50% | 0.98% | 6.25% | 14.57% | 13.97% | 10.87% | -1.31% | 11.11% | 14.36% | 3.27% | 13.03% | 16.72% | 5.45% | -3.27% | 11.57% | 7.45% | 1.12% | -4.92% | 7.83% | 15.40% | 8.66% | -9.76% | -5.82% | 5.10% | 0.36% | -2.08% | 3.52% | -1.81% | 2.34% | -3.87% | 7.23% | 4.33% | 7.39% | 6.27% | 9.22% | 10.02% | 8.51% | 3.00% | -12.12% | -5.48% | -13.83% | -9.03% | -6.63% | -0.45% | 8.13% | 0.85% | 7.88% | 9.70% | 3.22% | 8.32% | 13.78% | 9.48% | 17.37% | 5.40% | 5.74% | 0.61% | -6.98% | 1.44% | -9.36% | -7.50% | 25.15% |
|
EBIT Margin
|
14.93% | 13.67% | -1.33% | 11.76% | -1.30% | 1.93% | 4.89% | 3.03% | 9.39% | 15.05% | 15.69% | 2.53% | 7.14% | 10.22% | 22.15% | 6.64% | 15.63% | 11.83% | 2.04% | 1.63% | 7.50% | 6.48% | 0.30% | -4.92% | 9.84% | 16.88% | 8.62% | -10.95% | -4.41% | 7.07% | 2.19% | 0.95% | 5.31% | 0.07% | 4.20% | -2.26% | 8.85% | 5.64% | 8.48% | 7.13% | 10.77% | 11.38% | 9.80% | 4.40% | -11.95% | -3.85% | -4.58% | -11.35% | -9.23% | 0.34% | 9.29% | 1.94% | 9.27% | 12.79% | 3.82% | 8.84% | 14.44% | 10.02% | 17.64% | 5.59% | 6.60% | 1.37% | -6.16% | 1.08% | -7.96% | -5.85% | 26.34% |
|
EBITDA Margin
|
14.93% | 13.67% | -1.33% | 11.76% | -1.30% | 1.93% | 4.89% | 3.03% | 9.39% | 15.05% | 15.69% | 2.53% | 7.14% | 10.22% | 22.15% | 6.64% | 15.63% | 11.83% | 2.04% | 1.63% | 7.50% | 6.48% | 0.30% | -4.92% | 9.84% | 16.88% | 8.62% | -10.95% | -4.41% | 7.07% | 2.19% | 0.95% | 5.31% | 0.07% | 4.20% | -2.26% | 8.85% | 5.64% | 8.48% | 7.13% | 10.77% | 11.38% | 9.80% | 4.40% | -11.95% | -3.85% | -4.58% | -11.35% | -9.23% | 0.34% | 9.29% | 1.94% | 9.27% | 12.79% | 3.82% | 8.84% | 14.44% | 10.02% | 17.64% | 5.59% | 6.60% | 1.37% | -5.84% | 1.08% | -7.96% | -5.85% | 28.19% |
|
Operating Margin
|
14.93% | 13.67% | -1.33% | 11.76% | -1.30% | 1.93% | 4.89% | 3.03% | 9.39% | 15.05% | 15.69% | 2.53% | 7.14% | 10.22% | 22.15% | 6.64% | 15.63% | 11.83% | 2.04% | 1.63% | 7.50% | 6.48% | 0.30% | -4.92% | 9.84% | 16.88% | 8.62% | -10.95% | -4.41% | 7.07% | 2.19% | 0.95% | 5.31% | 0.07% | 4.20% | -2.26% | 8.85% | 5.64% | 8.48% | 7.13% | 10.77% | 11.38% | 9.80% | 4.40% | -11.95% | -3.85% | -4.58% | -11.35% | -9.23% | 0.34% | 9.29% | 1.94% | 9.27% | 12.79% | 3.82% | 8.84% | 14.44% | 10.02% | 17.64% | 5.59% | 6.60% | 1.37% | -6.16% | 1.08% | -7.96% | -5.85% | 26.34% |
|
Net Margin
|
5.03% | 5.38% | -1.66% | 4.63% | -1.38% | 0.11% | 2.25% | 0.20% | 3.92% | 8.62% | 8.08% | 6.20% | -1.28% | 6.70% | 8.67% | 2.14% | 7.01% | 8.26% | 2.23% | -0.89% | -19.87% | 5.67% | 0.93% | -41.10% | 6.10% | -32.58% | 7.02% | -68.70% | -68.85% | -65.22% | -69.56% | -63.36% | -55.03% | -61.10% | -57.45% | -38.44% | -46.03% | -38.43% | -26.56% | -32.34% | -14.33% | -11.50% | -11.84% | -15.74% | -32.04% | -39.26% | -32.44% | -24.93% | -16.27% | -10.60% | 5.63% | 1.18% | 6.45% | 7.60% | 2.96% | 6.42% | 11.33% | 7.51% | 14.04% | 4.41% | 4.83% | 1.93% | -6.66% | 2.05% | -6.38% | -5.11% | 20.63% |
|
FCF Margin
|
8.63% | 8.00% | 4.76% | -12.82% | 6.13% | -2.59% | 9.62% | 5.66% | -1.99% | 11.39% | 11.66% | -10.53% | 6.44% | 8.84% | 12.78% | -4.70% | 9.12% | 2.33% | -6.51% | 1.88% | 8.96% | 2.80% | 3.02% | 3.39% | 9.55% | 9.67% | 12.83% | -15.07% | -2.86% | 1.01% | 10.17% | 1.53% | 7.50% | 5.01% | 4.26% | -7.47% | 0.39% | 9.92% | 13.54% | 3.91% | 13.39% | 7.71% | 14.73% | 3.70% | -8.23% | -4.89% | 8.66% | 0.45% | 4.24% | 3.08% | 4.09% | -1.04% | 12.47% | 10.43% | 3.67% | 1.98% | 8.84% | 13.95% | 12.69% | -4.13% | 6.98% | 1.93% | 0.76% | 2.21% | -14.95% | 7.67% | 6.43% |
|
Inventory Average
|
135.52M | 197.90M | 71.23M | 97.28M | 265.23M | 139.41M | 30.06M | 142.04M | 49.63M | 84.02M | 312.44M | 472.57M | 613.16M | 552.21M | 519.33M | 526.23M | 526.60M | 556.95M | 634.55M | 603.45M | 534.85M | 535.90M | 522.75M | 423.20M | 320.50M | 330.45M | 317.10M | 287.30M | 274.65M | 292.20M | 324.00M | 336.10M | 351.55M | 336.10M | 329.00M | 354.35M | 396.70M | 428.70M | 430.00M | 403.50M | 391.50M | 396.50M | 389.00M | 380.50M | 178.00M | 117.50M | 259.00M | 282.00M | 338.00M | 391.00M | 413.00M | 453.00M | 583.50M | 702.50M | 677.00M | 628.00M | 616.50M | 566.50M | 567.00M | 607.00M | 602.50M | 572.00M | 520.50M | 500.00M | 543.50M | 544.00M | 506.00M |
|
Assets Average
|
1,593.15M | 1,602.30M | 1,637.70M | 1,630.55M | 1,613.73M | 1,616.83M | 1,652.37M | 1,712.12M | 2,429.74M | 2,734.60M | 2,429.10M | 2,813.80M | 3,161.37M | 3,244.08M | 3,468.55M | 3,631.64M | 3,691.48M | 3,897.73M | 3,949.25M | 3,770.45M | 3,767.85M | 3,924.70M | 3,865.95M | 3,603.35M | 3,455.20M | 3,501.85M | 3,544.50M | 3,420.40M | 3,241.45M | 3,619.95M | 4,055.70M | 4,052.50M | 4,051.60M | 4,041.15M | 4,030.95M | 3,919.90M | 3,815.15M | 3,836.65M | 3,926.00M | 4,001.00M | 3,937.00M | 3,852.00M | 3,896.00M | 3,933.50M | 4,015.00M | 4,026.50M | 3,902.00M | 3,927.00M | 4,083.00M | 3,993.00M | 3,835.00M | 3,889.00M | 4,125.50M | 4,508.00M | 4,438.50M | 4,162.50M | 4,163.50M | 4,212.50M | 4,319.00M | 4,564.00M | 4,400.00M | 4,048.00M | 3,940.50M | 4,070.50M | 4,257.00M | 4,117.50M | 3,988.00M |
|
Equity Average
|
606.38M | 645.53M | 665.54M | 663.55M | 660.17M | 655.94M | 668.78M | 690.90M | 727.01M | 936.84M | 1,175.71M | 1,265.63M | 1,287.20M | 1,347.77M | 1,523.48M | 1,643.11M | 1,778.75M | 1,964.90M | 1,999.60M | 1,901.10M | 1,892.80M | 2,027.00M | 1,979.05M | 1,764.80M | 1,679.70M | 1,731.70M | 1,775.85M | 1,686.20M | 1,558.50M | 1,665.20M | 1,786.25M | 1,734.55M | 1,707.20M | 1,672.30M | 1,631.15M | 1,722.55M | 1,782.30M | 1,714.30M | 1,817.50M | 1,945.50M | 1,800.50M | 1,682.00M | 1,715.50M | 1,696.50M | 1,577.00M | 1,449.50M | 1,357.50M | 1,260.50M | 1,191.50M | 917.00M | 717.50M | 767.50M | 823.00M | 968.00M | 915.50M | 781.00M | 860.00M | 953.00M | 1,064.50M | 1,095.00M | 1,052.50M | 1,054.00M | 948.50M | 872.00M | 829.50M | 718.50M | 853.50M |
|
Invested Capital
|
627.50M | 673.18M | 667.48M | 669.19M | 655.93M | 655.95M | 681.61M | 704.24M | 753.82M | 1,119.85M | 1,231.57M | 1,300.61M | 1,317.49M | 1,449.19M | 1,670.57M | 1,660.10M | 1,954.62M | 2,151.30M | 2,000.50M | 1,886.60M | 2,032.90M | 2,131.80M | 1,870.10M | 1,725.20M | 1,684.10M | 1,904.30M | 1,897.40M | 1,648.50M | 1,642.00M | 1,813.40M | 1,759.10M | 1,720.60M | 1,716.90M | 1,641.80M | 1,624.70M | 1,823.00M | 1,755.90M | 1,703.00M | 1,948.00M | 1,943.00M | 1,658.00M | 1,706.00M | 1,725.00M | 1,668.00M | 1,486.00M | 1,413.00M | 1,302.00M | 1,219.00M | 1,164.00M | 670.00M | 765.00M | 770.00M | 876.00M | 1,060.00M | 771.00M | 2,291.00M | 929.00M | 977.00M | 1,152.00M | 3,138.00M | 2,567.00M | 2,541.00M | 2,356.00M | 2,788.00M | 2,671.00M | 2,466.00M | 2,841.00M |
|
Asset Utilization Ratio
|
3.32 | 2.85 | 2.32 | 1.92 | 2.12 | 2.25 | 2.33 | 2.38 | 1.79 | 1.75 | 2.11 | 1.79 | 1.84 | 2.06 | 2.23 | 2.36 | 2.42 | 2.27 | 2.13 | 2.38 | 2.41 | 2.40 | 2.51 | 2.53 | 2.33 | 2.04 | 1.77 | 1.59 | 1.53 | 1.27 | 1.09 | 1.18 | 1.33 | 1.37 | 1.43 | 1.53 | 1.58 | 1.69 | 1.78 | 1.78 | 1.80 | 1.78 | 1.68 | 1.62 | 1.50 | 1.24 | 1.12 | 1.00 | 1.04 | 1.34 | 1.63 | 1.86 | 1.98 | 2.11 | 2.33 | 2.62 | 2.60 | 2.35 | 2.25 | 2.03 | 2.01 | 2.11 | 2.00 | 1.87 | 1.74 | 1.75 | 1.83 |
|
Interest Coverage Ratio
|
-7.93 | -9.69 | 0.99 | -9.45 | -1.17 | 1.52 | 3.64 | 2.54 | 8.31 | 15.34 | 15.42 | 1.83 | 7.32 | 12.41 | 28.24 | 6.86 | 23.88 | 21.02 | 3.45 | 3.64 | 18.17 | 17.70 | 0.72 | -8.09 | 10.76 | 23.04 | 10.21 | -9.30 | -3.30 | 4.90 | 1.04 | 0.48 | 2.96 | 0.04 | 2.21 | -1.29 | 5.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.78 | 0.72 | 0.73 | 0.72 | 0.69 | 0.76 | 0.73 | 0.68 | 0.62 | 0.53 | 0.48 | 0.66 | 0.70 | 0.62 | 0.55 | 0.54 | 0.39 | 0.39 | 0.36 | 0.37 | 0.39 | 0.33 | 0.37 | 0.40 | 0.40 | 0.38 | 0.38 | 0.42 | 0.44 | 0.64 | 0.66 | 0.69 | 0.69 | 0.71 | 0.72 | 0.64 | 0.68 | 0.70 | 0.60 | 0.60 | 0.72 | 0.70 | 0.69 | 0.71 | 1.13 | 1.19 | 1.29 | 1.38 | 1.45 | 2.52 | 2.18 | 2.15 | 1.81 | 1.50 | 2.06 | 2.01 | 1.71 | 1.62 | 1.37 | 2.11 | 1.49 | 1.52 | 1.85 | 2.16 | 2.47 | 2.78 | 1.76 |
|
Debt Ratio
|
0.31 | 0.30 | 0.29 | 0.30 | 0.28 | 0.31 | 0.29 | 0.27 | 0.15 | 0.25 | 0.24 | 0.27 | 0.28 | 0.27 | 0.25 | 0.25 | 0.19 | 0.20 | 0.18 | 0.18 | 0.20 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.31 | 0.31 | 0.31 | 0.29 | 0.29 | 0.31 | 0.31 | 0.30 | 0.30 | 0.41 | 0.43 | 0.43 | 0.42 | 0.40 | 0.44 | 0.43 | 0.42 | 0.37 | 0.34 | 0.38 | 0.39 | 0.38 | 0.38 | 0.36 | 0.46 | 0.39 | 0.40 | 0.41 | 0.45 | 0.45 | 0.46 | 0.46 |
|
Equity Ratio
|
0.40 | 0.41 | 0.40 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 | 0.24 | 0.48 | 0.49 | 0.42 | 0.40 | 0.43 | 0.45 | 0.46 | 0.50 | 0.51 | 0.51 | 0.50 | 0.50 | 0.53 | 0.49 | 0.48 | 0.49 | 0.50 | 0.50 | 0.48 | 0.48 | 0.45 | 0.43 | 0.42 | 0.42 | 0.41 | 0.40 | 0.48 | 0.46 | 0.44 | 0.49 | 0.49 | 0.43 | 0.45 | 0.44 | 0.43 | 0.36 | 0.36 | 0.34 | 0.31 | 0.28 | 0.18 | 0.20 | 0.20 | 0.20 | 0.23 | 0.18 | 0.19 | 0.22 | 0.23 | 0.26 | 0.22 | 0.26 | 0.26 | 0.22 | 0.21 | 0.18 | 0.17 | 0.26 |
|
Times Interest Earned
|
-7.93 | -9.69 | 0.99 | -9.45 | -1.17 | 1.52 | 3.64 | 2.54 | 8.31 | 15.34 | 15.42 | 1.83 | 7.32 | 12.41 | 28.24 | 6.86 | 23.88 | 21.02 | 3.45 | 3.64 | 18.17 | 17.70 | 0.72 | -8.09 | 10.76 | 23.04 | 10.21 | -9.30 | -3.30 | 4.90 | 1.04 | 0.48 | 2.96 | 0.04 | 2.21 | -1.29 | 5.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | 0.08 | 0.10 | 0.06 | -0.08 | | 2.23 | 12.15 | -0.51 | 1.42 | 0.30 | 0.91 | 3.47 | 1.04 | 0.33 | 0.28 | 0.24 | -0.29 | -1.68 | 3.34 | 0.34 | 2.12 | 0.38 | 0.61 | 0.69 | -0.37 | 7.17 | 0.23 | 0.29 | 1.12 | 1.51 | | | 0.09 | -0.86 | -1.24 | | | | 4.38 | | | 0.12 | 0.05 | 2.94 | 2.66 | 0.35 | 0.22 | 0.35 | -2.22 | 0.38 | 1.34 | 3.57 | | -0.05 | 0.11 | 0.21 |
|
Enterprise Value
|
-52.39M | -97.30M | -110.83M | -60.87M | -26.94M | -52.67M | -151.79M | -189.40M | -155.30M | -601.52M | -750.47M | -303.26M | -357.27M | -555.12M | -847.21M | -761.00M | -585.05M | -401.10M | -196.50M | -195.30M | -262.00M | -215.70M | -44.50M | -66.50M | -167.60M | -216.40M | -312.10M | -148.60M | -89.30M | 190.10M | 102.10M | 115.50M | 63.90M | 27.20M | 11.30M | 303.00M | 793.00M | 270.00M | -78.00M | -11.00M | -152.00M | -218.00M | -396.00M | -377.00M | -544.00M | -373.00M | -454.00M | -467.00M | -524.00M | -332.00M | -368.00M | -293.00M | -444.00M | -602.00M | -407.00M | -250.00M | -347.00M | -529.00M | -694.00M | -390.00M | -456.00M | -394.00M | -353.00M | -802.00M | -504.00M | -396.00M | -469.00M |
|
Return on Sales
|
0.05% | 0.05% | -0.02% | 0.05% | -0.01% | 0.00% | 0.02% | 0.00% | 0.04% | 0.09% | 0.09% | 0.07% | -0.01% | 0.07% | 0.09% | 0.02% | 0.09% | 0.12% | 0.04% | -0.02% | 0.09% | 0.06% | 0.01% | -0.04% | 0.06% | 0.12% | 0.07% | -0.08% | -0.03% | 0.03% | 0.00% | 0.00% | 0.03% | -0.01% | 0.02% | 0.11% | 0.06% | 0.04% | 0.06% | 0.05% | 0.07% | 0.08% | 0.06% | 0.02% | -0.09% | -0.05% | -0.11% | -0.07% | -0.04% | 0.00% | 0.06% | 0.01% | 0.06% | 0.08% | 0.03% | 0.06% | 0.11% | 0.08% | 0.14% | 0.04% | 0.05% | 0.02% | -0.07% | 0.02% | -0.06% | -0.05% | 0.21% |
|
Return on Capital Employed
|
0.29% | 0.28% | 0.22% | 0.21% | 0.14% | 0.07% | 0.12% | 0.06% | 0.10% | 0.17% | 0.27% | 0.25% | 0.24% | 0.23% | 0.34% | 0.34% | 0.41% | 0.40% | 0.24% | 0.22% | 0.17% | 0.13% | 0.12% | 0.08% | 0.07% | 0.11% | 0.15% | 0.14% | 0.09% | 0.02% | -0.01% | 0.03% | 0.06% | 0.04% | 0.05% | 0.03% | 0.05% | 0.08% | 0.11% | 0.15% | 0.17% | 0.19% | 0.19% | 0.17% | 0.08% | 0.02% | -0.04% | -0.10% | -0.11% | -0.10% | -0.03% | 0.03% | 0.17% | 0.30% | 0.26% | 0.35% | 0.38% | 0.31% | 0.41% | 0.39% | 0.27% | 0.24% | 0.06% | 0.02% | -0.07% | -0.11% | 0.09% |
|
Return on Invested Capital
|
0.49% | 0.42% | 0.32% | 0.28% | 0.18% | 0.09% | 0.16% | 0.07% | 0.18% | 0.27% | 0.31% | 0.29% | 0.30% | 0.29% | 0.39% | 0.40% | 0.46% | 0.43% | 0.27% | 0.27% | 0.21% | 0.16% | 0.16% | 0.11% | 0.10% | 0.14% | 0.18% | 0.19% | 0.12% | 0.03% | -0.01% | -0.04% | 0.10% | 0.32% | 0.11% | -22.23% | 0.43% | 0.34% | 0.33% | 0.22% | 0.25% | 0.30% | 0.29% | 0.25% | 0.13% | 0.00% | -0.08% | -0.20% | -0.21% | -0.23% | -0.06% | 0.13% | 0.43% | 0.68% | 0.70% | 0.50% | 0.54% | 0.76% | 0.93% | 0.42% | 0.26% | 0.24% | 0.06% | 0.05% | -0.04% | -0.09% | 0.12% |
|
Return on Assets
|
0.16% | 0.17% | 0.10% | 0.06% | 0.04% | 0.01% | 0.03% | 0.01% | 0.03% | 0.08% | 0.12% | 0.13% | 0.10% | 0.11% | 0.13% | 0.11% | 0.17% | 0.19% | 0.15% | 0.14% | 0.14% | 0.10% | 0.09% | 0.09% | 0.05% | 0.07% | 0.09% | 0.09% | 0.06% | 0.01% | -0.02% | 0.00% | 0.02% | 0.00% | 0.01% | 0.06% | 0.07% | 0.09% | 0.11% | 0.09% | 0.10% | 0.11% | 0.11% | 0.09% | 0.04% | 0.00% | -0.05% | -0.08% | -0.07% | -0.06% | -0.01% | 0.02% | 0.07% | 0.12% | 0.11% | 0.15% | 0.18% | 0.16% | 0.22% | 0.19% | 0.16% | 0.14% | 0.03% | 0.01% | -0.04% | -0.07% | 0.06% |
|
Return on Equity
|
0.43% | 0.42% | 0.24% | 0.15% | 0.09% | 0.03% | 0.08% | 0.02% | 0.10% | 0.22% | 0.26% | 0.30% | 0.25% | 0.26% | 0.29% | 0.25% | 0.36% | 0.38% | 0.30% | 0.27% | 0.28% | 0.20% | 0.17% | 0.18% | 0.11% | 0.13% | 0.17% | 0.18% | 0.12% | 0.02% | -0.04% | 0.01% | 0.05% | 0.01% | 0.02% | 0.13% | 0.15% | 0.21% | 0.24% | 0.19% | 0.21% | 0.26% | 0.25% | 0.21% | 0.10% | 0.00% | -0.16% | -0.25% | -0.23% | -0.27% | -0.04% | 0.10% | 0.34% | 0.54% | 0.54% | 0.82% | 0.87% | 0.71% | 0.90% | 0.80% | 0.67% | 0.55% | 0.11% | 0.05% | -0.18% | -0.39% | 0.29% |