|
Gross Margin
|
49.40% | 46.79% | 46.78% | 47.33% | 43.08% | 40.92% | 41.10% | 44.50% | 43.74% | 43.24% | 43.36% | 46.62% | 41.79% | 43.41% | 46.07% | 44.72% | 44.92% | 46.32% | 45.27% | 46.69% | 46.26% | 45.88% | 45.46% | 47.26% | 47.26% | 46.99% | 41.08% | 43.29% | 49.43% | 49.21% | 304.50% | 32.80% | 26.76% | 32.31% | 31.85% | 99.79% | 99.80% | 99.78% | -135.90% | 34.16% | 38.72% | 35.59% | 33.63% | 35.03% | 34.07% | 35.34% | 21.97% | 19.36% | 22.24% | 23.10% | 22.01% | 26.88% | 27.34% | 31.63% | 34.90% | 40.49% | 41.62% | 40.72% | 39.05% | 40.44% | 41.67% | 40.54% | 41.33% | 39.33% | 30.94% | 32.35% | 31.35% | 32.87% |
|
EBT Margin
|
35.15% | 26.91% | 24.17% | 25.49% | 22.44% | 22.48% | 23.36% | 28.04% | 26.36% | 26.83% | 26.85% | 31.18% | 26.61% | 28.16% | 28.74% | 29.17% | 27.69% | 46.46% | 28.39% | 29.57% | 30.83% | 30.99% | 26.52% | 31.15% | 26.12% | 19.69% | -2.98% | 7.10% | 8.52% | -5.01% | -38.07% | -14.34% | -17.33% | -6.74% | -5.24% | 0.00% | -0.96% | 0.36% | 2.73% | 1.31% | 13.45% | -27.13% | 4.43% | 7.30% | -84.26% | -20.04% | -40.28% | -38.98% | -54.00% | -24.19% | -27.21% | -14.37% | -0.42% | 3.49% | 11.56% | 18.00% | 27.97% | 18.78% | 17.09% | 18.50% | 17.01% | 17.54% | 16.77% | 11.28% | 4.37% | -12.77% | -6.14% | -8.23% |
|
EBIT Margin
|
35.24% | 27.62% | 25.25% | 26.60% | 23.30% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 9.50% | -3.62% | -28.04% | -13.34% | -16.20% | -5.62% | -5.58% | 0.64% | -0.20% | 0.97% | 3.47% | 7.33% | 13.20% | -24.40% | 6.01% | 5.10% | -81.84% | -18.14% | -36.22% | -37.84% | -54.33% | -23.29% | -28.22% | -10.40% | -4.84% | 6.13% | 12.16% | 20.04% | 22.78% | 20.55% | 15.18% | 18.23% | 16.16% | 16.26% | 15.51% | 13.42% | 4.15% | -12.32% | -0.14% | -5.89% |
|
EBITDA Margin
|
46.21% | 43.50% | 42.97% | 42.45% | 38.37% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 41.79% | 34.23% | -28.04% | -13.34% | 21.49% | 23.47% | 23.12% | 0.64% | 24.73% | 23.03% | 24.77% | 26.23% | 32.86% | -3.78% | 26.53% | 25.96% | -61.29% | 16.01% | 15.59% | 4.82% | -19.02% | 7.63% | 0.89% | 13.66% | 16.78% | 23.85% | 28.40% | 33.23% | 35.08% | 33.42% | 29.28% | 31.88% | 31.12% | 30.05% | 29.83% | 27.74% | 18.65% | 3.13% | 16.60% | 10.09% |
|
Operating Margin
|
35.24% | 27.62% | 25.25% | 26.60% | 23.30% | 23.06% | 23.84% | 28.71% | 27.18% | 27.08% | 27.56% | 31.47% | 26.89% | 28.38% | 28.86% | 28.48% | 27.78% | 28.56% | 28.13% | 29.69% | 28.58% | 28.56% | 26.75% | 31.14% | 26.12% | 20.42% | -4.48% | 7.93% | 9.50% | -3.62% | -28.04% | -13.34% | -16.20% | -5.62% | -5.58% | 0.64% | -0.20% | 0.97% | 3.47% | 7.33% | 13.20% | -24.40% | 6.01% | 5.10% | -81.84% | -18.14% | -36.22% | -37.84% | -54.33% | -23.29% | -28.22% | -10.40% | -4.84% | 6.13% | 12.16% | 20.04% | 22.78% | 20.55% | 15.18% | 18.23% | 16.16% | 16.26% | 15.51% | 13.42% | 4.15% | -12.32% | -0.14% | -5.89% |
|
Net Margin
|
19.13% | -3.90% | -0.97% | 15.96% | 10.71% | -7.60% | 14.86% | 17.51% | 16.34% | 17.05% | 17.33% | 0.00% | -0.02% | 0.00% | 0.92% | 0.00% | -0.06% | 1.81% | | 19.48% | 0.31% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.02% | -0.91% | 0.60% | 0.01% | -0.14% | -0.09% | 0.65% | 0.11% | -0.10% | -1.77% | 1.29% | 4.88% | 1.71% | -1.52% | 1.05% | 1.55% | 1.21% | 0.96% | 2.88% | 3.80% | 3.04% | 0.77% | 0.35% | 0.11% | -0.01% | -0.08% | 0.05% | 0.08% | 0.10% | 0.02% | 0.00% | 11.77% | 14.05% | 12.33% | 12.71% | 10.88% | 8.09% | 0.29% | -15.55% | -5.52% | -9.33% |
|
FCF Margin
|
-7.61% | 9.20% | 5.35% | 14.76% | 5.91% | 6.22% | 4.07% | 20.63% | 7.15% | 5.77% | 11.52% | -2.77% | -4.35% | -13.10% | 7.70% | 14.50% | -7.95% | 10.38% | 5.21% | 18.47% | 2.13% | -0.78% | 0.17% | 2.20% | 3.07% | 19.57% | 21.16% | 39.71% | 27.00% | 22.87% | 30.60% | -2.10% | -4.25% | -7.01% | 6.33% | -2.13% | 4.95% | 4.99% | 6.10% | 1.81% | 9.11% | 25.69% | 21.81% | 10.70% | 11.46% | 58.91% | 34.96% | -13.63% | 20.82% | 3.79% | 3.96% | -11.65% | -8.09% | 4.96% | 6.54% | 12.42% | 7.21% | 26.58% | 15.31% | 5.67% | 3.69% | 9.03% | 9.05% | 7.66% | -10.11% | 2.36% | 14.12% | 11.29% |
|
Inventory Average
|
| | 42.61M | 42.96M | 46.14M | 44.70M | 43.45M | 43.58M | 44.80M | 47.38M | 51.66M | 56.66M | 60.16M | 65.91M | 74.60M | 78.66M | 80.64M | 84.66M | 87.73M | 93.10M | 98.58M | 103.04M | 106.25M | 108.51M | 117.52M | | | 127.89M | 128.45M | 129.27M | 126.61M | 125.20M | 128.88M | 135.04M | 137.80M | 138.13M | 141.12M | 147.64M | 155.12M | 159.06M | 160.76M | 155.83M | 149.89M | 149.17M | 130.58M | 112.75M | 108.61M | 101.77M | 97.93M | 93.52M | 87.30M | 85.66M | 85.43M | 84.84M | 87.02M | 89.36M | 95.08M | 100.35M | 97.76M | 97.82M | 104.31M | 111.26M | 116.60M | 122.59M | 224.45M | 325.80M | 327.16M | 324.57M |
|
Assets Average
|
| | 4,120.44M | 4,198.32M | 4,220.63M | 4,139.65M | 4,169.51M | 4,365.49M | 4,595.67M | 4,818.37M | 4,957.46M | 5,130.89M | 5,349.48M | 5,479.69M | 5,619.69M | 5,827.69M | 5,973.37M | 6,105.03M | 6,231.22M | 6,337.71M | 6,449.43M | 6,590.68M | 6,707.04M | 6,761.26M | 7,072.83M | | | 7,138.76M | 7,077.69M | 7,000.81M | 6,904.27M | 6,754.83M | 6,607.91M | 6,526.04M | 6,063.49M | 5,987.59M | 6,311.94M | 6,263.83M | 6,240.37M | 6,179.60M | 6,144.45M | 6,020.97M | 5,868.45M | 5,840.51M | 5,509.13M | 5,069.54M | 4,895.97M | 4,778.19M | 4,657.43M | 4,541.69M | 4,764.71M | 4,713.19M | 4,363.30M | 4,328.48M | 4,339.07M | 4,383.69M | 4,388.79M | 4,353.27M | 4,361.39M | 4,401.64M | 4,423.09M | 4,454.91M | 5,133.44M | 5,799.26M | 6,529.44M | 7,052.13M | 6,783.87M | 6,582.42M |
|
Equity Average
|
| | 2,638.48M | 2,719.50M | 2,775.39M | 2,750.16M | 2,756.50M | 2,885.40M | 3,045.17M | 3,173.62M | 3,245.14M | 3,357.93M | 3,523.95M | 3,618.34M | 3,734.79M | 3,912.70M | 4,082.51M | 4,234.83M | 4,370.55M | 4,507.34M | 4,628.34M | 4,753.58M | 4,855.13M | 4,906.20M | 4,961.80M | | | 4,863.07M | 4,806.20M | 4,741.78M | 4,631.19M | 4,518.42M | | | 4,207.25M | 4,377.47M | 4,546.75M | 4,472.82M | 4,412.61M | 4,354.49M | 4,322.43M | 4,206.84M | 4,053.64M | 3,993.88M | 3,718.27M | 3,428.53M | 3,357.29M | 3,271.72M | 3,154.31M | 3,045.80M | 2,960.26M | 2,844.60M | 2,755.50M | 2,733.54M | 2,749.07M | 2,755.31M | 2,750.48M | 2,731.94M | 2,740.01M | 2,765.79M | 2,781.36M | 2,829.96M | 2,887.00M | 2,931.97M | 2,999.52M | 2,959.49M | 2,848.03M | 2,765.81M |
|
Invested Capital
|
| 2,698.94M | 2,788.01M | 2,860.98M | 2,794.80M | 2,705.53M | 3,167.47M | 2,963.34M | 3,126.99M | 3,570.24M | 3,385.05M | 3,560.81M | 3,717.10M | 3,749.59M | 3,875.00M | 4,030.39M | 4,214.63M | 4,335.02M | 4,561.07M | 4,683.61M | 4,803.07M | 4,934.09M | 4,970.27M | 4,961.22M | 5,574.48M | | 5,427.35M | 5,362.09M | 5,314.20M | 5,233.86M | 5,052.73M | 4,968.02M | | 4,249.90M | 4,164.59M | 4,590.35M | 4,503.15M | 4,442.49M | 4,876.70M | 4,326.24M | 4,318.62M | 4,586.70M | 4,491.58M | 4,454.89M | 3,940.82M | 3,876.33M | 3,799.24M | 3,706.11M | 3,565.34M | 3,488.91M | 3,938.10M | 3,318.83M | 3,276.38M | 3,274.96M | 3,308.08M | 3,288.08M | 3,298.54M | 3,253.08M | 3,317.09M | 3,304.94M | 3,348.51M | 3,402.43M | 4,699.33M | 3,492.67M | 5,292.64M | 5,058.42M | 4,893.28M | 4,735.45M |
|
Asset Utilization Ratio
|
| | 0.46 | 0.40 | 0.37 | 0.40 | 0.45 | 0.47 | 0.49 | 0.50 | 0.51 | 0.52 | 0.53 | 0.55 | 0.56 | 0.56 | 0.56 | 0.55 | 0.54 | 0.54 | 0.54 | 0.55 | 0.55 | 0.58 | 0.55 | | | 0.36 | 0.30 | 0.26 | 0.24 | 0.22 | 0.22 | 0.25 | 0.30 | 0.33 | 0.34 | 0.37 | 0.40 | 0.43 | 0.46 | 0.47 | 0.48 | 0.46 | 0.47 | 0.44 | 0.36 | 0.29 | 0.23 | 0.24 | 0.26 | 0.29 | 0.36 | 0.41 | 0.47 | 0.54 | 0.61 | 0.65 | 0.66 | 0.64 | 0.62 | 0.61 | 0.54 | 0.48 | 0.47 | 0.49 | 0.55 | 0.62 |
|
Interest Coverage Ratio
|
71.78 | 36.69 | 20.36 | 22.45 | 25.19 | 28.14 | 29.84 | 38.36 | 29.80 | 54.15 | 46.31 | 93.68 | 85.51 | 96.50 | 176.01 | 183.90 | 196.39 | 114.76 | 157.53 | 221.13 | 148.02 | 189.49 | 869.64 | 559.95 | 88.97 | 22.01 | -4.35 | 8.55 | 7.28 | -2.07 | -14.85 | -9.73 | -10.79 | -4.40 | -13.23 | 0.63 | -0.19 | 1.05 | 3.74 | 11.50 | 15.43 | -26.83 | 4.85 | 5.14 | -85.08 | -9.40 | -12.26 | -15.19 | -27.94 | -12.97 | -15.92 | -6.97 | -5.15 | 7.71 | 17.75 | 33.12 | 41.33 | 34.40 | 22.94 | 28.24 | 26.09 | 26.17 | 6.67 | 4.08 | 1.49 | -4.39 | -0.05 | -2.34 |
|
Debt to Equity
|
| 0.21 | 0.20 | 0.18 | 0.16 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.11 | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 | 0.32 | 0.33 | 0.34 | 0.35 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.61 | 0.60 | 0.73 | 0.76 | 0.73 | 0.75 |
|
Debt Ratio
|
| 0.13 | 0.13 | 0.11 | 0.10 | 0.10 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.08 | | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.22 | 0.22 | 0.23 | 0.20 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.31 | 0.31 | 0.31 | 0.32 | 0.31 | 0.31 |
|
Equity Ratio
|
| 0.64 | 0.64 | 0.65 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.65 | 0.66 | 0.66 | 0.66 | 0.67 | 0.67 | 0.69 | 0.69 | 0.71 | 0.71 | 0.72 | 0.72 | 0.73 | 0.72 | 0.68 | | 0.68 | 0.68 | 0.68 | 0.67 | 0.67 | 0.67 | | 0.65 | 0.74 | 0.72 | 0.72 | 0.71 | 0.71 | 0.70 | 0.70 | 0.69 | 0.69 | 0.68 | 0.67 | 0.68 | 0.69 | 0.68 | 0.67 | 0.67 | 0.58 | 0.63 | 0.63 | 0.63 | 0.63 | 0.62 | 0.63 | 0.62 | 0.63 | 0.62 | 0.63 | 0.64 | 0.50 | 0.51 | 0.42 | 0.42 | 0.42 | 0.42 |
|
Times Interest Earned
|
71.78 | 36.69 | 20.36 | 22.45 | 25.19 | 28.14 | 29.84 | 38.36 | 29.80 | 54.15 | 46.31 | 93.68 | 85.51 | 96.50 | 176.01 | 183.90 | 196.39 | 114.76 | 157.53 | 221.13 | 148.02 | 189.49 | 869.64 | 559.95 | 88.97 | 22.01 | -4.35 | 8.55 | 7.28 | -2.07 | -14.85 | -9.73 | -10.79 | -4.40 | -13.23 | 0.63 | -0.19 | 1.05 | 3.74 | 11.50 | 15.43 | -26.83 | 4.85 | 5.14 | -85.08 | -9.40 | -12.26 | -15.19 | -27.94 | -12.97 | -15.92 | -6.97 | -5.15 | 7.71 | 17.75 | 33.12 | 41.33 | 34.40 | 22.94 | 28.24 | 26.09 | 26.17 | 6.67 | 4.08 | 1.49 | -4.39 | -0.05 | -2.34 |
|
FCF Payout Ratio
|
-0.13 | 0.15 | 0.28 | 0.09 | 0.21 | 0.18 | 0.28 | 0.05 | 0.15 | 0.17 | 0.09 | -0.37 | -0.23 | -0.07 | 0.12 | 0.06 | -0.24 | 0.18 | 1.19 | 0.33 | 3.55 | -9.21 | 44.13 | 3.21 | 2.74 | 0.58 | 0.64 | 0.38 | 0.63 | 0.89 | 0.75 | -9.85 | -4.44 | -2.19 | 2.27 | -6.36 | 2.69 | 2.38 | 1.84 | 5.82 | 1.19 | 0.44 | 0.55 | 1.18 | 1.08 | 0.41 | 0.37 | -0.80 | 0.44 | 2.19 | 2.01 | -0.57 | -0.71 | 0.98 | 0.65 | 0.58 | 0.92 | 0.26 | 0.48 | 1.10 | 1.66 | 0.67 | 0.67 | 0.48 | -0.25 | 1.02 | 0.18 | 0.22 |
|
Enterprise Value
|
-126.38M | -134.15M | -108.64M | -122.39M | -99.94M | -77.72M | -63.02M | -173.82M | -240.69M | -288.06M | -364.25M | -347.86M | -324.38M | -148.87M | -96.09M | -241.15M | -172.99M | -480.48M | -435.95M | -581.41M | -584.98M | -549.93M | -360.31M | -252.73M | -719.78M | -774.54M | -774.93M | -895.94M | -943.54M | -956.60M | -949.71M | -871.16M | -789.76M | -612.68M | -565.87M | -426.20M | -380.03M | -350.70M | -325.82M | -269.53M | -270.03M | -380.52M | -400.90M | -412.05M | -381.74M | -492.03M | -577.22M | -523.80M | -561.73M | -557.81M | -1116.23M | -441.26M | -350.58M | -332.99M | -268.38M | -347.64M | -244.76M | -293.22M | -316.24M | -298.23M | -277.03M | -282.00M | -286.24M | -464.39M | -126.15M | -122.72M | -119.71M | -178.81M |
|
Return on Sales
|
0.19% | -0.04% | -0.01% | -0.01% | -0.06% | -0.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.00% | 0.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.02% | 0.01% | 0.05% | 0.02% | -0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.03% | 0.04% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.14% | 0.12% | 0.13% | 0.11% | 0.08% | 0.00% | -0.16% | -0.06% | -0.09% |
|
Return on Capital Employed
|
| | 0.16% | 0.13% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.16% | | | 0.06% | 0.03% | 0.01% | 0.00% | -0.02% | | -0.04% | -0.03% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.00% | 0.00% | 0.00% | -0.12% | -0.10% | -0.13% | -0.16% | -0.09% | -0.10% | -0.11% | -0.09% | -0.06% | -0.03% | 0.01% | 0.06% | 0.11% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | 0.02% | 0.00% | -0.03% |
|
Return on Invested Capital
|
| | 0.13% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | | | 0.05% | 0.02% | 0.00% | 0.00% | -0.01% | | | -0.03% | 0.08% | 0.08% | 0.07% | 0.22% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | -0.11% | -0.10% | -0.13% | -0.15% | -0.08% | -0.09% | -0.09% | -0.08% | -0.06% | -0.03% | 0.00% | 0.05% | 0.10% | 0.12% | 0.13% | 0.12% | 0.10% | 0.10% | 0.08% | 0.07% | 0.05% | -0.01% | 0.00% | -0.04% |
|
Return on Assets
|
| | 0.05% | 0.02% | -0.01% | -0.03% | -0.03% | -0.03% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% | 0.07% | 0.05% | 0.03% | 0.00% | -0.02% | -0.05% |
|
Return on Equity
|
| | 0.08% | 0.03% | -0.02% | -0.05% | -0.05% | -0.04% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.06% | 0.09% | 0.12% | 0.12% | 0.10% | 0.07% | -0.01% | -0.06% | -0.11% |