|
Gross Margin
|
14.48% | 16.36% | 19.69% | 21.92% | 19.75% | 18.12% | 18.13% | 16.08% | 13.54% | 10.30% | 12.04% | 11.84% | 12.71% | 12.84% | 14.06% | 15.29% | 17.49% | 14.88% | 16.67% | 17.36% | 17.95% | 17.36% | 16.97% | 17.75% | 17.61% | 15.82% | 14.60% | 17.01% | 18.00% | 17.04% | 16.49% | 16.15% | 18.99% | 16.63% | 15.32% | 17.81% | 18.55% | 18.27% | 18.20% | 17.98% | 18.13% | 18.09% | 17.08% | 16.27% | 16.29% | 15.74% | 15.59% | 16.92% | 17.84% | 14.96% | 10.90% | 10.47% | 11.96% | 13.96% | 14.29% | 14.72% | 17.59% | 18.65% | 18.42% | 18.48% | 19.18% | 18.46% | 17.22% | 17.29% | 19.20% | 17.50% | 15.77% |
|
EBT Margin
|
-1.60% | 4.20% | 11.34% | 15.71% | 12.23% | 10.33% | 8.40% | 6.43% | 5.21% | 3.90% | 2.67% | 3.30% | 4.98% | 3.91% | 3.81% | 6.05% | 9.41% | 2.95% | 5.17% | 5.57% | 8.35% | 5.88% | 3.75% | 5.33% | 7.68% | 4.35% | 1.29% | 4.94% | 7.57% | 4.74% | 1.95% | 4.17% | 9.75% | 6.19% | 3.82% | 7.80% | 9.06% | 9.23% | 8.20% | 8.30% | 10.28% | 8.74% | 5.72% | 5.96% | 6.86% | 6.88% | 5.26% | 7.02% | 8.72% | 4.35% | 1.35% | 1.09% | 2.39% | 4.81% | 4.79% | 5.71% | 9.60% | 9.62% | 7.91% | 9.31% | 8.05% | 8.69% | 7.66% | 6.52% | 9.92% | 8.87% | 6.76% |
|
EBIT Margin
|
3.23% | 8.03% | 13.38% | 17.26% | 13.96% | 11.10% | 9.99% | 7.62% | 6.37% | 3.65% | 4.23% | 4.08% | 5.84% | 4.79% | 4.59% | 6.78% | 10.23% | 3.78% | 6.31% | 7.12% | 9.02% | 6.78% | 4.85% | 7.06% | 8.47% | 5.49% | 2.42% | 6.00% | 8.40% | 5.44% | 2.99% | 4.97% | 10.40% | 6.85% | 4.70% | 8.29% | 10.26% | 9.82% | 8.90% | 8.82% | 10.77% | 9.25% | 6.44% | 7.44% | 7.50% | 7.14% | 6.29% | 7.69% | 9.66% | 6.51% | 2.32% | 1.63% | 3.69% | 5.67% | 6.67% | 5.77% | 9.73% | 10.22% | 8.73% | 10.21% | 9.16% | 9.71% | 8.62% | 7.58% | 10.68% | 9.69% | 7.88% |
|
EBITDA Margin
|
3.23% | 8.03% | 13.38% | 17.26% | 13.96% | 11.10% | 9.99% | 7.62% | 6.37% | 3.65% | 4.23% | 4.08% | 5.84% | 4.79% | 4.59% | 6.78% | 10.23% | 3.78% | 6.31% | 7.12% | 9.02% | 6.78% | 4.85% | 7.06% | 8.47% | 5.49% | 2.42% | 6.00% | 8.40% | 5.44% | 2.99% | 4.97% | 10.40% | 6.85% | 4.70% | 8.29% | 10.26% | 9.82% | 8.90% | 8.82% | 10.77% | 9.25% | 6.44% | 7.44% | 7.50% | 7.14% | 6.29% | 7.69% | 9.66% | 6.51% | 2.32% | 1.63% | 3.69% | 5.67% | 6.67% | 5.77% | 9.73% | 10.22% | 8.73% | 10.21% | 9.16% | 9.71% | 8.62% | 7.58% | 10.68% | 9.69% | 7.88% |
|
Operating Margin
|
3.23% | 8.03% | 13.38% | 17.26% | 13.96% | 11.10% | 9.99% | 7.62% | 6.37% | 3.65% | 4.23% | 4.08% | 5.84% | 4.79% | 4.59% | 6.78% | 10.23% | 3.78% | 6.31% | 7.12% | 9.02% | 6.78% | 4.85% | 7.06% | 8.47% | 5.49% | 2.42% | 6.00% | 8.40% | 5.44% | 2.99% | 4.97% | 10.40% | 6.85% | 4.70% | 8.29% | 10.26% | 9.82% | 8.90% | 8.82% | 10.77% | 9.25% | 6.44% | 7.44% | 7.50% | 7.14% | 6.29% | 7.69% | 9.66% | 6.51% | 2.32% | 1.63% | 3.69% | 5.67% | 6.67% | 5.77% | 9.73% | 10.22% | 8.73% | 10.21% | 9.16% | 9.71% | 8.62% | 7.58% | 10.68% | 9.69% | 7.88% |
|
Net Margin
|
-0.46% | 6.48% | -0.12% | | | -1.43% | 5.87% | 3.90% | 3.39% | 2.62% | 2.08% | 1.81% | 3.50% | -0.91% | 0.01% | 0.03% | 0.01% | 0.09% | | | | | 2.56% | 3.43% | 5.52% | 3.17% | 1.16% | 3.61% | 4.80% | 3.49% | 1.52% | 2.71% | 6.31% | 4.75% | 3.52% | 5.88% | 7.01% | 7.21% | 5.99% | 6.48% | 8.03% | 6.84% | 4.50% | 3.83% | 5.09% | 5.49% | 4.43% | 5.27% | 9.71% | 4.31% | -8.73% | 0.03% | 1.64% | 3.26% | 1.04% | 4.20% | 7.26% | 7.41% | -0.38% | 7.16% | 6.17% | 6.62% | 5.23% | 4.93% | 7.53% | 7.32% | 4.98% |
|
FCF Margin
|
| 29.01% | 20.30% | 8.27% | -10.64% | 3.09% | 10.41% | 2.81% | -0.04% | 3.82% | 2.55% | -1.21% | 0.81% | 8.39% | 2.10% | -0.39% | 8.77% | 9.83% | -0.63% | -4.83% | 5.46% | 3.80% | -6.75% | -3.17% | 0.24% | 6.10% | 4.15% | 0.25% | 2.60% | 22.23% | 5.75% | 3.12% | -2.03% | 4.18% | 0.66% | -0.24% | 7.27% | 8.60% | -5.50% | 10.12% | -2.76% | 17.51% | -10.83% | 10.63% | -2.79% | 14.11% | 21.98% | 16.42% | 18.54% | 37.36% | -11.30% | 15.56% | -6.45% | | 16.06% | -1.40% | -6.00% | 2.73% | 15.50% | -17.92% | -8.80% | 9.93% | 27.07% | -18.82% | 1.78% | 17.27% | 20.09% |
|
Inventory Average
|
| | | | | 1,040.35M | 1,002.85M | 780.60M | 1,052.70M | 1,059.30M | 1,037.25M | 1,322.55M | 1,302.30M | 1,092.35M | 997.20M | 1,058.80M | 969.70M | 850.35M | 822.75M | 868.30M | 921.15M | 945.05M | 1,037.70M | 1,155.50M | 1,274.35M | 1,326.95M | 1,298.55M | 1,334.40M | 1,314.15M | 1,117.35M | 1,094.25M | 1,331.90M | 1,432.90M | 1,304.55M | 1,209.15M | 1,270.85M | 1,284.30M | 1,285.25M | 1,307.65M | 1,397.55M | 1,484.10M | 1,408.95M | 1,444.75M | 1,649.70M | 1,791.35M | 1,712.75M | 1,606.00M | 1,555.60M | 1,447.80M | 1,401.00M | 1,480.95M | 1,626.05M | 1,733.30M | 1,812.50M | 1,862.85M | 1,885.75M | 1,903.05M | 1,960.40M | 2,076.10M | 2,170.00M | 2,212.45M | 2,268.80M | 2,293.40M | 2,383.50M | 2,498.50M | 2,476.75M | 2,416.40M |
|
Assets Average
|
| | | | | 4,724.35M | 4,584.40M | 4,503.70M | 4,639.90M | 4,779.75M | 4,712.00M | 4,695.15M | 4,865.35M | 4,942.65M | 4,775.85M | 4,739.25M | 4,802.60M | 4,748.15M | 4,617.70M | 4,576.85M | 4,747.65M | 4,699.00M | 4,475.70M | 4,460.30M | 4,642.55M | 4,640.95M | 4,481.30M | 4,580.55M | 4,771.95M | 4,653.25M | 4,502.40M | 4,739.90M | 5,040.70M | 5,095.75M | 5,030.50M | 5,078.30M | 5,234.20M | 5,284.05M | 5,162.15M | 5,249.75M | 5,457.90M | 5,506.35M | 5,561.25M | 5,709.05M | 5,811.10M | 5,788.10M | 5,916.15M | 6,180.10M | 6,525.05M | 6,871.00M | 6,942.70M | 6,912.10M | 6,917.20M | 6,912.15M | 7,346.70M | 7,822.70M | 7,980.35M | 8,449.70M | 8,992.15M | 9,300.10M | 9,596.25M | 9,798.70M | 9,649.50M | 9,592.25M | 9,888.75M | 9,928.30M | 9,956.45M |
|
Equity Average
|
| 437.10M | 621.25M | 626.80M | 642.45M | 990.55M | 1,092.80M | 892.75M | 960.95M | 1,295.90M | 1,334.15M | 1,090.30M | 1,146.80M | 1,519.10M | 1,820.70M | 1,837.80M | 1,943.20M | 2,053.25M | 2,070.30M | 2,072.80M | 2,166.90M | 2,103.00M | 1,943.35M | 1,899.85M | 1,947.80M | 1,954.35M | 1,858.75M | 1,840.40M | 1,909.40M | 1,960.45M | 1,978.40M | 2,006.80M | 2,106.20M | 2,243.25M | 2,300.40M | 2,321.50M | 2,385.00M | 2,466.95M | 2,462.35M | 2,455.45M | 2,548.30M | 2,598.35M | 2,640.45M | 2,685.05M | 2,728.95M | 2,846.65M | 2,928.50M | 2,975.40M | 3,123.45M | 3,293.20M | 3,281.00M | 3,086.15M | 2,922.50M | 2,884.15M | 3,038.50M | 3,216.45M | 3,322.00M | 3,470.05M | 3,624.30M | 3,765.65M | 3,875.45M | 4,013.45M | 4,127.05M | 4,193.35M | 4,344.50M | 4,495.85M | 4,533.90M |
|
Invested Capital
|
254.70M | 634.50M | 623.00M | 630.60M | 655.10M | 2,478.90M | 975.70M | 1,009.80M | 2,081.90M | 2,656.70M | 1,088.10M | 1,109.00M | 1,184.70M | 2,808.50M | 2,742.90M | 2,842.70M | 2,953.70M | 3,062.80M | 2,971.60M | 3,012.80M | 3,121.00M | 2,880.00M | 2,791.70M | 2,783.00M | 2,877.60M | 2,775.40M | 2,676.40M | 2,739.40M | 2,804.40M | 2,822.70M | 2,806.90M | 2,860.40M | 3,006.60M | 3,135.30M | 3,116.80M | 3,168.40M | 3,238.20M | 3,331.50M | 3,229.50M | 3,318.20M | 2,596.90M | 2,599.80M | 2,681.10M | 2,693.90M | 2,773.80M | 2,929.60M | 2,932.60M | 3,018.20M | 3,228.70M | 3,357.70M | 3,204.30M | 2,968.00M | 2,887.00M | 2,900.70M | 3,195.40M | 3,249.30M | 3,396.80M | 4,048.30M | 4,307.00M | 4,467.00M | 4,961.40M | 5,036.50M | 4,757.30M | 5,340.00M | 5,559.10M | 5,641.90M | 5,634.30M |
|
Asset Utilization Ratio
|
| | | | | 2.08 | 1.99 | 1.77 | 1.63 | 1.58 | 1.64 | 1.72 | 1.69 | 1.65 | 1.68 | 1.68 | 1.66 | 1.61 | 1.61 | 1.56 | 1.45 | 1.45 | 1.48 | 1.46 | 1.33 | 1.31 | 1.34 | 1.30 | 1.28 | 1.35 | 1.39 | 1.34 | 1.31 | 1.34 | 1.43 | 1.47 | 1.45 | 1.46 | 1.53 | 1.53 | 1.51 | 1.52 | 1.49 | 1.42 | 1.25 | 1.18 | 1.14 | 1.11 | 1.14 | 1.13 | 1.15 | 1.16 | 1.14 | 1.14 | 1.13 | 1.10 | 1.12 | 1.11 | 1.07 | 1.07 | 1.08 | 1.08 | 1.11 | 1.09 | 1.05 | 1.04 | 1.05 |
|
Interest Coverage Ratio
|
0.62 | 1.89 | 6.41 | 10.82 | 8.15 | 4.79 | 6.40 | 6.12 | 6.06 | 3.71 | 3.84 | 4.67 | 6.90 | 5.34 | 4.90 | 8.21 | 13.59 | 3.93 | 5.96 | 4.42 | 12.36 | 8.02 | 4.56 | 3.81 | 10.35 | 6.32 | 2.08 | 5.86 | 9.29 | 6.63 | 2.46 | 5.32 | 13.85 | 9.15 | 4.84 | 9.71 | 8.79 | 14.42 | 11.72 | 12.82 | 18.68 | 15.39 | 8.33 | 5.99 | 9.56 | 11.08 | 8.26 | 12.31 | 17.48 | 11.02 | 3.33 | 2.52 | 5.78 | 8.75 | 10.35 | 9.76 | 17.66 | 13.09 | 9.66 | 11.59 | 8.15 | 7.92 | 7.11 | 6.50 | 9.69 | 8.51 | 7.09 |
|
Debt to Equity
|
| 3.29 | | | 2.20 | 0.98 | 1.38 | 1.23 | 1.12 | 0.66 | 0.95 | 0.89 | 0.81 | 0.52 | 0.53 | 0.51 | 0.48 | 0.45 | 0.46 | 0.43 | 0.41 | 0.45 | 0.47 | 0.47 | 0.45 | 0.49 | 0.55 | 0.53 | 0.50 | 0.43 | 0.42 | 0.41 | 0.38 | 0.36 | 0.36 | 0.35 | 0.34 | 0.33 | 0.34 | 0.33 | 0.32 | 0.32 | 0.31 | 0.31 | 0.30 | 0.28 | 0.28 | 0.27 | 0.25 | 0.24 | 0.26 | 0.20 | 0.21 | 0.21 | 0.19 | 0.18 | 0.18 | 0.31 | 0.21 | 0.32 | 0.42 | 0.37 | 0.23 | 0.35 | 0.34 | 0.27 | 0.24 |
|
Debt Ratio
|
| 0.43 | | | 0.30 | 0.28 | 0.27 | 0.25 | 0.23 | 0.22 | 0.22 | 0.21 | 0.19 | 0.19 | 0.21 | 0.20 | 0.20 | 0.20 | 0.21 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.19 | 0.20 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.12 | 0.08 | 0.13 | 0.17 | 0.16 | 0.10 | 0.15 | 0.15 | 0.12 | 0.11 |
|
Equity Ratio
|
| 0.13 | | | 0.14 | 0.28 | 0.19 | 0.20 | 0.21 | 0.33 | 0.23 | 0.23 | 0.24 | 0.37 | 0.39 | 0.39 | 0.42 | 0.44 | 0.45 | 0.45 | 0.46 | 0.43 | 0.44 | 0.42 | 0.42 | 0.42 | 0.41 | 0.39 | 0.41 | 0.44 | 0.44 | 0.41 | 0.43 | 0.45 | 0.46 | 0.45 | 0.46 | 0.47 | 0.48 | 0.46 | 0.48 | 0.47 | 0.48 | 0.46 | 0.48 | 0.50 | 0.49 | 0.48 | 0.48 | 0.48 | 0.47 | 0.43 | 0.42 | 0.42 | 0.41 | 0.41 | 0.42 | 0.40 | 0.41 | 0.40 | 0.40 | 0.42 | 0.44 | 0.43 | 0.44 | 0.46 | 0.45 |
|
Times Interest Earned
|
0.62 | 1.89 | 6.41 | 10.82 | 8.15 | 4.79 | 6.40 | 6.12 | 6.06 | 3.71 | 3.84 | 4.67 | 6.90 | 5.34 | 4.90 | 8.21 | 13.59 | 3.93 | 5.96 | 4.42 | 12.36 | 8.02 | 4.56 | 3.81 | 10.35 | 6.32 | 2.08 | 5.86 | 9.29 | 6.63 | 2.46 | 5.32 | 13.85 | 9.15 | 4.84 | 9.71 | 8.79 | 14.42 | 11.72 | 12.82 | 18.68 | 15.39 | 8.33 | 5.99 | 9.56 | 11.08 | 8.26 | 12.31 | 17.48 | 11.02 | 3.33 | 2.52 | 5.78 | 8.75 | 10.35 | 9.76 | 17.66 | 13.09 | 9.66 | 11.59 | 8.15 | 7.92 | 7.11 | 6.50 | 9.69 | 8.51 | 7.09 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | 1.33 | 0.16 | 0.60 | 0.20 | -0.15 | -0.27 | 3.41 | 0.14 | 0.27 | 3.66 | 0.31 | 0.04 | 0.22 | 0.31 | -0.38 | 0.19 | 1.71 | -3.98 | 0.11 | 0.10 | -0.19 | 0.09 | -0.28 | 0.05 | -0.11 | 0.11 | -0.46 | 0.08 | 0.06 | 0.07 | 0.11 | 0.09 | -0.12 | 0.08 | -0.37 | | 0.07 | -0.85 | -0.19 | 0.39 | 0.07 | -0.07 | -0.12 | 0.11 | 0.04 | -0.08 | 0.67 | 0.07 | 0.06 |
|
Enterprise Value
|
-159.30M | -528.20M | -858.10M | -844.90M | -424.50M | -428.30M | -399.20M | -417.20M | -394.10M | -428.40M | -439.80M | -387.20M | -390.70M | -540.70M | -455.70M | -452.30M | -585.80M | -733.50M | -558.70M | -420.00M | -525.70M | -313.80M | -111.00M | -53.40M | -46.20M | -42.90M | -33.70M | -38.40M | -45.50M | -321.90M | -369.60M | -413.40M | -373.20M | -447.00M | -379.10M | -287.90M | -371.90M | -454.60M | -159.90M | -321.90M | -152.20M | -448.40M | -264.00M | -403.90M | -331.60M | -582.90M | -898.60M | -1093.20M | -1166.30M | -1375.80M | -995.70M | -944.50M | -397.40M | -474.80M | -805.90M | -538.70M | -355.50M | -106.10M | -125.40M | -69.90M | -141.40M | -160.90M | -204.90M | -210.30M | -191.70M | -211.80M | -479.80M |
|
Return on Sales
|
0.00% | 0.06% | 0.00% | 0.01% | 0.01% | -0.01% | 0.06% | 0.04% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.03% | 0.03% | 0.06% | 0.03% | 0.01% | 0.04% | 0.05% | 0.03% | 0.02% | 0.03% | 0.06% | 0.05% | 0.04% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.08% | 0.07% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.10% | 0.04% | -0.09% | 0.00% | 0.02% | 0.03% | 0.01% | 0.04% | 0.07% | 0.07% | 0.00% | 0.07% | 0.06% | 0.07% | 0.05% | 0.05% | 0.08% | 0.07% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.48% | 0.40% | 0.29% | 0.22% | 0.16% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.14% | 0.16% | 0.15% | 0.15% | 0.16% | 0.13% | 0.15% | 0.14% | 0.15% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.17% | 0.17% | 0.18% | 0.20% | 0.22% | 0.21% | 0.21% | 0.18% | 0.18% | 0.13% | 0.12% | 0.11% | 0.11% | 0.13% | 0.13% | 0.11% | 0.09% | 0.06% | 0.06% | 0.08% | 0.09% | 0.11% | 0.14% | 0.14% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% |
|
Return on Invested Capital
|
| | | 0.89% | 1.23% | 0.59% | 0.48% | 0.60% | 0.28% | 0.14% | 0.15% | 0.23% | 0.22% | 0.15% | 0.11% | 0.12% | 0.14% | 0.12% | 0.12% | 0.12% | 0.10% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.12% | 0.14% | 0.14% | 0.16% | 0.17% | 0.18% | 0.21% | 0.24% | 0.22% | 0.20% | 0.15% | 0.13% | 0.12% | 0.13% | 0.17% | 0.17% | 0.09% | 0.06% | -0.02% | -0.03% | 0.06% | 0.08% | 0.12% | 0.14% | 0.11% | 0.13% | 0.12% | 0.12% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% |
|
Return on Assets
|
| | | | | -0.01% | 0.01% | 0.03% | 0.04% | 0.06% | 0.04% | 0.03% | 0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.04% | 0.02% | 0.00% | -0.01% | 0.02% | 0.03% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% |
|
Return on Equity
|
| | | 0.14% | 0.14% | -0.03% | 0.06% | 0.15% | 0.21% | 0.22% | 0.14% | 0.11% | 0.04% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.05% | 0.09% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.12% | 0.13% | 0.14% | 0.17% | 0.17% | 0.19% | 0.21% | 0.22% | 0.23% | 0.22% | 0.21% | 0.18% | 0.14% | 0.11% | 0.11% | 0.12% | 0.15% | 0.14% | 0.08% | 0.05% | -0.01% | -0.02% | 0.04% | 0.07% | 0.11% | 0.14% | 0.12% | 0.14% | 0.14% | 0.13% | 0.16% | 0.14% | 0.15% | 0.15% | 0.14% |