|
Gross Margin
|
66.29% | 66.42% | 66.63% | 65.07% | 65.52% | 65.78% | 65.81% | 66.08% | 65.14% | 66.77% | 64.92% | 60.32% | 63.89% | 66.07% | | 67.10% | 65.89% | 53.59% | | 65.32% | 66.27% | | 66.33% | 59.87% | 66.30% | | 65.06% | 64.10% | 61.93% | | | 62.21% | 63.65% | 64.34% | 66.18% | 65.84% | 65.69% | 67.27% | 67.95% | 65.67% | 64.49% | 64.44% | 66.62% | 67.61% | 65.45% | | 66.31% | 65.37% | 65.34% | 65.08% | | 64.19% | 66.04% | 64.21% | | 63.76% | 63.35% | 63.08% | 62.61% | 62.08% | 63.42% | 7.00% | 61.43% | 63.95% | 63.85% | 62.65% | 62.20% | 60.19% |
|
EBT Margin
|
14.74% | 17.09% | 18.99% | 17.09% | 15.64% | 15.05% | 17.08% | 15.86% | 13.35% | 14.16% | 14.89% | -6.59% | 11.18% | 12.83% | | 11.12% | 7.50% | -14.80% | | 8.55% | 8.78% | | 11.14% | 3.89% | 6.38% | | 11.94% | 14.15% | 3.35% | | | -3.82% | 5.36% | 3.55% | 14.19% | 8.53% | 11.39% | 12.18% | 19.11% | 16.97% | 8.16% | 13.58% | -59.32% | 16.67% | 12.45% | | 5.77% | 44.90% | 28.05% | 26.42% | | 28.40% | 31.11% | 22.41% | | 21.25% | 22.41% | 20.68% | 20.98% | 23.35% | 22.30% | -45.02% | 23.20% | 24.15% | 24.73% | 23.77% | 25.30% | 20.20% |
|
EBIT Margin
|
16.76% | 19.52% | 20.55% | 14.85% | 16.90% | 16.31% | 18.31% | 17.75% | 14.55% | 16.46% | 11.87% | -5.86% | 12.31% | 14.79% | | 14.12% | 9.58% | -10.84% | | 9.42% | 13.34% | | 14.94% | 5.71% | 11.77% | | 14.68% | 16.42% | 5.53% | | | 1.14% | 7.72% | 6.41% | 17.56% | 10.93% | 13.95% | 14.14% | 20.38% | 21.89% | 11.80% | 15.77% | -54.21% | 19.35% | 18.09% | | 9.20% | 27.29% | 28.88% | 28.43% | | 29.73% | 32.95% | 23.70% | | 21.00% | 19.92% | 21.31% | 20.42% | 21.72% | 20.69% | -46.02% | 22.34% | 22.85% | 23.86% | 22.85% | 24.25% | 18.40% |
|
EBITDA Margin
|
1.61% | 19.52% | 20.55% | 14.85% | 4.97% | 16.31% | 33.21% | 17.75% | 18.86% | 16.46% | -20.69% | -5.86% | 20.06% | 14.79% | | 14.12% | 9.58% | -10.84% | | 9.42% | 13.34% | | 14.94% | 5.71% | 11.77% | | 14.68% | 16.42% | 5.53% | | | 1.14% | 7.72% | 6.41% | 17.56% | 10.93% | 13.95% | 14.14% | 20.38% | 21.89% | 11.80% | 15.77% | -54.21% | 19.35% | 18.09% | | 9.20% | 27.29% | 28.88% | 28.43% | | 29.73% | 32.95% | 23.70% | | 21.00% | 19.92% | 21.31% | 20.42% | 21.72% | 20.69% | -46.02% | 22.34% | 22.85% | 23.86% | 22.85% | 24.25% | 18.40% |
|
Operating Margin
|
16.76% | 19.52% | 20.55% | 14.85% | 16.90% | 16.31% | 18.31% | 17.75% | 14.55% | 16.46% | 11.87% | -5.86% | 12.31% | 14.79% | | 14.12% | 9.58% | -10.84% | | 9.42% | 13.34% | | 14.94% | 5.71% | 11.77% | | 14.68% | 16.42% | 5.53% | | | 1.14% | 7.72% | 6.41% | 17.56% | 10.93% | 13.95% | 14.14% | 20.38% | 21.89% | 11.80% | 15.77% | -54.21% | 19.35% | 18.09% | | 9.20% | 27.29% | 28.88% | 28.43% | | 29.73% | 32.95% | 23.70% | | 21.00% | 19.92% | 21.31% | 20.42% | 21.72% | 20.69% | -46.02% | 22.34% | 22.85% | 23.86% | 22.85% | 24.25% | 18.40% |
|
Net Margin
|
11.17% | 12.88% | 14.52% | 0.00% | 12.49% | 14.66% | 13.30% | 0.00% | 10.59% | 11.80% | 11.93% | -0.24% | 9.61% | 10.96% | | 11.05% | 6.61% | -16.41% | | 16.61% | 7.34% | | 10.35% | 7.23% | 6.49% | | 10.81% | 72.47% | 5.25% | | | 56.72% | 5.74% | 4.00% | 13.32% | 74.41% | 9.40% | 9.76% | 15.96% | 77.36% | 8.47% | 11.72% | 21.79% | 53.89% | 10.70% | | 28.11% | 37.23% | 27.15% | 27.32% | | 105.43% | 29.28% | 22.89% | | 24.50% | 17.52% | 16.33% | 16.35% | 93.68% | 22.67% | 24.78% | 19.54% | 94.21% | 25.03% | 24.74% | 24.42% | 96.59% |
|
FCF Margin
|
| | | | | | | -17.89% | 26.91% | | | -19.02% | 10.11% | | | | | | | | | | | -18.82% | 28.80% | | 35.97% | -47.47% | | | | | | | | | | | | | | | | 53.55% | | | | | | | 38.09% | 81.56% | 37.67% | 39.57% | 47.33% | 50.87% | 21.66% | 28.41% | 33.75% | 39.94% | 36.97% | 41.30% | 45.04% | 89.60% | 37.99% | 37.67% | 39.63% | 72.01% |
|
Inventory Average
|
109.33M | 115.10M | | | 62.62M | 121.46M | 124.53M | 65.69M | -1.96M | 67.66M | 142.45M | 138.88M | 64.39M | 68.06M | 141.38M | 139.23M | 132.97M | 131.65M | 137.90M | 135.63M | 130.75M | 134.60M | 54.44M | 52.69M | 134.18M | 137.26M | 136.26M | 135.33M | 142.59M | 144.34M | 142.40M | 140.63M | 140.29M | 149.85M | 158.81M | 158.94M | 158.06M | 159.22M | 159.10M | 161.44M | 165.00M | 168.31M | 168.89M | 169.49M | 170.02M | 186.07M | 228.72M | 272.91M | 303.73M | 328.66M | 338.37M | 331.61M | 324.57M | 322.23M | 323.15M | 340.72M | 369.39M | 386.41M | 395.60M | 398.80M | 400.06M | 361.75M | 321.72M | 300.48M | 280.31M | 286.96M | 291.39M | 296.06M |
|
Assets Average
|
2,858.85M | 2,901.45M | 3,362.59M | 3,775.56M | 3,788.33M | 3,773.99M | 3,829.15M | 3,902.26M | 3,936.03M | 3,978.20M | 3,973.39M | 3,839.06M | 3,763.90M | 3,837.45M | 3,916.62M | 4,022.04M | 4,060.60M | 4,004.93M | 4,015.68M | 4,071.74M | 4,287.45M | 4,525.05M | 4,512.42M | 4,457.81M | 4,312.28M | 4,150.68M | 4,145.30M | | | 4,119.04M | 4,223.33M | 4,318.17M | 4,187.97M | 4,311.93M | 4,826.33M | 5,067.53M | 5,071.94M | 5,207.21M | 5,304.05M | 5,523.68M | 5,584.35M | 5,401.46M | 5,262.65M | 5,189.18M | 5,208.28M | 5,237.73M | 5,532.99M | 5,849.88M | 5,845.45M | 5,835.04M | 5,975.45M | 6,126.11M | 6,196.54M | 6,168.98M | 6,335.15M | 6,402.18M | 6,283.34M | 6,313.11M | 6,126.98M | 6,010.94M | 5,960.56M | 5,695.28M | 5,927.42M | 5,979.91M | 5,617.50M | 5,684.56M | 6,188.63M | 6,424.73M |
|
Equity Average
|
1,458.14M | | | | | | | | | | | | 1,295.31M | 29.10M | | | 1,370.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Invested Capital
|
1,487.44M | 25.00M | | 2,341.17M | 50.00M | 50.98M | 75.43M | 3,349.36M | 76.33M | 76.81M | 351.66M | 3,005.42M | 34.90M | 27.03M | 1.29M | 3,571.36M | 18.36M | 0.73M | 0.33M | 3,577.37M | 0.65M | 0.41M | 0.49M | 3,836.95M | 0.65M | 0.61M | 0.49M | 3,617.10M | | | | 3,674.19M | | | | 4,299.25M | 417.91M | 420.99M | 701.37M | 4,809.18M | 351.20M | 353.62M | 72.98M | 4,242.94M | 325.29M | 305.78M | 311.20M | 4,720.59M | | | 371.64M | 5,038.32M | 468.79M | 460.27M | 866.04M | 5,328.06M | 393.24M | 500.15M | 100.61M | 5,317.56M | 590.52M | 492.70M | 555.26M | 4,958.89M | 554.23M | 559.19M | 499.60M | 3,778.15M |
|
Asset Utilization Ratio
|
0.31 | 0.32 | 0.28 | 0.27 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.30 | 0.32 | 0.32 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.15 | 0.22 | 0.23 | 0.23 | 0.24 | 0.23 | | | 0.23 | 0.15 | 0.15 | 0.16 | 0.24 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.30 | 0.22 | 0.23 | 0.24 | 0.28 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.35 | 0.33 | 0.32 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.33 | 0.33 | 0.36 | 0.36 | 0.33 | 0.33 |
|
Interest Coverage Ratio
|
-4.98 | -6.42 | -7.21 | -5.72 | -7.14 | -5.59 | -7.20 | -7.35 | -6.10 | -7.00 | -5.25 | 3.34 | -7.27 | -8.84 | | -5.87 | -3.79 | 4.38 | | -4.30 | -5.29 | | -4.64 | -2.06 | -3.81 | | -5.02 | -5.93 | -1.77 | | | -0.39 | -2.34 | -2.11 | -5.33 | -2.56 | -3.19 | -3.37 | -4.74 | -4.37 | -2.02 | -3.30 | 12.03 | -4.37 | -3.56 | | -2.47 | -9.22 | -12.10 | -11.60 | | -13.90 | -15.30 | -8.94 | | -7.03 | -6.69 | -7.81 | -7.47 | -8.89 | -9.23 | 20.92 | -9.76 | -10.69 | -15.81 | -16.03 | -15.72 | -9.81 |
|
Debt to Equity
|
0.65 | | | 0.40 | | | | 0.35 | | | | 0.23 | 13.64 | 17.61 | | 0.31 | 48.53 | | | 0.31 | | | | 0.44 | | | | 0.41 | | | | 0.41 | | | | 0.69 | | | | 0.83 | | | | 0.67 | | | | 0.69 | | | | 0.63 | | | | 0.54 | | | | 0.40 | | | | 3.90 | | | | 0.44 |
|
Debt Ratio
|
0.33 | 0.32 | 0.23 | 0.24 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.20 | 0.16 | 0.12 | 0.12 | 0.11 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.26 | 0.26 | 0.23 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | 0.26 | 0.30 | 0.34 | 0.35 | 0.35 | 0.33 | 0.33 | 0.38 | 0.32 | 0.33 | 0.34 | 0.33 | 0.33 | 0.32 | 0.30 | 0.32 | 0.33 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 | 0.35 | 0.30 | 0.30 | 0.30 | 0.25 | 0.25 | 0.26 | 0.25 | 0.31 | 2.45 | 0.34 | 0.25 | 0.32 | 0.26 |
|
Equity Ratio
|
0.52 | | | 0.60 | | | | 0.63 | | | | 0.69 | 0.01 | 0.01 | | 0.67 | 0.00 | | | 0.67 | | | | 0.60 | | | | 0.61 | | | | 0.61 | | | | 0.50 | | | | 0.46 | | | | 0.48 | | | | 0.47 | | | | 0.50 | | | | 0.55 | | | | 0.62 | | | | 0.63 | | | | 0.60 |
|
Times Interest Earned
|
-4.98 | -6.42 | -7.21 | -5.72 | -7.14 | -5.59 | -7.20 | -7.35 | -6.10 | -7.00 | -5.25 | 3.34 | -7.27 | -8.84 | | -5.87 | -3.79 | 4.38 | | -4.30 | -5.29 | | -4.64 | -2.06 | -3.81 | | -5.02 | -5.93 | -1.77 | | | -0.39 | -2.34 | -2.11 | -5.33 | -2.56 | -3.19 | -3.37 | -4.74 | -4.37 | -2.02 | -3.30 | 12.03 | -4.37 | -3.56 | | -2.47 | -9.22 | -12.10 | -11.60 | | -13.90 | -15.30 | -8.94 | | -7.03 | -6.69 | -7.81 | -7.47 | -8.89 | -9.23 | 20.92 | -9.76 | -10.69 | -15.81 | -16.03 | -15.72 | -9.81 |
|
Enterprise Value
|
-337.04M | -390.31M | -861.27M | -825.60M | -888.77M | -918.21M | -887.30M | -828.51M | -938.93M | -953.49M | -444.58M | -266.22M | -265.67M | -256.82M | -301.65M | -474.83M | -450.77M | -363.67M | -345.88M | -370.69M | -669.07M | -645.76M | -683.66M | -568.45M | -384.73M | -363.82M | -427.23M | -128.78M | -91.47M | -72.85M | -109.69M | -93.00M | -27.94M | -66.01M | -303.19M | -359.20M | -199.27M | -225.77M | -320.89M | -234.61M | -227.53M | -161.34M | -98.33M | -129.60M | -87.86M | -55.98M | -36.60M | -117.25M | -3.95M | -898.02M | -957.32M | -1064.68M | -1229.80M | -1310.96M | -1886.98M | -1418.27M | -1287.34M | -1331.90M | -1015.78M | -1057.78M | -893.13M | -890.24M | -1480.36M | -1152.99M | -963.45M | -953.82M | -1689.97M | -1098.92M |
|
Return on Sales
|
0.11% | 0.13% | 0.15% | 0.15% | 0.12% | 0.15% | 0.13% | 0.13% | 0.11% | 0.12% | 0.12% | 0.00% | 0.10% | 0.11% | 0.07% | 0.11% | 0.07% | -0.16% | 0.01% | 0.17% | 0.07% | 0.12% | 0.10% | 0.07% | 0.06% | 0.08% | 0.11% | 0.15% | 0.05% | 0.10% | 0.10% | 0.02% | 0.06% | 0.04% | 0.13% | -0.10% | 0.09% | 0.10% | 0.16% | 0.15% | 0.08% | 0.12% | -0.42% | 0.11% | 0.11% | -0.06% | 0.03% | 0.37% | 0.23% | 0.21% | 0.21% | 0.22% | 0.25% | 0.19% | 0.17% | 0.18% | 0.18% | 0.16% | 0.16% | 0.19% | 0.18% | -0.37% | 0.20% | 0.17% | 0.19% | 0.18% | 0.24% | 0.20% |
|
Return on Capital Employed
|
0.05% | 0.06% | | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | | 0.03% | 0.04% | 0.02% | | 0.02% | 0.02% | | 0.02% | 0.04% | 0.04% | | 0.04% | | | | | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.00% | -0.01% | 0.00% | | 0.00% | 0.07% | 0.08% | 0.10% | | 0.14% | 0.13% | 0.13% | | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.08% | 0.02% | 0.02% | -0.02% | 0.03% | 0.10% | 0.09% | 0.08% |
|
Return on Invested Capital
|
0.07% | 0.16% | 5.27% | 0.12% | 0.13% | 1.57% | 1.03% | 0.09% | 0.08% | 0.56% | 0.32% | 0.05% | 0.07% | 3.20% | | 0.06% | 0.08% | 0.30% | | 0.06% | 0.06% | | 62.15% | 0.10% | 0.08% | | 83.85% | 0.10% | 0.10% | | | 0.09% | | | | | 0.03% | 0.15% | 0.09% | 0.07% | 0.07% | 0.13% | 0.00% | 0.00% | 0.00% | | -0.01% | 0.10% | 0.12% | 0.55% | | 0.19% | 0.19% | 0.50% | | 0.13% | 0.11% | 0.16% | 0.16% | 0.09% | 0.09% | 0.03% | 0.04% | 0.02% | 0.02% | 0.16% | 0.18% | 0.14% |
|
Return on Assets
|
0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | | | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.00% | -0.01% | -0.01% | -0.01% | 0.02% | 0.05% | 0.06% | 0.08% | 0.08% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.01% | 0.02% | 0.01% | 0.02% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
0.06% | | | | | | | | | | | | 0.07% | 3.29% | | | 0.07% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |