|
Gross Margin
|
29.17% | 29.86% | 29.44% | 28.93% | 28.92% | 26.07% | 27.30% | 26.01% | 25.20% | 24.00% | 24.09% | 22.93% | 27.17% | 28.18% | 25.93% | 26.13% | 28.14% | 27.65% | 29.08% | 27.70% | 26.58% | 27.63% | 26.99% | 27.22% | 26.83% | 27.52% | 26.92% | 28.13% | 28.67% | 28.53% | 28.87% | 29.28% | 29.83% |
|
EBT Margin
|
5.03% | 10.67% | 6.78% | 0.42% | -1.50% | 16.35% | 6.91% | -0.89% | 0.65% | 5.60% | -2.12% | -5.15% | 6.02% | 6.46% | 5.14% | 5.48% | 6.48% | 7.02% | 8.03% | 7.77% | 5.93% | 4.49% | 5.23% | 5.87% | 2.38% | 6.57% | 4.91% | 3.71% | 2.41% | 2.42% | 0.85% | -37.98% | 5.90% |
|
EBIT Margin
|
11.11% | 8.60% | 6.78% | 10.79% | 10.67% | 8.29% | 6.99% | 3.38% | 4.81% | 5.52% | 2.88% | -0.58% | 9.62% | 10.13% | 9.16% | 8.19% | 11.16% | 9.70% | 11.42% | 11.03% | 9.58% | 6.28% | 8.91% | 9.55% | 7.01% | 9.56% | 8.61% | 7.68% | 6.89% | 7.75% | 7.68% | 9.11% | 8.26% |
|
EBITDA Margin
|
11.11% | 8.60% | 6.78% | 10.79% | 10.67% | 8.29% | 6.99% | 3.38% | 4.81% | 5.52% | 2.88% | -0.58% | 9.62% | 10.13% | 9.16% | 8.19% | 11.16% | 9.70% | 11.42% | 11.03% | 9.58% | 6.28% | 8.91% | 9.55% | 7.01% | 9.56% | 8.61% | 7.68% | 6.89% | 7.75% | 7.68% | 9.11% | 8.26% |
|
Operating Margin
|
11.11% | 8.60% | 6.78% | 10.79% | 10.67% | 8.29% | 6.99% | 3.38% | 4.81% | 5.52% | 2.88% | -0.58% | 9.62% | 10.13% | 9.16% | 8.19% | 11.16% | 9.70% | 11.42% | 11.03% | 9.58% | 6.28% | 8.91% | 9.55% | 7.01% | 9.56% | 8.61% | 7.68% | 6.89% | 7.75% | 7.68% | 9.11% | 8.26% |
|
Net Margin
|
2.00% | -28.29% | 3.86% | 2.76% | 25.92% | 14.61% | 3.95% | -0.89% | 0.65% | 3.76% | -1.78% | -7.39% | 5.51% | 3.93% | 3.45% | 3.93% | 4.55% | 4.61% | 5.78% | 5.58% | 3.89% | 2.50% | 3.68% | 3.12% | 1.35% | 5.34% | 2.89% | 1.76% | 0.60% | 0.65% | -0.17% | -42.87% | 7.03% |
|
FCF Margin
|
| -12.90% | 9.44% | 10.37% | 6.50% | 5.45% | -2.06% | -4.03% | -4.98% | 4.91% | -7.63% | 12.63% | 0.15% | 8.79% | -0.99% | 5.28% | 6.08% | 6.67% | -5.18% | 1.78% | 1.67% | 5.64% | -1.55% | 5.74% | 2.25% | 15.09% | -1.28% | 4.85% | 6.84% | 9.74% | -5.42% | 9.26% | -85.78% |
|
Inventory Average
|
| | | | | 615.50M | 664.50M | 711.50M | | | | | | 645.00M | 676.50M | 682.50M | 697.00M | 725.00M | 831.00M | 946.50M | 964.00M | 966.00M | 991.50M | 1,004.50M | 985.50M | 955.50M | 935.00M | 1,058.50M | 1,192.50M | 1,217.00M | 1,232.50M | 1,243.50M | 1,293.50M |
|
Assets Average
|
| | | | | 4,857.00M | 5,058.00M | 5,152.00M | | | | | | 5,439.50M | 5,593.00M | 5,644.00M | 5,773.00M | 5,843.50M | 6,049.00M | 6,280.50M | 6,289.00M | 6,324.50M | 6,393.00M | 6,467.50M | 6,497.50M | 6,552.00M | 6,582.50M | 7,252.00M | 8,059.50M | 8,167.00M | 8,136.50M | 8,294.50M | 8,351.50M |
|
Equity Average
|
| 1,251.00M | 2,596.00M | 2,534.50M | 2,582.50M | 2,109.00M | 1,562.50M | 1,592.50M | 1,583.00M | 1,587.50M | 1,561.50M | 1,508.00M | 1,550.00M | 1,799.00M | 2,012.50M | 2,067.50M | 2,130.50M | 2,205.00M | 2,306.50M | 2,377.50M | 2,397.00M | 2,464.50M | 2,566.50M | 2,640.50M | 2,661.00M | 2,697.00M | 2,759.00M | 3,031.50M | 3,324.00M | 3,331.50M | 3,328.00M | 2,980.50M | 2,692.50M |
|
Invested Capital
|
-101.00M | 2,663.00M | 2,589.00M | 2,480.00M | 2,847.00M | 1,555.00M | 1,614.00M | 1,615.00M | 1,573.00M | 1,624.00M | 1,521.00M | 1,495.00M | 1,786.00M | 2,000.00M | 2,042.00M | 2,113.00M | 2,168.00M | 3,495.00M | 2,373.00M | 2,406.00M | 2,412.00M | 3,960.00M | 4,032.00M | 4,103.00M | 4,068.00M | 4,168.00M | 4,186.00M | 5,308.00M | 5,372.00M | 5,324.00M | 5,362.00M | 4,627.00M | 6,008.00M |
|
Asset Utilization Ratio
|
| | | | | 0.99 | 0.96 | 0.96 | | | | | | 0.93 | 0.95 | 1.02 | 1.02 | 1.00 | 0.98 | 0.98 | 1.00 | 1.01 | 1.00 | 0.98 | 0.96 | 0.95 | 0.94 | 0.85 | 0.80 | 0.83 | 0.87 | 0.89 | 0.89 |
|
Interest Coverage Ratio
|
| | | | 64.00 | 5.83 | 5.00 | 2.33 | 3.69 | 4.00 | 2.00 | -0.33 | 9.36 | 10.86 | 10.00 | 10.08 | 13.92 | 12.82 | 15.64 | 13.29 | 10.33 | 7.00 | | 9.00 | 6.81 | 9.80 | 9.85 | 8.13 | 4.67 | 5.54 | 5.44 | 7.38 | 4.16 |
|
Debt to Equity
|
| 0.02 | | | 0.06 | 0.78 | 0.75 | 0.75 | | 0.74 | | | 0.82 | 0.58 | 0.59 | 0.57 | 0.57 | 0.55 | 0.60 | 0.59 | 0.59 | 0.56 | 0.54 | 0.53 | 0.53 | 0.51 | 0.51 | 0.60 | 0.59 | 0.60 | 0.59 | 0.76 | 1.14 |
|
Debt Ratio
|
| 0.01 | | | 0.03 | 0.24 | 0.23 | 0.23 | | 0.23 | | | 0.25 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.25 | 0.24 | 0.24 | 0.25 | 0.23 | 0.39 |
|
Equity Ratio
|
| 0.58 | | | 0.57 | 0.31 | 0.31 | 0.31 | | 0.31 | | | 0.30 | 0.36 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.41 | 0.40 | 0.41 | 0.31 | 0.34 |
|
Times Interest Earned
|
| | | | 64.00 | 5.83 | 5.00 | 2.33 | 3.69 | 4.00 | 2.00 | -0.33 | 9.36 | 10.86 | 10.00 | 10.08 | 13.92 | 12.82 | 15.64 | 13.29 | 10.33 | 7.00 | | 9.00 | 6.81 | 9.80 | 9.85 | 8.13 | 4.67 | 5.54 | 5.44 | 7.38 | 4.16 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.05 | -0.09 | 0.04 | -0.01 |
|
Enterprise Value
|
-57.00M | -56.00M | -75.00M | -93.00M | -184.00M | -265.00M | -212.00M | -142.00M | -132.00M | -122.00M | -338.00M | -362.00M | -260.00M | -517.00M | -508.00M | -579.00M | -686.00M | -775.00M | -244.00M | -251.00M | -252.00M | -326.00M | -292.00M | -381.00M | -368.00M | -636.00M | -603.00M | -413.00M | -531.00M | -692.00M | -577.00M | -753.00M | -345.00M |
|
Return on Sales
|
0.02% | -0.28% | 0.04% | 0.03% | 0.26% | 0.15% | 0.04% | -0.01% | 0.01% | 0.04% | -0.02% | -0.07% | 0.06% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.04% | 0.03% | 0.04% | 0.03% | 0.01% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | -0.42% | 0.08% |
|
Return on Capital Employed
|
| | | | | 0.13% | 0.13% | 0.10% | | | | | | 0.08% | 0.10% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.11% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.12% | 0.09% |
|
Return on Invested Capital
|
| | | -0.15% | 0.04% | 0.42% | 0.59% | 0.45% | 0.15% | 0.10% | 0.07% | -1.41% | 0.05% | 0.06% | 0.11% | 0.19% | 0.18% | 0.14% | 0.14% | 0.20% | 0.19% | 0.13% | 0.10% | 0.08% | 0.07% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.14% | 0.13% |
|
Return on Assets
|
| | | | | 0.12% | 0.11% | 0.10% | | | | | | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | -0.09% | -0.08% |
|
Return on Equity
|
| | | -0.10% | 0.02% | 0.27% | 0.37% | 0.33% | 0.15% | 0.06% | 0.02% | -0.03% | 0.02% | 0.02% | 0.05% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.06% | 0.08% | 0.07% | 0.06% | 0.05% | 0.03% | 0.02% | -0.26% | -0.24% |