|
Gross Margin
|
| 51.28% | 55.83% | 53.75% | 55.61% | 54.38% | 57.07% | 55.53% | 55.52% | 54.43% | 56.40% | 54.69% | 56.33% | 50.55% | 54.68% | 55.47% | 58.05% | 51.22% | 55.24% | 55.36% | 56.64% | 53.21% | 56.61% | 57.04% |
|
EBT Margin
|
| -7.56% | 5.17% | -0.29% | -16.18% | 6.64% | 24.53% | 18.17% | 24.35% | 19.12% | 18.04% | 16.89% | -150.44% | 2.45% | 13.51% | 0.18% | 21.17% | 4.44% | 5.47% | 14.98% | 15.49% | -5.82% | 6.42% | 23.43% |
|
EBIT Margin
|
| 23.84% | 28.98% | 23.51% | 24.16% | 21.85% | 31.07% | 29.04% | 27.53% | 22.59% | 26.81% | 25.41% | 23.92% | 15.13% | 24.76% | 28.92% | 33.53% | 21.43% | 27.77% | 28.20% | 30.03% | 28.43% | 33.20% | 36.70% |
|
EBITDA Margin
|
| -40.50% | 15.11% | 9.57% | -5.70% | 3.64% | 24.86% | -0.46% | 24.20% | 21.76% | -4.47% | -13.63% | -104.29% | 2.17% | 19.16% | -18.43% | 19.38% | -8.40% | -6.07% | 13.23% | -24.57% | 2.18% | 30.28% | 10.02% |
|
Operating Margin
|
| 23.84% | 28.98% | 23.51% | 24.16% | 21.85% | 31.07% | 29.04% | 27.53% | 22.59% | 26.81% | 25.41% | 23.92% | 15.13% | 24.76% | 28.92% | 33.53% | 21.43% | 27.77% | 28.20% | 30.03% | 28.43% | 33.20% | 36.70% |
|
Net Margin
|
| -1.06% | 3.40% | 0.31% | -20.01% | 5.22% | 16.92% | 12.13% | 14.92% | 12.94% | 11.41% | 10.09% | -127.08% | 1.29% | 9.21% | -5.19% | 12.47% | 2.55% | 3.16% | 5.95% | 4.25% | -5.21% | 2.71% | 15.55% |
|
FCF Margin
|
| -3.88% | 17.15% | 17.92% | 0.91% | 16.60% | 21.53% | 28.66% | 10.40% | 6.09% | 8.32% | 11.57% | 12.00% | -5.05% | -152.66% | -3.86% | 15.57% | -10.15% | 7.00% | 21.39% | -3.50% | 13.99% | 8.90% | 11.24% |
|
Inventory Average
|
| | | | | 33.73M | 34.55M | 36.61M | 45.89M | 49.99M | 42.68M | 38.40M | 37.15M | 41.94M | 44.42M | 40.01M | 43.12M | 49.83M | 54.61M | 55.76M | 51.40M | 55.10M | 60.50M | 54.91M |
|
Assets Average
|
| | | | | 2,769.14M | 2,814.06M | 2,796.93M | 2,766.12M | 2,812.64M | 2,837.73M | 2,825.16M | 2,964.17M | 3,265.94M | 3,244.52M | 3,055.72M | 3,083.50M | 3,095.06M | 3,058.76M | 3,103.28M | 3,110.19M | 3,084.59M | 3,157.13M | 3,201.45M |
|
Equity Average
|
| | | | | 460.16M | 494.51M | 524.52M | 555.93M | 614.11M | 639.07M | 621.36M | 478.48M | 355.68M | 389.75M | 397.92M | 410.60M | 436.56M | 426.08M | 446.46M | 437.54M | 409.50M | 462.69M | 530.88M |
|
Invested Capital
|
-641.13M | | | | 2,279.36M | 2,329.90M | 2,361.40M | 2,268.35M | 2,329.63M | 2,405.68M | 2,381.55M | 2,353.28M | 2,294.47M | 2,587.49M | 2,645.58M | 2,605.49M | 2,672.20M | 2,658.81M | 2,647.37M | 2,695.77M | 2,627.81M | 2,634.26M | 2,728.75M | 2,693.43M |
|
Asset Utilization Ratio
|
| | | | | 0.30 | 0.31 | 0.32 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 | 0.30 | 0.30 | 0.32 | 0.34 | 0.35 | 0.36 | 0.36 | 0.35 | 0.36 | 0.36 | 0.36 |
|
Debt to Equity
|
| | | | 4.02 | 3.95 | 0.00 | 0.00 | 2.98 | 2.72 | 0.00 | 0.00 | 5.55 | 6.17 | 5.32 | 5.90 | 5.02 | 5.19 | 5.26 | 4.73 | 5.49 | 5.36 | 4.34 | 3.89 |
|
Debt Ratio
|
| | | | 0.66 | 0.66 | 0.00 | 0.00 | 0.63 | 0.62 | 0.00 | 0.00 | 0.62 | 0.65 | 0.72 | 0.73 | 0.71 | 0.73 | 0.73 | 0.71 | 0.72 | 0.72 | 0.69 | 0.67 |
|
Equity Ratio
|
| | | | 0.16 | 0.17 | 0.18 | 0.19 | 0.21 | 0.23 | 0.22 | 0.22 | 0.11 | 0.11 | 0.14 | 0.12 | 0.14 | 0.14 | 0.14 | 0.15 | 0.13 | 0.13 | 0.16 | 0.17 |
|
FCF Payout Ratio
|
| | | | | | | 0.01 | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| | | | 7,509.78M | 6,955.65M | 6,697.72M | 7,283.36M | 6,555.77M | 6,006.80M | 5,056.30M | 1,612.35M | 4,317.35M | 4,398.02M | 5,052.12M | 3,981.05M | 4,602.66M | 3,133.99M | 3,112.29M | 4,421.20M | 3,595.84M | 2,999.22M | 2,822.20M | 4,167.03M |
|
Market Capitalization
|
| | | | 7,609.96M | 7,061.18M | 6,853.94M | 7,398.28M | 6,662.69M | 6,128.24M | 5,196.92M | 1,777.32M | 4,713.64M | 5,058.20M | 5,322.61M | 4,233.58M | 4,904.31M | 3,396.81M | 3,360.05M | 4,729.68M | 3,874.71M | 3,305.30M | 3,156.47M | 4,468.05M |
|
Return on Sales
|
| | | | -0.05% | -0.03% | 0.01% | 0.04% | 0.13% | 0.14% | 0.13% | 0.12% | -0.23% | -0.26% | -0.27% | -0.31% | 0.05% | 0.05% | 0.04% | 0.06% | 0.04% | 0.02% | 0.02% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.11% | 0.09% | 0.07% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% |
|
Return on Invested Capital
|
| | | | | | 0.03% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.10% | 0.09% | 0.08% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.04% | 0.03% | 0.03% | 0.06% |
|
Return on Assets
|
| | | | | -0.01% | 0.00% | 0.01% | 0.04% | 0.05% | 0.04% | 0.04% | -0.08% | -0.08% | -0.08% | -0.10% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% |
|
Return on Equity
|
| | | | | -0.05% | 0.02% | 0.07% | 0.21% | 0.22% | 0.19% | 0.20% | -0.49% | -0.73% | -0.69% | -0.77% | 0.13% | 0.13% | 0.09% | 0.16% | 0.10% | 0.06% | 0.05% | 0.10% |