|
Gross Margin
|
27.79% | 40.72% | 49.85% | 53.20% | 56.35% | 55.31% | 53.20% | 51.14% | 52.27% | 49.47% | 45.11% | 48.13% | 56.45% | 56.15% | 50.48% | 54.72% | 56.25% | 58.68% | 56.03% | 52.04% | 55.26% | 54.63% | 49.57% | 56.20% | 58.23% | 55.50% | 52.14% | 53.44% | 53.19% | 55.39% | 57.63% | 58.00% | 56.05% | 58.58% | 56.51% | 55.35% | 58.33% | 58.87% | 59.58% | 58.21% | 57.41% | 59.28% | 58.54% | 57.58% | 56.22% | 56.00% | 59.26% | 59.06% | 59.59% | 60.07% | 59.55% | 60.23% | 60.23% | 58.69% | 57.45% | 57.72% | 58.81% | 56.60% | 56.60% | 56.56% | 58.34% | 59.20% | 59.41% | 60.57% | 57.23% | 58.41% |
|
EBT Margin
|
-40.67% | 1.97% | 8.16% | 16.89% | 29.66% | 31.00% | 18.71% | 20.04% | 23.37% | 16.98% | -5.24% | 10.40% | 27.72% | 22.23% | -12.19% | -0.51% | 18.74% | 20.20% | 12.42% | -0.58% | 23.10% | 21.06% | -38.61% | 12.39% | 25.77% | 18.76% | -2.78% | 13.27% | -43.40% | 14.54% | 15.50% | 20.14% | 29.69% | 25.32% | 20.46% | 19.66% | 22.78% | 24.85% | 21.39% | 19.02% | 23.25% | 26.07% | 22.74% | 27.98% | 25.91% | 32.18% | 29.37% | 28.66% | 35.37% | 31.33% | 28.83% | 23.88% | 28.38% | 27.35% | 26.68% | 15.72% | 21.10% | 20.50% | 20.85% | 12.15% | 30.06% | 21.56% | 20.96% | 17.36% | 14.81% | 19.25% |
|
EBIT Margin
|
-36.60% | 3.35% | 9.71% | 18.47% | 30.58% | 31.93% | 20.29% | 21.34% | 24.32% | 17.85% | -3.47% | 11.70% | 28.72% | 23.33% | -9.90% | 1.57% | 20.03% | 21.58% | 2.40% | 1.15% | 22.96% | 20.55% | -39.03% | 10.26% | 25.51% | 18.63% | -3.06% | 13.02% | -43.59% | 13.76% | 15.57% | 20.53% | 29.82% | 25.65% | 19.74% | 20.01% | 22.85% | 25.33% | 21.61% | 18.84% | 23.75% | 26.62% | 26.22% | 29.35% | 25.99% | 32.91% | 30.84% | 29.81% | 35.82% | 33.92% | 28.97% | 24.60% | 29.50% | 27.99% | 22.76% | 15.04% | 20.44% | 20.46% | 18.54% | 12.97% | 28.82% | 20.62% | 20.40% | 17.62% | 13.92% | 18.89% |
|
EBITDA Margin
|
-36.60% | 3.35% | 9.71% | 18.47% | 30.58% | 31.93% | 20.29% | 21.34% | 24.32% | 17.85% | -3.47% | 11.70% | 28.72% | 23.33% | -9.90% | 1.57% | 20.03% | 21.58% | 2.40% | 1.15% | 22.96% | 20.55% | -39.03% | 10.26% | 25.51% | 18.63% | -3.06% | 13.02% | -43.59% | 13.76% | 15.57% | 20.53% | 29.82% | 25.65% | 19.74% | 20.01% | 22.85% | 25.33% | 21.61% | 18.84% | 23.75% | 26.62% | 26.22% | 29.35% | 25.99% | 32.91% | 30.84% | 29.81% | 35.82% | 33.92% | 28.97% | 24.60% | 29.50% | 27.99% | 22.76% | 15.04% | 20.44% | 20.46% | 18.54% | 12.97% | 28.82% | 20.62% | 20.40% | 17.62% | 13.92% | 18.89% |
|
Operating Margin
|
-36.60% | 3.35% | 9.71% | 18.47% | 30.58% | 31.93% | 20.29% | 21.34% | 24.32% | 17.85% | -3.47% | 11.70% | 28.72% | 23.33% | -9.90% | 1.57% | 20.03% | 21.58% | 2.40% | 1.15% | 22.96% | 20.55% | -39.03% | 10.26% | 25.51% | 18.63% | -3.06% | 13.02% | -43.59% | 13.76% | 15.57% | 20.53% | 29.82% | 25.65% | 19.74% | 20.01% | 22.85% | 25.33% | 21.61% | 18.84% | 23.75% | 26.62% | 26.22% | 29.35% | 25.99% | 32.91% | 30.84% | 29.81% | 35.82% | 33.92% | 28.97% | 24.60% | 29.50% | 27.99% | 22.76% | 15.04% | 20.44% | 20.46% | 18.54% | 12.97% | 28.82% | 20.62% | 20.40% | 17.62% | 13.92% | 18.89% |
|
Net Margin
|
-39.37% | 2.55% | 6.84% | 0.31% | -0.09% | 0.35% | 0.99% | 6.68% | -0.20% | 16.47% | -0.05% | 8.46% | 20.32% | 19.13% | -6.66% | 2.35% | 15.52% | 16.03% | 7.83% | 0.29% | 19.26% | 17.35% | -32.12% | 9.58% | 20.06% | 15.33% | -0.20% | 11.60% | -42.04% | 15.54% | 17.46% | 18.65% | 25.11% | 20.55% | -22.09% | 17.84% | 19.17% | 21.17% | 27.68% | 22.09% | 17.26% | 23.34% | 19.11% | 25.01% | 22.52% | 27.18% | 25.87% | 26.29% | 30.24% | 27.01% | 23.36% | 21.44% | 23.52% | 22.18% | 18.26% | 13.53% | 17.54% | 18.21% | 11.84% | 10.70% | 25.52% | 19.90% | 14.08% | 15.24% | 12.93% | 16.22% |
|
FCF Margin
|
| 35.76% | 22.65% | 2.66% | 20.16% | 48.34% | 49.78% | | | | 13.94% | | | 46.54% | 5.14% | -21.06% | 18.00% | 28.46% | 7.17% | -17.76% | 28.35% | 16.48% | 47.13% | 4.78% | 25.54% | 34.02% | 8.58% | 3.57% | 29.07% | 44.27% | 4.79% | -18.21% | 29.62% | 56.13% | 24.06% | -23.95% | 19.73% | 37.93% | 30.85% | -1.56% | 19.85% | 27.84% | 27.15% | 0.91% | 20.94% | 34.13% | 29.29% | -0.14% | 15.80% | 51.92% | 34.12% | -4.84% | 8.29% | 28.13% | 20.34% | -3.58% | 15.12% | 19.86% | 30.49% | -6.13% | -36.25% | 22.22% | 36.87% | 14.24% | 20.20% | 0.31% |
|
Inventory Average
|
| | | | | 93.33M | 109.84M | | | | | | | | 137.08M | 144.23M | 138.63M | 125.62M | 130.49M | 137.69M | 132.15M | 117.63M | 106.75M | 113.09M | 121.43M | 125.12M | 141.01M | 157.14M | 144.98M | 122.17M | 125.51M | 169.62M | 178.46M | 139.41M | 116.35M | 119.69M | 133.70M | 145.13M | 154.12M | 157.44M | 162.90M | 171.33M | 187.45M | 189.83M | 194.53M | 198.70M | 206.75M | 242.33M | 244.31M | 225.19M | 233.79M | 251.34M | 277.48M | 303.19M | 317.89M | 338.54M | 349.68M | 334.96M | 316.30M | 312.10M | 301.49M | 293.04M | 297.92M | 321.78M | 347.78M | 358.63M |
|
Assets Average
|
| | | | | 1,620.47M | 1,800.98M | | | | | | | | 2,446.32M | 2,409.44M | 2,447.85M | 2,558.91M | 2,620.74M | 2,531.64M | 2,532.06M | 2,662.84M | 2,616.76M | 2,525.35M | 2,602.49M | 2,677.35M | 2,605.28M | 2,548.82M | 2,478.42M | 2,386.77M | 2,564.09M | 2,802.39M | 2,936.25M | 3,059.78M | 3,099.44M | 3,052.37M | 2,963.46M | 2,907.10M | 2,794.55M | 2,661.62M | 2,644.08M | 2,685.15M | 2,742.90M | 2,803.70M | 3,034.79M | 3,342.85M | 3,544.43M | 3,686.03M | 3,860.32M | 3,881.55M | 3,785.80M | 3,709.29M | 3,548.79M | 3,404.17M | 3,410.58M | 3,442.33M | 3,389.15M | 3,382.78M | 3,428.74M | 3,448.77M | 3,521.21M | 3,700.72M | 3,739.22M | 3,707.28M | 3,733.85M | 3,862.80M |
|
Equity Average
|
| | | | | 988.05M | 1,094.76M | | | | | | | | 1,781.80M | 1,784.81M | 1,828.88M | 1,909.00M | 1,968.30M | 1,987.46M | 2,045.65M | 2,145.69M | 2,134.44M | 2,068.10M | 1,025.48M | -4.63M | 981.39M | 985.41M | 4.47M | 3.64M | 916.02M | 907.85M | -3.52M | 10.96M | 984.82M | 1,929.31M | 1,822.46M | 1,703.85M | 1,595.06M | 1,496.29M | 1,474.82M | 1,481.02M | 1,481.40M | 1,515.42M | 1,647.61M | 1,869.05M | 2,100.28M | 2,265.79M | 2,408.90M | 2,515.37M | 2,549.97M | 2,518.49M | 2,386.56M | 2,276.36M | 2,352.71M | 2,450.38M | 2,442.17M | 2,438.09M | 2,483.60M | 2,541.86M | 2,644.32M | 2,816.68M | 2,860.92M | 2,808.40M | 2,817.40M | 2,777.29M |
|
Invested Capital
|
| | 666.74M | | 911.05M | 1,069.73M | 1,124.64M | | | | 1,665.02M | | | 1,789.11M | 1,949.41M | 1,968.10M | 2,046.06M | 2,135.07M | 2,171.76M | 1,989.83M | 2,101.47M | 2,189.91M | 2,079.88M | 2,057.22M | -6.27M | -3.00M | 1,981.29M | 5.54M | 4.95M | 4.43M | 2,288.66M | 447.04M | 465.92M | 476.00M | 2,413.65M | 2,364.98M | 2,199.94M | 2,127.76M | 1,557.22M | 1,493.03M | 1,491.16M | 1,488.93M | 1,489.26M | 1,551.34M | 1,761.34M | 1,993.54M | 2,240.36M | 2,335.61M | 2,707.02M | 2,569.71M | 2,581.63M | 2,495.03M | 2,308.23M | 2,268.72M | 2,501.41M | 2,484.57M | 2,467.69M | 2,464.83M | 2,525.90M | 2,557.83M | 2,730.81M | 2,902.54M | 2,819.29M | 2,797.50M | 2,837.30M | 2,917.28M |
|
Asset Utilization Ratio
|
| | | | | 0.91 | 0.87 | | | | | | | | 0.68 | 0.64 | 0.58 | 0.54 | 0.54 | 0.58 | 0.62 | 0.60 | 0.63 | 0.66 | 0.64 | 0.61 | 0.63 | 0.68 | 0.70 | 0.71 | 0.68 | 0.63 | 0.66 | 0.67 | 0.69 | 0.71 | 0.67 | 0.71 | 0.75 | 0.79 | 0.81 | 0.80 | 0.84 | 0.89 | 0.92 | 0.90 | 0.88 | 0.87 | 0.89 | 0.92 | 0.98 | 0.99 | 0.97 | 0.97 | 0.93 | 0.88 | 0.84 | 0.81 | 0.78 | 0.77 | 0.77 | 0.74 | 0.75 | 0.78 | 0.76 | 0.74 |
|
Interest Coverage Ratio
|
-7.71 | 1.91 | 5.50 | 10.60 | 17.56 | 26.00 | 13.23 | 13.03 | 18.78 | 10.13 | -1.68 | 7.66 | 24.90 | 17.57 | -3.54 | 0.69 | 13.35 | 14.41 | 1.01 | 0.57 | 758.91 | 682.21 | -589.58 | 216.81 | 294.57 | 170.87 | -12.79 | 79.03 | -335.46 | 89.26 | 36.89 | 17.36 | 37.72 | 24.04 | 17.59 | 14.16 | 21.35 | 25.84 | 8.52 | 16.86 | 23.10 | 28.36 | 31.55 | 37.24 | 36.07 | 43.24 | 36.86 | 38.81 | 69.87 | 85.18 | 103.99 | 183.65 | 271.62 | 297.18 | 164.13 | 94.09 | 133.88 | 149.50 | 153.11 | 117.66 | 137.50 | 188.20 | 260.76 | 151.95 | 112.72 | 111.00 |
|
Debt to Equity
|
| | 0.22 | | 0.16 | 0.14 | 0.14 | | | | 0.11 | | | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | | | | 0.00 | | | | 0.01 | 0.10 | 0.27 | 0.31 | 0.00 | -1.68 | 3.79 | 1.36 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | | 0.02 | 0.00 | 0.09 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | | | | | | | | 0.07 |
|
Debt Ratio
|
| | 0.12 | | 0.10 | 0.08 | 0.08 | | | | 0.07 | | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | | | | 0.00 | | | | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | | 0.01 | 0.00 | 0.05 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | 0.05 |
|
Equity Ratio
|
| | 0.54 | | 0.63 | 0.60 | 0.62 | | | | 0.69 | | | 0.72 | 0.73 | 0.75 | 0.74 | 0.75 | 0.75 | 0.82 | 0.80 | 0.81 | 0.82 | 0.82 | 0.00 | 0.00 | 0.77 | 0.00 | 0.00 | 0.00 | 0.66 | 0.00 | 0.00 | 0.01 | 0.63 | 0.64 | 0.59 | 0.58 | 0.56 | 0.56 | 0.55 | 0.55 | 0.53 | 0.55 | 0.54 | 0.58 | 0.60 | 0.62 | 0.62 | 0.67 | 0.67 | 0.69 | 0.66 | 0.68 | 0.70 | 0.72 | 0.72 | 0.72 | 0.72 | 0.75 | 0.75 | 0.77 | 0.76 | 0.75 | 0.75 | 0.69 |
|
Times Interest Earned
|
-7.71 | 1.91 | 5.50 | 10.60 | 17.56 | 26.00 | 13.23 | 13.03 | 18.78 | 10.13 | -1.68 | 7.66 | 24.90 | 17.57 | -3.54 | 0.69 | 13.35 | 14.41 | 1.01 | 0.57 | 758.91 | 682.21 | -589.58 | 216.81 | 294.57 | 170.87 | -12.79 | 79.03 | -335.46 | 89.26 | 36.89 | 17.36 | 37.72 | 24.04 | 17.59 | 14.16 | 21.35 | 25.84 | 8.52 | 16.86 | 23.10 | 28.36 | 31.55 | 37.24 | 36.07 | 43.24 | 36.86 | 38.81 | 69.87 | 85.18 | 103.99 | 183.65 | 271.62 | 297.18 | 164.13 | 94.09 | 133.88 | 149.50 | 153.11 | 117.66 | 137.50 | 188.20 | 260.76 | 151.95 | 112.72 | 111.00 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | 0.16 | 0.09 | 0.80 | 0.10 | 0.08 | 0.45 | 0.80 | 0.08 | 0.07 | 0.66 | -0.17 | 0.07 | 0.05 | 0.12 | -0.15 | 0.16 | 0.08 | 0.10 | -2.03 | 0.14 | 0.09 | 0.08 | 2.61 | 0.09 | 0.06 | 0.07 | -15.03 | 0.10 | 0.03 | 0.05 | -0.49 | 0.25 | 0.07 | 0.11 | -0.78 | 0.16 | 0.12 | 0.08 | -0.50 | -0.07 | 0.12 | 0.07 | 0.20 | 0.15 | 8.05 |
|
Enterprise Value
|
-334.08M | -406.74M | -463.67M | -23.70M | -164.61M | -697.80M | -806.80M | | | | -670.24M | | | -830.54M | -770.44M | -710.00M | -728.75M | -957.20M | -928.52M | -694.78M | -743.06M | -806.50M | -828.04M | -868.16M | -752.73M | -819.60M | -742.40M | -729.36M | -455.88M | -896.44M | -1178.91M | -1220.32M | -1407.69M | -1636.51M | -1777.82M | -1498.40M | -1192.69M | -1232.43M | -1116.85M | -904.82M | -895.33M | -936.48M | -911.23M | -804.50M | -955.22M | -1232.97M | -1432.61M | -1308.21M | -1215.18M | -1309.97M | -1120.69M | -774.10M | -562.42M | -696.15M | -854.77M | -649.21M | -613.21M | -636.96M | -757.57M | -707.40M | -421.90M | -510.04M | -553.35M | -475.63M | -339.25M | -272.70M |
|
Return on Sales
|
-0.39% | 0.03% | 0.07% | 0.00% | 0.00% | 0.00% | 0.01% | 0.07% | 0.00% | 0.16% | 0.00% | 0.08% | 0.20% | 0.19% | -0.07% | 0.02% | 0.16% | 0.16% | 0.08% | 0.00% | 0.19% | 0.17% | -0.32% | 0.10% | 0.20% | 0.15% | 0.00% | 0.12% | -0.42% | 0.16% | 0.17% | 0.19% | 0.25% | 0.21% | -0.22% | 0.18% | 0.19% | 0.21% | 0.28% | 0.22% | 0.17% | 0.23% | 0.19% | 0.25% | 0.23% | 0.27% | 0.26% | 0.26% | 0.30% | 0.27% | 0.23% | 0.21% | 0.24% | 0.22% | 0.18% | 0.14% | 0.18% | 0.18% | 0.12% | 0.11% | 0.26% | 0.20% | 0.14% | 0.15% | 0.13% | 0.16% |
|
Return on Capital Employed
|
| | | | | 0.31% | 0.29% | | | | | | | | 0.13% | 0.12% | 0.09% | 0.08% | 0.09% | 0.08% | 0.10% | 0.10% | 0.04% | 0.06% | 0.06% | 0.06% | 0.11% | 0.12% | -0.05% | -0.06% | -0.03% | -0.01% | 0.17% | 0.19% | 0.20% | 0.20% | 0.18% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.25% | 0.29% | 0.33% | 0.32% | 0.33% | 0.32% | 0.39% | 0.38% | 0.40% | 0.38% | 0.37% | 0.34% | 0.31% | 0.26% | 0.23% | 0.20% | 0.18% | 0.17% | 0.19% | 0.18% | 0.19% | 0.21% | 0.17% | 0.18% |
|
Return on Invested Capital
|
| | | | | 0.35% | 0.36% | | | | | | | | 0.13% | 0.11% | 0.08% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.04% | 0.05% | 0.10% | -20.57% | 0.20% | 0.22% | -20.34% | -24.71% | -0.04% | -0.01% | 0.85% | 0.92% | 0.18% | 0.11% | 0.08% | 0.09% | 0.25% | 0.31% | 0.32% | 0.33% | 0.33% | 0.37% | 0.40% | 0.40% | 0.38% | 0.37% | 0.39% | 0.39% | 0.40% | 0.39% | 0.36% | 0.34% | 0.28% | 0.23% | 0.20% | 0.18% | 0.16% | 0.15% | 0.17% | 0.16% | 0.17% | 0.19% | 0.15% | 0.14% |
|
Return on Assets
|
| | | | | 0.01% | 0.00% | | | | | | | | 0.09% | 0.08% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.03% | 0.04% | 0.04% | 0.04% | 0.08% | 0.09% | -0.04% | -0.05% | -0.02% | 0.00% | 0.13% | 0.14% | 0.08% | 0.08% | 0.06% | 0.07% | 0.16% | 0.18% | 0.18% | 0.18% | 0.17% | 0.19% | 0.21% | 0.21% | 0.22% | 0.22% | 0.25% | 0.25% | 0.26% | 0.26% | 0.23% | 0.22% | 0.20% | 0.17% | 0.15% | 0.14% | 0.12% | 0.11% | 0.13% | 0.13% | 0.13% | 0.15% | 0.12% | 0.11% |
|
Return on Equity
|
| | | | | 0.02% | 0.00% | | | | | | | | 0.12% | 0.11% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.04% | 0.05% | 0.11% | -22.30% | 0.21% | 0.23% | -23.00% | -30.32% | -0.05% | -0.01% | -110.84% | 39.24% | 0.26% | 0.13% | 0.10% | 0.12% | 0.28% | 0.32% | 0.32% | 0.33% | 0.32% | 0.35% | 0.38% | 0.38% | 0.37% | 0.36% | 0.40% | 0.39% | 0.39% | 0.38% | 0.34% | 0.33% | 0.29% | 0.24% | 0.21% | 0.19% | 0.17% | 0.15% | 0.17% | 0.17% | 0.18% | 0.19% | 0.16% | 0.15% |