|
Gross Margin
|
45.09% | 44.55% | 76.22% | 49.72% | 48.63% | 48.27% | 45.77% | 46.89% | 47.58% | 48.42% | 47.08% | 48.38% | 48.10% | 49.06% | 47.53% | 48.68% | 49.87% | 49.30% | 49.93% | 50.43% | 52.14% | 51.66% | 50.63% | 51.84% | 51.60% | 51.43% | 53.73% | 52.99% | 54.14% | 53.02% | 53.13% | 52.38% | 54.91% | 55.21% | 55.58% | 56.41% | 56.53% | 56.19% | 57.02% | 52.80% | 53.98% | 54.77% | 55.47% | 52.90% | 49.09% | 52.42% | 53.93% | 54.35% | 55.72% | 55.38% | 55.09% | 53.95% | 55.19% | 54.45% | 55.68% | 55.05% | 54.87% | 55.78% | 55.75% | 56.40% | 55.55% | 56.28% | 55.31% | 55.58% | 55.20% | 49.47% |
|
EBT Margin
|
8.78% | 10.77% | 32.84% | 13.90% | 12.50% | 0.96% | 5.22% | 5.51% | 10.37% | 11.87% | 13.75% | -75.71% | 12.26% | 8.61% | 10.52% | 8.59% | 11.78% | 12.32% | 8.85% | 9.99% | 12.57% | 14.20% | 11.04% | 11.32% | 11.17% | 14.06% | 17.17% | 12.66% | 14.23% | 16.18% | 9.89% | 7.72% | 17.11% | 16.72% | 11.33% | 10.42% | 1.15% | 9.06% | 14.99% | 8.62% | 13.36% | 15.20% | 14.88% | 22.55% | 4.11% | 18.41% | 10.77% | 13.77% | 13.97% | 32.73% | 18.80% | 14.55% | 17.60% | 17.36% | 14.43% | 13.71% | 17.08% | 20.04% | 7.75% | -3.50% | 13.00% | 17.08% | -15.94% | 15.55% | 17.32% | -48.04% |
|
EBIT Margin
|
13.46% | 15.50% | 47.20% | 19.03% | 17.90% | 15.50% | 13.03% | 14.10% | 14.66% | 17.07% | 15.65% | -71.05% | 16.88% | 13.54% | 13.95% | 11.99% | 15.18% | 15.96% | 12.00% | 13.46% | 15.97% | 17.92% | 14.53% | 15.28% | 17.03% | 17.25% | 19.97% | 15.89% | 20.79% | 18.98% | 13.04% | 12.47% | 20.85% | 20.64% | 15.28% | 14.79% | 5.49% | 13.47% | 18.59% | 12.26% | 16.47% | 18.14% | 18.64% | 24.91% | 6.84% | 21.02% | 13.37% | 16.32% | 18.03% | 34.41% | 20.35% | 16.13% | 19.18% | 19.28% | 16.96% | 16.17% | 19.32% | 22.15% | 10.66% | -0.65% | 15.59% | 19.53% | -13.88% | 17.92% | 19.89% | -44.79% |
|
EBITDA Margin
|
13.46% | 15.50% | 47.20% | 19.03% | 17.90% | 15.50% | 13.03% | 14.10% | 14.66% | 17.07% | 15.65% | -71.05% | 16.88% | 13.54% | 13.95% | 11.99% | 15.18% | 15.96% | 12.00% | 13.46% | 15.97% | 17.92% | 14.53% | 15.28% | 17.03% | 17.25% | 19.97% | 15.89% | 20.79% | 18.98% | 13.04% | 12.47% | 20.85% | 20.64% | 15.28% | 14.79% | 5.49% | 13.47% | 18.59% | 12.26% | 16.47% | 18.14% | 18.64% | 24.91% | 6.84% | 21.02% | 13.37% | 16.32% | 18.03% | 34.41% | 20.35% | 16.13% | 19.18% | 19.28% | 16.96% | 16.17% | 19.32% | 22.15% | 10.66% | -0.65% | 15.59% | 19.53% | -13.88% | 17.92% | 19.89% | -44.79% |
|
Operating Margin
|
13.46% | 15.50% | 47.20% | 19.03% | 17.90% | 15.50% | 13.03% | 14.10% | 14.66% | 17.07% | 15.65% | -71.05% | 16.88% | 13.54% | 13.95% | 11.99% | 15.18% | 15.96% | 12.00% | 13.46% | 15.97% | 17.92% | 14.53% | 15.28% | 17.03% | 17.25% | 19.97% | 15.89% | 20.79% | 18.98% | 13.04% | 12.47% | 20.85% | 20.64% | 15.28% | 14.79% | 5.49% | 13.47% | 18.59% | 12.26% | 16.47% | 18.14% | 18.64% | 24.91% | 6.84% | 21.02% | 13.37% | 16.32% | 18.03% | 34.41% | 20.35% | 16.13% | 19.18% | 19.28% | 16.96% | 16.17% | 19.32% | 22.15% | 10.66% | -0.65% | 15.59% | 19.53% | -13.88% | 17.92% | 19.89% | -44.79% |
|
Net Margin
|
-6.00% | 1.00% | 5.84% | 1.52% | 6.60% | 2.17% | 16.55% | 17.48% | 0.89% | 3.07% | 31.37% | 0.76% | 0.93% | 0.93% | 0.29% | 0.29% | 0.20% | 0.43% | 0.42% | 0.17% | 0.14% | -0.06% | -0.25% | -0.16% | -0.04% | -0.16% | 2.17% | -0.07% | 0.04% | 0.03% | 0.04% | -0.04% | -0.07% | -0.45% | 0.03% | 0.21% | 0.01% | 0.00% | 0.48% | -0.17% | 0.01% | | 0.07% | 0.00% | 0.00% | 0.00% | -0.07% | 0.00% | -0.01% | -0.06% | 0.11% | -0.05% | -0.01% | 0.00% | 0.08% | -0.10% | -0.02% | -0.09% | -0.01% | -0.08% | -0.02% | 0.01% | 0.00% | -0.02% | 0.00% | 0.00% |
|
FCF Margin
|
| 20.97% | 30.96% | 8.05% | 10.72% | 4.79% | 8.26% | 0.40% | 5.57% | 2.83% | 4.18% | 3.41% | 12.35% | 8.88% | 8.63% | -2.52% | 7.07% | 14.96% | 19.20% | 6.80% | 12.71% | 15.59% | 13.04% | 6.50% | 11.14% | 11.93% | 22.87% | 13.89% | 21.74% | 22.77% | 17.86% | 16.00% | 15.67% | 19.61% | 15.07% | 12.11% | 11.88% | 16.99% | 16.69% | 5.98% | 9.89% | 16.07% | 18.94% | -4.94% | 22.24% | 13.40% | 23.53% | 14.44% | 19.19% | 24.27% | 23.91% | 7.64% | 2.89% | 17.82% | 9.48% | 8.79% | 9.25% | 23.76% | 14.43% | 10.08% | 7.59% | 27.46% | 21.45% | 6.18% | -3.43% | 8.53% |
|
Inventory Average
|
| | | | | 348.67M | 368.42M | 348.39M | 323.69M | 335.53M | 337.64M | 331.67M | 323.10M | 320.19M | 340.43M | 359.52M | 371.14M | 378.05M | 355.71M | 358.53M | 386.44M | 371.34M | 344.41M | 337.16M | 342.92M | 346.50M | 338.09M | 334.59M | 338.69M | 340.15M | 329.00M | 335.73M | 361.91M | 375.47M | 389.08M | 399.71M | 404.55M | 408.25M | 419.42M | 436.67M | 453.44M | 466.96M | 474.58M | 482.71M | 501.81M | 520.44M | 519.66M | 512.74M | 501.30M | 487.33M | 480.99M | 484.53M | 500.98M | 520.31M | 554.30M | 596.31M | 622.83M | 628.32M | 625.65M | 627.04M | 632.39M | 638.42M | 620.04M | 622.05M | 668.83M | 748.08M |
|
Assets Average
|
| | | | | 3,770.80M | 3,720.51M | 3,660.98M | 3,778.52M | 3,873.47M | 3,896.41M | 3,786.99M | 3,628.35M | 3,638.81M | 3,702.24M | 3,713.71M | 3,708.93M | 3,756.25M | 3,998.68M | 4,225.57M | 4,152.98M | 4,060.81M | 3,990.29M | 3,923.19M | 3,953.88M | 3,945.93M | 3,889.74M | 3,907.62M | 3,971.84M | 4,000.94M | 3,946.44M | 4,561.82M | 5,261.23M | 5,485.38M | 5,931.11M | 6,241.05M | 6,237.96M | 6,188.02M | 6,239.36M | 6,273.03M | 6,291.24M | 6,285.80M | 6,283.50M | 6,505.69M | 6,733.35M | 6,689.21M | 6,882.92M | 7,090.29M | 7,047.20M | 7,053.17M | 6,955.84M | 6,872.52M | 6,802.58M | 6,744.97M | 6,843.07M | 6,922.99M | 6,906.82M | 7,194.68M | 7,513.09M | 7,505.23M | 7,459.78M | 7,463.97M | 7,292.10M | 7,130.60M | 7,269.25M | 7,623.58M |
|
Equity Average
|
| 1,510.06M | 1,569.32M | 1,586.35M | 1,584.68M | 1,649.51M | 1,752.28M | 1,838.13M | 1,919.66M | 1,943.67M | 1,959.89M | 1,852.31M | 1,706.93M | 1,723.71M | 1,768.47M | 1,778.31M | 1,788.30M | 1,831.89M | 1,889.14M | 1,930.62M | 1,964.80M | 1,984.15M | 1,948.81M | 785.80M | -331.60M | -335.50M | 830.60M | 2,036.15M | 2,091.38M | 2,145.74M | 2,153.72M | 2,178.21M | 2,288.72M | 2,415.50M | 2,451.50M | 2,495.52M | 2,497.24M | 2,470.52M | 2,523.52M | 2,554.93M | 2,617.36M | 2,758.91M | 2,916.15M | 3,026.17M | 3,085.21M | 3,166.80M | 3,286.33M | 3,356.12M | 3,420.95M | 3,561.99M | 3,706.31M | 3,775.14M | 3,824.13M | 3,873.95M | 3,958.56M | 4,066.11M | 4,162.67M | 4,264.57M | 4,377.52M | 4,472.10M | 4,530.96M | 4,520.22M | 4,379.93M | 4,186.65M | 4,169.02M | 4,032.37M |
|
Invested Capital
|
1,466.56M | 1,553.56M | 1,601.78M | 1,587.62M | 1,623.21M | 1,898.47M | 2,673.19M | 1,918.69M | 2,900.20M | 1,966.70M | 3,007.78M | 1,726.55M | 1,696.71M | 1,760.10M | 2,806.54M | 1,779.78M | 1,806.23M | 1,866.96M | 3,202.30M | 2,304.49M | 2,346.65M | 3,044.57M | 2,982.10M | 759.47M | 790.88M | 712.79M | 3,070.29M | 3,124.37M | 3,203.45M | 3,201.78M | 3,170.84M | 4,307.80M | 4,358.28M | 4,722.53M | 4,680.08M | 2,638.00M | 2,520.86M | 2,584.32M | 4,698.80M | 2,656.50M | 4,796.22M | 4,852.04M | 4,888.26M | 5,467.54M | 5,509.19M | 5,363.78M | 5,814.85M | 3,459.54M | 5,774.27M | 5,707.79M | 5,604.85M | 3,905.53M | 3,962.73M | 4,009.54M | 5,733.49M | 4,197.75M | 4,302.59M | 6,351.67M | 6,256.06M | 4,593.84M | 4,652.47M | 4,578.59M | 5,934.01M | 6,002.48M | 6,144.51M | 6,493.37M |
|
Asset Utilization Ratio
|
| | | | | 0.31 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.40 | 0.42 | 0.42 | 0.42 | 0.43 | 0.44 | 0.44 | 0.42 | 0.41 | 0.43 | 0.45 | 0.46 | 0.47 | 0.46 | 0.46 | 0.47 | 0.46 | 0.46 | 0.46 | 0.47 | 0.42 | 0.38 | 0.38 | 0.36 | 0.36 | 0.37 | 0.39 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.40 | 0.38 | 0.37 | 0.37 | 0.36 | 0.38 | 0.39 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 |
|
Interest Coverage Ratio
|
2.69 | 3.24 | 3.19 | 3.44 | 3.29 | 2.67 | 2.36 | 3.02 | 3.54 | 3.23 | 3.28 | -14.85 | 3.55 | 2.70 | 4.00 | 3.48 | 4.42 | 4.73 | 3.77 | 3.83 | 4.65 | 4.77 | 4.11 | 3.82 | 4.75 | 5.35 | 7.09 | 4.90 | 8.27 | 6.71 | 4.10 | 3.43 | 5.54 | 5.19 | 3.84 | 3.35 | 1.26 | 3.02 | 5.13 | 3.32 | 5.18 | 6.02 | 7.35 | 10.17 | 2.47 | 7.93 | 5.08 | 6.16 | 7.95 | 20.10 | 12.91 | 9.94 | 11.84 | 9.90 | 6.75 | 6.27 | 8.08 | 7.13 | 3.20 | -0.21 | 5.52 | 7.09 | -5.92 | 6.77 | 7.15 | -12.84 |
|
Debt to Equity
|
| | 0.76 | | 0.74 | 0.63 | 0.50 | 0.45 | 0.50 | 0.51 | 0.48 | 0.56 | 0.57 | 0.55 | 0.54 | 0.55 | 0.54 | 0.53 | 0.67 | 0.66 | 0.54 | 0.54 | 0.56 | -3.22 | -3.46 | -3.04 | 0.53 | 0.52 | 0.51 | 0.48 | 0.48 | 0.94 | 0.85 | 0.91 | 0.93 | 0.87 | 0.92 | 0.86 | 0.87 | 0.84 | 0.80 | 0.70 | 0.67 | 0.78 | 0.78 | 0.66 | 0.74 | 0.70 | 0.67 | 0.56 | 0.49 | 0.49 | 0.45 | 0.44 | 0.43 | 0.40 | 0.37 | 0.47 | 0.41 | 0.39 | 0.38 | 0.39 | 0.39 | 0.47 | 0.45 | 0.70 |
|
Debt Ratio
|
| | 0.31 | | 0.31 | 0.29 | 0.24 | 0.23 | 0.25 | 0.25 | 0.24 | 0.26 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.31 | 0.30 | 0.26 | 0.26 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.27 | 0.40 | 0.38 | 0.40 | 0.36 | 0.35 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.36 | 0.36 | 0.32 | 0.35 | 0.34 | 0.33 | 0.29 | 0.27 | 0.27 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.27 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.27 | 0.26 | 0.34 |
|
Equity Ratio
|
| | 0.41 | | 0.42 | 0.45 | 0.49 | 0.51 | 0.50 | 0.50 | 0.51 | 0.47 | 0.47 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.46 | 0.46 | 0.49 | 0.49 | 0.49 | -0.09 | -0.08 | -0.09 | 0.52 | 0.52 | 0.53 | 0.54 | 0.55 | 0.42 | 0.45 | 0.44 | 0.39 | 0.41 | 0.39 | 0.40 | 0.40 | 0.41 | 0.42 | 0.46 | 0.47 | 0.46 | 0.46 | 0.49 | 0.47 | 0.48 | 0.49 | 0.52 | 0.55 | 0.55 | 0.57 | 0.58 | 0.58 | 0.59 | 0.61 | 0.58 | 0.59 | 0.60 | 0.61 | 0.60 | 0.60 | 0.57 | 0.58 | 0.49 |
|
Times Interest Earned
|
2.69 | 3.24 | 3.19 | 3.44 | 3.29 | 2.67 | 2.36 | 3.02 | 3.54 | 3.23 | 3.28 | -14.85 | 3.55 | 2.70 | 4.00 | 3.48 | 4.42 | 4.73 | 3.77 | 3.83 | 4.65 | 4.77 | 4.11 | 3.82 | 4.75 | 5.35 | 7.09 | 4.90 | 8.27 | 6.71 | 4.10 | 3.43 | 5.54 | 5.19 | 3.84 | 3.35 | 1.26 | 3.02 | 5.13 | 3.32 | 5.18 | 6.02 | 7.35 | 10.17 | 2.47 | 7.93 | 5.08 | 6.16 | 7.95 | 20.10 | 12.91 | 9.94 | 11.84 | 9.90 | 6.75 | 6.27 | 8.08 | 7.13 | 3.20 | -0.21 | 5.52 | 7.09 | -5.92 | 6.77 | 7.15 | -12.84 |
|
FCF Payout Ratio
|
| 0.15 | 0.31 | 0.49 | 0.35 | 0.82 | 0.43 | 9.94 | 0.65 | 1.35 | 0.82 | 1.07 | 0.29 | 0.43 | 0.38 | -1.35 | 0.47 | 0.23 | 0.16 | 0.47 | 0.24 | 0.20 | 0.23 | 0.51 | 0.28 | 0.27 | 0.13 | 0.24 | 0.14 | 0.14 | 0.16 | 0.20 | 0.18 | 0.15 | 0.17 | 0.22 | 0.21 | 0.15 | 0.15 | 0.43 | 0.24 | 0.15 | 0.12 | -0.51 | 0.13 | 0.19 | 0.09 | 0.17 | 0.12 | 0.09 | 0.09 | 0.33 | 0.78 | 0.13 | 0.22 | 0.26 | 0.23 | 0.09 | 0.14 | 0.22 | 0.28 | 0.08 | 0.09 | 0.35 | -0.56 | 0.19 |
|
Enterprise Value
|
-114.27M | -158.79M | -183.47M | -210.72M | -282.62M | -243.71M | -204.55M | -198.02M | -361.52M | -366.92M | -582.10M | -589.85M | -543.02M | -632.83M | -335.73M | -305.01M | -279.79M | -324.40M | -429.50M | -419.59M | -236.18M | -284.19M | -300.85M | -306.09M | -322.78M | -274.29M | -336.55M | -390.58M | -474.27M | -499.46M | -543.79M | -689.13M | -676.21M | -1017.57M | -333.56M | -378.87M | -346.30M | -356.28M | -357.16M | -271.21M | -303.90M | -257.54M | -301.08M | -406.48M | -553.53M | -347.48M | -375.88M | -324.63M | -361.78M | -481.17M | -445.08M | -466.66M | -308.12M | -397.26M | -292.03M | -264.14M | -250.82M | -881.50M | -222.85M | -237.42M | -238.57M | -243.24M | -290.19M | -284.12M | -253.70M | -354.00M |
|
Return on Sales
|
-0.06% | 0.01% | 0.09% | 0.02% | 0.08% | 0.03% | 0.18% | 0.19% | 0.01% | 0.03% | 0.31% | 0.00% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | -0.03% | -0.02% | -0.03% | -0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.05% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.02% | 0.04% | 0.05% | -0.03% |
|
Return on Invested Capital
|
| | | 0.11% | 0.11% | 0.10% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | -0.05% | -0.06% | -0.06% | -0.05% | 0.08% | 0.10% | 0.11% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.14% | 0.34% | 0.36% | 0.16% | 0.10% | 0.11% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.04% | 0.06% | 0.05% | 0.04% | 0.08% | 0.07% | 0.10% | 0.11% | 0.12% | 0.13% | 0.11% | 0.08% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.11% | 0.14% | 0.11% | 0.08% | 0.08% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.03% | 0.03% | 0.04% | -0.04% |
|
Return on Assets
|
| | | | | 0.02% | 0.03% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.00% | 0.03% | 0.04% | 0.06% | 0.09% | 0.08% | 0.08% | 0.10% | 0.08% | 0.08% | 0.07% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |