|
Gross Margin
|
18.43% | 19.29% | 23.09% | 21.55% | 22.85% | 23.20% | 19.28% | 22.17% | 20.29% | 20.17% | 17.49% | 18.52% | 20.41% | 19.75% | 20.93% | 23.78% | 23.82% | 24.68% | 23.35% | 26.46% | 26.06% | 24.99% | 23.24% | 25.55% | 27.27% | 28.06% | 27.85% | 25.09% | 24.24% | 25.58% | 23.79% | 26.91% | 24.32% | 26.67% | 25.93% | 25.00% | 23.99% | 23.13% | 19.66% | 23.38% | 21.40% | 20.22% | 20.69% | 20.55% | 21.69% | 27.19% | 29.27% | 25.52% | 31.09% | 19.63% | 20.44% | 15.70% | 21.88% | 20.40% | 17.08% | 16.08% | 16.78% | 17.27% | 20.17% | 20.34% | 21.27% | 21.22% | 24.63% | 24.29% | 26.35% | 31.14% |
|
EBT Margin
|
-37.19% | 6.76% | 7.43% | 1.09% | 6.46% | 8.76% | 3.19% | 7.05% | 7.80% | 6.97% | 10.05% | 8.71% | 10.56% | 10.44% | 10.66% | 12.16% | 12.79% | 14.49% | 14.32% | 23.66% | 17.30% | 15.04% | 13.64% | 17.48% | 19.89% | 20.74% | 20.32% | 13.43% | 12.84% | 12.55% | 10.47% | 4.22% | 6.51% | 9.18% | 12.02% | 3.92% | 7.85% | 5.80% | 6.22% | 6.63% | 7.02% | 8.15% | 5.01% | 1.66% | -83.79% | 2.60% | -48.79% | -0.30% | -1.94% | 8.05% | 5.95% | 2.73% | 5.35% | 7.71% | 8.96% | 0.83% | 4.28% | 3.93% | 10.09% | 5.27% | 8.94% | 7.06% | 7.55% | 6.22% | 5.14% | 10.61% |
|
EBIT Margin
|
-33.56% | 11.59% | 16.64% | 11.61% | 14.65% | 17.24% | 12.74% | 14.72% | 14.15% | 13.83% | 15.26% | 13.69% | 15.32% | 15.51% | 15.69% | 17.10% | 17.20% | 18.52% | 17.87% | 26.79% | 20.33% | 17.99% | 16.64% | 20.48% | 22.84% | 23.66% | 23.14% | 17.12% | 16.17% | 16.52% | 14.82% | 12.17% | 13.95% | 16.03% | 18.77% | 11.65% | 13.88% | 12.39% | 12.22% | 15.18% | 14.54% | 14.79% | 11.43% | 12.16% | -71.90% | 16.13% | 8.45% | 15.57% | 19.71% | 18.65% | 14.65% | 11.59% | 17.51% | 18.67% | 19.20% | 10.75% | 13.72% | 12.20% | 18.64% | 14.23% | 16.86% | 15.32% | 17.79% | 17.05% | 18.85% | 26.12% |
|
EBITDA Margin
|
-33.56% | 11.59% | 16.64% | 11.61% | 14.65% | 17.24% | 12.74% | 14.72% | 14.15% | 13.83% | 15.26% | 13.69% | 15.32% | 15.51% | 15.69% | 17.10% | 17.20% | 18.52% | 17.87% | 26.79% | 20.33% | 17.99% | 16.64% | 20.48% | 22.84% | 23.66% | 23.14% | 17.12% | 16.17% | 16.52% | 14.82% | 12.17% | 13.95% | 16.03% | 18.77% | 11.65% | 13.88% | 12.39% | 12.22% | 15.18% | 14.54% | 14.79% | 11.43% | 12.16% | -71.90% | 16.13% | 8.45% | 15.57% | 19.71% | 18.65% | 14.65% | 11.59% | 17.51% | 18.67% | 19.20% | 10.75% | 13.72% | 12.20% | 18.64% | 14.23% | 16.86% | 15.32% | 17.79% | 17.05% | 18.85% | 26.12% |
|
Operating Margin
|
-33.56% | 11.59% | 16.64% | 11.61% | 14.65% | 17.24% | 12.74% | 14.72% | 14.15% | 13.83% | 15.26% | 13.69% | 15.32% | 15.51% | 15.69% | 17.10% | 17.20% | 18.52% | 17.87% | 26.79% | 20.33% | 17.99% | 16.64% | 20.48% | 22.84% | 23.66% | 23.14% | 17.12% | 16.17% | 16.52% | 14.82% | 12.17% | 13.95% | 16.03% | 18.77% | 11.65% | 13.88% | 12.39% | 12.22% | 15.18% | 14.54% | 14.79% | 11.43% | 12.16% | -71.90% | 16.13% | 8.45% | 15.57% | 19.71% | 18.65% | 14.65% | 11.59% | 17.51% | 18.67% | 19.20% | 10.75% | 13.72% | 12.20% | 18.64% | 14.23% | 16.86% | 15.32% | 17.79% | 17.05% | 18.85% | 26.12% |
|
Net Margin
|
| | -0.03% | 0.96% | -23.19% | -14.22% | -11.76% | -14.47% | -12.50% | -10.94% | -9.29% | -9.43% | -8.33% | -9.24% | -8.37% | -4.94% | -27.33% | -31.14% | -27.60% | -23.92% | -27.02% | -25.67% | -24.17% | -12.95% | -10.73% | 13.76% | 13.19% | 8.59% | 8.34% | 8.06% | 6.72% | 6.09% | 5.36% | 4.74% | 1.32% | 4.95% | 4.45% | -0.03% | -0.04% | -0.18% | -0.11% | -0.05% | -0.09% | 0.72% | 1.55% | 1.74% | 1.83% | 1.91% | 2.59% | 2.48% | 22.68% | -1.46% | -1.10% | -0.68% | -1.12% | -0.48% | -0.32% | -0.33% | -0.66% | -0.53% | -0.20% | -0.66% | -0.48% | -0.32% | -0.38% | -0.24% |
|
FCF Margin
|
| 31.72% | -36.14% | -5.00% | 2.45% | -21.85% | 42.33% | -14.69% | -8.30% | -1.90% | 24.15% | 6.45% | 10.72% | 2.53% | 22.05% | 8.48% | 12.86% | 6.06% | 18.22% | 10.69% | -7.16% | 7.21% | 26.32% | 3.44% | 7.48% | 19.71% | 16.71% | 21.87% | 12.39% | 25.58% | 31.68% | 36.90% | 16.27% | 20.38% | 50.91% | 31.04% | 26.70% | -7.40% | -116.88% | -22.72% | 14.59% | 16.35% | -97.75% | 28.88% | 28.76% | 25.15% | -93.58% | -11.55% | 41.32% | -4.69% | 1.08% | -11.87% | -103.48% | -54.71% | -30.87% | -13.87% | -23.59% | -0.99% | -11.57% | -11.24% | 18.78% | -2.97% | 0.46% | -7.14% | -22.13% | -41.69% |
|
Inventory Average
|
| | | | | 328.25M | 344.35M | 372.40M | 443.60M | 510.10M | 545.55M | 570.30M | 622.95M | 670.80M | 696.90M | 710.50M | 728.90M | 754.25M | 792.15M | 859.35M | 963.25M | 1,066.35M | 1,089.30M | 1,056.85M | 1,017.60M | 1,005.40M | 982.00M | 939.60M | 909.35M | 876.10M | 767.70M | 648.95M | 629.70M | 644.55M | 532.30M | 501.10M | 592.90M | 646.70M | 615.85M | 571.55M | 609.45M | 616.70M | 533.15M | 437.70M | 431.75M | 397.30M | 329.15M | 303.05M | 343.25M | 384.55M | 418.20M | 470.65M | 569.55M | 658.60M | 657.95M | 631.05M | 627.45M | 650.80M | 681.85M | 663.70M | 630.00M | 583.00M | 512.65M | 462.95M | 454.70M | 507.15M |
|
Assets Average
|
| | | | | 5,664.60M | 5,717.20M | 5,790.45M | 5,848.80M | 5,945.90M | 6,068.05M | 6,125.60M | 6,163.85M | 6,308.30M | 6,544.50M | 6,696.80M | 6,812.20M | 7,079.50M | 7,266.40M | 7,427.35M | 7,797.15M | 8,279.50M | 8,620.10M | 8,708.85M | 8,677.30M | 8,718.75M | 8,845.60M | 8,897.80M | 8,972.55M | 9,085.50M | 9,130.45M | 9,134.35M | 9,297.75M | 9,508.50M | 9,554.05M | 9,510.10M | 9,415.85M | 9,379.85M | 8,697.10M | 8,201.55M | 8,494.90M | 8,609.50M | 8,672.25M | 8,852.15M | 8,834.15M | 8,694.30M | 8,712.50M | 8,738.65M | 8,696.25M | 8,556.30M | 8,365.75M | 8,263.55M | 8,458.00M | 8,611.95M | 8,661.70M | 8,781.75M | 8,930.60M | 8,997.70M | 8,939.95M | 8,993.15M | 9,018.80M | 8,900.35M | 8,837.55M | 8,748.45M | 8,737.35M | 8,870.65M |
|
Equity Average
|
| | | | | 1,811.85M | 1,824.00M | 1,862.50M | 1,887.15M | 1,906.45M | 1,933.10M | 1,976.30M | 2,016.25M | 2,057.60M | 2,112.30M | 2,164.40M | 2,332.75M | 2,542.40M | 2,679.80M | 2,859.50M | 3,069.25M | 3,235.75M | 3,350.15M | 3,474.40M | 3,626.35M | 3,780.80M | 3,954.50M | 4,077.35M | 4,141.65M | 4,215.85M | 4,282.75M | 4,330.00M | 4,332.20M | 4,332.80M | 4,604.05M | 4,844.30M | 4,749.20M | 4,653.60M | 3,600.70M | 2,563.55M | 2,547.35M | 2,494.45M | 2,419.10M | 2,422.50M | 2,313.25M | 2,127.00M | 2,054.80M | 1,991.95M | 1,812.90M | 1,627.15M | 1,446.60M | 1,296.20M | 1,275.90M | 1,258.65M | 1,265.35M | 1,260.00M | 1,249.70M | 1,251.20M | 1,264.45M | 1,282.00M | 1,296.25M | 1,301.25M | 1,302.85M | 1,303.45M | 1,278.75M | 1,254.10M |
|
Invested Capital
|
| | 3,675.90M | | 4,673.40M | 4,623.90M | 4,753.40M | 4,746.90M | 4,781.60M | 4,889.80M | 4,920.50M | 4,931.80M | 4,938.70M | 5,065.10M | 5,192.60M | 5,166.00M | 5,358.50M | 5,631.60M | 5,738.90M | 5,910.10M | 6,411.10M | 6,898.50M | 4,221.00M | 7,037.30M | 7,041.60M | 4,698.60M | 4,885.40M | 4,946.40M | 5,021.20M | 5,101.80M | 5,161.70M | 5,203.40M | 5,174.50M | 5,213.00M | 5,724.30M | 5,701.60M | 5,092.20M | 5,063.60M | 2,959.40M | 3,212.60M | 2,927.20M | 2,932.00M | 2,901.70M | 2,994.00M | 2,688.40M | 2,616.70M | 2,464.20M | 2,366.10M | 2,106.30M | 1,994.90M | 1,695.50M | 1,744.40M | 1,775.10M | 1,720.10M | 6,877.20M | 6,958.00M | 7,081.60M | 7,035.80M | 7,029.70M | 7,155.50M | 7,031.40M | 6,998.20M | 6,998.10M | 6,915.90M | 7,114.60M | 7,194.10M |
|
Asset Utilization Ratio
|
| | | | | 0.33 | 0.38 | 0.40 | 0.42 | 0.45 | 0.48 | 0.53 | 0.58 | 0.59 | 0.58 | 0.57 | 0.58 | 0.58 | 0.60 | 0.66 | 0.68 | 0.70 | 0.72 | 0.73 | 0.75 | 0.75 | 0.72 | 0.67 | 0.61 | 0.55 | 0.50 | 0.43 | 0.36 | 0.30 | 0.25 | 0.25 | 0.26 | 0.25 | 0.29 | 0.31 | 0.32 | 0.34 | 0.35 | 0.33 | 0.30 | 0.26 | 0.20 | 0.17 | 0.16 | 0.16 | 0.18 | 0.20 | 0.21 | 0.22 | 0.23 | 0.24 | 0.27 | 0.31 | 0.33 | 0.35 | 0.36 | 0.36 | 0.35 | 0.33 | 0.29 | 0.25 |
|
Interest Coverage Ratio
|
-8.34 | 2.04 | 1.74 | 1.14 | 1.74 | 2.03 | 1.77 | 1.96 | 2.18 | 2.18 | 2.84 | 2.56 | 3.18 | 2.94 | 3.11 | 3.24 | 3.94 | 4.49 | 4.90 | 8.45 | 6.44 | 5.83 | 5.32 | 6.47 | 7.57 | 7.81 | 7.80 | 4.44 | 4.20 | 4.05 | 3.62 | 1.44 | 1.82 | 2.25 | 2.48 | 1.34 | 2.01 | 1.76 | 1.94 | 1.74 | 1.88 | 2.16 | 1.73 | 1.10 | -5.97 | 1.19 | 0.58 | 1.00 | 72.25 | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | 0.54 | | | 0.48 | 0.46 | 0.44 | 0.43 | 0.42 | 0.56 | 0.39 | 0.45 | 0.49 | 0.46 | 0.42 | 0.49 | 0.47 | 1.03 | 0.42 | 0.40 | 0.85 | 0.79 | 0.77 | 0.75 | 0.73 | 0.71 | 0.70 | 0.76 | 0.75 | 0.67 | 0.67 | 0.69 | 0.71 | 1.57 | 1.74 | 1.82 | 1.91 | 2.05 | 1.97 | 2.23 | 2.36 | 2.49 | 2.62 | 3.19 | 3.24 | 3.99 | 4.03 | 4.41 | 4.36 | 4.42 | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | 0.17 | | | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.18 | 0.13 | 0.16 | 0.18 | 0.17 | 0.16 | 0.19 | 0.18 | 0.40 | 0.17 | 0.17 | 0.37 | 0.36 | 0.36 | 0.35 | 0.34 | 0.33 | 0.33 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.50 | 0.53 | 0.54 | 0.54 | 0.56 | 0.54 | 0.56 | 0.57 | 0.58 | 0.59 | 0.61 | 0.61 | 0.63 | 0.63 | 0.64 | 0.64 | 0.64 | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.39 | | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.33 | 0.33 | 0.33 | 0.32 | 0.33 | 0.36 | 0.36 | 0.38 | 0.39 | 0.40 | 0.39 | 0.39 | 0.41 | 0.43 | 0.44 | 0.46 | 0.46 | 0.46 | 0.47 | 0.47 | 0.48 | 0.46 | 0.45 | 0.51 | 0.51 | 0.50 | 0.49 | 0.32 | 0.30 | 0.29 | 0.28 | 0.27 | 0.27 | 0.25 | 0.24 | 0.23 | 0.22 | 0.19 | 0.19 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 |
|
Times Interest Earned
|
-8.34 | 2.04 | 1.74 | 1.14 | 1.74 | 2.03 | 1.77 | 1.96 | 2.18 | 2.18 | 2.84 | 2.56 | 3.18 | 2.94 | 3.11 | 3.24 | 3.94 | 4.49 | 4.90 | 8.45 | 6.44 | 5.83 | 5.32 | 6.47 | 7.57 | 7.81 | 7.80 | 4.44 | 4.20 | 4.05 | 3.62 | 1.44 | 1.82 | 2.25 | 2.48 | 1.34 | 2.01 | 1.76 | 1.94 | 1.74 | 1.88 | 2.16 | 1.73 | 1.10 | -5.97 | 1.19 | 0.58 | 1.00 | 72.25 | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.04 | -0.05 | -0.28 | 0.48 | -0.05 | 0.02 | -0.07 | -0.11 | -0.51 | 0.03 | 0.12 | 0.07 | 0.37 | 0.04 | 0.11 | 0.55 | | | 0.07 | -0.11 | 0.14 | 0.04 | 0.28 | 0.12 | 0.06 | 0.07 | 0.06 | 0.11 | 0.06 | 0.05 | 0.09 | 0.17 | 0.15 | 0.06 | 0.12 | 0.12 | -0.42 | -0.02 | -0.13 | 0.21 | 0.16 | -0.03 | 0.14 | 0.19 | 0.21 | -0.07 | -0.61 | 0.20 | -1.07 | 3.92 | -0.34 | -0.05 | -0.07 | -0.10 | -0.24 | -0.13 | -2.64 | -0.23 | -0.25 | 0.15 | -0.97 | 7.97 | -0.59 | -0.23 | -0.13 |
|
Enterprise Value
|
-440.90M | -545.40M | -681.80M | -257.70M | -310.40M | -295.50M | -431.10M | -292.70M | -214.80M | -189.50M | -266.60M | -220.40M | -209.80M | -227.70M | -488.40M | -367.70M | -157.50M | -152.50M | -231.20M | -439.60M | -532.70M | -261.90M | -561.40M | -291.10M | -183.10M | -387.40M | -587.00M | -242.30M | -219.80M | -164.90M | -349.00M | -194.90M | -422.90M | -512.50M | -421.70M | -272.50M | -262.50M | -76.30M | 172.00M | 276.70M | 248.00M | 251.10M | 182.60M | 136.50M | 112.10M | 155.50M | 145.20M | 97.40M | 177.00M | 43.60M | 99.70M | 120.40M | 208.90M | 196.70M | 177.60M | 174.30M | 162.70M | 138.60M | 132.70M | 120.40M | -18.60M | 18.70M | 20.10M | 151.60M | 101.00M | 183.10M |
|
Return on Sales
|
| | 0.00% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.13% | 0.14% | 0.13% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.01% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.23% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Invested Capital
|
| | | | | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.15% | 0.14% | 0.12% | 0.15% | 0.20% | 0.17% | 0.15% | 0.12% | 0.09% | 0.08% | 0.06% | 0.05% | 0.21% | 0.20% | 0.21% | 0.23% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.21% | 0.00% | -0.01% | -0.03% | -0.05% | 0.06% | 0.08% | 0.10% | 0.12% | 0.12% | 0.13% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | | 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% | | 0.02% | 0.05% | 0.07% | 0.09% | 0.08% | 0.07% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 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% | 0.02% | 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% |
|
Return on Equity
|
| | | | | 0.00% | 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% | | 0.05% | 0.11% | 0.16% | 0.21% | 0.18% | 0.15% | 0.12% | 0.09% | 0.07% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.09% | 0.09% | 0.08% | 0.07% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% |