|
Gross Margin
|
15.13% | 17.12% | 19.87% | 22.57% | 26.08% | 30.01% | 31.45% | 30.71% | 30.88% | 29.89% | 26.26% | 22.79% | 25.38% | 25.10% | 23.32% | 20.50% | 24.67% | 23.90% | 23.76% | 23.44% | 24.12% | 25.56% | 24.82% | 23.50% | 24.44% | 23.96% | 23.21% | 22.58% | 24.06% | 24.77% | 26.00% | 23.20% | 26.74% | 27.03% | 28.05% | 26.34% | 28.64% | 29.86% | 30.26% | 28.31% | 28.34% | 25.48% | 23.89% | 22.21% | 24.03% | 22.46% | 23.70% | 22.83% | 26.54% | 27.99% | 27.74% | 27.28% | 30.35% | 30.25% | 31.31% | 29.13% | 32.00% | 28.86% | 27.84% | 25.55% | 22.83% | 21.97% | 20.52% | 19.89% | 18.95% | 19.51% | 19.46% | 19.58% |
|
EBT Margin
|
-6.31% | -11.95% | 1.70% | 5.72% | 9.80% | 14.95% | 17.81% | 16.59% | 16.92% | 15.62% | 11.26% | 5.59% | 8.72% | 11.09% | 7.19% | 6.16% | 7.26% | 7.84% | 7.95% | 10.95% | 6.29% | 8.15% | 6.08% | 14.44% | 7.53% | 6.54% | -5.88% | 11.76% | 6.74% | 7.86% | 8.56% | 16.58% | 8.34% | 11.77% | 12.71% | 9.95% | 12.84% | 12.82% | 16.24% | 18.08% | 13.41% | 10.34% | 7.03% | 3.65% | 5.90% | 5.11% | 7.14% | 10.88% | 11.40% | 14.31% | 14.31% | 13.51% | 15.96% | 17.13% | 19.59% | 14.99% | 18.00% | 14.96% | 11.31% | 10.27% | 5.93% | 4.89% | -3.27% | -32.04% | -0.59% | 1.61% | 1.50% | 22.29% |
|
EBIT Margin
|
-8.53% | -10.15% | 2.14% | 5.71% | 10.17% | 14.44% | 18.85% | 17.51% | 17.58% | 16.27% | 11.81% | 6.09% | 9.35% | 12.39% | 7.76% | 4.05% | 8.23% | 8.68% | 8.82% | 7.63% | 7.07% | 9.02% | 7.12% | 7.07% | 8.01% | 7.48% | -4.31% | 5.44% | 7.11% | 8.37% | 9.67% | -7.97% | 11.17% | 13.22% | 14.07% | 11.29% | 14.52% | 16.20% | 17.68% | 15.42% | 14.46% | 11.60% | 8.12% | 3.97% | 7.74% | 7.01% | 9.61% | 8.99% | 12.72% | 15.31% | 15.18% | 14.43% | 17.13% | 17.47% | 19.80% | 15.82% | 18.20% | 15.09% | 13.49% | 9.91% | 5.72% | 5.12% | -2.49% | -7.93% | 0.11% | 2.90% | 2.42% | 1.85% |
|
EBITDA Margin
|
-8.53% | -10.15% | 2.14% | 5.71% | 10.17% | 14.44% | 18.85% | 17.51% | 17.58% | 16.27% | 11.81% | 6.09% | 9.35% | 12.39% | 7.76% | 4.05% | 8.23% | 8.68% | 8.82% | 7.63% | 7.07% | 9.02% | 7.12% | 7.07% | 8.01% | 7.48% | -4.31% | 5.44% | 7.11% | 8.37% | 9.67% | -7.97% | 11.17% | 13.22% | 14.07% | 11.29% | 14.52% | 16.20% | 17.68% | 15.42% | 14.46% | 11.60% | 8.12% | 3.97% | 7.74% | 7.01% | 9.61% | 8.99% | 12.72% | 15.31% | 15.18% | 14.43% | 17.13% | 17.47% | 19.80% | 15.82% | 18.20% | 15.09% | 13.49% | 9.91% | 5.72% | 5.12% | -2.49% | -7.93% | 0.11% | 2.90% | 2.42% | 1.85% |
|
Operating Margin
|
-8.53% | -10.15% | 2.14% | 5.71% | 10.17% | 14.44% | 18.85% | 17.51% | 17.58% | 16.27% | 11.81% | 6.09% | 9.35% | 12.39% | 7.76% | 4.05% | 8.23% | 8.68% | 8.82% | 7.63% | 7.07% | 9.02% | 7.12% | 7.07% | 8.01% | 7.48% | -4.31% | 5.44% | 7.11% | 8.37% | 9.67% | -7.97% | 11.17% | 13.22% | 14.07% | 11.29% | 14.52% | 16.20% | 17.68% | 15.42% | 14.46% | 11.60% | 8.12% | 3.97% | 7.74% | 7.01% | 9.61% | 8.99% | 12.72% | 15.31% | 15.18% | 14.43% | 17.13% | 17.47% | 19.80% | 15.82% | 18.20% | 15.09% | 13.49% | 9.91% | 5.72% | 5.12% | -2.49% | -7.93% | 0.11% | 2.90% | 2.42% | 1.85% |
|
Net Margin
|
-6.46% | -12.76% | 0.48% | 3.89% | 7.13% | 10.97% | 12.94% | 21.39% | 10.12% | 11.62% | 7.92% | 5.62% | 6.30% | 7.78% | 3.90% | 3.96% | 5.23% | 5.25% | 5.43% | 4.87% | 4.29% | 5.55% | 4.23% | 4.78% | 5.18% | 4.45% | -4.93% | -24.80% | 4.92% | 5.61% | 6.16% | -8.54% | 6.07% | 8.74% | 9.50% | -26.38% | 8.73% | 13.57% | 10.00% | -8.95% | 10.15% | 6.53% | 4.82% | -6.02% | 4.47% | 4.28% | 5.26% | 5.30% | 9.37% | 11.40% | 11.93% | 4.37% | 12.18% | 13.06% | 15.20% | 8.56% | 12.88% | 10.70% | 7.73% | 3.20% | 4.21% | 3.22% | -2.58% | -38.44% | -0.57% | 0.26% | -1.00% | 19.19% |
|
FCF Margin
|
14.36% | -3.02% | 29.37% | 5.79% | 7.80% | 11.17% | 18.82% | 20.45% | 11.39% | 6.96% | 10.90% | 1.69% | 1.08% | 7.02% | 9.02% | 7.24% | 0.58% | 7.31% | 6.81% | 8.28% | 1.76% | 5.47% | 9.52% | 5.49% | -1.06% | 8.31% | 4.28% | 5.76% | 0.17% | 7.35% | 14.76% | 5.28% | 4.47% | 8.12% | 12.07% | 5.54% | 2.59% | -7.50% | 2.69% | 5.94% | 5.79% | 3.29% | 7.33% | 4.60% | 1.66% | 11.33% | 6.62% | 10.93% | 3.77% | 10.41% | 9.61% | 5.51% | -0.27% | 1.73% | 14.38% | 1.56% | 9.68% | 3.99% | 6.50% | -17.71% | 3.63% | -11.78% | -1.22% | -10.81% | -6.36% | -9.63% | -3.12% | 6.81% |
|
Inventory Average
|
| | | | 438.78M | 446.21M | 437.79M | 426.84M | 444.10M | 468.34M | 466.70M | 437.37M | 429.16M | 437.63M | 431.50M | 418.04M | 413.52M | 432.24M | 446.98M | 440.78M | 442.37M | 455.46M | 454.64M | 437.49M | 425.85M | 433.83M | 443.67M | 433.68M | 423.41M | 420.67M | 411.80M | 394.87M | 390.88M | 409.65M | 428.19M | 433.62M | 445.15M | 470.28M | 490.11M | 489.98M | 479.94M | 471.86M | 454.07M | 438.17M | 442.43M | 451.19M | 444.70M | 444.23M | 461.10M | 490.92M | 520.27M | 534.58M | 569.69M | 618.37M | 624.86M | 617.38M | 637.78M | 658.36M | 651.79M | 645.53M | 656.68M | 668.58M | 679.26M | 688.29M | 700.91M | 733.65M | 757.39M | 759.56M |
|
Assets Average
|
3,167.51M | 2,663.11M | 2,693.91M | 2,726.55M | 2,737.35M | 2,768.13M | 2,771.66M | 2,864.16M | 3,042.30M | 3,137.60M | 3,137.49M | 3,056.01M | 3,005.88M | 3,012.86M | 2,997.94M | 3,002.23M | 3,007.08M | 3,043.89M | 3,129.24M | 3,196.51M | 3,238.79M | 3,281.32M | 3,343.01M | 3,325.34M | 3,242.96M | 3,215.36M | 3,195.25M | 3,162.27M | 3,149.80M | 3,107.02M | 3,108.12M | 3,114.76M | 3,115.22M | 3,204.30M | 3,296.55M | 3,398.17M | 3,516.30M | 3,486.35M | 3,375.91M | 3,227.92M | 3,143.62M | 3,168.59M | 3,114.16M | 3,096.48M | 3,118.64M | 3,070.68M | 3,029.34M | 3,094.15M | 3,182.52M | 3,280.67M | 3,387.53M | 3,483.77M | 3,561.71M | 3,571.88M | 3,592.07M | 3,743.10M | 3,964.16M | 4,125.06M | 4,214.33M | 4,240.56M | 4,251.99M | 4,208.38M | 4,186.53M | 4,165.53M | 4,155.47M | 4,210.95M | 4,208.82M | 4,215.07M |
|
Equity Average
|
| | | | | | 1,556.32M | 1,524.69M | 1,563.09M | 1,637.63M | 1,649.63M | 1,630.60M | 1,639.09M | 1,623.76M | 1,604.89M | 1,630.26M | 1,631.78M | 1,656.09M | 1,735.62M | 1,836.29M | 1,887.37M | 1,907.59M | 1,870.51M | 1,826.63M | 1,804.95M | 1,796.26M | 1,798.61M | 1,705.89M | 1,655.39M | 1,681.81M | 1,695.14M | 1,641.28M | 1,596.46M | 1,671.77M | 1,663.26M | 1,517.57M | 1,473.75M | 1,450.45M | 1,422.24M | 1,421.68M | 1,418.14M | 1,471.85M | 1,489.96M | 1,487.77M | 1,478.76M | 1,484.28M | 1,518.95M | 1,559.09M | 1,573.74M | 1,613.94M | 1,693.80M | 1,737.45M | 1,781.42M | 1,828.27M | 1,870.35M | 1,975.22M | 2,098.73M | 2,180.88M | 2,178.48M | 2,171.66M | 2,194.02M | 2,184.34M | 2,177.50M | 2,101.26M | 2,030.55M | 2,063.56M | 2,089.03M | 2,085.67M |
|
Invested Capital
|
| | | 1,537.65M | 53.47M | 1,638.77M | 1,628.98M | 1,928.83M | 1,629.03M | 2,068.12M | 2,075.54M | 2,007.21M | 2,059.50M | 2,039.68M | 2,021.32M | 2,021.17M | 2,029.83M | 2,082.26M | 2,154.26M | 2,243.11M | 2,258.49M | 2,305.43M | 2,263.27M | 2,274.93M | 2,249.93M | 2,240.78M | 2,215.50M | 2,064.78M | 2,082.85M | 2,016.04M | 2,070.85M | 1,930.19M | 1,998.40M | 2,074.11M | 1,959.68M | 1,802.87M | 1,921.49M | 2,065.39M | 2,047.27M | 1,879.18M | 1,944.44M | 2,011.94M | 1,984.11M | 1,986.84M | 2,021.92M | 1,937.22M | 1,931.46M | 1,973.90M | 2,021.67M | 2,113.45M | 2,183.03M | 2,202.39M | 2,272.61M | 2,303.71M | 2,358.40M | 2,551.09M | 2,714.07M | 2,854.11M | 2,959.78M | 3,018.99M | 3,006.64M | 3,002.07M | 2,994.36M | 2,933.98M | 3,020.37M | 3,009.49M | 3,002.76M | 3,039.17M |
|
Asset Utilization Ratio
|
0.85 | 1.19 | 0.81 | 0.75 | 0.82 | 0.89 | 0.95 | 0.95 | 0.91 | 0.89 | 0.87 | 0.85 | 0.81 | 0.77 | 0.75 | 0.74 | 0.75 | 0.74 | 0.73 | 0.74 | 0.75 | 0.75 | 0.75 | 0.75 | 0.77 | 0.76 | 0.74 | 0.73 | 0.72 | 0.73 | 0.74 | 0.75 | 0.76 | 0.75 | 0.76 | 0.76 | 0.77 | 0.81 | 0.87 | 0.94 | 0.97 | 0.94 | 0.91 | 0.86 | 0.81 | 0.79 | 0.81 | 0.81 | 0.83 | 0.88 | 0.90 | 0.93 | 0.93 | 0.94 | 0.97 | 0.93 | 0.89 | 0.86 | 0.82 | 0.80 | 0.77 | 0.74 | 0.72 | 0.71 | 0.70 | 0.70 | 0.71 | 0.73 |
|
Interest Coverage Ratio
|
13.39 | -16.76 | 4.27 | 16.95 | 26.76 | 42.22 | 51.44 | 32.97 | 30.14 | 24.98 | 14.18 | 6.35 | 10.67 | 13.16 | 7.40 | 3.39 | 8.31 | 8.91 | 9.17 | 7.81 | 7.12 | 9.95 | 7.37 | 6.65 | 7.48 | 6.56 | -3.62 | 5.11 | 6.27 | 7.88 | 9.28 | -6.76 | 9.95 | 12.01 | 13.75 | 10.79 | 13.56 | 14.73 | 12.77 | 12.19 | 12.84 | 9.69 | 5.96 | 2.84 | 5.54 | 4.84 | 8.29 | 8.38 | 22.23 | 28.22 | 27.90 | 28.34 | 34.64 | 35.02 | 44.55 | 30.14 | 30.97 | 21.02 | 16.10 | 12.06 | 6.57 | 5.70 | -2.77 | -7.33 | 0.09 | 2.09 | 2.01 | 1.52 |
|
Debt to Equity
|
| | | 0.22 | | 0.21 | 0.19 | 0.29 | 0.27 | 0.26 | 0.26 | 0.25 | 0.23 | 0.29 | 0.24 | 0.24 | 0.24 | 0.24 | 0.20 | 0.19 | 0.19 | 0.20 | 0.24 | 0.24 | 0.26 | 0.24 | 0.24 | 0.27 | 0.24 | 0.20 | 0.21 | 0.23 | 0.23 | 0.20 | 0.22 | 0.26 | 0.27 | 0.49 | 0.40 | 0.36 | 0.34 | 0.35 | 0.33 | 0.34 | 0.38 | 0.29 | 0.25 | 0.25 | 0.29 | 0.27 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.26 | 0.29 | 0.38 | 0.37 | 0.37 | 0.38 | 0.38 | 0.45 | 0.49 | 0.44 | 0.44 | 0.46 |
|
Debt Ratio
|
| | | 0.12 | 0.12 | 0.12 | 0.11 | 0.15 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.15 | 0.13 | 0.14 | 0.14 | 0.13 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.20 | 0.18 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.18 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.15 | 0.19 | 0.19 | 0.19 | 0.20 | 0.19 | 0.22 | 0.24 | 0.22 | 0.22 | 0.22 |
|
Equity Ratio
|
| | | 0.56 | | 0.56 | 0.56 | 0.50 | 0.52 | 0.52 | 0.53 | 0.54 | 0.55 | 0.52 | 0.55 | 0.54 | 0.55 | 0.54 | 0.57 | 0.58 | 0.58 | 0.58 | 0.54 | 0.56 | 0.55 | 0.56 | 0.56 | 0.52 | 0.53 | 0.55 | 0.54 | 0.51 | 0.51 | 0.53 | 0.48 | 0.41 | 0.42 | 0.41 | 0.44 | 0.45 | 0.46 | 0.47 | 0.48 | 0.48 | 0.47 | 0.50 | 0.51 | 0.50 | 0.49 | 0.50 | 0.50 | 0.49 | 0.51 | 0.52 | 0.52 | 0.53 | 0.53 | 0.53 | 0.51 | 0.52 | 0.51 | 0.53 | 0.52 | 0.49 | 0.48 | 0.50 | 0.50 | 0.49 |
|
Times Interest Earned
|
13.39 | -16.76 | 4.27 | 16.95 | 26.76 | 42.22 | 51.44 | 32.97 | 30.14 | 24.98 | 14.18 | 6.35 | 10.67 | 13.16 | 7.40 | 3.39 | 8.31 | 8.91 | 9.17 | 7.81 | 7.12 | 9.95 | 7.37 | 6.65 | 7.48 | 6.56 | -3.62 | 5.11 | 6.27 | 7.88 | 9.28 | -6.76 | 9.95 | 12.01 | 13.75 | 10.79 | 13.56 | 14.73 | 12.77 | 12.19 | 12.84 | 9.69 | 5.96 | 2.84 | 5.54 | 4.84 | 8.29 | 8.38 | 22.23 | 28.22 | 27.90 | 28.34 | 34.64 | 35.02 | 44.55 | 30.14 | 30.97 | 21.02 | 16.10 | 12.06 | 6.57 | 5.70 | -2.77 | -7.33 | 0.09 | 2.09 | 2.01 | 1.52 |
|
FCF Payout Ratio
|
0.00 | -0.02 | 0.00 | 0.02 | 0.01 | | 0.00 | | 0.01 | | | 0.10 | | | 0.00 | 0.02 | | | 0.01 | 0.00 | 0.03 | 0.01 | | | | 0.01 | | | | | | | | | 0.00 | 0.08 | 0.48 | 0.15 | | | 0.26 | -0.47 | | | 1.24 | -0.18 | | | 0.44 | -0.14 | | | -5.71 | -0.84 | 0.00 | | 0.15 | -0.34 | 0.25 | | 0.51 | -0.16 | -1.52 | -0.03 | -0.30 | -0.18 | -0.55 | -0.75 |
|
Enterprise Value
|
-324.16M | -393.74M | -507.88M | -574.03M | -574.33M | -669.42M | -740.26M | -891.92M | -1002.76M | -1001.36M | -1029.13M | -993.07M | -917.53M | -942.70M | -935.59M | -987.63M | -979.86M | -1022.41M | -1085.36M | -1146.14M | -1144.82M | -1168.75M | -1086.27M | -1101.44M | -1050.31M | -1056.73M | -1073.91M | -1088.98M | -1069.92M | -1016.14M | -1114.60M | -1092.97M | -1132.60M | -1182.05M | -1241.69M | -1293.14M | -1338.60M | -1147.89M | -1061.06M | -762.03M | -755.37M | -788.94M | -785.17M | -800.41M | -818.72M | -754.83M | -709.44M | -775.55M | -778.19M | -853.40M | -913.28M | -917.88M | -882.47M | -843.71M | -914.15M | -912.20M | -1030.12M | -1099.97M | -1169.87M | -1003.80M | -828.72M | -682.46M | -651.37M | -606.42M | -619.60M | -479.08M | -444.12M | -515.23M |
|
Return on Sales
|
-0.06% | -0.13% | 0.00% | 0.05% | 0.07% | 0.11% | 0.13% | 0.18% | 0.11% | 0.12% | 0.08% | 0.06% | 0.06% | 0.08% | 0.04% | 0.06% | 0.05% | 0.05% | 0.05% | 0.09% | 0.04% | 0.06% | 0.04% | 0.13% | 0.05% | 0.04% | -0.05% | -0.17% | 0.05% | 0.06% | 0.06% | 0.15% | 0.06% | 0.09% | 0.10% | -0.26% | 0.09% | 0.14% | 0.10% | -0.09% | 0.10% | 0.07% | 0.05% | -0.06% | 0.04% | 0.04% | 0.05% | 0.05% | 0.09% | 0.11% | 0.12% | 0.04% | 0.12% | 0.13% | 0.15% | 0.09% | 0.13% | 0.11% | 0.08% | 0.03% | 0.04% | 0.03% | -0.03% | -0.38% | -0.01% | 0.00% | -0.01% | 0.19% |
|
Return on Capital Employed
|
| | | -0.02% | 0.03% | 0.10% | 0.15% | 0.18% | 0.19% | 0.19% | 0.16% | 0.13% | 0.11% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.04% | 0.04% | 0.03% | 0.04% | 0.07% | 0.04% | 0.05% | 0.06% | 0.07% | 0.11% | 0.12% | 0.14% | 0.16% | 0.19% | 0.19% | 0.17% | 0.14% | 0.10% | 0.08% | 0.06% | 0.07% | 0.08% | 0.10% | 0.13% | 0.15% | 0.17% | 0.18% | 0.19% | 0.21% | 0.20% | 0.20% | 0.18% | 0.16% | 0.14% | 0.10% | 0.08% | 0.04% | 0.00% | -0.01% | -0.01% | 0.00% | 0.02% |
|
Return on Invested Capital
|
| | | | 0.03% | 0.18% | 0.15% | 0.19% | 0.21% | 0.21% | 0.17% | 0.12% | 0.10% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.04% | -0.03% | -0.03% | -0.03% | 0.00% | 0.04% | 0.05% | 0.06% | 0.08% | -0.01% | 0.00% | 0.03% | 0.04% | 0.09% | 0.10% | 0.07% | 0.04% | 0.06% | 0.04% | 0.03% | 0.03% | 0.07% | 0.09% | 0.12% | 0.14% | 0.15% | 0.16% | 0.16% | 0.18% | 0.18% | 0.17% | 0.15% | 0.13% | 0.10% | 0.08% | 0.05% | 0.02% | 0.00% | -0.02% | -0.02% | -0.01% | 0.01% |
|
Return on Assets
|
0.02% | 0.00% | -0.02% | -0.02% | 0.01% | 0.06% | 0.09% | 0.12% | 0.12% | 0.12% | 0.11% | 0.08% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.03% | -0.02% | -0.02% | -0.02% | 0.00% | 0.06% | 0.06% | 0.07% | 0.07% | -0.01% | 0.00% | 0.02% | 0.02% | 0.05% | 0.06% | 0.04% | 0.03% | 0.04% | 0.02% | 0.01% | 0.02% | 0.04% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.11% | 0.10% | 0.08% | 0.07% | 0.05% | 0.03% | 0.01% | -0.06% | -0.07% | -0.07% | -0.07% | 0.03% |
|
Return on Equity
|
| | | | | | 0.16% | 0.22% | 0.23% | 0.23% | 0.20% | 0.15% | 0.12% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.06% | -0.04% | -0.04% | -0.04% | 0.00% | 0.11% | 0.12% | 0.13% | 0.15% | -0.01% | 0.00% | 0.04% | 0.05% | 0.12% | 0.13% | 0.09% | 0.05% | 0.08% | 0.04% | 0.03% | 0.03% | 0.08% | 0.11% | 0.14% | 0.18% | 0.17% | 0.19% | 0.19% | 0.21% | 0.22% | 0.21% | 0.19% | 0.16% | 0.14% | 0.10% | 0.07% | 0.03% | -0.11% | -0.13% | -0.14% | -0.14% | 0.07% |