|
Gross Margin
|
| 19.26% | 19.71% | 22.77% | 6.98% | 18.78% | 19.13% | 17.61% | 11.78% | 21.33% | 22.57% | 23.92% | 20.17% | 27.02% | 25.09% | 23.56% | 16.07% | 24.20% | 22.39% | 24.26% | 19.24% | 25.70% | 23.46% | 22.76% | 21.86% | -15.02% | 29.55% | 31.35% | 29.33% | 37.06% | 37.83% | 34.66% | 28.66% | 30.05% | 28.32% | 29.21% | 28.05% | 38.52% | 36.19% | 34.18% | 36.02% | 42.60% | 38.79% | 39.23% | 38.54% | 40.78% | 37.56% | 34.99% | 36.74% | 39.82% | 40.00% | 37.38% |
|
EBT Margin
|
| 8.23% | 7.75% | 8.52% | -22.75% | 4.62% | 6.95% | 0.08% | -15.21% | 5.82% | 5.61% | 7.66% | -2.63% | 9.43% | 11.21% | 6.01% | -11.08% | 7.81% | 7.96% | 7.82% | -3.21% | 12.39% | 10.36% | 5.84% | 1.04% | -49.68% | 0.95% | 7.06% | -1.78% | 19.21% | 20.65% | 15.36% | 6.20% | 15.44% | 14.57% | 14.33% | 11.01% | 26.52% | 22.50% | 16.58% | 17.35% | 29.21% | 23.53% | 20.49% | 18.38% | 25.82% | 21.87% | 15.72% | 16.11% | 22.83% | 24.48% | 17.70% |
|
EBIT Margin
|
| 9.86% | 9.16% | 10.07% | -20.49% | 6.10% | 8.26% | 3.72% | -10.60% | 8.93% | 9.29% | 9.98% | -1.51% | 9.92% | 11.99% | 7.19% | -9.65% | 8.79% | 8.59% | 8.48% | -1.95% | 13.16% | 11.50% | 7.83% | 2.46% | -48.43% | 11.54% | 10.43% | 1.82% | 21.06% | 22.34% | 17.07% | 7.41% | 16.33% | 15.79% | 15.42% | 11.91% | 27.52% | 24.61% | 19.00% | 20.34% | 31.55% | 25.38% | 23.14% | 20.70% | 27.75% | 23.94% | 18.37% | 19.00% | 24.79% | 26.26% | 19.73% |
|
EBITDA Margin
|
| 9.86% | 9.16% | 10.07% | -20.49% | 6.10% | 8.26% | 3.72% | -10.60% | 8.93% | 9.29% | 9.98% | -1.51% | 9.92% | 11.99% | 7.19% | -9.65% | 8.79% | 8.59% | 8.48% | -1.95% | 13.16% | 11.50% | 7.83% | 2.46% | -48.43% | 11.54% | 10.43% | 1.82% | 21.06% | 22.34% | 17.07% | 7.41% | 16.33% | 15.79% | 15.42% | 11.91% | 27.52% | 24.61% | 19.00% | 20.34% | 31.55% | 25.38% | 23.14% | 20.70% | 27.75% | 23.94% | 18.37% | 19.00% | 24.79% | 26.26% | 19.73% |
|
Operating Margin
|
| 9.86% | 9.16% | 10.07% | -20.49% | 6.10% | 8.26% | 3.72% | -10.60% | 8.93% | 9.29% | 9.98% | -1.51% | 9.92% | 11.99% | 7.19% | -9.65% | 8.79% | 8.59% | 8.48% | -1.95% | 13.16% | 11.50% | 7.83% | 2.46% | -48.43% | 11.54% | 10.43% | 1.82% | 21.06% | 22.34% | 17.07% | 7.41% | 16.33% | 15.79% | 15.42% | 11.91% | 27.52% | 24.61% | 19.00% | 20.34% | 31.55% | 25.38% | 23.14% | 20.70% | 27.75% | 23.94% | 18.37% | 19.00% | 24.79% | 26.26% | 19.73% |
|
Net Margin
|
| 3.41% | 3.04% | -3.76% | -12.88% | -3.95% | 6.33% | -1.77% | -12.04% | 3.24% | 3.06% | 3.98% | -5.74% | 4.88% | 6.35% | 2.79% | -8.44% | 4.41% | 3.98% | 9.00% | -2.03% | 7.49% | 6.36% | 4.49% | 0.35% | -56.45% | 1.22% | 4.86% | 0.17% | 11.37% | 12.16% | 9.19% | 3.74% | 9.48% | 8.68% | 8.16% | 4.43% | 18.53% | 15.17% | 9.91% | 10.96% | 19.72% | 14.96% | 12.67% | 11.47% | 17.50% | 14.40% | 9.18% | 9.48% | 14.89% | 15.94% | 10.06% |
|
FCF Margin
|
| -13.94% | 8.30% | 31.66% | -20.83% | -7.96% | 6.89% | 24.89% | -12.88% | -8.50% | 6.54% | 32.79% | -3.08% | -3.56% | 9.56% | 19.80% | -9.24% | -9.62% | 8.94% | 31.93% | -3.35% | 0.76% | 8.83% | 24.53% | -3.17% | 12.84% | 18.75% | 26.42% | -3.11% | 24.27% | 24.58% | 27.54% | -3.98% | 11.77% | -6.75% | 8.72% | 4.77% | 23.36% | 16.73% | 26.27% | 1.18% | 25.95% | 22.35% | 28.33% | -4.55% | 15.42% | 14.37% | 19.65% | -0.86% | 26.80% | 20.75% | 26.48% |
|
Inventory Average
|
| | | | | 127.49M | 242.98M | 226.01M | 240.15M | 255.44M | 232.36M | 206.99M | 215.03M | 234.59M | 230.97M | 222.93M | 240.53M | 260.31M | 238.24M | 214.66M | 239.42M | 262.76M | 254.44M | 246.81M | 255.50M | 247.41M | 239.60M | 255.13M | 271.87M | 260.82M | 231.25M | 231.06M | 269.91M | 315.84M | 377.98M | 445.38M | 479.92M | 491.91M | 484.33M | 469.10M | 461.51M | 449.31M | 409.86M | 395.25M | 434.80M | 476.02M | 487.53M | 481.80M | 482.32M | 470.98M | 438.74M | 427.51M |
|
Assets Average
|
| | | | | 1,024.53M | 1,067.04M | 1,015.76M | 1,000.75M | 1,077.15M | 1,111.96M | 1,055.51M | 1,020.30M | 1,055.97M | 1,064.75M | 1,021.02M | 1,016.73M | 1,079.81M | 1,111.72M | 1,061.67M | 1,028.24M | 1,067.07M | 1,092.57M | 1,050.64M | 1,024.60M | 1,055.29M | 1,681.87M | 2,272.25M | 2,309.53M | 2,392.46M | 2,394.20M | 2,357.90M | 2,378.13M | 2,444.22M | 2,490.62M | 2,531.19M | 2,602.76M | 2,937.56M | 3,201.48M | 3,091.63M | 2,953.39M | 2,974.90M | 3,093.32M | 3,149.97M | 3,215.44M | 3,358.23M | 3,491.64M | 3,569.00M | 3,646.31M | 3,800.15M | 3,994.62M | 4,111.80M |
|
Equity Average
|
| -317.87M | -298.07M | -321.02M | -401.15M | -515.27M | -186.47M | 201.56M | 187.83M | 185.16M | 196.47M | 204.23M | 205.61M | 213.15M | 234.33M | 247.24M | 243.62M | 252.54M | 277.66M | 306.89M | 325.09M | 340.40M | 373.00M | 391.15M | 395.58M | 305.25M | 361.97M | 528.87M | 541.73M | 576.04M | 662.05M | 747.43M | 809.44M | 819.91M | 758.15M | 762.39M | 862.21M | 958.81M | 1,031.85M | 1,007.18M | 900.13M | 902.55M | 1,006.15M | 1,074.51M | 1,136.15M | 1,226.58M | 1,337.54M | 1,431.59M | 1,506.14M | 1,616.71M | 1,768.41M | 1,898.65M |
|
Invested Capital
|
-332.37M | -303.37M | -292.77M | -349.26M | -441.89M | -565.84M | 215.72M | 210.24M | 577.02M | 203.40M | 625.28M | 244.58M | 238.36M | 259.69M | 281.35M | 286.35M | 275.40M | 294.76M | 314.68M | 352.75M | 625.03M | 383.16M | 415.85M | 622.25M | 424.25M | 238.12M | 517.95M | 553.93M | 545.44M | 622.55M | 716.51M | 792.36M | 885.80M | 807.70M | 717.00M | 835.53M | 926.14M | 1,026.07M | 1,072.51M | 974.21M | 882.45M | 977.27M | 1,061.78M | 1,112.46M | 1,251.79M | 1,292.53M | 1,405.16M | 1,479.76M | 2,812.37M | 1,699.60M | 1,855.20M | 1,957.22M |
|
Asset Utilization Ratio
|
| | | | | 1.08 | 1.06 | 1.14 | 1.18 | 1.12 | 1.10 | 1.19 | 1.27 | 1.23 | 1.20 | 1.23 | 1.24 | 1.17 | 1.17 | 1.25 | 1.29 | 1.27 | 1.25 | 1.30 | 1.35 | 1.34 | 0.89 | 0.69 | 0.72 | 0.74 | 0.76 | 0.81 | 0.83 | 0.88 | 0.93 | 1.00 | 1.06 | 1.03 | 1.00 | 1.01 | 1.04 | 0.99 | 0.92 | 0.90 | 0.89 | 0.87 | 0.83 | 0.82 | 0.80 | 0.77 | 0.75 | 0.73 |
|
Debt to Equity
|
| | | | -1.00 | -0.85 | 1.94 | 1.70 | 2.26 | 2.29 | 2.13 | 1.62 | 1.72 | 1.66 | 1.43 | 1.23 | 1.47 | 1.51 | 1.34 | 0.88 | 0.92 | 0.86 | 0.72 | 0.58 | 0.59 | 1.21 | 2.05 | 1.83 | 2.04 | 1.70 | 1.26 | 1.01 | 0.95 | 0.98 | 1.28 | 1.17 | 1.02 | 1.29 | 1.22 | 1.34 | 1.53 | 1.33 | 1.22 | 1.16 | 1.08 | 0.99 | 0.91 | 0.86 | 0.82 | 0.75 | 0.68 | 0.66 |
|
Debt Ratio
|
| | | | 0.46 | 0.46 | 0.37 | 0.35 | 0.39 | 0.40 | 0.38 | 0.34 | 0.34 | 0.35 | 0.33 | 0.31 | 0.33 | 0.36 | 0.35 | 0.28 | 0.29 | 0.28 | 0.25 | 0.23 | 0.23 | 0.24 | 0.46 | 0.44 | 0.46 | 0.43 | 0.38 | 0.34 | 0.33 | 0.32 | 0.36 | 0.37 | 0.35 | 0.40 | 0.41 | 0.43 | 0.44 | 0.42 | 0.41 | 0.40 | 0.39 | 0.37 | 0.36 | 0.35 | 0.34 | 0.32 | 0.31 | 0.31 |
|
Equity Ratio
|
-0.35 | | | | -0.46 | -0.54 | 0.19 | 0.21 | 0.17 | 0.17 | 0.18 | 0.21 | 0.20 | 0.21 | 0.23 | 0.25 | 0.23 | 0.24 | 0.26 | 0.32 | 0.31 | 0.33 | 0.36 | 0.39 | 0.38 | 0.20 | 0.22 | 0.24 | 0.23 | 0.25 | 0.30 | 0.34 | 0.35 | 0.33 | 0.28 | 0.32 | 0.34 | 0.31 | 0.33 | 0.32 | 0.29 | 0.32 | 0.33 | 0.35 | 0.36 | 0.37 | 0.39 | 0.41 | 0.42 | 0.43 | 0.45 | 0.47 |
|
FCF Payout Ratio
|
| -0.06 | 0.07 | 0.03 | -2.86 | -0.02 | 0.02 | 0.05 | -0.14 | -0.13 | 0.18 | 0.04 | -0.47 | -0.29 | 0.11 | 0.06 | -0.26 | -0.13 | 0.12 | 0.05 | -0.59 | 2.08 | 0.15 | 0.12 | -0.59 | 1.54 | -0.06 | 0.07 | -0.72 | 0.06 | 0.05 | 0.05 | -0.35 | 0.12 | -0.16 | 0.13 | 0.28 | 0.05 | 0.07 | 0.06 | 1.32 | 0.05 | 0.06 | 0.06 | -0.37 | 0.10 | 0.11 | 0.09 | -2.34 | 0.06 | 0.08 | 0.08 |
|
Enterprise Value
|
606.99M | -3.04M | -2.04M | 672.84M | 639.26M | 772.56M | 105.02M | 311.72M | 316.87M | 312.82M | 309.82M | 304.83M | 303.69M | 298.35M | 296.56M | 291.75M | 296.36M | 289.64M | 285.23M | 274.88M | 273.66M | 268.94M | 267.50M | 265.36M | 273.75M | 270.46M | 225.58M | 177.58M | 72.86M | 34.32M | 58.99M | 31.50M | 34.90M | 85.70M | 214.53M | 188.72M | 175.26M | -274.87M | -297.43M | -269.56M | -63.91M | -217.71M | -337.06M | -439.06M | -381.58M | -437.87M | -514.79M | -393.61M | -370.67M | -550.28M | -730.29M | -929.94M |
|
Return on Sales
|
| 0.05% | 0.05% | -0.01% | -0.14% | 0.02% | 0.05% | -0.01% | -0.19% | 0.04% | 0.04% | 0.04% | -0.03% | 0.05% | 0.07% | 0.04% | -0.10% | 0.05% | 0.05% | 0.10% | -0.04% | 0.09% | 0.07% | 0.05% | 0.01% | -0.55% | 0.02% | 0.06% | 0.01% | 0.14% | 0.15% | 0.11% | 0.05% | 0.11% | 0.11% | 0.10% | 0.07% | 0.20% | 0.17% | 0.13% | 0.14% | 0.22% | 0.17% | 0.16% | 0.14% | 0.20% | 0.17% | 0.12% | 0.12% | 0.17% | 0.18% | 0.13% |
|
Return on Capital Employed
|
| | | | | 0.05% | 0.05% | 0.03% | 0.05% | 0.06% | 0.06% | 0.09% | 0.12% | 0.12% | 0.13% | 0.12% | 0.10% | 0.09% | 0.07% | 0.08% | 0.11% | 0.13% | 0.14% | 0.14% | 0.16% | -0.15% | -0.08% | -0.05% | -0.05% | 0.10% | 0.13% | 0.15% | 0.17% | 0.17% | 0.16% | 0.17% | 0.19% | 0.23% | 0.24% | 0.25% | 0.28% | 0.28% | 0.26% | 0.26% | 0.26% | 0.25% | 0.23% | 0.21% | 0.20% | 0.19% | 0.19% | 0.18% |
|
Return on Invested Capital
|
| | | | -0.02% | 0.01% | 0.02% | 0.60% | -0.17% | -0.09% | -0.16% | 0.02% | 0.24% | 0.23% | 0.22% | 0.20% | 0.14% | 0.14% | 0.10% | 0.16% | 0.14% | 0.17% | 0.24% | 0.16% | 0.18% | -0.47% | -0.33% | -0.20% | -0.19% | 0.31% | 0.32% | 0.32% | 0.30% | 0.30% | 0.33% | 0.34% | 0.33% | 0.42% | 0.47% | 0.49% | 0.60% | 0.59% | 0.52% | 0.51% | 0.47% | 0.43% | 0.40% | 0.36% | 0.23% | 0.21% | 0.29% | 0.27% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | -0.02% | -0.01% | -0.01% | 0.00% | 0.04% | 0.04% | 0.05% | 0.05% | 0.03% | 0.03% | 0.02% | 0.04% | 0.06% | 0.07% | 0.08% | 0.07% | 0.08% | -0.17% | -0.12% | -0.09% | -0.08% | 0.04% | 0.07% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.15% | 0.17% | 0.17% | 0.15% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% |
|
Return on Equity
|
| | | -0.09% | -0.01% | 0.01% | 0.01% | -0.02% | -0.08% | -0.06% | -0.06% | 0.02% | 0.17% | 0.20% | 0.22% | 0.20% | 0.13% | 0.12% | 0.09% | 0.15% | 0.19% | 0.22% | 0.23% | 0.18% | 0.21% | -0.59% | -0.56% | -0.37% | -0.36% | 0.18% | 0.27% | 0.28% | 0.28% | 0.28% | 0.30% | 0.32% | 0.32% | 0.40% | 0.45% | 0.46% | 0.56% | 0.54% | 0.47% | 0.46% | 0.45% | 0.40% | 0.37% | 0.33% | 0.30% | 0.27% | 0.26% | 0.25% |