|
Gross Margin
|
32.04% | | | 37.70% | 36.97% | 38.17% | 42.27% | 38.39% | 37.89% | 38.28% | 41.26% | 37.83% | 38.26% | 38.96% | 41.29% | 37.64% | 37.56% | 38.55% | 40.63% | 37.81% | 36.77% | 37.74% | 40.11% | 36.76% | 36.08% | 36.62% | 38.30% | 35.75% | 35.42% | 36.79% | 39.33% | 35.61% | 35.18% | 35.95% | 38.46% | 35.92% | 36.38% | 36.48% | 38.66% | 35.80% | 35.30% | 35.92% | 37.57% | 33.54% | 36.97% | 39.99% | 42.10% | 43.04% | 44.06% | 43.73% | 44.99% | 43.81% | 43.45% | 41.53% | 41.17% | 38.46% | 40.67% | 44.36% | 46.01% | 47.89% | 44.96% | 45.40% | 47.34% | 44.26% | 47.07% | 46.09% |
|
EBT Margin
|
0.01% | | | 4.51% | 6.59% | 6.88% | 15.36% | 6.71% | 7.86% | 7.93% | 15.56% | 6.06% | 8.04% | 8.41% | 14.98% | 7.21% | 7.96% | 8.81% | 14.86% | 7.64% | 8.21% | 9.15% | 15.43% | 6.98% | 7.37% | 8.96% | 14.04% | 5.79% | 7.17% | 8.79% | 13.64% | 5.63% | 6.75% | 8.48% | 11.82% | 5.43% | 5.69% | 6.79% | 10.85% | 5.79% | 6.09% | 6.89% | 10.97% | 3.76% | 12.00% | 15.26% | 17.44% | 15.63% | 16.59% | 16.12% | 20.98% | 17.11% | 17.12% | 15.51% | 19.21% | 11.68% | 14.76% | 17.39% | 20.68% | 20.07% | 16.39% | 17.60% | 22.04% | 17.35% | 18.36% | 17.47% |
|
EBIT Margin
|
0.06% | | | 4.52% | 6.60% | 6.89% | 15.36% | 6.71% | 7.87% | 7.93% | 15.55% | 6.03% | 8.02% | 8.40% | 14.96% | 7.18% | 7.95% | 8.80% | 14.85% | 7.63% | 8.21% | 9.16% | 15.43% | 6.98% | 7.39% | 8.98% | 14.04% | 5.79% | 7.18% | 8.83% | 13.65% | 5.62% | 6.79% | 8.53% | 11.84% | 5.53% | 5.82% | 6.96% | 10.94% | 5.97% | 6.29% | 7.06% | 11.05% | 3.94% | 12.43% | 15.56% | 17.54% | 15.73% | 16.58% | 16.13% | 20.97% | 17.10% | 17.10% | 15.49% | 19.15% | 11.36% | 14.58% | 17.00% | 20.10% | 19.10% | 15.54% | 16.94% | 21.53% | 16.80% | 17.86% | 16.95% |
|
EBITDA Margin
|
0.06% | | | 4.52% | 6.60% | 6.89% | 15.36% | 6.71% | 7.87% | 7.93% | 15.55% | 6.03% | 8.02% | 8.40% | 14.96% | 7.18% | 7.95% | 8.80% | 14.85% | 7.63% | 8.21% | 9.16% | 15.43% | 6.98% | 7.39% | 8.98% | 14.04% | 5.79% | 7.18% | 8.83% | 13.65% | 5.62% | 6.79% | 8.53% | 11.84% | 5.53% | 5.82% | 6.96% | 10.94% | 5.97% | 6.29% | 7.06% | 11.05% | 3.94% | 12.43% | 15.56% | 17.54% | 15.73% | 16.58% | 16.13% | 20.97% | 17.10% | 17.10% | 15.49% | 19.15% | 11.36% | 14.58% | 17.00% | 20.10% | 19.10% | 15.54% | 16.94% | 21.53% | 16.80% | 17.86% | 16.95% |
|
Operating Margin
|
0.06% | | | 4.52% | 6.60% | 6.89% | 15.36% | 6.71% | 7.87% | 7.93% | 15.55% | 6.03% | 8.02% | 8.40% | 14.96% | 7.18% | 7.95% | 8.80% | 14.85% | 7.63% | 8.21% | 9.16% | 15.43% | 6.98% | 7.39% | 8.98% | 14.04% | 5.79% | 7.18% | 8.83% | 13.65% | 5.62% | 6.79% | 8.53% | 11.84% | 5.53% | 5.82% | 6.96% | 10.94% | 5.97% | 6.29% | 7.06% | 11.05% | 3.94% | 12.43% | 15.56% | 17.54% | 15.73% | 16.58% | 16.13% | 20.97% | 17.10% | 17.10% | 15.49% | 19.15% | 11.36% | 14.58% | 17.00% | 20.10% | 19.10% | 15.54% | 16.94% | 21.53% | 16.80% | 17.86% | 16.95% |
|
Net Margin
|
0.06% | | | 2.72% | 3.97% | 4.48% | 9.49% | 4.10% | 4.82% | 5.01% | 9.67% | 3.76% | 4.96% | 5.18% | 9.51% | 4.45% | 4.98% | 5.39% | 9.12% | 4.74% | 4.88% | 5.68% | 9.53% | 4.35% | 4.76% | 5.72% | 8.90% | 3.61% | 4.47% | 5.57% | 9.14% | 3.56% | 4.40% | 5.49% | 5.70% | 3.75% | 4.06% | 6.00% | 8.46% | 4.24% | 4.57% | 5.18% | 9.01% | 2.87% | 9.03% | 11.43% | 13.48% | 13.02% | 12.63% | 12.19% | 16.11% | 13.44% | 12.49% | 11.48% | 14.47% | 8.92% | 10.82% | 12.80% | 15.55% | 15.68% | 12.13% | 13.18% | 16.68% | 13.37% | 13.48% | 12.83% |
|
FCF Margin
|
| | | -12.23% | 6.16% | 4.42% | 24.93% | -14.73% | 0.40% | 0.71% | 20.91% | -5.94% | 2.02% | -2.45% | 15.13% | -12.08% | 7.49% | 3.53% | 17.48% | -11.13% | 3.38% | 5.55% | 17.30% | -10.43% | 5.09% | 0.57% | 24.21% | -9.18% | 4.86% | 3.19% | 20.99% | -7.07% | 2.57% | 1.90% | 19.82% | -1.93% | 4.97% | 0.82% | 18.77% | -10.81% | 2.22% | 5.03% | 24.53% | 0.94% | 8.63% | 26.15% | 21.97% | 11.24% | 10.31% | 12.21% | 19.88% | 5.99% | 5.69% | 5.43% | 14.05% | 16.66% | 17.70% | 13.40% | 27.26% | 11.28% | 12.03% | 9.44% | 23.00% | 3.51% | 12.56% | 13.18% |
|
Inventory Average
|
| | | 484.26M | 510.50M | 552.44M | 549.82M | 522.75M | 544.38M | 591.61M | 590.02M | 569.87M | 601.31M | 652.40M | 664.23M | 650.78M | 699.21M | 817.75M | 855.89M | 831.79M | 872.64M | 937.29M | 933.71M | 915.25M | 987.14M | 1,066.91M | 1,040.24M | 961.38M | 953.79M | 1,013.35M | 1,020.63M | 1,007.31M | 1,055.04M | 1,124.96M | 1,119.27M | 1,057.24M | 1,076.39M | 1,148.72M | 1,161.27M | 1,140.21M | 1,171.58M | 1,223.13M | 1,179.54M | 1,085.61M | 1,056.51M | 1,083.91M | 1,065.89M | 1,046.91M | 1,129.04M | 1,221.29M | 1,259.20M | 1,321.25M | 1,469.28M | 1,615.16M | 1,572.01M | 1,428.87M | 1,351.23M | 1,348.85M | 1,321.62M | 1,228.73M | 1,214.39M | 1,306.97M | 1,364.34M | 1,333.89M | 1,384.48M | 1,482.25M |
|
Assets Average
|
| | | 2,037.96M | 1,996.13M | 2,015.33M | 2,083.47M | 2,064.26M | 2,003.44M | 2,030.64M | 2,056.00M | 2,015.20M | 1,979.72M | 2,006.65M | 2,105.55M | 2,125.45M | 2,093.70M | 2,175.31M | 2,281.59M | 2,252.42M | 2,165.82M | 2,233.75M | 2,317.11M | 2,290.68M | 2,323.53M | 2,415.82M | 2,426.55M | 2,353.90M | 2,331.97M | 2,413.45M | 2,465.11M | 2,434.03M | 2,435.52M | 2,530.12M | 2,683.07M | 2,721.33M | 2,632.44M | 2,663.37M | 2,765.80M | 3,300.60M | 3,829.02M | 3,916.75M | 4,008.93M | 4,236.08M | 4,452.71M | 4,398.99M | 4,486.05M | 4,385.83M | 4,177.64M | 4,361.18M | 4,551.47M | 4,418.17M | 4,264.94M | 4,456.59M | 4,628.51M | 4,567.03M | 4,521.42M | 4,727.79M | 5,078.66M | 5,213.09M | 5,167.29M | 5,048.20M | 5,108.03M | 5,229.46M | 5,192.84M | 5,269.87M |
|
Equity Average
|
| | | 1,220.99M | 1,218.53M | 1,202.97M | 1,229.08M | 1,254.79M | 1,250.45M | 1,248.99M | 1,251.52M | 1,235.75M | 1,213.35M | 1,214.16M | 1,263.50M | 1,295.68M | 1,250.80M | 1,194.71M | 1,213.02M | 1,232.15M | 1,193.35M | 1,157.39M | 1,180.54M | 1,205.67M | 1,164.00M | 1,128.95M | 1,157.38M | 1,180.54M | 1,158.83M | 1,157.15M | 1,203.85M | 1,229.19M | 1,199.34M | 1,180.35M | 1,187.87M | 1,200.40M | 1,139.11M | 1,086.46M | 1,123.83M | 1,138.74M | 1,121.69M | 1,126.75M | 1,183.88M | 1,227.39M | 1,275.93M | 1,367.41M | 1,526.54M | 1,549.24M | 1,487.01M | 1,535.04M | 1,603.79M | 1,486.98M | 1,294.01M | 1,345.61M | 1,556.99M | 1,583.94M | 1,543.89M | 1,717.09M | 1,970.55M | 2,166.08M | 2,220.20M | 2,058.43M | 2,011.60M | 2,151.85M | 2,155.49M | 2,108.83M |
|
Invested Capital
|
1,130.49M | | 1,213.18M | 1,231.98M | 1,208.37M | 1,201.00M | 1,260.40M | 1,252.25M | 1,258.79M | 1,255.09M | 1,257.06M | 1,217.89M | 1,217.54M | 1,219.61M | 1,310.86M | 1,283.91M | 1,221.19M | 1,171.84M | 1,257.79M | 1,210.08M | 1,180.38M | 1,226.38M | 1,226.67M | 1,246.63M | 1,291.38M | 1,316.53M | 1,198.23M | 1,262.86M | 1,279.81M | 1,284.48M | 1,248.22M | 1,255.15M | 1,303.52M | 1,342.17M | 1,503.57M | 1,497.23M | 1,380.99M | 1,391.94M | 1,455.71M | 1,421.77M | 1,421.60M | 1,431.89M | 1,535.86M | 1,518.93M | 1,632.92M | 1,701.90M | 1,951.18M | 1,447.30M | 1,526.72M | 1,543.37M | 1,664.21M | 1,309.74M | 1,278.28M | 1,412.93M | 1,701.05M | 1,466.83M | 1,620.95M | 1,813.23M | 2,127.86M | 2,204.31M | 2,236.09M | 1,880.78M | 2,142.42M | 2,161.28M | 2,149.70M | 2,067.96M |
|
Asset Utilization Ratio
|
| | | 0.68 | 0.75 | 1.15 | 1.68 | 1.72 | 1.80 | 1.80 | 1.81 | 1.87 | 1.93 | 1.95 | 1.92 | 1.94 | 2.02 | 1.99 | 1.92 | 1.99 | 2.09 | 2.07 | 2.03 | 2.08 | 2.08 | 2.04 | 2.05 | 2.14 | 2.18 | 2.11 | 2.06 | 2.09 | 2.11 | 2.05 | 1.97 | 1.98 | 2.07 | 2.07 | 2.05 | 1.73 | 1.52 | 1.50 | 1.47 | 1.39 | 1.35 | 1.44 | 1.51 | 1.66 | 1.86 | 1.84 | 1.81 | 1.90 | 2.01 | 1.96 | 1.87 | 1.87 | 1.83 | 1.68 | 1.53 | 1.47 | 1.47 | 1.49 | 1.51 | 1.49 | 1.51 | 1.50 |
|
Debt to Equity
|
0.02 | | 0.01 | 0.01 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.00 | 0.05 | 0.13 | 0.18 | | 0.09 | 0.11 | 0.11 | | 0.04 | 0.10 | 0.15 | 0.25 | 0.25 | 0.28 | 0.33 | 0.26 | 0.27 | 0.32 | 0.35 | 0.24 | 0.65 | 0.59 | 0.21 | 0.18 | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.01 | | 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 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.03 | 0.06 | 0.08 | | 0.04 | 0.05 | 0.05 | | 0.02 | 0.05 | 0.07 | 0.11 | 0.11 | 0.11 | 0.13 | 0.11 | 0.08 | 0.09 | 0.10 | 0.07 | 0.18 | 0.18 | 0.07 | 0.06 | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.60 | | 0.58 | 0.62 | 0.60 | 0.59 | 0.59 | 0.63 | 0.62 | 0.61 | 0.61 | 0.62 | 0.61 | 0.60 | 0.60 | 0.62 | 0.57 | 0.53 | 0.54 | 0.56 | 0.54 | 0.49 | 0.53 | 0.53 | 0.48 | 0.46 | 0.50 | 0.51 | 0.49 | 0.47 | 0.50 | 0.51 | 0.48 | 0.45 | 0.43 | 0.45 | 0.41 | 0.40 | 0.41 | 0.30 | 0.29 | 0.29 | 0.30 | 0.28 | 0.30 | 0.33 | 0.35 | 0.35 | 0.36 | 0.34 | 0.36 | 0.31 | 0.30 | 0.31 | 0.36 | 0.33 | 0.35 | 0.37 | 0.40 | 0.43 | 0.43 | 0.38 | 0.40 | 0.42 | 0.41 | 0.39 |
|
FCF Payout Ratio
|
| 0.18 | 0.04 | -0.15 | 0.30 | 0.44 | 0.05 | -0.14 | 5.43 | 2.90 | 0.07 | -0.46 | 1.26 | -0.94 | 0.10 | -0.20 | 0.41 | 0.80 | 0.12 | -0.30 | 0.89 | 0.49 | 0.11 | -0.30 | 0.56 | 4.55 | 0.08 | -0.34 | 0.59 | 0.84 | 0.10 | -0.44 | 1.10 | 1.37 | 0.10 | -1.47 | 0.57 | 3.19 | 0.10 | -0.27 | 1.27 | 0.52 | 0.08 | 3.41 | 0.31 | 0.08 | 0.08 | 0.23 | 0.23 | 0.18 | 0.11 | 0.51 | 0.45 | 0.44 | 0.15 | 0.20 | 0.18 | 0.23 | 0.09 | 0.34 | 0.34 | 0.43 | 0.13 | 1.23 | 0.35 | 0.33 |
|
Enterprise Value
|
-165.31M | | -513.94M | -404.85M | -404.04M | -389.63M | -628.40M | -471.02M | -424.63M | -379.39M | -502.76M | -376.46M | -336.55M | -262.48M | -424.56M | -252.54M | -205.36M | -128.76M | -330.12M | -112.87M | -70.57M | -107.70M | -222.93M | -78.85M | -119.78M | -72.26M | -193.65M | -99.22M | -111.12M | -75.38M | -213.71M | -93.97M | -103.11M | -90.78M | -390.14M | -290.24M | -174.58M | -164.41M | -338.95M | -107.68M | -120.47M | -155.03M | -432.16M | -861.00M | -947.76M | -773.17M | -1200.34M | -639.67M | -655.21M | -656.90M | -850.34M | -324.83M | -124.94M | -113.06M | -367.34M | -297.29M | -514.43M | -698.81M | -1262.01M | -1254.79M | -1265.26M | -826.78M | -1212.98M | -1047.18M | -985.82M | -884.66M |
|
Return on Sales
|
0.00% | | | 0.03% | 0.04% | 0.04% | 0.09% | 0.04% | 0.05% | 0.05% | 0.10% | 0.04% | 0.05% | 0.05% | 0.09% | 0.04% | 0.05% | 0.05% | 0.07% | 0.05% | 0.05% | 0.06% | 0.10% | 0.04% | 0.05% | 0.06% | 0.08% | 0.04% | 0.04% | 0.06% | 0.09% | 0.04% | 0.04% | 0.05% | 0.06% | 0.04% | 0.04% | 0.06% | 0.08% | 0.04% | 0.05% | 0.05% | 0.09% | 0.03% | 0.09% | 0.11% | 0.13% | 0.13% | 0.13% | 0.12% | 0.16% | 0.13% | 0.12% | 0.11% | 0.14% | 0.09% | 0.11% | 0.13% | 0.16% | 0.16% | 0.12% | 0.13% | 0.17% | 0.13% | 0.13% | 0.13% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.22% | 0.22% | 0.24% | 0.25% | 0.26% | 0.25% | 0.27% | 0.28% | 0.28% | 0.27% | 0.31% | 0.33% | 0.32% | 0.31% | 0.33% | 0.37% | 0.35% | 0.34% | 0.38% | 0.38% | 0.34% | 0.32% | 0.35% | 0.35% | 0.31% | 0.31% | 0.33% | 0.34% | 0.27% | 0.25% | 0.27% | 0.27% | 0.26% | 0.20% | 0.17% | 0.18% | 0.19% | 0.17% | 0.19% | 0.24% | 0.35% | 0.40% | 0.49% | 0.50% | 0.52% | 0.56% | 0.63% | 0.60% | 0.50% | 0.48% | 0.45% | 0.43% | 0.39% | 0.39% | 0.40% | 0.42% | 0.45% | 0.40% | 0.42% | 0.43% |
|
Return on Invested Capital
|
| | | | | 0.07% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.23% | 0.21% | 0.21% | 0.22% | 0.22% | 0.25% | 0.25% | 0.24% | 0.24% | 0.24% | 0.24% | 0.23% | 0.23% | 0.24% | 0.24% | 0.24% | 0.23% | 0.18% | 0.18% | 0.18% | 0.20% | 0.24% | 0.24% | 0.25% | 0.25% | 0.24% | 0.23% | 0.27% | 0.33% | 0.38% | 0.52% | 0.67% | 0.67% | 0.70% | 0.78% | 0.91% | 0.87% | 0.72% | 0.65% | 0.62% | 0.55% | 0.47% | 0.47% | 0.46% | 0.50% | 0.54% | 0.49% | 0.51% | 0.52% |
|
Return on Assets
|
| | | 0.01% | 0.03% | 0.04% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.12% | 0.15% | 0.20% | 0.24% | 0.24% | 0.25% | 0.26% | 0.28% | 0.26% | 0.24% | 0.23% | 0.21% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.21% | 0.22% | 0.21% |
|
Return on Equity
|
| | | 0.02% | 0.04% | 0.07% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.23% | 0.21% | 0.21% | 0.22% | 0.23% | 0.26% | 0.25% | 0.27% | 0.28% | 0.26% | 0.25% | 0.26% | 0.25% | 0.25% | 0.25% | 0.26% | 0.26% | 0.22% | 0.22% | 0.23% | 0.25% | 0.30% | 0.30% | 0.31% | 0.31% | 0.30% | 0.28% | 0.32% | 0.39% | 0.45% | 0.56% | 0.66% | 0.67% | 0.70% | 0.78% | 0.91% | 0.87% | 0.72% | 0.65% | 0.62% | 0.55% | 0.48% | 0.49% | 0.48% | 0.52% | 0.56% | 0.51% | 0.52% | 0.54% |