|
Gross Margin
|
25.48% | 24.94% | 23.19% | 23.71% | 24.05% | 23.25% | 24.06% | 23.44% | 25.26% | 24.13% | 24.00% | 24.88% | 23.78% | 23.57% | 23.75% | 23.88% | 24.58% | 23.80% | 23.90% | 24.00% | 24.66% | 23.87% | 24.21% | 24.44% | 25.25% | 24.13% | 24.29% | 24.57% | 24.95% | 24.03% | 24.35% | 24.96% | 25.06% | 24.32% | 24.06% | 24.98% | 24.91% | 24.07% | 24.61% | 25.18% | 25.10% | 23.91% | 23.99% | 24.30% | 24.56% | 23.55% | 24.32% | 24.44% | 25.95% | 25.84% | 27.08% | 27.26% | 29.56% | 27.91% | 27.06% | 27.42% | 28.90% | 28.09% | 26.66% | 25.85% | 27.52% | 27.10% | 26.21% | 26.69% | 28.06% | 29.26% | 27.52% |
|
EBT Margin
|
-0.65% | 6.41% | 5.45% | 2.46% | 1.56% | 8.10% | 7.77% | 3.19% | 2.97% | 8.44% | 7.98% | 4.83% | 3.00% | 8.35% | 8.28% | 4.20% | 4.12% | 9.23% | 8.66% | 4.71% | 4.53% | 9.55% | 9.14% | 5.77% | 5.64% | 10.07% | 9.27% | 5.88% | 5.84% | 9.60% | 9.53% | 6.28% | 5.44% | 10.01% | 9.14% | 6.22% | 5.76% | 10.25% | 9.36% | 5.86% | 5.84% | 9.71% | 8.88% | 4.80% | 4.41% | 9.52% | 10.20% | 6.04% | 7.20% | 11.70% | 11.59% | 8.12% | 11.19% | 13.40% | 11.58% | 8.67% | 10.58% | 13.09% | 11.98% | 6.78% | 8.24% | 12.79% | 11.90% | 8.15% | 7.68% | 13.29% | 11.54% |
|
EBIT Margin
|
-0.54% | 6.49% | 5.59% | 2.64% | 1.74% | 8.20% | 7.87% | 3.32% | 3.13% | 8.55% | 8.13% | 5.03% | 3.14% | 8.49% | 8.39% | 4.37% | 4.28% | 9.38% | 8.82% | 4.85% | 4.66% | 9.65% | 9.27% | 5.93% | 5.81% | 10.21% | 9.40% | 6.00% | 5.95% | 9.68% | 9.61% | 6.36% | 5.58% | 10.14% | 9.31% | 6.36% | 5.82% | 10.31% | 9.44% | 5.90% | 5.92% | 9.80% | 8.98% | 4.85% | 4.49% | 9.54% | 10.20% | 6.04% | 7.21% | 11.72% | 11.60% | 8.14% | 11.23% | 13.46% | 11.60% | 8.68% | 10.62% | 13.26% | 12.07% | 6.72% | 8.09% | 12.56% | 11.59% | 7.76% | 7.33% | 13.18% | 11.36% |
|
EBITDA Margin
|
-0.54% | 6.49% | 5.59% | 2.64% | 1.74% | 8.20% | 7.87% | 3.32% | 3.13% | 8.55% | 8.13% | 5.03% | 3.14% | 8.49% | 8.39% | 4.37% | 4.28% | 9.38% | 8.82% | 4.85% | 4.66% | 9.65% | 9.27% | 5.93% | 5.81% | 10.21% | 9.40% | 6.00% | 5.95% | 9.68% | 9.61% | 6.36% | 5.58% | 10.14% | 9.31% | 6.36% | 5.82% | 10.31% | 9.44% | 5.90% | 5.92% | 9.80% | 8.98% | 4.85% | 4.49% | 9.54% | 10.20% | 6.04% | 7.21% | 11.72% | 11.60% | 8.14% | 11.23% | 13.46% | 11.60% | 8.68% | 10.62% | 13.26% | 12.07% | 6.72% | 8.09% | 12.56% | 11.59% | 7.76% | 7.33% | 13.18% | 11.36% |
|
Operating Margin
|
-0.54% | 6.49% | 5.59% | 2.64% | 1.74% | 8.20% | 7.87% | 3.32% | 3.13% | 8.55% | 8.13% | 5.03% | 3.14% | 8.49% | 8.39% | 4.37% | 4.28% | 9.38% | 8.82% | 4.85% | 4.66% | 9.65% | 9.27% | 5.93% | 5.81% | 10.21% | 9.40% | 6.00% | 5.95% | 9.68% | 9.61% | 6.36% | 5.58% | 10.14% | 9.31% | 6.36% | 5.82% | 10.31% | 9.44% | 5.90% | 5.92% | 9.80% | 8.98% | 4.85% | 4.49% | 9.54% | 10.20% | 6.04% | 7.21% | 11.72% | 11.60% | 8.14% | 11.23% | 13.46% | 11.60% | 8.68% | 10.62% | 13.26% | 12.07% | 6.72% | 8.09% | 12.56% | 11.59% | 7.76% | 7.33% | 13.18% | 11.36% |
|
Net Margin
|
-246.03% | 0.00% | -166.14% | 1.65% | 1.07% | 5.57% | 5.35% | 2.21% | 1.19% | 5.92% | 5.67% | 3.49% | 1.11% | 6.02% | 5.83% | 3.09% | 2.96% | 4.26% | 6.11% | 3.38% | 2.03% | 4.43% | 4.44% | 2.54% | 2.62% | 4.92% | 4.53% | 2.70% | 2.72% | 4.89% | 4.67% | 2.97% | 2.64% | 5.30% | 4.84% | 4.11% | 4.57% | 8.12% | 7.48% | 4.94% | 4.70% | 7.87% | 7.14% | 4.14% | 3.60% | 7.69% | 8.21% | 4.89% | 5.82% | 9.31% | 9.25% | 6.33% | 8.85% | 10.57% | 9.14% | 9.94% | 8.41% | 10.25% | 9.43% | 6.10% | 6.66% | 10.03% | 7.37% | 6.57% | 6.17% | 10.51% | 7.30% |
|
FCF Margin
|
4.82% | 3.73% | 1.82% | 7.04% | -1.48% | 7.00% | 4.70% | 8.10% | -8.72% | -0.15% | -2.18% | 17.87% | 0.88% | -7.13% | 11.93% | 13.82% | -2.88% | -5.65% | 11.47% | 11.53% | 3.04% | -8.05% | 9.12% | 10.38% | -2.46% | -5.63% | 14.27% | 13.28% | 4.59% | -0.23% | 8.14% | 11.04% | 3.46% | -0.43% | 12.27% | 11.73% | -4.87% | 1.28% | 6.58% | 9.71% | 5.24% | 0.76% | 8.91% | 12.54% | 3.77% | 15.88% | 7.02% | 13.58% | -3.75% | 6.13% | 13.02% | 1.40% | -7.22% | 7.69% | 13.67% | 12.90% | -3.54% | -2.50% | 16.12% | 18.00% | 6.25% | 2.40% | 10.32% | 21.14% | -12.10% | -0.69% | 16.74% |
|
Inventory Average
|
120.77M | -12.29M | -29.75M | 182.89M | 434.16M | 490.39M | 489.66M | 424.35M | 447.38M | 557.78M | 576.60M | 502.90M | 498.89M | 602.43M | 645.26M | 582.08M | 596.58M | 669.54M | 667.94M | 613.51M | 645.50M | 733.91M | 744.92M | 703.93M | 739.42M | 799.95M | 775.49M | 712.96M | 710.04M | 747.73M | 744.53M | 712.36M | 718.26M | 760.76M | 778.03M | 773.68M | 785.67M | 841.46M | 841.89M | 824.00M | 865.38M | 930.52M | 968.93M | 945.63M | 931.80M | 898.59M | 869.51M | 832.98M | 883.97M | 1,015.63M | 1,043.38M | 1,078.81M | 1,252.88M | 1,435.41M | 1,432.86M | 1,377.68M | 1,492.23M | 1,651.80M | 1,619.52M | 1,448.51M | 1,501.46M | 1,614.57M | 1,585.15M | 1,491.12M | 1,580.76M | 1,864.47M | 1,777.31M |
|
Assets Average
|
| | | | | | 1,367.25M | 1,277.08M | 1,236.45M | 1,376.78M | 1,474.82M | 1,349.95M | 1,309.38M | 1,622.74M | 1,847.35M | 1,740.94M | 1,704.67M | 1,820.15M | 1,865.52M | 1,743.78M | 1,723.19M | 1,883.85M | 1,947.91M | 1,848.03M | 1,840.29M | 1,978.03M | 1,998.01M | 1,858.95M | 1,832.67M | 1,948.24M | 1,988.59M | 1,916.12M | 1,904.96M | 2,044.85M | 2,151.32M | 2,097.55M | 2,061.58M | 2,200.95M | 2,278.18M | 2,195.89M | 2,279.99M | 2,515.69M | 2,662.75M | 2,624.61M | 2,568.99M | 2,609.28M | 2,642.21M | 2,566.02M | 2,588.31M | 2,911.97M | 3,111.30M | 3,088.39M | 3,279.88M | 3,631.24M | 3,686.59M | 3,536.40M | 3,644.41M | 3,951.81M | 4,071.04M | 3,884.12M | 4,043.15M | 4,376.22M | 4,456.40M | 4,498.50M | 4,466.94M | 4,591.93M | 4,642.11M |
|
Equity Average
|
| | | | | | 928.29M | 932.82M | 911.69M | 932.93M | 991.50M | 1,006.67M | 1,000.83M | 1,115.37M | 1,226.05M | 1,121.68M | 1,028.10M | 1,062.11M | 1,123.30M | 1,141.96M | 1,127.72M | 1,156.79M | 1,162.55M | 1,135.80M | 1,128.22M | 545.36M | -38.08M | 580.62M | 1,212.21M | 1,246.97M | 1,289.79M | 1,279.04M | 1,229.98M | 1,244.29M | 1,306.20M | 1,441.51M | 1,550.30M | 1,575.81M | 1,631.27M | 1,631.13M | 1,600.48M | 1,616.31M | 1,693.19M | 1,733.89M | 1,698.83M | 1,709.48M | 1,773.01M | 1,794.85M | 1,788.29M | 1,864.18M | 1,976.53M | 2,009.47M | 2,039.07M | 2,150.24M | 2,267.96M | 2,282.22M | 2,278.29M | 2,380.17M | 2,558.91M | 2,640.98M | 2,771.88M | 2,985.88M | 3,103.03M | 3,113.05M | 3,076.05M | 3,154.84M | 3,261.72M |
|
Invested Capital
|
0.26M | 0.23M | 0.18M | 894.96M | 0.11M | 919.99M | 936.87M | 928.97M | 894.55M | 971.41M | 1,126.63M | 1,001.73M | 1,042.46M | 1,230.80M | 1,221.33M | 1,022.04M | 1,034.16M | 1,090.07M | 1,156.63M | 1,127.50M | 1,128.16M | 1,185.70M | 1,139.73M | 1,132.21M | 1,124.58M | -31.12M | -40.12M | 1,203.90M | 1,220.89M | 1,274.03M | 1,306.53M | 1,251.95M | 1,209.81M | 1,282.04M | 1,332.28M | 1,551.22M | 1,549.86M | 1,603.50M | 1,776.95M | 1,601.96M | 1,657.76M | 1,694.15M | 1,820.61M | 1,718.00M | 1,682.89M | 1,736.08M | 1,809.94M | 1,786.14M | 1,869.59M | 2,012.84M | 2,104.24M | 2,009.18M | 2,167.53M | 2,308.38M | 2,405.39M | 2,263.14M | 2,400.83M | 2,545.15M | 2,764.27M | 2,633.08M | 3,030.47M | 3,148.60M | 3,269.24M | 3,086.01M | 3,201.18M | 3,337.24M | 3,418.32M |
|
Asset Utilization Ratio
|
| | | | | | 2.01 | 2.23 | 2.32 | 2.10 | 2.03 | 2.21 | 2.35 | 1.98 | 1.79 | 1.97 | 2.06 | 1.99 | 1.97 | 2.15 | 2.20 | 2.04 | 2.00 | 2.13 | 2.17 | 2.04 | 2.05 | 2.21 | 2.27 | 2.13 | 2.12 | 2.20 | 2.23 | 2.10 | 1.99 | 2.07 | 2.13 | 2.02 | 1.98 | 2.07 | 2.00 | 1.82 | 1.76 | 1.82 | 1.89 | 1.85 | 1.88 | 1.97 | 2.00 | 1.95 | 1.90 | 2.03 | 2.03 | 1.91 | 1.95 | 2.06 | 2.00 | 1.81 | 1.78 | 1.88 | 1.81 | 1.70 | 1.68 | 1.69 | 1.70 | 1.63 | 1.60 |
|
Interest Coverage Ratio
|
-4.76 | 76.44 | 40.21 | 14.47 | 9.88 | 79.33 | 73.64 | 26.26 | 20.33 | 75.76 | 54.96 | 25.25 | 22.42 | 63.61 | 72.32 | 26.92 | 25.85 | 62.25 | 53.60 | 34.02 | 35.24 | 90.60 | 68.60 | 36.71 | 34.14 | 76.60 | 72.86 | 53.09 | 51.39 | 111.57 | 119.78 | | | | | | | 180.01 | | | | 110.89 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.02 | | 0.02 | 0.02 | 0.01 | 0.03 | 0.07 | 0.11 | 0.00 | 0.04 | 0.19 | 0.17 | 0.31 | 0.31 | 0.37 | 0.25 | 0.20 | 0.20 | 0.29 | 0.31 | 0.27 | 0.30 | -12.96 | -7.25 | 0.20 | 0.20 | 0.21 | 0.17 | 0.19 | 0.23 | 0.30 | 0.21 | 0.01 | 0.06 | 0.09 | 0.07 | 0.08 | 0.20 | 0.25 | 0.23 | 0.22 | 0.18 | 0.11 | 0.08 | 0.12 | 0.14 | 0.20 | 0.14 | 0.19 | 0.27 | 0.23 | 0.15 | 0.15 | 0.23 | 0.28 | 0.18 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 |
|
Debt Ratio
|
| | | 0.01 | | 0.01 | 0.02 | 0.01 | 0.02 | 0.04 | 0.08 | 0.00 | 0.03 | 0.12 | 0.11 | 0.19 | 0.19 | 0.21 | 0.16 | 0.14 | 0.13 | 0.18 | 0.19 | 0.17 | 0.18 | 0.21 | 0.16 | 0.14 | 0.13 | 0.13 | 0.11 | 0.13 | 0.15 | 0.18 | 0.13 | 0.01 | 0.04 | 0.06 | 0.05 | 0.06 | 0.13 | 0.16 | 0.15 | 0.15 | 0.12 | 0.07 | 0.06 | 0.09 | 0.10 | 0.12 | 0.09 | 0.12 | 0.16 | 0.14 | 0.09 | 0.10 | 0.14 | 0.17 | 0.12 | 0.11 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Equity Ratio
|
| | | 0.77 | | 0.65 | 0.71 | 0.75 | 0.72 | 0.64 | 0.71 | 0.79 | 0.74 | 0.65 | 0.68 | 0.61 | 0.60 | 0.57 | 0.64 | 0.68 | 0.63 | 0.60 | 0.60 | 0.63 | 0.60 | -0.02 | -0.02 | 0.67 | 0.65 | 0.63 | 0.67 | 0.67 | 0.62 | 0.59 | 0.62 | 0.76 | 0.75 | 0.69 | 0.74 | 0.74 | 0.67 | 0.62 | 0.65 | 0.67 | 0.65 | 0.66 | 0.68 | 0.72 | 0.67 | 0.62 | 0.65 | 0.65 | 0.60 | 0.59 | 0.65 | 0.64 | 0.61 | 0.60 | 0.66 | 0.70 | 0.67 | 0.69 | 0.70 | 0.68 | 0.69 | 0.68 | 0.72 |
|
Times Interest Earned
|
-4.76 | 76.44 | 40.21 | 14.47 | 9.88 | 79.33 | 73.64 | 26.26 | 20.33 | 75.76 | 54.96 | 25.25 | 22.42 | 63.61 | 72.32 | 26.92 | 25.85 | 62.25 | 53.60 | 34.02 | 35.24 | 90.60 | 68.60 | 36.71 | 34.14 | 76.60 | 72.86 | 53.09 | 51.39 | 111.57 | 119.78 | | | | | | | 180.01 | | | | 110.89 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.91 | -0.91 | -1.13 | 2.49 | -2.05 | 0.28 | 0.44 | 0.32 | -0.69 | -2.81 | -0.94 | 0.16 | 3.68 | -0.28 | 0.18 | 1.83 | -1.44 | -0.03 | 0.00 | 0.40 | 0.60 | -0.15 | 0.20 | 0.23 | -1.23 | -0.36 | 0.15 | 0.21 | 0.77 | -10.78 | 0.30 | 0.37 | 1.24 | -6.84 | 0.30 | 0.40 | -1.03 | 3.18 | 0.64 | 0.56 | 1.23 | 5.76 | 0.49 | 0.45 | 1.61 | 0.32 | 0.63 | 0.44 | -1.61 | 0.66 | 0.33 | 3.54 | -0.69 | 0.52 | 0.31 | 0.42 | -1.73 | -1.91 | 0.28 | 0.33 | 0.99 | 2.12 | 0.49 | 0.29 | -0.59 | -8.50 | 0.35 |
|
Enterprise Value
|
-41.44M | -45.30M | 114.58M | 98.69M | 82.53M | 80.71M | 70.15M | 37.94M | 97.26M | 164.75M | 186.02M | 183.25M | 185.89M | 288.59M | 249.89M | 200.06M | 257.32M | 269.65M | 288.54M | 267.40M | 263.74M | 273.94M | 241.43M | 222.99M | 226.81M | 242.27M | 236.29M | 209.93M | 219.75M | 239.12M | 231.14M | 189.67M | 182.28M | 210.66M | 213.03M | 172.28M | 198.31M | 200.74M | 225.57M | 170.97M | 186.77M | 221.85M | 249.76M | 204.89M | 227.31M | 219.47M | 227.73M | 147.02M | 211.54M | 259.04M | 239.74M | 214.20M | 244.90M | 256.29M | 277.15M | 211.54M | 238.47M | 251.88M | 266.73M | 176.24M | -77.72M | 8.50M | -84.53M | -374.69M | -9.01M | 168.40M | -37.52M |
|
Return on Sales
|
-0.01% | 0.04% | 0.04% | 0.02% | 0.01% | 0.06% | 0.05% | 0.02% | 0.02% | 0.06% | 0.06% | 0.03% | 0.02% | 0.06% | 0.06% | 0.03% | 0.03% | 0.06% | 0.06% | 0.03% | 0.03% | 0.07% | 0.06% | 0.04% | 0.04% | 0.07% | 0.06% | 0.04% | 0.04% | 0.07% | 0.06% | 0.04% | 0.04% | 0.07% | 0.07% | 0.05% | 0.05% | 0.08% | 0.07% | 0.05% | 0.05% | 0.08% | 0.07% | 0.04% | 0.04% | 0.08% | 0.08% | 0.05% | 0.06% | 0.09% | 0.09% | 0.06% | 0.09% | 0.11% | 0.09% | 0.10% | 0.08% | 0.10% | 0.09% | 0.06% | 0.07% | 0.10% | 0.09% | 0.07% | 0.06% | 0.11% | 0.09% |
|
Return on Capital Employed
|
| | | | | | 0.15% | 0.16% | 0.18% | 0.19% | 0.17% | 0.18% | 0.20% | 0.17% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.18% | 0.20% | 0.19% | 0.18% | 0.20% | 0.21% | 0.20% | 0.20% | 0.21% | 0.23% | 0.22% | 0.21% | 0.22% | 0.23% | 0.22% | 0.21% | 0.21% | 0.21% | 0.22% | 0.21% | 0.20% | 0.21% | 0.19% | 0.18% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.22% | 0.25% | 0.25% | 0.27% | 0.29% | 0.31% | 0.30% | 0.32% | 0.31% | 0.27% | 0.26% | 0.25% | 0.25% | 0.22% | 0.21% | 0.22% | 0.22% | 0.22% | 0.20% |
|
Return on Invested Capital
|
0.18% | 38.00% | 45.49% | 0.12% | 0.13% | 0.20% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.14% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.41% | -6.43% | 0.40% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.20% | 0.19% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.22% | 0.22% | 0.24% | 0.27% | 0.28% | 0.27% | 0.30% | 0.30% | 0.28% | 0.26% | 0.24% | 0.22% | 0.20% | 0.19% | 0.19% | 0.19% | 0.19% | 0.18% |
|
Return on Assets
|
| | | | | | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.20% | 0.19% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% |
|
Return on Equity
|
| | | | | | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.16% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.41% | -5.91% | 0.39% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.19% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.20% | 0.23% | 0.23% | 0.25% | 0.28% | 0.29% | 0.28% | 0.31% | 0.31% | 0.29% | 0.27% | 0.24% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% |