|
Gross Margin
|
| 35.32% | 35.54% | 33.85% | 37.09% | 36.20% | 37.36% | 35.59% | 36.68% | 36.05% | 37.69% | 37.42% | 36.98% | 35.39% | 37.10% | 36.51% | 36.55% | 35.00% | 34.84% | 34.40% | 34.06% | 35.06% | 35.44% | 33.86% | 34.87% | 37.03% | 38.25% | 38.95% | 38.37% | 38.82% | 38.72% | 38.00% | 108.38% | 39.66% | 39.94% | 38.99% | 39.58% | 45.74% | 46.32% | 42.96% | 43.08% | 42.59% | 41.71% | 36.68% | 42.53% | 40.04% | 33.61% | 32.15% | 39.99% | 43.03% | 42.65% | 43.69% | 45.51% | 45.22% | 46.20% | 43.49% | 46.55% | 45.51% | 44.07% | 44.40% |
|
EBT Margin
|
| 3.77% | 0.85% | 0.62% | 3.85% | -0.79% | 5.83% | 3.24% | 4.11% | 3.20% | -17.09% | 8.60% | 12.43% | 6.57% | 10.24% | 1.69% | 2.45% | 6.43% | 6.71% | 4.98% | -0.14% | 2.76% | 5.91% | 0.31% | 12.69% | 8.64% | 10.78% | 7.99% | 12.55% | 10.96% | 11.95% | 12.52% | 108.38% | 12.43% | 14.60% | 12.57% | 6.44% | 30.34% | 30.80% | 24.16% | 7.16% | 11.00% | 9.49% | -4.69% | 16.44% | 16.78% | -4.19% | 4.17% | 8.52% | 11.43% | 11.97% | 5.97% | 11.50% | 15.00% | 14.73% | 11.28% | 14.43% | 15.28% | 17.37% | 13.06% |
|
EBIT Margin
|
| 13.41% | 13.62% | 10.52% | 13.05% | 11.14% | 13.23% | 12.61% | 11.53% | 12.35% | 14.48% | 14.12% | 12.71% | 11.30% | 14.82% | 7.18% | 6.25% | 10.97% | 11.42% | 10.54% | 3.47% | 8.18% | 10.69% | 7.26% | 15.75% | 12.91% | 15.01% | 14.75% | 14.81% | 14.32% | 15.51% | 14.62% | 108.38% | 15.78% | 16.98% | 15.78% | 16.09% | 37.78% | 36.25% | 43.02% | 11.70% | 15.31% | 14.15% | 5.68% | 18.32% | 18.82% | -2.42% | 5.82% | 11.74% | 13.59% | 15.09% | 9.19% | 14.23% | 17.45% | 17.12% | 13.30% | 16.31% | 17.46% | 17.02% | 14.83% |
|
EBITDA Margin
|
| 13.41% | 13.62% | 10.52% | 13.05% | 11.14% | 13.23% | 12.61% | 11.53% | 12.35% | 14.48% | 14.12% | 12.71% | 11.30% | 14.82% | 7.18% | 6.25% | 10.97% | 11.42% | 10.54% | 3.47% | 8.18% | 10.69% | 7.26% | 15.75% | 12.91% | 15.01% | 14.75% | 14.81% | 14.32% | 15.51% | 14.62% | 108.38% | 15.78% | 16.98% | 15.78% | 16.09% | 37.78% | 36.25% | 43.02% | 11.70% | 15.31% | 14.15% | 5.68% | 18.32% | 18.82% | -2.42% | 5.82% | 11.74% | 13.59% | 15.09% | 9.19% | 14.23% | 17.45% | 17.12% | 13.30% | 16.31% | 17.46% | 17.02% | 14.83% |
|
Operating Margin
|
| 13.41% | 13.62% | 10.52% | 13.05% | 11.14% | 13.23% | 12.61% | 11.53% | 12.35% | 14.48% | 14.12% | 12.71% | 11.30% | 14.82% | 7.18% | 6.25% | 10.97% | 11.42% | 10.54% | 3.47% | 8.18% | 10.69% | 7.26% | 15.75% | 12.91% | 15.01% | 14.75% | 14.81% | 14.32% | 15.51% | 14.62% | 108.38% | 15.78% | 16.98% | 15.78% | 16.09% | 37.78% | 36.25% | 43.02% | 11.70% | 15.31% | 14.15% | 5.68% | 18.32% | 18.82% | -2.42% | 5.82% | 11.74% | 13.59% | 15.09% | 9.19% | 14.23% | 17.45% | 17.12% | 13.30% | 16.31% | 17.46% | 17.02% | 14.83% |
|
Net Margin
|
| 0.06% | 0.07% | 0.02% | -1.00% | -0.12% | -0.04% | -0.47% | | 0.36% | 0.22% | 0.27% | 0.09% | 0.14% | -0.06% | -0.82% | -0.58% | 4.39% | 4.65% | 5.30% | -0.08% | 4.01% | 5.01% | 0.38% | 4.29% | 4.67% | 5.29% | 17.36% | -13.09% | -1.29% | -8.27% | 4.04% | 22.23% | 8.01% | 9.74% | 9.29% | 5.21% | 20.38% | 22.73% | 19.76% | 24.37% | 30.00% | 27.95% | -28.58% | 0.33% | | | 1.15% | 0.05% | 0.42% | 1.56% | 0.11% | 0.08% | 0.17% | | 0.08% | 0.67% | 0.09% | 0.48% | 0.10% |
|
FCF Margin
|
| -9.73% | 13.36% | 1.54% | 10.94% | -10.60% | 5.67% | 6.70% | 14.21% | -7.11% | 4.99% | 15.06% | 13.69% | -0.46% | 11.22% | 15.61% | 12.00% | 0.04% | 10.31% | 15.97% | 8.75% | 1.61% | 4.58% | 10.62% | 12.41% | 6.79% | 3.20% | 11.95% | 17.57% | 1.01% | 9.98% | 12.64% | | 2.58% | -1.42% | 15.48% | 19.74% | 22.38% | 115.62% | 89.22% | 30.26% | 28.27% | 40.57% | -10.29% | -22.83% | 14.32% | 5.34% | 23.83% | -0.05% | 20.16% | 24.77% | 14.80% | 13.43% | 19.47% | 21.17% | 14.70% | 9.93% | 22.86% | 20.62% | 20.26% |
|
Inventory Average
|
| | | | | 327.60M | 342.10M | 353.10M | 341.55M | 333.10M | 347.85M | 367.50M | 369.50M | 370.15M | 377.10M | 377.80M | 374.85M | 370.15M | 370.60M | 363.40M | 342.70M | 341.35M | 355.25M | 347.05M | 327.00M | 330.20M | 347.55M | 349.75M | 327.00M | 319.95M | 335.35M | 337.15M | 327.95M | 333.90M | 347.95M | 346.95M | 333.40M | 333.15M | 352.25M | 245.90M | 242.25M | 354.65M | 373.65M | 285.45M | 204.40M | 233.85M | 321.80M | 383.45M | 357.90M | 331.45M | 299.05M | 280.95M | 282.10M | 281.40M | 277.40M | 275.60M | 276.60M | 278.20M | 274.50M | 273.80M |
|
Assets Average
|
| | | | | 3,311.05M | 3,373.35M | 3,411.20M | 3,440.35M | 3,376.05M | 3,232.20M | 3,201.10M | 3,293.45M | 3,362.60M | 3,360.70M | 3,374.05M | 3,395.20M | 3,369.20M | 3,326.15M | 3,321.40M | 3,337.20M | 3,320.00M | 3,301.60M | 3,389.50M | 3,500.15M | 3,561.40M | 3,599.35M | 3,482.60M | 3,386.85M | 3,377.25M | 3,321.85M | 3,267.20M | 3,240.60M | 3,280.35M | 3,306.00M | 3,286.30M | 3,444.35M | 3,497.15M | 3,386.30M | 3,403.25M | 3,444.20M | 3,544.80M | 3,645.70M | 2,383.40M | 1,098.15M | 1,147.45M | 2,051.65M | 2,895.50M | 2,837.00M | 2,806.00M | 2,807.45M | 2,739.95M | 2,665.60M | 2,672.85M | 2,693.15M | 2,676.65M | 2,628.40M | 2,631.30M | 2,669.15M | 2,681.70M |
|
Equity Average
|
| | | | | 146.30M | 391.55M | 417.15M | 426.55M | 435.25M | 423.30M | 419.40M | 498.15M | 567.20M | 582.70M | 579.85M | 559.65M | 546.95M | 543.10M | 555.85M | 577.35M | 599.10M | 627.80M | 829.35M | 1,041.95M | 1,093.30M | 1,140.65M | 1,209.70M | 1,233.45M | 1,196.90M | 1,162.65M | 1,162.20M | 1,205.55M | 1,254.45M | 1,299.65M | 1,344.80M | 1,340.95M | 1,333.70M | 1,376.05M | 662.30M | 709.55M | 1,540.20M | 1,616.60M | 886.05M | 160.05M | 211.55M | 924.00M | 1,616.80M | 1,607.25M | 1,594.05M | 1,600.10M | 1,607.20M | 1,608.35M | 1,604.15M | 1,590.45M | 1,586.65M | 1,567.40M | 1,556.20M | 1,577.95M | 1,597.40M |
|
Invested Capital
|
16.00M | | | | -70.50M | 389.50M | 432.80M | 446.50M | 597.80M | 466.00M | 437.80M | 460.30M | 2,534.10M | 605.70M | 622.60M | 592.00M | 2,503.20M | 564.80M | 569.90M | 587.70M | 2,508.10M | 610.90M | 646.10M | 1,030.10M | 2,693.30M | 2,735.10M | 2,781.00M | 2,577.20M | 2,568.80M | 2,518.60M | 2,482.30M | 2,492.50M | 2,469.00M | 2,542.80M | 2,572.20M | 2,516.80M | 2,787.10M | 2,578.10M | 2,594.20M | 1,044.50M | 2,684.70M | 2,779.40M | 2,837.50M | 665.90M | 732.20M | 766.90M | 2,155.60M | 2,150.90M | 2,156.10M | 2,144.00M | 2,165.80M | 2,098.10M | 2,109.30M | 2,089.90M | 2,082.10M | 2,082.40M | 2,043.80M | 2,060.30M | 2,087.90M | 2,099.80M |
|
Asset Utilization Ratio
|
| | | | | 0.59 | 0.60 | 0.59 | 0.58 | 0.59 | 0.62 | 0.63 | 0.62 | 0.61 | 0.62 | 0.62 | 0.60 | 0.60 | 0.60 | 0.59 | 0.58 | 0.58 | 0.58 | 0.56 | 0.55 | 0.53 | 0.51 | 0.53 | 0.55 | 0.57 | 0.60 | 0.62 | 0.52 | 0.52 | 0.51 | 0.52 | 0.60 | 0.50 | 0.42 | 0.33 | 0.22 | 0.24 | 0.24 | 0.38 | 0.86 | 0.86 | 0.57 | 0.44 | 0.50 | 0.55 | 0.54 | 0.56 | 0.57 | 0.58 | 0.58 | 0.59 | 0.60 | 0.61 | 0.62 | 0.63 |
|
Interest Coverage Ratio
|
| 1.42 | 1.43 | 1.13 | 1.61 | 1.44 | 1.78 | 1.52 | 1.61 | 1.74 | 2.49 | 3.04 | 3.14 | 2.53 | 3.58 | 1.63 | 1.51 | 2.46 | 2.53 | 1.98 | 0.73 | 1.63 | 2.30 | 1.43 | 4.20 | 2.87 | 3.39 | 3.48 | 4.62 | 3.88 | 4.35 | 4.22 | | 5.17 | 5.78 | 5.39 | 6.57 | 4.93 | 6.30 | 2.43 | 2.50 | 3.69 | 3.28 | 2.59 | 9.15 | 10.29 | -1.26 | 2.22 | 4.55 | 5.32 | 6.07 | 3.77 | 6.05 | 8.46 | 8.46 | 6.57 | 8.68 | 10.08 | 10.92 | 9.29 |
|
Debt to Equity
|
-26.24 | | | | -30.00 | 5.68 | 5.22 | 5.03 | 4.97 | 4.49 | 4.91 | 4.56 | 3.51 | 3.45 | 3.31 | 3.45 | 3.51 | 3.58 | 3.55 | 3.40 | 3.27 | 2.99 | 2.82 | 1.61 | 1.52 | 1.45 | 1.39 | 1.06 | 1.12 | 1.13 | 1.17 | 1.11 | 1.01 | 0.99 | 0.95 | 0.84 | 1.12 | 0.90 | 0.86 | -15.15 | 0.80 | 0.75 | 0.72 | 4.27 | 2.78 | 2.34 | 0.33 | 0.33 | 0.35 | 0.35 | 0.34 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 |
|
Debt Ratio
|
0.75 | | | | 0.74 | 0.64 | 0.63 | 0.63 | 0.61 | 0.61 | 0.62 | 0.62 | 0.59 | 0.59 | 0.58 | 0.58 | 0.57 | 0.58 | 0.58 | 0.58 | 0.57 | 0.55 | 0.55 | 0.47 | 0.46 | 0.45 | 0.45 | 0.39 | 0.40 | 0.40 | 0.40 | 0.41 | 0.38 | 0.38 | 0.38 | 0.35 | 0.41 | 0.36 | 0.35 | 0.33 | 0.34 | 0.33 | 0.32 | 0.50 | 0.48 | 0.46 | 0.18 | 0.19 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 |
|
Equity Ratio
|
-0.03 | | | | -0.02 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.17 | 0.17 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.19 | 0.19 | 0.29 | 0.30 | 0.31 | 0.32 | 0.37 | 0.35 | 0.35 | 0.35 | 0.37 | 0.38 | 0.39 | 0.40 | 0.42 | 0.36 | 0.40 | 0.41 | -0.02 | 0.43 | 0.44 | 0.45 | 0.12 | 0.17 | 0.20 | 0.55 | 0.56 | 0.57 | 0.57 | 0.57 | 0.60 | 0.61 | 0.59 | 0.59 | 0.60 | 0.59 | 0.59 | 0.59 | 0.60 |
|
Times Interest Earned
|
| 1.42 | 1.43 | 1.13 | 1.61 | 1.44 | 1.78 | 1.52 | 1.61 | 1.74 | 2.49 | 3.04 | 3.14 | 2.53 | 3.58 | 1.63 | 1.51 | 2.46 | 2.53 | 1.98 | 0.73 | 1.63 | 2.30 | 1.43 | 4.20 | 2.87 | 3.39 | 3.48 | 4.62 | 3.88 | 4.35 | 4.22 | | 5.17 | 5.78 | 5.39 | 6.57 | 4.93 | 6.30 | 2.43 | 2.50 | 3.69 | 3.28 | 2.59 | 9.15 | 10.29 | -1.26 | 2.22 | 4.55 | 5.32 | 6.07 | 3.77 | 6.05 | 8.46 | 8.46 | 6.57 | 8.68 | 10.08 | 10.92 | 9.29 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07 | 0.19 | 0.40 | 0.11 | 0.06 | 1.14 | 0.11 | 0.09 | | 0.44 | | 0.08 | 0.09 | 0.25 | 0.04 | 0.17 | 0.17 | 0.16 | 0.12 | -0.16 | -0.07 | 0.09 | 0.56 | 0.15 | -61.50 | 0.11 | 0.12 | 0.26 | 0.28 | 0.17 | 0.16 | 0.28 | 0.39 | 0.15 | 0.16 | 0.22 |
|
Enterprise Value
|
-391.00M | -231.80M | -361.80M | -225.60M | -298.90M | -393.80M | -441.10M | -452.50M | -524.10M | -334.70M | -206.40M | -192.80M | -339.20M | -311.60M | -361.70M | -395.30M | -370.50M | -330.00M | -375.00M | -436.80M | -485.20M | -183.20M | -208.50M | -429.30M | -490.10M | -516.20M | -531.30M | -234.80M | -217.50M | -178.80M | -238.40M | -297.10M | -290.10M | -269.20M | -317.10M | -274.40M | -570.70M | -350.50M | -323.70M | -59.30M | -304.20M | -387.50M | -474.40M | -96.60M | -73.20M | -110.40M | -71.90M | -124.80M | -74.80M | -103.00M | -173.10M | -136.70M | -157.10M | -162.70M | -187.90M | -198.00M | -144.70M | -201.90M | -260.10M | -300.50M |
|
Return on Sales
|
| 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.05% | 0.01% | 0.09% | -0.01% | -0.01% | -0.01% | -0.23% | -0.08% | -0.16% | -0.06% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.14% | 0.13% | 0.17% | 0.19% | 0.22% | 0.21% | -0.30% | 0.00% | -0.02% | -0.06% | 0.01% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.15% | 0.15% | 0.15% | 0.15% | 0.11% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.05% | 0.05% | 0.14% | 0.16% | 0.06% | 0.04% | 0.04% | 0.04% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% |
|
Return on Invested Capital
|
| | | | | 1.50% | 0.48% | 0.43% | 0.35% | 0.35% | 0.20% | -0.53% | 0.11% | 0.06% | 0.25% | 0.22% | 0.11% | 0.12% | 0.32% | 0.34% | 0.09% | 0.10% | 0.27% | 0.19% | 0.09% | 0.06% | 0.06% | 0.10% | 0.11% | 0.12% | 0.12% | 0.10% | | 0.15% | 0.15% | 0.15% | 0.10% | 0.09% | 0.09% | 0.13% | 0.09% | 0.06% | 0.05% | 0.06% | 0.16% | 0.17% | 0.06% | 0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% |
|
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% | 0.01% | 0.01% | 0.01% | 0.03% | 0.02% | 0.01% | 0.01% | -0.04% | -0.05% | -0.08% | -0.08% | -0.05% | -0.03% | -0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.05% | 0.03% | 0.03% | -0.02% | -0.03% | 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% |
|
Return on Equity
|
| | | | | -0.05% | -0.02% | -0.03% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | 0.00% | 0.03% | 0.07% | 0.05% | 0.09% | 0.06% | 0.04% | 0.03% | -0.11% | -0.14% | -0.22% | -0.24% | -0.13% | -0.09% | -0.02% | 0.00% | 0.00% | 0.02% | 0.04% | 0.13% | 0.17% | 0.10% | 0.11% | 0.08% | 0.20% | -0.10% | -0.07% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |