|
Gross Margin
|
| 62.67% | 59.13% | 56.34% | 57.44% | 47.48% | 38.24% | 30.14% | 24.75% | 26.31% | 11.14% | 13.42% | | 20.34% | | | | | | -91,981,745.69% | | | | 100.00% | | | | -26.98% | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
52.21% | 53.94% | 51.07% | 51.65% | 44.97% | 24.36% | 23.52% | 12.31% | 11.37% | 10.24% | 9.52% | -6.12% | -12.63% | -612.64% | -36.78% | -67.16% | -8.15% | 7.16% | 14.09% | 6.20% | 1.57% | 5.64% | 17.16% | 3.46% | 9.01% | 5.09% | 0.48% | -38.81% | 13.20% | 16.12% | 21.63% | 23.55% | 22.89% | 4.75% | 39.33% | 37.86% | 33.03% | 88.52% | -4,430.77% | 24.52% | 7.75% | 2.98% | 14.47% | 26.56% | 28.71% | 35.29% | 30.52% | 28.24% | 29.32% | 38.54% | 50.79% | 42.15% | 28.44% | 41.44% | 98.57% |
|
EBIT Margin
|
50.22% | 52.73% | 50.00% | 46.72% | 48.36% | 37.73% | 23.04% | 16.77% | 13.35% | 8.98% | -4.10% | 4.02% | -13.00% | 0.00% | | -47.97% | -2.21% | 2.41% | 0.00% | -16.79% | 1.82% | 12.03% | 16.23% | 10.58% | 10.69% | 5.68% | 0.41% | -31.45% | 11.98% | 16.78% | 21.69% | 22.37% | 26.12% | 9.59% | 40.29% | 35.88% | 33.55% | 88.52% | -4,330.77% | 21.47% | -3.09% | 15.79% | 14.00% | 22.68% | 29.82% | 35.29% | 32.24% | 20.11% | 29.32% | 41.73% | 50.79% | 41.83% | 7.72% | 49.34% | 98.57% |
|
EBITDA Margin
|
30.51% | 41.70% | 30.01% | 35.89% | 28.27% | 14.69% | 14.04% | -11.29% | 5.41% | 1.54% | -7.49% | -3.65% | -67.57% | -533.15% | -35.62% | -52.81% | 11.31% | 7.66% | 4.46% | 15.89% | 3.06% | 4.65% | 24.53% | -1.36% | 0.12% | -9.12% | 4.23% | -44.94% | 14.73% | 12.85% | 9.95% | 23.28% | 17.24% | 24.17% | 35.62% | 40.38% | 22.21% | 88.98% | 1,776.92% | 14.43% | 3.74% | 0.16% | 10.86% | 21.04% | 21.35% | 28.54% | 11.59% | 19.52% | 14.70% | 25.35% | 25.10% | 22.14% | 6.76% | 39.11% | 63.27% |
|
Operating Margin
|
50.22% | 52.73% | 50.00% | 46.72% | 48.36% | 37.73% | 23.04% | 16.77% | 13.35% | 8.98% | -4.10% | 4.02% | -4.79% | -583.29% | -18.24% | -47.97% | -2.21% | 2.41% | 13.69% | 2.65% | 1.82% | 12.03% | 16.23% | 10.58% | 10.69% | 5.68% | 0.41% | -31.45% | 11.98% | 16.78% | 21.69% | 22.37% | 26.12% | 9.59% | 40.29% | 35.88% | 33.55% | 88.52% | -4,330.77% | 21.47% | -3.09% | 15.79% | 14.00% | 22.68% | 29.82% | 35.29% | 32.24% | 20.11% | 29.32% | 41.73% | 50.79% | 41.83% | 7.72% | 49.34% | 98.57% |
|
Net Margin
|
69.41% | 58.64% | 65.91% | 67.13% | 61.25% | 40.18% | 36.35% | 22.99% | 11.37% | 17.56% | 9.52% | -3,544.22% | 0.00% | 0.00% | | -1,557.39% | -1,695.69% | 0.00% | 0.00% | -997.74% | 1.57% | 5.64% | 17.16% | 3.46% | 9.01% | 5.09% | 0.48% | -38.81% | 13.20% | 16.12% | 21.63% | 23.55% | 22.72% | 4.75% | 39.33% | 37.86% | -1,235.88% | 88.52% | -213,823.08% | 24.52% | 7.75% | 2.98% | 14.47% | -1,146.83% | -1,072.33% | -1,057.51% | -1,092.23% | 28.04% | 29.32% | 38.54% | 50.79% | 54.66% | 28.44% | 41.44% | 98.57% |
|
FCF Margin
|
| | | 48.96% | 37.96% | 16.68% | 40.27% | -81.51% | 17.50% | 22.12% | 6.68% | 98.49% | 3.78% | 23.97% | -6.21% | | | 23.84% | 22.41% | 21.72% | | | | 30.06% | | | | 29.06% | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory Average
|
| -4.53M | -3.01M | -6.27M | 15.32M | 40.90M | 18.71M | 16.62M | 21.61M | 27.48M | 16.52M | -1121.06M | -1085.17M | 64.04M | 102.78M | 129.35M | 129.70M | 131.40M | 132.60M | 133.70M | 134.25M | 134.75M | 137.70M | 151.95M | 161.00M | 157.05M | 151.60M | 130.05M | 113.60M | 120.75M | 124.15M | 125.35M | 129.45M | 129.10M | 131.15M | 142.30M | 152.60M | 165.05M | 179.55M | 192.35M | 206.05M | 215.20M | 213.95M | 222.40M | 243.00M | 260.40M | 269.45M | 270.55M | 261.80M | 243.45M | 238.80M | 237.95M | 229.35M | 223.75M | 223.95M |
|
Assets Average
|
| | | | | 876.51M | 889.85M | 902.53M | 898.02M | 893.78M | 890.56M | 833.07M | 743.87M | 793.68M | 1,700.19M | 2,494.20M | 2,476.55M | 2,492.25M | 2,502.90M | 2,190.29M | 2,308.44M | 2,586.05M | 2,443.10M | | | 3,328.45M | 3,331.40M | 3,302.80M | 3,267.35M | 3,280.50M | 3,314.80M | 3,363.80M | 3,450.15M | 3,504.25M | 3,560.70M | | | 3,599.15M | 3,531.65M | | | | | | 3,705.10M | 3,790.95M | 3,878.05M | 3,955.70M | 4,006.35M | 4,087.85M | 4,728.40M | 5,314.35M | 5,350.20M | 5,451.35M | 5,760.90M |
|
Equity Average
|
| | | | | 504.89M | | | | | | | 1,269.53M | 509.19M | 1,639.51M | 2,771.70M | 2,785.15M | 2,806.70M | 2,819.45M | 2,822.15M | 2,944.45M | 3,067.20M | 3,072.05M | 3,384.05M | 3,692.10M | 3,692.85M | 3,693.55M | 3,699.55M | 3,693.50M | 3,683.90M | 3,690.25M | 3,693.90M | 3,691.90M | 3,691.20M | 3,697.05M | 3,702.55M | 3,702.55M | 3,702.95M | 3,701.40M | 3,696.00M | 3,693.95M | 3,692.15M | 3,692.05M | 3,699.30M | 3,707.35M | 3,719.65M | 3,730.05M | 3,735.15M | 3,739.20M | 3,754.15M | 3,951.30M | 4,136.30M | 4,140.15M | 4,142.20M | 4,144.60M |
|
Invested Capital
|
355.52M | | | | 504.73M | 505.04M | | 510.47M | | | | 2,030.45M | | | | 2,773.70M | 2,796.60M | | | | 3,066.70M | 3,067.70M | 3,076.40M | 3,691.70M | 3,692.50M | 3,693.20M | 3,693.90M | 3,705.20M | 3,681.80M | 3,686.00M | 3,694.50M | 3,693.30M | 3,690.50M | 3,691.90M | 3,702.20M | 3,702.90M | 3,702.20M | 3,703.70M | 3,699.10M | 3,692.90M | 3,695.00M | 3,689.30M | 3,694.80M | 3,703.80M | 3,710.90M | 3,728.40M | 3,731.70M | 3,738.60M | 3,739.80M | 3,768.50M | 4,274.80M | 4,388.50M | 4,316.10M | 4,299.90M | 4,305.00M |
|
Asset Utilization Ratio
|
| | | | | 0.36 | 0.34 | 0.31 | 0.26 | 0.23 | 0.20 | 0.20 | 0.24 | 0.26 | 0.16 | 0.14 | 0.16 | 0.18 | 0.19 | 0.22 | 0.22 | 0.20 | 0.21 | | | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.19 | 0.20 | | | 0.24 | 0.18 | | | | | | 0.24 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.25 | 0.26 | 0.28 | 0.28 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | 1.17 | 0.00 | | 8.16 | -0.38 | 0.48 | 0.00 | -3.47 | -0.52 | -31.60 | -26.13 | -15.55 | -20.56 | -10.67 | -0.60 | 256.50 | 37.40 | -40.29 | 41.67 | 104.00 | -57.75 | -10.08 | 88.00 | 62.54 | -76.30 | 172.70 | -43.31 | -36.33 | -4.75 | 23.23 | -29.90 | -23.91 | 53.57 | 131.57 | 137.67 | -256.00 | -814.00 | | 29.56 | -65.50 | 257.00 | | |
|
Debt to Equity
|
| | | | | | | | | | | 0.15 | | | | 0.11 | 0.11 | 0.00 | | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.03 | 0.03 | 0.03 | | | | | | | | | | | | | 0.00 | | | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 |
|
Debt Ratio
|
| | | | | | | | | | | 0.40 | | | | 0.13 | 0.13 | 0.00 | | 0.12 | 0.00 | 0.00 | 0.00 | | | | | | | | | | 0.03 | 0.03 | 0.03 | | | | | | | | | | | | | 0.00 | | | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 |
|
Equity Ratio
|
0.59 | | | | 0.57 | 0.58 | | 0.57 | | | | 2.62 | 0.71 | 0.58 | 1.10 | 1.13 | 1.12 | 1.13 | 1.12 | 1.51 | 1.12 | 1.27 | 1.25 | | 1.11 | 1.11 | 1.11 | 1.13 | 1.13 | 1.12 | 1.11 | 1.09 | 1.05 | 1.05 | 1.02 | | 1.00 | 1.05 | 1.04 | | 1.03 | | | 1.01 | 0.99 | 0.97 | 0.95 | 0.93 | 0.93 | 0.90 | 0.78 | 0.78 | 0.77 | 0.75 | 0.69 |
|
Times Interest Earned
|
| | | | | | | | | | | | 1.17 | 0.00 | | 8.16 | -0.38 | 0.48 | 0.00 | -3.47 | -0.52 | -31.60 | -26.13 | -15.55 | -20.56 | -10.67 | -0.60 | 256.50 | 37.40 | -40.29 | 41.67 | 104.00 | -57.75 | -10.08 | 88.00 | 62.54 | -76.30 | 172.70 | -43.31 | -36.33 | -4.75 | 23.23 | -29.90 | -23.91 | 53.57 | 131.57 | 137.67 | -256.00 | -814.00 | | 29.56 | -65.50 | 257.00 | | |
|
FCF Payout Ratio
|
| | | | | -0.98 | | 0.29 | | -1.31 | -0.35 | -0.28 | -2.64 | -0.16 | | | | -0.09 | 0.00 | -0.09 | | | | -0.06 | | | | -0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-222.56M | -212.29M | -236.20M | -287.04M | -374.24M | -466.90M | -433.66M | -611.19M | -409.90M | -392.47M | -142.70M | -130.46M | -71.98M | -73.96M | -99.31M | -282.90M | | -219.49M | -217.02M | -212.09M | -495.20M | -150.40M | -270.90M | -236.60M | -243.20M | -240.80M | -240.70M | -213.80M | -190.80M | -199.00M | -202.50M | -205.60M | -230.30M | -231.50M | -314.10M | -264.20M | -264.90M | -260.60M | -234.30M | -196.40M | -145.80M | -22.50M | -187.80M | -148.40M | -25.80M | -208.30M | -202.60M | -237.80M | -241.10M | -377.50M | -23.90M | -351.20M | -356.40M | -378.20M | -509.40M |
|
Return on Sales
|
0.69% | 0.59% | 0.66% | 0.67% | 0.61% | 0.40% | 0.36% | 0.23% | 0.11% | 0.18% | 0.10% | -0.03% | 0.00% | 0.00% | 0.00% | -0.67% | -0.08% | -0.19% | 0.00% | 0.00% | 0.02% | 0.06% | 0.17% | 0.03% | 0.09% | 0.05% | 0.00% | -0.39% | 0.13% | 0.16% | 0.22% | 0.24% | 0.23% | 0.05% | 0.39% | 0.38% | 0.36% | 0.89% | -44.31% | 0.25% | 0.08% | 0.03% | 0.14% | 0.27% | 0.29% | 0.35% | 0.31% | 0.28% | 0.29% | 0.39% | 0.51% | 0.55% | 0.28% | 0.41% | 0.99% |
|
Return on Capital Employed
|
| | | | | 0.17% | 0.14% | 0.11% | 0.07% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | 0.00% | -0.03% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.01% | | | 0.02% | 0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.04% | 0.05% | 0.04% | 0.06% | | | 0.12% | 0.08% | | | | | | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.12% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.39% | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04% | | | | 0.07% | | | | | | | | | | | 0.08% | | | | 0.14% | | | |
|
Return on Assets
|
| | | | | 0.21% | 0.17% | 0.13% | 0.08% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | 0.00% | 0.01% | | | 0.02% | 0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.04% | 0.04% | 0.04% | 0.05% | | | 0.12% | 0.08% | | | | | | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.16% |
|
Return on Equity
|
| | | | | 0.37% | | | | | | | 0.01% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.03% | 0.05% | 0.06% | 0.07% | 0.11% | 0.08% | 0.07% | 0.05% | 0.00% | 0.03% | 0.03% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.14% | 0.15% | 0.16% | 0.23% |