|
Gross Margin
|
22.48% | 11.77% | 10.63% | 11.29% | 5.12% | 12.72% | 16.78% | 15.32% | 25.80% | 24.37% | 17.64% | 14.83% | 14.47% | 15.86% | 15.59% | 17.64% | 24.24% | 27.93% | 36.74% | 37.63% | 34.77% | 19.63% | 21.13% | 23.76% | 21.18% | 24.76% | 29.24% | 23.04% | 20.23% | 21.71% | 27.09% | 20.85% | 18.29% | 17.40% | 19.79% | 16.19% | 11.86% | 10.93% | 22.47% | 25.36% | 7.70% | -42.44% | 4.70% | 10.26% | 7.72% | 6.67% | 17.86% | 15.98% | 18.84% | 18.77% | 20.79% | 21.00% | 17.70% | 19.68% | 20.65% | 18.84% | 16.86% | 13.72% | 16.80% | 11.75% | 14.36% | 11.38% | 13.70% | 17.25% | 20.48% | 19.03% | 18.62% | 18.69% |
|
EBT Margin
|
15.47% | 7.63% | 6.34% | 5.16% | 2.47% | 7.02% | 11.82% | 8.89% | 11.84% | 7.26% | 8.74% | 8.64% | 8.47% | 11.09% | 11.59% | 12.55% | 16.17% | 23.28% | 36.97% | 32.45% | 27.72% | 13.08% | 16.78% | 19.55% | 15.26% | 18.38% | 24.40% | 18.78% | 12.56% | 16.33% | 21.57% | 15.63% | 14.88% | 13.81% | 16.13% | 12.57% | 5.66% | 4.65% | 17.02% | 17.01% | -2.78% | -61.43% | -8.61% | -4.39% | -13.73% | -8.72% | 8.00% | 8.73% | 10.25% | 11.50% | 12.83% | 12.58% | -0.16% | 9.73% | 11.78% | 8.75% | 10.12% | 2.90% | 12.28% | 7.08% | 10.32% | 7.17% | 10.70% | 14.39% | 16.62% | 15.38% | 14.99% | 15.80% |
|
EBIT Margin
|
13.68% | 6.68% | 5.76% | 4.67% | -7.70% | 9.93% | 11.80% | 8.84% | 11.75% | 7.12% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 18.28% | 24.27% | 18.14% | 12.43% | 16.31% | 21.23% | 15.24% | 14.40% | 13.28% | 15.63% | 11.85% | 4.81% | 4.11% | 14.88% | 15.79% | -4.90% | -65.97% | -11.22% | -10.52% | -14.62% | -10.53% | 7.48% | 8.60% | 10.13% | 10.94% | 13.02% | 11.69% | -0.94% | 9.14% | 11.35% | 8.09% | 8.05% | 3.50% | 9.37% | 4.80% | 7.12% | 4.13% | 8.23% | 11.80% | 14.05% | 12.57% | 12.64% | 12.99% |
|
EBITDA Margin
|
16.07% | 8,098,558.07% | -7,808,403.41% | 5.64% | -3.97% | 7.53% | 9.54% | 6.41% | 11.75% | 8.53% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 8.78% | 11.60% | 9.13% | 12.43% | 9.88% | 11.79% | 10.12% | 9.84% | 8.99% | 10.75% | 7.34% | 4.98% | 3.01% | 11.91% | 26.91% | -1.84% | -62.28% | 1.82% | -11.33% | -10.49% | -1.68% | 6.32% | 7.17% | 8.73% | 8.43% | 9.57% | 9.58% | 1.25% | 6.20% | 2.99% | 6.03% | 13.31% | 2.42% | 8.42% | 2.54% | 7.94% | 3.88% | 8.58% | 10.27% | 13.13% | 14.90% | 14.28% | 12.82% |
|
Operating Margin
|
13.68% | 6.68% | 5.76% | 4.67% | -7.70% | 9.93% | 11.80% | 8.84% | 11.75% | 7.12% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 18.28% | 24.27% | 18.14% | 12.43% | 16.31% | 21.23% | 15.24% | 14.40% | 13.28% | 15.63% | 11.85% | 4.81% | 4.11% | 14.88% | 15.79% | -4.90% | -65.97% | -11.22% | -10.52% | -14.62% | -10.53% | 7.48% | 8.60% | 10.13% | 10.94% | 13.02% | 11.69% | -0.94% | 9.14% | 11.35% | 8.09% | 8.05% | 3.50% | 9.37% | 4.80% | 7.12% | 4.13% | 8.23% | 11.80% | 14.05% | 12.57% | 12.64% | 12.99% |
|
Net Margin
|
18.57% | 4.70% | 4.10% | 3.24% | 2.36% | 0.00% | -1.84% | -2.98% | -2.65% | 0.00% | 3.32% | -0.84% | -0.29% | -0.64% | | | 3.02% | 14.88% | 24.06% | 19.62% | 14.39% | 9.38% | 11.78% | 13.14% | 9.65% | 12.69% | 16.25% | 12.60% | 7.87% | 10.83% | 14.34% | 10.96% | 10.05% | 9.00% | 10.51% | 7.40% | 4.12% | 3.43% | 12.40% | 27.80% | -2.61% | -60.38% | 1.55% | -7.81% | -10.62% | -1.32% | 6.40% | 7.42% | 14.67% | 8.52% | 9.68% | 9.96% | -0.42% | 7.46% | 3.57% | 6.58% | 10.11% | 2.03% | 9.03% | 3.34% | 7.30% | 5.00% | 8.02% | 10.90% | 13.49% | 11.64% | 14.84% | 12.24% |
|
FCF Margin
|
-31.61% | -25.90% | -8.43% | 1.97% | 26.48% | -3.94% | 17.15% | 11.93% | 38.08% | -36.10% | 103.25% | 70.63% | 50.49% | 29.42% | 13.36% | 10.15% | -23.81% | -9.08% | -27.71% | 74.68% | 117.90% | 79.10% | 29.27% | 11.10% | 5.74% | -4.09% | -28.83% | -15.33% | 11.09% | 33.36% | 41.61% | 40.89% | 35.50% | 16.96% | -2.82% | -25.12% | -30.00% | -45.72% | 0.53% | -36.56% | -16.48% | -77.44% | -28.29% | 112.66% | 54.29% | 65.68% | 71.17% | 30.93% | 28.29% | 13.06% | 22.31% | -4.50% | -10.82% | -39.86% | -14.77% | -15.40% | 35.48% | -1.83% | 25.06% | 34.56% | 14.57% | 11.01% | 31.34% | 11.37% | 18.61% | 18.02% | 13.84% | 68.45% |
|
Inventory Average
|
1.18M | -0.26M | 0.90M | 0.48M | 0.42M | 1.12M | 0.12M | 0.26M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
137.62M | 130.58M | 127.41M | 126.68M | 122.40M | 119.05M | 122.35M | 130.58M | 132.42M | 121.03M | 128.57M | 167.46M | 197.28M | 214.97M | 235.08M | 250.22M | 244.85M | 230.16M | 216.17M | 233.60M | 291.88M | 347.81M | 390.31M | 411.34M | 402.79M | 395.53M | 389.96M | 372.66M | 387.53M | 438.88M | 474.54M | 519.97M | 601.67M | 652.92M | 652.34M | 642.81M | 592.49M | 534.27M | 519.84M | 507.29M | 488.71M | 454.90M | 426.44M | 446.22M | 480.13M | 500.25M | 537.04M | 578.30M | 599.07M | 610.30M | 634.98M | 632.57M | 583.37M | 523.20M | 457.94M | 416.99M | 450.19M | 482.59M | 490.70M | 534.68M | 580.94M | 611.32M | 675.49M | 747.72M | 802.55M | 814.19M | 837.43M | 966.79M |
|
Equity Average
|
| | | | | | | | | | | 98.39M | 98.51M | 103.50M | 109.57M | 113.06M | 116.08M | 123.47M | 134.45M | 143.47M | 151.80M | 161.04M | 171.39M | 183.03M | 181.27M | 184.58M | 202.22M | 211.22M | 217.03M | 229.81M | 247.58M | 262.85M | 280.44M | 303.99M | 330.23M | 346.63M | 353.16M | 358.62M | 365.46M | 385.66M | 396.94M | 377.93M | 360.28M | 355.24M | 346.22M | 338.96M | 330.52M | 327.41M | 326.54M | 326.61M | 335.68M | 345.17M | 337.69M | 313.80M | 289.52M | 274.39M | 276.32M | 279.42M | 281.49M | 284.93M | 287.89M | 292.05M | 300.61M | 318.39M | 340.28M | 357.88M | 378.54M | 406.44M |
|
Invested Capital
|
2.30M | 2.17M | 2.04M | 2.00M | 90.20M | 1.33M | 0.83M | 0.33M | 97.64M | | 100.72M | 96.06M | 100.96M | 106.04M | 113.11M | 113.00M | 119.17M | 127.76M | 141.13M | 145.81M | 157.78M | 164.30M | 178.48M | 187.59M | 174.95M | 194.22M | 210.22M | 212.21M | 221.85M | 237.77M | 257.39M | 268.31M | 292.57M | 315.40M | 345.07M | 348.20M | 358.13M | 359.11M | 371.81M | 399.50M | 394.37M | 361.49M | 359.07M | 351.42M | 341.03M | 336.90M | 324.15M | 330.66M | 322.41M | 330.82M | 340.54M | 349.80M | 325.60M | 302.01M | 277.04M | 271.74M | 280.90M | 277.95M | 285.04M | 284.83M | 290.94M | 293.15M | 308.07M | 328.70M | 351.86M | 363.89M | 393.18M | 419.71M |
|
Asset Utilization Ratio
|
1.61 | 1.80 | 1.77 | 1.94 | 1.78 | 1.75 | 1.60 | 1.40 | 1.34 | 1.16 | 0.89 | 0.66 | 0.72 | 0.88 | 1.05 | 1.11 | 1.14 | 1.14 | 1.10 | 0.97 | 0.78 | 0.67 | 0.71 | 0.83 | 0.95 | 1.06 | 1.06 | 1.07 | 1.07 | 1.04 | 1.10 | 1.12 | 1.12 | 1.19 | 1.34 | 1.45 | 1.51 | 1.50 | 1.31 | 1.11 | 0.99 | 0.86 | 0.74 | 0.58 | 0.50 | 0.50 | 0.51 | 0.59 | 0.65 | 0.75 | 0.79 | 0.79 | 0.87 | 0.92 | 1.02 | 1.11 | 1.01 | 0.95 | 0.98 | 0.99 | 0.99 | 1.03 | 1.06 | 1.08 | 1.09 | 1.12 | 1.10 | 0.95 |
|
Interest Coverage Ratio
|
-103.59 | -67.97 | -72.46 | -69.07 | 77.31 | -377.43 | 561.45 | 608.43 | -42.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | | 0.73 | | | | 0.75 | | 0.69 | 0.51 | 0.49 | 0.47 | 0.46 | 0.44 | 0.51 | 0.57 | 0.68 | 0.56 | 0.49 | 0.44 | 0.44 | 0.45 | 0.45 | 0.49 | 0.55 | 0.58 | 0.54 | 0.51 | 0.54 | 0.48 | 0.45 | 0.48 | 0.54 | 0.54 | 0.66 | 0.68 | 0.72 | 0.80 | 0.83 | 0.83 | 0.86 | 0.74 | 0.70 | 0.66 | 0.58 | 0.56 | 0.54 | 0.54 | 0.52 | 0.57 | 0.59 | 0.61 | 0.65 | 0.66 | 0.57 | 0.58 | 0.56 | 0.51 | 0.49 | 0.47 | 0.42 | 0.43 | 0.42 | 0.46 | 0.45 | 0.40 |
|
Times Interest Earned
|
-103.59 | -67.97 | -72.46 | -69.07 | 77.31 | -377.43 | 561.45 | 608.43 | -42.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 5.34 | -0.09 | -0.27 | -0.10 | -0.22 | 0.06 | 0.11 | 0.10 | 0.31 | 0.10 | 0.59 | 0.24 | 0.13 | -0.71 | -0.28 | -0.09 | -0.20 | -0.19 | 0.08 | -1.77 | 0.09 | 0.07 | 0.17 | 0.23 | 0.06 | 0.18 | 0.12 | 0.15 | 0.16 | 0.04 |
|
Enterprise Value
|
-74.67M | -74.67M | -74.66M | -79.66M | -71.16M | -63.25M | -75.96M | -78.23M | -87.05M | -80.15M | -106.89M | -138.05M | -158.07M | -175.79M | -187.53M | -197.10M | -176.89M | -170.61M | -152.84M | -205.75M | -270.74M | -310.97M | -338.89M | -350.42M | -344.21M | -337.72M | -301.85M | -280.03M | -271.67M | -314.43M | -381.80M | -443.81M | -522.06M | -562.38M | -557.14M | -483.67M | -433.97M | -365.53M | -361.72M | -314.90M | -296.73M | -256.07M | -234.11M | -292.78M | -326.08M | -361.79M | -405.89M | -441.49M | -454.99M | -465.01M | -489.74M | -479.82M | -441.30M | -368.28M | -319.78M | -287.43M | -325.46M | -286.56M | -286.42M | -293.60M | -306.52M | -291.77M | -301.98M | -299.84M | -298.39M | -304.30M | -275.53M | -423.70M |
|
Return on Sales
|
0.19% | 0.05% | 0.04% | 0.03% | 0.02% | -0.01% | -0.02% | -0.03% | -0.03% | -0.01% | 0.03% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.15% | 0.24% | 0.20% | 0.17% | 0.09% | 0.12% | 0.13% | 0.10% | 0.13% | 0.16% | 0.13% | 0.08% | 0.11% | 0.14% | 0.11% | 0.10% | 0.09% | 0.11% | 0.07% | 0.04% | 0.03% | 0.12% | 0.28% | -0.03% | -0.60% | 0.02% | -0.08% | -0.11% | -0.01% | 0.06% | 0.07% | 0.15% | 0.09% | 0.10% | 0.10% | 0.00% | 0.07% | 0.04% | 0.07% | 0.10% | 0.02% | 0.09% | 0.03% | 0.07% | 0.05% | 0.08% | 0.11% | 0.13% | 0.12% | 0.15% | 0.12% |
|
Return on Capital Employed
|
0.18% | 0.20% | 0.23% | 0.20% | 0.09% | 0.11% | 0.13% | 0.15% | 0.19% | 0.13% | 0.13% | 0.13% | 0.13% | 0.19% | 0.25% | 0.29% | 0.27% | 0.29% | 0.32% | 0.49% | 0.52% | 0.45% | 0.38% | 0.35% | 0.34% | 0.40% | 0.36% | 0.34% | 0.37% | 0.36% | 0.36% | 0.42% | 0.45% | 0.45% | 0.43% | 0.37% | 0.26% | 0.22% | 0.16% | 0.13% | 0.10% | 0.00% | -0.07% | -0.15% | -0.17% | -0.09% | -0.05% | 0.00% | 0.07% | 0.13% | 0.16% | 0.15% | 0.12% | 0.12% | 0.11% | 0.11% | 0.17% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.17% | 0.22% | 0.27% | 0.27% | 0.33% | 0.35% |
|
Return on Invested Capital
|
0.49% | 5.78% | 3.51% | 2.14% | 0.11% | 0.17% | 1.45% | 2.00% | 0.26% | 0.17% | 0.11% | 0.06% | 0.07% | 0.11% | 0.14% | 0.17% | 0.19% | 0.19% | 0.22% | 0.26% | 0.27% | 0.25% | 0.23% | 0.24% | 0.24% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.24% | 0.25% | 0.27% | 0.27% | 0.26% | 0.24% | 0.19% | 0.15% | 0.11% | 0.14% | 0.11% | 0.01% | 0.00% | -0.12% | -0.14% | -0.04% | -0.03% | 0.01% | 0.09% | 0.13% | 0.15% | 0.15% | 0.10% | 0.10% | 0.07% | 0.06% | 0.10% | 0.09% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.16% | 0.20% | 0.23% | 0.26% | 0.25% |
|
Return on Assets
|
0.16% | 0.17% | 0.17% | 0.14% | 0.07% | 0.04% | 0.01% | -0.02% | -0.03% | -0.03% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.10% | 0.14% | 0.15% | 0.12% | 0.10% | 0.11% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.09% | 0.12% | 0.11% | 0.04% | 0.00% | -0.08% | -0.08% | -0.02% | -0.01% | 0.01% | 0.05% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.11% | 0.12% | 0.14% | 0.12% |
|
Return on Equity
|
| | | | | | | | | | | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.06% | 0.16% | 0.23% | 0.29% | 0.26% | 0.23% | 0.24% | 0.24% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.25% | 0.25% | 0.28% | 0.28% | 0.27% | 0.25% | 0.20% | 0.16% | 0.13% | 0.16% | 0.13% | 0.05% | 0.00% | -0.10% | -0.12% | -0.03% | -0.02% | 0.02% | 0.10% | 0.13% | 0.15% | 0.15% | 0.11% | 0.10% | 0.08% | 0.07% | 0.11% | 0.09% | 0.12% | 0.11% | 0.11% | 0.13% | 0.14% | 0.21% | 0.25% | 0.28% | 0.31% | 0.30% |