|
Gross Margin
|
65.97% | 68.41% | | 66.31% | 68.51% | 68.03% | 70.04% | 70.55% | 72.82% | 72.67% | 71.26% | 73.47% | 75.37% | 75.64% | 72.34% | 74.48% | 73.72% | 73.25% | 74.95% | 74.03% | 73.97% | 74.93% | | 75.63% | 76.76% | 76.50% | 80.69% | 77.85% | 77.68% | 78.31% | 79.08% | 78.33% | 78.31% | 78.52% | 78.54% | 78.90% | 78.92% | 79.60% | 80.24% | 79.74% | 79.98% | 79.06% | 78.77% | 79.65% | 81.13% | 81.44% | | 81.95% | 81.33% | 80.90% | 82.14% | 84.45% | 83.76% | 83.06% | 80.91% | 83.69% | 82.89% | 82.78% | 83.12% | 82.10% | 82.40% | 84.39% | 85.22% | 83.68% | 84.27% | 85.62% |
|
EBT Margin
|
-29.08% | -8.06% | | -5.75% | -2.58% | -6.92% | 22.60% | 4.14% | 7.97% | 9.78% | 10.79% | 12.43% | 14.01% | 14.94% | 15.26% | 14.41% | 10.38% | 11.15% | 7.81% | 10.15% | 7.86% | 11.51% | | 10.29% | 16.73% | 17.42% | 28.17% | 12.83% | 14.09% | 14.26% | 11.14% | 15.55% | 16.15% | 17.83% | 15.34% | 15.11% | 17.37% | 18.70% | 19.06% | 22.24% | 22.15% | 20.14% | 17.58% | 21.07% | 23.60% | 24.86% | | 27.50% | 25.16% | 25.13% | 30.22% | 34.37% | 31.79% | 27.95% | 23.39% | 31.47% | 30.56% | 29.32% | 33.88% | 30.72% | 29.76% | 27.43% | 32.20% | 28.63% | 22.00% | 29.34% |
|
EBIT Margin
|
-25.62% | -4.69% | | -2.40% | 2.30% | -1.30% | 27.46% | 6.59% | 8.81% | 11.00% | 14.84% | 14.36% | 15.50% | 17.56% | 16.28% | 16.41% | 12.45% | 13.07% | 10.03% | 11.18% | 9.37% | 13.50% | | 11.98% | 18.37% | 17.96% | 28.22% | 12.96% | 14.77% | 14.98% | 11.33% | 16.69% | 17.26% | 16.56% | 16.20% | 16.59% | 17.95% | 19.46% | 19.95% | 22.26% | 23.03% | 20.85% | 18.16% | 22.55% | 23.80% | 25.39% | | 27.71% | 25.46% | 25.84% | 29.90% | 35.37% | 32.99% | 28.89% | 23.46% | 31.56% | 30.65% | 28.63% | 31.49% | 24.77% | 27.71% | 28.80% | 33.69% | 29.10% | 18.96% | 31.77% |
|
EBITDA Margin
|
-25.62% | -4.69% | | -2.40% | 2.30% | -1.30% | 27.46% | 6.59% | 8.81% | 11.00% | 14.84% | 14.36% | 15.50% | 17.56% | 16.28% | 16.41% | 12.45% | 13.07% | 10.03% | 11.18% | 9.37% | 13.50% | | 11.98% | 18.37% | 17.96% | 28.22% | 12.96% | 14.77% | 14.98% | 11.33% | 16.69% | 17.26% | 16.56% | 16.20% | 16.59% | 17.95% | 19.46% | 19.95% | 22.26% | 23.03% | 20.85% | 18.16% | 22.55% | 23.80% | 25.39% | | 27.71% | 25.46% | 25.84% | 29.90% | 35.37% | 32.99% | 28.89% | 23.46% | 31.56% | 30.65% | 28.63% | 31.49% | 24.77% | 27.71% | 28.80% | 33.69% | 29.10% | 18.96% | 31.77% |
|
Operating Margin
|
-25.62% | -4.69% | | -2.40% | 2.30% | -1.30% | 27.46% | 6.59% | 8.81% | 11.00% | 14.84% | 14.36% | 15.50% | 17.56% | 16.28% | 16.41% | 12.45% | 13.07% | 10.03% | 11.18% | 9.37% | 13.50% | | 11.98% | 18.37% | 17.96% | 28.22% | 12.96% | 14.77% | 14.98% | 11.33% | 16.69% | 17.26% | 16.56% | 16.20% | 16.59% | 17.95% | 19.46% | 19.95% | 22.26% | 23.03% | 20.85% | 18.16% | 22.55% | 23.80% | 25.39% | | 27.71% | 25.46% | 25.84% | 29.90% | 35.37% | 32.99% | 28.89% | 23.46% | 31.56% | 30.65% | 28.63% | 31.49% | 24.77% | 27.71% | 28.80% | 33.69% | 29.10% | 18.96% | 31.77% |
|
Net Margin
|
-34.21% | -7.85% | | -8.00% | 21.41% | 53.27% | 88.90% | 2.38% | 9.50% | 9.61% | 3.54% | 9.85% | 11.15% | 17.31% | 90.82% | 22.19% | 2.60% | 10.50% | 10.01% | 8.74% | 6.14% | 9.37% | | 8.81% | 13.98% | 17.90% | 29.13% | 11.29% | 10.89% | 14.50% | 8.20% | 14.31% | 14.43% | 16.72% | -2.88% | 14.09% | 14.50% | 18.65% | 17.27% | 20.90% | 18.48% | 17.51% | 110.03% | 20.06% | 20.56% | 24.25% | | 25.43% | 21.41% | 23.48% | 26.20% | 26.10% | 21.80% | 20.64% | 26.71% | 23.67% | 22.64% | 24.86% | 30.31% | 24.54% | 21.64% | 19.59% | 25.09% | 22.02% | 12.55% | 21.45% |
|
FCF Margin
|
| 6.25% | | 16.58% | | | 56.04% | 19.23% | 22.34% | 15.74% | 15.72% | 16.63% | 17.59% | 24.89% | 24.84% | 19.41% | 15.92% | 23.46% | 29.25% | 5.77% | 15.15% | 19.34% | | 9.52% | | | 32.47% | 15.87% | 14.17% | 15.75% | 39.58% | 16.27% | 31.21% | 15.89% | 21.65% | 27.94% | 36.13% | 18.65% | 19.68% | 29.50% | 39.81% | 20.97% | 22.05% | 31.64% | 50.71% | 27.95% | | 26.01% | | | 30.98% | 35.32% | 35.04% | 30.25% | 25.19% | 23.56% | 40.33% | 36.55% | 22.31% | 20.18% | 11.95% | 31.55% | 29.81% | 37.34% | 26.15% | 20.69% |
|
Inventory Average
|
| | | | | 26.18M | 33.76M | 41.04M | 43.72M | 45.72M | 45.15M | 42.48M | 41.39M | 37.85M | 35.40M | 36.59M | 37.86M | 42.29M | 48.05M | 52.91M | 56.96M | 59.70M | 58.74M | 55.42M | 58.31M | 59.93M | 57.23M | 56.70M | 59.28M | 63.20M | 51.98M | 35.10M | 31.31M | 33.95M | 34.60M | 31.65M | 29.32M | 29.55M | 29.35M | 32.82M | 43.39M | 58.02M | 61.27M | 58.19M | 52.25M | 45.95M | 61.97M | 76.27M | 83.54M | 96.03M | 108.65M | 112.97M | 108.29M | 110.33M | 121.14M | 127.79M | 133.57M | 151.63M | 172.68M | 183.72M | 178.65M | 232.43M | 275.53M | 241.67M | 225.89M | 256.18M |
|
Assets Average
|
| | | | | 1,700.85M | 1,719.03M | 1,773.91M | 1,845.16M | 1,867.65M | 1,810.97M | 1,778.05M | 1,812.04M | 1,908.89M | 2,137.76M | 2,305.13M | 2,443.18M | 2,560.24M | 2,492.99M | 2,476.41M | 2,655.03M | 2,745.89M | 2,957.75M | 3,136.06M | 2,721.61M | 2,355.90M | 2,338.33M | 2,442.27M | 2,458.45M | 2,285.98M | 2,145.50M | 2,144.05M | 2,229.45M | 2,286.46M | 2,361.97M | 2,452.69M | 2,507.27M | 2,400.54M | 2,370.93M | 2,507.48M | 2,579.32M | 2,637.26M | 3,009.71M | 3,562.60M | 3,883.74M | 4,069.82M | 4,045.47M | 3,974.87M | 4,060.75M | 4,168.21M | 4,300.09M | 4,390.68M | 4,378.17M | 4,664.68M | 5,052.58M | 5,154.35M | 5,163.37M | 5,293.25M | 5,550.43M | 5,695.81M | 6,473.94M | 8,196.39M | 9,070.76M | 8,993.98M | 9,261.09M | 9,553.98M |
|
Equity Average
|
| | | | | 229.33M | 286.32M | 287.18M | 314.51M | 353.96M | 393.86M | 435.94M | 481.38M | 545.20M | 751.78M | 967.42M | 1,029.97M | 1,068.23M | 1,126.16M | 1,185.15M | 1,237.34M | 1,272.61M | 1,309.15M | 1,348.38M | 1,380.20M | 1,390.89M | 1,380.34M | 1,305.08M | 1,154.72M | 1,001.09M | 834.28M | 791.18M | 896.19M | 981.27M | 999.97M | 1,065.75M | 1,165.14M | 1,222.70M | 1,272.91M | 1,327.12M | 1,398.19M | 1,455.40M | 1,791.58M | 2,130.44M | 2,207.31M | 2,326.17M | 2,444.37M | 2,517.72M | 2,529.59M | 2,574.00M | 2,685.97M | 2,750.43M | 2,692.71M | 2,666.68M | 2,726.62M | 2,842.99M | 2,924.67M | 3,011.17M | 3,259.08M | 3,485.93M | 3,914.24M | 4,412.11M | 4,618.46M | 4,724.92M | 4,891.40M | 5,102.77M |
|
Invested Capital
|
| | 108.37M | | 162.68M | 295.99M | 276.65M | 297.71M | 553.40M | 376.60M | 626.24M | 718.53M | 721.21M | 875.47M | 1,218.33M | 1,335.57M | 1,375.39M | 1,388.72M | 1,462.92M | 1,583.93M | 1,716.33M | 1,737.22M | 1,857.50M | 1,793.04M | 1,397.21M | 1,384.56M | 1,376.12M | 1,234.05M | 1,075.39M | 976.80M | 791.77M | 890.59M | 951.79M | 1,010.74M | 1,074.20M | 1,442.12M | 1,487.87M | 1,257.42M | 1,388.40M | 1,415.84M | 1,430.55M | 1,480.26M | 2,102.89M | 2,507.99M | 2,606.63M | 2,745.72M | 2,493.02M | 2,542.43M | 2,516.74M | 2,631.26M | 2,740.68M | 2,760.18M | 2,625.23M | 2,858.13M | 2,845.11M | 2,970.88M | 2,908.45M | 3,113.89M | 3,753.56M | 3,917.10M | 4,610.62M | 4,913.30M | 4,673.58M | 4,776.26M | 5,006.54M | 5,199.00M |
|
Asset Utilization Ratio
|
| | | | | 0.40 | 0.58 | 0.58 | 0.59 | 0.61 | 0.63 | 0.67 | 0.69 | 0.68 | 0.62 | 0.59 | 0.57 | 0.56 | 0.59 | 0.60 | 0.57 | 0.56 | 0.39 | 0.38 | 0.45 | 0.54 | 0.77 | 0.75 | 0.76 | 0.83 | 0.85 | 0.86 | 0.84 | 0.84 | 0.82 | 0.81 | 0.81 | 0.86 | 0.90 | 0.88 | 0.88 | 0.87 | 0.78 | 0.67 | 0.63 | 0.62 | 0.48 | 0.51 | 0.52 | 0.53 | 0.76 | 0.78 | 0.82 | 0.80 | 0.70 | 0.71 | 0.74 | 0.74 | 0.74 | 0.72 | 0.64 | 0.53 | 0.51 | 0.54 | 0.55 | 0.55 |
|
Interest Coverage Ratio
|
-7.40 | -1.39 | | -0.72 | 0.65 | -0.29 | 5.65 | 1.60 | 2.32 | 2.97 | 4.38 | 5.31 | 5.91 | 6.80 | 6.32 | 6.28 | 4.74 | 5.00 | 4.11 | 5.82 | 4.82 | 7.18 | | 4.19 | 9.34 | 18.65 | 24.97 | 10.83 | 11.35 | 11.04 | 8.35 | 12.29 | 13.23 | 12.91 | 12.11 | 12.31 | 13.95 | 20.02 | 26.33 | 23.82 | 26.86 | 28.50 | 25.79 | 30.05 | 25.69 | 31.79 | | 48.36 | 42.97 | 46.24 | 288.51 | 77.64 | 66.08 | 47.73 | 23.25 | 34.82 | 33.72 | 32.33 | 37.44 | 28.76 | 22.77 | 14.29 | 15.28 | 12.42 | 8.35 | 14.65 |
|
Debt to Equity
|
| | | | | | | | 0.67 | | 0.52 | 0.56 | 0.44 | 0.49 | 0.33 | 0.31 | 0.32 | 0.27 | 0.27 | 0.30 | 0.36 | 0.35 | 0.65 | 0.57 | 0.25 | 0.25 | 0.25 | 0.52 | 0.60 | 0.75 | 0.93 | 0.83 | 0.68 | 0.64 | 0.74 | 0.56 | 0.54 | 0.27 | 0.35 | 0.29 | 0.24 | 0.23 | 0.16 | 0.32 | 0.31 | 0.29 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.29 | 0.27 | 0.23 | 0.22 | 0.21 | 0.19 | 0.18 | 0.32 | 0.62 | 0.53 | 0.52 | 0.49 | 0.48 |
|
Debt Ratio
|
| | | | | | | | 0.12 | | 0.12 | 0.14 | 0.12 | 0.14 | 0.13 | 0.14 | 0.13 | 0.11 | 0.13 | 0.15 | 0.16 | 0.17 | 0.27 | 0.25 | 0.15 | 0.15 | 0.15 | 0.25 | 0.27 | 0.32 | 0.33 | 0.32 | 0.28 | 0.28 | 0.30 | 0.26 | 0.26 | 0.15 | 0.18 | 0.16 | 0.13 | 0.13 | 0.10 | 0.18 | 0.17 | 0.17 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.16 | 0.15 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.19 | 0.31 | 0.28 | 0.27 | 0.26 | 0.26 |
|
Equity Ratio
|
| | 0.08 | | 0.10 | 0.17 | 0.16 | 0.16 | 0.18 | 0.20 | 0.23 | 0.26 | 0.27 | 0.30 | 0.40 | 0.44 | 0.41 | 0.43 | 0.48 | 0.48 | 0.45 | 0.47 | 0.42 | 0.45 | 0.59 | 0.59 | 0.59 | 0.49 | 0.45 | 0.42 | 0.35 | 0.38 | 0.42 | 0.44 | 0.41 | 0.46 | 0.47 | 0.55 | 0.52 | 0.54 | 0.55 | 0.56 | 0.63 | 0.57 | 0.56 | 0.58 | 0.63 | 0.64 | 0.61 | 0.62 | 0.62 | 0.63 | 0.60 | 0.55 | 0.53 | 0.57 | 0.56 | 0.57 | 0.60 | 0.62 | 0.59 | 0.50 | 0.52 | 0.53 | 0.53 | 0.54 |
|
Times Interest Earned
|
-7.40 | -1.39 | | -0.72 | 0.65 | -0.29 | 5.65 | 1.60 | 2.32 | 2.97 | 4.38 | 5.31 | 5.91 | 6.80 | 6.32 | 6.28 | 4.74 | 5.00 | 4.11 | 5.82 | 4.82 | 7.18 | | 4.19 | 9.34 | 18.65 | 24.97 | 10.83 | 11.35 | 11.04 | 8.35 | 12.29 | 13.23 | 12.91 | 12.11 | 12.31 | 13.95 | 20.02 | 26.33 | 23.82 | 26.86 | 28.50 | 25.79 | 30.05 | 25.69 | 31.79 | | 48.36 | 42.97 | 46.24 | 288.51 | 77.64 | 66.08 | 47.73 | 23.25 | 34.82 | 33.72 | 32.33 | 37.44 | 28.76 | 22.77 | 14.29 | 15.28 | 12.42 | 8.35 | 14.65 |
|
Enterprise Value
|
-556.92M | -570.62M | -571.30M | -619.30M | -478.46M | -511.68M | -570.12M | -623.12M | -887.40M | -699.06M | -816.72M | -917.46M | -880.86M | -936.18M | -1029.51M | -1126.05M | -912.36M | -912.91M | -843.08M | -902.49M | -1013.26M | -952.98M | -1456.09M | -1317.58M | -744.41M | -711.20M | -711.18M | -906.72M | -704.32M | -532.84M | -468.29M | -547.61M | -659.23M | -682.42M | -692.54M | -752.43M | -825.38M | -550.03M | -533.30M | -538.90M | -633.41M | -655.22M | -705.21M | -946.28M | -1189.19M | -1306.56M | -928.43M | -742.98M | -847.16M | -1013.82M | -1088.94M | -1134.75M | -1029.54M | -1026.05M | -882.33M | -916.96M | -873.92M | -961.98M | -1008.15M | -1012.42M | -1058.95M | -2786.04M | -2644.03M | -2777.67M | -2822.76M | -2753.25M |
|
Return on Sales
|
-0.34% | -0.08% | | -0.08% | 0.21% | 0.53% | 0.89% | 0.02% | 0.09% | 0.10% | 0.04% | 0.10% | 0.11% | 0.17% | 0.91% | 0.22% | 0.03% | 0.11% | 0.10% | 0.09% | 0.06% | 0.09% | 0.08% | 0.09% | 0.14% | 0.18% | 0.29% | 0.11% | 0.11% | 0.15% | 0.08% | 0.14% | 0.14% | 0.17% | -0.03% | 0.14% | 0.14% | 0.19% | 0.17% | 0.21% | 0.18% | 0.18% | 1.10% | 0.20% | 0.21% | 0.24% | 0.22% | 0.25% | 0.21% | 0.23% | 0.26% | 0.26% | 0.22% | 0.21% | 0.27% | 0.24% | 0.23% | 0.25% | 0.30% | 0.25% | 0.22% | 0.20% | 0.25% | 0.22% | 0.13% | 0.21% |
|
Return on Capital Employed
|
| | | | | -0.01% | 0.08% | 0.09% | 0.19% | 0.13% | 0.15% | 0.19% | 0.21% | 0.24% | 0.23% | 0.21% | 0.20% | 0.16% | 0.14% | 0.13% | 0.13% | 0.12% | | 0.09% | 0.10% | 0.14% | 0.20% | 0.20% | 0.19% | 0.20% | 0.16% | 0.17% | 0.17% | 0.17% | 0.19% | 0.21% | 0.21% | 0.20% | 0.24% | 0.23% | 0.24% | 0.25% | 0.21% | 0.20% | 0.19% | 0.19% | | 0.21% | 0.23% | 0.23% | 0.27% | 0.30% | 0.33% | 0.35% | 0.29% | 0.27% | 0.28% | 0.28% | 0.32% | 0.28% | 0.24% | 0.19% | 0.18% | 0.19% | 0.18% | 0.18% |
|
Return on Invested Capital
|
| | | | | 0.16% | 3.57% | 2.83% | 1.45% | 0.86% | 0.18% | 0.17% | 0.18% | 0.20% | 0.47% | 0.43% | 0.39% | 0.36% | 0.14% | 0.09% | 0.09% | 0.09% | | 0.08% | 0.11% | 0.17% | 0.25% | 0.27% | 0.30% | 0.32% | 0.24% | 0.28% | 0.28% | 0.27% | 0.20% | 0.17% | 0.15% | 0.18% | 0.28% | 0.29% | 0.31% | 0.30% | 0.57% | 0.45% | 0.41% | 0.42% | | 0.25% | 0.25% | 0.27% | 0.30% | 0.31% | 0.33% | 0.33% | 0.31% | 0.30% | 0.31% | 0.32% | 0.30% | 0.25% | 0.23% | 0.20% | 0.21% | 0.23% | 0.21% | 0.21% |
|
Return on Assets
|
| | | | | 0.09% | 0.25% | 0.25% | 0.23% | 0.18% | 0.04% | 0.05% | 0.06% | 0.07% | 0.21% | 0.21% | 0.19% | 0.17% | 0.07% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | 0.05% | 0.07% | 0.14% | 0.14% | 0.14% | 0.14% | 0.09% | 0.10% | 0.11% | 0.11% | 0.09% | 0.09% | 0.09% | 0.10% | 0.15% | 0.16% | 0.16% | 0.16% | 0.33% | 0.28% | 0.26% | 0.26% | 0.10% | 0.12% | 0.12% | 0.12% | 0.19% | 0.19% | 0.20% | 0.19% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.18% | 0.16% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% |
|
Return on Equity
|
| | | | | 0.69% | 1.49% | 1.57% | 1.37% | 0.94% | 0.18% | 0.22% | 0.22% | 0.25% | 0.59% | 0.50% | 0.45% | 0.41% | 0.15% | 0.10% | 0.11% | 0.10% | 0.07% | 0.07% | 0.10% | 0.12% | 0.24% | 0.26% | 0.29% | 0.32% | 0.24% | 0.28% | 0.27% | 0.26% | 0.20% | 0.20% | 0.18% | 0.19% | 0.27% | 0.30% | 0.30% | 0.29% | 0.55% | 0.47% | 0.46% | 0.46% | 0.17% | 0.19% | 0.20% | 0.20% | 0.30% | 0.31% | 0.33% | 0.33% | 0.31% | 0.30% | 0.30% | 0.32% | 0.32% | 0.30% | 0.27% | 0.24% | 0.23% | 0.23% | 0.21% | 0.21% |