|
Gross Margin
|
40.55% | 41.30% | 40.17% | 38.58% | 41.62% | 40.79% | 39.05% | 40.87% | 40.16% | 114.55% | 16.83% | 15.39% | 39.34% | 37.67% | 39.60% | 38.25% | 40.51% | 40.07% | 40.31% | 37.93% | 39.00% | 38.83% | 40.59% | 37.07% | 38.18% | 35.47% | 39.74% | 36.57% | 38.23% | 39.79% | 36.52% | 34.62% | 36.41% | 37.31% | 35.60% | 35.71% | 36.11% | 68.50% | 37.29% | 39.53% | 41.08% | 40.44% | 37.85% | 37.26% | 37.63% | 37.19% | 38.76% | 37.58% | 37.37% | 37.58% | 38.81% | 37.36% | 38.62% | 39.83% | 38.50% | 37.90% | 40.79% | 49.69% | 38.55% | 38.85% | 42.04% | 44.38% | 42.12% | 41.13% | 41.17% | 42.37% | 41.40% |
|
EBT Margin
|
9.74% | 14.04% | 0.60% | 7.07% | 14.73% | 17.62% | 9.88% | 12.62% | 11.47% | -1.60% | 7.48% | 13.26% | 13.11% | 11.84% | 7.26% | 8.93% | 9.09% | 14.11% | 11.04% | 10.59% | 11.71% | 13.19% | 11.26% | 9.92% | 11.61% | 12.74% | 9.76% | 9.80% | 12.50% | 15.25% | 11.02% | 10.44% | 10.18% | 14.39% | 7.38% | 7.77% | 12.13% | 13.59% | 14.38% | 11.75% | 13.28% | 14.36% | 8.37% | 11.09% | 12.63% | -9.52% | 10.17% | 12.15% | 10.44% | 12.20% | 8.38% | 10.57% | 13.47% | 15.76% | 9.20% | 10.19% | 14.27% | 18.92% | 8.91% | 11.73% | 15.40% | 18.49% | 12.02% | 15.25% | 11.16% | 16.89% | 12.25% |
|
EBIT Margin
|
-49.70% | -44.66% | -59.24% | -54.34% | -43.65% | -41.59% | -51.07% | -46.51% | 11.77% | 10.80% | -112.87% | -110.18% | 16.94% | 22.69% | -53.15% | -52.82% | -50.40% | -45.82% | -48.65% | -51.48% | -49.29% | -47.98% | -48.15% | -53.01% | -50.21% | -51.79% | -50.50% | -53.63% | -49.28% | -44.96% | -52.46% | -54.95% | -53.41% | -48.30% | -57.02% | -56.52% | 13.30% | 14.60% | 15.52% | 12.83% | 14.33% | 15.54% | 9.78% | 11.83% | 13.51% | -8.83% | 10.50% | 12.41% | 10.71% | 12.56% | 8.80% | 11.07% | 14.07% | 16.46% | 10.00% | 11.18% | 15.28% | 20.28% | 10.13% | 13.02% | 16.83% | 20.69% | 13.07% | 16.08% | 13.83% | 18.34% | 13.24% |
|
EBITDA Margin
|
-49.70% | -44.66% | -59.24% | -54.34% | -43.65% | -41.59% | -51.07% | -46.51% | 11.77% | 10.80% | -112.87% | -110.18% | 16.94% | 22.69% | -53.15% | -52.82% | -50.40% | -45.82% | -48.65% | -51.48% | -49.29% | -47.98% | -48.15% | -53.01% | -50.21% | -51.79% | -50.50% | -53.63% | -49.28% | -44.96% | -52.46% | -54.95% | -53.41% | -48.30% | -57.02% | -56.52% | 13.30% | 14.60% | 15.52% | 12.83% | 14.33% | 15.54% | 9.78% | 11.83% | 13.51% | -8.83% | 10.50% | 12.41% | 10.71% | 12.56% | 8.80% | 11.07% | 14.07% | 16.46% | 10.00% | 11.18% | 15.28% | 20.28% | 10.13% | 13.02% | 16.83% | 20.69% | 13.07% | 16.08% | 13.83% | 18.34% | 13.24% |
|
Operating Margin
|
-49.70% | -44.66% | -59.24% | -54.34% | -43.65% | -41.59% | -51.07% | -46.51% | 11.77% | 10.80% | -112.87% | -110.18% | 16.94% | 22.69% | -53.15% | -52.82% | -50.40% | -45.82% | -48.65% | -51.48% | -49.29% | -47.98% | -48.15% | -53.01% | -50.21% | -51.79% | -50.50% | -53.63% | -49.28% | -44.96% | -52.46% | -54.95% | -53.41% | -48.30% | -57.02% | -56.52% | 13.30% | 14.60% | 15.52% | 12.83% | 14.33% | 15.54% | 9.78% | 11.83% | 13.51% | -8.83% | 10.50% | 12.41% | 10.71% | 12.56% | 8.80% | 11.07% | 14.07% | 16.46% | 10.00% | 11.18% | 15.28% | 20.28% | 10.13% | 13.02% | 16.83% | 20.69% | 13.07% | 16.08% | 13.83% | 18.34% | 13.24% |
|
Net Margin
|
0.22% | | 0.39% | 4.61% | 9.23% | 11.49% | 6.76% | 7.93% | 7.42% | -0.02% | -0.88% | 2.10% | 1.90% | 6.65% | -4.61% | -3.36% | -1.38% | -31.94% | 1.89% | -34.42% | | -1.07% | | -0.29% | 0.86% | | | | | | 7.33% | 6.92% | 7.39% | 9.26% | 19.98% | 5.72% | 9.89% | 4.21% | -0.02% | 0.57% | 0.57% | 0.74% | 44.61% | | | 0.24% | 7.88% | 9.29% | 8.22% | 9.93% | 6.51% | 8.09% | 10.58% | 12.10% | 7.17% | 7.80% | 11.23% | 14.58% | 6.95% | 9.32% | 0.39% | -1.84% | 1.48% | 11.69% | 0.44% | 49.28% | 9.91% |
|
FCF Margin
|
| 22.50% | 1.32% | -4.42% | 6.37% | 22.98% | 10.30% | 6.97% | 5.18% | 13.67% | -3.23% | 6.16% | 19.64% | 12.14% | -9.67% | -7.37% | 18.28% | 21.65% | -7.09% | 15.82% | 2.76% | 11.66% | -3.72% | 10.33% | 9.07% | 21.03% | -1.06% | 3.75% | 15.43% | 21.68% | 5.98% | 7.74% | -6.31% | 13.14% | 8.18% | 5.26% | 7.82% | 17.14% | 2.04% | 2.07% | 8.36% | 27.75% | -5.43% | 13.72% | 5.80% | 24.50% | 11.57% | 15.28% | 7.36% | 18.94% | -6.88% | 7.06% | 6.17% | 34.06% | -6.71% | -0.86% | 11.25% | 28.34% | 0.41% | 0.82% | 17.39% | 20.37% | 13.54% | 5.23% | 21.89% | 27.74% | 21.74% |
|
Inventory Average
|
| | | | | 83.72M | 85.71M | 91.54M | 98.47M | 99.61M | 102.14M | 109.42M | 114.01M | 99.27M | 100.50M | 118.22M | 105.95M | 92.31M | 92.02M | 93.14M | 93.22M | 94.13M | 97.65M | 104.28M | 108.84M | 104.95M | 102.02M | 103.84M | 104.48M | 105.54M | 111.22M | 117.20M | 124.17M | 127.67M | 127.55M | 133.80M | 141.31M | 140.51M | 127.54M | 122.08M | 125.65M | 125.89M | 129.47M | 137.50M | 146.65M | 143.78M | 139.68M | 144.70M | 143.23M | 144.13M | 156.08M | 170.09M | 176.66M | 170.29M | 172.07M | 183.75M | 189.12M | 188.28M | 193.32M | 206.96M | 215.32M | 207.39M | 207.42M | 225.29M | 234.16M | 227.46M | 222.48M |
|
Assets Average
|
| | | | | 944.96M | 968.46M | 978.47M | 1,000.25M | 1,009.01M | 1,005.88M | 1,006.14M | 1,014.92M | 1,025.62M | 1,056.29M | 1,092.17M | 1,112.18M | 1,105.59M | 1,088.08M | 954.61M | 830.46M | 840.72M | 839.81M | 847.45M | 864.51M | 866.03M | 871.30M | 903.53M | 928.46M | 953.31M | 1,023.93M | 1,077.31M | 1,148.29M | 1,235.95M | 1,249.10M | 1,251.55M | 1,272.16M | 1,272.05M | 1,266.67M | 1,281.09M | 1,310.03M | 1,396.41M | 1,449.14M | 1,436.57M | 1,443.08M | 1,407.39M | 1,376.89M | 1,370.49M | 1,383.04M | 1,493.01M | 1,590.78M | 1,615.00M | 1,639.24M | 1,653.59M | 1,645.24M | 1,659.30M | 1,693.06M | 1,693.36M | 1,727.87M | 1,778.36M | 1,797.62M | 1,824.84M | 1,816.84M | 1,805.36M | 2,171.02M | 2,468.39M | 2,404.69M |
|
Equity Average
|
| | | | | 543.59M | 560.54M | 572.26M | 586.26M | 596.91M | 601.65M | 607.54M | 617.70M | 627.11M | 626.25M | 621.28M | 623.36M | 613.54M | 606.44M | 593.75M | 579.18M | 581.10M | 580.95M | 581.84M | 587.00M | 588.12M | 587.66M | 594.19M | 600.75M | 609.68M | 617.87M | 627.14M | 639.11M | 658.25M | 689.49M | 713.30M | 723.39M | 743.33M | 768.10M | 785.59M | 803.10M | 819.01M | 870.86M | 920.85M | 934.83M | 951.24M | 969.31M | 889.74M | 902.37M | 1,012.27M | 1,017.49M | 1,018.23M | 1,025.53M | 1,039.02M | 1,057.28M | 1,073.60M | 1,093.92M | 1,119.09M | 1,142.62M | 1,160.25M | 1,180.05M | 1,215.52M | 1,237.14M | 1,257.13M | 1,301.97M | 1,433.74M | 1,550.87M |
|
Invested Capital
|
| 567.34M | | | 581.20M | 709.98M | 616.64M | 630.92M | 732.47M | 725.71M | 732.23M | 738.86M | 672.91M | 746.31M | 672.82M | 673.06M | 812.36M | 773.71M | 788.68M | 616.33M | 630.03M | 620.17M | 641.72M | 654.95M | 657.46M | 634.18M | 661.14M | 696.14M | 690.72M | 725.11M | 800.64M | 803.63M | 909.59M | 946.92M | 967.07M | 984.54M | 989.25M | 979.41M | 992.07M | 1,011.40M | 1,029.73M | 1,111.22M | 1,065.49M | 1,076.21M | 1,095.03M | 1,021.39M | 1,035.44M | 819.88M | 1,024.85M | 1,039.70M | 1,035.28M | 1,041.17M | 1,049.88M | 1,068.16M | 1,086.40M | 1,100.80M | 1,127.04M | 1,151.14M | 1,174.09M | 1,186.41M | 1,213.69M | 1,257.35M | 1,256.93M | 1,297.33M | 1,346.61M | 1,560.87M | 1,581.38M |
|
Asset Utilization Ratio
|
| | | | | 0.64 | 0.68 | 0.71 | 0.71 | 0.69 | 0.64 | 0.60 | 0.54 | 0.47 | 0.45 | 0.43 | 0.42 | 0.44 | 0.46 | 0.54 | 0.63 | 0.63 | 0.63 | 0.63 | 0.62 | 0.62 | 0.63 | 0.62 | 0.61 | 0.60 | 0.57 | 0.56 | 0.56 | 0.55 | 0.57 | 0.58 | 0.59 | 0.61 | 0.60 | 0.59 | 0.57 | 0.52 | 0.51 | 0.52 | 0.51 | 0.52 | 0.53 | 0.52 | 0.52 | 0.48 | 0.46 | 0.48 | 0.49 | 0.52 | 0.54 | 0.55 | 0.56 | 0.51 | 0.50 | 0.50 | 0.49 | 0.53 | 0.53 | 0.55 | 0.48 | 0.46 | 0.50 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17 | 23.24 | 12.40 | 11.29 | 15.23 | 14.90 | 8.29 | 10.06 | 11.78 | 9.40 | 12.43 | 19.45 | 5.17 | 12.61 | 13.32 |
|
Debt to Equity
|
| 0.35 | | | 0.31 | 0.28 | 0.26 | 0.25 | 0.23 | 0.21 | 0.22 | 0.21 | 0.19 | 0.18 | 0.27 | 0.29 | 0.30 | 0.29 | 0.29 | -0.07 | 0.08 | 0.07 | 0.10 | 0.13 | 0.11 | 0.09 | 0.12 | 0.17 | 0.14 | 0.18 | 0.29 | 0.27 | 0.41 | 0.41 | 0.37 | 0.37 | 0.36 | 0.29 | 0.28 | 0.27 | 0.27 | 0.34 | 0.16 | 0.16 | 0.16 | 0.07 | 0.06 | 0.03 | 0.05 | 0.15 | 0.20 | 0.19 | 0.20 | 0.15 | 0.12 | 0.15 | 0.13 | 0.09 | 0.15 | 0.16 | 0.14 | 0.10 | 0.09 | 0.07 | 0.40 | 0.12 | 0.09 |
|
Debt Ratio
|
| 0.20 | | | 0.18 | 0.16 | 0.15 | 0.14 | 0.14 | 0.12 | 0.13 | 0.12 | 0.12 | 0.11 | 0.15 | 0.16 | 0.17 | 0.16 | 0.16 | -0.05 | 0.06 | 0.05 | 0.07 | 0.08 | 0.08 | 0.06 | 0.08 | 0.11 | 0.09 | 0.11 | 0.17 | 0.16 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.17 | 0.17 | 0.17 | 0.16 | 0.19 | 0.10 | 0.10 | 0.10 | 0.05 | 0.04 | 0.02 | 0.03 | 0.10 | 0.12 | 0.12 | 0.12 | 0.09 | 0.08 | 0.10 | 0.09 | 0.06 | 0.10 | 0.11 | 0.10 | 0.07 | 0.06 | 0.05 | 0.21 | 0.08 | 0.06 |
|
Equity Ratio
|
| 0.56 | | | 0.58 | 0.57 | 0.59 | 0.58 | 0.59 | 0.59 | 0.60 | 0.61 | 0.61 | 0.61 | 0.58 | 0.56 | 0.56 | 0.55 | 0.56 | 0.70 | 0.70 | 0.69 | 0.70 | 0.68 | 0.68 | 0.68 | 0.67 | 0.64 | 0.65 | 0.63 | 0.58 | 0.58 | 0.53 | 0.53 | 0.57 | 0.57 | 0.57 | 0.60 | 0.61 | 0.61 | 0.61 | 0.56 | 0.64 | 0.64 | 0.65 | 0.70 | 0.71 | 0.59 | 0.71 | 0.65 | 0.63 | 0.63 | 0.62 | 0.63 | 0.65 | 0.64 | 0.65 | 0.67 | 0.65 | 0.65 | 0.66 | 0.67 | 0.69 | 0.70 | 0.53 | 0.64 | 0.65 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.17 | 23.24 | 12.40 | 11.29 | 15.23 | 14.90 | 8.29 | 10.06 | 11.78 | 9.40 | 12.43 | 19.45 | 5.17 | 12.61 | 13.32 |
|
FCF Payout Ratio
|
| | | | 0.21 | 0.04 | 0.13 | 0.18 | 0.23 | 0.08 | -0.59 | 0.28 | 0.09 | 0.14 | -0.20 | -0.24 | 0.10 | 0.07 | -0.24 | 0.11 | 0.59 | 0.12 | -0.47 | 0.16 | 0.17 | 0.06 | -1.47 | 0.40 | 0.10 | 0.06 | 0.24 | 0.16 | -0.19 | 0.08 | 0.15 | 0.23 | 0.14 | 0.05 | 0.62 | 0.59 | 0.14 | 0.04 | -0.22 | 0.08 | 0.21 | 0.04 | 0.11 | 0.08 | 0.16 | 0.05 | -0.17 | 0.14 | 0.15 | 0.02 | -0.30 | 0.01 | 0.07 | 0.04 | 2.30 | 1.01 | 0.05 | 0.04 | 0.07 | 0.15 | 0.03 | 0.02 | 0.03 |
|
Enterprise Value
|
-29.45M | -44.63M | -35.35M | -22.93M | -20.33M | -26.51M | -29.85M | -32.60M | -31.80M | -34.16M | -28.63M | -27.07M | -32.16M | -30.21M | -33.49M | -35.88M | -31.65M | -42.85M | -34.37M | -36.36M | -40.22M | -35.13M | -38.61M | -34.72M | -36.88M | -39.41M | -39.83M | -38.76M | -40.54M | -53.83M | -51.76M | -53.50M | -48.52M | -45.52M | -41.60M | -42.91M | -43.26M | -30.48M | -36.63M | -34.95M | -38.96M | -61.81M | -96.70M | -100.20M | -104.74M | -52.56M | -57.40M | -45.70M | -78.40M | -56.23M | -55.72M | -54.32M | -61.02M | -97.72M | -51.92M | -48.22M | -56.10M | -41.87M | -51.40M | -59.44M | -63.04M | -65.96M | -71.30M | -57.40M | -78.72M | -101.35M | -103.82M |
|
Return on Sales
|
0.00% | | 0.00% | 0.05% | 0.09% | 0.11% | 0.07% | 0.08% | 0.07% | 0.00% | -0.01% | 0.02% | 0.02% | 0.07% | -0.05% | -0.03% | -0.01% | -0.32% | 0.02% | -0.34% | -0.17% | -0.01% | -0.08% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | | | 0.07% | 0.07% | 0.07% | 0.09% | 0.20% | 0.06% | 0.10% | 0.04% | 0.00% | 0.01% | 0.01% | 0.01% | 0.45% | 0.11% | 0.11% | 0.00% | 0.08% | 0.09% | 0.08% | 0.10% | 0.07% | 0.08% | 0.11% | 0.12% | 0.07% | 0.08% | 0.11% | 0.15% | 0.07% | 0.09% | 0.00% | -0.02% | 0.01% | 0.12% | 0.00% | 0.49% | 0.10% |
|
Return on Capital Employed
|
| | | | | -0.39% | -0.39% | -0.40% | -0.28% | -0.15% | -0.22% | -0.30% | -0.27% | -0.26% | -0.17% | -0.08% | -0.17% | -0.28% | -0.28% | -0.31% | -0.36% | -0.38% | -0.36% | -0.37% | -0.36% | -0.38% | -0.38% | -0.38% | -0.37% | -0.36% | -0.33% | -0.33% | -0.34% | -0.34% | -0.35% | -0.37% | -0.25% | -0.13% | -0.01% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.04% | 0.04% | 0.04% | 0.03% | 0.07% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.10% |
|
Return on Invested Capital
|
| | | | | -0.29% | -0.30% | -0.33% | -0.21% | -0.11% | -0.15% | -0.20% | -0.23% | -0.20% | -0.14% | -0.07% | -0.13% | -0.20% | -0.20% | -0.24% | -0.28% | -0.29% | -0.29% | -0.28% | -0.27% | -0.29% | -0.29% | -0.28% | -0.28% | -0.27% | -0.26% | -0.26% | -0.26% | -0.26% | -0.40% | -0.41% | -0.29% | -0.13% | -0.01% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.02% | 0.03% | 0.03% | 0.02% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% |
|
Return on Assets
|
| | | | | 0.05% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | -0.05% | -0.05% | -0.09% | -0.10% | -0.05% | -0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.01% | 0.02% | 0.03% | 0.04% | 0.06% | 0.06% | 0.07% | 0.06% | 0.03% | 0.02% | 0.01% | 0.00% | 0.06% | 0.06% | 0.05% | 0.05% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.01% | 0.02% | 0.01% | 0.08% | 0.10% |
|
Return on Equity
|
| | | | | 0.08% | 0.10% | 0.11% | 0.10% | 0.06% | 0.04% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% | -0.09% | -0.08% | -0.15% | -0.15% | -0.07% | -0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.02% | 0.03% | 0.05% | 0.08% | 0.11% | 0.11% | 0.11% | 0.10% | 0.05% | 0.04% | 0.01% | 0.00% | 0.09% | 0.09% | 0.08% | 0.08% | 0.01% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.03% | 0.02% | 0.02% | 0.02% | 0.15% | 0.15% |