|
Gross Margin
|
32.29% | 29.68% | 41.24% | 32.05% | 33.11% | 31.10% | 40.98% | 31.60% | 33.65% | 30.91% | 39.71% | 30.90% | 33.38% | 30.17% | 40.31% | 30.68% | 32.84% | 31.10% | 40.50% | 31.27% | 33.32% | 32.09% | 41.08% | 31.68% | 34.77% | 32.52% | 41.10% | 32.81% | 35.01% | 32.64% | 40.49% | 32.89% | 35.02% | 31.44% | 42.08% | 10.18% | 32.82% | 31.70% | 39.71% | 33.60% | 35.62% | 33.30% | 39.84% | 32.33% | 34.16% | 32.22% | 40.29% | 32.33% | 34.86% | 30.26% | 41.23% | 32.46% | 32.74% | 30.58% | 40.21% | 33.37% | 33.34% | 33.85% |
|
EBT Margin
|
5.94% | 1.18% | 16.02% | -2.68% | 2.41% | 1.48% | 18.81% | 2.80% | 5.58% | 2.44% | 18.90% | 3.93% | 8.74% | 3.97% | 20.06% | 4.56% | 6.16% | 4.14% | 20.65% | 5.62% | 7.17% | 4.36% | 20.34% | 5.62% | 9.37% | 5.89% | 20.61% | 8.70% | 9.03% | 5.31% | 19.58% | 7.17% | 8.99% | 3.56% | 21.02% | -35.87% | 7.66% | 4.95% | 19.67% | 10.49% | 13.16% | 5.24% | 18.78% | 6.58% | 8.39% | 3.32% | 20.30% | 6.34% | 8.29% | 2.66% | 20.37% | 5.07% | 5.37% | 0.26% | 18.03% | 5.82% | 5.64% | 4.73% |
|
EBIT Margin
|
5.95% | 1.19% | 16.00% | -2.74% | 5.45% | 2.13% | 19.04% | 3.34% | 6.14% | 2.73% | 19.03% | 4.18% | 8.75% | 3.97% | 20.07% | 4.57% | 6.34% | 4.12% | 20.64% | 5.58% | 7.14% | 4.33% | 20.32% | 5.49% | 9.28% | 5.76% | 20.50% | 8.34% | 8.75% | 4.97% | 19.33% | 6.71% | 8.63% | 3.36% | 20.97% | -35.94% | 7.78% | 5.09% | 19.76% | 10.65% | 13.33% | 6.99% | 18.83% | 6.62% | 8.37% | 3.25% | 20.11% | 5.84% | 7.72% | 2.19% | 20.07% | 4.45% | 5.00% | -0.07% | 17.74% | 5.24% | 5.10% | 4.17% |
|
EBITDA Margin
|
5.95% | 1.19% | 16.00% | -2.74% | 5.45% | 2.13% | 19.04% | 3.34% | 6.14% | 2.73% | 19.03% | 4.18% | 8.75% | 3.97% | 20.07% | 4.57% | 6.34% | 4.12% | 20.64% | 5.58% | 7.14% | 4.33% | 20.32% | 5.49% | 9.28% | 5.76% | 20.50% | 8.34% | 8.75% | 4.97% | 19.33% | 6.71% | 8.63% | 3.36% | 20.97% | -35.94% | 7.78% | 5.09% | 19.76% | 10.65% | 13.33% | 6.99% | 18.83% | 6.62% | 8.37% | 3.25% | 20.11% | 5.84% | 7.72% | 2.19% | 20.07% | 4.45% | 5.00% | -0.07% | 17.74% | 5.24% | 5.10% | 4.17% |
|
Operating Margin
|
5.95% | 1.19% | 16.00% | -2.74% | 5.45% | 2.13% | 19.04% | 3.34% | 6.14% | 2.73% | 19.03% | 4.18% | 8.75% | 3.97% | 20.07% | 4.57% | 6.34% | 4.12% | 20.64% | 5.58% | 7.14% | 4.33% | 20.32% | 5.49% | 9.28% | 5.76% | 20.50% | 8.34% | 8.75% | 4.97% | 19.33% | 6.71% | 8.63% | 3.36% | 20.97% | -35.94% | 7.78% | 5.09% | 19.76% | 10.65% | 13.33% | 6.99% | 18.83% | 6.62% | 8.37% | 3.25% | 20.11% | 5.84% | 7.72% | 2.19% | 20.07% | 4.45% | 5.00% | -0.07% | 17.74% | 5.24% | 5.10% | 4.17% |
|
Net Margin
|
3.57% | 0.71% | 9.88% | -1.61% | -70.56% | 0.82% | 9.39% | 1.61% | 3.43% | 1.50% | 11.54% | 2.43% | 5.46% | 2.40% | 12.63% | 2.78% | 3.88% | 2.56% | 12.87% | 3.51% | 4.47% | 2.73% | 12.83% | 3.60% | 5.93% | 3.84% | 13.35% | 7.36% | 7.21% | 4.32% | 14.81% | 7.04% | 6.91% | 2.70% | 16.06% | -25.18% | 6.94% | 4.29% | 14.44% | 8.30% | 10.03% | 3.98% | 14.07% | 5.12% | 6.18% | 2.50% | 15.26% | 5.16% | 6.17% | 1.98% | 15.12% | 3.88% | 3.98% | 0.20% | 13.48% | 4.24% | 4.16% | 3.52% |
|
FCF Margin
|
| -6.17% | 30.51% | -39.68% | -4.23% | -10.53% | 28.09% | -20.83% | -0.78% | -16.46% | 20.91% | -11.34% | 4.72% | -15.46% | 21.81% | -7.50% | 4.32% | -25.11% | 24.85% | -9.33% | 5.45% | -16.34% | 25.87% | 8.98% | -6.97% | -13.08% | 26.16% | 3.54% | -3.63% | -25.02% | 25.02% | -11.21% | -2.93% | -26.87% | 18.81% | -52.40% | 15.51% | 2.36% | 22.57% | -1.62% | 3.70% | -16.91% | 12.88% | -2.50% | -7.11% | -24.03% | 25.08% | 5.54% | 1.67% | -26.19% | 22.77% | -7.57% | -3.90% | -13.15% | 22.39% | 9.94% | 4.70% | -12.82% |
|
Inventory Average
|
| 50.29M | 48.18M | 45.16M | 57.58M | 74.02M | 72.61M | 68.08M | 79.40M | 99.48M | 102.43M | 93.98M | 102.66M | 136.96M | 141.41M | 117.74M | 121.83M | 168.74M | 181.00M | 152.34M | 155.55M | 191.49M | 191.31M | 167.22M | 182.26M | 228.10M | 229.36M | 201.21M | 221.74M | 284.00M | 291.77M | 256.04M | 270.56M | 346.01M | 371.68M | 345.77M | 330.79M | 362.13M | 355.73M | 303.99M | 337.01M | 434.20M | 488.11M | 479.64M | 536.69M | 635.38M | 614.64M | 531.05M | 539.00M | 653.49M | 673.99M | 607.30M | 634.93M | 728.86M | 738.67M | 680.78M | 750.83M | 955.93M |
|
Assets Average
|
| 103.60M | 122.70M | 134.23M | 144.07M | 161.60M | 179.34M | 188.38M | 187.32M | 201.88M | 224.13M | 227.34M | 233.36M | 267.24M | 292.26M | 298.48M | 321.07M | 368.34M | 395.34M | 395.01M | 408.89M | 448.99M | 488.72M | 528.73M | 559.25M | 602.45M | 669.51M | 715.37M | 753.69M | 811.04M | 901.00M | 1,272.27M | 1,625.85M | 1,746.58M | 1,896.21M | 1,945.69M | 1,966.49M | 2,087.87M | 2,245.13M | 2,379.25M | 2,533.33M | 2,723.19M | 2,851.96M | 2,920.62M | 3,023.50M | 3,124.97M | 3,244.31M | 3,352.71M | 3,464.96M | 3,603.42M | 3,764.74M | 3,909.67M | 3,980.22M | 4,099.23M | 4,262.45M | 4,396.19M | 4,529.67M | 4,697.93M |
|
Equity Average
|
| -144.21M | -136.77M | -126.04M | -37.77M | 48.08M | 60.07M | 72.95M | 78.56M | 85.53M | 102.98M | 120.06M | 127.98M | 135.79M | 156.56M | 178.00M | 187.09M | 195.96M | 221.98M | 249.40M | 262.01M | 273.92M | 304.78M | 337.80M | 355.35M | 373.91M | 419.93M | 468.24M | 492.94M | 516.51M | 570.08M | 625.55M | 643.97M | 648.66M | 702.58M | 724.77M | 706.86M | 736.75M | 815.71M | 906.26M | 966.55M | 1,017.85M | 1,076.77M | 1,117.61M | 1,138.76M | 1,173.53M | 1,273.21M | 1,374.62M | 1,413.72M | 1,409.04M | 1,481.44M | 1,584.81M | 1,596.20M | 1,611.80M | 1,712.09M | 1,833.19M | 1,882.65M | 1,928.74M |
|
Invested Capital
|
-144.63M | -143.78M | -129.76M | -122.32M | 46.77M | 49.40M | 85.74M | 90.15M | 81.97M | 89.08M | 136.37M | 123.25M | 132.72M | 138.85M | 174.27M | 181.74M | 192.44M | 199.49M | 244.48M | 254.32M | 269.70M | 278.15M | 331.40M | 344.19M | 366.51M | 381.31M | 458.56M | 477.92M | 507.96M | 525.07M | 615.09M | 636.00M | 651.94M | 645.39M | 759.78M | 689.76M | 723.96M | 749.54M | 881.89M | 930.64M | 1,002.46M | 1,033.25M | 1,120.28M | 1,114.94M | 1,162.58M | 1,184.49M | 1,361.93M | 1,387.30M | 1,440.15M | 1,377.92M | 1,584.96M | 1,584.66M | 1,607.74M | 1,615.85M | 1,808.33M | 1,858.06M | 1,907.25M | 1,950.24M |
|
Asset Utilization Ratio
|
| | | 2.40 | 2.40 | 2.30 | 2.34 | 2.35 | 2.52 | 2.46 | 2.39 | 2.49 | 2.58 | 2.35 | 2.33 | 2.37 | 2.30 | 2.09 | 2.10 | 2.20 | 2.22 | 2.09 | 2.05 | 1.97 | 1.97 | 1.93 | 1.91 | 1.88 | 1.87 | 1.80 | 1.73 | 1.28 | 1.04 | 1.01 | 0.97 | 0.86 | 0.86 | 0.86 | 0.87 | 0.99 | 1.02 | 1.00 | 1.00 | 0.99 | 0.96 | 0.94 | 0.95 | 0.94 | 0.94 | 0.93 | 0.95 | 0.93 | 0.93 | 0.93 | 0.91 | 0.92 | 0.93 | 0.94 |
|
Debt to Equity
|
| | | 0.00 | 0.72 | 0.70 | 0.49 | 0.46 | 0.24 | 0.22 | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.00 | 0.22 | 0.20 | 0.18 | 0.18 | 0.10 | 0.09 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
-1.50 | -1.30 | -0.96 | -0.91 | 0.30 | 0.29 | 0.37 | 0.40 | 0.44 | 0.41 | 0.50 | 0.55 | 0.54 | 0.48 | 0.59 | 0.60 | 0.57 | 0.50 | 0.62 | 0.64 | 0.64 | 0.58 | 0.66 | 0.62 | 0.65 | 0.59 | 0.66 | 0.65 | 0.66 | 0.62 | 0.65 | 0.40 | 0.39 | 0.35 | 0.39 | 0.36 | 0.36 | 0.34 | 0.38 | 0.38 | 0.38 | 0.37 | 0.39 | 0.38 | 0.38 | 0.37 | 0.41 | 0.41 | 0.41 | 0.38 | 0.41 | 0.40 | 0.40 | 0.39 | 0.42 | 0.42 | 0.41 | 0.41 |
|
FCF Payout Ratio
|
| | | | 27.05 | | 4.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-5.70M | -1.77M | -41.29M | -14.50M | -17.68M | -7.25M | -56.08M | -36.72M | -21.09M | -5.55M | -50.18M | -17.82M | -25.55M | -5.29M | -63.19M | -52.39M | -60.92M | -18.08M | -99.42M | -81.62M | -96.04M | -63.45M | -153.88M | -179.01M | -167.48M | -111.59M | -244.63M | -274.20M | -264.70M | -188.29M | -337.16M | -288.65M | -269.12M | -131.57M | -261.72M | -138.98M | -202.01M | -213.79M | -409.71M | -383.46M | -413.12M | -311.32M | -342.11M | -309.64M | -272.42M | -116.95M | -399.17M | -423.53M | -436.36M | -162.93M | -460.09M | -369.65M | -327.72M | -216.64M | -528.79M | -623.99M | -670.16M | -524.50M |
|
Return on Sales
|
0.04% | 0.01% | 0.10% | -0.02% | 0.01% | 0.01% | 0.11% | 0.02% | 0.03% | 0.02% | 0.09% | 0.02% | 0.05% | 0.02% | 0.13% | 0.03% | 0.04% | 0.03% | 0.13% | 0.04% | 0.04% | 0.03% | 0.13% | 0.04% | 0.06% | 0.04% | 0.13% | 0.07% | 0.07% | 0.04% | 0.15% | 0.07% | 0.07% | 0.03% | 0.16% | -0.25% | 0.07% | 0.04% | 0.14% | 0.08% | 0.10% | 0.04% | 0.14% | 0.05% | 0.06% | 0.03% | 0.15% | 0.05% | 0.06% | 0.02% | 0.15% | 0.04% | 0.04% | 0.00% | 0.13% | 0.04% | 0.04% | 0.04% |
|
Return on Capital Employed
|
| | | 0.23% | 0.24% | 0.23% | 0.34% | 0.33% | 0.33% | 0.36% | 0.37% | 0.33% | 0.38% | 0.41% | 0.36% | 0.36% | 0.35% | 0.36% | 0.32% | 0.32% | 0.33% | 0.34% | 0.31% | 0.31% | 0.30% | 0.33% | 0.31% | 0.32% | 0.30% | 0.30% | 0.29% | 0.20% | 0.15% | 0.14% | 0.14% | 0.08% | 0.07% | 0.08% | 0.09% | 0.15% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.10% | 0.10% | 0.11% |
|
Return on Invested Capital
|
| | | -0.11% | -0.39% | 0.32% | 0.33% | 0.29% | 0.31% | 0.32% | 0.25% | 0.23% | 0.26% | 0.26% | 0.31% | 0.28% | 0.26% | 0.25% | 0.26% | 0.24% | 0.24% | 0.23% | 0.24% | 0.22% | 0.23% | 0.23% | 0.24% | 0.24% | 0.25% | 0.24% | 0.26% | 0.24% | 0.24% | 0.23% | 0.24% | 0.13% | 0.14% | 0.15% | 0.15% | 0.25% | 0.27% | 0.27% | 0.27% | 0.24% | 0.22% | 0.20% | 0.20% | 0.19% | 0.19% | 0.18% | 0.20% | 0.18% | 0.17% | 0.16% | 0.14% | 0.14% | 0.14% | 0.15% |
|
Return on Assets
|
| | | 0.10% | 0.09% | 0.08% | 0.11% | 0.12% | 0.14% | 0.13% | 0.12% | 0.13% | 0.14% | 0.13% | 0.16% | 0.16% | 0.15% | 0.13% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.12% | 0.10% | 0.09% | 0.09% | 0.05% | 0.05% | 0.05% | 0.05% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% |
|
Return on Equity
|
| | | -0.11% | -0.34% | 0.28% | 0.33% | 0.31% | 0.33% | 0.31% | 0.26% | 0.24% | 0.26% | 0.25% | 0.31% | 0.28% | 0.26% | 0.25% | 0.26% | 0.24% | 0.24% | 0.23% | 0.24% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.25% | 0.25% | 0.26% | 0.25% | 0.24% | 0.24% | 0.25% | 0.14% | 0.14% | 0.15% | 0.15% | 0.25% | 0.27% | 0.26% | 0.26% | 0.23% | 0.21% | 0.20% | 0.21% | 0.19% | 0.19% | 0.19% | 0.20% | 0.19% | 0.18% | 0.17% | 0.15% | 0.14% | 0.15% | 0.16% |