|
Gross Margin
|
23.00% | 40.05% | 40.81% | 34.47% | 42.95% | 47.07% | 55.55% | 58.35% | 57.52% | 56.25% | 48.44% | 52.88% | 35.76% | 45.57% | 41.97% | 33.51% | 5.99% | 19.40% | 12.90% | 17.68% | 15.94% | 16.25% | 18.20% | 16.69% | 9.08% | -2.44% | 10.17% | 23.53% | 34.12% | 32.71% | 21.94% | 23.45% | 22.15% | 30.51% | 28.92% | 27.76% | 23.77% | 4.58% | -3.91% | 2.26% | -15.09% | 9.21% | 15.89% | 9.78% | 22.91% | 29.39% | 26.95% | 31.97% | 28.41% | 18.20% | 28.77% | 24.36% | 19.48% | 5.77% | 12.84% | 17.52% | 21.14% | 18.40% | 4.27% | 10.11% | 20.94% | 24.19% | 27.37% | 28.32% | 39.31% | 44.07% | 55.39% |
|
EBT Margin
|
3.81% | 27.89% | 26.54% | 19.55% | 28.59% | 24.06% | -106.63% | 49.03% | 44.93% | 69.06% | 29.25% | 21.82% | 4.80% | -1.06% | 1.97% | 24.21% | -37.09% | -10.32% | -9.44% | 12.26% | -16.53% | 2.85% | 10.43% | 11.75% | -25.72% | -14.67% | -2.13% | 0.79% | 20.79% | 19.65% | 10.82% | -2.61% | -6.39% | -3.42% | 5.97% | 6.45% | 8.49% | -18.00% | -18.20% | -21.46% | -43.01% | -13.08% | -0.73% | -11.85% | -5.63% | 10.25% | 2.05% | 12.42% | -0.64% | -2.85% | -7.44% | 5.25% | -6.94% | -22.59% | -4.30% | 0.03% | -5.91% | -13.15% | -30.26% | -2.08% | 15.04% | 5.39% | 8.01% | 17.23% | 29.69% | 37.99% | 42.02% |
|
EBIT Margin
|
11.98% | 30.79% | 22.59% | 25.03% | 27.75% | 35.82% | -99.14% | 50.41% | 45.64% | 36.08% | 30.75% | 27.90% | -3.70% | 10.66% | 7.63% | -2.89% | -38.23% | 1.63% | 0.61% | 6.29% | 4.28% | 4.63% | 1.98% | 4.13% | -16.59% | -20.20% | -1.77% | 11.89% | 24.29% | 21.32% | 8.53% | 10.09% | 1.87% | 14.39% | 14.33% | 8.55% | 2.55% | -21.15% | -14.93% | -10.57% | -32.40% | -3.17% | 8.02% | -9.53% | 8.36% | 18.28% | 15.31% | 19.46% | 13.37% | -4.43% | 11.79% | 7.91% | 4.03% | -17.40% | -4.85% | 2.78% | 2.70% | -6.95% | -26.38% | 2.67% | 16.53% | 9.17% | 15.28% | 20.03% | 30.84% | 36.30% | 49.10% |
|
EBITDA Margin
|
7.92% | 30.02% | 41.88% | 26.12% | 19.53% | 17.24% | -7.52% | 32.06% | 27.35% | 45.73% | 11.39% | 13.55% | 2.89% | 2.69% | -2.41% | 10.81% | -31.41% | -5.60% | -2.63% | 10.33% | -14.12% | 4.39% | 7.98% | 12.17% | -26.70% | -9.80% | -55.45% | 0.34% | 14.80% | 14.03% | 5.25% | 19.84% | -16.44% | 5.64% | -19.65% | 4.39% | 4.69% | -13.53% | -27.96% | -13.94% | -32.04% | -14.12% | -1.19% | -25.68% | -0.98% | 10.73% | 5.47% | 11.04% | 2.00% | -3.74% | 10.33% | -15.56% | 27.10% | -24.75% | 3.57% | 1.68% | -5.87% | -18.58% | -24.84% | -5.89% | 16.53% | 9.17% | 15.28% | 20.03% | 30.84% | 36.30% | 49.10% |
|
Operating Margin
|
11.98% | 30.79% | 22.59% | 25.03% | 27.75% | 35.82% | -99.14% | 50.41% | 45.64% | 36.08% | 30.75% | 27.90% | -3.70% | 10.66% | 7.63% | -2.89% | -38.23% | 1.63% | 0.61% | 6.29% | 4.28% | 4.63% | 1.98% | 4.13% | -16.59% | -20.20% | -1.77% | 11.89% | 24.29% | 21.32% | 8.53% | 10.09% | 1.87% | 14.39% | 14.33% | 8.55% | 2.55% | -21.15% | -14.93% | -10.57% | -32.40% | -3.17% | 8.02% | -9.53% | 8.36% | 18.28% | 15.31% | 19.46% | 13.37% | -4.43% | 11.79% | 7.91% | 4.03% | -17.40% | -4.85% | 2.78% | 2.70% | -6.95% | -26.38% | 2.67% | 16.53% | 9.17% | 15.28% | 20.03% | 30.84% | 36.30% | 49.10% |
|
Net Margin
|
-1.22% | 23.68% | 32.56% | 23.08% | 15.43% | 14.14% | -9.78% | 31.69% | 28.15% | 46.28% | 17.92% | 13.64% | 3.56% | -1.25% | 0.75% | 14.33% | -29.29% | -8.06% | -2.67% | 9.14% | -12.37% | 2.61% | 13.75% | 10.42% | -25.73% | -9.56% | -54.71% | -0.58% | 14.00% | 14.30% | 7.40% | 17.50% | -18.68% | 0.12% | -18.18% | 5.80% | 8.11% | -16.24% | -17.46% | -16.82% | -34.78% | -12.17% | -1.54% | -12.65% | -8.52% | 6.76% | 4.23% | 10.11% | 1.20% | -0.58% | 6.34% | 2.15% | -7.14% | -16.17% | -2.36% | -1.66% | -8.89% | -12.40% | -26.81% | -3.11% | 11.29% | 0.66% | 4.72% | 10.99% | 18.93% | 24.56% | 29.96% |
|
FCF Margin
|
| 25.45% | 64.65% | 13.85% | 40.46% | 17.11% | 47.34% | 28.66% | 40.35% | 30.63% | -137.28% | 18.40% | -55.31% | 6.68% | -36.07% | -18.83% | -41.75% | -54.12% | -14.33% | 2.80% | -3.36% | -23.24% | -6.14% | -4.65% | -0.54% | -9.85% | -12.63% | -12.14% | 14.64% | 24.36% | 4.66% | 11.66% | -12.49% | 2.75% | 8.82% | -0.90% | 3.37% | -8.21% | -25.37% | -8.54% | -36.89% | 17.83% | 14.75% | -10.91% | 16.05% | 24.91% | 14.96% | 7.84% | 24.96% | 8.19% | 13.25% | 8.81% | 3.06% | -42.20% | -10.28% | -6.94% | -15.55% | -24.80% | -38.42% | -16.10% | 11.52% | -0.28% | 2.68% | -7.02% | 34.13% | 22.01% | 30.06% |
|
Inventory Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.12M | 41.10M | 39.80M | 34.88M | 40.08M | 51.70M | 49.30M | 39.27M |
|
Assets Average
|
| | | | | 1,153.66M | 1,280.04M | 1,399.79M | 1,438.74M | 1,488.05M | 1,455.90M | 1,396.91M | 1,394.11M | 1,397.05M | 1,390.95M | 1,379.20M | 1,826.28M | 2,270.73M | 2,250.57M | 2,247.09M | 2,258.60M | 2,253.79M | 2,257.26M | 2,261.01M | 2,276.11M | 2,288.74M | 2,253.57M | 2,230.55M | 2,254.99M | 2,317.24M | 2,359.74M | 2,381.13M | 2,392.81M | 2,387.67M | 2,370.67M | 2,371.62M | 2,395.34M | 2,551.43M | 2,707.10M | 2,699.27M | 2,682.66M | 2,671.95M | 2,666.98M | 2,637.96M | 2,609.28M | 2,609.28M | 2,657.68M | 2,677.64M | 2,663.16M | 2,672.83M | 2,701.61M | 2,733.85M | 2,728.00M | 2,825.87M | 2,930.90M | 2,926.40M | 2,935.54M | 2,953.31M | 2,986.13M | 3,002.68M | 2,967.01M | 2,947.74M | 2,968.39M | 3,002.31M | 3,166.46M | 3,265.60M | 3,391.24M |
|
Equity Average
|
| | | | | 959.44M | 965.21M | 986.59M | 1,027.07M | 1,071.13M | 1,119.58M | 1,144.72M | 1,147.38M | 1,146.36M | 1,142.62M | 1,140.57M | 1,238.96M | 1,331.26M | 1,327.10M | 1,334.94M | 1,342.42M | 1,363.88M | 1,391.67M | 1,408.15M | 1,415.45M | 1,406.67M | 1,370.35M | 1,343.09M | 1,363.46M | 1,420.83M | 1,462.11M | 1,488.27M | 1,508.34M | 1,507.66M | 1,487.11M | 1,477.89M | 1,497.90M | 1,611.68M | 1,706.52M | 1,680.77M | 1,654.90M | 1,627.94M | 1,656.59M | 1,676.71M | 1,657.79M | 1,676.17M | 1,703.72M | 1,719.33M | 1,722.78M | 1,731.83M | 1,751.88M | 1,744.66M | 1,755.71M | 1,868.83M | 1,966.87M | 1,985.56M | 1,992.50M | 1,985.30M | 1,972.94M | 1,963.37M | 1,969.35M | 2,009.17M | 2,038.90M | 2,056.74M | 2,192.00M | 2,379.84M | 2,520.64M |
|
Invested Capital
|
| | 867.04M | | 952.49M | 970.38M | 982.27M | 1,013.64M | 1,043.21M | 1,099.04M | 1,140.11M | 1,149.32M | 1,145.43M | 1,147.29M | 1,137.95M | 1,145.00M | 1,335.03M | 1,327.99M | 1,327.02M | 1,343.86M | 1,342.58M | 1,388.17M | 1,398.87M | 1,420.22M | 1,413.36M | 1,403.75M | 1,341.65M | 1,349.30M | 1,381.53M | 1,463.37M | 1,968.74M | 1,516.30M | 1,503.69M | 1,520.84M | 1,967.78M | 1,501.30M | 1,502.70M | 1,722.17M | 1,704.06M | 2,207.00M | 2,176.29M | 2,203.35M | 1,709.13M | 1,668.08M | 1,671.49M | 1,707.75M | 1,729.59M | 1,728.78M | 1,727.44M | 1,747.15M | 1,774.19M | 1,767.54M | 1,787.11M | 1,960.54M | 1,995.09M | 1,987.56M | 1,994.24M | 1,981.07M | 1,969.25M | 1,955.53M | 1,976.46M | 2,074.16M | 2,073.13M | 2,107.58M | 2,345.42M | 2,449.64M | 2,628.83M |
|
Asset Utilization Ratio
|
| | | | | 0.32 | 0.33 | 0.34 | 0.35 | 0.34 | 0.33 | 0.31 | 0.27 | 0.25 | 0.23 | 0.22 | 0.18 | 0.15 | 0.17 | 0.19 | 0.21 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.23 | 0.26 | 0.27 | 0.28 | 0.26 | 0.24 | 0.24 | 0.24 | 0.25 | 0.23 | 0.21 | 0.21 | 0.21 | 0.22 | 0.25 | 0.25 | 0.26 | 0.28 | 0.26 | 0.29 | 0.31 | 0.30 | 0.30 | 0.29 | 0.28 | 0.25 | 0.25 | 0.25 | 0.24 | 0.26 | 0.24 | 0.24 | 0.26 | 0.29 | 0.31 | 0.33 | 0.33 | 0.37 | 0.42 |
|
Interest Coverage Ratio
|
-3.25 | -10.46 | 0.92 | -29.49 | -46.49 | 82.18 | -267.14 | 144.10 | 35.96 | 105.81 | 64.42 | 54.47 | -4.91 | 14.76 | 7.16 | -3.14 | -5.05 | 0.24 | 0.10 | 1.16 | 0.72 | 0.96 | 0.37 | 0.79 | -2.64 | -3.20 | -0.34 | 2.73 | 7.75 | 6.86 | 2.73 | 1.69 | 0.24 | 2.17 | 2.39 | 1.22 | 0.37 | -2.99 | -1.87 | -1.51 | -3.84 | -0.43 | 1.23 | -0.80 | 1.18 | 3.39 | 2.72 | 3.82 | 2.84 | -0.82 | 2.09 | 1.42 | 0.73 | -2.34 | 0.13 | 0.55 | 0.47 | -1.18 | -3.49 | 0.40 | 3.25 | 2.06 | -0.44 | 4.53 | 8.45 | 11.09 | 39.82 |
|
Debt to Equity
|
| | 0.01 | | 0.00 | 0.01 | 0.02 | 0.01 | | | | | | 0.00 | 0.01 | 0.00 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 | 0.35 | 0.36 | 0.36 | 0.38 | 0.37 | 0.36 | 0.34 | 0.34 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.31 | 0.32 | 0.32 | 0.36 | 0.37 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.32 | 0.29 | 0.27 | 0.27 | 0.26 | 0.28 | 0.31 | 0.33 | 0.34 | 0.29 | 0.26 | 0.27 | 0.27 | 0.24 | 0.11 | 0.12 |
|
Debt Ratio
|
| | 0.00 | | 0.00 | 0.01 | 0.02 | 0.00 | | | | | | 0.00 | 0.01 | 0.00 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.22 | 0.20 | 0.20 | 0.20 | 0.22 | 0.22 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.21 | 0.22 | 0.22 | 0.20 | 0.18 | 0.18 | 0.19 | 0.17 | 0.08 | 0.09 |
|
Equity Ratio
|
| | 0.83 | | 0.84 | 0.82 | 0.70 | 0.71 | 0.71 | 0.73 | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | 0.83 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.62 | 0.62 | 0.63 | 0.62 | 0.61 | 0.60 | 0.60 | 0.61 | 0.62 | 0.62 | 0.63 | 0.63 | 0.63 | 0.62 | 0.62 | 0.63 | 0.64 | 0.63 | 0.62 | 0.61 | 0.60 | 0.64 | 0.63 | 0.64 | 0.65 | 0.63 | 0.65 | 0.64 | 0.65 | 0.65 | 0.63 | 0.66 | 0.67 | 0.68 | 0.68 | 0.68 | 0.67 | 0.65 | 0.65 | 0.67 | 0.69 | 0.68 | 0.69 | 0.70 | 0.76 | 0.73 |
|
Times Interest Earned
|
-3.25 | -10.46 | 0.92 | -29.49 | -46.49 | 82.18 | -267.14 | 144.10 | 35.96 | 105.81 | 64.42 | 54.47 | -4.91 | 14.76 | 7.16 | -3.14 | -5.05 | 0.24 | 0.10 | 1.16 | 0.72 | 0.96 | 0.37 | 0.79 | -2.64 | -3.20 | -0.34 | 2.73 | 7.75 | 6.86 | 2.73 | 1.69 | 0.24 | 2.17 | 2.39 | 1.22 | 0.37 | -2.99 | -1.87 | -1.51 | -3.84 | -0.43 | 1.23 | -0.80 | 1.18 | 3.39 | 2.72 | 3.82 | 2.84 | -0.82 | 2.09 | 1.42 | 0.73 | -2.34 | 0.13 | 0.55 | 0.47 | -1.18 | -3.49 | 0.40 | 3.25 | 2.06 | -0.44 | 4.53 | 8.45 | 11.09 | 39.82 |
|
FCF Payout Ratio
|
| | | 0.07 | 0.00 | 0.01 | 0.05 | 0.09 | 0.00 | 0.00 | 0.00 | 0.21 | -0.17 | 1.98 | -0.21 | -0.01 | -0.12 | -0.02 | 0.71 | 0.24 | -0.22 | -0.03 | -0.20 | -0.17 | -1.65 | -0.09 | -0.10 | -0.07 | 0.04 | 0.03 | 0.15 | 0.07 | -0.07 | 0.29 | 0.08 | -0.91 | 0.20 | -0.10 | -0.02 | -0.10 | -0.02 | 0.04 | 0.04 | -0.09 | 0.05 | 0.03 | 0.18 | 0.29 | 0.11 | 0.38 | 0.14 | 0.21 | 0.60 | -0.06 | -0.12 | -0.28 | -0.14 | -0.09 | -0.06 | -0.13 | 0.14 | -12.60 | 1.31 | -0.14 | 0.02 | 0.03 | 0.02 |
|
Enterprise Value
|
-57.36M | -84.66M | -105.82M | -116.34M | -197.38M | -216.58M | -285.08M | -321.66M | -377.44M | -413.74M | -284.16M | -289.60M | -250.83M | -241.59M | -196.58M | -176.41M | -306.18M | -245.84M | -216.64M | -212.64M | -223.98M | -222.52M | -214.97M | -203.03M | -194.57M | -176.25M | -155.81M | -137.92M | -158.68M | -192.38M | -201.09M | -213.29M | -203.03M | -206.97M | -219.87M | -246.93M | -245.28M | -60.86M | -27.60M | -12.00M | -15.37M | -34.09M | -64.55M | -224.53M | -76.14M | -99.17M | -133.33M | -146.94M | -187.37M | -196.12M | -212.71M | -215.93M | -208.12M | -151.86M | -106.05M | -102.58M | -115.46M | -101.93M | -111.07M | -83.42M | -21.88M | -24.90M | -26.87M | -36.07M | -309.25M | -136.98M | -301.20M |
|
Return on Sales
|
0.03% | 0.00% | 0.36% | -0.15% | 0.15% | 0.17% | -0.07% | -0.08% | 0.12% | 0.46% | 0.18% | 0.14% | 0.04% | -0.08% | 0.03% | 0.15% | -0.29% | -0.05% | -0.03% | 0.07% | -0.12% | 0.03% | 0.20% | 0.11% | -0.27% | -0.09% | -0.55% | 0.00% | 0.14% | 0.14% | 0.07% | 0.18% | -0.19% | 0.00% | -0.18% | 0.06% | 0.06% | -0.16% | -0.13% | -0.17% | -0.35% | -0.15% | -0.01% | -0.12% | -0.07% | 0.08% | -0.02% | 0.10% | 0.01% | -0.01% | 0.06% | 0.02% | -0.08% | -0.16% | -0.06% | -0.02% | -0.09% | -0.14% | -0.30% | -0.03% | 0.11% | 0.01% | 0.05% | 0.11% | 0.19% | 0.25% | 0.30% |
|
Return on Capital Employed
|
| | | | | 0.10% | -0.05% | 0.00% | 0.03% | 0.03% | 0.15% | 0.12% | 0.08% | 0.05% | 0.03% | 0.01% | -0.01% | -0.01% | -0.02% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.02% | -0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.00% | -0.01% | -0.02% | -0.04% | -0.03% | -0.02% | -0.02% | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | -0.02% | -0.02% | 0.00% | 0.01% | 0.04% | 0.05% | 0.07% | 0.11% | 0.16% |
|
Return on Invested Capital
|
| | | | | 0.11% | 0.03% | 0.00% | 0.60% | 0.06% | 0.11% | 0.09% | 0.06% | 0.03% | 0.02% | 0.00% | -0.02% | -0.01% | -0.02% | -0.01% | 0.01% | 0.01% | 0.03% | 0.03% | -0.01% | 0.00% | -0.07% | -0.04% | -0.07% | -0.01% | 0.04% | 0.06% | 0.04% | 0.66% | 0.13% | -0.29% | -0.02% | -0.03% | -0.02% | -0.03% | -0.04% | -0.03% | -0.02% | -0.02% | 0.01% | 0.08% | 0.52% | 0.03% | 0.06% | 0.04% | 0.30% | -0.05% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.03% | -0.03% | -0.01% | 0.13% | 0.03% | 0.04% | 0.06% | 0.09% | 0.14% |
|
Return on Assets
|
| | | | | 0.05% | 0.01% | 0.01% | 0.01% | 0.03% | 0.05% | 0.07% | 0.06% | 0.02% | 0.01% | 0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | -0.04% | -0.05% | -0.02% | -0.01% | 0.03% | 0.04% | 0.02% | 0.01% | -0.01% | -0.02% | 0.00% | -0.01% | -0.01% | -0.02% | -0.04% | -0.04% | -0.04% | -0.03% | -0.02% | -0.01% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | -0.03% | -0.03% | -0.02% | -0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.09% |
|
Return on Equity
|
| | | | | 0.06% | 0.01% | 0.01% | 0.01% | 0.05% | 0.07% | 0.09% | 0.08% | 0.02% | 0.01% | 0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | 0.00% | 0.02% | 0.02% | 0.01% | 0.00% | -0.06% | -0.08% | -0.04% | -0.01% | 0.04% | 0.06% | 0.03% | 0.01% | -0.02% | -0.03% | -0.01% | -0.02% | -0.01% | -0.03% | -0.07% | -0.07% | -0.06% | -0.05% | -0.03% | -0.01% | -0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% | -0.01% | -0.02% | -0.03% | -0.03% | -0.03% | -0.05% | -0.05% | -0.03% | -0.01% | 0.02% | 0.03% | 0.05% | 0.08% | 0.13% |