|
Gross Margin
|
28.38% | 29.03% | 27.80% | 24.54% | 41.03% | 41.85% | 32.46% | 19.79% | 31.87% | 31.89% | 28.42% | 20.21% | 31.42% | 33.52% | 25.90% | 20.03% | 31.95% | 32.31% | 26.23% | 16.47% | 29.79% | 33.18% | 23.60% | 17.41% | 29.45% | 31.10% | 24.77% | 21.05% | 28.53% | 29.55% | 24.27% | 24.74% | 32.22% | 36.62% | 26.73% | 27.98% | 37.53% | 40.10% | 35.25% | 27.81% | 39.33% | 40.05% | 35.41% | -18.31% | -9.03% | 21.89% | 10.83% | -5.63% | 23.74% | 18.11% | 4.75% | -4.73% | 12.10% | 25.57% | 7.64% | 27.45% | 37.01% | 42.95% | 28.37% | 32.42% | 39.48% | 41.07% | 30.42% | 33.20% | 41.69% | 41.42% |
|
EBT Margin
|
10.71% | 9.75% | 8.45% | 4.52% | 22.72% | 21.16% | 9.22% | -3.50% | 8.53% | 9.99% | 6.21% | -1.40% | 10.16% | 13.11% | 3.54% | -0.39% | 11.96% | 14.27% | 7.35% | -1.45% | 12.73% | 14.06% | 4.09% | -0.64% | 13.45% | 17.25% | 9.07% | 6.02% | 23.13% | 21.50% | 12.79% | 12.87% | 26.06% | 26.70% | 11.35% | 8.31% | 20.38% | 34.27% | -9.05% | 7.02% | 32.61% | 22.25% | 27.03% | -105.99% | 29.60% | 6.87% | 21.44% | -15.49% | 14.21% | 0.00% | -11.98% | -27.90% | -20.04% | -6.26% | 2.05% | 26.99% | 24.28% | 27.99% | 18.45% | 18.19% | 24.23% | 25.71% | 11.39% | 23.66% | 33.11% | 30.67% |
|
EBIT Margin
|
11.37% | 10.26% | 8.95% | 4.77% | 22.53% | 19.38% | 6.45% | -5.23% | 6.97% | 8.41% | 4.98% | -1.78% | 9.74% | 12.70% | 3.13% | -0.54% | 11.78% | 14.07% | 7.17% | -1.81% | 11.96% | 13.74% | 3.56% | -0.84% | 12.95% | 16.63% | 8.20% | 4.65% | 15.88% | 19.79% | 11.12% | 10.50% | 22.26% | 24.92% | 10.66% | 14.66% | 26.61% | 27.99% | 22.06% | 11.24% | 23.02% | 22.95% | 16.75% | -42.96% | 24.91% | 6.44% | 4.25% | -24.51% | 17.45% | 2.04% | 1.14% | -26.48% | 0.20% | 12.17% | -2.42% | 14.88% | 24.93% | 30.65% | 13.49% | 19.02% | 25.53% | 26.69% | 14.91% | 20.03% | 27.87% | 29.26% |
|
EBITDA Margin
|
11.37% | 10.26% | 8.95% | 4.77% | 22.53% | 19.38% | 6.45% | -3.69% | 6.24% | 7.97% | 4.13% | -1.23% | 8.46% | 10.34% | 2.03% | 0.08% | 8.69% | 10.41% | 5.05% | -1.14% | 11.18% | 12.17% | 1.12% | 1.04% | 10.29% | 9.34% | 11.35% | 3.60% | 14.99% | 16.82% | 7.54% | 9.67% | 21.03% | 22.64% | 13.52% | 12.00% | 6.85% | 19.06% | -14.64% | 8.15% | 18.94% | 11.94% | 22.49% | -110.56% | 25.27% | 0.86% | 22.08% | -13.24% | 9.89% | -4.77% | -13.31% | -24.35% | -9.92% | -17.22% | 0.74% | 23.31% | 22.18% | 21.14% | 12.34% | 12.04% | 17.26% | 22.00% | -0.36% | 15.59% | 23.30% | 20.25% |
|
Operating Margin
|
11.37% | 10.26% | 8.95% | 4.77% | 22.53% | 19.38% | 6.45% | -5.23% | 6.97% | 8.41% | 4.98% | -1.78% | 9.74% | 12.70% | 3.13% | -0.54% | 11.78% | 14.07% | 7.17% | -1.81% | 11.96% | 13.74% | 3.56% | -0.84% | 12.95% | 16.63% | 8.20% | 4.65% | 15.58% | 19.79% | 11.12% | 10.50% | 22.26% | 24.92% | 10.66% | 14.66% | 26.61% | 27.99% | 22.06% | 11.24% | 23.02% | 22.95% | 16.75% | -42.96% | 24.91% | 6.44% | 4.25% | -24.51% | 17.45% | 2.04% | 1.14% | -26.48% | 0.20% | 12.17% | -2.42% | 14.88% | 24.93% | 30.43% | 13.49% | 19.02% | 25.53% | 26.69% | 14.91% | 20.03% | 27.87% | 29.45% |
|
Net Margin
|
12.53% | 12.27% | 10.71% | 5.25% | 27.76% | 25.48% | 10.91% | -4.03% | 10.05% | 11.07% | 7.83% | -1.54% | 12.00% | 15.88% | 4.96% | -0.89% | 15.19% | 18.11% | 9.65% | -1.70% | 16.33% | 18.11% | 4.72% | -0.71% | 17.11% | 21.22% | 13.70% | 7.84% | 28.25% | 26.81% | 18.04% | 16.15% | 32.60% | 20.03% | 12.21% | 10.44% | 26.87% | 43.48% | -5.10% | 8.43% | 42.69% | 28.57% | 31.58% | -107.39% | 25.99% | 5.36% | 19.32% | -20.85% | 17.81% | 0.00% | -11.41% | -32.86% | -28.97% | 4.35% | 7.64% | 31.29% | 29.79% | 34.91% | 23.41% | 23.53% | 31.09% | 31.59% | 20.97% | 30.65% | 41.92% | 39.87% |
|
FCF Margin
|
| | 71.21% | | 44.82% | 51.45% | 32.67% | 77.68% | 58.87% | 52.11% | 51.02% | 50.98% | 45.67% | 54.98% | 48.59% | 45.44% | 43.46% | 50.69% | 53.17% | 42.19% | 43.91% | 45.15% | 49.27% | 37.13% | 37.28% | 37.88% | 43.79% | 33.17% | 46.18% | 41.09% | 33.04% | 22.82% | 48.24% | 28.58% | 37.09% | 37.83% | 51.58% | 46.09% | 33.03% | 22.09% | 51.32% | 45.67% | 49.28% | 0.00% | 9.39% | 21.67% | -6.58% | -17.75% | 43.17% | 15.06% | 39.73% | -18.20% | 33.33% | 17.39% | 34.26% | 45.86% | 43.96% | 22.11% | 48.73% | 22.16% | 39.60% | 29.63% | 48.36% | 15.19% | 44.26% | 27.16% |
|
Inventory Average
|
| | | 0.65M | -0.00M | -0.20M | 1.18M | 2.96M | 1.52M | 2.00M | 4.52M | 2.74M | -0.04M | 2.30M | 5.66M | 3.48M | 0.29M | 2.39M | 5.34M | 5.29M | 4.86M | 5.04M | 5.10M | 4.78M | 2.48M | 0.26M | 2.04M | 3.68M | 3.35M | 1.55M | 1.54M | 1.46M | -0.60M | -0.06M | 2.23M | 3.98M | 4.45M | 5.13M | 5.81M | 5.96M | 5.50M | 6.00M | 7.54M | 10.54M | 13.00M | 6.50M | 6.71M | 13.21M | 13.00M | 13.00M | 13.38M | 13.38M | 13.00M | 12.50M | 10.92M | 9.42M | 9.00M | 9.00M | 8.60M | 8.10M | 8.00M | 8.50M | 8.68M | 8.18M | 8.50M | 9.00M |
|
Assets Average
|
| | | 233.15M | 316.82M | 411.96M | 441.27M | 455.40M | 465.80M | 493.43M | 531.48M | 553.45M | 575.12M | 618.66M | 666.06M | 685.50M | 711.05M | 768.74M | 823.02M | 858.98M | 900.76M | 971.64M | 1,007.28M | 998.09M | 1,023.52M | 1,096.69M | 1,170.48M | 1,295.09M | 1,408.70M | 1,443.11M | 1,458.92M | 1,455.36M | 1,829.59M | 2,292.40M | 2,508.93M | 3,008.25M | 3,307.38M | 3,325.13M | 3,437.96M | 4,930.55M | 6,377.00M | 6,237.00M | 6,814.13M | 7,972.63M | 8,556.00M | 9,090.74M | 9,664.46M | 9,662.73M | 9,749.50M | 9,939.27M | 9,884.70M | 9,827.94M | 9,495.00M | 8,930.50M | 8,639.57M | 9,054.07M | 9,081.50M | 8,653.50M | 8,713.90M | 8,666.40M | 8,551.50M | 8,717.00M | 8,774.11M | 8,595.61M | 8,762.50M | 8,984.50M |
|
Equity Average
|
| | | 7.80M | 147.42M | 301.68M | 314.17M | 321.16M | 328.55M | 341.44M | 351.74M | 356.32M | 363.36M | 380.65M | 395.36M | 400.61M | 413.43M | 436.48M | 456.89M | 460.28M | 468.56M | 500.90M | 522.36M | 524.02M | 538.13M | 551.16M | 544.49M | 633.55M | 735.43M | 765.38M | 773.74M | 786.11M | 852.26M | 920.33M | 945.40M | 989.56M | 1,025.17M | 1,045.65M | 995.89M | 944.46M | 1,006.50M | 1,043.00M | 1,056.05M | 905.05M | 713.50M | 340.50M | 862.51M | 1,713.01M | 1,748.50M | 898.00M | 863.69M | 1,637.19M | 1,478.00M | 1,321.00M | 1,235.37M | 1,479.87M | 1,764.00M | 1,895.50M | 1,843.12M | 1,708.62M | 1,733.50M | 1,745.50M | 1,724.16M | 1,586.16M | 1,590.00M | 1,702.50M |
|
Invested Capital
|
| | 23.83M | 0.14M | 294.81M | 308.62M | 319.80M | 322.79M | 334.62M | 348.46M | 355.20M | 357.67M | 369.11M | 392.36M | 398.67M | 402.73M | 424.73M | 448.79M | 465.89M | 455.59M | 481.52M | 520.27M | 525.48M | 523.61M | 552.65M | 549.66M | 590.21M | 727.78M | 757.47M | 787.68M | 803.51M | 812.43M | 892.11M | 948.60M | 1,686.14M | 1,036.90M | 1,013.43M | 1,077.87M | 2,188.39M | 975.00M | 1,038.00M | 1,048.00M | 2,211.07M | 746.00M | 681.00M | 0.00M | 3,363.11M | 1,701.00M | 1,796.00M | 0.00M | 2,284.99M | 1,547.00M | 1,409.00M | 1,233.00M | 2,170.65M | 1,722.00M | 1,806.00M | 2,001.01M | 2,263.59M | 1,716.00M | 1,751.00M | 1,740.00M | 1,830.83M | 1,464.00M | 1,716.00M | 1,679.89M |
|
Asset Utilization Ratio
|
| | | 0.90 | 0.72 | 0.62 | 0.62 | 0.63 | 0.67 | 0.68 | 0.70 | 0.75 | 0.79 | 0.81 | 0.82 | 0.85 | 0.88 | 0.88 | 0.88 | 0.87 | 0.87 | 0.85 | 0.84 | 0.88 | 0.90 | 0.86 | 0.83 | 0.77 | 0.71 | 0.69 | 0.68 | 0.68 | 0.56 | 0.49 | 0.49 | 0.44 | 0.43 | 0.44 | 0.44 | 0.31 | 0.25 | 0.25 | 0.24 | 0.19 | 0.16 | 0.16 | 0.16 | 0.16 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 | 0.23 | 0.24 | 0.25 | 0.28 | 0.32 | 0.35 | 0.36 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.38 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | 23.40 | -628.70 | -863.38 | -434.51 | 48.36 | -500.18 | -319.69 | -281.18 | 62.04 | -0.00M | -147.73 | -81.28 | -23.05 | -75.80 | -162.48 | -81.30 | -70.88 | -27.90 | 16.99 | -6.89 | -5.96 | -11.41 | -12.24 | -8.43 | -3.33 | -8.00 | -9.80 | -5.83 | 6.42 | 3.45 | 1.50 | 1.11 | 5.12 | -6.06 | -0.70M | -0.43 | 6.59 | -0.08 | -5.38 | 0.76 | -5.11 | -14.62 | -21.99 | -9.64 | -12.64 | -18.00 | -22.27 | -12.30 | -14.90 | -19.23 | -23.85 |
|
Debt to Equity
|
| | 1.30 | 0.06 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | | | | 0.06 | | 0.60 | 0.57 | 0.81 | 1.26 | 1.19 | 1.17 | 1.54 | 1.31 | 0.86 | 0.79 | 2.21 | 1.48 | 1.92 | 0.77 | 1.05 | 0.90 | 0.86 | 0.87 | 0.89 | 0.36 | 0.39 | 0.69 | 1.13 | 0.55 | 0.08 | 0.07 | 0.43 | 0.13 | 0.41 | 0.37 | 0.44 | 0.42 | 0.06 | 0.06 |
|
Debt Ratio
|
| | 0.09 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | | | | 0.03 | | 0.24 | 0.23 | 0.29 | 0.39 | 0.37 | 0.37 | 0.41 | 0.20 | 0.14 | 0.13 | 0.31 | 0.13 | 0.15 | 0.00 | 0.18 | 0.16 | 0.15 | 0.00 | 0.15 | 0.06 | 0.06 | 0.10 | 0.16 | 0.10 | 0.02 | 0.02 | 0.08 | 0.03 | 0.08 | 0.07 | 0.09 | 0.07 | 0.01 | 0.01 |
|
Equity Ratio
|
| | 0.07 | 0.00 | 0.74 | 0.73 | 0.70 | 0.71 | 0.70 | 0.69 | 0.64 | 0.65 | 0.62 | 0.61 | 0.58 | 0.59 | 0.57 | 0.57 | 0.55 | 0.53 | 0.51 | 0.52 | 0.52 | 0.53 | 0.52 | 0.48 | 0.45 | 0.53 | 0.52 | 0.54 | 0.52 | 0.56 | 0.40 | 0.40 | 0.36 | 0.31 | 0.31 | 0.32 | 0.26 | 0.15 | 0.16 | 0.17 | 0.14 | 0.09 | 0.08 | 0.00 | 0.18 | 0.18 | 0.18 | 0.00 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 | 0.18 | 0.21 | 0.23 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.17 | 0.19 | 0.19 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | 23.40 | -628.70 | -863.38 | -434.51 | 48.36 | -500.18 | -319.69 | -281.18 | 62.04 | -0.00M | -147.73 | -81.28 | -23.05 | -75.80 | -162.48 | -81.30 | -70.88 | -27.90 | 16.99 | -6.89 | -5.96 | -11.41 | -12.24 | -8.43 | -3.33 | -8.00 | -9.80 | -5.83 | 6.42 | 3.45 | 1.50 | 1.11 | 5.12 | -6.06 | -0.70M | -0.43 | 6.59 | -0.08 | -5.38 | 0.76 | -5.11 | -14.62 | -21.99 | -9.64 | -12.64 | -18.00 | -22.27 | -12.30 | -14.90 | -19.23 | -23.85 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55 | | | | -0.84 | 0.31 | | -0.37 | | | | | -1.24 | | | | 0.80M | | | | | | | | | -0.37 | | 0.64 | | | | | -1.79 | | -0.73 | | | -0.75 | -0.93 |
|
Enterprise Value
|
| | -38.09M | -37.90M | -38.82M | -190.85M | -173.11M | -136.71M | -150.22M | -152.34M | -121.71M | -124.87M | -95.49M | -91.72M | -69.22M | -24.50M | -25.51M | -54.46M | -63.92M | -75.13M | -110.43M | -146.77M | -19.49M | -113.38M | -150.48M | -231.49M | -73.88M | -241.44M | -243.75M | -450.02M | -471.86M | -470.60M | -543.39M | -518.94M | -592.48M | -639.16M | -729.84M | -753.39M | -685.40M | -643.00M | -676.00M | -606.00M | -1969.02M | -480.00M | -708.00M | -1164.00M | -1054.44M | -873.00M | -962.00M | -840.00M | -787.05M | -641.00M | -687.00M | -722.00M | -704.71M | -1495.00M | -1139.00M | -854.41M | -1252.90M | -1011.00M | -1154.00M | -1217.00M | -1034.37M | -1126.00M | -1448.00M | -1018.00M |
|
Return on Sales
|
0.13% | 0.12% | 0.11% | 0.05% | 0.28% | 0.25% | 0.11% | -0.04% | 0.10% | 0.11% | 0.08% | -0.02% | 0.12% | 0.16% | 0.05% | -0.01% | 0.15% | 0.18% | 0.10% | -0.02% | 0.16% | 0.18% | 0.05% | -0.01% | 0.17% | 0.21% | 0.14% | 0.08% | 0.28% | 0.27% | 0.18% | 0.16% | 0.33% | 0.20% | 0.12% | 0.10% | 0.27% | 0.43% | -0.05% | 0.08% | 0.43% | 0.29% | 0.32% | -1.07% | 0.26% | 0.05% | 0.19% | -0.21% | 0.18% | 0.00% | -0.11% | -0.33% | -0.29% | 0.04% | 0.08% | 0.31% | 0.30% | 0.35% | 0.23% | 0.24% | 0.31% | 0.32% | 0.21% | 0.31% | 0.42% | 0.40% |
|
Return on Capital Employed
|
| | | 0.08% | 0.11% | 0.11% | 0.11% | 0.08% | 0.06% | 0.04% | 0.04% | 0.04% | 0.06% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.14% | 0.09% | 0.07% | 0.07% | 0.07% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.02% | 0.05% | 0.08% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% |
|
Return on Invested Capital
|
| | | 1.87% | 0.24% | 0.15% | 0.15% | 0.12% | 0.08% | 0.05% | 0.06% | 0.06% | 0.08% | 0.11% | 0.11% | 0.11% | 0.13% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.15% | 0.16% | 0.17% | 0.19% | 0.22% | 0.21% | 0.20% | 0.20% | 0.21% | 0.22% | 0.25% | 0.24% | 0.17% | 0.18% | 0.28% | 0.36% | 0.30% | 0.30% | 0.46% | 0.43% | 0.23% | 0.28% | -0.31% | 0.14% | 0.00% | 0.01% | 0.03% | 0.04% | 0.02% | 0.00% | -0.08% | -0.03% | -0.03% | 0.20% | 0.29% | 0.36% | 0.38% | 0.44% | 0.53% | 0.51% | 0.54% | 0.60% | 0.64% | 0.64% |
|
Return on Assets
|
| | | 0.09% | 0.11% | 0.12% | 0.11% | 0.10% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.11% | 0.10% | 0.08% | 0.08% | 0.11% | 0.09% | 0.06% | 0.06% | 0.05% | 0.07% | 0.02% | 0.00% | -0.01% | -0.01% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.04% | -0.04% | -0.03% | 0.01% | 0.05% | 0.09% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% |
|
Return on Equity
|
| | | 2.72% | 0.23% | 0.16% | 0.16% | 0.14% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.12% | 0.12% | 0.12% | 0.14% | 0.16% | 0.18% | 0.17% | 0.19% | 0.19% | 0.16% | 0.17% | 0.18% | 0.20% | 0.24% | 0.24% | 0.25% | 0.26% | 0.27% | 0.28% | 0.29% | 0.27% | 0.26% | 0.25% | 0.24% | 0.34% | 0.29% | 0.30% | 0.36% | 0.30% | 0.44% | 0.14% | 0.03% | -0.22% | -0.14% | 0.07% | 0.08% | 0.13% | -0.04% | -0.06% | -0.23% | -0.24% | -0.18% | 0.08% | 0.28% | 0.41% | 0.50% | 0.52% | 0.53% | 0.52% | 0.52% | 0.60% | 0.67% | 0.69% |