|
Gross Margin
|
17.60% | 24.43% | 29.46% | 30.43% | 31.34% | 32.29% | 32.24% | 29.14% | 32.19% | 30.71% | 29.30% | 30.80% | 25.94% | 28.07% | 27.31% | 30.95% | 32.52% | 32.23% | 32.46% | 33.00% | 31.66% | 29.46% | 31.32% | 31.92% | 30.79% | 30.14% | 25.82% | 29.32% | 28.86% | 30.78% | 29.40% | 27.42% | 31.14% | 33.53% | 29.84% | 30.62% | 29.38% | 27.07% | 20.98% | 18.07% | 24.39% | 21.41% | 21.34% | 25.54% | 23.95% | 24.55% | 25.28% | 24.83% | 24.98% | 27.69% | 23.26% | 23.38% | 25.28% | 26.35% | 21.52% | 17.75% | 18.39% | 22.69% | 17.86% | 19.16% | 19.89% | 17.04% |
|
EBT Margin
|
-9.00% | -2.85% | 6.16% | 8.18% | 12.42% | 7.19% | 13.49% | 8.84% | 11.21% | 9.46% | 8.39% | 9.09% | 2.47% | 5.77% | 6.42% | 9.53% | 10.94% | 11.10% | 11.38% | 11.64% | 10.00% | 10.13% | 9.92% | 9.42% | 7.33% | 6.85% | 2.92% | 8.78% | 8.62% | 11.77% | 10.87% | 7.68% | 11.44% | 12.81% | 12.27% | 10.94% | 7.94% | 3.06% | -3.41% | -12.64% | 2.70% | -13.15% | 2.23% | 5.84% | 4.94% | 4.13% | 7.74% | 4.65% | 2.99% | 3.60% | 3.55% | 1.24% | 1.21% | 10.23% | -4.99% | -8.59% | -6.09% | -11.72% | -4.91% | -8.67% | -6.82% | -18.86% |
|
EBIT Margin
|
-8.82% | -1.73% | 7.21% | 8.17% | 12.92% | 9.45% | 13.21% | 8.93% | 11.63% | 9.54% | 9.06% | 9.28% | 3.77% | 6.19% | 6.51% | 10.09% | 11.09% | 11.43% | 11.95% | 11.38% | 10.05% | 10.23% | 10.15% | 8.97% | 7.81% | 7.71% | 2.91% | 9.20% | 8.47% | 11.83% | 10.45% | 8.51% | 11.89% | 13.59% | 11.09% | 10.65% | 7.86% | 3.65% | -3.86% | -10.48% | 3.18% | -12.88% | 1.81% | 6.08% | 4.88% | 4.50% | 7.79% | 4.91% | 3.04% | 4.25% | 2.26% | 1.84% | 1.90% | 5.11% | -4.04% | -7.62% | -5.94% | -0.91% | -4.51% | -7.51% | -3.60% | -7.61% |
|
EBITDA Margin
|
-8.82% | -1.73% | 7.21% | 8.17% | 12.92% | 9.45% | 13.21% | 8.93% | 11.63% | 9.54% | 9.06% | 9.28% | 3.77% | 6.19% | 6.51% | 10.09% | 11.09% | 11.43% | 11.95% | 11.38% | 10.05% | 10.23% | 10.15% | 8.97% | 7.81% | 7.71% | 2.91% | 9.20% | 8.47% | 11.83% | 10.45% | 8.51% | 11.89% | 13.59% | 11.09% | 10.65% | 7.86% | 3.65% | -3.86% | -10.48% | 3.18% | -12.88% | 1.81% | 6.08% | 4.88% | 4.50% | 7.79% | 4.91% | 3.04% | 4.25% | 2.26% | 1.84% | 1.90% | 5.11% | -4.04% | -7.62% | -5.94% | -0.91% | -4.51% | -7.51% | -3.60% | -7.61% |
|
Operating Margin
|
-8.82% | -1.73% | 7.21% | 8.17% | 12.92% | 9.45% | 13.21% | 8.93% | 11.63% | 9.54% | 9.06% | 9.28% | 3.77% | 6.19% | 6.51% | 10.09% | 11.09% | 11.43% | 11.95% | 11.38% | 10.05% | 10.23% | 10.15% | 8.97% | 7.81% | 7.71% | 2.91% | 9.20% | 8.47% | 11.83% | 10.45% | 8.51% | 11.89% | 13.59% | 11.09% | 10.65% | 7.86% | 3.65% | -3.86% | -10.48% | 3.18% | -12.88% | 1.81% | 6.08% | 4.88% | 4.50% | 7.79% | 4.91% | 3.04% | 4.25% | 2.26% | 1.84% | 1.90% | 5.11% | -4.04% | -7.62% | -5.94% | -0.91% | -4.51% | -7.51% | -3.60% | -7.61% |
|
Net Margin
|
-4.43% | -3.35% | 3.90% | 5.65% | 9.05% | 5.46% | 9.06% | 6.44% | 7.92% | 7.29% | 5.11% | 6.41% | 1.89% | 3.52% | 4.65% | 6.58% | 7.90% | 7.82% | 7.39% | 7.89% | 7.01% | 7.31% | 6.89% | 7.06% | 5.19% | 4.53% | 1.80% | 6.26% | 6.40% | 8.83% | 4.29% | 5.33% | 8.25% | 10.00% | 8.97% | 7.43% | 5.97% | 3.50% | -2.05% | -10.58% | 4.76% | -8.07% | 1.23% | 4.21% | 2.89% | 3.04% | 5.29% | 3.23% | 2.15% | 2.61% | 2.43% | 0.70% | 0.49% | 8.59% | -3.66% | -8.68% | -22.50% | -12.40% | -9.31% | -9.94% | -8.06% | -18.46% |
|
FCF Margin
|
35.74% | 7.01% | 5.00% | -6.59% | 1.39% | -6.44% | -4.32% | -6.23% | -10.60% | 1.12% | 8.07% | 9.05% | 9.40% | 1.23% | 12.64% | -2.48% | 10.07% | 6.38% | 16.02% | 10.49% | 11.26% | 9.61% | -2.42% | -13.13% | -3.03% | 1.07% | 31.18% | 9.60% | 2.11% | 7.44% | 19.88% | -2.59% | 3.38% | 3.65% | -6.40% | 2.64% | -4.79% | -6.51% | -6.89% | -6.17% | 10.54% | 23.54% | 16.10% | 14.71% | 15.11% | 7.93% | 13.62% | -1.80% | -10.74% | -10.54% | -15.31% | 0.94% | -17.55% | 4.55% | -6.69% | 3.39% | -2.67% | -2.96% | 21.27% | 1.24% | 4.51% | 6.59% |
|
Inventory Average
|
| | | | | 78.12M | 80.80M | 86.68M | 94.30M | 93.52M | 91.42M | 90.78M | 93.10M | 95.71M | 94.48M | 94.65M | 97.47M | 97.67M | | | | | 107.80M | 116.02M | 124.45M | 121.60M | 117.39M | 118.31M | 123.54M | 124.09M | 125.74M | 133.19M | 135.39M | 136.77M | 142.16M | 147.70M | 151.19M | 151.28M | 149.67M | 151.68M | 153.84M | 152.34M | 148.80M | 146.52M | 147.32M | 148.77M | 150.55M | 153.10M | 156.56M | 158.01M | 164.23M | 175.88M | 180.85M | 170.07M | 161.50M | 164.43M | 163.99M | 158.60M | 146.39M | 143.09M | 146.99M | 145.23M |
|
Assets Average
|
| | | | | 188.64M | 187.85M | 193.38M | 197.31M | 196.15M | 196.07M | 198.18M | 204.52M | 210.37M | 212.74M | 216.09M | 222.81M | 232.31M | | | | | 247.30M | 250.26M | 253.16M | 251.88M | 251.89M | 256.60M | 267.92M | 276.14M | 289.30M | 301.20M | 304.89M | 311.80M | 315.74M | 313.28M | 308.18M | 303.48M | 301.03M | 296.18M | 295.34M | 297.48M | 299.81M | 309.90M | 317.79M | 326.34M | 333.70M | 327.96M | 320.28M | 312.67M | 308.87M | 311.66M | 307.51M | 296.90M | 290.32M | 285.44M | 276.60M | 270.51M | 262.24M | 259.15M | 265.78M | 266.69M |
|
Equity Average
|
| 114.39M | 116.27M | 119.16M | 122.61M | 125.46M | 129.11M | 133.98M | 137.22M | 141.14M | 144.68M | 146.95M | 148.37M | 149.95M | 152.19M | 154.99M | 159.17M | 162.95M | 164.96M | 167.83M | 171.04M | 173.12M | 174.84M | 177.93M | 181.83M | 184.20M | 186.01M | 189.34M | 194.55M | 200.03M | 206.59M | 211.20M | 214.19M | 219.46M | 226.44M | 232.03M | 235.00M | 238.10M | 239.31M | 234.53M | 232.37M | 232.60M | 232.90M | 235.63M | 236.76M | 237.67M | 238.94M | 235.56M | 230.71M | 226.21M | 227.75M | 230.28M | 226.75M | 224.02M | 223.39M | 220.07M | 211.10M | 206.90M | 202.66M | 200.21M | 202.98M | 201.23M |
|
Invested Capital
|
114.05M | 116.86M | 117.81M | 120.51M | 126.73M | 127.82M | 133.52M | 137.94M | 141.63M | 147.00M | 148.78M | 151.57M | 154.15M | 155.16M | 156.19M | 160.29M | 164.49M | 167.92M | 165.26M | 170.40M | 171.68M | 176.15M | 176.73M | 183.00M | 184.42M | 186.95M | 188.00M | 193.59M | 201.67M | 204.82M | 214.25M | 214.18M | 218.19M | 224.87M | 231.26M | 235.00M | 236.62M | 240.63M | 238.75M | 230.75M | 235.87M | 232.02M | 236.13M | 237.53M | 237.84M | 238.89M | 240.05M | 233.85M | 231.99M | 226.28M | 235.11M | 229.98M | 228.40M | 224.05M | 225.38M | 218.16M | 208.48M | 207.88M | 199.96M | 204.09M | 205.71M | 201.87M |
|
Asset Utilization Ratio
|
| | | | | 0.96 | 1.02 | 1.01 | 0.99 | 1.04 | 1.00 | 1.01 | 0.95 | 0.92 | 0.94 | 0.94 | 0.96 | 0.96 | | | | | 0.91 | 0.91 | 0.90 | 0.90 | 0.87 | 0.88 | 0.87 | 0.88 | 0.91 | 0.91 | 0.96 | 0.96 | 0.97 | 0.98 | 0.93 | 0.87 | 0.77 | 0.67 | 0.63 | 0.57 | 0.60 | 0.65 | 0.66 | 0.72 | 0.74 | 0.77 | 0.80 | 0.80 | 0.77 | 0.74 | 0.73 | 0.77 | 0.75 | 0.73 | 0.72 | 0.69 | 0.72 | 0.71 | 0.70 | 0.67 |
|
Interest Coverage Ratio
|
-111.19 | -100.00 | 572.20 | 377.44 | 139.00 | 55.98 | 281.42 | 108.03 | 135.16 | 84.92 | 61.48 | 83.71 | 23.01 | 38.84 | 43.10 | 100.43 | 94.51 | 104.59 | 88.30 | 100.16 | 109.98 | 280.13 | 239.04 | 186.68 | 177.96 | | 67.57 | 223.08 | 245.00 | 359.40 | 357.75 | 239.72 | 322.79 | 434.12 | 685.67 | 537.57 | 255.39 | 121.61 | -93.72 | -121.56 | 75.89 | -229.08 | 51.53 | 0.00M | 0.00M | 0.00M | 744.29 | 514.50 | 194.67 | 539.60 | 77.13 | 18.02 | 11.50 | 27.47 | -13.89 | -25.31 | -15.93 | -3.23 | -36.07 | -767.00 | -412.50 | -150.35 |
|
Debt to Equity
|
| 0.02 | | | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 |
|
Debt Ratio
|
| 0.01 | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
| 0.72 | | | 0.65 | 0.68 | 0.70 | 0.69 | 0.70 | 0.74 | 0.74 | 0.74 | 0.71 | 0.72 | 0.71 | 0.72 | 0.71 | 0.69 | | | | 0.70 | 0.71 | 0.71 | 0.73 | 0.74 | 0.74 | 0.74 | 0.72 | 0.73 | 0.70 | 0.70 | 0.70 | 0.71 | 0.73 | 0.75 | 0.77 | 0.80 | 0.79 | 0.79 | 0.78 | 0.78 | 0.77 | 0.75 | 0.74 | 0.72 | 0.72 | 0.72 | 0.72 | 0.73 | 0.75 | 0.73 | 0.74 | 0.76 | 0.77 | 0.77 | 0.76 | 0.77 | 0.77 | 0.77 | 0.76 | 0.75 |
|
Times Interest Earned
|
-111.19 | -100.00 | 572.20 | 377.44 | 139.00 | 55.98 | 281.42 | 108.03 | 135.16 | 84.92 | 61.48 | 83.71 | 23.01 | 38.84 | 43.10 | 100.43 | 94.51 | 104.59 | 88.30 | 100.16 | 109.98 | 280.13 | 239.04 | 186.68 | 177.96 | | 67.57 | 223.08 | 245.00 | 359.40 | 357.75 | 239.72 | 322.79 | 434.12 | 685.67 | 537.57 | 255.39 | 121.61 | -93.72 | -121.56 | 75.89 | -229.08 | 51.53 | 0.00M | 0.00M | 0.00M | 744.29 | 514.50 | 194.67 | 539.60 | 77.13 | 18.02 | 11.50 | 27.47 | -13.89 | -25.31 | -15.93 | -3.23 | -36.07 | -767.00 | -412.50 | -150.35 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | 0.08 | 0.49 | 0.05 | -0.34 | 0.08 | 0.12 | 0.06 | 0.10 | 0.09 | 0.08 | -0.38 | -0.09 | -0.37 | 0.84 | 0.04 | 0.12 | 0.52 | 0.12 | 0.05 | -0.41 | 0.28 | 0.25 | -0.16 | 0.44 | -0.29 | -0.21 | -0.27 | -0.38 | 0.18 | 0.08 | 0.10 | 0.11 | 0.12 | 0.17 | 0.10 | -0.87 | -0.16 | -0.15 | -0.12 | 2.05 | -0.11 | 0.35 | -0.34 | 0.69 | | 0.00 | | | | |
|
Enterprise Value
|
-45.19M | -49.16M | -50.29M | -48.68M | -49.52M | -46.16M | -45.83M | -41.85M | -38.20M | -36.48M | -39.24M | -43.64M | -44.90M | -43.50M | -48.73M | -46.73M | -52.53M | -56.97M | -59.85M | -64.72M | -50.00M | -56.47M | -53.38M | -45.91M | -44.22M | -42.94M | -57.16M | -61.84M | -61.53M | -66.90M | -81.60M | -77.33M | -79.17M | -80.25M | -70.85M | -71.69M | -68.06M | -58.33M | -53.21M | -46.72M | -47.46M | -58.83M | -67.46M | -74.30M | -80.92M | -84.97M | -91.12M | -85.32M | -76.49M | -66.44M | -57.97M | -52.33M | -41.20M | -42.52M | -38.70M | -37.91M | -36.14M | -33.65M | -42.34M | -44.92M | -47.28M | -48.98M |
|
Return on Sales
|
-0.04% | -0.03% | 0.04% | 0.06% | 0.09% | 0.05% | 0.09% | 0.06% | 0.08% | 0.07% | 0.05% | 0.06% | 0.02% | 0.04% | 0.05% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.02% | 0.06% | 0.06% | 0.09% | 0.04% | 0.05% | 0.08% | 0.10% | 0.09% | 0.07% | 0.06% | 0.03% | -0.02% | -0.11% | 0.05% | -0.08% | 0.01% | 0.04% | 0.03% | 0.03% | 0.05% | 0.03% | 0.02% | 0.03% | 0.02% | 0.01% | 0.00% | 0.09% | -0.04% | -0.09% | -0.22% | -0.12% | -0.09% | -0.10% | -0.08% | -0.18% |
|
Return on Capital Employed
|
| | | | | 0.13% | 0.16% | 0.16% | 0.15% | 0.15% | 0.13% | 0.13% | 0.11% | 0.09% | 0.08% | 0.09% | 0.11% | 0.13% | | | | | 0.13% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.09% | 0.10% | 0.13% | 0.12% | 0.14% | 0.11% | 0.15% | 0.15% | 0.13% | 0.09% | 0.05% | 0.00% | -0.01% | -0.03% | -0.03% | 0.00% | 0.01% | 0.04% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.03% | 0.01% | 0.00% | -0.02% | -0.04% | -0.04% | -0.04% | -0.03% | -0.05% |
|
Return on Invested Capital
|
| | | 0.02% | 0.06% | 0.10% | 0.12% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.07% | 0.04% | 0.01% | 0.00% | -0.02% | -0.02% | -0.05% | 0.00% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | -0.10% | -0.06% | -0.07% | -0.07% | -0.04% | -0.06% |
|
Return on Assets
|
| | | | | 0.06% | 0.08% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | | | | | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.06% | 0.03% | 0.00% | 0.00% | -0.02% | -0.02% | 0.01% | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.03% | 0.02% | 0.00% | -0.03% | -0.08% | -0.09% | -0.10% | -0.07% | -0.08% |
|
Return on Equity
|
| | | 0.01% | 0.06% | 0.09% | 0.11% | 0.11% | 0.10% | 0.11% | 0.09% | 0.09% | 0.07% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.10% | 0.07% | 0.04% | 0.00% | 0.00% | -0.03% | -0.02% | 0.01% | 0.00% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.00% | -0.04% | -0.11% | -0.12% | -0.12% | -0.09% | -0.10% |