|
Gross Margin
|
17.87% | 18.37% | 12.70% | 16.58% | 12.63% | 12.42% | 20.79% | 11.63% | 6.87% | 12.45% | 12.59% | 12.10% | 12.81% | 12.28% | 13.63% | 14.13% | 13.11% | 12.88% | 14.00% | 15.09% | 16.65% | 16.64% | 16.43% | 16.65% | 16.23% | 17.39% | 19.05% | 18.33% | 17.38% | 18.93% | 18.25% | 18.31% | 15.62% | 16.99% | 18.45% | 16.67% | 16.45% | 18.29% | 16.86% | 17.06% | 16.83% | 16.42% | 17.33% | 18.19% | 17.60% | 19.90% | 20.63% | 18.64% | 19.54% | 17.94% | 18.94% | 16.59% | 11.66% | 14.60% | 15.86% | 16.60% | 17.74% | 18.41% | 21.66% | 22.67% | 24.32% | 25.35% | 24.03% | 23.75% | 25.05% | 26.92% | 25.95% |
|
EBT Margin
|
-0.10% | 1.52% | -7.84% | -0.72% | -12.13% | -5.48% | -6.28% | -5.46% | -9.20% | -11.01% | 5.66% | 0.16% | -1.05% | -1.04% | -0.36% | 0.59% | -0.73% | -0.52% | -0.87% | 0.22% | 0.41% | 2.36% | 1.69% | 2.74% | 1.61% | 2.99% | 4.60% | 3.22% | 1.38% | 4.40% | 4.28% | 3.41% | 0.61% | 2.09% | 3.23% | 1.33% | 1.80% | 4.17% | 3.46% | 3.65% | 3.03% | 3.48% | 4.64% | 4.35% | 2.97% | 4.78% | 4.43% | 5.03% | 5.11% | 5.49% | 6.16% | 3.97% | -1.07% | 2.59% | 3.99% | 6.75% | 5.68% | 5.84% | 8.22% | 9.30% | 10.79% | 11.61% | 10.35% | 10.36% | 11.83% | 12.22% | 12.12% |
|
EBIT Margin
|
0.20% | 2.41% | -6.19% | -0.03% | -11.32% | -4.87% | -3.97% | -4.84% | -8.66% | -10.45% | 6.13% | 0.62% | -0.56% | -0.60% | -0.22% | 2.42% | -0.48% | -0.75% | -1.80% | 0.49% | 0.73% | 2.62% | 1.92% | 2.93% | 1.72% | 3.16% | 4.78% | 3.40% | 1.57% | 4.56% | 4.45% | 3.64% | 0.79% | 2.26% | 3.40% | 1.51% | 2.01% | 4.34% | 3.64% | 3.89% | 3.20% | 3.62% | 4.74% | 4.48% | 3.17% | 4.80% | 4.36% | 5.05% | 5.16% | 5.53% | 6.22% | 4.22% | -0.98% | 2.76% | 4.05% | 7.07% | 5.56% | 5.87% | 8.19% | 9.14% | 11.01% | 11.74% | 9.67% | 9.96% | 11.12% | 12.57% | 11.62% |
|
EBITDA Margin
|
0.20% | 2.41% | -6.19% | -0.03% | -11.32% | -4.87% | -3.97% | -4.84% | -8.66% | -10.45% | 6.13% | 0.62% | -0.56% | -0.60% | -0.22% | 2.42% | -0.48% | -0.75% | -1.80% | 0.11% | 0.34% | 1.95% | 1.57% | 2.42% | 1.35% | 2.75% | 4.68% | 3.85% | 1.37% | 4.56% | 4.45% | 3.64% | 0.79% | 2.26% | 3.40% | 1.51% | 2.01% | 4.34% | 3.64% | 3.89% | 3.20% | 3.62% | 4.74% | 4.48% | 3.17% | 4.80% | 4.36% | 5.05% | 5.16% | 5.53% | 6.22% | 4.22% | -0.98% | 2.76% | 4.05% | 7.07% | 5.56% | 5.87% | 8.19% | 9.14% | 11.01% | 11.74% | 9.67% | 9.96% | 11.12% | 12.57% | 11.62% |
|
Operating Margin
|
0.20% | 2.41% | -6.19% | -0.03% | -11.32% | -4.87% | -3.97% | -4.84% | -8.66% | -10.45% | 6.13% | 0.62% | -0.56% | -0.60% | -0.22% | 2.42% | -0.48% | -0.75% | -1.80% | 0.49% | 0.73% | 2.62% | 1.92% | 2.93% | 1.72% | 3.16% | 4.78% | 3.40% | 1.57% | 4.56% | 4.45% | 3.64% | 0.79% | 2.26% | 3.40% | 1.51% | 2.01% | 4.34% | 3.64% | 3.89% | 3.20% | 3.62% | 4.74% | 4.48% | 3.17% | 4.80% | 4.36% | 5.05% | 5.16% | 5.53% | 6.22% | 4.22% | -0.98% | 2.76% | 4.05% | 7.07% | 5.56% | 5.87% | 8.19% | 9.14% | 11.01% | 11.74% | 9.67% | 9.96% | 11.12% | 12.57% | 11.62% |
|
Net Margin
|
-0.08% | 0.63% | -7.75% | -0.68% | -12.29% | -5.40% | -6.09% | -1.04% | -0.50% | -10.91% | -10.86% | -3.41% | -3.19% | -2.73% | -1.19% | 0.39% | -0.90% | -0.94% | -1.49% | 0.10% | 0.33% | 1.96% | 1.56% | 2.41% | 1.35% | 2.72% | 4.65% | 3.85% | 3.59% | 5.98% | 49.15% | 2.04% | 0.27% | 2.82% | 1.57% | -14.88% | 1.11% | 3.72% | 1.99% | 2.86% | 2.12% | 3.91% | 3.40% | 3.09% | 2.13% | 4.21% | 4.08% | 3.88% | 4.02% | 4.84% | 4.85% | 3.14% | -0.81% | 1.95% | 2.93% | 5.00% | 4.64% | 3.86% | 6.32% | 6.46% | 7.50% | 8.08% | 3.16% | 7.51% | 8.47% | 8.68% | 9.30% |
|
FCF Margin
|
2.29% | 6.57% | 2.85% | -6.87% | -0.63% | -6.11% | 8.48% | -16.98% | 3.27% | 32.38% | -32.63% | -8.54% | 0.49% | 1.43% | -1.73% | 2.30% | -1.55% | 1.89% | -1.47% | -2.05% | 3.47% | 1.89% | 4.67% | -0.41% | 2.75% | 0.50% | 3.07% | 3.02% | 7.93% | -3.06% | 4.77% | -3.87% | 3.53% | 3.19% | 5.50% | 1.91% | 2.46% | -3.11% | 2.52% | -1.42% | 3.47% | 3.41% | 5.89% | 3.49% | 6.93% | 7.53% | 6.08% | 6.06% | 7.92% | -3.84% | 0.16% | -7.66% | 2.45% | -3.50% | 5.09% | 2.02% | 7.34% | 5.47% | 7.84% | 2.91% | 3.81% | 8.51% | 10.12% | 3.21% | 0.95% | 8.41% | 12.48% |
|
Inventory Average
|
1.39M | 2.51M | 6.47M | 5.51M | 0.79M | 5.26M | 11.31M | 13.17M | 5.95M | 2.28M | 7.32M | 8.32M | 9.95M | 14.15M | 15.86M | 14.09M | 12.57M | 12.19M | 16.21M | 18.40M | 17.47M | 16.71M | 15.58M | 14.43M | 13.09M | 13.56M | 13.87M | 13.67M | 13.02M | 15.05M | 15.33M | 13.72M | 16.26M | 18.65M | 17.95M | 16.96M | 17.30M | 18.15M | 19.84M | 22.42M | 23.80M | 24.04M | 22.95M | 20.70M | 21.07M | 23.82M | 25.12M | 29.09M | 36.10M | 55.23M | 70.07M | 71.17M | 79.83M | 89.33M | 94.55M | 97.98M | 102.97M | 104.45M | 99.12M | 104.71M | 109.19M | 105.73M | 104.29M | 103.02M | 105.94M | 108.17M | 110.16M |
|
Assets Average
|
291.83M | 297.69M | 283.88M | 257.38M | 236.47M | 213.91M | 204.54M | 197.58M | 189.90M | 183.58M | 177.45M | 171.10M | 160.57M | 165.64M | 168.41M | 164.94M | 159.21M | 152.36M | 165.36M | 172.24M | 167.78M | 174.60M | 189.40M | 199.25M | 199.82M | 206.81M | 219.09M | 224.38M | 229.43M | 256.65M | 335.93M | 393.17M | 399.98M | 412.57M | 420.83M | 402.58M | 382.83M | 390.48M | 408.98M | 422.57M | 420.20M | 427.82M | 441.81M | 457.56M | 498.10M | 525.83M | 542.93M | 584.95M | 612.51M | 665.79M | 741.28M | 775.92M | 808.23M | 857.82M | 909.55M | 915.76M | 892.95M | 894.41M | 940.66M | 1,011.81M | 1,071.59M | 1,128.25M | 1,199.68M | 1,254.52M | 1,314.78M | 1,417.14M | 1,532.69M |
|
Equity Average
|
142.16M | 143.73M | 137.98M | 131.57M | 125.67M | 116.10M | 107.02M | 99.66M | 93.64M | 84.19M | 71.77M | 62.47M | 58.98M | 55.87M | 53.79M | 53.48M | 53.42M | 52.53M | 57.26M | 62.57M | 62.96M | 64.66M | 77.02M | 89.62M | 90.58M | 92.00M | 97.76M | 104.39M | 108.59M | 115.11M | 171.90M | 225.81M | 228.69M | 231.93M | 235.70M | 103.57M | 89.25M | 211.77M | 217.94M | 222.82M | 226.69M | 232.58M | 241.63M | 250.51M | 256.29M | 264.24M | 277.00M | 289.39M | 302.00M | 318.36M | 337.07M | 351.21M | 353.75M | 352.25M | 357.37M | 369.67M | 387.90M | 406.43M | 432.54M | 469.31M | 511.72M | 551.16M | 589.32M | 631.78M | 679.11M | 743.61M | 832.70M |
|
Invested Capital
|
169.07M | 170.76M | 134.77M | 158.38M | 2,969.35M | 1,652.47M | 107.50M | 108.53M | 101.97M | 79.50M | 74.80M | 62.80M | 58.97M | 65.58M | 63.64M | 60.27M | 59.48M | 56.91M | 76.26M | 75.51M | 75.22M | 77.14M | 98.18M | 91.28M | 89.88M | 94.11M | 102.22M | 107.36M | 109.83M | 120.40M | 223.60M | 228.21M | 229.18M | 234.69M | 236.70M | -29.57M | 208.07M | 215.47M | 220.41M | 225.23M | 228.15M | 237.01M | 246.25M | 254.78M | 258.66M | 270.68M | 284.90M | 295.46M | 308.54M | 328.19M | 345.95M | 356.46M | 351.05M | 353.46M | 442.92M | 378.05M | 397.75M | 415.10M | 449.99M | 488.64M | 534.81M | 567.52M | 611.11M | 652.44M | 705.78M | 781.44M | 883.96M |
|
Asset Utilization Ratio
|
2.62 | 2.43 | 2.35 | 2.39 | 2.34 | 2.35 | 1.87 | 1.79 | 1.82 | 1.79 | 2.29 | 2.48 | 2.69 | 2.68 | 2.71 | 2.88 | 3.07 | 3.24 | 2.99 | 2.83 | 2.89 | 2.87 | 2.71 | 2.65 | 2.71 | 2.66 | 2.62 | 2.62 | 2.68 | 2.53 | 2.07 | 1.88 | 1.95 | 1.96 | 1.93 | 2.03 | 2.14 | 2.16 | 2.14 | 2.18 | 2.32 | 2.39 | 2.44 | 2.42 | 2.30 | 2.19 | 2.19 | 2.10 | 2.07 | 2.08 | 2.07 | 2.19 | 2.32 | 2.37 | 2.38 | 2.47 | 2.61 | 2.62 | 2.53 | 2.41 | 2.40 | 2.44 | 2.40 | 2.39 | 2.38 | 2.29 | 2.20 |
|
Interest Coverage Ratio
|
0.30 | 3.13 | -8.61 | -0.03 | -11.98 | -7.54 | -2.05 | -7.37 | -15.03 | -19.09 | 12.76 | 1.09 | -1.10 | -1.32 | -0.38 | 5.07 | -1.31 | -2.44 | -6.44 | 1.13 | 2.18 | 10.25 | 8.51 | 13.88 | 7.39 | 17.44 | 28.29 | 17.48 | 8.26 | 27.36 | 23.66 | 15.68 | 3.78 | 11.58 | 16.66 | 6.78 | 8.76 | 19.67 | 16.83 | 17.34 | 15.36 | 22.69 | 42.95 | 51.79 | 28.84 | 52.28 | -282.61 | 92.46 | 76.12 | 93.54 | 92.62 | 46.47 | -9.07 | 20.55 | 20.35 | 34.34 | 30.13 | 87.77 | 133.63 | 146.07 | 191.41 | 228.29 | 535.69 | 144.05 | 348.48 | 209.55 | 210.31 |
|
Debt to Equity
|
0.37 | 0.36 | 0.02 | 0.20 | 0.44 | 0.19 | 0.11 | 0.21 | 0.23 | 0.13 | 0.16 | 0.20 | 0.21 | 0.21 | 0.20 | 0.12 | 0.12 | 0.09 | 0.22 | 0.21 | 0.19 | 0.17 | 0.12 | 0.11 | 0.11 | 0.11 | 0.09 | 0.10 | 0.09 | 0.25 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | -1.00 | 0.14 | 0.14 | 0.13 | 0.13 | 0.09 | 0.04 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | 0.05 | 0.00 | 0.09 | 0.11 | 0.19 | 0.20 | 0.27 | 0.23 | 0.11 | 0.04 | | | | | | | | | 0.03 | |
|
Debt Ratio
|
0.18 | 0.17 | 0.01 | 0.11 | 0.23 | 0.11 | 0.05 | 0.11 | 0.11 | 0.06 | 0.06 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.11 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.05 | 0.02 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.02 | 0.00 | 0.04 | 0.05 | 0.09 | 0.08 | 0.11 | 0.09 | 0.05 | 0.02 | | | | | | | | | 0.01 | |
|
Equity Ratio
|
0.48 | 0.48 | 0.49 | 0.54 | 0.53 | 0.56 | 0.49 | 0.52 | 0.46 | 0.45 | 0.36 | 0.37 | 0.36 | 0.32 | 0.32 | 0.33 | 0.35 | 0.34 | 0.35 | 0.38 | 0.37 | 0.37 | 0.44 | 0.46 | 0.45 | 0.44 | 0.45 | 0.48 | 0.47 | 0.43 | 0.57 | 0.58 | 0.56 | 0.56 | 0.56 | -0.08 | 0.54 | 0.54 | 0.52 | 0.53 | 0.55 | 0.54 | 0.55 | 0.54 | 0.49 | 0.52 | 0.51 | 0.48 | 0.50 | 0.46 | 0.45 | 0.45 | 0.42 | 0.40 | 0.39 | 0.42 | 0.45 | 0.46 | 0.46 | 0.47 | 0.49 | 0.49 | 0.49 | 0.52 | 0.52 | 0.53 | 0.55 |
|
Times Interest Earned
|
0.30 | 3.13 | -8.61 | -0.03 | -11.98 | -7.54 | -2.05 | -7.37 | -15.03 | -19.09 | 12.76 | 1.09 | -1.10 | -1.32 | -0.38 | 5.07 | -1.31 | -2.44 | -6.44 | 1.13 | 2.18 | 10.25 | 8.51 | 13.88 | 7.39 | 17.44 | 28.29 | 17.48 | 8.26 | 27.36 | 23.66 | 15.68 | 3.78 | 11.58 | 16.66 | 6.78 | 8.76 | 19.67 | 16.83 | 17.34 | 15.36 | 22.69 | 42.95 | 51.79 | 28.84 | 52.28 | -282.61 | 92.46 | 76.12 | 93.54 | 92.62 | 46.47 | -9.07 | 20.55 | 20.35 | 34.34 | 30.13 | 87.77 | 133.63 | 146.07 | 191.41 | 228.29 | 535.69 | 144.05 | 348.48 | 209.55 | 210.31 |
|
FCF Payout Ratio
|
| | | | | | | 0.00 | | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | 0.01 | -0.02 | 0.02 | | 0.02 | | | | | | | | | | | | | | | | | | | 0.07 | 0.24 | 0.10 | | 0.16 | 0.13 | 0.03 | |
|
Enterprise Value
|
146.40M | 118.21M | 34.11M | 93.89M | 2,916.40M | 1,549.14M | 27.33M | 24.92M | 16.52M | 23.76M | 1.69M | 10.32M | 40.04M | 12.91M | 54.80M | 45.91M | 84.41M | 51.94M | 73.51M | 78.91M | 97.18M | 97.27M | 133.75M | 119.97M | 144.23M | 107.69M | 130.70M | 191.34M | 256.58M | 245.82M | 350.40M | 387.00M | 369.57M | 367.51M | 336.65M | 339.51M | 290.85M | 336.82M | 390.49M | 312.50M | 362.64M | 392.94M | 421.20M | 518.53M | 333.66M | 455.25M | 616.94M | 940.46M | 1,023.12M | 1,075.21M | 954.43M | 1,064.62M | 840.76M | 636.50M | 571.21M | 747.38M | 1,012.28M | 1,361.11M | 1,482.69M | 1,567.30M | 2,413.93M | 3,089.85M | 3,893.21M | 3,941.40M | 4,682.39M | 5,754.19M | 7,667.38M |
|
Market Capitalization
|
133.26M | 114.04M | 96.77M | 85.51M | 82.41M | 50.87M | 54.76M | 51.87M | 50.83M | 46.80M | 31.37M | 27.64M | 57.80M | 41.09M | 68.23M | 66.78M | 97.87M | 67.07M | 91.17M | 96.17M | 117.72M | 119.51M | 179.59M | 166.64M | 191.49M | 152.51M | 179.26M | 237.66M | 314.85M | 266.90M | 381.62M | 410.89M | 388.61M | 389.71M | 361.67M | 368.07M | 323.29M | 355.27M | 413.51M | 329.75M | 375.63M | 402.80M | 436.84M | 542.92M | 374.61M | 488.28M | 668.71M | 955.14M | 1,047.01M | 1,070.36M | 952.94M | 1,048.38M | 835.58M | 627.17M | 566.87M | 719.39M | 990.81M | 1,345.16M | 1,508.51M | 1,599.79M | 2,459.74M | 3,095.82M | 3,988.05M | 4,013.51M | 4,729.92M | 5,881.47M | 7,895.13M |
|
Return on Sales
|
0.00% | 0.00% | -0.02% | -0.02% | -0.04% | -0.06% | -0.06% | -0.06% | -0.03% | -0.04% | -0.04% | -0.05% | -0.05% | -0.04% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.03% | 0.17% | 0.16% | 0.15% | 0.14% | 0.02% | -0.02% | -0.02% | -0.02% | -0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% |
|
Return on Capital Employed
|
0.03% | 0.05% | -0.04% | -0.03% | -0.11% | -0.19% | -0.17% | -0.19% | -0.19% | -0.24% | -0.22% | -0.14% | -0.05% | 0.11% | -0.01% | 0.02% | 0.02% | 0.02% | -0.01% | -0.04% | -0.02% | 0.04% | 0.08% | 0.10% | 0.12% | 0.13% | 0.17% | 0.16% | 0.16% | 0.17% | 0.12% | 0.10% | 0.10% | 0.08% | 0.08% | 0.06% | 0.08% | 0.10% | 0.11% | 0.12% | 0.14% | 0.15% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.17% | 0.19% | 0.20% | 0.19% | 0.15% | 0.12% | 0.11% | 0.14% | 0.22% | 0.25% | 0.30% | 0.30% | 0.35% | 0.43% | 0.44% | 0.42% | 0.43% | 0.41% | 0.43% |
|
Return on Invested Capital
|
0.01% | 0.02% | | | | -0.01% | -0.02% | -0.22% | | | | | -0.07% | 0.10% | | | | | | | | 0.03% | 0.08% | 0.10% | 0.12% | 0.13% | 0.18% | | | | | | | | 0.06% | | | | | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.17% | 0.18% | 0.21% | 0.21% | 0.16% | 0.14% | 0.11% | 0.14% | 0.22% | 0.24% | 0.28% | 0.28% | 0.33% | 0.38% | 0.39% | 0.38% | 0.37% | 0.36% | 0.35% |
|
Return on Assets
|
0.00% | 0.01% | -0.04% | -0.05% | -0.11% | -0.15% | -0.11% | -0.12% | -0.05% | -0.06% | -0.10% | -0.12% | -0.14% | -0.10% | -0.05% | -0.03% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.07% | 0.36% | 0.30% | 0.29% | 0.27% | 0.03% | -0.05% | -0.05% | -0.04% | -0.03% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.04% | 0.06% | 0.09% | 0.11% | 0.13% | 0.13% | 0.16% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.19% |
|
Return on Equity
|
0.01% | 0.01% | -0.09% | -0.09% | -0.20% | -0.28% | -0.21% | -0.23% | -0.11% | -0.14% | -0.25% | -0.34% | -0.39% | -0.30% | -0.17% | -0.10% | -0.06% | -0.03% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.07% | 0.16% | 0.70% | 0.53% | 0.51% | 0.48% | 0.06% | -0.19% | -0.20% | -0.07% | -0.06% | 0.10% | 0.11% | 0.12% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.17% | 0.18% | 0.20% | 0.20% | 0.15% | 0.13% | 0.11% | 0.15% | 0.21% | 0.24% | 0.28% | 0.29% | 0.33% | 0.38% | 0.39% | 0.39% | 0.39% | 0.37% | 0.36% |