|
Gross Margin
|
| | | | 9.15% | 10.31% | 34.82% | 43.35% | 51.55% | 41.98% | 61.59% | 71.71% | 74.09% | 69.93% | 77.70% | 78.24% | 75.01% | 67.96% | 63.68% | 56.23% | 53.25% | 54.49% | 55.34% | 58.27% | 58.77% | 62.71% | 55.27% | 59.41% | 54.98% | 59.24% | 63.52% | 54.41% | 49.61% | 63.28% | 49.27% |
|
EBT Margin
|
| -135.61% | -62.48% | -73.76% | -62.57% | -59.66% | 1.12% | 15.04% | 18.18% | -24.56% | -25.56% | -2,889.15% | -63.78% | 50.71% | 77.66% | -395.92% | 12.25% | -11.32% | 3.51% | -2.49% | 8.58% | 39.22% | 15.63% | 16.53% | 1.68% | 24.30% | 13.45% | 9.29% | 11.48% | 32.87% | 23.19% | 4.67% | 4.92% | 19.16% | 3.59% |
|
EBIT Margin
|
| -70.51% | -6.20% | -123.04% | -62.57% | -59.66% | 1.12% | 9.41% | 12.50% | -20.47% | -19.36% | -2,918.74% | 45.64% | 37.04% | 47.17% | -360.19% | 21.31% | 0.47% | 9.63% | 2.48% | 7.41% | 12.10% | 14.08% | 15.23% | 9.70% | 12.64% | 11.63% | 16.09% | 7.65% | 15.74% | 18.39% | 6.14% | 4.35% | 18.15% | 4.26% |
|
EBITDA Margin
|
| -70.51% | -6.20% | -123.04% | -62.57% | -59.66% | 1.12% | 9.41% | 12.50% | -15.50% | -15.83% | -2,836.33% | 45.64% | 37.04% | 47.17% | -360.19% | 38.59% | 20.07% | 25.72% | 15.62% | 19.38% | 23.01% | 24.82% | 27.82% | 23.37% | 25.78% | 23.55% | 28.13% | 20.21% | 27.93% | 30.67% | 18.79% | 18.36% | 31.51% | 16.85% |
|
Operating Margin
|
| -70.51% | -6.20% | -123.04% | -62.57% | -59.66% | 1.12% | 9.41% | 12.50% | -20.47% | -19.36% | -2,918.74% | 45.64% | 37.04% | 47.17% | -360.19% | 21.31% | 0.47% | 9.63% | 2.48% | 7.41% | 12.10% | 14.08% | 15.23% | 9.70% | 12.64% | 11.63% | 16.09% | 7.65% | 15.74% | 18.39% | 6.14% | 4.35% | 18.15% | 4.26% |
|
Net Margin
|
| -154.71% | -71.31% | -150.15% | -104.20% | -92.84% | 75.51% | 2.37% | 3.25% | -9.50% | -14.30% | -830.11% | -19.77% | -3.01% | 7.21% | 2.07% | | | | | 1.50% | 1.92% | 4.59% | 5.24% | 0.51% | 8.44% | 4.72% | 70.92% | 3.38% | 10.35% | 6.50% | 1.43% | 1.38% | 17.44% | 3.35% |
|
FCF Margin
|
| -20.84% | -8.62% | 9.62% | -900.25% | 314.93% | 9.71% | -82.85% | -456.36% | -344.43% | -88.11% | 2.73% | 79.38% | 88.04% | 118.57% | -63.04% | 14.75% | 24.31% | 26.35% | 27.79% | 26.88% | 38.24% | 29.30% | 38.61% | 21.61% | 3.43% | 26.92% | 32.06% | 28.04% | 23.96% | 39.28% | 9.40% | 23.08% | 0.42% | 6.81% |
|
Inventory Average
|
| | | | | | | | 5.87M | 6.11M | 10.73M | 9.60M | 4.12M | 3.99M | 3.72M | 3.63M | 3.74M | 3.67M | 3.36M | 3.12M | | | | | | | | | | | | | | | |
|
Assets Average
|
| 189.84M | 379.03M | 542.36M | 542.98M | 380.58M | 381.75M | 1,119.93M | 1,862.66M | 2,156.37M | 2,553.28M | 2,081.34M | 1,544.69M | 1,615.39M | 1,699.31M | 1,778.00M | 1,821.10M | 1,848.12M | 1,859.79M | 2,709.57M | 4,783.43M | 6,005.00M | 6,001.76M | 5,963.44M | 6,022.18M | 6,175.79M | 6,256.47M | 6,391.44M | 6,472.23M | 6,653.93M | 6,860.37M | 6,837.70M | 6,922.81M | 7,090.84M | 7,176.53M |
|
Equity Average
|
| 2.51M | 5.00M | 280.53M | 280.53M | 5.00M | 5.00M | -104.36M | 7.15M | 338.60M | 446.69M | 45.56M | -141.28M | 70.43M | 71.57M | -87.28M | -289.19M | -418.62M | -495.17M | -242.06M | -568.92M | -1159.60M | -1007.94M | -837.16M | -737.99M | -770.98M | -871.89M | -684.42M | -752.13M | -1090.16M | -1463.80M | -2348.65M | -2763.12M | -2057.66M | -1670.67M |
|
Invested Capital
|
0.02M | 5.00M | 5.00M | 556.05M | 5.00M | 5.00M | 5.00M | -213.71M | 257.01M | 472.49M | 679.20M | 42.92M | 538.51M | 563.34M | 652.80M | 376.65M | 325.97M | 150.80M | 172.86M | 2,346.20M | -1083.54M | 1,818.67M | 2,640.45M | 2,555.22M | 2,900.80M | 2,744.24M | 2,791.98M | 3,063.18M | 2,573.56M | 2,080.11M | 1,586.30M | 413.40M | 1,045.35M | 2,199.34M | 2,207.31M |
|
Asset Utilization Ratio
|
| | | 0.03 | 0.05 | 0.10 | 0.15 | 0.07 | 0.05 | 0.05 | 0.05 | 0.07 | 0.09 | 0.09 | 0.09 | 0.23 | 0.28 | 0.34 | 0.40 | 0.24 | 0.16 | 0.16 | 0.19 | 0.20 | 0.21 | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 | 0.24 |
|
Interest Coverage Ratio
|
| | | | | | | 23.49 | 8.33 | -10.34 | -12.61 | -0.00M | 68.32 | 40.11 | 45.88 | -882.72 | 12.15 | 0.25 | 6.00 | 1.94 | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | 0.13 | 0.05 | | -0.03 | | | | | | | | 0.23M | -2.59 | -2.52 | -4.13 | -4.02 | -5.53 | -4.01 | -4.31 | -6.72 | -3.63 | -2.82 | -1.99 | -1.18 | -1.46 | -2.51 | -2.33 |
|
Debt Ratio
|
| | | | | | | | 0.02 | 0.01 | | 0.01 | | | | | | | | 0.65 | 0.49 | 0.50 | 0.57 | 0.57 | 0.57 | 0.58 | 0.57 | 0.55 | 0.55 | 0.50 | 0.50 | 0.51 | 0.53 | 0.55 | 0.57 |
|
Equity Ratio
|
0.04 | 0.01 | 0.01 | 0.79 | 0.01 | 0.01 | 0.01 | -0.12 | 0.12 | 0.18 | 0.17 | -0.24 | 0.04 | 0.04 | 0.04 | -0.14 | -0.18 | -0.27 | -0.26 | 0.00 | -0.19 | -0.20 | -0.14 | -0.14 | -0.10 | -0.15 | -0.13 | -0.08 | -0.15 | -0.18 | -0.25 | -0.44 | -0.36 | -0.22 | -0.25 |
|
Times Interest Earned
|
| | | | | | | 23.49 | 8.33 | -10.34 | -12.61 | -0.00M | 68.32 | 40.11 | 45.88 | -882.72 | 12.15 | 0.25 | 6.00 | 1.94 | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | 0.24 | 0.06 | 1.38 | 0.17 | 0.13 | -0.51 | | 0.09 | 0.14 | 0.13 | 0.28 | 1.90 | 0.25 | 0.21 | 0.40 | 0.52 | 0.29 | 1.29 | 0.46 | 26.90 | 1.54 |
|
Enterprise Value
|
-249.00 | -19.16M | -18.90M | -379.18M | -19.16M | -19.19M | -21.81M | 1,490.57M | 1,327.06M | 895.73M | 1,248.78M | 695.00M | 554.56M | 590.75M | 598.41M | 584.18M | 611.13M | 788.01M | 728.21M | 988.11M | 3,158.09M | 3,245.97M | 3,050.13M | 3,099.05M | 2,895.04M | 3,212.78M | 3,188.30M | 3,147.68M | 3,604.65M | 4,266.19M | 4,756.47M | 5,949.75M | 5,439.43M | 4,356.47M | 4,385.68M |
|
Return on Sales
|
| -1.46% | -0.67% | -1.54% | -0.65% | -0.62% | 0.00% | 0.58% | 0.18% | -0.25% | -0.26% | -30.37% | -0.62% | 0.51% | 0.78% | -3.96% | 0.12% | -0.11% | 0.03% | -0.03% | 0.08% | 0.39% | 0.15% | 0.16% | 0.02% | 0.24% | 0.13% | 0.77% | 0.10% | 0.30% | 0.21% | 0.04% | 0.04% | 0.17% | 0.03% |
|
Return on Capital Employed
|
| | | -0.03% | -0.04% | -0.07% | -0.07% | -0.01% | 0.00% | 0.00% | 0.00% | -0.63% | -0.83% | -0.78% | -0.73% | -0.58% | -0.56% | -0.56% | -0.56% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% |
|
Return on Invested Capital
|
| | | -0.07% | -0.09% | -6.64% | -6.76% | 0.00% | -0.09% | 0.02% | 0.01% | -3.74% | -4.59% | -2.39% | -2.13% | -1.98% | -2.87% | -4.28% | -6.33% | 0.02% | 0.04% | 0.22% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.14% | 0.12% | 0.15% | 0.20% | 0.16% | 0.22% | 0.11% | 0.06% |
|
Return on Assets
|
| | | -0.03% | -0.05% | -0.08% | -0.07% | 0.00% | 0.01% | 0.01% | 0.00% | -0.64% | -0.89% | -0.83% | -0.77% | -0.65% | -0.61% | -0.62% | -0.63% | 0.00% | 0.00% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.04% | 0.03% | 0.03% | 0.02% |
|
Return on Equity
|
| | | -0.07% | -0.09% | -6.37% | -5.66% | 0.00% | 1.92% | 0.05% | 0.02% | -29.39% | 9.70% | -19.15% | -18.28% | 13.24% | 3.85% | 2.73% | 2.36% | -0.01% | -0.01% | -0.13% | -0.19% | -0.30% | -0.32% | -0.23% | -0.19% | -0.56% | -0.56% | -0.42% | -0.34% | -0.10% | -0.08% | -0.09% | -0.08% |