|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | 100.00% | 100.00% | 100.00% | 100.00% | 99.74% | 95.23% | 94.23% | 95.71% | 95.37% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
-51.04% | 8.75% | 13.05% | 10.89% | 8.04% | 8.07% | 8.20% | 12.86% | 6.48% | 7.00% | 8.85% | 10.39% | 6.33% | 7.82% | -4.24% | -11.59% | 9.08% | 6.73% | 10.20% | -3.72% | 9.34% | 4.55% | 8.16% | 5.94% | 2.44% | 4.10% | 9.07% | 7.12% | 4.67% | 6.48% | 10.44% | 9.08% | 5.10% | 5.59% | 10.72% | 9.10% | 5.07% | 5.15% | 9.50% | 7.51% | 4.44% | 5.64% | 10.69% | 7.93% | 2.63% | 9.06% | 11.63% | 9.79% | 5.30% | 8.66% | 10.83% | 9.45% | 2.80% | 4.07% | 4.65% | 3.78% | 7.34% | 18.84% | 9.15% | 3.59% | 13.95% | 6.80% | 5.69% | 14.32% | 13.49% | 4.22% | 6.58% |
|
EBIT Margin
|
-49.44% | 10.44% | 14.47% | 12.54% | 9.93% | 9.78% | 9.68% | 12.49% | 8.66% | 8.84% | 10.36% | 11.88% | 8.33% | 9.47% | -2.90% | -10.13% | 11.22% | 8.62% | 11.66% | 12.42% | 7.06% | 6.55% | 9.80% | 7.11% | 5.84% | 6.37% | 10.67% | 8.06% | 7.21% | 8.52% | 12.14% | 10.97% | 7.01% | 7.37% | 12.21% | 10.67% | 7.11% | 6.95% | 10.93% | 9.78% | 5.89% | 7.46% | 12.12% | 9.45% | 4.77% | 10.14% | 12.83% | 10.53% | 6.94% | 9.67% | 11.93% | 10.34% | 4.75% | 6.19% | 6.09% | 2.20% | 8.29% | 7.52% | 8.45% | 3.50% | 16.43% | 11.49% | 12.03% | 17.66% | 16.72% | 8.64% | 12.65% |
|
EBITDA Margin
|
-49.44% | 10.44% | 14.47% | 12.54% | 9.93% | 9.78% | 9.68% | 12.49% | 8.66% | 8.84% | 10.36% | 11.88% | 8.33% | 9.47% | -2.90% | -10.13% | 11.22% | 8.62% | 11.66% | 12.42% | 7.06% | 6.55% | 9.80% | 7.11% | 5.84% | 6.37% | 10.67% | 8.06% | 7.21% | 8.52% | 12.14% | 10.97% | 7.01% | 7.37% | 12.21% | 10.67% | 7.11% | 6.95% | 10.93% | 9.78% | 5.89% | 7.46% | 12.12% | 9.45% | 4.77% | 10.14% | 12.83% | 10.53% | 6.94% | 9.67% | 11.93% | 10.34% | 4.75% | 6.19% | 6.09% | 2.20% | 8.29% | 7.52% | 8.45% | 3.50% | 16.43% | 11.49% | 12.03% | 17.66% | 16.72% | 8.64% | 12.65% |
|
Operating Margin
|
-49.44% | 10.44% | 14.47% | 12.54% | 9.93% | 9.78% | 9.68% | 12.49% | 8.66% | 8.84% | 10.36% | 11.88% | 8.33% | 9.47% | -2.90% | -10.13% | 11.22% | 8.62% | 11.66% | 12.42% | 7.06% | 6.55% | 9.80% | 7.11% | 5.84% | 6.37% | 10.67% | 8.06% | 7.21% | 8.52% | 12.14% | 10.97% | 7.01% | 7.37% | 12.21% | 10.67% | 7.11% | 6.95% | 10.93% | 9.78% | 5.89% | 7.46% | 12.12% | 9.45% | 4.77% | 10.14% | 12.83% | 10.53% | 6.94% | 9.67% | 11.93% | 10.34% | 4.75% | 6.19% | 6.09% | 2.20% | 8.29% | 7.52% | 8.45% | 3.50% | 16.43% | 11.49% | 12.03% | 17.66% | 16.72% | 8.64% | 12.65% |
|
Net Margin
|
-31.44% | 5.76% | 8.34% | 7.13% | 4.98% | 5.38% | 5.40% | 8.51% | 4.75% | 4.82% | 5.54% | 5.71% | 4.18% | 5.57% | -2.54% | -5.66% | 6.05% | 4.37% | 6.56% | 7.71% | 6.27% | 5.66% | 8.49% | 8.02% | -35.56% | -24.50% | -11.65% | 5.15% | 2.87% | -10.47% | 6.85% | 6.45% | 3.96% | 3.80% | 6.86% | 9.90% | 4.35% | 4.11% | 8.37% | 6.52% | -0.01% | -0.10% | 0.10% | 0.02% | -0.03% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | -17.27% | 0.00% | 3.46% | 10.53% | -10.69% | -3.18% | -1.55% | -0.33% | -8.75% | 4.45% | 11.67% | 16.92% | -2.86% | -0.07% | -0.11% | -0.01% |
|
FCF Margin
|
35.94% | 29.03% | 27.32% | -56.66% | 25.04% | 25.58% | 24.05% | -58.42% | 4.23% | -0.89% | 3.72% | 5.40% | -5.78% | -16.96% | -6.83% | 0.75% | -5.54% | -13.76% | -1.71% | 37.36% | -4.73% | 5.37% | 3.59% | 10.08% | -4.23% | -4.46% | 7.08% | 11.65% | -3.42% | -5.98% | 5.34% | 9.98% | 1.52% | -1.73% | 4.25% | 4.88% | 0.07% | -3.26% | 0.67% | -3.22% | -12.07% | -13.31% | 5.50% | 13.46% | -4.99% | 5.34% | 3.50% | 10.33% | -1.26% | -4.47% | 1.06% | -9.30% | -2.67% | 8.85% | -10.75% | -9.02% | -10.86% | 14.04% | -3.33% | 6.75% | 8.18% | 7.70% | 0.23% | -17.89% | 18.51% | 10.44% | -38.69% |
|
Inventory Average
|
268.90M | 281.04M | 277.25M | 259.24M | 251.87M | 257.05M | 260.92M | 257.29M | 257.80M | 270.01M | 273.45M | 271.89M | 293.77M | 323.37M | 324.58M | 316.59M | 326.14M | 340.38M | 330.23M | 298.48M | 291.86M | 309.95M | 303.89M | 289.31M | 308.74M | 309.16M | 268.11M | 243.27M | 250.15M | 262.80M | 255.82M | 242.03M | 244.44M | 250.24M | 241.21M | 229.57M | 242.19M | 268.02M | 274.27M | 278.80M | 299.42M | 318.74M | 306.00M | 282.23M | 292.18M | 304.40M | 294.53M | 288.69M | 303.95M | 316.53M | 314.31M | 323.95M | 357.96M | 215.65M | 70.40M | 77.03M | 58.43M | 56.39M | 70.19M | 62.46M | 29.23M | 17.47M | 33.06M | 44.95M | 31.70M | 19.09M | 31.99M |
|
Assets Average
|
6,224.19M | 5,841.95M | 5,847.97M | 5,931.76M | 5,986.40M | 6,047.33M | 6,164.88M | 6,260.25M | 6,247.42M | 6,224.34M | 6,308.67M | 6,458.04M | 6,547.38M | 6,720.10M | 6,902.12M | 6,792.58M | 6,755.34M | 6,959.93M | 7,129.39M | 7,120.28M | 7,241.15M | 7,550.59M | 7,749.25M | 7,805.79M | 7,563.60M | 7,287.34M | 7,114.47M | 6,770.61M | 6,565.21M | 6,458.39M | 6,334.62M | 6,301.09M | 6,216.46M | 6,189.48M | 6,287.47M | 6,339.56M | 6,341.76M | 6,441.41M | 6,626.08M | 6,853.15M | 7,133.52M | 7,435.21M | 7,661.05M | 7,706.84M | 7,766.79M | 7,880.82M | 8,018.32M | 8,089.44M | 8,061.32M | 8,183.74M | 8,433.54M | 8,739.65M | 8,940.58M | 9,144.84M | 9,463.05M | 9,633.96M | 9,751.68M | 8,763.72M | 7,777.00M | 7,851.15M | 7,836.52M | 7,900.10M | 8,066.49M | 7,605.73M | 7,000.15M | 6,953.70M | 7,065.83M |
|
Equity Average
|
2,573.84M | 2,405.85M | 2,463.19M | 2,536.46M | 2,582.33M | 2,617.88M | 2,644.93M | 2,677.46M | 2,690.94M | 2,707.22M | 2,758.21M | 2,783.32M | 2,774.58M | 2,796.93M | 2,781.60M | 2,695.59M | 2,661.61M | 2,684.81M | 2,722.57M | 2,803.20M | 2,902.85M | 3,007.12M | 3,111.47M | 3,204.14M | 3,092.11M | 2,810.67M | 2,600.88M | 2,517.71M | 2,507.97M | 2,366.50M | 2,261.34M | 2,300.65M | 2,315.07M | 2,308.43M | 2,328.43M | 2,391.48M | 2,427.58M | 2,438.59M | 2,486.19M | 2,544.03M | 2,586.23M | 2,633.00M | 2,727.95M | 2,821.43M | 2,841.92M | 2,867.14M | 2,955.23M | 3,045.93M | 3,089.71M | 3,149.55M | 3,265.54M | 3,357.58M | 3,371.80M | 3,373.76M | 3,439.33M | 3,539.49M | 3,581.26M | 3,140.79M | 2,731.81M | 2,831.33M | 2,943.09M | 2,999.37M | 3,037.89M | 2,874.28M | 2,716.86M | 2,737.52M | 2,727.50M |
|
Invested Capital
|
2,459.66M | 2,467.24M | 2,561.18M | 2,593.55M | 2,680.59M | 2,700.29M | 2,735.54M | 4,199.55M | 2,729.58M | 2,787.92M | 2,867.68M | 4,200.24M | 2,975.81M | 3,102.47M | 2,983.49M | 4,393.22M | 2,846.08M | 4,701.40M | 4,762.39M | 4,710.47M | 5,055.64M | 5,250.36M | 5,368.02M | 5,343.61M | 5,118.09M | 4,989.23M | 4,715.64M | 4,316.71M | 4,353.44M | 4,224.92M | 4,187.01M | 4,106.40M | 4,016.91M | 4,064.43M | 4,094.47M | 4,143.90M | 4,205.65M | 4,303.99M | 4,436.76M | 4,675.47M | 4,803.72M | 5,040.11M | 5,042.36M | 5,090.35M | 5,291.83M | 5,179.56M | 5,283.06M | 5,292.23M | 5,353.58M | 5,535.85M | 5,660.54M | 6,124.77M | 6,108.48M | 5,477.01M | 5,770.59M | 5,952.80M | 5,815.10M | 4,953.61M | 5,098.58M | 5,071.46M | 5,235.34M | 5,286.42M | 5,378.28M | 4,983.18M | 4,936.81M | 4,913.84M | 5,076.28M |
|
Asset Utilization Ratio
|
0.80 | 0.80 | 0.76 | 0.70 | 0.65 | 0.64 | 0.63 | 0.62 | 0.64 | 0.64 | 0.64 | 0.63 | 0.61 | 0.60 | 0.59 | 0.60 | 0.61 | 0.61 | 0.61 | 0.63 | 0.61 | 0.57 | 0.55 | 0.53 | 0.54 | 0.56 | 0.57 | 0.59 | 0.61 | 0.64 | 0.65 | 0.66 | 0.68 | 0.68 | 0.68 | 0.70 | 0.71 | 0.70 | 0.68 | 0.66 | 0.65 | 0.66 | 0.67 | 0.69 | 0.70 | 0.70 | 0.69 | 0.68 | 0.69 | 0.69 | 0.67 | 0.40 | 0.41 | 0.35 | 0.28 | 0.21 | 0.21 | 0.25 | 0.28 | 0.23 | 0.12 | 0.03 | -0.06 | 0.23 | 0.26 | 0.27 | 0.27 |
|
Interest Coverage Ratio
|
-25.76 | 4.82 | 7.65 | 5.96 | 4.04 | 4.33 | 5.20 | 6.18 | 3.55 | 4.11 | 6.10 | 6.42 | 3.66 | 5.20 | -1.72 | -5.54 | 5.01 | 4.26 | 7.13 | 7.18 | 3.03 | 2.90 | 5.31 | 3.38 | 2.18 | 2.55 | 5.70 | 3.67 | 2.71 | 4.00 | 6.58 | 5.44 | 3.24 | 3.79 | 7.43 | 5.97 | 3.39 | 3.56 | 6.68 | 5.28 | 2.74 | 3.83 | 7.50 | 5.32 | 2.32 | 5.57 | 8.57 | 6.24 | 3.63 | 5.89 | 8.09 | -166.95 | 2.67 | 3.26 | 3.02 | -1.34 | 4.95 | 3.10 | 2.63 | -2.73 | 3.65 | 1.49 | 1.27 | 3.38 | 4.21 | 1.19 | 1.51 |
|
Debt to Equity
|
0.70 | 0.70 | 0.60 | 0.60 | 0.57 | 0.60 | 0.57 | 0.56 | 0.54 | 0.53 | 0.51 | 0.51 | 0.51 | 0.59 | 0.64 | 0.66 | 0.67 | 0.74 | 0.73 | 0.65 | 0.71 | 0.71 | 0.70 | 0.64 | 0.74 | 0.86 | 0.88 | 0.71 | 0.74 | 0.89 | 0.83 | 0.77 | 0.74 | 0.76 | 0.74 | 0.71 | 0.73 | 0.76 | 0.76 | 0.82 | 0.84 | 0.91 | 0.83 | 0.79 | 0.87 | 0.81 | 0.78 | 0.73 | 0.74 | 0.75 | 0.71 | 0.81 | 0.82 | 0.62 | 0.65 | 0.66 | 0.70 | 0.96 | 0.94 | 0.76 | 0.76 | 0.75 | 0.76 | 0.85 | 0.80 | 0.80 | 0.86 |
|
Debt Ratio
|
0.29 | 0.29 | 0.26 | 0.25 | 0.25 | 0.26 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.24 | 0.25 | 0.26 | 0.26 | 0.28 | 0.28 | 0.26 | 0.28 | 0.28 | 0.28 | 0.27 | 0.30 | 0.32 | 0.32 | 0.27 | 0.28 | 0.31 | 0.30 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.28 | 0.29 | 0.30 | 0.30 | 0.32 | 0.30 | 0.29 | 0.31 | 0.30 | 0.29 | 0.28 | 0.29 | 0.29 | 0.28 | 0.31 | 0.31 | 0.22 | 0.24 | 0.24 | 0.25 | 0.34 | 0.33 | 0.28 | 0.29 | 0.28 | 0.28 | 0.33 | 0.32 | 0.31 | 0.33 |
|
Equity Ratio
|
0.41 | 0.41 | 0.43 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.44 | 0.42 | 0.42 | 0.41 | 0.40 | 0.40 | 0.39 | 0.38 | 0.38 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.40 | 0.37 | 0.36 | 0.38 | 0.38 | 0.35 | 0.36 | 0.37 | 0.38 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.37 | 0.36 | 0.35 | 0.36 | 0.37 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 | 0.38 | 0.37 | 0.36 | 0.36 | 0.37 | 0.36 | 0.35 | 0.35 | 0.37 | 0.38 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 | 0.38 |
|
Times Interest Earned
|
-25.76 | 4.82 | 7.65 | 5.96 | 4.04 | 4.33 | 5.20 | 6.18 | 3.55 | 4.11 | 6.10 | 6.42 | 3.66 | 5.20 | -1.72 | -5.54 | 5.01 | 4.26 | 7.13 | 7.18 | 3.03 | 2.90 | 5.31 | 3.38 | 2.18 | 2.55 | 5.70 | 3.67 | 2.71 | 4.00 | 6.58 | 5.44 | 3.24 | 3.79 | 7.43 | 5.97 | 3.39 | 3.56 | 6.68 | 5.28 | 2.74 | 3.83 | 7.50 | 5.32 | 2.32 | 5.57 | 8.57 | 6.24 | 3.63 | 5.89 | 8.09 | -166.95 | 2.67 | 3.26 | 3.02 | -1.34 | 4.95 | 3.10 | 2.63 | -2.73 | 3.65 | 1.49 | 1.27 | 3.38 | 4.21 | 1.19 | 1.51 |
|
FCF Payout Ratio
|
0.07 | 0.10 | 0.09 | -0.05 | 0.14 | 0.13 | 0.11 | -0.05 | 0.81 | -3.71 | 0.72 | 0.54 | -0.64 | -0.19 | -0.40 | 7.96 | 0.00 | -0.22 | -1.49 | 0.07 | -0.79 | 0.66 | 0.79 | 0.33 | -0.98 | -0.85 | 0.42 | 0.30 | -1.25 | -0.59 | 0.57 | 0.36 | 2.66 | -2.04 | 0.70 | 0.66 | 58.89 | -1.11 | 4.54 | -0.99 | -0.30 | -0.23 | 0.47 | 0.22 | -0.70 | 0.57 | 0.75 | 0.29 | -2.76 | -0.67 | 2.54 | 0.59 | -1.17 | 0.49 | -0.41 | 0.36 | -0.29 | 0.30 | -1.36 | -0.22 | 0.54 | 0.96 | 37.90 | -0.27 | 0.21 | 0.72 | -0.22 |
|
Enterprise Value
|
-137.27M | -96.36M | -89.87M | -182.88M | -144.81M | -90.72M | -63.09M | -237.20M | -149.27M | -132.94M | -157.50M | -190.46M | -118.09M | -138.64M | -93.44M | -67.35M | -68.98M | -108.85M | -51.65M | -21.27M | -35.56M | -47.01M | -197.82M | 36.93M | -0.85M | 0.43M | 49.61M | 40.14M | 22.43M | -85.12M | -59.87M | -46.11M | -50.73M | -40.05M | -37.36M | -34.60M | -58.76M | -41.66M | -67.08M | -53.95M | -49.72M | -71.97M | -67.00M | -66.46M | -116.53M | -64.36M | -66.07M | -8.78M | -55.09M | -57.95M | -57.24M | -6.16M | -64.90M | -53.66M | -57.86M | -19.49M | -85.97M | -296.84M | -308.71M | -60.47M | -72.72M | -78.78M | -88.28M | -66.90M | -59.54M | -58.80M | -75.85M |
|
Return on Sales
|
-0.31% | 0.06% | 0.08% | 0.07% | 0.06% | 0.04% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | -0.38% | -0.28% | -0.19% | 0.01% | -0.02% | -0.26% | 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% | -0.17% | 0.00% | 0.03% | 0.11% | -0.11% | -0.03% | -0.02% | 0.00% | -0.09% | 0.04% | 0.12% | 0.17% | -0.03% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
-0.03% | -0.05% | -0.06% | -0.03% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.04% | 0.00% | 0.01% | 0.01% | 0.04% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.04% | 0.04% | 0.03% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
-0.03% | -0.06% | -0.07% | -0.03% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.10% | 0.10% | 0.08% | 0.07% | 0.09% | 0.06% | 0.00% | -0.01% | 0.00% | 0.04% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.05% | 0.04% | 0.04% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
-0.02% | -0.03% | -0.04% | -0.02% | 0.04% | 0.03% | 0.01% | 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% | 0.01% | 0.01% | 0.01% | -0.03% | -0.07% | -0.11% | -0.12% | -0.08% | -0.08% | -0.05% | -0.05% | -0.05% | 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% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | 0.00% |
|
Return on Equity
|
-0.05% | -0.08% | -0.08% | -0.05% | 0.09% | 0.06% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | -0.08% | -0.19% | -0.30% | -0.32% | -0.20% | -0.22% | -0.13% | -0.13% | -0.12% | 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% | 0.04% | 0.05% | 0.08% | 0.08% | 0.07% | 0.06% | 0.03% | 0.03% | 0.05% | 0.07% | 0.09% | 0.03% | 0.03% | 0.01% | -0.01% |