|
Gross Margin
|
41.40% | 43.35% | 44.27% | 43.01% | 47.17% | 45.90% | 42.29% | 41.39% | 41.64% | 42.53% | 43.21% | 44.20% | 22.96% | 46.73% | 51.98% | 49.11% | 45.61% | 48.14% | 50.60% | 52.10% | 49.05% | 51.98% | 53.57% | 51.73% | 37.01% | 47.61% | 52.23% | 46.56% | 43.61% | 34.94% | 46.95% | 50.85% | 44.63% | 31.23% | 47.15% | 48.87% | 50.12% | 51.63% | 52.78% | 54.05% | 55.86% | 57.18% | 58.12% | 58.98% | 59.94% | 60.69% | 60.91% | 61.27% | 60.62% | 57.99% | 57.61% | 55.56% | 52.54% | 53.24% | 54.73% | 53.69% | 55.18% | 55.31% | 54.49% | 55.88% |
|
EBT Margin
|
-12.43% | -44.11% | 43.51% | 32.02% | -61.18% | 24.03% | 23.84% | 12.59% | 9.59% | 11.80% | -25.97% | -13.08% | -28.84% | 0.31% | -7.97% | -11.96% | -13.76% | 0.18% | 8.92% | -16.39% | -11.86% | 14.88% | -5.21% | -1.08% | -23.89% | -5.53% | 4.42% | -11.93% | -12.29% | -68.68% | -17.48% | -14.78% | -35.54% | -301.03% | -26.04% | -22.65% | -6.84% | -16.92% | 11.72% | -5.59% | 11.29% | 10.15% | 12.08% | 87.89% | 18.85% | 20.42% | 20.51% | 21.73% | 22.09% | 13.21% | 12.66% | 9.72% | 10.75% | 12.73% | 16.20% | -77.91% | 17.35% | 17.49% | 21.40% | 18.26% |
|
EBIT Margin
|
13.84% | 15.68% | 16.02% | 11.63% | 23.21% | 19.97% | 15.91% | 15.44% | 11.09% | 10.61% | -23.14% | -14.28% | -23.51% | 7.86% | -5.71% | 3.53% | -2.33% | 4.02% | 4.16% | 0.13% | -5.35% | 7.15% | 6.59% | 6.94% | -18.07% | 3.42% | 0.21% | -17.56% | -15.55% | -30.93% | -11.57% | -9.55% | -23.52% | -298.94% | -10.69% | -8.84% | -4.17% | 4.74% | 8.61% | 8.13% | 12.60% | 15.51% | 16.93% | 16.96% | 19.72% | 20.90% | 20.79% | 21.42% | 21.19% | 11.65% | 10.38% | 7.01% | 8.50% | 10.35% | 13.72% | 8.04% | 14.78% | 14.94% | 15.16% | 15.94% |
|
EBITDA Margin
|
13.84% | 15.68% | 16.02% | 11.63% | 23.21% | 19.97% | 15.91% | 15.44% | 11.09% | 10.61% | -23.14% | -14.28% | -23.51% | 7.86% | -5.71% | 3.53% | -2.33% | 4.02% | 4.16% | 0.13% | -5.35% | 7.15% | 6.59% | 6.94% | -18.07% | 3.42% | 0.21% | -17.56% | -15.55% | -30.93% | -11.57% | -9.55% | -23.52% | -298.94% | -10.69% | -8.84% | -4.17% | 4.74% | 8.61% | 8.13% | 12.60% | 15.51% | 16.93% | 16.96% | 19.72% | 20.90% | 20.79% | 21.42% | 21.19% | 11.65% | 10.38% | 7.01% | 8.50% | 10.35% | 13.72% | 8.04% | 14.78% | 14.94% | 15.16% | 15.94% |
|
Operating Margin
|
13.84% | 15.68% | 16.02% | 11.63% | 23.21% | 19.97% | 15.91% | 15.44% | 11.09% | 10.61% | -23.14% | -14.28% | -23.51% | 7.86% | -5.71% | 3.53% | -2.33% | 4.02% | 4.16% | 0.13% | -5.35% | 7.15% | 6.59% | 6.94% | -18.07% | 3.42% | 0.21% | -17.56% | -15.55% | -30.93% | -11.57% | -9.55% | -23.52% | -298.94% | -10.69% | -8.84% | -4.17% | 4.74% | 8.61% | 8.13% | 12.60% | 15.51% | 16.93% | 16.96% | 19.72% | 20.90% | 20.79% | 21.42% | 21.19% | 11.65% | 10.38% | 7.01% | 8.50% | 10.35% | 13.72% | 8.04% | 14.78% | 14.94% | 15.16% | 15.94% |
|
Net Margin
|
-112.11% | -52.58% | 49.19% | 1.03% | -70.68% | 17.51% | 19.19% | 8.03% | 10.26% | 8.36% | -21.78% | -13.88% | 1.22% | 2.71% | 4.22% | -6.53% | 3.55% | 5.75% | 36.04% | 1.04% | 1.05% | 0.84% | 0.80% | 0.79% | 2.22% | -7.04% | -6.44% | -4.28% | -0.01% | -0.16% | -0.25% | | | | | -23.81% | -8.09% | -18.20% | 11.85% | -6.04% | 9.83% | 9.83% | 11.04% | 86.97% | 17.90% | 18.71% | 134.35% | 16.39% | 15.20% | 7.98% | 16.29% | 7.97% | 8.27% | 10.47% | 14.65% | -76.81% | 13.42% | 14.49% | 17.28% | 17.95% |
|
FCF Margin
|
| 6.26% | 14.37% | 5.14% | 6.12% | 5.54% | 2.59% | 9.81% | 7.69% | 10.46% | -6.73% | 0.27% | -11.91% | 10.35% | 9.71% | -16.03% | 2.80% | 7.62% | -0.25% | 8.02% | 6.63% | 8.51% | 11.56% | 10.19% | -5.87% | 10.10% | 2.44% | -10.15% | -1.42% | -9.29% | 7.59% | -5.72% | 10.00% | -7.26% | -12.15% | 28.05% | 16.21% | 22.17% | 47.19% | 21.47% | 15.61% | 25.74% | 23.05% | 18.17% | 21.44% | 19.60% | 29.36% | 15.91% | 15.63% | 28.64% | 29.62% | 18.10% | 7.21% | 21.81% | 28.47% | 27.78% | 13.25% | 20.45% | 18.92% | 11.04% |
|
Inventory Average
|
| | | | | 51.41M | 55.25M | 58.04M | 57.92M | 55.93M | 54.78M | 71.80M | 80.31M | 70.93M | 70.70M | 38.09M | 44.39M | 84.22M | 82.16M | 90.47M | 103.99M | 112.03M | 116.01M | 115.08M | 127.42M | 129.98M | 128.21M | 139.60M | 143.52M | 133.38M | 122.85M | 121.85M | 120.40M | 115.24M | 109.21M | 107.37M | 103.24M | 97.60M | 93.58M | 90.30M | 86.77M | 84.01M | 83.10M | 85.62M | 90.94M | 101.79M | 112.59M | 118.15M | 126.61M | 135.44M | 137.65M | 147.90M | 168.65M | 184.26M | 192.60M | 196.44M | 203.86M | 212.36M | 226.62M | 238.37M |
|
Assets Average
|
| | | | | 247.05M | 260.21M | 269.14M | 274.97M | 286.77M | 305.23M | 442.17M | 566.99M | 622.81M | 680.78M | 729.76M | 788.77M | 803.48M | 833.77M | 879.64M | 899.42M | 906.77M | 1,050.85M | 1,192.62M | 1,376.21M | 1,594.31M | 1,635.00M | 1,609.19M | 1,571.21M | 1,523.44M | 1,484.11M | 1,470.17M | 1,438.89M | 1,262.14M | 1,104.95M | 1,118.89M | 1,122.50M | 1,116.96M | 1,133.78M | 1,150.06M | 1,111.04M | 1,084.25M | 1,117.13M | 1,197.13M | 1,273.31M | 1,309.78M | 1,452.44M | 1,579.76M | 1,602.59M | 1,630.09M | 1,597.98M | 1,602.02M | 1,663.60M | 1,690.80M | 1,730.43M | 1,799.63M | 1,881.24M | 1,961.06M | 2,053.32M | 2,104.44M |
|
Equity Average
|
| | | | | 173.14M | 195.56M | 209.33M | 213.47M | 224.54M | 238.75M | 241.24M | 222.14M | 211.50M | 221.32M | 227.79M | 288.36M | 355.25M | 392.67M | 421.59M | 416.33M | 430.32M | 454.71M | 462.87M | 631.54M | 789.75M | 778.38M | 772.59M | 763.03M | 718.65M | 673.86M | 662.97M | 637.14M | 458.01M | 306.45M | 303.71M | 289.63M | 279.52M | 286.73M | 314.80M | 370.79M | 428.96M | 458.76M | 498.25M | 539.53M | 574.96M | 719.19M | 852.65M | 878.28M | 904.36M | 931.15M | 985.85M | 1,034.85M | 1,063.33M | 1,103.70M | 1,138.62M | 1,176.61M | 1,232.84M | 1,295.22M | 1,340.11M |
|
Invested Capital
|
| | -144.43M | | 165.63M | 180.66M | 210.85M | 208.21M | 218.73M | 230.35M | 247.41M | 235.34M | 208.94M | 222.10M | 232.04M | 230.52M | 353.19M | 364.30M | 428.59M | 423.14M | 418.51M | 787.82M | 1,050.22M | 1,049.10M | 1,385.24M | 1,461.77M | 1,458.28M | 1,435.38M | 1,425.07M | 1,345.07M | 1,333.93M | 1,323.46M | 1,280.73M | 961.93M | 976.05M | 325.18M | 317.02M | 304.16M | 307.03M | 987.27M | 904.31M | 445.79M | 500.73M | 524.77M | 554.28M | 595.64M | 870.79M | 862.54M | 894.01M | 1,035.02M | 980.54M | 1,024.09M | 1,045.61M | 1,081.05M | 1,158.12M | 1,311.53M | 1,363.07M | 1,424.19M | 1,358.22M | 1,513.72M |
|
Asset Utilization Ratio
|
| | | | | 1.24 | 1.16 | 1.13 | 1.12 | 1.09 | 1.06 | 0.70 | 0.56 | 0.53 | 0.50 | 0.51 | 0.49 | 0.50 | 0.50 | 0.50 | 0.52 | 0.56 | 0.52 | 0.49 | 0.46 | 0.43 | 0.43 | 0.42 | 0.41 | 0.38 | 0.38 | 0.40 | 0.39 | 0.43 | 0.45 | 0.42 | 0.42 | 0.44 | 0.47 | 0.49 | 0.53 | 0.55 | 0.54 | 0.52 | 0.50 | 0.50 | 0.46 | 0.44 | 0.44 | 0.41 | 0.41 | 0.39 | 0.38 | 0.40 | 0.42 | 0.44 | 0.45 | 0.46 | 0.47 | 0.49 |
|
Interest Coverage Ratio
|
123.89 | 91.40 | 15.57 | 46.91 | 88.59 | 95.68 | 79.10 | 51.98 | 43.73 | 46.61 | -97.48 | -15.67 | -12.71 | 1.30 | -1.18 | 0.72 | -0.50 | 0.97 | 1.06 | 0.04 | -1.62 | 2.33 | 1.90 | 1.43 | -4.56 | 0.93 | 0.05 | -3.18 | -2.94 | -5.30 | -2.16 | -1.64 | -3.21 | -36.11 | -1.38 | -1.22 | -0.69 | 1.11 | 2.42 | 2.55 | 3.91 | 4.28 | 3.78 | 15.99 | 23.45 | 42.61 | 8.01 | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.00 | | | | 0.00 | | | | 0.00 | 0.93 | 1.17 | 1.64 | 1.52 | 1.96 | 0.99 | 0.95 | 0.80 | 0.83 | 0.84 | 0.77 | 1.25 | 1.25 | 0.72 | 0.86 | 0.86 | 0.87 | 0.88 | 0.98 | 0.99 | 1.01 | 1.08 | 2.22 | 2.11 | 2.25 | 2.31 | 2.41 | 2.20 | 2.00 | 1.19 | 1.09 | 1.04 | 1.08 | 1.02 | 0.95 | 0.67 | 0.66 | 0.63 | 0.62 | 0.47 | 0.44 | 0.43 | 0.41 | 0.40 | 0.43 | 0.42 | 0.40 | 0.38 | 0.37 |
|
Debt Ratio
|
| | 0.00 | | | | 0.00 | | | | 0.00 | 0.39 | 0.43 | 0.52 | 0.51 | 0.57 | 0.43 | 0.43 | 0.39 | 0.39 | 0.38 | 0.38 | 0.49 | 0.48 | 0.37 | 0.41 | 0.41 | 0.42 | 0.43 | 0.45 | 0.45 | 0.46 | 0.47 | 0.60 | 0.60 | 0.58 | 0.59 | 0.59 | 0.57 | 0.57 | 0.46 | 0.44 | 0.43 | 0.45 | 0.44 | 0.42 | 0.36 | 0.36 | 0.35 | 0.35 | 0.29 | 0.27 | 0.27 | 0.26 | 0.26 | 0.27 | 0.26 | 0.25 | 0.24 | 0.24 |
|
Equity Ratio
|
| | -0.69 | | 0.69 | 0.72 | 0.79 | 0.77 | 0.78 | 0.78 | 0.78 | 0.41 | 0.37 | 0.32 | 0.34 | 0.29 | 0.44 | 0.45 | 0.49 | 0.47 | 0.46 | 0.49 | 0.39 | 0.39 | 0.51 | 0.48 | 0.47 | 0.49 | 0.49 | 0.46 | 0.45 | 0.45 | 0.43 | 0.27 | 0.28 | 0.26 | 0.26 | 0.24 | 0.26 | 0.29 | 0.39 | 0.41 | 0.42 | 0.42 | 0.43 | 0.45 | 0.54 | 0.54 | 0.55 | 0.56 | 0.61 | 0.62 | 0.62 | 0.63 | 0.64 | 0.62 | 0.63 | 0.63 | 0.63 | 0.64 |
|
Times Interest Earned
|
123.89 | 91.40 | 15.57 | 46.91 | 88.59 | 95.68 | 79.10 | 51.98 | 43.73 | 46.61 | -97.48 | -15.67 | -12.71 | 1.30 | -1.18 | 0.72 | -0.50 | 0.97 | 1.06 | 0.04 | -1.62 | 2.33 | 1.90 | 1.43 | -4.56 | 0.93 | 0.05 | -3.18 | -2.94 | -5.30 | -2.16 | -1.64 | -3.21 | -36.11 | -1.38 | -1.22 | -0.69 | 1.11 | 2.42 | 2.55 | 3.91 | 4.28 | 3.78 | 15.99 | 23.45 | 42.61 | 8.01 | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | 0.08 | | | 0.06 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-32.06M | -36.73M | 29.95M | -33.11M | -74.74M | -77.63M | -84.60M | -92.57M | -103.38M | -115.66M | -110.49M | -66.47M | -63.14M | -173.51M | -173.90M | -48.34M | -73.97M | -80.69M | -161.87M | -77.56M | -81.82M | -90.57M | -356.75M | -175.84M | -144.19M | -249.25M | -214.22M | -196.67M | -190.09M | -182.99M | -192.90M | -185.76M | -192.38M | -185.78M | -176.75M | -210.06M | -221.58M | -265.12M | -333.15M | -354.77M | -268.09M | -308.90M | -344.90M | -477.71M | -503.02M | -536.34M | -586.53M | -594.73M | -577.31M | -587.59M | -514.53M | -463.29M | -476.41M | -521.50M | -581.89M | -656.52M | -681.53M | -735.23M | -785.98M | -768.49M |
|
Return on Sales
|
-0.02% | 0.02% | | 0.30% | -0.69% | 0.18% | 0.19% | 0.08% | 0.07% | 0.08% | -0.22% | 0.03% | 0.01% | 0.03% | 0.04% | 0.04% | 0.04% | 0.06% | 0.36% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | -0.07% | -0.06% | -0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.24% | -0.08% | -0.18% | 0.12% | -0.06% | 0.10% | 0.10% | 0.11% | 0.87% | 0.18% | 0.19% | 1.34% | 0.16% | 0.15% | 0.08% | 0.16% | 0.08% | 0.08% | 0.10% | 0.15% | -0.77% | 0.13% | 0.14% | 0.17% | 0.18% |
|
Return on Capital Employed
|
| | | | | 0.29% | 0.26% | 0.26% | 0.21% | 0.17% | 0.04% | -0.03% | -0.08% | -0.08% | -0.05% | -0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.00% | 0.00% | -0.01% | -0.03% | -0.03% | -0.06% | -0.08% | -0.07% | -0.08% | -0.32% | -0.37% | -0.37% | -0.34% | -0.02% | 0.00% | 0.02% | 0.05% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% |
|
Return on Invested Capital
|
| | | | | 0.14% | -0.08% | 3.51% | 0.16% | 0.13% | 0.00% | -0.05% | -0.15% | -0.15% | -0.07% | -0.04% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | -0.02% | 0.00% | -0.06% | -0.01% | -0.01% | -0.03% | -0.09% | -0.03% | -0.06% | -0.07% | -0.06% | -0.07% | -0.34% | -0.36% | -0.53% | -0.99% | -0.04% | 0.01% | 0.05% | -0.03% | 0.09% | 0.15% | 0.18% | 0.20% | 0.20% | 0.33% | 0.39% | 0.37% | 0.31% | 0.08% | 0.07% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.11% | 0.17% | 0.09% |
|
Return on Assets
|
| | | | | -0.07% | -0.01% | -0.07% | 0.14% | 0.11% | 0.00% | -0.01% | -0.01% | -0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.06% | 0.06% | 0.05% | 0.05% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.03% | -0.03% | -0.06% | -0.04% | -0.02% | 0.00% | 0.04% | 0.03% | 0.16% | 0.16% | 0.17% | 0.30% | 0.21% | 0.20% | 0.19% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | -0.06% | -0.05% | -0.04% | -0.03% | 0.08% |
|
Return on Equity
|
| | | | | -0.10% | -0.02% | -0.09% | 0.18% | 0.15% | 0.00% | -0.02% | -0.04% | -0.06% | 0.04% | 0.05% | 0.05% | 0.05% | 0.14% | 0.12% | 0.12% | 0.10% | 0.01% | 0.01% | 0.01% | -0.01% | -0.02% | -0.03% | -0.04% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | | -0.09% | -0.13% | -0.23% | -0.16% | -0.08% | 0.00% | 0.09% | 0.08% | 0.37% | 0.37% | 0.38% | 0.61% | 0.39% | 0.37% | 0.34% | 0.10% | 0.08% | 0.06% | 0.07% | 0.07% | -0.09% | -0.07% | -0.06% | -0.04% | 0.12% |