|
Gross Margin
|
25.75% | 27.13% | 19.38% | 30.65% | 30.81% | 29.85% | 29.41% | 29.43% | 29.39% | 29.65% | 28.42% | 28.06% | 31.66% | 31.04% | 28.78% | 29.84% | 32.09% | 30.94% | 31.17% | 30.82% | 31.49% | 30.57% | 29.57% | 30.26% | 31.37% | 33.10% | 34.60% | 32.44% | 31.67% | 30.37% | 29.48% | 33.45% | 34.57% | 32.00% | 28.83% | 30.77% | 32.64% | 31.65% | 30.41% | 32.28% | 30.95% | 25.78% | 25.67% | 30.72% | 31.19% | 31.61% | 27.83% | 28.73% | 32.70% | 27.85% | 27.90% | 30.87% | 28.06% | 31.27% | 31.56% | 25.46% | 31.11% | 28.12% | 28.80% | 30.20% | 31.93% | 27.61% |
|
EBT Margin
|
22.51% | 47.08% | -314.63% | 121.38% | 87.78% | 195.75% | 87.25% | 139.91% | 147.61% | 50.37% | 26.53% | -68.32% | -91.69% | -36.47% | -227.92% | 19.40% | 21.20% | 67.85% | 24.16% | 31.94% | -170.96% | -8.85% | -33.02% | -11.08% | 5.52% | 25.35% | 31.27% | 36.59% | 206.25% | 89.87% | 60.20% | 63.61% | -168.36% | -70.10% | 11.46% | 58.61% | 21.45% | -11.06% | 21.57% | -2.36% | 14.10% | 18.60% | 19.02% | 45.57% | 41.94% | 34.47% | 50.91% | 52.11% | 89.96% | -32.50% | -15.59% | -10.98% | -27.01% | -0.74% | 19.20% | 21.87% | 27.18% | 133.31% | 53.05% | 3.23% | 2.50% | -20.58% |
|
EBIT Margin
|
1.34% | 14.33% | -182.93% | 28.73% | -42.80% | 64.12% | 30.48% | -65.89% | 56.24% | 17.86% | 9.31% | -24.24% | -51.67% | -12.81% | -234.33% | 6.98% | -17.48% | 30.11% | 8.50% | 11.11% | -59.86% | 3.63% | -11.67% | -8.14% | 2.29% | 8.80% | 11.03% | 12.71% | 72.33% | 31.48% | 21.12% | 13.38% | -187.11% | -14.67% | -2.65% | 12.18% | -38.25% | 19.56% | 4.39% | 7.84% | 2.94% | 4.22% | 2.20% | 11.06% | 8.83% | 7.23% | 10.66% | 10.94% | 18.89% | 7.50% | 6.10% | 10.20% | -5.67% | 9.12% | 11.19% | 4.59% | 5.71% | 27.99% | 64.19% | 7.82% | 6.94% | 4.63% |
|
EBITDA Margin
|
1.34% | 14.33% | -182.93% | 28.73% | -42.80% | 64.12% | 30.48% | -65.89% | 56.24% | 17.86% | 9.31% | -24.24% | -51.67% | -12.81% | -234.33% | 6.98% | -17.48% | 30.11% | 8.50% | 11.11% | -59.86% | 3.63% | -11.67% | -8.14% | 2.29% | 8.80% | 11.03% | 12.71% | 72.33% | 31.48% | 21.12% | 13.38% | -187.11% | -14.67% | -2.65% | 12.18% | -38.25% | 19.56% | 4.39% | 7.84% | 2.94% | 4.22% | 2.20% | 11.06% | 8.83% | 7.23% | 10.66% | 10.94% | 18.89% | 7.50% | 6.10% | 10.20% | -5.67% | 9.12% | 11.19% | 4.59% | 5.71% | 27.99% | 64.19% | 7.82% | 6.94% | 4.63% |
|
Operating Margin
|
1.34% | 14.33% | -182.93% | 28.73% | -42.80% | 64.12% | 30.48% | -65.89% | 56.24% | 17.86% | 9.31% | -24.24% | -51.67% | -12.81% | -234.33% | 6.98% | -17.48% | 30.11% | 8.50% | 11.11% | -59.86% | 3.63% | -11.67% | -8.14% | 2.29% | 8.80% | 11.03% | 12.71% | 72.33% | 31.48% | 21.12% | 13.38% | -187.11% | -14.67% | -2.65% | 12.18% | -38.25% | 19.56% | 4.39% | 7.84% | 2.94% | 4.22% | 2.20% | 11.06% | 8.83% | 7.23% | 10.66% | 10.94% | 18.89% | 7.50% | 6.10% | 10.20% | -5.67% | 9.12% | 11.19% | 4.59% | 5.71% | 27.99% | 64.19% | 7.82% | 6.94% | 4.63% |
|
Net Margin
|
13.13% | 32.77% | -214.75% | 13.07% | 0.95% | 2.99% | 1.07% | 2.81% | 3.49% | 7.04% | 77.35% | -9.31% | -58.31% | -23.48% | -146.99% | 15.64% | 21.66% | 53.51% | 22.71% | 37.12% | -100.00% | 4.67% | -21.05% | -8.05% | 4.30% | 27.32% | 37.83% | 29.30% | 138.66% | 65.93% | 197.87% | 51.88% | -129.51% | -64.43% | 11.40% | 50.40% | 19.47% | -3.31% | 22.72% | 7.86% | 20.47% | 14.38% | 15.35% | 38.60% | 36.70% | 31.29% | 45.10% | 45.68% | 74.52% | -19.49% | -13.64% | -14.43% | -7.08% | 1.66% | 19.56% | 19.26% | 23.55% | 108.04% | 44.56% | 3.28% | 2.61% | -18.44% |
|
FCF Margin
|
| 4.89% | -36.22% | 84.15% | 18.41% | 7.64% | 121.89% | -8.48% | 18.16% | 18.58% | 37.20% | -13.50% | 16.53% | 15.27% | 29.50% | -0.21% | 19.82% | 58.09% | 0.17% | 0.52% | 36.71% | 18.76% | 29.59% | -2.73% | 24.57% | 34.01% | 33.90% | 4.46% | 24.12% | 16.64% | 11.01% | 4.22% | 33.63% | 27.20% | -22.99% | 4.20% | 47.74% | -8.26% | 31.49% | 9.98% | 33.72% | -11.92% | 31.40% | 4.20% | 28.98% | -11.63% | 16.19% | 3.04% | 24.31% | -3.93% | 33.80% | 17.03% | 36.71% | -13.75% | 48.58% | 16.96% | 42.10% | -18.26% | 22.76% | -119.93% | 14.73% | 17.40% |
|
Inventory Average
|
| | | | | 20.32M | 19.78M | 19.62M | | | 15.24M | 11.56M | 12.07M | 12.59M | 13.08M | 14.18M | 15.50M | 15.48M | 15.97M | 16.84M | 16.47M | 15.78M | 15.27M | 14.76M | 14.27M | 14.38M | 14.81M | 15.16M | 15.33M | 15.31M | 15.35M | 15.86M | 16.45M | 16.87M | 17.13M | 17.81M | 18.17M | 18.33M | 18.59M | 18.66M | 20.39M | 20.49M | 18.75M | 18.25M | 19.05M | 21.74M | 24.59M | 26.86M | 30.69M | 33.32M | 32.31M | 30.76M | 32.00M | 34.02M | 32.50M | 29.13M | 27.45M | 27.69M | 28.19M | 28.76M | 31.03M | 31.93M |
|
Assets Average
|
| | | | | 732.92M | 758.95M | 760.08M | | | 692.22M | 690.66M | 676.91M | 686.27M | 702.54M | 622.76M | 546.91M | 537.24M | 518.27M | 489.25M | 458.66M | 402.62M | 359.78M | 348.49M | 350.81M | 366.92M | 382.42M | 390.54M | 426.59M | 469.06M | 516.32M | 563.24M | 582.97M | 580.52M | 558.60M | 554.02M | 575.82M | 573.09M | 556.42M | 548.30M | 542.79M | 544.53M | 545.37M | 553.62M | 567.21M | 574.20M | 584.60M | 605.44M | 627.56M | 611.91M | 596.64M | 601.92M | 590.20M | 578.45M | 573.57M | 572.74M | 574.42M | 582.84M | 581.95M | 549.14M | 521.86M | 511.95M |
|
Equity Average
|
| | | | | 391.77M | 415.13M | 422.82M | | | 389.71M | 398.47M | 388.64M | 394.62M | 394.92M | 328.94M | 280.12M | 274.49M | 47.80M | 32.77M | 231.56M | -10.94M | -36.09M | 164.82M | 166.65M | 177.54M | 190.22M | 199.10M | 224.95M | 255.68M | 309.23M | 362.15M | 347.75M | 317.80M | 307.44M | 311.73M | 324.26M | 326.04M | 325.34M | 322.71M | 322.37M | 329.25M | 333.66M | 341.08M | 352.70M | 361.98M | 375.18M | 394.07M | 412.08M | 402.26M | 393.15M | 397.01M | 390.02M | 387.24M | 388.74M | 390.92M | 392.65M | 400.07M | 410.42M | 416.37M | 416.92M | 405.14M |
|
Invested Capital
|
| | 273.86M | | 390.27M | 430.02M | 463.28M | 436.14M | | 403.03M | 406.56M | 409.87M | 369.41M | 420.84M | 369.00M | 288.88M | 271.35M | 277.63M | -182.04M | 247.58M | 215.54M | -237.43M | 165.25M | 164.39M | 168.90M | 186.17M | 194.27M | 203.93M | 245.97M | 265.38M | 353.08M | 371.23M | 324.28M | 311.32M | 303.56M | 319.90M | 328.63M | 323.46M | 771.21M | 318.20M | 326.53M | 331.96M | 822.05M | 812.72M | 831.08M | 826.48M | 834.77M | 846.98M | 836.78M | 774.45M | 826.85M | 824.78M | 821.17M | 808.21M | 832.66M | 816.98M | 818.92M | 875.33M | 845.00M | 892.83M | 918.41M | 1,019.47M |
|
Asset Utilization Ratio
|
| | | | | 0.05 | 0.11 | 0.11 | | | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.15 | 0.18 | 0.19 | 0.20 | 0.22 | 0.24 | 0.27 | 0.30 | 0.31 | 0.30 | 0.30 | 0.28 | 0.29 | 0.27 | 0.24 | 0.22 | 0.20 | 0.19 | 0.20 | 0.21 | 0.22 | 0.21 | 0.21 | 0.22 | 0.23 | 0.21 | 0.21 | 0.21 | 0.21 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.26 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.28 | 0.27 | 0.26 | 0.25 | 0.27 | 0.29 | 0.31 |
|
Interest Coverage Ratio
|
1.52 | 11.16 | 90.24 | 11.69 | -26.96 | 27.78 | 22.53 | -47.56 | 56.87 | 17.43 | 5.94 | -88.14 | -214.17 | -310.00 | | | | | | | | | | | | | | 542.86 | 0.00M | 0.00M | 662.50 | 475.00 | -0.01M | -488.89 | -60.50 | 422.22 | -0.00M | 18.50 | 3.72 | 7.20 | 2.00 | 3.41 | 2.23 | 13.33 | 10.70 | 8.36 | 14.77 | 18.71 | 31.75 | 12.81 | 12.45 | 21.09 | -10.44 | 18.22 | 33.08 | 12.03 | 13.84 | 64.12 | 273.99 | 5.47 | 31.12 | 20.57 |
|
Debt to Equity
|
| | 0.28 | | 0.15 | 0.18 | 0.09 | 0.09 | | 0.08 | 0.05 | 0.04 | 0.05 | 0.48 | | | | | | | | | | | | | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | |
|
Debt Ratio
|
| | 0.13 | | 0.08 | 0.09 | 0.05 | 0.05 | | 0.05 | 0.03 | 0.03 | 0.03 | 0.28 | | | | | | | | | | | | | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | |
|
Equity Ratio
|
| | 0.48 | | 0.53 | 0.53 | 0.56 | 0.55 | | 0.56 | 0.57 | 0.58 | 0.56 | 0.59 | 0.54 | 0.52 | 0.51 | 0.51 | -0.37 | 0.51 | 0.50 | -0.64 | 0.47 | 0.47 | 0.48 | 0.49 | 0.50 | 0.51 | 0.54 | 0.55 | 0.64 | 0.65 | 0.55 | 0.55 | 0.55 | 0.57 | 0.56 | 0.58 | 0.59 | 0.59 | 0.60 | 0.61 | 0.61 | 0.62 | 0.62 | 0.64 | 0.65 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.68 | 0.68 | 0.69 | 0.68 | 0.69 | 0.72 | 0.80 | 0.80 | 0.79 |
|
Times Interest Earned
|
1.52 | 11.16 | 90.24 | 11.69 | -26.96 | 27.78 | 22.53 | -47.56 | 56.87 | 17.43 | 5.94 | -88.14 | -214.17 | -310.00 | | | | | | | | | | | | | | 542.86 | 0.00M | 0.00M | 662.50 | 475.00 | -0.01M | -488.89 | -60.50 | 422.22 | -0.00M | 18.50 | 3.72 | 7.20 | 2.00 | 3.41 | 2.23 | 13.33 | 10.70 | 8.36 | 14.77 | 18.71 | 31.75 | 12.81 | 12.45 | 21.09 | -10.44 | 18.22 | 33.08 | 12.03 | 13.84 | 64.12 | 273.99 | 5.47 | 31.12 | 20.57 |
|
FCF Payout Ratio
|
| 3.48 | 0.63 | 0.36 | 1.57 | 3.96 | 0.27 | -3.51 | 1.51 | 1.54 | 0.85 | -2.10 | 1.53 | 1.65 | 0.92 | -1.55 | 0.02 | 0.01 | 1.91 | 0.57 | 0.01 | 0.02 | 0.01 | -0.11 | 0.01 | 0.01 | 0.01 | 0.06 | 0.01 | 0.02 | 0.03 | 0.07 | 0.01 | 0.01 | -0.01 | 0.09 | 0.01 | -0.05 | 0.01 | 0.60 | 0.24 | -0.58 | 0.21 | 1.94 | 0.28 | -0.73 | 0.53 | 2.67 | 0.34 | -12.17 | 0.25 | 0.49 | 0.25 | -0.62 | 0.16 | 0.61 | 0.26 | -4.05 | 0.45 | -0.09 | 0.74 | 2.11 |
|
Enterprise Value
|
-8.94M | -12.75M | -4.56M | -9.69M | 4.32M | -3.23M | -0.64M | 6.16M | -7.48M | 2.57M | 91.25M | -59.41M | -58.39M | -38.66M | -38.99M | -38.76M | -43.87M | -58.22M | -58.13M | -58.54M | -68.20M | -73.22M | -81.16M | -79.72M | -86.30M | -84.94M | -76.81M | -76.73M | -73.02M | -79.36M | -169.24M | -81.79M | -92.39M | -103.85M | -124.56M | -124.72M | -149.31M | -114.35M | -133.90M | -125.08M | -123.59M | -121.21M | -131.77M | -137.41M | -152.14M | -147.65M | -124.50M | -122.31M | -128.31M | -107.57M | -118.44M | -122.85M | -133.12M | -124.58M | -142.72M | -145.96M | -157.26M | -127.07M | -144.16M | -90.81M | -92.04M | -84.03M |
|
Return on Sales
|
0.13% | 0.33% | -2.15% | 0.13% | 0.01% | 0.03% | 0.01% | 0.03% | 0.03% | 0.07% | 0.77% | -0.09% | -0.58% | -0.23% | -1.47% | 0.16% | 0.22% | 0.54% | 0.23% | 0.37% | -1.00% | 0.05% | -0.21% | -0.08% | 0.04% | 0.27% | 0.38% | 0.29% | 1.39% | 0.66% | 1.98% | 0.52% | -1.30% | -0.64% | 0.11% | 0.50% | 0.19% | -0.03% | 0.23% | 0.08% | 0.20% | 0.14% | 0.15% | 0.39% | 0.37% | 0.31% | 0.45% | 0.46% | 0.75% | -0.19% | -0.14% | -0.14% | -0.07% | 0.02% | 0.20% | 0.19% | 0.24% | 1.08% | 0.45% | 0.03% | 0.03% | -0.18% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.02% | -0.01% | | | 0.01% | 0.02% | -0.02% | -0.03% | -0.11% | -0.11% | -0.11% | -0.09% | 0.01% | 0.02% | -0.01% | -0.03% | -0.05% | -0.07% | -0.01% | -0.01% | 0.01% | 0.03% | 0.08% | 0.08% | 0.08% | 0.07% | -0.09% | -0.12% | -0.13% | -0.13% | -0.03% | -0.01% | 0.00% | -0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.08% | 0.08% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.03% | -0.01% | | | 0.01% | 0.03% | -0.01% | -0.02% | -0.10% | -0.13% | -0.12% | -0.07% | 0.13% | 0.24% | 0.00% | 0.32% | 0.20% | -0.07% | -0.01% | 0.01% | 0.02% | 0.05% | 0.11% | 0.11% | 0.13% | 0.11% | -1.72% | 0.01% | -0.16% | -0.16% | -0.03% | -0.01% | 0.00% | -0.01% | 0.07% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.02% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.03% |
|
Return on Assets
|
| | | | | 0.08% | 0.00% | 0.00% | | | 0.03% | 0.02% | 0.00% | -0.01% | -0.08% | -0.08% | -0.05% | -0.02% | 0.06% | 0.07% | 0.00% | -0.03% | -0.06% | -0.10% | -0.01% | 0.00% | 0.04% | 0.07% | 0.16% | 0.17% | 0.23% | 0.22% | 0.07% | 0.01% | -0.08% | -0.08% | 0.01% | 0.04% | 0.05% | 0.03% | 0.02% | 0.03% | 0.03% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.12% | 0.09% | 0.06% | 0.02% | -0.04% | -0.02% | 0.00% | 0.02% | 0.04% | 0.10% | 0.12% | 0.12% | 0.11% | 0.02% |
|
Return on Equity
|
| | | | | 0.16% | 0.01% | 0.00% | | | 0.05% | 0.04% | 0.00% | -0.02% | -0.14% | -0.15% | -0.10% | -0.03% | 0.62% | 1.10% | 0.01% | 1.07% | 0.63% | -0.21% | -0.03% | 0.01% | 0.09% | 0.14% | 0.30% | 0.31% | 0.38% | 0.34% | 0.12% | 0.01% | -0.14% | -0.14% | 0.02% | 0.07% | 0.09% | 0.05% | 0.04% | 0.06% | 0.05% | 0.08% | 0.10% | 0.12% | 0.14% | 0.15% | 0.19% | 0.14% | 0.09% | 0.03% | -0.06% | -0.03% | 0.00% | 0.04% | 0.06% | 0.15% | 0.17% | 0.15% | 0.13% | 0.03% |