|
Gross Margin
|
-13.47% | 86.87% | 88.16% | -771.79% | 51.79% | 45.48% | 46.72% | -130.93% | 27.76% | 17.28% | 22.88% | 217.10% | 49.84% | 48.71% | 52.09% | 124.37% | 68.90% | 65.94% | 67.59% | 17.57% | 65.60% | 58.75% | 56.55% | 64.55% | 64.75% | 60.15% | 60.79% | 144.57% | 64.78% | 60.22% | 61.76% | 141.56% | 82.59% | 82.67% | 83.61% | 81.90% | 83.64% | 83.33% | 85.11% | 79.92% | 84.40% | 82.61% | 84.31% | -11.75% | 82.70% | 61.70% | 63.16% | 63.55% | 61.03% | 57.08% | 57.57% | 61.20% | 59.52% | 61.89% | 63.69% | 68.02% | 66.98% | 64.31% | 67.03% | 67.51% | 66.96% | 65.89% | 67.03% | 69.79% | 69.06% | 68.18% | 68.95% |
|
EBT Margin
|
-28.92% | 0.36% | 4.56% | 9.99% | 2.04% | -9.57% | 1.33% | -124.31% | 3.32% | 2.33% | 4.38% | 8.60% | 4.84% | 3.51% | 1.87% | 14.64% | 9.69% | 4.52% | 8.69% | 12.53% | 14.11% | 4.10% | 8.82% | 9.20% | 8.80% | 9.39% | 11.11% | 11.91% | 9.69% | 10.14% | 10.02% | 11.27% | 12.09% | 10.66% | 11.46% | 12.76% | 12.44% | 9.61% | 13.46% | 6.58% | 12.99% | 8.19% | 12.98% | 11.07% | 12.74% | 10.79% | 19.10% | 8.96% | 13.59% | 17.64% | 20.42% | 18.65% | 23.91% | 27.98% | 27.81% | 15.84% | 22.27% | 30.18% | 32.53% | 21.80% | 26.54% | 31.42% | 30.81% | 20.79% | 23.18% | 27.44% | 27.96% |
|
EBIT Margin
|
-28.92% | 2.50% | 6.80% | 29.14% | 5.73% | -6.05% | 4.63% | -148.26% | 8.01% | 6.19% | 8.11% | 12.02% | 8.30% | 7.21% | 11.32% | 17.13% | 12.50% | 7.43% | 10.94% | 31.32% | 16.47% | 7.59% | 12.48% | 12.85% | 12.34% | 13.18% | 14.81% | 15.77% | 13.37% | 13.31% | 13.84% | 17.64% | 15.98% | 14.61% | 15.25% | 16.49% | 15.59% | 13.30% | 16.81% | 10.58% | 16.09% | 11.70% | 16.29% | 14.48% | 16.74% | 14.48% | 22.37% | 12.32% | 16.89% | 20.95% | 23.56% | 21.30% | 26.22% | 30.26% | 30.25% | 17.68% | 23.71% | 31.37% | 33.76% | 22.15% | 27.35% | 32.39% | 31.81% | 22.05% | 24.90% | 29.26% | 29.64% |
|
EBITDA Margin
|
-28.92% | 2.50% | 6.80% | 29.14% | 5.73% | -6.05% | 4.63% | -148.26% | 8.01% | 6.19% | 8.11% | 12.02% | 8.30% | 7.21% | 11.32% | 17.13% | 12.50% | 7.43% | 10.94% | 31.32% | 16.47% | 7.59% | 12.48% | 12.85% | 12.34% | 13.18% | 14.81% | 15.77% | 13.37% | 13.31% | 13.84% | 17.64% | 15.98% | 14.61% | 15.25% | 16.49% | 15.59% | 13.30% | 16.81% | 10.58% | 16.09% | 11.70% | 16.29% | 14.48% | 16.74% | 14.48% | 22.37% | 12.32% | 16.89% | 20.95% | 23.56% | 21.30% | 26.22% | 30.26% | 30.25% | 17.68% | 23.71% | 31.37% | 33.76% | 22.15% | 27.35% | 32.39% | 31.81% | 22.05% | 24.90% | 29.26% | 29.64% |
|
Operating Margin
|
-28.92% | 2.50% | 6.80% | 29.14% | 5.73% | -6.05% | 4.63% | -148.26% | 8.01% | 6.19% | 8.11% | 12.02% | 8.30% | 7.21% | 11.32% | 17.13% | 12.50% | 7.43% | 10.94% | 31.32% | 16.47% | 7.59% | 12.48% | 12.85% | 12.34% | 13.18% | 14.81% | 15.77% | 13.37% | 13.31% | 13.84% | 17.64% | 15.98% | 14.61% | 15.25% | 16.49% | 15.59% | 13.30% | 16.81% | 10.58% | 16.09% | 11.70% | 16.29% | 14.48% | 16.74% | 14.48% | 22.37% | 12.32% | 16.89% | 20.95% | 23.56% | 21.30% | 26.22% | 30.26% | 30.25% | 17.68% | 23.71% | 31.37% | 33.76% | 22.15% | 27.35% | 32.39% | 31.81% | 22.05% | 24.90% | 29.26% | 29.64% |
|
Net Margin
|
31.07% | 1.03% | 4.04% | 21.90% | 1.86% | -5.77% | 2.28% | -5.19% | 2.84% | 8.46% | 2.79% | -21.38% | 3.21% | -8.30% | 0.78% | 1.31% | 6.81% | 3.63% | 6.59% | 15.20% | 9.97% | 5.14% | 8.05% | 5.42% | 8.84% | -1.18% | -0.16% | -3.27% | 0.01% | 0.06% | 0.01% | 0.06% | 0.03% | 0.03% | -0.02% | 0.12% | 10.87% | 8.26% | 10.22% | 6.40% | 10.70% | 6.73% | 10.82% | 9.44% | 10.34% | 8.81% | 15.24% | 8.23% | 11.59% | 14.73% | 16.68% | 15.45% | 19.21% | 21.48% | 21.95% | 13.52% | 18.36% | 24.25% | 25.63% | 18.26% | 21.41% | 25.41% | 25.29% | 18.10% | 20.19% | 23.34% | 24.02% |
|
FCF Margin
|
| | -16.29% | 1.47% | -16.59% | 20.56% | -4.52% | -133.41% | -7.02% | 6.74% | 8.55% | 8.24% | -12.05% | 3.35% | 34.90% | 29.93% | -6.02% | 5.08% | -5.01% | 2.15% | -26.22% | -1.38% | 1.84% | 9.11% | -21.74% | 7.12% | -1.41% | 164.81% | -1.08% | -6.28% | 2.11% | 6.59% | -4.14% | 10.30% | 3.09% | 10.16% | -7.87% | 10.28% | 9.69% | 5.27% | -3.06% | 9.95% | -26.16% | 10.30% | -22.70% | 3.81% | -14.18% | -35.39% | -1.41% | 10.12% | 22.71% | 6.58% | 4.46% | 29.77% | 26.03% | 17.20% | -12.50% | 22.34% | 15.51% | 9.08% | -0.61% | 14.62% | 4.46% | 10.25% | -5.50% | 16.12% | 12.42% |
|
Inventory Average
|
| | 88.07M | 85.26M | | | 91.25M | 80.21M | 76.58M | 83.69M | 88.67M | 79.93M | 75.85M | 80.16M | 75.40M | 71.38M | 71.37M | 73.40M | 73.03M | 72.64M | 77.25M | 82.29M | 80.82M | 82.07M | 84.86M | 83.16M | 82.48M | 84.29M | 85.41M | 83.40M | 81.12M | 82.29M | 82.61M | 84.37M | 83.09M | 83.47M | 88.02M | 89.22M | 92.53M | 100.44M | 106.50M | 106.30M | 101.46M | 97.45M | 98.00M | 93.95M | 85.81M | 87.02M | 92.30M | 97.72M | 108.82M | 131.55M | 147.17M | 146.41M | 146.67M | 146.16M | 145.36M | 144.60M | 143.22M | 145.85M | 148.95M | 154.99M | 157.51M | 151.06M | 148.29M | 149.63M | 153.66M |
|
Assets Average
|
| | | | | | 1,752.97M | 1,765.63M | 1,783.77M | 1,752.56M | 1,710.07M | 1,706.25M | 1,689.82M | 1,656.76M | 1,602.16M | 1,586.13M | 1,592.04M | 1,586.61M | 1,624.87M | 1,609.42M | 1,608.38M | 1,669.34M | 1,698.38M | 1,726.20M | 1,776.65M | 1,813.28M | 1,833.94M | 1,837.59M | 1,826.02M | 1,847.63M | 1,865.40M | 1,890.65M | 1,921.55M | 1,937.38M | 1,955.48M | 1,985.59M | 2,005.85M | 2,009.33M | 2,019.33M | 2,039.97M | 2,078.53M | 2,109.75M | 2,147.57M | 2,226.89M | 2,289.80M | 2,347.62M | 2,461.87M | 2,556.43M | 2,598.45M | 2,645.06M | 2,692.37M | 2,733.99M | 2,773.29M | 2,833.62M | 2,886.70M | 2,899.78M | 2,944.54M | 3,040.70M | 3,140.73M | 3,215.02M | 3,284.30M | 3,393.41M | 3,513.76M | 3,609.41M | 3,674.44M | 3,731.04M | 3,804.56M |
|
Equity Average
|
| | | | | | | | 628.84M | 627.78M | 627.85M | 598.70M | 569.76M | 554.01M | 535.53M | 526.54M | 524.81M | 526.44M | 527.56M | 532.37M | 542.25M | 551.50M | 558.29M | 568.00M | 579.52M | 587.99M | 593.81M | 601.47M | 609.37M | 624.91M | 646.41M | 663.41M | 674.61M | 682.76M | 689.46M | 694.71M | 702.47M | 711.32M | 719.94M | 727.08M | 734.68M | 742.40M | 750.40M | 768.99M | 790.75M | 811.04M | 837.06M | 861.52M | 879.42M | 901.50M | 933.80M | 971.63M | 1,018.96M | 1,081.84M | 1,150.28M | 1,200.67M | 1,240.55M | 1,296.11M | 1,365.68M | 1,422.97M | 1,470.23M | 1,531.56M | 1,599.49M | 1,650.91M | 1,692.93M | 1,745.91M | 1,802.96M |
|
Invested Capital
|
| 1,094.02M | 1,098.20M | 1,124.39M | | 1,092.30M | 1,088.34M | 1,081.56M | 1,077.90M | 1,078.97M | 1,074.90M | 1,058.86M | 1,055.44M | 977.29M | 968.33M | 959.15M | 965.04M | 962.58M | 967.21M | 924.42M | 1,048.31M | 1,051.92M | 1,061.78M | 1,071.26M | 1,084.71M | 1,088.10M | 1,096.24M | 1,048.87M | 1,107.52M | 1,129.91M | 1,117.48M | 765.28M | 1,169.49M | 1,176.79M | 1,182.92M | 1,187.27M | 1,297.99M | 1,304.54M | 1,315.29M | 1,318.87M | 1,330.52M | 1,334.37M | 1,346.52M | 1,471.06M | 1,524.34M | 1,546.44M | 1,616.34M | 1,495.40M | 1,512.35M | 1,539.66M | 1,547.10M | 1,724.79M | 1,781.21M | 1,940.24M | 2,007.78M | 2,041.14M | 2,087.66M | 2,152.38M | 2,226.93M | 2,267.07M | 2,441.00M | 2,509.24M | 2,576.99M | 2,612.23M | 2,710.87M | 2,817.84M | 2,874.89M |
|
Asset Utilization Ratio
|
| | | | | | 0.45 | 0.41 | 0.38 | 0.36 | 0.35 | 0.49 | 0.51 | 0.52 | 0.53 | 0.54 | 0.54 | 0.54 | 0.54 | 0.46 | 0.46 | 0.43 | 0.41 | 0.46 | 0.44 | 0.43 | 0.43 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.44 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.41 | 0.40 | 0.37 | 0.36 | 0.35 | 0.35 | 0.38 | 0.41 | 0.44 | 0.47 | 0.50 | 0.52 | 0.51 | 0.49 | 0.45 | 0.43 | 0.42 | 0.41 | 0.40 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 |
|
Interest Coverage Ratio
|
| 0.93 | 2.38 | 1.33 | 1.55 | -1.62 | 1.30 | 5.86 | 1.66 | 1.47 | 2.07 | 2.94 | 2.12 | 1.80 | 3.08 | 5.25 | 3.90 | 2.29 | 3.82 | 3.99 | 5.37 | 1.93 | 3.19 | 3.21 | 3.23 | 3.22 | 3.83 | 3.73 | 3.45 | 3.40 | 3.40 | 4.40 | 4.58 | 4.12 | 4.47 | 4.72 | 5.10 | 3.92 | 5.07 | 3.00 | 5.06 | 3.43 | 4.94 | 3.80 | 4.84 | 3.22 | 6.15 | 3.07 | 4.70 | 6.26 | 7.72 | 7.76 | 10.99 | 13.47 | 12.54 | 6.23 | 8.57 | 10.94 | 13.20 | 7.46 | 9.64 | 10.87 | 9.63 | 6.31 | 7.27 | 8.32 | 8.19 |
|
Debt to Equity
|
| | | 0.74 | | | | 0.81 | 0.88 | 0.74 | 0.75 | 0.86 | 0.87 | 0.87 | 0.83 | 0.84 | 0.86 | 0.86 | 0.90 | 0.82 | 0.93 | 0.95 | 0.95 | 0.90 | 0.93 | 0.92 | 0.98 | 0.87 | 0.89 | 0.86 | 0.83 | 0.14 | 0.81 | 0.80 | 0.86 | 0.86 | 0.88 | 0.85 | 0.83 | 0.84 | 0.86 | 0.84 | 0.92 | 0.89 | 0.93 | 0.93 | 0.95 | 0.88 | 0.86 | 0.84 | 0.80 | 0.83 | 0.79 | 0.76 | 0.70 | 0.68 | 0.70 | 0.66 | 0.62 | 0.63 | 0.63 | 0.61 | 0.62 | 0.04 | 0.03 | | |
|
Debt Ratio
|
| | | 0.28 | | 0.29 | 0.30 | 0.29 | 0.31 | 0.27 | 0.28 | 0.29 | 0.30 | 0.29 | 0.28 | 0.27 | 0.29 | 0.28 | 0.29 | 0.28 | 0.31 | 0.31 | 0.31 | 0.29 | 0.30 | 0.30 | 0.32 | 0.29 | 0.30 | 0.29 | 0.29 | 0.05 | 0.28 | 0.28 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.32 | 0.31 | 0.32 | 0.32 | 0.32 | 0.30 | 0.29 | 0.29 | 0.28 | 0.30 | 0.30 | 0.30 | 0.28 | 0.29 | 0.30 | 0.28 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.02 | 0.02 | | |
|
Equity Ratio
|
| | | 0.38 | | | | 0.36 | 0.35 | 0.37 | 0.37 | 0.34 | 0.34 | 0.33 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.33 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.38 | 0.39 | 0.41 | 0.42 | 0.42 | 0.43 | 0.44 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.47 | 0.48 |
|
Times Interest Earned
|
| 0.93 | 2.38 | 1.33 | 1.55 | -1.62 | 1.30 | 5.86 | 1.66 | 1.47 | 2.07 | 2.94 | 2.12 | 1.80 | 3.08 | 5.25 | 3.90 | 2.29 | 3.82 | 3.99 | 5.37 | 1.93 | 3.19 | 3.21 | 3.23 | 3.22 | 3.83 | 3.73 | 3.45 | 3.40 | 3.40 | 4.40 | 4.58 | 4.12 | 4.47 | 4.72 | 5.10 | 3.92 | 5.07 | 3.00 | 5.06 | 3.43 | 4.94 | 3.80 | 4.84 | 3.22 | 6.15 | 3.07 | 4.70 | 6.26 | 7.72 | 7.76 | 10.99 | 13.47 | 12.54 | 6.23 | 8.57 | 10.94 | 13.20 | 7.46 | 9.64 | 10.87 | 9.63 | 6.31 | 7.27 | 8.32 | 8.19 |
|
FCF Payout Ratio
|
| | -0.26 | 19.72 | -0.27 | 0.21 | -0.94 | 0.23 | -0.81 | 0.75 | 0.58 | 0.64 | -0.42 | 1.54 | 0.15 | 0.17 | -0.86 | 1.00 | -0.95 | 6.03 | -0.20 | -4.12 | 3.07 | 0.63 | -0.26 | 0.86 | -4.11 | -0.26 | -5.36 | -0.93 | 2.92 | 0.95 | -1.42 | 0.58 | 1.89 | 0.60 | -0.70 | 0.57 | 0.60 | 1.14 | -1.85 | 0.61 | -0.23 | 0.63 | -0.28 | 2.04 | -0.45 | -0.19 | -4.39 | 0.56 | 0.23 | 0.74 | 1.03 | 0.14 | 0.17 | 0.32 | -0.43 | 0.24 | 0.33 | 0.64 | -9.18 | 0.39 | 1.30 | 0.63 | -1.19 | 0.41 | 0.54 |
|
Enterprise Value
|
-3.11M | -9.06M | -7.57M | -6.93M | | | | | -1.58M | | -7.53M | -18.17M | | | | -54.75M | -37.53M | -42.27M | -59.12M | -14.03M | -17.20M | | | -22.16M | -11.82M | | -0.55M | | | | | | | -7.09M | -0.83M | -16.37M | -1.12M | -1.04M | -0.65M | | -0.89M | -0.98M | -0.92M | -21.20M | -7.88M | -39.51M | -44.90M | -1.16M | -1.21M | -1.48M | -1.27M | -1.54M | -1.37M | -61.99M | -72.99M | -119.00M | -104.08M | -150.58M | -189.21M | -230.37M | -238.16M | -230.67M | -280.02M | -295.40M | -284.81M | -307.24M | -379.66M |
|
Return on Sales
|
-0.29% | 0.01% | 0.04% | 0.19% | 0.01% | 0.01% | 0.01% | 0.91% | 0.00% | 0.06% | 0.00% | -0.30% | -0.01% | -0.11% | -0.01% | -0.10% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.04% | -0.01% | 0.00% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.08% | 0.10% | 0.06% | 0.11% | 0.07% | 0.11% | 0.09% | 0.10% | 0.09% | 0.15% | 0.08% | 0.12% | 0.15% | 0.17% | 0.15% | 0.19% | 0.21% | 0.22% | 0.14% | 0.18% | 0.24% | 0.26% | 0.18% | 0.21% | 0.25% | 0.25% | 0.18% | 0.20% | 0.23% | 0.24% |
|
Return on Capital Employed
|
| | | | | | 0.01% | 0.04% | 0.04% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.11% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | | 0.00% | 0.06% | 0.05% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.13% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% |
|
Return on Assets
|
| | | | | | 0.01% | -0.02% | -0.02% | -0.01% | -0.01% | -0.03% | -0.03% | -0.05% | -0.06% | -0.03% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% |
|
Return on Equity
|
| | | | | | | | -0.05% | -0.03% | -0.03% | -0.08% | -0.09% | -0.16% | -0.17% | -0.10% | -0.09% | -0.05% | -0.04% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.06% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.14% | 0.15% | 0.18% | 0.21% | 0.24% | 0.26% | 0.24% | 0.22% | 0.21% | 0.20% | 0.21% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.15% |