|
Gross Margin
|
64.25% | 63.55% | 59.97% | 54.53% | 57.60% | 58.87% | 59.41% | 56.15% | 61.56% | 65.82% | 57.04% | 52.69% | 68.20% | 66.48% | 62.14% | 96.97% | 78.60% | 72.07% | 72.62% | 73.60% | 78.98% | 75.43% | 72.10% | 71.60% | 80.17% | 75.44% | 73.11% | 73.63% | 77.30% | 69.13% | 68.38% | 71.72% | 76.94% | 71.93% | 72.78% | 73.50% | 78.79% | 72.32% | 72.73% | 74.97% | 77.07% | 73.47% | 75.10% | 75.51% | 76.90% | 75.57% | 76.88% | 78.23% | 79.10% | 76.01% | 74.52% |
|
EBT Margin
|
14.06% | 2.21% | -2.41% | -7.87% | 4.98% | -3.11% | 11.97% | 10.15% | 18.54% | 21.31% | 11.94% | 9.58% | 31.54% | 21.59% | 0.15% | 64.36% | 43.80% | 19.00% | 21.63% | 30.54% | 33.82% | 33.79% | 27.34% | 28.40% | 31.06% | 30.93% | 28.85% | 31.60% | 36.44% | 14.72% | 17.44% | 16.57% | 34.97% | 19.51% | 17.00% | 24.56% | 36.06% | 22.98% | 22.53% | 30.76% | 36.67% | 23.15% | 25.11% | 25.75% | 58.01% | 22.65% | 23.97% | 30.67% | 35.87% | 24.23% | 30.98% |
|
EBIT Margin
|
20.09% | -23.10% | -32.91% | -49.10% | 8.49% | 9.29% | 12.78% | 10.87% | 19.08% | 22.07% | 12.39% | 9.57% | 31.85% | 21.66% | 0.75% | 14.44% | 43.94% | 19.13% | 21.73% | 31.92% | 33.15% | 33.41% | 27.19% | 28.88% | 31.25% | 31.24% | 28.89% | 31.17% | 36.83% | 14.64% | 17.32% | 16.41% | 34.73% | 19.45% | 16.90% | 24.08% | 35.72% | 22.82% | 22.22% | 28.56% | 35.52% | 21.75% | 23.85% | 24.55% | 57.17% | 21.74% | 23.21% | 30.07% | 34.89% | 23.22% | 22.83% |
|
EBITDA Margin
|
21.58% | -21.36% | -30.99% | -47.44% | 10.20% | 11.12% | 14.53% | 12.57% | 20.55% | 22.07% | 12.39% | 9.57% | 31.85% | 21.66% | 0.75% | 14.44% | 43.94% | 19.13% | 21.73% | 31.92% | 33.15% | 33.41% | 27.19% | 28.88% | 31.25% | 31.24% | 28.89% | 31.17% | 36.83% | 14.64% | 17.32% | 16.41% | 23.74% | 21.59% | 11.86% | 24.08% | 25.69% | 17.95% | 14.94% | 28.56% | 26.60% | 16.05% | 18.71% | 24.55% | 49.55% | 15.59% | 16.24% | 30.07% | 26.37% | 18.55% | 22.48% |
|
Operating Margin
|
20.09% | -23.10% | -32.91% | -49.10% | 8.49% | 9.29% | 12.78% | 10.87% | 19.08% | 22.07% | 12.39% | 9.57% | 31.85% | 21.66% | 0.75% | 14.44% | 43.94% | 19.13% | 21.73% | 31.92% | 33.15% | 33.41% | 27.19% | 28.88% | 31.25% | 31.24% | 28.89% | 31.17% | 36.83% | 14.64% | 17.32% | 16.41% | 34.73% | 19.45% | 16.90% | 24.08% | 35.72% | 22.82% | 22.22% | 28.56% | 35.52% | 21.75% | 23.85% | 24.55% | 57.17% | 21.74% | 23.21% | 30.07% | 34.89% | 23.22% | 22.83% |
|
Net Margin
|
9.56% | 1.51% | -1.64% | -6.49% | 2.87% | -1.78% | 7.35% | 5.69% | 10.86% | 12.14% | 6.95% | 6.35% | 20.62% | 14.11% | 8.02% | 40.10% | 28.19% | 20.38% | 20.64% | 36.12% | 26.74% | 27.73% | 21.58% | 20.90% | 23.65% | 28.80% | 22.37% | 23.46% | 26.00% | 15.74% | 13.98% | 11.03% | 23.74% | 21.59% | 11.86% | 17.08% | 26.00% | 18.10% | 15.61% | 20.71% | 26.41% | 16.08% | 18.51% | 18.81% | 49.45% | 15.52% | 16.22% | 23.00% | 26.28% | 18.51% | 22.44% |
|
FCF Margin
|
11.96% | 11.58% | -0.83% | -19.96% | -9.27% | 0.13% | 12.95% | 15.25% | 19.26% | 14.75% | 11.06% | 3.75% | 23.95% | 11.68% | 15.64% | 14.47% | 26.01% | 2.34% | 15.54% | 18.98% | 25.19% | 22.68% | 25.20% | 15.52% | 32.78% | 13.30% | 9.87% | 13.44% | 23.23% | -0.69% | 23.29% | 14.61% | 23.56% | 8.09% | 23.11% | 19.56% | 23.41% | 5.83% | 12.98% | 23.69% | 23.36% | 15.73% | 11.39% | 17.84% | 20.18% | 19.77% | 9.87% | 22.07% | 27.30% | 12.57% | 16.18% |
|
Inventory Average
|
| | | | 0.52M | 0.49M | 0.45M | 0.29M | 0.46M | 0.52M | 0.48M | 0.87M | 0.91M | 0.59M | 0.40M | 0.52M | 0.59M | 0.51M | 0.64M | 0.86M | 0.70M | 0.45M | 0.53M | 0.69M | 0.85M | 0.84M | 0.73M | 0.93M | 1.04M | 1.15M | 1.15M | 1.04M | 1.12M | 0.98M | 0.87M | 1.00M | 0.93M | 1.19M | 1.56M | 1.54M | 1.25M | 0.88M | 0.85M | 1.12M | 1.60M | 1.61M | 1.37M | 1.37M | 1.40M | 1.50M | 1.70M |
|
Assets Average
|
| | | | 553.85M | 486.21M | 481.58M | 660.23M | 768.54M | 719.39M | 740.38M | 829.12M | 1,104.14M | 1,295.31M | 1,039.99M | 949.80M | 1,148.58M | 1,132.25M | 1,057.94M | 1,310.04M | 1,579.13M | 1,513.55M | 1,443.58M | 1,495.06M | 1,792.38M | 1,944.51M | 1,709.11M | 2,039.47M | 2,398.32M | 2,115.61M | 2,203.35M | 2,546.56M | 3,007.34M | 3,319.93M | 3,725.56M | 3,716.59M | 4,329.86M | 5,168.14M | 4,103.14M | 3,608.54M | 4,072.07M | 4,096.48M | 3,903.72M | 4,026.80M | 4,465.38M | 4,523.00M | 3,902.64M | 4,676.22M | 5,216.25M | 4,301.90M | 4,138.20M |
|
Equity Average
|
| | | | 5.57M | 36.95M | 69.23M | 72.38M | 77.26M | 83.38M | 89.02M | 95.00M | 108.34M | 123.59M | 129.93M | 168.37M | 175.94M | 145.61M | 151.16M | 219.26M | 307.14M | 331.39M | 345.06M | 347.56M | 366.65M | 416.66M | 454.83M | 500.76M | 563.21M | 592.82M | 609.13M | 644.02M | 700.56M | 768.87M | 808.80M | 859.53M | 951.37M | 1,001.58M | 1,035.26M | 1,129.49M | 1,258.54M | 1,370.58M | 1,414.00M | 1,362.15M | 1,370.55M | 1,432.30M | 1,445.60M | 1,520.30M | 1,646.55M | 1,759.55M | 1,755.65M |
|
Invested Capital
|
| | | 51.28M | 20.65M | 82.44M | 71.46M | 74.99M | 81.25M | 87.23M | 92.55M | 99.20M | 119.26M | 129.73M | 132.13M | 206.81M | 147.31M | 146.19M | 158.42M | 282.13M | 334.36M | 331.51M | 362.15M | 336.53M | 400.33M | 436.54M | 476.67M | 528.40M | 601.56M | 587.63M | 634.17M | 657.42M | 747.25M | 794.03M | 827.12M | 895.49M | 1,010.79M | 994.14M | 1,076.38M | 1,182.60M | 1,334.47M | 1,406.68M | 1,421.31M | 1,303.00M | 1,438.10M | 1,426.50M | 1,464.70M | 1,575.90M | 1,717.20M | 1,801.90M | 1,709.40M |
|
Asset Utilization Ratio
|
| | | | 0.21 | 0.26 | 0.28 | 0.23 | 0.22 | 0.26 | 0.27 | 0.27 | 0.24 | 0.22 | 0.29 | 0.35 | 0.31 | 0.34 | 0.38 | 0.33 | 0.30 | 0.33 | 0.37 | 0.38 | 0.34 | 0.34 | 0.41 | 0.36 | 0.33 | 0.37 | 0.37 | 0.33 | 0.29 | 0.28 | 0.27 | 0.28 | 0.26 | 0.23 | 0.31 | 0.38 | 0.36 | 0.38 | 0.42 | 0.42 | 0.39 | 0.39 | 0.47 | 0.40 | 0.37 | 0.46 | 0.48 |
|
Interest Coverage Ratio
|
2.44 | -2.37 | -3.65 | -6.35 | 1.52 | 4.59 | 13.84 | 14.00 | 31.74 | 27.57 | 19.99 | 17.32 | 92.30 | 94.14 | 2.31 | 41.85 | 204.32 | 66.88 | 100.03 | 237.92 | | 0.00M | 94.39 | 124.75 | 226.41 | 204.98 | 194.45 | 412.97 | 0.01M | 0.01M | | | | | | | 587.29 | 204.27 | 72.95 | 115.94 | 191.68 | 144.96 | 436.49 | 446.45 | 357.25 | 118.88 | 131.13 | 148.50 | 231.38 | 140.38 | 102.36 |
|
Debt to Equity
|
| | | 13.85 | 12.37 | 0.40 | 0.38 | 0.36 | 0.33 | 0.30 | 0.28 | 0.26 | 0.22 | 0.23 | 0.23 | 0.14 | 0.22 | 0.24 | 0.22 | 0.13 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | | | | | | | | |
|
Debt Ratio
|
| | | 0.12 | 0.14 | 0.06 | 0.05 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | |
|
Equity Ratio
|
| | | 0.01 | 0.01 | 0.15 | 0.14 | 0.09 | 0.11 | 0.12 | 0.12 | 0.11 | 0.09 | 0.10 | 0.16 | 0.19 | 0.12 | 0.14 | 0.15 | 0.18 | 0.21 | 0.23 | 0.25 | 0.22 | 0.19 | 0.24 | 0.30 | 0.21 | 0.26 | 0.30 | 0.25 | 0.25 | 0.22 | 0.25 | 0.20 | 0.28 | 0.19 | 0.20 | 0.32 | 0.30 | 0.31 | 0.36 | 0.37 | 0.31 | 0.30 | 0.33 | 0.42 | 0.27 | 0.38 | 0.45 | 0.40 |
|
Times Interest Earned
|
2.44 | -2.37 | -3.65 | -6.35 | 1.52 | 4.59 | 13.84 | 14.00 | 31.74 | 27.57 | 19.99 | 17.32 | 92.30 | 94.14 | 2.31 | 41.85 | 204.32 | 66.88 | 100.03 | 237.92 | | 0.00M | 94.39 | 124.75 | 226.41 | 204.98 | 194.45 | 412.97 | 0.01M | 0.01M | | | | | | | 587.29 | 204.27 | 72.95 | 115.94 | 191.68 | 144.96 | 436.49 | 446.45 | 357.25 | 118.88 | 131.13 | 148.50 | 231.38 | 140.38 | 102.36 |
|
FCF Payout Ratio
|
0.49 | | | -0.72 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47 | 0.28 | 0.21 | 0.25 | 0.48 | 0.19 | 0.15 | 0.36 | 0.27 |
|
Enterprise Value
|
-13.44M | -17.78M | -21.14M | -13.73M | -13.49M | -13.97M | -18.47M | -25.14M | -35.67M | -42.67M | -48.55M | -50.71M | -72.08M | -80.89M | -74.50M | -60.16M | -92.92M | -68.12M | -66.61M | -46.08M | -68.13M | -54.69M | -85.14M | -45.72M | -91.31M | -94.81M | -108.13M | -133.67M | -181.83M | -113.52M | -156.40M | -151.71M | -215.09M | -202.36M | -230.93M | -277.98M | -360.59M | -279.04M | -317.16M | -400.70M | -505.59M | -536.54M | -484.03M | -294.00M | -371.30M | -346.50M | -325.80M | -402.00M | -520.80M | -532.20M | -375.00M |
|
Return on Sales
|
0.10% | 0.02% | -0.02% | -0.06% | 0.03% | -0.02% | 0.07% | 0.06% | 0.11% | 0.12% | 0.07% | 0.06% | 0.21% | 0.14% | 0.08% | 0.40% | 0.28% | 0.20% | 0.21% | 0.36% | 0.27% | 0.28% | 0.22% | 0.21% | 0.24% | 0.29% | 0.22% | 0.23% | 0.26% | 0.16% | 0.14% | 0.11% | 0.24% | 0.22% | 0.12% | 0.17% | 0.26% | 0.18% | 0.16% | 0.21% | 0.26% | 0.16% | 0.19% | 0.19% | 0.49% | 0.16% | 0.16% | 0.23% | 0.26% | 0.19% | 0.22% |
|
Return on Capital Employed
|
| | | | -0.22% | -0.11% | -0.05% | -0.85% | 0.15% | 0.20% | 0.33% | 0.34% | -0.91% | 0.26% | 0.13% | 1.14% | 0.57% | 0.28% | 0.48% | 0.76% | 0.29% | 0.27% | 0.34% | 0.37% | 0.60% | 0.26% | 0.26% | 0.79% | 0.28% | 0.23% | 0.37% | 0.22% | 0.33% | 0.18% | 0.35% | 0.15% | 1.31% | 0.19% | 0.15% | 0.31% | 0.27% | 0.22% | 0.25% | 0.30% | 0.38% | 0.29% | 0.26% | 0.82% | 0.20% | 0.22% | 0.27% |
|
Return on Invested Capital
|
| | | | -1.09% | -0.29% | -0.02% | 0.13% | 0.17% | 0.21% | 0.21% | 0.21% | 0.30% | 0.30% | 0.31% | 0.24% | 0.32% | 0.43% | 0.51% | 0.53% | 0.40% | 0.42% | 0.42% | 0.39% | 0.39% | 0.38% | 0.37% | 0.36% | 0.35% | 0.30% | 0.27% | 0.22% | 0.21% | 0.22% | 0.21% | 0.23% | 0.23% | 0.23% | 0.24% | 0.24% | 0.23% | 0.22% | 0.23% | 0.24% | 0.33% | 0.32% | 0.32% | 0.32% | 0.23% | 0.23% | 0.24% |
|
Return on Assets
|
| | | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.07% | 0.07% | 0.08% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.10% | 0.10% | 0.12% | 0.11% | 0.08% | 0.10% | 0.11% |
|
Return on Equity
|
| | | | -0.17% | -0.05% | 0.02% | 0.08% | 0.14% | 0.21% | 0.21% | 0.21% | 0.30% | 0.30% | 0.30% | 0.42% | 0.49% | 0.65% | 0.73% | 0.53% | 0.40% | 0.42% | 0.43% | 0.39% | 0.39% | 0.37% | 0.37% | 0.36% | 0.35% | 0.30% | 0.27% | 0.22% | 0.21% | 0.22% | 0.21% | 0.23% | 0.23% | 0.23% | 0.24% | 0.25% | 0.24% | 0.23% | 0.24% | 0.25% | 0.34% | 0.33% | 0.33% | 0.33% | 0.24% | 0.24% | 0.26% |