|
Gross Margin
|
66.13% | 66.08% | 67.31% | 68.64% | 69.29% | 69.69% | 69.69% | 73.06% | 68.60% | 67.19% | 64.15% | 84.41% | 60.71% | 58.28% | 62.55% | 116.89% | 55.06% | 56.51% | 54.64% | 57.58% | 74.36% | 74.21% | 63.54% | 63.42% | 67.01% | 66.30% | | | 69.06% | 68.21% | 69.34% | 58.71% | 75.22% | 75.10% | 73.94% | 79.75% | 81.80% | 78.67% | 81.33% | 82.50% | 83.32% | 83.80% | 83.66% | 84.25% | 84.26% | 83.71% | 83.70% | 83.28% | 84.22% | 83.75% | 85.08% | 84.19% | 84.65% | 83.74% | 82.10% | 82.28% | 82.69% | 82.45% | 81.38% | 79.57% | 82.26% | 83.50% | 83.34% | 80.05% | 77.21% | 76.03% | 76.81% |
|
EBT Margin
|
12.10% | 8.42% | 8.40% | 20.86% | 17.25% | 18.54% | 7.75% | 3.16% | 21.02% | 16.51% | 6.05% | -44.28% | 12.53% | -30.58% | -12.73% | 12.73% | -14.08% | -23.22% | -27.65% | -20.52% | -8.92% | -5.10% | -19.70% | -10.17% | -10.90% | -9.57% | -21.62% | -1.97% | 3.63% | 9.44% | -0.29% | -35.65% | 6.23% | 6.64% | 3.51% | 7.96% | 14.44% | 8.31% | 13.84% | 14.47% | 20.02% | 1.14% | 16.81% | 21.21% | 22.65% | 21.85% | 19.37% | 21.49% | 22.33% | 20.49% | 21.45% | 21.77% | 23.96% | 20.70% | 18.58% | 13.89% | 24.06% | 39.99% | 26.73% | 15.13% | 31.41% | 31.79% | 30.83% | 24.49% | 26.53% | 26.83% | 26.44% |
|
EBIT Margin
|
11.84% | 8.47% | 8.32% | 20.85% | 16.53% | 18.17% | 8.24% | 3.42% | 20.67% | 16.50% | 4.72% | -38.31% | 9.11% | -29.41% | -12.56% | -30.18% | -2.44% | -14.24% | -15.35% | -7.24% | -16.64% | -13.56% | -19.50% | -11.00% | -10.73% | -9.17% | -21.62% | -1.97% | 3.51% | 9.47% | -0.42% | -36.01% | 6.03% | 6.23% | 3.13% | 7.48% | 13.86% | 7.96% | 13.24% | 13.87% | 18.99% | 0.12% | 15.68% | 20.20% | 21.82% | 21.23% | 18.96% | 21.14% | 22.12% | 20.49% | 21.76% | 21.63% | 23.88% | 20.24% | 17.41% | 12.87% | 22.16% | 25.78% | 23.94% | 10.78% | 27.50% | 27.59% | 26.38% | 21.07% | 24.28% | 24.52% | 24.05% |
|
EBITDA Margin
|
11.84% | 8.47% | 8.32% | 20.85% | 16.53% | 18.17% | 8.24% | 3.42% | 15.42% | 12.16% | -0.27% | -28.58% | 14.99% | -32.09% | -10.36% | -18.88% | -7.41% | -13.44% | -40.46% | -17.01% | -24.20% | -20.40% | -21.15% | -11.77% | -10.87% | -9.58% | -21.62% | -1.97% | 1.77% | 6.50% | -0.16% | -21.40% | 3.23% | 3.09% | 2.16% | -31.23% | 11.73% | 6.12% | 10.26% | 9.65% | 15.92% | 0.12% | 11.72% | 17.34% | 16.50% | 21.23% | 18.96% | 21.14% | 22.12% | 20.49% | 21.76% | 21.63% | 23.88% | 20.24% | 17.41% | 12.87% | 22.16% | 25.78% | 23.94% | 10.78% | 27.50% | 27.59% | 26.38% | 21.07% | 24.28% | 24.52% | 24.05% |
|
Operating Margin
|
11.84% | 8.47% | 8.32% | 20.85% | 16.53% | 18.17% | 8.24% | 3.42% | 20.67% | 16.50% | 4.72% | -38.31% | 9.11% | -29.41% | -12.56% | -30.18% | -2.44% | -14.24% | -15.35% | -7.24% | -16.64% | -13.56% | -19.50% | -11.00% | -10.73% | -9.17% | -21.62% | -1.97% | 3.51% | 9.47% | -0.42% | -36.01% | 6.03% | 6.23% | 3.13% | 7.48% | 13.86% | 7.96% | 13.24% | 13.87% | 18.99% | 0.12% | 15.68% | 20.20% | 21.82% | 21.23% | 18.96% | 21.14% | 22.12% | 20.49% | 21.76% | 21.63% | 23.88% | 20.24% | 17.41% | 12.87% | 22.16% | 25.78% | 23.94% | 10.78% | 27.50% | 27.59% | 26.38% | 21.07% | 24.28% | 24.52% | 24.05% |
|
Net Margin
|
-2.46% | -3.90% | -1.33% | -14.37% | -0.37% | -0.53% | -0.45% | -0.33% | 0.71% | 0.40% | -0.81% | 10.94% | 2.71% | -4.19% | -3.35% | -39.45% | 2.34% | -7.66% | -26.20% | 67.55% | -15.18% | -14.45% | -0.91% | -1.30% | -0.16% | -0.33% | -21.62% | -1.97% | -0.06% | -0.69% | -0.18% | -3.16% | -0.41% | -0.41% | -0.53% | -0.17% | -0.34% | -0.10% | -0.19% | 0.21% | -0.25% | -0.02% | -0.10% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 17.53% | 15.37% | 13.10% | 8.69% | 17.63% | 29.31% | 22.96% | 11.62% | 23.44% | 23.05% | 22.53% | 17.83% | 20.51% | 19.58% | 18.81% |
|
FCF Margin
|
7.81% | -2.80% | 31.75% | 9.95% | 6.50% | -5.60% | 25.09% | 1.77% | 6.80% | 6.44% | 17.63% | 2.31% | 1.32% | -2.47% | 2.04% | -19.04% | -7.99% | -27.62% | -8.77% | -5.52% | -16.18% | -21.61% | -10.29% | -9.23% | -10.37% | -3.71% | 1.31% | -2.01% | -5.56% | 8.58% | 4.96% | -6.81% | -24.54% | 2.32% | 2.66% | 3.08% | 6.58% | 1.61% | 1.60% | 24.68% | 7.90% | 25.27% | 19.47% | -9.00% | 25.59% | 33.05% | 16.76% | 23.32% | 23.78% | 20.52% | 33.47% | 26.73% | 9.52% | 18.25% | 30.00% | 21.02% | 1.35% | 32.14% | 17.47% | 7.83% | 31.67% | 22.61% | 29.44% | 9.05% | 29.76% | 36.28% | 18.58% |
|
Inventory Average
|
6.21M | 12.71M | 11.50M | 10.60M | 11.29M | 11.89M | 11.77M | 12.11M | 12.32M | 11.29M | 10.89M | 11.01M | 10.58M | 9.92M | 9.58M | 8.76M | 7.93M | 7.59M | 7.42M | 5.87M | 5.46M | 6.18M | 5.62M | 5.11M | 4.04M | 2.87M | 2.51M | 2.85M | 2.93M | 2.31M | 1.97M | 1.85M | 1.66M | 1.16M | 0.93M | 1.05M | 1.06M | 0.96M | 0.90M | 0.83M | 0.74M | 0.69M | 0.66M | 0.62M | 0.56M | 0.56M | 0.59M | 0.61M | 0.59M | 0.61M | 0.90M | 1.04M | 1.15M | 1.29M | 1.60M | 1.97M | 2.83M | 3.32M | 2.53M | 3.59M | 4.63M | 4.36M | 4.17M | 3.63M | 3.32M | 2.94M | 3.33M |
|
Assets Average
|
1,407.71M | 1,344.83M | 1,407.17M | 1,542.87M | 1,529.60M | 1,455.07M | 1,493.95M | 1,573.04M | 1,536.08M | 1,493.94M | 1,510.51M | 1,424.23M | 1,297.69M | 1,209.17M | 1,142.06M | 1,133.87M | 1,058.66M | 994.41M | 899.62M | 805.04M | 773.27M | 704.49M | 645.76M | 598.78M | 551.58M | 510.00M | 469.63M | 529.90M | 580.58M | 551.51M | 552.13M | 555.54M | 534.66M | 508.10M | 503.84M | 474.15M | 452.22M | 458.06M | 460.07M | 471.92M | 506.32M | 545.98M | 580.30M | 598.98M | 602.84M | 630.81M | 669.42M | 702.63M | 735.94M | 768.39M | 811.42M | 841.93M | 845.63M | 849.94M | 877.63M | 928.29M | 960.19M | 988.34M | 1,019.85M | 1,016.67M | 1,029.64M | 1,065.10M | 1,097.50M | 1,176.89M | 1,252.79M | 1,281.47M | 1,296.89M |
|
Equity Average
|
| | | | 902.74M | 880.27M | 899.21M | 927.92M | 930.37M | 938.56M | 948.89M | 876.47M | 807.58M | 755.71M | 687.00M | 641.73M | 604.13M | 583.11M | 530.43M | 473.26M | 426.76M | 375.38M | 329.16M | 293.81M | 269.94M | 248.21M | 216.46M | 266.03M | 339.51M | 347.78M | 354.59M | 338.26M | 324.28M | 331.01M | 337.17M | 317.80M | 304.59M | 317.94M | 331.28M | 347.43M | 367.76M | 380.79M | 391.60M | 416.62M | 438.22M | 461.91M | 500.18M | 538.79M | 572.13M | 600.98M | 629.50M | 647.75M | 664.25M | 685.57M | 699.49M | 716.03M | 743.51M | 776.80M | 811.05M | 835.54M | 853.76M | 882.82M | 917.48M | 947.48M | 964.90M | 977.44M | 991.24M |
|
Invested Capital
|
0.34M | 0.36M | 0.85M | 922.92M | 884.20M | 877.85M | 922.09M | 935.32M | 927.05M | 951.81M | 947.70M | 806.93M | 809.49M | 702.73M | 671.97M | 611.79M | 596.47M | 569.74M | 491.13M | 455.38M | 398.13M | 352.63M | 305.68M | 291.93M | 257.95M | 238.47M | 194.44M | 375.61M | 341.41M | 354.16M | 355.02M | 321.50M | 327.06M | 334.95M | 339.39M | 296.20M | 312.97M | 322.92M | 339.65M | 355.20M | 380.32M | 381.25M | 401.94M | 431.30M | 445.14M | 478.68M | 521.67M | 555.91M | 588.35M | 613.61M | 645.38M | 650.11M | 678.38M | 692.76M | 706.22M | 725.85M | 761.17M | 792.43M | 829.66M | 841.42M | 866.11M | 899.52M | 935.43M | 959.54M | 970.25M | 984.63M | 997.85M |
|
Asset Utilization Ratio
|
1.16 | 1.23 | 1.22 | 1.17 | 1.23 | 1.35 | 1.36 | 1.33 | 1.37 | 1.38 | 1.30 | 1.32 | 1.33 | 1.32 | 1.30 | 1.19 | 1.12 | 1.07 | 1.05 | 1.04 | 1.10 | 1.23 | 1.39 | 1.53 | 1.63 | 1.74 | 1.84 | 1.60 | 1.41 | 1.42 | 1.36 | 1.27 | 1.25 | 1.24 | 1.21 | 1.26 | 1.29 | 1.26 | 1.26 | 1.23 | 1.17 | 1.11 | 1.06 | 1.05 | 1.06 | 1.05 | 1.01 | 0.98 | 0.95 | 0.91 | 0.87 | 0.82 | 0.82 | 0.81 | 0.77 | 0.75 | 0.74 | 0.74 | 0.72 | 0.70 | 0.66 | 0.62 | 0.59 | 0.58 | 0.58 | 0.60 | 0.63 |
|
Interest Coverage Ratio
|
0.01M | 0.00M | 0.00M | 511.66 | 0.01M | 0.00M | 0.00M | 59.39 | 0.00M | 0.00M | 456.80 | -0.00M | 944.62 | -0.00M | -0.00M | -0.00M | -7.89 | -142.83 | -146.23 | -63.56 | -493.77 | -287.25 | -430.43 | -120.20 | -150.36 | -117.01 | | | 29.57 | 149.05 | -6.03 | -486.15 | 86.56 | 80.57 | 39.82 | 96.50 | 188.34 | 106.63 | 178.55 | 56.38 | 713.60 | 4.60 | 564.98 | 762.21 | 909.83 | 869.02 | 763.67 | 882.66 | 372.63 | 128.44 | 66.19 | -843.32 | 424.20 | 342.89 | 305.46 | 222.29 | 456.17 | 500.98 | 444.05 | 137.44 | 138.14 | 410.77 | 546.27 | 442.56 | 30.75 | 31.91 | 32.01 |
|
Debt to Equity
|
| | | 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 | | | | 0.11 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | | | |
|
Debt Ratio
|
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 | | | | 0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05 | | | |
|
Equity Ratio
|
| | | 0.59 | 0.59 | 0.62 | 0.59 | 0.59 | 0.62 | 0.64 | 0.62 | 0.61 | 0.63 | 0.62 | 0.59 | 0.54 | 0.60 | 0.57 | 0.61 | 0.57 | 0.54 | 0.53 | 0.49 | 0.49 | 0.49 | 0.49 | 0.43 | 0.55 | 0.62 | 0.64 | 0.64 | 0.57 | 0.64 | 0.66 | 0.68 | 0.66 | 0.68 | 0.70 | 0.74 | 0.74 | 0.72 | 0.68 | 0.67 | 0.72 | 0.73 | 0.73 | 0.76 | 0.77 | 0.78 | 0.78 | 0.77 | 0.77 | 0.80 | 0.81 | 0.79 | 0.76 | 0.79 | 0.78 | 0.81 | 0.84 | 0.82 | 0.83 | 0.84 | 0.78 | 0.76 | 0.76 | 0.77 |
|
Times Interest Earned
|
0.01M | 0.00M | 0.00M | 511.66 | 0.01M | 0.00M | 0.00M | 59.39 | 0.00M | 0.00M | 456.80 | -0.00M | 944.62 | -0.00M | -0.00M | -0.00M | -7.89 | -142.83 | -146.23 | -63.56 | -493.77 | -287.25 | -430.43 | -120.20 | -150.36 | -117.01 | | | 29.57 | 149.05 | -6.03 | -486.15 | 86.56 | 80.57 | 39.82 | 96.50 | 188.34 | 106.63 | 178.55 | 56.38 | 713.60 | 4.60 | 564.98 | 762.21 | 909.83 | 869.02 | 763.67 | 882.66 | 372.63 | 128.44 | 66.19 | -843.32 | 424.20 | 342.89 | 305.46 | 222.29 | 456.17 | 500.98 | 444.05 | 137.44 | 138.14 | 410.77 | 546.27 | 442.56 | 30.75 | 31.91 | 32.01 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62 | 0.14 | 0.20 | 0.17 | 0.53 | 0.15 | 0.11 | 0.25 |
|
Enterprise Value
|
-244.74M | -242.25M | -247.12M | -458.10M | -421.79M | -312.52M | -442.25M | -332.06M | -373.82M | -368.73M | -412.53M | -332.22M | -389.75M | -369.89M | -263.64M | -210.30M | -173.35M | -127.68M | -81.85M | -350.06M | -276.49M | -150.54M | -140.17M | -216.69M | -192.43M | -183.29M | -185.73M | -346.54M | -304.99M | -342.27M | -368.94M | -354.84M | -309.89M | -296.77M | -327.74M | -175.08M | -345.63M | -341.68M | -349.36M | -229.16M | -239.90M | -280.24M | -311.83M | -294.18M | -285.58M | -345.80M | -367.73M | -410.36M | -451.02M | -480.65M | -480.99M | -499.39M | -499.27M | -516.78M | -525.18M | -518.20M | -520.26M | -578.11M | -603.73M | -604.16M | -642.43M | -675.16M | -722.59M | -1051.34M | -1070.70M | -1125.50M | -1156.46M |
|
Return on Sales
|
-0.02% | -0.04% | -0.01% | -0.14% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | 0.11% | 0.03% | -0.04% | -0.03% | -0.39% | 0.02% | -0.08% | -0.26% | 0.68% | -0.15% | -0.14% | -0.01% | -0.01% | 0.00% | 0.00% | -0.22% | -0.02% | 0.00% | -0.01% | 0.00% | -0.03% | 0.00% | 0.00% | -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% | 0.00% | 0.00% | 0.00% | 0.18% | 0.15% | 0.13% | 0.09% | 0.18% | 0.29% | 0.23% | 0.12% | 0.23% | 0.23% | 0.23% | 0.18% | 0.21% | 0.20% | 0.19% |
|
Return on Capital Employed
|
0.13% | 0.16% | 0.22% | 0.20% | 0.24% | 0.29% | 0.32% | 0.22% | 0.23% | 0.22% | 0.21% | 0.04% | -0.03% | -0.23% | -0.33% | -0.25% | -0.29% | -0.23% | -0.29% | -0.14% | -0.20% | -0.22% | -0.29% | -0.33% | -0.35% | -0.34% | -0.40% | -0.27% | -0.14% | -0.06% | 0.05% | -0.08% | -0.07% | -0.10% | -0.08% | 0.09% | 0.13% | 0.13% | 0.17% | 0.19% | 0.20% | 0.17% | 0.17% | 0.17% | 0.18% | 0.25% | 0.24% | 0.24% | 0.23% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.19% | 0.17% | 0.16% | 0.17% | 0.18% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.16% | 0.17% | 0.17% |
|
Return on Invested Capital
|
0.20% | 3.90% | 8.36% | 0.31% | 0.18% | 0.23% | 0.23% | 0.15% | 0.17% | 0.15% | 0.14% | -0.04% | -0.05% | -0.24% | -0.32% | -0.43% | -0.41% | -0.28% | -0.27% | -0.14% | -0.24% | -0.34% | -0.50% | -0.42% | -0.40% | -0.40% | | | -0.14% | -0.09% | 0.03% | -0.05% | -0.04% | -0.06% | -0.05% | -0.09% | -0.06% | -0.04% | -0.01% | 0.15% | 0.16% | 0.13% | 0.14% | 0.16% | 0.16% | 0.21% | 0.24% | 0.22% | 0.22% | 0.20% | 0.18% | 0.17% | 0.17% | 0.16% | 0.15% | 0.13% | 0.12% | 0.13% | 0.15% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% |
|
Return on Assets
|
-0.03% | -0.04% | -0.04% | -0.07% | -0.06% | -0.05% | -0.05% | -0.01% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.03% | 0.03% | -0.12% | -0.13% | -0.14% | -0.20% | 0.09% | 0.04% | 0.02% | 0.10% | -0.12% | -0.07% | -0.01% | -0.10% | -0.09% | -0.08% | -0.09% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.07% | 0.09% | 0.10% | 0.10% | 0.13% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% |
|
Return on Equity
|
| | | | -0.10% | -0.09% | -0.08% | -0.01% | 0.00% | 0.00% | 0.00% | 0.06% | 0.07% | 0.05% | 0.05% | -0.21% | -0.23% | -0.24% | -0.34% | 0.15% | 0.07% | 0.03% | 0.19% | -0.25% | -0.14% | -0.02% | -0.22% | -0.18% | -0.14% | -0.14% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.08% | 0.11% | 0.13% | 0.13% | 0.16% | 0.18% | 0.18% | 0.18% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% |