|
Gross Margin
|
43.97% | 44.33% | 47.70% | 45.06% | 53.84% | 53.36% | 52.80% | 61.61% | 58.32% | 64.91% | 65.15% | 71.31% | 61.34% | 62.96% | 69.93% | 59.82% | 68.22% | 69.23% | 61.33% | 59.70% | 60.09% | 52.17% | 59.57% | 54.27% | 26.44% | 53.03% | 20.84% | 57.88% | 9.98% | 39.63% | 35.27% | 38.82% | 33.17% | 22.67% | 12.37% | 34.74% | 46.60% | 38.31% | 47.88% | 20.80% | 33.48% | 34.39% | 24.86% | | 95.45% | 95.13% | 2.48% | 94.40% | 92.61% | 95.21% | 94.70% | 94.75% | 94.79% | 93.75% | 93.38% | 94.34% | 93.87% | 92.77% | 93.31% | 93.00% | 92.75% | 93.19% | 93.16% | 120.85% | 93.49% | 92.83% | 92.25% |
|
EBT Margin
|
-60.96% | 10.02% | 10.81% | -33.85% | 14.21% | 33.88% | 8.70% | 23.80% | 14.66% | 34.00% | 44.30% | 27.30% | 35.98% | 31.98% | 34.81% | 28.75% | 34.89% | 36.84% | 30.94% | 22.64% | 19.89% | 15.56% | 19.31% | -104.89% | -51.77% | -6.58% | -572.21% | -683.67% | -150.64% | -126.91% | -73.11% | -21.38% | -14.06% | -20.21% | -34.88% | -6.46% | 9.73% | 6.71% | 18.02% | -7.64% | -8.20% | 0.65% | -14.98% | | 295.41% | -459.63% | -106.27% | -36.74% | -51.10% | -41.02% | 22.51% | 47.63% | -13.80% | 55.99% | 86.45% | 44.23% | 60.50% | 43.55% | 11.61% | 49.52% | 24.65% | 41.94% | 31.95% | 15.07% | 35.99% | 47.05% | 19.80% |
|
EBIT Margin
|
-69.09% | 3.42% | 4.37% | 4.46% | 14.73% | 17.26% | 15.95% | 35.56% | 28.56% | 36.01% | 37.91% | 43.33% | 42.33% | 35.01% | 38.43% | 32.25% | 37.92% | 38.03% | 33.22% | 21.75% | 20.26% | 16.29% | 19.40% | -104.48% | -52.26% | -5.95% | -570.11% | -683.08% | -148.50% | -124.96% | -70.93% | -19.00% | -12.74% | -19.86% | -33.82% | -4.92% | 8.63% | 6.58% | 17.23% | -12.65% | -11.78% | 0.94% | -14.90% | | 28.47% | -201.99% | -106.14% | 29.06% | 18.86% | 45.74% | 55.32% | 58.26% | 61.01% | 70.76% | 67.13% | 52.32% | 53.77% | 45.05% | 53.77% | 32.68% | 50.70% | 50.86% | 17.08% | 31.20% | 48.31% | 33.67% | 27.01% |
|
EBITDA Margin
|
-21.15% | 3.42% | 4.37% | 4.46% | 14.73% | 17.26% | 15.95% | 35.56% | 28.56% | 36.01% | 38.37% | 47.05% | 43.00% | 35.48% | 38.86% | 36.17% | 38.41% | 39.01% | 34.18% | 23.81% | 21.43% | 17.31% | 20.50% | -105.26% | -51.35% | -5.16% | -569.05% | -680.43% | -146.89% | -123.79% | -69.65% | -17.11% | -11.50% | -18.45% | -32.27% | -3.46% | 8.63% | 6.58% | 17.23% | -12.65% | -11.78% | 0.94% | -14.90% | | 28.47% | -201.99% | -106.14% | 29.06% | 18.86% | 45.74% | 55.32% | 58.26% | 61.01% | 70.76% | 67.13% | 52.32% | 53.77% | 45.05% | 53.77% | 32.68% | 50.70% | 50.86% | 17.08% | 31.20% | 48.31% | 33.67% | 27.01% |
|
Operating Margin
|
-69.09% | 3.42% | 4.37% | 4.46% | 14.73% | 17.26% | 15.95% | 35.56% | 28.56% | 36.01% | 37.91% | 43.33% | 42.33% | 35.01% | 38.43% | 32.25% | 37.92% | 38.03% | 33.22% | 21.75% | 20.26% | 16.29% | 19.40% | -104.48% | -52.26% | -5.95% | -570.11% | -683.08% | -148.50% | -124.96% | -70.93% | -19.00% | -12.74% | -19.86% | -33.82% | -4.92% | 8.63% | 6.58% | 17.23% | -12.65% | -11.78% | 0.94% | -14.90% | | 28.47% | -201.99% | -106.14% | 29.06% | 18.86% | 45.74% | 55.32% | 58.26% | 61.01% | 70.76% | 67.13% | 52.32% | 53.77% | 45.05% | 53.77% | 32.68% | 50.70% | 50.86% | 17.08% | 31.20% | 48.31% | 33.67% | 27.01% |
|
Net Margin
|
-60.96% | 10.02% | 10.81% | -33.85% | 19.01% | 22.36% | 5.72% | 23.80% | -2.24% | -1.25% | -1.17% | -2.18% | -0.95% | -1.24% | -1.03% | -89.88% | -0.95% | -0.85% | -1.34% | -0.26% | 12.10% | 9.46% | 11.74% | -75.66% | -31.52% | -4.00% | -348.28% | -1,589.39% | -150.64% | -126.91% | -73.11% | -21.38% | -3.56% | 4.57% | 4.44% | -2.00% | 81.20% | 0.68% | | 0.51% | -8.20% | 0.65% | -14.98% | | 291.96% | -479.71% | -106.27% | -38.49% | -140.78% | -51.01% | 32.20% | 37.38% | -10.66% | 43.62% | 67.92% | 34.35% | 47.53% | 33.10% | 7.98% | 38.09% | 18.81% | 31.83% | 25.08% | 10.64% | 27.95% | 35.68% | 15.29% |
|
FCF Margin
|
35.63% | 2.18% | 39.50% | -37.38% | 37.18% | -26.34% | 9.98% | 4.02% | -15.48% | 17.27% | 5.24% | -0.91% | -36.53% | -22.04% | 45.52% | 27.94% | 49.84% | 46.68% | 47.67% | -6.41% | 40.11% | 6.62% | 33.63% | -0.90% | -4.22% | 1.58% | -12.49% | 10.70% | -142.70% | -2.03% | 9.42% | -13.98% | -7.86% | 8.70% | 6.09% | -6.30% | 7.75% | 19.32% | 13.24% | -20.65% | -2.48% | 10.22% | 8.64% | | 0.31% | 137.58% | -87.32% | 33.91% | 56.40% | 47.35% | 41.01% | -12.72% | 29.48% | 32.20% | | 13.29% | -3.01% | 7.72% | 19.74% | 45.40% | 21.24% | 30.98% | 48.55% | 43.10% | 33.41% | 10.37% | 46.19% |
|
Inventory Average
|
0.49M | 0.21M | 0.22M | 0.55M | 0.23M | -0.08M | 0.26M | 0.57M | 0.61M | 0.67M | 0.66M | 0.73M | 1.45M | 1.70M | 1.32M | 1.35M | 1.32M | 1.31M | 1.32M | 1.26M | 1.25M | 1.14M | 0.99M | 0.87M | 0.75M | 0.73M | 0.72M | 0.60M | 0.56M | 0.63M | 0.65M | 0.63M | 0.61M | 0.55M | 0.56M | 0.57M | 0.60M | 0.63M | 0.62M | 0.56M | 0.44M | 0.39M | 0.34M | 0.37M | 0.34M | 0.28M | 0.30M | 0.33M | | | | | | | | | 8.39M | 8.76M | 9.13M | 7.40M | 6.26M | 6.02M | 6.21M | 6.24M | 5.04M | 4.02M | 6.29M |
|
Assets Average
|
21.24M | | | 41.54M | 41.93M | 42.35M | 41.99M | 40.86M | 40.60M | 41.54M | 42.29M | 44.47M | 47.80M | 50.00M | 49.73M | 46.61M | 43.73M | 42.60M | 40.38M | 39.29M | 39.76M | 39.73M | 39.37M | 38.06M | 36.75M | 36.29M | 33.65M | 21.59M | 11.68M | 10.54M | 9.18M | 8.60M | 8.44M | 8.20M | 8.02M | 8.04M | 8.76M | 9.56M | 9.91M | 9.79M | 9.50M | 9.43M | 9.26M | 9.05M | 8.63M | 8.09M | 179.42M | 178.18M | 181.28M | 360.01M | 375.53M | 392.20M | 414.71M | 449.54M | 478.19M | 502.92M | 545.22M | 753.53M | 942.58M | 949.48M | 951.04M | 979.66M | 1,000.42M | 995.69M | 994.22M | 1,014.26M | 1,112.45M |
|
Equity Average
|
| | | | | | | | | | 27.26M | 28.99M | 30.54M | 31.55M | 32.73M | 31.74M | 30.58M | 31.41M | 32.05M | 32.61M | 33.14M | 33.55M | 33.96M | 33.17M | 31.91M | 31.62M | 29.10M | 17.04M | 6.76M | 5.25M | 3.98M | 3.41M | 4.43M | 5.47M | 5.20M | 5.11M | 5.80M | 6.48M | 6.68M | 6.80M | 6.72M | 6.68M | 6.60M | 6.43M | 6.09M | 5.55M | 85.95M | 84.67M | 91.98M | 172.93M | 193.16M | 229.76M | 231.54M | 241.72M | 285.43M | 323.05M | 346.46M | 373.16M | 387.82M | 405.19M | 428.10M | 461.82M | 498.22M | 509.01M | 521.50M | 544.63M | 561.69M |
|
Invested Capital
|
0.07M | 0.09M | 0.13M | 26.96M | 0.11M | 0.12M | 0.13M | 25.91M | 0.13M | 26.75M | 27.97M | 30.20M | 31.09M | 32.24M | 33.45M | 30.23M | 31.11M | 31.89M | 32.37M | 33.01M | 33.44M | 33.82M | 34.24M | 32.23M | 31.72M | 31.64M | 26.69M | 7.53M | 6.13M | 4.50M | 3.59M | 5.78M | 5.64M | 5.41M | 5.09M | 5.22M | 6.48M | 6.59M | 6.89M | 6.85M | 6.76M | 6.77M | 6.59M | 6.42M | 5.90M | 5.35M | 166.87M | 2.79M | 195.55M | 200.88M | 263.83M | 268.82M | 283.49M | 308.51M | 335.18M | 349.92M | 367.49M | 406.85M | 408.78M | 441.60M | 454.61M | 509.03M | 527.40M | 530.62M | 552.38M | 576.88M | 586.50M |
|
Asset Utilization Ratio
|
0.67 | | | 0.23 | 0.25 | 0.27 | 0.29 | 0.32 | 0.35 | 0.37 | 0.39 | 0.38 | 0.37 | 0.36 | 0.39 | 0.43 | 0.46 | 0.44 | 0.42 | 0.40 | 0.37 | 0.38 | 0.37 | 0.36 | 0.32 | 0.27 | 0.23 | 0.29 | 0.47 | 0.46 | 0.51 | 0.54 | 0.59 | 0.59 | 0.57 | 0.58 | 0.55 | 0.54 | 0.59 | 0.60 | 0.60 | 0.59 | 0.56 | 0.54 | 3.38 | 4.17 | 0.19 | 0.31 | 0.37 | 0.29 | 0.40 | 0.47 | 0.52 | 0.58 | 0.63 | 0.64 | 0.59 | 0.44 | 0.37 | 0.40 | 0.43 | 0.42 | 0.41 | 0.41 | 0.42 | 0.39 | 0.36 |
|
Interest Coverage Ratio
|
8.52 | -0.52 | -0.68 | 0.12 | -2.37 | 3.26 | 3.20 | 9.41 | 7.20 | 10.50 | 10.18 | 10.83 | 9.76 | 8.87 | 11.68 | 9.32 | 12.49 | 13.50 | 16.96 | 19.92 | 22.90 | 22.38 | 36.95 | -279.90 | -71.17 | -9.42 | -172.85 | -823.80 | -69.20 | -61.62 | -32.63 | -7.97 | -9.63 | -56.50 | -21.88 | -3.76 | 118.00 | 97.00 | 285.00 | -174.00 | -46.00 | 4.33 | -90.50 | | 5.10 | -9.34 | -406.00 | 5.42 | 6.03 | 16.46 | 27.92 | 37.23 | 60.51 | 89.73 | 101.06 | -46.93 | 35.47 | 4.43 | 5.63 | 3.17 | 5.58 | 6.05 | 1.99 | 4.20 | 7.43 | 4.01 | 3.00 |
|
Debt to Equity
|
| | | 374.85 | | | | 0.41 | | 0.42 | 0.40 | 0.39 | 0.45 | 0.44 | 0.35 | 0.34 | 0.27 | 0.21 | 0.10 | 0.10 | 0.07 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.14 | 0.40 | 0.55 | 0.65 | 0.76 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.61 | 0.03 | 0.62 | 0.81 | 0.46 | 0.40 | 0.54 | 0.43 | 0.23 | 0.22 | 0.27 | 1.02 | 0.99 | 0.84 | 0.79 | 0.66 | 0.57 | 0.53 | 0.47 | 0.49 | 0.65 |
|
Debt Ratio
|
0.24 | | 0.24 | 244.38 | 0.24 | 0.24 | 0.23 | 0.26 | 0.26 | 0.27 | 0.26 | 0.26 | 0.28 | 0.28 | 0.24 | 0.23 | 0.19 | 0.16 | 0.08 | 0.09 | 0.06 | 0.05 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.08 | 0.21 | 0.25 | 0.26 | 0.29 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.29 | 0.01 | 0.31 | 0.37 | 0.26 | 0.24 | 0.28 | 0.24 | 0.14 | 0.14 | 0.17 | 0.42 | 0.40 | 0.38 | 0.36 | 0.32 | 0.29 | 0.27 | 0.25 | 0.27 | 0.31 |
|
Equity Ratio
|
| | | 0.65 | | | | 0.63 | | 0.64 | 0.65 | 0.65 | 0.62 | 0.64 | 0.68 | 0.68 | 0.72 | 0.76 | 0.83 | 0.83 | 0.84 | 0.85 | 0.87 | 0.87 | 0.87 | 0.87 | 0.85 | 0.62 | 0.53 | 0.46 | 0.41 | 0.38 | 0.67 | 0.66 | 0.63 | 0.64 | 0.68 | 0.67 | 0.68 | 0.71 | 0.70 | 0.72 | 0.71 | 0.71 | 0.70 | 0.67 | 0.47 | 0.51 | 0.51 | 0.45 | 0.57 | 0.60 | 0.52 | 0.55 | 0.64 | 0.65 | 0.63 | 0.42 | 0.41 | 0.45 | 0.45 | 0.49 | 0.51 | 0.51 | 0.54 | 0.54 | 0.48 |
|
Times Interest Earned
|
8.52 | -0.52 | -0.68 | 0.12 | -2.37 | 3.26 | 3.20 | 9.41 | 7.20 | 10.50 | 10.18 | 10.83 | 9.76 | 8.87 | 11.68 | 9.32 | 12.49 | 13.50 | 16.96 | 19.92 | 22.90 | 22.38 | 36.95 | -279.90 | -71.17 | -9.42 | -172.85 | -823.80 | -69.20 | -61.62 | -32.63 | -7.97 | -9.63 | -56.50 | -21.88 | -3.76 | 118.00 | 97.00 | 285.00 | -174.00 | -46.00 | 4.33 | -90.50 | | 5.10 | -9.34 | -406.00 | 5.42 | 6.03 | 16.46 | 27.92 | 37.23 | 60.51 | 89.73 | 101.06 | -46.93 | 35.47 | 4.43 | 5.63 | 3.17 | 5.58 | 6.05 | 1.99 | 4.20 | 7.43 | 4.01 | 3.00 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.65 | 1.51 | | 0.48 | 0.24 | 0.00 | 0.73 | -0.83 | 0.31 | 0.43 | | 0.66 | -3.36 | 0.85 | 0.32 | 0.17 | 0.34 | 0.23 | 0.16 | 0.18 | 0.23 | 0.91 | 0.18 |
|
Enterprise Value
|
-0.58M | -0.37M | -0.37M | -0.54M | -0.54M | -0.66M | -0.49M | -0.26M | -0.26M | -0.18M | -0.55M | -0.21M | -0.08M | -0.10M | -0.06M | -0.03M | -0.08M | -0.15M | -0.02M | -0.05M | -0.04M | -0.03M | -0.14M | -0.04M | -0.08M | -0.06M | -0.07M | -0.04M | -0.03M | -0.07M | -0.03M | -0.08M | -0.23M | -0.13M | -0.29M | -0.18M | -2.92M | -3.23M | -3.40M | -3.12M | -3.22M | -3.38M | -3.48M | -3.06M | -3.14M | -2.71M | -20.48M | -1.56M | -10.41M | -7.12M | -17.07M | -8.40M | -20.30M | -17.93M | -19.52M | -13.32M | -3.91M | -10.66M | -11.05M | -20.33M | -1.64M | -1.43M | -12.20M | -3.26M | -1.25M | -11.16M | -10.57M |
|
Return on Sales
|
-0.61% | 0.10% | 0.11% | -0.34% | 0.19% | 0.22% | 0.06% | 0.24% | -0.02% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | -0.90% | -0.01% | -0.01% | -0.01% | 0.00% | 0.12% | 0.09% | 0.12% | -0.76% | -0.32% | -0.04% | -3.48% | -15.89% | -1.51% | -1.27% | -0.73% | -0.21% | -0.04% | 0.05% | 0.04% | -0.02% | 0.81% | 0.01% | 0.19% | 0.01% | -0.08% | 0.01% | -0.15% | -0.05% | -0.01% | -0.01% | -1.06% | -0.35% | -0.50% | -0.02% | 0.02% | -0.10% | 0.00% | 0.00% | | | 0.48% | 0.33% | 0.08% | 0.38% | 0.19% | 0.32% | 0.25% | 0.11% | 0.28% | 0.36% | 0.15% |
|
Return on Capital Employed
|
-0.45% | | | -0.02% | 0.02% | 0.03% | 0.04% | 0.08% | 0.09% | 0.12% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.15% | 0.14% | 0.11% | 0.09% | 0.08% | -0.02% | -0.07% | -0.09% | -0.37% | -0.86% | -1.63% | -1.96% | -1.42% | -0.52% | -0.37% | -0.20% | -0.13% | -0.11% | -0.06% | -0.02% | 0.05% | 0.04% | 0.01% | 0.00% | -0.06% | | 0.86% | -0.67% | -0.04% | 0.01% | 0.01% | 0.11% | 0.21% | 0.26% | 0.40% | 0.48% | 0.50% | 0.48% | 0.42% | 0.27% | 0.22% | 0.20% | 0.22% | 0.22% | 0.17% | 0.18% | 0.17% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | | | -1.30% | 4.04% | 1.12% | | 0.22% | 0.21% | 0.14% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.23% | 0.21% | 0.18% | 0.16% | 0.13% | 0.12% | 0.11% | -0.02% | -0.05% | -0.07% | -0.26% | -1.44% | -3.74% | -5.09% | -5.68% | | | | | | | | | | | | | | | -0.90% | | 0.01% | 0.01% | 0.22% | 0.36% | -3.03% | 0.32% | 0.48% | 0.48% | 0.46% | 0.43% | 0.36% | 0.34% | 0.31% | 0.31% | 0.31% | 0.23% | 0.22% | 0.22% | 0.17% | 0.18% |
|
Return on Assets
|
-0.38% | | | -0.04% | 0.00% | 0.01% | 0.01% | 0.06% | 0.04% | 0.02% | 0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.09% | -0.10% | -0.10% | -0.10% | 0.00% | 0.01% | 0.02% | 0.03% | -0.02% | -0.05% | -0.06% | -0.23% | -1.14% | -2.19% | -2.58% | -2.52% | -0.49% | -0.34% | -0.14% | -0.03% | 0.00% | 0.13% | 0.12% | 0.11% | 0.12% | -0.01% | -0.01% | -0.03% | -0.03% | -0.02% | -0.02% | 0.00% | -0.05% | -0.15% | -0.08% | -0.07% | -0.05% | 0.00% | 0.00% | | | 0.06% | 0.09% | 0.08% | 0.12% | 0.10% | 0.10% | 0.12% | 0.09% | 0.10% | 0.09% | 0.08% |
|
Return on Equity
|
| | | | | | | | | | 0.03% | -0.01% | -0.01% | -0.01% | -0.01% | -0.13% | -0.14% | -0.13% | -0.13% | 0.00% | 0.01% | 0.02% | 0.04% | -0.02% | -0.05% | -0.07% | -0.26% | -1.45% | -3.79% | -5.18% | -5.80% | -1.23% | -0.64% | -0.21% | -0.04% | 0.01% | 0.20% | 0.18% | 0.16% | 0.17% | -0.01% | -0.01% | -0.04% | -0.04% | -0.03% | -0.03% | -0.01% | -0.10% | -0.30% | -0.16% | -0.14% | -0.08% | 0.00% | 0.00% | | | 0.09% | 0.17% | 0.19% | 0.28% | 0.23% | 0.21% | 0.23% | 0.17% | 0.19% | 0.18% | 0.15% |