|
Gross Margin
|
85.10% | 71.83% | 77.75% | 78.09% | 80.80% | 82.41% | 82.65% | 80.78% | 82.65% | 75.51% | 75.09% | 71.87% | 73.19% | 69.27% | 65.75% | 153.87% | -197.44% | 60.52% | 60.71% | 58.06% | 58.70% | 65.98% | 58.69% | 66.46% | 38.85% | 47.66% | 57.27% | 58.73% | 46.16% | 53.50% | | 62.36% | 68.01% | | 78.30% | 79.33% | | | 84.00% | 83.03% | 73.44% | 70.91% | 76.42% | 75.22% | 76.38% | 82.99% | 89.15% | 84.08% | 86.01% | 83.48% | 82.15% | 70.29% | 76.32% | 75.38% | 79.46% | 80.27% | 78.60% | 78.06% | 76.45% | 70.54% | 72.53% | 74.32% |
|
EBT Margin
|
61.93% | 6.25% | -202.45% | -1.43% | -101.41% | 29.66% | 13.91% | 73.18% | 13.27% | 15.64% | -3.15% | -225.11% | 15.83% | -2.75% | -1,661.76% | -75.37% | 209.48% | 24.55% | 21.03% | 16.86% | 10.32% | 4.48% | 8.87% | 3.78% | -59.36% | -87.96% | -33.45% | -461.45% | -54.32% | -20.47% | | 24.49% | -53.43% | | 8.18% | 8.09% | | | 2.34% | 9.47% | 27.62% | 30.20% | 11.62% | 14.99% | 17.84% | 39.89% | 60.05% | 47.22% | 47.96% | 37.83% | 29.17% | 18.50% | 18.78% | 37.72% | 32.54% | 45.26% | 44.74% | 37.88% | 27.68% | 16.93% | 15.14% | 20.41% |
|
EBIT Margin
|
55.80% | -3.03% | -210.10% | -9.04% | -107.63% | 24.33% | 8.32% | 68.94% | 8.93% | 10.76% | -8.44% | -233.86% | 8.00% | -12.39% | -1,672.43% | 1.73% | 126.72% | 13.22% | 10.43% | 8.35% | 3.35% | -2.81% | 3.48% | -4.10% | -74.70% | -101.83% | -44.67% | -474.46% | -75.38% | -39.68% | | -8.15% | 2.51% | | 19.23% | 20.56% | | | 11.52% | 18.60% | 14.57% | -17.96% | 21.60% | 23.41% | 24.16% | 45.51% | 62.80% | 50.50% | 50.90% | 34.09% | 30.12% | 5.32% | 24.06% | 27.98% | 22.48% | 36.38% | 36.12% | 28.74% | 20.14% | 6.53% | 5.35% | 12.06% |
|
EBITDA Margin
|
21.08% | -51.96% | 84.16% | 34.41% | 49.78% | 66.63% | 55.69% | 116.93% | 48.24% | 66.47% | 45.51% | 44.52% | 42.98% | 38.60% | 41.58% | 35.33% | 303.97% | 36.08% | 33.34% | 47.17% | 40.22% | 58.23% | 26.50% | 25.29% | -12.41% | -138.12% | 8.91% | 10.33% | -30.99% | -78.29% | | 22.14% | 28.90% | | 36.71% | 37.21% | | | -1.44% | 35.52% | 36.10% | -42.13% | 3.53% | 43.79% | 6.08% | 33.27% | 71.05% | 61.16% | 41.56% | 23.23% | 45.65% | 38.65% | 9.39% | 12.53% | 43.28% | 40.81% | 23.78% | 15.82% | 33.61% | 25.16% | -11.87% | -3.78% |
|
Operating Margin
|
55.80% | -3.03% | -210.10% | -9.04% | -107.63% | 24.33% | 8.32% | 68.94% | 8.93% | 10.76% | -8.44% | -233.86% | 8.00% | -12.39% | -1,672.43% | 1.73% | 126.72% | 13.22% | 10.43% | 8.35% | 3.35% | -2.81% | 3.48% | -4.10% | -74.70% | -101.83% | -44.67% | -474.46% | -75.38% | -39.68% | | -8.15% | 2.51% | | 19.23% | 20.56% | | | 11.52% | 18.60% | 14.57% | -17.96% | 21.60% | 23.41% | 24.16% | 45.51% | 62.80% | 50.50% | 50.90% | 34.09% | 30.12% | 5.32% | 24.06% | 27.98% | 22.48% | 36.38% | 36.12% | 28.74% | 20.14% | 6.53% | 5.35% | 12.06% |
|
Net Margin
|
61.93% | 6.25% | -202.45% | -1.43% | -101.41% | 29.66% | 13.91% | 73.18% | 13.27% | 15.64% | 5.89% | 10.85% | 15.83% | -2.75% | 20.49% | 1.61% | 209.48% | 24.55% | 21.03% | 13.20% | 8.99% | 4.48% | 5.93% | -7.15% | -66.70% | -87.96% | 35.68% | 38.32% | -54.32% | -20.47% | | 24.49% | -53.43% | | 8.18% | 8.09% | | | 6.95% | 13.81% | 27.62% | 30.20% | 13.65% | 15.86% | 17.84% | 39.89% | 60.05% | 47.22% | 47.96% | 37.83% | 31.36% | 18.50% | 18.78% | 37.72% | 24.12% | 45.26% | 44.74% | 37.88% | 13.14% | 16.93% | 15.14% | 20.41% |
|
FCF Margin
|
| | 50.07% | 22.10% | 44.86% | 67.25% | 60.90% | 114.28% | 32.18% | 88.93% | 41.98% | 52.51% | 43.72% | 33.55% | 0.66% | -2.65% | 383.14% | 34.93% | 43.24% | 32.33% | 704.38% | 143.36% | -7.72% | 7.86% | -18.92% | -1.62% | 2.07% | -35.34% | -57.36% | -17.94% | | 9.76% | 17.54% | | 26.09% | 22.25% | | | 11.13% | 21.41% | | | 28.48% | 31.22% | 39.50% | 45.11% | 59.29% | 63.53% | 57.50% | 50.70% | 30.76% | 26.89% | 63.63% | 30.09% | 26.72% | 44.06% | 72.83% | 114.79% | 24.70% | 21.07% | 22.05% | 34.83% |
|
Inventory Average
|
| | 2.28M | 1.51M | -0.24M | -0.45M | | | 0.47M | -0.11M | -0.35M | 1.61M | 2.33M | 1.84M | 3.45M | 1.10M | 0.12M | 1.87M | 1.90M | 1.91M | 6.20M | 8.07M | -3.13M | 1.32M | 4.98M | -3.36M | | | 6.64M | -1.62M | 6.13M | 7.01M | 6.82M | 16.75M | 19.25M | 8.12M | 12.26M | 37.06M | | | | | | | 53.68M | 61.25M | 68.76M | 33.07M | 44.37M | 41.56M | 26.31M | 66.80M | 31.86M | -8.67M | 5.19M | 22.33M | 12.73M | 4.10M | 40.50M | 74.01M | 71.50M | 45.06M |
|
Assets Average
|
891.46M | 882.85M | 827.59M | 770.83M | 733.74M | 700.47M | 704.30M | 708.88M | 709.41M | 713.43M | 748.29M | 751.60M | 707.00M | 688.83M | 523.59M | 360.15M | 348.43M | 335.38M | | | 936.81M | 999.30M | 1,113.57M | 1,848.07M | 2,191.70M | 2,394.83M | 2,484.50M | 2,324.75M | 2,125.08M | 2,082.28M | 2,037.47M | | | 2,141.13M | 2,170.92M | 2,219.70M | 2,632.73M | 3,027.28M | | | | | 3,213.08M | 3,225.46M | 3,295.72M | 3,444.30M | 3,621.84M | 3,732.71M | 3,675.25M | | | 3,402.88M | 3,328.99M | 3,228.89M | 2,159.94M | 1,138.27M | 2,683.31M | 4,197.49M | 4,121.66M | 4,051.41M | 3,954.93M | 3,841.75M |
|
Equity Average
|
| | | 503.06M | | | | | 487.56M | | | | | | | | | | | | 587.33M | 648.45M | | | | | | | | | 1,046.46M | | | | | | | 1,497.97M | | | | | 1,507.00M | 1,534.86M | 1,601.42M | 1,705.07M | 1,918.42M | 2,073.97M | 2,086.46M | | | 2,005.93M | 1,993.10M | 1,903.12M | 1,736.32M | 1,679.55M | 2,078.47M | 2,484.80M | 2,496.73M | 2,467.22M | 2,427.44M | 2,408.82M |
|
Invested Capital
|
53.55M | 56.98M | 567.27M | 558.93M | 51.40M | 43.50M | 39.63M | 522.04M | 521.85M | 30.85M | 41.07M | 468.89M | 32.00M | 36.64M | 33.42M | 145.51M | 25.50M | 17.25M | | 284.39M | 954.41M | 405.79M | 54.69M | 1,242.62M | | 93.13M | | 1,997.10M | 6.28M | 1,061.32M | 1,039.78M | | 7.53M | 1,262.01M | 127.36M | 119.66M | 2,129.78M | 1,598.81M | | 1,694.39M | | 1,665.68M | 1,549.96M | 2,646.89M | 1,807.46M | 1,910.75M | 2,176.12M | 2,223.31M | 2,266.25M | | 2,115.44M | 2,181.52M | 2,198.87M | 1,977.14M | 1,909.19M | 1,876.90M | 2,684.92M | 2,735.89M | 2,702.92M | 2,664.93M | 2,402.22M | 2,415.42M |
|
Asset Utilization Ratio
|
0.27 | 0.24 | 0.22 | 0.18 | 0.17 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.15 | 0.15 | 0.18 | 0.24 | 0.17 | 0.17 | | | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.11 | 0.11 | 0.08 | | | 0.07 | 0.12 | 0.15 | 0.10 | 0.01 | | | | | 0.24 | 0.21 | 0.22 | 0.26 | 0.33 | 0.37 | 0.43 | | | 0.35 | 0.30 | 0.27 | 0.38 | 0.87 | 0.41 | 0.29 | 0.31 | 0.31 | 0.29 | 0.27 |
|
Interest Coverage Ratio
|
-9.18 | 0.36 | 29.67 | 1.37 | 18.96 | -5.01 | -1.69 | -16.56 | -2.35 | -2.65 | 2.04 | 27.81 | -1.03 | 1.36 | 161.06 | 0.02 | -1.58 | -1.18 | -1.05 | -1.00 | -0.48 | 0.39 | -0.83 | 0.54 | 5.28 | 7.63 | 3.97 | 37.77 | 3.68 | 2.04 | | 0.47 | -0.16 | | -1.63 | -1.70 | | | -1.28 | -2.16 | -1.14 | 1.47 | -2.75 | -2.82 | -3.35 | -9.44 | -24.59 | -15.08 | -17.38 | -9.23 | -5.99 | -0.36 | 3.58 | -3.46 | -2.75 | -4.60 | -4.98 | -4.06 | -2.92 | -0.78 | -0.70 | -1.80 |
|
Debt to Equity
|
| | 0.51 | 0.50 | | | | 0.42 | 0.45 | | | 0.61 | | | | 1.92 | | | | 0.72 | 0.52 | 0.48 | | 0.65 | | | | 0.75 | | 0.01 | 0.72 | | | 0.69 | | | 0.45 | 0.08 | | 0.72 | | 0.12 | 0.02 | 0.70 | 0.09 | 0.09 | 0.52 | 0.08 | 0.08 | | 0.54 | 0.09 | 0.10 | 0.09 | 0.73 | 0.10 | 0.09 | 0.09 | 0.51 | 0.09 | | |
|
Debt Ratio
|
0.32 | 0.31 | 0.33 | 0.33 | 0.33 | 0.31 | 0.31 | 0.29 | 0.30 | 0.30 | 0.34 | 0.37 | 0.36 | 0.36 | 0.64 | 0.63 | 0.62 | 0.60 | | 0.41 | 0.33 | 0.32 | 0.32 | 0.37 | | 0.33 | | 0.39 | 0.00 | 0.00 | 0.37 | | 0.00 | 0.35 | 0.06 | 0.05 | 0.23 | 0.04 | | 0.34 | | 0.05 | 0.01 | 0.34 | 0.05 | 0.04 | 0.29 | 0.04 | 0.04 | | 0.32 | 0.06 | 0.06 | 0.05 | 1.06 | 0.16 | 0.05 | 0.05 | 0.31 | 0.05 | | |
|
Equity Ratio
|
| | 0.65 | 0.66 | | | | 0.69 | 0.68 | | | 0.60 | | | | 0.33 | | | | 0.57 | 0.65 | 0.65 | | 0.56 | | | | 0.53 | | 0.51 | 0.52 | | | 0.51 | | | 0.50 | 0.49 | | 0.48 | | 0.47 | 0.47 | 0.49 | 0.49 | 0.50 | 0.55 | 0.56 | 0.58 | | 0.59 | 0.59 | 0.61 | 0.57 | 1.45 | 1.51 | 0.58 | 0.60 | 0.61 | 0.61 | 0.62 | 0.64 |
|
Times Interest Earned
|
-9.18 | 0.36 | 29.67 | 1.37 | 18.96 | -5.01 | -1.69 | -16.56 | -2.35 | -2.65 | 2.04 | 27.81 | -1.03 | 1.36 | 161.06 | 0.02 | -1.58 | -1.18 | -1.05 | -1.00 | -0.48 | 0.39 | -0.83 | 0.54 | 5.28 | 7.63 | 3.97 | 37.77 | 3.68 | 2.04 | | 0.47 | -0.16 | | -1.63 | -1.70 | | | -1.28 | -2.16 | -1.14 | 1.47 | -2.75 | -2.82 | -3.35 | -9.44 | -24.59 | -15.08 | -17.38 | -9.23 | -5.99 | -0.36 | 3.58 | -3.46 | -2.75 | -4.60 | -4.98 | -4.06 | -2.92 | -0.78 | -0.70 | -1.80 |
|
FCF Payout Ratio
|
| | | 1.34 | -0.23 | -0.15 | | | -0.33 | -0.16 | -0.37 | 1.65 | -0.10 | -0.17 | -10.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17 | | | | -0.89 | -0.71 | -0.92 | 13.39 | -0.30 | -0.59 | -0.62 | 4.23 | -0.33 | -0.48 | -0.52 | | -0.21 | -0.10 | -0.06 |
|
Enterprise Value
|
-58.22M | -56.98M | -56.02M | -70.06M | -66.16M | -33.55M | -30.12M | -36.84M | -34.84M | -29.34M | -43.86M | -32.15M | -47.80M | -41.85M | -15.25M | -31.03M | -21.31M | -20.24M | -73.41M | -54.17M | -46.94M | -95.79M | -96.10M | -96.62M | -226.60M | -287.97M | -245.63M | -208.06M | -151.01M | -145.68M | -181.80M | -234.32M | -259.54M | -257.99M | -248.29M | -220.29M | -205.46M | -89.36M | | -118.03M | | -106.60M | | -183.21M | -201.55M | -237.76M | -452.28M | -442.38M | -348.35M | -390.69M | -295.34M | -252.55M | -299.43M | -300.30M | -125.44M | -144.72M | -480.93M | -467.93M | -436.28M | -432.24M | -426.15M | -452.54M |
|
Return on Sales
|
0.62% | 0.06% | -2.02% | -0.01% | -1.01% | 0.30% | 0.14% | 0.73% | 0.13% | 0.16% | -0.03% | -2.25% | 0.16% | -0.03% | -16.62% | -0.75% | 2.09% | 0.25% | 0.21% | 0.17% | 0.10% | 0.04% | 0.09% | 0.04% | -0.59% | -0.88% | -0.33% | -4.61% | -0.54% | -0.20% | -2.04% | 0.24% | -0.53% | -0.18% | 0.08% | 0.08% | 0.08% | 0.50% | 0.02% | 0.09% | 0.28% | 0.30% | 0.12% | 0.15% | 0.18% | 0.40% | 0.60% | 0.47% | 0.48% | 0.38% | 0.29% | 0.18% | 0.19% | 0.38% | 0.33% | 0.45% | 0.45% | 0.38% | 0.28% | 0.17% | 0.15% | 0.20% |
|
Return on Capital Employed
|
0.18% | 0.14% | 0.01% | -0.07% | -0.16% | -0.15% | -0.04% | 0.00% | 0.05% | 0.04% | 0.04% | -0.09% | -0.10% | -0.11% | -0.78% | -0.97% | -0.99% | -0.98% | | | 0.01% | 0.00% | 0.00% | 0.00% | -0.02% | -0.04% | -0.05% | -0.20% | -0.36% | -0.19% | | | | | 0.00% | 0.02% | | | | | | | 0.03% | 0.03% | 0.04% | 0.09% | 0.16% | 0.20% | 0.25% | | | 0.14% | 0.09% | 0.07% | 0.09% | 0.28% | 0.16% | 0.10% | 0.10% | 0.08% | 0.05% | 0.04% |
|
Return on Assets
|
0.18% | 0.15% | 0.03% | -0.05% | -0.13% | -0.13% | -0.02% | 0.01% | 0.06% | 0.05% | 0.04% | -0.08% | -0.08% | -0.09% | -0.70% | -0.87% | -0.90% | -0.92% | | | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.03% | -0.04% | -0.17% | -0.18% | -0.17% | -0.16% | | | -0.01% | -0.01% | -0.01% | 0.01% | 0.01% | | | | | 0.04% | 0.04% | 0.04% | 0.06% | 0.13% | 0.17% | 0.22% | | | 0.13% | 0.09% | 0.07% | 0.11% | 0.29% | 0.17% | 0.12% | 0.12% | 0.10% | 0.07% | 0.06% |
|
Return on Equity
|
| | | -0.08% | | | | | 0.08% | | | | | | | | | | | | 0.02% | 0.01% | | | | | | | | | -0.32% | | | | | | | 0.01% | | | | | 0.09% | 0.09% | 0.08% | 0.12% | 0.25% | 0.30% | 0.38% | | | 0.22% | 0.14% | 0.12% | 0.13% | 0.20% | 0.21% | 0.20% | 0.20% | 0.17% | 0.12% | 0.09% |