|
Gross Margin
|
2,250.00% | 200.00% | 18.63% | 12.99% | 21.95% | 5.35% | 2.31% | 7.73% | 9.38% | 7.28% | 8.34% | 7.80% | 7.56% | 7.94% | 10.86% | 9.46% | 10.12% | 9.10% | 11.24% | 608.33% | 11.33% | 11.73% | 14.85% | 13.73% | 12.19% | 13.00% | 14.09% | 15.09% | 14.10% | 13.64% | 15.81% | 15.93% | 14.34% | 14.90% | 17.19% | 15.85% | 13.72% | 12.04% | 13.13% | 8.96% | 9.55% | 11.49% | 13.98% | 8.24% | 1.08% | 13.25% | 11.31% | 9.79% | 5.74% | 7.45% | 12.60% | 9.29% | 8.73% | 10.14% | 10.71% | 11.38% | 10.58% | 14.10% | 13.13% | 12.75% | 14.50% | 13.37% | 14.27% | 14.78% | 14.55% | 14.29% |
|
EBT Margin
|
1,150.00% | -170.00% | -0.78% | 26.05% | 14.34% | -6.53% | -6.01% | 4.32% | 3.81% | 4.24% | 5.67% | 0.76% | 7.50% | 4.43% | 4.33% | 5.11% | 7.52% | 5.73% | 36.37% | 116.67% | -7.55% | -1.39% | -1.02% | 4.04% | 10.96% | 3.84% | -10.38% | 6.11% | 6.21% | 3.90% | 4.17% | 9.26% | 7.49% | 7.19% | 4.39% | 10.81% | 6.46% | 4.70% | 6.43% | 1.49% | 2.18% | 4.24% | 6.45% | -4.82% | -10.78% | 2.95% | 3.68% | 4.16% | -1.15% | 1.74% | 5.85% | 3.79% | 3.54% | 5.65% | 5.26% | 5.38% | 3.66% | 9.07% | 7.78% | 6.75% | 9.86% | 5.20% | 8.95% | 10.17% | 10.01% | 8.83% |
|
EBIT Margin
|
3,350.00% | -105.00% | -22.52% | 5.08% | 12.92% | -1.85% | -6.24% | 2.43% | 3.23% | 2.46% | 501.62% | -1.16% | 1.77% | 2.34% | 24.21% | 1.77% | 5.22% | 3.50% | 14.67% | -75.00% | -0.80% | 1.89% | 2.66% | 6.25% | 2.71% | 5.32% | 4.08% | 6.86% | 7.12% | 6.75% | 8.33% | 9.51% | 7.36% | 7.71% | 9.03% | 10.32% | 6.46% | 6.17% | 5.75% | 1.22% | 1.64% | 4.38% | 6.72% | -0.16% | -9.97% | 7.23% | 4.57% | 3.75% | -1.80% | 0.79% | 7.00% | 3.67% | 3.42% | 5.46% | 5.64% | 6.00% | 5.09% | 8.88% | 7.98% | 7.18% | 9.57% | 5.31% | 8.41% | 9.74% | 9.60% | 8.51% |
|
EBITDA Margin
|
3,350.00% | -105.00% | -22.52% | 5.08% | 8.46% | -1.85% | -6.24% | 6.43% | 4.55% | -5.34% | 501.62% | 2.10% | 1.83% | 5.91% | 24.21% | 2.59% | 3.11% | 7.75% | 14.67% | 225.00% | -26.04% | -14.12% | 2.66% | 2.45% | 283.62% | -2.35% | 4.08% | 5.24% | 3.75% | 4.55% | 8.33% | 11.11% | 7.24% | 7.71% | 9.03% | 11.30% | -1.19% | 1.17% | 5.75% | 2.85% | 0.55% | -0.68% | 6.72% | -11.35% | -10.78% | 4.02% | 4.57% | 0.13% | 1.31% | 0.16% | 7.00% | 3.30% | -2.48% | 1.46% | 5.64% | 5.48% | 0.41% | 5.72% | 7.98% | 3.11% | 5.42% | 7.04% | 8.41% | 9.31% | 10.94% | 6.54% |
|
Operating Margin
|
3,350.00% | -105.00% | -22.52% | 5.08% | 12.92% | -1.85% | -6.24% | 2.43% | 3.23% | 2.46% | 501.62% | -1.16% | 1.77% | 2.34% | 24.21% | 1.77% | 5.22% | 3.50% | 14.67% | -75.00% | -0.80% | 1.89% | 2.66% | 6.25% | 2.71% | 5.32% | 4.08% | 6.86% | 7.12% | 6.75% | 8.33% | 9.51% | 7.36% | 7.71% | 9.03% | 10.32% | 6.46% | 6.17% | 5.75% | 1.22% | 1.64% | 4.38% | 6.72% | -0.16% | -9.97% | 7.23% | 4.57% | 3.75% | -1.80% | 0.79% | 7.00% | 3.67% | 3.42% | 5.46% | 5.64% | 6.00% | 5.09% | 8.88% | 7.98% | 7.18% | 9.57% | 5.31% | 8.41% | 9.74% | 9.60% | 8.51% |
|
Net Margin
|
-11,800.00% | -250.00% | -45.96% | 5.65% | -3.99% | -25.91% | -27.86% | -37.24% | | 0.21% | | 0.17% | -0.06% | -0.31% | 28.62% | | 0.25% | -0.13% | | -50.00% | -20.68% | 2.77% | -12.18% | 5.64% | 265.89% | -1.36% | 11.37% | -1.62% | -1.16% | 0.91% | -3.06% | 0.99% | | | 1.13% | 0.25% | -0.13% | 0.15% | -0.14% | | | | -0.13% | | | 1.34% | 2.54% | 2.55% | -1.80% | 1.11% | 4.45% | 2.81% | 2.71% | 4.78% | 3.29% | 3.93% | 2.34% | 7.00% | 37.68% | 4.72% | 7.40% | 4.08% | 13.31% | 7.17% | 7.12% | 6.43% |
|
FCF Margin
|
-12,500.00% | 392.50% | 4.97% | 7.78% | 3.41% | | | -5.68% | -0.05% | | | -1.98% | -3.60% | 6.90% | | 3.72% | -0.93% | -1.95% | | 366.67% | -8.75% | -3.66% | -3.43% | 14.46% | -4.43% | 5.07% | 3.46% | -10.35% | 7.76% | 0.65% | 7.23% | -5.31% | 10.47% | 5.75% | 10.79% | 9.95% | 5.94% | -2.79% | 13.27% | 0.54% | 7.78% | 7.80% | 8.74% | 3.89% | -10.24% | 14.73% | 9.02% | 1.47% | -1.64% | -2.06% | 8.91% | -2.57% | -6.01% | 7.21% | 15.51% | -1.96% | 6.21% | 12.52% | 9.90% | 7.40% | 5.62% | 10.00% | 21.62% | 7.49% | 9.80% | 13.85% |
|
Inventory Average
|
216.00M | 41.50M | 79.50M | 199.00M | 336.00M | 151.50M | 172.50M | 177.00M | 189.00M | 412.50M | 214.80M | 202.30M | 380.50M | 394.00M | 293.05M | 302.55M | 421.00M | 434.50M | 325.90M | 343.40M | 475.50M | 512.00M | 385.00M | 374.50M | 372.50M | 203.00M | 194.50M | 184.50M | 184.50M | 181.50M | 163.50M | 156.50M | 163.50M | 169.50M | 181.50M | 194.00M | 198.00M | 209.50M | 203.00M | 189.50M | 191.00M | 189.50M | 180.50M | 174.50M | 175.00M | 167.00M | 170.50M | 182.50M | 199.00M | 231.50M | 257.50M | 296.50M | 318.50M | 323.50M | 344.50M | 353.00M | 343.50M | 323.50M | 308.00M | 320.00M | 326.50M | 316.00M | 302.00M | 296.50M | 303.00M | 304.50M |
|
Assets Average
|
3,002.50M | 1,547.00M | 3,080.00M | 4,074.50M | 5,058.50M | 5,036.00M | 5,060.50M | 5,298.00M | 5,521.50M | 5,414.00M | 4,168.42M | 4,130.42M | 5,101.00M | 5,107.00M | 4,415.30M | 4,513.80M | 5,394.50M | 5,363.00M | 4,896.80M | 5,304.80M | 5,884.50M | 5,671.00M | 5,508.00M | 5,331.00M | 5,138.50M | 4,902.00M | 4,773.50M | 3,524.50M | 2,356.00M | 2,358.50M | 2,373.00M | 2,305.50M | 2,242.00M | 2,262.50M | 2,291.50M | 2,224.50M | 2,090.50M | 2,017.00M | 2,002.50M | 2,094.50M | 2,187.00M | 2,178.00M | 2,217.50M | 2,379.50M | 2,404.00M | 2,242.00M | 2,217.50M | 2,221.00M | 2,146.50M | 2,091.00M | 2,147.00M | 2,238.50M | 2,194.50M | 2,236.00M | 2,388.00M | 2,427.50M | 2,363.00M | 2,339.00M | 2,542.00M | 2,733.00M | 2,735.00M | 2,812.00M | 2,877.50M | 2,929.50M | 3,094.50M | 3,223.00M |
|
Equity Average
|
-640.00M | -869.00M | -989.50M | -2783.50M | -2492.00M | -589.00M | -753.50M | 660.50M | 2,107.00M | 2,111.50M | 1,412.09M | 1,424.09M | 2,109.50M | 2,175.00M | 1,774.20M | 1,682.70M | 2,068.00M | 2,091.00M | 1,733.35M | 2,112.35M | 2,532.00M | 2,199.00M | 1,999.00M | 1,822.00M | 2,336.50M | 2,849.00M | 2,023.50M | 965.50M | 748.00M | 779.00M | 759.00M | 702.00M | 692.50M | 719.00M | 747.00M | 688.00M | 615.50M | 603.50M | 586.50M | 593.50M | 599.00M | 588.50M | 589.50M | 548.00M | 484.50M | 485.00M | 506.00M | 508.00M | 496.50M | 490.00M | 554.50M | 629.00M | 634.00M | 637.50M | 711.50M | 790.50M | 792.50M | 789.50M | 962.00M | 1,128.50M | 1,166.00M | 1,235.50M | 1,291.50M | 1,353.50M | 1,447.50M | 1,530.00M |
|
Invested Capital
|
-750.00M | -983.00M | -987.00M | -4351.00M | -192.00M | -563.00M | -609.00M | 2,138.00M | 2,247.00M | 2,148.00M | 757.18M | 2,184.00M | 2,222.00M | 2,311.00M | 1,326.40M | 2,138.00M | 2,226.00M | 2,215.00M | 1,381.71M | 3,354.00M | 2,348.00M | 2,318.00M | 1,850.00M | 1,947.00M | 2,879.00M | 2,881.00M | 1,236.00M | 768.00M | 789.00M | 818.00M | 760.00M | 729.00M | 747.00M | 777.00M | 807.00M | 650.00M | 646.00M | 623.00M | 639.00M | 661.00M | 647.00M | 631.00M | 632.00M | 537.00M | 490.00M | 502.00M | 510.00M | 506.00M | 493.00M | 498.00M | 620.00M | 642.00M | 626.00M | 658.00M | 787.00M | 828.00M | 799.00M | 819.00M | 1,141.00M | 1,152.00M | 1,216.00M | 1,291.00M | 1,328.00M | 1,415.00M | 1,516.00M | 1,580.00M |
|
Asset Utilization Ratio
|
0.07 | 0.11 | 0.24 | 0.56 | 0.83 | 1.21 | 1.42 | 1.40 | 1.37 | 1.39 | 1.81 | 1.79 | 1.38 | 1.32 | 1.55 | 1.49 | 1.23 | 1.21 | 1.30 | 0.90 | 0.63 | 0.53 | 0.38 | 0.54 | 0.62 | 0.66 | 0.68 | 0.92 | 1.35 | 1.34 | 1.33 | 1.37 | 1.41 | 1.40 | 1.37 | 1.42 | 1.50 | 1.51 | 1.49 | 1.39 | 1.32 | 1.35 | 1.33 | 1.20 | 1.04 | 1.12 | 1.15 | 1.19 | 1.35 | 1.33 | 1.29 | 1.27 | 1.40 | 1.56 | 1.57 | 1.61 | 1.71 | 1.72 | 1.56 | 1.43 | 1.44 | 1.39 | 1.34 | 1.32 | 1.24 | 1.17 |
|
Interest Coverage Ratio
|
1.22 | -0.89 | -18.13 | 11.57 | 41.00 | -0.28 | -3.09 | 3.00 | 5.50 | 4.70 | -0.00M | -1.67 | 3.00 | 2.24 | -83.58 | 2.15 | 8.40 | 4.33 | | -0.90 | -0.57 | 2.50 | 5.25 | 10.20 | 3.14 | 14.33 | 8.25 | 13.75 | 13.75 | 8.67 | 17.00 | 12.83 | 11.40 | 14.75 | 12.00 | 21.00 | 16.33 | 10.50 | 14.00 | 3.00 | 4.00 | 8.00 | 16.67 | -0.33 | -7.40 | 9.00 | 18.00 | 9.33 | -3.67 | 2.50 | 27.50 | 10.00 | 7.25 | 18.67 | 15.00 | 11.60 | 12.50 | 22.50 | 19.75 | 16.75 | 24.25 | 13.00 | 26.33 | 30.33 | 23.25 | 26.00 |
|
Debt to Equity
|
-0.08 | -0.01 | -0.01 | -0.05 | -0.55 | -0.28 | -0.19 | 0.28 | 0.28 | 0.28 | | 0.29 | 0.28 | 0.27 | 0.06 | 0.38 | 0.38 | 0.39 | 0.14 | 0.25 | 0.42 | 0.45 | 0.34 | 0.52 | 0.13 | 0.13 | 0.32 | 0.52 | 0.49 | 0.47 | 0.53 | 0.58 | 0.55 | 0.53 | 0.52 | 0.62 | 0.61 | 0.64 | 0.70 | 0.67 | 0.68 | 0.68 | 0.65 | 1.56 | 1.65 | 0.69 | 0.68 | 0.69 | 0.73 | 0.72 | 0.57 | 0.54 | 0.56 | 0.54 | 0.45 | 0.44 | 0.45 | 0.43 | 0.30 | 0.29 | 0.27 | 0.25 | 0.24 | 0.23 | 0.21 | 0.20 |
|
Debt Ratio
|
0.94 | 0.00 | 0.00 | 0.05 | 0.04 | 0.04 | 0.03 | 0.10 | 0.11 | 0.11 | | 0.12 | 0.12 | 0.12 | 0.02 | 0.14 | 0.15 | 0.15 | 0.04 | 0.12 | 0.16 | 0.17 | 0.12 | 0.18 | 0.08 | 0.08 | 0.08 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.20 | 0.19 | 0.18 | 0.18 | 0.17 | 0.32 | 0.33 | 0.16 | 0.15 | 0.16 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 |
|
Equity Ratio
|
-11.72 | -0.33 | -0.32 | -0.91 | -0.08 | -0.15 | -0.14 | 0.38 | 0.39 | 0.39 | 0.24 | 0.41 | 0.42 | 0.43 | 0.36 | 0.38 | 0.39 | 0.39 | 0.31 | 0.46 | 0.39 | 0.38 | 0.34 | 0.34 | 0.58 | 0.59 | 0.26 | 0.31 | 0.33 | 0.33 | 0.31 | 0.30 | 0.31 | 0.32 | 0.33 | 0.29 | 0.30 | 0.30 | 0.29 | 0.28 | 0.27 | 0.27 | 0.26 | 0.20 | 0.20 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.28 | 0.29 | 0.29 | 0.28 | 0.32 | 0.34 | 0.34 | 0.34 | 0.41 | 0.41 | 0.44 | 0.44 | 0.46 | 0.47 | 0.47 | 0.48 |
|
Times Interest Earned
|
1.22 | -0.89 | -18.13 | 11.57 | 41.00 | -0.28 | -3.09 | 3.00 | 5.50 | 4.70 | -0.00M | -1.67 | 3.00 | 2.24 | -83.58 | 2.15 | 8.40 | 4.33 | | -0.90 | -0.57 | 2.50 | 5.25 | 10.20 | 3.14 | 14.33 | 8.25 | 13.75 | 13.75 | 8.67 | 17.00 | 12.83 | 11.40 | 14.75 | 12.00 | 21.00 | 16.33 | 10.50 | 14.00 | 3.00 | 4.00 | 8.00 | 16.67 | -0.33 | -7.40 | 9.00 | 18.00 | 9.33 | -3.67 | 2.50 | 27.50 | 10.00 | 7.25 | 18.67 | 15.00 | 11.60 | 12.50 | 22.50 | 19.75 | 16.75 | 24.25 | 13.00 | 26.33 | 30.33 | 23.25 | 26.00 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | 0.01 | | | -1.47 | | | 0.36 | -0.66 | -1.34 | -0.48 | 0.03 | -0.78 | | 0.86 | -20.92 | | | | -0.02 | 0.12 | 0.41 | 0.10 | 0.17 | | | 0.14 | | | 0.12 | 0.03 | 0.28 | | | | | -0.10 | -2.46 | 0.03 | | | | 0.01 | -0.42 | 0.11 | 0.09 | 0.02 | | | | 0.06 | 0.06 | 0.15 | 0.06 |
|
Enterprise Value
|
-767.00M | -321.00M | -813.00M | -1095.00M | -1099.00M | -1160.00M | -1113.00M | -975.00M | -126.00M | -64.00M | -1002.07M | -3.00M | 14.00M | -178.00M | -674.80M | -247.00M | -238.00M | -65.00M | -1118.13M | -816.00M | -375.00M | 34.00M | 480.00M | 33.00M | -2695.00M | -2749.00M | -2633.00M | -655.00M | -698.00M | -704.00M | -740.00M | -556.00M | -594.00M | -614.00M | -582.00M | -414.00M | -425.00M | -324.00M | -346.00M | -314.00M | -319.00M | -333.00M | -351.00M | -715.00M | -645.00M | -314.00M | -373.00M | -360.00M | -373.00M | -303.00M | -352.00M | -301.00M | -228.00M | -268.00M | -421.00M | -397.00M | -382.00M | -404.00M | -430.00M | -419.00M | -420.00M | -462.00M | -542.00M | -571.00M | -592.00M | -683.00M |
|
Return on Sales
|
4.50% | -2.48% | -0.01% | 0.26% | 0.13% | -0.09% | -0.07% | 0.00% | -0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.29% | 0.08% | 0.00% | 0.00% | 0.00% | -0.50% | -0.21% | 0.03% | -0.12% | 0.06% | 2.66% | -0.01% | 0.11% | -0.02% | -0.01% | 0.01% | -0.03% | 0.01% | 0.00% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.03% | -0.02% | 0.01% | 0.04% | 0.03% | 0.03% | 0.05% | 0.03% | 0.04% | 0.02% | 0.07% | 0.38% | 0.05% | 0.07% | 0.04% | 0.13% | 0.07% | 0.07% | 0.06% |
|
Return on Capital Employed
|
0.01% | -0.03% | -0.09% | -0.02% | 0.04% | 0.04% | 0.05% | 0.04% | -0.01% | 0.01% | 3.96% | 3.61% | 2.46% | 2.47% | 0.23% | 0.19% | 0.16% | 0.16% | 0.22% | 0.13% | 0.07% | 0.07% | 0.01% | 0.02% | 0.03% | 0.03% | 0.07% | 0.06% | 0.13% | 0.13% | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.17% | 0.10% | 0.07% | 0.07% | 0.07% | 0.06% | 0.02% | 0.05% | 0.04% | 0.06% | 0.08% | 0.04% | 0.06% | 0.06% | 0.09% | 0.14% | 0.13% | 0.14% | 0.15% | 0.19% | 0.17% | 0.16% | 0.18% | 0.16% | 0.15% | 0.16% | 0.14% | 0.15% |
|
Return on Invested Capital
|
0.04% | 0.08% | 0.33% | 0.01% | -0.06% | -0.33% | -0.24% | 0.00% | -0.04% | 0.00% | 5.67% | 5.48% | 3.59% | 3.38% | 0.24% | 0.33% | 0.29% | 0.30% | 0.22% | 0.14% | 0.09% | 0.10% | 0.02% | 0.09% | 0.02% | 0.03% | 0.04% | 0.11% | 0.18% | 0.21% | 0.18% | 0.21% | 0.22% | 0.23% | 0.26% | 0.29% | 0.31% | 0.28% | 0.28% | 0.19% | 0.14% | 0.12% | 0.13% | 0.07% | -0.21% | 3.73% | 0.25% | 0.03% | 0.11% | 0.06% | 0.09% | 0.08% | 0.14% | 0.21% | 0.18% | 0.19% | 0.20% | 0.23% | 0.56% | 0.48% | 0.48% | 0.43% | 0.21% | 0.22% | 0.20% | 0.20% |
|
Return on Assets
|
-0.10% | -0.19% | -0.09% | 0.08% | 0.11% | 0.09% | 0.07% | -0.01% | -0.05% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.12% | 0.11% | 0.10% | 0.10% | 0.00% | 0.00% | -0.02% | -0.02% | -0.03% | -0.02% | 0.41% | 0.43% | 0.48% | 0.63% | 0.03% | 0.03% | -0.02% | -0.01% | 0.00% | -0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.20% | 0.19% | 0.21% | 0.19% | 0.10% | 0.10% | 0.10% | 0.10% |
|
Return on Equity
|
0.45% | 0.34% | 0.28% | -0.11% | -0.22% | -0.80% | -0.47% | -0.07% | -0.14% | -0.05% | 0.01% | 0.00% | 0.00% | 0.00% | 0.29% | 0.31% | 0.25% | 0.25% | 0.00% | 0.00% | -0.04% | -0.04% | -0.09% | -0.07% | 0.91% | 0.74% | 1.13% | 2.31% | 0.08% | 0.10% | -0.05% | -0.03% | -0.01% | -0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.06% | 0.10% | 0.08% | 0.07% | 0.09% | 0.09% | 0.14% | 0.20% | 0.18% | 0.18% | 0.18% | 0.21% | 0.52% | 0.45% | 0.48% | 0.43% | 0.22% | 0.23% | 0.21% | 0.21% |