|
Gross Margin
|
-37.07% | -16.29% | -2.98% | 0.65% | 4.33% | 7.24% | 9.10% | 9.05% | 10.62% | 6.42% | 6.53% | 6.44% | 5.20% | 7.75% | 10.01% | 10.72% | 9.70% | 9.71% | 11.90% | 11.66% | 9.98% | 10.69% | 11.67% | 10.87% | 10.34% | 10.57% | 11.17% | 11.79% | 11.20% | 11.12% | 12.11% | 11.77% | 13.31% | 14.86% | 16.17% | 13.96% | 14.45% | 15.21% | 15.63% | 14.38% | 15.35% | 16.37% | 15.68% | 13.36% | 12.73% | 7.96% | 16.60% | 17.27% | 18.64% | 17.65% | 18.07% | 19.85% | 18.60% | 18.72% | 17.84% | 16.85% | 16.94% | 16.81% | 16.54% | 15.18% | 14.97% | 15.04% | 13.07% | 12.28% | 13.40% | 13.68% | 12.76% | 12.67% |
|
EBT Margin
|
-56.52% | -28.66% | -15.38% | -7.67% | -1.35% | 2.64% | 3.97% | 4.10% | 4.10% | 0.45% | 1.44% | 0.67% | -0.97% | 2.52% | 4.04% | 5.46% | 5.00% | 4.76% | 7.14% | 7.23% | 6.10% | 6.59% | 7.44% | 6.44% | 5.11% | 6.05% | 6.77% | 6.02% | 5.98% | 7.60% | 7.27% | 7.08% | 6.26% | 6.22% | 8.44% | 5.89% | 6.47% | 7.86% | 7.76% | 5.85% | 5.72% | 8.49% | 7.61% | 3.05% | 3.39% | -4.11% | 7.40% | 9.45% | 10.74% | 9.61% | 10.62% | 11.22% | 10.30% | 10.60% | 9.37% | 8.37% | 8.04% | 8.34% | 7.09% | 4.51% | -0.80% | 4.52% | -3.59% | -1.07% | -0.06% | 3.08% | 1.71% | 1.20% |
|
EBIT Margin
|
-58.51% | -29.07% | -15.53% | -7.38% | -1.68% | 2.52% | 4.02% | 3.98% | 3.80% | 0.40% | 1.35% | 0.48% | -0.88% | 2.27% | 4.02% | 5.14% | 5.01% | 4.70% | 7.16% | 7.19% | 6.13% | 6.29% | 7.43% | 6.44% | 5.09% | 6.05% | 6.74% | 5.96% | 5.98% | 7.57% | 7.17% | 7.50% | 7.66% | 7.32% | 9.56% | 6.93% | 7.53% | 8.59% | 8.52% | 6.61% | 6.68% | 9.26% | 8.44% | 4.06% | 4.73% | -2.03% | 9.27% | 10.72% | 11.90% | 10.66% | 11.58% | 12.67% | 11.75% | 12.12% | 10.49% | 9.02% | 8.86% | 8.94% | 7.46% | 5.12% | 5.03% | 5.53% | -2.47% | -0.14% | 1.26% | 3.90% | 2.59% | 1.96% |
|
EBITDA Margin
|
-58.51% | -29.07% | -15.53% | -7.38% | -1.68% | 2.52% | 4.02% | 3.98% | 3.80% | 0.40% | 1.35% | 0.36% | 2.45% | 1.29% | 22.16% | 3.57% | 4.72% | 3.42% | 6.41% | 4.79% | 4.86% | 4.29% | 4.06% | 4.14% | 3.60% | 4.07% | 4.85% | 11.87% | 3.71% | 4.95% | 4.36% | 3.15% | 2.00% | 4.06% | 5.46% | 4.13% | 4.99% | 5.81% | 5.54% | 4.49% | 4.85% | 6.77% | 5.93% | 2.38% | 2.76% | -3.17% | 5.81% | 7.24% | 8.22% | 7.42% | 8.12% | 8.62% | 7.83% | 8.04% | 7.01% | 9.02% | 8.86% | 8.94% | 7.46% | 5.12% | 5.03% | 5.53% | -2.47% | -0.14% | 1.26% | 3.90% | 2.59% | 1.96% |
|
Operating Margin
|
-58.51% | -29.07% | -15.53% | -7.38% | -1.68% | 2.52% | 4.02% | 3.98% | 3.80% | 0.40% | 1.35% | 0.48% | -0.88% | 2.27% | 4.02% | 5.14% | 5.01% | 4.70% | 7.16% | 7.19% | 6.13% | 6.29% | 7.43% | 6.44% | 5.09% | 6.05% | 6.74% | 5.96% | 5.98% | 7.57% | 7.17% | 7.50% | 7.66% | 7.32% | 9.56% | 6.93% | 7.53% | 8.59% | 8.52% | 6.61% | 6.68% | 9.26% | 8.44% | 4.06% | 4.73% | -2.03% | 9.27% | 10.72% | 11.90% | 10.66% | 11.58% | 12.67% | 11.75% | 12.12% | 10.49% | 9.02% | 8.86% | 8.94% | 7.46% | 5.12% | 5.03% | 5.53% | -2.47% | -0.14% | 1.26% | 3.90% | 2.59% | 1.96% |
|
Net Margin
|
-32.64% | -16.82% | -84.48% | -1.66% | 0.64% | 4.44% | 3.97% | 3.06% | 3.11% | 0.88% | 2.72% | 0.79% | -0.69% | 2.53% | 25.17% | 3.82% | 3.55% | 3.51% | 4.96% | 5.01% | 4.19% | 4.60% | 5.26% | 4.41% | 3.45% | 4.32% | 4.67% | 3.99% | 4.14% | 5.31% | 4.99% | 4.79% | 4.12% | 4.07% | 5.48% | 3.99% | 4.72% | 5.78% | 5.56% | 4.49% | 4.99% | 6.84% | 6.01% | 2.39% | 2.75% | -3.07% | 5.75% | 7.24% | 8.22% | 7.42% | 8.12% | 8.62% | 7.83% | 8.04% | 7.01% | 6.32% | 6.09% | 6.56% | 5.68% | 3.38% | -1.81% | 3.69% | -4.04% | -0.83% | -0.06% | 2.27% | 1.76% | 0.78% |
|
FCF Margin
|
-2.87% | 31.29% | -5.47% | -6.60% | 10.13% | 24.06% | -5.78% | 1.22% | -18.08% | 1.55% | 2.62% | 0.53% | 7.24% | -0.01% | -7.58% | -5.99% | -9.59% | 8.40% | 7.50% | -6.10% | -8.62% | 14.73% | 3.89% | -9.77% | -7.36% | 16.36% | 9.65% | -5.22% | -6.20% | 13.59% | 6.22% | -1.51% | 0.52% | 12.47% | 5.61% | 5.36% | -4.43% | 7.03% | 2.20% | 8.39% | -2.96% | 4.27% | 7.87% | 12.30% | 4.42% | 8.38% | 14.12% | -1.43% | 7.54% | 7.53% | 6.57% | 2.88% | -2.63% | 12.30% | 11.08% | 0.22% | -4.00% | 13.43% | 15.94% | -4.35% | 2.02% | 11.25% | 4.09% | -4.27% | -3.05% | -4.66% | 22.02% | 2.82% |
|
Inventory Average
|
60.56M | 45.52M | 61.97M | 60.90M | 19.05M | 13.08M | 41.33M | 44.35M | 10.48M | 26.07M | 72.76M | 67.18M | 62.69M | 64.89M | 78.35M | 96.73M | 115.15M | 118.45M | 112.75M | 117.51M | 123.38M | 121.01M | 115.29M | 131.80M | 150.30M | 136.21M | 117.37M | 124.26M | 135.27M | 132.15M | 126.33M | 138.98M | 151.95M | 146.44M | 143.34M | 147.03M | 164.92M | 177.71M | 186.25M | 193.29M | 190.54M | 190.25M | 196.00M | 232.23M | 250.57M | 214.08M | 186.65M | 223.04M | 270.80M | 305.74M | 337.25M | 387.15M | 451.14M | 477.78M | 505.95M | 539.40M | 546.70M | 529.20M | 494.30M | 482.30M | 479.90M | 453.65M | 440.10M | 437.10M | 447.85M | 469.00M | 437.10M | 405.75M |
|
Assets Average
|
278.36M | 271.16M | 244.30M | 221.94M | 224.19M | 222.64M | 223.83M | 228.41M | 234.19M | 239.96M | 240.47M | 235.78M | 235.48M | 241.62M | 265.00M | 288.92M | 291.96M | 297.51M | 306.01M | 312.03M | 312.02M | 324.73M | 349.32M | 356.43M | 347.75M | 343.84M | 354.46M | 358.25M | 357.34M | 370.19M | 385.38M | 636.71M | 888.71M | 892.54M | 896.43M | 913.68M | 945.09M | 965.52M | 1,008.76M | 1,040.89M | 1,054.05M | 1,080.67M | 1,093.72M | 1,328.93M | 1,562.78M | 1,552.48M | 1,623.37M | 1,747.35M | 1,818.39M | 1,917.78M | 2,021.17M | 2,134.46M | 2,257.90M | 2,368.28M | 2,421.92M | 2,405.35M | 2,419.70M | 2,429.10M | 2,422.60M | 2,400.65M | 2,401.40M | 2,429.45M | 2,404.60M | 2,341.10M | 2,246.00M | 2,163.35M | 2,143.55M | 2,140.80M |
|
Equity Average
|
| | | | | 93.46M | 96.93M | 99.02M | 101.92M | 104.21M | 106.91M | 109.06M | 111.14M | 113.88M | 129.78M | 145.12M | 149.29M | 155.57M | 164.41M | 175.66M | 178.41M | 180.36M | 188.62M | 194.24M | 198.86M | 206.38M | 215.86M | 232.39M | 245.72M | 253.28M | 439.73M | 509.00M | 400.04M | 409.43M | 428.96M | 449.15M | 467.22M | 491.81M | 520.13M | 545.46M | 563.57M | 586.83M | 617.60M | 708.91M | 793.57M | 793.17M | 806.14M | 849.51M | 906.96M | 976.31M | 1,033.58M | 1,108.10M | 1,184.15M | 1,236.45M | 1,263.45M | 1,275.80M | 1,312.95M | 1,349.30M | 1,364.70M | 1,361.05M | 1,339.30M | 1,321.50M | 1,295.85M | 1,256.75M | 1,228.25M | 1,216.10M | 1,220.30M | 1,229.15M |
|
Invested Capital
|
| | 92.33M | | 90.58M | 96.34M | 97.53M | 100.52M | 103.33M | 105.09M | 108.73M | 109.39M | 112.89M | 114.86M | 144.69M | 145.55M | 153.03M | 158.10M | 170.73M | 180.59M | 176.24M | 184.49M | 192.75M | 195.73M | 201.99M | 210.76M | 220.96M | 243.81M | 247.63M | 258.92M | 620.55M | 739.78M | 732.08M | 703.12M | 716.25M | 727.39M | 748.91M | 757.62M | 825.89M | 809.74M | 847.58M | 862.56M | 886.51M | 1,249.12M | 1,266.33M | 1,249.78M | 1,340.10M | 1,388.09M | 1,462.65M | 1,534.71M | 1,585.46M | 1,692.04M | 1,745.99M | 1,805.35M | 1,808.90M | 1,879.00M | 1,928.30M | 1,953.00M | 1,960.50M | 1,947.10M | 2,019.40M | 1,954.80M | 1,910.40M | 1,877.90M | 1,755.70M | 1,755.80M | 1,765.20M | 1,774.60M |
|
Asset Utilization Ratio
|
0.40 | 0.08 | 0.87 | 1.01 | 1.35 | 1.73 | 2.01 | 2.15 | 2.08 | 2.04 | 2.06 | 2.14 | 2.25 | 2.28 | 2.20 | 2.23 | 2.36 | 2.53 | 2.62 | 2.67 | 2.83 | 2.81 | 2.71 | 2.66 | 2.74 | 2.83 | 2.75 | 2.70 | 2.68 | 2.60 | 2.53 | 1.58 | 1.30 | 1.52 | 1.73 | 1.92 | 1.96 | 2.00 | 2.00 | 1.98 | 1.92 | 1.84 | 1.82 | 1.57 | 1.46 | 1.38 | 1.45 | 1.47 | 1.53 | 1.74 | 1.80 | 1.87 | 1.91 | 2.03 | 2.05 | 1.98 | 1.84 | 1.61 | 1.44 | 1.38 | 1.31 | 1.24 | 1.24 | 1.21 | 1.23 | 1.27 | 1.31 | 1.34 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.31 | 5.48 | 6.62 | 8.26 | 6.52 | 7.17 | 11.57 | 10.44 | 7.25 | 6.65 | 11.02 | 9.64 | 3.95 | 3.43 | -0.97 | 4.78 | 8.55 | 9.95 | 10.01 | 11.79 | 14.35 | 13.28 | 16.83 | 12.13 | 14.56 | 14.49 | 15.48 | 14.02 | 9.54 | 6.68 | 7.50 | -3.02 | -0.16 | 1.15 | 4.51 | 3.05 | 2.51 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86 | 0.82 | 0.69 | 0.62 | 0.59 | 0.57 | 0.50 | 0.55 | 0.46 | 0.49 | 0.43 | 0.40 | 0.59 | 0.58 | 0.59 | 0.62 | 0.59 | 0.55 | 0.52 | 0.50 | 0.46 | 0.44 | 0.43 | 0.43 | 0.46 | 0.44 | 0.43 | 0.43 | 0.44 | 0.52 | 0.53 | 0.55 | 0.56 | 0.49 | 0.44 | 0.44 | 0.44 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39 | 0.37 | 0.32 | 0.30 | 0.29 | 0.28 | 0.26 | 0.28 | 0.25 | 0.26 | 0.24 | 0.23 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.26 | 0.26 | 0.24 | 0.23 | 0.22 | 0.23 | 0.25 | 0.24 | 0.25 | 0.24 | 0.25 | 0.29 | 0.29 | 0.29 | 0.30 | 0.27 | 0.25 | 0.25 | 0.25 |
|
Equity Ratio
|
| | 0.42 | | 0.40 | 0.44 | 0.43 | 0.44 | 0.43 | 0.44 | 0.45 | 0.47 | 0.47 | 0.47 | 0.51 | 0.50 | 0.52 | 0.52 | 0.55 | 0.57 | 0.57 | 0.54 | 0.54 | 0.55 | 0.59 | 0.61 | 0.61 | 0.69 | 0.69 | 0.68 | 1.59 | 0.45 | 0.45 | 0.47 | 0.49 | 0.49 | 0.49 | 0.52 | 0.51 | 0.54 | 0.53 | 0.56 | 0.57 | 0.51 | 0.51 | 0.51 | 0.48 | 0.49 | 0.51 | 0.51 | 0.51 | 0.53 | 0.52 | 0.52 | 0.52 | 0.54 | 0.55 | 0.56 | 0.56 | 0.57 | 0.54 | 0.54 | 0.53 | 0.54 | 0.55 | 0.57 | 0.57 | 0.58 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.31 | 5.48 | 6.62 | 8.26 | 6.52 | 7.17 | 11.57 | 10.44 | 7.25 | 6.65 | 11.02 | 9.64 | 3.95 | 3.43 | -0.97 | 4.78 | 8.55 | 9.95 | 10.01 | 11.79 | 14.35 | 13.28 | 16.83 | 12.13 | 14.56 | 14.49 | 15.48 | 14.02 | 9.54 | 6.68 | 7.50 | -3.02 | -0.16 | 1.15 | 4.51 | 3.05 | 2.51 |
|
FCF Payout Ratio
|
3.82 | | | | | | | | | | | | | | | | | | | | | | | -0.11 | -0.14 | 0.06 | 0.10 | -0.24 | -0.19 | 0.07 | 0.17 | -0.86 | 1.66 | 0.05 | 0.12 | | -0.31 | 0.08 | 0.27 | 0.08 | -0.28 | 0.15 | 0.08 | 0.05 | 0.13 | 0.11 | 0.04 | -0.36 | 0.06 | 0.06 | 0.06 | 0.18 | -0.20 | 0.03 | 0.04 | 4.05 | -0.24 | 0.07 | 0.07 | -0.29 | 0.64 | 0.10 | 0.31 | -0.38 | -0.51 | -0.26 | 0.06 | 0.52 |
|
Enterprise Value
|
-27.45M | -41.71M | -50.07M | -42.91M | -50.61M | -77.45M | -69.31M | -86.42M | -62.79M | -65.48M | -62.68M | -71.55M | -80.80M | -81.08M | -62.68M | -44.33M | -26.23M | -47.03M | -64.28M | -49.74M | -16.26M | -50.49M | -57.80M | -27.80M | -7.94M | -49.22M | -70.24M | -55.72M | -36.87M | -71.25M | -85.58M | -25.58M | -10.93M | -24.37M | -35.95M | -54.47M | -27.44M | -39.03M | -2.34M | -0.70M | -3.02M | -4.18M | -37.43M | -101.33M | -122.94M | -152.48M | -292.57M | -272.94M | -333.01M | -405.84M | -434.56M | -211.38M | -134.83M | -238.07M | -282.20M | -271.70M | -229.30M | -225.90M | -309.90M | -219.60M | -265.70M | -318.10M | -330.90M | -262.50M | -115.50M | -10.50M | -174.00M | -181.70M |
|
Return on Sales
|
-0.33% | -0.17% | -0.84% | -0.02% | 0.01% | 0.04% | 0.04% | 0.03% | 0.03% | 0.01% | 0.03% | 0.01% | -0.01% | 0.03% | 0.25% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.04% | 0.05% | 0.07% | 0.06% | 0.02% | 0.03% | -0.03% | 0.06% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.03% | -0.02% | 0.04% | -0.04% | -0.01% | 0.00% | 0.02% | 0.02% | 0.01% |
|
Return on Capital Employed
|
-0.18% | -0.30% | -0.31% | -0.29% | -0.19% | -0.08% | 0.00% | 0.06% | 0.10% | 0.08% | 0.06% | 0.04% | 0.01% | 0.03% | 0.05% | 0.08% | 0.13% | 0.16% | 0.19% | 0.21% | 0.23% | 0.26% | 0.26% | 0.24% | 0.22% | 0.23% | 0.22% | 0.21% | 0.22% | 0.23% | 0.22% | 0.14% | 0.12% | 0.14% | 0.17% | 0.19% | 0.19% | 0.20% | 0.20% | 0.19% | 0.18% | 0.18% | 0.17% | 0.14% | 0.11% | 0.07% | 0.09% | 0.12% | 0.16% | 0.23% | 0.25% | 0.27% | 0.28% | 0.32% | 0.31% | 0.27% | 0.23% | 0.18% | 0.15% | 0.12% | 0.10% | 0.09% | 0.05% | 0.03% | 0.02% | 0.01% | 0.03% | 0.04% |
|
Return on Invested Capital
|
| | | | | -0.49% | 0.07% | 0.15% | 0.17% | 0.12% | 0.10% | 0.08% | 0.04% | 0.06% | 0.33% | 0.34% | 0.38% | 0.39% | 0.19% | 0.20% | 0.22% | 0.23% | 0.24% | 0.22% | 0.21% | 0.21% | 0.19% | 0.17% | 0.17% | 0.17% | 0.10% | 0.07% | 0.08% | 0.09% | 0.12% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.11% | 0.09% | 0.06% | 0.07% | 0.10% | 0.13% | 0.18% | 0.20% | 0.22% | 0.23% | 0.25% | 0.25% | 0.21% | 0.18% | 0.14% | 0.12% | 0.10% | 0.08% | 0.06% | 0.02% | 0.21% | -0.04% | 0.02% | 0.03% | 0.03% |
|
Return on Assets
|
-0.12% | -0.23% | -0.32% | -0.32% | -0.27% | -0.20% | 0.05% | 0.07% | 0.08% | 0.05% | 0.05% | 0.04% | 0.02% | 0.03% | 0.17% | 0.18% | 0.20% | 0.21% | 0.10% | 0.11% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.06% | 0.03% | 0.04% | 0.06% | 0.09% | 0.13% | 0.14% | 0.15% | 0.15% | 0.17% | 0.16% | 0.15% | 0.13% | 0.10% | 0.09% | 0.08% | 0.05% | 0.04% | 0.01% | -0.01% | 0.00% | -0.01% | 0.01% | 0.02% |
|
Return on Equity
|
| | | | | -0.48% | 0.11% | 0.16% | 0.18% | 0.13% | 0.11% | 0.08% | 0.04% | 0.07% | 0.35% | 0.35% | 0.39% | 0.40% | 0.19% | 0.20% | 0.22% | 0.24% | 0.24% | 0.23% | 0.21% | 0.21% | 0.19% | 0.17% | 0.17% | 0.17% | 0.10% | 0.10% | 0.14% | 0.15% | 0.17% | 0.17% | 0.18% | 0.20% | 0.20% | 0.20% | 0.19% | 0.19% | 0.18% | 0.15% | 0.13% | 0.06% | 0.08% | 0.12% | 0.17% | 0.25% | 0.27% | 0.29% | 0.29% | 0.32% | 0.31% | 0.28% | 0.24% | 0.19% | 0.16% | 0.13% | 0.09% | 0.07% | 0.01% | -0.01% | 0.00% | -0.01% | 0.02% | 0.03% |