|
Gross Margin
|
30.96% | 30.62% | 27.62% | 28.55% | 30.71% | 30.43% | 31.19% | 27.62% | 28.33% | 30.17% | 33.62% | 27.61% | 31.42% | 30.33% | 33.77% | 26.87% | 30.68% | 32.47% | 34.12% | 27.66% | 32.10% | 32.33% | 33.44% | 29.63% | 32.87% | 33.43% | 35.12% | 30.82% | 34.45% | 33.48% | 35.18% | 31.42% | 32.56% | 31.70% | 33.46% | 31.94% | 31.96% | 30.83% | 34.61% | 29.21% | 29.98% | 28.62% | 31.10% | 28.14% | 31.69% | 29.85% | 31.23% | 27.08% | 28.79% | 28.29% | |
|
EBT Margin
|
2.03% | 3.91% | 5.15% | -1.51% | 3.73% | 4.54% | 5.62% | -4.64% | -18.53% | 8.30% | 9.19% | -6.68% | 3.66% | 8.74% | 11.53% | -3.25% | 8.16% | 11.35% | 12.87% | -1.97% | 9.91% | 11.58% | 12.16% | -0.93% | 17.53% | 8.74% | 4.14% | 0.03% | 7.78% | 9.36% | 12.37% | 1.50% | 8.82% | 9.66% | 11.11% | 2.54% | 9.87% | 7.95% | 11.56% | 2.89% | 2.51% | 5.76% | 7.11% | -6.41% | 9.71% | 5.73% | 10.03% | -0.23% | 9.94% | -13.30% | |
|
EBIT Margin
|
8.19% | 9.39% | 9.51% | 4.46% | 9.27% | 10.44% | 10.24% | 1.38% | 2.64% | 11.25% | 12.71% | -2.61% | 8.61% | 10.72% | 13.26% | -0.18% | 10.26% | 13.09% | 14.89% | 0.90% | 12.47% | 13.25% | 13.81% | 2.34% | 11.07% | 12.91% | 13.64% | 2.00% | 8.84% | 10.65% | 13.64% | 2.88% | 10.38% | 11.33% | 12.47% | 4.54% | 11.84% | 9.65% | 12.67% | 4.53% | 5.04% | 7.72% | 9.17% | -0.27% | 9.64% | 7.33% | 11.15% | 1.54% | 10.63% | -12.97% | |
|
EBITDA Margin
|
8.19% | 9.39% | 9.51% | 4.46% | 9.27% | 10.44% | 10.24% | 1.38% | 2.64% | 11.25% | 12.71% | -2.61% | 8.61% | 10.72% | 13.26% | -0.18% | 10.26% | 13.09% | 14.89% | 0.90% | 12.47% | 13.25% | 13.81% | 2.34% | 11.07% | 12.91% | 13.64% | 2.00% | 8.84% | 10.65% | 13.64% | 2.88% | 10.38% | 11.33% | 12.47% | 4.54% | 11.84% | 9.65% | 12.67% | 4.53% | 5.04% | 7.72% | 9.17% | -0.27% | 9.64% | 7.33% | 11.15% | 3.62% | 10.63% | -12.97% | |
|
Operating Margin
|
8.19% | 9.39% | 9.51% | 4.46% | 9.27% | 10.44% | 10.24% | 1.38% | 2.64% | 11.25% | 12.71% | -2.61% | 8.61% | 10.72% | 13.26% | -0.18% | 10.26% | 13.09% | 14.89% | 0.90% | 12.47% | 13.25% | 13.81% | 2.34% | 11.07% | 12.91% | 13.64% | 2.00% | 8.84% | 10.65% | 13.64% | 2.88% | 10.38% | 11.33% | 12.47% | 4.54% | 11.84% | 9.65% | 12.67% | 4.53% | 5.04% | 7.72% | 9.17% | -0.27% | 9.64% | 7.33% | 11.15% | 1.54% | 10.63% | -12.97% | |
|
Net Margin
|
0.20% | 0.31% | 0.70% | 0.30% | 11.33% | -0.06% | | -0.03% | | | -0.28% | -0.03% | | | -0.02% | | | | | -2.00% | 7.02% | 7.88% | 7.62% | 1.73% | 15.09% | 5.26% | 1.39% | 1.00% | 4.80% | 5.75% | 13.06% | 2.56% | 5.15% | 7.02% | 6.61% | -0.15% | 6.92% | 7.63% | 8.09% | 2.08% | 1.47% | 4.23% | 6.48% | -4.97% | 9.39% | 3.84% | 9.38% | -0.61% | 7.56% | -14.15% | |
|
FCF Margin
|
| -7.01% | 18.33% | -21.28% | 8.33% | 1.03% | 23.04% | -16.27% | -29.54% | 15.62% | 11.42% | 22.27% | -10.86% | 13.73% | 12.49% | 12.51% | -11.39% | 11.41% | 20.81% | 14.21% | -12.14% | 13.30% | 23.13% | 17.48% | -13.12% | 24.35% | 11.15% | 16.73% | -13.33% | 19.17% | 13.59% | 12.91% | -15.22% | 16.14% | 19.33% | -17.39% | -11.93% | 36.31% | 21.94% | -8.36% | -12.07% | 19.46% | 20.41% | -11.25% | -3.51% | 17.94% | 18.99% | -24.37% | 0.52% | 17.20% | |
|
Inventory Average
|
| | | | | 219.65M | 207.70M | 200.25M | 277.60M | 335.95M | 292.50M | 276.80M | 305.70M | 307.15M | 272.85M | 276.65M | 314.00M | 307.80M | 258.05M | 251.50M | 293.60M | 282.85M | 227.60M | 231.95M | 281.75M | 283.35M | 236.75M | 248.65M | 309.85M | 319.80M | 280.70M | 274.35M | 306.85M | 325.65M | 336.35M | 370.15M | 385.20M | 341.60M | 297.90M | 287.45M | 313.80M | 318.25M | 302.80M | 328.15M | 366.85M | 398.20M | 420.95M | 449.70M | 471.45M | 451.25M | |
|
Assets Average
|
| | | | | 1,093.05M | 1,083.50M | 1,080.80M | 1,786.15M | 2,540.05M | 2,530.20M | 2,454.30M | 2,431.45M | 2,425.80M | 2,386.25M | 2,342.70M | 2,358.75M | 2,362.25M | 2,262.30M | 2,130.80M | 2,120.40M | 2,110.50M | 1,990.05M | 1,946.55M | 2,082.10M | 2,190.55M | 2,110.55M | 2,381.30M | 2,790.70M | 2,870.00M | 2,827.90M | 2,776.90M | 2,801.15M | 2,825.40M | 2,794.80M | 2,806.90M | 2,890.10M | 2,837.45M | 2,755.35M | 2,720.90M | 2,714.90M | 2,736.20M | 2,872.25M | 3,025.20M | 3,087.95M | 3,123.10M | 3,081.65M | 3,095.90M | 3,095.70M | 2,960.05M | |
|
Equity Average
|
| | | | | -30.45M | -47.25M | -65.10M | 260.15M | 634.20M | 659.50M | 636.15M | 622.05M | 624.60M | 670.25M | 706.00M | 729.50M | 738.65M | 704.50M | 632.05M | 593.35M | 582.30M | 571.10M | 596.95M | 655.70M | 711.40M | 716.40M | 712.95M | 717.10M | 719.25M | 747.80M | 769.55M | 756.65M | 748.70M | 769.40M | 777.25M | 771.40M | 772.45M | 770.30M | 745.80M | 714.75M | 718.40M | 733.95M | 725.75M | 744.75M | 782.85M | 824.90M | 873.15M | 877.20M | 827.10M | |
|
Invested Capital
|
| | -79.60M | | -28.10M | -32.40M | -61.70M | -68.10M | 599.60M | 684.20M | 640.50M | 633.80M | 640.90M | 647.80M | 702.40M | 717.30M | 808.70M | 729.00M | 682.60M | 605.10M | 708.90M | 608.00M | 581.20M | 616.00M | 747.60M | 748.50M | 777.20M | 736.60M | 746.10M | 750.10M | 817.30M | 807.80M | 808.00M | 803.90M | 829.20M | 821.40M | 827.10M | 802.10M | 806.90M | 785.10M | 761.50M | 761.00M | 819.20M | 757.00M | 824.30M | 821.20M | 907.80M | 926.30M | 927.00M | 809.90M | |
|
Asset Utilization Ratio
|
| | | | | 1.21 | 1.22 | 1.21 | 0.79 | 0.62 | 0.70 | 0.74 | 0.75 | 0.74 | 0.74 | 0.74 | 0.73 | 0.73 | 0.75 | 0.77 | 0.76 | 0.74 | 0.76 | 0.77 | 0.73 | 0.70 | 0.74 | 0.69 | 0.62 | 0.63 | 0.69 | 0.72 | 0.72 | 0.70 | 0.69 | 0.69 | 0.67 | 0.69 | 0.71 | 0.72 | 0.66 | 0.63 | 0.58 | 0.56 | 0.59 | 0.61 | 0.66 | 0.66 | 0.67 | 0.68 | |
|
Interest Coverage Ratio
|
1.27 | 1.52 | 1.76 | 0.69 | 1.57 | 1.72 | 2.01 | 0.21 | 0.35 | 3.12 | 3.16 | -0.59 | 2.53 | 3.62 | 4.88 | -0.05 | 3.63 | 4.94 | 5.48 | 0.23 | 4.35 | 4.98 | 5.17 | 0.61 | 3.55 | 4.28 | 4.66 | 0.73 | 4.01 | 5.30 | 7.89 | 1.24 | 5.23 | 4.96 | 6.41 | 1.72 | 5.25 | 4.24 | 7.09 | 2.02 | 1.87 | 3.36 | 4.18 | -0.08 | 4.30 | 3.45 | 6.17 | 0.70 | 5.13 | -5.21 | |
|
Debt to Equity
|
| | -9.12 | | -25.34 | -20.52 | -10.81 | -9.80 | 2.14 | 1.78 | 1.68 | 1.66 | 1.69 | 1.57 | 1.31 | 1.30 | 1.29 | 1.23 | 1.16 | 1.41 | 1.47 | 1.47 | 1.24 | 1.18 | 1.25 | 1.08 | 0.98 | 1.43 | 1.53 | 1.43 | 1.20 | 1.24 | 1.43 | 1.35 | 1.12 | 1.32 | 1.41 | 1.20 | 1.05 | 1.29 | 1.44 | 1.26 | 1.52 | 1.70 | 1.58 | 1.43 | 1.15 | 1.31 | 1.35 | 1.37 | |
|
Debt Ratio
|
| | 0.63 | | 0.63 | 0.64 | 0.60 | 0.64 | 0.50 | 0.47 | 0.43 | 0.44 | 0.42 | 0.42 | 0.39 | 0.40 | 0.40 | 0.39 | 0.36 | 0.40 | 0.41 | 0.41 | 0.37 | 0.37 | 0.39 | 0.36 | 0.34 | 0.38 | 0.38 | 0.36 | 0.33 | 0.35 | 0.38 | 0.36 | 0.32 | 0.36 | 0.37 | 0.34 | 0.29 | 0.35 | 0.37 | 0.34 | 0.37 | 0.40 | 0.39 | 0.36 | 0.32 | 0.37 | 0.38 | 0.38 | |
|
Equity Ratio
|
| | -0.07 | | -0.02 | -0.03 | -0.06 | -0.07 | 0.23 | 0.27 | 0.25 | 0.26 | 0.25 | 0.27 | 0.29 | 0.31 | 0.31 | 0.32 | 0.31 | 0.28 | 0.28 | 0.28 | 0.30 | 0.32 | 0.31 | 0.34 | 0.34 | 0.27 | 0.25 | 0.25 | 0.28 | 0.28 | 0.26 | 0.27 | 0.28 | 0.27 | 0.26 | 0.28 | 0.28 | 0.27 | 0.26 | 0.27 | 0.24 | 0.24 | 0.25 | 0.26 | 0.28 | 0.28 | 0.28 | 0.28 | |
|
Times Interest Earned
|
1.27 | 1.52 | 1.76 | 0.69 | 1.57 | 1.72 | 2.01 | 0.21 | 0.35 | 3.12 | 3.16 | -0.59 | 2.53 | 3.62 | 4.88 | -0.05 | 3.63 | 4.94 | 5.48 | 0.23 | 4.35 | 4.98 | 5.17 | 0.61 | 3.55 | 4.28 | 4.66 | 0.73 | 4.01 | 5.30 | 7.89 | 1.24 | 5.23 | 4.96 | 6.41 | 1.72 | 5.25 | 4.24 | 7.09 | 2.02 | 1.87 | 3.36 | 4.18 | -0.08 | 4.30 | 3.45 | 6.17 | 0.70 | 5.13 | -5.21 | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12 | -0.08 | 0.08 | 0.06 | -0.09 | -0.10 | 0.03 | 0.05 | -0.19 | -0.14 | 0.07 | 0.07 | -0.13 | -0.34 | 0.07 | 0.07 | -0.07 | 2.63 | 0.09 | 0.09 |
|
Enterprise Value
|
-34.50M | -14.30M | -83.20M | -19.90M | -92.70M | -41.30M | -121.20M | -74.20M | -94.50M | -125.00M | -50.00M | -102.10M | -95.30M | -70.80M | -53.50M | -95.30M | -92.30M | -72.50M | -53.20M | -90.80M | -86.90M | -70.90M | -55.40M | -102.40M | -96.20M | -101.00M | -42.90M | -118.30M | -102.20M | -101.30M | -76.90M | -122.70M | -139.20M | -95.00M | -67.00M | -100.50M | -94.10M | -37.70M | -27.80M | -93.40M | -128.80M | -85.80M | -36.60M | -75.10M | -77.90M | -58.10M | -41.20M | -91.30M | -91.70M | -78.00M | |
|
Return on Sales
|
0.00% | 0.00% | 0.01% | 0.00% | 0.11% | 0.00% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.02% | 0.07% | 0.08% | 0.08% | 0.02% | 0.15% | 0.05% | 0.01% | 0.01% | 0.05% | 0.06% | 0.13% | 0.03% | 0.05% | 0.07% | 0.07% | 0.00% | 0.07% | 0.08% | 0.08% | 0.02% | 0.01% | 0.04% | 0.06% | -0.05% | 0.09% | 0.04% | 0.09% | -0.01% | 0.08% | -0.14% | -0.02% |
|
Return on Capital Employed
|
| | | | | 0.14% | 0.15% | 0.13% | 0.06% | 0.05% | 0.07% | 0.06% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.03% | |
|
Return on Invested Capital
|
| | | | | -1.21% | -1.06% | -0.49% | -0.54% | -0.71% | -5.59% | -1.71% | 0.12% | 0.03% | 0.18% | 0.16% | 0.15% | 0.16% | 0.16% | 0.18% | 0.19% | 0.19% | 0.18% | 0.20% | 0.19% | 0.17% | 0.17% | 0.16% | 0.13% | 0.13% | 0.20% | 0.20% | 0.20% | 0.21% | 0.15% | 0.14% | 0.15% | 0.16% | 0.18% | 0.19% | 0.15% | 0.13% | 0.11% | 0.10% | 0.15% | 0.14% | 0.16% | 0.15% | 0.14% | 0.04% | |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.01% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.01% | |
|
Return on Equity
|
| | | | | -1.33% | -0.81% | -0.57% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | 0.04% | 0.09% | 0.15% | 0.16% | 0.20% | 0.17% | 0.13% | 0.13% | 0.08% | 0.09% | 0.18% | 0.18% | 0.19% | 0.19% | 0.14% | 0.12% | 0.14% | 0.14% | 0.15% | 0.17% | 0.13% | 0.11% | 0.08% | 0.05% | 0.10% | 0.10% | 0.12% | 0.14% | 0.13% | 0.03% | |