|
Gross Margin
|
26.88% | 28.40% | 29.51% | 24.68% | 26.09% | 24.10% | 25.70% | 22.97% | 25.04% | 26.27% | 27.49% | 25.01% | 27.56% | 26.03% | 27.56% | 25.85% | 28.83% | 27.07% | 27.05% | 25.50% | 27.31% | 27.04% | 27.76% | 23.39% | 27.19% | 25.42% | 27.88% |
|
EBT Margin
|
-2.54% | 0.29% | -18.29% | -3.42% | -10.03% | -2.34% | -0.73% | -2.28% | -1.93% | -5.02% | 0.03% | 0.73% | -0.36% | 1.62% | 1.33% | -0.05% | 0.26% | 0.58% | 0.02% | -0.27% | -3.65% | -2.99% | -3.59% | -3.91% | -4.78% | -1.00% | -4.07% |
|
EBIT Margin
|
1.56% | 3.75% | 4.14% | -0.71% | -2.77% | 0.47% | -1.59% | -0.18% | 0.19% | 1.09% | 2.03% | 2.33% | 1.39% | 3.20% | 3.38% | 2.22% | 2.88% | 3.46% | 2.98% | 2.34% | -0.20% | 2.11% | 1.52% | 0.48% | 0.19% | 2.58% | 1.14% |
|
EBITDA Margin
|
1.56% | 3.75% | 4.14% | -0.71% | -2.77% | 0.47% | -1.59% | -0.18% | 0.19% | 1.09% | 2.03% | 2.33% | 1.39% | 3.20% | 3.38% | 2.22% | 2.88% | 3.46% | 8.67% | 7.36% | 5.23% | 7.60% | 7.38% | 5.22% | 5.41% | 7.48% | 6.72% |
|
Operating Margin
|
1.56% | 3.75% | 4.14% | -0.71% | -2.77% | 0.47% | -1.59% | -0.18% | 0.19% | 1.09% | 2.03% | 2.33% | 1.39% | 3.20% | 3.38% | 2.22% | 2.88% | 3.46% | 2.98% | 2.34% | -0.20% | 2.11% | 1.52% | 0.48% | 0.19% | 2.58% | 1.14% |
|
Net Margin
|
-2.54% | 0.29% | -18.37% | -3.26% | -9.42% | -2.13% | 0.14% | -1.14% | -2.12% | -5.40% | -0.20% | -0.36% | -0.60% | 1.33% | 1.09% | -0.35% | 0.05% | 0.36% | 1.44% | -0.52% | -2.88% | -2.58% | -6.33% | -2.29% | -5.13% | -1.41% | -10.01% |
|
FCF Margin
|
2.83% | -8.68% | 1.87% | -1.24% | -32.30% | 1.04% | 3.40% | 3.35% | -0.33% | 2.66% | -2.64% | -0.17% | -2.56% | 1.89% | 3.01% | -1.33% | -5.51% | -3.57% | 1.76% | 14.90% | -4.05% | -2.77% | 9.38% | 6.20% | -4.54% | 2.47% | -0.40% |
|
Inventory Average
|
| | | | 178.85M | 217.65M | 220.45M | 228.05M | 229.20M | 227.30M | 218.40M | 225.70M | 269.10M | 298.75M | 323.30M | 374.75M | 439.80M | 489.70M | 503.00M | 519.80M | 550.10M | 558.70M | 564.90M | 559.80M | 550.55M | 526.50M | 506.25M |
|
Assets Average
|
| 73.09M | 146.16M | 300.37M | 564.55M | 669.60M | 682.05M | 723.00M | 745.60M | 764.05M | 785.25M | 885.00M | 1,006.60M | 1,050.85M | 1,106.85M | 1,216.60M | 1,333.70M | 1,428.60M | 1,480.40M | 1,525.65M | 1,567.10M | 1,577.30M | 1,570.20M | 1,514.75M | 1,492.45M | 1,470.25M | 1,433.50M |
|
Equity Average
|
| 2.50M | 5.00M | -9.10M | 52.80M | 121.50M | 114.45M | 135.80M | 154.20M | 143.75M | 135.95M | 135.30M | 133.85M | 136.10M | 139.95M | 140.25M | 138.95M | 139.75M | 144.45M | 148.60M | 143.30M | 131.05M | 110.45M | 86.65M | 66.80M | 49.95M | 23.40M |
|
Invested Capital
|
-0.01M | 5.00M | 5.00M | 49.30M | 136.60M | 223.50M | 253.70M | 314.60M | 321.10M | 167.30M | 181.30M | 137.30M | 246.90M | 262.80M | 144.30M | 144.00M | 142.80M | 146.90M | 154.10M | 157.40M | 145.40M | 134.60M | 105.80M | 88.10M | 67.20M | 55.20M | 13.90M |
|
Asset Utilization Ratio
|
| | | 1.86 | 1.13 | 1.03 | 1.12 | 1.21 | 1.29 | 1.39 | 1.45 | 1.37 | 1.27 | 1.32 | 1.35 | 1.29 | 1.25 | 1.21 | 1.21 | 1.23 | 1.21 | 1.22 | 1.21 | 1.24 | 1.24 | 1.26 | 1.27 |
|
Interest Coverage Ratio
|
0.36 | 1.02 | 1.11 | -0.22 | -0.85 | 0.16 | -0.57 | -0.08 | 0.09 | 0.53 | 0.98 | 1.36 | 0.75 | 1.91 | 1.61 | 0.91 | 1.01 | 1.18 | 0.91 | 0.76 | -0.06 | 0.54 | 0.30 | 0.10 | 0.04 | 0.56 | 0.21 |
|
Debt to Equity
|
| | | -6.85 | 1.10 | 2.16 | 2.40 | 1.87 | 2.00 | 2.50 | 2.61 | 2.32 | 3.19 | 3.12 | 2.23 | 2.26 | 2.29 | 2.24 | 2.16 | 2.16 | 2.46 | 3.89 | 5.11 | 6.32 | 8.79 | 11.23 | 170.38 |
|
Debt Ratio
|
| | | 0.35 | 0.21 | 0.37 | 0.39 | 0.39 | 0.41 | 0.43 | 0.45 | 0.32 | 0.41 | 0.41 | 0.28 | 0.24 | 0.23 | 0.21 | 0.22 | 0.21 | 0.22 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 |
|
Equity Ratio
|
-0.02 | 0.03 | 0.03 | -0.05 | 0.19 | 0.17 | 0.16 | 0.21 | 0.20 | 0.17 | 0.17 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.06 | 0.05 | 0.04 | 0.03 | 0.00 |
|
Times Interest Earned
|
0.36 | 1.02 | 1.11 | -0.22 | -0.85 | 0.16 | -0.57 | -0.08 | 0.09 | 0.53 | 0.98 | 1.36 | 0.75 | 1.91 | 1.61 | 0.91 | 1.01 | 1.18 | 0.91 | 0.76 | -0.06 | 0.54 | 0.30 | 0.10 | 0.04 | 0.56 | 0.21 |
|
FCF Payout Ratio
|
| | | | | | | | | | -0.09 | -1.33 | -0.09 | 0.09 | 0.06 | -0.14 | -0.03 | -0.04 | 0.09 | 0.01 | -0.04 | -0.05 | 0.02 | 0.03 | -0.04 | 0.06 | -0.41 |
|
Enterprise Value
|
-0.03M | -1.00M | -0.98M | -4.00M | -36.40M | -6.40M | -0.10M | -1.20M | -0.60M | -1.80M | -1.20M | -2.30M | -1.60M | -0.50M | -2.10M | -2.70M | -1.70M | -2.30M | -1.40M | -31.00M | -5.60M | -4.50M | -14.60M | -13.40M | -11.10M | -13.20M | -14.10M |
|
Return on Sales
|
-0.03% | 0.00% | -0.18% | -0.03% | -0.09% | -0.02% | 0.00% | -0.01% | -0.02% | -0.05% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | -0.03% | -0.02% | -0.06% | -0.02% | -0.05% | -0.01% | -0.10% |
|
Return on Capital Employed
|
| | | -0.27% | 0.03% | 0.00% | -0.03% | -0.03% | -0.01% | 0.00% | 0.02% | 0.03% | 0.04% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Invested Capital
|
| | | 0.43% | 0.05% | 0.00% | -0.03% | -0.02% | -0.01% | 0.00% | 0.05% | 0.14% | 0.14% | 0.07% | 0.14% | 0.23% | 0.28% | 0.28% | 0.88% | 1.24% | 0.07% | 0.15% | 0.26% | 0.18% | 0.26% | 0.39% | 0.76% |
|
Return on Assets
|
| | | -0.12% | -0.09% | -0.08% | -0.04% | -0.03% | -0.02% | -0.03% | -0.03% | -0.02% | -0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.03% | -0.04% | -0.05% | -0.04% | -0.06% |
|
Return on Equity
|
| | | 3.87% | -0.94% | -0.45% | -0.23% | -0.18% | -0.08% | -0.16% | -0.17% | -0.15% | -0.12% | 0.03% | 0.07% | 0.06% | 0.08% | 0.05% | 0.07% | 0.06% | -0.03% | -0.14% | -0.48% | -0.72% | -1.06% | -1.31% | -3.38% |