|
Gross Margin
|
100.00% | -276.36% | 38.82% | 18.46% | 11.30% | 19.27% | 15.34% | 24.30% | 11.07% | 62.40% | 17.03% | 5.28% | 7.72% | 6.80% | 10.05% | 12.27% | 24.76% | 40.19% | 48.19% | 53.05% | 36.30% | 33.31% | 40.83% | 32.02% | 23.89% | 30.32% | 24.97% | 17.43% | 10.89% | 12.41% | 5.15% | 12.78% | 12.37% |
|
EBT Margin
|
0.36% | 11.12% | 12.10% | 14.12% | 3.13% | -1.68% | 0.53% | 3.55% | -8.87% | -50.64% | -9.53% | -23.09% | -20.42% | -16.99% | -8.46% | -4.70% | 12.93% | 31.34% | 41.09% | 48.10% | 29.73% | 25.86% | 34.37% | 25.04% | 15.20% | 21.31% | 16.34% | 7.98% | -0.04% | 0.92% | -8.53% | -1.13% | -1.68% |
|
EBIT Margin
|
2.61% | 13.53% | 14.06% | 16.02% | 5.32% | 3.04% | 2.92% | 10.20% | -4.98% | -45.61% | -4.89% | -19.01% | -14.52% | -10.80% | -4.27% | -0.55% | 15.41% | 33.55% | 42.27% | 48.54% | 30.18% | 26.31% | 34.51% | 25.41% | 15.79% | 22.22% | 16.42% | 8.79% | 0.79% | 1.62% | -7.55% | 0.48% | -0.48% |
|
EBITDA Margin
|
2.61% | 13.53% | 14.06% | 16.02% | 5.32% | 3.04% | 2.92% | 10.20% | -4.98% | -45.61% | -4.89% | -19.01% | -14.52% | -10.80% | -4.27% | -0.55% | 15.41% | 33.55% | 42.27% | 48.54% | 30.18% | 26.31% | 34.51% | 25.41% | 15.79% | 22.22% | 16.42% | 8.79% | 0.79% | 1.62% | -7.55% | 0.48% | -0.48% |
|
Operating Margin
|
2.61% | 13.53% | 14.06% | 16.02% | 5.32% | 3.04% | 2.92% | 10.20% | -4.98% | -45.61% | -4.89% | -19.01% | -14.52% | -10.80% | -4.27% | -0.55% | 15.41% | 33.55% | 42.27% | 48.54% | 30.18% | 26.31% | 34.51% | 25.41% | 15.79% | 22.22% | 16.42% | 8.79% | 0.79% | 1.62% | -7.55% | 0.48% | -0.48% |
|
Net Margin
|
0.11% | -5.11% | -0.28% | -0.16% | -0.47% | 0.11% | -0.26% | -24.97% | -4.75% | 10.20% | -0.90% | -44.23% | -0.04% | -13.93% | -0.06% | -0.10% | -0.07% | 0.13% | -0.01% | -0.12% | 0.15% | 0.06% | 29.71% | 21.13% | 12.65% | 18.34% | 14.70% | 7.33% | 0.57% | -0.34% | -6.38% | -0.90% | -1.05% |
|
FCF Margin
|
| 7.83% | -10.32% | 24.02% | 9.45% | -7.53% | -4.35% | 9.10% | -7.58% | -10.81% | -12.32% | 10.59% | -8.76% | 6.52% | -10.23% | -6.07% | 11.36% | 9.83% | 28.73% | 31.73% | 53.31% | 15.06% | 11.32% | 30.56% | 13.81% | 14.36% | 15.33% | 9.58% | 23.52% | 2.20% | -3.06% | 3.38% | 4.83% |
|
Inventory Average
|
| | | | | 90.23M | 133.51M | 154.68M | 168.45M | 161.74M | 167.67M | 163.82M | 133.72M | 116.15M | 108.46M | 126.64M | 134.47M | 126.96M | 145.57M | 164.47M | 172.88M | 189.57M | 233.63M | 268.57M | 271.13M | 251.57M | 238.69M | 233.92M | 210.96M | 184.69M | 179.68M | 198.67M | 208.64M |
|
Assets Average
|
| | | | | 1,826.34M | 2,751.05M | 2,767.92M | 2,724.84M | 2,486.36M | 2,297.37M | 2,166.08M | 1,981.68M | 1,801.61M | 1,675.87M | 1,667.21M | 1,669.37M | 1,766.83M | 1,985.36M | 2,164.57M | 2,238.00M | 2,286.17M | 2,330.80M | 2,353.47M | 2,355.40M | 2,379.51M | 2,433.43M | 2,476.88M | 2,486.19M | 2,459.06M | 2,419.60M | 2,386.81M | 2,359.21M |
|
Equity Average
|
| 61.86M | 120.96M | 187.21M | 232.18M | 655.18M | 1,075.89M | 1,023.93M | 918.08M | 782.53M | 674.98M | 531.62M | 376.19M | 271.54M | 185.13M | 166.25M | 205.21M | 397.50M | 738.38M | 1,124.71M | 1,345.62M | 1,400.71M | 1,489.16M | 1,557.65M | 1,562.40M | 1,566.00M | 1,582.54M | 1,617.36M | 1,647.10M | 1,650.06M | 1,632.17M | 1,614.27M | 1,602.92M |
|
Invested Capital
|
31.07M | 92.65M | 149.27M | 225.15M | 239.21M | 1,120.50M | 1,123.75M | 996.11M | 897.92M | 1,234.89M | 683.36M | 439.81M | 387.83M | 740.75M | 711.36M | 703.90M | 740.19M | 990.15M | 1,176.19M | 1,319.57M | 1,371.67M | 1,435.93M | 1,555.55M | 1,573.09M | 1,563.80M | 1,579.03M | 1,595.60M | 1,647.48M | 1,652.98M | 1,651.28M | 1,616.22M | 1,616.03M | 1,593.98M |
|
Asset Utilization Ratio
|
| | | | | 1.11 | 0.78 | 0.83 | 0.87 | 0.92 | 0.91 | 0.82 | 0.80 | 0.79 | 0.84 | 0.86 | 1.05 | 1.28 | 1.48 | 1.80 | 1.83 | 1.79 | 1.69 | 1.47 | 1.42 | 1.46 | 1.41 | 1.36 | 1.33 | 1.20 | 1.08 | 0.99 | 0.94 |
|
Interest Coverage Ratio
|
1.18 | 6.04 | 7.37 | 9.65 | 2.79 | 1.42 | 1.17 | 4.16 | -1.39 | -13.05 | -1.08 | -3.48 | -2.60 | -1.91 | -0.92 | -0.12 | 5.77 | 16.98 | 34.63 | 124.32 | 149.64 | 124.00 | 182.85 | 117.51 | 67.10 | 133.24 | 130.64 | 64.19 | 5.10 | 17.14 | -52.65 | 3.49 | -3.30 |
|
Debt to Equity
|
| 4.02 | | | 1.53 | 0.55 | 0.54 | 0.63 | 0.68 | 0.85 | 1.00 | 1.53 | 1.74 | 2.91 | 3.41 | 3.57 | 2.04 | 0.82 | 0.27 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Debt Ratio
|
| 0.45 | | | 0.40 | 0.21 | 0.21 | 0.22 | 0.22 | 0.26 | 0.28 | 0.31 | 0.31 | 0.35 | 0.35 | 0.35 | 0.30 | 0.24 | 0.12 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| 0.11 | | | 0.26 | 0.39 | 0.39 | 0.35 | 0.33 | 0.30 | 0.29 | 0.20 | 0.18 | 0.12 | 0.10 | 0.10 | 0.15 | 0.29 | 0.44 | 0.60 | 0.61 | 0.62 | 0.66 | 0.66 | 0.66 | 0.65 | 0.65 | 0.66 | 0.67 | 0.68 | 0.67 | 0.68 | 0.68 |
|
Times Interest Earned
|
1.18 | 6.04 | 7.37 | 9.65 | 2.79 | 1.42 | 1.17 | 4.16 | -1.39 | -13.05 | -1.08 | -3.48 | -2.60 | -1.91 | -0.92 | -0.12 | 5.77 | 16.98 | 34.63 | 124.32 | 149.64 | 124.00 | 182.85 | 117.51 | 67.10 | 133.24 | 130.64 | 64.19 | 5.10 | 17.14 | -52.65 | 3.49 | -3.30 |
|
FCF Payout Ratio
|
| 0.29 | | | | | | | | | | | | | | | | | | | 0.01 | 0.05 | 0.83 | 0.03 | 0.07 | 0.10 | 0.02 | 0.00 | | | -0.03 | | |
|
Enterprise Value
|
-173.49M | -154.29M | -72.08M | -199.25M | -246.98M | -233.60M | -181.95M | -249.60M | -152.64M | -212.80M | -227.06M | -238.44M | -161.43M | -139.23M | -92.24M | -72.34M | -78.28M | -81.64M | -159.46M | -161.73M | -404.43M | -386.65M | -229.11M | -319.40M | -302.80M | -268.24M | -269.39M | -336.15M | -484.56M | -481.58M | -447.99M | -449.03M | -457.92M |
|
Return on Sales
|
0.00% | -0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.25% | -0.05% | 0.10% | -0.01% | -0.44% | 0.00% | -0.14% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.30% | 0.21% | 0.13% | 0.18% | 0.15% | 0.07% | 0.01% | 0.00% | -0.06% | -0.01% | -0.01% |
|
Return on Capital Employed
|
| | | | | 0.13% | 0.06% | 0.05% | 0.03% | -0.08% | -0.10% | -0.18% | -0.22% | -0.11% | -0.12% | -0.08% | 0.03% | 0.24% | 0.51% | 0.81% | 0.87% | 0.84% | 0.72% | 0.49% | 0.42% | 0.42% | 0.33% | 0.25% | 0.20% | 0.10% | 0.02% | -0.01% | -0.01% |
|
Return on Invested Capital
|
| | | 1.66% | 1.36% | 0.63% | 0.39% | 0.78% | -0.39% | -0.13% | -0.18% | -0.54% | -0.79% | -0.30% | -0.23% | -0.14% | 0.06% | 0.41% | 0.72% | 1.09% | 1.13% | 1.05% | 0.89% | 0.60% | 0.50% | 0.47% | 0.37% | 0.29% | 0.23% | 0.12% | 0.03% | -0.01% | -0.02% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | -0.06% | -0.07% | -0.06% | -0.06% | -0.06% | -0.06% | -0.11% | -0.12% | -0.03% | -0.03% | | 0.00% | 0.00% | 0.00% | | 0.12% | 0.19% | 0.23% | 0.30% | 0.24% | 0.18% | 0.15% | 0.08% | 0.01% | -0.02% | -0.02% |
|
Return on Equity
|
| | | -0.11% | -0.10% | -0.01% | 0.00% | -0.16% | -0.21% | -0.18% | -0.21% | -0.25% | -0.29% | -0.76% | -1.09% | -0.28% | -0.22% | | 0.00% | 0.00% | 0.00% | | 0.18% | 0.29% | 0.35% | 0.46% | 0.37% | 0.28% | 0.22% | 0.11% | 0.02% | -0.02% | -0.03% |