|
Gross Margin
|
41.76% | 43.37% | 45.06% | | 48.67% | 49.16% | 45.47% | | 49.56% | 50.10% | 49.23% | 52.59% | 51.95% | 52.87% | 52.48% | 52.30% | 51.80% | 51.50% | 50.19% | 53.07% | 53.21% | 53.19% | 52.85% | 54.73% | 54.82% | 57.94% | 59.62% | 60.52% | 60.71% | 60.23% | 61.71% | 62.19% | 60.43% | 60.59% | 60.34% | 61.62% | 60.76% | 60.97% | 60.32% | 60.71% | 59.30% | 60.69% | 61.39% | 60.14% | 59.62% | 53.84% | 58.04% | 57.40% | 52.53% | 51.90% | 50.16% | 44.64% | 48.69% | 51.23% | 51.50% | 53.08% | 53.11% | 52.56% | 51.65% | 54.29% | 55.30% | 52.46% | 53.02% | 56.55% | 57.00% | 55.61% | 56.17% | 56.33% |
|
EBT Margin
|
-20.58% | -16.96% | -6.64% | | -3.11% | 0.29% | -4.40% | | -12.77% | 100.32% | 0.13% | 2.23% | -1.75% | 14.76% | 0.70% | 3.49% | 2.12% | 4.04% | 0.77% | 3.15% | 1.81% | 4.25% | 3.91% | 6.63% | 10.20% | 6.44% | 6.50% | 6.92% | 4.80% | 4.92% | 6.58% | 7.47% | 3.71% | 7.98% | 5.84% | 6.90% | 1.29% | 4.64% | 3.39% | 1.30% | 0.68% | 0.51% | 2.83% | -5.48% | 1.65% | -50.15% | 3.76% | 7.34% | 5.18% | 6.21% | 4.49% | 4.59% | 4.96% | 8.07% | 8.54% | 6.40% | 2.12% | 2.53% | -3.66% | -4.36% | -1.97% | -9.72% | -7.64% | 1.45% | 3.11% | 3.08% | 1.37% | 2.84% |
|
EBIT Margin
|
-14.88% | -14.91% | -5.18% | | -5.43% | -0.53% | -3.95% | | -11.28% | -21.51% | -0.39% | 1.75% | 0.29% | 2.40% | 1.19% | 3.27% | 2.96% | 4.20% | 1.07% | 4.10% | 1.44% | 4.57% | 3.99% | 7.13% | 3.10% | 6.02% | 6.93% | 7.53% | 5.42% | 5.49% | 7.20% | 7.92% | 4.40% | 6.66% | 6.35% | 6.34% | 1.86% | 4.84% | 3.83% | 1.75% | 0.79% | 0.65% | 3.11% | -4.97% | 1.97% | -48.95% | 3.00% | 8.49% | 5.47% | 6.44% | 4.74% | 5.47% | 5.50% | 8.56% | 9.04% | 5.54% | 2.51% | 2.47% | -4.36% | -4.77% | -2.72% | -10.15% | -8.41% | 1.08% | 2.99% | 2.96% | 0.74% | 2.57% |
|
EBITDA Margin
|
-14.88% | -14.91% | -5.18% | | -5.43% | -0.53% | -3.95% | | -11.28% | -21.51% | -0.39% | 1.75% | 0.29% | 2.40% | 1.19% | 3.27% | 2.96% | 4.20% | 1.07% | 4.10% | 1.44% | 4.57% | 3.99% | 7.13% | 3.10% | 6.02% | 6.93% | 7.53% | 5.42% | 5.49% | 7.20% | 7.92% | 4.40% | 6.66% | 6.35% | 6.34% | 1.86% | 4.84% | 3.83% | 1.75% | 0.79% | 0.65% | 3.11% | -4.97% | 1.97% | -48.95% | 3.00% | 8.49% | 5.47% | 6.44% | 4.74% | 5.47% | 5.50% | 8.56% | 9.04% | 5.54% | 2.51% | 2.47% | -4.36% | -4.77% | -2.72% | -10.15% | -8.41% | 1.08% | 2.99% | 2.96% | 0.74% | 2.57% |
|
Operating Margin
|
-14.88% | -14.91% | -5.18% | | -5.43% | -0.53% | -3.95% | | -11.28% | -21.51% | -0.39% | 1.75% | 0.29% | 2.40% | 1.19% | 3.27% | 2.96% | 4.20% | 1.07% | 4.10% | 1.44% | 4.57% | 3.99% | 7.13% | 3.10% | 6.02% | 6.93% | 7.53% | 5.42% | 5.49% | 7.20% | 7.92% | 4.40% | 6.66% | 6.35% | 6.34% | 1.86% | 4.84% | 3.83% | 1.75% | 0.79% | 0.65% | 3.11% | -4.97% | 1.97% | -48.95% | 3.00% | 8.49% | 5.47% | 6.44% | 4.74% | 5.47% | 5.50% | 8.56% | 9.04% | 5.54% | 2.51% | 2.47% | -4.36% | -4.77% | -2.72% | -10.15% | -8.41% | 1.08% | 2.99% | 2.96% | 0.74% | 2.57% |
|
Net Margin
|
-20.47% | -16.85% | -7.31% | | -3.02% | 0.37% | -4.05% | | -12.85% | 94.39% | 0.70% | 1.00% | -0.98% | 11.92% | 3.68% | 24.20% | 1.23% | 2.40% | 0.72% | 1.93% | 1.11% | 2.99% | 2.65% | 3.85% | 6.42% | 4.06% | 3.84% | 4.92% | 3.03% | 3.17% | 3.98% | 4.43% | 2.70% | 5.12% | 4.01% | 4.21% | -0.83% | 3.67% | 2.61% | 1.63% | 0.50% | 0.41% | 1.97% | -6.25% | 1.08% | -31.90% | 2.38% | 6.07% | 3.64% | 4.62% | 3.28% | 0.03% | 3.64% | 6.02% | 6.59% | -0.44% | 1.34% | 2.07% | -2.97% | | -1.38% | -8.63% | -5.96% | 3.80% | 2.26% | 2.27% | 1.00% | 1.72% |
|
FCF Margin
|
-7.73% | 4.19% | 2.31% | | 12.61% | 3.19% | -11.65% | | -6.61% | -2.02% | -15.50% | 8.21% | -5.27% | 10.56% | -5.95% | -1.45% | -0.82% | -2.10% | -9.18% | 6.96% | -2.06% | 3.72% | 1.70% | 9.74% | -5.20% | 6.37% | -0.21% | 15.90% | -5.75% | 2.85% | 2.98% | 15.42% | -3.34% | 3.38% | 3.12% | 14.95% | -4.49% | -2.08% | 5.65% | 10.81% | -17.61% | 3.73% | 4.15% | 4.53% | -5.87% | -1.50% | 24.91% | 12.99% | 4.02% | 4.07% | -1.94% | -2.10% | 0.38% | -17.11% | -6.76% | 4.38% | -2.58% | 1.78% | -3.92% | 5.96% | -11.34% | 5.05% | -1.91% | 6.97% | -1.12% | 6.58% | -3.29% | 7.86% |
|
Inventory Average
|
| 23.23M | 20.35M | | | 33.01M | 13.97M | | | 40.85M | 42.02M | 48.27M | 49.66M | 46.99M | 55.51M | 64.50M | 66.14M | 65.51M | 66.02M | 64.65M | 62.30M | 62.27M | 62.66M | 64.85M | 68.43M | 71.60M | 73.83M | 72.06M | 68.08M | 65.66M | 63.53M | 62.62M | 63.48M | 65.87M | 67.11M | 65.78M | 69.16M | 73.07M | 73.17M | 74.14M | 75.77M | 77.37M | 77.02M | 76.96M | 77.96M | 77.30M | 74.04M | 70.18M | 72.40M | 78.75M | 84.65M | 90.80M | 95.34M | 103.64M | 109.95M | 106.53M | 99.45M | 91.89M | 86.44M | 82.42M | 79.82M | 77.87M | 75.08M | 73.09M | 73.75M | 76.31M | 78.25M | 79.60M |
|
Assets Average
|
146.59M | 227.76M | 220.94M | 141.53M | 138.03M | 202.54M | 194.55M | 131.05M | 124.08M | 207.79M | 228.80M | 223.44M | 218.19M | 217.42M | 221.68M | 224.46M | 227.08M | 226.29M | 225.59M | 225.71M | 225.94M | 226.45M | 228.82M | 235.77M | 250.58M | 266.20M | 271.30M | 276.58M | 278.10M | 274.95M | 275.87M | 276.88M | 273.96M | 273.37M | 278.43M | 286.75M | 292.69M | 286.49M | 282.92M | 288.06M | 286.84M | 281.27M | 277.96M | 275.59M | 339.16M | 394.76M | 390.64M | 398.43M | 405.75M | 413.72M | 417.26M | 418.85M | 422.86M | 418.90M | 408.22M | 404.48M | 398.94M | 382.97M | 371.68M | 369.73M | 365.93M | 353.35M | 340.56M | 338.52M | 338.48M | 333.56M | 327.79M | 324.03M |
|
Equity Average
|
| | | | | | | | | 129.05M | 159.31M | 155.53M | 151.40M | 153.96M | 156.47M | 156.34M | 157.63M | 158.69M | 159.50M | 158.50M | 157.54M | 157.49M | 157.24M | 157.01M | 161.27M | 168.74M | 173.92M | 176.72M | 177.80M | 179.58M | 181.55M | 181.44M | 181.61M | 184.75M | 188.86M | 191.09M | 164.64M | 164.96M | 192.03M | 191.13M | 189.66M | 188.09M | 185.56M | 181.31M | 151.87M | 138.63M | 152.82M | 155.75M | 157.87M | 158.98M | 159.85M | 161.09M | 164.58M | 178.28M | 192.54M | 195.27M | 194.73M | 193.52M | 190.98M | 186.11M | 182.04M | 176.15M | 168.35M | 166.18M | 167.06M | 166.79M | 166.25M | 165.41M |
|
Invested Capital
|
6.39M | 8.67M | 8.57M | | 12.85M | 7.12M | 9.70M | 1.58M | 106.99M | 165.35M | 160.59M | 152.64M | 150.57M | 157.76M | 155.61M | 157.28M | 157.97M | 159.41M | 159.60M | 157.41M | 157.68M | 157.29M | 157.18M | 159.05M | 181.00M | 186.94M | 190.91M | 191.14M | 191.88M | 196.59M | 196.25M | 187.82M | 186.56M | 190.96M | 194.63M | 195.19M | 138.25M | 192.64M | 192.39M | 190.60M | 189.00M | 187.17M | 183.95M | 178.67M | 125.08M | 152.18M | 153.46M | 158.03M | 157.70M | 160.26M | 159.45M | 162.73M | 166.42M | 190.14M | 194.94M | 195.61M | 193.86M | 193.19M | 188.78M | 183.44M | 180.64M | 171.66M | 165.04M | 167.33M | 166.80M | 166.78M | 165.72M | 165.11M |
|
Asset Utilization Ratio
|
1.38 | 0.82 | 0.78 | 1.22 | 1.22 | 0.83 | 0.87 | 1.29 | 1.46 | 0.91 | 0.83 | 1.13 | 1.15 | 1.15 | 1.16 | 1.20 | 1.27 | 1.34 | 1.40 | 1.42 | 1.40 | 1.42 | 1.44 | 1.45 | 1.43 | 1.44 | 1.51 | 1.56 | 1.60 | 1.60 | 1.57 | 1.56 | 1.57 | 1.60 | 1.61 | 1.58 | 1.56 | 1.60 | 1.62 | 1.59 | 1.63 | 1.63 | 1.64 | 1.64 | 1.31 | 1.01 | 0.98 | 0.97 | 0.93 | 1.02 | 1.04 | 1.07 | 1.09 | 1.15 | 1.21 | 1.20 | 1.19 | 1.17 | 1.12 | 1.06 | 1.01 | 1.00 | 1.00 | 0.97 | 0.96 | 0.98 | 1.01 | 1.03 |
|
Debt to Equity
|
| | | | | | | | 0.13 | 0.06 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.09 | 0.10 | 0.10 | 1.68 | 0.06 | 0.07 | 0.07 | 1.55 | 0.07 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | | | | | | 0.54 | 0.68 | 0.71 | 0.68 | 0.71 | 0.71 | 0.70 | 0.69 | 0.70 | 0.71 | 0.71 | 0.70 | 0.70 | 0.69 | 0.68 | 0.65 | 0.64 | 0.63 | 0.65 | 0.63 | 0.65 | 0.65 | 0.66 | 0.65 | 0.68 | 0.67 | 0.68 | 0.65 | 0.47 | 0.68 | 0.67 | 0.65 | 0.67 | 0.67 | 0.67 | 0.65 | 0.31 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.39 | 0.39 | 0.46 | 0.48 | 0.48 | 0.50 | 0.52 | 0.51 | 0.50 | 0.50 | 0.50 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 |
|
FCF Payout Ratio
|
0.26 | | | | | | | | | 0.26 | -0.08 | 0.07 | -1.89 | 0.08 | -0.15 | -12.76 | -1.66 | -0.32 | -0.09 | 0.11 | -1.81 | 0.21 | 0.58 | 0.09 | -0.61 | 0.12 | -4.42 | 0.05 | -0.51 | 0.33 | 0.35 | 0.06 | -1.21 | 0.28 | 0.33 | 0.07 | -1.00 | -0.49 | 0.21 | 0.11 | -0.06 | 0.33 | 0.28 | 0.25 | -0.19 | 0.00 | 0.09 | 0.08 | 0.91 | 0.28 | -0.67 | -0.50 | 3.11 | -0.72 | -0.20 | 0.27 | -0.51 | 0.79 | -0.46 | 0.28 | -0.16 | 0.38 | -1.22 | 0.30 | -1.88 | 0.31 | -0.66 | 0.25 |
|
Enterprise Value
|
-11.60M | -15.65M | -17.15M | -12.00M | -23.22M | -23.22M | -5.60M | -18.31M | -11.07M | -69.91M | -72.04M | -72.54M | -64.10M | -70.17M | -61.17M | -45.57M | -47.16M | -44.70M | -37.03M | -40.86M | -37.65M | -40.01M | -42.57M | -49.80M | -35.38M | -45.59M | -43.73M | -59.39M | -48.24M | -52.85M | -51.18M | -58.27M | -46.64M | -52.92M | -59.62M | -77.07M | -47.44M | -45.67M | -48.41M | -56.11M | -32.63M | -34.22M | -32.28M | -37.12M | -29.87M | -29.11M | -48.69M | -63.51M | -62.75M | -63.49M | -56.33M | -52.09M | -49.59M | -89.33M | -84.58M | -79.34M | -72.62M | -72.33M | -65.75M | -70.18M | -58.38M | -60.46M | -56.16M | -59.91M | -56.42M | -59.82M | -54.63M | -59.24M |
|
Return on Sales
|
-0.20% | -0.17% | -0.07% | -0.15% | -0.03% | 0.00% | -0.04% | -0.02% | -0.13% | 0.94% | 0.01% | 0.01% | -0.01% | 0.12% | 0.04% | 0.24% | 0.01% | 0.02% | 0.01% | 0.02% | 0.01% | 0.03% | 0.03% | 0.04% | 0.07% | 0.06% | 0.04% | 0.05% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.05% | 0.04% | 0.04% | -0.01% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.02% | -0.06% | 0.01% | -0.32% | 0.02% | 0.06% | 0.00% | 0.01% | -0.01% | 0.00% | 0.01% | 0.31% | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% | | -0.01% | -0.09% | -0.06% | 0.04% | 0.02% | 0.02% | 0.01% | 0.02% |
|
Return on Capital Employed
|
-0.19% | -0.14% | -0.15% | | -0.33% | -0.10% | -0.06% | | -0.19% | -0.16% | -0.13% | -0.12% | -0.08% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.07% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.11% | 0.10% | 0.09% | 0.07% | 0.06% | 0.04% | 0.03% | 0.00% | 0.00% | -0.10% | -0.11% | -0.06% | -0.05% | 0.09% | 0.10% | 0.09% | 0.09% | 0.10% | 0.12% | 0.11% | 0.10% | 0.07% | 0.03% | -0.01% | -0.03% | -0.07% | -0.08% | -0.06% | -0.04% | 0.00% | 0.03% | 0.03% |
|
Return on Invested Capital
|
| -2.61% | -1.45% | | -0.87% | -0.51% | -0.29% | | -0.18% | -0.17% | -0.14% | -0.12% | -0.08% | 0.01% | 0.02% | 0.08% | 0.09% | 0.17% | 0.15% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.06% | 0.05% | 0.06% | 0.04% | 0.03% | -0.01% | 0.02% | -0.16% | -0.15% | -0.06% | -0.04% | 0.12% | 0.13% | 0.11% | 0.12% | 0.12% | 0.14% | 0.13% | 0.12% | 0.09% | 0.03% | -0.02% | -0.04% | -0.10% | -0.11% | -0.07% | -0.05% | -0.01% | 0.04% | 0.03% |
|
Return on Assets
|
-0.17% | -0.13% | -0.12% | -0.18% | -0.11% | -0.03% | -0.02% | -0.03% | -0.08% | 0.25% | 0.24% | 0.25% | 0.29% | 0.04% | 0.05% | 0.13% | 0.13% | 0.11% | 0.10% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | -0.01% | -0.01% | -0.06% | -0.06% | -0.02% | -0.03% | 0.03% | 0.02% | 0.00% | 0.00% | 0.10% | 0.10% | 0.10% | 0.10% | 0.00% | 0.00% | | 0.00% | -0.02% | -0.04% | -0.03% | -0.02% | 0.01% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | | | | 0.40% | 0.34% | 0.36% | 0.42% | 0.06% | 0.07% | 0.18% | 0.19% | 0.15% | 0.14% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.09% | 0.11% | 0.12% | 0.13% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.06% | 0.04% | 0.05% | 0.03% | 0.03% | -0.02% | -0.02% | -0.17% | -0.16% | -0.06% | -0.07% | 0.07% | 0.05% | 0.01% | 0.01% | 0.23% | 0.21% | 0.20% | 0.20% | 0.00% | 0.00% | | -0.01% | -0.05% | -0.08% | -0.06% | -0.04% | 0.01% | 0.05% | 0.04% |