|
Gross Margin
|
| 45.82% | 48.08% | 47.27% | 53.56% | 51.64% | 53.24% | 55.35% | 56.72% | 57.02% | 55.40% | 55.43% | 52.81% | 50.68% | 49.47% | 50.25% | 47.82% | 50.18% | 49.64% | 48.59% | 51.28% | 52.55% | 53.73% | 51.45% | 53.71% | 51.25% | 49.87% | 49.43% |
|
EBT Margin
|
| -30.34% | -46.57% | -15.76% | -13.44% | 9.15% | 3.02% | 24.94% | 28.63% | 21.76% | 24.02% | 25.21% | 20.71% | 25.07% | 24.80% | 16.51% | -22.59% | 17.32% | 15.63% | 16.46% | 10.14% | 23.02% | 18.85% | 13.84% | 14.99% | 14.21% | 7.61% | 25.03% |
|
EBIT Margin
|
| -48.83% | -20.85% | 2.02% | -8.06% | 7.36% | 11.74% | 23.69% | 26.68% | 26.51% | 22.92% | 24.85% | 22.33% | 22.49% | 24.48% | 18.67% | -17.17% | 17.78% | 16.27% | 17.80% | 18.09% | 25.62% | 19.28% | 14.86% | 19.40% | 15.20% | 13.45% | 12.61% |
|
EBITDA Margin
|
| -48.83% | -20.85% | 2.02% | -8.06% | 7.36% | 11.74% | 23.69% | 26.68% | 26.51% | 22.92% | 24.85% | 22.33% | 22.49% | 24.48% | 18.67% | -17.17% | 17.78% | 16.27% | 17.80% | 18.09% | 25.62% | 19.28% | 14.86% | 19.40% | 15.20% | 13.45% | 12.61% |
|
Operating Margin
|
| -48.83% | -20.85% | 2.02% | -8.06% | 7.36% | 11.74% | 23.69% | 26.68% | 26.51% | 22.92% | 24.85% | 22.33% | 22.49% | 24.48% | 18.67% | -17.17% | 17.78% | 16.27% | 17.80% | 18.09% | 25.62% | 19.28% | 14.86% | 19.40% | 15.20% | 13.45% | 12.61% |
|
Net Margin
|
| -34.77% | -46.23% | -21.09% | -37.26% | -3.67% | -9.83% | 6.84% | 13.46% | 5.89% | 10.49% | 9.24% | 6.78% | 12.24% | 9.72% | 3.89% | -38.18% | 3.78% | 5.42% | 3.92% | -3.93% | 11.37% | 7.47% | 3.06% | 2.29% | 3.01% | 0.25% | 8.17% |
|
FCF Margin
|
| -59.45% | -56.16% | -38.06% | -51.43% | 13.45% | 10.38% | -2.79% | 8.06% | 10.41% | -7.25% | -16.49% | -8.79% | -0.60% | -11.70% | -0.17% | 4.13% | 3.90% | -18.25% | 2.41% | 12.46% | 25.13% | -0.04% | 10.33% | 5.48% | 15.88% | 12.77% | 19.42% |
|
Inventory Average
|
| | | | | 48.10M | 52.08M | 54.57M | 62.35M | 70.91M | 77.00M | 87.35M | 94.23M | 102.59M | 116.47M | 122.58M | 118.80M | 118.37M | 122.92M | 121.66M | 115.76M | 116.13M | 124.91M | 134.41M | 142.72M | 151.25M | 153.54M | 154.13M |
|
Assets Average
|
| | | | | 1,195.28M | 1,231.87M | 1,247.67M | 1,306.58M | 1,453.84M | 1,670.88M | 1,971.53M | 2,268.14M | 2,391.49M | 2,416.76M | 2,446.14M | 2,444.70M | 2,463.35M | 2,503.00M | 2,506.02M | 2,494.63M | 2,522.44M | 2,547.69M | 2,527.71M | 2,525.94M | 2,553.05M | 2,558.65M | 2,593.70M |
|
Equity Average
|
| 438.85M | 682.81M | 830.75M | 837.30M | 848.01M | 852.10M | 865.74M | 897.12M | 1,008.46M | 1,165.96M | 1,337.14M | 1,532.30M | 1,637.22M | 1,671.51M | 1,697.43M | 1,686.12M | 1,673.29M | 1,693.48M | 1,706.36M | 1,705.08M | 1,725.19M | 1,750.54M | 1,764.34M | 1,782.00M | 1,798.22M | 1,803.28M | 1,817.15M |
|
Invested Capital
|
342.19M | 535.52M | 830.10M | 831.39M | 843.24M | 894.39M | 878.94M | 907.18M | 936.31M | 1,112.67M | 1,239.06M | 1,513.26M | 1,669.76M | 1,675.55M | 1,699.00M | 1,718.93M | 1,676.83M | 1,692.55M | 1,705.82M | 1,706.90M | 1,703.26M | 1,747.13M | 1,753.96M | 1,774.72M | 1,789.28M | 1,807.16M | 1,799.40M | 1,834.91M |
|
Asset Utilization Ratio
|
| | | | | 0.24 | 0.30 | 0.36 | 0.43 | 0.45 | 0.45 | 0.42 | 0.39 | 0.39 | 0.40 | 0.41 | 0.42 | 0.42 | 0.41 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 |
|
Interest Coverage Ratio
|
| -30.16 | -1.73 | 0.23 | -3.22 | 1.50 | 2.97 | 8.34 | 10.67 | 12.50 | 10.87 | 7.62 | 9.79 | 8.99 | 11.53 | 10.50 | -8.75 | 11.58 | 14.31 | 10.57 | 6.50 | 9.41 | 9.03 | 8.05 | 10.43 | 8.73 | 7.81 | 7.03 |
|
Debt to Equity
|
| | | | 0.11 | 0.16 | 0.14 | 0.14 | 0.13 | 0.10 | 0.17 | 0.19 | 0.18 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.05 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 |
|
Debt Ratio
|
| | | | 0.08 | 0.11 | 0.10 | 0.10 | 0.09 | 0.07 | 0.12 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.03 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 |
|
Equity Ratio
|
| | | | 0.72 | 0.70 | 0.69 | 0.70 | 0.67 | 0.71 | 0.69 | 0.67 | 0.68 | 0.69 | 0.69 | 0.69 | 0.68 | 0.67 | 0.68 | 0.68 | 0.68 | 0.68 | 0.69 | 0.71 | 0.71 | 0.70 | 0.71 | 0.70 |
|
Times Interest Earned
|
| -30.16 | -1.73 | 0.23 | -3.22 | 1.50 | 2.97 | 8.34 | 10.67 | 12.50 | 10.87 | 7.62 | 9.79 | 8.99 | 11.53 | 10.50 | -8.75 | 11.58 | 14.31 | 10.57 | 6.50 | 9.41 | 9.03 | 8.05 | 10.43 | 8.73 | 7.81 | 7.03 |
|
Enterprise Value
|
-145.99M | -117.08M | -135.76M | -66.12M | -44.15M | -69.20M | -80.57M | -75.31M | -80.22M | -272.95M | -355.14M | -285.90M | -232.06M | -174.38M | -144.96M | -146.98M | -177.17M | -185.01M | -148.49M | -136.28M | -161.26M | -223.81M | -196.05M | -173.75M | -171.88M | -211.40M | -170.72M | -228.89M |
|
Return on Sales
|
| -0.35% | -0.46% | -0.21% | -0.37% | -0.04% | -0.10% | 0.07% | 0.13% | 0.06% | 0.10% | 0.09% | 0.07% | 0.12% | 0.10% | 0.04% | -0.38% | 0.04% | 0.05% | 0.04% | -0.04% | 0.11% | 0.07% | 0.03% | 0.02% | 0.03% | 0.00% | 0.08% |
|
Return on Capital Employed
|
| | | | | -0.01% | 0.02% | 0.05% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.10% | 0.09% | 0.05% | 0.05% | 0.04% | 0.04% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.08% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | | -0.05% | -0.02% | 0.14% | -0.05% | 0.02% | 0.04% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | -0.02% | -0.04% | -0.05% | -0.05% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% |
|
Return on Assets
|
| | | | | -0.06% | -0.05% | -0.03% | 0.01% | 0.02% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | -0.01% | -0.02% | -0.03% | -0.03% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.02% |
|
Return on Equity
|
| | | -0.05% | -0.09% | -0.08% | -0.07% | -0.04% | 0.02% | 0.03% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | -0.02% | -0.03% | -0.04% | -0.04% | 0.01% | 0.03% | 0.03% | 0.03% | 0.04% | 0.02% | 0.01% | 0.02% |