|
Gross Margin
|
| 44.42% | 44.50% | 47.29% | 45.05% | 47.82% | 46.11% | 46.33% | 46.94% | 46.39% | 47.41% | 43.95% | 42.28% | 46.58% | 48.14% | 47.85% | 49.25% | 49.20% | 51.02% | 49.70% | 51.36% | 49.54% | 52.68% | 51.21% |
|
EBT Margin
|
| -7.87% | 10.95% | 9.21% | 10.12% | 15.57% | 17.94% | 18.44% | 22.15% | 23.72% | 21.87% | 10.86% | 8.84% | 4.40% | 15.24% | 4.33% | 14.04% | 6.07% | 16.51% | 9.19% | 19.39% | 8.16% | 19.84% | 12.77% |
|
EBIT Margin
|
| 7.40% | 15.86% | 15.70% | 16.05% | 23.84% | 22.21% | 22.19% | 22.57% | 25.93% | 25.72% | 16.45% | 13.93% | 13.25% | 22.21% | 13.12% | 19.93% | 14.52% | 23.92% | 14.68% | 23.39% | 14.64% | 23.83% | 16.80% |
|
EBITDA Margin
|
| -16.75% | 12.50% | 8.41% | 10.67% | 12.12% | 15.61% | 13.18% | 18.22% | 20.01% | 25.72% | 16.45% | 13.93% | 13.25% | 22.21% | 13.12% | 19.93% | 14.52% | 23.92% | 14.68% | 23.39% | 14.64% | 23.83% | 16.80% |
|
Operating Margin
|
| 7.40% | 15.86% | 15.70% | 16.05% | 23.84% | 22.21% | 22.19% | 22.57% | 25.93% | 25.72% | 16.45% | 13.93% | 13.25% | 22.21% | 13.12% | 19.93% | 14.52% | 23.92% | 14.68% | 23.39% | 14.64% | 23.83% | 16.80% |
|
Net Margin
|
| -6.11% | 8.50% | 6.77% | 7.59% | 11.03% | 14.49% | 14.35% | 18.08% | 18.04% | 16.59% | 9.41% | 6.17% | 4.00% | 10.39% | 5.35% | 11.15% | 4.63% | 13.21% | 7.25% | 16.73% | 6.26% | 14.95% | 9.83% |
|
FCF Margin
|
| -59.75% | 74.82% | 66.75% | -5.03% | -40.81% | 68.60% | 18.97% | -4.80% | -15.66% | 28.06% | 29.48% | -13.06% | -46.22% | 87.44% | 19.75% | -14.64% | -38.87% | 99.43% | 26.13% | -21.96% | -4.97% | 62.52% | 35.70% |
|
Inventory Average
|
| | | | | 152.37M | 165.30M | 190.10M | 221.22M | 247.08M | 286.59M | 312.92M | 298.52M | 279.17M | 254.58M | 227.96M | 218.31M | 218.02M | 217.21M | 221.46M | 222.92M | 224.82M | 230.73M | 229.09M |
|
Assets Average
|
| | | | | 2,663.72M | 2,756.80M | 2,819.62M | 2,912.21M | 2,988.99M | 2,990.43M | 2,905.88M | 2,852.71M | 2,900.35M | 2,904.67M | 2,883.37M | 2,914.68M | 2,936.97M | 2,895.17M | 2,876.27M | 2,940.24M | 2,987.61M | 3,010.84M | 3,036.35M |
|
Equity Average
|
| | | | | 707.98M | 1,235.30M | 1,283.10M | 1,335.91M | 1,371.22M | 1,297.27M | 1,208.94M | 1,209.65M | 1,226.58M | 1,249.97M | 1,275.08M | 1,295.90M | 1,315.97M | 1,338.94M | 1,365.28M | 1,398.40M | 1,431.51M | 1,468.89M | 1,510.59M |
|
Invested Capital
|
164.01M | | | | 212.03M | 1,208.80M | 1,276.00M | 1,314.29M | 2,364.51M | 1,385.02M | 1,233.58M | 1,208.22M | 2,337.32M | 1,244.69M | 1,284.52M | 1,294.98M | 2,418.67M | 1,336.08M | 1,371.66M | 1,387.23M | 2,395.11M | 1,453.02M | 1,511.81M | 1,536.20M |
|
Asset Utilization Ratio
|
| | | | | 0.39 | 0.43 | 0.46 | 0.48 | 0.49 | 0.51 | 0.48 | 0.46 | 0.38 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.36 | 0.36 | 0.36 |
|
Debt to Equity
|
| | | | 6.23 | 0.82 | 0.78 | 0.76 | 0.72 | 0.72 | 0.93 | 0.90 | 0.90 | 0.96 | 0.86 | 0.86 | 0.83 | 0.83 | 0.72 | 0.71 | 0.68 | 0.67 | 0.64 | 0.63 |
|
Debt Ratio
|
| | | | 0.50 | 0.37 | 0.35 | 0.35 | 0.33 | 0.33 | 0.38 | 0.38 | 0.38 | 0.40 | 0.38 | 0.38 | 0.37 | 0.37 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 |
|
Equity Ratio
|
| | | | 0.08 | 0.44 | 0.45 | 0.46 | 0.46 | 0.46 | 0.41 | 0.42 | 0.43 | 0.42 | 0.44 | 0.44 | 0.45 | 0.45 | 0.47 | 0.48 | 0.48 | 0.48 | 0.49 | 0.50 |
|
Enterprise Value
|
| | | | -114.86M | -13.80M | -251.90M | -295.08M | -265.80M | -118.16M | -108.97M | -72.91M | -56.18M | -41.03M | -205.00M | -244.25M | -203.10M | -115.87M | -215.06M | -274.18M | -196.59M | -181.33M | -365.05M | -448.33M |
|
Return on Sales
|
| -0.06% | 0.09% | 0.07% | 0.08% | 0.11% | 0.14% | 0.14% | 0.18% | 0.18% | 0.17% | 0.09% | 0.06% | 0.04% | 0.10% | 0.05% | 0.11% | 0.05% | 0.13% | 0.07% | 0.17% | 0.06% | 0.15% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.08% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.12% | 0.11% | 0.08% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | | 0.20% | 0.15% | 0.17% | 0.14% | 0.14% | 0.22% | 0.21% | 0.12% | 0.09% | 0.10% | 0.09% | 0.08% | 0.07% | 0.11% | 0.11% | 0.09% | 0.09% | 0.12% | 0.12% |
|
Return on Assets
|
| | | | | 0.03% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.06% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% |
|
Return on Equity
|
| | | | | 0.13% | 0.10% | 0.12% | 0.15% | 0.18% | 0.20% | 0.19% | 0.15% | 0.09% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% |