|
Gross Margin
|
31.08% | 30.94% | 31.75% | 31.74% | 32.10% | 31.78% | 28.74% | 30.45% | 31.47% | 31.20% | 27.26% | 32.89% | 31.65% | 32.83% | 32.10% | 30.22% | 28.17% | 42.29% | 32.46% | 31.72% | 35.58% | 33.40% | 20.40% | 21.45% | 37.27% | 41.31% | 39.15% | 36.86% | 45.47% | 47.95% | 44.10% | 41.52% | 51.78% | 46.45% | 42.29% | 43.05% | 39.70% | 32.85% | 29.21% | 24.16% | 24.15% | 17.45% | 16.23% | 16.64% | 23.12% | 24.76% | 28.81% | 33.26% | 34.00% | 36.08% |
|
EBT Margin
|
4.16% | 1.42% | 2.53% | -3.48% | 2.24% | -1.57% | -5.64% | -7.13% | -0.24% | 1.51% | -3.26% | 5.96% | -2.21% | 6.75% | -17.36% | -12.39% | 1.44% | 23.60% | 0.90% | 9.20% | 14.85% | 4.74% | -19.06% | -5.22% | 11.87% | 12.60% | 12.07% | 3.97% | 18.48% | 20.49% | 60.29% | 7.27% | 22.21% | 15.47% | 7.41% | 8.79% | 3.71% | -5.36% | -12.70% | -12.24% | -21.82% | -27.67% | -29.30% | -41.36% | -23.51% | -10.52% | -9.22% | -2.37% | 0.97% | 14.50% |
|
EBIT Margin
|
4.25% | 1.38% | 1.84% | -3.38% | 2.37% | -1.52% | -5.44% | -6.99% | -1.18% | 2.84% | -1.00% | 4.18% | 6.51% | 5.02% | 5.32% | 1.75% | 1.11% | 22.44% | 8.53% | 6.94% | 16.13% | 3.08% | -17.65% | -3.41% | 13.29% | 16.34% | 10.55% | 7.33% | 21.88% | 24.08% | 63.62% | 11.68% | 25.85% | 19.07% | 11.84% | 13.12% | 2.66% | -4.33% | -13.41% | -15.08% | -25.44% | -28.68% | -31.27% | -43.27% | -24.46% | -12.83% | -8.87% | -1.75% | 1.26% | 9.66% |
|
EBITDA Margin
|
4.25% | 1.38% | 1.84% | -3.38% | 2.37% | -1.52% | -5.44% | -6.99% | -1.18% | 2.84% | -1.00% | 4.18% | 6.51% | 5.02% | 5.32% | 1.75% | 1.11% | 22.44% | 8.53% | 6.94% | 16.13% | 10.03% | -10.95% | 3.56% | 20.32% | 22.61% | 17.38% | 14.26% | 27.14% | 29.05% | 69.06% | 17.04% | 30.40% | 23.68% | 16.94% | 17.96% | 7.50% | 0.89% | -6.18% | -7.52% | -16.56% | -21.26% | -23.90% | -34.12% | -16.44% | -6.39% | -2.99% | 3.74% | 6.46% | 14.26% |
|
Operating Margin
|
4.25% | 1.38% | 1.84% | -3.38% | 2.37% | -1.52% | -5.44% | -6.99% | -1.18% | 2.84% | -1.00% | 4.18% | 6.51% | 5.02% | 5.32% | 1.75% | 1.11% | 22.44% | 8.53% | 6.94% | 16.13% | 3.08% | -17.65% | -3.41% | 13.29% | 16.34% | 10.55% | 7.33% | 21.88% | 24.08% | 63.62% | 11.68% | 25.85% | 19.07% | 11.84% | 13.12% | 2.66% | -4.33% | -13.41% | -15.08% | -25.44% | -28.68% | -31.27% | -43.27% | -24.46% | -12.83% | -8.87% | -1.75% | 1.26% | 9.66% |
|
Net Margin
|
4.11% | 1.92% | 2.38% | -3.33% | 1.96% | -1.95% | 6.14% | -7.56% | 0.94% | 0.41% | 0.04% | 5.83% | -1.39% | 4.26% | -21.97% | -24.79% | 2.75% | 49.38% | 0.80% | 10.79% | 13.02% | 4.31% | -17.16% | -6.38% | 10.58% | 10.73% | 10.77% | -1.25% | 14.83% | 17.38% | 53.75% | 5.48% | 18.18% | 12.69% | 6.58% | 8.22% | -0.08% | -6.26% | -10.25% | -16.24% | -21.38% | -27.02% | -34.65% | -81.90% | -24.46% | -15.14% | -10.37% | 44.37% | 0.79% | 11.75% |
|
FCF Margin
|
| | | | -6.12% | 2.23% | -15.25% | -2.54% | -1.55% | 9.44% | -3.13% | -2.28% | 2.87% | -6.11% | -7.54% | -11.23% | -9.58% | 21.73% | 24.23% | 5.75% | 7.79% | 20.90% | 3.74% | 10.43% | 14.63% | 29.84% | 33.34% | 27.60% | 17.33% | 21.78% | 87.10% | 26.98% | 9.81% | 40.39% | 14.67% | 20.30% | -165.75% | 18.60% | 3.89% | 210.98% | -18.92% | -8.86% | -7.26% | 3.54% | -10.24% | -3.95% | -15.15% | 2.10% | -3.43% | 6.48% |
|
Inventory Average
|
| | | | | | | | 101.30M | 105.10M | 107.25M | 103.90M | 102.15M | 112.35M | 118.95M | 131.05M | 146.20M | 147.25M | 145.75M | 159.15M | 155.35M | 219.90M | 287.70M | 250.50M | 215.50M | 190.90M | 176.15M | 180.80M | 200.75M | 209.85M | 208.90M | 203.55M | 201.70M | 207.55M | 216.05M | 237.05M | 308.15M | 366.55M | 388.55M | 409.40M | 418.30M | 449.85M | 446.20M | 409.55M | 400.85M | 402.80M | 412.60M | 446.50M | 500.85M | 551.00M |
|
Assets Average
|
| | | | | | | | 581.15M | 665.85M | 693.45M | 715.60M | 731.90M | 767.10M | 1,020.60M | 1,238.70M | 1,240.65M | 1,377.90M | 1,512.80M | 1,549.85M | 1,613.25M | 2,220.80M | 2,784.00M | 2,744.00M | 2,792.20M | 3,044.50M | 3,244.95M | 3,280.65M | 3,340.00M | 3,427.80M | 3,607.05M | 3,648.75M | 3,535.30M | 3,567.35M | 3,874.60M | 4,147.85M | 4,274.80M | 4,402.75M | 4,386.05M | 4,493.05M | 4,588.55M | 4,600.50M | 4,430.25M | 4,068.20M | 3,950.75M | 3,967.85M | 3,970.55M | 4,096.85M | 4,415.90M | 4,709.20M |
|
Equity Average
|
| | | | | | | | 423.80M | 468.95M | 473.80M | 487.05M | 496.55M | 506.05M | 492.50M | 543.70M | 629.95M | 752.70M | 870.45M | 901.35M | 954.80M | 1,271.60M | 1,450.55M | 1,419.25M | 1,529.20M | 1,621.45M | 1,707.90M | 1,741.70M | 1,782.65M | 1,869.00M | 2,043.45M | 2,068.90M | 1,972.10M | 1,996.65M | 1,967.00M | 1,893.55M | 1,700.70M | 1,535.00M | 1,540.80M | 1,446.90M | 1,333.30M | 1,294.30M | 1,227.25M | 1,067.00M | 926.60M | 884.10M | 875.90M | 1,007.10M | 957.75M | 813.70M |
|
Invested Capital
|
| | | 335.60M | | | | 380.60M | 467.00M | 470.90M | 476.70M | 497.40M | 495.70M | 516.40M | 468.60M | 618.80M | 641.10M | 864.30M | 876.60M | 1,260.30M | 983.50M | 2,050.50M | 1,831.30M | 1,986.10M | 1,567.50M | 3,223.40M | 3,275.50M | 3,287.80M | 1,816.10M | 2,302.20M | 2,550.30M | 2,363.50M | 2,367.20M | 2,422.90M | 2,318.20M | 2,284.90M | 3,936.60M | 3,949.00M | 3,943.00M | 1,667.40M | 1,626.50M | 1,597.50M | 1,176.70M | 957.30M | 3,490.70M | 3,457.90M | 3,465.10M | 3,711.00M | 4,068.20M | 4,125.20M |
|
Asset Utilization Ratio
|
| | | | | | | | 1.43 | 1.26 | 1.25 | 1.26 | 1.30 | 1.30 | 1.00 | 0.81 | 0.80 | 0.82 | 0.77 | 0.81 | 0.84 | 0.60 | 0.53 | 0.57 | 0.59 | 0.57 | 0.53 | 0.51 | 0.50 | 0.50 | 0.48 | 0.48 | 0.49 | 0.48 | 0.43 | 0.41 | 0.41 | 0.42 | 0.41 | 0.39 | 0.34 | 0.31 | 0.32 | 0.33 | 0.35 | 0.36 | 0.37 | 0.40 | 0.42 | 0.45 |
|
Interest Coverage Ratio
|
45.00 | 14.00 | -12.33 | -68.00 | 26.00 | -16.00 | -36.00 | | | | | | | | | | | | | | 11.20 | 1.35 | -6.76 | -1.21 | 5.25 | 4.09 | 2.72 | 1.70 | 6.19 | 7.07 | 16.27 | 2.54 | 6.86 | 4.98 | 2.38 | 2.09 | 1.59 | -2.46 | -5.91 | -5.95 | -8.33 | -10.85 | -12.73 | -24.70 | -14.98 | -9.21 | -6.61 | -1.56 | 1.18 | 10.21 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | 0.31 | 0.37 | 0.33 | 0.31 | | | | | 0.20 | 0.18 | 0.20 | 0.20 | 0.20 | 0.21 | 1.00 | 1.52 | 1.50 | 1.51 | 0.23 | 0.24 | 0.25 | | 2.61 | 2.88 | 2.95 | 2.93 | 2.27 | 4.15 | 3.88 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | 0.18 | 0.18 | 0.18 | 0.17 | | | | | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.45 | 0.53 | 0.53 | 0.53 | 0.07 | 0.07 | 0.07 | | 0.64 | 0.65 | 0.65 | 0.65 | 0.61 | 0.70 | 0.68 |
|
Equity Ratio
|
| | | 0.68 | | | | 0.74 | 0.72 | 0.69 | 0.68 | 0.68 | 0.67 | 0.65 | 0.38 | 0.50 | 0.51 | 0.57 | 0.58 | 0.59 | 0.60 | 0.56 | 0.48 | 0.55 | 0.54 | 0.52 | 0.53 | 0.53 | 0.54 | 0.55 | 0.58 | 0.56 | 0.56 | 0.56 | 0.46 | 0.45 | 0.35 | 0.35 | 0.35 | 0.29 | 0.29 | 0.27 | 0.28 | 0.24 | 0.23 | 0.22 | 0.22 | 0.27 | 0.17 | 0.18 |
|
Times Interest Earned
|
45.00 | 14.00 | -12.33 | -68.00 | 26.00 | -16.00 | -36.00 | | | | | | | | | | | | | | 11.20 | 1.35 | -6.76 | -1.21 | 5.25 | 4.09 | 2.72 | 1.70 | 6.19 | 7.07 | 16.27 | 2.54 | 6.86 | 4.98 | 2.38 | 2.09 | 1.59 | -2.46 | -5.91 | -5.95 | -8.33 | -10.85 | -12.73 | -24.70 | -14.98 | -9.21 | -6.61 | -1.56 | 1.18 | 10.21 |
|
FCF Payout Ratio
|
| | | | | | | | | | -0.04 | -0.04 | 0.03 | -0.01 | -0.01 | -0.01 | -0.01 | | 0.01 | | 0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| | | -19.90M | -14.80M | -19.50M | -10.60M | -14.50M | -108.30M | -126.10M | -121.40M | -121.30M | -131.00M | -120.10M | -542.10M | -519.50M | -496.70M | -588.70M | -657.00M | -675.70M | -698.50M | -684.10M | -698.50M | -768.50M | -830.90M | -1315.60M | -1451.40M | -1553.80M | -1610.70M | -1700.30M | -2054.60M | -1946.00M | -1884.60M | -2022.40M | -2564.10M | -2549.00M | -1624.90M | -1680.40M | -1667.20M | -2013.60M | -1944.30M | -1224.00M | -870.90M | -887.00M | -916.10M | -896.70M | -866.70M | -877.10M | -1121.80M | -1155.30M |
|
Return on Sales
|
0.04% | 0.02% | 0.02% | -0.03% | 0.02% | -0.02% | 0.06% | -0.08% | 0.00% | 0.01% | -0.03% | 0.06% | -0.01% | 0.04% | -0.22% | -0.25% | 0.03% | 0.51% | 0.01% | 0.11% | 0.13% | 0.04% | -0.17% | -0.06% | 0.11% | 0.11% | 0.11% | -0.01% | 0.15% | 0.17% | 0.54% | 0.05% | 0.18% | 0.13% | 0.07% | 0.08% | 0.00% | -0.06% | -0.10% | -0.16% | -0.21% | -0.27% | -0.35% | -0.82% | -0.24% | -0.15% | -0.10% | 0.44% | 0.01% | 0.12% |
|
Return on Capital Employed
|
| | | | | | | | -0.07% | -0.04% | -0.03% | 0.02% | 0.05% | 0.07% | 0.06% | 0.05% | 0.03% | 0.10% | 0.09% | 0.10% | 0.14% | 0.06% | 0.01% | -0.01% | -0.01% | 0.02% | 0.06% | 0.07% | 0.08% | 0.10% | 0.17% | 0.18% | 0.19% | 0.18% | 0.09% | 0.09% | 0.06% | 0.03% | 0.00% | -0.03% | -0.05% | -0.07% | -0.09% | -0.11% | -0.12% | -0.11% | -0.08% | -0.05% | -0.03% | 0.03% |
|
Return on Invested Capital
|
| | | | | | | | -0.02% | 0.00% | -0.03% | 0.02% | 0.08% | 0.06% | 0.20% | 0.15% | 0.10% | 0.55% | 0.30% | 0.25% | 0.28% | 0.08% | 0.01% | -0.01% | -0.01% | -0.01% | 0.04% | 0.05% | 0.07% | 0.11% | 0.17% | 0.18% | 0.20% | 0.18% | 0.10% | 0.11% | 0.05% | 0.01% | 0.00% | -0.05% | -0.13% | -0.18% | -0.28% | -0.55% | -0.26% | -0.16% | -0.13% | 0.01% | 0.03% | 0.03% |
|
Return on Assets
|
| | | | | | | | -0.01% | 0.00% | -0.03% | 0.01% | 0.01% | 0.02% | -0.03% | -0.08% | -0.07% | 0.07% | 0.11% | 0.16% | 0.18% | 0.04% | 0.01% | -0.01% | -0.01% | 0.00% | 0.04% | 0.04% | 0.05% | 0.06% | 0.10% | 0.11% | 0.12% | 0.11% | 0.05% | 0.05% | 0.03% | 0.01% | -0.01% | -0.03% | -0.04% | -0.06% | -0.08% | -0.13% | -0.14% | -0.13% | -0.11% | 0.01% | 0.03% | 0.05% |
|
Return on Equity
|
| | | | | | | | -0.02% | 0.00% | -0.04% | 0.02% | 0.01% | 0.03% | -0.07% | -0.19% | -0.15% | 0.13% | 0.18% | 0.28% | 0.30% | 0.08% | 0.02% | -0.03% | -0.02% | 0.00% | 0.07% | 0.08% | 0.09% | 0.10% | 0.18% | 0.19% | 0.21% | 0.19% | 0.09% | 0.11% | 0.07% | 0.02% | -0.02% | -0.09% | -0.15% | -0.21% | -0.29% | -0.51% | -0.61% | -0.59% | -0.50% | 0.03% | 0.12% | 0.31% |