|
Gross Margin
|
17.68% | 14.27% | 16.94% | 18.87% | 16.44% | 16.40% | 13.81% | 12.12% | 0.75% | -5.29% | 4.50% | 2.48% | 5.51% | 3.51% | 1.26% | 5.49% | 7.01% | 5.46% | 2.49% | 5.88% | 9.31% | 6.93% | 9.18% | 7.65% | 4.40% | -0.95% | -7.93% | 3.00% | -2.60% | -1.17% | 6.72% | 11.22% | 20.53% | 19.41% | 16.38% | 17.05% | 19.58% | 1.77% | -8.27% | 12.49% | 15.06% | 14.40% | 12.62% | 15.73% | 8.18% | 5.33% | 4.53% | 7.81% | 10.57% | 11.44% |
|
EBT Margin
|
10.93% | 7.59% | 9.12% | 13.04% | 10.04% | 9.14% | -16.21% | 2.86% | -13.98% | -21.40% | 2.86% | -7.39% | -4.66% | -16.60% | -37.26% | -1.62% | 0.62% | -1.71% | -6.18% | -0.47% | 2.08% | 0.56% | -4.26% | 0.97% | -4.40% | -8.21% | -42.79% | -7.62% | -9.81% | -6.61% | -7.39% | 3.65% | 16.93% | 14.72% | 17.94% | 10.80% | 18.28% | -3.98% | 2.89% | 5.63% | 11.19% | 9.77% | 3.20% | 9.33% | 2.07% | -3.13% | -10.15% | 1.03% | 2.82% | 3.56% |
|
EBIT Margin
|
10.99% | 7.67% | 9.91% | 12.63% | 10.54% | 9.24% | -15.90% | 3.11% | -13.44% | -20.58% | -12.68% | -7.66% | -4.89% | -6.69% | -9.64% | -1.91% | 0.44% | -1.18% | -4.39% | -0.95% | 1.52% | 0.15% | -2.36% | 1.56% | -2.67% | -8.75% | -21.99% | -6.24% | -13.70% | -10.20% | -2.79% | 3.91% | 13.81% | 13.50% | 10.02% | 11.68% | 14.27% | -3.35% | -15.36% | 6.00% | 9.34% | 8.61% | 5.70% | 8.24% | 1.15% | -4.58% | -3.95% | -0.86% | 3.05% | 2.55% |
|
EBITDA Margin
|
10.99% | 7.67% | 9.91% | 12.63% | 10.54% | 9.24% | -15.90% | 3.11% | -13.44% | -20.58% | -12.68% | -7.66% | -4.89% | -6.69% | -9.64% | -1.91% | 0.44% | -1.18% | -4.39% | -0.95% | 1.52% | 0.15% | -2.36% | 1.56% | -2.67% | -8.75% | -21.99% | -6.24% | -13.70% | -10.20% | -2.79% | 3.91% | 13.81% | 13.50% | 10.02% | 11.68% | 14.27% | -3.35% | -15.36% | 6.00% | 9.34% | 8.61% | 5.70% | 8.24% | 1.15% | -4.58% | -3.95% | -0.86% | 3.05% | 2.55% |
|
Operating Margin
|
10.99% | 7.67% | 9.91% | 12.63% | 10.54% | 9.24% | -15.90% | 3.11% | -13.44% | -20.58% | -12.68% | -7.66% | -4.89% | -6.69% | -9.64% | -1.91% | 0.44% | -1.18% | -4.39% | -0.95% | 1.52% | 0.15% | -2.36% | 1.56% | -2.67% | -8.75% | -21.99% | -6.24% | -13.70% | -10.20% | -2.79% | 3.91% | 13.81% | 13.50% | 10.02% | 11.68% | 14.27% | -3.35% | -15.36% | 6.00% | 9.34% | 8.61% | 5.70% | 8.24% | 1.15% | -4.58% | -3.95% | -0.86% | 3.05% | 2.55% |
|
Net Margin
|
7.14% | 4.88% | 7.91% | 8.63% | 6.47% | 5.92% | -10.26% | 1.78% | -8.73% | -13.24% | 1.55% | -4.45% | -2.96% | -10.38% | -31.21% | -1.71% | 0.38% | -1.74% | -6.27% | -0.50% | 2.03% | 0.34% | -4.40% | 0.94% | -3.53% | -6.20% | -39.36% | -7.66% | -9.94% | -6.75% | -7.67% | 3.58% | 16.50% | 14.58% | 16.88% | 10.54% | 17.92% | -4.20% | -8.88% | 4.45% | 8.10% | 7.00% | -0.49% | 7.46% | 1.56% | -2.60% | -8.90% | 0.46% | 1.21% | 2.65% |
|
FCF Margin
|
| 3.65% | -9.70% | 3.18% | -5.09% | -1.04% | -5.17% | -0.85% | 11.11% | -7.18% | 8.71% | 5.32% | 9.50% | -1.59% | 1.07% | -9.37% | 3.12% | -1.53% | -0.38% | -5.67% | -4.23% | -1.71% | 6.05% | -10.24% | 2.41% | 11.85% | 13.09% | 23.45% | 6.10% | 18.31% | 23.01% | 3.98% | 11.52% | 14.63% | 25.36% | 1.93% | 11.35% | 12.97% | 5.01% | -0.25% | 1.46% | 2.99% | 17.89% | 4.98% | -1.97% | -14.48% | -0.54% | -23.67% | 5.58% | -2.09% |
|
Inventory Average
|
| | | | | 255.95M | 283.45M | 285.50M | 253.35M | 212.75M | 184.95M | 167.40M | 159.15M | 156.40M | 159.80M | 177.55M | 195.10M | 209.40M | 221.75M | 238.40M | 273.65M | 289.90M | 329.90M | 349.40M | 314.55M | 292.10M | 286.00M | 271.70M | 235.65M | 204.75M | 190.65M | 201.80M | 212.95M | 215.20M | 213.75M | 221.15M | 246.45M | 234.25M | 199.55M | 219.15M | 256.10M | 261.35M | 242.30M | 233.45M | 221.40M | 211.65M | 219.80M | 226.30M | 228.15M | 231.70M |
|
Assets Average
|
| | | | | 1,359.65M | 1,382.15M | 1,343.15M | 1,275.60M | 1,204.60M | 1,161.35M | 1,133.30M | 1,115.75M | 1,092.75M | 1,074.00M | 1,102.70M | 1,141.95M | 1,152.10M | 1,156.20M | 1,185.50M | 1,227.20M | 1,223.65M | 1,241.30M | 1,240.00M | 1,192.15M | 1,143.45M | 1,096.25M | 1,077.60M | 1,036.85M | 993.70M | 988.85M | 1,021.05M | 1,055.60M | 1,089.75M | 1,137.65M | 1,172.45M | 1,201.65M | 1,169.80M | 1,102.15M | 1,108.65M | 1,141.90M | 1,151.15M | 1,164.55M | 1,170.55M | 1,143.10M | 1,126.90M | 1,125.05M | 1,109.10M | 1,106.75M | 1,131.20M |
|
Equity Average
|
| | | | | 812.15M | 788.50M | 229.10M | -288.95M | -283.70M | 200.40M | 337.00M | -8.70M | -9.65M | 293.75M | 294.25M | -8.60M | -8.10M | 276.40M | 561.35M | 566.50M | 572.65M | 593.60M | 577.10M | 574.30M | 603.50M | 581.40M | 552.60M | 534.55M | 520.70M | 510.95M | 510.40M | 541.65M | 595.30M | 642.60M | 683.90M | 736.05M | 752.00M | 710.80M | 688.95M | 701.60M | 721.05M | 730.95M | 735.45M | 737.80M | 724.50M | 701.60M | 688.30M | 688.05M | 693.85M |
|
Invested Capital
|
| | 831.00M | | 927.40M | 957.30M | 935.10M | -96.50M | -111.00M | -76.00M | 882.20M | 177.20M | 55.70M | 55.70M | 663.80M | 58.40M | 59.90M | 61.30M | 630.80M | 633.10M | 643.00M | 647.30M | 687.00M | 541.30M | 607.30M | 599.70M | 563.10M | 542.10M | 527.00M | 514.40M | 507.50M | 513.30M | 570.00M | 620.60M | 664.60M | 703.20M | 768.90M | 735.10M | 686.50M | 691.40M | 711.80M | 730.30M | 731.60M | 739.30M | 736.30M | 712.70M | 690.50M | 686.10M | 690.00M | 697.70M |
|
Asset Utilization Ratio
|
| | | | | 1.17 | 1.21 | 1.25 | 1.18 | 1.09 | 0.95 | 0.83 | 0.79 | 0.79 | 0.81 | 0.87 | 0.94 | 1.04 | 1.15 | 1.18 | 1.20 | 1.26 | 1.30 | 1.29 | 1.28 | 1.21 | 1.10 | 1.02 | 0.88 | 0.85 | 0.84 | 0.83 | 0.96 | 1.06 | 1.13 | 1.16 | 1.21 | 1.22 | 1.21 | 1.17 | 1.09 | 1.11 | 1.17 | 1.16 | 1.14 | 1.04 | 0.96 | 0.94 | 0.95 | 1.00 |
|
Interest Coverage Ratio
|
| 134.50 | | | 66.57 | 200.50 | | 121.00 | -37.40 | -53.22 | -18.71 | -8.35 | -5.19 | -3.67 | -6.09 | -1.64 | 0.41 | -1.08 | -3.95 | -0.78 | 1.62 | 0.14 | -2.29 | 1.38 | -2.14 | -6.67 | -13.49 | -5.06 | -7.03 | -7.00 | -1.74 | 5.63 | 26.59 | 38.67 | 22.60 | 34.25 | 65.89 | | | | 55.50 | 50.83 | 23.38 | | 4.86 | -14.86 | -19.00 | | 23.25 | 26.00 |
|
Debt to Equity
|
| | | | | | | | | | 0.29 | | -8.53 | -7.09 | 0.12 | -10.70 | -12.07 | -12.05 | 0.17 | 0.23 | 0.26 | 0.25 | 0.19 | 0.26 | 0.24 | 0.18 | 0.16 | 0.11 | 0.11 | 0.04 | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | 0.18 | | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.11 | 0.12 | 0.12 | 0.09 | 0.12 | 0.12 | 0.10 | 0.08 | 0.06 | 0.06 | 0.02 | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.74 | | 0.60 | 0.59 | 0.55 | -0.22 | -0.23 | -0.24 | 0.60 | -0.01 | -0.01 | -0.01 | 0.56 | -0.01 | -0.01 | -0.01 | 0.48 | 0.46 | 0.46 | 0.48 | 0.48 | 0.45 | 0.51 | 0.54 | 0.52 | 0.51 | 0.53 | 0.52 | 0.51 | 0.49 | 0.54 | 0.56 | 0.57 | 0.59 | 0.63 | 0.65 | 0.63 | 0.61 | 0.62 | 0.63 | 0.62 | 0.63 | 0.66 | 0.63 | 0.62 | 0.62 | 0.62 | 0.61 |
|
Times Interest Earned
|
| 134.50 | | | 66.57 | 200.50 | | 121.00 | -37.40 | -53.22 | -18.71 | -8.35 | -5.19 | -3.67 | -6.09 | -1.64 | 0.41 | -1.08 | -3.95 | -0.78 | 1.62 | 0.14 | -2.29 | 1.38 | -2.14 | -6.67 | -13.49 | -5.06 | -7.03 | -7.00 | -1.74 | 5.63 | 26.59 | 38.67 | 22.60 | 34.25 | 65.89 | | | | 55.50 | 50.83 | 23.38 | | 4.86 | -14.86 | -19.00 | | 23.25 | 26.00 |
|
FCF Payout Ratio
|
| 1.01 | 1.03 | 1.00 | 0.55 | -1.42 | -0.30 | -1.91 | 0.20 | -0.37 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| | | | -43.70M | -37.50M | -34.50M | -31.00M | -35.70M | -30.80M | -42.40M | -37.50M | -37.20M | -23.30M | -25.60M | -20.60M | -36.20M | -25.80M | -24.50M | -35.40M | -39.00M | -27.00M | -21.60M | -7.80M | -20.90M | -18.40M | -27.10M | -65.60M | -75.50M | -74.80M | -102.80M | -115.70M | -115.20M | -172.00M | -259.60M | -239.90M | -238.50M | -262.50M | -257.20M | -227.40M | -221.90M | -225.40M | -280.60M | -278.10M | -272.80M | -254.60M | -240.70M | -180.30M | -190.80M | -191.50M |
|
Return on Sales
|
0.07% | 0.05% | 0.08% | 0.09% | 0.06% | 0.06% | -0.10% | 0.02% | -0.09% | -0.13% | 0.02% | -0.04% | -0.03% | -0.10% | -0.31% | -0.02% | 0.00% | -0.02% | -0.06% | 0.00% | 0.02% | 0.00% | -0.04% | 0.01% | -0.04% | -0.06% | -0.39% | -0.08% | -0.10% | -0.07% | -0.08% | 0.04% | 0.16% | 0.15% | 0.17% | 0.11% | 0.18% | -0.04% | -0.09% | 0.04% | 0.08% | 0.07% | 0.00% | 0.07% | 0.02% | -0.03% | -0.09% | 0.00% | 0.01% | 0.03% |
|
Return on Capital Employed
|
| | | | | 0.15% | 0.06% | 0.03% | -0.04% | -0.13% | -0.09% | -0.12% | -0.10% | -0.07% | -0.07% | -0.06% | -0.04% | -0.03% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | -0.01% | -0.04% | -0.08% | -0.11% | -0.13% | -0.14% | -0.08% | -0.05% | 0.04% | 0.11% | 0.15% | 0.18% | 0.19% | 0.13% | 0.06% | 0.03% | 0.00% | 0.05% | 0.11% | 0.12% | 0.08% | 0.04% | 0.01% | -0.02% | -0.02% | 0.01% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.05% | 0.05% | 0.30% | 0.93% | -0.15% | -0.15% | -0.54% | -0.77% | -0.13% | -0.11% | -0.52% | -0.42% | -0.07% | -0.04% | -0.03% | -0.02% | -0.01% | 0.01% | -0.02% | -0.05% | -0.12% | -0.16% | -0.19% | -0.20% | -0.13% | -0.08% | 0.05% | 0.16% | 0.21% | 0.24% | 0.24% | 0.16% | 0.05% | 0.03% | 0.00% | 0.03% | 0.09% | 0.10% | 0.07% | 0.03% | 0.00% | -0.03% | -0.02% | 0.03% |
|
Return on Assets
|
| | | | | 0.08% | 0.03% | 0.01% | -0.03% | -0.07% | -0.04% | -0.05% | -0.04% | -0.03% | -0.10% | -0.09% | -0.08% | -0.07% | -0.03% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | -0.02% | -0.04% | -0.10% | -0.13% | -0.14% | -0.14% | -0.07% | -0.03% | 0.03% | 0.09% | 0.15% | 0.17% | 0.18% | 0.13% | 0.07% | 0.05% | 0.01% | 0.04% | 0.06% | 0.07% | 0.05% | 0.02% | 0.00% | -0.02% | -0.02% | -0.01% |
|
Return on Equity
|
| | | | | 0.14% | 0.06% | 0.08% | 0.12% | 0.32% | -0.22% | -0.18% | 5.05% | 3.66% | -0.36% | -0.34% | 10.84% | 9.49% | -0.11% | -0.05% | -0.04% | -0.02% | -0.02% | -0.01% | -0.04% | -0.07% | -0.20% | -0.25% | -0.26% | -0.27% | -0.13% | -0.07% | 0.06% | 0.16% | 0.27% | 0.29% | 0.30% | 0.21% | 0.11% | 0.08% | 0.01% | 0.06% | 0.09% | 0.10% | 0.07% | 0.03% | 0.00% | -0.03% | -0.03% | -0.01% |