|
Gross Margin
|
20.56% | 19.57% | 12.02% | 85.97% | 84.60% | 24.92% | 29.33% | 26.21% | 25.26% | 24.86% | 26.68% | 23.60% | 24.30% | 21.53% | 25.06% | 20.39% | 18.23% | 20.99% | 22.15% | 19.71% | 18.01% | 17.66% | 22.24% | 19.70% | 9.69% | 5.08% | 0.78% | 16.11% | 16.36% | 11.28% | 20.01% | 17.38% | 14.39% | 19.39% | 34.83% | 33.38% | 20.96% | 18.98% | 10.72% | 13.50% | 10.86% | 21.12% | 5.31% | 17.05% | 19.58% | 27.69% | 25.35% | 28.80% | 25.49% | 28.85% | 29.16% | 6.70% | 10.44% | -4.67% | 12.34% | 13.17% | 13.41% | 11.75% | 12.04% | 14.72% | 9.99% | 13.01% |
|
EBT Margin
|
2.82% | 2.92% | -1.22% | 54.75% | 16.13% | 5.29% | 14.90% | 3.89% | 2.82% | 6.51% | 10.30% | 2.98% | 3.70% | 6.77% | 8.70% | -1.18% | -3.14% | 4.09% | -25.99% | 0.73% | -0.17% | 1.37% | -4.04% | 12.48% | 7.26% | -42.35% | -0.10% | 31.16% | 30.51% | 27.15% | 21.77% | 28.78% | 22.51% | 33.90% | 38.26% | 43.24% | 23.61% | 35.64% | 17.37% | 16.19% | 15.79% | 30.59% | -31.37% | 19.21% | 20.56% | 53.02% | 23.15% | 27.16% | 73.45% | 18.58% | 25.54% | 8.71% | 5.31% | -12.57% | -116.24% | 10.46% | 11.90% | 31.03% | 3.85% | 7.82% | 2.92% | 7.78% |
|
EBIT Margin
|
4.56% | 4.83% | -1.13% | 3.08% | 2.21% | 6.83% | 15.44% | 4.65% | 4.43% | 7.06% | 11.67% | 3.58% | 4.49% | 7.30% | 9.24% | -0.33% | -1.94% | 5.11% | -24.61% | 1.67% | 0.66% | 2.41% | 7.52% | 27.41% | 15.27% | -39.44% | -0.25% | 34.65% | 33.85% | 31.85% | 24.61% | 31.16% | 23.16% | 33.55% | 39.83% | 40.83% | 22.15% | 26.57% | 17.16% | 20.14% | 12.68% | 29.10% | -34.63% | 18.47% | 18.89% | 53.33% | 22.03% | 27.16% | 48.37% | 15.89% | 24.46% | 3.62% | 2.85% | -13.46% | -118.81% | 8.93% | 14.07% | 31.95% | 5.51% | 11.72% | -0.07% | 8.85% |
|
EBITDA Margin
|
0.38% | 3.94% | -4.05% | 45.37% | 17.42% | 5.29% | 13.03% | 21.71% | 5.54% | 23.28% | 6.95% | 3.58% | 4.49% | 7.30% | 9.24% | -0.33% | -1.94% | 5.11% | -24.61% | 1.67% | 0.66% | 2.41% | 7.52% | 27.41% | 15.27% | -39.44% | -0.25% | 34.65% | 33.85% | 31.85% | 24.61% | 31.16% | 23.16% | 33.55% | 39.83% | 40.83% | 22.15% | 26.57% | 17.16% | 20.14% | 12.68% | 29.10% | -34.63% | 18.47% | 18.89% | 53.33% | 22.03% | 27.16% | 48.37% | 15.89% | 24.46% | 3.62% | 2.85% | -13.46% | -118.81% | 8.93% | 14.07% | 31.95% | 5.51% | 11.72% | -0.07% | 8.85% |
|
Operating Margin
|
4.56% | 4.83% | -1.13% | 3.08% | 2.21% | 6.83% | 15.44% | 4.65% | 4.43% | 7.06% | 11.67% | 3.58% | 4.49% | 7.30% | 9.24% | -0.33% | -1.94% | 5.11% | -24.61% | 1.67% | 0.66% | 2.41% | 7.52% | 27.41% | 15.27% | -39.44% | -0.25% | 34.65% | 33.85% | 31.85% | 24.61% | 31.16% | 23.16% | 33.55% | 39.83% | 40.83% | 22.15% | 26.57% | 17.16% | 20.14% | 12.68% | 29.10% | -34.63% | 18.47% | 18.89% | 53.33% | 22.03% | 27.16% | 48.37% | 15.89% | 24.46% | 3.62% | 2.85% | -13.46% | -118.81% | 8.93% | 14.07% | 31.95% | 5.51% | 11.72% | -0.07% | 8.85% |
|
Net Margin
|
2.67% | 2.00% | -0.66% | 14.35% | 10.92% | 8.99% | 8.94% | 11.83% | 10.12% | 13.20% | | | | | | -0.86% | -1.81% | 3.47% | -13.68% | 0.53% | -0.14% | 1.31% | -0.57% | -16.37% | 5.07% | 5.22% | 10.11% | -11.46% | -1.58% | 23.09% | 1.86% | | | | | 37.45% | 19.29% | 31.35% | 23.68% | 16.38% | 17.11% | 24.84% | -23.35% | 19.87% | 14.17% | 48.00% | 16.03% | 22.87% | 60.58% | 17.18% | 21.64% | 11.35% | 4.11% | -8.23% | -77.49% | 8.58% | 11.41% | 25.36% | 10.75% | 7.47% | 4.78% | 17.30% |
|
FCF Margin
|
| -6.36% | -1.40% | -9.44% | 33.37% | 3.91% | 12.19% | -11.76% | -8.90% | 3.23% | 18.40% | -16.57% | 8.22% | -0.68% | 4.34% | -32.61% | -2.36% | 7.73% | 2.60% | 18.11% | 5.42% | 2.76% | 17.88% | -27.00% | 71.26% | 94.40% | 15.80% | -161.23% | 193.75% | 76.54% | 29.10% | -33.59% | 59.37% | 46.77% | 24.26% | -11.96% | 50.58% | 54.84% | -21.83% | -96.91% | 31.66% | 25.53% | -67.56% | -12.83% | 41.35% | 36.85% | 6.89% | -10.39% | 34.68% | -4.27% | 19.34% | -3.24% | 17.57% | 34.32% | -28.27% | -45.49% | -7.37% | -8.88% | 1.65% | -5.77% | -16.00% | 25.93% |
|
Inventory Average
|
| | | | | 515.95M | 351.00M | 319.60M | 325.91M | 189.63M | 187.40M | 165.84M | 164.85M | 187.41M | 195.90M | 189.18M | 191.03M | 204.38M | 205.49M | 188.74M | 195.13M | 218.69M | 199.62M | 164.68M | 165.96M | 184.45M | 115.12M | 93.95M | 161.37M | 97.17M | 30.30M | 30.07M | 29.64M | 31.17M | 32.20M | 32.00M | 31.84M | 31.98M | 36.78M | 38.23M | 35.86M | 39.08M | 44.99M | 46.33M | 47.41M | 50.34M | 52.52M | 55.03M | 56.46M | 59.38M | 66.64M | 71.37M | 68.23M | 67.21M | 73.11M | 76.38M | 79.58M | 88.92M | 94.52M | 78.88M | 60.86M | 59.23M |
|
Assets Average
|
| | | | | 1,755.95M | 1,783.17M | 1,779.32M | 1,731.75M | 1,267.86M | 799.16M | 745.02M | 705.92M | 738.10M | 794.02M | 794.98M | 784.40M | 808.98M | 799.84M | 712.08M | 652.52M | 677.06M | 679.06M | 630.96M | 608.02M | 636.82M | 666.07M | 644.16M | 620.78M | 503.10M | 387.25M | 381.86M | 370.10M | 366.28M | 371.77M | 385.39M | 396.48M | 405.98M | 428.77M | 440.35M | 439.44M | 454.43M | 471.04M | 477.70M | 476.63M | 481.48M | 498.07M | 510.11M | 530.18M | 553.77M | 564.14M | 565.10M | 566.82M | 576.21M | 560.31M | 538.85M | 549.03M | 578.73M | 614.55M | 632.94M | 632.75M | 634.47M |
|
Equity Average
|
| 398.45M | 428.90M | 482.45M | 528.95M | 544.50M | 562.45M | 593.90M | 613.70M | 453.93M | 286.24M | 280.91M | 274.26M | 271.87M | 286.75M | 293.66M | 282.17M | 272.01M | 240.36M | 207.21M | 197.52M | 188.42M | 192.94M | 201.58M | 200.50M | 197.64M | 208.30M | 222.41M | 227.74M | 219.01M | 213.26M | 222.16M | 227.93M | 235.59M | 245.45M | 257.49M | 268.21M | 277.70M | 286.32M | 291.61M | 296.55M | 302.88M | 303.56M | 305.00M | 312.55M | 328.32M | 346.52M | 358.31M | 383.55M | 409.01M | 421.19M | 429.33M | 432.54M | 430.92M | 405.39M | 381.98M | 382.85M | 390.70M | 401.13M | 407.03M | 411.12M | 419.76M |
|
Invested Capital
|
387.30M | 409.60M | 470.70M | 516.70M | 615.00M | 672.70M | 722.39M | 840.60M | 777.21M | 494.25M | 447.33M | 442.49M | 420.53M | 437.12M | 304.21M | 500.14M | 492.09M | 473.94M | 447.77M | 380.55M | 360.29M | 348.24M | 360.94M | 355.42M | 340.67M | 324.61M | 346.38M | 255.50M | 253.24M | 210.62M | 276.15M | 239.88M | 242.97M | 250.20M | 261.30M | 268.27M | 276.15M | 285.08M | 313.69M | 304.84M | 304.27M | 308.77M | 345.62M | 327.37M | 324.73M | 343.42M | 372.52M | 367.46M | 405.53M | 418.38M | 445.87M | 434.63M | 437.07M | 436.55M | 418.14M | 398.61M | 411.59M | 411.57M | 504.38M | 418.81M | 422.77M | 436.00M |
|
Asset Utilization Ratio
|
| | | | | -0.24 | 0.44 | 0.45 | 0.47 | 0.65 | 1.09 | 1.20 | 1.30 | 1.27 | 1.17 | 1.15 | 1.17 | 1.13 | 1.12 | 1.28 | 1.39 | 1.37 | 1.35 | 1.19 | 0.95 | 0.58 | 0.56 | 0.57 | 0.60 | 0.72 | 0.27 | 0.28 | 0.31 | 0.34 | 0.36 | 0.37 | 0.38 | 0.38 | 0.33 | 0.31 | 0.30 | 0.29 | 0.27 | 0.28 | 0.31 | 0.34 | 0.39 | 0.40 | 0.41 | 0.41 | 0.43 | 0.42 | 0.42 | 0.38 | 0.38 | 0.40 | 0.38 | 0.39 | 0.39 | 0.39 | 0.42 | 0.44 |
|
Interest Coverage Ratio
|
3.96 | 4.59 | -1.07 | 0.79 | 0.59 | 5.78 | 21.27 | 4.73 | 5.05 | 9.83 | 27.15 | 5.38 | 7.67 | 15.98 | 22.54 | -0.40 | -2.00 | 5.53 | -34.57 | 1.53 | 0.78 | 3.61 | -51.16 | 5.52 | 2.40 | -12.33 | -0.62 | 10.52 | 10.25 | 7.39 | 10.26 | 15.05 | 13.71 | 25.05 | 42.97 | 70.88 | 41.27 | 37.67 | 24.46 | 18.81 | 13.58 | 27.97 | -28.11 | 23.40 | 24.15 | 55.97 | 21.17 | 29.13 | 59.84 | 20.20 | 28.83 | 3.33 | 3.06 | -9.92 | -94.84 | 4.28 | 5.62 | 14.21 | 2.21 | 4.33 | -0.03 | 6.23 |
|
Debt to Equity
|
| | 0.84 | | 0.69 | 0.57 | 0.25 | 0.48 | 0.26 | 0.69 | 0.61 | 0.59 | 0.59 | 0.61 | 0.59 | 0.74 | 0.81 | 0.78 | 1.17 | 0.92 | 0.92 | 0.93 | 0.84 | 0.80 | 0.75 | 0.69 | 0.45 | 0.70 | 0.53 | 0.30 | 0.26 | 0.22 | 0.12 | 0.07 | 0.04 | 0.04 | 0.04 | 0.03 | 0.08 | 0.11 | 0.09 | 0.08 | 0.15 | 0.14 | 0.10 | 0.05 | 0.06 | 0.07 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.03 | 0.12 | 0.15 | 0.13 | 0.20 | 0.18 | 0.18 | 0.14 |
|
Debt Ratio
|
| | 0.23 | | 0.21 | 0.18 | 0.08 | 0.17 | 0.09 | 0.24 | 0.22 | 0.23 | 0.22 | 0.21 | 0.22 | 0.28 | 0.28 | 0.25 | 0.32 | 0.29 | 0.27 | 0.25 | 0.26 | 0.27 | 0.25 | 0.20 | 0.15 | 0.25 | 0.20 | 0.16 | 0.15 | 0.13 | 0.07 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.05 | 0.08 | 0.06 | 0.05 | 0.09 | 0.09 | 0.06 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.02 | 0.08 | 0.10 | 0.09 | 0.13 | 0.12 | 0.12 | 0.09 |
|
Equity Ratio
|
| | 0.27 | | 0.31 | 0.31 | 0.32 | 0.35 | 0.36 | 0.35 | 0.36 | 0.39 | 0.38 | 0.35 | 0.37 | 0.37 | 0.35 | 0.32 | 0.27 | 0.31 | 0.29 | 0.26 | 0.31 | 0.33 | 0.33 | 0.30 | 0.33 | 0.36 | 0.37 | 0.54 | 0.56 | 0.60 | 0.63 | 0.66 | 0.67 | 0.67 | 0.68 | 0.69 | 0.65 | 0.67 | 0.68 | 0.66 | 0.63 | 0.65 | 0.67 | 0.70 | 0.69 | 0.71 | 0.74 | 0.74 | 0.75 | 0.77 | 0.76 | 0.74 | 0.71 | 0.71 | 0.69 | 0.67 | 0.64 | 0.65 | 0.65 | 0.67 |
|
Times Interest Earned
|
3.96 | 4.59 | -1.07 | 0.79 | 0.59 | 5.78 | 21.27 | 4.73 | 5.05 | 9.83 | 27.15 | 5.38 | 7.67 | 15.98 | 22.54 | -0.40 | -2.00 | 5.53 | -34.57 | 1.53 | 0.78 | 3.61 | -51.16 | 5.52 | 2.40 | -12.33 | -0.62 | 10.52 | 10.25 | 7.39 | 10.26 | 15.05 | 13.71 | 25.05 | 42.97 | 70.88 | 41.27 | 37.67 | 24.46 | 18.81 | 13.58 | 27.97 | -28.11 | 23.40 | 24.15 | 55.97 | 21.17 | 29.13 | 59.84 | 20.20 | 28.83 | 3.33 | 3.06 | -9.92 | -94.84 | 4.28 | 5.62 | 14.21 | 2.21 | 4.33 | -0.03 | 6.23 |
|
FCF Payout Ratio
|
| -0.10 | 0.34 | -0.29 | 0.08 | 0.58 | 0.13 | -0.22 | -0.30 | 0.68 | 0.54 | -0.06 | 0.13 | -1.29 | 0.15 | -0.03 | -0.42 | 0.11 | 0.24 | 0.05 | 0.17 | 0.27 | 0.04 | -0.22 | 0.11 | 0.06 | 0.04 | -0.04 | 0.03 | 0.11 | 0.15 | -0.11 | 0.06 | 0.08 | 0.12 | -0.24 | 0.06 | 0.07 | -0.23 | -0.04 | 0.12 | 0.16 | -0.09 | -0.24 | 0.07 | 0.07 | 0.42 | -0.25 | 0.07 | -0.58 | 0.12 | -0.96 | 0.15 | 0.10 | -0.10 | -0.07 | -0.43 | -0.30 | 1.43 | -0.45 | -0.17 | 0.09 |
|
Enterprise Value
|
-270.00M | -215.90M | -91.62M | -249.80M | -300.80M | -87.60M | -152.98M | -112.17M | -159.17M | -155.71M | -139.85M | -96.87M | -85.06M | -79.35M | -95.39M | -70.07M | -60.91M | -50.60M | -54.15M | -29.31M | -19.32M | -11.85M | -35.70M | -35.72M | -34.26M | -38.86M | -69.31M | -50.85M | -54.88M | -93.94M | -101.60M | -83.40M | -79.95M | -83.05M | -85.26M | -79.06M | -98.42M | -115.06M | -122.89M | -93.73M | -95.55M | -97.57M | -88.45M | -79.13M | -85.01M | -87.51M | -86.00M | -81.62M | -97.11M | -92.75M | -110.75M | -109.64M | -117.02M | -128.17M | -85.11M | -61.84M | -62.36M | -63.05M | -82.23M | -76.37M | -65.69M | -52.66M |
|
Return on Sales
|
0.03% | 0.02% | -0.01% | 0.14% | 0.11% | 0.09% | 0.09% | 0.12% | 0.11% | 0.13% | 0.08% | 0.05% | 0.03% | | | -0.01% | -0.02% | 0.03% | -0.14% | 0.01% | 0.00% | 0.01% | -0.01% | -0.16% | 0.05% | 0.05% | 0.10% | -0.11% | -0.02% | 0.23% | 0.02% | 0.05% | 0.05% | 0.00% | | 0.37% | 0.19% | 0.31% | 0.24% | 0.16% | 0.17% | 0.25% | -0.23% | 0.20% | 0.14% | 0.48% | 0.16% | 0.23% | 0.61% | 0.17% | 0.22% | 0.11% | 0.04% | -0.08% | -0.77% | 0.09% | 0.11% | 0.25% | 0.11% | 0.07% | 0.05% | 0.17% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.07% | 0.07% | 0.07% | 0.07% | 0.12% | 0.12% | 0.13% | 0.14% | 0.11% | 0.09% | 0.07% | 0.07% | -0.12% | -0.12% | -0.12% | -0.15% | 0.07% | 0.08% | 0.09% | 0.05% | 0.00% | 0.00% | 0.01% | 0.06% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.15% | 0.15% | 0.14% | 0.11% | 0.07% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.08% | 0.12% | 0.13% | 0.17% | 0.13% | 0.13% | 0.11% | 0.05% | 0.02% | -0.14% | -0.14% | -0.13% | -0.07% | 0.06% | 0.07% | 0.05% | 0.03% |
|
Return on Invested Capital
|
| | | 0.11% | 0.06% | 0.04% | 0.07% | 0.06% | 0.06% | 0.08% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.07% | 0.07% | -0.07% | -0.07% | -0.07% | -0.09% | -0.03% | -0.09% | -0.29% | -0.01% | 0.00% | 0.00% | 0.06% | 0.07% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.16% | 0.16% | 0.15% | 0.12% | 0.09% | 0.09% | 0.09% | 0.04% | 0.04% | 0.05% | 0.10% | 0.13% | 0.14% | 0.18% | 0.13% | 0.14% | 0.11% | 0.06% | 0.03% | -0.10% | -0.11% | -0.09% | -0.04% | 0.08% | 0.09% | 0.08% | 0.08% |
|
Return on Assets
|
| | | | | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.08% | 0.06% | 0.04% | | | 0.00% | -0.01% | 0.00% | -0.05% | -0.05% | -0.05% | -0.05% | 0.00% | -0.01% | 0.00% | -0.01% | 0.04% | 0.04% | 0.04% | 0.06% | 0.00% | 0.01% | 0.02% | 0.00% | | 0.04% | 0.06% | 0.08% | 0.09% | 0.07% | 0.07% | 0.06% | 0.03% | 0.04% | 0.04% | 0.07% | 0.10% | 0.10% | 0.16% | 0.12% | 0.13% | 0.12% | 0.06% | 0.03% | -0.07% | -0.08% | -0.07% | -0.03% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | | 0.12% | 0.11% | 0.12% | 0.15% | 0.14% | 0.13% | 0.20% | 0.23% | 0.16% | 0.10% | | | -0.01% | -0.02% | 0.01% | -0.16% | -0.17% | -0.16% | -0.20% | 0.01% | -0.02% | -0.01% | -0.02% | 0.13% | 0.13% | 0.12% | 0.14% | 0.01% | 0.02% | 0.02% | 0.00% | | 0.06% | 0.09% | 0.12% | 0.14% | 0.11% | 0.10% | 0.09% | 0.05% | 0.06% | 0.06% | 0.11% | 0.14% | 0.14% | 0.22% | 0.17% | 0.18% | 0.16% | 0.08% | 0.04% | -0.10% | -0.11% | -0.10% | -0.05% | 0.08% | 0.08% | 0.08% | 0.07% |