|
Gross Margin
|
28.61% | 31.59% | 30.18% | 23.58% | 31.56% | 30.44% | 31.85% | 26.70% | 32.36% | 34.50% | 35.29% | 32.81% | 36.18% | 37.43% | 38.11% | 35.03% | 35.08% | 38.10% | 38.76% | 36.59% | 39.76% | 31.01% | 42.09% | 39.13% | 39.40% | 39.01% | 37.63% | 31.25% | 36.00% | 35.87% | 36.58% | 27.48% | 33.21% | 31.76% | 28.92% | 16.01% | 29.31% | 31.54% | 39.42% | 19.12% | 39.93% | 37.77% | 40.20% |
|
EBT Margin
|
14.84% | 16.24% | 16.05% | 8.90% | 11.47% | 15.69% | 4.16% | 7.16% | 15.56% | 20.36% | 20.86% | 14.25% | 19.35% | 20.93% | 21.88% | 15.65% | 8.20% | 20.61% | 21.51% | 18.16% | 19.15% | 9.39% | 26.56% | 20.39% | 19.29% | 20.56% | -2.39% | 10.80% | 20.27% | 18.22% | 19.88% | 5.14% | 16.33% | 9.90% | 7.20% | -41.43% | -21.14% | -85.66% | 16.18% | -79.00% | 9.44% | -39.09% | 18.67% |
|
EBIT Margin
|
16.59% | 19.24% | 19.35% | 24.53% | 15.48% | 18.87% | 7.37% | 11.10% | 17.07% | 22.17% | 22.00% | 17.08% | 21.17% | 23.91% | 25.22% | 17.95% | 10.87% | 24.40% | 25.62% | 20.93% | 23.80% | 13.56% | 28.34% | 23.00% | 23.63% | 22.91% | 23.20% | 13.63% | 22.70% | 21.43% | 23.07% | 10.19% | 17.17% | 15.38% | 12.69% | -30.10% | -5.03% | 15.72% | 25.22% | -30.96% | 17.71% | 17.53% | 24.56% |
|
EBITDA Margin
|
16.59% | 19.24% | 19.35% | 24.53% | 15.48% | 18.87% | 7.37% | 11.10% | 17.07% | 22.17% | 22.00% | 17.08% | 21.17% | 23.91% | 25.22% | 17.95% | 10.87% | 24.40% | 25.62% | 20.93% | 23.80% | 13.56% | 28.34% | 23.00% | 23.63% | 22.91% | 23.20% | 13.63% | 22.70% | 21.43% | 23.07% | 10.19% | 17.17% | 15.38% | 12.69% | -30.10% | -5.03% | 15.72% | 25.22% | -30.96% | 17.71% | 17.53% | 24.56% |
|
Operating Margin
|
16.59% | 19.24% | 19.35% | 24.53% | 15.48% | 18.87% | 7.37% | 11.10% | 17.07% | 22.17% | 22.00% | 17.08% | 21.17% | 23.91% | 25.22% | 17.95% | 10.87% | 24.40% | 25.62% | 20.93% | 23.80% | 13.56% | 28.34% | 23.00% | 23.63% | 22.91% | 23.20% | 13.63% | 22.70% | 21.43% | 23.07% | 10.19% | 17.17% | 15.38% | 12.69% | -30.10% | -5.03% | 15.72% | 25.22% | -30.96% | 17.71% | 17.53% | 24.56% |
|
Net Margin
|
9.64% | 9.89% | 9.85% | 5.21% | 5.86% | 10.55% | -1.94% | 5.55% | 10.53% | 13.75% | 14.54% | 20.92% | 15.22% | 16.92% | 16.61% | 15.11% | 8.20% | 16.10% | 16.64% | 14.60% | 15.72% | 7.46% | 21.07% | 14.13% | 15.20% | 12.36% | -1.11% | 8.72% | 15.88% | 14.24% | 15.64% | 4.07% | 12.91% | 7.37% | 5.65% | -31.42% | -16.47% | -72.63% | -46.35% | -61.61% | 7.22% | -40.13% | 0.81% |
|
FCF Margin
|
-15.01% | 2.54% | 0.04% | -0.10% | -4.11% | 9.05% | 9.03% | 16.31% | -1.92% | 13.48% | 25.18% | 10.59% | -1.53% | 14.36% | 22.20% | 17.34% | -13.04% | 14.14% | 26.84% | 16.64% | 14.12% | 12.53% | 22.16% | 37.53% | 10.65% | 11.69% | 19.80% | 11.58% | -0.86% | 14.50% | 13.28% | 12.85% | -5.12% | 5.54% | 16.08% | 4.57% | -8.44% | 2.97% | 8.54% | 8.43% | 5.42% | 18.30% | 35.36% |
|
Inventory Average
|
| | | | 160.20M | 164.15M | 155.75M | 152.95M | 155.65M | 157.35M | 154.55M | 157.25M | 176.05M | 193.60M | 194.70M | 192.85M | 210.35M | 225.30M | 215.75M | 211.35M | 224.35M | 229.85M | 213.75M | 196.50M | 196.60M | 209.35M | 221.40M | 234.75M | 250.70M | 268.60M | 279.40M | 308.40M | 348.20M | 374.25M | 386.90M | 347.75M | 317.15M | 313.75M | 281.50M | 220.90M | 213.10M | 232.85M | 207.00M |
|
Assets Average
|
| | | | 786.10M | 850.55M | 876.50M | 839.10M | 847.15M | 867.80M | 891.95M | 919.70M | 1,091.95M | 1,284.45M | 1,303.25M | 1,303.55M | 1,711.20M | 2,118.35M | 2,124.15M | 2,130.25M | 2,247.50M | 2,274.40M | 2,226.85M | 2,296.35M | 2,338.50M | 2,365.75M | 2,407.60M | 2,447.60M | 2,462.40M | 2,410.90M | 2,350.70M | 2,535.95M | 2,754.35M | 2,800.25M | 2,797.55M | 2,695.05M | 2,595.10M | 2,421.55M | 2,243.90M | 2,117.10M | 2,039.35M | 1,966.90M | 1,855.75M |
|
Equity Average
|
| | | | 525.55M | 335.15M | 134.50M | 133.50M | 146.70M | 177.45M | 214.85M | 255.75M | 295.45M | 331.15M | 336.00M | 330.70M | 348.70M | 379.70M | 422.00M | 487.05M | 516.45M | 512.50M | 569.95M | 629.55M | 651.60M | 674.80M | 666.50M | 659.15M | 679.95M | 670.20M | 644.10M | 666.10M | 712.00M | 719.90M | 716.40M | 675.05M | 599.80M | 426.50M | 249.65M | 204.85M | 214.90M | 177.65M | 129.40M |
|
Invested Capital
|
| | | 526.80M | 533.70M | 136.60M | 137.40M | 142.10M | 170.10M | 211.10M | 238.30M | 287.30M | 327.10M | 368.10M | 327.60M | 349.90M | 376.70M | 423.00M | 465.90M | 532.50M | 523.70M | 544.60M | 639.40M | 668.10M | 680.60M | 708.00M | 664.00M | 693.40M | 1,005.70M | 655.20M | 634.80M | 699.20M | 726.60M | 715.00M | 721.70M | 715.80M | 652.90M | 387.80M | 315.20M | 256.50M | 295.00M | 215.40M | 240.10M |
|
Asset Utilization Ratio
|
| | | | 1.17 | 1.07 | 1.03 | 1.08 | 1.09 | 1.09 | 1.07 | 1.06 | 0.91 | 0.81 | 0.83 | 0.87 | 0.69 | 0.58 | 0.60 | 0.61 | 0.58 | 0.54 | 0.54 | 0.53 | 0.53 | 0.56 | 0.57 | 0.57 | 0.59 | 0.63 | 0.69 | 0.66 | 0.61 | 0.62 | 0.61 | 0.63 | 0.63 | 0.64 | 0.64 | 0.72 | 0.72 | 0.74 | 0.78 |
|
Debt to Equity
|
| | | 0.17 | | 4.15 | 3.92 | 3.63 | 3.16 | 2.44 | 1.94 | 1.63 | 2.39 | 2.14 | 2.32 | 2.22 | 3.96 | 3.46 | 2.97 | 2.36 | 2.97 | 2.54 | 2.11 | 2.01 | 1.94 | 1.86 | 1.98 | 1.88 | 1.84 | 1.80 | 1.82 | 2.11 | 2.07 | 2.14 | 2.05 | 2.32 | 2.63 | 5.28 | 6.99 | 7.18 | 5.94 | 11.02 | 9.13 |
|
Debt Ratio
|
| | | 0.11 | | 0.62 | 0.61 | 0.59 | 0.58 | 0.55 | 0.50 | 0.49 | 0.60 | 0.57 | 0.58 | 0.57 | 0.67 | 0.65 | 0.62 | 0.58 | 0.63 | 0.61 | 0.58 | 0.55 | 0.55 | 0.54 | 0.53 | 0.51 | 0.52 | 0.50 | 0.49 | 0.54 | 0.54 | 0.54 | 0.53 | 0.56 | 0.58 | 0.66 | 0.68 | 0.69 | 0.68 | 0.71 | 0.69 |
|
Equity Ratio
|
| | | 0.66 | 0.67 | 0.15 | 0.16 | 0.16 | 0.18 | 0.22 | 0.26 | 0.30 | 0.25 | 0.27 | 0.25 | 0.26 | 0.17 | 0.19 | 0.21 | 0.25 | 0.21 | 0.24 | 0.27 | 0.28 | 0.28 | 0.29 | 0.27 | 0.27 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.25 | 0.26 | 0.24 | 0.22 | 0.13 | 0.10 | 0.10 | 0.11 | 0.06 | 0.08 |
|
FCF Payout Ratio
|
-0.03 | 0.11 | 9.00 | -3.50 | -0.11 | 20.16 | | | -0.62 | 0.06 | 0.05 | 0.17 | -1.47 | 0.18 | 0.97 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-17.60M | -15.30M | -30.00M | -28.20M | -17.30M | -49.30M | -20.30M | -22.90M | -20.70M | -30.10M | -58.50M | -73.90M | -69.30M | -71.70M | -57.50M | -77.50M | -38.40M | -53.30M | -75.60M | -56.50M | -302.70M | -177.60M | -198.20M | -257.70M | -237.80M | -233.30M | -269.40M | -275.40M | -222.60M | -131.30M | -72.30M | -76.70M | -77.90M | -68.00M | -84.50M | -95.90M | -88.50M | -107.40M | -135.50M | -68.00M | -71.50M | -76.90M | -83.40M |
|
Return on Sales
|
0.10% | 0.10% | 0.10% | 0.05% | 0.06% | 0.11% | -0.02% | 0.06% | 0.11% | 0.14% | 0.15% | 0.21% | 0.15% | 0.17% | 0.17% | 0.15% | 0.08% | 0.16% | 0.17% | 0.15% | 0.16% | 0.07% | 0.21% | 0.14% | 0.15% | 0.12% | -0.01% | 0.09% | 0.16% | 0.14% | 0.16% | 0.04% | 0.13% | 0.07% | 0.06% | -0.31% | -0.16% | -0.73% | -0.46% | -0.62% | 0.07% | -0.40% | 0.01% |
|
Return on Capital Employed
|
| | | | 0.27% | 0.25% | 0.19% | 0.17% | 0.17% | 0.19% | 0.24% | 0.25% | 0.22% | 0.20% | 0.21% | 0.23% | 0.15% | 0.13% | 0.13% | 0.14% | 0.15% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.15% | 0.13% | 0.16% | 0.14% | 0.16% | 0.15% | 0.12% | 0.12% | 0.10% | 0.04% | 0.00% | -0.01% | 0.01% | -0.01% | 0.03% | 0.03% | 0.04% |
|
Return on Invested Capital
|
| | | | 0.20% | 0.32% | 0.52% | 0.44% | 0.46% | 0.42% | 0.54% | 0.61% | 0.57% | 0.56% | 0.62% | 0.61% | 0.54% | 0.51% | 0.49% | 0.44% | 0.47% | 0.39% | 0.36% | 0.32% | 0.32% | 0.34% | 0.33% | 0.31% | 0.26% | 0.30% | 0.41% | 0.39% | 0.34% | 0.32% | 0.26% | 0.06% | 0.00% | -0.02% | 0.04% | -0.05% | 0.15% | 0.18% | 0.20% |
|
Return on Assets
|
| | | | 0.09% | 0.09% | 0.05% | 0.05% | 0.07% | 0.08% | 0.12% | 0.16% | 0.14% | 0.14% | 0.14% | 0.14% | 0.10% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.06% | 0.05% | 0.05% | 0.06% | 0.10% | 0.08% | 0.07% | 0.06% | 0.05% | 0.00% | -0.04% | -0.18% | -0.27% | -0.37% | -0.35% | -0.29% | -0.22% |
|
Return on Equity
|
| | | | 0.14% | 0.22% | 0.32% | 0.33% | 0.38% | 0.37% | 0.51% | 0.57% | 0.53% | 0.53% | 0.56% | 0.55% | 0.48% | 0.46% | 0.43% | 0.38% | 0.40% | 0.33% | 0.32% | 0.29% | 0.28% | 0.31% | 0.20% | 0.18% | 0.19% | 0.22% | 0.35% | 0.32% | 0.28% | 0.25% | 0.18% | -0.01% | -0.19% | -1.01% | -2.45% | -3.83% | -3.29% | -3.21% | -3.19% |