|
EBT Margin
|
| 7.48% | 2.10% | -3.55% | -14.87% | 8.98% | 8.78% | 4.74% | -4.51% | 4.78% | -1.23% | 9.18% | -0.75% | -2.35% | -3.76% | 7.40% | 4.70% | 7.34% | 6.51% | 10.39% | 5.30% | 2.64% | 5.64% | 8.83% | -2.53% | -4.59% | 2.56% | 7.71% | 5.76% | 3.60% | 9.28% | 10.89% | 11.72% | 8.61% | 16.72% | 14.25% | 11.73% | 2.86% | 4.10% | 11.95% | 5.31% | 11.36% | 6.30% | 10.38% | 10.46% | 2.74% | 2.52% | 10.24% |
|
EBIT Margin
|
| 8.81% | 3.74% | -2.07% | -13.60% | 10.46% | 10.75% | 6.84% | -2.30% | 7.97% | 1.40% | 11.02% | 1.21% | -0.42% | -1.30% | 9.37% | 6.65% | 10.00% | 8.68% | 12.70% | 7.56% | 5.40% | 8.16% | 10.93% | -0.69% | -2.40% | 5.40% | 9.63% | 7.35% | 5.20% | 11.07% | 12.01% | 13.13% | 10.38% | 18.61% | 16.48% | 14.62% | 5.72% | 6.69% | 14.53% | 8.04% | 10.53% | 5.79% | 9.80% | 10.06% | 2.38% | 2.33% | 10.03% |
|
EBITDA Margin
|
| 8.81% | 3.74% | -2.07% | -13.60% | 10.46% | 10.75% | 6.84% | -2.30% | 7.97% | 1.40% | 11.02% | 1.21% | -0.42% | -1.30% | 9.37% | 6.65% | 10.00% | 8.68% | 12.70% | 7.56% | 5.40% | 8.16% | 10.93% | -0.69% | -2.40% | 5.40% | 9.63% | 7.35% | 5.20% | 11.07% | 12.01% | 13.13% | 10.38% | 18.61% | 16.48% | 14.62% | 5.72% | 6.69% | 14.53% | 8.04% | 10.53% | 5.79% | 9.80% | 10.06% | 2.38% | 2.33% | 10.03% |
|
Operating Margin
|
| 8.81% | 3.74% | -2.07% | -13.60% | 10.46% | 10.75% | 6.84% | -2.30% | 7.97% | 1.40% | 11.02% | 1.21% | -0.42% | -1.30% | 9.37% | 6.65% | 10.00% | 8.68% | 12.70% | 7.56% | 5.40% | 8.16% | 10.93% | -0.69% | -2.40% | 5.40% | 9.63% | 7.35% | 5.20% | 11.07% | 12.01% | 13.13% | 10.38% | 18.61% | 16.48% | 14.62% | 5.72% | 6.69% | 14.53% | 8.04% | 10.53% | 5.79% | 9.80% | 10.06% | 2.38% | 2.33% | 10.03% |
|
Net Margin
|
| 7.48% | 2.10% | -3.55% | -14.87% | 8.98% | 8.78% | 4.74% | -4.51% | 4.78% | -1.23% | 9.18% | -0.75% | -2.35% | -3.76% | 7.40% | 4.70% | 7.34% | 6.51% | 10.39% | 5.30% | 2.64% | 5.64% | 8.83% | -2.53% | -4.59% | 2.56% | 7.71% | 5.76% | 3.60% | 9.28% | 10.89% | 11.72% | 8.61% | 16.72% | 14.25% | 11.73% | 2.86% | 4.10% | 11.95% | 5.31% | 11.36% | 6.30% | 10.38% | 10.46% | 2.74% | 2.52% | 10.24% |
|
FCF Margin
|
| -3.45% | -1.51% | -22.50% | 1.57% | -35.37% | 2.58% | 6.39% | 15.42% | 8.84% | 10.00% | 7.57% | -8.07% | -42.00% | -3.31% | 4.59% | -1.20% | 3.15% | 16.32% | -6.04% | 10.28% | 0.67% | -7.81% | -9.11% | 15.25% | -7.43% | 17.59% | 14.56% | -2.15% | -0.42% | -60.81% | -13.15% | -6.75% | 7.20% | 18.88% | 17.76% | 12.17% | 10.11% | -21.13% | 11.89% | 18.09% | 8.47% | 6.53% | -18.77% | 5.24% | -3.59% | 9.08% | 13.80% |
|
Inventory Average
|
| | | | | 14.70M | 13.20M | 11.31M | 8.75M | 7.65M | 8.10M | 8.86M | 11.27M | 14.29M | 15.16M | 15.71M | 15.91M | 14.83M | 15.84M | 19.13M | 20.04M | 17.32M | 16.43M | 17.22M | 19.00M | 20.08M | 15.40M | 13.94M | 16.10M | 15.80M | 19.41M | 24.03M | 26.01M | 33.18M | 46.02M | 41.74M | 29.88M | 27.92M | 27.09M | 26.90M | 21.45M | 19.35M | 25.52M | 27.82M | 29.80M | 34.44M | 37.31M | 37.36M |
|
Assets Average
|
| | | | | 350.49M | 364.47M | 357.77M | 361.45M | 360.12M | 352.38M | 353.06M | 358.41M | 379.80M | 403.38M | 412.32M | 419.30M | 417.55M | 423.09M | 444.11M | 453.66M | 450.74M | 453.61M | 471.88M | 482.23M | 465.96M | 445.76M | 441.45M | 446.90M | 450.29M | 512.80M | 616.11M | 681.90M | 718.94M | 742.74M | 746.77M | 743.58M | 739.23M | 727.40M | 726.58M | 716.89M | 704.24M | 698.11M | 721.04M | 842.81M | 927.22M | 916.99M | 924.07M |
|
Equity Average
|
| | | | | 105.10M | 112.54M | 116.64M | 141.68M | 166.19M | 167.44M | 172.00M | 176.43M | 181.14M | 187.76M | 197.25M | 207.62M | 212.52M | 217.85M | 226.64M | 232.66M | 235.94M | 238.11M | 242.29M | 244.98M | 240.22M | 239.16M | 234.06M | 230.79M | 238.09M | 249.32M | 270.64M | 292.54M | 308.54M | 328.62M | 349.23M | 363.16M | 365.96M | 362.38M | 369.47M | 373.79M | 374.75M | 378.06M | 377.81M | 426.74M | 470.91M | 463.14M | 462.35M |
|
Invested Capital
|
30.70M | | | | 206.54M | 171.57M | 256.65M | 252.60M | 316.46M | 312.07M | 306.95M | 307.88M | 305.47M | 329.83M | 328.00M | 337.73M | 347.25M | 348.05M | 347.65M | 353.56M | 348.87M | 349.74M | 355.04M | 359.19M | 349.71M | 340.75M | 341.24M | 324.28M | 339.58M | 340.70M | 372.11M | 444.54M | 489.43M | 516.30M | 536.78M | 549.53M | 556.63M | 547.04M | 541.35M | 553.08M | 500.23M | 543.25M | 537.53M | 536.21M | 704.19M | 690.53M | 676.24M | 691.90M |
|
Asset Utilization Ratio
|
| | | | | 1.08 | 0.97 | 0.93 | 0.79 | 0.66 | 0.65 | 0.64 | 0.66 | 0.73 | 0.78 | 0.85 | 0.92 | 0.91 | 0.91 | 0.84 | 0.82 | 0.83 | 0.79 | 0.81 | 0.85 | 0.92 | 0.93 | 0.91 | 0.86 | 0.92 | 0.95 | 0.97 | 1.05 | 1.09 | 1.12 | 1.08 | 0.94 | 0.84 | 0.75 | 0.68 | 0.70 | 0.70 | 0.72 | 0.72 | 0.64 | 0.60 | 0.63 | 0.64 |
|
Interest Coverage Ratio
|
| 6.64 | 2.28 | -1.40 | -10.74 | 7.05 | 5.47 | 3.26 | -1.04 | 2.50 | 0.53 | 6.00 | 0.62 | -0.22 | -0.53 | 4.76 | 3.40 | 3.76 | 4.00 | 5.50 | 3.35 | 1.95 | 3.24 | 5.20 | -0.38 | -1.10 | 1.90 | 5.00 | 4.61 | 3.25 | 6.19 | 10.67 | 9.33 | 5.85 | 9.84 | 6.91 | 4.35 | 1.51 | 1.93 | 4.58 | 2.47 | | | | | | | |
|
Debt to Equity
|
6.79 | | | | 1.45 | 1.68 | 1.55 | 1.51 | 0.90 | 0.86 | 0.82 | 0.74 | 0.72 | 0.77 | 0.72 | 0.64 | 0.65 | 0.62 | 0.56 | 0.52 | 0.49 | 0.47 | 0.49 | 0.45 | 0.44 | 0.44 | 0.42 | 0.43 | 0.43 | 0.41 | 0.45 | 0.44 | 0.40 | 0.37 | 0.33 | 0.31 | 0.31 | 0.30 | 0.29 | 0.27 | 0.49 | 0.25 | 0.24 | 0.35 | 0.58 | 0.57 | 0.57 | 0.59 |
|
Debt Ratio
|
0.30 | | | | 0.44 | 0.50 | 0.50 | 0.50 | 0.41 | 0.40 | 0.39 | 0.37 | 0.35 | 0.36 | 0.33 | 0.32 | 0.32 | 0.32 | 0.29 | 0.26 | 0.25 | 0.25 | 0.26 | 0.23 | 0.22 | 0.23 | 0.23 | 0.22 | 0.23 | 0.22 | 0.20 | 0.19 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.26 | 0.14 | 0.13 | 0.18 | 0.29 | 0.29 | 0.29 | 0.29 |
|
Equity Ratio
|
0.04 | | | | 0.30 | 0.30 | 0.32 | 0.33 | 0.45 | 0.47 | 0.48 | 0.50 | 0.49 | 0.47 | 0.46 | 0.49 | 0.50 | 0.52 | 0.51 | 0.51 | 0.51 | 0.53 | 0.52 | 0.51 | 0.51 | 0.53 | 0.55 | 0.51 | 0.52 | 0.54 | 0.45 | 0.43 | 0.43 | 0.43 | 0.45 | 0.48 | 0.49 | 0.50 | 0.50 | 0.52 | 0.52 | 0.54 | 0.54 | 0.51 | 0.51 | 0.51 | 0.50 | 0.50 |
|
Times Interest Earned
|
| 6.64 | 2.28 | -1.40 | -10.74 | 7.05 | 5.47 | 3.26 | -1.04 | 2.50 | 0.53 | 6.00 | 0.62 | -0.22 | -0.53 | 4.76 | 3.40 | 3.76 | 4.00 | 5.50 | 3.35 | 1.95 | 3.24 | 5.20 | -0.38 | -1.10 | 1.90 | 5.00 | 4.61 | 3.25 | 6.19 | 10.67 | 9.33 | 5.85 | 9.84 | 6.91 | 4.35 | 1.51 | 1.93 | 4.58 | 2.47 | | | | | | | |
|
FCF Payout Ratio
|
| -0.53 | -1.08 | -0.13 | 0.00 | 0.00 | 0.25 | | 0.01 | 0.03 | | | | | | 0.20 | | 0.36 | | -0.04 | 0.11 | 2.13 | -0.24 | -0.14 | 0.14 | -0.07 | 0.00 | 0.00 | -0.16 | -1.72 | -0.02 | -0.06 | -0.10 | 0.36 | 0.09 | 0.10 | 0.31 | 0.43 | -0.19 | 0.29 | 0.20 | 0.55 | 0.55 | -0.16 | 0.90 | -1.55 | 0.70 | 0.56 |
|
Enterprise Value
|
-17.04M | -23.73M | -21.50M | -20.16M | -27.30M | -38.35M | -28.74M | -28.96M | 19.58M | 24.84M | 25.59M | 31.94M | 38.08M | 39.58M | 32.40M | 34.07M | 26.77M | 38.31M | 18.69M | 18.97M | 18.06M | 13.33M | 27.76M | 36.84M | 21.27M | 31.88M | 25.15M | 4.32M | 3.27M | 10.30M | 8.72M | 1.87M | -2.73M | -19.16M | -48.96M | -63.76M | -73.89M | -79.73M | -34.95M | -36.69M | -52.73M | -48.57M | -32.67M | -46.89M | -39.96M | -17.60M | -14.48M | -48.72M |
|
Return on Sales
|
| 0.07% | 0.02% | -0.04% | -0.15% | 0.09% | 0.09% | 0.05% | -0.05% | 0.05% | -0.01% | 0.09% | -0.01% | -0.02% | -0.04% | 0.07% | 0.05% | 0.07% | 0.07% | 0.10% | 0.05% | 0.03% | 0.06% | 0.09% | -0.03% | -0.05% | 0.03% | 0.08% | 0.06% | 0.04% | 0.09% | 0.11% | 0.12% | 0.09% | 0.17% | 0.14% | 0.12% | 0.03% | 0.04% | 0.12% | 0.05% | 0.11% | 0.06% | 0.10% | 0.10% | 0.03% | 0.03% | 0.10% |
|
Return on Capital Employed
|
| | | | | -0.01% | 0.00% | 0.03% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | 0.03% | 0.02% | 0.03% | 0.04% | 0.07% | 0.09% | 0.09% | 0.10% | 0.08% | 0.08% | 0.08% | 0.06% | 0.04% | 0.04% | 0.03% | 0.06% | 0.07% | 0.10% | 0.11% | 0.14% | 0.15% | 0.18% | 0.18% | 0.16% | 0.14% | 0.10% | 0.09% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | | -0.02% | -0.01% | 0.01% | 0.04% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | 0.03% | 0.05% | 0.06% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.12% | 0.10% | 0.07% | 0.05% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | -0.08% | -0.04% | 0.02% | 0.11% | 0.05% | 0.01% | 0.03% | 0.04% | 0.02% | 0.00% | 0.01% | 0.04% | 0.07% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.06% | 0.03% | 0.02% | 0.01% | 0.05% | 0.09% | 0.13% | 0.18% | 0.23% | 0.26% | 0.30% | 0.29% | 0.25% | 0.21% | 0.14% | 0.11% | 0.08% | 0.11% | 0.11% | 0.11% | 0.12% | 0.09% | 0.08% | 0.09% |