|
Gross Margin
|
34.46% | 33.31% | 32.99% | 37.51% | 39.97% | 33.59% | 34.37% | 30.80% | 35.79% | 30.33% | 29.05% | 30.39% | 31.88% | 30.35% | 26.30% | 32.34% | 32.83% | 30.62% | 32.09% | 33.36% | 35.37% | 30.20% | 34.67% | 32.35% | 37.01% | 36.80% | 40.09% | 39.79% | 37.84% | 33.19% | 35.25% | 35.79% | 38.88% | 37.57% | 35.66% | 35.51% | 34.15% | 34.43% | 37.09% | 35.67% | 35.83% | 34.07% | 33.15% | 30.92% | 29.71% |
|
EBT Margin
|
14.89% | 12.02% | 12.83% | 19.02% | 19.79% | 1.38% | 9.87% | -0.66% | 8.09% | -9.00% | -13.48% | -7.82% | -2.59% | -46.61% | -13.97% | -5.52% | -2.03% | -9.69% | -4.03% | 3.48% | 2.27% | -3.35% | 1.78% | -2.57% | 8.72% | 7.36% | 4.23% | 9.39% | 9.55% | 1.92% | 8.72% | 6.97% | 12.89% | 12.24% | 11.34% | 9.28% | 5.85% | 3.78% | 6.84% | 6.99% | 0.66% | 6.60% | 5.24% | 1.03% | 2.71% |
|
EBIT Margin
|
17.72% | 12.77% | 15.13% | 20.61% | 24.49% | 10.64% | 15.82% | 6.14% | 14.40% | -1.35% | -3.59% | 1.31% | 5.52% | -37.36% | -4.31% | 4.32% | 6.60% | -0.57% | 5.34% | 15.09% | 10.80% | 5.04% | 10.14% | 6.97% | 16.30% | 14.78% | 19.94% | 16.94% | 16.77% | 9.88% | 16.14% | 13.29% | 18.82% | 17.91% | 17.04% | 15.22% | 12.24% | 10.24% | 12.64% | 12.55% | 14.27% | 12.74% | 11.49% | 7.26% | 9.44% |
|
EBITDA Margin
|
8.78% | 16.13% | 18.90% | 23.57% | 12.89% | 13.81% | 19.26% | 10.29% | 18.22% | 3.36% | 2.98% | 7.08% | 10.44% | -32.30% | 2.52% | 10.51% | 10.96% | 3.97% | 9.91% | 19.73% | 15.22% | 9.39% | 14.32% | 11.26% | 19.73% | 18.64% | 23.39% | 19.80% | 19.26% | 12.58% | 18.51% | 15.58% | 21.12% | 20.21% | 17.04% | 15.22% | 12.24% | 10.24% | 12.64% | 12.55% | 14.27% | 12.74% | 11.49% | 7.26% | 9.44% |
|
Operating Margin
|
17.72% | 12.77% | 15.13% | 20.61% | 24.49% | 10.64% | 15.82% | 6.14% | 14.40% | -1.35% | -3.59% | 1.31% | 5.52% | -37.36% | -4.31% | 4.32% | 6.60% | -0.57% | 5.34% | 15.09% | 10.80% | 5.04% | 10.14% | 6.97% | 16.30% | 14.78% | 19.94% | 16.94% | 16.77% | 9.88% | 16.14% | 13.29% | 18.82% | 17.91% | 17.04% | 15.22% | 12.24% | 10.24% | 12.64% | 12.55% | 14.27% | 12.74% | 11.49% | 7.26% | 9.44% |
|
Net Margin
|
-4.17% | -8.85% | -8.24% | -0.62% | 7.12% | -2.55% | 6.61% | -0.44% | 4.96% | -5.96% | -8.94% | 2.03% | 0.10% | -0.33% | -2.94% | -25.88% | -7.09% | -0.16% | 0.06% | -0.04% | -0.04% | -0.15% | -0.04% | -0.01% | | -0.04% | 2.71% | 6.69% | 6.65% | -1.59% | 5.39% | 5.43% | 9.56% | 9.87% | 9.00% | 5.67% | 3.64% | 2.66% | 4.87% | 5.05% | 1.04% | 2.36% | 3.89% | 0.40% | 1.67% |
|
FCF Margin
|
| 22.81% | 9.08% | 1.43% | 20.60% | -5.68% | 15.02% | 17.88% | 1.53% | 27.10% | -16.45% | -6.33% | 2.26% | 11.43% | -4.13% | -1.95% | -4.80% | 12.13% | -18.46% | 13.00% | -3.70% | 7.00% | 3.06% | 11.40% | -4.25% | 9.62% | -2.67% | 22.98% | -9.39% | 0.50% | -17.16% | 2.46% | 10.92% | 12.81% | 3.19% | -0.11% | 11.77% | 11.13% | 6.57% | -4.00% | 8.89% | 17.27% | 0.24% | -3.67% | -2.76% |
|
Inventory Average
|
| 6.03M | | | | 9.96M | 24.69M | 23.57M | 23.40M | 21.38M | 21.67M | 23.03M | 20.36M | 16.22M | 11.20M | 9.53M | 10.47M | 10.15M | 12.03M | 14.54M | 18.48M | 21.15M | 19.67M | 19.02M | 19.53M | 22.48M | 29.14M | 36.88M | 43.36M | 52.23M | 64.26M | 73.16M | 74.01M | 70.31M | 69.06M | 72.48M | 74.66M | 72.34M | 76.99M | 84.64M | 89.10M | 82.47M | 73.96M | 79.56M | 84.50M |
|
Assets Average
|
| | | | | 284.83M | 280.15M | 278.55M | 273.92M | 267.57M | 263.11M | 258.67M | 253.52M | 242.76M | 231.45M | 222.25M | 211.37M | 207.18M | 206.39M | 207.94M | 212.02M | 213.38M | 225.20M | 241.95M | 250.10M | 259.92M | 256.22M | 247.33M | 250.32M | 260.21M | 276.94M | 287.71M | 297.37M | 300.86M | 297.44M | 299.14M | 296.09M | 292.90M | 306.73M | 320.61M | 331.90M | 346.00M | 350.79M | 375.85M | 403.43M |
|
Equity Average
|
| | | | | -148.36M | -84.43M | -86.62M | -89.98M | -92.11M | -98.58M | -103.82M | -105.67M | -112.58M | -121.50M | -131.84M | -141.30M | -145.96M | -151.02M | -150.97M | -149.80M | -152.22M | -152.14M | -149.92M | -147.61M | -141.71M | -136.81M | -132.42M | -125.90M | -121.78M | -117.54M | -110.51M | -100.61M | -88.17M | -76.40M | -66.85M | -59.84M | -54.33M | -50.19M | -46.50M | -43.67M | -39.21M | -32.67M | -29.37M | -27.34M |
|
Invested Capital
|
| -15.37M | | | -196.77M | -77.61M | -73.25M | -82.00M | -88.95M | -95.27M | -101.88M | -105.76M | -105.58M | -119.57M | -123.42M | -140.26M | -142.34M | -149.58M | -152.47M | -149.47M | -150.14M | -154.30M | -149.98M | -149.85M | -145.37M | -130.01M | -135.58M | -129.26M | -122.53M | -121.02M | -114.06M | -106.97M | -94.26M | -82.08M | -70.73M | -62.97M | -56.72M | -51.94M | -48.45M | -44.56M | -42.79M | -35.62M | -29.72M | -29.03M | -25.66M |
|
Asset Utilization Ratio
|
| | | | | 1.31 | 1.37 | 1.30 | 1.22 | 1.15 | 1.04 | 0.98 | 0.92 | 0.92 | 0.99 | 1.06 | 1.16 | 1.23 | 1.30 | 1.31 | 1.29 | 1.30 | 1.27 | 1.20 | 1.20 | 1.20 | 1.28 | 1.41 | 1.46 | 1.44 | 1.44 | 1.45 | 1.49 | 1.58 | 1.63 | 1.63 | 1.58 | 1.52 | 1.42 | 1.37 | 1.38 | 1.39 | 1.40 | 1.34 | 1.28 |
|
Debt to Equity
|
| -7.83 | | | -2.03 | -3.57 | -3.76 | -3.41 | -3.39 | -3.17 | -2.97 | -2.86 | -2.87 | -2.54 | -2.47 | -2.17 | -2.15 | -2.04 | -2.01 | -2.05 | -2.05 | -1.99 | -2.23 | -2.23 | -2.31 | -2.44 | -2.34 | -2.34 | -2.47 | -2.51 | -2.76 | -2.90 | -3.29 | -3.48 | -4.04 | -4.52 | -4.81 | -5.10 | -5.48 | -6.05 | -6.55 | -7.87 | -9.44 | -10.71 | -12.02 |
|
Debt Ratio
|
| 0.64 | | | 1.47 | 1.10 | 1.11 | 1.12 | 1.11 | 1.14 | 1.16 | 1.19 | 1.21 | 1.30 | 1.33 | 1.41 | 1.47 | 1.48 | 1.49 | 1.46 | 1.44 | 1.44 | 1.41 | 1.36 | 1.32 | 1.27 | 1.29 | 1.22 | 1.20 | 1.13 | 1.10 | 1.07 | 1.02 | 0.96 | 0.96 | 0.95 | 0.93 | 0.90 | 0.83 | 0.84 | 0.82 | 0.80 | 0.80 | 0.78 | 0.76 |
|
Equity Ratio
|
| -0.08 | | | -0.73 | -0.31 | -0.29 | -0.33 | -0.33 | -0.36 | -0.39 | -0.41 | -0.42 | -0.51 | -0.54 | -0.65 | -0.69 | -0.72 | -0.74 | -0.71 | -0.70 | -0.72 | -0.63 | -0.61 | -0.57 | -0.52 | -0.55 | -0.52 | -0.49 | -0.45 | -0.40 | -0.37 | -0.31 | -0.28 | -0.24 | -0.21 | -0.19 | -0.18 | -0.15 | -0.14 | -0.12 | -0.10 | -0.08 | -0.07 | -0.06 |
|
FCF Payout Ratio
|
| | | | | -1.80 | | | 2.00 | 0.14 | -0.30 | -0.72 | 1.82 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-9.70M | -12.94M | -17.78M | -13.01M | -12.94M | -13.61M | -26.85M | -31.50M | -21.27M | -36.95M | -25.91M | -17.93M | -14.81M | -23.20M | -20.20M | -17.75M | -12.82M | -20.29M | -7.88M | -17.48M | -14.29M | -18.68M | -46.90M | -54.45M | -50.35M | -57.60M | -24.88M | -30.67M | -20.85M | -20.68M | -12.14M | -9.05M | -21.51M | -11.04M | -14.16M | -11.17M | -10.47M | -12.41M | -17.14M | -7.48M | -14.65M | -33.54M | -31.52M | -17.12M | -15.96M |
|
Return on Sales
|
0.01% | -0.01% | 0.00% | 0.01% | 0.00% | -0.01% | 0.07% | 0.00% | 0.05% | -0.09% | -0.09% | 0.02% | 0.00% | 0.00% | -0.03% | -0.26% | -0.07% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.07% | 0.07% | -0.02% | 0.05% | 0.05% | 0.10% | 0.10% | 0.09% | 0.06% | 0.04% | 0.03% | 0.05% | 0.05% | 0.01% | 0.02% | 0.04% | 0.00% | 0.02% |
|
Return on Capital Employed
|
| | | | | 0.28% | 0.29% | 0.23% | 0.17% | 0.12% | 0.06% | 0.04% | 0.01% | -0.09% | -0.10% | -0.10% | -0.09% | 0.03% | 0.06% | 0.10% | 0.12% | 0.15% | 0.15% | 0.12% | 0.15% | 0.19% | 0.23% | 0.31% | 0.32% | 0.30% | 0.28% | 0.26% | 0.28% | 0.34% | 0.34% | 0.34% | 0.29% | 0.25% | 0.24% | 0.21% | 0.22% | 0.23% | 0.22% | 0.19% | 0.16% |
|
Return on Invested Capital
|
| | | | | -0.32% | -0.61% | -0.46% | -0.28% | -0.13% | -0.13% | -0.08% | -0.01% | 0.10% | 0.10% | 0.07% | 0.07% | -0.02% | -0.06% | -0.14% | -0.25% | -0.63% | -0.03% | 0.02% | -0.31% | -0.37% | -0.43% | -0.40% | -0.42% | -0.28% | -0.30% | -0.32% | -0.42% | -0.67% | -0.83% | -0.94% | -0.90% | -0.79% | -0.72% | -0.78% | -0.98% | -1.00% | -1.21% | -1.10% | -1.02% |
|
Return on Assets
|
| | | | | 0.00% | 0.02% | 0.02% | 0.03% | 0.01% | -0.03% | -0.02% | -0.04% | -0.01% | 0.00% | -0.08% | -0.11% | -0.11% | -0.10% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.12% | 0.14% | 0.14% | 0.11% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.00% | -0.07% | -0.05% | -0.10% | -0.04% | 0.07% | 0.05% | 0.09% | 0.03% | 0.01% | 0.13% | 0.16% | 0.16% | 0.14% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.07% | -0.12% | -0.11% | -0.15% | -0.16% | -0.22% | -0.41% | -0.54% | -0.63% | -0.56% | -0.44% | -0.37% | -0.39% | -0.35% | -0.40% | -0.46% | -0.32% | -0.39% |