|
Gross Margin
|
19.53% | 12.49% | 15.35% | 13.00% | 13.48% | 13.82% | 13.20% | 12.72% | 14.25% | 15.89% | 17.01% | 16.87% | 18.04% | 18.34% | 16.89% | 16.58% | 15.77% | 16.37% | 17.28% | 19.73% | 19.03% | 15.19% | 21.01% | 22.03% | 19.78% | 16.80% | 19.72% | 16.04% | 16.78% | 16.84% | 17.52% | 17.53% | 16.66% | 17.22% | 18.79% | 17.58% | 18.51% | 18.76% | 19.38% | 14.97% | 18.75% | 18.04% | 17.25% | 18.11% | 23.15% | 21.34% | 23.45% | 26.72% | 17.56% | 12.66% | 18.79% | 19.42% | 20.00% | 22.22% | 17.56% | 18.24% | 17.93% | 18.97% | 18.00% | 17.91% | 17.18% |
|
EBT Margin
|
0.86% | -9.08% | -1.40% | -1.76% | -1.86% | -4.24% | -0.24% | -0.79% | 0.21% | -0.91% | 2.45% | 1.82% | 0.65% | -0.02% | 0.51% | 0.54% | -4.19% | 0.38% | -0.35% | 3.07% | 1.62% | -5.04% | 3.07% | 1.31% | 1.36% | -2.23% | 2.68% | | 0.14% | -0.78% | 1.56% | 2.23% | 6.38% | -0.11% | 3.46% | 1.83% | 1.49% | 3.55% | 1.91% | -3.89% | -7.10% | -4.26% | 2.89% | 10.70% | 4.20% | 9.00% | 12.51% | 15.10% | 4.90% | -2.69% | 4.43% | 3.70% | 3.87% | 3.01% | -0.77% | 1.09% | -0.57% | -1.61% | -0.61% | -0.54% | -0.89% |
|
EBIT Margin
|
4.05% | -6.38% | 1.72% | 0.68% | 1.00% | -1.24% | 1.79% | 1.63% | 2.70% | 2.28% | 5.29% | 4.73% | 18.04% | 18.34% | 3.42% | 3.67% | -0.35% | 2.95% | 3.87% | 5.97% | 4.68% | -1.82% | 5.45% | 6.75% | 4.60% | 0.01% | 5.06% | 2.49% | 2.70% | 1.83% | 3.65% | 4.39% | 2.52% | 2.32% | 5.47% | 3.83% | 3.62% | 5.97% | 3.97% | -1.37% | 3.64% | 0.56% | 4.04% | 11.71% | 11.71% | 9.67% | 13.43% | 16.45% | 5.48% | -2.13% | 4.98% | 4.34% | 4.52% | 3.91% | 0.06% | 1.86% | 0.47% | 0.26% | 0.20% | 0.50% | -0.09% |
|
EBITDA Margin
|
4.05% | -6.38% | 1.72% | 0.68% | 1.00% | -1.24% | 0.29% | -1.42% | 2.70% | 2.28% | 2.92% | 0.87% | 18.04% | 18.34% | -0.64% | 0.64% | -4.44% | 2.95% | -1.05% | 2.43% | -0.59% | -1.82% | 3.12% | 0.81% | 0.94% | 0.01% | 2.00% | 1.06% | 0.90% | 1.83% | 1.02% | 1.44% | 6.40% | 2.32% | 2.69% | 1.45% | 0.83% | 5.97% | 0.61% | -2.84% | -3.92% | 0.56% | 2.44% | 8.27% | 8.74% | 9.67% | 9.53% | 11.18% | 2.98% | -2.13% | 3.43% | 2.90% | 2.50% | 3.91% | -0.79% | 0.51% | -0.53% | 0.26% | -0.55% | 0.90% | -1.50% |
|
Operating Margin
|
4.05% | -6.38% | 1.72% | 0.68% | 1.00% | -1.24% | 1.79% | 1.63% | 2.70% | 2.28% | 5.29% | 4.73% | 18.04% | 18.34% | 3.42% | 3.67% | -0.35% | 2.95% | 3.87% | 5.97% | 4.68% | -1.82% | 5.45% | 6.75% | 4.60% | 0.01% | 5.06% | 2.49% | 2.70% | 1.83% | 3.65% | 4.39% | 2.52% | 2.32% | 5.47% | 3.83% | 3.62% | 5.97% | 3.97% | -1.37% | 3.64% | 0.56% | 4.04% | 11.71% | 11.71% | 9.67% | 13.43% | 16.45% | 5.48% | -2.13% | 4.98% | 4.34% | 4.52% | 3.91% | 0.06% | 1.86% | 0.47% | 0.26% | 0.20% | 0.50% | -0.09% |
|
Net Margin
|
-0.94% | -6.50% | -1.70% | -2.13% | -2.40% | -4.36% | -0.13% | -1.40% | -0.07% | 1.13% | 2.22% | 1.41% | 0.65% | -0.02% | 0.16% | 0.27% | -3.67% | 0.14% | -0.32% | 1.86% | 0.85% | -3.18% | 1.92% | 0.73% | 1.14% | -1.23% | 1.84% | 0.09% | 0.22% | -1.10% | 1.13% | 1.65% | 6.22% | 0.06% | 2.40% | 1.37% | 0.92% | 2.75% | 1.62% | -3.30% | -4.77% | -3.80% | 2.23% | 7.98% | 3.17% | 6.94% | 9.37% | 11.26% | 3.57% | -1.85% | 3.38% | 2.80% | 2.83% | 2.34% | -0.60% | 0.84% | -0.53% | -2.52% | -0.47% | 0.18% | -1.24% |
|
FCF Margin
|
| -7.73% | -5.35% | -13.07% | -1.63% | -2.98% | -9.28% | -6.54% | 5.15% | 13.45% | 1.68% | -3.95% | 3.56% | -5.43% | 2.48% | -2.19% | -5.24% | -5.35% | 11.05% | 6.46% | 2.54% | 9.91% | 5.92% | -7.07% | -4.34% | 6.51% | -4.51% | -6.28% | -2.01% | 10.05% | 2.56% | -6.00% | -4.22% | 9.58% | -2.42% | 4.51% | 6.65% | 5.13% | 6.52% | 12.75% | 13.77% | -3.15% | -4.69% | -0.75% | -2.06% | 4.73% | 3.64% | 3.53% | 7.98% | 11.47% | 3.74% | 5.14% | 4.56% | 5.82% | -5.62% | 0.26% | 9.14% | 6.82% | -4.33% | 1.19% | -1.82% |
|
Inventory Average
|
| 394.75M | 263.40M | | | 747.05M | 820.05M | 829.60M | 799.20M | 764.15M | 758.70M | 797.10M | | | | | 729.50M | 737.45M | 701.10M | 659.20M | 649.15M | 599.50M | 563.45M | 585.50M | 612.55M | 594.30M | 593.75M | 636.05M | 669.85M | 654.10M | 643.00M | 685.30M | 805.65M | 858.25M | 841.60M | 850.25M | 818.25M | 777.90M | 742.85M | 671.05M | 585.95M | 588.55M | 610.85M | 665.90M | 785.20M | 843.95M | 835.60M | 925.70M | 972.70M | 865.80M | 754.60M | 732.10M | 726.25M | 740.75M | 811.85M | 792.65M | 712.75M | 683.00M | 670.90M | 666.40M | 677.15M |
|
Assets Average
|
| | | | | 2,064.30M | 2,161.35M | 2,254.55M | 2,197.15M | 2,106.40M | 2,107.10M | 2,138.70M | | | | | 2,003.65M | 1,939.40M | 1,887.90M | 1,879.30M | 1,824.65M | 1,669.55M | 1,564.00M | 1,606.40M | 1,636.65M | 1,601.00M | 1,648.80M | 1,763.35M | 1,802.55M | 1,764.60M | 1,782.00M | 1,879.00M | 2,101.35M | 2,191.55M | 2,188.00M | 2,242.65M | 2,158.80M | 2,071.75M | 2,120.40M | 2,033.95M | 1,844.35M | 1,821.10M | 1,894.15M | 2,109.70M | 2,336.60M | 2,402.80M | 2,457.15M | 2,615.80M | 2,615.05M | 2,440.75M | 2,367.90M | 2,461.50M | 2,477.85M | 2,501.90M | 2,644.90M | 2,655.70M | 2,562.25M | 2,486.40M | 2,481.55M | 2,530.85M | 2,514.05M |
|
Equity Average
|
| | | | | | -182.85M | -190.30M | -211.05M | -244.05M | -253.05M | -233.75M | | | | | -76.25M | -82.80M | -130.90M | -127.10M | -118.90M | -130.90M | -130.20M | -116.25M | -73.65M | -41.80M | -42.00M | -29.75M | -20.80M | -12.10M | -1.10M | 13.20M | 61.65M | 89.00M | 94.35M | 121.95M | 136.10M | 159.85M | 182.00M | 174.55M | 147.70M | 138.40M | 159.90M | 234.10M | 360.90M | 486.45M | 625.05M | 778.00M | 871.55M | 892.80M | 887.00M | 873.70M | 878.75M | 902.80M | 905.85M | 891.80M | 864.20M | 833.25M | 818.90M | 817.25M | 809.30M |
|
Invested Capital
|
| 154.30M | | | | -160.00M | -141.20M | -152.60M | -168.00M | -215.60M | -200.20M | -192.70M | | -75.40M | | -81.60M | -11.40M | -57.90M | -105.30M | -91.90M | -98.00M | -118.90M | -98.70M | -94.50M | -14.30M | -30.10M | -10.90M | -1.50M | 3.40M | 13.90M | 35.50M | 51.10M | 135.30M | 103.20M | 131.50M | 146.50M | 208.00M | 227.80M | 216.70M | 176.90M | 140.80M | 158.90M | 192.80M | 320.30M | 456.80M | 573.40M | 730.20M | 869.70M | 902.20M | 898.80M | 885.00M | 869.90M | 897.00M | 922.70M | 900.90M | 887.80M | 843.80M | 825.20M | 813.60M | 822.60M | 798.90M |
|
Asset Utilization Ratio
|
| | | | | 1.89 | 1.95 | 1.99 | 2.12 | 2.25 | 2.21 | 2.09 | | | | | 1.77 | 1.87 | 1.92 | 1.88 | 1.85 | 1.90 | 1.92 | 1.81 | 1.74 | 1.79 | 1.80 | 1.76 | 1.80 | 1.91 | 1.96 | 1.95 | 1.93 | 2.01 | 2.15 | 2.16 | 2.18 | 2.17 | 2.02 | 1.89 | 1.94 | 1.90 | 1.90 | 2.01 | 2.14 | 2.36 | 2.55 | 2.52 | 2.51 | 2.59 | 2.53 | 2.27 | 2.13 | 2.04 | 1.87 | 1.82 | 1.84 | 1.85 | 1.81 | 1.75 | 1.78 |
|
Interest Coverage Ratio
|
-1.75 | -0.37 | -0.61 | 0.25 | 0.37 | -0.43 | 0.71 | 0.69 | 1.05 | 0.75 | 1.88 | 1.58 | | | 1.09 | 1.24 | -0.12 | 1.04 | 1.33 | 2.11 | 1.46 | -0.56 | 1.74 | 2.28 | 1.43 | 0.00 | 1.89 | 0.96 | 1.00 | 0.64 | 1.48 | 1.94 | 1.21 | 1.03 | 2.82 | 1.93 | 1.72 | 2.59 | 1.85 | -0.55 | 1.50 | 0.32 | 3.44 | 12.21 | 13.46 | 14.54 | 22.80 | 34.55 | 11.12 | -3.91 | 9.21 | 7.02 | 6.05 | 4.58 | 0.08 | 2.02 | 0.46 | 0.26 | 0.24 | 0.59 | -0.10 |
|
Debt to Equity
|
| 4.70 | | | | -6.49 | -7.31 | -6.96 | -6.08 | -4.92 | -5.48 | -5.83 | | -12.02 | | -11.26 | -29.87 | -10.11 | -8.76 | -9.79 | -9.05 | -7.26 | -8.17 | -9.10 | -28.51 | -19.54 | -28.60 | -41.77 | -62.00 | -141.31 | 198.94 | 49.67 | 12.36 | 15.19 | 10.25 | 8.51 | 7.36 | 5.50 | 5.91 | 5.52 | 6.18 | 5.10 | 4.24 | 2.05 | 1.57 | 1.17 | 0.78 | 0.63 | 0.53 | 0.41 | 0.45 | 0.46 | 0.41 | 0.48 | 0.55 | 0.59 | 0.62 | 0.57 | 0.61 | 0.62 | 0.63 |
|
Debt Ratio
|
| 0.41 | | | 0.54 | 0.59 | 0.58 | 0.63 | 0.62 | 0.64 | 0.61 | 0.63 | | 0.66 | | 0.63 | 0.61 | 0.67 | 0.63 | 0.62 | 0.61 | 0.66 | 0.62 | 0.63 | 0.60 | 0.62 | 0.57 | 0.58 | 0.57 | 0.61 | 0.56 | 0.55 | 0.55 | 0.55 | 0.51 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.44 | 0.41 | 0.37 | 0.27 | 0.28 | 0.27 | 0.22 | 0.20 | 0.19 | 0.16 | 0.16 | 0.16 | 0.15 | 0.17 | 0.18 | 0.20 | 0.21 | 0.19 | 0.20 | 0.20 | 0.20 |
|
Equity Ratio
|
| 0.09 | | | | -0.09 | -0.08 | -0.09 | -0.10 | -0.13 | -0.11 | -0.11 | | -0.06 | | -0.06 | -0.02 | -0.07 | -0.07 | -0.06 | -0.07 | -0.09 | -0.08 | -0.07 | -0.02 | -0.03 | -0.02 | -0.01 | -0.01 | 0.00 | 0.00 | 0.01 | 0.04 | 0.04 | 0.05 | 0.06 | 0.07 | 0.09 | 0.08 | 0.09 | 0.07 | 0.08 | 0.09 | 0.13 | 0.18 | 0.23 | 0.28 | 0.32 | 0.35 | 0.38 | 0.37 | 0.34 | 0.37 | 0.36 | 0.33 | 0.34 | 0.33 | 0.34 | 0.32 | 0.32 | 0.32 |
|
Times Interest Earned
|
-1.75 | -0.37 | -0.61 | 0.25 | 0.37 | -0.43 | 0.71 | 0.69 | 1.05 | 0.75 | 1.88 | 1.58 | | | 1.09 | 1.24 | -0.12 | 1.04 | 1.33 | 2.11 | 1.46 | -0.56 | 1.74 | 2.28 | 1.43 | 0.00 | 1.89 | 0.96 | 1.00 | 0.64 | 1.48 | 1.94 | 1.21 | 1.03 | 2.82 | 1.93 | 1.72 | 2.59 | 1.85 | -0.55 | 1.50 | 0.32 | 3.44 | 12.21 | 13.46 | 14.54 | 22.80 | 34.55 | 11.12 | -3.91 | 9.21 | 7.02 | 6.05 | 4.58 | 0.08 | 2.02 | 0.46 | 0.26 | 0.24 | 0.59 | -0.10 |
|
FCF Payout Ratio
|
| -1.97 | 4.59 | -3.21 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | | | 0.05 | 0.06 | 0.08 | 0.04 | 0.04 | 0.11 | 0.09 | 0.11 | 0.10 | -0.09 | 2.00 | 0.06 | 0.09 | -0.12 | 0.43 | -0.28 |
|
Enterprise Value
|
-44.40M | -118.00M | -121.60M | -86.60M | -69.90M | -74.00M | -52.70M | -42.40M | -34.10M | -58.00M | -38.70M | -30.40M | -81.10M | -73.10M | -97.40M | -81.40M | -78.80M | -59.10M | -69.40M | -64.80M | -47.20M | -63.80M | -71.10M | -78.50M | -77.50M | -82.20M | -74.00M | -78.40M | -74.70M | -79.80M | -70.00M | -31.20M | -32.60M | -23.80M | -22.60M | -20.60M | -18.80M | -53.80M | -198.70M | -106.10M | -117.30M | -73.40M | -70.80M | -70.00M | -59.30M | -57.00M | -58.20M | -54.30M | -61.80M | -32.60M | -43.10M | -30.10M | -36.50M | -46.80M | -34.30M | -20.70M | -27.70M | -20.10M | -25.30M | -22.50M | -20.30M |
|
Return on Sales
|
-0.01% | -0.07% | -0.02% | -0.02% | -0.02% | -0.04% | 0.00% | -0.01% | 0.00% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.04% | 0.00% | 0.00% | 0.02% | 0.01% | -0.03% | 0.02% | 0.01% | 0.01% | -0.01% | 0.02% | 0.00% | 0.00% | -0.01% | 0.01% | 0.02% | 0.06% | 0.00% | 0.02% | 0.01% | 0.01% | 0.03% | 0.02% | -0.03% | -0.05% | -0.04% | 0.02% | 0.08% | 0.03% | 0.07% | 0.09% | 0.11% | 0.04% | -0.02% | 0.03% | 0.03% | 0.03% | 0.02% | -0.01% | 0.01% | -0.01% | -0.03% | 0.00% | 0.00% | -0.01% |
|
Return on Capital Employed
|
| | | | | 0.01% | 0.02% | 0.02% | 0.04% | 0.06% | 0.09% | 0.11% | | | | | 0.15% | 0.06% | 0.06% | 0.08% | 0.11% | 0.08% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.11% | 0.10% | 0.12% | 0.13% | 0.12% | 0.08% | 0.09% | 0.05% | 0.06% | 0.20% | 0.28% | 0.33% | 0.46% | 0.49% | 0.39% | 0.32% | 0.24% | 0.11% | 0.09% | 0.12% | 0.08% | 0.06% | 0.04% | 0.02% | 0.02% | 0.01% | 0.01% |
|
Return on Invested Capital
|
| | | | | | -0.19% | -0.33% | -0.48% | -0.23% | -1.11% | -1.08% | | | | | -5.22% | -2.75% | -1.09% | -1.65% | -0.82% | 0.95% | -0.57% | -0.48% | -1.59% | -3.98% | -4.73% | -14.88% | 108.44% | 6.16% | 1.75% | 1.74% | 1.18% | 1.06% | 1.27% | 1.08% | 0.73% | 0.69% | 0.62% | 0.44% | 0.46% | 0.33% | 0.32% | 0.72% | 0.75% | 0.80% | 0.85% | 0.80% | 0.64% | 0.48% | 0.35% | 0.16% | 0.14% | 0.19% | 0.13% | 0.10% | 0.06% | 0.06% | 0.07% | 0.02% | 0.01% |
|
Return on Assets
|
| | | | | -0.05% | -0.04% | -0.04% | -0.03% | 0.00% | 0.01% | 0.02% | | | | | -0.02% | -0.02% | -0.02% | -0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.05% | 0.05% | 0.06% | 0.06% | 0.03% | 0.04% | 0.03% | 0.01% | -0.01% | -0.04% | -0.04% | 0.03% | 0.07% | 0.12% | 0.18% | 0.20% | 0.20% | 0.16% | 0.12% | 0.05% | 0.04% | 0.06% | 0.03% | 0.02% | 0.01% | -0.01% | -0.01% | -0.01% | -0.02% |
|
Return on Equity
|
| | | | | | 0.49% | 0.46% | 0.30% | 0.04% | -0.07% | -0.22% | | | | | 0.41% | 0.36% | 0.26% | 0.16% | -0.17% | 0.01% | -0.11% | -0.04% | -0.08% | -0.45% | -0.49% | -0.53% | -0.45% | -0.73% | -4.00% | 1.59% | 1.57% | 1.20% | 1.33% | 1.02% | 0.42% | 0.52% | 0.38% | 0.16% | -0.15% | -0.59% | -0.45% | 0.29% | 0.43% | 0.61% | 0.69% | 0.66% | 0.60% | 0.44% | 0.31% | 0.13% | 0.11% | 0.16% | 0.10% | 0.07% | 0.03% | -0.03% | -0.03% | -0.04% | -0.05% |