|
Gross Margin
|
49.84% | | 51.05% | 57.38% | 49.28% | 56.40% | 49.57% | 55.76% | 49.56% | 58.31% | 52.98% | 52.32% | 48.60% | 57.29% | 49.82% | 57.40% | 50.09% | 57.51% | 48.94% | 54.38% | 40.47% | 57.76% | 49.75% | 56.35% | 40.12% | 57.28% | 51.37% | 58.60% | 39.97% | 56.46% | 52.32% | 57.33% | 38.90% | 57.61% | 51.73% | 57.88% | 42.63% | 56.61% | 50.87% | 54.26% | 41.06% | 55.74% | 50.98% | 56.02% | 46.56% | 53.30% | 51.03% | 53.14% | 48.69% | 54.60% | 50.77% | 56.34% | 45.04% | 55.71% | 50.42% | 58.28% | 43.11% | 58.39% | 54.06% | 59.51% | 45.91% | 58.02% | 53.91% | 59.22% | 45.26% | 59.06% |
|
EBT Margin
|
12.42% | | -1.50% | 11.24% | -17.25% | 18.67% | -8.82% | 8.11% | -11.67% | 19.86% | -3.38% | 12.93% | -17.28% | 16.02% | -8.32% | -3.59% | -17.30% | 14.86% | -10.95% | -2.15% | -46.04% | 18.08% | -7.33% | 6.66% | -41.63% | 17.75% | -4.54% | 11.31% | -22.43% | 17.81% | -7.11% | 12.85% | -53.70% | 15.33% | -18.36% | 14.45% | -38.19% | 16.27% | -5.78% | 6.76% | -37.45% | 17.57% | -16.10% | -16.69% | -24.07% | 11.72% | -7.93% | 1.99% | -12.82% | 17.00% | -5.75% | 10.44% | -22.02% | 17.16% | -8.06% | 18.10% | -42.89% | 18.04% | -10.69% | 9.96% | -38.70% | 12.85% | -8.47% | 9.62% | -43.00% | 13.77% |
|
EBIT Margin
|
11.19% | | -0.13% | 12.01% | -15.94% | 19.33% | -7.81% | 9.51% | -10.44% | 20.43% | -2.55% | 13.52% | -16.02% | 16.63% | -7.24% | -2.46% | -16.61% | 15.20% | -9.18% | -1.42% | -45.56% | 18.15% | -7.13% | 6.87% | -41.58% | 17.46% | -4.48% | 12.16% | -22.11% | 17.99% | -7.35% | 12.87% | -53.81% | 17.92% | -6.88% | 14.89% | -38.37% | 16.24% | -5.94% | 6.80% | -37.58% | 17.60% | -16.07% | -16.27% | -26.49% | 12.01% | -8.72% | 2.42% | -12.32% | 15.91% | -5.66% | 12.73% | -22.10% | 17.03% | -8.53% | 17.41% | -43.37% | 18.01% | -10.78% | 9.94% | -37.31% | 13.72% | -7.13% | 10.53% | -40.87% | 15.04% |
|
EBITDA Margin
|
11.19% | | -0.13% | 12.01% | -15.94% | 19.33% | -7.81% | 9.51% | -10.44% | 20.43% | -2.55% | 13.52% | -16.02% | 16.63% | -7.24% | -2.46% | -16.61% | 15.20% | -9.18% | -1.42% | -45.56% | 18.15% | -7.13% | 6.87% | -41.58% | 17.46% | -4.48% | 12.16% | -22.11% | 17.99% | -7.35% | 12.87% | -53.81% | 17.92% | -6.88% | 14.89% | -38.37% | 16.24% | -5.94% | 6.80% | -37.58% | 17.60% | -16.07% | -16.27% | -26.49% | 12.01% | -8.72% | 2.42% | -12.32% | 15.91% | -5.66% | 12.73% | -22.10% | 17.03% | -8.53% | 17.41% | -43.37% | 18.01% | -10.78% | 9.94% | -37.31% | 13.72% | -7.13% | 10.53% | -40.87% | 15.04% |
|
Operating Margin
|
11.19% | | -0.13% | 12.01% | -15.94% | 19.33% | -7.81% | 9.51% | -10.44% | 20.43% | -2.55% | 13.52% | -16.02% | 16.63% | -7.24% | -2.46% | -16.61% | 15.20% | -9.18% | -1.42% | -45.56% | 18.15% | -7.13% | 6.87% | -41.58% | 17.46% | -4.48% | 12.16% | -22.11% | 17.99% | -7.35% | 12.87% | -53.81% | 17.92% | -6.88% | 14.89% | -38.37% | 16.24% | -5.94% | 6.80% | -37.58% | 17.60% | -16.07% | -16.27% | -26.49% | 12.01% | -8.72% | 2.42% | -12.32% | 15.91% | -5.66% | 12.73% | -22.10% | 17.03% | -8.53% | 17.41% | -43.37% | 18.01% | -10.78% | 9.94% | -37.31% | 13.72% | -7.13% | 10.53% | -40.87% | 15.04% |
|
Net Margin
|
0.51% | | -0.33% | -0.75% | -0.45% | 11.50% | -0.44% | 0.02% | -0.63% | 12.10% | -0.09% | -0.42% | -0.14% | -0.13% | -0.05% | 10.44% | 0.07% | | | 10.71% | 10.39% | 0.15% | -1.85% | 54.30% | -0.26% | -0.05% | -0.49% | -0.18% | -0.04% | | 0.03% | -0.04% | | | | | -28.07% | 11.84% | -3.50% | 3.80% | -25.15% | 11.91% | -11.60% | -4.58% | -18.49% | 8.67% | -5.05% | 1.92% | -9.39% | 13.05% | -4.38% | 10.13% | -17.27% | 12.83% | -5.94% | 14.35% | -32.47% | 13.67% | -8.19% | 7.56% | -26.35% | 8.96% | -1.07% | 3.03% | -31.52% | 10.14% |
|
FCF Margin
|
-20.79% | | 21.04% | 9.24% | -29.65% | 22.17% | 16.47% | 10.60% | -17.86% | 21.17% | 2.74% | 15.98% | 7.02% | 12.75% | -8.45% | 25.80% | -28.34% | 23.38% | -63.19% | 24.78% | -50.34% | 28.38% | 3.15% | 9.88% | -155.49% | 17.83% | 4.48% | 11.50% | -40.93% | 27.52% | 6.69% | -0.36% | -66.12% | 16.63% | -0.55% | 9.57% | -53.62% | 17.41% | 0.36% | 6.78% | -47.76% | 15.86% | 3.21% | -19.79% | -19.52% | 8.84% | 1.98% | 6.08% | 20.55% | 13.24% | 8.04% | 6.51% | -27.27% | 11.72% | -1.57% | 17.94% | -22.93% | 16.87% | -0.49% | 11.64% | -26.10% | 11.07% | -6.26% | 18.61% | -40.69% | 11.47% |
|
Inventory Average
|
| 404.85M | 374.65M | 345.15M | 372.75M | 398.85M | 371.20M | 341.60M | 365.75M | 399.50M | 386.70M | 346.25M | 345.85M | 376.40M | 354.45M | 315.30M | 326.35M | 358.45M | 338.95M | 296.00M | 316.35M | 354.65M | 330.45M | 292.75M | 312.30M | 349.50M | 332.55M | 302.15M | 323.45M | 362.00M | 349.75M | 316.85M | 334.50M | 371.10M | 356.30M | 325.90M | 348.60M | 383.95M | 361.20M | 340.25M | 363.65M | 380.70M | 332.75M | 289.15M | 296.90M | 314.85M | 305.65M | 287.25M | 283.90M | 288.70M | 289.35M | 290.40M | 330.25M | 379.75M | 373.95M | 351.00M | 343.85M | 327.75M | 292.40M | 273.35M | 287.25M | 296.15M | 276.40M | 260.50M | 286.20M | 306.45M |
|
Assets Average
|
| 1,689.25M | 1,685.25M | 1,631.60M | 1,621.85M | 1,613.85M | 1,569.30M | 1,520.60M | 1,523.05M | 1,585.00M | 1,628.55M | 1,658.25M | 1,696.55M | 1,745.90M | 1,711.25M | 1,547.25M | 1,473.70M | 1,543.15M | 1,583.90M | 1,558.20M | 1,604.65M | 1,665.95M | 1,601.30M | 1,686.90M | 1,764.65M | 1,765.10M | 1,791.95M | 1,736.90M | 1,744.15M | 1,841.35M | 1,877.55M | 1,804.00M | 1,760.00M | 1,833.95M | 1,871.00M | 1,829.55M | 1,862.50M | 1,990.75M | 2,052.50M | 1,950.80M | 1,911.55M | 1,988.15M | 1,990.05M | 1,991.00M | 2,044.95M | 2,081.60M | 2,070.95M | 2,021.65M | 1,966.80M | 1,953.00M | 1,960.60M | 1,940.65M | 1,936.25M | 1,982.85M | 1,955.75M | 1,872.10M | 1,819.50M | 1,802.90M | 1,774.35M | 1,693.20M | 1,815.60M | 1,998.40M | 1,999.05M | 1,955.70M | 1,952.35M | 1,974.50M |
|
Equity Average
|
| 797.30M | 826.05M | 827.70M | 811.35M | 756.50M | 711.10M | 720.75M | 727.55M | 753.30M | 788.40M | 807.80M | 818.00M | 841.20M | 861.25M | 855.10M | 846.15M | 855.65M | 879.70M | 895.70M | 904.05M | 920.45M | 933.00M | 1,061.35M | 1,192.20M | 1,213.80M | 1,237.15M | 1,241.90M | 1,238.10M | 1,246.90M | 1,272.10M | 1,288.45M | 1,275.45M | 1,272.85M | 1,285.15M | 1,294.20M | 1,265.10M | 1,247.00M | 1,276.85M | 1,270.95M | 1,234.75M | 1,229.00M | 1,230.30M | 1,189.95M | 1,164.00M | 1,167.65M | 1,182.35M | 1,179.55M | 1,165.95M | 1,179.80M | 1,197.65M | 1,201.85M | 1,192.35M | 1,192.20M | 1,184.00M | 1,157.20M | 1,109.55M | 1,066.85M | 1,038.35M | 1,007.85M | 987.70M | 971.65M | 963.65M | 943.90M | 912.25M | 904.60M |
|
Invested Capital
|
823.70M | 882.90M | 877.20M | 880.70M | 842.80M | 770.70M | 751.00M | 783.50M | 762.50M | 791.50M | 785.30M | 836.80M | 805.70M | 876.70M | 845.80M | 864.40M | 827.90M | 883.40M | 876.00M | 915.40M | 892.70M | 948.20M | 917.80M | 1,204.90M | 1,179.50M | 1,248.10M | 1,226.20M | 1,257.60M | 1,218.60M | 1,275.20M | 1,269.00M | 1,307.90M | 1,243.00M | 1,302.70M | 1,267.60M | 1,320.80M | 1,209.40M | 1,284.60M | 1,269.10M | 1,272.80M | 1,196.70M | 1,261.30M | 1,199.30M | 1,180.60M | 1,147.40M | 1,187.90M | 1,176.80M | 1,182.30M | 1,149.60M | 1,210.00M | 1,185.30M | 1,218.40M | 1,166.30M | 1,218.10M | 1,149.90M | 1,164.50M | 1,054.60M | 1,079.10M | 997.60M | 1,018.10M | 1,188.40M | 986.00M | 941.30M | 946.50M | 878.00M | 931.20M |
|
Asset Utilization Ratio
|
| | | 0.76 | 0.75 | 1.16 | 1.19 | 1.23 | 1.25 | 1.21 | 1.23 | 1.29 | 1.25 | 1.17 | 1.14 | 1.00 | 1.04 | 1.00 | 0.97 | 1.00 | 0.92 | 0.88 | 0.90 | 0.97 | 0.93 | 0.92 | 0.92 | 0.96 | 1.01 | 0.97 | 0.94 | 0.97 | 0.94 | 0.89 | 0.87 | 0.89 | 0.89 | 0.84 | 0.82 | 0.85 | 0.87 | 0.84 | 0.84 | 0.75 | 0.72 | 0.61 | 0.57 | 0.64 | 0.68 | 0.75 | 0.78 | 0.85 | 0.85 | 0.86 | 0.86 | 0.91 | 0.92 | 0.91 | 0.93 | 0.94 | 0.88 | 0.79 | 0.80 | 0.83 | 0.83 | 0.82 |
|
Interest Coverage Ratio
|
-9.05 | | -0.13 | 11.14 | -12.18 | 32.28 | -7.69 | 9.43 | -8.51 | 35.90 | -3.05 | 18.83 | -12.70 | 27.57 | -6.68 | -1.55 | -24.16 | 45.10 | -18.05 | -2.56 | -96.44 | 110.90 | -35.29 | 27.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.38 | 0.34 | 0.32 | 0.30 | 0.31 | 0.32 | 0.31 | 0.27 | 0.28 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.18 | | | | 0.20 | 0.13 | 0.21 | 0.10 | 0.07 | | | | | | | | | | | | | | | | | | | 0.00 | 0.01 | 0.18 | 0.17 | 0.15 | | 0.01 | | | | | | | | | | | | | 0.24 | 0.25 | 0.29 | 0.26 | 0.37 | 0.30 |
|
Debt Ratio
|
0.17 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | | | | 0.11 | 0.08 | 0.11 | 0.06 | 0.04 | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.10 | 0.10 | 0.08 | | 0.00 | | | | | | | | | | | | | 0.11 | 0.12 | 0.14 | 0.13 | 0.17 | 0.14 |
|
Equity Ratio
|
0.46 | 0.48 | 0.50 | 0.52 | 0.48 | 0.45 | 0.45 | 0.50 | 0.46 | 0.49 | 0.48 | 0.50 | 0.47 | 0.50 | 0.51 | 0.60 | 0.55 | 0.56 | 0.55 | 0.60 | 0.53 | 0.57 | 0.59 | 0.66 | 0.69 | 0.68 | 0.70 | 0.73 | 0.69 | 0.67 | 0.69 | 0.74 | 0.71 | 0.68 | 0.69 | 0.72 | 0.64 | 0.62 | 0.63 | 0.68 | 0.62 | 0.62 | 0.62 | 0.58 | 0.56 | 0.56 | 0.58 | 0.59 | 0.60 | 0.61 | 0.61 | 0.63 | 0.60 | 0.60 | 0.61 | 0.62 | 0.60 | 0.59 | 0.58 | 0.61 | 0.49 | 0.48 | 0.48 | 0.49 | 0.45 | 0.47 |
|
Times Interest Earned
|
-9.05 | | -0.13 | 11.14 | -12.18 | 32.28 | -7.69 | 9.43 | -8.51 | 35.90 | -3.05 | 18.83 | -12.70 | 27.57 | -6.68 | -1.55 | -24.16 | 45.10 | -18.05 | -2.56 | -96.44 | 110.90 | -35.29 | 27.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.04 | 0.02 | 0.03 | 0.06 | -0.03 | 0.02 | 0.04 | -0.34 | -0.05 | 0.02 | 0.24 | 0.05 | 0.19 | 0.05 | -0.13 | 0.06 | -0.05 | 0.03 | -0.02 | 0.07 | -0.05 | 0.03 | 0.45 | 0.10 | -0.02 | 0.05 | 0.32 | 0.09 | -0.04 | 0.03 | 0.23 | -2.94 | -0.04 | 0.05 | -2.79 | 0.11 | -0.05 | 0.05 | 4.08 | 0.17 | -0.05 | 0.05 | 0.43 | -0.09 | -0.12 | 0.14 | 0.96 | 0.21 | 0.10 | 0.07 | 0.19 | 0.16 | -0.10 | 0.10 | -1.33 | 0.09 | -0.12 | 0.06 | -3.75 | 0.10 | -0.09 | 0.09 | -0.27 | 0.06 | -0.06 | 0.08 |
|
Enterprise Value
|
-54.20M | -178.30M | -238.90M | -244.10M | -124.20M | -54.40M | -90.70M | -105.30M | -33.70M | -114.00M | -111.80M | -194.90M | -193.10M | -257.30M | -196.70M | -87.40M | -15.80M | -117.20M | -22.00M | -20.90M | -15.40M | -42.90M | -14.60M | -506.80M | -250.30M | -360.90M | -351.90M | -399.70M | -287.60M | -442.90M | -461.80M | -444.10M | -311.90M | -387.80M | -362.60M | -391.90M | -269.80M | -358.10M | -338.10M | -332.80M | -198.10M | -276.50M | -262.40M | -392.40M | -354.10M | -355.10M | -351.80M | -7.60M | -307.30M | -299.50M | -307.40M | -0.90M | -238.20M | -259.50M | -197.30M | -222.90M | -125.80M | -149.50M | -110.40M | -113.70M | -84.10M | -139.60M | -94.70M | -124.00M | -94.30M | -99.30M |
|
Return on Sales
|
0.01% | | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% | 0.02% | 0.02% | 0.11% | 0.10% | 0.00% | -0.02% | 0.54% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.28% | 0.12% | -0.03% | 0.04% | -0.25% | 0.12% | -0.12% | -0.05% | -0.18% | 0.09% | -0.05% | 0.02% | -0.09% | 0.13% | -0.04% | 0.10% | -0.17% | 0.13% | -0.06% | 0.14% | -0.32% | 0.14% | -0.08% | 0.08% | -0.26% | 0.09% | -0.01% | 0.03% | -0.32% | 0.10% |
|
Return on Capital Employed
|
| | | 0.05% | -0.02% | 0.13% | 0.11% | 0.09% | 0.12% | 0.12% | 0.13% | 0.16% | 0.15% | 0.11% | 0.10% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | -0.03% | -0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.03% | 0.03% | 0.04% | 0.06% | 0.05% | 0.05% | 0.02% | 0.02% | 0.02% | -0.01% | -0.06% | -0.04% | -0.08% | -0.06% | -0.02% | 0.00% | 0.03% | 0.03% | 0.07% | 0.06% | 0.07% | 0.06% | 0.08% | 0.05% | 0.06% | 0.05% | 0.01% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% |
|
Return on Invested Capital
|
| | | | -0.02% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.11% | 0.15% | 0.14% | 0.11% | 0.09% | 0.02% | 0.02% | 0.01% | -0.02% | -0.07% | -0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.02% | 0.02% | 0.06% | 0.14% | -0.01% | 0.03% | 0.04% | 0.01% | 0.01% | 0.01% | -0.01% | -0.04% | -0.02% | -0.05% | -0.03% | -0.01% | 0.03% | 0.03% | 0.03% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.01% | 0.02% | 0.00% | -0.06% | 0.02% | 0.02% | 0.13% |
|
Return on Assets
|
| | | -0.03% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.17% | 0.15% | 0.15% | 0.15% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.03% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | -0.01% | -0.02% | -0.01% | -0.03% | -0.02% | -0.01% | 0.00% | 0.02% | 0.02% | 0.04% | 0.03% | 0.03% | 0.03% | 0.05% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | -0.01% | 0.00% |
|
Return on Equity
|
| | | -0.05% | -0.06% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.06% | 0.06% | 0.05% | 0.26% | 0.22% | 0.21% | 0.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.05% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | -0.01% | -0.04% | -0.02% | -0.05% | -0.03% | -0.01% | 0.00% | 0.03% | 0.03% | 0.07% | 0.05% | 0.06% | 0.05% | 0.07% | 0.05% | 0.06% | 0.05% | 0.01% | 0.02% | 0.00% | 0.02% | 0.00% | -0.01% | 0.00% |