|
Gross Margin
|
25.95% | 30.63% | 29.27% | | 29.53% | 32.82% | 31.14% | 35.65% | 30.12% | 33.26% | 31.91% | 31.73% | 29.21% | 33.43% | 33.02% | 31.33% | 31.15% | 34.29% | 32.97% | 31.78% | 31.06% | 34.99% | 33.26% | 32.93% | 30.99% | 35.82% | 36.36% | | 33.43% | 37.90% | 35.24% | 36.56% | 34.28% | 36.15% | 33.89% | 33.84% | 33.29% | 36.09% | 34.00% | 33.32% | 32.98% | 36.36% | 34.75% |
|
EBT Margin
|
-7.13% | 11.28% | 4.65% | | -2.74% | 8.77% | 5.76% | -0.95% | -5.40% | 11.58% | 5.49% | -1.78% | -7.32% | 11.31% | 5.58% | -1.62% | -8.08% | 11.16% | 6.79% | -0.58% | -6.74% | 12.80% | 8.25% | 1.94% | 0.75% | 14.79% | 10.58% | | 4.58% | 15.25% | 8.72% | 3.63% | -0.86% | 12.11% | 6.53% | -0.87% | -3.21% | 11.36% | 5.00% | -3.12% | -3.93% | 12.12% | 6.05% |
|
EBIT Margin
|
-6.07% | 11.82% | 5.32% | | -1.95% | 10.03% | 7.18% | 1.73% | -3.55% | 12.67% | 6.73% | -0.29% | -5.55% | 12.47% | 7.17% | 0.13% | -5.92% | 12.32% | 8.04% | 0.82% | -5.07% | 13.73% | 9.12% | 3.29% | 1.60% | 15.19% | 11.04% | | 5.12% | 15.63% | 9.23% | 4.07% | -0.04% | 12.65% | 7.09% | -0.20% | -2.46% | 12.00% | 5.78% | -2.46% | -3.14% | 12.82% | 6.77% |
|
EBITDA Margin
|
-4.92% | 12.48% | 6.16% | | -0.91% | 10.69% | 7.96% | 2.67% | -2.36% | 13.36% | 7.66% | 0.84% | -4.25% | 13.23% | 8.16% | 1.35% | -4.29% | 12.32% | 8.04% | 0.82% | -5.07% | 13.73% | 9.12% | 3.29% | 1.60% | 15.19% | 11.04% | | 5.12% | 15.63% | 9.23% | 4.07% | -0.04% | 12.65% | 7.09% | -0.20% | -2.46% | 12.00% | 5.78% | -2.46% | -3.14% | 12.82% | 6.77% |
|
Operating Margin
|
-6.07% | 11.82% | 5.32% | | -1.95% | 10.03% | 7.18% | 1.73% | -3.55% | 12.67% | 6.73% | -0.29% | -5.55% | 12.47% | 7.17% | 0.13% | -5.92% | 12.32% | 8.04% | 0.82% | -5.07% | 13.73% | 9.12% | 3.29% | 1.60% | 15.19% | 11.04% | | 5.12% | 15.63% | 9.23% | 4.07% | -0.04% | 12.65% | 7.09% | -0.20% | -2.46% | 12.00% | 5.78% | -2.46% | -3.14% | 12.82% | 6.77% |
|
Net Margin
|
-7.75% | 1.74% | 0.02% | | -3.68% | -17.26% | 3.35% | -17.39% | -3.13% | 7.26% | 3.36% | 33.77% | -4.58% | 9.17% | 5.17% | -0.44% | -5.78% | 8.60% | 5.30% | 0.47% | -3.81% | 9.67% | 6.41% | 1.70% | 1.14% | 11.39% | 8.54% | | 4.01% | 11.57% | 6.65% | 2.57% | -0.54% | 9.16% | 5.00% | -0.35% | -2.13% | 8.50% | 3.67% | -2.12% | -2.93% | 8.83% | 4.70% |
|
FCF Margin
|
-7.31% | 5.38% | 7.12% | | 2.47% | | | 4.83% | -17.16% | 3.30% | 2.49% | 6.42% | -11.52% | 0.93% | 11.51% | 6.95% | -13.16% | 4.09% | 11.04% | 11.83% | -15.27% | 21.99% | 7.89% | 6.21% | -8.11% | 11.84% | 6.36% | | -15.62% | | | 4.08% | -19.07% | 18.07% | 7.06% | 10.32% | -11.96% | 9.57% | 8.76% | 10.85% | -15.37% | 8.37% | 9.42% |
|
Inventory Average
|
| | | | 295.00M | 323.70M | 316.85M | 300.00M | 339.45M | 390.95M | 383.60M | 356.45M | 401.30M | 455.90M | 437.00M | 419.10M | 457.55M | 495.70M | 483.25M | 452.80M | 486.05M | 505.25M | 470.30M | 466.85M | 540.20M | 617.90M | 621.45M | 632.75M | 745.15M | 859.30M | 859.20M | 810.60M | 855.40M | 904.25M | 858.80M | 811.70M | 852.40M | 934.35M | 910.00M | 856.05M | 929.65M | 1,024.20M | 989.45M |
|
Assets Average
|
| | | | 731.75M | 814.05M | 836.65M | 791.30M | 838.80M | 963.30M | 988.30M | 947.85M | 1,014.65M | 1,149.80M | 1,195.85M | 1,189.60M | 1,303.90M | 1,484.95M | 1,528.90M | 1,485.25M | 1,544.90M | 1,678.80M | 1,784.15M | 1,776.45M | 1,801.20M | 1,992.30M | 2,114.85M | 2,133.95M | 2,261.75M | 2,500.85M | 2,613.35M | 2,583.15M | 2,683.25M | 2,852.55M | 2,931.00M | 2,909.20M | 2,905.15M | 3,083.40M | 3,165.80M | 3,108.50M | 3,164.60M | 3,295.65M | 3,300.15M |
|
Equity Average
|
| | | | 82.25M | 106.90M | 144.95M | 150.80M | 144.35M | 163.40M | 196.30M | 209.25M | 206.95M | 235.25M | 286.75M | 302.95M | 289.75M | 312.15M | 365.65M | 388.95M | 385.35M | 419.90M | 619.75M | 786.10M | 800.25M | 871.05M | 979.65M | 1,040.20M | 1,078.45M | 1,171.40M | 1,283.45M | 1,313.10M | 1,302.80M | 1,368.85M | 1,465.25M | 1,490.80M | 1,479.95M | 1,525.35M | 1,600.10M | 1,597.90M | 1,561.75M | 1,590.65M | 1,666.00M |
|
Invested Capital
|
| | | 265.50M | 286.20M | 543.40M | 587.30M | 524.30M | 630.10M | 665.90M | 685.20M | 676.40M | 777.30M | 842.50M | 878.30M | 860.00M | 909.70M | 975.60M | 960.20M | 918.10M | 1,022.10M | 1,072.10M | 1,207.40M | 1,058.50M | 1,151.40M | 1,259.80M | 1,345.10M | 1,312.90M | 1,516.40M | 1,683.40M | 1,711.10M | 1,653.50M | 1,865.60M | 1,815.50M | 1,934.40M | 1,859.00M | 1,921.80M | 2,057.10M | 2,033.90M | 1,960.70M | 2,054.00M | 2,100.20M | 2,090.10M |
|
Asset Utilization Ratio
|
| | | | 1.66 | 1.53 | 1.54 | 2.30 | 2.18 | 2.00 | 2.01 | 1.96 | 1.87 | 1.72 | 1.72 | 1.78 | 1.66 | 1.50 | 1.50 | 1.59 | 1.55 | 1.47 | 1.44 | 1.52 | 1.61 | 1.59 | 1.58 | 1.25 | 1.25 | 1.18 | 1.20 | 1.73 | 1.68 | 1.63 | 1.60 | 1.48 | 1.50 | 1.44 | 1.42 | 1.46 | 1.45 | 1.40 | 1.42 |
|
Interest Coverage Ratio
|
-5.71 | 21.88 | 7.96 | | -2.46 | 7.92 | 5.06 | 0.65 | -1.92 | 11.68 | 5.45 | -0.19 | -3.12 | 10.73 | 4.51 | 0.07 | -2.74 | 10.66 | 6.40 | 0.59 | -3.03 | 14.78 | 10.39 | 2.44 | 1.89 | 38.28 | 24.05 | | 9.58 | 41.33 | 18.18 | 9.27 | -0.04 | 23.47 | 12.69 | -0.29 | -3.33 | 18.84 | 7.36 | -3.72 | -3.99 | 18.19 | 9.36 |
|
Debt to Equity
|
| | | 2.02 | 2.73 | 2.96 | 2.84 | 2.52 | 3.50 | 2.56 | 2.33 | 2.18 | 2.87 | 2.13 | 1.89 | 1.85 | 2.28 | 1.81 | 1.50 | 1.33 | 1.71 | 1.32 | 0.55 | 0.33 | 0.01 | 0.35 | 0.32 | 0.24 | 0.38 | 0.35 | 0.29 | 0.27 | 0.43 | 0.27 | 0.29 | 0.25 | 0.30 | 0.30 | 0.25 | 0.25 | 0.32 | 0.29 | 0.23 |
|
Debt Ratio
|
| | | 0.27 | 0.26 | 0.49 | 0.52 | 0.51 | 0.52 | 0.48 | 0.49 | 0.51 | 0.52 | 0.49 | 0.47 | 0.48 | 0.44 | 0.41 | 0.38 | 0.36 | 0.39 | 0.36 | 0.23 | 0.16 | 0.00 | 0.16 | 0.15 | 0.12 | 0.17 | 0.17 | 0.15 | 0.14 | 0.20 | 0.13 | 0.15 | 0.13 | 0.15 | 0.15 | 0.13 | 0.13 | 0.15 | 0.14 | 0.12 |
|
Equity Ratio
|
| | | 0.13 | 0.10 | 0.16 | 0.18 | 0.20 | 0.15 | 0.19 | 0.21 | 0.23 | 0.18 | 0.23 | 0.25 | 0.26 | 0.19 | 0.23 | 0.25 | 0.27 | 0.23 | 0.27 | 0.42 | 0.47 | 0.42 | 0.45 | 0.48 | 0.50 | 0.46 | 0.48 | 0.50 | 0.51 | 0.46 | 0.50 | 0.50 | 0.53 | 0.49 | 0.50 | 0.52 | 0.51 | 0.48 | 0.49 | 0.52 |
|
Times Interest Earned
|
-5.71 | 21.88 | 7.96 | | -2.46 | 7.92 | 5.06 | 0.65 | -1.92 | 11.68 | 5.45 | -0.19 | -3.12 | 10.73 | 4.51 | 0.07 | -2.74 | 10.66 | 6.40 | 0.59 | -3.03 | 14.78 | 10.39 | 2.44 | 1.89 | 38.28 | 24.05 | | 9.58 | 41.33 | 18.18 | 9.27 | -0.04 | 23.47 | 12.69 | -0.29 | -3.33 | 18.84 | 7.36 | -3.72 | -3.99 | 18.19 | 9.36 |
|
FCF Payout Ratio
|
| | | | 0.80 | | | 6.80 | | | | -6.59 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-13.50M | -22.10M | -26.30M | -20.10M | -20.50M | -19.00M | -25.90M | -16.30M | -15.90M | -20.20M | -24.10M | -16.70M | -31.70M | -17.10M | -23.40M | -17.30M | -21.10M | -25.20M | -30.30M | -19.00M | -22.00M | -163.80M | -274.60M | -55.20M | -32.50M | -107.80M | -158.00M | -53.70M | -45.10M | -50.10M | -62.70M | -29.10M | -40.30M | -69.60M | -74.90M | -82.50M | -41.50M | -71.90M | -85.50M | -107.10M | -56.60M | -78.60M | -106.90M |
|
Return on Sales
|
-0.04% | 0.07% | 0.03% | 0.03% | -0.02% | 0.05% | 0.03% | -0.01% | -0.03% | 0.07% | 0.03% | 0.01% | -0.05% | 0.09% | 0.05% | 0.00% | -0.06% | 0.09% | 0.05% | 0.00% | -0.04% | 0.10% | 0.06% | 0.02% | 0.01% | 0.11% | 0.09% | 0.08% | 0.04% | 0.12% | 0.07% | 0.03% | -0.01% | 0.09% | 0.05% | 0.00% | -0.02% | 0.09% | 0.04% | -0.02% | -0.03% | 0.09% | 0.05% |
|
Return on Capital Employed
|
| | | | 0.12% | 0.22% | 0.16% | 0.14% | 0.14% | 0.16% | 0.15% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.16% | 0.19% | 0.19% | | 0.19% | 0.26% | 0.22% | 0.19% | 0.17% | 0.15% | 0.13% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | 0.13% | 0.18% | 0.10% | 0.09% | 0.08% | 0.10% | 0.10% | 0.11% | 0.09% | 0.11% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.15% | 0.17% | 0.19% | | 0.18% | 0.24% | 0.20% | 0.18% | 0.15% | 0.13% | 0.12% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% |
|
Return on Assets
|
| | | | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.11% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | 0.47% | 0.31% | 0.25% | 0.21% | 0.19% | 0.27% | 0.24% | 0.26% | 0.23% | 0.28% | 0.28% | 0.24% | 0.23% | 0.22% | 0.20% | 0.20% | 0.22% | 0.24% | 0.18% | 0.15% | 0.18% | 0.22% | 0.23% | 0.20% | 0.22% | 0.22% | 0.19% | 0.21% | 0.19% | 0.17% | 0.14% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.09% |