|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | 40.79% | 42.28% | 42.02% | 43.04% | 40.29% | 37.84% | 39.56% | 43.03% | 38.51% | 41.17% | 39.98% | 43.10% | 37.19% | 36.42% | 36.02% | 37.71% | 35.69% | 36.63% | 36.27% | 37.31% | 36.71% | 38.82% | 38.62% | 39.51% | 37.61% | 38.54% | 37.18% |
|
EBT Margin
|
| -15.76% | -11.02% | -111.83% | 7.46% | -5.12% | -3.63% | 0.04% | 6.68% | -2.55% | 3.97% | 2.19% | 17.59% | -0.05% | 2.96% | 1.08% | 5.06% | -3.26% | -4.25% | -0.33% | 6.17% | -0.23% | 3.77% | -1.61% | 2.95% | -2.92% | 0.56% | -3.12% | -26.66% | -7.55% | -61.55% | -3.48% | -15.28% | -19.54% | 4.03% | 2.19% | 1.69% | -1.43% | -4.21% | -5.02% | 0.19% | -1.06% | -1.69% | 2.08% | -0.20% | -11.75% | -2.05% | -4.26% | 5.82% | -2.48% | -1.55% | -3.85% |
|
EBIT Margin
|
| -2.23% | 1.91% | -71.55% | 9.20% | -2.16% | 4.65% | 2.77% | 9.36% | 1.04% | 6.51% | 4.69% | 19.98% | 2.34% | 5.32% | 3.46% | 8.08% | -0.98% | -2.05% | 3.57% | 8.15% | 2.07% | 6.00% | 0.68% | 6.06% | -0.37% | 3.01% | -0.52% | -22.28% | -3.14% | -57.06% | 0.18% | 2.07% | 1.02% | 5.65% | 3.89% | 2.97% | -0.26% | -2.83% | -3.50% | 2.02% | 2.98% | 2.01% | 5.35% | 2.67% | -7.85% | 1.09% | -0.98% | 0.98% | 1.71% | 8.38% | 6.96% |
|
EBITDA Margin
|
| -8.98% | -5.96% | -86.78% | 7.42% | -4.71% | -2.06% | -2.85% | 3.50% | -2.41% | 3.75% | 1.97% | 17.27% | 1.66% | 2.99% | 0.92% | 4.08% | -1.19% | -6.71% | -0.61% | 6.30% | -0.21% | 2.99% | -1.62% | 2.84% | -2.42% | 0.69% | -5.04% | -11.48% | -9.88% | -58.19% | -3.01% | -7.53% | -17.92% | 1.93% | 1.28% | -1.49% | -1.54% | -7.82% | -20.71% | -2.84% | 3.53% | 0.23% | -0.71% | -1.89% | -13.31% | 2.09% | -2.04% | 10.75% | -0.48% | 14.86% | -7.82% |
|
Operating Margin
|
| -2.23% | 1.91% | -71.55% | 9.20% | -2.16% | 4.65% | 2.77% | 9.36% | 1.04% | 6.51% | 4.69% | 19.98% | 2.34% | 5.32% | 3.46% | 8.08% | -0.98% | -2.05% | 3.57% | 8.15% | 2.07% | 6.00% | 0.68% | 6.06% | -0.37% | 3.01% | -0.52% | -22.28% | -3.14% | -57.06% | 0.18% | 2.07% | 1.02% | 5.65% | 3.89% | 2.97% | -0.26% | -2.83% | -3.50% | 2.02% | 2.98% | 2.01% | 5.35% | 2.67% | -7.85% | 1.09% | -0.98% | 0.98% | 1.71% | 8.38% | 6.96% |
|
Net Margin
|
| -0.08% | -0.79% | | | | | | | -2.42% | 3.74% | 1.96% | 16.90% | 1.66% | 2.98% | 0.91% | 4.35% | -1.20% | -6.72% | -0.62% | 6.70% | -0.20% | 3.01% | -1.54% | 3.11% | -2.41% | 0.65% | -5.04% | -13.65% | -8.50% | -57.08% | -3.86% | -13.99% | -18.36% | 1.83% | 1.82% | -2.75% | -0.41% | -7.17% | -7.54% | 4.47% | 1.53% | -1.89% | -0.39% | -3.42% | -13.33% | 2.14% | -3.21% | 10.35% | -1.28% | 13.40% | -7.00% |
|
FCF Margin
|
| -0.23% | -2.38% | -7.84% | 14.17% | 0.52% | 0.51% | 11.77% | 8.28% | 9.32% | 7.99% | 16.39% | 2.01% | 2.41% | 5.76% | 11.15% | 7.37% | 5.15% | 8.97% | 9.06% | 6.55% | 4.91% | 9.21% | 2.99% | 8.16% | 7.61% | 5.74% | 10.23% | -11.40% | 4.92% | -5.77% | 5.26% | -2.80% | 6.91% | 2.87% | 3.66% | -2.20% | 2.90% | -5.78% | 2.60% | -0.22% | -0.31% | 5.71% | 1.13% | 1.90% | 1.49% | 3.97% | 3.23% | -0.62% | 1.71% | 2.99% | 0.87% |
|
Inventory Average
|
| | | | | 7.95M | 7.84M | 9.28M | 10.46M | 12.95M | 17.45M | 18.61M | 17.07M | 16.63M | 17.27M | 17.16M | 17.72M | 17.98M | 17.50M | 17.75M | 18.47M | 20.46M | 23.56M | 26.17M | 26.25M | 25.00M | 22.31M | 20.36M | 38.08M | 51.43M | 44.12M | 37.12M | 34.43M | 33.77M | 33.50M | 34.01M | 35.58M | 37.40M | 36.06M | 36.42M | 41.54M | 43.55M | 35.67M | 29.68M | 28.35M | 25.21M | 23.02M | 22.43M | 21.67M | 19.82M | 17.23M | 14.47M |
|
Assets Average
|
| | | | | 682.03M | 670.60M | 750.29M | 823.81M | 983.78M | 1,167.70M | 1,183.35M | 1,189.20M | 1,195.15M | 1,191.01M | 1,188.93M | 1,262.53M | 1,313.97M | 1,272.62M | 1,259.18M | 1,274.30M | 1,294.21M | 1,367.46M | 1,415.83M | 1,422.73M | 1,482.27M | 1,504.27M | 1,479.82M | 2,745.93M | 3,965.66M | 3,624.56M | 3,326.11M | 3,211.61M | 3,081.68M | 3,014.12M | 2,941.90M | 2,869.04M | 2,805.76M | 2,718.55M | 2,567.65M | 2,437.60M | 2,360.99M | 2,317.64M | 2,278.11M | 2,215.31M | 2,135.21M | 2,071.33M | 2,058.43M | 2,051.76M | 1,995.98M | 1,981.00M | 1,967.26M |
|
Equity Average
|
| | | | | 392.02M | 387.05M | 436.45M | 485.80M | 549.65M | 305.38M | -4.41M | 321.34M | 642.41M | 635.36M | 627.25M | 688.25M | 743.84M | 710.48M | 678.35M | 671.42M | 664.49M | 704.93M | 741.37M | 722.34M | 701.46M | 675.98M | 645.86M | 803.41M | 935.46M | 670.82M | 439.11M | 395.12M | 452.88M | 535.86M | 537.46M | 537.23M | 522.17M | 486.32M | 385.52M | 304.25M | 308.01M | 323.77M | 326.47M | 321.92M | 275.38M | 241.13M | 244.61M | 196.54M | 151.64M | 193.62M | 215.55M |
|
Invested Capital
|
-1610.92M | | | | 399.67M | 393.36M | 386.92M | 489.73M | 486.38M | 618.45M | -0.91M | -0.89M | 1,013.38M | 1,003.17M | 997.51M | 985.21M | 1,117.77M | 1,084.62M | 1,039.29M | 1,038.61M | 1,042.74M | 1,071.90M | 1,171.57M | 1,142.71M | 1,154.48M | 1,136.76M | 1,108.22M | 1,067.42M | 984.66M | 889.56M | 452.08M | 441.31M | 492.55M | 622.71M | 636.72M | 649.79M | 599.07M | 577.59M | 518.75M | 404.25M | 355.82M | 381.10M | 390.65M | 395.39M | 381.54M | 297.24M | 309.72M | 300.40M | 227.44M | 218.14M | 306.40M | 263.32M |
|
Asset Utilization Ratio
|
| | | | | 0.72 | 0.79 | 0.76 | 0.79 | 0.77 | 0.77 | 0.89 | 1.01 | 1.04 | 1.06 | 1.06 | 0.99 | 0.96 | 1.00 | 1.02 | 1.05 | 1.06 | 1.05 | 1.06 | 1.07 | 1.06 | 1.06 | 1.07 | 0.68 | 0.61 | 0.77 | 0.97 | 1.06 | 1.05 | 1.09 | 1.11 | 1.12 | 1.13 | 1.15 | 1.18 | 1.21 | 1.21 | 1.20 | 1.20 | 1.20 | 1.23 | 1.25 | 1.24 | 1.22 | 1.23 | 1.21 | 1.19 |
|
Interest Coverage Ratio
|
| -0.17 | 0.16 | -2.22 | 5.79 | -0.81 | 1.93 | 1.05 | 3.08 | 0.29 | 2.56 | 1.87 | 8.75 | 0.96 | 2.23 | 1.44 | 3.66 | -0.42 | -0.92 | 1.44 | 3.92 | 0.84 | 2.59 | 0.28 | 2.62 | -0.14 | 1.19 | -0.19 | -4.68 | -0.52 | -7.55 | 0.03 | 0.33 | 0.20 | 1.29 | 0.90 | 0.93 | -0.08 | -0.81 | -0.91 | 0.52 | 0.70 | 0.47 | 1.25 | 0.66 | -1.88 | 0.27 | -0.23 | 0.24 | 0.37 | 2.01 | 1.64 |
|
Debt to Equity
|
-0.41 | | | | 0.01 | 0.47 | 0.50 | 0.48 | 0.45 | 0.59 | -87.41 | -84.62 | 0.55 | 0.55 | 0.56 | 0.57 | 0.47 | 0.47 | 0.50 | 0.54 | 0.53 | 0.62 | 0.54 | 0.56 | 0.61 | 0.65 | 0.66 | 0.70 | 1.67 | 1.84 | 3.61 | 3.83 | 2.80 | 1.79 | 1.75 | 1.55 | 1.58 | 1.64 | 1.79 | 2.56 | 2.56 | 2.25 | 2.18 | 1.99 | 1.98 | 2.64 | 2.37 | 2.35 | 5.42 | 5.05 | 3.17 | 3.78 |
|
Debt Ratio
|
1.40 | | | | 0.01 | 0.27 | 0.29 | 0.28 | 0.27 | 0.32 | 0.33 | 0.32 | 0.30 | 0.30 | 0.30 | 0.30 | 0.26 | 0.27 | 0.27 | 0.29 | 0.28 | 0.31 | 0.29 | 0.29 | 0.31 | 0.29 | 0.29 | 0.30 | 0.41 | 0.42 | 0.49 | 0.49 | 0.33 | 0.32 | 0.31 | 0.29 | 0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.41 | 0.39 | 0.37 | 0.38 |
|
Equity Ratio
|
-3.43 | | | | 0.57 | 0.58 | 0.57 | 0.59 | 0.59 | 0.53 | 0.00 | 0.00 | 0.54 | 0.53 | 0.53 | 0.52 | 0.57 | 0.57 | 0.55 | 0.53 | 0.53 | 0.50 | 0.53 | 0.52 | 0.50 | 0.45 | 0.45 | 0.42 | 0.24 | 0.23 | 0.14 | 0.13 | 0.12 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.17 | 0.13 | 0.12 | 0.14 | 0.14 | 0.14 | 0.15 | 0.11 | 0.12 | 0.12 | 0.08 | 0.08 | 0.12 | 0.10 |
|
Times Interest Earned
|
| -0.17 | 0.16 | -2.22 | 5.79 | -0.81 | 1.93 | 1.05 | 3.08 | 0.29 | 2.56 | 1.87 | 8.75 | 0.96 | 2.23 | 1.44 | 3.66 | -0.42 | -0.92 | 1.44 | 3.92 | 0.84 | 2.59 | 0.28 | 2.62 | -0.14 | 1.19 | -0.19 | -4.68 | -0.52 | -7.55 | 0.03 | 0.33 | 0.20 | 1.29 | 0.90 | 0.93 | -0.08 | -0.81 | -0.91 | 0.52 | 0.70 | 0.47 | 1.25 | 0.66 | -1.88 | 0.27 | -0.23 | 0.24 | 0.37 | 2.01 | 1.64 |
|
FCF Payout Ratio
|
| | | | 10.19 | | | 0.42 | 0.65 | 0.57 | 0.61 | 0.29 | 2.18 | 2.04 | 0.81 | 0.43 | 0.63 | 1.19 | 0.64 | 0.64 | 0.76 | 1.20 | 0.62 | 1.95 | 0.67 | 0.79 | 0.98 | 0.59 | -0.29 | | | | | | | | | 0.09 | | | | | | | | | | | | | | |
|
Enterprise Value
|
-34.53M | -27.77M | -25.51M | -19.75M | -38.29M | -28.42M | -37.82M | -141.54M | -130.18M | -33.40M | -19.64M | -37.30M | -160.57M | -82.59M | -63.89M | -58.23M | -179.06M | -139.29M | -157.73M | -163.95M | -46.16M | -70.13M | -76.86M | -57.42M | -51.22M | -27.35M | -22.09M | -31.18M | -154.19M | -198.25M | -158.15M | -184.81M | -171.88M | -165.17M | -160.63M | -143.51M | -133.24M | -152.44M | -87.59M | -125.14M | -94.62M | -83.53M | -107.10M | -109.71M | -100.65M | -93.81M | -99.39M | -102.31M | -106.80M | -86.42M | -89.04M | -75.74M |
|
Return on Sales
|
| 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | | | | -0.02% | 0.04% | 0.02% | 0.17% | 0.02% | 0.03% | 0.01% | 0.04% | -0.01% | -0.07% | -0.01% | 0.07% | 0.00% | 0.03% | -0.02% | 0.03% | -0.02% | 0.01% | -0.05% | -0.14% | -0.08% | -0.57% | -0.04% | -0.14% | -0.18% | 0.02% | 0.02% | -0.03% | 0.00% | -0.07% | -0.08% | 0.04% | 0.02% | -0.02% | 0.00% | -0.03% | -0.13% | 0.02% | -0.03% | 0.10% | -0.01% | 0.13% | -0.07% |
|
Return on Capital Employed
|
| | | | | -0.14% | -0.13% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.10% | 0.11% | 0.10% | 0.10% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | -0.07% | -0.05% | -0.21% | -0.23% | -0.18% | -0.17% | 0.03% | 0.05% | 0.05% | 0.05% | 0.02% | -0.01% | -0.02% | -0.01% | 0.01% | 0.05% | 0.05% | 0.01% | 0.01% | -0.02% | -0.03% | 0.01% | 0.04% | 0.07% |
|
Return on Invested Capital
|
| | | | | -0.19% | -0.18% | 0.06% | 0.35% | -0.38% | 0.09% | -55.04% | 0.19% | 0.11% | 0.11% | 0.11% | 0.06% | 0.06% | 0.06% | 0.04% | 0.07% | 0.01% | 0.06% | 0.06% | 0.05% | 0.04% | 0.00% | 0.05% | -0.08% | -0.13% | -0.80% | -1.18% | -0.91% | -0.69% | 0.12% | 0.16% | 0.27% | 0.01% | 0.36% | -0.11% | -0.09% | -0.03% | 0.03% | -1.68% | 1.00% | 0.08% | 0.04% | -0.10% | -0.06% | -0.23% | -1.98% | -4.05% |
|
Return on Assets
|
| | | | | 0.00% | | | | -0.01% | 0.00% | 0.01% | 0.06% | 0.07% | 0.06% | 0.06% | 0.03% | 0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.04% | -0.05% | -0.17% | -0.19% | -0.21% | -0.24% | -0.09% | -0.08% | -0.05% | 0.00% | -0.02% | -0.05% | -0.03% | -0.03% | -0.01% | 0.01% | -0.01% | -0.06% | -0.05% | -0.06% | -0.01% | 0.03% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | 0.00% | | | | -0.01% | 0.02% | -2.55% | 0.21% | 0.12% | 0.12% | 0.12% | 0.05% | 0.03% | -0.01% | -0.02% | 0.00% | 0.00% | 0.05% | 0.04% | 0.03% | 0.01% | 0.00% | -0.02% | -0.15% | -0.21% | -0.94% | -1.47% | -1.70% | -1.62% | -0.53% | -0.44% | -0.25% | 0.01% | -0.13% | -0.35% | -0.26% | -0.21% | -0.07% | 0.08% | -0.09% | -0.45% | -0.40% | -0.46% | -0.13% | 0.34% | 0.60% | 0.45% |