|
Gross Margin
|
| -12.81% | -3.67% | 7.94% | 28.35% | 12.57% | 13.97% | 14.52% | 12.28% | 13.85% | 14.20% | 12.20% | 11.04% | 14.16% | 13.98% | 14.20% | 12.82% | 13.76% | 14.62% | 14.77% | 17.08% | 16.16% | 15.94% | 8.81% | 15.30% | 15.89% | 16.01% | 15.43% | 12.90% | 12.98% | 14.65% | 16.07% | 17.02% | 18.33% | 19.00% | 17.60% | 17.73% | 15.50% | 15.89% | 14.95% | 17.83% | 17.22% | 18.16% | 18.68% | 19.66% | 20.47% | 21.43% | 20.53% | 21.00% | 20.81% | 19.39% | 20.61% | 20.99% | 20.16% | 19.45% | 19.59% | 19.14% | 16.85% | 16.16% | 14.99% | 15.97% | 17.29% | 17.15% | 17.28% | 16.30% | 16.20% | 15.32% | 16.12% |
|
EBT Margin
|
| -46.22% | -28.01% | -4.73% | 26.76% | 4.54% | 6.07% | 7.00% | 4.68% | 6.17% | 6.82% | 3.83% | 1.68% | 5.57% | 4.36% | -1.47% | 3.46% | -0.33% | 2.63% | 2.26% | 6.75% | 5.92% | 5.73% | -3.76% | 4.20% | 1.35% | 2.61% | 1.89% | 7.19% | -1.59% | 2.22% | 3.67% | 17.16% | 9.21% | 10.20% | 9.58% | 8.69% | 8.65% | 7.53% | -0.79% | 3.91% | 1.11% | 0.94% | 1.89% | 14.59% | 4.67% | 8.06% | 8.23% | 13.93% | 7.81% | 4.70% | 7.66% | 8.96% | 6.97% | -2.14% | 3.94% | 6.51% | 0.90% | 0.02% | -1.72% | -1.75% | 0.57% | 5.81% | 1.89% | 4.35% | 0.94% | -29.55% | 0.12% |
|
EBIT Margin
|
| -45.35% | -27.03% | -4.27% | 26.82% | 4.69% | 6.20% | 7.20% | 4.79% | 6.46% | 7.10% | 4.09% | 1.79% | 5.67% | 4.38% | -0.66% | -1.57% | 0.62% | 3.29% | 3.16% | 6.55% | 6.35% | 6.07% | -3.39% | 4.10% | 2.11% | 2.92% | 2.51% | -3.20% | -0.62% | 2.86% | 4.58% | 7.26% | 9.66% | 10.69% | 9.59% | 8.86% | 8.55% | 7.81% | 0.39% | 3.97% | 3.15% | 3.39% | 3.26% | 1.54% | 7.04% | 8.93% | 9.61% | 8.96% | 9.67% | 6.19% | 9.14% | 10.21% | 8.10% | -0.90% | 5.72% | 7.73% | 2.86% | 2.99% | 1.31% | 1.01% | 3.62% | 4.44% | 4.66% | 4.60% | 2.49% | -27.33% | 2.08% |
|
EBITDA Margin
|
| -45.35% | -27.03% | -4.27% | 26.82% | 4.69% | 6.20% | 7.20% | 4.79% | 6.46% | 7.10% | 4.09% | 1.79% | 5.67% | 4.38% | -0.66% | -1.57% | 0.62% | 3.29% | 3.16% | 6.55% | 6.35% | 6.07% | -3.39% | 4.10% | 2.11% | 2.92% | 2.51% | -3.20% | -0.62% | 2.86% | 4.58% | 7.26% | 9.66% | 10.69% | 9.59% | 8.86% | 8.55% | 7.81% | 0.39% | 3.97% | 3.15% | 3.39% | 3.26% | 1.54% | 7.04% | 8.93% | 9.61% | 8.96% | 9.67% | 6.19% | 9.14% | 10.21% | 8.10% | -0.90% | 5.72% | 7.73% | 2.86% | 2.99% | 1.31% | 1.01% | 3.62% | 4.44% | 4.66% | 4.60% | 2.49% | -27.33% | 2.08% |
|
Operating Margin
|
| -45.35% | -27.03% | -4.27% | 26.82% | 4.69% | 6.20% | 7.20% | 4.79% | 6.46% | 7.10% | 4.09% | 1.79% | 5.67% | 4.38% | -0.66% | -1.57% | 0.62% | 3.29% | 3.16% | 6.55% | 6.35% | 6.07% | -3.39% | 4.10% | 2.11% | 2.92% | 2.51% | -3.20% | -0.62% | 2.86% | 4.58% | 7.26% | 9.66% | 10.69% | 9.59% | 8.86% | 8.55% | 7.81% | 0.39% | 3.97% | 3.15% | 3.39% | 3.26% | 1.54% | 7.04% | 8.93% | 9.61% | 8.96% | 9.67% | 6.19% | 9.14% | 10.21% | 8.10% | -0.90% | 5.72% | 7.73% | 2.86% | 2.99% | 1.31% | 1.01% | 3.62% | 4.44% | 4.66% | 4.60% | 2.49% | -27.33% | 2.08% |
|
Net Margin
|
| -31.43% | -60.48% | -3.43% | 32.99% | 3.91% | 5.34% | 5.65% | 2.84% | 4.59% | 5.20% | 3.00% | 8.98% | 4.21% | 2.74% | -1.11% | 3.90% | -0.31% | 2.10% | 1.91% | 5.76% | 4.89% | 4.55% | -4.50% | 3.32% | 0.94% | 1.88% | 1.36% | -4.72% | -2.89% | 0.56% | 1.79% | 15.70% | 7.01% | 8.84% | 8.13% | 6.89% | 7.86% | 6.53% | -2.75% | 1.84% | 0.54% | -0.11% | 0.35% | 13.09% | 3.27% | 6.41% | 6.91% | 12.77% | 6.13% | 3.49% | 6.14% | 7.43% | 5.46% | -3.56% | 2.03% | 5.01% | 0.09% | -1.95% | -2.94% | -0.36% | -1.51% | 4.17% | 0.06% | 3.55% | -0.48% | -30.94% | -1.59% |
|
FCF Margin
|
| 7.48% | | | 24.97% | -0.89% | -6.34% | 3.43% | -4.28% | 0.57% | 2.26% | 0.87% | 17.35% | 3.33% | 16.10% | 8.35% | -1.99% | 15.95% | 7.95% | 6.23% | -3.55% | 2.43% | 2.04% | 13.59% | 2.43% | -6.57% | 7.28% | -0.88% | -8.19% | -1.98% | 1.67% | 2.72% | 3.65% | 3.11% | 3.53% | 4.40% | 3.10% | -0.26% | -7.20% | 9.19% | 6.14% | 5.11% | 18.05% | 5.98% | 6.39% | 2.80% | 2.09% | 2.81% | 9.33% | 14.15% | 6.77% | 6.01% | 4.06% | -16.98% | 10.45% | 7.92% | -12.54% | 0.16% | 3.96% | 5.52% | 4.21% | -1.72% | 1.98% | -0.06% | -0.04% | 3.05% | 2.39% | -2.14% |
|
Inventory Average
|
29.27M | 23.71M | 34.96M | 34.30M | 41.77M | 51.84M | | | | 26.71M | 32.00M | 64.57M | 59.34M | 60.21M | | | | | | 56.34M | 64.00M | 72.40M | 73.70M | 67.63M | 62.61M | 65.16M | 69.76M | 77.94M | 81.59M | 84.52M | 92.92M | 96.00M | 99.62M | 113.45M | 131.37M | 152.50M | 201.07M | 249.32M | 245.18M | 213.57M | 192.34M | 183.20M | 172.18M | 158.80M | 162.97M | 179.70M | 190.40M | 184.55M | 177.85M | 184.80M | 245.60M | 313.30M | 351.90M | 409.75M | 422.70M | 405.10M | 424.50M | 438.45M | 405.65M | 378.30M | 376.40M | 381.30M | 394.00M | 401.25M | 391.80M | 377.80M | 375.10M | 378.90M |
|
Assets Average
|
154.02M | 112.74M | 101.39M | 99.88M | 118.18M | 140.42M | 146.96M | 152.21M | 165.16M | 177.47M | 189.31M | 184.44M | 176.60M | 185.75M | | | | | | 268.34M | 279.95M | 302.74M | 308.38M | 294.09M | 290.25M | 319.43M | 342.13M | 348.83M | 346.13M | 341.05M | 352.14M | 355.32M | 366.50M | 401.99M | 438.56M | 477.30M | 532.08M | 622.12M | 823.16M | 965.48M | 965.49M | 992.40M | 1,014.13M | 1,014.13M | 1,019.30M | 1,045.75M | 1,087.35M | 1,081.40M | 1,081.40M | 1,146.55M | 1,518.65M | 1,885.35M | 1,895.85M | 1,939.65M | 1,978.50M | 1,950.70M | 1,958.45M | 1,913.40M | 1,854.80M | 1,844.60M | 1,856.60M | 1,877.65M | 1,907.45M | 1,937.40M | 1,933.70M | 1,905.45M | 1,818.30M | 1,733.05M |
|
Equity Average
|
| | | | | | | | | | | 106.22M | 112.81M | 120.08M | | | | | | 161.73M | 167.67M | 176.87M | 185.47M | 186.27M | 185.98M | 197.07M | 207.12M | 211.74M | 207.89M | 199.68M | 199.35M | 202.59M | 210.52M | 223.95M | 243.22M | 265.67M | 288.49M | 359.92M | 429.43M | 443.04M | 448.87M | 452.25M | 453.99M | 455.59M | 454.60M | 457.65M | 475.50M | 503.35M | 534.85M | 563.90M | 682.65M | 814.50M | 866.50M | 909.50M | 910.90M | 898.80M | 919.55M | 931.00M | 915.60M | 900.65M | 896.15M | 893.15M | 900.40M | 917.05M | 929.10M | 936.30M | 863.30M | 785.55M |
|
Invested Capital
|
84.14M | 2.65M | 1.97M | 1.99M | 63.19M | 2.03M | 1.96M | 1.70M | 91.62M | 3.76M | 107.44M | 111.42M | 120.22M | 125.57M | | | 232.38M | | 228.45M | 219.92M | 227.03M | 245.51M | 245.03M | 230.90M | 219.85M | 210.44M | 215.16M | 226.05M | 213.69M | 212.21M | 213.27M | 220.10M | 232.95M | 247.88M | 270.79M | 292.20M | 312.68M | 474.31M | 494.15M | 489.57M | 460.70M | 463.19M | 461.69M | 465.71M | 461.30M | 471.10M | 495.90M | 526.00M | 558.60M | 584.60M | 810.30M | 863.50M | 914.80M | 945.80M | 917.80M | 922.20M | 957.80M | 947.70M | 924.00M | 912.70M | 914.80M | 906.10M | 928.00M | 938.80M | 951.80M | 946.80M | 799.80M | 791.20M |
|
Asset Utilization Ratio
|
1.43 | 1.33 | 1.04 | 0.87 | 0.23 | 0.73 | 1.26 | 1.73 | 2.68 | 2.66 | 2.64 | 2.64 | 2.56 | 2.35 | | | | | | 1.52 | 1.59 | 1.61 | 1.65 | 1.77 | 1.77 | 1.55 | 1.40 | 1.39 | 1.36 | 1.34 | 1.33 | 1.38 | 1.54 | 1.63 | 1.72 | 1.78 | 1.74 | 1.66 | 1.33 | 1.13 | 1.14 | 1.05 | 1.00 | 1.02 | 1.05 | 1.08 | 1.11 | 1.22 | 1.29 | 1.30 | 1.10 | 0.98 | 1.11 | 1.16 | 1.18 | 1.24 | 1.21 | 1.17 | 1.11 | 1.01 | 0.93 | 0.95 | 0.98 | 1.02 | 1.08 | 1.12 | 1.18 | 1.22 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24 | 1.34 | 1.26 | 0.77 | 4.35 | 8.11 | 8.51 | 8.71 | 11.22 | 4.49 | 7.33 | 9.52 | 7.14 | -0.75 | 3.86 | 4.06 | 1.05 | 1.07 | 0.46 | 0.35 | 1.42 | 1.96 | 2.10 | 2.42 | 1.30 | -14.04 | 1.07 |
|
Debt to Equity
|
0.24 | | | | 0.25 | | | | 0.33 | | 0.25 | 0.24 | 0.21 | 0.19 | | | 0.48 | | 0.43 | 0.35 | 0.32 | 0.35 | 0.30 | 0.26 | 0.26 | 0.37 | 0.36 | 0.36 | 0.38 | 0.37 | 0.35 | 0.34 | 0.31 | 0.28 | 0.24 | 0.21 | 0.17 | 0.13 | 0.12 | 0.84 | 0.76 | 0.75 | 0.74 | 0.69 | 0.65 | 0.72 | 0.68 | 0.54 | 0.49 | 0.46 | 0.75 | 0.68 | 0.62 | 0.59 | 0.61 | 0.59 | 0.55 | 0.53 | 0.54 | 0.54 | 0.53 | 0.53 | 0.54 | 0.53 | 0.53 | 0.51 | 0.61 | 0.61 |
|
Debt Ratio
|
0.16 | 0.16 | 0.17 | 0.15 | 0.11 | 0.12 | 0.01 | 0.01 | 0.17 | 0.15 | 0.14 | 0.15 | 0.14 | 0.12 | | | 0.28 | | 0.25 | 0.21 | 0.19 | 0.20 | 0.18 | 0.17 | 0.16 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.18 | 0.15 | 0.13 | 0.11 | 0.09 | 0.08 | 0.06 | 0.39 | 0.35 | 0.33 | 0.34 | 0.31 | 0.29 | 0.31 | 0.30 | 0.26 | 0.24 | 0.22 | 0.32 | 0.30 | 0.30 | 0.27 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.25 | 0.26 | 0.25 | 0.27 | 0.28 |
|
Equity Ratio
|
0.67 | | | | 0.47 | | | | 0.51 | | 0.54 | 0.62 | 0.66 | 0.64 | | | 0.59 | | 0.59 | 0.61 | 0.59 | 0.58 | 0.62 | 0.64 | 0.64 | 0.60 | 0.61 | 0.60 | 0.60 | 0.57 | 0.56 | 0.58 | 0.57 | 0.55 | 0.56 | 0.55 | 0.53 | 0.62 | 0.46 | 0.46 | 0.47 | 0.44 | 0.45 | 0.45 | 0.44 | 0.43 | 0.44 | 0.49 | 0.50 | 0.48 | 0.43 | 0.44 | 0.48 | 0.46 | 0.46 | 0.46 | 0.48 | 0.50 | 0.49 | 0.49 | 0.48 | 0.47 | 0.47 | 0.47 | 0.49 | 0.50 | 0.45 | 0.45 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24 | 1.34 | 1.26 | 0.77 | 4.35 | 8.11 | 8.51 | 8.71 | 11.22 | 4.49 | 7.33 | 9.52 | 7.14 | -0.75 | 3.86 | 4.06 | 1.05 | 1.07 | 0.46 | 0.35 | 1.42 | 1.96 | 2.10 | 2.42 | 1.30 | -14.04 | 1.07 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.00 | | 0.00 | 0.00 | 0.00 | | | | 0.01 | | | -1.33 | | | | |
|
Enterprise Value
|
-29.62M | -29.77M | -30.20M | -30.70M | -26.70M | -27.74M | -23.10M | -27.73M | -34.65M | -35.28M | -37.64M | -37.87M | -52.16M | -54.77M | -51.14M | -58.33M | -54.31M | -64.94M | -71.33M | -65.94M | -60.41M | -74.29M | -69.36M | -75.15M | -79.00M | -79.00M | -76.61M | -59.78M | -50.10M | -45.54M | -44.05M | -47.27M | -52.47M | -54.94M | -59.48M | -65.94M | -68.31M | -162.37M | -141.15M | -148.37M | -129.40M | -139.34M | -152.74M | -142.93M | -146.70M | -191.20M | -196.70M | -157.70M | -181.70M | -245.30M | -430.20M | -416.70M | -422.70M | -320.30M | -371.50M | -408.10M | -309.70M | -267.80M | -264.40M | -284.90M | -248.70M | -234.80M | -260.10M | -253.70M | -251.70M | -252.80M | -257.00M | -242.70M |
|
Return on Sales
|
0.00% | -0.31% | -0.60% | -0.03% | 0.33% | 0.04% | 0.05% | 0.06% | 0.03% | 0.05% | 0.05% | 0.03% | 0.09% | 0.04% | 0.03% | -0.01% | 0.04% | 0.00% | 0.02% | 0.02% | 0.06% | 0.05% | 0.05% | -0.04% | 0.03% | 0.01% | 0.02% | 0.01% | -0.05% | -0.03% | 0.01% | 0.02% | 0.16% | 0.07% | 0.09% | 0.08% | 0.07% | 0.08% | 0.07% | -0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.13% | 0.03% | 0.06% | 0.07% | 0.13% | 0.06% | 0.03% | 0.06% | 0.07% | 0.05% | -0.04% | 0.02% | 0.05% | 0.00% | -0.02% | -0.03% | 0.00% | -0.02% | 0.04% | 0.00% | 0.04% | 0.00% | -0.31% | -0.02% |
|
Return on Capital Employed
|
| -0.11% | -0.23% | -0.29% | -0.53% | -0.25% | | | 0.23% | 0.25% | 0.26% | 0.19% | 0.17% | 0.16% | | | | | | 0.03% | 0.09% | 0.13% | 0.14% | 0.10% | 0.08% | 0.05% | 0.03% | 0.05% | 0.02% | 0.01% | 0.01% | 0.02% | 0.08% | 0.16% | 0.21% | 0.26% | 0.28% | 0.26% | 0.15% | 0.09% | 0.07% | 0.05% | 0.03% | 0.04% | 0.04% | 0.05% | 0.08% | 0.10% | 0.14% | 0.16% | 0.12% | 0.11% | 0.13% | 0.13% | 0.10% | 0.09% | 0.08% | 0.05% | 0.07% | 0.05% | 0.02% | 0.03% | 0.03% | 0.04% | 0.06% | 0.05% | -0.05% | -0.06% |
|
Return on Invested Capital
|
| -0.14% | -1.88% | -2.26% | -1.14% | -0.85% | -1.33% | -0.54% | 0.41% | 0.44% | 0.41% | 0.18% | 0.22% | 0.19% | 0.29% | 2.41% | 0.06% | 0.02% | 0.02% | 0.03% | 0.06% | 0.09% | 0.10% | 0.07% | 0.06% | 0.03% | 0.01% | 0.05% | 0.00% | 0.00% | -0.01% | -0.01% | 0.07% | 0.14% | 0.20% | 0.24% | 0.24% | 0.21% | 0.17% | 0.12% | 0.09% | 0.05% | 0.00% | 0.03% | 0.05% | 0.07% | 0.11% | 0.15% | 0.19% | 0.21% | 0.17% | 0.15% | 0.17% | 0.16% | 0.12% | 0.10% | 0.07% | 0.03% | 0.06% | 0.02% | 0.08% | 0.11% | 0.00% | 0.03% | 0.05% | 0.05% | -0.11% | -0.14% |
|
Return on Assets
|
0.00% | -0.08% | -0.23% | -0.23% | -0.36% | -0.22% | -0.08% | -0.02% | 0.12% | 0.12% | 0.12% | 0.10% | 0.13% | 0.12% | | | | | | 0.03% | 0.04% | 0.06% | 0.07% | 0.05% | 0.04% | 0.02% | 0.01% | 0.03% | 0.00% | -0.01% | -0.02% | -0.01% | 0.08% | 0.11% | 0.15% | 0.17% | 0.13% | 0.13% | 0.10% | 0.06% | 0.04% | 0.02% | 0.00% | 0.01% | 0.04% | 0.05% | 0.07% | 0.09% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.07% | 0.04% | 0.03% | 0.03% | 0.01% | 0.02% | 0.00% | -0.01% | -0.02% | 0.00% | 0.01% | 0.02% | 0.02% | -0.08% | -0.09% |
|
Return on Equity
|
| | | | | | | | | | | 0.18% | 0.21% | 0.19% | | | | | | 0.05% | 0.07% | 0.11% | 0.12% | 0.08% | 0.06% | 0.03% | 0.01% | 0.04% | 0.00% | -0.02% | -0.03% | -0.02% | 0.13% | 0.20% | 0.27% | 0.31% | 0.25% | 0.23% | 0.19% | 0.12% | 0.09% | 0.04% | 0.00% | 0.01% | 0.09% | 0.11% | 0.15% | 0.19% | 0.20% | 0.21% | 0.17% | 0.15% | 0.14% | 0.14% | 0.10% | 0.08% | 0.05% | 0.02% | 0.04% | 0.01% | -0.02% | -0.03% | 0.00% | 0.01% | 0.04% | 0.04% | -0.17% | -0.19% |