|
Gross Margin
|
12.45% | 15.67% | 15.70% | 15.45% | 15.68% | 19.86% | 19.41% | 20.16% | 20.54% | 22.18% | 20.19% | 20.29% | 21.61% | 21.76% | 21.89% | 19.65% | 21.26% | 23.18% | 24.78% | 23.17% | 23.55% | 26.19% | 26.27% | 25.99% | 26.05% | 26.59% | 26.17% | 25.81% | 25.01% | 25.68% | 24.24% | 23.99% | 23.32% | 23.51% | 12.79% | 22.78% | 24.14% | 21.99% | 22.98% | 20.84% | 23.85% | 22.19% | 22.57% | 20.77% | 14.73% | 19.35% | 28.59% | 24.01% | 22.83% | 23.54% | 22.70% | 25.71% | 26.97% | 26.58% | 24.45% | 29.82% | 28.42% | 26.12% | 21.57% | 21.67% | 23.06% | 23.81% |
|
EBT Margin
|
-5.05% | -1.01% | -4.14% | -2.25% | -1.58% | 3.92% | 1.67% | 1.46% | 4.40% | 6.06% | 3.00% | 3.27% | 5.17% | 6.41% | 5.55% | 4.34% | 6.76% | 8.39% | 7.97% | 7.64% | 9.32% | 11.70% | 10.93% | 10.74% | 11.98% | 12.12% | 9.42% | 8.82% | 7.65% | 9.35% | 7.41% | 6.02% | 7.44% | 8.00% | -4.95% | 5.75% | 7.11% | 5.87% | 4.19% | 1.39% | 7.25% | 15.54% | -17.26% | 4.44% | -1.24% | 4.23% | -3.27% | 8.61% | 8.12% | 8.60% | 7.00% | 8.69% | 12.22% | 10.39% | 5.33% | 12.39% | 12.01% | 8.10% | 0.79% | 0.69% | 7.80% | 6.92% |
|
EBIT Margin
|
-5.09% | -1.25% | -3.81% | -2.24% | -1.62% | 4.09% | 1.64% | 1.50% | 4.29% | 5.99% | 3.41% | 3.41% | 5.25% | 6.37% | 5.65% | 3.71% | 6.68% | 8.44% | 7.96% | 7.59% | 9.31% | 11.69% | 11.02% | 10.59% | 11.87% | 12.14% | 9.44% | 8.85% | 8.08% | 9.69% | 7.88% | 6.54% | 7.91% | 8.78% | -4.27% | 6.48% | 7.72% | 6.39% | 4.64% | 2.24% | 7.27% | 15.87% | -17.47% | 4.92% | -0.94% | 5.30% | -2.63% | 9.31% | 8.62% | 9.45% | 7.48% | 9.34% | 11.47% | 11.08% | 6.04% | 12.48% | 12.25% | 8.39% | 1.77% | 2.00% | 7.51% | 7.14% |
|
EBITDA Margin
|
-5.09% | -1.25% | -3.81% | -2.24% | -1.62% | 4.09% | 1.64% | 1.50% | 4.29% | 5.99% | 3.41% | 3.41% | 5.25% | 6.37% | 5.65% | 3.71% | 6.68% | 8.44% | 7.96% | 7.59% | 9.31% | 11.69% | 11.02% | 10.59% | 11.87% | 12.14% | 9.44% | 8.85% | 8.08% | 9.69% | 7.88% | 6.54% | 7.91% | 8.78% | -4.27% | 6.48% | 7.72% | 6.39% | 4.64% | 2.24% | 7.27% | 15.87% | -17.47% | 4.92% | -0.94% | 5.30% | -2.63% | 9.31% | 8.62% | 9.45% | 7.48% | 9.34% | 11.47% | 11.08% | 6.04% | 12.48% | 12.25% | 8.39% | 1.77% | 2.00% | 7.51% | 7.14% |
|
Operating Margin
|
-5.09% | -1.25% | -3.81% | -2.24% | -1.62% | 4.09% | 1.64% | 1.50% | 4.29% | 5.99% | 3.41% | 3.41% | 5.25% | 6.37% | 5.65% | 3.71% | 6.68% | 8.44% | 7.96% | 7.59% | 9.31% | 11.69% | 11.02% | 10.59% | 11.87% | 12.14% | 9.44% | 8.85% | 8.08% | 9.69% | 7.88% | 6.54% | 7.91% | 8.78% | -4.27% | 6.48% | 7.72% | 6.39% | 4.64% | 2.24% | 7.27% | 15.87% | -17.47% | 4.92% | -0.94% | 5.30% | -2.63% | 9.31% | 8.62% | 9.45% | 7.48% | 9.34% | 11.47% | 11.08% | 6.04% | 12.48% | 12.25% | 8.39% | 1.77% | 2.00% | 7.51% | 7.14% |
|
Net Margin
|
3.37% | | -0.71% | | | | -0.03% | | 0.14% | | 0.05% | 2.32% | 3.43% | 4.85% | 3.75% | 2.89% | 7.24% | 5.62% | 5.63% | 5.05% | 6.13% | 7.77% | 7.60% | 7.15% | 8.04% | 8.23% | 7.36% | 5.91% | 5.06% | 6.63% | 6.32% | 4.57% | 5.66% | 6.12% | -3.49% | 4.35% | 5.40% | 4.51% | 3.55% | 0.99% | 5.53% | 11.89% | -13.73% | 3.32% | -0.65% | 3.31% | -4.96% | 6.37% | 10.05% | 6.46% | 5.88% | 6.52% | 9.42% | 7.94% | 4.35% | 9.35% | 8.93% | 6.15% | 0.72% | -0.78% | 6.60% | 4.75% |
|
FCF Margin
|
| -0.55% | 10.52% | -14.45% | 2.33% | 4.21% | 15.31% | -11.14% | 6.78% | 3.62% | 2.34% | -2.05% | 4.32% | 10.74% | -6.71% | -3.58% | 4.70% | 6.17% | 10.60% | 5.04% | 12.72% | 7.00% | 10.49% | -7.35% | 10.87% | 5.91% | 8.81% | -2.03% | 5.67% | 3.73% | 13.29% | 4.76% | 2.12% | 3.66% | -0.31% | -5.89% | 4.53% | 5.08% | 12.88% | 5.32% | 17.45% | 10.30% | 3.99% | 0.67% | 13.08% | 8.51% | 1.65% | -9.98% | 6.37% | 12.20% | 7.13% | 3.84% | 9.52% | 16.12% | 16.22% | -0.54% | 14.67% | 6.43% | 5.54% | -7.77% | 14.63% | 6.56% |
|
Inventory Average
|
| | | | | 38.48M | 35.48M | 36.46M | 39.14M | 40.97M | 39.30M | 38.27M | 41.25M | 44.26M | 49.97M | 51.93M | 50.86M | 53.21M | 58.27M | 61.95M | 61.08M | 61.85M | 63.71M | 66.46M | 69.09M | 70.91M | 73.28M | 77.25M | 92.38M | 100.87M | 89.48M | 79.10M | 79.62M | 80.89M | 79.10M | 77.84M | 75.81M | 75.04M | 73.44M | 73.19M | 72.74M | 72.00M | 73.32M | 71.84M | 73.73M | 76.02M | 77.97M | 89.51M | 98.28M | 92.04M | 82.24M | 79.51M | 76.68M | 71.52M | 69.75M | 74.87M | 80.04M | 88.30M | 94.65M | 98.10M | 103.18M | 102.48M |
|
Assets Average
|
| | | | | 498.73M | 493.85M | 494.35M | 501.53M | 515.58M | 524.23M | 511.05M | 502.91M | 526.95M | 557.70M | 564.22M | 568.69M | 585.53M | 602.09M | 609.97M | 614.59M | 630.91M | 648.98M | 662.58M | 684.67M | 709.43M | 750.95M | 782.13M | 909.49M | 1,041.57M | 1,033.04M | 1,028.82M | 1,054.47M | 1,077.30M | 1,074.57M | 1,100.20M | 1,135.53M | 1,144.31M | 1,139.39M | 1,100.31M | 1,063.06M | 1,070.24M | 1,050.54M | 1,002.90M | 983.58M | 979.27M | 934.98M | 897.41M | 927.96M | 933.71M | 916.91M | 918.28M | 914.89M | 901.72M | 889.46M | 886.52M | 903.04M | 1,048.81M | 1,177.89M | 1,166.05M | 1,155.76M | 1,135.36M |
|
Equity Average
|
| | | | | 321.13M | 263.72M | 263.98M | 322.04M | 326.64M | 272.38M | 275.19M | 337.38M | 343.08M | 288.01M | 228.35M | 297.07M | 306.40M | 251.52M | 259.43M | 267.55M | 277.05M | 281.90M | 288.99M | 304.48M | 318.26M | 332.53M | 346.93M | 426.62M | 510.03M | 515.02M | 517.97M | 531.72M | 534.87M | 513.60M | 490.65M | 494.03M | 509.03M | 515.88M | 510.46M | 515.16M | 536.76M | 520.04M | 495.15M | 487.06M | 475.21M | 430.03M | 356.74M | 342.01M | 367.19M | 387.02M | 403.31M | 421.26M | 444.02M | 463.38M | 475.49M | 493.19M | 514.25M | 504.98M | 484.84M | 491.00M | 506.25M |
|
Invested Capital
|
| | 211.19M | | 321.99M | 320.63M | 228.06M | 321.01M | 341.54M | 348.54M | 245.42M | 356.17M | 359.38M | 367.58M | 249.55M | 248.25M | 386.69M | 266.90M | 277.17M | 282.73M | 293.17M | 301.73M | 302.88M | 315.90M | 333.85M | 343.47M | 407.40M | 375.37M | 526.27M | 545.00M | 727.34M | 548.09M | 562.36M | 555.97M | 742.16M | 510.08M | 523.48M | 539.68M | 734.68M | 528.84M | 544.87M | 566.04M | 642.75M | 516.25M | 493.16M | 490.25M | 536.20M | 477.29M | 506.74M | 389.94M | 566.25M | 422.51M | 447.52M | 470.73M | 483.02M | 491.95M | 518.42M | 534.07M | 772.90M | 481.78M | 500.21M | 512.29M |
|
Asset Utilization Ratio
|
| | | | | 1.29 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.42 | 1.45 | 1.40 | 1.38 | 1.42 | 1.51 | 1.54 | 1.55 | 1.58 | 1.58 | 1.53 | 1.51 | 1.49 | 1.50 | 1.50 | 1.48 | 1.46 | 1.32 | 1.24 | 1.28 | 1.35 | 1.34 | 1.31 | 1.31 | 1.29 | 1.25 | 1.22 | 1.22 | 1.20 | 1.21 | 1.18 | 1.17 | 1.26 | 1.30 | 1.32 | 1.41 | 1.50 | 1.50 | 1.53 | 1.57 | 1.57 | 1.56 | 1.55 | 1.59 | 1.56 | 1.52 | 1.31 | 1.16 | 1.18 | 1.20 | 1.23 |
|
Interest Coverage Ratio
|
-48.76 | -12.52 | -20.17 | -11.09 | -8.92 | 16.49 | 7.18 | 6.39 | 30.09 | 34.58 | 11.18 | 12.25 | 38.04 | 55.73 | 42.33 | 40.50 | 68.87 | 57.77 | 130.98 | 109.13 | 149.49 | 175.21 | 249.03 | 167.19 | 175.79 | 221.73 | 62.33 | 54.29 | 16.83 | 21.67 | 15.32 | 12.63 | 16.60 | 11.27 | -6.73 | 8.82 | 10.75 | 10.82 | | 4.57 | 17.53 | 33.12 | | 12.96 | -2.86 | 33.54 | | 27.54 | 18.89 | 13.42 | 11.88 | 16.58 | 18.19 | 25.89 | 23.04 | 91.96 | 36.81 | 27.42 | 1.74 | 1.80 | 6.60 | 7.71 |
|
Debt to Equity
|
| | 0.11 | | 0.07 | 0.07 | 0.10 | 0.10 | 0.10 | 0.09 | 0.14 | 0.06 | 0.06 | 0.06 | 0.09 | 0.09 | 0.06 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.19 | 0.20 | 0.51 | 0.45 | 0.42 | 0.41 | 0.42 | 0.44 | 0.50 | 0.60 | 0.54 | 0.49 | 0.42 | 0.42 | 0.32 | 0.31 | 0.33 | 0.33 | 0.34 | 0.34 | 0.42 | 0.80 | 0.70 | 0.54 | 0.43 | 0.42 | 0.34 | 0.22 | 0.13 | 0.16 | 0.12 | 0.52 | 0.58 | 0.65 | 0.54 | 0.50 |
|
Debt Ratio
|
| | 0.04 | | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.09 | 0.25 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.26 | 0.24 | 0.22 | 0.19 | 0.20 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.18 | 0.29 | 0.26 | 0.22 | 0.19 | 0.19 | 0.16 | 0.11 | 0.07 | 0.09 | 0.07 | 0.23 | 0.24 | 0.27 | 0.23 | 0.23 |
|
Equity Ratio
|
| | 0.41 | | 0.64 | 0.65 | 0.42 | 0.65 | 0.64 | 0.63 | 0.41 | 0.68 | 0.67 | 0.64 | 0.40 | 0.41 | 0.63 | 0.42 | 0.42 | 0.43 | 0.44 | 0.44 | 0.43 | 0.44 | 0.45 | 0.45 | 0.44 | 0.45 | 0.48 | 0.50 | 0.50 | 0.51 | 0.50 | 0.49 | 0.46 | 0.43 | 0.44 | 0.45 | 0.46 | 0.47 | 0.50 | 0.50 | 0.49 | 0.50 | 0.49 | 0.48 | 0.43 | 0.36 | 0.38 | 0.41 | 0.43 | 0.45 | 0.48 | 0.51 | 0.53 | 0.54 | 0.55 | 0.44 | 0.42 | 0.42 | 0.43 | 0.46 |
|
Times Interest Earned
|
-48.76 | -12.52 | -20.17 | -11.09 | -8.92 | 16.49 | 7.18 | 6.39 | 30.09 | 34.58 | 11.18 | 12.25 | 38.04 | 55.73 | 42.33 | 40.50 | 68.87 | 57.77 | 130.98 | 109.13 | 149.49 | 175.21 | 249.03 | 167.19 | 175.79 | 221.73 | 62.33 | 54.29 | 16.83 | 21.67 | 15.32 | 12.63 | 16.60 | 11.27 | -6.73 | 8.82 | 10.75 | 10.82 | | 4.57 | 17.53 | 33.12 | | 12.96 | -2.86 | 33.54 | | 27.54 | 18.89 | 13.42 | 11.88 | 16.58 | 18.19 | 25.89 | 23.04 | 91.96 | 36.81 | 27.42 | 1.74 | 1.80 | 6.60 | 7.71 |
|
FCF Payout Ratio
|
| -2.82 | 0.15 | | | 0.31 | 0.09 | -0.15 | 0.21 | 0.37 | 0.61 | -0.73 | 0.34 | 0.12 | -0.20 | -0.41 | 0.27 | 0.19 | 0.12 | 0.27 | 0.10 | 0.19 | 0.13 | -0.20 | 0.12 | 0.22 | 0.14 | -0.73 | 0.20 | 0.30 | 0.09 | 0.28 | 0.58 | 0.33 | -4.37 | -0.22 | 0.28 | 0.27 | 0.11 | 0.32 | 0.09 | 0.15 | 0.41 | 2.31 | 0.12 | 0.18 | 0.96 | -0.13 | 0.20 | 0.11 | 0.22 | 0.38 | 0.16 | 0.09 | 0.09 | -3.04 | 0.11 | 0.25 | 0.29 | -0.20 | 0.11 | 0.24 |
|
Enterprise Value
|
-28.86M | -14.25M | -49.39M | -10.11M | -40.00M | -39.52M | -65.69M | -43.94M | -54.64M | -62.57M | -63.77M | -66.92M | -70.87M | -22.54M | -28.67M | -25.21M | -25.04M | -34.31M | -52.51M | -63.48M | -92.32M | -91.37M | -90.64M | -67.47M | -77.64M | -82.23M | -27.84M | -26.08M | -29.99M | -13.33M | -19.78M | -24.01M | -18.11M | -15.04M | -17.09M | -20.62M | -13.81M | -10.13M | -14.95M | -11.64M | -19.00M | -55.41M | -47.28M | -36.47M | -61.82M | -78.27M | -37.58M | -23.87M | -30.75M | -25.46M | -21.47M | -24.64M | -18.42M | -23.41M | -37.22M | -30.36M | -51.02M | -43.85M | -41.45M | -32.83M | -39.53M | -41.31M |
|
Return on Sales
|
0.03% | | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.05% | 0.04% | 0.03% | 0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | -0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.01% | 0.06% | 0.12% | -0.14% | 0.03% | -0.01% | 0.03% | -0.05% | 0.06% | 0.10% | 0.06% | 0.06% | 0.07% | 0.09% | 0.08% | 0.04% | 0.09% | 0.09% | 0.06% | 0.01% | -0.01% | 0.07% | 0.05% |
|
Return on Capital Employed
|
| | | | | -0.01% | 0.01% | 0.02% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.13% | 0.14% | 0.16% | 0.17% | 0.19% | 0.21% | 0.21% | 0.23% | 0.23% | 0.22% | 0.20% | 0.16% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.08% | 0.08% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.03% | 0.04% | 0.01% | -0.03% | 0.03% | 0.06% | 0.11% | 0.13% | 0.19% | 0.18% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% | 0.17% | 0.13% | 0.09% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | | | -0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.12% | 0.12% | 0.13% | 0.18% | 0.20% | 0.19% | 0.20% | 0.22% | 0.23% | 0.24% | 0.24% | 0.23% | 0.21% | 0.18% | 0.15% | 0.13% | 0.13% | 0.16% | 0.15% | 0.08% | 0.08% | 0.10% | 0.08% | 0.11% | 0.09% | 0.10% | 0.13% | 0.03% | 0.04% | 0.01% | -0.04% | 0.01% | 0.04% | 0.13% | 0.17% | 0.23% | 0.23% | 0.24% | 0.23% | 0.22% | 0.22% | 0.22% | 0.19% | 0.14% | 0.09% | 0.10% | 0.09% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | 0.04% | 0.04% | 0.07% | 0.01% | 0.02% | 0.00% | -0.02% | 0.00% | 0.02% | 0.06% | 0.07% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% | 0.09% | 0.07% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.06% | 0.10% | 0.13% | 0.14% | 0.15% | 0.20% | 0.22% | 0.20% | 0.21% | 0.23% | 0.25% | 0.26% | 0.26% | 0.26% | 0.24% | 0.19% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.09% | 0.09% | 0.09% | 0.07% | 0.12% | 0.10% | 0.09% | 0.13% | 0.03% | 0.05% | 0.01% | -0.05% | 0.01% | 0.04% | 0.16% | 0.18% | 0.27% | 0.26% | 0.24% | 0.23% | 0.21% | 0.23% | 0.21% | 0.19% | 0.17% | 0.11% | 0.09% | 0.08% |