|
Gross Margin
|
| 73.53% | 72.31% | 71.07% | 73.43% | 73.04% | 71.96% | 71.38% | 73.07% | 71.65% | 70.19% | 70.56% | 71.69% | 71.53% | | | 71.73% | 72.34% | 71.08% | 70.18% | 71.23% | 71.22% | 70.17% | 70.27% | 71.83% | 71.01% | | | | | | | | | | | | | | 74.19% | 74.41% | 86.76% | 85.69% | 86.83% | 86.63% | 87.16% | 86.59% | 86.99% | 86.77% | 86.46% | 86.40% | 86.71% |
|
EBT Margin
|
2.41% | 5.31% | 5.39% | 2.31% | 3.22% | 6.84% | 3.82% | 1.76% | 2.65% | 4.39% | 4.06% | 3.50% | 2.22% | 5.99% | 7.75% | 4.85% | 4.84% | 8.23% | 8.00% | 5.06% | 5.04% | 8.59% | 7.40% | 6.60% | 4.87% | 6.86% | | 3.98% | 5.04% | -3.87% | 2.37% | 3.28% | 18.12% | 23.45% | 5.35% | 10.92% | 4.21% | 4.88% | 5.15% | 2.24% | 5.63% | 5.43% | 0.46% | 1.28% | 5.17% | 4.27% | 1.00% | 1.33% | 6.85% | 5.26% | 3.17% | 3.10% |
|
EBIT Margin
|
3.65% | 5.83% | 5.95% | 2.88% | 3.76% | 6.30% | 4.54% | 2.49% | 3.48% | 5.40% | 5.00% | 4.51% | 3.24% | 6.31% | 7.75% | 4.85% | 5.66% | 8.73% | 8.64% | 5.75% | 5.67% | 9.10% | 7.85% | 7.07% | 5.34% | 7.33% | | 3.98% | 5.04% | -3.09% | 3.17% | 4.05% | 8.13% | 6.88% | 5.88% | 2.05% | 4.59% | 5.12% | 5.62% | 2.86% | 6.19% | 5.95% | 0.96% | 1.50% | 5.24% | 4.40% | 1.13% | 1.50% | 6.59% | 5.50% | 3.25% | 3.17% |
|
EBITDA Margin
|
3.65% | 5.83% | 5.95% | 2.88% | 3.76% | 6.30% | 4.54% | 2.49% | 3.48% | 5.40% | 5.00% | 4.51% | 3.24% | 6.31% | 7.75% | 4.85% | 5.66% | 8.73% | 8.64% | 5.75% | 5.67% | 9.10% | 7.85% | 7.07% | 5.34% | 7.33% | | 3.98% | 5.04% | -3.09% | 3.17% | 4.05% | 8.13% | 6.88% | 5.88% | 2.05% | 4.59% | 5.12% | 5.62% | 2.86% | 6.19% | 5.95% | 0.96% | 1.50% | 5.24% | 4.40% | 1.13% | 1.50% | 6.59% | 5.50% | 3.25% | 3.17% |
|
Operating Margin
|
3.65% | 5.83% | 5.95% | 2.88% | 3.76% | 6.30% | 4.54% | 2.49% | 3.48% | 5.40% | 5.00% | 4.51% | 3.24% | 6.31% | 7.75% | 4.85% | 5.66% | 8.73% | 8.64% | 5.75% | 5.67% | 9.10% | 7.85% | 7.07% | 5.34% | 7.33% | | 3.98% | 5.04% | -3.09% | 3.17% | 4.05% | 8.13% | 6.88% | 5.88% | 2.05% | 4.59% | 5.12% | 5.62% | 2.86% | 6.19% | 5.95% | 0.96% | 1.50% | 5.24% | 4.40% | 1.13% | 1.50% | 6.59% | 5.50% | 3.25% | 3.17% |
|
Net Margin
|
2.41% | -15.41% | -41.09% | -43.72% | -38.20% | -31.72% | -35.04% | 1.98% | 1.89% | 3.56% | 2.55% | 2.65% | 1.47% | 4.69% | 7.75% | 4.85% | 3.77% | 6.53% | 6.09% | 3.89% | 3.68% | 6.61% | 5.61% | 5.09% | 3.76% | 5.26% | | 3.98% | 5.04% | -3.65% | 2.50% | 3.29% | 16.57% | 22.20% | 4.82% | 10.53% | -0.79% | 0.32% | 4.54% | 2.09% | 0.64% | 1.78% | -0.11% | 1.32% | 5.29% | 3.69% | 0.25% | 1.26% | 6.27% | 4.80% | 3.10% | 2.85% |
|
FCF Margin
|
4.90% | 11.69% | 41.36% | -62.80% | -6.83% | 27.93% | 23.26% | 2.20% | 10.41% | 4.33% | 1.81% | 7.21% | -1.86% | 6.83% | | | 6.26% | 7.15% | 5.48% | 6.56% | 7.10% | 7.50% | 11.18% | 3.21% | 1.92% | 9.85% | | | | 10.13% | 3.49% | 10.43% | -0.86% | 9.98% | 2.18% | 9.23% | 3.74% | -1.14% | 5.00% | 11.70% | -6.05% | -16.72% | 1.51% | 6.22% | -4.56% | 4.50% | 0.82% | 13.93% | -5.54% | -3.39% | 4.86% | 8.51% |
|
Inventory Average
|
| | 2.38M | 2.26M | 2.07M | 0.96M | 1.03M | 2.25M | 2.31M | 2.43M | 2.50M | 2.55M | 2.72M | 2.83M | 2.84M | 2.81M | 2.94M | 3.14M | 3.10M | 3.02M | 3.08M | 3.08M | 2.87M | 2.60M | 2.70M | 2.95M | 2.81M | 3.33M | 3.95M | 3.85M | 3.69M | 3.69M | 3.97M | 4.29M | 4.73M | 4.85M | 4.78M | 5.23M | 6.01M | 6.53M | 6.56M | 6.85M | 7.17M | 7.44M | 7.53M | 7.46M | 7.27M | 7.26M | 7.39M | 7.21M | 7.03M | 7.00M |
|
Assets Average
|
| | 36.76M | 37.08M | 38.54M | 39.94M | 39.55M | 38.57M | 42.45M | 46.18M | 46.19M | 46.75M | 48.25M | 49.59M | 49.51M | 49.61M | 50.68M | 52.48M | 52.86M | 52.80M | 53.46M | 53.96M | 54.83M | 55.08M | 55.47M | 56.59M | 56.54M | 79.56M | 101.84M | 106.22M | 112.08M | 113.25M | 117.76M | 122.38M | 125.62M | 129.84M | 136.28M | 140.14M | 143.45M | 148.33M | 148.02M | 146.63M | 146.09M | 145.86M | 145.16M | 143.74M | 142.59M | 141.35M | 141.97M | 142.00M | 140.66M | 141.35M |
|
Equity Average
|
| | | 19.65M | | | | 24.05M | 23.94M | 24.15M | 25.39M | 26.53M | 26.63M | 27.00M | 27.77M | 28.22M | 28.42M | 29.13M | 30.18M | 30.86M | 30.96M | 31.48M | 32.56M | 33.41M | 34.02M | 34.52M | 35.41M | 40.53M | 45.49M | 45.52M | 45.32M | 45.95M | 48.95M | 55.52M | 60.06M | 62.22M | 67.49M | 71.76M | 72.85M | 73.36M | 74.08M | 75.17M | 75.23M | 74.55M | 75.07M | 75.99M | 75.72M | 75.52M | 76.76M | 78.08M | 78.68M | 79.44M |
|
Invested Capital
|
| 0.71M | 16.29M | 24.34M | 1.42M | 1.35M | 25.43M | 25.07M | 25.94M | 26.36M | 28.32M | 40.05M | 28.66M | 29.23M | 29.80M | 29.76M | 30.84M | 31.94M | 31.27M | 32.96M | 32.76M | 34.27M | 34.80M | 35.11M | 35.16M | 36.24M | 37.10M | 48.08M | 48.44M | 50.24M | 50.36M | 51.12M | 58.48M | 62.24M | 63.19M | 67.69M | 74.70M | 75.35M | 75.64M | 74.63M | 76.01M | 76.83M | 98.35M | 75.49M | 77.28M | 77.40M | 76.81M | 77.05M | 79.33M | 79.71M | 80.58M | 81.38M |
|
Asset Utilization Ratio
|
| | | 3.70 | 2.28 | 1.77 | 1.81 | 1.87 | 1.73 | 1.62 | 1.65 | 1.65 | 1.62 | 1.61 | 1.64 | 1.67 | 1.67 | 1.64 | 1.66 | 1.70 | 1.71 | 1.74 | 1.75 | 1.80 | 1.82 | 1.81 | 1.37 | 1.05 | 0.86 | 0.80 | 1.01 | 1.00 | 1.00 | 1.08 | 1.09 | 1.10 | 1.10 | 1.08 | 1.10 | 1.10 | 1.12 | 1.16 | 1.19 | 1.22 | 1.25 | 1.29 | 1.31 | 1.36 | 1.39 | 1.42 | 1.46 | 1.47 |
|
Interest Coverage Ratio
|
-3.90 | -8.96 | 8.62 | 3.71 | 4.91 | 7.50 | 5.14 | 2.72 | 3.73 | 5.13 | 4.66 | 4.06 | 2.97 | 7.10 | | | 6.24 | 10.76 | 10.60 | 7.72 | 8.31 | 15.41 | 12.98 | 11.99 | 9.25 | 14.33 | | | | -3.73 | 3.76 | 4.55 | 11.26 | 12.42 | 9.84 | 3.96 | 10.45 | 11.77 | 10.62 | 4.35 | 10.35 | 10.23 | 1.56 | 2.57 | 9.81 | 8.56 | 2.06 | 3.01 | 14.95 | 12.04 | 6.91 | 6.60 |
|
Debt to Equity
|
| | 0.37 | 0.34 | | | 0.38 | 0.37 | 0.62 | 0.60 | 0.53 | 0.50 | 0.58 | 0.53 | 0.50 | 0.48 | 0.51 | 0.51 | 0.44 | 0.43 | 0.43 | 0.39 | 0.36 | 0.34 | 0.34 | 0.32 | 0.30 | 0.40 | 0.38 | 0.60 | 0.58 | 0.58 | 0.55 | 0.34 | 0.36 | 0.31 | 0.26 | 0.25 | 0.35 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 | 0.30 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.26 | 0.25 |
|
Debt Ratio
|
| 0.16 | 0.16 | 0.22 | 0.25 | 0.24 | 0.23 | 0.23 | 0.32 | 0.32 | 0.30 | 0.29 | 0.31 | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.26 | 0.25 | 0.25 | 0.23 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.24 | 0.23 | 0.24 | 0.23 | 0.16 | 0.17 | 0.15 | 0.13 | 0.13 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 |
|
Equity Ratio
|
| | 0.43 | 0.63 | | | 0.62 | 0.63 | 0.51 | 0.53 | 0.57 | 0.57 | 0.54 | 0.55 | 0.57 | 0.57 | 0.55 | 0.56 | 0.58 | 0.58 | 0.57 | 0.59 | 0.59 | 0.62 | 0.61 | 0.61 | 0.64 | 0.44 | 0.46 | 0.40 | 0.40 | 0.41 | 0.42 | 0.48 | 0.47 | 0.48 | 0.51 | 0.52 | 0.50 | 0.49 | 0.51 | 0.52 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.56 | 0.56 | 0.56 |
|
Times Interest Earned
|
-3.90 | -8.96 | 8.62 | 3.71 | 4.91 | 7.50 | 5.14 | 2.72 | 3.73 | 5.13 | 4.66 | 4.06 | 2.97 | 7.10 | | | 6.24 | 10.76 | 10.60 | 7.72 | 8.31 | 15.41 | 12.98 | 11.99 | 9.25 | 14.33 | | | | -3.73 | 3.76 | 4.55 | 11.26 | 12.42 | 9.84 | 3.96 | 10.45 | 11.77 | 10.62 | 4.35 | 10.35 | 10.23 | 1.56 | 2.57 | 9.81 | 8.56 | 2.06 | 3.01 | 14.95 | 12.04 | 6.91 | 6.60 |
|
FCF Payout Ratio
|
| -0.14 | | | -0.26 | -0.13 | -0.04 | 1.50 | 0.16 | 0.38 | 0.89 | 0.21 | -0.78 | 0.19 | | | 0.28 | 0.24 | 0.35 | 0.30 | 0.47 | 0.24 | 0.17 | 0.62 | 1.04 | 0.20 | | | | -0.05 | 0.25 | 0.07 | -1.64 | 0.13 | 0.66 | 0.22 | 0.50 | -4.02 | 0.41 | 0.17 | -0.30 | -0.10 | 1.52 | 0.35 | -0.40 | 0.38 | 1.97 | 0.11 | -0.27 | -0.41 | 0.30 | 0.18 |
|
Enterprise Value
|
-3.24M | -4.58M | -7.04M | 1.01M | -6.45M | -5.98M | 2.10M | 2.34M | 0.70M | 0.61M | 1.05M | 0.68M | 1.57M | 1.12M | 0.99M | 0.53M | -0.09M | -0.58M | 0.23M | -0.49M | -1.24M | -1.10M | -2.81M | -2.10M | -1.59M | -2.87M | -2.63M | -12.92M | -11.57M | -24.40M | -23.80M | -24.89M | -23.73M | -22.32M | -23.26M | -22.57M | -22.08M | -17.72M | -24.47M | -26.05M | -21.18M | -10.51M | -9.84M | -11.71M | -7.10M | -7.38M | -7.21M | -13.29M | -9.32M | -4.94M | -6.15M | -9.15M |
|
Return on Sales
|
0.02% | 0.06% | 0.04% | 0.01% | 0.02% | 0.05% | 0.03% | 0.02% | 0.02% | 0.04% | 0.03% | 0.03% | 0.01% | 0.05% | 0.08% | 0.05% | 0.04% | 0.07% | 0.06% | 0.04% | 0.04% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | -0.04% | 0.02% | 0.03% | 0.17% | 0.22% | 0.05% | 0.11% | 0.03% | 0.05% | 0.05% | 0.02% | 0.05% | 0.05% | 0.00% | 0.01% | 0.05% | 0.04% | 0.00% | 0.01% | 0.06% | 0.05% | 0.03% | 0.03% |
|
Return on Capital Employed
|
| | | 0.20% | 0.14% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.16% | | 0.10% | 0.07% | 0.05% | 0.03% | 0.03% | 0.04% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% |
|
Return on Invested Capital
|
| | | | | | 0.16% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.10% | | | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | | | | 0.06% | 0.04% | 0.05% | 0.07% | 0.12% | 0.13% | 0.12% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% |
|
Return on Assets
|
| | | 0.13% | 0.10% | 0.06% | 0.05% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.06% | 0.13% | 0.13% | 0.15% | 0.11% | 0.06% | 0.06% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% |
|
Return on Equity
|
| | | 0.25% | | | | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.12% | 0.14% | 0.16% | 0.17% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.10% | 0.09% | 0.09% | 0.04% | 0.06% | 0.05% | 0.13% | 0.29% | 0.28% | 0.32% | 0.23% | 0.12% | 0.12% | 0.08% | 0.09% | 0.10% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% |