|
Gross Margin
|
26.24% | 25.98% | 25.98% | 26.49% | 26.45% | 26.19% | 26.62% | 26.56% | 26.54% | 25.94% | 25.32% | 25.21% | 25.88% | 25.77% | 25.45% | 24.61% | 24.59% | 24.36% | 24.93% | 25.14% | 25.53% | 25.40% | 26.30% | 25.29% | 24.66% | 24.97% | 25.97% | 25.69% | 24.90% | 24.89% | 25.76% | 24.96% | 25.17% | 25.45% | 25.96% | 23.94% | 24.71% | 24.44% | 24.02% | 22.77% | 21.66% | 23.76% | 20.90% | 21.04% | 22.67% | 22.71% | 22.51% | 22.95% | 24.07% | 23.84% | 23.67% | 23.58% | 23.64% | 23.55% | 24.05% | 23.95% | 23.99% | 24.13% | 24.28% | 23.77% | 24.58% | 24.20% |
|
EBT Margin
|
6.39% | 7.08% | 4.92% | 2.03% | 4.39% | -1.88% | 7.87% | 4.60% | 6.64% | 5.06% | 4.65% | 3.25% | 5.38% | 4.17% | 4.14% | 0.90% | 3.03% | 3.43% | 4.19% | 0.84% | 2.05% | 3.24% | 3.87% | 0.65% | -4.97% | 0.77% | 4.71% | -0.98% | 1.89% | 1.50% | 2.81% | 0.24% | 2.57% | 1.55% | 3.03% | 0.44% | 2.60% | 1.54% | 3.29% | -5.91% | -15.55% | -6.55% | -19.03% | -8.88% | 0.06% | 1.29% | 2.08% | 0.37% | 3.57% | 1.71% | 0.69% | 0.26% | 1.51% | 1.61% | 2.74% | 0.32% | 2.32% | 2.16% | 3.33% | 1.31% | 2.85% | 2.78% |
|
EBIT Margin
|
6.70% | 7.36% | 7.30% | 6.08% | 7.76% | 5.25% | 8.32% | 5.16% | 7.42% | 5.87% | 5.52% | 4.23% | 6.50% | 5.53% | 5.27% | 2.00% | 4.01% | 4.34% | 5.11% | 1.59% | 3.32% | 4.65% | 5.14% | 2.05% | 3.84% | 2.78% | 6.53% | 1.08% | 3.67% | 3.23% | 4.30% | 1.80% | 4.04% | 2.84% | 4.52% | 1.71% | 3.77% | 2.68% | 4.31% | -4.54% | -12.67% | -4.69% | -17.14% | -7.18% | 1.10% | 2.16% | 2.84% | 1.22% | 4.26% | 3.34% | 3.76% | 1.65% | 2.87% | 2.90% | 4.01% | 1.83% | 3.55% | 3.42% | 4.49% | 2.39% | 3.89% | 3.81% |
|
EBITDA Margin
|
6.70% | 7.36% | 7.30% | 6.08% | 7.76% | 5.25% | 8.32% | 5.16% | 3.88% | 3.06% | 2.53% | 1.90% | 2.94% | 2.52% | 2.49% | 0.36% | 1.92% | 1.83% | 2.26% | 0.41% | 1.12% | 1.56% | 1.94% | 0.60% | -2.72% | 0.43% | 2.59% | -0.57% | 1.18% | 0.99% | 2.66% | -0.12% | 1.76% | 1.12% | 2.41% | 0.33% | 1.91% | 1.10% | 2.57% | -3.85% | -10.08% | -4.46% | -13.10% | -6.37% | 0.28% | 0.69% | 1.51% | 0.29% | 2.60% | 1.23% | 0.14% | 0.21% | 1.14% | 0.80% | 1.72% | 0.18% | 1.61% | 1.48% | 2.19% | 1.10% | 2.13% | 1.84% |
|
Operating Margin
|
6.70% | 7.36% | 7.30% | 6.08% | 7.76% | 5.25% | 8.32% | 5.16% | 7.42% | 5.87% | 5.52% | 4.23% | 6.50% | 5.53% | 5.27% | 2.00% | 4.01% | 4.34% | 5.11% | 1.59% | 3.32% | 4.65% | 5.14% | 2.05% | 3.84% | 2.78% | 6.53% | 1.08% | 3.67% | 3.23% | 4.30% | 1.80% | 4.04% | 2.84% | 4.52% | 1.71% | 3.77% | 2.68% | 4.31% | -4.54% | -12.67% | -4.69% | -17.14% | -7.18% | 1.10% | 2.16% | 2.84% | 1.22% | 4.26% | 3.34% | 3.76% | 1.65% | 2.87% | 2.90% | 4.01% | 1.83% | 3.55% | 3.42% | 4.49% | 2.39% | 3.89% | 3.81% |
|
Net Margin
|
3.72% | 3.63% | -18.81% | 1.23% | 2.67% | -1.17% | 4.47% | 2.68% | 3.88% | 3.06% | 2.53% | 1.90% | 3.14% | 2.44% | 2.50% | 0.53% | 1.79% | 2.02% | 2.28% | 0.49% | 1.24% | 1.94% | 2.32% | 0.38% | -2.90% | 0.45% | 2.67% | -0.57% | 1.11% | 0.88% | 2.66% | 0.17% | 1.84% | 1.15% | 2.25% | 0.32% | 1.88% | 1.11% | 2.55% | -3.75% | -10.14% | -4.50% | -13.16% | -6.40% | 0.26% | 0.71% | 1.51% | 0.27% | 2.61% | 1.25% | 0.15% | 0.19% | 1.12% | 0.83% | 1.68% | 0.22% | 1.63% | 1.51% | 2.31% | 1.08% | 2.05% | 1.87% |
|
FCF Margin
|
| 3.30% | 5.74% | 3.30% | 4.89% | -2.56% | 8.28% | 4.14% | 1.29% | 0.84% | -0.97% | 8.66% | 3.20% | -4.94% | -5.25% | 2.48% | -5.58% | -3.80% | 0.32% | -0.93% | -2.42% | 2.22% | 6.34% | 2.21% | -3.60% | 4.84% | 3.68% | 1.52% | 3.30% | -0.60% | 1.64% | 2.40% | 1.55% | 2.97% | 0.30% | 0.91% | 2.45% | -0.53% | 4.15% | 5.03% | 12.11% | 2.08% | -4.48% | -5.20% | -4.48% | -2.21% | -2.60% | -0.77% | 0.03% | 0.57% | -2.88% | -1.52% | -0.16% | -0.31% | 2.03% | 1.58% | 1.39% | 1.27% | 6.25% | 3.92% | 0.44% | -1.93% |
|
Inventory Average
|
| | | | | 19.29M | 21.57M | 23.50M | 25.27M | 32.57M | 39.06M | 39.82M | 47.54M | 56.56M | 60.99M | 64.55M | 65.71M | 68.78M | 73.04M | 73.29M | 81.50M | 92.47M | 92.88M | 92.01M | 91.26M | 90.12M | 88.24M | 89.33M | 93.70M | 103.05M | 105.97M | 101.80M | 108.71M | 112.99M | 111.34M | 113.08M | 118.07M | 122.41M | 123.14M | 127.03M | 113.31M | 97.41M | 90.35M | 87.17M | 107.38M | 127.87M | 138.65M | 148.47M | 167.02M | 186.13M | 218.18M | 260.24M | 283.35M | 302.07M | 298.38M | 278.16M | 291.07M | 323.32M | 326.15M | 316.43M | 342.38M | 376.65M |
|
Assets Average
|
| | | | | 96.37M | 102.43M | 105.61M | 123.26M | 173.94M | 207.41M | 216.82M | 249.41M | 303.29M | 343.01M | 352.43M | 352.47M | 356.54M | 367.21M | 373.26M | 479.40M | 584.27M | 579.94M | 575.17M | 603.06M | 633.93M | 632.91M | 631.31M | 633.36M | 646.10M | 671.15M | 684.50M | 694.67M | 711.70M | 723.85M | 789.75M | 862.43M | 884.33M | 952.29M | 1,060.30M | 1,071.16M | 1,033.59M | 1,003.05M | 968.45M | 986.59M | 1,021.30M | 1,052.90M | 1,082.68M | 1,114.22M | 1,194.82M | 1,381.03M | 1,530.71M | 1,601.56M | 1,654.52M | 1,681.67M | 1,687.84M | 1,692.90M | 1,744.52M | 1,816.16M | 1,848.63M | 1,872.91M | 1,911.64M |
|
Equity Average
|
| | | | | -13.37M | 20.98M | 25.01M | 28.74M | 33.24M | 37.37M | 40.72M | 44.81M | 87.19M | 129.49M | 132.47M | 135.07M | 139.24M | 143.99M | 147.25M | 162.35M | 179.28M | 184.76M | 188.88M | 186.18M | 183.40M | 189.00M | 193.19M | 194.97M | 200.90M | 226.54M | 248.59M | 252.34M | 277.12M | 303.41M | 308.55M | 312.91M | 320.00M | 329.27M | 327.77M | 353.47M | 382.66M | 361.30M | 336.30M | 330.53M | 336.06M | 344.64M | 352.32M | 364.06M | 379.32M | 393.23M | 403.73M | 414.46M | 428.88M | 444.73M | 451.23M | 454.84M | 471.11M | 509.00M | 539.64M | 549.68M | 567.18M |
|
Invested Capital
|
| | -31.87M | | -24.33M | 24.40M | 69.27M | 32.57M | 103.89M | 161.44M | 163.81M | 175.14M | 209.48M | 274.88M | 232.06M | 279.95M | 283.37M | 286.01M | 290.33M | 291.95M | 489.74M | 473.50M | 461.58M | 457.12M | 528.46M | 516.86M | 526.28M | 524.50M | 517.44M | 523.82M | 566.42M | 565.69M | 572.65M | 578.39M | 586.91M | 310.23M | 317.70M | 322.93M | 728.06M | 323.69M | 393.22M | 383.91M | 499.59M | 531.83M | 536.64M | 542.43M | 547.52M | 551.96M | 571.45M | 582.93M | 727.44M | 1,077.85M | 1,147.91M | 1,138.97M | 775.94M | 769.39M | 783.81M | 802.61M | 820.56M | 824.84M | 841.21M | 860.41M |
|
Asset Utilization Ratio
|
| | | | | 3.90 | 3.91 | 3.93 | 3.50 | 2.61 | 2.32 | 2.41 | 2.31 | 2.05 | 1.96 | 2.05 | 2.17 | 2.25 | 2.28 | 2.27 | 1.91 | 1.68 | 1.81 | 1.93 | 1.86 | 1.80 | 1.88 | 1.93 | 1.99 | 1.99 | 1.94 | 1.95 | 1.97 | 1.98 | 2.00 | 1.88 | 1.77 | 1.76 | 1.67 | 1.52 | 1.31 | 1.22 | 1.11 | 1.05 | 1.26 | 1.44 | 1.66 | 1.83 | 1.98 | 1.99 | 1.89 | 1.84 | 1.91 | 1.98 | 2.04 | 2.13 | 2.16 | 2.13 | 2.09 | 2.09 | 2.11 | 2.11 |
|
Interest Coverage Ratio
|
10.94 | 13.25 | 2.75 | 1.47 | 2.30 | 0.74 | 18.36 | 9.21 | 9.52 | 7.25 | 6.45 | 4.31 | 5.81 | 4.05 | 4.68 | 1.82 | 4.06 | 4.76 | 5.55 | 1.71 | 2.61 | 3.29 | 4.10 | 1.47 | 0.44 | 1.39 | 3.52 | 0.53 | 2.07 | 1.88 | 2.89 | 1.15 | 2.78 | 2.20 | 3.12 | 1.34 | 3.21 | 2.35 | 4.23 | -3.33 | -4.40 | -2.53 | -9.03 | -4.23 | 1.06 | 2.49 | 3.75 | 1.44 | 6.19 | 2.06 | 1.23 | 1.19 | 2.11 | 2.25 | 3.16 | 1.21 | 2.90 | 2.71 | 3.87 | 2.22 | 3.75 | 3.70 |
|
Debt to Equity
|
| | -2.04 | | -2.27 | 2.46 | 1.94 | 1.57 | 2.35 | 3.55 | 3.17 | 3.15 | 3.41 | 1.17 | 1.12 | 1.11 | 1.06 | 1.03 | 0.98 | 0.98 | 1.77 | 1.61 | 1.46 | 1.41 | 1.89 | 1.81 | 1.72 | 1.72 | 1.62 | 1.56 | 1.28 | 1.28 | 1.24 | 0.94 | 0.90 | 0.92 | 0.89 | 0.88 | 1.15 | 1.56 | 1.04 | 1.06 | 1.17 | 1.23 | 1.21 | 1.18 | 1.14 | 1.12 | 1.06 | 1.30 | 1.66 | 1.64 | 1.70 | 1.61 | 1.58 | 1.61 | 1.55 | 1.52 | 1.31 | 1.29 | 1.27 | 1.27 |
|
Debt Ratio
|
| | 1.20 | | 1.07 | 0.47 | 0.42 | 0.40 | 0.51 | 0.62 | 0.59 | 0.59 | 0.59 | 0.45 | 0.42 | 0.42 | 0.41 | 0.40 | 0.38 | 0.39 | 0.53 | 0.50 | 0.47 | 0.47 | 0.54 | 0.53 | 0.52 | 0.53 | 0.50 | 0.49 | 0.46 | 0.47 | 0.45 | 0.39 | 0.38 | 0.33 | 0.32 | 0.32 | 0.38 | 0.45 | 0.39 | 0.39 | 0.41 | 0.42 | 0.40 | 0.39 | 0.37 | 0.37 | 0.35 | 0.40 | 0.44 | 0.43 | 0.44 | 0.42 | 0.42 | 0.43 | 0.42 | 0.41 | 0.38 | 0.38 | 0.37 | 0.38 |
|
Equity Ratio
|
| | -0.59 | | -0.47 | 0.19 | 0.22 | 0.26 | 0.22 | 0.17 | 0.19 | 0.19 | 0.17 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.30 | 0.31 | 0.32 | 0.33 | 0.29 | 0.29 | 0.31 | 0.31 | 0.31 | 0.31 | 0.36 | 0.36 | 0.36 | 0.42 | 0.42 | 0.36 | 0.36 | 0.36 | 0.33 | 0.29 | 0.37 | 0.37 | 0.35 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.33 | 0.31 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.29 | 0.30 |
|
Times Interest Earned
|
10.94 | 13.25 | 2.75 | 1.47 | 2.30 | 0.74 | 18.36 | 9.21 | 9.52 | 7.25 | 6.45 | 4.31 | 5.81 | 4.05 | 4.68 | 1.82 | 4.06 | 4.76 | 5.55 | 1.71 | 2.61 | 3.29 | 4.10 | 1.47 | 0.44 | 1.39 | 3.52 | 0.53 | 2.07 | 1.88 | 2.89 | 1.15 | 2.78 | 2.20 | 3.12 | 1.34 | 3.21 | 2.35 | 4.23 | -3.33 | -4.40 | -2.53 | -9.03 | -4.23 | 1.06 | 2.49 | 3.75 | 1.44 | 6.19 | 2.06 | 1.23 | 1.19 | 2.11 | 2.25 | 3.16 | 1.21 | 2.90 | 2.71 | 3.87 | 2.22 | 3.75 | 3.70 |
|
FCF Payout Ratio
|
| 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-1.23M | -1.16M | -1.98M | -0.86M | -1.42M | -1.54M | -2.03M | -2.04M | -2.44M | -2.19M | -0.12M | -1.24M | -2.31M | -54.62M | -20.01M | -26.13M | -14.71M | -5.16M | -3.33M | -1.96M | -2.37M | -1.49M | -2.45M | -2.75M | -48.25M | -26.19M | -32.86M | -35.81M | -37.00M | -4.07M | -41.50M | -45.07M | -39.59M | -49.86M | -42.41M | -17.32M | -24.29M | -21.48M | -140.23M | -193.52M | -201.82M | -208.54M | -193.28M | -175.00M | -146.92M | -134.22M | -115.16M | -79.44M | -51.81M | -145.43M | -158.80M | -91.74M | -59.59M | -33.06M | -49.88M | -42.27M | -38.34M | -50.70M | -114.66M | -116.53M | -96.87M | -65.06M |
|
Return on Sales
|
0.05% | 0.05% | 0.03% | 0.01% | 0.03% | -0.01% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.03% | 0.01% | 0.02% | 0.02% | 0.02% | 0.00% | 0.01% | 0.02% | 0.02% | 0.00% | -0.03% | 0.00% | 0.03% | -0.01% | 0.01% | 0.01% | 0.03% | 0.00% | 0.02% | 0.01% | 0.02% | 0.00% | 0.02% | 0.01% | 0.03% | -0.04% | -0.10% | -0.04% | -0.13% | -0.06% | 0.00% | 0.01% | 0.02% | 0.00% | 0.03% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.00% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% |
|
Return on Capital Employed
|
| | | | | 0.43% | 0.47% | 0.43% | 0.36% | 0.24% | 0.18% | 0.18% | 0.17% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.03% | -0.01% | -0.04% | -0.12% | -0.13% | -0.09% | -0.06% | 0.01% | 0.04% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | 463.45% | 0.34% | 0.32% | 0.24% | 0.13% | 0.10% | 0.10% | 0.10% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.08% | 0.12% | 0.11% | 0.07% | 0.05% | -0.02% | -0.06% | -0.16% | -0.14% | -0.10% | -0.07% | 0.01% | 0.05% | 0.08% | 0.09% | 0.09% | 0.07% | 0.05% | 0.05% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% |
|
Return on Assets
|
| | | | | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | -0.02% | -0.03% | -0.08% | -0.09% | -0.07% | -0.05% | 0.00% | 0.01% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | -0.42% | 0.37% | 0.37% | 0.39% | 0.48% | 0.39% | 0.35% | 0.34% | 0.18% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.09% | 0.02% | 0.00% | 0.02% | 0.00% | 0.06% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.03% | -0.05% | -0.09% | -0.23% | -0.26% | -0.20% | -0.15% | -0.01% | 0.04% | 0.08% | 0.09% | 0.07% | 0.07% | 0.05% | 0.05% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% |