|
Gross Margin
|
16.76% | 21.37% | 23.68% | 19.98% | 27.74% | 25.75% | 27.13% | 19.38% | 30.65% | 30.81% | 29.85% | 29.41% | 29.41% | 29.28% | 29.58% | 28.50% | 27.91% | 31.67% | 30.99% | 29.15% | 29.84% | 32.09% | 30.57% | 31.58% | 30.82% | 31.83% | 30.57% | 29.18% | 30.26% | 31.37% | 33.10% | 34.60% | 32.44% | 31.67% | 30.37% | 29.48% | 33.45% | 34.57% | 32.00% | 28.83% | 30.77% | 32.34% | 31.99% | 30.41% | 32.28% | 30.95% | 25.78% | 25.67% | 30.72% | 31.19% | 31.61% | 27.83% | 28.73% | 32.70% | 27.85% | 27.90% | 30.87% | 28.06% | 31.27% | 31.56% | 25.46% | 31.11% | 28.12% | 28.80% | 30.20% | 31.93% | 27.61% |
|
EBT Margin
|
-4.36% | -4.22% | -1.30% | -7.56% | 4.76% | 8.13% | 8.38% | 7.63% | 43.61% | 14.59% | 6.91% | -37.95% | 7.17% | 9.22% | 7.14% | -0.48% | 6.47% | 12.07% | 12.28% | 8.89% | 12.76% | 14.62% | 12.98% | 12.23% | 13.29% | 14.93% | 13.02% | 9.91% | 12.49% | 13.87% | 16.06% | 16.20% | 16.25% | 16.94% | 14.50% | 13.18% | 17.41% | 20.44% | 17.39% | 13.46% | 16.43% | 19.14% | 17.22% | 14.34% | 17.42% | 11.51% | 8.59% | 8.96% | 17.13% | 16.76% | 15.68% | 11.95% | 15.51% | 19.39% | 15.11% | 15.59% | 19.41% | 14.64% | 18.86% | 20.03% | 13.01% | 17.77% | 13.62% | 15.20% | 16.74% | 17.75% | 13.92% |
|
EBIT Margin
|
-3.29% | -3.25% | -0.54% | -6.86% | 5.29% | 8.54% | 8.78% | 7.20% | 9.55% | 11.37% | 3.48% | 7.49% | 7.84% | 9.91% | 7.51% | 0.22% | 6.51% | 12.08% | 12.40% | 8.97% | 12.79% | 14.55% | 12.83% | 12.15% | 13.26% | 14.88% | 12.83% | 10.12% | 12.55% | 13.65% | 15.85% | 15.21% | 15.05% | 15.33% | 12.59% | 10.76% | 15.49% | 18.52% | 15.00% | 10.58% | 13.78% | 16.62% | 14.48% | 11.82% | 15.54% | 9.95% | 7.32% | 7.67% | 16.19% | 15.88% | 14.85% | 11.21% | 15.00% | 18.58% | 13.81% | 13.67% | 17.11% | 11.93% | 16.22% | 17.34% | 9.78% | 14.16% | 9.95% | 12.70% | 14.57% | 15.66% | 11.92% |
|
EBITDA Margin
|
-3.29% | -3.25% | -0.54% | -6.86% | 5.29% | 8.54% | 8.78% | 7.20% | 9.55% | 11.37% | 3.48% | 7.49% | 7.84% | 9.91% | 7.51% | 0.22% | 6.51% | 12.08% | 12.40% | 8.97% | 12.79% | 14.55% | 12.83% | 12.15% | 13.26% | 14.88% | 12.83% | 10.12% | 12.55% | 13.65% | 15.85% | 15.21% | 15.05% | 15.33% | 12.59% | 10.76% | 15.49% | 18.52% | 15.00% | 10.58% | 13.78% | 16.62% | 14.48% | 11.82% | 15.54% | 9.95% | 7.32% | 7.67% | 16.19% | 15.88% | 14.85% | 11.21% | 11.85% | 14.82% | 11.55% | 11.87% | 14.67% | 10.92% | 14.34% | 15.70% | 9.87% | 13.53% | 10.33% | 11.74% | 12.74% | 13.51% | 10.57% |
|
Operating Margin
|
-3.29% | -3.25% | -0.54% | -6.86% | 5.29% | 8.54% | 8.78% | 7.20% | 9.55% | 11.37% | 3.48% | 7.49% | 7.84% | 9.91% | 7.51% | 0.22% | 6.51% | 12.08% | 12.40% | 8.97% | 12.79% | 14.55% | 12.83% | 12.15% | 13.26% | 14.88% | 12.83% | 10.12% | 12.55% | 13.65% | 15.85% | 15.21% | 15.05% | 15.33% | 12.59% | 10.76% | 15.49% | 18.52% | 15.00% | 10.58% | 13.78% | 16.62% | 14.48% | 11.82% | 15.54% | 9.95% | 7.32% | 7.67% | 16.19% | 15.88% | 14.85% | 11.21% | 15.00% | 18.58% | 13.81% | 13.67% | 17.11% | 11.93% | 16.22% | 17.34% | 9.78% | 14.16% | 9.95% | 12.70% | 14.57% | 15.66% | 11.92% |
|
Net Margin
|
-2.04% | -5.43% | 1.74% | -1.16% | -2.94% | 5.00% | 4.67% | -3.78% | 15.08% | 0.95% | 2.99% | 2.14% | 2.94% | 4.05% | 8.45% | 113.51% | 4.16% | 7.56% | 8.08% | 6.05% | 8.29% | 9.54% | 8.41% | 7.03% | 8.65% | 9.72% | 8.46% | 6.43% | 8.12% | 9.00% | 10.45% | 10.40% | 10.54% | 11.01% | 9.24% | 9.87% | 13.12% | 15.42% | 13.10% | 9.74% | 12.78% | 14.53% | 13.09% | 10.91% | 13.22% | 8.68% | 6.44% | 7.02% | 13.04% | 12.74% | 11.96% | 8.24% | 31.95% | 14.82% | 11.55% | 10.19% | 39.15% | 11.12% | 14.27% | 13.84% | 9.89% | 13.50% | 10.33% | 10.60% | 12.74% | 13.51% | 10.57% |
|
FCF Margin
|
0.14% | 23.06% | 19.27% | 1.71% | -6.25% | 5.52% | 12.59% | -24.46% | -2.16% | 9.43% | 24.81% | 33.33% | -16.97% | 12.89% | 18.37% | 31.27% | -71.18% | 9.73% | 10.54% | 12.49% | -11.96% | 11.80% | 18.67% | 17.49% | -13.60% | 8.55% | 20.83% | 19.70% | -13.54% | 14.26% | 18.99% | 19.40% | -2.74% | 11.84% | 15.07% | 11.90% | -3.10% | 17.29% | 20.11% | 12.02% | -7.93% | 19.56% | 19.81% | 17.90% | -1.75% | 19.53% | 13.61% | 19.36% | -8.20% | 13.54% | 11.19% | 1.62% | -9.22% | 7.65% | 13.54% | 20.22% | 6.79% | 17.74% | 4.75% | 31.22% | 3.60% | 26.20% | 10.84% | 18.46% | -2.38% | 8.39% | 13.20% |
|
Inventory Average
|
0.95M | 10.16M | 18.04M | 11.58M | 11.63M | 7.65M | -2.12M | 8.14M | 8.72M | 9.83M | 20.32M | 19.78M | 19.62M | 19.44M | 19.23M | 15.24M | 11.56M | 12.07M | 12.59M | 13.08M | 14.18M | 15.50M | 15.48M | 15.97M | 16.84M | 16.47M | 15.78M | 15.27M | 14.76M | 14.27M | 14.38M | 14.81M | 15.16M | 15.33M | 15.31M | 15.35M | 15.86M | 16.45M | 16.87M | 17.13M | 17.81M | 18.17M | 18.33M | 18.59M | 18.66M | 20.39M | 20.49M | 18.75M | 18.25M | 19.05M | 21.74M | 24.59M | 26.86M | 30.69M | 33.32M | 32.31M | 30.76M | 32.00M | 34.02M | 32.50M | 29.13M | 27.45M | 27.69M | 28.19M | 28.76M | 31.03M | 31.93M |
|
Assets Average
|
159.10M | 154.57M | 155.04M | 154.89M | 153.89M | 156.27M | 159.29M | 159.93M | 156.80M | 154.73M | 156.93M | 149.73M | 139.78M | 139.14M | 141.33M | 146.30M | 142.22M | 135.45M | 129.09M | 120.36M | 121.49M | 125.16M | 127.82M | 129.10M | 129.75M | 131.52M | 133.97M | 135.05M | 134.37M | 135.36M | 139.32M | 142.93M | 144.63M | 146.29M | 148.75M | 150.57M | 151.63M | 155.42M | 161.28M | 165.23M | 166.42M | 168.92M | 173.92M | 177.48M | 179.20M | 180.54M | 181.60M | 183.01M | 183.92M | 185.85M | 190.12M | 192.40M | 192.16M | 193.49M | 185.81M | 176.95M | 176.94M | 177.77M | 181.14M | 185.42M | 184.66M | 183.40M | 172.59M | 161.57M | 162.62M | 163.49M | 159.25M |
|
Equity Average
|
89.93M | 87.59M | 86.57M | 85.79M | 84.07M | 82.89M | 83.09M | 83.71M | 85.27M | 86.85M | 85.78M | 84.60M | 85.13M | 85.47M | 86.36M | 94.70M | 101.73M | 102.03M | 103.33M | 104.36M | 105.49M | 107.25M | 109.07M | 110.43M | 111.88M | 113.92M | 115.86M | 117.19M | 118.49M | 120.24M | 122.37M | 124.66M | 127.03M | 129.69M | 132.02M | 134.77M | 138.14M | 141.95M | 145.86M | 148.54M | 151.12M | 154.75M | 158.33M | 161.01M | 163.71M | 165.69M | 166.45M | 167.20M | 168.38M | 170.22M | 172.16M | 173.04M | 174.03M | 175.71M | 166.60M | 157.60M | 159.92M | 161.92M | 163.79M | 167.00M | 168.88M | 169.54M | 157.76M | 145.74M | 146.86M | 148.52M | 143.55M |
|
Invested Capital
|
88.84M | 86.81M | 86.72M | 85.34M | 83.56M | 83.25M | 84.26M | 84.77M | 86.64M | 87.08M | 90.34M | 108.89M | 85.55M | 108.31M | 109.86M | 120.54M | 119.64M | 120.64M | 104.00M | 104.73M | 106.25M | 108.26M | 109.87M | 110.99M | 112.78M | 115.05M | 116.67M | 117.70M | 119.28M | 121.19M | 123.54M | 125.77M | 128.30M | 131.08M | 132.95M | 136.59M | 139.69M | 144.20M | 147.51M | 149.56M | 152.68M | 156.82M | 159.84M | 162.19M | 165.22M | 166.16M | 166.75M | 167.66M | 169.10M | 171.34M | 172.99M | 173.09M | 174.98M | 176.43M | 156.77M | 158.44M | 161.40M | 162.44M | 165.15M | 168.85M | 168.90M | 170.18M | 145.33M | 146.15M | 147.58M | 149.45M | 137.66M |
|
Asset Utilization Ratio
|
0.96 | 0.90 | 0.80 | 0.75 | 0.78 | 0.80 | 0.83 | 0.48 | 0.40 | 0.32 | 0.22 | 0.53 | 0.57 | 0.59 | 0.58 | 0.57 | 0.59 | 0.64 | 0.69 | 0.76 | 0.79 | 0.79 | 0.79 | 0.80 | 0.82 | 0.82 | 0.81 | 0.81 | 0.81 | 0.79 | 0.78 | 0.76 | 0.77 | 0.78 | 0.76 | 0.74 | 0.73 | 0.73 | 0.72 | 0.72 | 0.73 | 0.72 | 0.70 | 0.70 | 0.70 | 0.64 | 0.63 | 0.63 | 0.64 | 0.70 | 0.72 | 0.73 | 0.76 | 0.79 | 0.86 | 0.94 | 0.94 | 0.90 | 0.87 | 0.87 | 0.86 | 0.86 | 0.87 | 0.90 | 0.91 | 0.93 | 1.00 |
|
Interest Coverage Ratio
|
2.90 | 3.24 | 0.69 | -1.04 | -8.81 | 13.17 | 11.94 | -8.35 | 8.96 | 12.83 | 3.21 | 13.33 | 13.22 | 19.82 | 14.04 | 0.31 | 23.73 | 50.00 | 272.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | 0.50 | 0.01 | 0.57 | 0.57 | 0.54 | 0.43 | 0.42 | 0.50 | 0.29 | 0.26 | 0.26 | 0.25 | 0.18 | 0.18 | 0.18 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.00 | 0.00 | 0.00 | 0.28 | 0.00 | 0.30 | 0.30 | 0.28 | 0.24 | 0.24 | 0.27 | 0.17 | 0.16 | 0.16 | 0.15 | 0.12 | 0.14 | 0.13 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.57 | 0.56 | 0.56 | 0.55 | 0.54 | 0.52 | 0.52 | 0.52 | 0.56 | 0.56 | 0.53 | 0.60 | 0.62 | 0.61 | 0.61 | 0.68 | 0.76 | 0.75 | 0.86 | 0.88 | 0.86 | 0.86 | 0.85 | 0.86 | 0.86 | 0.87 | 0.86 | 0.87 | 0.89 | 0.89 | 0.87 | 0.87 | 0.88 | 0.89 | 0.89 | 0.90 | 0.92 | 0.91 | 0.90 | 0.90 | 0.92 | 0.91 | 0.91 | 0.91 | 0.92 | 0.92 | 0.92 | 0.91 | 0.92 | 0.91 | 0.90 | 0.90 | 0.91 | 0.90 | 0.89 | 0.89 | 0.91 | 0.91 | 0.90 | 0.90 | 0.93 | 0.92 | 0.91 | 0.90 | 0.91 | 0.91 | 0.90 |
|
Times Interest Earned
|
2.90 | 3.24 | 0.69 | -1.04 | -8.81 | 13.17 | 11.94 | -8.35 | 8.96 | 12.83 | 3.21 | 13.33 | 13.22 | 19.82 | 14.04 | 0.31 | 23.73 | 50.00 | 272.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-38.63 | -0.23 | -0.27 | 21.86 | 0.75 | 2.45 | 0.34 | 0.24 | -3.60 | 0.78 | 0.31 | 0.25 | -0.45 | 0.54 | 0.40 | 0.26 | -0.10 | 0.27 | 0.24 | 0.22 | -0.20 | 0.20 | 0.13 | 0.14 | -0.16 | 0.25 | 0.11 | 0.12 | -0.17 | 0.16 | 0.12 | 0.12 | -0.76 | 0.17 | 0.15 | 0.21 | -0.70 | 0.11 | 0.10 | 0.19 | -0.35 | 0.13 | 0.15 | 0.16 | -2.20 | 0.27 | 0.32 | 0.21 | -0.85 | 0.51 | 0.64 | 4.50 | -0.80 | 0.97 | 4.24 | 0.38 | 1.10 | 0.47 | 1.61 | 0.23 | 2.70 | 0.39 | 7.77 | 0.52 | -3.85 | 1.09 | 3.04 |
|
Enterprise Value
|
-14.41M | -15.04M | -18.24M | -20.79M | -12.38M | -7.60M | -10.65M | -13.92M | -13.92M | -5.15M | -8.53M | -10.08M | -4.16M | -5.18M | -7.03M | -63.78M | -50.06M | -52.74M | -36.59M | -38.75M | -35.05M | -37.59M | -41.86M | -45.57M | -41.16M | -43.01M | -47.90M | -52.35M | -48.06M | -51.30M | -45.37M | -33.15M | -30.11M | -22.54M | -28.79M | -29.66M | -28.35M | -33.73M | -43.74M | -45.41M | -36.07M | -41.92M | -50.22M | -63.26M | -64.05M | -62.45M | -65.08M | -70.64M | -64.75M | -70.37M | -75.96M | -76.58M | -70.20M | -70.06M | -53.28M | -59.90M | -60.95M | -64.75M | -64.37M | -76.75M | -75.57M | -82.11M | -58.79M | -60.78M | -56.13M | -56.22M | -46.27M |
|
Return on Sales
|
-0.02% | -0.05% | 0.02% | -0.01% | -0.03% | 0.05% | 0.05% | -0.04% | 0.15% | 0.01% | 0.03% | 0.02% | 0.03% | 0.04% | 0.08% | 1.14% | 0.04% | 0.08% | 0.08% | 0.06% | 0.08% | 0.10% | 0.08% | 0.07% | 0.09% | 0.10% | 0.08% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.09% | 0.10% | 0.13% | 0.15% | 0.13% | 0.10% | 0.13% | 0.15% | 0.13% | 0.11% | 0.13% | 0.09% | 0.06% | 0.07% | 0.13% | 0.13% | 0.12% | 0.08% | 0.12% | 0.15% | 0.12% | 0.10% | 0.15% | 0.11% | 0.14% | 0.14% | 0.10% | 0.13% | 0.10% | 0.11% | 0.13% | 0.14% | 0.11% |
|
Return on Capital Employed
|
0.01% | -0.03% | 0.01% | -0.03% | -0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.06% | 0.08% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.08% | 0.07% | 0.07% | 0.09% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.16% | 0.16% | 0.14% | 0.14% | 0.15% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% |
|
Return on Invested Capital
|
1.61% | -0.07% | 0.04% | -0.02% | -0.02% | 0.02% | 0.03% | 0.05% | 0.05% | 0.04% | 0.02% | 0.04% | -0.02% | 0.00% | 0.01% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% |
|
Return on Assets
|
-0.03% | -0.06% | -0.01% | -0.01% | -0.02% | 0.01% | 0.01% | 0.02% | 0.05% | 0.04% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | 0.17% | 0.18% | 0.20% | 0.21% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% |
|
Return on Equity
|
-0.06% | -0.10% | -0.01% | -0.02% | -0.03% | 0.01% | 0.03% | 0.04% | 0.09% | 0.07% | 0.06% | 0.05% | 0.02% | 0.03% | 0.04% | 0.27% | 0.25% | 0.26% | 0.26% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.06% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% |