|
Gross Margin
|
5.69% | | | | 14.56% | 12.39% | 18.40% | 22.74% | 21.90% | 21.60% | 17.89% | 17.14% | 15.77% | 13.24% | 17.37% | 17.14% | 17.27% | 17.02% | 14.14% | 16.18% | 16.48% | 18.69% | 17.55% | 18.20% | 20.02% | 17.30% | 17.04% | 19.49% | 16.21% | 13.50% | 14.55% | 17.63% | 15.50% | 14.94% | 12.95% | 12.51% | 11.51% | 7.52% | 8.88% | 4.36% | 10.45% | 8.69% | 6.03% | 16.82% | 7.68% | 18.10% | 16.43% | 17.46% | 17.07% | 7.92% | 11.58% | 16.01% | 13.21% | 13.09% | 13.36% | 17.83% | 21.04% | 17.62% | 14.82% | 17.03% | 19.97% | 16.91% | 15.82% | 19.18% | 18.06% | 17.36% |
|
EBT Margin
|
-7.52% | | | | 2.85% | 1.91% | 8.34% | 12.03% | 12.14% | 12.11% | 9.42% | 8.78% | 7.68% | 4.94% | 8.30% | 7.36% | 7.07% | 7.75% | 5.36% | 7.51% | 8.31% | 8.44% | 8.85% | 9.78% | 11.18% | 7.92% | 7.26% | 9.57% | 5.72% | 3.85% | 6.26% | 6.81% | 6.59% | 3.49% | 1.99% | 1.09% | 1.17% | -3.26% | -6.61% | -6.77% | 0.52% | -7.70% | -9.56% | 4.85% | -6.30% | 5.64% | 0.74% | 6.60% | 7.00% | -3.60% | 1.91% | 6.07% | 4.01% | 2.53% | 2.96% | 7.81% | 10.06% | 6.62% | 3.26% | 6.13% | 8.64% | 5.33% | 1.83% | 4.77% | 6.77% | 4.55% |
|
EBIT Margin
|
-7.35% | | | | 4.79% | 3.34% | 8.66% | 12.66% | 12.90% | 12.56% | 9.61% | 9.02% | 7.72% | 5.19% | 8.62% | 7.62% | 7.21% | 7.88% | 5.44% | 7.59% | 8.40% | 8.50% | 8.90% | 9.86% | 11.36% | 8.12% | 7.46% | 9.77% | 5.91% | 4.01% | 6.36% | 6.95% | 6.70% | 3.62% | 2.10% | 1.78% | 2.07% | -2.30% | -5.68% | -5.56% | 1.56% | -6.24% | -7.34% | 6.66% | -3.19% | 7.22% | 4.97% | 7.34% | 7.67% | -2.95% | 2.65% | 6.64% | 4.44% | 4.56% | 3.44% | 8.12% | 10.30% | 6.77% | 3.41% | 6.06% | 8.44% | 4.94% | 1.39% | 4.62% | 6.58% | 4.40% |
|
EBITDA Margin
|
-7.35% | | | | 4.79% | 3.34% | 8.66% | 12.66% | 12.90% | 12.56% | 9.61% | 9.02% | 7.72% | 5.19% | 8.62% | 7.62% | 7.21% | 7.88% | 5.44% | 7.59% | 8.40% | 8.50% | 8.90% | 9.86% | 11.36% | 8.12% | 7.46% | 9.77% | 5.91% | 4.01% | 6.36% | 6.95% | 6.70% | 3.62% | 2.10% | 1.78% | 2.07% | -2.30% | -5.68% | -5.56% | 1.56% | -6.24% | -7.34% | 6.66% | -3.19% | 7.22% | 4.97% | 7.34% | 7.67% | -2.95% | 2.65% | 6.64% | 4.44% | 4.56% | 3.44% | 8.12% | 10.30% | 6.77% | 3.41% | 6.06% | 8.44% | 4.94% | 1.39% | 4.62% | 6.58% | 4.40% |
|
Operating Margin
|
-7.35% | | | | 4.79% | 3.34% | 8.66% | 12.66% | 12.90% | 12.56% | 9.61% | 9.02% | 7.72% | 5.19% | 8.62% | 7.62% | 7.21% | 7.88% | 5.44% | 7.59% | 8.40% | 8.50% | 8.90% | 9.86% | 11.36% | 8.12% | 7.46% | 9.77% | 5.91% | 4.01% | 6.36% | 6.95% | 6.70% | 3.62% | 2.10% | 1.78% | 2.07% | -2.30% | -5.68% | -5.56% | 1.56% | -6.24% | -7.34% | 6.66% | -3.19% | 7.22% | 4.97% | 7.34% | 7.67% | -2.95% | 2.65% | 6.64% | 4.44% | 4.56% | 3.44% | 8.12% | 10.30% | 6.77% | 3.41% | 6.06% | 8.44% | 4.94% | 1.39% | 4.62% | 6.58% | 4.40% |
|
Net Margin
|
-4.88% | | | | 1.88% | 1.22% | 5.87% | 7.83% | 8.05% | 7.55% | 6.20% | 5.92% | 5.26% | 3.05% | 5.78% | 4.89% | 4.58% | 5.24% | 4.35% | 5.16% | 5.46% | 5.57% | 5.78% | 6.44% | 7.36% | 5.17% | 5.01% | 6.36% | 3.74% | 2.49% | 4.14% | 4.59% | 4.56% | 2.22% | 1.05% | 0.82% | 0.65% | -2.79% | -7.73% | -5.32% | 0.26% | -8.20% | -11.62% | 12.43% | -6.01% | 5.58% | 2.02% | 4.75% | 5.08% | -4.09% | 0.10% | 4.27% | 2.22% | 1.30% | 1.58% | 5.88% | 8.12% | 5.02% | 2.96% | 4.81% | 7.23% | 4.33% | -0.06% | 3.55% | 5.11% | 3.21% |
|
FCF Margin
|
50.78% | -1,186.98% | 2.99% | -20.05% | -7.18% | 1.07% | 13.33% | -10.44% | 0.81% | 6.64% | 7.01% | -6.02% | -2.99% | 5.93% | 23.31% | -2.90% | 4.08% | -4.65% | -2.90% | -10.44% | -4.47% | 3.51% | 11.19% | 1.19% | 9.48% | -0.46% | 15.80% | 14.54% | 18.39% | 11.36% | 9.63% | 8.34% | 3.34% | -6.18% | 0.98% | -14.32% | 13.35% | 2.52% | -19.26% | -0.72% | -1.70% | -0.54% | 20.58% | 7.69% | 31.52% | 19.20% | -6.36% | -4.05% | 7.53% | -7.85% | 5.78% | -4.57% | -1.56% | 1.85% | 7.16% | 2.53% | 12.15% | 5.71% | 8.67% | 4.07% | 14.60% | 9.56% | 0.81% | 7.04% | 1.11% | -0.59% |
|
Inventory Average
|
0.38M | | | | | | | | | 10.58M | 10.96M | 11.90M | 12.49M | 12.32M | 11.00M | 9.61M | 8.98M | 9.29M | 10.35M | 10.51M | 10.55M | 10.93M | 11.29M | 12.07M | 12.66M | 12.72M | 13.16M | 13.35M | 12.62M | 11.78M | 11.12M | 11.30M | 11.88M | 12.43M | 13.13M | 16.74M | 19.85M | 21.17M | 24.21M | 25.94M | 25.04M | 23.69M | 22.55M | 20.66M | 17.93M | 15.73M | 16.80M | 19.37M | 21.21M | 22.22M | 23.77M | 26.76M | 28.68M | 27.91M | 25.36M | 24.44M | 24.70M | 24.69M | 23.53M | 22.96M | 22.81M | 21.23M | 19.52M | 18.82M | 19.33M | 19.58M |
|
Assets Average
|
| | | | | | 77.60M | 78.98M | 81.12M | 86.52M | 91.50M | 93.45M | 95.58M | 94.80M | 91.94M | 91.67M | 91.61M | 93.11M | 95.81M | 100.80M | 106.09M | 108.94M | 113.94M | 124.00M | 131.34M | 133.32M | 137.02M | 138.95M | 136.32M | 134.17M | 133.63M | 136.05M | 139.01M | 139.04M | 138.64M | 166.84M | 192.80M | 191.29M | 196.63M | 205.61M | 205.96M | 198.47M | 187.17M | 177.01M | 169.92M | 169.56M | 169.75M | 172.65M | 184.11M | 183.94M | 183.07M | 193.29M | 202.32M | 203.62M | 200.55M | 202.70M | 210.44M | 215.38M | 215.02M | 212.82M | 218.98M | 223.17M | 215.10M | 216.57M | 221.76M | 219.81M |
|
Equity Average
|
| | | | | | | | | 44.82M | 48.21M | 51.47M | 54.03M | 55.73M | 57.12M | 58.87M | 60.52M | 62.40M | 65.47M | 68.77M | 71.37M | 73.91M | 75.66M | 77.78M | 81.51M | 84.89M | 87.46M | 90.24M | 92.57M | 94.00M | 95.69M | 97.92M | 100.25M | 101.73M | 102.49M | 103.46M | 103.79M | 103.23M | 100.89M | 97.24M | 95.77M | 92.95M | 87.17M | 87.57M | 90.09M | 91.49M | 93.73M | 95.76M | 99.85M | 100.70M | 99.69M | 102.25M | 105.51M | 107.65M | 112.40M | 119.43M | 126.52M | 132.15M | 136.47M | 140.88M | 145.16M | 147.67M | 147.60M | 148.62M | 151.67M | 154.44M |
|
Invested Capital
|
3.65M | 3.66M | 33.91M | 5.07M | 5.46M | 4.46M | 42.22M | 4.06M | 56.88M | 59.91M | 63.68M | 56.98M | 64.68M | 65.73M | 67.47M | 66.98M | 67.90M | 69.67M | 73.19M | 78.64M | 83.55M | 84.39M | 81.34M | 97.42M | 99.41M | 100.83M | 102.20M | 104.03M | 104.65M | 105.11M | 106.52M | 108.07M | 108.19M | 108.77M | 106.71M | 159.12M | 147.71M | 145.32M | 136.71M | 154.39M | 156.03M | 149.83M | 122.68M | 135.62M | 125.62M | 96.28M | 119.13M | 121.82M | 125.35M | 121.54M | 121.35M | 124.64M | 118.21M | 131.97M | 139.11M | 145.42M | 152.68M | 155.97M | 160.47M | 163.88M | 168.11M | 168.00M | 167.07M | 169.12M | 172.26M | 173.67M |
|
Asset Utilization Ratio
|
| | | | | | 1.25 | 1.38 | 1.49 | 1.54 | 1.57 | 1.70 | 1.76 | 1.77 | 1.77 | 1.66 | 1.55 | 1.53 | 1.50 | 1.50 | 1.53 | 1.55 | 1.54 | 1.48 | 1.47 | 1.48 | 1.45 | 1.40 | 1.31 | 1.28 | 1.31 | 1.22 | 1.26 | 1.23 | 1.17 | 1.13 | 1.09 | 1.23 | 1.37 | 1.36 | 1.41 | 1.52 | 1.52 | 1.56 | 1.37 | 1.28 | 1.31 | 1.34 | 1.49 | 1.60 | 1.68 | 1.68 | 1.70 | 1.79 | 1.88 | 1.91 | 1.83 | 1.72 | 1.66 | 1.58 | 1.50 | 1.41 | 1.41 | 1.32 | 1.25 | 1.19 |
|
Interest Coverage Ratio
|
42.04 | | | | 2.46 | 2.33 | 26.65 | 20.27 | 17.05 | 27.80 | 52.21 | 36.86 | 214.94 | 20.39 | 27.22 | 29.40 | 51.02 | 65.51 | 66.10 | 97.38 | 96.83 | 137.19 | 171.91 | 119.27 | 62.32 | 41.07 | 37.35 | 48.28 | 31.18 | 24.73 | 48.02 | 39.91 | 48.82 | 22.48 | 15.19 | 2.51 | 2.27 | -2.35 | 2.91 | -4.48 | 1.46 | -4.18 | -3.26 | 3.63 | -1.01 | 4.47 | 1.17 | 9.23 | 10.57 | -4.25 | 3.31 | 11.11 | 9.55 | 9.06 | 6.62 | 22.68 | 34.37 | 31.42 | 14.38 | 57.71 | -197.08 | -25.03 | -9.24 | 177.44 | -162.94 | 75.68 |
|
Debt to Equity
|
| | 0.71 | | | | 0.47 | | 0.12 | 0.12 | 0.27 | 0.21 | 0.17 | 0.17 | 0.16 | 0.00 | 0.11 | 0.10 | 0.09 | 0.12 | 0.15 | 0.12 | 0.10 | 0.23 | 0.19 | 0.17 | 0.15 | 0.13 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.07 | 0.03 | 0.52 | 0.42 | 0.41 | 0.21 | 0.42 | 0.41 | 0.66 | 0.44 | 0.58 | 0.81 | 0.37 | 0.30 | 0.28 | 0.26 | 0.26 | 0.26 | 0.24 | 0.27 | 0.25 | 0.21 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 |
|
Debt Ratio
|
| | 0.27 | | | 0.06 | 0.22 | 0.05 | 0.06 | 0.06 | 0.15 | 0.12 | 0.10 | 0.10 | 0.10 | 0.00 | 0.07 | 0.07 | 0.06 | 0.08 | 0.10 | 0.08 | 0.06 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.02 | 0.28 | 0.23 | 0.22 | 0.10 | 0.19 | 0.19 | 0.30 | 0.21 | 0.30 | 0.44 | 0.20 | 0.17 | 0.15 | 0.14 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 |
|
Equity Ratio
|
| | 0.38 | | | | 0.48 | | 0.52 | 0.52 | 0.54 | 0.56 | 0.57 | 0.61 | 0.63 | 0.65 | 0.67 | 0.67 | 0.69 | 0.67 | 0.67 | 0.68 | 0.65 | 0.61 | 0.63 | 0.64 | 0.63 | 0.66 | 0.69 | 0.71 | 0.73 | 0.71 | 0.73 | 0.74 | 0.74 | 0.53 | 0.54 | 0.54 | 0.49 | 0.45 | 0.48 | 0.46 | 0.47 | 0.52 | 0.54 | 0.54 | 0.57 | 0.54 | 0.54 | 0.55 | 0.54 | 0.52 | 0.52 | 0.54 | 0.58 | 0.59 | 0.61 | 0.62 | 0.65 | 0.67 | 0.65 | 0.67 | 0.70 | 0.67 | 0.70 | 0.71 |
|
Times Interest Earned
|
42.04 | | | | 2.46 | 2.33 | 26.65 | 20.27 | 17.05 | 27.80 | 52.21 | 36.86 | 214.94 | 20.39 | 27.22 | 29.40 | 51.02 | 65.51 | 66.10 | 97.38 | 96.83 | 137.19 | 171.91 | 119.27 | 62.32 | 41.07 | 37.35 | 48.28 | 31.18 | 24.73 | 48.02 | 39.91 | 48.82 | 22.48 | 15.19 | 2.51 | 2.27 | -2.35 | 2.91 | -4.48 | 1.46 | -4.18 | -3.26 | 3.63 | -1.01 | 4.47 | 1.17 | 9.23 | 10.57 | -4.25 | 3.31 | 11.11 | 9.55 | 9.06 | 6.62 | 22.68 | 34.37 | 31.42 | 14.38 | 57.71 | -197.08 | -25.03 | -9.24 | 177.44 | -162.94 | 75.68 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17 | 1.03 | -0.04 | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| -0.84M | -4.26M | -2.47M | -3.50M | | -4.75M | -0.38M | | -2.01M | -4.63M | | | | -7.84M | -4.62M | -5.33M | -3.38M | -2.27M | -1.29M | -1.48M | -1.36M | -2.31M | -1.22M | -4.12M | -2.70M | -8.94M | -14.38M | -20.36M | -24.31M | -28.29M | -30.59M | -31.06M | -27.54M | -26.78M | -2.58M | | | -1.89M | -0.79M | -0.53M | | -1.86M | -1.42M | -4.60M | -14.81M | -4.58M | -3.03M | -5.60M | -0.61M | -6.15M | -1.33M | -0.11M | -0.51M | -4.18M | -4.49M | -14.16M | -18.04M | -24.10M | -26.62M | -37.79M | -42.35M | -41.80M | -44.47M | -43.21M | -42.40M |
|
Return on Sales
|
-0.05% | -1.14% | -0.74% | -2.97% | 0.02% | 0.01% | 0.06% | 0.08% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.03% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.06% | 0.04% | 0.02% | 0.04% | 0.05% | 0.05% | 0.02% | 0.01% | 0.01% | 0.01% | -0.03% | -0.08% | -0.05% | 0.00% | -0.08% | -0.12% | 0.12% | -0.06% | 0.06% | 0.02% | 0.05% | 0.05% | -0.04% | 0.00% | 0.04% | 0.02% | 0.01% | 0.02% | 0.06% | 0.08% | 0.05% | 0.03% | 0.05% | 0.07% | 0.04% | 0.00% | 0.04% | 0.05% | 0.03% |
|
Return on Capital Employed
|
| | | | | | 0.06% | | 0.19% | 0.25% | 0.25% | 0.25% | 0.24% | 0.18% | 0.17% | 0.15% | 0.14% | 0.15% | 0.14% | 0.14% | 0.15% | 0.16% | 0.18% | 0.17% | 0.18% | 0.18% | 0.17% | 0.16% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.03% | 0.01% | -0.02% | -0.05% | -0.05% | -0.11% | -0.11% | -0.03% | -0.05% | 0.02% | 0.08% | 0.09% | 0.14% | 0.09% | 0.09% | 0.09% | 0.07% | 0.12% | 0.12% | 0.13% | 0.16% | 0.17% | 0.16% | 0.14% | 0.12% | 0.10% | 0.09% | 0.09% | 0.07% | 0.06% |
|
Return on Invested Capital
|
| | | | | | 0.08% | 0.18% | 0.21% | 0.18% | 0.18% | 0.19% | 0.17% | 0.14% | 0.13% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.06% | 0.05% | 0.03% | 0.02% | -0.03% | -0.03% | -0.06% | -0.05% | -0.08% | -0.09% | -0.01% | -0.03% | -0.06% | 0.22% | 0.09% | 0.13% | 0.07% | 0.04% | 0.05% | 0.03% | 0.08% | 0.08% | 0.09% | 0.13% | 0.13% | 0.13% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.05% | 0.04% |
|
Return on Assets
|
| | | | | | 0.03% | 0.06% | 0.09% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.01% | 0.00% | -0.03% | -0.05% | -0.05% | -0.08% | -0.09% | -0.03% | -0.04% | 0.01% | 0.06% | 0.03% | 0.07% | 0.03% | 0.02% | 0.02% | 0.01% | 0.04% | 0.04% | 0.05% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | | | | | 0.22% | 0.22% | 0.21% | 0.19% | 0.16% | 0.14% | 0.12% | 0.11% | 0.12% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.10% | 0.08% | 0.08% | 0.06% | 0.07% | 0.07% | 0.05% | 0.04% | 0.02% | 0.00% | -0.06% | -0.11% | -0.12% | -0.17% | -0.19% | -0.05% | -0.08% | 0.03% | 0.11% | 0.06% | 0.12% | 0.05% | 0.04% | 0.05% | 0.03% | 0.07% | 0.08% | 0.09% | 0.13% | 0.15% | 0.15% | 0.13% | 0.12% | 0.11% | 0.09% | 0.08% | 0.06% | 0.05% |