|
Gross Margin
|
37.74% | 40.61% | 33.99% | 43.76% | 34.76% | 33.71% | 36.63% | 40.49% | 36.84% | 38.30% | 37.85% | 43.01% | 38.54% | 35.20% | 32.97% | 42.45% | 38.08% | 37.89% | 38.24% | 45.87% | 46.30% | 47.84% | 55.03% | 56.07% | 62.41% | 60.40% | 53.13% | 58.04% | 55.54% | 54.86% | 54.53% | 59.44% | 60.61% | 58.13% | 60.62% | 64.36% | 61.73% | 59.95% | 63.70% | 63.69% | 62.75% | 63.54% |
|
EBT Margin
|
12.05% | 15.93% | 9.25% | 19.77% | 8.07% | -2.22% | 6.02% | 10.99% | 3.32% | 0.36% | 4.39% | 9.36% | 31.21% | -1.70% | -0.74% | 9.58% | 12.25% | 3.68% | 3.49% | -0.75% | 4.63% | -20.83% | 18.92% | 21.53% | 24.55% | 14.18% | 16.11% | 24.08% | 14.41% | 8.35% | 9.16% | 21.19% | 14.33% | 3.80% | 20.35% | 25.22% | 8.58% | 4.54% | 20.98% | 22.33% | -33.03% | 5.86% |
|
EBIT Margin
|
12.18% | 15.97% | 9.37% | 19.80% | 8.02% | 2.49% | 9.88% | 14.47% | 7.73% | 4.49% | 7.60% | 12.46% | 28.63% | 1.70% | 2.87% | 12.90% | 16.39% | 3.36% | 5.39% | 1.54% | 7.26% | -13.03% | 20.75% | 23.18% | 26.24% | 17.78% | 16.73% | 24.76% | 14.15% | 10.20% | 7.45% | 22.97% | 16.56% | 5.55% | 21.93% | 26.58% | 10.14% | 5.95% | 22.77% | 24.21% | 16.09% | 8.29% |
|
EBITDA Margin
|
13.00% | 16.93% | 10.16% | 20.74% | 8.65% | 3.53% | 10.36% | 15.09% | 8.58% | 5.38% | 8.35% | 13.11% | 29.37% | 2.75% | 3.53% | 13.60% | 17.46% | 4.57% | 6.16% | 3.15% | 7.68% | -12.36% | 21.32% | 23.81% | 26.85% | 18.56% | 17.49% | 25.32% | 15.05% | 11.57% | 8.41% | 23.75% | 17.67% | 7.03% | 22.81% | 27.19% | 11.03% | 6.91% | 23.37% | 24.81% | 16.83% | 8.93% |
|
Operating Margin
|
12.18% | 15.97% | 9.37% | 19.80% | 8.02% | 2.49% | 9.88% | 14.47% | 7.73% | 4.49% | 7.60% | 12.46% | 28.63% | 1.70% | 2.87% | 12.90% | 16.39% | 3.36% | 5.39% | 1.54% | 7.26% | -13.03% | 20.75% | 23.18% | 26.24% | 17.78% | 16.73% | 24.76% | 14.15% | 10.20% | 7.45% | 22.97% | 16.56% | 5.55% | 21.93% | 26.58% | 10.14% | 5.95% | 22.77% | 24.21% | 16.09% | 8.29% |
|
Net Margin
|
7.25% | 9.72% | 5.58% | 12.18% | 4.55% | -3.03% | 3.48% | 6.48% | 2.38% | -10.54% | 3.02% | 6.50% | 22.13% | -0.50% | -0.61% | 6.68% | 7.50% | 4.73% | 1.86% | -0.51% | 3.39% | -34.71% | 14.35% | 16.04% | 17.04% | 10.87% | 12.51% | 17.28% | 10.17% | 6.20% | 7.96% | 15.57% | 10.06% | -2.27% | 16.37% | 18.17% | 4.85% | -1.98% | 15.42% | 16.55% | -23.33% | -2.20% |
|
FCF Margin
|
-2.63% | 21.67% | -21.74% | 2.11% | 39.53% | 16.74% | -15.90% | -3.07% | 29.25% | 22.20% | -23.51% | -2.00% | 24.62% | 20.77% | -36.32% | -3.13% | 26.65% | 25.75% | -19.94% | 1.73% | 32.27% | 45.22% | -18.87% | 7.81% | 40.53% | 26.93% | -29.43% | 11.61% | 36.41% | 34.88% | -31.27% | 2.89% | 34.06% | 31.73% | -19.76% | 15.16% | 37.49% | 26.42% | -25.36% | 23.70% | 33.77% | 27.77% |
|
Inventory Average
|
| | | | | 24.60M | 25.80M | 26.75M | 24.80M | 23.45M | 20.90M | 17.40M | 15.05M | 12.95M | 13.45M | 13.90M | 13.35M | 12.40M | 13.15M | 13.10M | 10.45M | 7.40M | 5.70M | 5.40M | 4.70M | 5.35M | | | | | | | | | | | | | | | | |
|
Assets Average
|
| 902.10M | 846.60M | 905.60M | 924.80M | 946.45M | 1,001.75M | 996.50M | 951.05M | 913.60M | 904.35M | 922.20M | 921.30M | 891.05M | 935.55M | 1,005.75M | 985.70M | 924.60M | 910.85M | 949.30M | 947.05M | 897.95M | 882.85M | 915.80M | 963.00M | 938.90M | 877.45M | 898.40M | 888.00M | 839.55M | 849.80M | 886.75M | 870.75M | 823.10M | 837.35M | 875.35M | 863.25M | 842.60M | 847.20M | 863.75M | 845.50M | 808.35M |
|
Equity Average
|
| 524.95M | 653.55M | 715.85M | 418.35M | 99.85M | 117.80M | 145.55M | 170.10M | 161.50M | 155.50M | 171.20M | 206.25M | 228.85M | 226.75M | 238.30M | 257.60M | 267.35M | 267.85M | 268.75M | 274.05M | 262.75M | 261.90M | 297.80M | 339.25M | 367.95M | 365.45M | 347.65M | 336.45M | 330.50M | 331.10M | 354.35M | 380.65M | 393.75M | 405.55M | 425.20M | 443.00M | 440.30M | 428.00M | 426.00M | 427.60M | 401.15M |
|
Invested Capital
|
426.40M | 632.30M | 683.60M | 748.10M | 105.70M | 111.10M | 124.50M | 167.60M | 173.60M | 149.40M | 161.60M | 180.80M | 231.70M | 226.00M | 227.50M | 249.10M | 266.10M | 564.60M | 267.10M | 621.10M | 277.70M | 247.80M | 276.00M | 319.60M | 399.40M | 577.00M | 353.90M | 341.40M | 331.50M | 329.50M | 332.70M | 376.00M | 385.30M | 402.20M | 408.90M | 441.50M | 444.50M | 436.10M | 425.70M | 437.90M | 428.90M | 385.00M |
|
Asset Utilization Ratio
|
| | | 1.11 | 1.08 | 1.04 | 1.01 | 1.01 | 1.05 | 1.10 | 1.10 | 1.08 | 1.07 | 1.08 | 1.00 | 0.90 | 0.90 | 0.95 | 0.95 | 0.91 | 0.92 | 1.00 | 1.04 | 1.02 | 1.01 | 1.06 | 1.09 | 1.07 | 1.01 | 0.99 | 0.97 | 0.90 | 0.91 | 0.97 | 0.96 | 0.92 | 0.93 | 0.93 | 0.92 | 0.87 | 0.89 | 0.95 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | 0.74 | 3.67 | 3.69 | | 1.72 | 0.62 | 2.41 | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.06 | | | 7.18 | 5.28 | 4.88 | 3.16 | 2.81 | 3.07 | 2.96 | 2.69 | 1.71 | 1.60 | 1.81 | 1.68 | 1.37 | 1.10 | 1.26 | 1.30 | 1.05 | 0.93 | 0.92 | 0.75 | 0.64 | 0.33 | 0.55 | 0.69 | 0.58 | 0.51 | 0.71 | 0.58 | 0.43 | 0.31 | 0.50 | 0.41 | 0.28 | 0.29 | 0.45 | 0.44 | 0.37 | 0.45 |
|
Debt Ratio
|
| 0.05 | | | 0.70 | 0.60 | 0.59 | 0.54 | 0.52 | 0.51 | 0.52 | 0.52 | 0.43 | 0.42 | 0.41 | 0.42 | 0.38 | 0.33 | 0.36 | 0.36 | 0.31 | 0.27 | 0.28 | 0.26 | 0.23 | 0.14 | 0.22 | 0.25 | 0.23 | 0.20 | 0.27 | 0.24 | 0.20 | 0.15 | 0.24 | 0.20 | 0.15 | 0.15 | 0.22 | 0.22 | 0.19 | 0.21 |
|
Equity Ratio
|
0.43 | 0.76 | 0.78 | 0.80 | 0.10 | 0.11 | 0.12 | 0.17 | 0.19 | 0.17 | 0.18 | 0.19 | 0.25 | 0.26 | 0.23 | 0.25 | 0.28 | 0.30 | 0.29 | 0.28 | 0.30 | 0.29 | 0.31 | 0.34 | 0.36 | 0.43 | 0.41 | 0.37 | 0.39 | 0.40 | 0.38 | 0.42 | 0.46 | 0.50 | 0.47 | 0.50 | 0.53 | 0.52 | 0.49 | 0.49 | 0.52 | 0.47 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | 0.74 | 3.67 | 3.69 | | 1.72 | 0.62 | 2.41 | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | 1.08 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-13.50M | -15.10M | -15.00M | -33.90M | -53.00M | -36.20M | -12.30M | -8.10M | -32.20M | -52.00M | -12.10M | -11.80M | -56.20M | -47.30M | -10.50M | -9.50M | -32.10M | -17.20M | -7.70M | -37.40M | -40.90M | -73.60M | -38.50M | -39.90M | -122.90M | -54.50M | -10.40M | -17.80M | -10.80M | -34.20M | -28.80M | -19.40M | -11.70M | -23.10M | -43.70M | -35.00M | -33.60M | -57.30M | -16.20M | -33.80M | -22.70M | -24.50M |
|
Return on Sales
|
0.07% | 0.10% | 0.06% | 0.12% | 0.05% | -0.03% | 0.03% | 0.06% | 0.02% | -0.11% | 0.03% | 0.07% | 0.22% | 0.00% | -0.01% | 0.07% | 0.08% | 0.05% | 0.02% | -0.01% | 0.03% | -0.35% | 0.14% | 0.16% | 0.17% | 0.11% | 0.13% | 0.17% | 0.10% | 0.06% | 0.08% | 0.16% | 0.10% | -0.02% | 0.16% | 0.18% | 0.05% | -0.02% | 0.15% | 0.17% | -0.23% | -0.02% |
|
Return on Capital Employed
|
| | | | 0.18% | 0.14% | 0.14% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.18% | 0.17% | 0.15% | 0.13% | 0.10% | 0.11% | 0.12% | 0.07% | 0.05% | 0.01% | 0.07% | 0.15% | 0.23% | 0.32% | 0.30% | 0.31% | 0.25% | 0.24% | 0.19% | 0.17% | 0.17% | 0.18% | 0.21% | 0.22% | 0.21% | 0.22% | 0.21% | 0.19% | 0.21% | 0.23% |
|
Return on Invested Capital
|
| | | 0.13% | 0.20% | 0.55% | 0.51% | 0.32% | 0.28% | 0.10% | 0.09% | 0.09% | 0.30% | 0.38% | 0.34% | 0.32% | 0.20% | 0.14% | 0.14% | 0.09% | 0.07% | 0.03% | -0.50% | 0.06% | 0.16% | 0.33% | 0.32% | 0.44% | 0.37% | 0.32% | 0.28% | 0.24% | 0.23% | 0.19% | 0.23% | 0.24% | 0.20% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% |
|
Return on Assets
|
| | | 0.10% | 0.09% | 0.06% | 0.05% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.06% | 0.08% | 0.07% | 0.06% | 0.03% | 0.04% | 0.05% | 0.03% | 0.02% | -0.07% | -0.04% | 0.01% | 0.05% | 0.16% | 0.16% | 0.16% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.03% | 0.03% |
|
Return on Equity
|
| | | 0.13% | 0.20% | 0.53% | 0.42% | 0.22% | 0.16% | 0.06% | 0.05% | 0.05% | 0.25% | 0.32% | 0.28% | 0.26% | 0.11% | 0.15% | 0.17% | 0.10% | 0.07% | -0.24% | -0.12% | 0.04% | 0.14% | 0.40% | 0.37% | 0.40% | 0.35% | 0.31% | 0.28% | 0.23% | 0.22% | 0.17% | 0.21% | 0.22% | 0.19% | 0.19% | 0.19% | 0.17% | 0.05% | 0.06% |