|
Gross Margin
|
6.31% | 6.81% | 5.72% | 5.11% | 6.08% | 61.10% | 10.92% | 5.32% | 10.31% | 11.56% | 10.72% | 12.71% | 10.32% | 16.82% | 16.95% | 16.76% | 17.62% | 24.03% | 25.79% | 26.84% | 31.58% | -13.55% | 20.49% | 25.06% | 20.53% | 19.11% | 18.77% | 23.80% | 23.02% | 24.88% | 22.81% | 24.96% | 30.05% | 26.25% | 25.92% | 45.82% | 41.44% | 36.78% | 30.90% | 32.85% | 30.46% | 29.34% | 25.65% | 21.43% | 24.54% | 24.94% | 30.16% | 27.48% | 25.13% | 29.25% | 28.37% | 28.10% | 22.82% | 23.35% | 21.51% | 25.81% | 20.65% |
|
EBT Margin
|
2.64% | -2.29% | 1.85% | 1.26% | 0.70% | 3.40% | 3.51% | 2.91% | 4.02% | 4.61% | 6.73% | 9.21% | 6.58% | 11.37% | 9.93% | 10.67% | 11.33% | 13.47% | 14.94% | 17.01% | 12.36% | 12.06% | 11.31% | 15.05% | 13.09% | 12.14% | 11.95% | 15.45% | 14.28% | 13.51% | 12.96% | 16.07% | 22.26% | 16.15% | 17.61% | 37.13% | 32.45% | 29.17% | 23.84% | 25.77% | 22.90% | 21.95% | 19.18% | 12.17% | 15.33% | 15.72% | 15.47% | 13.02% | 12.67% | 8.92% | 13.08% | 15.54% | 15.80% | 16.80% | 15.69% | 18.19% | 17.57% |
|
EBIT Margin
|
2.88% | 2.52% | 1.56% | 0.77% | 0.94% | 2.07% | 3.89% | 3.23% | 4.52% | 5.54% | 7.71% | 10.20% | 7.56% | 12.58% | 11.44% | 12.28% | 13.23% | 16.40% | 18.23% | 20.13% | 15.82% | 15.37% | 14.27% | 18.44% | 17.33% | 15.67% | 16.24% | 20.87% | 19.88% | 19.55% | 19.09% | 20.76% | 25.25% | 21.44% | 21.45% | 40.70% | 36.39% | 32.19% | 27.58% | 28.72% | 26.67% | 25.99% | 22.67% | 15.82% | 20.07% | 22.90% | 26.25% | 24.28% | 22.68% | 20.66% | 25.60% | 25.87% | 14.86% | 18.11% | 19.04% | 21.29% | 17.36% |
|
EBITDA Margin
|
1.70% | -4.90% | 1.05% | 0.95% | 1.09% | 0.18% | 5.79% | 5.11% | 5.59% | 5.54% | 9.28% | 10.20% | 7.56% | 12.58% | 11.44% | 12.28% | 13.23% | 16.40% | 18.23% | 20.13% | 15.82% | 15.37% | 14.27% | 18.44% | 17.33% | 15.67% | 16.24% | 20.87% | 19.88% | 19.55% | 19.09% | 20.76% | 25.25% | 21.44% | 21.45% | 40.70% | 36.39% | 32.19% | 27.58% | 28.72% | 26.67% | 25.99% | 22.67% | 15.82% | 20.07% | 22.90% | 26.25% | 24.28% | 22.68% | 20.66% | 25.60% | 25.87% | 14.86% | 18.11% | 19.04% | 21.29% | 17.36% |
|
Operating Margin
|
2.88% | 2.52% | 1.56% | 0.77% | 0.94% | 2.07% | 3.89% | 3.23% | 4.52% | 5.54% | 7.71% | 10.20% | 7.56% | 12.58% | 11.44% | 12.28% | 13.23% | 16.40% | 18.23% | 20.13% | 15.82% | 15.37% | 14.27% | 18.44% | 17.33% | 15.67% | 16.24% | 20.87% | 19.88% | 19.55% | 19.09% | 20.76% | 25.25% | 21.44% | 21.45% | 40.70% | 36.39% | 32.19% | 27.58% | 28.72% | 26.67% | 25.99% | 22.67% | 15.82% | 20.07% | 22.90% | 26.25% | 24.28% | 22.68% | 20.66% | 25.60% | 25.87% | 14.86% | 18.11% | 19.04% | 21.29% | 17.36% |
|
Net Margin
|
1.70% | -2.66% | 1.05% | 0.95% | | 3.37% | 5.67% | 5.01% | 5.05% | 4.97% | 7.06% | 8.94% | 6.35% | 11.32% | 9.58% | 9.99% | 10.43% | 12.40% | 12.68% | 14.40% | 9.20% | 9.16% | 8.10% | 11.38% | 9.32% | 9.19% | 8.55% | 11.65% | 10.17% | 8.92% | 8.15% | 10.82% | 15.73% | 9.24% | 11.46% | 29.56% | 32.56% | 29.06% | 23.72% | 25.67% | 23.01% | 21.95% | 19.13% | 12.06% | 15.19% | 15.87% | 15.34% | 12.92% | 12.63% | 8.71% | 12.95% | 15.52% | 15.73% | 16.82% | 15.62% | 18.09% | 17.44% |
|
FCF Margin
|
-0.07% | -7.61% | 2.31% | -1.63% | -4.92% | 3.02% | -2.72% | 4.70% | 6.04% | -3.94% | 5.45% | 12.33% | 8.40% | 9.56% | 5.71% | 14.42% | 9.78% | -1.01% | 23.51% | 26.96% | 24.67% | 6.27% | 15.22% | 16.82% | 20.25% | 3.20% | -29.01% | 15.48% | 1.81% | 97.08% | 16.94% | 15.10% | 22.58% | 28.70% | 18.77% | 31.36% | 41.50% | 35.57% | 35.27% | 49.38% | 37.24% | 21.04% | 18.06% | 21.90% | 45.05% | -63.02% | -2.84% | 6.17% | 11.67% | 34.32% | 12.93% | 29.27% | -18.80% | 1.84% | -9.57% | -2.86% | -4.69% |
|
Inventory Average
|
| | | | | 23.34M | 19.43M | 20.04M | 18.41M | 19.38M | 15.78M | 19.44M | 17.33M | 10.07M | 7.40M | 4.39M | 4.66M | 7.73M | 8.58M | 8.24M | 8.51M | 8.08M | 7.61M | 6.42M | 7.21M | 14.40M | 17.01M | 12.92M | 8.46M | 4.85M | 6.10M | 5.70M | 6.20M | 10.16M | 8.88M | 3.64M | 1.92M | 2.41M | 2.51M | 1.95M | 2.11M | 2.31M | 2.10M | 2.75M | 3.10M | 1.99M | 2.07M | 2.87M | 3.61M | 3.20M | 1.96M | 1.71M | 3.19M | 5.03M | 7.04M | 12.90M | 17.89M |
|
Assets Average
|
| 177.93M | 226.52M | 233.34M | 260.82M | 284.07M | 272.06M | 259.81M | 273.10M | 294.36M | 301.33M | 307.88M | 305.31M | 313.73M | 331.92M | 342.28M | 356.90M | 368.55M | 377.24M | 380.49M | 387.47M | 404.36M | 414.57M | 414.57M | 419.19M | 433.19M | 554.74M | 658.15M | 671.96M | 659.08M | 632.40M | 704.76M | 768.56M | 756.13M | 845.34M | 959.99M | 965.66M | 957.00M | 952.64M | 942.17M | 933.01M | 932.81M | 935.17M | 1,272.28M | 1,623.77M | 1,658.77M | 1,685.46M | 1,692.09M | 1,701.01M | 1,675.86M | 1,648.31M | 1,638.84M | 1,792.01M | 2,001.14M | 2,218.51M | 2,574.17M | 2,750.07M |
|
Equity Average
|
| | | | | | 138.94M | 112.36M | 86.83M | 82.64M | 50.54M | 1.90M | 9.61M | 25.53M | 9.58M | -18.21M | -13.73M | -11.34M | -11.00M | -10.12M | -11.64M | -13.66M | -16.13M | -20.03M | -23.42M | -27.49M | -79.94M | -129.80M | -129.69M | -132.62M | -138.36M | -143.10M | -143.40M | -146.80M | -97.76M | -61.36M | -94.88M | -109.88M | -109.85M | -109.62M | -106.30M | -104.37M | -105.26M | -111.49M | -115.36M | -112.48M | -114.06M | -123.46M | -134.33M | -150.51M | -102.17M | -46.89M | -83.21M | -39.79M | 66.48M | 64.71M | 24.73M |
|
Invested Capital
|
| 178.62M | | | | 256.73M | 111.14M | 113.58M | 60.08M | 106.72M | -4.13M | 10.53M | 20.77M | 40.41M | -20.62M | -7.07M | -2.10M | -7.03M | -10.98M | -9.26M | -13.99M | -13.28M | -18.64M | -21.08M | -25.76M | -29.23M | -130.65M | -128.96M | -130.43M | -126.99M | -131.38M | -134.66M | -139.67M | -142.22M | -42.32M | -78.31M | -111.45M | -108.30M | -106.84M | -71.00M | -60.18M | 794.98M | -56.24M | -24.97M | 58.91M | 1,550.87M | 1,590.78M | 1,614.84M | 1,602.28M | 1,541.92M | 1,558.76M | 1,515.04M | 1,779.15M | 1,910.92M | 2,243.16M | 2,243.42M | 2,305.79M |
|
Asset Utilization Ratio
|
| | | 3.81 | 3.68 | 3.60 | 3.66 | 3.70 | 3.42 | 3.08 | 2.99 | 2.94 | 2.92 | 2.68 | 2.35 | 2.09 | 1.83 | 1.60 | 1.46 | 1.29 | 1.12 | 1.11 | 1.14 | 1.18 | 1.22 | 1.24 | 1.04 | 0.94 | 0.97 | 1.00 | 1.02 | 0.90 | 0.79 | 0.77 | 0.70 | 0.58 | 0.58 | 0.59 | 0.58 | 0.64 | 0.70 | 0.75 | 0.81 | 0.67 | 0.59 | 0.62 | 0.64 | 0.62 | 0.61 | 0.61 | 0.62 | 0.64 | 0.55 | 0.47 | 0.42 | 0.36 | 0.35 |
|
Interest Coverage Ratio
|
11.99 | 8.67 | 7.64 | | 3.84 | 10.39 | 10.05 | 9.90 | 9.20 | 6.84 | 7.91 | 10.30 | 7.75 | 10.36 | 7.61 | 8.08 | 7.68 | 5.87 | 5.93 | 6.86 | 4.99 | 5.19 | 4.54 | 4.28 | 3.18 | 3.25 | 3.38 | 3.18 | 2.94 | 2.79 | 2.58 | 2.84 | 2.78 | 2.44 | 2.96 | 4.49 | 5.00 | 4.50 | 4.33 | 4.15 | 3.48 | 3.45 | 3.29 | 2.51 | 2.62 | 2.15 | 1.96 | 1.71 | 1.70 | 1.36 | 1.60 | 1.94 | 0.86 | 0.99 | 1.16 | 1.26 | 0.95 |
|
Debt to Equity
|
| 0.20 | | | | 0.54 | 0.81 | 0.79 | 2.68 | 1.58 | -63.03 | 30.44 | 21.23 | 6.34 | -15.34 | -20.61 | -28.71 | -32.27 | -32.60 | -39.16 | -26.73 | -29.55 | -20.67 | -18.83 | -15.58 | -14.46 | -5.65 | -5.72 | -5.95 | -5.25 | -5.04 | -5.89 | -5.92 | -5.57 | -21.22 | -12.71 | -9.03 | -9.16 | -8.87 | -8.95 | -9.03 | -9.26 | -8.97 | -13.86 | -14.20 | -15.01 | -14.55 | -13.47 | -12.51 | -10.53 | -37.71 | -30.53 | -16.46 | 52.79 | 22.02 | 69.13 | 130.97 |
|
Debt Ratio
|
| 0.14 | | | 0.19 | 0.32 | 0.35 | 0.35 | 0.56 | 0.55 | 0.86 | 0.77 | 0.81 | 0.76 | 0.95 | 0.93 | 0.93 | 0.95 | 0.94 | 0.95 | 0.95 | 0.94 | 0.95 | 0.96 | 0.95 | 0.95 | 1.11 | 1.13 | 1.12 | 1.13 | 1.12 | 1.11 | 1.10 | 1.13 | 1.00 | 1.02 | 1.05 | 1.04 | 1.04 | 1.03 | 1.02 | 1.03 | 1.02 | 1.00 | 0.99 | 0.99 | 1.01 | 1.03 | 1.02 | 1.04 | 0.97 | 0.96 | 0.97 | 0.92 | 0.90 | 0.80 | 0.83 |
|
Equity Ratio
|
| 0.66 | | | | 0.59 | 0.43 | 0.44 | 0.21 | 0.35 | -0.01 | 0.03 | 0.04 | 0.12 | -0.06 | -0.04 | -0.03 | -0.03 | -0.03 | -0.02 | -0.04 | -0.03 | -0.05 | -0.05 | -0.06 | -0.07 | -0.20 | -0.20 | -0.19 | -0.22 | -0.22 | -0.19 | -0.19 | -0.20 | -0.05 | -0.08 | -0.12 | -0.11 | -0.12 | -0.12 | -0.11 | -0.11 | -0.11 | -0.07 | -0.07 | -0.07 | -0.07 | -0.08 | -0.08 | -0.10 | -0.03 | -0.03 | -0.06 | 0.02 | 0.04 | 0.01 | 0.01 |
|
Times Interest Earned
|
11.99 | 8.67 | 7.64 | | 3.84 | 10.39 | 10.05 | 9.90 | 9.20 | 6.84 | 7.91 | 10.30 | 7.75 | 10.36 | 7.61 | 8.08 | 7.68 | 5.87 | 5.93 | 6.86 | 4.99 | 5.19 | 4.54 | 4.28 | 3.18 | 3.25 | 3.38 | 3.18 | 2.94 | 2.79 | 2.58 | 2.84 | 2.78 | 2.44 | 2.96 | 4.49 | 5.00 | 4.50 | 4.33 | 4.15 | 3.48 | 3.45 | 3.29 | 2.51 | 2.62 | 2.15 | 1.96 | 1.71 | 1.70 | 1.36 | 1.60 | 1.94 | 0.86 | 0.99 | 1.16 | 1.26 | 0.95 |
|
Enterprise Value
|
-0.02M | -0.04M | -0.03M | -0.69M | -0.21M | -23.45M | -18.98M | -27.30M | -6.71M | -0.92M | -4.13M | -2.42M | -0.73M | -1.86M | | -0.12M | -0.20M | | -0.20M | | | -0.06M | -0.03M | -4.90M | -5.29M | -4.67M | -4.79M | -5.18M | -19.01M | -4.52M | -5.36M | -5.44M | -6.35M | -5.54M | -4.18M | -16.20M | -6.02M | -4.24M | -13.38M | -2.17M | -4.86M | -4.29M | -2.73M | -13.81M | -14.95M | -7.97M | -10.96M | -7.71M | -4.18M | -3.75M | -9.67M | -5.11M | 62.68M | -5.38M | -2.11M | -1.44M | -6.91M |
|
Return on Sales
|
0.02% | -0.03% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.07% | 0.09% | 0.07% | 0.12% | 0.10% | 0.11% | 0.11% | 0.14% | 0.15% | 0.17% | 0.12% | 0.12% | 0.11% | 0.15% | 0.13% | 0.13% | 0.12% | 0.15% | 0.14% | 0.13% | 0.13% | 0.16% | 0.22% | 0.16% | 0.17% | 0.38% | 0.33% | 0.29% | 0.24% | 0.26% | 0.23% | 0.22% | 0.19% | 0.12% | 0.15% | 0.16% | 0.15% | 0.13% | 0.13% | 0.09% | 0.13% | 0.16% | 0.16% | 0.17% | 0.16% | 0.18% | 0.17% |
|
Return on Capital Employed
|
| | | | 0.06% | 0.06% | 0.08% | 0.11% | 0.15% | 0.15% | 0.17% | 0.25% | 0.27% | 0.28% | 0.26% | 0.25% | 0.25% | 0.22% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.21% | 0.22% | 0.19% | 0.17% | 0.18% | 0.20% | 0.22% | 0.19% | 0.17% | 0.17% | 0.16% | 0.16% | 0.17% | 0.19% | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.17% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.13% | 0.11% | 0.09% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | | | 0.08% | 0.18% | 0.36% | 0.46% | 0.89% | 19.39% | 4.37% | 2.57% | 8.00% | -5.52% | -17.70% | -16.99% | -8.92% | -8.06% | -6.60% | -5.69% | -4.83% | -3.93% | -3.57% | -3.22% | -1.22% | -0.84% | -0.92% | -0.97% | -0.98% | -0.94% | -0.92% | -0.88% | -1.40% | -2.42% | -1.72% | -1.63% | -1.74% | -2.10% | -2.83% | 0.52% | 0.53% | -4.65% | 11.57% | 0.26% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.13% | 0.11% | 0.09% | 0.08% | 0.08% |
|
Return on Assets
|
| | | 0.01% | 0.00% | 0.05% | 0.06% | 0.08% | 0.12% | 0.11% | 0.13% | 0.18% | 0.20% | 0.22% | 0.21% | 0.20% | 0.20% | 0.18% | 0.18% | 0.18% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.15% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | | 0.13% | 0.19% | 0.37% | 0.40% | 0.79% | 28.70% | 6.24% | 2.74% | 7.35% | -3.69% | -5.17% | -5.84% | -6.15% | -6.75% | -5.39% | -4.60% | -3.84% | -3.10% | -2.81% | -2.52% | -0.94% | -0.63% | -0.68% | -0.68% | -0.65% | -0.62% | -0.67% | -0.66% | -1.07% | -2.03% | -1.48% | -1.45% | -1.53% | -1.52% | -1.54% | -1.58% | -1.60% | -1.41% | -1.37% | -1.41% | -1.38% | -1.27% | -1.09% | -0.84% | -1.19% | -2.79% | -1.56% | -3.59% | 2.24% | 2.36% | 6.65% |