|
Gross Margin
|
17.00% | 15.96% | 14.59% | 14.94% | 14.92% | 18.69% | 19.83% | 18.94% | 7.56% | 18.03% | 19.59% | 19.21% | 19.46% | 19.29% | 19.56% | 21.66% | 18.40% | 20.95% | 19.61% | 22.23% | 21.64% | 20.47% | 21.47% | 18.97% | 20.45% | 17.27% | 17.62% | 17.89% | 19.28% | 21.23% | 19.94% | 18.12% | 19.12% | 18.73% | 18.60% | 20.18% | 19.21% | 19.30% | 19.95% | 18.97% | 19.88% | 18.64% | 18.76% | 16.22% | 16.93% | 17.13% | 16.85% | 16.65% | 17.71% | 17.76% | 19.52% | 20.18% | 22.03% | 18.86% | 21.29% | 21.06% | 21.67% | 23.83% | 22.32% | 20.61% | 21.52% | 22.47% |
|
EBT Margin
|
7.84% | 8.05% | 7.10% | 0.87% | 5.22% | 8.63% | 6.80% | 3.93% | -2.81% | 7.70% | 7.69% | 5.76% | 7.40% | 8.64% | 7.40% | 4.78% | 6.13% | 8.26% | 5.99% | 4.83% | 4.56% | -39.87% | 3.69% | -3.28% | -95.17% | -8.17% | -3.97% | -1.69% | 2.55% | 2.29% | 3.91% | -1.09% | 3.56% | 3.85% | -21.77% | 3.10% | 5.90% | 3.17% | 1.76% | -0.05% | 6.41% | 2.40% | 1.85% | -1.37% | 2.58% | 2.24% | -0.64% | -2.12% | 2.13% | -1.75% | -5.41% | -2.35% | 2.74% | 0.22% | -0.54% | 3.78% | 2.25% | 4.48% | 0.34% | -2.81% | 4.38% | 5.16% |
|
EBIT Margin
|
7.84% | 8.05% | 7.02% | 0.44% | 5.07% | 8.63% | 6.80% | 3.93% | -2.81% | 7.70% | 7.69% | 5.76% | 7.40% | 8.35% | 7.40% | 4.78% | 7.75% | 9.80% | -14.16% | 6.71% | 6.96% | -38.87% | 21.23% | -0.58% | -91.33% | -6.68% | 76.10% | 1.85% | 2.55% | 3.47% | 2.69% | -1.09% | 3.56% | 3.85% | -23.08% | 2.38% | 5.64% | 2.33% | -0.34% | 2.28% | 6.55% | 4.22% | 3.73% | -0.57% | 3.19% | 0.58% | -0.49% | -2.31% | 1.89% | -0.86% | -4.58% | 0.45% | 4.54% | 1.11% | 0.19% | 4.48% | 3.25% | 5.33% | 2.38% | -1.97% | 5.35% | 6.00% |
|
EBITDA Margin
|
7.84% | 8.05% | 7.02% | 0.44% | 5.07% | 8.63% | 6.80% | 3.93% | -2.81% | 7.70% | 7.69% | 5.76% | 7.40% | 8.35% | 7.40% | 4.78% | 7.75% | 9.80% | -14.16% | 6.71% | 6.96% | -38.87% | 21.23% | -0.58% | -91.33% | -6.68% | 76.10% | 1.85% | 2.55% | 3.47% | 2.69% | -1.09% | 3.56% | 3.85% | -23.08% | 2.38% | 5.64% | 2.33% | -0.34% | 2.28% | 6.55% | 4.22% | 3.73% | -0.57% | 3.19% | 0.58% | -0.49% | -2.31% | 1.89% | -0.86% | -4.58% | 0.45% | 4.54% | 1.11% | 0.19% | 4.48% | 3.25% | 5.33% | 2.38% | -1.97% | 5.35% | 6.00% |
|
Operating Margin
|
7.84% | 8.05% | 7.02% | 0.44% | 5.07% | 8.63% | 6.80% | 3.93% | -2.81% | 7.70% | 7.69% | 5.76% | 7.40% | 8.35% | 7.40% | 4.78% | 7.75% | 9.80% | -14.16% | 6.71% | 6.96% | -38.87% | 21.23% | -0.58% | -91.33% | -6.68% | 76.10% | 1.85% | 2.55% | 3.47% | 2.69% | -1.09% | 3.56% | 3.85% | -23.08% | 2.38% | 5.64% | 2.33% | -0.34% | 2.28% | 6.55% | 4.22% | 3.73% | -0.57% | 3.19% | 0.58% | -0.49% | -2.31% | 1.89% | -0.86% | -4.58% | 0.45% | 4.54% | 1.11% | 0.19% | 4.48% | 3.25% | 5.33% | 2.38% | -1.97% | 5.35% | 6.00% |
|
Net Margin
|
5.01% | 5.19% | 4.18% | -0.07% | 0.14% | 0.25% | 0.21% | 0.34% | 0.77% | -0.14% | 0.02% | -0.02% | 0.03% | | | | 0.01% | 0.00% | -0.01% | 3.11% | 3.13% | -32.62% | 2.39% | -2.24% | -67.65% | -5.22% | -38.33% | -2.05% | 2.22% | 2.24% | 1.09% | -1.52% | 3.14% | 3.83% | -24.66% | 2.64% | 5.02% | -1.02% | -2.67% | -2.16% | -5.27% | -11.39% | -0.36% | | | 0.06% | | -1.61% | 1.50% | | | -1.88% | 2.36% | 0.31% | -0.35% | 3.54% | 2.00% | 26.11% | -0.22% | -2.16% | 1.98% | 3.13% |
|
FCF Margin
|
| 11.61% | 15.45% | -5.52% | -5.84% | 11.92% | 12.85% | -4.65% | 2.54% | 11.81% | 0.61% | -14.13% | 9.75% | 0.29% | 4.90% | 25.75% | -2.81% | 8.43% | 7.16% | -8.63% | 1.00% | 6.96% | 28.17% | -6.52% | 7.15% | 3.39% | 5.04% | 6.15% | 12.45% | -2.39% | 7.81% | 1.53% | 2.44% | 7.87% | 2.22% | -11.55% | 1.49% | 14.55% | 8.78% | -6.32% | 7.15% | 5.19% | 2.44% | 5.42% | -1.10% | -11.51% | 4.38% | -9.51% | -5.35% | -5.36% | 3.78% | 5.40% | -7.47% | 11.94% | 14.77% | -19.43% | -4.98% | 15.77% | 17.42% | -29.36% | 5.38% | 19.07% |
|
Inventory Average
|
| | | | | 94.81M | 96.76M | 97.91M | 95.59M | 97.90M | 108.47M | 116.27M | 112.15M | 105.09M | 94.12M | 86.33M | 90.06M | 96.38M | 101.35M | 108.68M | 113.88M | 110.15M | 104.37M | 100.08M | 99.20M | 98.10M | 89.50M | 84.48M | 85.15M | 94.31M | 103.38M | 101.89M | 101.20M | 104.27M | 115.85M | 133.61M | 138.58M | 131.59M | 123.60M | 116.00M | 113.63M | 115.50M | 97.94M | 98.00M | 115.81M | 111.57M | 85.88M | 65.33M | 70.59M | 79.27M | 80.43M | 80.16M | 82.02M | 80.74M | 77.57M | 79.44M | 82.92M | 76.98M | 72.19M | 76.14M | 78.61M | 72.50M |
|
Assets Average
|
| | | | | 374.74M | 377.81M | 375.49M | 387.00M | 412.31M | 413.91M | 402.88M | 405.25M | 415.39M | 416.56M | 412.18M | 425.56M | 446.16M | 472.04M | 593.72M | 698.78M | 656.70M | 589.12M | 562.38M | 514.06M | 440.65M | 402.15M | 397.63M | 397.62M | 401.09M | 405.45M | 387.58M | 380.53M | 379.10M | 376.90M | 404.73M | 421.51M | 406.55M | 400.73M | 402.12M | 398.22M | 388.15M | 374.66M | 372.44M | 377.21M | 369.87M | 351.20M | 345.00M | 356.42M | 389.31M | 389.25M | 350.84M | 343.97M | 343.08M | 323.50M | 319.40M | 329.83M | 338.90M | 339.55M | 338.69M | 346.38M | 341.91M |
|
Equity Average
|
| | | | | 264.39M | 267.80M | 272.10M | 272.71M | 276.21M | 284.48M | 289.14M | 293.85M | 302.77M | 312.47M | 317.17M | 322.83M | 331.10M | 335.18M | 335.69M | 340.10M | 312.92M | 281.98M | 280.84M | 231.46M | 180.41M | 155.22M | 132.72M | 134.64M | 140.66M | 149.16M | 150.15M | 147.51M | 152.15M | 138.60M | 124.69M | 131.74M | 137.45M | 154.27M | 166.18M | 163.20M | 168.62M | 175.09M | 176.86M | 178.89M | 181.63M | 182.99M | 182.65M | 181.37M | 178.37M | 156.65M | 137.31M | 139.80M | 142.36M | 142.48M | 144.06M | 146.46M | 165.04M | 180.72M | 175.30M | 173.42M | 175.42M |
|
Invested Capital
|
| | 258.15M | | 265.37M | 268.17M | 272.20M | 275.41M | 271.73M | 281.74M | 287.61M | 290.73M | 297.02M | 308.57M | 316.45M | 318.06M | 327.83M | 334.58M | 362.32M | 336.17M | 563.18M | 488.62M | 451.59M | 453.76M | 352.43M | 312.39M | 293.23M | 142.00M | 275.49M | 282.10M | 284.46M | 248.20M | 248.25M | 231.56M | 197.10M | 217.44M | 227.34M | 211.67M | 228.01M | 226.69M | 219.46M | 222.46M | 221.85M | 213.68M | 218.14M | 214.83M | 214.86M | 217.31M | 230.32M | 274.62M | 229.48M | 217.11M | 232.10M | 213.82M | 198.11M | 223.36M | 234.82M | 250.98M | 225.95M | 254.09M | 256.87M | 234.32M |
|
Asset Utilization Ratio
|
| | | | | 1.55 | 1.52 | 1.53 | 1.47 | 1.41 | 1.42 | 1.50 | 1.46 | 1.40 | 1.44 | 1.41 | 1.40 | 1.35 | 1.29 | 1.07 | 0.91 | 0.98 | 1.06 | 1.09 | 1.12 | 1.17 | 1.20 | 1.20 | 1.22 | 1.25 | 1.32 | 1.39 | 1.49 | 1.59 | 1.66 | 1.59 | 1.57 | 1.57 | 1.54 | 1.49 | 1.38 | 1.35 | 1.33 | 1.32 | 1.34 | 1.40 | 1.46 | 1.44 | 1.33 | 1.22 | 1.28 | 1.47 | 1.54 | 1.59 | 1.68 | 1.73 | 1.65 | 1.59 | 1.56 | 1.49 | 1.46 | 1.49 |
|
Interest Coverage Ratio
|
38.85 | 47.88 | 32.14 | 3.65 | 63.67 | 80.34 | 50.78 | 32.32 | -37.32 | 92.99 | 78.96 | 55.97 | 88.76 | 114.86 | 106.21 | 43.26 | 102.64 | 130.52 | -166.61 | 15.10 | 9.26 | -54.10 | 24.38 | -0.63 | -75.19 | -5.04 | 36.71 | 1.04 | 1.69 | 2.25 | 2.16 | -0.68 | 3.73 | 4.70 | -32.87 | | | | | 3.43 | 8.51 | 5.31 | 9.18 | -0.76 | 5.72 | 1.05 | -1.10 | -6.18 | 6.46 | -1.13 | -3.94 | 0.38 | 4.27 | 1.12 | 0.22 | 4.95 | | | | | | |
|
Debt to Equity
|
| | 0.02 | | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.65 | 0.63 | 0.74 | 0.60 | 0.63 | 0.91 | 0.77 | 1.19 | 1.18 | 1.00 | 0.96 | 0.84 | 0.70 | 0.66 | 0.49 | 0.61 | 0.71 | 0.67 | 0.53 | 0.34 | 0.39 | 0.34 | 0.28 | 0.25 | 0.21 | 0.21 | 0.18 | 0.17 | 0.20 | 0.27 | 0.56 | 0.67 | 0.58 | 0.63 | 0.50 | 0.39 | 0.54 | 0.59 | 0.38 | 0.26 | 0.48 | 0.47 | 0.33 |
|
Debt Ratio
|
| | 0.01 | | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.31 | 0.31 | 0.34 | 0.30 | 0.31 | 0.36 | 0.33 | 0.41 | 0.39 | 0.35 | 0.34 | 0.32 | 0.27 | 0.26 | 0.21 | 0.20 | 0.21 | 0.22 | 0.18 | 0.14 | 0.16 | 0.14 | 0.13 | 0.12 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.13 | 0.24 | 0.25 | 0.24 | 0.25 | 0.21 | 0.18 | 0.24 | 0.26 | 0.20 | 0.14 | 0.24 | 0.23 | 0.18 |
|
Equity Ratio
|
| | 0.68 | | 0.70 | 0.71 | 0.71 | 0.74 | 0.67 | 0.67 | 0.71 | 0.73 | 0.72 | 0.73 | 0.77 | 0.77 | 0.74 | 0.74 | 0.68 | 0.48 | 0.49 | 0.46 | 0.50 | 0.50 | 0.39 | 0.43 | 0.34 | 0.33 | 0.35 | 0.35 | 0.38 | 0.39 | 0.38 | 0.42 | 0.32 | 0.30 | 0.33 | 0.35 | 0.42 | 0.41 | 0.41 | 0.46 | 0.48 | 0.47 | 0.48 | 0.51 | 0.54 | 0.52 | 0.50 | 0.43 | 0.38 | 0.41 | 0.41 | 0.42 | 0.46 | 0.45 | 0.44 | 0.53 | 0.54 | 0.50 | 0.50 | 0.53 |
|
Times Interest Earned
|
38.85 | 47.88 | 32.14 | 3.65 | 63.67 | 80.34 | 50.78 | 32.32 | -37.32 | 92.99 | 78.96 | 55.97 | 88.76 | 114.86 | 106.21 | 43.26 | 102.64 | 130.52 | -166.61 | 15.10 | 9.26 | -54.10 | 24.38 | -0.63 | -75.19 | -5.04 | 36.71 | 1.04 | 1.69 | 2.25 | 2.16 | -0.68 | 3.73 | 4.70 | -32.87 | | | | | 3.43 | 8.51 | 5.31 | 9.18 | -0.76 | 5.72 | 1.05 | -1.10 | -6.18 | 6.46 | -1.13 | -3.94 | 0.38 | 4.27 | 1.12 | 0.22 | 4.95 | | | | | | |
|
FCF Payout Ratio
|
| | | | | 0.01 | 0.01 | -0.05 | 0.06 | 0.01 | 0.30 | -0.02 | 0.02 | 0.67 | 0.04 | 0.01 | -0.07 | 0.02 | 0.04 | -0.03 | 0.24 | 0.03 | 0.01 | -0.05 | 0.04 | 0.11 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-131.32M | -144.18M | -74.80M | -58.88M | -45.70M | -57.13M | -73.73M | -67.75M | -77.24M | -100.66M | -101.46M | -81.44M | -94.68M | -96.00M | -64.62M | -91.13M | -87.56M | -86.52M | -52.02M | -37.55M | -35.56M | -33.21M | -33.31M | -30.88M | -32.80M | -3.65M | -30.36M | -33.77M | -35.46M | -35.01M | -37.68M | -10.98M | -13.27M | -9.59M | -10.28M | -9.04M | -12.00M | -15.37M | -14.18M | -6.42M | -7.39M | -9.31M | -7.56M | -4.66M | -3.76M | -6.08M | -9.85M | -5.66M | -7.17M | -4.50M | -2.46M | -2.23M | -3.48M | -2.66M | -1.84M | -2.47M | -3.45M | -2.55M | -1.76M | -1.80M | -3.39M | -2.63M |
|
Return on Sales
|
0.05% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | -0.33% | 0.02% | -0.02% | -0.68% | -0.05% | -0.38% | -0.02% | 0.02% | 0.02% | 0.01% | -0.02% | 0.03% | 0.04% | -0.25% | 0.03% | 0.05% | -0.01% | -0.03% | -0.02% | -0.05% | -0.11% | 0.00% | -0.04% | -0.03% | 0.00% | 0.00% | -0.02% | 0.02% | 0.00% | 0.00% | -0.02% | 0.02% | 0.00% | 0.00% | 0.04% | 0.02% | 0.26% | 0.00% | -0.02% | 0.02% | 0.03% |
|
Return on Capital Employed
|
| | | | | 0.11% | 0.11% | 0.12% | 0.08% | 0.07% | 0.07% | 0.08% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.03% | 0.03% | 0.02% | -0.12% | -0.04% | -0.06% | -0.39% | -0.28% | -0.16% | -0.16% | 0.27% | 0.31% | 0.05% | 0.04% | 0.05% | 0.06% | -0.11% | -0.08% | -0.06% | -0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.08% | 0.07% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% | -0.03% | -0.02% | 0.00% | 0.01% | 0.04% | 0.06% | 0.05% | 0.07% | 0.08% | 0.05% | 0.06% | 0.06% |
|
Return on Invested Capital
|
| | | | | 0.08% | 0.08% | 0.09% | 0.05% | 0.05% | 0.04% | 0.04% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.02% | 0.03% | 0.02% | -0.13% | -0.03% | -0.05% | -0.30% | -0.22% | -0.16% | -0.22% | 1.47% | -25.99% | 0.03% | 0.02% | 0.03% | 0.04% | -0.16% | -0.14% | -0.12% | -0.14% | 0.16% | 0.17% | 0.17% | 0.28% | 0.18% | 0.16% | 0.17% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.15% | -0.09% | 0.00% | 0.08% | 0.06% | 0.06% | 0.05% | 0.23% | 0.26% | 0.28% | 0.23% | 0.03% |
|
Return on Assets
|
| | | | | 0.02% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | -0.07% | -0.08% | -0.09% | -0.29% | -0.22% | -0.35% | -0.36% | -0.12% | -0.09% | 0.01% | 0.02% | 0.02% | 0.03% | -0.08% | -0.06% | -0.05% | -0.07% | 0.02% | 0.00% | -0.04% | -0.07% | -0.06% | -0.06% | -0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.02% | 0.02% | 0.13% | 0.13% | 0.11% | 0.10% | 0.01% |
|
Return on Equity
|
| | | | | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | -0.15% | -0.16% | -0.18% | -0.64% | -0.54% | -0.91% | -1.06% | -0.34% | -0.26% | 0.04% | 0.04% | 0.05% | 0.08% | -0.22% | -0.20% | -0.16% | -0.21% | 0.05% | 0.01% | -0.09% | -0.16% | -0.14% | -0.12% | -0.08% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.05% | 0.05% | 0.26% | 0.24% | 0.21% | 0.21% | 0.03% |