|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.12% | | 66.32% | 67.31% | | 72.38% | 73.77% | 74.24% | 74.71% | 75.51% | 72.32% | 74.08% | 72.18% | 69.98% | 64.35% | 69.33% | 72.09% | 67.36% | 66.84% | | 69.63% | 69.72% | 68.61% | | 67.90% | |
|
EBT Margin
|
10.57% | 10.41% | 10.11% | 6.54% | 7.28% | 9.60% | 11.10% | 5.78% | | | | 7.11% | 8.27% | 5.26% | 7.29% | 2.39% | 6.62% | 7.81% | -1.06% | -0.42% | -7.89% | -191.89% | -0.52% | -9.32% | -8.22% | -5.53% | -42.22% | -9.34% | -5.12% | -2.22% | -35.99% | 29.37% | -10.51% | -17.96% | -8.08% | -21.53% | | -11.45% | -15.24% | | -3.51% | -5.75% | -2.67% | 21.97% | 9.23% | 3.90% | 7.74% | 10.57% | 15.56% | 3.65% | -2.81% | 1.72% | 5.37% | -7.97% | | -81.80% | 2.12% | -3.96% | | -1.07% | |
|
EBIT Margin
|
10.87% | 11.56% | 10.64% | 7.15% | 7.77% | 9.74% | 10.61% | 6.63% | | | | 7.11% | 8.86% | 6.19% | 8.20% | 3.45% | 7.83% | 7.86% | 10.00% | -0.24% | 2.78% | -192.71% | 3.07% | -8.58% | -6.87% | -4.19% | -31.35% | -6.68% | -1.89% | 1.01% | -33.73% | -6.20% | -9.06% | -16.28% | -6.18% | -18.50% | | -8.70% | -12.60% | | 1.65% | -0.78% | -2.02% | 2.91% | 8.52% | 5.51% | 7.94% | 8.26% | 7.00% | 6.26% | 2.23% | 3.50% | 6.18% | -4.60% | | 3.05% | 3.98% | -3.30% | | 0.09% | |
|
EBITDA Margin
|
13.54% | 14.13% | 13.02% | 4.69% | 10.19% | 12.06% | 12.90% | 4.40% | | | | 7.11% | 6.23% | -4.53% | 16.98% | 1.95% | 4.68% | 4.20% | -6.75% | 0.86% | -1.70% | -157.24% | 4.04% | -5.58% | -4.99% | -3.20% | -109.01% | -7.38% | -1.73% | -2.15% | -29.35% | 40.63% | -10.08% | -15.28% | -1.25% | -41.18% | | -11.86% | 12.76% | | 0.25% | -9.19% | -3.38% | 23.19% | 8.09% | 25.57% | 7.85% | 5.01% | 9.05% | 55.94% | 3.88% | 2.27% | 1.19% | -1.68% | | -0.13% | 0.50% | 0.80% | | -0.56% | |
|
Operating Margin
|
10.87% | 11.56% | 10.64% | 7.15% | 7.77% | 9.74% | 10.61% | 6.63% | | | | 7.11% | 8.86% | 6.19% | 8.20% | 3.45% | 7.83% | 7.86% | 10.00% | -0.24% | 2.78% | -192.71% | 3.07% | -8.58% | -6.87% | -4.19% | -31.35% | -6.68% | -1.89% | 1.01% | -33.73% | -6.20% | -9.06% | -16.28% | -6.18% | -18.50% | | -8.70% | -12.60% | | 1.65% | -0.78% | -2.02% | 2.91% | 8.52% | 5.51% | 7.94% | 8.26% | 7.00% | 6.26% | 2.23% | 3.50% | 6.18% | -4.60% | | 3.05% | 3.98% | -3.30% | | 0.09% | |
|
Net Margin
|
6.46% | 6.37% | 6.61% | 3.95% | 4.42% | 5.70% | 6.56% | 3.48% | | | | 5.04% | 5.93% | -6.06% | 4.31% | 1.39% | 4.02% | 4.79% | 6.89% | 1.48% | -3.82% | -157.11% | 2.18% | -5.63% | -4.38% | -3.12% | -107.20% | -7.78% | -2.80% | -2.63% | -29.38% | 40.18% | -9.85% | -15.90% | 1.81% | -23.08% | | -11.89% | 10.68% | | -3.66% | 1.95% | -4.30% | 18.44% | 7.53% | 2.76% | 5.75% | 7.82% | 11.46% | 41.28% | -1.68% | 1.21% | 1.31% | -3.99% | | -61.81% | 0.23% | -5.16% | | -0.81% | |
|
FCF Margin
|
| 9.51% | 12.11% | -2.78% | 5.71% | 5.07% | 13.57% | 5.07% | | | | 5.68% | 9.51% | 0.89% | 14.23% | 3.12% | 2.02% | 3.11% | 3.92% | 16.21% | 4.43% | -0.07% | 2.49% | 1.58% | 14.96% | 3.61% | 21.45% | -2.39% | -44.96% | -1.30% | 9.61% | 1.46% | -1.14% | -16.10% | -5.04% | -6.72% | | | -11.90% | | -7.12% | 5.41% | -17.36% | 3.16% | -5.35% | 7.47% | -7.68% | 20.63% | 19.05% | 11.84% | -0.70% | 6.09% | 3.39% | 7.05% | | 2.88% | -10.10% | 7.25% | | -12.11% | |
|
Inventory Average
|
| | | | | 7.27M | 6.32M | 5.89M | 5.99M | 6.01M | 3.46M | 2.88M | 4.66M | 2.80M | 1.27M | 1.30M | 1.39M | 1.50M | 1.39M | 1.23M | 1.16M | 1.17M | 1.10M | 1.04M | 1.18M | 1.13M | 0.93M | 0.85M | 0.82M | 0.79M | 0.69M | 0.53M | 0.47M | 0.49M | 0.49M | 0.42M | 0.40M | 0.41M | 0.41M | 0.39M | 0.22M | 0.05M | 0.04M | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | 896.47M | 919.77M | 891.61M | 766.19M | 685.11M | 697.37M | 702.60M | 702.21M | 687.72M | 677.77M | 677.21M | 665.70M | 651.85M | 642.69M | 649.62M | 644.34M | 527.71M | 418.11M | 404.42M | 390.42M | 382.60M | 296.11M | 204.58M | 185.96M | 179.47M | 156.78M | 128.19M | 122.77M | 113.04M | 115.63M | 129.38M | 129.91M | 119.20M | 113.18M | 116.69M | 116.92M | 117.08M | 118.18M | 115.28M | 113.08M | 110.16M | 109.49M | 112.64M | 112.65M | 115.56M | 117.43M | 114.77M | 112.74M | 116.78M | 118.10M | 111.59M | 108.93M | 104.95M | 101.18M | 97.80M | 93.86M |
|
Equity Average
|
| | | | | 445.05M | 447.38M | 448.15M | 392.91M | 337.36M | 333.50M | 331.32M | 336.84M | 333.51M | 338.43M | 347.60M | 346.27M | 345.49M | 335.63M | 324.55M | 318.10M | 225.27M | 138.54M | 134.86M | 127.26M | 123.84M | 62.61M | -0.58M | -4.43M | -5.71M | -20.52M | -17.64M | -3.95M | -12.86M | -18.82M | -25.59M | -33.32M | -37.54M | -42.36M | -46.82M | -49.15M | -51.04M | -53.77M | -48.49M | -40.47M | -31.55M | -22.64M | -19.14M | -15.25M | 3.01M | 19.89M | 20.76M | 20.53M | 20.18M | 19.91M | 20.29M | 20.83M | 21.37M | 21.55M | 21.83M | 21.06M |
|
Invested Capital
|
| | 570.82M | | 607.19M | 520.06M | 625.79M | 460.66M | 452.25M | 351.09M | 438.41M | 346.73M | 351.45M | 341.59M | 447.05M | 363.00M | 364.77M | 362.96M | 409.36M | 340.79M | 332.15M | 212.67M | 217.42M | 208.25M | 194.85M | 183.71M | 2.66M | -3.82M | 7.09M | 5.60M | -34.63M | -0.64M | -7.27M | -18.46M | -19.18M | -32.00M | -34.64M | -40.43M | -44.29M | -44.34M | -42.28M | -26.02M | -27.32M | -29.46M | -25.29M | -19.71M | -20.57M | -17.71M | -12.79M | 18.81M | 20.96M | 20.55M | 20.50M | 19.90M | 20.08M | 21.09M | 21.50M | 22.47M | 22.16M | 22.95M | 20.55M |
|
Asset Utilization Ratio
|
| | | | | 0.96 | 0.92 | 0.95 | 0.83 | 0.61 | 0.28 | 0.19 | 0.39 | 0.59 | 0.83 | 0.83 | 0.84 | 0.86 | 0.86 | 0.82 | 0.77 | 0.90 | 1.06 | 1.07 | 1.08 | 1.07 | 1.37 | 1.95 | 2.14 | 2.20 | 2.45 | 2.89 | 2.81 | 2.78 | 2.46 | 2.03 | 1.49 | 1.52 | 1.33 | 0.79 | 1.19 | 1.16 | 1.17 | 1.63 | 1.68 | 1.77 | 1.83 | 1.77 | 1.81 | 1.79 | 1.74 | 1.77 | 1.75 | 1.64 | 1.22 | 1.27 | 1.31 | 1.33 | 1.38 | 1.36 | 0.91 |
|
Interest Coverage Ratio
|
33.00 | 13.43 | 34.78 | 22.30 | 26.43 | 23.30 | 23.06 | 12.69 | | | | | 15.93 | 11.09 | 16.28 | | 15.47 | 14.72 | 21.52 | | | | | | -2.79 | -5.80 | | | -0.98 | 0.54 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.44 | | 0.37 | 0.41 | 0.40 | 0.26 | 0.35 | 0.33 | 0.34 | 0.32 | 0.31 | 0.31 | 0.28 | 0.27 | 0.27 | 0.25 | 0.25 | 0.24 | 0.23 | 0.56 | 0.55 | 0.61 | 0.56 | 0.50 | | | -2.41 | -1.88 | | | | | -0.74 | -0.58 | -0.54 | -0.46 | -0.42 | -0.55 | -0.55 | -0.51 | -0.50 | -0.31 | -0.34 | -0.20 | -0.24 | -0.56 | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.21 | | 0.19 | 0.20 | 0.19 | 0.14 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.18 | 0.19 | 0.20 | 0.18 | 0.16 | | | 0.07 | 0.07 | | | | | 0.11 | 0.14 | 0.15 | 0.17 | 0.16 | 0.23 | 0.24 | 0.23 | 0.23 | 0.12 | 0.12 | 0.05 | 0.04 | 0.09 | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.47 | | 0.50 | 0.49 | 0.48 | 0.53 | 0.49 | 0.49 | 0.46 | 0.48 | 0.48 | 0.49 | 0.51 | 0.52 | 0.52 | 0.54 | 0.51 | 0.49 | 0.50 | 0.32 | 0.34 | 0.33 | 0.32 | 0.32 | 0.01 | -0.02 | -0.03 | -0.04 | -0.26 | -0.01 | -0.06 | -0.17 | -0.15 | -0.24 | -0.27 | -0.36 | -0.39 | -0.41 | -0.43 | -0.44 | -0.47 | -0.37 | -0.34 | -0.23 | -0.19 | -0.16 | -0.12 | 0.16 | 0.18 | 0.18 | 0.19 | 0.16 | 0.18 | 0.19 | 0.19 | 0.21 | 0.21 | 0.23 | 0.21 |
|
Times Interest Earned
|
33.00 | 13.43 | 34.78 | 22.30 | 26.43 | 23.30 | 23.06 | 12.69 | | | | | 15.93 | 11.09 | 16.28 | | 15.47 | 14.72 | 21.52 | | | | | | -2.79 | -5.80 | | | -0.98 | 0.54 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.23 | 0.17 | -0.92 | 0.42 | 0.47 | 0.17 | 0.55 | 0.49 | 0.52 | 0.34 | | 0.40 | 4.47 | 0.25 | 1.30 | 1.91 | 1.29 | 0.93 | 0.30 | 1.10 | -66.18 | 1.82 | 3.36 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-83.83M | -76.31M | -84.89M | -63.11M | -47.86M | -71.79M | -85.93M | -30.37M | -34.41M | -34.63M | -49.38M | -59.22M | -64.30M | -76.76M | -84.93M | -84.54M | -77.02M | -67.23M | -53.33M | -33.18M | -27.14M | -19.99M | -16.56M | -9.61M | -12.90M | -6.88M | -46.01M | -43.64M | -13.07M | -11.40M | -8.40M | -22.85M | -20.21M | -10.38M | -20.88M | -20.94M | -39.00M | -31.74M | -28.71M | -36.44M | -31.79M | -33.56M | -26.50M | -11.91M | -16.04M | -15.13M | -9.65M | -10.57M | -6.91M | -10.36M | -13.12M | -13.36M | -13.29M | -18.36M | -11.46M | -10.97M | -5.94M | -9.93M | -8.98M | -4.76M | -6.51M |
|
Return on Sales
|
0.06% | 0.06% | 0.07% | 0.04% | 0.04% | 0.06% | 0.07% | 0.03% | 0.05% | 0.05% | 0.03% | 0.00% | 0.01% | -0.09% | 0.00% | 0.01% | 0.04% | 0.05% | 0.00% | 0.02% | 0.02% | 0.02% | 0.03% | 0.01% | 0.02% | 0.01% | -0.41% | -0.11% | -0.11% | -0.11% | | 0.40% | -0.10% | -0.16% | 0.02% | -0.23% | -0.11% | -0.12% | 0.13% | -0.01% | -0.03% | 0.02% | -0.04% | 0.21% | 0.09% | 0.03% | 0.07% | 0.09% | 0.13% | 0.40% | -0.02% | 0.01% | 0.01% | -0.04% | -0.01% | -0.62% | 0.00% | -0.05% | -0.22% | -0.01% | -0.03% |
|
Return on Capital Employed
|
| | | | | 0.11% | 0.11% | 0.10% | | | | 0.12% | 0.10% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.05% | -0.54% | -0.64% | -0.67% | -0.96% | -0.07% | -0.28% | -0.46% | -0.38% | -0.39% | -0.46% | -0.53% | -0.64% | -0.92% | -0.42% | -0.43% | | -0.41% | -0.36% | | -0.30% | -0.13% | -0.09% | 0.01% | 0.06% | 0.11% | 0.19% | 0.21% | 0.22% | 0.21% | 0.15% | 0.13% | 0.12% | 0.05% | | 0.05% | 0.05% | -0.01% | | 0.03% | |
|
Return on Invested Capital
|
| | | | | 0.08% | 0.08% | 0.08% | | | | | 0.09% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 1.24% | -0.58% | -0.79% | -0.82% | -0.90% | -0.06% | -0.74% | 115.59% | -38.09% | -9.01% | 2.28% | 0.22% | 3.08% | 1.88% | -43.12% | 0.96% | | 0.63% | 0.25% | | 0.28% | 0.02% | -0.05% | -0.05% | -0.20% | -0.31% | -0.58% | -0.70% | -0.82% | 9.54% | 1.42% | 1.39% | 2.44% | 0.14% | | 0.14% | 0.14% | -0.02% | | 0.06% | |
|
Return on Assets
|
| | | | | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.01% | 0.00% | 0.00% | -0.02% | -0.02% | -0.01% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | -0.14% | -0.21% | -0.24% | -0.25% | | 0.25% | 0.21% | 0.14% | 0.15% | -0.22% | -0.17% | -0.15% | -0.13% | -0.01% | -0.02% | 0.04% | -0.02% | 0.07% | 0.13% | 0.14% | 0.18% | 0.12% | 0.15% | 0.32% | 0.28% | 0.25% | 0.20% | -0.01% | -0.01% | -0.26% | -0.27% | -0.29% | -0.30% | -0.03% | -0.03% |
|
Return on Equity
|
| | | | | 0.10% | 0.10% | 0.10% | 0.09% | 0.06% | 0.02% | 0.00% | 0.01% | -0.03% | -0.03% | -0.03% | -0.02% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.07% | 0.07% | 0.07% | 0.06% | -0.66% | 72.42% | 9.92% | 7.90% | | -1.85% | -6.55% | -1.24% | -0.93% | 1.12% | 0.66% | 0.48% | 0.34% | 0.02% | 0.05% | -0.09% | 0.04% | -0.17% | -0.35% | -0.47% | -0.88% | -0.72% | -1.09% | 12.20% | 1.64% | 1.39% | 1.08% | -0.08% | -0.04% | -1.44% | -1.43% | -1.41% | -1.40% | -0.12% | -0.13% |