|
Gross Margin
|
11.89% | 12.30% | 12.25% | 11.26% | 10.77% | 11.30% | 8.18% | 9.90% | 10.29% | 10.43% | 8.33% | 10.32% | 9.11% | 10.62% | 9.31% | 11.05% | | | | | 13.66% | 12.94% | 16.45% | 17.57% | 16.75% | 13.14% | 15.04% | 22.91% | 30.55% | 28.66% | 5.36% | 7.46% | 5.28% | 2.12% | 31.05% | 30.50% | 29.70% | 29.34% | 29.05% | 30.38% | 29.96% | 29.71% | 31.72% | 31.36% | 27.53% | 24.59% | 24.36% | 25.04% | 25.18% | 17.58% | 18.59% | 20.42% | 21.73% | 23.11% | 26.15% | 30.30% | 32.10% | 32.18% | 34.47% | 32.82% | 32.30% | 28.75% | 29.49% | 32.66% | 32.78% | 30.54% | 32.33% |
|
EBT Margin
|
-2.36% | -0.88% | -2.00% | -0.29% | 0.74% | 1.60% | 1.97% | 0.19% | -0.74% | -1.07% | -0.80% | -0.81% | -3.00% | -0.46% | -0.11% | -0.91% | | | | | -0.64% | 0.68% | 0.23% | -0.27% | 2.10% | 2.49% | 0.67% | 0.21% | 2.99% | 4.16% | 0.88% | 3.01% | 2.85% | 2.46% | 1.22% | -1.63% | -0.52% | 2.84% | 3.26% | 1.16% | 0.36% | -0.48% | -1.03% | -5.08% | -4.00% | -1.26% | 1.40% | 2.71% | 3.39% | 6.90% | 2.84% | 2.32% | 3.64% | -9.58% | 0.89% | 0.70% | -1.43% | 0.75% | 1.14% | 0.23% | 0.33% | 0.71% | 1.67% | 3.66% | 2.71% | 5.04% | 2.04% |
|
EBIT Margin
|
-2.10% | -0.53% | 4.27% | -0.16% | 0.90% | 1.71% | 2.04% | 0.55% | -0.85% | -0.93% | -0.69% | -0.64% | -1.89% | -0.27% | 4.04% | -0.75% | | | | | -0.29% | 1.07% | 1.02% | 0.63% | 2.80% | 2.97% | 1.28% | 1.05% | 4.13% | 5.22% | 2.27% | 4.44% | 4.06% | 3.49% | 2.02% | -0.89% | 0.09% | 3.72% | 3.99% | 2.11% | 1.26% | -0.04% | -0.22% | -4.35% | -3.42% | -0.88% | 1.85% | 2.79% | 3.80% | 2.36% | 3.17% | 2.66% | 4.01% | 2.09% | 2.42% | 1.99% | 0.44% | 0.31% | 2.44% | 1.38% | 2.52% | 1.87% | 2.35% | 4.28% | 3.93% | 2.00% | 1.75% |
|
EBITDA Margin
|
-2.10% | -0.53% | 4.27% | -0.16% | 0.90% | 1.71% | 2.04% | 0.05% | -0.61% | -1.10% | -1.14% | -1.06% | -1.76% | -0.90% | -6.26% | -0.93% | | | | | -0.29% | 1.07% | 1.02% | 0.63% | 2.80% | 2.97% | 1.28% | 1.05% | 4.13% | 5.22% | 2.27% | 4.44% | 4.06% | 3.49% | 2.02% | -0.89% | 0.09% | 3.72% | 3.99% | 2.11% | 1.26% | -0.04% | -0.22% | -4.35% | -3.42% | -0.88% | 1.85% | 2.79% | 3.80% | 2.36% | 3.17% | 2.66% | 4.01% | 2.09% | 2.42% | 1.99% | 0.44% | 0.31% | 2.44% | 1.38% | 2.52% | 1.87% | 2.35% | 4.28% | 3.93% | 2.00% | 1.75% |
|
Operating Margin
|
-2.10% | -0.53% | 4.27% | -0.16% | 0.90% | 1.71% | 2.04% | 0.55% | -0.85% | -0.93% | -0.69% | -0.64% | -1.89% | -0.27% | 4.04% | -0.75% | | | | | -0.29% | 1.07% | 1.02% | 0.63% | 2.80% | 2.97% | 1.28% | 1.05% | 4.13% | 5.22% | 2.27% | 4.44% | 4.06% | 3.49% | 2.02% | -0.89% | 0.09% | 3.72% | 3.99% | 2.11% | 1.26% | -0.04% | -0.22% | -4.35% | -3.42% | -0.88% | 1.85% | 2.79% | 3.80% | 2.36% | 3.17% | 2.66% | 4.01% | 2.09% | 2.42% | 1.99% | 0.44% | 0.31% | 2.44% | 1.38% | 2.52% | 1.87% | 2.35% | 4.28% | 3.93% | 2.00% | 1.75% |
|
Net Margin
|
-1.68% | -0.71% | 4.13% | 0.32% | 0.53% | 0.79% | 0.49% | 0.02% | 0.63% | -1.12% | -1.05% | -1.07% | | -0.65% | -0.87% | -0.94% | | | | | -0.93% | 0.34% | -0.30% | -1.13% | 1.36% | 1.40% | 0.23% | -0.66% | 1.13% | 15.47% | -0.46% | 0.85% | 0.85% | 0.18% | 9.38% | -1.94% | -0.72% | 0.64% | 1.89% | 0.13% | -0.89% | -2.73% | -1.37% | -5.82% | -7.95% | 1.82% | 0.31% | 1.33% | 1.93% | 5.97% | 1.77% | 1.21% | 2.64% | -10.41% | 0.50% | 0.33% | -1.17% | 1.21% | 0.50% | 0.32% | -0.59% | 0.30% | 0.64% | 2.63% | 1.65% | 4.55% | 0.57% |
|
FCF Margin
|
5.34% | -0.39% | 4.29% | 0.87% | -1.92% | 2.47% | 1.22% | 1.31% | -1.57% | -1.34% | 0.73% | -0.53% | -0.83% | -0.18% | 2.51% | -3.00% | | | | | -7.83% | -6.16% | -3.12% | -2.24% | 9.93% | 0.64% | 0.82% | 6.80% | -3.42% | 2.18% | 10.24% | -3.87% | 12.18% | 1.83% | 4.41% | 3.24% | -0.82% | -1.36% | 2.54% | 2.16% | 9.34% | 18.63% | -4.47% | 10.27% | -0.56% | -11.31% | -3.27% | 4.96% | -1.79% | -0.65% | 6.15% | 0.74% | 3.14% | 4.55% | 9.99% | 9.30% | 2.04% | 0.58% | 7.20% | 2.41% | 3.70% | 0.25% | 3.24% | 9.91% | 21.45% | 44.90% | -26.08% |
|
Inventory Average
|
| | | | | | | | | | 0.10M | 0.56M | 0.74M | | | | | | | | | | | | | | | | 0.39M | 0.38M | 0.36M | 0.37M | 0.35M | 0.34M | 0.35M | 0.99M | 1.83M | 2.23M | 2.44M | 2.43M | 2.37M | 3.38M | 4.22M | 4.11M | 4.07M | 3.82M | 3.77M | 3.79M | 3.62M | 3.38M | 3.40M | 3.80M | 4.13M | 4.52M | 4.94M | 5.16M | 5.21M | 5.01M | 4.77M | 4.69M | 4.66M | 4.78M | 5.01M | 4.90M | 5.21M | 5.14M | 4.58M |
|
Assets Average
|
11.81M | 11.03M | 10.39M | 10.02M | 9.82M | 10.09M | 10.94M | 11.59M | 11.43M | 11.80M | 12.49M | 12.64M | 12.64M | 12.42M | 10.78M | 8.49M | 7.64M | 7.74M | 6.77M | 5.07M | 4.62M | 10.64M | 16.67M | 16.56M | 16.98M | 20.58M | 23.02M | 28.61M | 35.04M | 35.88M | 37.66M | 37.04M | 36.70M | 38.40M | 37.24M | 38.22M | 44.65M | 49.76M | 54.93M | 57.15M | 55.31M | 57.49M | 58.25M | 54.82M | 52.33M | 57.41M | 65.63M | 69.30M | 71.44M | 94.21M | 119.08M | 126.17M | 128.11M | 126.32M | 119.05M | 105.55M | 99.55M | 98.20M | 94.17M | 94.20M | 102.73M | 109.59M | 110.93M | 112.78M | 120.17M | 148.39M | 173.43M |
|
Equity Average
|
4.59M | 4.39M | 4.24M | 4.11M | 4.19M | 4.39M | 4.56M | 4.94M | | | 4.67M | 4.48M | 4.23M | 3.92M | 2.90M | 1.89M | 1.64M | 1.38M | 0.78M | 0.27M | 0.20M | 1.55M | 2.93M | 2.84M | 2.89M | 3.25M | 3.51M | 2.11M | 0.80M | 2.38M | 3.81M | 3.74M | 7.36M | 11.12M | 11.34M | 12.14M | 13.50M | 14.60M | 15.19M | 15.40M | 15.43M | 15.15M | 14.79M | 14.16M | 12.91M | 12.44M | 12.74M | 13.00M | 13.56M | 16.02M | 18.91M | 19.73M | 20.81M | 20.09M | 18.50M | 18.77M | 18.64M | 18.70M | 19.11M | 19.35M | 19.34M | 19.37M | 19.73M | 21.07M | 22.66M | 24.46M | 27.35M |
|
Invested Capital
|
4.44M | 4.34M | 4.13M | 4.08M | 4.31M | 4.48M | 5.22M | 5.25M | | 4.94M | 5.98M | 4.50M | 4.11M | 3.89M | 2.30M | 2.08M | 1.76M | 1.51M | 0.29M | 0.25M | 0.14M | 2.95M | 2.92M | 2.77M | 3.02M | 3.47M | 3.54M | 1.62M | 1.88M | 9.30M | 4.65M | 4.54M | 11.88M | 12.08M | 12.32M | 13.68M | 15.08M | 15.92M | 16.54M | 16.59M | 16.32M | 23.27M | 15.68M | 14.47M | 18.11M | 21.13M | 23.62M | 24.77M | 26.90M | 47.76M | 43.55M | 44.41M | 44.78M | 44.72M | 39.99M | 37.60M | 37.71M | 38.68M | 36.25M | 37.97M | 41.32M | 42.51M | 39.64M | 39.13M | 33.62M | 29.60M | 47.73M |
|
Asset Utilization Ratio
|
7.01 | 7.11 | 6.92 | 6.75 | 7.10 | 7.45 | 8.09 | 8.45 | 8.87 | 8.71 | 7.88 | 7.54 | 7.49 | 7.75 | 9.16 | 11.45 | 9.84 | 6.60 | 3.23 | | 2.41 | 2.46 | 2.52 | 3.43 | 3.67 | 3.63 | 3.54 | 2.92 | 2.41 | 2.10 | 1.76 | 1.71 | 1.66 | 1.53 | 1.61 | 1.64 | 1.45 | 1.36 | 1.37 | 1.40 | 1.50 | 1.47 | 1.41 | 1.46 | 1.49 | 1.44 | 1.36 | 1.44 | 1.63 | 1.55 | 1.71 | 2.01 | 2.33 | 2.51 | 2.44 | 2.42 | 2.20 | 1.90 | 1.81 | 1.77 | 1.67 | 1.67 | 1.74 | 1.79 | 1.70 | 1.40 | 1.22 |
|
Interest Coverage Ratio
|
7.02 | 1.46 | 1.96 | 1.26 | -5.35 | 14.38 | -3.51 | 3.07 | -7.47 | -6.43 | 0.76 | -3.79 | -9.47 | -1.46 | -3.95 | -4.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.43 | 0.42 | 0.36 | 0.34 | 0.12 | 0.11 | 0.13 | 0.16 | | 0.27 | 0.20 | 0.20 | 0.22 | 0.24 | 0.15 | 0.16 | 0.18 | 0.19 | | | | 0.29 | 0.30 | 0.32 | 0.30 | 0.26 | 0.13 | 8.31 | 5.94 | 1.43 | 1.37 | 1.35 | 0.41 | 0.34 | 0.31 | 0.25 | 0.35 | 0.31 | 0.31 | 0.28 | 0.25 | 1.01 | 0.51 | 0.52 | 0.98 | 1.17 | 1.33 | 1.33 | 1.30 | 1.94 | 1.48 | 1.53 | 1.28 | 1.85 | 1.53 | 1.35 | 1.39 | 1.34 | 1.15 | 1.20 | 1.37 | 1.36 | 1.35 | 1.08 | 0.75 | 0.43 | 0.91 |
|
Debt Ratio
|
0.17 | 0.17 | 0.15 | 0.14 | 0.05 | 0.05 | 0.05 | 0.07 | | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.03 | 0.04 | 0.04 | 0.03 | | | | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.02 | 0.16 | 0.16 | 0.15 | 0.13 | 0.14 | 0.12 | 0.10 | 0.10 | 0.08 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.25 | 0.13 | 0.14 | 0.23 | 0.24 | 0.25 | 0.25 | 0.25 | 0.30 | 0.24 | 0.23 | 0.22 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.21 | 0.14 | 0.06 | 0.15 |
|
Equity Ratio
|
0.39 | 0.40 | 0.41 | 0.41 | 0.45 | 0.43 | 0.41 | 0.44 | | 0.38 | 0.37 | 0.34 | 0.33 | 0.31 | 0.22 | 0.23 | 0.20 | 0.16 | 0.05 | 0.05 | 0.03 | 0.18 | 0.18 | 0.17 | 0.17 | 0.15 | 0.16 | 0.02 | 0.03 | 0.10 | 0.10 | 0.10 | 0.29 | 0.29 | 0.32 | 0.32 | 0.29 | 0.30 | 0.26 | 0.28 | 0.28 | 0.25 | 0.26 | 0.26 | 0.24 | 0.20 | 0.19 | 0.19 | 0.19 | 0.16 | 0.16 | 0.15 | 0.17 | 0.14 | 0.17 | 0.19 | 0.18 | 0.20 | 0.21 | 0.20 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.15 | 0.16 |
|
Times Interest Earned
|
7.02 | 1.46 | 1.96 | 1.26 | -5.35 | 14.38 | -3.51 | 3.07 | -7.47 | -6.43 | 0.76 | -3.79 | -9.47 | -1.46 | -3.95 | -4.77 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | 0.02 | 0.01 | 0.01 | -0.01 | -0.01 | 0.02 | -0.03 | -0.02 | -0.09 | 0.01 | -0.01 | | | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.02 | 0.02 | 0.00 | -0.01 | 0.01 | 0.00 | -0.01 | 0.00 | 0.01 | 0.01 | 0.01 | -0.38 | -3.94 | | | | 0.09 | | | | | | | | | | | | | | | | | | | | 0.64 | 0.15 | 0.00 | 0.01 | 0.03 | -0.05 |
|
Enterprise Value
|
-2.32M | -1.58M | -1.48M | -1.35M | -0.87M | -1.27M | -1.41M | -1.22M | -0.73M | -0.64M | -0.53M | -0.55M | -0.30M | -0.24M | -0.84M | -0.29M | -0.88M | -0.54M | -0.52M | -0.97M | -0.24M | -0.66M | -0.20M | -0.19M | -0.32M | -0.94M | -0.61M | -0.39M | 0.15M | -0.24M | -0.07M | -0.04M | -1.17M | -0.32M | 0.26M | -0.07M | 0.15M | 0.10M | -0.04M | -0.70M | -0.68M | -1.54M | -0.99M | -1.31M | -2.06M | -2.75M | -1.83M | -3.51M | -2.93M | -6.23M | -5.19M | -3.43M | -3.84M | -6.59M | -4.16M | -2.31M | -2.77M | -2.46M | -1.58M | -2.03M | -3.30M | -3.08M | -2.35M | -3.00M | -3.91M | -12.04M | -2.50M |
|
Return on Sales
|
-0.02% | -0.01% | -0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.01% | -0.01% | 0.00% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | -0.01% | -0.05% | -0.07% | 0.03% | 0.01% | 0.02% | 0.02% | 0.06% | 0.02% | 0.02% | 0.03% | -0.10% | 0.01% | 0.00% | -0.01% | -0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.03% | 0.02% | 0.04% | 0.01% |
|
Return on Capital Employed
|
-0.11% | -0.10% | 0.04% | 0.05% | 0.16% | 0.28% | 0.26% | 0.22% | | 0.07% | -0.08% | -0.14% | -0.18% | -0.17% | 0.15% | 0.20% | | | | | 3.25% | -0.52% | 0.03% | 0.10% | 0.25% | 1.15% | 0.35% | 0.17% | 0.12% | 0.13% | 0.12% | 0.14% | 0.18% | 0.14% | 0.13% | 0.09% | 0.05% | 0.04% | 0.08% | 0.09% | 0.11% | 0.07% | 0.02% | -0.02% | -0.06% | -0.09% | -0.05% | 0.02% | 0.10% | 0.27% | 0.16% | 0.20% | 0.21% | 0.23% | 0.17% | 0.15% | 0.10% | 0.07% | 0.06% | 0.05% | 0.09% | 0.10% | 0.09% | 0.13% | 0.16% | 0.23% | 0.14% |
|
Return on Invested Capital
|
| | | | | -0.32% | 0.15% | 0.16% | | | -0.05% | -0.07% | -0.12% | -0.11% | 0.37% | 0.55% | | | | | 21.96% | 6.61% | 0.05% | 0.01% | 0.28% | 0.41% | 0.41% | 0.64% | 0.94% | 0.94% | 0.77% | 1.15% | 0.64% | 0.11% | 0.12% | 0.07% | 0.05% | 0.04% | 0.06% | 0.09% | 0.09% | 0.05% | -0.11% | -0.04% | -0.11% | -0.07% | -0.04% | 0.03% | 0.11% | 0.09% | 0.11% | 0.13% | 0.16% | -8.73% | 0.37% | 0.24% | 0.11% | -0.07% | -0.07% | -0.12% | -0.03% | 0.05% | 0.06% | 0.09% | 0.13% | 0.16% | 0.12% |
|
Return on Assets
|
-0.23% | -0.24% | -0.10% | -0.09% | -0.04% | -0.01% | 0.06% | 0.06% | 0.04% | 0.02% | -0.03% | -0.04% | -0.04% | -0.04% | -0.06% | -0.05% | -0.05% | -0.03% | | | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.01% | 0.00% | -0.02% | -0.05% | -0.03% | -0.02% | 0.00% | 0.03% | 0.06% | 0.06% | 0.06% | 0.07% | -0.02% | -0.03% | -0.04% | -0.07% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% |
|
Return on Equity
|
-0.60% | -0.61% | -0.24% | -0.23% | -0.10% | -0.02% | 0.14% | 0.14% | | | -0.07% | -0.12% | -0.11% | -0.14% | -0.21% | -0.20% | -0.23% | -0.16% | | | -0.13% | -0.03% | -0.02% | -0.05% | -0.05% | -0.08% | -0.07% | -0.16% | -0.38% | -0.09% | -0.05% | -0.02% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | 0.02% | 0.04% | 0.07% | 0.06% | 0.04% | 0.00% | -0.08% | -0.19% | -0.14% | -0.11% | 0.01% | 0.17% | 0.32% | 0.35% | 0.37% | 0.41% | -0.11% | -0.19% | -0.24% | -0.38% | -0.03% | -0.03% | -0.03% | -0.02% | 0.03% | 0.05% | 0.10% | 0.14% | 0.22% | 0.20% |