|
Gross Margin
|
13.99% | 12.18% | 7.27% | 15.88% | 13.88% | 15.87% | 14.37% | 16.65% | 17.22% | 17.01% | 13.97% | 16.82% | 16.62% | 16.41% | 13.08% | 16.66% | | | | | | | | 16.28% | 14.58% | 16.33% | 15.56% | 16.13% | 16.93% | 19.23% | 20.12% | 19.39% | 20.28% | 20.23% | 19.95% | 18.71% | 22.60% | 22.15% | 22.64% | 22.89% | 20.63% | 18.03% | 21.80% | 20.05% | 20.60% | 20.86% | 23.36% | 24.36% | 19.90% | 18.09% | 18.55% | 16.85% | 17.36% | 21.42% | 18.13% | 18.11% | 18.80% |
|
EBT Margin
|
1.18% | 3.60% | -6.94% | 1.53% | 2.45% | 6.35% | 1.47% | 3.56% | 7.81% | 6.69% | 2.03% | 5.64% | 6.98% | 7.28% | 3.52% | 5.99% | | | | | | | | 8.17% | 5.45% | 6.92% | 4.94% | 4.11% | 5.95% | 6.84% | 6.99% | 8.07% | 9.41% | 8.48% | 6.86% | 8.26% | 11.31% | 9.51% | 7.86% | 11.49% | 6.67% | 7.26% | 8.89% | 8.31% | 8.45% | 8.61% | 8.80% | 10.10% | 8.91% | 6.21% | 4.99% | 5.69% | 5.94% | 10.02% | 6.73% | 8.39% | 7.79% |
|
EBIT Margin
|
2.37% | 4.42% | -5.53% | 2.70% | 3.50% | 7.07% | 2.62% | 4.60% | 7.81% | 6.69% | 2.03% | 5.64% | 6.98% | 7.28% | 3.52% | 5.99% | | | | | | | | 8.17% | 5.45% | 6.92% | 4.94% | 4.92% | 6.57% | 7.63% | 7.58% | 8.75% | 9.93% | 9.17% | 7.65% | 8.98% | 11.90% | 10.15% | 8.42% | 12.08% | 7.21% | 7.97% | 9.47% | 8.87% | 8.92% | 9.15% | 9.19% | 10.50% | 9.48% | 6.75% | 5.44% | 6.16% | 6.43% | 10.81% | 7.48% | 9.05% | 8.25% |
|
EBITDA Margin
|
0.82% | 2.37% | -4.01% | 1.21% | 1.63% | 4.24% | 1.01% | 1.46% | 7.81% | 6.69% | 2.03% | 5.64% | 6.98% | 7.28% | 3.52% | 5.99% | | | | | | | | 8.17% | 5.45% | 6.92% | 4.94% | 3.33% | 4.52% | 5.22% | 4.40% | 6.05% | 7.19% | 6.48% | 3.01% | 6.24% | 8.65% | 7.22% | 5.33% | 8.62% | 5.34% | 5.56% | 8.98% | 6.16% | 6.16% | 6.60% | 7.23% | 7.51% | 6.58% | 4.96% | 4.18% | 6.16% | 6.43% | 10.81% | 7.48% | 9.05% | 8.25% |
|
Operating Margin
|
2.37% | 4.42% | -5.53% | 2.70% | 3.50% | 7.07% | 2.62% | 4.60% | 7.81% | 6.69% | 2.03% | 5.64% | 6.98% | 7.28% | 3.52% | 5.99% | | | | | | | | 8.17% | 5.45% | 6.92% | 4.94% | 4.92% | 6.57% | 7.63% | 7.58% | 8.75% | 9.93% | 9.17% | 7.65% | 8.98% | 11.90% | 10.15% | 8.42% | 12.08% | 7.21% | 7.97% | 9.47% | 8.87% | 8.92% | 9.15% | 9.19% | 10.50% | 9.48% | 6.75% | 5.44% | 6.16% | 6.43% | 10.81% | 7.48% | 9.05% | 8.25% |
|
Net Margin
|
0.74% | 2.31% | -4.09% | 1.33% | 1.56% | 4.19% | 0.94% | 1.85% | 7.81% | 6.69% | 2.03% | 5.64% | 6.98% | 7.28% | 3.52% | 5.99% | | | | | | | | 8.17% | 5.45% | 6.92% | 4.94% | 3.23% | 4.45% | 5.12% | 5.20% | 5.93% | 7.09% | 6.36% | 5.02% | 6.09% | 8.51% | 7.07% | 5.97% | 8.50% | 5.23% | 5.43% | 6.76% | 6.15% | 6.16% | 6.60% | 5.79% | 7.51% | 6.58% | 4.96% | 3.45% | 4.22% | 4.52% | 7.72% | 4.10% | 6.27% | 5.70% |
|
FCF Margin
|
2.94% | -2.38% | -21.92% | 19.93% | 6.61% | 6.69% | -28.33% | 15.98% | 4.90% | 19.79% | -26.72% | 11.81% | 2.46% | 8.50% | -24.40% | 10.40% | | | | | | | | 9.53% | 11.94% | -13.54% | 13.66% | 5.35% | 11.08% | -4.09% | 17.37% | 8.88% | 11.55% | -11.07% | 11.85% | 6.79% | 15.64% | 5.02% | 8.83% | -1.86% | 4.16% | -14.51% | 10.57% | 9.79% | 12.69% | -1.14% | 20.12% | 6.79% | 11.81% | -0.49% | 9.05% | -1.07% | -0.89% | -14.40% | 8.56% | 2.43% | 12.72% |
|
Inventory Average
|
| 138.29M | 159.42M | 143.49M | 121.19M | 134.69M | 166.40M | 161.63M | 140.50M | 151.33M | 167.40M | 162.73M | 158.39M | 172.83M | 192.83M | 190.45M | 177.13M | 196.69M | 225.16M | 187.79M | 164.92M | 192.03M | 191.91M | 173.86M | 166.86M | 176.60M | 179.57M | 177.70M | 176.37M | 175.31M | 167.97M | 156.74M | 164.40M | 180.43M | 180.29M | 161.22M | 152.87M | 153.56M | 149.88M | 150.30M | 165.67M | 194.93M | 207.99M | 198.48M | 182.59M | 181.71M | 181.64M | 173.86M | 186.06M | 204.00M | 203.62M | 195.56M | 200.20M | 231.82M | 256.20M | 244.66M | 235.07M |
|
Assets Average
|
| 386.00M | 400.07M | 371.74M | 347.89M | 367.97M | 394.42M | 384.30M | 371.48M | 387.85M | 396.82M | 381.96M | 374.00M | 394.56M | 412.96M | 402.34M | 391.77M | 418.12M | 451.20M | 417.00M | 392.29M | 409.00M | 405.19M | 394.00M | 408.27M | 426.43M | 421.05M | 415.64M | 413.43M | 410.59M | 400.53M | 392.26M | 396.46M | 415.20M | 419.08M | 402.11M | 397.16M | 394.89M | 395.34M | 402.81M | 416.94M | 440.15M | 450.42M | 444.02M | 433.35M | 435.50M | 435.17M | 425.07M | 454.66M | 488.19M | 503.75M | 517.47M | 532.31M | 567.61M | 593.79M | 598.14M | 608.21M |
|
Equity Average
|
| 184.01M | 184.12M | 182.60M | 185.10M | 191.34M | 197.12M | 199.54M | 204.96M | 207.99M | 207.54M | 211.66M | 218.91M | 219.40M | 218.41M | 223.68M | 230.15M | 229.99M | 230.20M | 233.97M | 226.87M | 223.25M | 231.13M | 227.00M | 222.55M | 231.33M | 239.54M | 232.17M | 227.36M | 238.90M | 249.49M | 244.30M | 231.48M | 236.09M | 240.75M | 230.77M | 233.65M | 237.46M | 236.70M | 235.33M | 234.98M | 248.29M | 266.80M | 273.99M | 272.41M | 283.99M | 292.26M | 289.79M | 297.30M | 314.52M | 322.21M | 316.71M | 318.22M | 336.12M | 353.65M | 361.74M | 366.45M |
|
Invested Capital
|
218.16M | 229.01M | 254.34M | 236.95M | 225.59M | 221.18M | 248.43M | 249.94M | 257.11M | 254.40M | 254.49M | 257.66M | 264.03M | 256.97M | 240.13M | 265.84M | 251.88M | 244.30M | 251.11M | 237.42M | 232.13M | 288.13M | 264.92M | 254.99M | 256.57M | 292.67M | 254.84M | 273.29M | 257.91M | 279.52M | 264.68M | 250.09M | 242.41M | 281.44M | 247.77M | 267.47M | 253.18M | 256.91M | 251.44M | 273.43M | 277.69M | 320.64M | 287.21M | 311.79M | 298.47M | 320.14M | 299.98M | 293.38M | 339.29M | 353.90M | 329.71M | 357.95M | 375.38M | 436.21M | 369.96M | 388.96M | 396.30M |
|
Asset Utilization Ratio
|
| | | 1.81 | 1.97 | 1.86 | 1.78 | 1.82 | 1.94 | 1.84 | 1.82 | 1.92 | 1.96 | 1.88 | 1.82 | 1.94 | 1.54 | 0.90 | 0.45 | | | | | 0.55 | 1.16 | 1.59 | 2.11 | 2.11 | 2.11 | 2.12 | 2.19 | 2.27 | 2.23 | 2.15 | 2.10 | 2.17 | 2.16 | 2.17 | 2.17 | 2.17 | 2.14 | 2.06 | 2.12 | 2.21 | 2.32 | 2.35 | 2.30 | 2.31 | 2.20 | 2.11 | 2.12 | 2.14 | 2.10 | 1.95 | 1.86 | 1.89 | 1.88 |
|
Interest Coverage Ratio
|
2.41 | 6.02 | -4.59 | -0.40 | 4.10 | 12.11 | 2.95 | 5.66 | | | | | | | | | | | | | | | | | | | | 11.44 | 20.85 | 19.55 | 27.60 | 36.59 | 56.24 | 33.50 | 33.24 | 41.94 | 73.93 | 68.28 | 56.90 | 73.69 | 43.48 | 32.81 | 40.76 | 33.91 | 39.78 | 39.53 | 65.04 | 108.27 | 26.16 | 23.38 | 30.41 | 32.96 | 25.09 | 26.73 | 16.66 | 27.46 | 51.64 |
|
Debt to Equity
|
0.43 | 0.45 | 0.62 | 0.49 | 0.43 | 0.34 | 0.55 | 0.41 | 0.35 | 0.23 | 0.37 | 0.30 | 0.27 | 0.29 | 0.42 | 0.34 | 0.23 | 0.28 | 0.46 | 0.13 | 0.18 | 0.39 | 0.23 | 0.28 | 0.27 | 0.36 | 0.24 | 0.35 | 0.21 | 0.23 | 0.11 | 0.15 | 0.13 | 0.22 | 0.18 | 0.26 | 0.09 | 0.16 | 0.08 | 0.24 | 0.19 | 0.29 | 0.17 | 0.19 | 0.11 | 0.12 | 0.03 | 0.05 | 0.13 | 0.12 | 0.08 | 0.17 | 0.17 | 0.28 | 0.20 | 0.22 | 0.10 |
|
Debt Ratio
|
0.22 | 0.20 | 0.29 | 0.26 | 0.23 | 0.17 | 0.27 | 0.22 | 0.20 | 0.12 | 0.20 | 0.17 | 0.16 | 0.15 | 0.23 | 0.19 | 0.14 | 0.14 | 0.24 | 0.08 | 0.10 | 0.21 | 0.14 | 0.16 | 0.14 | 0.20 | 0.14 | 0.19 | 0.12 | 0.14 | 0.07 | 0.09 | 0.08 | 0.13 | 0.10 | 0.15 | 0.06 | 0.10 | 0.05 | 0.14 | 0.11 | 0.16 | 0.11 | 0.11 | 0.07 | 0.08 | 0.02 | 0.03 | 0.08 | 0.08 | 0.05 | 0.10 | 0.10 | 0.16 | 0.12 | 0.14 | 0.06 |
|
Equity Ratio
|
0.50 | 0.46 | 0.46 | 0.52 | 0.54 | 0.50 | 0.50 | 0.54 | 0.56 | 0.51 | 0.53 | 0.57 | 0.60 | 0.52 | 0.54 | 0.57 | 0.60 | 0.51 | 0.51 | 0.62 | 0.54 | 0.55 | 0.59 | 0.56 | 0.53 | 0.55 | 0.58 | 0.53 | 0.57 | 0.60 | 0.65 | 0.60 | 0.57 | 0.56 | 0.58 | 0.56 | 0.61 | 0.59 | 0.61 | 0.56 | 0.57 | 0.56 | 0.62 | 0.61 | 0.65 | 0.66 | 0.69 | 0.68 | 0.63 | 0.65 | 0.63 | 0.60 | 0.60 | 0.59 | 0.60 | 0.61 | 0.60 |
|
Times Interest Earned
|
2.41 | 6.02 | -4.59 | -0.40 | 4.10 | 12.11 | 2.95 | 5.66 | | | | | | | | | | | | | | | | | | | | 11.44 | 20.85 | 19.55 | 27.60 | 36.59 | 56.24 | 33.50 | 33.24 | 41.94 | 73.93 | 68.28 | 56.90 | 73.69 | 43.48 | 32.81 | 40.76 | 33.91 | 39.78 | 39.53 | 65.04 | 108.27 | 26.16 | 23.38 | 30.41 | 32.96 | 25.09 | 26.73 | 16.66 | 27.46 | 51.64 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | 0.74 | 1.59 | | | 1.38 | | | | 2.66 | | | | 1.77 | 0.81 | | 0.47 | 2.01 | | 2.76 | | -8.21 | | | | 1.05 | 0.33 | | 0.37 | 1.46 | | | 0.48 | -8.23 | | | | 2.41 | |
|
Enterprise Value
|
-0.87M | -3.70M | -0.80M | -1.32M | -1.71M | -3.56M | -2.67M | -2.46M | -2.47M | -15.28M | -1.51M | -0.83M | -1.20M | -9.82M | -1.20M | -1.88M | -1.71M | -4.36M | -2.06M | -1.36M | -2.03M | -1.85M | -1.96M | -0.87M | -3.05M | -1.01M | -1.45M | -1.22M | -2.58M | -1.09M | -1.59M | -0.89M | -1.39M | -0.99M | -1.53M | -0.74M | -1.76M | -1.04M | -0.67M | -0.54M | -1.03M | -0.67M | -0.41M | -0.30M | -0.62M | -0.36M | -1.95M | -0.84M | -1.98M | -0.38M | -0.48M | -0.44M | -0.34M | -1.29M | -0.58M | -0.71M | -2.40M |
|
Return on Sales
|
0.01% | 0.02% | -0.04% | 0.01% | 0.02% | 0.04% | 0.01% | 0.02% | 0.08% | 0.07% | 0.02% | 0.06% | 0.07% | 0.07% | 0.04% | 0.06% | 0.06% | 0.05% | 0.06% | | | | | 0.08% | 0.05% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.05% | 0.06% | 0.09% | 0.07% | 0.06% | 0.09% | 0.05% | 0.05% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.08% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | 0.08% | 0.04% | 0.06% | 0.06% |
|
Return on Capital Employed
|
| | | 0.04% | 0.05% | 0.08% | 0.12% | 0.12% | 0.16% | 0.17% | 0.15% | 0.15% | 0.15% | 0.17% | 0.16% | 0.16% | | | | | | | | 0.19% | 0.19% | 0.20% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.23% | 0.27% | 0.28% | 0.26% | 0.28% | 0.27% | 0.29% | 0.29% | 0.34% | 0.29% | 0.27% | 0.27% | 0.26% | 0.27% | 0.28% | 0.26% | 0.28% | 0.29% | 0.25% | 0.23% | 0.21% | 0.18% | 0.20% | 0.19% | 0.21% | 0.22% |
|
Return on Invested Capital
|
| | | 0.04% | 0.05% | 0.06% | 0.09% | 0.08% | | | | | | | | | | | | | | | | | | | | 0.14% | 0.16% | 0.15% | 0.16% | 0.20% | 0.23% | 0.23% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.27% | 0.23% | 0.20% | 0.22% | 0.21% | 0.22% | 0.23% | 0.21% | 0.23% | 0.22% | 0.19% | 0.19% | 0.17% | 0.14% | 0.15% | 0.15% | 0.18% | 0.19% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.02% | 0.04% | 0.04% | 0.07% | 0.08% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.09% | 0.04% | 0.03% | | | | | 0.04% | 0.08% | 0.11% | 0.13% | 0.11% | 0.10% | 0.09% | 0.10% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.14% | 0.13% | 0.14% | 0.13% | 0.14% | 0.15% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% |
|
Return on Equity
|
| | | 0.02% | 0.02% | 0.04% | 0.08% | 0.08% | 0.14% | 0.16% | 0.17% | 0.20% | 0.18% | 0.19% | 0.21% | 0.21% | 0.15% | 0.08% | 0.05% | | | | | 0.08% | 0.14% | 0.20% | 0.23% | 0.19% | 0.19% | 0.16% | 0.16% | 0.19% | 0.22% | 0.23% | 0.22% | 0.23% | 0.24% | 0.24% | 0.25% | 0.28% | 0.25% | 0.23% | 0.23% | 0.21% | 0.23% | 0.23% | 0.21% | 0.22% | 0.22% | 0.20% | 0.18% | 0.17% | 0.15% | 0.16% | 0.16% | 0.18% | 0.19% |