|
Gross Margin
|
7.07% | 7.69% | 8.91% | 9.09% | 8.78% | 8.60% | 9.16% | 8.80% | 7.62% | 7.78% | 7.56% | 7.69% | 8.09% | 8.93% | 8.04% | 7.46% | 7.68% | 8.10% | 8.06% | 8.23% | 6.85% | 7.19% | 8.47% | 7.29% | 7.08% | 6.68% | 6.88% | 7.31% | 9.22% | 9.25% | 8.38% | 9.66% | 5.33% | 6.61% | 9.22% | 9.16% | 7.22% | 7.83% | 8.87% | 10.01% | 8.11% | 8.17% | 7.89% | 8.54% | 6.31% | 6.55% | 7.18% | 8.01% | 7.89% | 8.17% |
|
EBT Margin
|
5.41% | 2.91% | 4.38% | 3.69% | 3.58% | 4.26% | 4.80% | 4.32% | 3.12% | 3.06% | 3.41% | 3.66% | 6.00% | 4.88% | 4.24% | 3.97% | 4.28% | 4.10% | 4.62% | 3.69% | 2.44% | 3.03% | 4.68% | 2.73% | 2.78% | 2.87% | 2.96% | -0.38% | 6.01% | 5.80% | 4.51% | 5.33% | 1.21% | 2.13% | 4.94% | 4.10% | 3.00% | 3.25% | 4.51% | 5.34% | 3.02% | 2.68% | -3.00% | 3.13% | 0.77% | 0.97% | 1.91% | 3.34% | 3.01% | 2.05% |
|
EBIT Margin
|
5.30% | 2.69% | 4.32% | 3.88% | 3.82% | 4.19% | 5.23% | 4.50% | 3.45% | 3.35% | 3.31% | 3.99% | 5.66% | 5.32% | 4.10% | 3.39% | 3.76% | 3.92% | 3.92% | 4.07% | 2.65% | 3.59% | 4.62% | 3.24% | 3.55% | 2.83% | 3.60% | 0.56% | 5.37% | 5.05% | 4.72% | 5.19% | 1.63% | 2.19% | 5.51% | 5.51% | 3.34% | 4.00% | 5.20% | 6.34% | 4.45% | 3.94% | -1.51% | 4.56% | 2.44% | 2.30% | 3.13% | 4.33% | 3.95% | 3.15% |
|
EBITDA Margin
|
5.30% | 2.69% | 4.32% | 3.88% | 3.82% | 4.19% | 5.23% | 4.50% | 3.45% | 3.35% | 3.31% | 3.99% | 5.66% | 5.32% | 4.10% | 3.39% | 3.76% | 3.92% | 3.92% | 4.07% | 2.65% | 3.59% | 4.62% | 3.24% | 3.55% | 2.83% | 3.60% | 0.56% | 5.37% | 5.05% | 4.72% | 5.19% | 1.63% | 2.19% | 5.51% | 5.51% | 3.34% | 4.00% | 5.20% | 6.34% | 4.45% | 3.94% | -1.51% | 4.56% | 2.44% | 2.30% | 3.13% | 4.33% | 3.95% | 3.15% |
|
Operating Margin
|
5.30% | 2.69% | 4.32% | 3.88% | 3.82% | 4.19% | 5.23% | 4.50% | 3.45% | 3.35% | 3.31% | 3.99% | 5.66% | 5.32% | 4.10% | 3.39% | 3.76% | 3.92% | 3.92% | 4.07% | 2.65% | 3.59% | 4.62% | 3.24% | 3.55% | 2.83% | 3.60% | 0.56% | 5.37% | 5.05% | 4.72% | 5.19% | 1.63% | 2.19% | 5.51% | 5.51% | 3.34% | 4.00% | 5.20% | 6.34% | 4.45% | 3.94% | -1.51% | 4.56% | 2.44% | 2.30% | 3.13% | 4.33% | 3.95% | 3.15% |
|
Net Margin
|
4.38% | 2.87% | 3.42% | 2.69% | 2.65% | 3.00% | 3.48% | 3.68% | 2.23% | 2.20% | 3.49% | 2.62% | 4.47% | 3.39% | 3.48% | 3.37% | 3.35% | -3.23% | 3.82% | 2.09% | 1.91% | 2.50% | 3.78% | 2.36% | 2.11% | 2.15% | 2.13% | -0.44% | 5.07% | 4.70% | 3.37% | 4.39% | 0.88% | 1.62% | 3.70% | 2.66% | 2.34% | 2.45% | 3.38% | 3.87% | 2.45% | 1.97% | -1.43% | 1.75% | 0.84% | 0.96% | 1.02% | 1.73% | 2.76% | 1.07% |
|
FCF Margin
|
0.99% | 5.87% | 3.72% | -0.19% | -5.98% | 0.85% | 1.07% | 1.60% | -5.53% | 4.26% | 1.48% | 1.02% | 1.66% | 1.42% | 1.12% | 1.60% | -2.49% | 1.16% | 0.95% | 5.40% | -5.53% | 0.63% | -6.80% | 0.88% | 8.94% | -3.48% | 2.19% | 3.72% | 3.79% | 14.19% | 7.41% | 3.24% | -7.08% | -19.97% | -13.70% | -6.16% | -19.58% | -7.81% | -2.03% | 4.08% | 0.37% | -10.43% | 7.05% | 9.18% | 8.58% | 6.45% | 7.22% | 17.99% | -1.10% | -2.84% |
|
Inventory Average
|
| | | | 118.38M | 122.55M | 123.65M | 124.00M | 128.88M | 130.22M | 129.98M | 132.48M | 136.05M | 138.98M | 141.33M | 144.27M | 154.62M | 172.25M | 186.55M | 197.42M | 195.08M | 197.79M | 210.10M | 208.52M | 202.30M | 201.58M | 200.68M | 209.00M | 210.26M | 187.95M | 177.78M | 190.76M | 231.26M | 283.16M | 321.28M | 367.00M | 422.58M | 468.53M | 487.85M | 469.24M | 466.27M | 468.98M | 425.97M | 367.16M | 336.69M | 320.76M | 301.42M | 285.05M | 273.11M | 277.21M |
|
Assets Average
|
| | | | 413.06M | 440.57M | 464.15M | 473.90M | 479.81M | 480.16M | 496.36M | 509.66M | 520.29M | 526.69M | 528.25M | 544.04M | 565.22M | 580.01M | 602.79M | 614.91M | 635.82M | 681.77M | 731.28M | 763.00M | 752.00M | 748.93M | 758.11M | 766.54M | 777.60M | 783.11M | 780.54M | 794.65M | 826.16M | 860.75M | 918.32M | 994.59M | 1,068.77M | 1,148.54M | 1,232.13M | 1,264.33M | 1,261.44M | 1,270.10M | 1,268.93M | 1,234.37M | 1,178.49M | 1,111.75M | 1,074.50M | 1,075.93M | 1,077.61M | 1,080.69M |
|
Equity Average
|
| | | | 124.63M | -4.89M | -9.64M | 149.93M | 149.56M | -13.84M | -12.39M | 156.97M | 156.64M | -13.54M | -14.62M | 164.51M | 167.62M | -6.06M | 176.01M | 356.32M | 357.21M | 355.73M | 356.03M | 364.66M | 369.55M | 373.05M | 376.11M | 377.38M | 390.04M | 410.18M | 422.30M | 433.47M | 440.89M | 442.49M | 449.45M | 453.85M | 455.11M | 468.70M | 492.17M | 513.59M | 526.13M | 537.63M | 543.02M | 539.76M | 544.11M | 542.62M | 542.80M | 559.00M | 573.51M | 578.15M |
|
Invested Capital
|
| | | 252.37M | -3.10M | -6.68M | -12.60M | 312.45M | -13.32M | -14.35M | -7.44M | 333.37M | -2.09M | -6.99M | -6.76M | 352.27M | 6.98M | 5.90M | 373.37M | 363.86M | 418.15M | 441.72M | 395.02M | 404.57M | 387.32M | 404.77M | 406.29M | 406.00M | 419.71M | 444.74M | 445.48M | 468.19M | 472.45M | 508.20M | 495.83M | 489.57M | 508.75M | 519.68M | 557.61M | 570.49M | 589.96M | 633.79M | 623.68M | 835.26M | 593.67M | 741.98M | 726.41M | 716.98M | 714.64M | 732.96M |
|
Asset Utilization Ratio
|
| | | | 1.86 | 1.81 | 1.76 | 1.73 | 1.70 | 1.70 | 1.66 | 1.65 | 1.67 | 1.69 | 1.72 | 1.71 | 1.69 | 1.70 | 1.72 | 1.74 | 1.71 | 1.63 | 1.56 | 1.55 | 1.64 | 1.67 | 1.63 | 1.57 | 1.57 | 1.57 | 1.60 | 1.63 | 1.52 | 1.45 | 1.42 | 1.36 | 1.37 | 1.38 | 1.38 | 1.44 | 1.47 | 1.45 | 1.40 | 1.39 | 1.40 | 1.43 | 1.43 | 1.38 | 1.37 | 1.35 |
|
Interest Coverage Ratio
|
| 0.00M | 0.01M | 17.27 | 0.00M | 0.01M | | 4.94 | 0.01M | 0.00M | 294.92 | 4.67 | 328.77 | 204.02 | 183.44 | 10.72 | 82.09 | 89.55 | 79.50 | 71.30 | 18.08 | 9.37 | 12.44 | 7.24 | 9.20 | 7.56 | 9.08 | 1.52 | 21.64 | 26.26 | 39.56 | 47.97 | 12.10 | 14.62 | 30.31 | 18.41 | 7.07 | 4.32 | 5.23 | 5.75 | 3.58 | 2.71 | -1.09 | 3.64 | 1.90 | 1.94 | 3.99 | 5.93 | 6.14 | 5.14 |
|
Debt to Equity
|
| | | | | | | | | -0.21 | -0.29 | 0.03 | -0.81 | -0.56 | -0.49 | 0.03 | -1.99 | -2.16 | 0.05 | 0.05 | 0.17 | 0.25 | 0.45 | 0.44 | 0.35 | 0.39 | 0.41 | 0.38 | 0.32 | 0.26 | 0.19 | 0.21 | 0.24 | 0.37 | 0.39 | 0.48 | 0.62 | 0.65 | 0.68 | 0.63 | 0.68 | 0.75 | 0.75 | 0.66 | 0.53 | 0.38 | 0.33 | 0.26 | 0.24 | 0.27 |
|
Debt Ratio
|
| | | | | | | | | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.09 | 0.13 | 0.21 | 0.21 | 0.17 | 0.19 | 0.20 | 0.19 | 0.17 | 0.14 | 0.10 | 0.11 | 0.13 | 0.19 | 0.19 | 0.21 | 0.26 | 0.26 | 0.27 | 0.26 | 0.28 | 0.32 | 0.32 | 0.29 | 0.25 | 0.19 | 0.17 | 0.14 | 0.13 | 0.14 |
|
Equity Ratio
|
| | | 0.62 | -0.01 | -0.01 | -0.03 | 0.65 | -0.03 | -0.03 | -0.02 | 0.64 | -0.02 | -0.03 | -0.02 | 0.62 | -0.01 | -0.01 | 0.58 | 0.58 | 0.54 | 0.50 | 0.47 | 0.48 | 0.50 | 0.50 | 0.50 | 0.49 | 0.51 | 0.53 | 0.55 | 0.54 | 0.52 | 0.50 | 0.48 | 0.44 | 0.41 | 0.40 | 0.40 | 0.42 | 0.42 | 0.43 | 0.43 | 0.45 | 0.48 | 0.50 | 0.51 | 0.53 | 0.54 | 0.53 |
|
Times Interest Earned
|
| 0.00M | 0.01M | 17.27 | 0.00M | 0.01M | | 4.94 | 0.01M | 0.00M | 294.92 | 4.67 | 328.77 | 204.02 | 183.44 | 10.72 | 82.09 | 89.55 | 79.50 | 71.30 | 18.08 | 9.37 | 12.44 | 7.24 | 9.20 | 7.56 | 9.08 | 1.52 | 21.64 | 26.26 | 39.56 | 47.97 | 12.10 | 14.62 | 30.31 | 18.41 | 7.07 | 4.32 | 5.23 | 5.75 | 3.58 | 2.71 | -1.09 | 3.64 | 1.90 | 1.94 | 3.99 | 5.93 | 6.14 | 5.14 |
|
FCF Payout Ratio
|
-3.51 | | | | -0.64 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-14.54M | -25.04M | -37.64M | -26.26M | -20.70M | -61.66M | -61.67M | -65.18M | -52.68M | -60.50M | -59.83M | -54.74M | -50.02M | -42.74M | -40.06M | -44.55M | -38.32M | -35.64M | -44.24M | -46.43M | -74.97M | -35.86M | -47.15M | -49.28M | -55.35M | -52.20M | -58.31M | -64.99M | -73.38M | -93.62M | -89.65M | -106.44M | -89.32M | -56.74M | -35.60M | -49.85M | -19.71M | -26.25M | -30.45M | -42.95M | -56.58M | -39.95M | -65.21M | -77.97M | -76.56M | -53.87M | -51.38M | -88.78M | -75.70M | -77.85M |
|
Return on Sales
|
0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | -0.03% | 0.04% | 0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.05% | 0.05% | 0.03% | 0.04% | 0.01% | 0.02% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.02% | -0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.01% |
|
Return on Capital Employed
|
| | | | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.06% | 0.07% | 0.09% | 0.10% | 0.13% | 0.11% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.07% | 0.06% | 0.05% | 0.04% | 0.07% | 0.06% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | 0.18% | -4.86% | -2.63% | 0.18% | 0.18% | -1.84% | -2.30% | 0.15% | 0.17% | -7.00% | -4.70% | 0.19% | 0.17% | 2.33% | 0.09% | 0.04% | 0.03% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.06% | 0.07% | 0.09% | 0.09% | 0.12% | 0.09% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.12% | 0.12% | 0.11% | 0.08% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.04% | 0.05% | 0.05% | 0.07% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | 0.18% | -4.77% | -2.51% | 0.17% | 0.17% | -1.71% | -1.93% | 0.14% | 0.18% | -2.30% | -2.18% | 0.21% | 0.19% | -2.70% | 0.11% | 0.05% | 0.04% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.07% | 0.09% | 0.10% | 0.13% | 0.10% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.10% | 0.06% | 0.04% | 0.02% | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% |