|
Gross Margin
|
20.11% | 21.14% | 18.45% | 17.46% | 15.91% | 14.81% | 17.48% | 25.36% | 19.65% | 16.76% | 18.25% | 21.32% | 20.55% | 18.75% | 18.11% | 21.63% | 20.13% | 19.24% | 16.06% | 17.63% | 18.79% | 17.82% | 16.93% | 20.08% | 19.15% | 19.55% | 16.57% | 21.20% | 20.13% | 19.08% | 21.76% | 20.49% | 17.99% | 20.56% | 16.16% | 13.93% | 17.66% | 15.90% | 15.42% | 14.27% | 16.15% | 16.40% | 16.96% | 15.66% | 14.37% | 9.22% | 13.84% | 18.76% | 12.36% | 15.95% | 16.98% | 19.19% | 23.90% | 26.70% | 25.72% | 25.82% | 25.81% | 29.21% | 27.36% | 31.16% | 29.44% | 28.13% |
|
EBT Margin
|
4.24% | 5.05% | 0.77% | 1.64% | 0.52% | -0.97% | -0.63% | 9.62% | 3.97% | 3.92% | 3.49% | 6.23% | 7.57% | 4.41% | 3.53% | 5.52% | 6.04% | 6.26% | 2.26% | 3.36% | 4.93% | 3.71% | 3.31% | 5.81% | 5.63% | 6.41% | 1.62% | 5.28% | 5.30% | 6.61% | 6.62% | 5.73% | 4.49% | 4.72% | 0.11% | -4.47% | 1.69% | -0.40% | -6.58% | -3.28% | -1.61% | -0.93% | -2.15% | -2.45% | -2.67% | -7.40% | -2.18% | 4.72% | -0.68% | 0.84% | 3.39% | 4.30% | 6.85% | 9.61% | 7.51% | 2.38% | 5.02% | 8.23% | 1.90% | 9.27% | 5.51% | 4.93% |
|
EBIT Margin
|
4.42% | 5.35% | 0.69% | 1.97% | 0.89% | -0.62% | -1.02% | 9.86% | 4.14% | 3.89% | 3.48% | 6.30% | 7.60% | 4.35% | 3.61% | 5.40% | 5.90% | 6.19% | 2.10% | 3.20% | 4.90% | 3.64% | 3.23% | 5.86% | 5.53% | 6.30% | 1.46% | 5.06% | 4.98% | 6.40% | 6.36% | 7.07% | 4.32% | 4.56% | -0.01% | -4.48% | 1.97% | -0.10% | -6.05% | -2.95% | -0.76% | -0.03% | -1.13% | -1.69% | -2.76% | -7.40% | -2.14% | 4.51% | -0.79% | 1.38% | 3.79% | 5.00% | 7.64% | 10.13% | 8.14% | 9.80% | 5.32% | 9.28% | 3.35% | 11.02% | 6.76% | 5.86% |
|
EBITDA Margin
|
4.42% | 5.35% | 0.69% | 1.97% | 0.89% | -0.62% | -1.02% | 9.86% | 4.14% | 3.89% | 3.48% | 6.30% | 7.60% | 4.35% | 3.61% | 5.40% | 5.90% | 6.19% | 2.10% | 3.20% | 4.90% | 3.64% | 3.23% | 5.86% | 5.53% | 6.30% | 1.46% | 5.06% | 4.98% | 6.40% | 6.36% | 7.07% | 4.32% | 4.56% | -0.01% | -4.48% | 1.97% | -0.10% | -6.05% | -2.95% | -0.76% | -0.03% | -1.13% | -1.69% | -2.76% | -7.40% | -2.14% | 4.51% | -0.79% | 1.38% | 3.79% | 5.00% | 7.64% | 10.13% | 8.14% | 9.80% | 5.32% | 9.28% | 3.35% | 11.02% | 6.76% | 5.86% |
|
Operating Margin
|
4.42% | 5.35% | 0.69% | 1.97% | 0.89% | -0.62% | -1.02% | 9.86% | 4.14% | 3.89% | 3.48% | 6.30% | 7.60% | 4.35% | 3.61% | 5.40% | 5.90% | 6.19% | 2.10% | 3.20% | 4.90% | 3.64% | 3.23% | 5.86% | 5.53% | 6.30% | 1.46% | 5.06% | 4.98% | 6.40% | 6.36% | 7.07% | 4.32% | 4.56% | -0.01% | -4.48% | 1.97% | -0.10% | -6.05% | -2.95% | -0.76% | -0.03% | -1.13% | -1.69% | -2.76% | -7.40% | -2.14% | 4.51% | -0.79% | 1.38% | 3.79% | 5.00% | 7.64% | 10.13% | 8.14% | 9.80% | 5.32% | 9.28% | 3.35% | 11.02% | 6.76% | 5.86% |
|
Net Margin
|
2.91% | 3.43% | 0.55% | 1.37% | 0.41% | -0.60% | 0.16% | 4.85% | 2.58% | 2.59% | 2.85% | 3.23% | 5.05% | 2.86% | 2.40% | 3.72% | 4.13% | 4.06% | 1.87% | 0.40% | 3.10% | 2.28% | 2.62% | 2.96% | 3.57% | 4.23% | 1.18% | 3.02% | 3.52% | 4.26% | 2.48% | 3.49% | 3.55% | 3.68% | 0.05% | -3.44% | 1.26% | -5.44% | -5.55% | -3.09% | -1.67% | -0.42% | 0.28% | -7.57% | -3.31% | -7.90% | -3.16% | -0.66% | -1.43% | -0.21% | 1.81% | 2.03% | 5.05% | 5.61% | 5.41% | 19.72% | 4.62% | 6.31% | 2.06% | 6.41% | 4.44% | 3.62% |
|
FCF Margin
|
-9.12% | -3.77% | 20.69% | -20.08% | -4.52% | 9.11% | 8.83% | 8.31% | 8.60% | -2.47% | 8.25% | -7.45% | 3.99% | 14.30% | 2.34% | 1.59% | -2.41% | 19.41% | -3.36% | -14.80% | 3.37% | -1.45% | 2.55% | 10.72% | -3.32% | 4.62% | 10.59% | 15.59% | 0.28% | -8.79% | 2.61% | 5.26% | -8.16% | 11.88% | 3.87% | -11.42% | -4.04% | 13.52% | -1.58% | -4.51% | -11.50% | 6.11% | 8.91% | -6.84% | -5.72% | -12.15% | 11.55% | -15.05% | 6.57% | -8.80% | -5.93% | -5.24% | 13.08% | -1.03% | 19.29% | 0.29% | -2.22% | 16.23% | -4.40% | 11.52% | 7.06% | -8.32% |
|
Inventory Average
|
| | | | 10.36M | 10.32M | 11.07M | 11.76M | 11.74M | | | | 12.77M | 12.75M | 12.84M | 12.22M | 12.08M | 12.21M | 12.31M | 12.59M | 13.36M | 13.86M | 14.95M | 15.89M | 16.21M | 16.79M | 16.26M | 15.33M | 15.97M | 16.72M | 17.06M | 18.11M | 16.78M | 16.05M | 16.88M | 16.94M | 16.78M | 15.56M | 15.01M | 15.29M | 15.89M | 16.29M | 15.87M | 16.07M | 17.18M | 17.99M | 19.03M | 21.87M | 24.45M | 24.80M | 22.96M | 21.65M | 22.01M | 21.90M | 21.76M | 21.26M | 19.98M | 18.97M | 25.11M | 32.20M | 33.89M | 35.21M |
|
Assets Average
|
| | | | 63.41M | 61.94M | 59.27M | 60.89M | 64.28M | | | | 67.30M | 64.55M | 64.10M | 63.84M | 64.43M | 65.99M | 65.64M | 67.47M | 69.78M | 70.14M | 71.52M | 72.62M | 75.41M | 77.98M | 75.60M | 77.28M | 78.74M | 81.22M | 84.28M | 83.89M | 85.00M | 82.76M | 80.08M | 83.39M | 92.88M | 94.43M | 87.34M | 84.14M | 85.55M | 89.27M | 90.49M | 89.50M | 89.84M | 92.30M | 94.99M | 107.23M | 122.21M | 122.38M | 120.45M | 120.34M | 121.86M | 123.26M | 124.01M | 130.54M | 133.39M | 133.25M | 161.81M | 191.90M | 194.07M | 191.28M |
|
Equity Average
|
| | | | 32.22M | 32.56M | 32.02M | 30.69M | 30.74M | | | | 31.34M | 31.29M | 31.71M | 32.91M | 34.62M | 35.69M | 36.14M | 35.53M | 35.34M | 36.14M | 36.63M | 37.52M | 38.95M | 40.20M | 40.73M | 41.99M | 43.72M | 44.75M | 45.71M | 47.14M | 48.29M | 48.99M | 49.55M | 48.61M | 47.82M | 46.46M | 43.97M | 40.83M | 38.44M | 38.12M | 38.17M | 39.87M | 40.91M | 38.82M | 36.74M | 36.18M | 35.68M | 35.10M | 35.67M | 37.41M | 39.51M | 41.98M | 44.38M | 50.78M | 56.12M | 57.68M | 60.72M | 64.18M | 67.56M | 70.29M |
|
Invested Capital
|
| | | 35.16M | 36.56M | 35.74M | 35.39M | 32.98M | 35.38M | | | 34.94M | 35.52M | 35.97M | 36.15M | 38.15M | 39.37M | 40.07M | 40.07M | 38.65M | 39.47M | 40.03M | 40.25M | 41.59M | 42.90M | 43.89M | 43.75M | 45.69M | 46.33M | 47.17M | 47.65M | 49.46M | 49.37M | 50.41M | 50.04M | 47.80M | 48.08M | 45.13M | 43.08M | 38.84M | 38.31M | 38.19M | 38.38M | 41.60M | 40.45M | 37.41M | 36.52M | 36.53M | 35.48M | 35.24M | 36.57M | 38.72M | 40.77M | 43.78M | 45.70M | 56.55M | 56.36M | 59.59M | 100.08M | 103.93M | 106.25M | 106.97M |
|
Asset Utilization Ratio
|
| | | | 1.60 | 1.64 | 1.70 | 1.69 | 1.61 | | | | 1.82 | 1.82 | 1.81 | 1.74 | 1.70 | 1.73 | 1.76 | 1.76 | 1.71 | 1.71 | 1.75 | 1.77 | 1.79 | 1.80 | 1.83 | 1.79 | 1.72 | 1.73 | 1.76 | 1.88 | 1.96 | 1.96 | 1.95 | 1.76 | 1.55 | 1.55 | 1.69 | 1.75 | 1.69 | 1.61 | 1.58 | 1.65 | 1.68 | 1.63 | 1.66 | 1.57 | 1.47 | 1.59 | 1.79 | 1.82 | 1.80 | 1.74 | 1.62 | 1.56 | 1.52 | 1.50 | 1.36 | 1.25 | 1.36 | 1.49 |
|
Interest Coverage Ratio
|
24.40 | 17.82 | -9.18 | 5.65 | 2.45 | -1.25 | -1.99 | 25.53 | 9.69 | 12.02 | 11.94 | 29.90 | 27.64 | 15.75 | 8.09 | 15.05 | 22.22 | 18.35 | 6.42 | 19.02 | 16.57 | 18.51 | 12.61 | 28.54 | 25.76 | 29.33 | 6.23 | 27.79 | 28.61 | 29.83 | 31.13 | 43.12 | 20.00 | 18.69 | -0.03 | -14.27 | 4.65 | -0.29 | -13.81 | -24.63 | -3.58 | -0.09 | -3.58 | -8.27 | -10.29 | -21.89 | -5.49 | 9.50 | -1.03 | 2.04 | 5.28 | 4.97 | 8.86 | 13.73 | 9.26 | 9.48 | 5.46 | 10.03 | 1.98 | -7.62 | 4.55 | 3.87 |
|
Debt to Equity
|
| | | 0.21 | 0.26 | 0.23 | 0.20 | 0.01 | 0.20 | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.11 | 0.01 | 0.01 | 0.01 | 0.10 | 0.01 | 0.01 | 0.01 | 0.09 | 0.01 | 0.01 | 0.01 | 0.08 | 0.03 | 0.03 | 0.03 | 0.05 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | | | 0.12 | | | | 0.16 | | | | 0.84 | 0.83 | 0.83 | 0.80 | 0.82 | 0.71 | 0.66 | 0.62 | 0.54 | 0.50 | 0.47 | 0.48 | 0.45 | 0.43 | 0.41 |
|
Debt Ratio
|
| | | 0.10 | 0.14 | 0.12 | 0.11 | 0.00 | 0.10 | | | 0.00 | 0.01 | 0.01 | 0.01 | 0.06 | 0.01 | 0.01 | 0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.04 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | | | 0.06 | | | | 0.08 | | | | 0.26 | 0.23 | 0.24 | 0.24 | 0.27 | 0.23 | 0.23 | 0.22 | 0.23 | 0.21 | 0.21 | 0.16 | 0.15 | 0.15 | 0.15 |
|
Equity Ratio
|
| | | 0.50 | 0.52 | 0.54 | 0.55 | 0.47 | 0.49 | | | 0.46 | 0.47 | 0.50 | 0.49 | 0.54 | 0.53 | 0.55 | 0.55 | 0.50 | 0.51 | 0.52 | 0.51 | 0.53 | 0.51 | 0.53 | 0.55 | 0.53 | 0.58 | 0.53 | 0.56 | 0.57 | 0.57 | 0.62 | 0.62 | 0.55 | 0.49 | 0.50 | 0.51 | 0.46 | 0.44 | 0.42 | 0.43 | 0.46 | 0.45 | 0.40 | 0.38 | 0.30 | 0.28 | 0.29 | 0.30 | 0.32 | 0.32 | 0.36 | 0.36 | 0.42 | 0.42 | 0.44 | 0.33 | 0.34 | 0.36 | 0.38 |
|
Times Interest Earned
|
24.40 | 17.82 | -9.18 | 5.65 | 2.45 | -1.25 | -1.99 | 25.53 | 9.69 | 12.02 | 11.94 | 29.90 | 27.64 | 15.75 | 8.09 | 15.05 | 22.22 | 18.35 | 6.42 | 19.02 | 16.57 | 18.51 | 12.61 | 28.54 | 25.76 | 29.33 | 6.23 | 27.79 | 28.61 | 29.83 | 31.13 | 43.12 | 20.00 | 18.69 | -0.03 | -14.27 | 4.65 | -0.29 | -13.81 | -24.63 | -3.58 | -0.09 | -3.58 | -8.27 | -10.29 | -21.89 | -5.49 | 9.50 | -1.03 | 2.04 | 5.28 | 4.97 | 8.86 | 13.73 | 9.26 | 9.48 | 5.46 | 10.03 | 1.98 | -7.62 | 4.55 | 3.87 |
|
FCF Payout Ratio
|
-0.11 | -0.27 | 0.06 | -0.05 | -0.22 | 0.11 | 0.13 | 0.11 | 0.11 | -0.34 | 0.12 | -0.11 | 1.39 | | | | -1.21 | | -0.03 | -0.07 | 0.85 | | 0.15 | 0.10 | -0.28 | 0.24 | 0.13 | 0.08 | 4.27 | -0.13 | 0.46 | 0.20 | -0.14 | 0.12 | 0.42 | -0.13 | -0.33 | 0.10 | | 0.00 | | 0.02 | 0.02 | | | | | | | | | | | | | | | | | 0.01 | | |
|
Enterprise Value
|
-1.81M | -1.25M | -2.16M | -0.88M | -1.02M | -1.71M | -2.31M | -7.58M | -5.59M | -5.88M | -4.20M | -7.97M | -4.18M | -5.08M | -6.44M | -9.38M | -4.08M | -4.59M | -3.56M | -6.45M | -2.63M | -3.00M | -3.43M | -8.84M | -6.37M | -10.64M | -11.53M | -15.96M | -15.58M | -15.34M | -12.82M | -13.37M | -12.28M | -12.52M | -10.25M | -10.04M | -11.02M | -7.12M | -3.25M | -4.08M | -3.71M | -5.52M | -5.36M | -4.96M | -4.70M | -4.42M | -4.36M | -3.95M | -13.86M | -8.81M | -12.06M | -7.00M | -11.59M | -12.42M | -20.05M | -21.82M | -22.72M | -24.63M | -8.13M | -13.15M | -17.70M | -10.73M |
|
Return on Sales
|
0.03% | 0.03% | 0.01% | 0.01% | 0.00% | -0.01% | 0.00% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.02% | 0.00% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.01% | 0.03% | 0.04% | 0.04% | 0.02% | 0.03% | 0.04% | 0.04% | 0.00% | -0.03% | 0.01% | -0.05% | -0.06% | -0.03% | -0.02% | 0.00% | 0.00% | -0.08% | -0.03% | -0.08% | -0.03% | -0.01% | -0.01% | 0.00% | 0.02% | 0.02% | 0.05% | 0.06% | 0.05% | 0.20% | 0.05% | 0.06% | 0.02% | 0.06% | 0.04% | 0.04% |
|
Return on Capital Employed
|
| | | | 0.05% | 0.02% | 0.01% | 0.07% | 0.08% | | | | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.12% | 0.13% | 0.11% | 0.13% | 0.15% | 0.18% | 0.18% | 0.15% | 0.12% | 0.04% | 0.02% | -0.01% | -0.05% | -0.04% | -0.06% | -0.06% | -0.03% | -0.02% | -0.04% | -0.10% | -0.12% | -0.04% | -0.03% | 0.02% | 0.06% | 0.07% | 0.12% | 0.16% | 0.19% | 0.20% | 0.18% | 0.17% | 0.13% | 0.13% | 0.14% | 0.14% |
|
Return on Invested Capital
|
| | | | 0.05% | 0.02% | 0.02% | 0.04% | 0.06% | | | | 0.12% | 0.12% | 0.11% | 0.11% | 0.09% | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.06% | 0.09% | 0.09% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.12% | 0.12% | 0.11% | 0.09% | 0.03% | 0.01% | -0.05% | -0.09% | -0.09% | -0.12% | -0.08% | -0.03% | -0.05% | -0.07% | -0.17% | -0.22% | -0.17% | -0.16% | -0.08% | 0.00% | 0.04% | 0.13% | 0.20% | 0.22% | 0.52% | 0.47% | 0.48% | 0.37% | 0.14% | 0.15% | 0.14% |
|
Return on Assets
|
| | | | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.02% | 0.01% | -0.03% | -0.05% | -0.05% | -0.07% | -0.04% | -0.02% | -0.04% | -0.05% | -0.08% | -0.09% | -0.06% | -0.04% | -0.02% | 0.00% | 0.01% | 0.04% | 0.06% | 0.07% | 0.15% | 0.14% | 0.14% | 0.11% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | 0.05% | 0.01% | 0.01% | 0.05% | 0.06% | | | | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.11% | 0.09% | 0.08% | 0.06% | 0.07% | 0.09% | 0.10% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.03% | 0.01% | -0.06% | -0.11% | -0.11% | -0.15% | -0.10% | -0.05% | -0.09% | -0.11% | -0.19% | -0.23% | -0.17% | -0.15% | -0.07% | 0.00% | 0.04% | 0.12% | 0.18% | 0.20% | 0.38% | 0.33% | 0.33% | 0.29% | 0.18% | 0.19% | 0.17% |