|
Gross Margin
|
| | 13.90% | 14.34% | 12.41% | 13.64% | 13.14% | 11.95% | 13.19% | 12.70% | 15.91% | 11.02% | 11.32% | 7.91% | 12.98% | 14.67% | 13.34% | 12.40% | 11.66% | 13.13% | 15.04% | 14.75% | 14.31% | 15.20% | 15.44% | 18.94% | 20.13% | 15.97% | 18.36% | 20.31% | 20.37% | 21.67% | 22.83% | 24.45% | 23.34% | 26.13% | 27.41% | 26.97% | 30.33% | 27.59% | 28.00% | 24.21% |
|
EBT Margin
|
| | 1.78% | 2.11% | 1.50% | 2.09% | -0.50% | -1.99% | 0.91% | 0.38% | 3.52% | -2.88% | 0.72% | -2.73% | 2.43% | 1.93% | -1.33% | -2.65% | 0.75% | -0.49% | 3.00% | 2.13% | 0.10% | -2.93% | 0.82% | 4.34% | 4.89% | -1.86% | 0.95% | 4.33% | 3.72% | 2.99% | 5.88% | 7.79% | 5.04% | 6.10% | 6.84% | 8.12% | 9.38% | 6.00% | 7.57% | 6.80% |
|
EBIT Margin
|
| | 2.79% | 8.80% | 3.42% | 3.92% | 0.45% | -1.57% | 1.47% | 0.82% | 3.88% | -2.25% | 1.27% | -2.18% | 3.27% | 2.54% | 0.33% | 1.12% | 1.85% | 0.92% | 4.67% | 4.28% | 1.95% | -0.02% | 1.12% | 4.70% | 5.19% | -0.69% | 1.26% | 4.41% | 4.14% | 3.85% | 6.05% | 7.69% | 5.08% | 5.49% | 6.70% | 8.13% | 9.06% | 5.94% | 7.48% | 7.23% |
|
EBITDA Margin
|
| | 2.79% | 8.80% | 3.42% | 3.92% | 0.45% | -1.57% | 1.47% | 0.82% | 3.88% | -2.25% | 1.27% | -2.18% | 3.27% | 2.54% | 0.33% | 1.12% | 1.85% | 0.92% | 4.67% | 4.28% | 1.95% | -0.02% | 1.12% | 4.70% | 5.19% | -0.69% | 1.26% | 4.41% | 4.14% | 3.85% | 6.05% | 7.69% | 5.08% | 5.49% | 6.70% | 8.13% | 9.06% | 5.94% | 7.48% | 7.23% |
|
Operating Margin
|
| | 2.79% | 8.80% | 3.42% | 3.92% | 0.45% | -1.57% | 1.47% | 0.82% | 3.88% | -2.25% | 1.27% | -2.18% | 3.27% | 2.54% | 0.33% | 1.12% | 1.85% | 0.92% | 4.67% | 4.28% | 1.95% | -0.02% | 1.12% | 4.70% | 5.19% | -0.69% | 1.26% | 4.41% | 4.14% | 3.85% | 6.05% | 7.69% | 5.08% | 5.49% | 6.70% | 8.13% | 9.06% | 5.94% | 7.48% | 7.23% |
|
Net Margin
|
| | 1.78% | 2.11% | 1.50% | 2.09% | 1.80% | -1.26% | 0.36% | -0.72% | 0.72% | -3.76% | 0.51% | -2.60% | 2.23% | 1.60% | -1.13% | -2.30% | 0.72% | -0.04% | 2.18% | 1.54% | 0.30% | -2.01% | 0.60% | 3.09% | 3.37% | -1.32% | 0.75% | 2.98% | 2.65% | 2.47% | 4.26% | 5.63% | 3.68% | 6.38% | 4.88% | 5.59% | 6.85% | 7.67% | 5.46% | 4.76% |
|
FCF Margin
|
| | -8.79% | 7.11% | -7.93% | | -17.25% | -4.65% | 3.39% | | 0.23% | -0.70% | -0.42% | 0.15% | 14.98% | -3.53% | -9.18% | -1.95% | 11.66% | 2.17% | 13.89% | 7.52% | 3.24% | -15.52% | -6.21% | 5.92% | -5.96% | -2.73% | 13.16% | 8.26% | 8.45% | 6.98% | 13.09% | 13.26% | 9.36% | -5.45% | 10.81% | 3.42% | 12.50% | 0.01% | 0.81% | 6.96% |
|
Assets Average
|
| 46.32M | 46.25M | 86.78M | 86.73M | 46.11M | 127.10M | 203.62M | 192.83M | 194.18M | 207.41M | 211.26M | 216.40M | 240.99M | 256.15M | 238.84M | 228.71M | 237.36M | 251.49M | 262.39M | 266.58M | 285.39M | 281.47M | 259.32M | 257.39M | 261.98M | 266.60M | 274.26M | 276.02M | 275.90M | 287.65M | 287.56M | 274.00M | 276.31M | 294.82M | 296.81M | 296.56M | 314.18M | 338.27M | 344.25M | 339.68M | 376.05M |
|
Equity Average
|
| 5.11M | 4.98M | 6.55M | 6.60M | 5.02M | 19.01M | 39.49M | 46.21M | 46.45M | 47.32M | 46.13M | 44.78M | 43.98M | 44.43M | 47.73M | 48.71M | 47.08M | 46.35M | 46.99M | 48.66M | 51.66M | 53.43M | 65.27M | 77.48M | 80.57M | 85.41M | 87.35M | 87.59M | 90.59M | 94.16M | 97.34M | 102.45M | 109.89M | 117.52M | 123.22M | 129.25M | 137.58M | 147.84M | 157.31M | 165.83M | 176.05M |
|
Invested Capital
|
5.15M | 5.08M | 4.88M | 10.91M | 5.00M | 5.04M | 199.59M | 169.10M | 131.82M | 145.28M | 53.16M | 130.10M | 153.86M | 82.10M | 49.77M | 85.83M | 94.08M | 92.25M | 87.87M | 88.11M | 91.20M | 93.13M | 60.27M | 85.27M | 86.61M | 91.44M | 122.72M | 100.09M | 98.20M | 102.59M | 116.89M | 108.88M | 108.09M | 116.60M | 130.91M | 128.06M | 135.49M | 144.82M | 163.49M | 164.55M | 174.96M | 186.82M |
|
Asset Utilization Ratio
|
| | | 2.01 | 3.14 | 8.01 | 2.98 | 1.97 | 2.19 | 2.30 | 2.34 | 2.32 | 2.37 | 2.18 | 2.13 | 2.34 | 2.42 | 2.38 | 2.20 | 2.13 | 2.10 | 2.02 | 2.02 | 2.09 | 2.05 | 1.89 | 1.84 | 1.79 | 1.76 | 1.74 | 1.73 | 1.75 | 1.87 | 1.87 | 1.75 | 1.73 | 1.73 | 1.65 | 1.53 | 1.55 | 1.63 | 1.61 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78 | 22.49 | 16.82 | 13.75 | 18.96 | 23.26 | 26.34 | 15.04 | 18.90 | 10.91 |
|
Debt to Equity
|
| | | 4.10 | | | 1.54 | 0.71 | 0.51 | 0.74 | 0.56 | 0.96 | 0.76 | 0.92 | 0.58 | 0.74 | 0.88 | 0.94 | 0.92 | 0.92 | 0.88 | 0.83 | 0.80 | 0.46 | 0.42 | 0.38 | 0.45 | 0.55 | 0.39 | 0.36 | 0.33 | 0.30 | 0.21 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.18 | 0.17 | 0.19 | 0.34 |
|
Debt Ratio
|
| | | 0.26 | | | 0.24 | 0.16 | 0.13 | 0.17 | 0.13 | 0.20 | 0.15 | 0.15 | 0.11 | 0.16 | 0.18 | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 | 0.14 | 0.13 | 0.12 | 0.15 | 0.17 | 0.13 | 0.12 | 0.11 | 0.11 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.10 | 0.15 |
|
Equity Ratio
|
0.11 | 0.11 | 0.11 | 0.06 | 0.11 | 0.11 | 0.16 | 0.23 | 0.25 | 0.23 | 0.23 | 0.21 | 0.20 | 0.16 | 0.18 | 0.22 | 0.21 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.20 | 0.30 | 0.30 | 0.31 | 0.33 | 0.31 | 0.33 | 0.33 | 0.32 | 0.35 | 0.40 | 0.40 | 0.40 | 0.43 | 0.44 | 0.44 | 0.44 | 0.48 | 0.50 | 0.44 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78 | 22.49 | 16.82 | 13.75 | 18.96 | 23.26 | 26.34 | 15.04 | 18.90 | 10.91 |
|
FCF Payout Ratio
|
| | | | | | | | | | 0.81 | -1.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
| | | -6.11M | | | -0.55M | -6.29M | -0.69M | -0.76M | -0.74M | -0.38M | -0.37M | -0.64M | -1.62M | -3.80M | -1.12M | -0.87M | -8.46M | -0.11M | -0.11M | -0.11M | -42.26M | -0.11M | -0.11M | -0.11M | -14.59M | -18.07M | -19.63M | -28.42M | -36.00M | -41.38M | -45.93M | -57.47M | -59.83M | -48.24M | -59.53M | -51.16M | -44.93M | -38.09M | -38.94M | -9.82M |
|
Return on Sales
|
| | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | -0.01% | 0.01% | 0.00% | 0.01% | -0.02% | 0.01% | -0.03% | 0.02% | 0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% | -0.02% | 0.01% | 0.03% | 0.03% | -0.01% | 0.01% | 0.03% | 0.03% | 0.02% | 0.04% | 0.06% | 0.04% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | -24.26% | | | 1.60% | 0.06% | 0.05% | 0.02% | 0.08% | 0.06% | 0.08% | 0.04% | 0.01% | 0.07% | 0.07% | 0.13% | 0.09% | 0.06% | 0.12% | 0.17% | 0.13% | 0.13% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.12% | 0.16% | 0.20% | 0.20% | 0.18% | 0.19% | 0.19% | 0.21% | 0.19% | 0.20% | 0.20% |
|
Return on Invested Capital
|
| | | | | | 0.22% | 0.17% | 0.27% | -0.01% | 0.01% | -0.01% | -0.01% | 0.03% | 0.01% | 0.07% | 0.03% | 0.19% | 0.08% | 0.05% | 0.15% | 0.14% | 0.19% | 0.18% | 0.13% | 0.09% | 0.09% | 0.08% | 0.10% | 0.09% | 0.08% | 0.11% | 0.16% | 0.18% | 0.17% | 0.19% | 0.19% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% |
|
Return on Assets
|
| | | 0.04% | 0.06% | 0.15% | 0.06% | 0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | -0.02% | -0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% |
|
Return on Equity
|
| | | 0.49% | 0.73% | 1.37% | 0.38% | 0.10% | 0.07% | 0.03% | 0.02% | -0.01% | -0.01% | -0.09% | -0.04% | 0.05% | 0.01% | 0.02% | -0.04% | -0.08% | 0.01% | 0.12% | 0.11% | 0.05% | 0.02% | 0.04% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.12% | 0.15% | 0.18% | 0.18% | 0.21% | 0.20% | 0.19% | 0.21% | 0.21% | 0.21% | 0.21% |