|
Gross Margin
|
25.99% | 20.49% | 23.83% | 25.06% | 25.85% | 23.92% | 23.12% | 24.80% | 24.19% | 25.86% | 23.44% | 22.40% | 23.66% | 22.77% | 22.33% | 23.70% | 22.53% | 21.69% | 24.26% | 24.05% | 21.94% | 19.35% | 24.85% | 24.67% | 25.61% | 23.34% | 25.31% | 26.21% | 26.34% | 21.82% | 28.54% | 31.02% | 26.87% | 23.94% | 27.26% | 23.50% | 24.32% | 24.24% | 29.58% | 26.16% | 23.14% | 24.11% | 24.95% | 23.47% | 23.15% | 18.77% | 20.83% | 21.92% | 14.99% | 17.41% | 20.58% | | 22.54% | 22.15% | 22.06% | | |
|
EBT Margin
|
14.45% | 53.16% | 11.74% | 12.73% | 13.28% | 8.92% | 9.89% | 11.06% | 9.42% | 40.26% | 8.68% | 16.41% | 5.71% | 31.93% | 7.78% | 15.47% | 6.89% | -9.59% | 14.25% | 11.53% | 7.48% | 7.18% | 8.32% | 7.69% | 9.03% | -1.21% | 9.27% | 11.39% | 12.24% | -8.57% | -1.56% | 4.69% | 6.50% | 8.14% | 10.07% | 7.57% | 6.69% | 9.62% | 12.79% | 11.41% | 8.66% | 5.37% | 10.52% | 10.96% | 10.78% | 6.86% | -3.06% | 6.07% | -0.82% | -13.03% | 4.25% | | 16.40% | 3.58% | 7.63% | | |
|
EBIT Margin
|
16.15% | 10.41% | 12.87% | 14.24% | 14.24% | 10.77% | 11.85% | 12.28% | 11.43% | 11.38% | 9.98% | 8.53% | 8.27% | 6.65% | 2.14% | 7.17% | 9.10% | 15.18% | 12.68% | 9.82% | 5.86% | 5.52% | 9.86% | 5.91% | 7.38% | -2.67% | 10.69% | 11.39% | 12.16% | -11.81% | -0.49% | 6.02% | 7.82% | 7.53% | 10.18% | 7.57% | 6.82% | 10.23% | 13.03% | 11.62% | 8.88% | 5.57% | 10.93% | 11.51% | 11.58% | 8.57% | 7.01% | 7.16% | 0.51% | -11.78% | 5.48% | | 17.51% | 3.87% | 7.84% | | |
|
EBITDA Margin
|
16.15% | 10.41% | 12.87% | 14.24% | 14.24% | 10.77% | 11.85% | 12.28% | 15.26% | 66.03% | 13.71% | 27.15% | 40.53% | 52.51% | 13.17% | 26.14% | 42.05% | 57.91% | 15.44% | 29.82% | 45.60% | 0.00% | 14.80% | 14.26% | 14.50% | 0.00% | 16.12% | 16.61% | 17.89% | -11.81% | -0.49% | 6.02% | 7.82% | 7.53% | 10.18% | 7.57% | 6.82% | 10.23% | 13.03% | 11.62% | 8.88% | 5.57% | 10.93% | 11.51% | 11.58% | 8.57% | 7.01% | 7.16% | 0.51% | -11.78% | 5.48% | | 17.51% | 3.87% | 7.84% | | |
|
Operating Margin
|
16.15% | 10.41% | 12.87% | 14.24% | 14.24% | 10.77% | 11.85% | 12.28% | 11.43% | 11.38% | 9.98% | 8.53% | 8.27% | 6.65% | 2.14% | 7.17% | 9.10% | 15.18% | 12.68% | 9.82% | 5.86% | 5.52% | 9.86% | 5.91% | 7.38% | -2.67% | 10.69% | 11.39% | 12.16% | -11.81% | -0.49% | 6.02% | 7.82% | 7.53% | 10.18% | 7.57% | 6.82% | 10.23% | 13.03% | 11.62% | 8.88% | 5.57% | 10.93% | 11.51% | 11.58% | 8.57% | 7.01% | 7.16% | 0.51% | -11.78% | 5.48% | | 17.51% | 3.87% | 7.84% | | |
|
Net Margin
|
10.06% | 8.90% | 7.85% | 8.67% | 8.82% | 9.69% | 7.68% | 8.13% | 7.76% | | 6.49% | 6.23% | 5.54% | 9.56% | 5.90% | 6.19% | 6.71% | 6.89% | 8.00% | 7.12% | 5.06% | 3.85% | 6.38% | 2.35% | 6.51% | 5.43% | 7.52% | 14.98% | 24.48% | -5.50% | -3.62% | 3.27% | 5.84% | 3.89% | -1.13% | -0.65% | 0.26% | 1.58% | 8.80% | -0.91% | -1.32% | | -0.10% | -0.27% | -0.50% | -3.60% | | -0.18% | 0.21% | 0.73% | -0.11% | | 0.10% | 0.19% | | | |
|
FCF Margin
|
6.52% | 33.68% | 8.98% | 30.23% | 9.61% | 20.46% | 11.03% | 2.36% | 5.92% | 15.00% | 3.57% | 0.08% | 13.73% | -3.65% | 8.90% | 9.61% | 14.93% | | 5.70% | 2.70% | -4.35% | 14.57% | 11.51% | 11.26% | 10.24% | 2.41% | 6.43% | 18.64% | 34.55% | 16.50% | -10.75% | -11.94% | -1.32% | 20.17% | -7.92% | 15.80% | 33.20% | 13.03% | 16.20% | 7.07% | 8.44% | -11.65% | -10.62% | 0.55% | 1.30% | 13.71% | -16.19% | 9.24% | 9.24% | 14.70% | 2.57% | | 9.86% | 21.76% | 4.33% | | |
|
Inventory Average
|
| 102.11M | 95.51M | 86.05M | 86.15M | 88.25M | 84.60M | 83.05M | 86.10M | 87.80M | 97.05M | 107.85M | 112.45M | 102.74M | 94.99M | 99.05M | 95.65M | 79.88M | 79.78M | 92.25M | 91.00M | 76.44M | 74.74M | 89.15M | 89.85M | 85.60M | | | | 94.85M | 95.75M | 98.30M | 97.45M | 86.90M | 85.75M | 93.55M | 88.95M | 76.75M | 72.20M | 76.45M | 78.95M | 85.55M | 98.20M | 105.30M | 108.15M | 111.35M | 120.25M | 124.35M | 114.55M | 102.85M | 92.40M | 88.55M | 90.85M | 88.55M | 85.00M | 88.95M | 93.30M |
|
Assets Average
|
| 363.56M | 360.86M | 353.60M | 361.45M | 387.28M | 390.78M | 375.85M | 383.25M | 379.20M | 392.25M | 416.10M | 445.75M | 434.81M | 418.91M | 464.30M | 472.35M | 387.08M | 384.78M | 470.10M | 457.50M | 362.24M | 359.64M | 435.15M | 431.80M | 417.35M | 412.55M | | | 413.85M | 399.55M | 401.20M | 407.25M | 396.35M | 368.35M | 358.15M | 364.75M | 353.00M | 367.40M | 380.05M | 371.00M | 369.55M | 391.65M | 405.35M | 394.30M | 399.75M | 414.10M | 418.15M | 404.05M | 382.50M | 379.05M | 382.90M | 392.30M | 393.60M | 383.80M | 392.20M | 388.30M |
|
Equity Average
|
| | | | | 22.93M | | | | | | | | | | | | | | | | | | | | | | | | 105.45M | 182.05M | 178.90M | 178.60M | 176.80M | 172.10M | 171.55M | 175.00M | 171.90M | 173.00M | 183.55M | 187.45M | 197.90M | 207.85M | 206.05M | 200.40M | 201.30M | 210.65M | 214.60M | 210.30M | 209.00M | 211.45M | 208.30M | 215.70M | 222.30M | 223.10M | 232.20M | 234.65M |
|
Invested Capital
|
| 19.82M | | | 19.60M | 26.27M | | | | 23.47M | | | | 21.64M | | | | 18.21M | | | | 139.98M | | 25.30M | | 283.30M | | | 26.60M | 261.40M | 272.40M | 287.20M | 284.80M | 265.80M | 278.60M | 263.80M | 251.40M | 220.50M | 251.90M | 237.80M | 236.30M | 268.70M | 292.50M | 281.40M | 282.10M | 288.50M | 305.40M | 307.60M | 285.30M | 284.80M | 288.70M | 280.50M | 294.60M | 264.60M | 272.70M | 290.30M | 274.90M |
|
Asset Utilization Ratio
|
| | | 1.51 | 1.40 | 1.32 | 1.26 | 1.30 | 1.29 | 1.27 | 1.23 | 1.16 | 1.08 | 1.13 | 1.15 | 1.04 | 1.01 | 1.19 | 1.18 | 0.94 | 0.93 | 1.15 | 1.14 | 0.93 | 0.98 | 1.06 | 1.11 | | | 1.18 | 1.18 | 1.10 | 0.99 | 0.94 | 0.98 | 0.94 | 0.89 | 0.92 | 0.88 | 0.91 | 0.96 | 1.01 | 0.99 | 0.98 | 1.03 | 1.06 | 1.03 | 1.02 | 1.05 | 1.06 | 1.04 | 0.74 | 0.73 | 0.74 | 0.78 | 0.76 | 0.52 |
|
Interest Coverage Ratio
|
-9.91 | -6.24 | -10.71 | -9.42 | -10.19 | -9.33 | -9.67 | 10.07 | 9.13 | -7.76 | -8.20 | -6.12 | -6.25 | -4.56 | -1.39 | -4.40 | -6.06 | -8.58 | -8.12 | -5.74 | -3.63 | -3.31 | -6.00 | -3.32 | -4.47 | 1.82 | | | 12.08 | -14.56 | -0.45 | 5.36 | 5.46 | 6.20 | 7.50 | 5.27 | 4.42 | 5.60 | 13.88 | 14.38 | 10.13 | 7.86 | 13.25 | 14.00 | 11.60 | 8.33 | 5.46 | 4.39 | 0.31 | -7.06 | 3.50 | | 12.43 | 3.64 | 9.50 | | |
|
Debt to Equity
|
| 6.60 | | | 5.41 | 2.51 | | | | 2.52 | | | | 4.80 | | | | 5.20 | | | | 4.78 | | 5.76 | | 0.65 | | | 3.97 | 0.42 | 0.52 | 0.61 | 0.59 | 0.52 | 0.64 | 0.52 | 0.42 | 0.32 | 0.41 | 0.26 | 0.27 | 0.29 | 0.42 | 0.37 | 0.44 | 0.39 | 0.43 | 0.43 | 0.39 | 0.34 | 0.37 | 0.36 | 0.31 | 0.21 | 0.20 | 0.22 | 0.19 |
|
Debt Ratio
|
0.38 | 0.36 | 0.32 | 0.30 | 0.29 | 0.16 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.16 | 0.26 | 0.26 | 0.27 | 0.32 | 0.30 | 0.30 | 0.33 | 0.38 | 0.32 | 0.31 | 0.34 | 0.33 | 0.25 | 0.27 | | | 0.25 | 0.19 | 0.24 | 0.26 | 0.26 | 0.23 | 0.31 | 0.24 | 0.21 | 0.15 | 0.19 | 0.13 | 0.13 | 0.16 | 0.21 | 0.19 | 0.22 | 0.20 | 0.22 | 0.22 | 0.20 | 0.19 | 0.20 | 0.20 | 0.17 | 0.12 | 0.12 | 0.13 | 0.11 |
|
Equity Ratio
|
| 0.05 | | | 0.05 | 0.06 | | | | 0.06 | | | | 0.06 | | | | 0.06 | | | | 0.06 | | 0.06 | | 0.42 | | | 0.06 | 0.45 | 0.46 | 0.43 | 0.45 | 0.45 | 0.49 | 0.47 | 0.49 | 0.48 | 0.46 | 0.51 | 0.50 | 0.57 | 0.50 | 0.52 | 0.50 | 0.51 | 0.51 | 0.52 | 0.52 | 0.57 | 0.54 | 0.54 | 0.56 | 0.57 | 0.59 | 0.60 | 0.61 |
|
Times Interest Earned
|
-9.91 | -6.24 | -10.71 | -9.42 | -10.19 | -9.33 | -9.67 | 10.07 | 9.13 | -7.76 | -8.20 | -6.12 | -6.25 | -4.56 | -1.39 | -4.40 | -6.06 | -8.58 | -8.12 | -5.74 | -3.63 | -3.31 | -6.00 | -3.32 | -4.47 | 1.82 | | | 12.08 | -14.56 | -0.45 | 5.36 | 5.46 | 6.20 | 7.50 | 5.27 | 4.42 | 5.60 | 13.88 | 14.38 | 10.13 | 7.86 | 13.25 | 14.00 | 11.60 | 8.33 | 5.46 | 4.39 | 0.31 | -7.06 | 3.50 | | 12.43 | 3.64 | 9.50 | | |
|
FCF Payout Ratio
|
| | | | -0.35 | -0.08 | -0.20 | 0.93 | 0.38 | -0.16 | -0.61 | -27.00 | -0.16 | 0.60 | -0.26 | -0.23 | -0.16 | | -0.55 | -1.10 | 0.77 | -0.24 | -0.28 | -0.28 | -0.28 | -1.21 | -0.44 | -0.28 | 0.07 | 0.19 | -0.31 | -0.29 | -2.83 | 0.20 | -0.49 | 0.28 | 0.13 | 0.32 | 0.25 | 0.49 | 0.44 | -0.30 | -0.68 | | 2.77 | 0.23 | -0.21 | 0.69 | | 0.25 | 1.52 | 0.56 | 0.36 | 0.16 | 0.83 | -5.00 | 0.34 |
|
Enterprise Value
|
-20.90M | -10.30M | -22.20M | -22.20M | -32.90M | -22.20M | -40.20M | -40.20M | -40.20M | -40.20M | -28.40M | -28.40M | -28.40M | -12.49M | -15.70M | -15.70M | -58.30M | -26.56M | -36.90M | -83.60M | -32.30M | -11.55M | -40.40M | -57.20M | -57.20M | -14.70M | -9.10M | -57.20M | -19.20M | -14.10M | -14.50M | -20.60M | -12.10M | -10.30M | -17.40M | -8.20M | -14.90M | -1.50M | -31.80M | -10.30M | -15.20M | -6.40M | -17.30M | -5.50M | -11.50M | -12.90M | -2.10M | -8.20M | -1.50M | -2.60M | -7.10M | -4.60M | -4.10M | -6.30M | -6.30M | -6.80M | -8.40M |
|
Return on Sales
|
0.19% | 0.09% | 0.15% | 0.17% | 0.17% | 0.10% | 0.13% | 0.08% | 0.07% | 0.42% | 0.11% | 0.18% | 0.07% | 0.32% | 0.08% | 0.18% | 0.08% | 0.09% | 0.17% | 0.13% | 0.08% | 0.07% | 0.10% | 0.10% | 0.11% | -0.06% | 0.11% | 0.15% | 0.10% | -0.06% | -0.04% | 0.03% | 0.06% | 0.04% | -0.01% | -0.01% | 0.00% | 0.02% | 0.09% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.04% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.22% | | | | 0.18% | | | | 0.11% | | | | 0.11% | | | 0.12% | 0.11% | | | 0.09% | 0.07% | | | | 0.09% | 0.06% | 0.03% | 0.00% | 0.06% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.14% | 0.15% | 0.14% | 0.11% | 0.08% | 0.01% | 0.01% | | 0.04% | 0.05% | 0.11% | | |
|
Return on Invested Capital
|
| | | | | 3.68% | | | | | | | | | | | | | | | | | | | | | | | | 0.25% | 0.07% | 0.02% | 0.00% | 0.03% | 0.08% | 0.08% | 0.07% | 0.09% | 0.10% | 0.12% | 0.14% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.08% | 0.00% | 0.00% | | 0.04% | 0.06% | 0.10% | | |
|
Return on Assets
|
| | | 0.23% | 0.20% | 0.19% | 0.18% | 0.15% | 0.12% | 0.22% | 0.20% | 0.22% | 0.21% | 0.19% | 0.19% | 0.17% | 0.17% | 0.11% | 0.13% | 0.09% | 0.09% | 0.13% | 0.11% | 0.08% | 0.09% | 0.06% | 0.07% | | | 0.09% | 0.05% | 0.01% | 0.00% | 0.02% | 0.03% | 0.02% | 0.01% | | 0.02% | 0.02% | 0.02% | 0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 3.29% | | | | | | | | | | | | | | | | | | | | | | | | 0.37% | 0.12% | 0.03% | -0.01% | 0.05% | 0.06% | 0.04% | 0.01% | | 0.05% | 0.04% | 0.04% | 0.03% | -0.01% | -0.01% | 0.00% | -0.03% | -0.02% | -0.02% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |