|
Gross Margin
|
10.79% | 12.71% | 13.22% | 13.71% | 16.71% | 17.14% | 17.89% | 16.65% | 14.89% | 14.76% | 14.60% | 11.81% | 13.97% | 16.31% | 18.02% | 14.48% | 16.16% | 15.02% | 16.15% | 17.18% | 17.56% | 17.29% | 18.81% | 19.35% | 18.05% | 18.54% | 18.01% | 20.13% | 18.41% | 18.14% | 20.33% | 18.80% | 17.93% | 18.56% | 18.96% | 19.11% | 19.20% | 20.01% | 21.85% | 22.16% | 23.09% | 24.17% | 21.77% | 19.45% | 16.04% | 17.30% | 15.78% | 16.43% | 18.85% | 18.76% | 19.15% | 18.40% | 16.77% | 19.63% | 19.32% | 22.65% | 20.64% | 22.34% | 22.06% | 18.93% | 18.48% | 18.99% | 18.53% | 21.28% | 18.12% | 19.15% | 19.36% | 13.00% |
|
EBT Margin
|
-8.64% | -1.03% | -0.42% | -9.66% | 4.27% | 6.08% | 6.18% | 5.19% | 4.67% | 4.76% | 4.17% | 0.05% | 2.60% | 3.58% | 4.34% | 0.07% | 2.91% | 1.88% | 1.67% | 1.93% | 4.00% | 4.83% | 5.82% | 4.75% | 4.34% | 4.50% | 4.20% | 3.51% | 3.02% | 2.11% | 3.87% | 1.40% | 1.22% | 3.06% | 3.75% | 4.34% | 3.98% | 4.56% | 5.81% | -9.00% | 6.96% | 7.23% | 2.32% | 5.68% | -1.75% | 2.64% | -0.30% | 2.02% | 5.71% | 5.70% | 5.56% | 3.62% | 3.79% | 6.36% | 5.69% | 7.67% | 6.82% | 7.13% | 7.33% | 4.68% | 3.79% | 5.61% | 5.28% | -10.68% | 4.98% | 6.75% | 6.32% | 0.68% |
|
EBIT Margin
|
-8.42% | -0.92% | -0.31% | -9.06% | 4.48% | 6.29% | 6.43% | 5.34% | 4.82% | 4.91% | 4.38% | 0.29% | 2.80% | 3.83% | 4.61% | 0.35% | 3.18% | 2.14% | 1.93% | 2.17% | 4.27% | 5.06% | 6.08% | 4.98% | 4.56% | 4.74% | 4.44% | 3.77% | 3.20% | 2.31% | 4.07% | 2.31% | 1.53% | 3.41% | 4.07% | 4.63% | 4.37% | 4.92% | 6.28% | 4.91% | 7.19% | 8.45% | 2.50% | 5.73% | -2.00% | 2.79% | -0.21% | 2.01% | 5.56% | 5.59% | 5.45% | 3.90% | 4.37% | 7.15% | 6.80% | 9.02% | 8.35% | 8.87% | 9.06% | 6.56% | 5.77% | 7.53% | 7.16% | -8.78% | 6.47% | 8.53% | 7.86% | 2.21% |
|
EBITDA Margin
|
-8.42% | -0.92% | -0.31% | -9.06% | 4.48% | 6.29% | 6.43% | 5.34% | 4.82% | 4.91% | 4.38% | 0.29% | 2.80% | 3.83% | 4.61% | 0.35% | 3.18% | 2.14% | 1.93% | 2.17% | 4.27% | 5.06% | 6.08% | 4.98% | 4.56% | 4.74% | 4.44% | 3.77% | 3.20% | 2.31% | 4.07% | 2.31% | 1.53% | 3.41% | 4.07% | 4.63% | 4.37% | 4.92% | 6.28% | 4.91% | 7.19% | 8.45% | 2.50% | 5.73% | -2.00% | 2.79% | -0.21% | 2.01% | 5.56% | 5.59% | 5.45% | 3.90% | 4.37% | 7.15% | 6.80% | 9.02% | 8.35% | 8.87% | 9.06% | 6.56% | 5.77% | 7.53% | 7.16% | -8.78% | 6.47% | 8.53% | 7.86% | 2.21% |
|
Operating Margin
|
-8.42% | -0.92% | -0.31% | -9.06% | 4.48% | 6.29% | 6.43% | 5.34% | 4.82% | 4.91% | 4.38% | 0.29% | 2.80% | 3.83% | 4.61% | 0.35% | 3.18% | 2.14% | 1.93% | 2.17% | 4.27% | 5.06% | 6.08% | 4.98% | 4.56% | 4.74% | 4.44% | 3.77% | 3.20% | 2.31% | 4.07% | 2.31% | 1.53% | 3.41% | 4.07% | 4.63% | 4.37% | 4.92% | 6.28% | 4.91% | 7.19% | 8.45% | 2.50% | 5.73% | -2.00% | 2.79% | -0.21% | 2.01% | 5.56% | 5.59% | 5.45% | 3.90% | 4.37% | 7.15% | 6.80% | 9.02% | 8.35% | 8.87% | 9.06% | 6.56% | 5.77% | 7.53% | 7.16% | -8.78% | 6.47% | 8.53% | 7.86% | 2.21% |
|
Net Margin
|
-8.64% | -0.43% | 0.05% | -5.74% | 2.28% | 4.21% | 4.11% | 3.55% | 3.15% | 3.27% | 3.44% | 0.23% | 1.73% | 2.44% | 2.79% | 0.82% | 2.27% | 1.36% | 1.81% | 1.50% | 2.83% | 3.46% | 4.34% | 4.25% | 3.10% | 3.27% | 3.03% | 3.14% | 2.28% | 2.22% | 3.22% | 2.89% | 1.27% | 2.47% | 3.17% | -2.67% | 3.48% | 3.61% | 6.72% | -6.92% | 5.68% | 5.84% | 1.48% | 5.12% | -1.40% | 2.14% | 1.91% | 2.37% | 4.73% | 4.82% | 4.68% | 4.96% | 3.12% | 5.22% | 4.66% | 6.62% | 5.78% | 6.04% | 6.59% | 4.62% | 3.48% | 4.47% | 5.10% | -11.18% | 4.21% | 5.82% | 5.71% | 1.34% |
|
FCF Margin
|
-10.39% | 14.81% | 4.95% | 9.52% | -5.36% | -1.50% | 8.12% | 2.17% | | 1.50% | -3.11% | 17.66% | -9.12% | 1.61% | -1.96% | 12.26% | -3.53% | 5.11% | 4.93% | 10.27% | -11.33% | 5.20% | 5.33% | 10.33% | -3.88% | 5.69% | 6.66% | 19.04% | -9.51% | 7.18% | 4.66% | 14.44% | -9.54% | 4.06% | 9.75% | 7.30% | -5.29% | 9.12% | 5.14% | 7.13% | -6.85% | 12.37% | 8.21% | 12.00% | -2.04% | 3.71% | 10.01% | 0.18% | -4.46% | 0.58% | -6.05% | 6.16% | -7.41% | 3.81% | -0.87% | 13.43% | 1.83% | 0.74% | -2.93% | 8.22% | -9.12% | 0.75% | -1.66% | 13.35% | 0.76% | 8.63% | 1.02% | 1.02% |
|
Inventory Average
|
| | 131.20M | 129.78M | | | 146.29M | 153.38M | | | 188.00M | 190.39M | 188.07M | 199.03M | 257.75M | 256.27M | 203.73M | 201.07M | 203.05M | 219.05M | 229.88M | 240.88M | 241.04M | 229.85M | 234.72M | 233.13M | 225.39M | 216.68M | 212.52M | 212.59M | 211.09M | 205.54M | 209.71M | 217.27M | 218.10M | 220.29M | 218.40M | 212.82M | 204.56M | 207.39M | 219.53M | 218.76M | 202.64M | 214.10M | 220.48M | 207.27M | 210.77M | 231.24M | 261.80M | 281.78M | 301.24M | 336.43M | 374.05M | 404.68M | 421.34M | 421.69M | 428.78M | 444.91M | 453.69M | 446.82M | 454.09M | 464.77M | 469.78M | 458.95M | 440.53M | 442.20M | 455.98M | 464.28M |
|
Assets Average
|
| | 557.82M | 593.66M | | | 720.31M | 730.28M | | | 777.52M | 780.22M | 784.21M | 798.21M | 809.24M | 816.64M | 813.66M | 805.57M | 799.93M | 789.53M | 784.64M | 791.10M | 778.83M | 764.36M | 771.53M | 780.20M | 776.70M | 758.22M | 749.65M | 755.46M | 751.01M | 744.71M | 756.31M | 780.37M | 784.18M | 785.01M | 784.48M | 782.02M | 787.26M | 815.83M | 834.04M | 830.80M | 838.34M | 869.13M | 872.25M | 943.65M | 1,063.02M | 1,071.34M | 1,078.07M | 1,119.88M | 1,162.08M | 1,395.07M | 1,637.19M | 1,685.01M | 1,702.72M | 1,697.15M | 1,704.98M | 1,727.85M | 1,743.15M | 1,755.66M | 1,783.95M | 1,804.53M | 1,830.45M | 1,777.33M | 1,724.99M | 1,746.78M | 1,767.19M | 1,797.99M |
|
Equity Average
|
| | 342.70M | 341.95M | | | 369.20M | 379.91M | | | 421.91M | 417.16M | 409.04M | 416.32M | 425.33M | 423.25M | 418.74M | 423.56M | 429.21M | 448.41M | 471.65M | 483.37M | 487.12M | 472.70M | 461.97M | 468.19M | 473.30M | 479.05M | 485.55M | 490.44M | 496.34M | 497.02M | 495.59M | 500.03M | 507.47M | 519.55M | 515.72M | 510.04M | 526.24M | 561.49M | 576.56M | 580.83M | 596.29M | 621.77M | 638.26M | 634.56M | 641.26M | 649.90M | 658.48M | 671.52M | 689.56M | 708.93M | 725.70M | 740.06M | 757.92M | 783.33M | 810.99M | 834.56M | 859.55M | 878.51M | 887.49M | 898.50M | 919.49M | 900.39M | 878.40M | 899.29M | 922.61M | 938.93M |
|
Invested Capital
|
| 341.95M | 344.05M | 339.86M | | 362.95M | 375.46M | 422.66M | | 454.81M | 474.99M | 446.99M | 470.16M | 477.78M | 487.58M | 461.84M | 469.77M | 462.58M | 468.41M | 494.31M | 520.71M | 521.23M | 492.99M | 483.29M | 465.58M | 474.89M | 490.37M | 496.57M | 511.26M | 507.55M | 512.75M | 498.70M | 504.03M | 506.10M | 512.76M | 530.93M | 505.12M | 516.54M | 537.55M | 589.28M | 586.60M | 614.35M | 616.57M | 664.43M | 631.65M | 656.60M | 667.41M | 694.11M | 662.88M | 682.14M | 697.96M | 1,174.99M | 746.32M | 764.49M | 786.42M | 1,235.78M | 849.72M | 874.59M | 1,294.33M | 1,314.05M | 1,367.78M | 945.85M | 969.44M | 1,312.78M | 1,340.88M | 1,338.25M | 1,393.47M | 1,403.92M |
|
Asset Utilization Ratio
|
| | 1.25 | 1.20 | | | 1.61 | 1.78 | | | 1.99 | 1.96 | 1.92 | 1.76 | 1.61 | 1.56 | 1.50 | 1.49 | 1.48 | 1.48 | 1.44 | 1.40 | 1.44 | 1.47 | 1.50 | 1.47 | 1.42 | 1.35 | 1.29 | 1.25 | 1.26 | 1.30 | 1.29 | 1.31 | 1.36 | 1.45 | 1.53 | 1.55 | 1.55 | 1.48 | 1.45 | 1.44 | 1.44 | 1.36 | 1.33 | 1.20 | 1.05 | 1.10 | 1.16 | 1.21 | 1.25 | 1.08 | 0.98 | 1.00 | 1.01 | 1.04 | 1.03 | 0.99 | 0.96 | 0.95 | 0.90 | 0.91 | 0.91 | 0.95 | 1.00 | 0.99 | 0.98 | 0.99 |
|
Interest Coverage Ratio
|
-34.97 | -5.90 | -2.71 | -40.59 | 21.33 | 29.66 | 25.06 | 36.55 | 30.90 | 34.00 | 21.30 | 1.20 | 14.16 | 15.18 | 17.19 | 1.26 | 11.50 | 8.07 | 7.45 | 9.11 | 15.90 | 21.68 | 23.21 | 21.93 | 20.14 | 20.17 | 18.53 | | 18.15 | 11.28 | 20.72 | | 7.48 | 14.54 | 22.45 | | 18.15 | 22.78 | 30.45 | | 46.53 | 50.31 | 17.58 | | -22.63 | 6.01 | -0.46 | | 25.91 | 24.15 | 24.58 | | 5.25 | 6.78 | 4.94 | 5.17 | 4.92 | 4.63 | 4.76 | 3.25 | 2.69 | 3.64 | 3.54 | -4.34 | 3.93 | 4.47 | 4.63 | 1.35 |
|
Debt to Equity
|
| 0.03 | 0.03 | 0.02 | | 0.22 | 0.16 | 0.22 | | 0.23 | 0.26 | 0.20 | 0.29 | 0.27 | 0.28 | 0.23 | 0.27 | 0.23 | 0.20 | 0.14 | 0.19 | 0.16 | 0.10 | 0.05 | 0.11 | 0.09 | 0.10 | 0.03 | 0.08 | 0.06 | 0.03 | 0.01 | 0.07 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 0.20 | 0.06 | 0.08 | 0.09 | 0.11 | 0.62 | 0.68 | 0.66 | 0.64 | 0.54 | 0.53 | 0.52 | 0.04 | 0.48 | 0.53 | 0.53 | 0.53 | 0.51 | 0.51 | 0.47 | 0.49 | 0.49 |
|
Debt Ratio
|
| 0.02 | 0.02 | 0.01 | | 0.11 | 0.08 | 0.12 | | 0.12 | 0.14 | 0.11 | 0.15 | 0.14 | 0.15 | 0.12 | 0.14 | 0.12 | 0.11 | 0.08 | 0.12 | 0.10 | 0.07 | 0.03 | 0.07 | 0.06 | 0.06 | 0.02 | 0.05 | 0.04 | 0.02 | 0.01 | 0.04 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.12 | 0.04 | 0.05 | 0.05 | 0.07 | 0.28 | 0.30 | 0.29 | 0.29 | 0.26 | 0.25 | 0.25 | 0.02 | 0.24 | 0.26 | 0.27 | 0.27 | 0.26 | 0.26 | 0.24 | 0.25 | 0.25 |
|
Equity Ratio
|
| 0.62 | 0.61 | 0.55 | | 0.51 | 0.52 | 0.52 | | 0.54 | 0.54 | 0.53 | 0.52 | 0.53 | 0.53 | 0.51 | 0.52 | 0.53 | 0.54 | 0.60 | 0.61 | 0.62 | 0.63 | 0.60 | 0.60 | 0.61 | 0.61 | 0.65 | 0.64 | 0.65 | 0.67 | 0.67 | 0.64 | 0.64 | 0.66 | 0.67 | 0.65 | 0.66 | 0.68 | 0.70 | 0.69 | 0.71 | 0.71 | 0.72 | 0.75 | 0.61 | 0.59 | 0.62 | 0.60 | 0.60 | 0.59 | 0.45 | 0.44 | 0.44 | 0.45 | 0.47 | 0.48 | 0.49 | 0.50 | 0.50 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 |
|
Times Interest Earned
|
-34.97 | -5.90 | -2.71 | -40.59 | 21.33 | 29.66 | 25.06 | 36.55 | 30.90 | 34.00 | 21.30 | 1.20 | 14.16 | 15.18 | 17.19 | 1.26 | 11.50 | 8.07 | 7.45 | 9.11 | 15.90 | 21.68 | 23.21 | 21.93 | 20.14 | 20.17 | 18.53 | | 18.15 | 11.28 | 20.72 | | 7.48 | 14.54 | 22.45 | | 18.15 | 22.78 | 30.45 | | 46.53 | 50.31 | 17.58 | | -22.63 | 6.01 | -0.46 | | 25.91 | 24.15 | 24.58 | | 5.25 | 6.78 | 4.94 | 5.17 | 4.92 | 4.63 | 4.76 | 3.25 | 2.69 | 3.64 | 3.54 | -4.34 | 3.93 | 4.47 | 4.63 | 1.35 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | 0.30 | -0.27 | 0.04 | -0.15 | 0.11 | 0.12 | 0.06 | -0.06 | 0.12 | 0.11 | 0.06 | -0.15 | 0.12 | 0.11 | 0.04 | -0.08 | 0.11 | 0.16 | 0.06 | -0.08 | 0.17 | 0.07 | 0.09 | -0.13 | 0.08 | 0.14 | 0.10 | -0.10 | 0.06 | 0.09 | 0.07 | -0.40 | 0.23 | 0.08 | 3.75 | -0.15 | 1.14 | -0.10 | 0.10 | -0.08 | 0.15 | -0.67 | 0.04 | 0.32 | 0.91 | -0.23 | 0.08 | -0.08 | 0.88 | -0.39 | 0.05 | 0.88 | 0.08 | 0.64 | 0.58 |
|
Enterprise Value
|
-12.92M | -21.04M | -26.91M | -12.25M | -11.12M | -16.08M | -15.42M | -16.10M | | -9.46M | -8.96M | -12.26M | -15.15M | -15.43M | -10.89M | -16.06M | -20.24M | -15.73M | -20.16M | -22.77M | -19.31M | -18.06M | -19.61M | -13.15M | -21.94M | -20.63M | -24.83M | -24.24M | -18.87M | -20.98M | -15.81M | -31.46M | -16.34M | -18.50M | -22.49M | -41.84M | -20.21M | -42.90M | -53.61M | -70.64M | -41.86M | -74.86M | -94.53M | -125.01M | -107.58M | -265.07M | -117.75M | -25.88M | -18.93M | -24.34M | -18.01M | -14.46M | -20.24M | -32.17M | -20.68M | -13.10M | -15.24M | -16.57M | -16.40M | -13.29M | -13.10M | -17.10M | -17.87M | -16.71M | -15.63M | -12.59M | -16.41M | -13.68M |
|
Return on Sales
|
-0.09% | 0.00% | 0.00% | -0.06% | 0.02% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.00% | 0.02% | 0.02% | 0.03% | 0.01% | 0.02% | 0.01% | 0.02% | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | -0.03% | 0.03% | 0.04% | 0.07% | -0.07% | 0.06% | 0.06% | 0.01% | 0.05% | -0.01% | 0.02% | 0.02% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.05% | 0.05% | 0.07% | 0.06% | 0.06% | 0.07% | 0.05% | 0.03% | 0.04% | 0.05% | -0.11% | 0.04% | 0.06% | 0.06% | 0.01% |
|
Return on Capital Employed
|
| | -0.04% | -0.07% | | | 0.06% | 0.13% | | | 0.12% | 0.09% | 0.08% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.09% | 0.06% | 0.04% | 0.02% | 0.01% | 0.04% | 0.05% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.03% | 0.04% | 0.04% | 0.04% | 0.07% |
|
Return on Invested Capital
|
| | -0.08% | -0.09% | | | 0.06% | 0.12% | | | 0.12% | 0.09% | 0.08% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.02% | 0.04% | 0.05% | 0.07% | 0.14% | 0.13% | 0.14% | 0.09% | 0.09% | 0.05% | 0.03% | 0.03% | 0.02% | 0.05% | 0.07% | 0.09% | 0.08% | 0.08% | 0.11% | 0.11% | 0.10% | 0.11% | 0.14% | 0.12% | 0.09% | 0.08% | 0.09% | 0.11% | 0.02% | 0.02% | 0.03% | 0.03% | 0.07% |
|
Return on Assets
|
| | -0.04% | -0.04% | | | 0.03% | 0.06% | | | 0.07% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.02% | 0.06% | 0.04% | 0.02% | 0.02% | 0.01% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.00% | 0.01% | 0.01% | 0.01% | 0.04% |
|
Return on Equity
|
| | -0.07% | -0.07% | | | 0.06% | 0.12% | | | 0.12% | 0.10% | 0.08% | 0.07% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.04% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.02% | 0.04% | 0.04% | 0.06% | 0.04% | 0.05% | 0.06% | 0.03% | 0.09% | 0.05% | 0.03% | 0.03% | 0.02% | 0.05% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.09% | 0.08% | 0.01% | 0.01% | 0.02% | 0.02% | 0.08% |