|
Gross Margin
|
| | 63.23% | 64.40% | 65.18% | 68.02% | 67.92% | 70.91% | 72.05% | 180.48% | 73.03% | 76.79% | 76.93% | 168.10% | 97.54% | 98.15% | 97.52% | 18.15% | 97.61% | 68.93% | 67.09% | 64.55% | 63.91% | 63.49% | 63.42% | 62.92% | 60.58% | 59.76% | 59.60% | 60.65% | 61.56% | 61.51% | 62.15% | 63.56% | 65.38% | 67.40% | 68.42% | 67.81% | 66.76% | 67.35% | 66.05% | 64.07% | 61.03% | 61.75% | 60.29% | 59.50% | 58.36% | 62.62% | 62.99% | 61.51% | 60.72% | 62.24% | 61.00% | 60.24% | 59.87% | 59.11% | 59.95% | 59.06% | 59.46% | 57.08% | 59.06% |
|
EBT Margin
|
| | -3.74% | 1.18% | -3.26% | -0.73% | 1.16% | 1.66% | 1.57% | -0.59% | -0.78% | 4.23% | 3.89% | 2.15% | 2.31% | 7.77% | 7.86% | 3.38% | 8.82% | 10.65% | 8.74% | 5.16% | 4.58% | 5.77% | 5.12% | 0.92% | 3.42% | 2.41% | 5.16% | 2.40% | 1.44% | 6.87% | 8.82% | 5.76% | 8.64% | 8.24% | 4.53% | -14.42% | -1.40% | -1.32% | 6.37% | 13.08% | 10.80% | 12.99% | 15.82% | 17.08% | 14.40% | 13.41% | 12.54% | 10.06% | 3.18% | 6.18% | 4.18% | 0.16% | 0.21% | -2.07% | 1.71% | -24.78% | -6.92% | -8.49% | -5.10% |
|
EBIT Margin
|
| | -4.48% | 1.67% | -3.03% | -0.48% | 1.13% | 1.35% | 0.99% | -0.41% | -0.25% | 4.79% | 4.60% | 2.14% | 2.91% | 8.23% | 7.89% | 3.07% | 9.19% | 11.00% | 9.55% | 4.86% | 5.39% | 6.59% | 4.84% | 1.56% | 2.43% | 2.67% | 3.46% | 3.02% | 3.14% | 7.40% | 9.37% | 10.62% | 7.53% | 9.93% | 5.84% | -14.48% | 7.34% | -2.16% | 8.26% | 11.47% | 9.17% | 13.03% | 16.84% | 16.23% | 14.28% | 15.47% | 14.05% | 8.52% | 3.83% | 6.65% | 4.38% | -0.45% | -0.37% | -0.39% | 1.26% | -22.63% | -5.92% | -7.32% | -3.80% |
|
EBITDA Margin
|
| | 4.96% | 10.68% | 6.04% | 10.05% | 10.75% | 11.24% | 11.19% | 10.14% | 9.84% | 14.15% | 14.10% | 12.04% | 12.24% | 17.02% | 16.33% | 11.89% | 16.79% | 18.17% | 17.44% | 13.25% | 14.25% | 15.26% | 14.13% | 10.89% | 12.19% | 12.32% | 12.81% | 12.89% | 12.87% | 16.81% | 18.04% | 19.93% | 17.78% | 20.17% | 16.83% | -3.04% | 18.41% | 13.15% | 19.25% | 21.44% | 18.81% | 21.92% | 23.79% | 22.58% | 21.06% | 21.99% | 20.50% | 15.32% | 11.27% | 14.25% | 12.10% | 8.87% | 10.00% | 9.84% | 10.98% | 3.72% | 8.63% | 7.05% | 9.38% |
|
Operating Margin
|
| | -4.48% | 1.67% | -3.03% | -0.48% | 1.13% | 1.35% | 0.99% | -0.41% | -0.25% | 4.79% | 4.60% | 2.14% | 2.91% | 8.23% | 7.89% | 3.07% | 9.19% | 11.00% | 9.55% | 4.86% | 5.39% | 6.59% | 4.84% | 1.56% | 2.43% | 2.67% | 3.46% | 3.02% | 3.14% | 7.40% | 9.37% | 10.62% | 7.53% | 9.93% | 5.84% | -14.48% | 7.34% | -2.16% | 8.26% | 11.47% | 9.17% | 13.03% | 16.84% | 16.23% | 14.28% | 15.47% | 14.05% | 8.52% | 3.83% | 6.65% | 4.38% | -0.45% | -0.37% | -0.39% | 1.26% | -22.63% | -5.92% | -7.32% | -3.80% |
|
Net Margin
|
| | -2.33% | 0.72% | -1.92% | 0.15% | 0.70% | 0.99% | 0.93% | -0.32% | -0.46% | 2.57% | 2.35% | 1.34% | 1.39% | 4.74% | 4.72% | 2.10% | 12.24% | 14.79% | 12.07% | 7.16% | 6.32% | 7.96% | 7.09% | 1.17% | 4.74% | 3.33% | 7.15% | -23.65% | 1.16% | 5.39% | 6.59% | 4.39% | 6.45% | 6.51% | 3.55% | -11.04% | -1.01% | -0.89% | 4.92% | 9.77% | 8.03% | 9.50% | 11.67% | 13.04% | 10.91% | 10.20% | 9.72% | 7.57% | 2.11% | 4.49% | 3.03% | -1.24% | 0.15% | -1.59% | 1.32% | -18.96% | -12.52% | -6.01% | -2.23% |
|
FCF Margin
|
| | 5.77% | -3.32% | -2.29% | -38.20% | -19.56% | -1.93% | -18.12% | -27.84% | -13.69% | -2.71% | -3.10% | -8.98% | -1.44% | 8.83% | 11.92% | 5.99% | 7.27% | -13.41% | -29.90% | -24.32% | -5.23% | -6.12% | -1.38% | -22.74% | 7.61% | 3.28% | -6.24% | -19.98% | 2.09% | -9.42% | 11.67% | 1.68% | 9.18% | 10.88% | -13.91% | -2.76% | 0.27% | 22.21% | -6.27% | 4.22% | 14.78% | 15.41% | 6.45% | 11.19% | 14.16% | 9.04% | 9.73% | 11.67% | 12.67% | 12.72% | 6.22% | 7.49% | -6.70% | 2.22% | -18.41% | -23.98% | -4.38% | 3.88% | 1.67% |
|
Inventory Average
|
| | | | 1.16M | 1.38M | 1.71M | 1.75M | 1.73M | 1.75M | 1.70M | 1.56M | 1.50M | 1.50M | 1.50M | 1.46M | 1.41M | 1.35M | 1.38M | 1.52M | 1.67M | 1.82M | 1.87M | 1.81M | 1.79M | 1.85M | 1.84M | 1.71M | 1.62M | 1.63M | 1.68M | 1.69M | 1.65M | 1.54M | 1.47M | 1.39M | 1.37M | 1.39M | 1.27M | 1.21M | 1.14M | 1.22M | 1.30M | 1.27M | 1.32M | 1.40M | 1.71M | 2.17M | 2.33M | 2.42M | 2.60M | 2.60M | 2.59M | 2.46M | 2.35M | 2.36M | 2.33M | 2.38M | 2.38M | 2.36M | 2.33M |
|
Assets Average
|
| | | | 256.22M | 266.74M | 287.06M | 296.35M | 304.00M | 314.00M | 325.69M | 338.81M | 336.82M | 329.51M | 324.54M | 316.86M | 311.38M | 316.71M | 316.23M | 325.25M | 346.51M | 354.19M | 368.03M | 377.91M | 377.00M | 378.15M | 374.94M | 368.17M | 372.94M | 385.77M | 394.50M | 417.86M | 452.28M | 465.86M | 465.57M | 469.04M | 485.48M | 497.98M | 505.25M | 506.96M | 516.76M | 555.34M | 576.00M | 572.06M | 570.48M | 578.82M | 625.53M | 673.41M | 701.31M | 734.32M | 746.50M | 724.62M | 718.57M | 746.09M | 753.44M | 739.98M | 745.13M | 749.20M | 727.15M | 710.25M | 711.56M |
|
Equity Average
|
| | | | 139.88M | 137.74M | 133.87M | 130.48M | 131.10M | 126.84M | 122.44M | 123.96M | 126.64M | 121.98M | 116.84M | 120.41M | 124.99M | 113.43M | 102.79M | 109.18M | 105.56M | 99.95M | 103.32M | 97.85M | 91.53M | 93.30M | 95.01M | 96.06M | 97.27M | 112.95M | 128.44M | 129.45M | 132.97M | 137.88M | 142.90M | 144.92M | 145.80M | 141.04M | 133.31M | 132.25M | 134.17M | 143.23M | 155.92M | 169.61M | 182.74M | 202.12M | 226.65M | 249.39M | 272.36M | 291.66M | 301.14M | 306.49M | 313.58M | 315.25M | 314.43M | 310.66M | 307.79M | 293.21M | 273.55M | 257.25M | 242.21M |
|
Invested Capital
|
| 171.36M | | 166.83M | 152.59M | 154.91M | 144.44M | 153.75M | 155.77M | 151.11M | 147.90M | 230.34M | 235.03M | 156.05M | 214.82M | 210.37M | 204.83M | 142.89M | 194.93M | 215.74M | 216.57M | 141.58M | 246.03M | 132.66M | 133.51M | 136.96M | 139.81M | 145.94M | 157.51M | 300.24M | 206.47M | 201.64M | 341.78M | 203.35M | 204.85M | 202.22M | 209.44M | 201.61M | 192.39M | 196.43M | 200.26M | 207.76M | 220.69M | 237.69M | 234.49M | 265.65M | 290.19M | 314.07M | 334.80M | 359.00M | 360.84M | 363.89M | 372.43M | 371.86M | 367.33M | 361.56M | 370.08M | 350.52M | 343.64M | 313.74M | 308.34M |
|
Asset Utilization Ratio
|
| | | | 1.05 | 1.35 | 1.29 | 1.24 | 1.23 | 1.21 | 1.18 | 1.16 | 1.19 | 1.22 | 1.23 | 1.26 | 1.30 | 1.30 | 1.30 | 1.28 | 1.20 | 1.18 | 1.14 | 1.12 | 1.13 | 1.14 | 1.17 | 1.18 | 1.17 | 1.13 | 1.14 | 1.14 | 1.12 | 1.14 | 1.17 | 1.15 | 1.09 | 1.03 | 1.02 | 0.94 | 0.90 | 0.88 | 0.88 | 1.00 | 1.11 | 1.22 | 1.24 | 1.27 | 1.32 | 1.29 | 1.27 | 1.27 | 1.21 | 1.09 | 1.02 | 1.01 | 0.98 | 0.95 | 0.95 | 0.92 | 0.88 |
|
Interest Coverage Ratio
|
| | -7.78 | 3.26 | -7.19 | -0.98 | 1.94 | 2.10 | 1.46 | -0.50 | -0.31 | 5.69 | 5.54 | 2.48 | 3.30 | 11.56 | 13.37 | 4.74 | 14.82 | 18.45 | 13.97 | 6.03 | 6.80 | 8.08 | 5.71 | 1.72 | 2.72 | 3.10 | 4.10 | 3.13 | 3.24 | 7.39 | 7.69 | 7.27 | 4.75 | 6.42 | 3.46 | -7.52 | 4.29 | -0.92 | 4.56 | 7.39 | 5.99 | 9.58 | 16.23 | 20.82 | 18.80 | 18.36 | 18.47 | 8.64 | 3.61 | 6.37 | 4.32 | -0.31 | -0.23 | -0.21 | 0.79 | -9.11 | -2.27 | -2.75 | -1.28 |
|
Debt to Equity
|
| 0.27 | | 0.24 | 0.21 | 0.45 | 0.56 | 0.57 | 0.65 | 0.88 | 0.95 | 0.91 | 0.84 | 0.95 | 0.91 | 0.75 | 0.64 | 0.95 | 0.85 | 0.91 | 1.21 | 1.37 | 1.35 | 1.73 | 1.68 | 1.78 | 1.62 | 1.57 | 1.51 | 1.35 | 1.31 | 1.54 | 1.51 | 1.59 | 1.40 | 1.51 | 1.56 | 1.80 | 1.88 | 1.77 | 1.89 | 1.91 | 1.67 | 1.41 | 1.23 | 1.03 | 1.09 | 0.95 | 0.91 | 0.88 | 0.83 | 0.74 | 0.72 | 0.83 | 0.86 | 0.87 | 0.93 | 1.17 | 1.15 | 1.35 | 1.43 |
|
Debt Ratio
|
| 0.15 | | 0.13 | 0.11 | 0.22 | 0.25 | 0.25 | 0.28 | 0.34 | 0.35 | 0.33 | 0.32 | 0.34 | 0.34 | 0.30 | 0.26 | 0.29 | 0.29 | 0.30 | 0.34 | 0.39 | 0.38 | 0.42 | 0.41 | 0.44 | 0.42 | 0.41 | 0.39 | 0.44 | 0.43 | 0.45 | 0.44 | 0.47 | 0.44 | 0.46 | 0.46 | 0.49 | 0.49 | 0.46 | 0.49 | 0.49 | 0.47 | 0.44 | 0.40 | 0.38 | 0.39 | 0.36 | 0.36 | 0.35 | 0.34 | 0.33 | 0.31 | 0.34 | 0.36 | 0.36 | 0.38 | 0.44 | 0.43 | 0.47 | 0.48 |
|
Equity Ratio
|
| 0.56 | | 0.55 | 0.54 | 0.49 | 0.44 | 0.44 | 0.42 | 0.38 | 0.37 | 0.36 | 0.39 | 0.35 | 0.37 | 0.39 | 0.41 | 0.31 | 0.34 | 0.33 | 0.28 | 0.28 | 0.28 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.33 | 0.33 | 0.30 | 0.29 | 0.30 | 0.31 | 0.30 | 0.30 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.28 | 0.31 | 0.33 | 0.37 | 0.36 | 0.38 | 0.39 | 0.40 | 0.41 | 0.44 | 0.43 | 0.41 | 0.42 | 0.42 | 0.41 | 0.37 | 0.38 | 0.35 | 0.33 |
|
Times Interest Earned
|
| | -7.78 | 3.26 | -7.19 | -0.98 | 1.94 | 2.10 | 1.46 | -0.50 | -0.31 | 5.69 | 5.54 | 2.48 | 3.30 | 11.56 | 13.37 | 4.74 | 14.82 | 18.45 | 13.97 | 6.03 | 6.80 | 8.08 | 5.71 | 1.72 | 2.72 | 3.10 | 4.10 | 3.13 | 3.24 | 7.39 | 7.69 | 7.27 | 4.75 | 6.42 | 3.46 | -7.52 | 4.29 | -0.92 | 4.56 | 7.39 | 5.99 | 9.58 | 16.23 | 20.82 | 18.80 | 18.36 | 18.47 | 8.64 | 3.61 | 6.37 | 4.32 | -0.31 | -0.23 | -0.21 | 0.79 | -9.11 | -2.27 | -2.75 | -1.28 |
|
FCF Payout Ratio
|
| | | | | | | | | -0.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-16.37M | -32.05M | -15.14M | -23.46M | -18.61M | -20.44M | -21.32M | -22.96M | -19.18M | -17.83M | -19.87M | -19.01M | -19.71M | -22.15M | -22.18M | -22.92M | -25.36M | -52.54M | -30.36M | -49.13M | -26.12M | -24.73M | -25.81M | -27.53M | -25.75M | -27.76M | -25.68M | -24.93M | -25.20M | -26.89M | -26.35M | -28.12M | -28.98M | -27.83M | -31.09M | -29.75M | -29.06M | -29.84M | -23.53M | -25.98M | -25.48M | -28.28M | -32.24M | -56.05M | -57.70M | -57.93M | -118.72M | -54.15M | -78.81M | -115.81M | -133.91M | -139.26M | -143.55M | -143.82M | -125.75M | -113.99M | -92.28M | -110.68M | -102.66M | -117.30M | -115.56M |
|
Return on Sales
|
| | -0.02% | 0.01% | -0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | 0.01% | 0.05% | 0.05% | 0.02% | 0.12% | 0.15% | 0.12% | 0.07% | 0.06% | 0.08% | 0.07% | 0.01% | 0.05% | 0.03% | 0.07% | -0.24% | 0.01% | 0.05% | 0.07% | 0.04% | 0.06% | 0.07% | 0.04% | -0.11% | -0.01% | -0.01% | 0.05% | 0.10% | 0.08% | 0.09% | 0.12% | 0.13% | 0.11% | 0.10% | 0.10% | 0.08% | 0.02% | 0.04% | 0.03% | -0.01% | 0.00% | -0.02% | 0.01% | -0.19% | -0.13% | -0.06% | -0.02% |
|
Return on Capital Employed
|
| | | | | -0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.10% | 0.12% | 0.14% | 0.17% | 0.11% | 0.26% | 0.34% | 0.14% | 0.13% | 0.12% | 0.10% | 0.08% | 0.07% | 0.06% | 0.04% | 0.04% | 0.05% | 0.05% | 0.07% | 0.09% | 0.12% | 0.13% | 0.14% | 0.12% | 0.03% | 0.03% | -0.01% | 0.00% | 0.08% | 0.08% | 0.14% | 0.18% | 0.21% | 0.24% | 0.24% | 0.24% | 0.21% | 0.17% | 0.13% | 0.09% | 0.05% | 0.03% | 0.01% | 0.00% | -0.06% | -0.08% | -0.09% | -0.11% |
|
Return on Invested Capital
|
| | | | | -0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.15% | 0.17% | 0.21% | 0.28% | 0.23% | 0.21% | 0.24% | 0.20% | 0.17% | 0.12% | 0.10% | -0.04% | -0.06% | -0.05% | -0.04% | 0.12% | 0.18% | 0.19% | 0.17% | 0.05% | 0.04% | -0.01% | 0.00% | 0.13% | 0.13% | 0.20% | 0.26% | 0.30% | 0.32% | 0.33% | 0.33% | 0.27% | 0.21% | 0.16% | 0.10% | 0.05% | 0.04% | 0.00% | -0.09% | -0.08% | -0.13% | -0.16% | -0.18% |
|
Return on Assets
|
| | | | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.08% | 0.11% | 0.12% | 0.14% | 0.12% | 0.09% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | -0.02% | -0.03% | -0.02% | -0.02% | 0.05% | 0.07% | 0.07% | 0.06% | 0.02% | 0.00% | -0.02% | -0.02% | 0.03% | 0.05% | 0.08% | 0.11% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.10% | 0.08% | 0.05% | 0.02% | 0.02% | 0.00% | 0.00% | -0.04% | -0.07% | -0.08% | -0.09% |
|
Return on Equity
|
| | | | -0.02% | -0.02% | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.05% | 0.07% | 0.08% | 0.10% | 0.12% | 0.24% | 0.32% | 0.41% | 0.48% | 0.41% | 0.36% | 0.33% | 0.26% | 0.24% | 0.19% | 0.18% | -0.09% | -0.10% | -0.08% | -0.06% | 0.17% | 0.22% | 0.22% | 0.19% | 0.06% | -0.01% | -0.08% | -0.07% | 0.12% | 0.20% | 0.28% | 0.34% | 0.38% | 0.39% | 0.39% | 0.37% | 0.31% | 0.24% | 0.18% | 0.12% | 0.06% | 0.04% | 0.00% | -0.01% | -0.11% | -0.19% | -0.22% | -0.26% |