|
Gross Margin
|
7.73% | 9.94% | 45.06% | 5.85% | -0.29% | 10.65% | 12.01% | 3.62% | 4.58% | 2.07% | -1.47% | 5.06% | 6.21% | 10.85% | 18.03% | 23.50% | 25.85% | 26.36% | 23.48% | 8.68% | 16.11% | 12.91% | 8.54% | 8.40% | 14.94% | 17.34% | 20.70% | 11.04% | 9.91% | 12.27% | 5.50% | 8.98% | 7.30% | 6.26% | 1.96% | 3.49% | 3.78% | -2.03% | 5.45% | -9.88% | 1.41% | 15.24% | 5.43% | 11.87% | 7.23% | 12.39% | 18.29% | 6.13% | 5.87% | 4.21% | 7.44% | 4.78% | 8.66% | 17.77% | | 8.96% | 13.35% | 22.69% | 8.05% | 9.06% | 9.03% | 20.57% |
|
EBT Margin
|
1.79% | 10.13% | 64.21% | 9.51% | 4.28% | 14.12% | 15.22% | 1.24% | 1.11% | 0.55% | -4.67% | 3.27% | 5.88% | 9.54% | 19.08% | 24.45% | 27.12% | 29.31% | 26.15% | 6.52% | 24.13% | 10.01% | 5.79% | 4.97% | 11.71% | 14.80% | 17.41% | 7.07% | 5.95% | 7.64% | 1.51% | 6.33% | 3.77% | 3.03% | -1.48% | 0.16% | 0.69% | -5.66% | 8.67% | -16.51% | -15.49% | 13.16% | 3.80% | 6.21% | 5.01% | 9.47% | 19.67% | 4.55% | 8.00% | 2.77% | -9.26% | 4.08% | 7.57% | 18.67% | | 9.90% | 13.16% | 22.59% | 8.05% | 8.61% | 7.63% | 20.19% |
|
EBIT Margin
|
4.88% | 7.35% | 34.70% | 2.95% | -2.96% | 7.88% | 9.80% | 1.83% | 2.25% | 0.39% | -3.39% | 2.96% | 3.82% | 8.09% | 14.40% | 27.45% | 22.63% | 23.22% | 20.31% | 4.44% | 10.42% | 8.64% | 4.64% | 4.39% | 10.44% | 12.97% | 14.88% | 6.26% | 5.52% | 6.21% | -0.46% | 5.21% | 2.55% | 1.89% | -1.99% | -1.04% | -0.72% | -6.80% | 0.57% | -15.41% | -9.90% | 11.80% | 2.07% | 5.84% | 4.05% | 9.28% | 16.47% | 3.45% | 3.09% | 1.57% | 7.03% | 2.07% | 4.59% | 14.33% | | 5.17% | 10.13% | 17.21% | 8.05% | 5.30% | 5.88% | 15.64% |
|
EBITDA Margin
|
4.88% | 7.35% | 34.70% | 2.95% | -2.96% | 7.88% | 9.80% | 1.83% | 2.25% | 0.39% | -3.39% | 2.96% | 3.82% | 8.09% | 14.40% | 27.45% | 22.63% | 23.22% | 20.31% | 4.44% | 10.42% | 8.64% | 4.64% | 4.39% | 10.44% | 12.97% | 14.88% | 6.26% | 5.52% | 6.21% | -0.46% | 5.21% | 2.55% | 1.89% | -1.99% | -1.04% | -0.72% | -6.80% | 0.57% | -15.41% | -9.90% | 11.80% | 2.07% | 5.84% | 4.05% | 9.28% | 16.47% | 3.45% | 3.09% | 1.57% | 7.03% | 2.07% | 4.59% | 14.33% | | 5.17% | 10.13% | 17.21% | 8.05% | 5.30% | 5.88% | 15.64% |
|
Operating Margin
|
4.88% | 7.35% | 34.70% | 2.95% | -2.96% | 7.88% | 9.80% | 1.83% | 2.25% | 0.39% | -3.39% | 2.96% | 3.82% | 8.09% | 14.40% | 27.45% | 22.63% | 23.22% | 20.31% | 4.44% | 10.42% | 8.64% | 4.64% | 4.39% | 10.44% | 12.97% | 14.88% | 6.26% | 5.52% | 6.21% | -0.46% | 5.21% | 2.55% | 1.89% | -1.99% | -1.04% | -0.72% | -6.80% | 0.57% | -15.41% | -9.90% | 11.80% | 2.07% | 5.84% | 4.05% | 9.28% | 16.47% | 3.45% | 3.09% | 1.57% | 7.03% | 2.07% | 4.59% | 14.33% | | 5.17% | 10.13% | 17.21% | 8.05% | 5.30% | 5.88% | 15.64% |
|
Net Margin
|
0.85% | 0.82% | -80.42% | 0.63% | 0.71% | 0.54% | -0.15% | 0.19% | 0.09% | 0.05% | 0.00% | 0.17% | 0.11% | 0.53% | -0.15% | 13.94% | 14.58% | 16.86% | 0.33% | 3.73% | 14.42% | 6.74% | 4.50% | 2.83% | 7.07% | 7.69% | 12.79% | 4.02% | 2.70% | 10.87% | 17.39% | 7.86% | 7.16% | 9.60% | 0.93% | 2.70% | 2.13% | -2.37% | 3.64% | -9.17% | -4.45% | 7.12% | 2.81% | 4.75% | 4.02% | 7.52% | 10.11% | 2.67% | 4.65% | 1.45% | 4.08% | 3.14% | 5.78% | 11.79% | | 7.61% | 8.35% | 14.01% | 8.05% | 6.71% | 4.48% | 13.33% |
|
FCF Margin
|
| -0.88% | 25.63% | 10.56% | 4.95% | 11.34% | 3.38% | 2.18% | -1.40% | 5.34% | 1.53% | 4.91% | -0.31% | 19.88% | 13.45% | 17.55% | 20.54% | 35.21% | 15.93% | 2.64% | -5.36% | 13.83% | 11.85% | -10.13% | 10.52% | 23.65% | 20.87% | 2.53% | -3.39% | 12.85% | 2.01% | -5.45% | 14.77% | 6.85% | 14.33% | 0.87% | 9.57% | -18.49% | 15.28% | -5.96% | -24.88% | 25.62% | -12.77% | 8.43% | | | 21.93% | -9.85% | 7.06% | 22.23% | -1.94% | -8.56% | 7.86% | 20.20% | | -16.81% | -5.01% | 10.40% | | -6.55% | -3.62% | 13.96% |
|
Inventory Average
|
| | | | | 10.23M | 20.22M | 27.99M | 27.49M | 28.83M | 26.61M | 23.05M | 25.28M | 22.84M | 17.84M | 19.28M | 18.24M | 14.39M | 14.78M | 18.81M | 21.41M | 23.40M | 20.37M | 21.45M | 24.68M | 21.56M | 18.27M | 18.74M | 21.26M | 23.12M | 22.45M | 23.42M | 25.63M | 23.40M | 20.06M | 19.31M | 21.11M | 26.55M | 33.34M | 31.45M | 28.83M | 26.00M | 29.52M | 32.06M | 34.22M | 35.76M | 35.99M | 49.31M | 53.16M | 45.99M | 45.39M | 45.02M | 43.63M | 41.74M | 32.25M | 27.04M | 28.13M | 29.14M | | | 31.07M | 29.65M |
|
Assets Average
|
| | | | | 363.39M | 397.34M | 432.63M | 421.87M | 417.32M | 411.72M | 405.95M | 407.64M | 409.70M | 419.29M | 437.41M | 458.23M | 469.95M | 463.66M | 456.16M | 440.39M | 424.35M | 418.98M | 411.35M | 412.91M | 427.07M | 445.18M | 456.70M | 459.38M | 466.87M | 476.60M | 477.71M | 476.37M | 476.14M | 473.75M | 481.94M | 493.60M | 494.14M | 497.04M | 488.27M | 474.19M | 473.75M | 477.25M | 482.74M | 495.82M | 514.95M | 537.38M | 549.20M | 553.96M | 567.45M | 577.31M | 573.06M | 579.74M | 610.25M | 646.18M | 667.91M | 675.51M | 697.84M | 598.69M | 587.78M | 697.22M | 725.33M |
|
Equity Average
|
| 280.75M | 288.84M | 285.96M | 274.62M | 268.50M | 272.74M | 282.56M | 282.02M | 280.49M | 277.24M | 299.91M | 305.31M | 289.72M | 302.55M | 323.53M | 349.72M | 373.26M | 388.18M | 395.18M | 383.42M | 367.14M | 360.31M | 355.19M | 358.78M | 368.69M | 381.36M | 391.09M | 454.80M | 464.53M | 422.65M | 432.63M | 434.79M | 442.34M | 446.85M | 447.18M | 449.79M | 449.71M | 451.27M | 447.44M | 439.50M | 436.60M | 436.32M | 441.40M | 449.46M | 459.00M | 476.13M | 491.08M | 499.02M | 502.59M | 506.37M | 514.20M | 525.48M | 549.55M | 576.57M | 593.00M | 607.29M | 631.39M | 513.34M | 499.86M | 625.31M | 643.60M |
|
Invested Capital
|
279.87M | 281.62M | 297.89M | 275.87M | 275.08M | 265.37M | 297.06M | 285.01M | 282.54M | 282.04M | 289.91M | 341.13M | 301.94M | 304.71M | 322.98M | 346.44M | 387.12M | 402.40M | 392.96M | 397.40M | 369.43M | 364.85M | 355.76M | 354.62M | 362.94M | 374.44M | 388.27M | 393.92M | 515.69M | 413.37M | 431.93M | 433.33M | 436.25M | 448.43M | 445.27M | 449.08M | 450.49M | 448.93M | 453.61M | 441.27M | 437.74M | 435.45M | 437.18M | 445.62M | 453.30M | 464.70M | 487.56M | 494.59M | 503.44M | 501.75M | 510.99M | 517.40M | 533.55M | 565.55M | 587.60M | 598.40M | 616.19M | 646.60M | 380.08M | 623.02M | 630.99M | 656.20M |
|
Asset Utilization Ratio
|
| | | | | 0.74 | 1.03 | 1.11 | 1.32 | 1.56 | 1.59 | 1.69 | 1.73 | 1.69 | 1.59 | 1.47 | 1.35 | 1.26 | 1.23 | 1.14 | 1.10 | 1.08 | 1.04 | 1.05 | 1.05 | 1.03 | 1.02 | 1.02 | 1.00 | 1.00 | 0.95 | 0.96 | 1.01 | 1.01 | 1.03 | 0.98 | 0.91 | 0.83 | 0.84 | 0.81 | 0.70 | 0.78 | 0.78 | 0.94 | 1.23 | 1.34 | 1.44 | 1.47 | 1.53 | 1.53 | 1.48 | 1.52 | 1.46 | 1.39 | 1.00 | 0.89 | 0.79 | 0.69 | 1.71 | 1.73 | 1.48 | 1.42 |
|
Interest Coverage Ratio
|
2.37 | 3.78 | -8.58 | 3.62 | -3.43 | 10.74 | 11.07 | 2.16 | 2.93 | 0.58 | -5.25 | 5.01 | 6.51 | 13.94 | 24.48 | -61.86 | 57.53 | 70.80 | 76.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.25 | | 0.24 | 0.24 | 0.49 | 0.37 | 0.36 | 0.35 | 0.45 | 0.32 | 0.34 | 0.30 | 0.24 | 0.20 | 0.17 | 0.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.19 | | 0.18 | 0.18 | 0.32 | 0.25 | 0.24 | 0.23 | 0.30 | 0.25 | 0.24 | 0.22 | 0.18 | 0.15 | 0.13 | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.79 | | 0.74 | 0.74 | 0.64 | 0.66 | 0.67 | 0.67 | 0.68 | 0.80 | 0.70 | 0.72 | 0.73 | 0.75 | 0.77 | 0.82 | 0.86 | 0.87 | 0.87 | 0.86 | 0.86 | 0.87 | 0.87 | 0.86 | 0.86 | 0.86 | 1.12 | 0.87 | 0.90 | 0.91 | 0.92 | 0.94 | 0.94 | 0.91 | 0.91 | 0.91 | 0.91 | 0.93 | 0.93 | 0.92 | 0.91 | 0.92 | 0.90 | 0.89 | 0.89 | 0.90 | 0.90 | 0.87 | 0.88 | 0.91 | 0.90 | 0.90 | 0.88 | 0.89 | 0.91 | 0.90 | 0.79 | 0.89 | 0.90 | 0.87 |
|
Times Interest Earned
|
2.37 | 3.78 | -8.58 | 3.62 | -3.43 | 10.74 | 11.07 | 2.16 | 2.93 | 0.58 | -5.25 | 5.01 | 6.51 | 13.94 | 24.48 | -61.86 | 57.53 | 70.80 | 76.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | 0.67 | 0.16 | -0.68 | 0.01 | | | | | 0.08 | | | | 0.24 | | | 0.01 | 0.30 | -0.03 | 0.15 | | 0.07 | | | 0.22 | 0.82 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | |
|
Enterprise Value
|
-89.62M | -87.56M | -65.99M | -96.95M | -72.80M | -61.29M | -45.68M | -42.70M | -35.57M | -39.33M | -41.14M | -45.27M | -39.34M | -62.38M | -73.68M | -91.72M | -113.53M | -120.32M | -94.70M | -98.39M | -93.21M | -89.41M | -91.27M | -77.69M | -91.40M | -116.42M | -141.00M | -142.85M | -137.96M | -139.71M | -140.91M | -13.74M | -23.43M | -125.51M | -136.48M | -151.50M | -160.54M | -144.50M | -128.17M | -113.40M | -102.27M | -120.42M | -93.76M | -105.81M | -107.05M | -143.75M | -175.30M | -13.03M | 2.69M | -75.02M | -217.93M | -202.05M | -217.39M | -259.47M | -304.98M | -277.87M | -269.43M | -282.97M | 23.74M | -232.64M | -225.23M | -246.26M |
|
Return on Sales
|
0.01% | 0.01% | -0.80% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.16% | 0.09% | 0.05% | 0.03% | 0.08% | 0.10% | 0.13% | 0.05% | 0.04% | 0.12% | 0.20% | 0.09% | 0.08% | -0.05% | 0.35% | -0.03% | -0.02% | -0.02% | 0.03% | -0.10% | -0.05% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.04% | 0.06% | 0.02% | -0.06% | 0.03% | 0.06% | 0.14% | 0.11% | 0.08% | 0.10% | 0.17% | 0.08% | 0.07% | 0.06% | 0.16% |
|
Return on Capital Employed
|
| | | | | 0.05% | 0.07% | 0.06% | 0.07% | 0.06% | 0.00% | 0.01% | 0.02% | 0.05% | 0.12% | 0.21% | 0.27% | 0.31% | 0.30% | 0.22% | 0.18% | 0.13% | 0.08% | 0.08% | 0.08% | 0.09% | 0.12% | 0.12% | 0.10% | 0.09% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.00% | 0.00% | -0.02% | -0.02% | -0.04% | -0.05% | 0.00% | 0.00% | 0.05% | 0.08% | 0.08% | 0.15% | 0.13% | 0.13% | 0.10% | 0.06% | 0.05% | 0.06% | 0.11% | 0.02% | 0.02% | 0.03% | 0.03% | 0.19% | 0.18% | 0.14% | 0.13% |
|
Return on Invested Capital
|
| | | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.06% | 0.00% | 0.01% | 0.01% | 0.04% | 0.10% | 0.24% | 0.27% | 0.28% | 0.29% | 0.17% | 0.14% | 0.10% | 0.06% | 0.06% | 0.06% | 0.07% | 0.09% | 0.09% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.05% | 0.08% | 0.03% | -0.04% | 0.13% | 0.01% | -0.05% | -0.03% | 0.00% | 0.01% | 0.05% | 0.06% | 0.07% | 0.11% | 0.10% | 0.10% | 0.08% | 0.06% | 0.05% | 0.05% | 0.09% | 0.01% | 0.02% | 0.02% | 0.02% | | 0.16% | 0.12% | 0.11% |
|
Return on Assets
|
| | | | | -0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.05% | 0.08% | 0.09% | 0.09% | 0.06% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.08% | 0.12% | 0.09% | 0.06% | 0.07% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.05% | 0.02% | 0.02% | 0.02% | 0.06% | 0.11% | 0.11% | 0.11% | 0.11% | 0.17% | 0.17% | 0.13% | 0.12% |
|
Return on Equity
|
| | | -0.08% | -0.08% | -0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.06% | 0.09% | 0.10% | 0.10% | 0.07% | 0.08% | 0.10% | 0.11% | 0.08% | 0.09% | 0.11% | 0.12% | 0.13% | 0.08% | 0.12% | 0.09% | 0.06% | 0.07% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.05% | 0.05% | 0.03% | 0.03% | 0.02% | 0.07% | 0.12% | 0.13% | 0.13% | 0.12% | 0.20% | 0.20% | 0.15% | 0.14% |