|
Gross Margin
|
63.93% | | 56.87% | 59.04% | 59.28% | 55.12% | 57.82% | 58.01% | 54.72% | 66.21% | 59.61% | 60.59% | 59.00% | 58.78% | 59.93% | 60.20% | 59.49% | 61.63% | 63.59% | 64.67% | 64.12% | 65.87% | 65.69% | 61.40% | 62.82% | 84.82% | 68.35% | 68.53% | 68.14% | 71.65% | 67.99% | 68.60% | 69.83% | 140.84% | 0.76% | 3.98% | 59.57% | 59.81% | 61.76% | 59.18% | 58.91% | 57.87% | 60.76% | 59.91% | 59.15% | 53.27% | 59.11% | 59.47% | 58.94% | 57.89% | 62.14% | 63.45% | 61.03% | 64.07% | 62.48% | 59.74% | 60.71% | 61.16% | 62.42% | 63.17% | 63.94% |
|
EBT Margin
|
18.01% | | 8.88% | 8.63% | 11.35% | 9.64% | 11.16% | 14.02% | 4.75% | 9.95% | 18.06% | 16.68% | 15.40% | 13.96% | 17.70% | 17.57% | 15.54% | 17.76% | 20.34% | 20.24% | 15.80% | 23.64% | 21.87% | -9.12% | -7.17% | 3.10% | 1.91% | 0.10% | 0.56% | 6.13% | 5.46% | 8.41% | 12.84% | -25.52% | 36.32% | 34.28% | 3.23% | -2.31% | -1.16% | -1.10% | 2.81% | 0.42% | 6.42% | 6.66% | 2.10% | -4.93% | -0.85% | -5.64% | -4.45% | -22.43% | 2.12% | 3.57% | 0.32% | -0.27% | -7.39% | -20.95% | -7.82% | -9.47% | -11.66% | -13.66% | -13.77% |
|
EBIT Margin
|
18.39% | | 11.73% | 12.99% | 14.64% | 12.08% | 12.81% | 15.60% | 7.42% | 12.40% | 20.01% | 18.72% | 17.11% | 15.95% | 19.49% | 19.40% | 17.19% | 19.72% | 21.98% | 21.88% | 17.71% | 24.89% | 23.02% | -5.41% | -2.51% | 7.83% | 6.92% | 5.36% | 6.22% | 11.94% | 10.87% | 13.53% | 17.85% | 16.72% | -3.54% | 1.77% | 1.31% | -1.03% | -3.10% | -4.35% | -0.22% | 2.63% | 3.74% | 3.94% | 1.37% | -12.62% | -0.59% | -4.75% | -2.65% | -23.60% | 0.46% | 3.32% | -0.90% | 0.83% | -4.01% | -18.51% | -4.77% | -6.74% | -6.93% | -10.28% | -7.98% |
|
EBITDA Margin
|
18.39% | | 11.73% | 12.99% | 4.79% | 5.97% | 6.49% | 7.79% | 0.31% | 6.92% | 11.69% | 13.71% | 8.15% | 9.27% | 10.28% | 9.46% | 10.31% | 9.61% | 11.13% | 12.60% | 8.23% | 14.85% | 13.86% | -7.85% | -3.75% | 5.63% | 1.91% | -0.95% | 2.32% | 41.42% | 6.26% | 6.68% | 10.08% | 6.53% | 22.41% | 17.34% | 24.82% | 27.14% | 13.50% | 53.93% | 64.27% | 83.81% | 87.43% | 88.53% | 1,440.59% | 1.33% | -0.94% | -4.88% | -4.08% | -3.54% | 3.08% | 5.49% | 4.02% | 1.49% | 312.34% | 10.74% | 26.28% | 25.23% | 26.06% | 28.78% | 29.89% |
|
Operating Margin
|
18.39% | | 11.73% | 12.99% | 14.64% | 12.08% | 12.81% | 15.60% | 7.42% | 12.40% | 20.01% | 18.72% | 17.11% | 15.95% | 19.49% | 19.40% | 17.19% | 19.72% | 21.98% | 21.88% | 17.71% | 24.89% | 23.02% | -5.41% | -2.51% | 7.83% | 6.92% | 5.36% | 6.22% | 11.94% | 10.87% | 13.53% | 17.85% | 16.72% | -3.54% | 1.77% | 1.31% | -1.03% | -3.10% | -4.35% | -0.22% | 2.63% | 3.74% | 3.94% | 1.37% | -12.62% | -0.59% | -4.75% | -2.65% | -23.60% | 0.46% | 3.32% | -0.90% | 0.83% | -4.01% | -18.51% | -4.77% | -6.74% | -6.93% | -10.28% | -7.98% |
|
Net Margin
|
0.14% | | -0.05% | -0.07% | -0.98% | 0.23% | 0.08% | -0.23% | -0.07% | -0.19% | | | | | 10.71% | 10.58% | 9.73% | 10.44% | 12.20% | 12.22% | 9.38% | 13.87% | 14.99% | -5.37% | -4.84% | -0.12% | 1.52% | -0.05% | 2.32% | 39.97% | 4.27% | 6.15% | 9.79% | -18.37% | 26.66% | 22.58% | 25.45% | 28.80% | 24.71% | 54.81% | 60.73% | 82.01% | 81.20% | | 1,424.61% | 15.18% | | -4.88% | -4.08% | -17.19% | 1.97% | 2.51% | 2.36% | 3.81% | 310.04% | -15.00% | -7.88% | -5.31% | -12.06% | -11.91% | -12.15% |
|
FCF Margin
|
| | 3.03% | 1.43% | -1.11% | 6.39% | 11.07% | 6.39% | 16.01% | -21.23% | -4.36% | 9.02% | -14.11% | -19.88% | 19.14% | 22.56% | 7.74% | 7.99% | 16.99% | 24.29% | 9.79% | 7.06% | 24.45% | -24.84% | 1.48% | -2.76% | -9.14% | 20.87% | 20.50% | 17.92% | 23.67% | 18.11% | 19.95% | 69.68% | 34.56% | 64.53% | 181.66% | 88.55% | 71.04% | 70.50% | 124.17% | 65.12% | 75.70% | 46.85% | -63.92% | -710.62% | -45.99% | -30.83% | -39.10% | -73.60% | -28.50% | -64.92% | -47.76% | -64.26% | -79.27% | -84.90% | -57.46% | -83.85% | -71.35% | -71.13% | -57.21% |
|
Inventory Average
|
| | | | 5.94M | 6.39M | 7.36M | 7.39M | 7.38M | 8.52M | 8.49M | 7.60M | 8.41M | 9.76M | 9.65M | 8.09M | 7.60M | 8.20M | 9.53M | 7.98M | 5.36M | 4.60M | 4.32M | 11.93M | 16.77M | 26.59M | 31.95M | 19.42M | 10.72M | 6.57M | 6.93M | 7.18M | 5.58M | 5.11M | 6.25M | 6.90M | 5.56M | 5.14M | 6.40M | 5.18M | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | 470.22M | 476.56M | 475.79M | 471.80M | 512.39M | 561.77M | 568.73M | 581.40M | 596.79M | 597.25M | 596.80M | 600.30M | 609.31M | 616.93M | 617.37M | 618.88M | 621.25M | 623.70M | 628.26M | 1,042.61M | 1,444.73M | 1,459.02M | 1,468.70M | 1,447.99M | 1,445.04M | 1,429.47M | 1,435.41M | 1,455.91M | 1,461.34M | 1,477.30M | 1,642.24M | 1,810.88M | 1,836.45M | 1,874.88M | 1,874.84M | 1,865.68M | 1,940.94M | 2,012.85M | 2,053.35M | 2,098.77M | 1,704.16M | 1,091.91M | 886.99M | 887.33M | 906.94M | 950.09M | 992.18M | 1,017.05M | 1,043.08M | 1,136.47M | 1,330.08M | 1,551.13M | 1,675.57M | 1,717.54M | 1,782.86M | 1,820.06M | 1,832.55M |
|
Equity Average
|
| | | | 198.86M | 199.12M | 200.05M | 205.46M | 209.06M | 208.74M | 212.43M | 222.56M | 231.50M | 234.60M | 238.96M | 247.69M | 256.22M | 259.51M | 263.33M | 274.02M | 283.58M | 288.69M | 296.60M | 303.69M | 301.21M | 297.10M | 297.66M | 299.05M | 299.00M | 324.78M | 379.33M | 413.31M | 431.59M | 443.62M | 447.43M | 457.33M | 468.95M | 474.14M | 476.54M | 496.05M | 529.82M | 562.62M | 605.50M | 660.87M | 668.28M | 645.52M | 643.30M | 643.85M | 642.94M | 640.26M | 640.39M | 646.10M | 651.89M | 653.52M | 762.16M | 902.36M | 929.22M | 921.97M | 914.53M | 906.22M | 897.32M |
|
Invested Capital
|
| 205.13M | | 216.70M | 222.49M | 378.23M | 224.36M | 230.40M | 212.36M | 440.02M | 448.45M | 458.83M | 465.09M | 240.06M | 255.11M | 269.01M | 283.67M | 281.35M | 291.32M | 302.72M | 310.44M | 491.19M | 325.78M | 304.11M | 1,127.24M | 1,143.77M | 1,166.25M | 1,159.41M | 1,147.97M | 1,186.72M | 1,232.81M | 1,230.44M | 1,235.11M | 1,227.48M | 1,217.96M | 1,222.51M | 1,216.42M | 1,204.47M | 1,192.85M | 1,215.75M | 1,244.56M | 1,274.97M | 1,323.34M | 1,368.64M | 648.77M | 642.27M | 644.33M | 643.37M | 667.51M | 713.01M | 742.78M | 774.42M | 804.27M | 952.67M | 1,170.33M | 1,230.46M | 1,270.52M | 1,336.54M | 1,426.25M | 1,415.03M | 1,428.03M |
|
Asset Utilization Ratio
|
| | | | 0.39 | 0.53 | 0.55 | 0.57 | 0.55 | 0.51 | 0.52 | 0.52 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.56 | 0.38 | 0.32 | 0.37 | 0.41 | 0.43 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.43 | 0.32 | 0.23 | 0.17 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.14 | 0.22 | 0.28 | 0.29 | 0.29 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.21 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 |
|
Interest Coverage Ratio
|
29.29 | | 3.90 | 2.81 | 4.58 | 4.96 | 4.91 | 7.32 | 2.33 | 4.21 | 7.07 | 7.01 | 6.47 | 5.66 | 7.66 | 7.65 | 7.05 | 8.05 | 9.67 | 9.66 | 8.35 | 12.84 | 13.16 | -1.19 | -0.44 | 1.40 | 1.17 | 0.88 | 0.96 | 1.82 | 1.80 | 2.39 | 3.15 | 3.52 | -0.22 | 0.12 | 0.09 | -0.08 | -0.27 | -0.47 | | | | | | | | | | | 0.78 | | -0.51 | 0.33 | -0.68 | -3.98 | -1.14 | -1.38 | -1.25 | -1.52 | -1.06 |
|
Debt to Equity
|
| 1.03 | | 0.96 | 0.93 | 0.91 | 0.87 | 0.81 | 1.11 | 1.12 | 1.07 | 1.01 | 0.98 | 0.98 | 0.94 | 0.91 | 0.88 | 0.87 | 0.81 | 0.76 | 0.72 | 0.69 | 0.64 | | | 2.80 | 2.84 | 2.83 | 2.78 | 2.35 | 1.99 | 1.91 | 1.75 | 1.74 | 1.66 | 1.62 | 1.53 | 1.52 | 1.48 | 1.38 | 1.27 | 1.19 | 1.07 | 0.98 | | | | | 0.04 | 0.12 | 0.16 | 0.19 | 0.23 | 0.46 | 0.34 | 0.32 | 0.37 | 0.45 | 0.57 | 0.57 | 0.60 |
|
Debt Ratio
|
| 0.42 | | 0.40 | 0.39 | 0.38 | 0.37 | 0.36 | 0.42 | 0.41 | 0.41 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 | 0.33 | 0.32 | 0.31 | | | 0.56 | 0.58 | 0.58 | 0.58 | 0.58 | 0.56 | 0.55 | 0.53 | 0.52 | 0.42 | 0.41 | 0.39 | 0.38 | 0.38 | 0.37 | 0.35 | 0.34 | 0.33 | 0.32 | | | | | 0.03 | 0.08 | 0.10 | 0.12 | 0.14 | 0.25 | 0.21 | 0.18 | 0.20 | 0.24 | 0.28 | 0.28 | 0.29 |
|
Equity Ratio
|
| 0.41 | | 0.42 | 0.42 | 0.41 | 0.43 | 0.44 | 0.38 | 0.36 | 0.38 | 0.38 | 0.39 | 0.39 | 0.41 | 0.42 | 0.42 | 0.42 | 0.44 | 0.45 | 0.46 | 0.46 | 0.48 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.25 | 0.28 | 0.29 | 0.30 | 0.30 | 0.25 | 0.25 | 0.26 | 0.25 | 0.26 | 0.27 | 0.27 | 0.29 | 0.30 | 0.33 | 0.50 | 0.72 | 0.73 | 0.72 | 0.70 | 0.65 | 0.64 | 0.63 | 0.62 | 0.54 | 0.60 | 0.56 | 0.55 | 0.53 | 0.50 | 0.50 | 0.48 |
|
Times Interest Earned
|
29.29 | | 3.90 | 2.81 | 4.58 | 4.96 | 4.91 | 7.32 | 2.33 | 4.21 | 7.07 | 7.01 | 6.47 | 5.66 | 7.66 | 7.65 | 7.05 | 8.05 | 9.67 | 9.66 | 8.35 | 12.84 | 13.16 | -1.19 | -0.44 | 1.40 | 1.17 | 0.88 | 0.96 | 1.82 | 1.80 | 2.39 | 3.15 | 3.52 | -0.22 | 0.12 | 0.09 | -0.08 | -0.27 | -0.47 | | | | | | | | | | | 0.78 | | -0.51 | 0.33 | -0.68 | -3.98 | -1.14 | -1.38 | -1.25 | -1.52 | -1.06 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43 | | | | -0.01 | | | | -0.11 | | | | | | | | | | | |
|
Enterprise Value
|
-26.50M | -27.45M | -26.56M | -25.43M | -21.86M | -15.87M | -19.64M | -21.31M | -94.65M | -70.91M | -68.10M | -67.77M | -56.94M | -44.24M | -48.28M | -68.24M | -83.12M | -72.10M | -78.76M | -94.20M | -87.69M | -78.18M | -89.16M | -40.57M | -27.53M | -36.19M | -39.93M | -59.77M | -75.47M | -78.58M | -49.45M | -65.57M | -75.21M | -85.09M | -69.86M | -98.09M | -97.42M | -101.65M | -120.23M | -143.71M | -184.05M | -195.40M | -229.18M | -248.79M | -532.54M | -84.34M | -53.98M | -33.34M | -33.03M | -44.06M | -48.40M | -26.30M | -35.97M | -139.25M | -389.74M | 35.60M | 37.92M | 36.19M | -3.61M | 56.36M | 64.33M |
|
Return on Sales
|
0.00% | | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.11% | 0.11% | 0.10% | 0.10% | 0.12% | 0.12% | 0.09% | 0.14% | 0.15% | -0.05% | -0.05% | 0.00% | 0.02% | 0.00% | 0.02% | 0.40% | 0.04% | 0.06% | 0.10% | -0.18% | 0.27% | 0.23% | 0.25% | 0.29% | 0.25% | 0.55% | 0.61% | 0.82% | 0.81% | 0.55% | 14.25% | 0.15% | 3.59% | -0.05% | -0.04% | -0.17% | 0.02% | 0.03% | 0.03% | 0.01% | 3.16% | 0.00% | 0.00% | 0.04% | 0.01% | 0.01% | 0.01% |
|
Return on Capital Employed
|
| | | | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.06% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.05% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.02% |
|
Return on Invested Capital
|
| | | | 0.08% | 0.06% | 0.06% | 0.09% | 0.08% | 0.06% | 0.05% | 0.06% | 0.07% | 0.09% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.11% | 0.12% | 0.10% | 0.03% | -0.01% | 0.01% | 0.04% | 0.02% | 0.20% | 0.16% | 0.13% | 0.12% | 0.21% | 0.06% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | -0.02% | 0.00% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.02% |
|
Return on Assets
|
| | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.05% | 0.05% | 0.06% | 0.06% | 0.00% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.06% | 0.58% | 0.87% | 1.01% | 1.01% | 0.00% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.17% | 0.14% | 0.13% | 0.13% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.07% | 0.10% | 0.13% | 0.14% | 0.14% | 0.13% | 0.14% | 0.15% | 0.09% | 0.04% | 0.00% | -0.04% | -0.02% | 0.02% | 0.20% | 0.19% | 0.19% | 0.21% | 0.00% | 0.02% | 0.02% | 0.02% | 0.11% | 0.11% | 0.14% | 0.17% | 0.22% | 0.26% | 0.20% | 1.47% | 1.46% | 1.39% | 1.39% | 0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | 0.29% | 0.25% | 0.24% | 0.24% | 0.00% | 0.00% | 0.00% |