|
Gross Margin
|
| | 7.66% | 10.57% | 9.26% | 5.18% | 1.90% | 8.99% | 6.90% | 10.29% | 1.25% | -12.47% | 4.50% | -18.31% | 5.85% | 6.42% | 4.41% | 2.41% | -5.81% | 5.14% | 8.21% | 8.01% | 2.80% | 8.20% | 8.08% | 3.77% | 6.05% | 10.23% | 10.07% | 9.44% | 8.91% | 11.55% | 10.74% | 11.04% | 8.71% | 9.65% | 10.02% | 9.69% | 13.29% | 16.44% | 14.21% | 29.32% | 14.78% | 14.97% | 13.28% | 22.45% | 15.07% | 15.38% | 16.11% | 15.37% | 15.30% | 17.67% | 16.39% | 18.88% | 17.46% | 19.34% | 21.86% | 21.39% | 22.01% | 23.29% | 24.70% |
|
EBT Margin
|
| | 1.66% | 5.79% | 4.97% | -60.29% | -3.84% | 5.13% | 2.39% | 4.65% | -6.50% | -19.47% | 0.92% | -29.65% | 0.36% | 1.27% | -0.88% | -3.82% | -14.19% | -0.55% | 0.75% | -0.55% | -5.80% | 1.36% | 1.55% | -3.42% | -1.21% | 1.89% | 3.01% | 1.56% | 1.67% | 3.44% | 3.98% | 2.64% | 0.90% | 3.25% | 3.23% | -1.60% | 1.71% | 7.23% | 6.37% | 8.92% | 5.61% | 7.87% | 6.80% | 7.01% | 6.76% | 8.56% | 9.03% | 7.00% | 6.71% | 10.48% | 9.64% | 11.27% | 9.39% | 12.44% | 14.96% | 31.19% | 13.38% | 17.33% | 18.41% |
|
EBIT Margin
|
| | 1.70% | 5.67% | 4.87% | -60.51% | -4.64% | 4.88% | 2.03% | 5.15% | -7.10% | -19.51% | 0.91% | -29.35% | 0.33% | 1.30% | -0.83% | -3.66% | -14.17% | -0.09% | 1.35% | 0.05% | -5.11% | 1.78% | 1.79% | -3.16% | -1.17% | 3.39% | 4.15% | 2.74% | 3.00% | 4.52% | 4.93% | 3.69% | 2.11% | 4.23% | 4.15% | 2.81% | 4.76% | 9.41% | 8.56% | 13.77% | 7.81% | 9.07% | 7.75% | 8.57% | 8.02% | 9.52% | 10.03% | 8.26% | 8.08% | 11.54% | 10.20% | 11.48% | 9.57% | 12.48% | 14.74% | 12.48% | 13.01% | 17.02% | 18.19% |
|
EBITDA Margin
|
| | 1.70% | 5.67% | 4.87% | -60.51% | -4.64% | 4.88% | 2.03% | 5.15% | -7.10% | -19.51% | 0.91% | -29.35% | 0.33% | 1.30% | -0.83% | -3.66% | -14.17% | -0.09% | 1.35% | 0.05% | -5.11% | 1.78% | 1.79% | -3.16% | -1.17% | 3.39% | 4.15% | 2.74% | 3.00% | 4.52% | 4.93% | 3.69% | 2.11% | 4.23% | 2.73% | 6.37% | -1.56% | 5.25% | 4.96% | 4.69% | 3.98% | 5.80% | 5.29% | 5.18% | 5.69% | 5.80% | 5.97% | 6.94% | 8.08% | 11.54% | 10.20% | 11.48% | 9.57% | 12.48% | 14.74% | 12.48% | 13.01% | 17.02% | 18.19% |
|
Operating Margin
|
| | 1.70% | 5.67% | 4.87% | -60.51% | -4.64% | 4.88% | 2.03% | 5.15% | -7.10% | -19.51% | 0.91% | -29.35% | 0.33% | 1.30% | -0.83% | -3.66% | -14.17% | -0.09% | 1.35% | 0.05% | -5.11% | 1.78% | 1.79% | -3.16% | -1.17% | 3.39% | 4.15% | 2.74% | 3.00% | 4.52% | 4.93% | 3.69% | 2.11% | 4.23% | 4.15% | 2.81% | 4.76% | 9.41% | 8.56% | 13.77% | 7.81% | 9.07% | 7.75% | 8.57% | 8.02% | 9.52% | 10.03% | 8.26% | 8.08% | 11.54% | 10.20% | 11.48% | 9.57% | 12.48% | 14.74% | 12.48% | 13.01% | 17.02% | 18.19% |
|
Net Margin
|
| | 1.49% | 4.90% | 3.73% | 0.15% | 0.20% | 4.44% | 1.98% | 2.92% | -3.98% | -12.16% | 0.65% | -36.80% | 0.20% | 0.70% | 0.91% | -8.57% | -14.44% | -1.43% | 0.15% | -13.05% | -5.79% | 1.07% | 1.17% | -3.77% | -1.47% | 1.49% | 2.34% | 1.21% | 1.12% | 3.04% | 3.06% | 2.20% | 0.81% | 2.96% | 2.73% | 6.44% | 1.23% | 5.27% | 4.65% | 3.97% | 3.67% | 5.59% | 5.11% | 4.66% | 4.83% | 0.18% | 0.26% | 0.19% | 4.87% | 0.27% | 0.17% | 0.48% | 7.67% | 9.36% | 11.01% | 23.49% | 9.88% | 12.87% | 13.98% |
|
FCF Margin
|
| | -3.01% | -4.37% | -3.98% | 10.49% | -4.60% | 5.81% | -13.66% | 6.45% | -13.64% | -13.87% | 5.63% | -10.56% | -10.75% | -0.35% | -7.07% | 2.93% | -3.49% | -1.57% | 1.87% | 2.74% | -1.84% | 12.13% | 3.01% | 3.88% | -3.19% | -5.41% | 5.16% | 7.04% | -10.96% | 4.17% | 10.26% | 3.76% | -10.30% | 5.25% | 3.35% | 7.52% | 1.35% | 9.93% | 9.95% | 13.55% | 9.35% | 11.84% | 6.56% | 6.78% | 3.17% | 0.31% | 15.68% | 15.13% | 8.63% | 20.56% | 24.94% | 27.21% | 6.17% | 15.80% | 23.29% | 31.80% | 15.54% | 11.73% | 9.28% |
|
Inventory Average
|
| | | | 1.82M | 1.92M | 2.66M | 3.47M | 3.75M | 3.84M | 4.55M | 4.99M | 4.99M | 5.78M | 6.11M | 5.81M | 6.10M | 7.01M | 6.46M | 5.64M | 4.17M | 2.56M | 2.73M | 3.33M | 3.86M | 3.85M | 3.73M | 3.64M | 2.81M | 3.36M | 3.24M | 1.74M | 2.38M | 3.15M | 2.93M | 2.98M | 2.82M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | 389.96M | 353.93M | 306.35M | 330.87M | 364.08M | 353.40M | 323.83M | 322.61M | 341.59M | 313.56M | 276.92M | 305.27M | 332.39M | 320.76M | 303.73M | 304.16M | 299.00M | 278.42M | 275.09M | 307.48M | 329.59M | 315.02M | 303.20M | 380.01M | 464.24M | 468.17M | 451.17M | 454.86M | 482.42M | 488.37M | 473.04M | 481.70M | 510.93M | 728.33M | 955.54M | 996.95M | 1,020.01M | 987.60M | 949.96M | 987.20M | 1,045.75M | 1,149.55M | 1,238.75M | 1,298.13M | 1,428.43M | 1,472.48M | 1,436.37M | 1,499.24M | 1,645.58M | 1,750.49M | 1,797.34M | 1,891.02M | 1,994.07M | 2,020.18M | 2,025.66M | 2,097.71M | 2,361.58M |
|
Equity Average
|
| | | | 255.05M | 235.79M | 211.30M | 209.17M | 211.49M | 212.49M | 209.47M | 198.42M | 190.66M | 161.81M | 132.61M | 140.76M | 148.03M | 144.05M | 132.81M | 122.93M | 121.93M | 109.11M | 92.33M | 99.90M | 112.68M | 111.27M | 107.46M | 120.01M | 137.86M | 144.36M | 148.24M | 155.19M | 164.90M | 170.98M | 169.27M | 170.49M | 178.98M | 202.24M | 220.07M | 230.01M | 250.20M | 264.02M | 272.21M | 287.23M | 310.93M | 341.66M | 368.93M | 392.51M | 423.63M | 458.84M | 488.03M | 520.08M | 563.69M | 604.66M | 638.03M | 666.62M | 705.98M | 778.71M | 826.70M | 869.15M | 998.18M |
|
Invested Capital
|
| 250.50M | | 253.44M | 257.31M | 215.41M | 208.33M | 211.16M | 212.47M | 212.66M | 206.55M | 190.74M | 191.04M | 132.93M | 132.62M | 149.58M | 147.91M | 142.11M | 125.43M | 141.39M | 141.45M | 115.93M | 93.76M | 128.79M | 126.06M | 113.48M | 109.78M | 134.22M | 232.14M | 245.14M | 244.75M | 254.44M | 258.39M | 261.01M | 249.81M | 259.02M | 263.17M | 621.21M | 269.14M | 296.06M | 316.79M | 346.16M | 335.65M | 321.96M | 344.33M | 383.60M | 408.01M | 433.65M | 469.59M | 510.41M | 533.31M | 576.98M | 620.62M | 650.37M | 678.69M | 707.44M | 757.37M | 852.90M | 853.35M | 926.53M | 1,100.15M |
|
Asset Utilization Ratio
|
| | | | 0.99 | 1.42 | 1.63 | 1.63 | 1.61 | 1.78 | 1.99 | 1.88 | 1.72 | 1.77 | 2.09 | 2.10 | 1.94 | 2.10 | 2.16 | 2.10 | 2.09 | 2.24 | 2.30 | 2.10 | 2.05 | 2.19 | 2.36 | 2.04 | 1.88 | 2.05 | 2.28 | 2.31 | 2.15 | 2.12 | 2.20 | 2.15 | 2.03 | 1.55 | 1.21 | 1.24 | 1.25 | 1.08 | 1.16 | 1.13 | 1.15 | 1.12 | 1.11 | 1.14 | 1.09 | 1.20 | 1.26 | 1.25 | 1.18 | 1.13 | 1.12 | 1.09 | 1.05 | 1.05 | 1.04 | 1.02 | 0.95 |
|
Interest Coverage Ratio
|
| | 7.89 | 19.48 | 21.74 | -241.15 | -11.85 | 19.07 | 26.23 | -239.44 | -79.63 | -124.46 | 5.55 | -0.02M | 1.38 | 10.10 | -7.45 | -15.76 | -43.66 | -0.26 | 2.19 | 0.08 | -7.41 | 4.16 | 7.48 | -11.76 | -15.96 | 2.80 | 3.53 | 2.23 | 2.16 | 3.90 | 4.69 | 3.05 | 1.54 | 3.85 | 4.01 | 1.26 | 1.54 | 4.31 | 3.89 | 2.97 | 3.74 | 5.67 | 8.17 | 5.49 | 6.31 | 9.83 | 9.63 | 5.85 | 4.33 | 7.79 | 7.87 | 8.20 | 6.32 | 11.17 | 13.92 | 10.75 | 10.72 | 20.93 | 30.27 |
|
Debt to Equity
|
| 0.00 | | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.05 | 0.11 | 0.06 | 0.16 | 0.11 | 0.06 | 0.16 | 0.13 | 0.26 | 0.27 | 0.28 | 0.32 | 0.29 | 0.21 | 0.36 | 0.16 | 0.10 | 0.05 | 0.04 | 0.67 | 0.63 | 0.62 | 0.57 | 0.54 | 0.46 | 0.48 | 0.46 | 0.45 | 0.41 | 1.96 | 2.10 | 1.75 | 1.51 | 1.37 | 1.23 | 1.09 | 0.99 | 1.25 | 1.19 | 1.09 | 0.99 | 0.90 | 0.80 | 0.67 | 0.61 | 0.55 | 0.51 | 0.48 | 0.44 | 0.38 | 0.37 | 0.33 | 0.27 |
|
Debt Ratio
|
| 0.00 | | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.03 | 0.07 | 0.04 | 0.09 | 0.06 | 0.03 | 0.08 | 0.06 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.08 | 0.11 | 0.05 | 0.04 | 0.02 | 0.01 | 0.20 | 0.19 | 0.19 | 0.20 | 0.18 | 0.16 | 0.17 | 0.17 | 0.16 | 0.14 | 0.46 | 0.47 | 0.41 | 0.38 | 0.39 | 0.36 | 0.32 | 0.30 | 0.37 | 0.36 | 0.33 | 0.29 | 0.30 | 0.28 | 0.23 | 0.21 | 0.19 | 0.18 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.11 |
|
Equity Ratio
|
| 0.68 | | 0.67 | 0.64 | 0.71 | 0.67 | 0.60 | 0.57 | 0.64 | 0.65 | 0.58 | 0.54 | 0.49 | 0.47 | 0.45 | 0.44 | 0.46 | 0.41 | 0.39 | 0.42 | 0.36 | 0.31 | 0.34 | 0.35 | 0.36 | 0.35 | 0.29 | 0.30 | 0.32 | 0.34 | 0.34 | 0.34 | 0.36 | 0.36 | 0.35 | 0.35 | 0.24 | 0.22 | 0.24 | 0.25 | 0.28 | 0.29 | 0.29 | 0.30 | 0.29 | 0.30 | 0.30 | 0.29 | 0.33 | 0.35 | 0.35 | 0.34 | 0.35 | 0.36 | 0.35 | 0.36 | 0.41 | 0.41 | 0.42 | 0.42 |
|
Times Interest Earned
|
| | 7.89 | 19.48 | 21.74 | -241.15 | -11.85 | 19.07 | 26.23 | -239.44 | -79.63 | -124.46 | 5.55 | -0.02M | 1.38 | 10.10 | -7.45 | -15.76 | -43.66 | -0.26 | 2.19 | 0.08 | -7.41 | 4.16 | 7.48 | -11.76 | -15.96 | 2.80 | 3.53 | 2.23 | 2.16 | 3.90 | 4.69 | 3.05 | 1.54 | 3.85 | 4.01 | 1.26 | 1.54 | 4.31 | 3.89 | 2.97 | 3.74 | 5.67 | 8.17 | 5.49 | 6.31 | 9.83 | 9.63 | 5.85 | 4.33 | 7.79 | 7.87 | 8.20 | 6.32 | 11.17 | 13.92 | 10.75 | 10.72 | 20.93 | 30.27 |
|
FCF Payout Ratio
|
0.11 | 0.19 | -1.31 | -0.16 | -0.22 | 0.14 | | -0.50 | 0.06 | 1.64 | | | | -0.02 | -0.07 | -0.29 | | 0.00 | | -0.88 | 0.30 | | | | | 0.17 | | | | | | | 0.05 | | -0.22 | | 0.08 | 0.06 | | | | 0.02 | 0.07 | | | 0.03 | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-13.08M | -85.19M | -12.37M | -41.87M | -65.17M | -14.84M | -58.68M | -67.00M | -51.75M | -49.47M | -22.37M | -19.33M | -22.45M | 22.00M | 22.88M | 10.02M | 5.84M | -15.38M | 5.00M | -7.49M | -4.48M | -4.52M | 31.29M | -43.06M | -41.86M | 2.44M | 7.04M | -13.71M | -20.21M | -36.57M | -11.54M | -18.75M | -40.49M | -44.75M | -9.63M | -22.90M | -25.26M | 3.27M | -24.72M | -16.86M | -21.80M | 3.63M | -9.79M | -37.14M | -62.94M | -41.62M | -13.65M | -7.86M | -80.32M | -159.95M | -184.16M | -256.82M | -386.79M | -442.45M | -461.32M | -516.17M | -624.71M | -645.80M | -617.14M | -669.75M | -272.53M |
|
Return on Sales
|
| | 0.01% | 0.05% | 0.04% | -0.42% | 0.00% | 0.04% | 0.02% | 0.03% | -0.04% | -0.12% | 0.01% | -0.37% | 0.00% | 0.01% | -0.01% | -0.04% | -0.14% | -0.01% | 0.01% | -0.01% | -0.06% | 0.01% | 0.02% | -0.03% | -0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.01% | 0.03% | 0.03% | 0.06% | 0.01% | 0.05% | 0.04% | 0.06% | 0.04% | 0.06% | 0.05% | 0.05% | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% | 0.01% | 0.01% | | 0.08% | 0.09% | 0.11% | 0.23% | 0.10% | 0.13% | 0.14% |
|
Return on Capital Employed
|
| | | | | -0.18% | -0.25% | -0.27% | -0.26% | 0.06% | 0.05% | -0.09% | -0.11% | -0.33% | -0.35% | -0.19% | -0.17% | -0.02% | -0.12% | -0.14% | -0.11% | -0.08% | -0.03% | 0.00% | 0.00% | -0.03% | 0.00% | 0.03% | 0.05% | 0.09% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.13% | 0.08% | 0.07% | 0.10% | 0.12% | 0.14% | 0.16% | 0.16% | 0.16% | 0.13% | 0.13% | 0.14% | 0.16% | 0.16% | 0.16% | 0.19% | 0.19% | 0.19% | 0.20% | 0.21% | 0.22% | 0.21% | 0.22% | 0.24% | 0.25% |
|
Return on Invested Capital
|
| | | | | -0.15% | -0.17% | -0.17% | -0.18% | 0.07% | 0.05% | -0.06% | -0.08% | -0.41% | -0.46% | -0.30% | -0.30% | -0.03% | -0.16% | -0.18% | -0.14% | -0.11% | -0.04% | -0.01% | 0.01% | -0.04% | 0.00% | 0.01% | 0.07% | 0.11% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.24% | 0.25% | 0.37% | 0.35% | 0.19% | 0.21% | 0.22% | 0.23% | 0.21% | 0.21% | 0.22% | 0.23% | 0.23% | 0.22% | 0.23% | 0.23% | 0.24% | 0.25% | 0.25% | 0.27% | 0.25% | 0.24% | 0.26% | 0.26% |
|
Return on Assets
|
| | | | 0.04% | -0.10% | -0.12% | -0.11% | -0.10% | 0.05% | 0.04% | -0.04% | -0.04% | -0.21% | -0.22% | -0.14% | -0.14% | -0.02% | -0.07% | -0.08% | -0.07% | -0.06% | -0.03% | -0.01% | -0.01% | -0.02% | -0.01% | 0.00% | 0.01% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.04% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | | 0.02% | 0.05% | 0.08% | 0.13% | 0.14% | 0.15% | 0.14% |
|
Return on Equity
|
| | | | 0.05% | -0.15% | -0.17% | -0.17% | -0.17% | 0.08% | 0.06% | -0.06% | -0.08% | -0.41% | -0.46% | -0.30% | -0.31% | -0.04% | -0.17% | -0.21% | -0.18% | -0.16% | -0.08% | -0.04% | -0.02% | -0.07% | -0.02% | 0.00% | 0.04% | 0.11% | 0.14% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.14% | 0.20% | 0.19% | 0.23% | 0.23% | 0.17% | 0.19% | 0.19% | 0.19% | 0.19% | 0.15% | 0.08% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | | 0.05% | 0.13% | 0.22% | 0.35% | 0.34% | 0.35% | 0.34% |