|
Gross Margin
|
48.26% | 47.11% | 49.31% | 50.64% | 49.43% | 48.22% | 48.31% | 48.71% | 41.43% | 44.41% | 44.95% | 43.94% | 43.02% | 44.14% | 43.45% | 41.09% | 44.16% | 44.12% | 44.23% | 15.31% | 45.68% | 45.67% | 46.37% | 49.69% | 49.48% | 48.90% | 49.38% | 47.81% | 51.34% | 50.01% | 48.90% | 47.94% | 55.40% | 56.04% | 56.55% | 57.04% | 58.21% | 54.06% | 55.56% | 55.96% | 56.01% | 57.12% | 59.19% |
|
EBT Margin
|
6.86% | -1.75% | 9.42% | 5.81% | 4.91% | 2.73% | 12.98% | 8.25% | -0.27% | 13.43% | 14.30% | 9.45% | 5.19% | 13.84% | 11.27% | 7.55% | 9.10% | 17.34% | 8.79% | -17.37% | 6.51% | 13.36% | 10.84% | 17.97% | 13.18% | 15.87% | 15.93% | 13.43% | 13.99% | 6.58% | 14.00% | 5.89% | 12.98% | 15.76% | 17.49% | 29.59% | 19.15% | 18.65% | 18.94% | 15.46% | 16.75% | 18.18% | 25.41% |
|
EBIT Margin
|
23.46% | 16.12% | 26.29% | 24.11% | 21.88% | 20.89% | 23.33% | 19.22% | 16.24% | 18.95% | 19.68% | 14.60% | 13.17% | 18.25% | 15.55% | 11.65% | 13.13% | 21.36% | 13.46% | -22.16% | 9.96% | 16.37% | 15.38% | 21.08% | 22.62% | 20.29% | 20.36% | 17.78% | 19.06% | 17.63% | 18.39% | 16.26% | 23.27% | 24.26% | 24.74% | 29.61% | 23.20% | 24.53% | 22.94% | 19.09% | 21.79% | 22.57% | 21.76% |
|
EBITDA Margin
|
23.46% | 16.12% | 26.29% | 24.11% | 21.88% | 20.89% | 23.33% | 19.22% | 16.24% | 18.95% | 19.68% | 14.60% | 13.17% | 18.25% | 15.55% | 11.65% | 13.13% | 21.36% | 13.46% | -22.16% | 9.96% | 16.37% | 15.38% | 21.08% | 22.62% | 20.29% | 20.36% | 17.78% | 19.06% | 17.63% | 18.39% | 16.26% | 23.27% | 24.26% | 24.74% | 29.61% | 23.20% | 24.53% | 22.94% | 19.09% | 21.79% | 22.57% | 21.76% |
|
Operating Margin
|
23.46% | 16.12% | 26.29% | 24.11% | 21.88% | 20.89% | 23.33% | 19.22% | 16.24% | 18.95% | 19.68% | 14.60% | 13.17% | 18.25% | 15.55% | 11.65% | 13.13% | 21.36% | 13.46% | -22.16% | 9.96% | 16.37% | 15.38% | 21.08% | 22.62% | 20.29% | 20.36% | 17.78% | 19.06% | 17.63% | 18.39% | 16.26% | 23.27% | 24.26% | 24.74% | 29.61% | 23.20% | 24.53% | 22.94% | 19.09% | 21.79% | 22.57% | 21.76% |
|
Net Margin
|
6.71% | -2.96% | 9.27% | 5.08% | 4.48% | 1.55% | 13.33% | 33.04% | 2.81% | 9.55% | 10.05% | 4.78% | 4.10% | 11.49% | 9.54% | 5.29% | 7.16% | 14.15% | 6.48% | -16.46% | 4.96% | 9.81% | 8.66% | 13.66% | 10.71% | 12.27% | 12.23% | 9.28% | 10.68% | 5.06% | 10.48% | -2.61% | 0.26% | 0.42% | -0.41% | -0.58% | 15.34% | 14.74% | 13.80% | 2.61% | 13.52% | 12.41% | 17.72% |
|
FCF Margin
|
12.75% | -17.94% | 26.48% | 24.18% | 1.05% | -20.34% | 16.19% | 14.20% | -4.05% | 11.80% | 18.46% | 11.32% | 10.90% | -3.82% | -6.62% | 12.07% | 14.34% | 7.07% | -3.91% | 21.22% | 15.27% | 1.65% | 13.63% | 7.37% | 21.74% | 9.66% | 9.03% | 16.04% | 10.16% | -8.55% | 7.67% | 12.29% | 17.14% | 14.00% | 13.46% | 30.55% | 26.81% | 11.74% | 13.88% | 17.76% | 14.30% | 6.71% | -0.61% |
|
Inventory Average
|
| | | | 49.62M | 53.62M | 55.59M | 60.97M | 66.33M | 69.59M | 71.06M | 68.91M | 65.97M | 72.73M | 88.52M | 95.76M | 96.42M | 98.03M | 101.96M | 54.95M | 40.37M | 78.05M | 80.05M | 82.40M | 92.10M | 98.68M | 98.81M | 93.11M | 96.73M | 110.49M | 114.53M | 116.92M | 116.83M | 119.40M | 120.99M | 104.31M | 98.58M | 103.90M | 104.37M | 101.33M | 100.35M | 104.72M | 108.90M |
|
Assets Average
|
| 250.29M | 253.42M | 249.74M | 263.74M | 265.70M | 245.56M | 264.88M | 287.16M | 290.12M | 289.14M | 284.82M | 280.35M | 293.48M | 322.44M | 337.85M | 343.46M | 354.42M | 407.77M | 450.42M | 447.95M | 458.27M | 473.22M | 487.64M | 561.68M | 628.35M | 626.56M | 612.64M | 610.13M | 611.51M | 602.05M | 585.95M | 566.02M | 559.80M | 556.81M | 561.66M | 577.84M | 588.94M | 539.78M | 490.68M | 528.95M | 580.17M | 669.32M |
|
Equity Average
|
| | | | -80.42M | -34.21M | 14.31M | 25.93M | 34.97M | 38.86M | 45.77M | 51.51M | 54.11M | 59.99M | 71.04M | 81.79M | 87.72M | 95.42M | 98.67M | 91.71M | 88.06M | 91.78M | 98.94M | 109.92M | 121.23M | 129.62M | 137.26M | 136.99M | 132.79M | 129.90M | 129.26M | 121.98M | 116.66M | 124.59M | 134.73M | 146.11M | 156.58M | 167.55M | 180.36M | 188.57M | 196.91M | 214.13M | 291.49M |
|
Invested Capital
|
| | | -79.96M | -77.58M | 17.44M | 19.45M | 49.09M | 65.42M | 66.84M | 65.25M | 61.32M | 64.89M | 81.09M | 106.99M | 112.60M | 102.84M | 117.00M | 109.58M | 103.32M | 100.03M | 107.53M | 114.35M | 129.49M | 129.98M | 146.75M | 147.74M | 133.72M | 131.86M | 127.93M | 130.58M | 114.83M | 119.93M | 129.25M | 188.47M | 154.27M | 220.55M | 292.42M | 186.76M | 193.64M | 203.44M | 224.82M | 358.15M |
|
Asset Utilization Ratio
|
| | | 0.79 | 0.74 | 0.75 | 0.81 | 0.78 | 0.78 | 0.84 | 0.92 | 1.00 | 1.04 | 1.03 | 0.97 | 0.98 | 1.02 | 1.02 | 0.92 | 0.80 | 0.81 | 0.81 | 0.80 | 0.83 | 0.75 | 0.70 | 0.71 | 0.73 | 0.72 | 0.69 | 0.69 | 0.71 | 0.69 | 0.66 | 0.62 | 0.58 | 0.58 | 0.58 | 0.65 | 0.74 | 0.73 | 0.70 | 0.65 |
|
Interest Coverage Ratio
|
| | | | 1.29 | 1.57 | 2.14 | 1.77 | 2.20 | 3.37 | 3.58 | 2.76 | 2.67 | 4.14 | 3.38 | 2.74 | | | | | | | | | | | | | | | | | | | 3.96 | 4.81 | 3.67 | 4.27 | 4.53 | 5.38 | 4.08 | 4.00 | 3.70 |
|
Debt to Equity
|
| | | -3.58 | -3.69 | 19.04 | 11.30 | 6.36 | 6.18 | 5.11 | 4.08 | 3.64 | 3.61 | 3.11 | 2.84 | 2.46 | 2.19 | 1.85 | 3.29 | 3.23 | 3.18 | 3.11 | 2.89 | 2.67 | 3.44 | 3.21 | 3.00 | 3.10 | 3.15 | 3.25 | 3.19 | 3.59 | 3.28 | 2.93 | 2.60 | 2.40 | 2.27 | 2.11 | 1.33 | 1.31 | 1.44 | 1.30 | 0.82 |
|
Debt Ratio
|
| | | 1.21 | 1.02 | 0.84 | 0.82 | 0.76 | 0.77 | 0.73 | 0.71 | 0.69 | 0.71 | 0.66 | 0.65 | 0.63 | 0.56 | 0.52 | 0.69 | 0.64 | 0.62 | 0.63 | 0.62 | 0.63 | 0.69 | 0.68 | 0.68 | 0.69 | 0.67 | 0.69 | 0.69 | 0.71 | 0.70 | 0.68 | 0.66 | 0.64 | 0.62 | 0.62 | 0.51 | 0.50 | 0.52 | 0.49 | 0.39 |
|
Equity Ratio
|
| | | -0.34 | -0.28 | 0.04 | 0.07 | 0.12 | 0.12 | 0.14 | 0.17 | 0.19 | 0.20 | 0.21 | 0.23 | 0.26 | 0.26 | 0.28 | 0.21 | 0.20 | 0.20 | 0.20 | 0.21 | 0.24 | 0.20 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.22 | 0.20 | 0.21 | 0.23 | 0.25 | 0.27 | 0.27 | 0.29 | 0.38 | 0.39 | 0.36 | 0.38 | 0.48 |
|
Times Interest Earned
|
| | | | 1.29 | 1.57 | 2.14 | 1.77 | 2.20 | 3.37 | 3.58 | 2.76 | 2.67 | 4.14 | 3.38 | 2.74 | | | | | | | | | | | | | | | | | | | 3.96 | 4.81 | 3.67 | 4.27 | 4.53 | 5.38 | 4.08 | 4.00 | 3.70 |
|
FCF Payout Ratio
|
| | | | | | | | | | | 0.09 | | -0.25 | -0.14 | 0.07 | 0.07 | 0.13 | -0.23 | 0.05 | 0.06 | 0.57 | 0.07 | 0.12 | 0.04 | 0.09 | 0.11 | 0.06 | 0.10 | -0.13 | 0.13 | 0.09 | 0.08 | 0.10 | 0.10 | 0.05 | 0.06 | 0.12 | 0.10 | 0.08 | 0.09 | 0.18 | -2.03 |
|
Enterprise Value
|
-14.66M | -5.33M | -9.84M | -4.83M | -2.94M | -3.61M | -4.41M | -2.87M | -2.25M | -1.69M | -4.24M | -2.61M | -3.79M | -3.43M | -1.63M | -3.31M | -1.74M | -2.13M | -81.12M | -95.25M | -99.41M | -64.19M | -67.40M | -37.72M | -163.41M | -153.51M | -128.02M | -141.16M | -123.96M | -105.55M | -104.09M | -109.60M | -103.35M | -99.33M | -94.76M | -122.08M | -131.65M | -143.00M | -34.43M | -48.50M | -97.81M | -105.59M | -188.90M |
|
Return on Sales
|
0.07% | -0.03% | 0.09% | 0.05% | 0.04% | 0.02% | 0.13% | 0.33% | 0.03% | 0.10% | 0.10% | 0.05% | 0.04% | 0.11% | 0.10% | 0.05% | 0.07% | 0.14% | 0.06% | -0.16% | 0.05% | 0.10% | 0.09% | 0.14% | 0.11% | 0.12% | 0.12% | 0.09% | 0.11% | 0.05% | 0.10% | -0.03% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | -0.08% | -0.02% | -0.02% | -0.02% |
|
Return on Capital Employed
|
| | | 0.19% | 0.18% | 0.19% | 0.19% | 0.20% | 0.19% | 0.20% | 0.20% | 0.20% | 0.19% | 0.21% | 0.19% | 0.18% | 0.18% | 0.20% | 0.15% | 0.07% | 0.06% | 0.05% | 0.06% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.16% | 0.18% | 0.18% | 0.20% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% |
|
Return on Invested Capital
|
| | | | -0.48% | -1.38% | 2.25% | 2.37% | 1.70% | 1.15% | 1.04% | 0.57% | 0.52% | 0.49% | 0.39% | 0.35% | 0.38% | 0.41% | 0.38% | 0.17% | 0.15% | 0.11% | 0.14% | 0.40% | 0.48% | 0.49% | 0.49% | 0.49% | 0.48% | 0.45% | 0.43% | 0.35% | 0.35% | 0.35% | 0.27% | 0.30% | 0.28% | 0.22% | 0.23% | 0.31% | 0.33% | 0.32% | 0.26% |
|
Return on Assets
|
| | | 0.04% | 0.03% | 0.04% | 0.05% | 0.10% | 0.09% | 0.11% | 0.12% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.03% | 0.02% | 0.02% | 0.02% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.06% | 0.06% | 0.04% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% |
|
Return on Equity
|
| | | | -0.10% | -0.30% | 0.85% | 1.06% | 0.78% | 0.86% | 0.74% | 0.38% | 0.38% | 0.39% | 0.34% | 0.31% | 0.33% | 0.34% | 0.31% | 0.14% | 0.12% | 0.09% | 0.11% | 0.35% | 0.37% | 0.39% | 0.40% | 0.36% | 0.37% | 0.30% | 0.29% | 0.20% | 0.12% | 0.07% | -0.02% | 0.00% | 0.00% | -0.01% | 0.00% | -0.04% | -0.04% | -0.03% | -0.03% |