|
Gross Margin
|
| | 45.01% | 44.46% | 46.63% | 49.31% | 50.60% | 50.77% | 51.23% | 51.42% | 51.73% | 51.53% | 51.65% | 51.60% | 51.02% | 50.59% | 50.01% | 49.02% | 49.66% | 49.61% | 48.60% | 48.10% | 47.90% | 47.47% | 47.94% | 46.97% | 46.52% | 43.18% | 43.08% | 44.95% | 44.65% | 40.03% | 42.02% | 42.51% | 42.95% | 41.47% | 43.82% | 43.23% | 42.09% | 41.73% | 42.40% | 41.95% | 40.95% | 43.50% | 43.80% | 42.88% | 52.40% | 47.79% | 42.64% | 42.67% | 40.45% | 37.08% | 38.16% | 36.20% | 2.10% | 34.18% | 37.58% | 36.19% | 29.16% | 34.01% | 37.55% | 36.19% | 35.03% | 30.76% | |
|
EBT Margin
|
8.85% | 10.81% | 10.86% | 10.48% | 11.87% | 224.18% | 16.67% | 21.14% | 23.25% | 23.21% | 23.43% | 23.49% | 23.35% | 23.38% | 23.60% | 23.51% | 21.36% | 19.27% | 20.69% | 19.52% | 18.09% | 17.65% | 17.07% | 16.16% | 17.08% | 12.00% | 48.92% | 12.23% | -4.95% | 8.50% | -1.41% | -180.92% | 11.28% | 12.56% | 11.36% | 9.00% | 13.32% | 12.32% | 10.43% | 12.59% | 12.27% | 11.45% | 10.83% | 13.00% | 13.96% | 10.76% | 32.18% | 31.40% | 16.76% | -0.50% | 7.28% | -12.44% | -84.34% | -65.84% | -63.59% | -66.32% | -42.59% | -133.93% | -44.27% | -41.00% | -22.10% | -43.48% | -31.64% | -99.62% | |
|
EBIT Margin
|
9.78% | 11.89% | 11.77% | 11.32% | 12.67% | 15.51% | 17.42% | 18.58% | 19.83% | 19.98% | 20.68% | 20.47% | 20.63% | 20.64% | 20.86% | 21.08% | 19.14% | 17.20% | 19.85% | 19.00% | 18.00% | 17.66% | 17.09% | 16.11% | 17.18% | 12.41% | 11.53% | 12.56% | 7.76% | 8.96% | 10.40% | 2.50% | 5.56% | 7.20% | 5.97% | 3.30% | 7.59% | 6.90% | 5.21% | 7.82% | 5.99% | 5.36% | 5.42% | 6.77% | 7.99% | 3.13% | 28.38% | 27.67% | 12.03% | 0.84% | 12.58% | 2.88% | -7.76% | -12.00% | -51.78% | -51.87% | -26.43% | -106.86% | -30.66% | -28.14% | -20.68% | -25.58% | -16.88% | -72.61% | |
|
EBITDA Margin
|
9.78% | 11.89% | 11.77% | 11.32% | 12.67% | 15.51% | 17.42% | 18.58% | 19.83% | 19.98% | 20.68% | 20.47% | 20.63% | 20.64% | 20.86% | 21.08% | 19.14% | 17.20% | 19.85% | 19.00% | 18.00% | 17.66% | 17.09% | 16.11% | 17.18% | 12.41% | 11.53% | 12.56% | 7.76% | 8.96% | 10.40% | 2.50% | 5.56% | 7.20% | 5.97% | 3.30% | 7.59% | 6.90% | 5.21% | 7.82% | 5.99% | 5.36% | 5.42% | 6.77% | 7.99% | 3.13% | 28.38% | 27.67% | 12.03% | 0.84% | 12.58% | 2.88% | -7.76% | -12.00% | -51.78% | -51.87% | -26.43% | -106.86% | -30.66% | -28.14% | -20.68% | -25.58% | -16.88% | -72.61% | |
|
Operating Margin
|
9.78% | 11.89% | 11.77% | 11.32% | 12.67% | 15.51% | 17.42% | 18.58% | 19.83% | 19.98% | 20.68% | 20.47% | 20.63% | 20.64% | 20.86% | 21.08% | 19.14% | 17.20% | 19.85% | 19.00% | 18.00% | 17.66% | 17.09% | 16.11% | 17.18% | 12.41% | 11.53% | 12.56% | 7.76% | 8.96% | 10.40% | 2.50% | 5.56% | 7.20% | 5.97% | 3.30% | 7.59% | 6.90% | 5.21% | 7.82% | 5.99% | 5.36% | 5.42% | 6.77% | 7.99% | 3.13% | 28.38% | 27.67% | 12.03% | 0.84% | 12.58% | 2.88% | -7.76% | -12.00% | -51.78% | -51.87% | -26.43% | -106.86% | -30.66% | -28.14% | -20.68% | -25.58% | -16.88% | -72.61% | |
|
Net Margin
|
9.66% | 12.32% | 12.07% | 11.73% | 12.87% | 208.00% | -3.13% | | 26.39% | 26.57% | 27.02% | 26.77% | 26.19% | 26.09% | 25.80% | 25.55% | 22.22% | 20.57% | 22.80% | 20.81% | 18.55% | 18.72% | 18.09% | 16.86% | 18.29% | 12.90% | 50.23% | 13.12% | -4.18% | 9.00% | -0.85% | -182.69% | 11.70% | 13.25% | 11.58% | 4.81% | 13.87% | 12.95% | 10.75% | 13.69% | 12.75% | 36.59% | 11.29% | 8.36% | 14.57% | 10.96% | 33.39% | 29.17% | 17.17% | 2.04% | 8.42% | -17.99% | -85.30% | -66.03% | -63.61% | -68.68% | -42.67% | -133.93% | -45.79% | -41.02% | -21.65% | -43.48% | -31.87% | -102.06% | |
|
FCF Margin
|
15.47% | 18.91% | 18.03% | 23.43% | 25.70% | 30.91% | 34.36% | 21.35% | 30.84% | 22.05% | 23.68% | 20.31% | 16.45% | 23.26% | 23.46% | 28.29% | 12.92% | 9.83% | 14.65% | 11.64% | 3.12% | 6.19% | 20.36% | 32.40% | 7.83% | 5.05% | 14.30% | 23.29% | 7.97% | 7.79% | 21.27% | 19.51% | 0.25% | 13.25% | 15.56% | 19.61% | 2.43% | 6.95% | 12.37% | 0.93% | 12.17% | 6.78% | 19.58% | 11.17% | 5.06% | 17.36% | 22.40% | 45.30% | 23.02% | 5.05% | 2.04% | 22.94% | -8.31% | 0.00% | 2.04% | 17.56% | -0.04% | -51.29% | 0.87% | 4.17% | -0.02% | -24.72% | | 23.59% | |
|
Inventory Average
|
41.01M | 40.68M | 41.46M | 40.23M | 39.62M | 29.05M | 18.41M | 20.14M | 20.08M | 18.80M | 19.22M | 19.66M | 19.57M | 20.05M | 21.11M | 21.09M | 21.93M | 23.02M | 25.16M | 28.53M | 30.27M | 31.99M | 33.44M | 33.65M | 35.29M | 37.63M | 37.54M | 36.00M | 35.42M | 37.48M | 39.62M | 36.29M | 32.62M | 33.14M | 33.17M | 32.76M | 33.49M | 34.50M | 33.85M | 31.62M | 30.65M | 31.21M | 30.72M | 30.99M | 32.35M | 32.07M | 30.54M | 29.91M | 33.90M | 36.14M | 33.41M | 30.62M | 29.38M | 29.37M | 26.33M | 23.03M | 22.02M | 22.06M | 21.73M | 20.41M | 21.29M | 22.80M | 22.38M | 20.59M | 19.75M |
|
Assets Average
|
127.12M | 127.98M | 130.78M | 131.39M | 132.35M | 142.76M | 155.62M | 159.43M | 163.25M | 166.83M | 168.77M | 170.50M | 176.73M | 182.96M | 186.93M | 193.66M | 200.40M | 203.41M | 213.16M | 224.68M | 227.70M | 233.68M | 237.72M | 239.92M | 244.81M | 303.27M | 357.57M | 359.53M | 361.86M | 358.90M | 359.12M | 305.03M | 247.37M | 244.97M | 244.71M | 218.80M | 193.83M | 194.56M | 188.89M | 167.49M | 162.15M | 172.18M | 172.48M | 152.16M | 130.10M | 128.93M | 132.40M | 133.24M | 133.19M | 130.35M | 123.75M | 120.84M | 112.50M | 106.62M | 102.52M | 95.00M | 91.63M | 81.57M | 67.79M | 61.52M | 74.87M | 92.33M | 95.90M | 100.37M | 101.46M |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -0.31M | 0.16M | 0.25M | -3.30M | 4.77M | 11.23M | 2.23M | -4.40M | -9.00M | -14.43M | -20.72M | -23.40M | -26.13M | -27.87M | -30.76M | -42.36M |
|
Invested Capital
|
| | | | | | | -2.83M | | | | | | | | | | | | | | | | 196.97M | | | | 213.89M | | | | 108.82M | | | | 65.29M | | | | 125.67M | | | | 5.75M | | | | -1.18M | -0.13M | -0.50M | 0.81M | -0.32M | -6.29M | 17.82M | 6.63M | -2.18M | -6.62M | -11.38M | -17.49M | -23.42M | -22.86M | -27.96M | -26.34M | -33.52M | -48.42M |
|
Asset Utilization Ratio
|
1.08 | 1.04 | 0.99 | 0.96 | 0.94 | 0.80 | 0.65 | 0.56 | 0.49 | 0.46 | 0.46 | 0.46 | 0.45 | 0.44 | 0.44 | 0.43 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | 0.43 | 0.34 | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.33 | 0.40 | 0.40 | 0.40 | 0.45 | 0.51 | 0.51 | 0.51 | 0.58 | 0.59 | 0.54 | 0.54 | 0.59 | 0.69 | 0.64 | 0.68 | 0.77 | 0.80 | 0.89 | 0.86 | 0.77 | 0.74 | 0.68 | 0.65 | 0.66 | 0.67 | 0.74 | 0.87 | 0.92 | 0.76 | 0.64 | 0.62 | 0.61 | -0.02 |
|
Interest Coverage Ratio
|
-10.53 | -10.94 | -12.91 | -13.25 | -15.25 | -30.25 | -47.35 | -51.84 | -924.75 | -0.00M | -0.00M | -0.00M | -0.00M | -122.74 | -167.27 | -168.81 | -149.65 | -141.00 | -208.17 | 201.54 | -225.20 | -104.39 | -309.53 | -126.38 | -180.63 | -2.57 | -2.74 | -2.63 | -1.55 | -1.99 | -2.31 | -0.50 | -1.12 | -1.57 | -1.31 | -0.69 | -1.56 | -1.49 | -1.16 | -1.89 | -1.06 | -0.97 | -1.09 | -1.17 | -1.37 | -0.41 | -7.48 | -7.41 | -2.54 | -0.16 | -2.03 | -0.19 | 0.10 | -222.89 | 3.72 | -3.41 | 1.54 | 3.88 | -1.89 | 1.62 | 11.52 | 1.43 | 0.83 | 3.41 | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43 | | | | 0.85 | | | | 1.43 | | | | 1.85 | | | | 17.40 | | | | -0.01 | | | | | -12.13 | 2.91 | 6.66 | -20.36 | -7.43 | -3.50 | -2.28 | -1.70 | -2.57 | -2.29 | -2.52 | -2.10 | -1.71 |
|
Debt Ratio
|
-0.22 | 0.16 | 0.14 | 0.15 | 0.12 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | 0.25 | | | | 0.37 | | | | 0.48 | | | | 0.54 | | | | 0.63 | | | | 0.00 | | | | | 0.72 | 0.43 | 0.45 | 0.48 | 0.54 | 0.55 | 0.63 | 0.68 | 0.65 | 0.71 | 0.68 | 0.72 | 0.85 |
|
Equity Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | 0.81 | | | | 0.59 | | | | 0.44 | | | | 0.34 | | | | 0.29 | | | | 0.04 | | | | -0.02 | 0.00 | 0.00 | 0.01 | 0.00 | -0.06 | 0.15 | 0.07 | -0.02 | -0.07 | -0.16 | -0.27 | -0.40 | -0.25 | -0.31 | -0.27 | -0.34 | -0.50 |
|
Times Interest Earned
|
-10.53 | -10.94 | -12.91 | -13.25 | -15.25 | -30.25 | -47.35 | -51.84 | -924.75 | -0.00M | -0.00M | -0.00M | -0.00M | -122.74 | -167.27 | -168.81 | -149.65 | -141.00 | -208.17 | 201.54 | -225.20 | -104.39 | -309.53 | -126.38 | -180.63 | -2.57 | -2.74 | -2.63 | -1.55 | -1.99 | -2.31 | -0.50 | -1.12 | -1.57 | -1.31 | -0.69 | -1.56 | -1.49 | -1.16 | -1.89 | -1.06 | -0.97 | -1.09 | -1.17 | -1.37 | -0.41 | -7.48 | -7.41 | -2.54 | -0.16 | -2.03 | -0.19 | 0.10 | -222.89 | 3.72 | -3.41 | 1.54 | 3.88 | -1.89 | 1.62 | 11.52 | 1.43 | 0.83 | 3.41 | |
|
FCF Payout Ratio
|
| | | | | | | | | -0.50 | | | | -0.67 | | | | -2.09 | | | | | -0.91 | | | | -1.38 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-5.18M | -5.18M | -3.70M | -5.18M | -6.22M | -50.04M | -53.80M | -6.08M | -59.82M | -59.82M | -71.13M | -58.00M | -65.50M | -71.08M | -74.45M | -71.08M | -74.95M | -66.16M | -26.81M | -74.95M | -17.01M | -15.15M | -22.32M | -9.10M | -9.10M | -110.26M | -110.26M | -101.95M | -96.83M | -84.92M | -84.75M | -77.11M | -69.85M | -63.98M | -62.53M | -91.65M | -53.90M | -49.43M | -57.61M | -30.28M | -29.43M | -30.28M | -30.28M | -17.57M | -16.40M | -15.57M | -19.91M | -27.33M | -27.33M | -28.62M | -28.62M | -25.91M | -26.13M | -26.05M | -7.40M | -26.04M | -0.15M | -14.44M | -6.46M | -6.76M | -0.23M | -5.51M | -0.19M | -5.33M | -1.61M |
|
Return on Sales
|
0.10% | 0.12% | 0.12% | 0.12% | 0.13% | 2.08% | -0.03% | 0.56% | 0.26% | 0.27% | 0.27% | 0.27% | 0.26% | 0.26% | 0.26% | 0.26% | 0.22% | 0.21% | 0.23% | 0.21% | 0.19% | 0.19% | 0.18% | 0.17% | 0.18% | 0.13% | 0.50% | 0.13% | -0.04% | 0.09% | -0.01% | -1.83% | 0.12% | 0.13% | 0.12% | 0.05% | 0.14% | 0.13% | 0.11% | 0.14% | 0.13% | 0.37% | 0.11% | 0.08% | 0.15% | 0.11% | 0.33% | 0.29% | 0.17% | 0.02% | 0.08% | -0.18% | -0.85% | -0.66% | -0.64% | -0.69% | -0.43% | -1.34% | -0.46% | -0.41% | -0.22% | -0.43% | -0.32% | -1.02% | 13.55% |
|
Return on Capital Employed
|
-0.83% | -0.81% | -0.75% | 0.13% | 0.14% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.12% | 0.19% | 0.21% | 0.87% | 0.72% | 0.33% | 0.02% | 0.00% | -0.12% | -0.25% | -0.29% | -0.52% | -0.57% | -0.58% | -0.50% | -0.23% | -0.20% | -0.31% | |
|
Return on Invested Capital
|
| | | | | | | | -5.07% | -5.84% | -6.26% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.07% | -70.01% | 98.06% | 26.39% | -0.72% | 0.05% | -0.90% | -8.79% | 5.07% | | 2.21% | 1.34% | 1.14% | | 0.50% | 0.72% | |
|
Return on Assets
|
-0.66% | -0.64% | -0.61% | 0.11% | 0.11% | 0.41% | 0.35% | 0.31% | 0.31% | 0.06% | 0.09% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.06% | 0.07% | 0.07% | 0.05% | 0.05% | 0.01% | -0.14% | -0.16% | -0.15% | -0.14% | 0.05% | 0.06% | 0.05% | 0.05% | 0.07% | 0.07% | 0.10% | 0.10% | 0.10% | 0.12% | 0.07% | 0.13% | 0.19% | 0.20% | 0.19% | 0.13% | 0.03% | -0.13% | -0.24% | -0.36% | -0.47% | -0.41% | -0.56% | -0.63% | -0.60% | -0.45% | -0.24% | -0.21% | -0.31% | -0.27% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.51% | -80.80% | 104.03% | 13.28% | 4.39% | -5.29% | -3.30% | -19.90% | 8.48% | 5.08% | 2.94% | 1.79% | 1.45% | 0.85% | 0.73% | 1.01% | 0.66% |