|
Gross Margin
|
73.38% | 73.41% | 73.46% | 72.68% | 72.46% | 72.72% | 71.04% | 70.31% | 70.10% | 68.77% | 69.79% | 69.75% | 69.19% | 69.46% | 69.86% | 67.75% | 70.04% | 70.41% | 70.48% | 69.66% | 70.21% | 69.61% | 70.27% | 69.69% | 67.12% | 66.77% | 70.27% | 70.29% | 70.59% | 70.26% | 71.16% | 69.02% | 68.85% | 68.39% | 68.90% | 67.05% | 67.86% | 68.48% | 69.70% | 69.05% | 68.24% | 66.05% | 65.23% | 66.00% | 66.50% | 64.55% | 64.24% | 64.23% | 64.66% | 64.72% | 65.76% | 66.02% | 66.54% | 64.18% | 65.98% | 64.40% | 62.94% |
|
EBT Margin
|
18.22% | 18.11% | 22.64% | 23.39% | -82.61% | -72.56% | -71.18% | 13.07% | 11.98% | 4.03% | 9.60% | 9.57% | 4.00% | 4.51% | 8.80% | 10.14% | 8.56% | 9.01% | 13.24% | 13.41% | 9.51% | 1.77% | 14.20% | 12.53% | 4.63% | -5.15% | 6.14% | 7.41% | 3.59% | -0.09% | 2.22% | -0.16% | -1.93% | -6.70% | 1.85% | -3.47% | 3.27% | 3.00% | 7.32% | 7.76% | 3.20% | 3.09% | 4.36% | 8.90% | 5.34% | 2.06% | 3.26% | 7.17% | 2.58% | 1.45% | 2.31% | 1.96% | 0.21% | -1.07% | 0.23% | 0.53% | -2.36% |
|
EBIT Margin
|
18.46% | 18.80% | 22.82% | 23.54% | 12.57% | 16.19% | 21.15% | 18.02% | 13.39% | 5.15% | 10.81% | 10.68% | 5.90% | 5.98% | 9.86% | 11.15% | 9.21% | 9.63% | 13.88% | 13.89% | 9.93% | 2.15% | 14.69% | 12.97% | 5.18% | -4.66% | 6.71% | 8.01% | 4.35% | 0.84% | 3.33% | 0.90% | -0.74% | -5.62% | 2.75% | -2.65% | 3.56% | 3.28% | 7.50% | 7.92% | 3.42% | 3.25% | 4.62% | 9.09% | 5.66% | 2.96% | 4.04% | 7.85% | 3.07% | 1.74% | 2.49% | 2.03% | 0.30% | -1.09% | 0.21% | 0.50% | -2.37% |
|
EBITDA Margin
|
18.46% | 18.80% | 22.82% | 23.54% | 12.57% | 16.19% | 21.15% | 18.02% | 13.39% | 5.15% | 10.81% | 10.68% | 5.90% | 5.98% | 9.86% | 11.15% | 9.21% | 9.63% | 13.88% | 13.89% | 9.93% | 2.15% | 14.69% | 12.97% | 5.18% | -4.66% | 6.71% | 8.01% | 4.35% | 0.84% | 3.33% | 0.90% | -0.74% | -5.62% | 2.75% | -2.65% | 3.56% | 3.28% | 7.50% | 7.92% | 3.42% | 3.25% | 4.62% | 9.09% | 5.66% | 2.96% | 4.04% | 7.85% | 3.07% | 1.74% | 2.49% | 2.03% | 0.30% | -1.09% | 0.21% | 0.50% | -2.37% |
|
Operating Margin
|
18.46% | 18.80% | 22.82% | 23.54% | 12.57% | 16.19% | 21.15% | 18.02% | 13.39% | 5.15% | 10.81% | 10.68% | 5.90% | 5.98% | 9.86% | 11.15% | 9.21% | 9.63% | 13.88% | 13.89% | 9.93% | 2.15% | 14.69% | 12.97% | 5.18% | -4.66% | 6.71% | 8.01% | 4.35% | 0.84% | 3.33% | 0.90% | -0.74% | -5.62% | 2.75% | -2.65% | 3.56% | 3.28% | 7.50% | 7.92% | 3.42% | 3.25% | 4.62% | 9.09% | 5.66% | 2.96% | 4.04% | 7.85% | 3.07% | 1.74% | 2.49% | 2.03% | 0.30% | -1.09% | 0.21% | 0.50% | -2.37% |
|
Net Margin
|
17.80% | 17.70% | 22.10% | 23.01% | -71.95% | -77.54% | -78.68% | 6.17% | 7.13% | 2.46% | 5.76% | 5.74% | 2.39% | 2.38% | 5.01% | 5.93% | 5.19% | 5.26% | 7.98% | 8.13% | 5.83% | -0.36% | 8.69% | 8.63% | 2.89% | -9.35% | 4.40% | 5.34% | 2.86% | -1.29% | 1.52% | -0.17% | -1.58% | -7.46% | 3.71% | -1.12% | 2.35% | 3.99% | 5.75% | 5.69% | 2.34% | 0.22% | 3.39% | 6.39% | 3.89% | 1.68% | 2.46% | 5.15% | 2.00% | 0.75% | 1.84% | 1.33% | 0.05% | -0.79% | 0.20% | 0.44% | -1.94% |
|
FCF Margin
|
| 10.44% | 29.15% | 15.51% | 10.85% | -15.55% | 12.52% | -24.54% | -28.51% | -14.38% | 4.87% | -3.69% | 4.85% | 3.55% | 29.54% | 12.74% | 11.04% | 2.90% | 24.90% | 9.45% | 2.51% | -6.18% | 10.95% | 5.29% | 7.69% | -20.60% | 5.50% | 1.20% | -14.90% | -11.85% | 8.61% | -3.76% | 7.72% | 1.01% | 23.60% | 26.30% | 19.60% | 9.31% | 29.23% | 9.27% | -0.40% | -7.58% | 4.59% | -2.64% | -5.16% | -9.33% | 22.01% | 11.07% | 12.77% | 1.92% | 17.30% | 1.45% | -0.53% | -5.26% | 7.24% | 0.73% | -4.43% |
|
Inventory Average
|
| | | | | 43.78M | 47.98M | 53.88M | 65.27M | 69.81M | 67.02M | 65.09M | 65.59M | 68.07M | 66.16M | 64.03M | 63.89M | 66.54M | 67.06M | 63.68M | 64.76M | 70.34M | 71.79M | 68.28M | 69.11M | 78.09M | 86.79M | 94.37M | 103.37M | 108.20M | 110.45M | 108.73M | 103.37M | 98.85M | 91.96M | 82.67M | 76.00M | 73.62M | 72.63M | 69.95M | 72.81M | 86.94M | 100.94M | 107.37M | 115.76M | 121.22M | 118.22M | 111.17M | 102.79M | 96.19M | 91.26M | 87.45M | 85.30M | 85.40M | 87.21M | 87.06M | 86.60M |
|
Assets Average
|
| | | | | 168.95M | 189.26M | 207.37M | 224.03M | 238.70M | 240.91M | 242.11M | 247.99M | 252.07M | 249.05M | 247.77M | 248.89M | 246.58M | 245.23M | 243.56M | 242.73M | 254.53M | 264.50M | 260.67M | 261.78M | 268.34M | 272.21M | 280.18M | 291.78M | 297.26M | 364.28M | 424.13M | 414.84M | 406.09M | 387.71M | 373.85M | 369.04M | 354.35M | 348.33M | 355.20M | 358.65M | 350.81M | 341.78M | 344.04M | 353.13M | 353.40M | 340.26M | 331.15M | 325.15M | 319.69M | 321.30M | 324.11M | 321.50M | 320.15M | 322.20M | 324.45M | 319.78M |
|
Equity Average
|
| | | | | -30.26M | -4.74M | 54.60M | 75.17M | 78.15M | 81.73M | 87.50M | 91.44M | 93.27M | 96.18M | 101.59M | 107.21M | 112.63M | 119.28M | 127.39M | 134.49M | 138.15M | 142.04M | 148.16M | 152.32M | 148.69M | 144.87M | 147.33M | 149.09M | 147.87M | 149.32M | 145.15M | 136.35M | 132.79M | 132.89M | 134.75M | 135.88M | 138.10M | 141.71M | 147.41M | 151.77M | 137.65M | 123.92M | 129.31M | 127.36M | 115.25M | 110.02M | 113.93M | 117.67M | 119.22M | 120.50M | 122.05M | 123.01M | 123.07M | 123.05M | 123.54M | 123.22M |
|
Invested Capital
|
| 76.22M | | | -13.30M | 23.18M | 99.97M | 143.91M | 164.33M | 170.14M | 174.72M | 181.31M | 183.25M | 182.22M | 168.82M | 168.32M | 167.46M | 166.61M | 128.00M | 136.48M | 143.00M | 145.19M | 152.11M | 158.69M | 161.70M | 152.71M | 155.33M | 155.75M | 149.39M | 146.35M | 152.28M | 138.02M | 134.68M | 130.90M | 134.87M | 134.64M | 137.13M | 139.06M | 144.36M | 150.46M | 153.08M | 122.22M | 125.62M | 132.99M | 121.73M | 108.77M | 111.26M | 116.59M | 118.75M | 119.69M | 121.30M | 122.79M | 123.23M | 122.91M | 123.19M | 123.88M | 122.56M |
|
Asset Utilization Ratio
|
| | | | | 1.08 | 1.02 | 0.99 | 0.97 | 0.96 | 0.98 | 1.01 | 1.01 | 1.02 | 1.07 | 1.11 | 1.14 | 1.19 | 1.24 | 1.29 | 1.32 | 1.27 | 1.25 | 1.29 | 1.31 | 1.28 | 1.26 | 1.24 | 1.21 | 1.20 | 0.97 | 0.82 | 0.83 | 0.84 | 0.90 | 0.87 | 0.87 | 0.92 | 0.93 | 0.99 | 1.01 | 1.06 | 1.12 | 1.14 | 1.13 | 1.12 | 1.16 | 1.16 | 1.17 | 1.18 | 1.14 | 1.11 | 1.10 | 1.08 | 1.07 | 1.05 | 1.06 |
|
Interest Coverage Ratio
|
70.21 | 48.49 | 116.27 | 128.27 | 12.38 | 11.94 | 20.23 | 21.16 | 9.75 | 4.18 | 9.79 | 9.69 | 4.09 | 4.80 | 8.96 | 10.61 | 13.25 | 14.34 | 20.62 | 26.08 | 21.48 | 4.95 | 27.90 | 25.89 | 8.67 | -8.74 | 11.03 | 12.47 | 5.43 | 0.86 | 2.96 | 0.85 | -0.62 | -5.23 | 3.06 | -3.21 | 12.14 | 11.73 | 41.12 | 52.51 | 15.48 | 21.08 | 17.80 | 48.65 | 17.25 | 3.27 | 5.17 | 11.58 | 6.25 | 6.02 | 13.75 | 32.47 | 3.52 | 45.63 | -10.17 | -15.17 | 491.50 |
|
Debt to Equity
|
| 0.01 | | | -4.63 | -0.08 | 0.11 | 0.05 | 0.05 | 0.05 | | | | 0.04 | | | | 0.48 | 0.33 | 0.23 | 0.18 | 0.20 | 0.19 | 0.12 | 0.09 | 0.19 | 0.17 | 0.20 | 0.31 | 0.36 | 0.33 | 0.46 | 0.47 | 0.48 | 0.28 | 0.16 | 0.05 | | | | | 0.04 | 0.04 | 0.04 | 0.25 | 0.42 | 0.22 | 0.17 | 0.08 | | | | | | | | |
|
Debt Ratio
|
| 0.00 | | | 0.41 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | | | | 0.01 | | | | 0.23 | 0.17 | 0.12 | 0.10 | 0.11 | 0.10 | 0.07 | 0.05 | 0.10 | 0.09 | 0.10 | 0.15 | 0.18 | 0.12 | 0.15 | 0.15 | 0.16 | 0.10 | 0.06 | 0.02 | | | | | 0.01 | 0.01 | 0.01 | 0.08 | 0.13 | 0.07 | 0.06 | 0.03 | | | | | | | | |
|
Equity Ratio
|
| 0.62 | | | -0.09 | -0.26 | 0.18 | 0.34 | 0.33 | 0.32 | 0.35 | 0.37 | 0.37 | 0.37 | 0.40 | 0.42 | 0.44 | 0.47 | 0.50 | 0.54 | 0.56 | 0.52 | 0.55 | 0.59 | 0.58 | 0.53 | 0.53 | 0.52 | 0.50 | 0.49 | 0.35 | 0.33 | 0.33 | 0.33 | 0.36 | 0.36 | 0.37 | 0.41 | 0.41 | 0.42 | 0.42 | 0.36 | 0.37 | 0.39 | 0.34 | 0.31 | 0.33 | 0.36 | 0.37 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.39 |
|
Times Interest Earned
|
70.21 | 48.49 | 116.27 | 128.27 | 12.38 | 11.94 | 20.23 | 21.16 | 9.75 | 4.18 | 9.79 | 9.69 | 4.09 | 4.80 | 8.96 | 10.61 | 13.25 | 14.34 | 20.62 | 26.08 | 21.48 | 4.95 | 27.90 | 25.89 | 8.67 | -8.74 | 11.03 | 12.47 | 5.43 | 0.86 | 2.96 | 0.85 | -0.62 | -5.23 | 3.06 | -3.21 | 12.14 | 11.73 | 41.12 | 52.51 | 15.48 | 21.08 | 17.80 | 48.65 | 17.25 | 3.27 | 5.17 | 11.58 | 6.25 | 6.02 | 13.75 | 32.47 | 3.52 | 45.63 | -10.17 | -15.17 | 491.50 |
|
FCF Payout Ratio
|
| 2.10 | 0.31 | 0.85 | 3.34 | | | | | | | | | | | | | | | | | | 0.26 | 0.55 | 0.40 | -0.16 | 0.52 | 2.33 | -0.20 | -0.26 | 0.35 | -0.78 | 0.38 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-12.25M | -6.28M | -15.36M | -16.92M | -5.96M | -2.99M | -15.76M | -3.81M | -3.85M | -1.76M | -4.29M | -3.53M | -5.67M | -5.76M | -8.96M | -12.83M | -14.64M | -10.55M | -16.62M | -13.62M | -10.04M | -9.07M | -16.59M | -12.86M | -13.28M | -7.48M | -7.15M | -9.91M | -10.11M | -5.56M | -7.94M | -4.40M | -8.37M | -9.10M | -5.70M | -7.94M | -8.96M | -9.62M | -35.93M | -44.75M | -44.26M | -9.36M | -13.46M | -10.51M | -12.42M | -5.95M | -8.62M | -14.59M | -16.37M | -8.62M | -24.03M | -25.34M | -25.06M | -20.96M | -27.06M | -27.76M | -24.14M |
|
Return on Sales
|
0.18% | 0.18% | 0.22% | 0.23% | -0.72% | -0.78% | -0.79% | 0.06% | 0.07% | 0.02% | 0.06% | 0.06% | 0.02% | 0.02% | 0.05% | 0.06% | 0.05% | 0.05% | 0.08% | 0.08% | 0.06% | 0.00% | 0.09% | 0.09% | 0.03% | -0.09% | 0.04% | 0.05% | 0.03% | -0.01% | 0.02% | 0.00% | -0.02% | -0.07% | 0.04% | -0.01% | 0.02% | 0.04% | 0.06% | 0.06% | 0.02% | 0.00% | 0.03% | 0.06% | 0.04% | 0.02% | 0.02% | 0.05% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | -0.02% |
|
Return on Capital Employed
|
| | | | | 0.26% | 0.25% | 0.22% | 0.21% | 0.17% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.14% | 0.17% | 0.19% | 0.19% | 0.17% | 0.16% | 0.16% | 0.15% | 0.13% | 0.09% | 0.07% | 0.06% | 0.07% | 0.05% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.02% | 0.04% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% |
|
Return on Invested Capital
|
| | | | | 6.68% | 0.60% | 0.31% | 0.30% | 0.30% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.14% | 0.17% | 0.16% | 0.13% | 0.13% | 0.13% | 0.12% | 0.07% | 0.05% | 0.03% | 0.03% | 0.08% | 0.06% | 0.03% | -0.67% | -0.01% | -0.01% | -0.02% | 0.00% | 0.08% | 0.08% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.12% | 0.15% | 0.15% | 0.13% | 0.11% | 0.10% | 0.09% | 0.05% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% |
|
Return on Assets
|
| | | | | -0.28% | -0.54% | -0.52% | -0.33% | -0.15% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.07% | 0.04% | 0.03% | 0.01% | 0.01% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.02% | 0.03% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% |
|
Return on Equity
|
| | | | | 1.55% | 21.48% | -1.99% | -0.97% | -0.46% | 0.16% | 0.15% | 0.11% | 0.11% | 0.11% | 0.11% | 0.13% | 0.14% | 0.16% | 0.17% | 0.16% | 0.13% | 0.13% | 0.14% | 0.12% | 0.07% | 0.05% | 0.03% | 0.03% | 0.07% | 0.05% | 0.02% | -0.01% | -0.05% | -0.03% | -0.03% | -0.01% | 0.06% | 0.07% | 0.11% | 0.11% | 0.10% | 0.09% | 0.10% | 0.11% | 0.14% | 0.13% | 0.11% | 0.09% | 0.08% | 0.08% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% |