|
Gross Margin
|
26.77% | 29.77% | 27.64% | | 26.81% | 26.59% | 30.02% | 23.97% | 23.88% | 31.39% | 32.29% | 30.35% | 26.17% | 30.09% | 27.72% | 28.36% | 27.71% | 27.93% | 31.32% | 30.91% | 30.98% | 28.83% | 30.74% | 28.96% | 30.55% | 31.47% | 31.27% | 31.20% | 29.72% | 30.50% | 31.57% | 28.65% | 29.71% | 27.29% | 26.93% | 30.16% | 28.59% | 30.16% | 28.41% | 27.88% | 26.73% | 25.37% | 26.87% | 27.15% | | 23.30% | 24.80% | 24.75% | 25.59% | 27.36% | 26.90% | 24.32% | 24.17% | 25.12% | 23.89% | 22.18% |
|
EBT Margin
|
1.92% | 12.29% | 5.76% | | 6.65% | 4.18% | 5.03% | -4.87% | -16.39% | 6.28% | 7.48% | 1.25% | -11.01% | 2.90% | 0.87% | -7.58% | -8.68% | -1.66% | 3.31% | 4.46% | 6.19% | 2.57% | 1.77% | 2.33% | 5.64% | 7.53% | 7.93% | 6.38% | 5.73% | 9.19% | 9.64% | 7.51% | 7.48% | 5.50% | 2.60% | 10.07% | 4.17% | 7.01% | 5.40% | 7.62% | 2.68% | 9.66% | 3.45% | 4.00% | | -1.47% | 11.06% | 4.43% | 6.99% | 8.60% | 8.95% | 0.99% | 1.13% | 4.82% | 2.29% | -4.04% |
|
EBIT Margin
|
2.93% | 11.91% | 6.62% | | 7.04% | 4.39% | 5.99% | -4.69% | -15.67% | 6.70% | 8.04% | 1.78% | -10.85% | 3.20% | 1.11% | -7.17% | -8.71% | -0.34% | 4.29% | 4.31% | 6.16% | 2.69% | 2.31% | 2.45% | 5.80% | 7.60% | 8.35% | 6.63% | 6.00% | 9.11% | 10.21% | 7.14% | 7.38% | 5.10% | 2.90% | 10.35% | 4.75% | 7.97% | 5.75% | 8.03% | 2.90% | 4.19% | 3.67% | 4.08% | | 0.08% | 8.58% | 5.41% | 8.19% | 9.69% | 9.11% | 1.43% | 3.36% | 6.70% | 4.65% | -2.19% |
|
EBITDA Margin
|
2.93% | 11.91% | 6.62% | | 1.16% | 3.82% | 6.16% | -4.92% | -17.06% | 5.63% | 6.28% | 1.46% | -11.14% | 3.32% | 0.11% | -7.98% | -8.49% | -1.83% | 2.89% | 4.39% | 3.67% | 1.79% | 0.10% | 0.12% | 2.07% | 4.10% | 8.69% | 7.96% | 7.31% | 18.11% | 12.58% | 1.97% | 4.78% | 92.86% | 4.55% | 6.14% | 0.84% | 8.27% | 0.98% | 5.95% | 4.45% | 10.16% | 2.98% | 3.38% | | -0.47% | 7.14% | 2.53% | 7.61% | 6.34% | 6.90% | 2.99% | -1.66% | 4.29% | 3.61% | -3.36% |
|
Operating Margin
|
2.93% | 11.91% | 6.62% | | 7.04% | 4.39% | 5.99% | -4.69% | -15.67% | 6.70% | 8.04% | 1.78% | -10.85% | 3.20% | 1.11% | -7.17% | -8.71% | -0.34% | 4.29% | 4.31% | 6.16% | 2.69% | 2.31% | 2.45% | 5.80% | 7.60% | 8.35% | 6.63% | 6.00% | 9.11% | 10.21% | 7.14% | 7.38% | 5.10% | 2.90% | 10.35% | 4.75% | 7.97% | 5.75% | 8.03% | 2.90% | 4.19% | 3.67% | 4.08% | | 0.08% | 8.58% | 5.41% | 8.19% | 9.69% | 9.11% | 1.43% | 3.36% | 6.70% | 4.65% | -2.19% |
|
Net Margin
|
-1.67% | -2.89% | -31.44% | | -5.38% | 0.05% | 1.77% | -0.26% | 0.26% | 0.76% | -2.32% | 1.26% | -0.69% | 0.07% | -0.15% | -0.40% | | | | | | 2.58% | 1.35% | 2.53% | 5.18% | 8.06% | 7.54% | 5.49% | 5.23% | 16.92% | 9.40% | 7.17% | 7.06% | 94.41% | 2.38% | 7.77% | 3.35% | 5.35% | 4.16% | 5.88% | 1.90% | 7.31% | 2.61% | 3.07% | | -1.05% | 7.84% | 3.30% | 6.40% | 6.93% | 6.96% | 0.78% | 0.53% | 3.70% | 1.79% | -2.88% |
|
FCF Margin
|
| 10.23% | 2.53% | | 4.09% | 4.55% | 12.40% | -5.12% | -2.29% | 6.61% | 11.22% | -4.91% | 21.02% | -4.60% | 27.09% | 15.65% | | | 14.03% | 6.18% | 11.85% | -2.48% | -14.13% | 6.16% | 21.74% | 17.83% | 9.79% | 5.19% | -2.40% | 14.18% | -4.74% | 8.36% | 23.21% | 5.56% | -16.56% | -16.71% | -6.02% | 1.42% | -3.60% | 28.99% | 50.24% | -3.35% | 13.14% | | | -5.83% | 2.89% | -3.60% | 3.20% | -1.08% | 19.93% | 11.63% | 5.56% | 4.87% | 9.96% | -1.84% |
|
Inventory Average
|
| | | | | 30.77M | 32.22M | 33.38M | 32.74M | 33.39M | 31.73M | 29.33M | 29.65M | 29.43M | 26.94M | 26.36M | 26.87M | | | 24.39M | 23.68M | 23.58M | 25.40M | 26.77M | 25.71M | 24.17M | 23.09M | 23.61M | 24.71M | 25.62M | 26.64M | 25.91M | 23.99M | 22.98M | 25.37M | 31.11M | 33.36M | 31.08M | 29.37M | 28.52M | 28.91M | 28.97M | 28.02M | 27.64M | 27.80M | 37.74M | 46.69M | 46.35M | 44.42M | 43.02M | 42.61M | 42.69M | 47.68M | 49.61M | 49.21M | 51.66M |
|
Assets Average
|
| | | | | 101.89M | 101.08M | 97.74M | 93.83M | 94.16M | 96.52M | 94.98M | 91.69M | 89.91M | 89.43M | 89.28M | 87.65M | 87.24M | 88.30M | 86.00M | 82.14M | 81.44M | 83.58M | 84.47M | 83.43M | 84.15M | 86.16M | 88.92M | 91.80M | 95.26M | 98.13M | 98.96M | 100.32M | 111.32M | 120.90M | 131.34M | 142.52M | 143.93M | 145.35M | 141.87M | 136.57M | 136.63M | 137.05M | 136.46M | 136.67M | 153.98M | 173.27M | 175.75M | 177.19M | 179.41M | 175.18M | 171.13M | 196.45M | 222.10M | 222.36M | 221.60M |
|
Equity Average
|
| | | | | 70.25M | 72.17M | 72.79M | 70.92M | 70.40M | 72.41M | 73.77M | 73.18M | 72.84M | 73.54M | 73.25M | 72.24M | | | 70.12M | 66.58M | 65.66M | 66.20M | 66.20M | 66.37M | 67.29M | 69.30M | 71.82M | 73.81M | 76.88M | 81.04M | 83.51M | 84.71M | 94.94M | 104.22M | 105.03M | 106.47M | 108.31M | 110.01M | 111.30M | 113.09M | 115.38M | 117.39M | 118.55M | 118.89M | 117.47M | 118.04M | 120.72M | 123.59M | 127.19M | 131.15M | 133.99M | 134.41M | 135.40M | 137.62M | 138.04M |
|
Invested Capital
|
| | 82.51M | | 73.14M | 73.59M | 73.23M | 72.36M | 69.86M | 71.30M | 73.52M | 74.03M | 72.34M | 73.33M | 73.74M | 72.75M | 71.73M | | 72.40M | 67.84M | 65.31M | 66.02M | 67.53M | 66.85M | 66.72M | 67.86M | 70.74M | 72.91M | 74.70M | 79.05M | 83.02M | 84.00M | 85.42M | 104.46M | 103.98M | 107.38M | 108.19M | 111.12M | 111.74M | 113.82M | 115.37M | 118.28M | 118.85M | 119.86M | 118.80M | 118.40M | 121.67M | 123.76M | 127.43M | 130.94M | 135.34M | 136.63M | 136.94M | 139.70M | 142.08M | 141.21M |
|
Asset Utilization Ratio
|
| | | | | 1.22 | 1.07 | 1.38 | 1.18 | 1.08 | 1.05 | 1.00 | 1.02 | 0.98 | 0.88 | 0.82 | 0.81 | 0.76 | 0.74 | 0.81 | 0.89 | 0.94 | 0.93 | 0.94 | 0.96 | 0.98 | 0.97 | 0.94 | 0.92 | 0.90 | 0.88 | 0.90 | 0.88 | 0.78 | 0.69 | 0.68 | 0.68 | 0.74 | 0.78 | 0.80 | 0.80 | 0.79 | 0.79 | 0.78 | 0.60 | 0.55 | 0.59 | 0.65 | 0.90 | 0.94 | 0.96 | 0.97 | 0.84 | 0.78 | 0.80 | 0.84 |
|
Interest Coverage Ratio
|
4.59 | 25.00 | 16.33 | | 18.75 | 12.26 | 15.36 | -12.39 | -25.50 | 18.08 | 18.98 | 4.17 | -43.58 | 9.88 | 5.72 | -17.40 | -32.29 | -0.98 | 12.27 | 12.77 | 18.05 | 9.77 | 4.73 | 8.05 | 22.76 | 32.88 | 27.07 | 32.24 | 33.24 | 56.94 | 71.39 | 77.71 | 115.38 | -266.75 | 109.60 | 26.68 | 5.94 | 12.36 | 8.53 | 21.64 | 7.68 | 18.98 | 17.00 | 19.84 | | 0.06 | 8.33 | 3.64 | 6.45 | 7.81 | 9.37 | 2.95 | 1.78 | 3.29 | 2.27 | -0.96 |
|
Debt to Equity
|
| | 0.12 | | 0.05 | 0.03 | | 0.00 | 0.01 | | | | | | | | | | | | | | 0.02 | 0.01 | | | | | | | | | | | | 0.15 | 0.16 | 0.16 | 0.15 | 0.10 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 | 0.20 | 0.21 | 0.21 | 0.20 | 0.19 | 0.09 | 0.06 | 0.40 | 0.39 | 0.37 | 0.37 |
|
Debt Ratio
|
| | 0.08 | | 0.04 | 0.02 | | 0.00 | 0.00 | | | | | | | | | | | | | | 0.01 | 0.01 | | | | | | | | | | | | 0.11 | 0.12 | 0.12 | 0.12 | 0.08 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.07 | 0.05 | 0.25 | 0.24 | 0.23 | 0.23 |
|
Equity Ratio
|
| | 0.64 | | 0.68 | 0.70 | 0.73 | 0.76 | 0.75 | 0.75 | 0.75 | 0.80 | 0.79 | 0.83 | 0.82 | 0.82 | 0.83 | | 0.81 | 0.82 | 0.80 | 0.81 | 0.78 | 0.79 | 0.80 | 0.80 | 0.81 | 0.81 | 0.80 | 0.81 | 0.84 | 0.85 | 0.84 | 0.86 | 0.86 | 0.75 | 0.75 | 0.76 | 0.75 | 0.82 | 0.84 | 0.85 | 0.86 | 0.87 | 0.87 | 0.68 | 0.68 | 0.69 | 0.70 | 0.71 | 0.79 | 0.78 | 0.61 | 0.61 | 0.63 | 0.62 |
|
Times Interest Earned
|
4.59 | 25.00 | 16.33 | | 18.75 | 12.26 | 15.36 | -12.39 | -25.50 | 18.08 | 18.98 | 4.17 | -43.58 | 9.88 | 5.72 | -17.40 | -32.29 | -0.98 | 12.27 | 12.77 | 18.05 | 9.77 | 4.73 | 8.05 | 22.76 | 32.88 | 27.07 | 32.24 | 33.24 | 56.94 | 71.39 | 77.71 | 115.38 | -266.75 | 109.60 | 26.68 | 5.94 | 12.36 | 8.53 | 21.64 | 7.68 | 18.98 | 17.00 | 19.84 | | 0.06 | 8.33 | 3.64 | 6.45 | 7.81 | 9.37 | 2.95 | 1.78 | 3.29 | 2.27 | -0.96 |
|
Enterprise Value
|
-2.11M | -7.09M | -4.62M | -8.15M | -3.56M | -4.51M | -5.35M | -4.17M | -4.07M | -5.02M | -9.72M | -8.56M | -11.23M | -10.46M | -16.59M | -18.84M | -17.27M | -15.57M | -20.26M | -15.93M | -14.72M | -14.54M | -2.92M | -3.29M | -6.82M | -10.88M | -13.84M | -15.10M | -14.77M | -18.39M | -18.38M | -20.41M | -25.11M | -26.02M | -21.30M | -6.85M | -7.10M | -7.38M | -6.07M | -8.33M | -13.66M | -10.53M | -13.53M | -15.69M | -15.73M | -5.47M | -8.14M | -9.18M | -10.18M | -9.99M | -6.56M | -6.62M | -6.66M | -8.51M | -10.74M | -9.09M |
|
Return on Sales
|
-0.02% | -0.03% | -0.31% | -0.13% | -0.05% | 0.00% | 0.02% | 0.00% | 0.00% | 0.01% | -0.02% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.03% | 0.01% | 0.03% | 0.05% | 0.08% | 0.08% | 0.05% | 0.05% | 0.17% | 0.09% | 0.07% | 0.07% | 0.94% | 0.02% | 0.08% | 0.03% | 0.05% | 0.04% | 0.06% | 0.02% | 0.07% | 0.03% | 0.03% | 0.04% | -0.01% | 0.08% | 0.03% | 0.06% | 0.07% | 0.07% | 0.01% | 0.01% | 0.04% | 0.02% | -0.03% |
|
Return on Capital Employed
|
| | | | | 0.18% | 0.12% | 0.06% | -0.01% | -0.01% | 0.00% | 0.02% | 0.03% | 0.02% | -0.01% | -0.03% | -0.02% | | -0.02% | 0.00% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.05% | 0.06% | 0.05% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | | 0.03% | 0.04% | 0.05% | 0.06% | 0.09% | 0.09% | 0.08% | 0.06% | 0.05% | 0.04% | 0.03% |
|
Return on Invested Capital
|
| | | | | 0.19% | 0.14% | 0.06% | -0.02% | -0.01% | 0.00% | 0.01% | 0.03% | 0.02% | -0.01% | -0.03% | -0.02% | | | 0.01% | 0.03% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.26% | 0.22% | 0.23% | 0.23% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | | 0.02% | 0.03% | 0.04% | 0.06% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.04% | 0.03% |
|
Return on Assets
|
| | | | | -0.16% | -0.02% | -0.02% | 0.00% | 0.01% | -0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.22% | 0.19% | 0.18% | 0.16% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.01% | 0.02% | 0.02% | 0.04% | 0.06% | 0.06% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | -0.24% | -0.03% | -0.03% | 0.01% | 0.01% | -0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | | | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.05% | 0.07% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.26% | 0.22% | 0.23% | 0.22% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.03% | 0.03% | 0.01% | 0.03% | 0.04% | 0.06% | 0.08% | 0.08% | 0.07% | 0.05% | 0.04% | 0.02% | 0.01% |