|
Gross Margin
|
45.36% | 42.84% | 46.75% | 53.74% | 58.65% | 55.07% | 60.19% | 59.26% | 59.59% | 56.78% | 57.15% | 57.76% | | | 58.45% | 62.10% | 62.19% | 62.12% | 63.04% | 64.14% | 62.38% | 61.63% | 60.01% | 65.74% | 60.02% | 63.77% | 63.94% | 64.86% | 63.69% | 65.63% | 60.41% | 60.13% | 61.82% | 59.98% | 62.88% | 61.02% | 61.34% | 60.60% | 57.43% | 58.39% | 59.07% | 59.59% | 55.48% | 51.22% | 55.96% | 53.90% | 58.27% | 60.81% | 57.13% | 59.90% | 62.64% | 61.98% | 58.91% | 63.10% | 60.97% | 59.90% |
|
EBT Margin
|
5.18% | 6.21% | 9.76% | 1.73% | 19.09% | 23.85% | 22.41% | 16.68% | 16.82% | 16.19% | 17.25% | 16.56% | | | 17.00% | 16.68% | 22.98% | 18.21% | 17.13% | 20.27% | 27.12% | 11.16% | 18.66% | 19.89% | 15.72% | 10.00% | 19.07% | 16.14% | 20.57% | 11.53% | 8.54% | 17.33% | 16.96% | 16.58% | 15.30% | 17.93% | 19.28% | 2.93% | 16.58% | 8.22% | 12.57% | -2.18% | 4.08% | -17.21% | 2.84% | -12.35% | 1.39% | -4.82% | -3.35% | -8.34% | 2.67% | -4.25% | 4.54% | -13.60% | 1.28% | -18.40% |
|
EBIT Margin
|
6.43% | 7.22% | 10.23% | 9.32% | 20.66% | 23.98% | 23.42% | 16.63% | 17.01% | 18.41% | 17.91% | 16.07% | | | 17.90% | 17.59% | 23.37% | 17.74% | 17.85% | 20.97% | 27.35% | 11.30% | 19.93% | 21.35% | 16.41% | 10.42% | 20.25% | 17.82% | 21.45% | 11.29% | 10.30% | 18.86% | 17.95% | 16.60% | 16.98% | 18.85% | 20.10% | 3.05% | 17.18% | 9.07% | 13.61% | -2.18% | 5.11% | -16.13% | 3.26% | -11.73% | 2.88% | -3.02% | -2.40% | -6.85% | 5.20% | -1.46% | 6.86% | -11.54% | 3.91% | -14.53% |
|
EBITDA Margin
|
6.43% | 7.22% | 10.23% | 9.32% | 20.66% | 23.98% | 23.42% | 16.63% | 17.01% | 18.41% | 17.91% | 16.07% | | | 17.90% | 17.59% | 23.37% | 17.74% | 17.85% | 20.97% | 27.35% | 11.30% | 19.93% | 21.35% | 16.41% | 10.42% | 20.25% | 17.82% | 21.45% | 11.29% | 10.30% | 18.86% | 17.95% | 16.60% | 16.98% | 18.85% | 20.10% | 3.05% | 17.18% | 9.07% | 13.61% | -2.18% | 5.11% | -16.13% | 3.26% | -11.73% | 2.88% | -3.02% | -2.40% | -6.85% | 5.20% | -1.46% | 6.86% | -11.54% | 3.91% | -14.53% |
|
Operating Margin
|
6.43% | 7.22% | 10.23% | 9.32% | 20.66% | 23.98% | 23.42% | 16.63% | 17.01% | 18.41% | 17.91% | 16.07% | | | 17.90% | 17.59% | 23.37% | 17.74% | 17.85% | 20.97% | 27.35% | 11.30% | 19.93% | 21.35% | 16.41% | 10.42% | 20.25% | 17.82% | 21.45% | 11.29% | 10.30% | 18.86% | 17.95% | 16.60% | 16.98% | 18.85% | 20.10% | 3.05% | 17.18% | 9.07% | 13.61% | -2.18% | 5.11% | -16.13% | 3.26% | -11.73% | 2.88% | -3.02% | -2.40% | -6.85% | 5.20% | -1.46% | 6.86% | -11.54% | 3.91% | -14.53% |
|
Net Margin
|
3.13% | 3.72% | 5.87% | -3.51% | -4.82% | -3.65% | -6.63% | -3.50% | -2.00% | -0.16% | 0.32% | | | | 10.81% | 10.70% | 11.17% | 9.78% | 7.81% | 9.87% | 15.82% | 4.12% | 8.69% | 8.32% | 20.46% | 1.67% | 9.39% | 7.05% | 11.45% | 3.40% | 1.79% | 8.81% | 8.55% | 8.14% | 6.54% | 9.26% | 8.95% | -4.11% | 7.99% | 1.24% | 4.54% | -9.06% | -2.40% | -18.63% | -2.83% | -15.12% | -3.76% | -8.97% | -6.95% | -12.33% | -3.55% | -9.03% | -0.64% | -17.13% | -4.61% | -19.82% |
|
FCF Margin
|
| 21.37% | 11.27% | 1.06% | 11.87% | 3.14% | 0.62% | 3.85% | 4.62% | 14.88% | 8.09% | -10.25% | | | 3.06% | -0.84% | 7.88% | -7.81% | -1.92% | 9.97% | -22.12% | 0.54% | 1.25% | 1.34% | -7.08% | -53.95% | 2.10% | 10.05% | 0.42% | -24.08% | 7.69% | -5.75% | 12.54% | -17.02% | 2.66% | 6.48% | 14.54% | -16.42% | 0.87% | -22.53% | -51.80% | -91.32% | -57.91% | -59.43% | -19.48% | -33.23% | 6.60% | -14.91% | -26.50% | -37.71% | 0.44% | -3.99% | -12.79% | -19.05% | 12.19% | -18.06% |
|
Inventory Average
|
| | | | | 9.87M | 9.17M | 8.96M | 8.97M | 8.71M | 8.90M | 9.22M | | | | | | | | 11.11M | 11.89M | 12.07M | 11.92M | 11.81M | 13.36M | 14.99M | 15.07M | 15.14M | 15.79M | 16.29M | 16.37M | 16.47M | 16.80M | 16.84M | 16.66M | 16.66M | 17.15M | 17.62M | 17.02M | 17.33M | 18.62M | 19.60M | 20.28M | 20.65M | 21.53M | 22.39M | 22.66M | 24.41M | 27.19M | 28.60M | 29.19M | 30.43M | 32.13M | 33.25M | 33.27M | 33.61M |
|
Assets Average
|
| | | | | 22.87M | 24.19M | 24.25M | 24.09M | 24.21M | 24.93M | 25.24M | | | | | | | | 42.90M | 44.35M | 46.63M | 49.87M | 53.62M | 57.79M | 58.85M | 58.50M | 59.76M | 61.01M | 63.35M | 65.28M | 65.98M | 67.26M | 68.20M | 68.74M | 72.13M | 77.38M | 79.08M | 79.02M | 82.08M | 88.08M | 92.17M | 93.44M | 94.43M | 96.82M | 98.40M | 98.55M | 100.36M | 103.72M | 105.95M | 106.35M | 106.89M | 108.14M | 108.63M | 107.42M | 107.10M |
|
Equity Average
|
| | | | | 15.96M | 16.29M | 16.52M | 16.60M | 16.73M | 17.10M | 17.49M | | | | | | | | 32.87M | 34.19M | 34.71M | 35.00M | 37.76M | 42.52M | 45.12M | 46.18M | 47.18M | 47.53M | 47.77M | 48.17M | 48.77M | 49.12M | 49.44M | 50.14M | 50.90M | 55.09M | 59.43M | 60.53M | 61.27M | 63.24M | 67.36M | 69.90M | 69.55M | 69.72M | 70.26M | 70.22M | 70.11M | 70.29M | 70.86M | 71.18M | 71.14M | 70.11M | 68.87M | 68.55M | 68.10M |
|
Invested Capital
|
| | 16.02M | | 15.94M | 16.27M | 17.87M | 16.80M | 16.80M | 17.07M | 21.16M | 17.84M | | | | | 32.34M | | 32.34M | 34.12M | 39.50M | 35.16M | 35.59M | 40.70M | 51.98M | 45.90M | 47.26M | 47.91M | 54.40M | 48.41M | 48.77M | 49.63M | 55.47M | 50.27M | 50.90M | 51.80M | 64.21M | 60.49M | 61.49M | 61.98M | 69.89M | 70.25M | 75.33M | 69.56M | 76.81M | 70.67M | 70.79M | 70.47M | 77.60M | 71.61M | 71.81M | 71.54M | 82.15M | 69.47M | 69.58M | 68.59M |
|
Asset Utilization Ratio
|
| | | | | 0.62 | 0.51 | 0.50 | 0.51 | 0.49 | 0.50 | 0.51 | | | | | | | | 0.43 | 0.44 | 0.42 | 0.41 | 0.39 | 0.36 | 0.36 | 0.37 | 0.36 | 0.38 | 0.37 | 0.36 | 0.38 | 0.37 | 0.39 | 0.38 | 0.36 | 0.35 | 0.34 | 0.38 | 0.37 | 0.36 | 0.35 | 0.34 | 0.34 | 0.35 | 0.37 | 0.39 | 0.40 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.35 | 0.36 | 0.35 |
|
Interest Coverage Ratio
|
-4.67 | -6.24 | 1.47 | 5.19 | 11.97 | 15.95 | 11.24 | 11.58 | 11.37 | 6.74 | 10.57 | 8.24 | | | 10.84 | 9.76 | 14.85 | 10.16 | 11.48 | 13.95 | 21.39 | 5.20 | 8.62 | 8.62 | 7.71 | 3.98 | 10.14 | 8.16 | 15.07 | 5.11 | 5.37 | 11.53 | 11.86 | 10.24 | 8.99 | 12.62 | 16.71 | 1.77 | 15.77 | 7.18 | 13.13 | -1.49 | 4.92 | -14.06 | 3.76 | -7.84 | 1.88 | -1.65 | -1.93 | -2.62 | 2.04 | -0.53 | 2.91 | -2.92 | 1.47 | -3.98 |
|
Debt to Equity
|
| | 0.21 | | 0.21 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | | | | | 0.16 | | 0.16 | 0.15 | 0.14 | 0.21 | 0.21 | 0.18 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.08 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.14 | 0.15 | 0.15 | 0.20 | 0.24 | 0.24 | 0.23 |
|
Debt Ratio
|
| | 0.15 | | 0.15 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | | | | | 0.11 | | 0.12 | 0.11 | 0.11 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.09 | 0.10 | 0.10 | 0.13 | 0.15 | 0.15 | 0.14 |
|
Equity Ratio
|
| | 0.72 | | 0.73 | 0.67 | 0.68 | 0.69 | 0.69 | 0.69 | 0.68 | 0.70 | | | | | 0.70 | | 0.76 | 0.77 | 0.77 | 0.72 | 0.69 | 0.72 | 0.75 | 0.78 | 0.79 | 0.78 | 0.77 | 0.74 | 0.74 | 0.74 | 0.72 | 0.73 | 0.73 | 0.68 | 0.74 | 0.76 | 0.77 | 0.73 | 0.71 | 0.75 | 0.75 | 0.73 | 0.71 | 0.72 | 0.71 | 0.69 | 0.67 | 0.67 | 0.67 | 0.66 | 0.64 | 0.63 | 0.64 | 0.63 |
|
Times Interest Earned
|
-4.67 | -6.24 | 1.47 | 5.19 | 11.97 | 15.95 | 11.24 | 11.58 | 11.37 | 6.74 | 10.57 | 8.24 | | | 10.84 | 9.76 | 14.85 | 10.16 | 11.48 | 13.95 | 21.39 | 5.20 | 8.62 | 8.62 | 7.71 | 3.98 | 10.14 | 8.16 | 15.07 | 5.11 | 5.37 | 11.53 | 11.86 | 10.24 | 8.99 | 12.62 | 16.71 | 1.77 | 15.77 | 7.18 | 13.13 | -1.49 | 4.92 | -14.06 | 3.76 | -7.84 | 1.88 | -1.65 | -1.93 | -2.62 | 2.04 | -0.53 | 2.91 | -2.92 | 1.47 | -3.98 |
|
Enterprise Value
|
| -0.34M | -1.52M | -1.46M | -1.80M | -2.90M | -3.41M | -3.78M | -3.97M | -4.48M | -4.55M | -3.74M | | | -0.62M | -0.20M | -4.01M | -4.59M | -6.53M | -7.84M | -5.71M | -7.64M | -10.00M | -13.01M | -13.78M | -11.16M | -11.00M | -10.94M | -9.74M | -8.16M | -8.25M | -7.51M | -7.05M | -5.67M | -5.90M | -10.71M | -14.00M | -13.29M | -13.12M | -13.89M | -13.75M | -8.57M | -3.13M | -0.36M | -0.34M | -0.15M | -0.55M | -0.21M | -0.24M | -0.26M | -0.28M | -0.30M | -0.32M | -0.33M | -0.35M | -0.37M |
|
Return on Sales
|
0.03% | 0.04% | 0.06% | -0.04% | -0.05% | -0.04% | -0.07% | -0.04% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.11% | 0.12% | 0.12% | 0.10% | 0.13% | 0.18% | 0.07% | 0.11% | 0.12% | 0.20% | 0.07% | 0.14% | 0.12% | 0.15% | 0.09% | 0.06% | 0.13% | 0.12% | 0.12% | 0.11% | 0.13% | 0.13% | 0.02% | 0.12% | 0.06% | 0.08% | -0.02% | 0.03% | -0.12% | 0.01% | -0.09% | 0.01% | -0.03% | -0.02% | -0.06% | 0.02% | -0.03% | 0.04% | -0.10% | 0.01% | -0.13% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.11% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | | | | | | | | 0.09% | 0.10% | 0.09% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.00% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | -0.01% |
|
Return on Invested Capital
|
| | | | | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | | | | | | | | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.00% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% |
|
Return on Assets
|
| | | | | 0.00% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | | | | | | | | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% |
|
Return on Equity
|
| | | | | 0.00% | -0.04% | -0.03% | -0.03% | -0.02% | -0.01% | 0.00% | | | | | | | | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.00% | -0.01% | -0.02% | -0.02% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.02% |