|
||||||||||
| MAJOR GROUP 332 Fabricated Metal Product Manufacturing | ||||||||||
ALL |
FIRMS | - 999.99M | 1MM |
- 24.99MM | 25MM |
- 99.99MM | 100MM |
& OVER | ||
| PROFIT | LOSS |
LOSS |
PROFIT |
LOSS |
PROFIT |
LOSS |
PROFIT |
LOSS |
||
| *** TURNOVER RATIOS | ||||||||||
| RECEIVABLES TURNOVER | 6.82 | 5.91 | 8.65 | 10.56 | 7.02 | 5.01 | 6.34 | 6.65 | 6.36 | 3.91 |
| CASH TURNOVER | 30.29 | 30.28 | 17.13 | 21.05 | 27.78 | 27.4 | 59.56 | 94.41 | 34.81 | 21.15 |
| INVENT SALES TURNS | 10.47 | 8.51 | 19.66 | 8.61 | 10.63 | 7.62 | 6.54 | 11.05 | 10.84 | 6.23 |
| INVENT COST TURNS | 8.17 | 7.4 | 14.28 | 7.21 | 8.39 | 6.33 | 5.18 | 10.85 | 8.48 | 5.4 |
| WORKING CAP TURNOVER | 6.3 | 15.8 | 7.91 | 149.54 | 7.28 | 7.94 | 6.24 | 15.28 | 5.31 | -19.3 |
| FIXED ASSET TURNOVER | 6.35 | 9.39 | 14.49 | 13.91 | 8.57 | 8.68 | 6.31 | 9.47 | 4.54 | 5.97 |
| TOTAL ASSET TURNOVER | 1.32 | 1.84 | 3.14 | 2.78 | 2.27 | 1.82 | 1.66 | 2.06 | 0.82 | 0.96 |
| *** EXPENSES PCT. | ||||||||||
| C-O-G-S TO SALES | 72.13 | 80.77 | 65.05 | 78.52 | 73.97 | 75.31 | 73.91 | 95.75 | 71.69 | 79.94 |
| SALARIES TO SALES | 5.91 | 6.19 | 7.59 | 5.21 | 4.95 | 7.8 | 5.38 | 2.49 | 6.52 | 6.67 |
| SAL & BEN TO SALES | 7.43 | 7.85 | 8.86 | 5.7 | 6.15 | 9.53 | 6.67 | 3.88 | 8.49 | 9.77 |
| ADVERTISING TO SALES | 0.45 | 0.29 | 0.31 | 0.21 | 0.35 | 0.35 | 0.54 | 0.14 | 0.56 | 0.48 |
| DEPREC TO SALES | 2.26 | 1.68 | 1.78 | 1.28 | 1.83 | 1.84 | 2.04 | 1.44 | 2.87 | 1.31 |
| RENTAL EXP TO SALES | 0.6 | 0.87 | 1.67 | 1.51 | 0.47 | 0.83 | 0.55 | 0.21 | 0.45 | 1.12 |
| INT EXP TO SALES | 1.38 | 2.21 | 0.56 | 1.21 | 0.86 | 2.09 | 1.59 | 1.94 | 2.01 | 2.79 |
| VAR COST TO SALES | 78.91 | 87.53 | 73.38 | 84.41 | 79.64 | 83.75 | 80.26 | 98.54 | 79.24 | 87.24 |
| FIXED COST TO SALES | 5.51 | 5.68 | 10.8 | 9.51 | 5.58 | 6.28 | 4.18 | 2.71 | 4.47 | 3.19 |
| OTHER COST TO SALES | 10.55 | 12.07 | 11.54 | 14.14 | 9.25 | 12.6 | 9.17 | 6.16 | 11.95 | 15.97 |
| *** COST OF OPER PCT. | ||||||||||
| VAR COST TO C-O-S-O | 101.12 | 100.65 | 101.04 | 100.81 | 100.91 | 100.76 | 101.22 | 100.31 | 101.32 | 100.73 |
| FIX COST TO C-O-S-O | 7.06 | 6.53 | 14.87 | 11.36 | 7.07 | 7.55 | 5.27 | 2.76 | 5.72 | 3.68 |
| *** BAD DEBT & ALLOW PCT | ||||||||||
| ALLOW TO RECEIVABLES | 1.77 | 2.28 | 0.66 | 0.49 | 0.88 | 0.94 | 2.98 | 6.22 | 2.37 | 3.62 |
| ALLOW TO SALES | 0.26 | 0.39 | 0.08 | 0.05 | 0.13 | 0.19 | 0.47 | 0.93 | 0.37 | 0.93 |
| BAD DEBT TO RECEIVE | 1.09 | 3.46 | 1.84 | 12.42 | 1.65 | 3.4 | 0.85 | 0.94 | 0.53 | 1.17 |
| BAD DEBT TO SALES | 0.16 | 0.59 | 0.21 | 1.18 | 0.24 | 0.68 | 0.13 | 0.14 | 0.08 | 0.3 |
| *** EMPLOYMENT PCT. | ||||||||||
| PENSION TO PBIT | 6.59 | -5.35 | 6.33 | -1.22 | 6.49 | -12.69 | 8.15 | -1.84 | 6.35 | -18.78 |
| EMP BENEFITS TO PBIT | 16.71 | -44.33 | 20.79 | -7.07 | 16.66 | -87.31 | 13.7 | -24.55 | 16.98 | -172.81 |
| OFFICER COMP TO PBIT | 25.81 | -73.1 | 118.65 | -92.86 | 45.08 | -158.36 | 14.76 | -16.33 | 4.48 | -24.79 |
| *** PROFITABILITY PCT. | ||||||||||
| GROSS MARGIN | 21.96 | 13.04 | 27.37 | 16.27 | 21.08 | 16.88 | 20.7 | 1.76 | 21.79 | 13.39 |
| OPERATING MARGIN | 15.57 | 6.79 | 15.82 | 6.08 | 14.78 | 9.97 | 15.56 | -1.26 | 16.29 | 9.57 |
| NET MARGIN | 5.97 | -5.96 | 4.16 | -8.06 | 5.38 | -4.09 | 6.07 | -7.6 | 6.95 | -4.58 |
| OTHER INC TO SALES | 2.21 | 1.54 | 0.44 | 1.21 | 0.72 | 0.63 | 1.31 | 1.83 | 4.36 | 4.61 |
| CASH FLOW TO SALES | 11.66 | -1.66 | 7.98 | -5.2 | 9.04 | 0.34 | 11.61 | -4.08 | 15.07 | -0.18 |
| EARNING POWER | 8.12 | -11.38 | 13.14 | -23.12 | 12.3 | -7.65 | 10.5 | -16.18 | 5.91 | -4.6 |
| BEFORE TAX ROTA | 10.21 | -10.97 | 17.48 | -22.43 | 14.3 | -7.38 | 12.88 | -15.65 | 7.85 | -4.39 |
| AFTER TAX ROTA | 7.9 | -10.99 | 13.07 | -22.43 | 12.21 | -7.42 | 10.05 | -15.65 | 5.71 | -4.39 |
| *** TAXES PCT. | ||||||||||
| EFFECTIVE TAX RATE | 16.27 | -0.17 | 6.24 | 0 | 10.99 | -0.54 | 19 | 0 | 20.34 | 0 |
| TAX CREDIT USE | 7.17 | 0 | 2.2 | N/A |
0.3 | 0 | 1.86 | N/A |
10.6 | N/A |
| *** INVESTMENT PCT. | ||||||||||
| BEFORE TAX ROE | 26.55 | -268.13 | 35.21 | 617.3 | 29.72 | -45.88 | 33.79 | 239.65 | 22.72 | 58.31 |
| AFTER TAX ROE | 20.54 | -268.59 | 26.32 | 617.3 | 25.39 | -46.13 | 26.38 | 239.65 | 16.55 | 58.31 |
| RETN FROM OPERATIONS | 38.73 | 1.66 | 41.23 | -1.84 | 41.09 | 5.04 | 39.29 | -3.27 | 38.72 | -1.97 |
| RETN FROM LEVERAGE | 6.86 | 45.82 | 10.36 | 38.9 | 10.3 | 48.89 | 19.76 | 53.54 | 2.1 | 52.02 |
| RETN FROM TAX POLICY | 22.92 | 34.11 | 37.13 | 34 | 26.94 | 34.36 | 19.21 | 34 | 18.75 | 34 |
| SUSTAIN GROWTH RATE | 17.52 | -176.97 | 23.24 | N/A |
19.62 | -30.28 | 22.3 | N/A |
15 | N/A |
| *** LIQUIDITY RATIOS | ||||||||||
| CURRENT RATIO | 1.72 | 1.23 | 2.16 | 1.03 | 1.89 | 1.47 | 1.77 | 1.3 | 1.6 | 0.9 |
| QUICK RATIO | 0.8 | 0.71 | 1.59 | 0.54 | 1.14 | 0.87 | 0.82 | 0.69 | 0.58 | 0.54 |
| DAYS RECEIVABLE | 53.54 | 61.75 | 42.22 | 34.55 | 51.99 | 72.85 | 57.59 | 54.86 | 57.39 | 93.31 |
| DAYS PAYABLE | 35.38 | 46.69 | 30.22 | 55.2 | 34.92 | 50.23 | 37.09 | 28.67 | 37.01 | 73.8 |
| DAYS WORKING CAPITAL | 57.94 | 23.1 | 46.17 | 2.44 | 50.13 | 45.99 | 58.46 | 23.88 | 68.77 | -18.91 |
| DAYS INVENTORY | 34.85 | 42.91 | 18.57 | 42.37 | 34.34 | 47.91 | 55.84 | 33.03 | 33.68 | 58.54 |
| INVENTORY TO C-O-S-O | 0.12 | 0.14 | 0.07 | 0.14 | 0.12 | 0.16 | 0.19 | 0.09 | 0.12 | 0.19 |
| *** FIXED ASSETS PCT. | ||||||||||
| PL & EQUIP TO SALES | 33.22 | 22.64 | 23.99 | 20.11 | 28.45 | 26.41 | 33.45 | 18.41 | 40.39 | 28.56 |
| CAP LEASES TO SALES | 2 | 2.89 | 5.58 | 5.02 | 1.57 | 2.76 | 1.84 | 0.7 | 1.5 | 3.75 |
| INTAN ASTS TO SALES | 2.09 | 1.88 | 0.17 | 1.07 | 0.3 | 1.66 | 2.58 | 1.57 | 4.12 | 4.81 |
| FIXED ASTS TO SALES | 15.74 | 10.65 | 6.9 | 7.19 | 11.67 | 11.52 | 15.85 | 10.56 | 22.01 | 16.74 |
| DEPR/DEPL RATE | 7.1 | 8.11 | 7.61 | 6.92 | 6.46 | 8.04 | 6.11 | 7.51 | 7.61 | 4.75 |
| FIXED ASTS CONSUMED | 53.3 | 53.06 | 73.06 | 67.06 | 62.5 | 55.65 | 52.63 | 47.57 | 45.3 | 38.5 |
| *** DEBT PCT. | ||||||||||
| DEBT RETIRE CAPACITY | 186.83 | -41.59 | 238.22 | -65.6 | 169.57 | -16.71 | 105.65 | -73.1 | 236.78 | -28.98 |
| CUR ASTS TO ST DEBT | 829.51 | 369.32 | 931.43 | 276.46 | 682.53 | 374.5 | 467.61 | 347.92 | 1142.5 | 477.95 |
| PAYABLES TO CUR LIAB | 34.37 | 39.57 | 55.26 | 48.04 | 48.77 | 42.38 | 38.75 | 34.89 | 25.07 | 32.43 |
| PAYABLES TO TOT DEBT | 45.59 | 39.08 | 81.63 | 61.44 | 70.03 | 42.84 | 37.1 | 21.67 | 34.44 | 36.97 |
| ST DEBT TO TOT DEBT | 27.53 | 32.76 | 34.29 | 47.43 | 39.7 | 39.6 | 36.25 | 23.13 | 19.19 | 21.56 |
| LT DEBT TO TAN ASTS | 16.37 | 36.58 | 15.28 | 31.08 | 14.86 | 30.2 | 23.94 | 58.24 | 15.82 | 37.37 |
| LT DEBT TO TOT ASTS | 15.92 | 35.31 | 15.2 | 30.16 | 14.76 | 29.28 | 22.92 | 56.36 | 15.29 | 35.64 |
| *** NET WORTH PCT. | ||||||||||
| PBT TO TAN WORTH | 28.61 | -1787.88 | 35.59 | 339.41 | 30.16 | -56.49 | 38.06 | 160.28 | 25.19 | 36.16 |
| NET INC TO TAN WORTH | 22.13 | -1790.93 | 26.6 | 339.41 | 25.76 | -56.8 | 29.72 | 160.28 | 18.35 | 36.16 |
| FIX AST TO TAN WORTH | 58.39 | 3202.54 | 44.11 | -302.72 | 55.9 | 160.09 | 77.55 | -222.56 | 58.07 | -132.22 |
| CUR LIA TO TAN WORTH | 81.64 | 8455.4 | 69.57 | -1110.24 | 74.14 | 375.21 | 101.75 | -466.36 | 83.44 | -426.39 |
| TOT LIA TO TAN WORTH | 172.4 | 15636.23 | 102.46 | -1568.03 | 109.45 | 642.45 | 182.94 | -1090.87 | 210.24 | -885.15 |
| *** INT COVERAGE RATIOS | ||||||||||
| INT COVERAGE | 6.59 | -1.69 | 10.98 | -5.66 | 8.28 | -0.95 | 5.88 | -2.92 | 5.74 | -0.64 |
| CASH FLOW COVERAGE | 8.45 | -0.75 | 14.31 | -4.3 | 10.46 | 0.16 | 7.29 | -2.11 | 7.48 | -0.06 |
| TOT COVERAGE | 5.76 | -1.5 | 5.49 | -4 | 7.01 | -0.84 | 5.27 | -2.82 | 5.34 | -0.57 |
| TOT CASH COVERAGE | 7.38 | -0.67 | 7.15 | -3.04 | 8.85 | 0.15 | 6.54 | -2.03 | 6.96 | -0.06 |
| *** WORKING CAP PCT. | ||||||||||
| WORK CAP TO SALES | 15.87 | 6.33 | 12.65 | 0.67 | 13.73 | 12.6 | 16.02 | 6.54 | 18.84 | -5.18 |
| NET INC TO WORK CAP | 37.59 | -94.09 | 32.9 | |||||||