|
Gross Margin
|
24.03% | 19.26% | 21.56% | 19.42% | 16.99% | 19.31% | 13.64% | 20.81% | 25.32% | 22.32% | 24.01% | 22.91% | 30.33% | 29.68% | 27.51% | 28.61% | 30.20% | 32.40% | 29.73% | 28.39% | 30.04% | 31.99% | 30.42% | 30.12% | 32.00% | 31.65% | 28.92% | 29.03% | 31.26% | 31.37% | 29.83% | 15.34% | 25.24% | 29.07% | 24.79% | 22.34% | 25.29% | 24.15% | 29.68% | 31.24% | 30.36% | 30.31% | 29.07% | 28.64% | 29.27% | 25.99% | 19.48% | 25.20% | 22.69% | 27.04% | 30.85% | 29.01% | 33.11% | 37.22% | 36.44% | 35.19% | 36.07% | 34.88% | 26.07% | 26.82% | 26.55% | 27.81% |
|
EBT Margin
|
13.88% | 11.26% | 12.63% | 9.37% | 8.54% | 11.72% | 2.11% | 11.71% | 16.96% | 13.65% | 15.50% | 12.50% | 20.78% | 18.96% | 16.32% | 18.71% | 18.85% | 18.98% | 20.10% | 17.51% | 19.94% | 21.32% | 20.34% | 19.92% | 21.77% | 21.77% | 19.57% | 16.88% | 19.51% | 20.01% | 16.88% | 3.65% | 13.31% | 17.89% | 15.22% | 10.06% | 14.51% | 13.24% | 18.94% | 20.24% | 17.71% | 19.41% | 22.06% | 15.96% | 17.55% | 14.51% | 3.92% | 12.50% | 9.64% | 14.76% | 17.98% | 16.23% | 18.79% | 20.35% | 20.59% | 17.86% | 21.37% | 19.71% | 9.49% | 10.09% | 6.26% | 10.00% |
|
EBIT Margin
|
13.80% | 11.30% | 12.62% | 10.17% | 8.74% | 11.94% | 1.92% | 11.64% | 17.03% | 13.55% | 15.48% | 12.48% | 20.44% | 18.88% | 16.23% | 18.65% | 18.73% | 18.97% | 20.01% | 17.55% | 19.88% | 21.36% | 20.28% | 19.70% | 21.69% | 21.70% | 19.50% | 16.80% | 19.40% | 19.90% | 16.80% | 3.58% | 13.24% | 17.85% | 15.24% | 10.08% | 14.47% | 13.24% | 18.95% | 20.22% | 17.67% | 19.39% | 22.04% | 15.94% | 17.52% | 14.53% | 3.99% | 12.59% | 9.79% | 15.13% | 18.30% | 16.62% | 19.28% | 20.73% | 20.83% | 17.92% | 21.43% | 20.02% | 9.88% | 10.90% | 7.57% | 11.35% |
|
EBITDA Margin
|
13.80% | 11.30% | 12.62% | 10.17% | 8.74% | 11.94% | 1.92% | 11.64% | 17.03% | 13.55% | 15.48% | 12.48% | 20.44% | 18.88% | 16.23% | 18.65% | 18.73% | 18.97% | 20.01% | 17.55% | 19.88% | 21.36% | 20.28% | 19.70% | 21.69% | 21.70% | 19.50% | 16.80% | 19.40% | 19.90% | 16.80% | 3.58% | 13.24% | 17.85% | 15.24% | 10.08% | 14.47% | 13.24% | 18.95% | 20.22% | 17.67% | 19.39% | 22.04% | 15.94% | 17.52% | 14.53% | 3.99% | 12.59% | 9.79% | 15.13% | 18.30% | 16.62% | 19.28% | 20.73% | 20.83% | 17.92% | 21.43% | 20.02% | 9.88% | 10.90% | 7.57% | 11.35% |
|
Operating Margin
|
13.80% | 11.30% | 12.62% | 10.17% | 8.74% | 11.94% | 1.92% | 11.64% | 17.03% | 13.55% | 15.48% | 12.48% | 20.44% | 18.88% | 16.23% | 18.65% | 18.73% | 18.97% | 20.01% | 17.55% | 19.88% | 21.36% | 20.28% | 19.70% | 21.69% | 21.70% | 19.50% | 16.80% | 19.40% | 19.90% | 16.80% | 3.58% | 13.24% | 17.85% | 15.24% | 10.08% | 14.47% | 13.24% | 18.95% | 20.22% | 17.67% | 19.39% | 22.04% | 15.94% | 17.52% | 14.53% | 3.99% | 12.59% | 9.79% | 15.13% | 18.30% | 16.62% | 19.28% | 20.73% | 20.83% | 17.92% | 21.43% | 20.02% | 9.88% | 10.90% | 7.57% | 11.35% |
|
Net Margin
|
9.02% | 7.97% | 8.78% | 6.09% | 5.56% | 7.62% | 1.37% | 7.03% | 11.16% | 7.82% | 7.11% | 10.68% | 13.28% | 11.73% | 10.58% | 12.86% | 12.31% | 12.09% | 12.43% | 10.94% | 12.33% | 14.04% | 13.32% | 13.52% | 14.39% | 15.00% | 12.46% | 11.87% | 13.61% | 12.95% | 14.50% | 3.18% | 10.67% | 12.85% | 11.54% | 7.69% | 11.21% | 12.59% | 14.09% | 15.90% | 14.18% | 15.18% | 16.19% | 14.14% | 14.33% | 11.24% | 4.54% | 9.88% | 7.64% | 11.32% | 15.28% | 13.84% | 16.09% | 15.41% | 15.34% | 14.89% | 16.66% | 16.08% | 8.29% | 9.10% | 4.97% | 8.01% |
|
FCF Margin
|
| -8.19% | 6.17% | -14.78% | -8.51% | -6.27% | 15.67% | 13.26% | 3.45% | 18.68% | 14.34% | 11.21% | 20.05% | 7.41% | 16.51% | 7.14% | 6.66% | 13.58% | 13.94% | 0.97% | 2.15% | 24.31% | 9.01% | 10.14% | 5.00% | 9.18% | 15.21% | 4.76% | 12.65% | -1.31% | 0.82% | 2.31% | 7.33% | -0.40% | 6.88% | 5.40% | 10.84% | 18.21% | 17.14% | 11.43% | 10.77% | 13.94% | 11.12% | 10.74% | 12.04% | 1.67% | -19.26% | -11.40% | -3.82% | 12.63% | -6.49% | -9.07% | 8.25% | 7.99% | 9.90% | 22.01% | 1.55% | 9.10% | -32.06% | -17.37% | -18.49% | -8.67% |
|
Inventory Average
|
| | | | | 43.78M | 38.60M | 35.85M | 37.95M | 38.40M | 35.13M | 33.30M | 34.06M | 33.76M | 33.05M | 33.80M | 35.75M | 36.92M | 37.43M | 41.08M | 45.86M | 44.12M | 39.78M | 40.49M | 41.30M | 41.76M | 45.38M | 51.67M | 59.53M | 64.60M | 68.45M | 69.73M | 69.57M | 74.82M | 78.40M | 76.09M | 75.81M | 78.83M | 77.11M | 73.23M | 79.13M | 82.11M | 80.52M | 83.13M | 85.72M | 95.98M | 117.41M | 138.18M | 155.05M | 170.44M | 187.91M | 199.26M | 207.49M | 214.96M | 214.02M | 204.89M | 189.62M | 180.36M | 182.58M | 193.14M | 216.92M | 242.75M |
|
Assets Average
|
| | | | | 184.31M | 180.62M | 181.87M | 194.16M | 199.90M | 194.87M | 193.98M | 207.84M | 220.68M | 217.79M | 222.08M | 235.19M | 244.58M | 237.24M | 231.87M | 243.39M | 252.56M | 243.98M | 234.76M | 247.10M | 257.40M | 256.90M | 260.91M | 275.15M | 294.07M | 299.96M | 301.74M | 313.37M | 316.92M | 310.90M | 313.62M | 330.61M | 346.94M | 361.66M | 383.52M | 412.71M | 434.86M | 444.46M | 466.20M | 493.78M | 510.29M | 583.29M | 683.82M | 747.09M | 781.28M | 799.87M | 840.91M | 898.98M | 937.30M | 942.99M | 947.18M | 981.82M | 1,020.67M | 1,102.93M | 1,237.71M | 1,349.80M | 1,466.74M |
|
Equity Average
|
| | | | | 122.65M | 123.89M | 124.32M | 129.06M | 134.49M | 137.56M | 141.58M | 148.77M | 157.22M | 163.02M | 168.08M | 174.87M | 178.37M | 176.55M | 178.09M | 184.78M | 192.90M | 188.64M | 183.79M | 191.83M | 199.88M | 205.34M | 208.85M | 214.77M | 224.02M | 233.76M | 239.62M | 241.42M | 246.32M | 250.62M | 255.99M | 265.03M | 274.88M | 286.20M | 298.23M | 314.51M | 333.79M | 347.88M | 361.95M | 378.38M | 392.00M | 433.22M | 473.16M | 485.33M | 507.18M | 542.29M | 585.06M | 634.76M | 671.30M | 708.85M | 760.02M | 762.65M | 768.68M | 810.72M | 820.22M | 824.30M | 847.93M |
|
Invested Capital
|
| | 116.74M | | 127.66M | 139.24M | 127.08M | 126.13M | 139.25M | 136.99M | 138.14M | 145.02M | 152.52M | 161.93M | 164.11M | 172.06M | 177.69M | 179.04M | 174.06M | 182.12M | 187.43M | 198.37M | 178.92M | 188.67M | 194.98M | 204.78M | 205.90M | 211.79M | 217.75M | 230.30M | 237.23M | 242.01M | 240.83M | 251.80M | 249.44M | 262.55M | 267.51M | 282.25M | 290.14M | 306.32M | 322.69M | 344.89M | 350.87M | 373.04M | 383.73M | 400.28M | 466.17M | 480.16M | 490.51M | 523.86M | 560.71M | 609.41M | 660.11M | 682.48M | 735.22M | 784.81M | 740.50M | 796.86M | 840.58M | 831.85M | 832.75M | 863.11M |
|
Asset Utilization Ratio
|
| | | | | 1.46 | 1.47 | 1.49 | 1.47 | 1.44 | 1.56 | 1.57 | 1.51 | 1.48 | 1.47 | 1.49 | 1.41 | 1.41 | 1.50 | 1.54 | 1.46 | 1.37 | 1.47 | 1.56 | 1.54 | 1.51 | 1.49 | 1.47 | 1.39 | 1.34 | 1.35 | 1.39 | 1.36 | 1.34 | 1.40 | 1.43 | 1.39 | 1.32 | 1.30 | 1.29 | 1.21 | 1.20 | 1.16 | 1.06 | 1.04 | 1.01 | 0.92 | 0.88 | 0.89 | 0.99 | 1.11 | 1.16 | 1.16 | 1.19 | 1.24 | 1.23 | 1.22 | 1.19 | 1.09 | 1.02 | 0.93 | 0.90 |
|
Interest Coverage Ratio
|
| 0.00M | 202.68 | 609.50 | 58.08 | 149.39 | 11.73 | 472.50 | 0.00M | 650.38 | 0.01M | 0.01M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | 0.06 | 0.11 | 0.04 | | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.02 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.02 | 0.09 | 0.14 | 0.22 | 0.15 | 0.13 | 0.14 | 0.12 | 0.11 | 0.05 | | 0.12 | 0.07 | 0.19 | 0.31 | 0.38 | 0.42 |
|
Debt Ratio
|
| | | | 0.04 | 0.08 | 0.03 | | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.02 | 0.01 | 0.01 | | 0.01 | 0.01 | 0.01 | 0.06 | 0.09 | 0.14 | 0.10 | 0.09 | 0.10 | 0.08 | 0.08 | 0.04 | | 0.08 | 0.05 | 0.13 | 0.19 | 0.23 | 0.23 |
|
Equity Ratio
|
| | 0.73 | | 0.64 | 0.69 | 0.68 | 0.68 | 0.65 | 0.70 | 0.71 | 0.75 | 0.69 | 0.74 | 0.76 | 0.75 | 0.74 | 0.72 | 0.77 | 0.77 | 0.75 | 0.78 | 0.77 | 0.80 | 0.76 | 0.80 | 0.80 | 0.80 | 0.76 | 0.76 | 0.80 | 0.79 | 0.75 | 0.80 | 0.81 | 0.82 | 0.78 | 0.80 | 0.78 | 0.77 | 0.75 | 0.78 | 0.78 | 0.77 | 0.76 | 0.78 | 0.72 | 0.67 | 0.63 | 0.67 | 0.69 | 0.70 | 0.71 | 0.72 | 0.78 | 0.82 | 0.73 | 0.77 | 0.70 | 0.63 | 0.60 | 0.56 |
|
Times Interest Earned
|
| 0.00M | 202.68 | 609.50 | 58.08 | 149.39 | 11.73 | 472.50 | 0.00M | 650.38 | 0.01M | 0.01M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | 0.73 | | | -0.64 | 0.30 | | | | 0.53 | | | | 0.31 | | | | 0.41 | | | | 0.67 | | | | 0.49 | | | | 8.02 | | | | 1.08 | | | | 0.40 | | | | 0.76 | | | | -0.38 | | | 0.33 | -0.78 | -0.27 | 0.28 | 0.28 | 0.21 | 0.11 | 1.35 | 0.22 | -0.07 | -0.14 | -0.14 | -0.25 |
|
Enterprise Value
|
-4.10M | -4.15M | -11.91M | -5.55M | -4.42M | -2.85M | -0.01M | -3.25M | -5.34M | -9.09M | -6.28M | -14.45M | -26.77M | -13.71M | -28.12M | -42.48M | -35.58M | -34.90M | -33.92M | -38.51M | -43.84M | -40.66M | -20.35M | -32.44M | -34.51M | -35.08M | -38.24M | -38.76M | -46.28M | -34.86M | -27.53M | -17.11M | -21.37M | -9.43M | -1.99M | -7.14M | -17.68M | -28.37M | -26.80M | -35.68M | -61.28M | -70.60M | -79.03M | -97.05M | -111.43M | -101.81M | -2.86M | -5.63M | -17.65M | -10.74M | -5.45M | -2.52M | -5.24M | -0.21M | -0.29M | -8.38M | -0.01M | -0.01M | -0.01M | -0.99M | -0.01M | -1.04M |
|
Return on Sales
|
0.09% | 0.08% | 0.09% | 0.06% | 0.06% | 0.08% | 0.01% | 0.07% | 0.11% | 0.08% | 0.07% | 0.11% | 0.13% | 0.12% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.14% | 0.13% | 0.14% | 0.14% | 0.15% | 0.12% | 0.12% | 0.14% | 0.13% | 0.14% | 0.03% | 0.11% | 0.13% | 0.12% | 0.08% | 0.11% | 0.13% | 0.14% | 0.16% | 0.14% | 0.15% | 0.16% | 0.14% | 0.14% | 0.11% | 0.05% | 0.10% | 0.08% | 0.11% | 0.15% | 0.14% | 0.16% | 0.15% | 0.15% | 0.15% | 0.17% | 0.16% | 0.08% | 0.09% | 0.05% | 0.08% |
|
Return on Capital Employed
|
| | | | | 0.22% | 0.16% | 0.17% | 0.23% | 0.21% | 0.28% | 0.28% | 0.32% | 0.32% | 0.31% | 0.34% | 0.33% | 0.33% | 0.35% | 0.35% | 0.35% | 0.33% | 0.36% | 0.38% | 0.41% | 0.38% | 0.37% | 0.35% | 0.34% | 0.32% | 0.30% | 0.26% | 0.24% | 0.21% | 0.21% | 0.23% | 0.24% | 0.21% | 0.22% | 0.26% | 0.26% | 0.27% | 0.26% | 0.23% | 0.23% | 0.21% | 0.14% | 0.13% | 0.11% | 0.13% | 0.19% | 0.21% | 0.24% | 0.26% | 0.28% | 0.28% | 0.29% | 0.28% | 0.23% | 0.19% | 0.13% | 0.11% |
|
Return on Invested Capital
|
| | | | | 0.15% | 0.11% | 0.12% | 0.15% | 0.15% | 0.18% | 0.20% | 0.21% | 0.22% | 0.23% | 0.24% | 0.22% | 0.23% | 0.25% | 0.24% | 0.23% | 0.22% | 0.24% | 0.27% | 0.27% | 0.27% | 0.26% | 0.25% | 0.24% | 0.22% | 0.23% | 0.19% | 0.18% | 0.18% | 0.17% | 0.19% | 0.19% | 0.18% | 0.19% | 0.22% | 0.23% | 0.23% | 0.23% | 0.20% | 0.20% | 0.18% | 0.14% | 0.13% | 0.12% | 0.14% | 0.19% | 0.21% | 0.24% | 0.26% | 0.26% | 0.24% | 0.25% | 0.25% | 0.21% | 0.19% | 0.16% | 0.13% |
|
Return on Assets
|
| | | | | 0.10% | 0.08% | 0.08% | 0.10% | 0.10% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.18% | 0.17% | 0.17% | 0.19% | 0.18% | 0.17% | 0.17% | 0.19% | 0.21% | 0.21% | 0.21% | 0.21% | 0.20% | 0.19% | 0.17% | 0.18% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.16% | 0.15% | 0.14% | 0.10% | 0.09% | 0.07% | 0.09% | 0.13% | 0.14% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | 0.19% | 0.15% | 0.13% | 0.09% | 0.07% |
|
Return on Equity
|
| | | | | 0.15% | 0.11% | 0.12% | 0.16% | 0.15% | 0.18% | 0.20% | 0.21% | 0.22% | 0.23% | 0.24% | 0.23% | 0.23% | 0.25% | 0.24% | 0.23% | 0.22% | 0.24% | 0.27% | 0.27% | 0.27% | 0.26% | 0.25% | 0.24% | 0.22% | 0.23% | 0.20% | 0.19% | 0.18% | 0.17% | 0.19% | 0.19% | 0.18% | 0.19% | 0.22% | 0.23% | 0.23% | 0.23% | 0.20% | 0.20% | 0.18% | 0.14% | 0.13% | 0.11% | 0.13% | 0.19% | 0.20% | 0.23% | 0.25% | 0.25% | 0.24% | 0.24% | 0.25% | 0.21% | 0.19% | 0.15% | 0.12% |