|
Gross Margin
|
24.15% | 22.82% | 23.03% | 23.56% | 26.73% | 29.44% | 29.93% | 30.84% | 30.49% | 31.80% | 32.58% | 34.51% | 32.19% | 33.27% | 29.68% | 34.51% | 32.19% | 33.27% | 29.68% | 25.90% | 30.62% | 31.35% | 30.39% | 30.61% | 30.23% | 33.15% | 35.67% | 34.46% | 30.35% | 31.93% | 34.87% | 34.48% | 33.94% | 32.49% | 31.73% | 33.06% | 33.07% | 33.75% | 33.60% | 35.14% | 34.34% | 32.04% | 31.62% | 33.95% | 32.10% | 28.41% | 30.49% | 28.59% | 30.06% | 29.91% | 32.38% | 31.00% | 30.82% | 28.86% | 34.60% | 35.72% | 35.66% | 33.40% | 35.76% | 35.18% | 36.20% | 32.68% |
|
EBT Margin
|
3.15% | 3.43% | 3.12% | 5.83% | 8.98% | 9.46% | 9.40% | 10.33% | 11.62% | 11.75% | 11.77% | 5.90% | 4.64% | -5.88% | 4.87% | 8.12% | 9.49% | 4.77% | 2.93% | 0.35% | 4.46% | -4.26% | -4.01% | 4.35% | 5.51% | 8.46% | -58.90% | -0.51% | 8.49% | 4.62% | -10.24% | 13.32% | 0.51% | -13.12% | 8.01% | 3.15% | 1.68% | 3.13% | 7.38% | 5.21% | 5.08% | -0.06% | 4.67% | 2.57% | 0.74% | -1.42% | 3.61% | 4.24% | 6.25% | 2.29% | 9.19% | 2.20% | 3.85% | 2.88% | 6.36% | 2.18% | 3.87% | 3.06% | 3.45% | 31.16% | 7.88% | 1.16% |
|
EBIT Margin
|
3.94% | 4.64% | 3.92% | 6.72% | 8.74% | 10.05% | 10.06% | 11.35% | 12.39% | 12.84% | 12.82% | 5.84% | 4.96% | -5.30% | 4.84% | 9.61% | 10.79% | 8.29% | 4.91% | 3.68% | 5.16% | -2.23% | -0.32% | 5.63% | 7.63% | 10.33% | -50.44% | 1.46% | 9.86% | 6.62% | -11.16% | 16.39% | 3.18% | -11.83% | 6.11% | 5.69% | 2.49% | 4.76% | 7.86% | 5.27% | 5.85% | 1.31% | 4.46% | 4.25% | 2.73% | -0.75% | 5.61% | 5.63% | 5.45% | 2.56% | 7.25% | 4.85% | 6.66% | 5.26% | 8.23% | 6.08% | 6.73% | 5.30% | 7.11% | 35.01% | 9.74% | 4.76% |
|
EBITDA Margin
|
3.94% | 4.64% | 3.92% | 6.72% | 8.74% | 10.05% | 10.06% | 11.35% | 12.39% | 12.84% | 12.82% | 5.84% | 4.96% | -5.30% | 4.84% | 9.61% | 10.79% | 8.29% | 4.91% | 3.68% | 5.16% | -2.23% | -0.32% | 5.63% | 7.63% | 10.33% | -50.44% | 1.46% | 9.86% | 6.62% | -11.16% | 16.39% | 3.18% | -11.83% | 6.11% | 5.69% | 2.49% | 4.76% | 7.86% | 5.27% | 5.85% | 1.31% | 4.46% | 4.25% | 2.73% | -0.75% | 5.61% | 5.63% | 5.45% | 2.56% | 7.25% | 4.85% | 6.66% | 5.26% | 8.23% | 6.08% | 6.73% | 5.30% | 7.11% | 35.01% | 9.74% | 4.76% |
|
Operating Margin
|
3.94% | 4.64% | 3.92% | 6.72% | 8.74% | 10.05% | 10.06% | 11.35% | 12.39% | 12.84% | 12.82% | 5.84% | 4.96% | -5.30% | 4.84% | 9.61% | 10.79% | 8.29% | 4.91% | 3.68% | 5.16% | -2.23% | -0.32% | 5.63% | 7.63% | 10.33% | -50.44% | 1.46% | 9.86% | 6.62% | -11.16% | 16.39% | 3.18% | -11.83% | 6.11% | 5.69% | 2.49% | 4.76% | 7.86% | 5.27% | 5.85% | 1.31% | 4.46% | 4.25% | 2.73% | -0.75% | 5.61% | 5.63% | 5.45% | 2.56% | 7.25% | 4.85% | 6.66% | 5.26% | 8.23% | 6.08% | 6.73% | 5.30% | 7.11% | 35.01% | 9.74% | 4.76% |
|
Net Margin
|
-0.27% | 0.03% | -0.12% | 3.50% | 6.29% | 7.33% | 7.50% | 6.19% | 7.42% | 10.12% | 9.04% | 3.86% | 4.57% | -2.31% | 5.12% | 5.28% | 6.74% | 5.85% | -2.95% | 0.24% | 2.42% | -4.91% | -3.04% | 3.00% | 3.61% | 5.71% | -51.18% | 0.04% | 5.84% | 3.57% | -15.76% | 7.77% | -1.11% | -14.63% | 0.99% | 2.17% | 6.79% | 2.26% | 9.36% | 4.21% | 4.29% | -0.32% | 2.11% | 1.74% | 0.48% | -1.54% | 1.60% | 3.04% | 4.45% | 2.00% | 5.50% | 2.19% | 3.08% | 2.47% | 2.75% | 1.63% | 3.58% | 1.87% | 0.75% | 20.62% | 5.45% | 0.91% |
|
FCF Margin
|
| 6.95% | 2.60% | 1.77% | 4.69% | 6.26% | 9.54% | 23.00% | 2.40% | 15.55% | 8.69% | 14.13% | -0.30% | 3.10% | 17.03% | 0.80% | 0.90% | 7.01% | 14.48% | 1.72% | -0.03% | -10.95% | 21.00% | 8.89% | 30.59% | 8.42% | 16.46% | 4.58% | -3.42% | -3.45% | 10.11% | 3.75% | 7.97% | -8.50% | 18.24% | -16.47% | 2.05% | 9.52% | 10.01% | 7.49% | -7.86% | 7.91% | -6.95% | 13.10% | -8.01% | 6.73% | 2.34% | -0.94% | -18.27% | 34.55% | 7.68% | -12.91% | 7.74% | 19.08% | 7.99% | -1.50% | 1.85% | 8.19% | -2.71% | -8.53% | -4.70% | 5.58% |
|
Inventory Average
|
| | | | | 5.22M | 4.70M | 4.45M | 4.52M | 4.39M | 4.09M | 5.17M | 6.26M | 16.17M | 25.71M | 24.97M | 24.42M | 25.30M | 24.98M | 23.62M | 23.29M | 26.30M | 31.18M | 31.54M | 28.85M | 25.54M | 22.72M | 21.49M | 21.71M | 21.84M | 21.36M | 21.53M | 22.27M | 22.36M | 21.55M | 20.30M | 21.08M | 21.02M | 20.12M | 19.59M | 18.75M | 18.72M | 17.95M | 16.87M | 16.83M | 17.94M | 17.83M | 19.57M | 23.03M | 24.36M | 25.63M | 28.41M | 31.06M | 34.87M | 36.00M | 36.06M | 38.25M | 38.12M | 40.19M | 47.77M | 56.36M | 58.75M |
|
Assets Average
|
| | | | | 73.68M | 76.82M | 79.00M | 78.30M | 81.20M | 89.28M | 104.10M | 115.83M | 235.60M | 351.42M | 342.51M | 334.72M | 342.09M | 381.33M | 414.77M | 417.08M | 531.78M | 622.82M | 590.36M | 586.80M | 576.83M | 530.30M | 490.47M | 470.33M | 456.95M | 447.05M | 430.33M | 421.76M | 413.31M | 398.90M | 394.63M | 394.20M | 390.68M | 399.14M | 426.95M | 431.82M | 420.24M | 420.70M | 416.49M | 412.18M | 414.69M | 417.44M | 437.30M | 470.06M | 483.98M | 495.48M | 536.14M | 575.09M | 591.34M | 600.17M | 594.66M | 593.58M | 609.82M | 690.61M | 858.40M | 916.84M | 884.23M |
|
Equity Average
|
| | | | | 39.92M | 42.00M | 44.06M | 45.95M | 48.57M | 56.18M | 66.10M | 71.65M | 120.76M | 169.41M | 171.14M | 173.74M | 176.73M | 179.54M | 180.28M | 179.94M | 215.59M | 247.82M | 245.79M | 246.78M | 245.72M | 217.27M | 189.72M | 191.99M | 195.84M | 191.82M | 190.57M | 192.90M | 184.32M | 177.98M | 177.97M | 179.98M | 183.37M | 188.60M | 193.81M | 196.82M | 200.32M | 202.60M | 204.63M | 206.24M | 204.68M | 204.24M | 209.59M | 211.84M | 207.94M | 211.78M | 220.16M | 224.66M | 228.65M | 233.82M | 236.82M | 237.98M | 242.85M | 248.89M | 270.97M | 296.63M | 308.39M |
|
Invested Capital
|
| | 35.17M | | 39.15M | 41.02M | 42.99M | 45.13M | 46.78M | 50.37M | 61.99M | 72.15M | 74.67M | 176.94M | 259.49M | 254.04M | 254.79M | 262.17M | 293.08M | 292.24M | 292.25M | 444.91M | 264.51M | 269.13M | 265.23M | 255.72M | 198.91M | 198.21M | 202.36M | 200.58M | 197.87M | 194.57M | 191.23M | 177.41M | 178.56M | 177.39M | 185.07M | 186.67M | 195.52M | 197.11M | 201.54M | 204.41M | 206.74M | 209.09M | 210.58M | 206.28M | 208.16M | 216.53M | 213.76M | 208.72M | 221.73M | 226.04M | 231.46M | 234.87M | 247.98M | 246.73M | 250.39M | 256.46M | 253.54M | 291.72M | 305.08M | 315.50M |
|
Asset Utilization Ratio
|
| | | | | 1.88 | 1.81 | 1.72 | 1.77 | 1.71 | 1.51 | 1.53 | 1.65 | 0.94 | 0.75 | 0.77 | 0.79 | 0.77 | 0.69 | 0.69 | 0.74 | 0.64 | 0.59 | 0.66 | 0.71 | 0.73 | 0.79 | 0.83 | 0.83 | 0.81 | 0.77 | 0.76 | 0.74 | 0.77 | 0.85 | 0.88 | 0.89 | 0.89 | 0.86 | 0.79 | 0.76 | 0.77 | 0.75 | 0.74 | 0.75 | 0.76 | 0.78 | 0.79 | 0.79 | 0.83 | 0.85 | 0.83 | 0.81 | 0.86 | 0.91 | 0.94 | 0.96 | 0.91 | 0.81 | 0.71 | 0.72 | 0.81 |
|
Interest Coverage Ratio
|
4.45 | 4.60 | 5.12 | 8.33 | 10.02 | 11.18 | 14.22 | 13.83 | 16.11 | 14.61 | 12.94 | 34.41 | 21.47 | -7.36 | 4.65 | 7.40 | 9.64 | 6.84 | 4.23 | 3.10 | 3.82 | -1.28 | -0.15 | 2.76 | 4.32 | 5.49 | -29.37 | 0.79 | 5.63 | 3.53 | -4.64 | 6.33 | 1.44 | -6.04 | 3.37 | 3.17 | 1.38 | 3.08 | 6.52 | 4.14 | 4.66 | 1.32 | 4.64 | 4.21 | 3.05 | -0.83 | 6.57 | 6.33 | 5.23 | 1.77 | 4.37 | 2.27 | 2.29 | 2.35 | 3.23 | 2.25 | 2.84 | 2.71 | 3.04 | 9.95 | 3.69 | 1.86 |
|
Debt to Equity
|
| | | | 0.01 | | | | | | | 0.04 | 0.02 | 0.54 | 0.52 | 0.48 | 0.45 | 0.47 | 0.62 | 0.63 | 0.62 | 0.78 | 0.72 | 0.71 | 0.62 | 0.55 | 0.65 | 0.63 | 0.59 | 0.56 | 0.62 | 0.44 | 0.42 | 0.45 | 0.42 | 0.42 | 0.41 | 0.37 | 0.34 | 0.55 | 0.39 | 0.38 | 0.36 | 0.34 | 0.33 | 0.33 | 0.31 | 0.40 | 0.46 | 0.54 | 0.51 | 0.65 | 0.62 | 0.61 | 0.58 | 0.57 | 0.55 | 0.54 | 0.87 | 1.17 | 0.79 | 0.70 |
|
Debt Ratio
|
| | | | 0.00 | | | | | | | 0.02 | 0.01 | 0.26 | 0.26 | 0.24 | 0.24 | 0.24 | 0.27 | 0.27 | 0.27 | 0.30 | 0.30 | 0.30 | 0.26 | 0.24 | 0.25 | 0.25 | 0.25 | 0.24 | 0.26 | 0.20 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.17 | 0.16 | 0.24 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.18 | 0.20 | 0.23 | 0.22 | 0.26 | 0.24 | 0.23 | 0.23 | 0.23 | 0.22 | 0.21 | 0.29 | 0.35 | 0.27 | 0.25 |
|
Equity Ratio
|
| | 0.47 | | 0.53 | 0.55 | 0.54 | 0.57 | 0.60 | 0.60 | 0.66 | 0.62 | 0.62 | 0.48 | 0.49 | 0.51 | 0.53 | 0.51 | 0.44 | 0.43 | 0.43 | 0.39 | 0.41 | 0.42 | 0.42 | 0.44 | 0.38 | 0.39 | 0.42 | 0.43 | 0.43 | 0.46 | 0.45 | 0.44 | 0.45 | 0.45 | 0.47 | 0.47 | 0.47 | 0.44 | 0.48 | 0.48 | 0.49 | 0.50 | 0.50 | 0.48 | 0.49 | 0.47 | 0.44 | 0.42 | 0.43 | 0.39 | 0.39 | 0.38 | 0.40 | 0.40 | 0.40 | 0.40 | 0.33 | 0.30 | 0.35 | 0.35 |
|
Times Interest Earned
|
4.45 | 4.60 | 5.12 | 8.33 | 10.02 | 11.18 | 14.22 | 13.83 | 16.11 | 14.61 | 12.94 | 34.41 | 21.47 | -7.36 | 4.65 | 7.40 | 9.64 | 6.84 | 4.23 | 3.10 | 3.82 | -1.28 | -0.15 | 2.76 | 4.32 | 5.49 | -29.37 | 0.79 | 5.63 | 3.53 | -4.64 | 6.33 | 1.44 | -6.04 | 3.37 | 3.17 | 1.38 | 3.08 | 6.52 | 4.14 | 4.66 | 1.32 | 4.64 | 4.21 | 3.05 | -0.83 | 6.57 | 6.33 | 5.23 | 1.77 | 4.37 | 2.27 | 2.29 | 2.35 | 3.23 | 2.25 | 2.84 | 2.71 | 3.04 | 9.95 | 3.69 | 1.86 |
|
FCF Payout Ratio
|
| | | | | | 0.10 | 0.07 | 0.62 | 0.13 | 0.26 | 0.11 | -4.47 | 0.65 | 0.10 | 2.79 | 2.57 | 0.35 | 0.14 | 1.25 | -64.85 | -0.21 | 0.11 | 0.24 | 0.07 | 0.26 | 0.14 | 0.61 | -0.81 | -0.89 | 0.00 | | | 0.00 | | | | | | | | | | | | | | -1.04 | | 0.01 | 0.03 | | 0.06 | 0.03 | 0.02 | -0.42 | 0.12 | 0.05 | -0.09 | -0.03 | | 0.07 |
|
Enterprise Value
|
-2.29M | -4.18M | -5.79M | -6.70M | -8.44M | -9.92M | -12.72M | -19.86M | -19.78M | -24.45M | -22.29M | -6.93M | -5.07M | -13.59M | -21.96M | -19.23M | -17.79M | -18.04M | -18.16M | -18.99M | -17.09M | -24.76M | -28.33M | -27.57M | -50.80M | -41.81M | -45.82M | -45.00M | -27.17M | -24.57M | -30.49M | -33.09M | -35.56M | -31.49M | -44.44M | -28.91M | -29.95M | -30.24M | -36.96M | -84.11M | -43.14M | -45.37M | -36.87M | -42.22M | -33.47M | -33.36M | -30.59M | -24.80M | -30.49M | -31.34M | -41.66M | -36.79M | -43.47M | -43.65M | -50.62M | -42.44M | -32.14M | -34.30M | -34.00M | -142.44M | -32.05M | -28.52M |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.03% | 0.01% | 0.01% | 0.00% | 0.06% | 0.07% | 0.10% | 0.09% | 0.04% | 0.05% | -0.02% | 0.05% | 0.05% | 0.07% | 0.06% | -0.03% | 0.00% | 0.02% | -0.05% | -0.08% | 0.03% | 0.04% | 0.06% | -0.62% | 0.00% | 0.06% | 0.04% | -0.17% | 0.08% | -0.01% | -0.15% | 0.05% | 0.02% | 0.07% | 0.02% | 0.09% | 0.04% | 0.04% | 0.00% | 0.02% | 0.02% | 0.00% | -0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.05% | 0.02% | 0.03% | 0.02% | 0.03% | 0.02% | 0.04% | 0.02% | 0.01% | 0.21% | 0.05% | 0.01% |
|
Return on Capital Employed
|
| | | | | 0.19% | 0.23% | 0.24% | 0.25% | 0.27% | 0.27% | 0.24% | 0.19% | 0.04% | 0.02% | 0.03% | 0.04% | 0.08% | 0.07% | 0.06% | 0.05% | 0.02% | 0.01% | 0.02% | 0.03% | 0.06% | -0.07% | -0.08% | -0.08% | -0.10% | 0.02% | 0.06% | 0.04% | -0.01% | 0.03% | 0.01% | 0.01% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.08% | 0.15% | 0.16% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.17% | 0.21% | 0.22% | 0.22% | 0.23% | 0.21% | 0.17% | 0.17% | 0.06% | 0.04% | 0.04% | 0.05% | 0.07% | 0.04% | 0.03% | 0.02% | -0.05% | 0.03% | -1.97% | -0.10% | 0.03% | -0.14% | -0.18% | -0.17% | -0.19% | -0.04% | 0.01% | -0.04% | -0.05% | -0.03% | 0.12% | -0.85% | 0.09% | 0.12% | 0.11% | 0.10% | 0.08% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.07% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.21% | 0.21% | 0.21% |
|
Return on Assets
|
| | | | | 0.02% | 0.02% | 0.03% | 0.06% | 0.10% | 0.12% | 0.11% | 0.10% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.02% | 0.01% | 0.01% | -0.01% | -0.02% | -0.01% | -0.01% | 0.01% | -0.09% | -0.11% | -0.11% | -0.12% | -0.01% | 0.00% | -0.01% | -0.05% | -0.01% | -0.02% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.05% | 0.05% | 0.06% |
|
Return on Equity
|
| | | | | 0.03% | 0.03% | 0.05% | 0.10% | 0.16% | 0.19% | 0.17% | 0.16% | 0.06% | 0.05% | 0.05% | 0.06% | 0.09% | 0.05% | 0.03% | 0.02% | -0.02% | -0.04% | -0.03% | -0.02% | 0.02% | -0.22% | -0.27% | -0.26% | -0.27% | -0.02% | 0.01% | -0.02% | -0.11% | -0.02% | -0.04% | -0.01% | 0.08% | 0.09% | 0.10% | 0.09% | 0.07% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.04% | 0.05% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.17% | 0.17% | 0.16% |