|
Gross Margin
|
21.85% | 21.50% | 20.08% | 19.25% | 18.97% | 18.80% | 217.96% | 15.00% | 16.81% | -46.58% | 299.64% | 27.32% | 30.75% | 30.88% | 29.46% | 30.40% | 32.84% | 32.51% | 32.90% | 32.69% | 33.35% | 34.69% | 32.33% | 863.47% | 34.91% | 36.75% | 35.30% | 34.17% | 33.87% | 35.33% | 29.64% | 33.85% | 35.43% | 35.40% | 35.52% | 34.53% | 34.14% | 32.04% | 33.64% | 31.92% | 31.55% | 32.44% | 34.70% | 33.16% | 36.81% | 37.31% | 36.72% | 36.79% | 35.76% | 35.12% | 35.85% | 35.38% | 34.95% | 34.49% | 33.73% | 35.86% | 35.63% | 37.16% | 37.09% | 37.01% | 38.75% | 38.71% |
|
EBT Margin
|
5.23% | 6.72% | 3.95% | 4.35% | 3.43% | 5.13% | -4.73% | 1.56% | 3.70% | 9.80% | 0.30% | 1.71% | 2.12% | 7.40% | 6.34% | 8.96% | 9.36% | 11.93% | 8.72% | 9.16% | 10.85% | -7.64% | -0.73% | 308.69% | 22.47% | 11.77% | 11.19% | 12.21% | 13.17% | 13.14% | 0.13% | 13.48% | 9.80% | 12.08% | 14.05% | 12.14% | 13.22% | 6.23% | 11.16% | 5.81% | 7.00% | 12.51% | 15.74% | 11.52% | -0.46% | -73.39% | 11.13% | 17.43% | 11.67% | 11.39% | 14.60% | 15.55% | 11.08% | 13.93% | 14.14% | 10.86% | 13.65% | 16.50% | 12.11% | 12.82% | 16.98% | 13.79% |
|
EBIT Margin
|
5.58% | 5.58% | 4.13% | 3.80% | 3.08% | 5.31% | 5.00% | 1.31% | 3.70% | 4.34% | 10.23% | 2.73% | 2.32% | 7.29% | 4.89% | 10.77% | 9.66% | 11.23% | 10.27% | 10.67% | 10.54% | -4.25% | 1.00% | 320.77% | 24.42% | 12.53% | 13.93% | 12.18% | 12.50% | 12.34% | -0.02% | 11.77% | 12.32% | 13.56% | 14.17% | 12.09% | 14.16% | 8.75% | 10.77% | 8.24% | 7.41% | 11.65% | 13.93% | 14.40% | 15.88% | 15.50% | 13.91% | 17.63% | 15.65% | 14.91% | 15.20% | 15.19% | 12.70% | 13.52% | 13.04% | 11.56% | 13.65% | 15.77% | 14.24% | 12.95% | 16.80% | 14.65% |
|
EBITDA Margin
|
5.58% | 5.58% | 4.13% | 3.80% | 3.08% | 5.31% | 5.00% | 1.31% | 3.70% | 4.34% | 10.23% | 2.73% | 2.32% | 7.29% | 4.89% | 10.77% | 9.66% | 11.23% | 10.27% | 10.67% | 10.54% | -4.25% | 1.00% | 320.77% | 24.42% | 12.53% | 13.93% | 12.18% | 12.50% | 12.34% | -0.02% | 11.77% | 12.32% | 13.56% | 14.17% | 12.09% | 14.16% | 8.75% | 10.77% | 8.24% | 7.41% | 11.65% | 13.93% | 14.40% | 15.88% | 15.50% | 13.91% | 17.63% | 15.65% | 14.91% | 15.20% | 15.19% | 12.70% | 13.52% | 13.04% | 11.56% | 13.65% | 15.77% | 14.24% | 12.95% | 16.80% | 14.65% |
|
Operating Margin
|
5.58% | 5.58% | 4.13% | 3.80% | 3.08% | 5.31% | 5.00% | 1.31% | 3.70% | 4.34% | 10.23% | 2.73% | 2.32% | 7.29% | 4.89% | 10.77% | 9.66% | 11.23% | 10.27% | 10.67% | 10.54% | -4.25% | 1.00% | 320.77% | 24.42% | 12.53% | 13.93% | 12.18% | 12.50% | 12.34% | -0.02% | 11.77% | 12.32% | 13.56% | 14.17% | 12.09% | 14.16% | 8.75% | 10.77% | 8.24% | 7.41% | 11.65% | 13.93% | 14.40% | 15.88% | 15.50% | 13.91% | 17.63% | 15.65% | 14.91% | 15.20% | 15.19% | 12.70% | 13.52% | 13.04% | 11.56% | 13.65% | 15.77% | 14.24% | 12.95% | 16.80% | 14.65% |
|
Net Margin
|
4.24% | 4.96% | 3.31% | 3.38% | 2.81% | 4.01% | -4.76% | 1.55% | 2.92% | 3.06% | 3.83% | 0.59% | -1.03% | 1.64% | -6.96% | 5.04% | | 8.12% | 6.94% | 6.40% | 19.07% | -5.25% | -14.64% | 202.86% | 14.68% | 3.73% | 8.18% | 8.47% | 9.43% | 9.05% | -12.28% | 10.17% | 6.11% | 8.59% | 14.15% | 9.71% | 9.90% | 2.35% | 8.75% | 3.69% | 5.77% | 9.73% | 11.59% | 9.34% | 0.68% | -52.21% | 6.92% | 13.70% | 8.69% | 7.77% | 10.50% | 12.56% | 8.88% | 10.38% | 11.49% | 8.84% | 11.30% | 13.66% | 8.28% | 10.63% | 13.69% | 9.57% |
|
FCF Margin
|
| -1.83% | 5.84% | -3.74% | 5.44% | 0.58% | 2.40% | -5.77% | 8.80% | 13.36% | 17.16% | -8.35% | 9.53% | 12.28% | 8.79% | -8.79% | 12.54% | 2.27% | 14.01% | -0.72% | 12.29% | 6.59% | 12.72% | -1.37% | 8.91% | 10.89% | 6.99% | 5.96% | 7.75% | 19.60% | 4.48% | 11.66% | -0.37% | 7.53% | 6.58% | 3.63% | 8.69% | 9.24% | 14.98% | 7.14% | 10.83% | 19.67% | 18.75% | 14.38% | 12.61% | 14.02% | 13.98% | 10.76% | 8.60% | 38.26% | 14.33% | 4.55% | 13.41% | 14.41% | 22.91% | 11.35% | 11.52% | 23.81% | 14.87% | 8.79% | 18.53% | 16.94% |
|
Inventory Average
|
| | | | | 89.98M | 91.95M | 92.30M | 85.37M | 76.84M | 78.38M | | | | 58.42M | 29.59M | 27.69M | 29.17M | 28.90M | 28.23M | 29.50M | 28.70M | 25.79M | 25.33M | 26.02M | 27.58M | 28.91M | 29.80M | 33.52M | 35.70M | 35.95M | 37.27M | 39.81M | 41.82M | 42.72M | 43.00M | 42.84M | 44.29M | 43.83M | 43.96M | 44.97M | 42.88M | 43.68M | 46.71M | 48.27M | 49.92M | 50.19M | 50.98M | 58.31M | 63.81M | 62.86M | 62.87M | 63.01M | 63.97M | 62.71M | 58.91M | 54.73M | 53.86M | 54.18M | 53.10M | 55.49M | 55.67M |
|
Assets Average
|
| | | | | 505.95M | 498.64M | 494.74M | 499.38M | 485.73M | 521.28M | 562.87M | 546.61M | 534.27M | 510.06M | 477.22M | 476.91M | 484.20M | 472.84M | 464.06M | 480.23M | 489.01M | 486.06M | 511.86M | 530.09M | 516.70M | 515.63M | 522.70M | 533.04M | 540.84M | 541.49M | 544.19M | 545.62M | 546.07M | 548.97M | 561.17M | 577.35M | 614.35M | 645.68M | 664.26M | 674.28M | 659.62M | 640.95M | 630.36M | 640.98M | 649.64M | 658.22M | 674.60M | 707.19M | 732.16M | 741.58M | 747.75M | 751.46M | 754.93M | 747.56M | 737.00M | 729.23M | 757.59M | 777.50M | 765.48M | 775.13M | 787.55M |
|
Equity Average
|
| | | | | 288.40M | 277.18M | 264.10M | 265.18M | 268.91M | 270.06M | 268.74M | 265.67M | | | 109.30M | 303.48M | 112.50M | 104.77M | 291.46M | 299.33M | 300.57M | 288.63M | 284.95M | 295.44M | 304.45M | 312.07M | 321.98M | 331.28M | 341.54M | 345.21M | 349.77M | 359.75M | 369.98M | 377.07M | 382.41M | 391.22M | 395.37M | 400.21M | 401.34M | 399.18M | 407.43M | 418.82M | 429.70M | 445.01M | 455.84M | 460.48M | 471.88M | 483.06M | 488.28M | 498.42M | 510.18M | 517.77M | 522.03M | 524.74M | 524.05M | 522.02M | 526.48M | 529.21M | 533.22M | 544.20M | 548.91M |
|
Invested Capital
|
| | 274.25M | | 285.74M | 291.05M | 263.30M | 264.90M | 265.47M | 272.35M | 267.76M | 269.72M | 261.63M | | -82.71M | 301.71M | 305.25M | -80.25M | 290.43M | 293.87M | 306.32M | 296.50M | 281.65M | 288.25M | 302.63M | 306.27M | 317.88M | 326.08M | 336.48M | 346.61M | 343.81M | 355.73M | 363.76M | 376.20M | 377.93M | 386.89M | 395.55M | 395.19M | 405.22M | 397.47M | 400.89M | 413.97M | 423.68M | 435.72M | 454.31M | 457.37M | 463.58M | 480.18M | 485.95M | 490.61M | 506.22M | 514.14M | 521.39M | 522.67M | 526.82M | 521.28M | 522.75M | 530.21M | 528.21M | 538.24M | 550.16M | 547.65M |
|
Asset Utilization Ratio
|
| | | | | 1.17 | 1.18 | 1.18 | 1.18 | 1.07 | 0.87 | 0.72 | 0.65 | 0.72 | 0.80 | 0.86 | 0.86 | 0.84 | 0.85 | 0.87 | 0.83 | 0.80 | 0.79 | 0.56 | 0.54 | 0.57 | 0.59 | 0.77 | 0.76 | 0.76 | 0.78 | 0.80 | 0.82 | 0.84 | 0.86 | 0.85 | 0.83 | 0.77 | 0.73 | 0.68 | 0.62 | 0.63 | 0.66 | 0.71 | 0.77 | 0.77 | 0.78 | 0.79 | 0.77 | 0.79 | 0.79 | 0.78 | 0.78 | 0.75 | 0.74 | 0.72 | 0.71 | 0.68 | 0.66 | 0.67 | 0.67 | 0.67 |
|
Interest Coverage Ratio
|
33.95 | 30.59 | 16.76 | 11.71 | 8.86 | 14.12 | 13.00 | 2.93 | | 5.62 | 11.06 | 2.96 | 2.31 | 9.23 | 10.39 | 17.69 | 17.09 | 19.76 | 18.31 | 17.84 | 16.15 | -5.39 | 1.38 | 15.16 | 23.88 | 13.62 | 14.80 | 17.83 | 17.56 | 16.96 | -0.02 | 24.69 | 25.47 | 32.96 | 35.16 | 30.51 | 36.58 | 12.47 | 13.72 | 9.98 | 6.87 | 15.47 | 26.16 | 33.33 | 40.51 | 36.90 | 34.52 | 47.70 | 37.68 | 66.21 | 30.81 | 31.95 | 22.53 | 18.24 | 19.78 | 18.15 | 21.33 | 15.97 | 13.92 | 13.95 | 20.28 | 18.86 |
|
Debt to Equity
|
| | 0.26 | | 0.26 | 0.31 | 0.28 | 0.41 | 0.37 | 0.35 | 0.57 | 0.61 | 0.49 | | -0.91 | 0.25 | 0.25 | -1.00 | 0.26 | 0.29 | 0.29 | 0.31 | 0.32 | 0.49 | 0.37 | 0.31 | 0.28 | 0.29 | 0.28 | 0.24 | 0.22 | 0.21 | 0.16 | 0.13 | 0.13 | 0.13 | 0.13 | 0.29 | 0.25 | 0.38 | 0.35 | 0.26 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.19 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | 0.19 | 0.17 | 0.16 | 0.16 | 0.17 |
|
Debt Ratio
|
| | 0.15 | | 0.15 | 0.17 | 0.15 | 0.21 | 0.20 | 0.20 | 0.27 | 0.29 | 0.24 | | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.26 | 0.21 | 0.19 | 0.17 | 0.18 | 0.17 | 0.15 | 0.14 | 0.13 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.17 | 0.15 | 0.22 | 0.21 | 0.16 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 |
|
Equity Ratio
|
| | 0.57 | | 0.58 | 0.56 | 0.55 | 0.52 | 0.54 | 0.57 | 0.48 | 0.48 | 0.49 | | -0.17 | 0.64 | 0.64 | -0.16 | 0.63 | 0.62 | 0.62 | 0.60 | 0.58 | 0.53 | 0.58 | 0.60 | 0.61 | 0.62 | 0.62 | 0.64 | 0.64 | 0.65 | 0.67 | 0.68 | 0.69 | 0.67 | 0.68 | 0.61 | 0.63 | 0.58 | 0.60 | 0.63 | 0.68 | 0.69 | 0.70 | 0.70 | 0.70 | 0.70 | 0.67 | 0.67 | 0.68 | 0.69 | 0.69 | 0.69 | 0.71 | 0.71 | 0.72 | 0.67 | 0.69 | 0.70 | 0.70 | 0.69 |
|
Times Interest Earned
|
33.95 | 30.59 | 16.76 | 11.71 | 8.86 | 14.12 | 13.00 | 2.93 | | 5.62 | 11.06 | 2.96 | 2.31 | 9.23 | 10.39 | 17.69 | 17.09 | 19.76 | 18.31 | 17.84 | 16.15 | -5.39 | 1.38 | 15.16 | 23.88 | 13.62 | 14.80 | 17.83 | 17.56 | 16.96 | -0.02 | 24.69 | 25.47 | 32.96 | 35.16 | 30.51 | 36.58 | 12.47 | 13.72 | 9.98 | 6.87 | 15.47 | 26.16 | 33.33 | 40.51 | 36.90 | 34.52 | 47.70 | 37.68 | 66.21 | 30.81 | 31.95 | 22.53 | 18.24 | 19.78 | 18.15 | 21.33 | 15.97 | 13.92 | 13.95 | 20.28 | 18.86 |
|
FCF Payout Ratio
|
| -0.40 | 0.12 | -0.18 | 0.13 | 1.22 | 0.30 | -0.14 | 0.09 | 0.12 | 0.09 | -0.14 | 0.12 | 0.09 | 0.15 | -0.15 | 0.10 | 0.59 | 0.10 | -1.88 | 0.11 | 0.22 | 0.11 | -24.58 | 0.15 | 0.12 | 0.18 | 0.22 | 0.16 | 0.06 | 0.26 | 0.10 | -3.07 | -0.15 | 0.17 | 0.31 | 0.12 | 0.12 | 0.08 | 0.18 | 0.14 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.10 | 0.02 | 0.06 | 0.19 | 0.06 | 0.06 | 0.04 | 0.09 | 0.08 | 0.04 | 0.06 | 0.11 | 0.05 | 0.05 |
|
Enterprise Value
|
-65.23M | -73.03M | -73.31M | -74.16M | -75.06M | -89.17M | -76.41M | -84.44M | -83.04M | -88.62M | -109.57M | -109.43M | -86.04M | -96.73M | -124.37M | -118.97M | -127.23M | -130.88M | -134.51M | -138.33M | -146.79M | -150.75M | -156.93M | -130.96M | -119.91M | -114.43M | -113.81M | -121.82M | -107.81M | -116.15M | -113.57M | -121.38M | -102.86M | -103.75M | -100.93M | -100.71M | -105.58M | -101.20M | -100.82M | -150.96M | -145.98M | -131.74M | -92.90M | -104.25M | -118.42M | -129.00M | -141.60M | -126.78M | -100.10M | -151.24M | -159.91M | -145.81M | -153.97M | -163.39M | -165.70M | -164.75M | -163.49M | -92.80M | -91.34M | -88.69M | -103.35M | -115.43M |
|
Return on Sales
|
0.04% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | -0.05% | 0.02% | 0.03% | 0.03% | 0.04% | 0.01% | -0.01% | 0.02% | -0.07% | 0.05% | 0.00% | 0.08% | 0.07% | 0.06% | 0.19% | -0.05% | -0.15% | 2.03% | 0.15% | 0.04% | 0.08% | 0.08% | 0.09% | 0.09% | -0.12% | 0.10% | 0.06% | 0.09% | 0.14% | 0.10% | 0.10% | 0.02% | 0.09% | 0.04% | 0.06% | 0.10% | 0.12% | 0.09% | 0.01% | -0.52% | 0.07% | 0.14% | 0.09% | 0.08% | 0.11% | 0.13% | 0.09% | 0.10% | 0.11% | 0.09% | 0.11% | 0.14% | 0.08% | 0.11% | 0.14% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.07% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.07% | 0.05% | 0.05% | 0.08% | 0.12% | 0.15% | 0.15% | 0.12% | 0.12% | 0.09% | 0.09% | 0.09% | 0.10% | 0.14% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.06% | 0.07% | 0.08% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.10% | 0.11% | 0.12% | 0.11% |
|
Return on Invested Capital
|
| | | | | 0.07% | 0.06% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | -0.03% | | | 0.04% | 0.07% | 0.21% | 0.27% | 0.10% | 0.14% | 0.12% | 0.04% | 0.04% | 0.02% | 0.05% | 0.12% | 0.12% | 0.10% | 0.11% | 0.04% | 0.05% | 0.04% | 0.04% | 0.13% | 0.13% | 0.14% | 0.12% | 0.10% | 0.08% | 0.06% | 0.08% | 0.08% | 0.10% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% |
|
Return on Assets
|
| | | | | 0.04% | 0.02% | 0.01% | 0.01% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.04% | 0.05% | 0.08% | 0.06% | 0.01% | 0.02% | 0.01% | 0.02% | 0.07% | 0.07% | 0.06% | 0.07% | 0.03% | 0.03% | 0.03% | 0.03% | 0.08% | 0.08% | 0.09% | 0.07% | 0.06% | 0.04% | 0.03% | 0.05% | 0.05% | 0.07% | 0.06% | -0.06% | -0.06% | -0.05% | -0.03% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% |
|
Return on Equity
|
| | | | | 0.07% | 0.03% | 0.02% | 0.02% | 0.01% | 0.04% | 0.04% | 0.02% | | | -0.01% | 0.00% | 0.05% | 0.19% | 0.07% | 0.14% | 0.09% | 0.02% | 0.03% | 0.01% | 0.04% | 0.11% | 0.11% | 0.09% | 0.11% | 0.04% | 0.05% | 0.04% | 0.04% | 0.12% | 0.12% | 0.13% | 0.11% | 0.09% | 0.07% | 0.05% | 0.07% | 0.08% | 0.10% | 0.09% | -0.08% | -0.09% | -0.07% | -0.05% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% |