|
Gross Margin
|
| | 15.95% | -33.14% | 14.73% | 121.26% | 14.08% | 18.09% | 18.96% | 18.12% | 18.35% | 18.26% | 18.64% | 17.33% | 16.35% | 15.88% | 16.72% | 16.59% | 17.72% | 20.51% | 20.21% | 20.44% | 21.11% | 21.50% | 22.83% | 22.43% | 22.00% | 22.18% | 20.70% | 19.58% | 20.63% | 18.88% | 14.77% | 17.31% | 18.29% | 17.18% | 17.86% | 19.42% | | | | | | | | | | |
|
EBT Margin
|
| 11.66% | 5.63% | -13.73% | 4.92% | 40.15% | 4.76% | 7.26% | 7.76% | 6.91% | 7.10% | 8.33% | 7.89% | 6.82% | 6.32% | 5.56% | 7.18% | 6.61% | 7.29% | 8.48% | 9.24% | 7.98% | 9.15% | 9.28% | 10.59% | 9.50% | 9.18% | 9.05% | 8.48% | 7.63% | 8.81% | 8.27% | 2.73% | 5.55% | 5.52% | 2.13% | 3.80% | 5.65% | | | | | | | | | | |
|
EBIT Margin
|
| 11.66% | 6.01% | -12.89% | 5.18% | 53.30% | 4.95% | 7.49% | 7.92% | 7.12% | 7.63% | 8.63% | 8.52% | 7.13% | 6.63% | 6.00% | 6.96% | 6.62% | 7.42% | 8.33% | 9.30% | 8.19% | 9.21% | 9.52% | 10.75% | 9.69% | 9.10% | 9.27% | 8.76% | 7.92% | 8.96% | 8.27% | 2.90% | 5.56% | 5.57% | 2.76% | 3.59% | 5.48% | | | | | | | | | | |
|
EBITDA Margin
|
| 11.66% | 6.01% | -12.89% | 5.18% | 53.30% | 4.95% | 7.49% | 7.92% | 7.12% | 7.63% | 8.63% | 8.52% | 7.13% | 6.63% | 6.00% | 6.96% | 6.62% | 7.42% | 8.33% | 9.30% | 8.19% | 9.21% | 9.52% | 10.75% | 9.69% | 9.10% | 9.27% | 8.76% | 7.92% | 8.96% | 8.27% | 2.90% | 5.56% | 5.57% | 2.76% | 3.59% | 5.48% | | | | | | | | | | |
|
Operating Margin
|
| 11.66% | 6.01% | -12.89% | 5.18% | 53.30% | 4.95% | 7.49% | 7.92% | 7.12% | 7.63% | 8.63% | 8.52% | 7.13% | 6.63% | 6.00% | 6.96% | 6.62% | 7.42% | 8.33% | 9.30% | 8.19% | 9.21% | 9.52% | 10.75% | 9.69% | 9.10% | 9.27% | 8.76% | 7.92% | 8.96% | 8.27% | 2.90% | 5.56% | 5.57% | 2.76% | 3.59% | 5.48% | | | | | | | | | | |
|
Net Margin
|
| 11.66% | 4.69% | -7.64% | 3.02% | 87.69% | 2.98% | 4.52% | 5.09% | 12.61% | 4.43% | 5.26% | 4.61% | 4.39% | 11.58% | 3.70% | 4.40% | 4.06% | 4.69% | 6.23% | 5.86% | 4.90% | 6.20% | 4.66% | 6.59% | 5.94% | 8.33% | 8.04% | 6.27% | 4.93% | -0.88% | 16.22% | 1.34% | 3.81% | 4.08% | -3.95% | -1.80% | -0.41% | | | | | | | | | | |
|
FCF Margin
|
| 3.33% | 6.45% | -22.43% | -8.21% | 69.79% | -1.68% | 9.18% | -4.29% | 13.23% | 3.69% | 6.25% | 2.55% | 8.15% | 1.10% | 8.89% | 2.26% | 10.45% | 3.77% | 3.71% | -2.84% | 10.69% | 2.86% | 11.28% | 3.79% | 10.19% | 6.19% | 8.73% | 0.18% | 6.27% | 11.27% | 5.96% | -3.77% | 9.35% | 0.81% | 7.72% | 1.45% | 6.54% | -14.48% | 13.27% | | | | | | | | |
|
Inventory Average
|
| 29.56M | 27.92M | 27.57M | 31.79M | 34.32M | 33.34M | 34.64M | 40.21M | 41.16M | 40.22M | 40.30M | 40.09M | 43.33M | 44.28M | 42.18M | 41.18M | 39.96M | 38.12M | 40.25M | 44.51M | 46.51M | 47.48M | 47.51M | 47.33M | 47.04M | 46.07M | 48.84M | 53.35M | 52.72M | 52.93M | 54.55M | 54.22M | 52.80M | 53.01M | 28.61M | 24.70M | 49.52M | 52.73M | 50.96M | 44.15M | 44.06M | 52.76M | 56.86M | 57.27M | 61.20M | 68.46M | |
|
Assets Average
|
| 112.50M | 112.89M | 121.96M | 129.68M | 128.22M | 129.29M | 138.09M | 143.94M | 142.80M | 143.12M | 144.25M | 147.90M | 153.67M | 156.46M | 158.81M | 157.58M | 155.19M | 160.76M | 168.33M | 169.09M | 167.91M | 171.25M | 174.35M | 179.25M | 181.24M | 185.09M | 198.34M | 206.77M | 204.47M | 208.94M | 217.41M | 222.55M | 225.08M | 224.39M | 223.15M | 223.40M | 229.88M | 222.83M | 213.61M | 199.84M | 193.68M | 207.38M | 213.03M | 213.16M | 210.79M | 210.45M | |
|
Equity Average
|
| 69.31M | 72.80M | 77.22M | 80.85M | 82.72M | 84.73M | 87.19M | 90.42M | 93.61M | 93.68M | 93.77M | 97.08M | 100.05M | 105.48M | 110.59M | 110.45M | 110.41M | 113.32M | 117.20M | 119.08M | 120.85M | 124.02M | 126.94M | 130.12M | 133.69M | 139.13M | 145.47M | 149.15M | 151.38M | 152.63M | 157.78M | 162.43M | 162.20M | 162.85M | 163.51M | 164.29M | 165.13M | 163.01M | 144.90M | 127.78M | 126.56M | 127.81M | 128.68M | 129.28M | 129.00M | 127.59M | |
|
Invested Capital
|
67.32M | 73.90M | 76.50M | 82.75M | 83.76M | 86.50M | 87.77M | 91.40M | 94.23M | 97.79M | 98.73M | 102.18M | 105.19M | 103.72M | 113.84M | 116.14M | 111.35M | 113.87M | 117.17M | 121.63M | 120.92M | 122.97M | 125.07M | 128.81M | 131.44M | 135.95M | 142.31M | 148.63M | 149.68M | 153.08M | 152.18M | 163.38M | 161.49M | 162.92M | 162.78M | 164.25M | 164.34M | 165.92M | 160.10M | 137.30M | 125.87M | 127.25M | 128.36M | 129.01M | 129.55M | 128.45M | 126.73M | |
|
Asset Utilization Ratio
|
| | | 0.38 | 0.82 | 0.66 | 0.73 | 1.47 | 1.48 | 1.90 | 1.92 | 1.86 | 1.82 | 1.79 | 1.81 | 1.81 | 1.86 | 1.91 | 1.90 | 1.84 | 1.86 | 1.89 | 1.84 | 1.79 | 1.75 | 1.72 | 1.67 | 1.56 | 1.49 | 1.53 | 1.55 | 1.49 | 1.42 | 1.39 | 1.35 | 1.33 | 1.34 | 1.29 | 1.30 | 1.20 | 0.91 | 0.57 | 0.18 | | | | | |
|
Interest Coverage Ratio
|
| | 13.85 | 19.76 | 14.19 | 20.21 | 16.54 | 29.83 | 28.84 | 29.92 | 33.54 | 43.40 | 42.67 | 50.86 | 52.70 | 45.81 | 77.88 | -0.00M | -354.53 | 437.80 | 310.88 | | | | | | | | | 172.68 | 246.58 | 248.62 | 103.75 | 238.00 | | 489.75 | 298.78 | 132.77 | | | | | | | | | | |
|
Debt to Equity
|
0.17 | 0.16 | 0.16 | 0.14 | 0.14 | 0.11 | 0.11 | 0.10 | 0.10 | 0.07 | 0.07 | 0.07 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | | | | 0.05 | | | | 0.03 | | | | 0.02 | | | | | | | 0.29 | | | | | | | | |
|
Debt Ratio
|
0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | | | | 0.04 | | | | 0.02 | | | | 0.02 | | | | | | | 0.17 | | | | | | | | |
|
Equity Ratio
|
0.59 | 0.64 | 0.65 | 0.62 | 0.63 | 0.66 | 0.65 | 0.61 | 0.64 | 0.67 | 0.64 | 0.66 | 0.65 | 0.65 | 0.70 | 0.69 | 0.71 | 0.72 | 0.70 | 0.70 | 0.71 | 0.73 | 0.72 | 0.74 | 0.72 | 0.76 | 0.74 | 0.72 | 0.72 | 0.76 | 0.70 | 0.75 | 0.71 | 0.73 | 0.72 | 0.74 | 0.73 | 0.71 | 0.75 | 0.60 | 0.68 | 0.63 | 0.61 | 0.60 | 0.61 | 0.61 | 0.60 | |
|
Times Interest Earned
|
| | 13.85 | 19.76 | 14.19 | 20.21 | 16.54 | 29.83 | 28.84 | 29.92 | 33.54 | 43.40 | 42.67 | 50.86 | 52.70 | 45.81 | 77.88 | -0.00M | -354.53 | 437.80 | 310.88 | | | | | | | | | 172.68 | 246.58 | 248.62 | 103.75 | 238.00 | | 489.75 | 298.78 | 132.77 | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | -0.13 | 0.04 | 2.76 | 0.08 | 0.27 | 0.09 | 0.77 | 0.09 | 3.20 | 0.08 | 0.24 | 0.25 | -2.49 | 0.09 | 0.39 | 0.10 | 1.13 | 0.11 | 0.21 | 0.15 | 25.06 | 0.20 | 0.12 | 0.24 | -0.42 | 0.16 | 1.98 | 0.23 | 1.14 | 0.26 | -0.13 | 0.26 | 0.13 | 0.12 | -0.41 | -0.54 | -3.55 | -0.28 | -0.11 | -0.26 |
|
Enterprise Value
|
-18.05M | -19.30M | -22.78M | -30.88M | -25.01M | -24.28M | -23.61M | -30.96M | -27.09M | -28.70M | -24.73M | -28.82M | -27.60M | -30.49M | -30.37M | -35.60M | -30.98M | -35.27M | -37.16M | -39.73M | -32.27M | -37.50M | -35.97M | -42.15M | -47.98M | -16.34M | -18.07M | -23.24M | -20.79M | -19.75M | -39.63M | -46.99M | -34.81M | -36.94M | -35.51M | -40.70M | -40.05M | -42.55M | -28.97M | -74.06M | -45.08M | -50.79M | -45.77M | -40.17M | -27.72M | -18.52M | -13.10M | |
|
Return on Sales
|
| 0.12% | 0.05% | -0.08% | 0.03% | 0.88% | 0.03% | 0.05% | 0.05% | 0.13% | 0.04% | 0.05% | 0.05% | 0.04% | 0.12% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.07% | 0.06% | 0.08% | 0.08% | 0.06% | 0.05% | -0.01% | 0.16% | 0.01% | 0.04% | 0.04% | 0.02% | 0.04% | 0.06% | 0.03% | 0.03% | 0.01% | 0.00% | 0.05% | | | | | |
|
Return on Capital Employed
|
| | | | 0.15% | 0.15% | 0.15% | 0.17% | 0.17% | 0.18% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.17% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.20% | 0.21% | 0.21% | 0.20% | 0.17% | 0.16% | 0.17% | 0.16% | 0.12% | 0.11% | 0.09% | 0.07% | 0.07% | 0.07% | | | 0.06% | 0.09% | 0.09% | 0.07% | 0.08% | 0.07% | 0.05% | |
|
Return on Invested Capital
|
| | | | | 0.17% | 0.15% | 0.16% | 0.17% | 0.18% | 0.19% | 0.19% | 0.18% | 0.13% | 0.18% | 0.16% | 0.16% | 0.16% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.16% | 0.15% | 0.15% | 0.10% | 0.14% | 0.11% | 0.10% | 0.12% | | | | | | 0.02% | 0.03% | 0.04% | | 0.04% | 0.05% | 0.04% | |
|
Return on Assets
|
| | | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.13% | 0.13% | 0.12% | 0.08% | 0.12% | 0.11% | 0.11% | 0.11% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.07% | 0.10% | 0.08% | 0.07% | 0.09% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.01% | 0.00% | 0.01% | 0.02% | 0.04% | 0.04% | 0.02% | |
|
Return on Equity
|
| | | 0.11% | 0.13% | 0.16% | 0.15% | 0.15% | 0.17% | 0.18% | 0.19% | 0.20% | 0.19% | 0.13% | 0.17% | 0.16% | 0.16% | 0.16% | 0.11% | 0.13% | 0.14% | 0.14% | 0.15% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.10% | 0.13% | 0.11% | 0.10% | 0.12% | 0.05% | 0.06% | 0.07% | 0.05% | 0.05% | 0.01% | 0.00% | 0.01% | 0.03% | 0.07% | 0.06% | 0.04% | |