|
Gross Margin
|
13.56% | 15.64% | 13.49% | 13.69% | 16.33% | 21.71% | 23.50% | 24.76% | 20.25% | 23.35% | 23.19% | 22.07% | 21.94% | 23.02% | 22.82% | 21.82% | 22.79% | 22.68% | 21.64% | 21.96% | 19.69% | 20.61% | 20.06% | 20.68% | 17.96% | 20.76% | 21.52% | 21.28% | 20.29% | 17.23% | 22.52% | 22.39% | 20.89% | 20.46% | 20.98% | 23.14% | 22.84% | 21.76% | 21.87% | 20.33% | 21.71% | 20.75% | 20.51% | 23.12% | 22.40% | 25.01% | 26.69% | 25.64% | 24.60% | 27.29% | 26.36% | 25.32% | 24.77% | 23.66% | 23.07% | 23.57% | 21.65% | 22.88% | 24.89% | 22.84% | 23.26% | 24.15% | 23.39% |
|
EBT Margin
|
2.92% | 4.26% | 1.46% | 2.68% | 20.28% | 3.83% | 4.18% | 2.40% | 2.35% | 4.00% | 4.61% | 3.83% | 4.51% | 5.18% | 6.15% | 4.98% | 6.43% | 6.24% | 7.18% | 6.47% | 5.34% | 6.51% | 6.62% | 6.15% | 4.55% | 6.95% | 8.54% | 8.32% | 7.57% | 4.24% | 10.69% | 12.66% | 9.80% | 8.08% | 7.25% | 10.81% | 10.36% | 10.14% | 9.04% | 5.34% | 8.51% | 7.60% | 8.97% | 9.70% | 10.74% | 12.34% | 12.67% | 13.80% | 13.48% | 16.07% | 15.20% | 12.29% | 12.75% | 11.43% | 9.83% | 10.22% | 9.18% | 10.83% | 13.28% | 8.44% | 11.73% | 12.08% | 9.91% |
|
EBIT Margin
|
2.54% | 3.68% | 0.17% | -0.08% | -0.84% | 5.11% | 5.58% | 3.97% | 3.43% | 5.08% | 5.47% | 4.69% | 5.16% | 6.01% | 6.90% | 5.54% | 6.83% | 6.69% | 6.67% | 6.96% | 5.68% | 6.76% | 6.98% | 6.50% | 4.63% | 7.26% | 8.67% | 8.60% | 7.57% | 4.19% | 10.76% | 10.68% | 9.04% | 8.02% | 7.78% | 10.08% | 9.48% | 8.33% | 8.41% | 5.67% | 7.85% | 7.01% | 8.25% | 8.78% | 10.04% | 12.39% | 12.71% | 13.82% | 13.36% | 15.71% | 14.60% | 11.39% | 11.81% | 10.05% | 8.89% | 8.95% | 8.07% | 9.68% | 12.25% | 7.60% | 10.84% | 11.17% | 9.39% |
|
EBITDA Margin
|
2.54% | 3.68% | 0.17% | -0.08% | 20.84% | 2.27% | 5.58% | 3.97% | 1.34% | 2.52% | 2.57% | 2.97% | 2.78% | 3.62% | 4.26% | 3.42% | 4.26% | 3.85% | 4.45% | 4.29% | 3.08% | 4.05% | 4.44% | 4.80% | 2.91% | 5.43% | 6.20% | 5.00% | 5.41% | 3.66% | 9.82% | 8.77% | 7.99% | 6.44% | 5.75% | 8.33% | 8.09% | 7.78% | 7.64% | 4.70% | 6.57% | 5.84% | 6.82% | 8.21% | 8.18% | 10.48% | 18.42% | 10.49% | 10.13% | 12.80% | 11.92% | 9.97% | 9.74% | 9.21% | 8.11% | 8.08% | 7.22% | 8.67% | 10.80% | 7.18% | 9.29% | 9.43% | 7.59% |
|
Operating Margin
|
2.54% | 3.68% | 0.17% | -0.08% | -0.84% | 5.11% | 5.58% | 3.97% | 3.43% | 5.08% | 5.47% | 4.69% | 5.16% | 6.01% | 6.90% | 5.54% | 6.83% | 6.69% | 6.67% | 6.96% | 5.68% | 6.76% | 6.98% | 6.50% | 4.63% | 7.26% | 8.67% | 8.60% | 7.57% | 4.19% | 10.76% | 10.68% | 9.04% | 8.02% | 7.78% | 10.08% | 9.48% | 8.33% | 8.41% | 5.67% | 7.85% | 7.01% | 8.25% | 8.78% | 10.04% | 12.39% | 12.71% | 13.82% | 13.36% | 15.71% | 14.60% | 11.39% | 11.81% | 10.05% | 8.89% | 8.95% | 8.07% | 9.68% | 12.25% | 7.60% | 10.84% | 11.17% | 9.39% |
|
Net Margin
|
1.79% | 2.61% | 0.73% | 4.46% | 20.90% | 2.44% | 2.60% | 2.90% | 1.36% | 2.44% | 2.64% | 2.74% | 2.88% | 3.65% | 4.26% | 3.21% | 4.14% | 3.92% | 4.52% | 4.21% | 3.33% | 4.20% | 4.46% | 3.94% | 2.94% | 4.96% | 6.07% | 5.50% | 5.68% | 3.08% | 9.68% | 9.13% | 7.99% | 6.45% | 5.73% | 8.28% | 8.06% | 7.77% | 7.63% | 4.70% | 6.54% | 5.83% | 6.82% | 8.23% | 8.19% | 9.18% | 17.46% | 10.80% | 10.15% | 12.85% | 11.90% | 9.94% | 9.75% | 9.20% | 8.05% | 8.08% | 7.21% | 8.63% | 10.82% | 7.15% | 9.27% | 9.41% | 7.58% |
|
FCF Margin
|
1.36% | -10.16% | 2.74% | 13.17% | -8.90% | -12.16% | -21.02% | -13.15% | -11.31% | -24.30% | -27.07% | -17.91% | -11.83% | -13.64% | -12.68% | 2.72% | -15.74% | -16.72% | -11.28% | -14.51% | -15.53% | 0.53% | -9.84% | -7.80% | -9.41% | -7.52% | -13.08% | -6.48% | -15.80% | -12.42% | -11.46% | 6.40% | -14.50% | -4.53% | 24.27% | -44.46% | 5.58% | 9.27% | 8.10% | -45.90% | 13.28% | 14.34% | 5.16% | -43.48% | 6.56% | 14.95% | 9.64% | 1.69% | 5.65% | 16.72% | 11.89% | 4.68% | 16.41% | 16.29% | 9.21% | 3.43% | 8.88% | 9.81% | 6.20% | 6.39% | 8.33% | 12.35% | 9.92% |
|
Inventory Average
|
| | | | 37.53M | 61.44M | 63.09M | 62.29M | | | | | 67.15M | 67.39M | 68.40M | 68.63M | 71.66M | 73.58M | 72.70M | 73.58M | 85.97M | 92.83M | 90.36M | 93.25M | 94.80M | 93.69M | 89.61M | 90.25M | 96.47M | 100.30M | 103.69M | 107.51M | 109.79M | 110.97M | 113.46M | 115.81M | 117.37M | 116.87M | 112.67M | 111.84M | 109.97M | 109.13M | 111.25M | 120.93M | 141.08M | 170.66M | 195.35M | 222.14M | 249.35M | 244.34M | 224.71M | 239.30M | 258.57M | 249.23M | 240.56M | 238.99M | 243.09M | 244.43M | 243.66M | 248.00M | 255.38M | 258.25M | 274.48M |
|
Assets Average
|
| | | | 349.12M | 430.71M | 430.45M | 432.67M | | | | | 447.69M | 454.75M | 457.69M | 463.00M | 471.86M | 480.87M | 488.43M | 496.09M | 512.76M | 529.67M | 539.46M | 548.18M | 557.14M | 568.48M | 579.29M | 594.70M | 608.49M | 629.37M | 646.62M | 659.47M | 684.17M | 704.39M | 716.21M | 721.21M | 740.65M | 764.96M | 780.62M | 798.92M | 824.34M | 860.38M | 894.54M | 929.20M | 961.35M | 1,013.65M | 1,084.33M | 1,133.60M | 1,169.39M | 1,224.23M | 1,264.57M | 1,286.22M | 1,330.51M | 1,360.92M | 1,347.69M | 1,340.38M | 1,367.42M | 1,389.44M | 1,391.98M | 1,396.21M | 1,413.13M | 1,434.34M | 1,460.63M |
|
Equity Average
|
| | | | 155.75M | 162.59M | 165.37M | 167.37M | | | | | 178.37M | 229.56M | 282.40M | 287.97M | 293.66M | 301.54M | 309.98M | 316.96M | 322.93M | 330.41M | 339.65M | 348.70M | 355.93M | 364.81M | 377.48M | 389.19M | 399.41M | 408.69M | 424.27M | 446.34M | 466.40M | 485.22M | 501.91M | 519.33M | 539.96M | 561.67M | 584.13M | 601.42M | 615.80M | 632.35M | 651.21M | 672.69M | 691.35M | 716.09M | 769.66M | 818.33M | 841.01M | 890.25M | 942.22M | 965.89M | 999.56M | 1,021.04M | 1,013.98M | 1,021.06M | 1,035.98M | 1,040.26M | 1,049.60M | 1,060.90M | 1,064.71M | 1,075.48M | 1,087.68M |
|
Invested Capital
|
| | | 150.67M | 165.62M | 168.87M | 171.99M | 179.07M | | | 90.89M | 187.06M | 190.54M | 289.25M | 295.07M | 300.62M | 307.04M | 314.25M | 321.46M | 326.74M | 330.85M | 341.97M | 350.23M | 359.49M | 364.38M | 377.34M | 390.07M | 400.82M | 410.56M | 418.92M | 441.33M | 483.15M | 499.92M | 535.72M | 548.67M | 549.11M | 570.48M | 574.88M | 597.12M | 609.83M | 626.21M | 642.81M | 663.88M | 685.49M | 700.89M | 735.38M | 807.01M | 831.24M | 851.56M | 928.93M | 955.50M | 976.29M | 1,022.83M | 1,019.25M | 1,008.70M | 1,033.41M | 1,038.54M | 1,041.98M | 1,057.22M | 1,064.58M | 1,064.83M | 1,086.14M | 1,089.22M |
|
Asset Utilization Ratio
|
| | | | 0.64 | 0.71 | 0.89 | 1.02 | | | | | 1.04 | 1.07 | 1.12 | 1.15 | 1.14 | 1.14 | 1.14 | 1.14 | 1.15 | 1.21 | 1.25 | 1.30 | 1.32 | 1.29 | 1.30 | 1.30 | 1.31 | 1.28 | 1.28 | 1.32 | 1.33 | 1.35 | 1.35 | 1.33 | 1.32 | 1.32 | 1.34 | 1.33 | 1.28 | 1.21 | 1.18 | 1.19 | 1.23 | 1.27 | 1.32 | 1.44 | 1.61 | 1.72 | 1.72 | 1.67 | 1.53 | 1.40 | 1.37 | 1.34 | 1.31 | 1.33 | 1.38 | 1.44 | 1.48 | 1.49 | 1.51 |
|
Interest Coverage Ratio
|
| | | | -0.57 | 3.47 | 3.13 | 2.14 | 2.42 | 3.56 | 4.47 | 3.88 | 5.52 | 6.51 | 7.83 | 6.20 | 8.09 | 8.03 | 8.95 | 8.52 | 9.04 | 13.45 | 10.18 | 10.12 | 7.38 | 12.08 | 16.08 | 16.07 | 14.94 | 8.23 | 19.26 | 23.72 | 22.90 | 20.60 | 19.71 | 39.98 | 51.51 | 74.12 | 46.96 | 66.72 | 102.04 | 93.24 | 134.60 | 157.39 | 202.32 | 219.49 | 262.61 | 554.55 | 488.12 | 389.29 | 338.26 | 180.84 | 211.27 | 176.85 | 47.20 | 132.37 | 428.34 | 393.00 | 412.71 | 262.79 | 368.04 | 555.16 | 416.49 |
|
Debt to Equity
|
| | | | 0.57 | 0.54 | 0.53 | 0.54 | | | | 0.47 | 0.44 | 0.27 | 0.26 | 0.24 | 0.23 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.06 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | 0.22 | 0.21 | 0.21 | 0.21 | | | | 0.19 | 0.18 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.56 | 0.38 | 0.38 | 0.39 | 0.38 | | | | 0.40 | 0.40 | 0.61 | 0.63 | 0.62 | 0.63 | 0.63 | 0.64 | 0.64 | 0.62 | 0.62 | 0.63 | 0.64 | 0.64 | 0.64 | 0.66 | 0.65 | 0.66 | 0.64 | 0.68 | 0.68 | 0.69 | 0.69 | 0.71 | 0.73 | 0.73 | 0.74 | 0.76 | 0.75 | 0.74 | 0.73 | 0.73 | 0.72 | 0.72 | 0.69 | 0.72 | 0.72 | 0.72 | 0.73 | 0.76 | 0.75 | 0.76 | 0.74 | 0.76 | 0.76 | 0.75 | 0.75 | 0.76 | 0.76 | 0.75 | 0.75 | 0.74 |
|
Times Interest Earned
|
| | | | -0.57 | 3.47 | 3.13 | 2.14 | 2.42 | 3.56 | 4.47 | 3.88 | 5.52 | 6.51 | 7.83 | 6.20 | 8.09 | 8.03 | 8.95 | 8.52 | 9.04 | 13.45 | 10.18 | 10.12 | 7.38 | 12.08 | 16.08 | 16.07 | 14.94 | 8.23 | 19.26 | 23.72 | 22.90 | 20.60 | 19.71 | 39.98 | 51.51 | 74.12 | 46.96 | 66.72 | 102.04 | 93.24 | 134.60 | 157.39 | 202.32 | 219.49 | 262.61 | 554.55 | 488.12 | 389.29 | 338.26 | 180.84 | 211.27 | 176.85 | 47.20 | 132.37 | 428.34 | 393.00 | 412.71 | 262.79 | 368.04 | 555.16 | 416.49 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | | | | | | | | |
|
Enterprise Value
|
-75.64M | -70.99M | -49.16M | -40.69M | 42.58M | 42.98M | 44.71M | 40.07M | -47.15M | -46.79M | -42.45M | 37.24M | 26.18M | -67.37M | -66.89M | -81.24M | -82.60M | -90.20M | -101.16M | -103.70M | -78.61M | -100.86M | -103.51M | -107.91M | -111.91M | -125.81M | -131.91M | -156.13M | -141.90M | -150.97M | -153.48M | -198.63M | -191.75M | -208.95M | -203.43M | -199.99M | -213.05M | -203.85M | -230.83M | -256.41M | -286.92M | -328.83M | -344.45M | -341.77M | -349.50M | -242.03M | -287.18M | -263.41M | -253.26M | -348.69M | -391.82M | -285.19M | -365.29M | -391.62M | -369.63M | -370.96M | -379.97M | -388.69M | -378.93M | -376.07M | -362.45M | -391.84M | -241.89M |
|
Return on Sales
|
0.02% | 0.03% | 0.01% | 0.04% | 0.21% | 0.02% | 0.03% | 0.03% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | 0.06% | 0.05% | 0.06% | 0.03% | 0.10% | 0.09% | 0.08% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.17% | 0.11% | 0.10% | 0.13% | 0.12% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.09% | 0.11% | 0.07% | 0.09% | 0.09% | 0.08% |
|
Return on Capital Employed
|
| | | | 0.00% | 0.02% | 0.03% | 0.05% | | | | | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.18% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.12% | 0.12% | 0.11% | 0.13% | 0.14% | 0.18% | 0.20% | 0.24% | 0.29% | 0.32% | 0.32% | 0.30% | 0.26% | 0.22% | 0.18% | 0.17% | 0.15% | 0.15% | 0.17% | 0.17% | 0.19% | 0.20% | 0.19% |
|
Return on Invested Capital
|
| | | | 0.01% | 0.03% | 0.07% | 0.08% | | | | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.12% | 0.13% | 0.13% | 0.14% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.12% | 0.14% | 0.20% | 0.23% | 0.26% | 0.29% | 0.26% | 0.24% | 0.22% | 0.18% | 0.15% | 0.14% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.16% |
|
Return on Assets
|
| | | | 0.07% | 0.06% | 0.07% | 0.07% | | | | | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.09% | 0.10% | 0.15% | 0.17% | 0.19% | 0.22% | 0.20% | 0.19% | 0.17% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% |
|
Return on Equity
|
| | | | 0.15% | 0.16% | 0.17% | 0.18% | | | | | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.12% | 0.14% | 0.15% | 0.16% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.13% | 0.15% | 0.21% | 0.23% | 0.26% | 0.30% | 0.26% | 0.25% | 0.23% | 0.19% | 0.17% | 0.15% | 0.14% | 0.14% | 0.16% | 0.16% | 0.18% | 0.18% | 0.17% |