|
Gross Margin
|
33.32% | 32.24% | 26.83% | 37.76% | 35.40% | 31.30% | 33.16% | 35.55% | 33.30% | 33.05% | 32.42% | 37.57% | 38.61% | 33.86% | 37.10% | 36.52% | 37.62% | 33.49% | 35.60% | 41.92% | 41.18% | 38.63% | 41.57% | 44.01% | 43.58% | 41.15% | 39.57% | 43.59% | 42.25% | 38.06% | 37.18% | 42.39% | 41.05% | 39.47% | 40.25% | 40.98% | 41.26% | 42.22% | 40.03% | 40.72% | 38.26% | 35.18% | 31.75% | 35.82% | 36.31% | 34.67% | 33.79% | 36.54% | 35.48% | 27.32% | 31.27% | 32.12% | 34.96% | 33.33% | 36.22% | 34.97% | 35.78% | 34.84% | 29.89% | 36.50% | 38.20% | 36.86% |
|
EBT Margin
|
7.32% | 3.71% | 6.94% | 10.47% | 13.76% | 8.37% | 6.33% | 13.54% | 12.27% | 7.56% | 8.61% | 16.30% | 17.19% | 6.69% | 9.33% | 3.09% | 17.18% | 11.63% | 13.24% | 13.88% | 16.10% | 12.67% | 12.78% | 15.00% | 14.42% | -21.70% | 8.41% | 15.56% | 3.12% | 7.73% | -3.33% | 11.36% | 13.60% | 25.66% | 13.20% | 17.00% | 16.42% | 16.70% | 15.36% | 18.20% | 15.78% | 9.34% | 6.58% | 8.35% | -7.92% | 9.04% | 12.29% | 13.35% | 14.01% | 4.26% | 10.92% | 14.25% | 21.72% | 22.02% | 23.89% | 19.48% | 16.72% | 16.78% | 6.73% | 15.72% | 18.17% | 18.72% |
|
EBIT Margin
|
8.08% | 3.76% | 6.96% | 10.49% | 13.95% | 7.63% | 6.36% | 14.54% | 12.10% | 7.23% | 8.33% | 16.02% | 16.92% | 5.95% | 8.45% | 3.84% | 15.29% | 10.08% | 10.02% | 15.38% | 15.90% | 14.75% | 12.90% | 12.23% | 11.79% | -16.40% | 8.00% | 13.05% | 3.00% | 5.03% | -8.86% | 10.35% | 11.53% | 12.77% | 13.45% | 15.47% | 16.14% | 15.33% | 13.83% | 18.07% | 14.41% | 7.95% | 2.95% | 6.51% | -9.32% | 8.12% | 6.74% | 11.72% | 12.12% | 4.94% | 11.22% | 13.78% | 21.43% | 21.55% | 23.32% | 18.43% | 15.43% | 14.62% | 3.80% | 13.68% | 15.73% | 16.41% |
|
EBITDA Margin
|
8.08% | 3.76% | 6.96% | 10.49% | 13.95% | 7.63% | 6.36% | 14.54% | 12.10% | 7.23% | 8.33% | 16.02% | 16.92% | 5.95% | 8.45% | 3.84% | 15.29% | 10.08% | 10.02% | 15.38% | 15.90% | 14.75% | 12.90% | 12.23% | 11.79% | -16.40% | 8.00% | 13.05% | 3.00% | 5.03% | -8.86% | 10.35% | 11.53% | 12.77% | 13.45% | 15.47% | 16.14% | 15.33% | 13.83% | 18.07% | 14.41% | 7.95% | 2.95% | 6.51% | -9.32% | 8.12% | 6.74% | 11.72% | 12.12% | 4.94% | 11.22% | 13.78% | 21.43% | 21.55% | 23.32% | 21.98% | 19.75% | 18.86% | 8.77% | 17.93% | 20.03% | 20.68% |
|
Operating Margin
|
8.08% | 3.76% | 6.96% | 10.49% | 13.95% | 7.63% | 6.36% | 14.54% | 12.10% | 7.23% | 8.33% | 16.02% | 16.92% | 5.95% | 8.45% | 3.84% | 15.29% | 10.08% | 10.02% | 15.38% | 15.90% | 14.75% | 12.90% | 12.23% | 11.79% | -16.40% | 8.00% | 13.05% | 3.00% | 5.03% | -8.86% | 10.35% | 11.53% | 12.77% | 13.45% | 15.47% | 16.14% | 15.33% | 13.83% | 18.07% | 14.41% | 7.95% | 2.95% | 6.51% | -9.32% | 8.12% | 6.74% | 11.72% | 12.12% | 4.94% | 11.22% | 13.78% | 21.43% | 21.55% | 23.32% | 18.43% | 15.43% | 14.62% | 3.80% | 13.68% | 15.73% | 16.41% |
|
Net Margin
|
7.32% | 3.71% | 6.94% | 10.47% | 13.76% | 8.37% | 6.33% | 13.54% | 12.27% | 7.56% | 8.61% | 16.30% | 17.19% | 6.69% | 9.33% | 3.09% | 17.18% | 11.63% | 13.24% | 13.88% | 16.10% | 12.67% | 12.78% | 15.52% | -0.93% | -20.69% | 9.45% | 16.45% | -7.01% | 8.55% | 0.70% | 2.25% | 1.99% | 1.35% | 1.36% | 21.32% | | -3.35% | | -1.53% | -19.67% | -2.14% | -2.99% | -1.83% | -0.91% | -6.57% | -6.20% | -3.11% | -1.99% | -2.02% | -2.95% | -0.79% | -0.47% | -0.47% | -0.73% | -1.18% | 35.74% | -1.51% | -1.00% | -0.39% | -0.25% | -0.11% |
|
FCF Margin
|
| 14.65% | 4.88% | 16.21% | 21.86% | -8.67% | -72.75% | -18.10% | 40.03% | 12.14% | 9.55% | 12.41% | 15.07% | 13.32% | -10.12% | -17.05% | 82.91% | 0.65% | 20.95% | 13.88% | 31.92% | 17.43% | 37.43% | -9.34% | 17.23% | 4.22% | 17.17% | -15.85% | 69.18% | 14.63% | 0.50% | -14.63% | -59.89% | 15.67% | 6.46% | 13.88% | 23.92% | 16.55% | 25.71% | -3.88% | 25.56% | 35.46% | 45.58% | 6.86% | -0.05% | 19.17% | 16.73% | 21.21% | 37.64% | 7.58% | 5.74% | 13.05% | -4.14% | 5.34% | -1.98% | 14.66% | 62.66% | 26.27% | -12.20% | 31.33% | 18.35% | 38.49% |
|
Inventory Average
|
| | | | | 1.46M | 1.48M | 1.53M | 1.53M | 1.50M | 1.64M | 1.71M | 1.62M | 1.46M | 1.35M | 1.38M | 1.45M | 1.56M | 1.66M | 1.76M | 1.78M | 1.76M | 1.83M | 1.90M | 1.94M | 2.04M | 2.20M | 2.88M | 3.25M | 2.67M | 1.94M | 1.66M | 2.22M | 2.62M | 2.39M | 3.10M | 3.87M | 3.40M | 3.16M | 4.78M | 5.68M | 4.42M | 3.49M | 2.77M | 2.41M | 2.52M | 2.53M | 2.80M | 3.33M | 3.81M | 4.89M | 7.41M | 9.47M | 8.88M | 6.98M | 5.11M | 4.37M | 4.25M | 6.44M | 8.06M | 6.68M | 5.39M |
|
Assets Average
|
| | | | | 154.69M | 158.22M | 80.50M | 73.18M | 147.16M | 149.27M | 151.80M | 158.72M | 164.52M | 165.06M | 162.56M | 160.88M | 161.19M | 160.42M | 160.25M | 160.05M | 160.61M | 161.36M | 166.45M | 168.56M | 164.55M | 163.45M | 165.39M | 166.49M | 165.82M | 165.66M | 165.70M | 166.61M | 169.90M | 172.51M | 176.87M | 105.47M | 106.24M | 187.40M | 188.85M | 183.26M | 180.65M | 180.01M | 179.66M | 178.24M | 176.76M | 176.58M | 177.37M | 180.49M | 183.80M | 189.01M | 197.31M | 203.35M | 208.34M | 215.02M | 220.80M | 229.16M | 236.76M | 240.84M | 246.84M | 253.94M | 257.37M |
|
Equity Average
|
| | | | | 130.52M | 130.49M | 131.07M | 132.40M | 133.21M | 134.79M | 137.71M | 140.35M | 141.30M | 141.36M | 141.50M | 142.31M | 143.57M | 144.05M | 144.64M | 145.81M | 146.85M | 147.75M | 152.16M | 156.71M | 155.34M | 153.74M | 154.91M | 155.60M | 155.73M | 156.00M | 156.49M | 157.62M | 160.15M | 162.90M | 166.42M | 170.41M | 172.34M | 175.45M | 174.76M | 170.56M | 169.46M | 169.20M | 168.68M | 167.06M | 165.52M | 165.47M | 166.09M | 166.99M | 166.99M | 167.14M | 168.09M | 171.72M | 178.95M | 187.36M | 194.54M | 204.62M | 213.49M | 215.15M | 217.06M | 220.51M | 224.20M |
|
Invested Capital
|
| | 129.41M | | 131.81M | 132.21M | 154.93M | 140.91M | 134.53M | 135.09M | 143.14M | 140.98M | 143.10M | 142.95M | 146.80M | 141.51M | 153.11M | 153.52M | 153.08M | 153.70M | 154.41M | 154.80M | 155.15M | 162.61M | 157.30M | 153.37M | 154.11M | 155.71M | 155.49M | 155.97M | 156.02M | 156.97M | 158.27M | 162.04M | 163.76M | 169.07M | 171.74M | 172.94M | 177.97M | 171.62M | 169.59M | 169.43M | 169.05M | 168.41M | 165.82M | 165.33M | 165.73M | 166.57M | 167.56M | 166.59M | 167.88M | 168.54M | 175.12M | 183.01M | 192.02M | 197.42M | 212.17M | 215.14M | 215.44M | 218.91M | 222.28M | 226.26M |
|
Asset Utilization Ratio
|
| | | | | 0.34 | 0.35 | 0.72 | 0.81 | 0.42 | 0.44 | 0.43 | 0.41 | 0.40 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.40 | 0.38 | 0.37 | 0.35 | 0.34 | 0.34 | 0.35 | 0.35 | 0.36 | 0.36 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.38 | 0.39 | 0.68 | 0.65 | 0.37 | 0.38 | 0.40 | 0.42 | 0.40 | 0.38 | 0.37 | 0.37 | 0.38 | 0.39 | 0.41 | 0.45 | 0.50 | 0.54 | 0.64 | 0.75 | 0.84 | 0.85 | 0.76 | 0.67 | 0.56 | 0.52 | 0.51 | 0.51 |
|
Interest Coverage Ratio
|
2.57 | 1.12 | 2.09 | 4.16 | 6.02 | 5.72 | 3.13 | 6.34 | 9.49 | 7.80 | 9.93 | 20.02 | 22.45 | 7.83 | 11.77 | 2.12 | 54.47 | 24.33 | 20.39 | 32.44 | 33.91 | 32.36 | 26.48 | 26.79 | 59.82 | -0.00M | 133.33 | 920.38 | 57.68 | 819.88 | 192.13 | 858.60 | 603.82 | 925.16 | 0.00M | | 0.00M | 0.13M | -0.01M | 0.00M | 976.13 | 678.90 | 198.31 | 389.19 | -589.88 | 601.16 | 442.71 | 561.65 | 937.62 | 605.59 | 84.60 | 119.66 | 261.53 | 315.75 | 334.05 | 218.32 | 149.85 | 148.78 | 512.46 | 0.00M | 0.00M | 0.01M |
|
Debt to Equity
|
| | 0.14 | | 0.14 | 0.13 | 0.19 | 0.12 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Debt Ratio
|
| | 0.12 | | 0.11 | 0.11 | 0.15 | 113.22 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| | 0.84 | | 0.85 | 0.84 | 0.81 | 962.41 | 0.91 | 0.90 | 0.90 | 0.91 | 0.86 | 0.86 | 0.86 | 0.89 | 0.88 | 0.90 | 0.90 | 0.91 | 0.91 | 0.91 | 0.92 | 0.91 | 0.95 | 0.94 | 0.94 | 0.93 | 0.94 | 0.94 | 0.94 | 0.95 | 0.95 | 0.94 | 0.95 | 0.93 | 5.78 | 0.95 | 0.93 | 0.92 | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 0.93 | 0.94 | 0.93 | 0.92 | 0.90 | 0.87 | 0.84 | 0.85 | 0.86 | 0.88 | 0.88 | 0.90 | 0.90 | 0.88 | 0.87 | 0.86 | 0.88 |
|
Times Interest Earned
|
2.57 | 1.12 | 2.09 | 4.16 | 6.02 | 5.72 | 3.13 | 6.34 | 9.49 | 7.80 | 9.93 | 20.02 | 22.45 | 7.83 | 11.77 | 2.12 | 54.47 | 24.33 | 20.39 | 32.44 | 33.91 | 32.36 | 26.48 | 26.79 | 59.82 | -0.00M | 133.33 | 920.38 | 57.68 | 819.88 | 192.13 | 858.60 | 603.82 | 925.16 | 0.00M | | 0.00M | 0.13M | -0.01M | 0.00M | 976.13 | 678.90 | 198.31 | 389.19 | -589.88 | 601.16 | 442.71 | 561.65 | 937.62 | 605.59 | 84.60 | 119.66 | 261.53 | 315.75 | 334.05 | 218.32 | 149.85 | 148.78 | 512.46 | 0.00M | 0.00M | 0.01M |
|
FCF Payout Ratio
|
| 0.64 | 1.93 | 0.48 | 0.34 | -0.98 | -0.16 | -0.36 | 0.17 | 0.57 | 0.73 | 0.53 | 0.44 | 0.54 | -0.71 | -0.40 | 0.08 | 11.40 | 0.29 | 0.54 | 0.24 | 0.43 | 0.22 | -0.85 | 0.42 | 1.83 | 0.46 | -0.45 | 0.11 | 0.46 | 18.89 | -0.60 | -0.14 | 0.45 | 1.08 | 0.54 | 0.29 | 0.49 | 0.28 | -1.60 | 0.26 | 0.21 | 0.19 | 1.11 | -165.93 | 0.41 | 0.46 | 0.31 | 0.16 | 0.66 | 0.80 | 0.31 | -0.71 | 0.50 | -1.42 | 0.26 | 0.07 | 0.17 | -0.51 | 0.17 | 0.28 | 0.16 |
|
Enterprise Value
|
-45.35M | -45.47M | -44.53M | -46.13M | -48.89M | -47.08M | -44.56M | -31.89M | -37.41M | -38.24M | -40.54M | -42.38M | -41.22M | -36.93M | -39.61M | -31.56M | -36.73M | -35.77M | -37.78M | -38.71M | -41.99M | -43.36M | -47.28M | -31.20M | -27.23M | -28.35M | -29.05M | -28.08M | -37.45M | -38.17M | -37.39M | -33.93M | -24.13M | -24.09M | -22.55M | -30.46M | -33.62M | -32.04M | -27.88M | -23.81M | -26.28M | -30.16M | -35.69M | -35.20M | -33.43M | -34.99M | -34.77M | -37.34M | -43.52M | -43.41M | -42.61M | -46.51M | -42.96M | -43.95M | -37.62M | -41.01M | -91.37M | -99.65M | -94.00M | -102.34M | -106.60M | -117.73M |
|
Return on Sales
|
0.07% | 0.04% | 0.07% | 0.10% | 0.14% | 0.08% | 0.06% | 0.14% | 0.12% | 0.08% | 0.09% | 0.16% | 0.17% | 0.07% | 0.09% | 0.03% | 0.17% | 0.12% | 0.13% | 0.14% | 0.16% | 0.13% | 0.13% | 0.16% | -0.01% | -0.21% | 0.09% | 0.16% | -0.07% | 0.09% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.21% | 0.06% | -0.03% | 0.04% | -0.02% | -0.20% | -0.02% | -0.03% | -0.02% | -0.01% | -0.07% | -0.06% | -0.03% | -0.02% | -0.02% | -0.03% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.36% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.04% | 0.10% | 0.09% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.02% | 0.01% | 0.02% | 0.01% | 0.03% | 0.01% | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.10% | 0.10% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.04% | 0.06% | 0.07% | 0.10% | 0.15% | 0.19% | 0.20% | 0.17% | 0.14% | 0.08% | 0.07% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05% | 0.05% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.02% | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.05% | 0.04% | 0.05% | 0.06% | 0.09% | 0.13% | 0.16% | 0.17% | 0.14% | 0.12% | 0.07% | 0.06% | 0.06% | 0.07% |
|
Return on Assets
|
| | | | | 0.03% | 0.03% | 0.08% | 0.08% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.03% | 0.02% | 0.00% | -0.03% | -0.02% | -0.03% | -0.03% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.05% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.00% | 0.00% | 0.01% | 0.00% | 0.03% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.02% | 0.02% | 0.02% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.05% | 0.05% | 0.05% | 0.05% | 0.00% | 0.00% |