|
Gross Margin
|
27.08% | 27.61% | 23.25% | 28.64% | 28.96% | 30.78% | 28.68% | 30.33% | 31.20% | 31.67% | 29.56% | 27.71% | 30.74% | 32.76% | 29.90% | 31.31% | 31.60% | 32.00% | 30.53% | 31.71% | 32.33% | 33.44% | 32.31% | 32.09% | 33.42% | 34.41% | 32.49% | 31.58% | 32.39% | 33.04% | 32.09% | 30.71% | 32.76% | 34.32% | 31.81% | 34.83% | 33.85% | 33.39% | 31.34% | 31.82% | 35.15% | 33.55% | 32.03% | 33.34% | 32.95% | 32.38% | 27.75% | 30.93% | 31.84% | 29.93% | 28.90% | | 31.21% | 30.41% |
|
EBT Margin
|
9.84% | 13.13% | 5.01% | 9.36% | 12.93% | 15.55% | 11.71% | 8.32% | 13.36% | 15.11% | 6.06% | 1.81% | 10.42% | 12.79% | 9.74% | 5.49% | 10.49% | 13.79% | 11.58% | 10.61% | 14.70% | 15.66% | 12.62% | 11.46% | 15.00% | 17.36% | 14.01% | 12.99% | 14.51% | 16.40% | 14.07% | 5.24% | 8.95% | 16.67% | 8.00% | 14.94% | 15.55% | 15.42% | 12.20% | 13.36% | 16.22% | 15.67% | 13.01% | 12.79% | 11.94% | 11.71% | 0.27% | -1.43% | 1.45% | 1.40% | -1.22% | | 1.47% | 0.43% |
|
EBIT Margin
|
11.31% | 15.07% | 7.10% | 11.05% | 14.42% | 17.95% | 11.96% | 8.46% | 13.59% | 15.43% | 5.71% | 2.27% | 10.84% | 13.02% | 9.87% | 7.10% | 11.03% | 13.84% | 12.09% | 11.68% | 15.06% | 16.00% | 13.26% | 12.29% | 15.48% | 17.89% | 14.57% | 13.49% | 15.34% | 16.73% | 14.07% | 6.27% | 10.57% | 17.47% | 14.36% | 16.31% | 16.07% | 15.90% | 12.59% | 14.33% | 17.33% | 15.97% | 13.88% | 13.68% | 13.17% | 12.49% | 3.38% | 2.66% | 5.33% | 5.24% | 3.23% | | 4.94% | 4.01% |
|
EBITDA Margin
|
11.31% | 15.07% | 7.10% | 11.05% | 14.42% | 17.95% | 11.96% | 8.46% | 13.59% | 15.43% | 5.71% | 2.27% | 10.84% | 13.02% | 9.87% | 7.10% | 11.03% | 13.84% | 12.09% | 11.68% | 15.06% | 16.00% | 13.26% | 12.29% | 15.48% | 17.89% | 14.57% | 13.49% | 15.34% | 16.73% | 14.07% | 6.27% | 10.57% | 17.47% | 14.36% | 16.31% | 16.07% | 15.90% | 12.59% | 14.33% | 17.33% | 15.97% | 13.88% | 13.68% | 13.17% | 12.49% | 3.38% | 2.66% | 5.33% | 5.24% | 3.23% | | 4.94% | 4.01% |
|
Operating Margin
|
11.31% | 15.07% | 7.10% | 11.05% | 14.42% | 17.95% | 11.96% | 8.46% | 13.59% | 15.43% | 5.71% | 2.27% | 10.84% | 13.02% | 9.87% | 7.10% | 11.03% | 13.84% | 12.09% | 11.68% | 15.06% | 16.00% | 13.26% | 12.29% | 15.48% | 17.89% | 14.57% | 13.49% | 15.34% | 16.73% | 14.07% | 6.27% | 10.57% | 17.47% | 14.36% | 16.31% | 16.07% | 15.90% | 12.59% | 14.33% | 17.33% | 15.97% | 13.88% | 13.68% | 13.17% | 12.49% | 3.38% | 2.66% | 5.33% | 5.24% | 3.23% | | 4.94% | 4.01% |
|
Net Margin
|
7.11% | 7.51% | 3.15% | 6.47% | 8.14% | 12.06% | 7.52% | 5.24% | 13.41% | 11.42% | 3.88% | 1.14% | 6.96% | 9.98% | 7.14% | 4.07% | 8.72% | 12.55% | 8.80% | 9.90% | 11.36% | 12.62% | 2.36% | 16.53% | 12.00% | 14.07% | 12.99% | 11.38% | 12.16% | 14.28% | 14.07% | 4.74% | 7.20% | 14.58% | 7.55% | 13.51% | 13.49% | 12.61% | 11.02% | 12.71% | 13.15% | 12.41% | 12.96% | 10.45% | 9.92% | 10.66% | 1.22% | -1.05% | 1.55% | 1.33% | -0.05% | | 0.72% | -0.18% |
|
FCF Margin
|
| 11.92% | 27.34% | 11.87% | -17.57% | 10.25% | 24.66% | -2.38% | 3.64% | 14.64% | 17.91% | 11.88% | -12.67% | 8.66% | 14.85% | 1.05% | -6.75% | 7.62% | 22.04% | 6.10% | 7.60% | -2.96% | 16.04% | 5.39% | 10.72% | 9.40% | -3.28% | 0.90% | 1.35% | 0.46% | | -25.13% | | | 7.90% | 17.48% | 1.39% | 15.91% | -29.41% | -40.03% | 11.31% | 30.99% | 29.83% | -19.50% | 12.83% | 36.59% | 11.20% | -0.17% | 4.42% | 0.88% | 19.77% | | 6.55% | -0.65% |
|
Inventory Average
|
| | | | | 48.70M | 44.59M | 50.59M | 60.74M | 59.02M | 57.07M | 64.88M | 74.69M | 78.55M | 73.25M | 71.59M | 77.96M | 79.53M | 74.68M | 75.37M | 84.47M | 90.71M | 88.40M | 88.05M | 93.31M | 100.10M | 105.99M | 115.60M | 130.04M | 133.62M | 129.87M | 142.53M | 152.51M | 142.08M | 131.39M | 146.82M | 187.55M | 227.37M | 263.01M | 297.40M | 332.01M | 351.64M | 352.42M | 365.26M | 367.56M | 348.21M | 356.52M | 362.91M | 367.19M | 390.89M | 403.05M | 406.76M | 410.77M | 412.42M |
|
Assets Average
|
| | | | | 171.13M | 162.76M | 190.75M | 230.03M | 232.79M | 243.87M | 261.81M | 281.89M | 302.09M | 291.66M | 280.06M | 300.59M | 321.68M | 330.09M | 340.43M | 356.99M | 372.69M | 400.95M | 424.53M | 434.57M | 464.60M | 484.56M | 513.78M | 561.04M | 590.17M | 604.94M | 839.01M | 1,126.95M | 1,222.87M | 1,273.54M | 1,321.83M | 1,405.54M | 1,483.76M | 1,514.63M | 1,589.87M | 1,691.12M | 1,698.04M | 1,648.10M | 1,721.38M | 1,809.10M | 1,734.06M | 1,958.33M | 2,245.29M | 2,256.95M | 2,276.94M | 2,261.52M | 2,086.64M | 1,951.75M | 1,969.96M |
|
Equity Average
|
| | | | | 63.30M | 89.44M | 95.28M | 105.22M | 118.49M | 126.81M | 127.97M | 131.10M | 139.83M | 148.42M | 151.04M | 154.75M | 166.95M | 179.58M | 192.72M | 207.40M | 222.43M | 232.70M | 245.37M | 264.22M | 285.67M | 310.01M | 330.31M | 354.30M | 382.90M | 409.41M | 425.95M | 531.38M | 658.50M | 701.55M | 740.73M | 783.33M | 827.20M | 872.06M | 921.58M | 975.51M | 1,028.53M | 1,088.26M | 1,142.82M | 1,185.02M | 1,223.55M | 1,231.53M | 1,207.12M | 1,194.44M | 1,196.72M | 1,199.12M | 1,070.54M | 949.31M | 957.34M |
|
Invested Capital
|
| | 88.08M | | 81.75M | 86.59M | 92.29M | 148.28M | 157.53M | 155.57M | 178.81M | 176.42M | 183.66M | 192.46M | 199.42M | 195.55M | 233.17M | 246.81M | 251.62M | 266.28M | 279.17M | 294.53M | 297.89M | 318.06M | 333.31M | 358.21M | 380.63M | 396.06M | 369.18M | 396.62M | 422.20M | 823.93M | 1,024.46M | 1,073.17M | 1,108.76M | 1,149.72M | 1,189.64M | 1,230.65M | 1,272.54M | 1,325.37M | 1,001.93M | 1,055.13M | 1,121.39M | 1,164.25M | 1,205.80M | 1,241.30M | 1,595.29M | 1,562.92M | 1,760.50M | 1,755.49M | 1,753.24M | 1,486.81M | 1,500.50M | 1,492.62M |
|
Asset Utilization Ratio
|
| | | | | 1.54 | 1.68 | 1.44 | 1.26 | 1.28 | 1.26 | 1.22 | 1.17 | 1.14 | 1.26 | 1.35 | 1.28 | 1.20 | 1.22 | 1.26 | 1.25 | 1.25 | 1.19 | 1.18 | 1.23 | 1.26 | 1.28 | 1.27 | 1.22 | 1.22 | 1.24 | 0.92 | 0.68 | 0.67 | 0.70 | 0.75 | 0.81 | 0.82 | 0.86 | 0.88 | 0.87 | 0.90 | 0.97 | 0.94 | 0.89 | 0.89 | 0.75 | 0.62 | 0.60 | 0.60 | 0.62 | 0.51 | 0.56 | 0.56 |
|
Interest Coverage Ratio
|
10.78 | 7.71 | 3.37 | 6.33 | 10.17 | 7.33 | 49.70 | 43.15 | 36.56 | 47.80 | 15.27 | 4.66 | 25.45 | 32.75 | 24.67 | 14.87 | 19.58 | 27.18 | 23.53 | 21.12 | 36.02 | 33.85 | 22.93 | 19.99 | 29.18 | 42.05 | 33.61 | 26.32 | 29.32 | 47.27 | | 6.26 | 6.69 | 19.88 | 5.61 | 15.79 | 32.99 | 29.88 | 23.79 | 27.39 | 41.53 | 24.51 | 21.83 | 15.53 | 11.95 | 11.93 | 1.42 | 0.67 | 1.34 | 1.32 | 0.84 | | 1.29 | 1.09 |
|
Debt to Equity
|
| | 1.98 | | 1.04 | 0.28 | 0.09 | 0.51 | 0.40 | 0.28 | 0.43 | 0.43 | 0.39 | 0.36 | 0.33 | 0.33 | 0.48 | 0.43 | 0.37 | 0.34 | 0.30 | 0.28 | 0.27 | 0.24 | 0.22 | 0.20 | 0.19 | 0.17 | 0.21 | 0.18 | 0.16 | 0.92 | 0.62 | 0.57 | 0.54 | 0.51 | 0.48 | 0.45 | 0.42 | 0.40 | 0.41 | 0.31 | 0.18 | 0.31 | 0.27 | 0.15 | 0.31 | 0.34 | 0.47 | 0.47 | 0.46 | 0.58 | 0.57 | 0.56 |
|
Debt Ratio
|
| | 0.41 | | 0.24 | 0.15 | 0.05 | 0.22 | 0.19 | 0.15 | 0.21 | 0.20 | 0.18 | 0.17 | 0.18 | 0.18 | 0.24 | 0.23 | 0.20 | 0.20 | 0.18 | 0.17 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.10 | 0.13 | 0.12 | 0.11 | 0.37 | 0.33 | 0.31 | 0.30 | 0.29 | 0.26 | 0.25 | 0.25 | 0.23 | 0.24 | 0.19 | 0.12 | 0.20 | 0.18 | 0.11 | 0.17 | 0.18 | 0.25 | 0.24 | 0.25 | 0.28 | 0.28 | 0.27 |
|
Equity Ratio
|
| | 0.21 | | 0.23 | 0.52 | 0.59 | 0.44 | 0.47 | 0.54 | 0.50 | 0.48 | 0.45 | 0.47 | 0.55 | 0.53 | 0.50 | 0.54 | 0.55 | 0.58 | 0.58 | 0.61 | 0.55 | 0.60 | 0.61 | 0.62 | 0.66 | 0.63 | 0.64 | 0.66 | 0.69 | 0.40 | 0.53 | 0.54 | 0.56 | 0.56 | 0.55 | 0.56 | 0.59 | 0.57 | 0.58 | 0.63 | 0.69 | 0.64 | 0.67 | 0.74 | 0.54 | 0.53 | 0.53 | 0.52 | 0.54 | 0.48 | 0.49 | 0.48 |
|
Times Interest Earned
|
10.78 | 7.71 | 3.37 | 6.33 | 10.17 | 7.33 | 49.70 | 43.15 | 36.56 | 47.80 | 15.27 | 4.66 | 25.45 | 32.75 | 24.67 | 14.87 | 19.58 | 27.18 | 23.53 | 21.12 | 36.02 | 33.85 | 22.93 | 19.99 | 29.18 | 42.05 | 33.61 | 26.32 | 29.32 | 47.27 | | 6.26 | 6.69 | 19.88 | 5.61 | 15.79 | 32.99 | 29.88 | 23.79 | 27.39 | 41.53 | 24.51 | 21.83 | 15.53 | 11.95 | 11.93 | 1.42 | 0.67 | 1.34 | 1.32 | 0.84 | | 1.29 | 1.09 |
|
Enterprise Value
|
-0.38M | -0.41M | -0.01M | -0.13M | -0.18M | -3.50M | -1.68M | -2.00M | -1.86M | -1.94M | -4.21M | -7.20M | -6.19M | -5.10M | -6.94M | -9.26M | -10.12M | -15.69M | -35.28M | -42.99M | -43.34M | -36.76M | -22.99M | -8.04M | -8.50M | -17.98M | -13.68M | -23.71M | -24.00M | -16.27M | -28.02M | -59.98M | -192.99M | -278.25M | -245.76M | -291.47M | -274.98M | -319.34M | -179.69M | -68.77M | -108.64M | -153.14M | -145.25M | -91.89M | -105.44M | -90.63M | -83.64M | -69.58M | -82.25M | -89.24M | -71.71M | -68.68M | -81.57M | -65.52M |
|
Return on Sales
|
0.07% | 0.08% | 0.03% | 0.06% | 0.08% | 0.12% | 0.08% | 0.05% | 0.13% | 0.11% | 0.04% | 0.01% | 0.07% | 0.10% | 0.07% | 0.04% | 0.09% | 0.13% | 0.09% | 0.10% | 0.11% | 0.13% | 0.02% | 0.17% | 0.12% | 0.14% | 0.13% | 0.11% | 0.12% | 0.14% | 0.14% | 0.05% | 0.07% | 0.15% | 0.08% | 0.14% | 0.13% | 0.13% | 0.11% | 0.13% | 0.13% | 0.12% | 0.13% | 0.10% | 0.10% | 0.11% | 0.01% | -0.01% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.27% | 0.33% | 0.26% | 0.22% | 0.21% | 0.19% | 0.16% | 0.15% | 0.14% | 0.16% | 0.19% | 0.19% | 0.17% | 0.19% | 0.20% | 0.22% | 0.22% | 0.21% | 0.20% | 0.23% | 0.25% | 0.24% | 0.25% | 0.23% | 0.22% | 0.22% | 0.15% | 0.09% | 0.10% | 0.10% | 0.13% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.18% | 0.17% | 0.14% | 0.13% | 0.09% | 0.06% | 0.04% | 0.03% | 0.03% | | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | | 0.29% | 0.30% | 0.21% | 0.20% | 0.19% | 0.17% | 0.15% | 0.12% | 0.11% | 0.13% | 0.15% | 0.15% | 0.14% | 0.15% | 0.17% | 0.18% | 0.18% | 0.15% | 0.18% | 0.19% | 0.20% | 0.24% | 0.22% | 0.24% | 0.25% | | 0.14% | 0.08% | 0.08% | 0.09% | 0.12% | 0.14% | 0.14% | 0.14% | 0.14% | 0.17% | 0.19% | 0.20% | 0.18% | 0.17% | 0.15% | 0.10% | 0.07% | 0.05% | 0.06% | 0.21% | | 0.05% | 0.04% |
|
Return on Assets
|
| | | | | 0.12% | 0.15% | 0.12% | 0.13% | 0.13% | 0.11% | 0.10% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.13% | 0.11% | 0.13% | 0.14% | 0.15% | 0.18% | 0.16% | 0.15% | 0.16% | 0.16% | 0.11% | 0.07% | 0.07% | 0.06% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.06% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 0.33% | 0.27% | 0.25% | 0.28% | 0.25% | 0.22% | 0.20% | 0.16% | 0.15% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.22% | 0.23% | 0.23% | 0.19% | 0.22% | 0.22% | 0.24% | 0.28% | 0.25% | 0.25% | 0.24% | 0.24% | 0.21% | 0.15% | 0.13% | 0.11% | 0.15% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.19% | 0.17% | 0.16% | 0.14% | 0.10% | 0.06% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% |