|
Gross Margin
|
23.88% | 25.23% | 29.46% | 25.44% | 26.31% | 24.90% | 21.21% | 25.94% | 24.56% | 23.83% | 21.32% | 22.96% | 24.88% | 24.20% | 23.43% | 25.03% | 24.52% | 25.48% | 23.85% | 24.10% | 23.24% | 22.37% | 21.47% | 22.84% | 24.14% | 24.82% | 25.18% | 24.03% | 27.84% | 28.15% | 26.60% | 27.13% | 26.71% | 26.56% | 25.75% | 24.07% | 26.02% | 25.97% | 27.09% | 25.58% | 25.46% | 25.82% | 25.80% | 25.88% | 26.53% | 25.30% | 23.73% | 24.96% | 23.72% | 26.38% | 25.09% | 28.37% | 30.21% | 28.74% | 31.72% | 30.39% | 31.90% | 31.31% | 30.23% | 30.70% | 31.31% | 29.17% |
|
EBT Margin
|
11.76% | 12.52% | 16.37% | 12.64% | 14.56% | 12.42% | 8.00% | 14.96% | 12.52% | 11.07% | 6.02% | 8.90% | 12.68% | 11.83% | 11.56% | 13.48% | 12.06% | 12.96% | 10.85% | 11.00% | 9.50% | 8.68% | 7.53% | 9.24% | 10.01% | 11.39% | 7.63% | 7.90% | 12.06% | 8.47% | 12.95% | 13.10% | 11.25% | 13.27% | 11.09% | 9.54% | 12.40% | 11.99% | 11.29% | 7.52% | 8.24% | 10.11% | 10.05% | 10.47% | 9.58% | 10.83% | 8.46% | 9.35% | -1.06% | 1.58% | 2.16% | 5.28% | 7.75% | 6.56% | 7.00% | 6.33% | 6.29% | 9.55% | 8.41% | 9.48% | 11.38% | 8.87% |
|
EBIT Margin
|
12.31% | 12.51% | 16.65% | 12.68% | 14.63% | 12.78% | 7.88% | 14.81% | 12.41% | 11.03% | 6.04% | 8.93% | 12.70% | 11.90% | 8.85% | 13.35% | 12.23% | 12.73% | 10.64% | 10.68% | 9.51% | 8.59% | 7.04% | 9.20% | 9.91% | 10.78% | 8.30% | 9.35% | 13.45% | 8.77% | 12.20% | 12.27% | 13.41% | 12.75% | 10.36% | 9.24% | 12.19% | 11.72% | 10.72% | 9.36% | 10.48% | 10.95% | 10.23% | 10.08% | 11.41% | 11.30% | 8.74% | 9.26% | 2.44% | 9.96% | 8.57% | 11.90% | 14.20% | 13.06% | 13.57% | 12.83% | 15.37% | 14.20% | 12.96% | 13.50% | 15.03% | 12.43% |
|
EBITDA Margin
|
12.31% | 12.51% | 16.65% | 12.68% | 14.63% | 12.78% | 7.88% | 14.81% | 12.41% | 11.03% | 6.04% | 8.93% | 12.70% | 11.90% | 8.85% | 13.35% | 12.23% | 12.73% | 10.64% | 10.68% | 9.51% | 8.59% | 7.04% | 9.20% | 9.91% | 10.78% | 8.30% | 9.35% | 13.45% | 8.77% | 12.20% | 12.27% | 13.41% | 12.75% | 10.36% | 9.24% | 12.19% | 11.72% | 10.72% | 9.36% | 10.48% | 10.95% | 10.23% | 10.08% | 11.41% | 11.30% | 8.74% | 9.26% | 2.44% | 9.96% | 8.57% | 11.90% | 14.20% | 13.06% | 13.57% | 12.83% | 15.37% | 14.20% | 12.96% | 13.50% | 15.03% | 12.43% |
|
Operating Margin
|
12.31% | 12.51% | 16.65% | 12.68% | 14.63% | 12.78% | 7.88% | 14.81% | 12.41% | 11.03% | 6.04% | 8.93% | 12.70% | 11.90% | 8.85% | 13.35% | 12.23% | 12.73% | 10.64% | 10.68% | 9.51% | 8.59% | 7.04% | 9.20% | 9.91% | 10.78% | 8.30% | 9.35% | 13.45% | 8.77% | 12.20% | 12.27% | 13.41% | 12.75% | 10.36% | 9.24% | 12.19% | 11.72% | 10.72% | 9.36% | 10.48% | 10.95% | 10.23% | 10.08% | 11.41% | 11.30% | 8.74% | 9.26% | 2.44% | 9.96% | 8.57% | 11.90% | 14.20% | 13.06% | 13.57% | 12.83% | 15.37% | 14.20% | 12.96% | 13.50% | 15.03% | 12.43% |
|
Net Margin
|
7.81% | 8.32% | 11.40% | 8.47% | 9.68% | 8.49% | 5.49% | 9.96% | 8.17% | 7.32% | 4.16% | 6.29% | 8.62% | 7.85% | 7.83% | 9.04% | 8.07% | 8.57% | 6.21% | 7.33% | 6.38% | 5.65% | 4.81% | 6.27% | 6.88% | 7.58% | 5.37% | 5.47% | 8.02% | 6.07% | 1.90% | 9.96% | 9.10% | 10.40% | 9.21% | 7.46% | 9.67% | 9.84% | 7.62% | 5.98% | 6.57% | 8.16% | 8.25% | 8.34% | 7.63% | 8.60% | 6.95% | 7.38% | -0.84% | 1.44% | 0.92% | 4.06% | 6.13% | 5.36% | 5.33% | 4.95% | 4.92% | 7.68% | 5.88% | 7.40% | 8.82% | 6.56% |
|
FCF Margin
|
| 6.05% | 3.91% | 3.66% | -1.81% | 9.26% | 0.21% | 1.63% | -0.75% | 6.03% | 11.01% | 1.43% | 15.38% | 14.73% | -3.52% | -2.68% | 8.52% | 9.76% | -1.35% | 7.62% | 5.63% | 23.60% | -5.65% | 20.06% | 14.00% | 17.03% | -0.04% | 8.21% | 16.74% | 8.44% | 7.31% | 15.03% | -0.17% | 19.48% | 1.33% | 9.97% | 15.53% | 27.53% | 0.96% | 7.35% | 7.79% | 13.21% | 21.81% | 14.40% | 12.63% | 11.12% | -0.25% | 2.63% | -3.73% | 1.95% | -3.80% | 7.59% | 7.26% | 18.01% | 14.11% | 4.29% | 11.46% | 14.27% | 3.22% | 11.03% | 13.87% | 20.71% |
|
Inventory Average
|
| | | | | 68.49M | 72.60M | 75.41M | 81.53M | 83.61M | 86.34M | 91.61M | 88.50M | 82.92M | 85.55M | 89.44M | 88.65M | 90.33M | 93.53M | 95.98M | 95.21M | 88.01M | 82.80M | 80.06M | 76.42M | 75.04M | 71.79M | 68.54M | 67.41M | 70.29M | 74.39M | 77.05M | 79.28M | 80.73M | 84.72M | 86.37M | 82.08M | 76.20M | 74.80M | 76.89M | 80.24M | 82.60M | 82.59M | 80.85M | 80.38M | 81.58M | 83.53M | 87.81M | 95.55M | 103.49M | 108.49M | 113.95M | 116.29M | 109.67M | 103.84M | 102.60M | 101.38M | 101.74M | 100.49M | 99.18M | 98.25M | 96.07M |
|
Assets Average
|
| | | | | 305.78M | 302.57M | 305.62M | 316.46M | 317.48M | 324.88M | 334.81M | 338.61M | 344.22M | 350.65M | 356.72M | 371.72M | 386.40M | 384.03M | 381.86M | 382.45M | 379.95M | 371.01M | 367.76M | 371.65M | 379.67M | 385.08M | 384.55M | 389.88M | 395.06M | 395.84M | 400.07M | 407.83M | 417.18M | 396.05M | 368.81M | 374.97M | 384.01M | 385.09M | 382.55M | 384.63M | 390.17M | 393.94M | 397.82M | 408.80M | 419.15M | 421.32M | 426.04M | 652.81M | 872.56M | 871.83M | 878.92M | 894.33M | 897.51M | 890.87M | 888.86M | 889.21M | 887.27M | 870.97M | 858.16M | 859.82M | 865.85M |
|
Equity Average
|
| | | | | 216.16M | 216.51M | 218.90M | 226.14M | 232.23M | 234.96M | 236.77M | 242.67M | 250.11M | 258.92M | 267.68M | 274.76M | 281.00M | 282.84M | 282.99M | 286.90M | 289.30M | 287.92M | 133.18M | -20.68M | -20.45M | 141.34M | 142.12M | -17.34M | -15.18M | 155.59M | 329.02M | 336.06M | 343.65M | 320.44M | 295.04M | 301.15M | 307.83M | 309.10M | 308.11M | 310.84M | 316.48M | 317.57M | 317.07M | 321.79M | 327.22M | 329.73M | 331.61M | 330.30M | 327.17M | 329.08M | 331.32M | 336.40M | 344.07M | 348.12M | 351.57M | 356.12M | 362.95M | 370.57M | 377.94M | 389.92M | 401.46M |
|
Invested Capital
|
| | 224.83M | | 234.06M | 233.25M | 224.76M | 233.04M | 238.25M | 243.21M | 256.72M | 257.81M | 261.52M | 262.70M | 273.14M | 276.38M | 300.96M | 300.88M | 293.97M | 293.01M | 295.79M | 290.79M | 287.02M | -20.66M | -20.69M | -20.22M | 302.89M | -18.64M | -16.05M | -14.32M | 325.50M | 332.55M | 339.57M | 347.74M | 293.13M | 296.95M | 305.35M | 310.31M | 307.88M | 308.35M | 313.32M | 319.63M | 315.51M | 318.63M | 324.96M | 329.48M | 329.98M | 333.23M | 344.87M | 344.48M | 348.69M | 348.94M | 358.86M | 366.47M | 371.33M | 377.75M | 377.06M | 385.83M | 392.30M | 400.57M | 416.27M | 425.97M |
|
Asset Utilization Ratio
|
| | | | | 1.15 | 1.19 | 1.24 | 1.20 | 1.20 | 1.16 | 1.09 | 1.12 | 1.13 | 1.12 | 1.15 | 1.11 | 1.09 | 1.13 | 1.11 | 1.09 | 1.09 | 1.09 | 1.11 | 1.08 | 1.02 | 0.99 | 0.97 | 0.96 | 0.96 | 0.96 | 0.96 | 0.97 | 0.97 | 1.05 | 1.12 | 1.10 | 1.06 | 1.03 | 1.03 | 0.96 | 0.92 | 0.89 | 0.87 | 0.86 | 0.87 | 0.90 | 0.92 | 0.64 | 0.54 | 0.60 | 0.66 | 0.71 | 0.72 | 0.74 | 0.74 | 0.74 | 0.74 | 0.76 | 0.77 | 0.78 | 0.78 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25 | 2.03 | 1.34 | 1.87 | 2.32 | 2.09 | 2.15 | 2.03 | 2.88 | 3.08 | 3.13 | 3.57 | 4.49 | 3.71 |
|
Debt to Equity
|
| | 0.13 | | 0.09 | 0.07 | 0.05 | 0.04 | 0.04 | 0.03 | 0.09 | 0.08 | 0.06 | 0.04 | 0.03 | 0.02 | 0.08 | 0.06 | 0.04 | 0.03 | 0.02 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32 | 1.31 | 1.32 | 1.32 | 1.26 | 1.18 | 1.16 | 1.13 | 1.10 | 1.04 | 0.98 | 0.92 | 0.85 | 0.80 |
|
Debt Ratio
|
| | 0.09 | | 0.07 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.07 | 0.06 | 0.04 | 0.03 | 0.03 | 0.01 | 0.06 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49 | 0.49 | 0.50 | 0.49 | 0.47 | 0.46 | 0.45 | 0.45 | 0.44 | 0.43 | 0.43 | 0.41 | 0.39 | 0.37 |
|
Equity Ratio
|
| | 0.70 | | 0.70 | 0.71 | 0.72 | 0.71 | 0.72 | 0.75 | 0.70 | 0.71 | 0.72 | 0.73 | 0.74 | 0.76 | 0.72 | 0.73 | 0.74 | 0.74 | 0.76 | 0.76 | 0.79 | -0.06 | -0.06 | -0.05 | 0.79 | -0.05 | -0.04 | -0.04 | 0.82 | 0.82 | 0.83 | 0.82 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.81 | 0.81 | 0.81 | 0.80 | 0.79 | 0.78 | 0.78 | 0.78 | 0.77 | 0.37 | 0.38 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.42 | 0.44 | 0.45 | 0.46 | 0.47 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25 | 2.03 | 1.34 | 1.87 | 2.32 | 2.09 | 2.15 | 2.03 | 2.88 | 3.08 | 3.13 | 3.57 | 4.49 | 3.71 |
|
FCF Payout Ratio
|
| -0.39 | -0.53 | -0.57 | 1.13 | -0.23 | -9.49 | -1.13 | 3.00 | 1.82 | -1.46 | -1.59 | -0.13 | -0.14 | 0.73 | 0.91 | -0.22 | -0.22 | 1.85 | -0.35 | -0.45 | -0.11 | -3.31 | -0.14 | -0.20 | -0.18 | -498.33 | 0.39 | 0.18 | 0.38 | 0.47 | 0.22 | -17.64 | 0.16 | 31.09 | 0.37 | 0.21 | 0.13 | 4.21 | 0.56 | 0.57 | 0.32 | 0.22 | 0.32 | 0.34 | 0.36 | -19.23 | 1.65 | -1.00 | 1.48 | -0.82 | 0.38 | 0.37 | 0.15 | 0.21 | 0.69 | 0.24 | 0.20 | 0.92 | 0.27 | 0.20 | 0.14 |
|
Enterprise Value
|
-37.22M | -40.61M | -34.25M | -31.09M | -27.48M | -27.77M | -21.20M | -21.26M | -17.09M | -15.03M | -20.37M | -16.71M | -27.10M | -33.81M | -31.38M | -22.00M | -29.70M | -32.94M | -24.49M | -27.30M | -25.99M | -33.82M | -23.72M | -40.19M | -49.54M | -63.68M | -57.60M | -60.45M | -66.97M | -75.96M | -79.68M | -88.39M | -83.72M | -101.38M | -46.46M | -50.18M | -62.16M | -85.70M | -80.56M | -82.44M | -85.78M | -93.67M | -108.20M | -116.51M | -124.29M | -131.12M | -125.19M | -122.69M | -16.83M | -10.29M | -6.78M | -12.23M | -12.77M | -20.39M | -30.52M | -28.47M | -35.24M | -42.10M | -24.21M | -21.84M | -26.98M | -42.94M |
|
Return on Sales
|
0.08% | 0.08% | 0.11% | 0.08% | 0.10% | 0.08% | 0.05% | 0.10% | 0.08% | 0.07% | 0.04% | 0.06% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.05% | 0.05% | 0.08% | 0.06% | 0.02% | 0.10% | 0.09% | 0.10% | 0.09% | 0.07% | 0.10% | 0.10% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | -0.01% | 0.01% | 0.01% | 0.04% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.06% | 0.07% | 0.09% | 0.07% |
|
Return on Capital Employed
|
| | | | | 0.20% | 0.17% | 0.19% | 0.18% | 0.16% | 0.16% | 0.13% | 0.14% | 0.14% | 0.14% | 0.16% | 0.16% | 0.16% | 0.17% | 0.15% | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.06% | 0.05% | 0.05% | 0.06% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% |
|
Return on Invested Capital
|
| | | | | 0.14% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.17% | -1.12% | -1.16% | 0.18% | 0.17% | -1.54% | -1.72% | 0.14% | 0.08% | 0.08% | 0.09% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.09% | 0.08% | 0.10% | 0.15% | 0.16% | 0.19% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.16% |
|
Return on Assets
|
| | | | | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | 0.15% | 0.13% | 0.15% | 0.14% | 0.13% | 0.12% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.18% | -1.14% | -1.20% | 0.18% | 0.17% | -1.44% | -1.56% | 0.13% | 0.08% | 0.08% | 0.09% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.03% | 0.03% | 0.06% | 0.08% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.13% | 0.12% |