|
Gross Margin
|
| 22.95% | 24.92% | 32.02% | 35.63% | 35.59% | | 39.33% | 39.57% | 39.12% | 43.64% | 40.20% | 40.27% | 39.73% | 36.98% | 40.16% | 41.95% | 39.73% | 39.64% | 42.36% | 42.19% | 40.52% | 39.74% | 39.34% | 39.63% | 38.51% | 35.66% | 38.29% | 37.30% | 34.36% | 34.72% | 40.31% | 43.19% | 41.24% | 34.29% | 38.65% | 37.02% | 38.09% | 38.15% | 38.48% | 39.09% | 37.76% | 37.66% | 40.04% | 37.49% | 38.28% | 34.77% | 36.79% | 36.77% | 36.26% | | 34.76% | 34.05% | 33.45% | 32.30% | 33.30% | 33.30% | 29.64% | 28.54% | 31.70% | 32.11% | 31.11% | 30.08% | 30.64% | 31.76% | 33.14% |
|
EBT Margin
|
| 2.44% | 5.97% | 16.29% | 23.76% | 22.09% | | 28.43% | 28.43% | 32.02% | 36.44% | 28.48% | 29.57% | 27.84% | 22.33% | 27.72% | 31.40% | 25.92% | 25.91% | 29.83% | 30.18% | 27.27% | 28.05% | 28.24% | 25.87% | 26.11% | 16.61% | 23.90% | 20.85% | 16.71% | 9.13% | 18.61% | 12.21% | 18.16% | 6.56% | 16.33% | 6.77% | 10.49% | 12.28% | 14.34% | 15.24% | 11.20% | 13.39% | -10.05% | 11.35% | 13.34% | 4.72% | 14.35% | 16.68% | 16.69% | | 16.34% | 16.05% | 12.89% | 8.72% | 8.44% | 9.58% | 2.48% | 2.28% | 5.66% | 8.00% | 6.84% | 4.23% | 4.86% | 7.01% | 5.81% |
|
EBIT Margin
|
| 1.81% | 5.69% | 15.71% | 23.29% | 21.49% | | 27.44% | 28.09% | 29.22% | 34.63% | 27.62% | 28.87% | 27.03% | 21.94% | 27.29% | 30.04% | 26.48% | 25.29% | 29.44% | 30.10% | 26.60% | 26.15% | 25.94% | 26.06% | 22.98% | 17.32% | 23.29% | 20.56% | 16.01% | 9.80% | 19.40% | 23.17% | 19.77% | 9.04% | 17.73% | 12.49% | 14.17% | 15.90% | 17.59% | 18.33% | 13.86% | 14.91% | -7.75% | 14.00% | 14.96% | 6.86% | 16.89% | 18.83% | 18.25% | | 17.84% | 17.79% | 14.82% | 10.56% | 11.63% | 12.96% | 6.85% | 6.15% | 9.58% | 11.82% | 11.41% | 7.41% | 8.70% | 10.31% | 0.59% |
|
EBITDA Margin
|
| 1.81% | 5.69% | 15.71% | 23.29% | 21.49% | | 27.44% | 28.09% | 29.22% | 34.63% | 27.62% | 28.87% | 27.03% | 21.94% | 27.29% | 30.04% | 26.48% | 25.29% | 29.44% | 30.10% | 26.60% | 26.15% | 25.94% | 26.06% | 22.98% | 17.32% | 23.29% | 20.56% | 16.01% | 9.80% | 19.40% | 23.17% | 19.77% | 9.04% | 17.73% | 12.49% | 14.17% | 15.90% | 17.59% | 18.33% | 13.86% | 14.91% | -7.75% | 14.00% | 14.96% | 6.86% | 16.89% | 18.83% | 18.25% | | 17.84% | 17.79% | 14.82% | 10.56% | 11.63% | 12.96% | 6.85% | 6.15% | 9.58% | 11.82% | 11.41% | 7.41% | 8.70% | 10.31% | 0.59% |
|
Operating Margin
|
| 1.81% | 5.69% | 15.71% | 23.29% | 21.49% | | 27.44% | 28.09% | 29.22% | 34.63% | 27.62% | 28.87% | 27.03% | 21.94% | 27.29% | 30.04% | 26.48% | 25.29% | 29.44% | 30.10% | 26.60% | 26.15% | 25.94% | 26.06% | 22.98% | 17.32% | 23.29% | 20.56% | 16.01% | 9.80% | 19.40% | 23.17% | 19.77% | 9.04% | 17.73% | 12.49% | 14.17% | 15.90% | 17.59% | 18.33% | 13.86% | 14.91% | -7.75% | 14.00% | 14.96% | 6.86% | 16.89% | 18.83% | 18.25% | | 17.84% | 17.79% | 14.82% | 10.56% | 11.63% | 12.96% | 6.85% | 6.15% | 9.58% | 11.82% | 11.41% | 7.41% | 8.70% | 10.31% | 0.59% |
|
Net Margin
|
| 2.38% | 4.72% | 10.48% | 15.58% | 14.99% | | 19.27% | 19.06% | 21.48% | 23.67% | 19.22% | 19.72% | 18.10% | 15.48% | 18.75% | 21.13% | 16.76% | 17.01% | 20.04% | 19.96% | 17.95% | 18.84% | 19.08% | 17.12% | 17.51% | 16.61% | 16.09% | 13.76% | 11.03% | 5.36% | 12.55% | 8.15% | 12.84% | -4.76% | 12.24% | 4.99% | 8.54% | 11.27% | 11.17% | 12.00% | 9.27% | 10.12% | -13.30% | 10.82% | 10.59% | 4.72% | 11.03% | 13.74% | 12.43% | | 12.68% | 12.45% | 9.85% | 6.28% | 6.52% | 7.38% | 1.74% | -2.33% | 4.34% | 6.18% | 5.86% | -2.12% | 3.73% | 5.36% | 4.68% |
|
FCF Margin
|
| | | 8.67% | | | | 25.09% | 11.76% | 22.74% | 8.59% | 17.98% | 15.97% | 29.39% | 12.58% | 15.35% | 10.93% | 16.76% | 14.22% | 14.30% | 22.10% | 32.96% | 22.69% | 23.21% | | | | 18.60% | 19.47% | 16.43% | 11.03% | 14.35% | 7.50% | 13.38% | -3.54% | 10.71% | 7.43% | 3.67% | 16.98% | 7.52% | -0.70% | 15.42% | 27.11% | 9.37% | 19.27% | 28.34% | | 4.90% | -2.36% | -3.02% | | 3.78% | 8.98% | 10.42% | 13.11% | 1.50% | 6.85% | 2.98% | 12.87% | 5.80% | 11.73% | 14.81% | 15.77% | 6.60% | 14.87% | 8.44% |
|
Inventory Average
|
| | 0.96M | 0.03M | | | 4.41M | 11.38M | 12.02M | 12.04M | 12.43M | 13.51M | | | | | | 12.61M | 13.32M | 14.16M | 14.59M | 14.18M | 13.87M | 13.79M | 12.96M | 12.09M | 12.40M | 12.89M | 12.52M | 12.42M | 21.27M | 30.96M | 35.20M | 41.00M | 42.53M | 41.20M | 59.08M | 82.86M | 87.21M | 87.44M | 93.04M | 93.26M | 87.27M | 85.96M | 85.84M | 81.30M | 94.01M | 115.07M | 126.04M | 140.25M | 156.89M | 172.94M | 179.58M | 179.30M | 185.66M | 197.00M | 204.05M | 207.20M | 211.90M | 214.50M | 210.10M | 202.75M | 194.65M | 189.90M | 188.45M | 186.30M |
|
Assets Average
|
121.22M | 120.57M | 120.51M | 120.85M | 124.40M | 130.94M | 133.44M | 139.77M | 151.99M | 159.55M | 165.08M | 174.51M | | | | | | 200.00M | 209.25M | 218.87M | 231.76M | 241.87M | 233.63M | 226.46M | 233.75M | 238.78M | 240.88M | 247.46M | 255.02M | 259.08M | 353.14M | 447.29M | 459.54M | 472.94M | 468.18M | 531.79M | 798.08M | 1,000.48M | 1,025.39M | 1,044.98M | 1,053.83M | 1,040.40M | 1,021.35M | 1,007.80M | 997.81M | 1,000.47M | 1,148.08M | 1,304.27M | 1,325.97M | 1,379.19M | 1,416.65M | 1,425.09M | 1,420.27M | 1,412.62M | 1,441.63M | 1,510.25M | 1,583.75M | 1,600.65M | 1,590.50M | 1,587.00M | 1,582.25M | 1,576.30M | 1,538.55M | 1,515.85M | 1,554.00M | 1,568.75M |
|
Equity Average
|
| | | | | | | | | 138.43M | 143.38M | 151.13M | | | | | | 177.44M | 186.91M | 196.79M | 209.18M | 204.51M | 195.53M | 201.08M | 209.06M | 216.57M | 220.56M | 226.42M | 232.79M | 237.17M | 237.91M | 111.32M | -12.14M | -9.66M | 131.93M | 398.87M | 514.24M | 514.95M | 528.64M | 535.64M | 549.38M | 558.35M | 568.04M | 564.64M | 559.20M | 577.29M | 597.81M | 616.54M | 641.81M | 673.40M | 698.72M | 722.32M | 741.33M | 749.23M | 773.17M | 801.75M | 828.05M | 844.75M | 848.30M | 855.60M | 861.55M | 876.00M | 874.95M | 872.80M | 896.45M | 914.80M |
|
Invested Capital
|
| | 107.61M | | | | 115.02M | | 135.38M | 141.48M | 145.28M | 156.99M | | | 155.27M | | 172.47M | 182.40M | 191.43M | 202.16M | 216.21M | 192.81M | 198.26M | 203.91M | 214.22M | 218.93M | 222.19M | 230.66M | 234.92M | 239.42M | 247.16M | -2.99M | 6.37M | 25.06M | 289.77M | 526.02M | 600.98M | 543.98M | 628.75M | 636.86M | 653.30M | 565.39M | 585.26M | 559.00M | 576.98M | 599.62M | 624.03M | 641.12M | 674.01M | 703.81M | 727.10M | 753.78M | 766.18M | 770.33M | 813.90M | 828.80M | 868.00M | 863.80M | 877.80M | 879.80M | 883.70M | 903.10M | 880.40M | 897.30M | 936.20M | 936.40M |
|
Asset Utilization Ratio
|
1.24 | 1.02 | 0.87 | 0.86 | 0.98 | 1.04 | 0.82 | 0.92 | 0.94 | 0.99 | 1.54 | 1.48 | | | | | | 1.00 | 0.98 | 0.96 | 0.93 | 0.92 | 0.97 | 0.99 | 0.93 | 0.88 | 0.83 | 0.80 | 0.76 | 0.74 | 0.56 | 0.51 | 0.58 | 0.65 | 0.73 | 0.67 | 0.51 | 0.45 | 0.50 | 0.53 | 0.54 | 0.55 | 0.54 | 0.53 | 0.51 | 0.50 | 0.46 | 0.46 | 0.53 | 0.58 | 0.46 | 0.48 | 0.50 | 0.49 | 0.61 | 0.57 | 0.53 | 0.52 | 0.53 | 0.53 | 0.52 | 0.52 | 0.52 | 0.52 | 0.50 | 0.51 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64 | -9.80 | -13.39 | -17.02 | 0.49 | 0.03 | 0.58 | 0.54 | 0.52 | 0.48 | 0.46 | 0.42 | 0.37 | 0.38 | 0.36 | 0.31 | 0.45 | 0.43 | 0.39 | 0.43 | 0.37 | 0.35 | 0.33 | 0.38 | 0.35 | 0.45 | 0.28 | 0.28 | 0.26 | 0.26 | 0.24 | 0.22 | 0.19 | 0.19 | 0.18 | 0.17 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34 | 0.30 | 0.30 | 0.31 | 0.29 | 0.03 | 0.29 | 0.28 | 0.26 | 0.25 | 0.24 | 0.23 | 0.21 | 0.21 | 0.20 | 0.18 | 0.21 | 0.20 | 0.19 | 0.21 | 0.18 | 0.18 | 0.17 | 0.20 | 0.19 | 0.23 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 |
|
Equity Ratio
|
| | 0.90 | | | | 0.87 | | 0.87 | 0.87 | 0.87 | 0.87 | | | 0.89 | | 0.88 | 0.89 | 0.90 | 0.90 | 0.90 | 0.79 | 0.89 | 0.89 | 0.90 | 0.91 | 0.92 | 0.91 | 0.92 | 0.92 | 0.53 | -0.03 | -0.02 | -0.02 | 0.59 | 0.87 | 0.51 | 0.52 | 0.51 | 0.52 | 0.53 | 0.55 | 0.57 | 0.56 | 0.57 | 0.59 | 0.47 | 0.48 | 0.49 | 0.49 | 0.50 | 0.51 | 0.53 | 0.53 | 0.54 | 0.52 | 0.53 | 0.53 | 0.54 | 0.54 | 0.55 | 0.56 | 0.57 | 0.58 | 0.58 | 0.59 |
|
FCF Payout Ratio
|
| | | -0.56 | | | 3.84 | 0.27 | 0.24 | 0.19 | 0.28 | 0.55 | 0.26 | 0.16 | 5.66 | 0.30 | 0.39 | 0.29 | 0.34 | 0.58 | 0.18 | 0.13 | 2.32 | 0.19 | | | | 0.37 | 0.24 | 0.33 | 0.44 | 0.25 | 0.36 | 0.21 | -0.82 | 0.23 | 0.28 | 0.57 | 0.14 | 0.26 | -2.87 | 0.14 | 0.08 | 0.24 | 0.13 | 0.08 | | 0.29 | | | 0.18 | 0.32 | 0.13 | 0.14 | 0.11 | 0.94 | 0.19 | 0.48 | 0.12 | 0.24 | 0.12 | 0.10 | 0.11 | 0.23 | 0.09 | 0.16 |
|
Enterprise Value
|
-25.93M | -30.11M | -30.58M | -26.64M | -27.98M | -37.08M | -44.82M | -33.47M | -62.73M | -67.78M | -64.67M | -79.42M | -53.47M | -50.74M | -72.18M | -40.58M | -83.31M | -87.13M | -93.64M | -96.96M | -100.95M | -121.33M | -100.20M | -106.08M | -115.42M | -122.21M | -126.11M | -131.93M | -137.86M | -143.88M | -81.05M | -75.11M | -82.52M | -84.95M | -63.88M | -198.53M | -29.94M | -15.99M | -23.48M | -16.72M | -13.28M | -13.71M | -22.12M | -27.26M | -36.97M | -32.44M | -25.22M | -25.92M | -34.37M | -47.69M | -28.50M | -33.02M | -41.31M | -36.81M | -43.70M | -36.30M | -37.50M | -35.20M | -32.40M | -37.30M | -45.00M | -46.70M | -44.10M | -45.90M | -53.00M | -54.90M |
|
Return on Sales
|
| 0.02% | 0.05% | 0.10% | 0.16% | 0.15% | 0.14% | 0.19% | 0.19% | 0.21% | 0.24% | 0.19% | 0.20% | 0.18% | 0.15% | 0.19% | 0.21% | 0.17% | 0.17% | 0.20% | 0.20% | 0.18% | 0.19% | 0.19% | 0.17% | 0.18% | 0.17% | 0.16% | 0.14% | 0.11% | 0.05% | 0.13% | 0.08% | 0.13% | -0.05% | 0.12% | 0.05% | 0.09% | 0.11% | 0.11% | 0.12% | 0.09% | 0.10% | -0.13% | 0.11% | 0.11% | 0.05% | 0.11% | 0.14% | 0.12% | 0.12% | 0.13% | 0.12% | 0.10% | 0.06% | 0.07% | 0.07% | 0.02% | -0.02% | 0.04% | 0.06% | 0.06% | -0.02% | 0.04% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | 0.19% | | | 0.20% | | 0.29% | 0.34% | 0.37% | 0.52% | 0.50% | | | | | | 0.29% | 0.29% | 0.29% | 0.28% | 0.31% | 0.29% | 0.29% | 0.26% | 0.24% | 0.20% | 0.19% | 0.17% | 0.15% | 0.11% | 0.09% | 0.12% | 0.14% | 0.15% | 0.13% | 0.09% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.06% | 0.05% | 0.05% | 0.03% | 0.07% | 0.09% | 0.10% | | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% |
|
Return on Invested Capital
|
| | | | | | | | | 0.26% | 0.36% | 0.35% | | | | | | 0.20% | 0.20% | 0.20% | 0.19% | 0.20% | 0.22% | 0.20% | 0.18% | 0.17% | | 0.12% | 0.11% | 0.10% | 0.09% | 0.21% | 18.96% | 2.53% | 0.20% | 0.08% | 0.06% | 0.06% | 0.10% | 0.11% | 0.12% | 0.13% | 0.12% | 0.06% | 0.05% | 0.05% | | 0.10% | 0.13% | 0.14% | | 0.14% | 0.15% | 0.14% | 0.13% | 0.11% | 0.09% | 0.08% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.03% |
|
Return on Assets
|
| 0.00% | 0.02% | 0.04% | 0.09% | 0.13% | 0.11% | 0.15% | 0.17% | 0.20% | 0.33% | 0.32% | | | | | | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.19% | 0.19% | 0.17% | 0.16% | 0.15% | 0.13% | 0.12% | 0.11% | 0.06% | 0.06% | 0.05% | 0.07% | 0.05% | 0.05% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.03% | 0.02% | 0.02% | 0.01% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | | | | 0.23% | 0.38% | 0.36% | | | | | | 0.20% | 0.20% | 0.20% | 0.19% | 0.20% | 0.22% | 0.21% | 0.19% | 0.18% | 0.16% | 0.15% | 0.13% | 0.12% | 0.10% | 0.22% | -2.07% | -3.26% | 0.19% | 0.07% | 0.05% | 0.05% | 0.09% | 0.09% | 0.11% | 0.11% | 0.10% | 0.05% | 0.04% | 0.04% | 0.03% | 0.09% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.10% | 0.08% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |