|
Gross Margin
|
| | 51.21% | 51.30% | 51.77% | 52.25% | 52.17% | 52.63% | 52.51% | 52.81% | 53.90% | 53.36% | 53.90% | 54.04% | 53.85% | 53.76% | 53.49% | 53.59% | 53.65% | 53.36% | 53.23% | 53.83% | 53.68% | 53.48% | 53.73% | 54.86% | 54.68% | 54.42% | 53.94% | 54.05% | 54.61% | 54.23% | 54.80% | 54.78% | 55.05% | 53.97% | 53.52% | 54.17% | 55.48% | 54.24% | 56.17% | 57.02% | 57.10% | 56.60% | 56.84% | 56.44% | 58.99% | 57.90% | 57.09% | 57.01% | 59.08% | 60.54% | 60.81% | 62.36% | 60.34% | 60.45% | 60.21% | 61.92% | 61.18% | 60.82% | 60.29% |
|
EBT Margin
|
| | -0.34% | -0.71% | 0.06% | 3.60% | 2.46% | 2.49% | 3.26% | 5.54% | 7.23% | 4.60% | 7.98% | 8.05% | 5.48% | 4.46% | 6.28% | -2.34% | 5.19% | 4.18% | 5.91% | 6.99% | 3.90% | 4.50% | 5.73% | 7.86% | 4.86% | 4.93% | 4.68% | 6.55% | 4.24% | 4.23% | 5.32% | 5.90% | 2.52% | 4.29% | 3.90% | 3.55% | 1.28% | 16.94% | 11.28% | 12.96% | 10.73% | 11.67% | 12.25% | 12.07% | 10.76% | 11.32% | 11.88% | 11.59% | 6.87% | 7.68% | 10.41% | 8.78% | 1.74% | 3.61% | 3.91% | 5.23% | 2.92% | 2.39% | 3.30% |
|
EBIT Margin
|
| | -0.43% | -0.79% | -0.01% | 3.54% | 2.41% | 2.44% | 3.22% | 5.84% | 7.18% | 4.55% | 7.94% | 8.57% | 5.63% | 4.59% | 6.37% | -2.16% | 5.45% | 4.46% | 6.20% | 7.30% | 4.22% | 4.78% | 5.99% | 8.10% | 5.15% | 5.21% | 4.92% | 6.76% | 4.48% | 4.46% | 5.44% | 6.02% | 2.34% | 4.12% | 3.76% | 3.41% | 1.16% | 17.12% | 11.25% | 12.93% | 10.70% | 11.64% | 12.23% | 12.05% | 10.73% | 11.26% | 11.70% | 11.26% | 6.42% | 7.21% | 9.63% | 7.92% | 0.89% | 2.79% | 3.02% | 4.41% | 2.22% | 1.57% | 2.72% |
|
EBITDA Margin
|
| | -0.43% | -0.79% | -0.01% | 3.54% | 2.41% | 2.44% | 3.22% | 5.84% | 7.18% | 4.55% | 7.94% | 8.57% | 3.42% | 2.80% | 3.98% | 1.32% | 3.22% | 2.61% | 3.67% | 4.28% | 2.41% | 2.77% | 3.49% | 4.99% | 2.99% | 3.15% | 2.89% | 1.19% | 3.18% | 3.14% | 3.98% | 4.80% | 1.94% | 3.15% | 2.92% | 2.55% | 1.03% | 12.43% | 8.41% | 10.30% | 8.23% | 9.16% | 9.33% | 9.18% | 8.12% | 8.59% | 8.96% | 8.97% | 5.50% | 5.72% | 7.78% | 7.01% | 1.30% | 2.48% | 2.80% | 4.51% | 2.08% | 1.49% | 2.43% |
|
Operating Margin
|
| | -0.43% | -0.79% | -0.01% | 3.54% | 2.41% | 2.44% | 3.22% | 5.84% | 7.18% | 4.55% | 7.94% | 8.57% | 5.63% | 4.59% | 6.37% | -2.16% | 5.45% | 4.46% | 6.20% | 7.30% | 4.22% | 4.78% | 5.99% | 8.10% | 5.15% | 5.21% | 4.92% | 6.76% | 4.48% | 4.46% | 5.44% | 6.02% | 2.34% | 4.12% | 3.76% | 3.41% | 1.16% | 17.12% | 11.25% | 12.93% | 10.70% | 11.64% | 12.23% | 12.05% | 10.73% | 11.26% | 11.70% | 11.26% | 6.42% | 7.21% | 9.63% | 7.92% | 0.89% | 2.79% | 3.02% | 4.41% | 2.22% | 1.57% | 2.72% |
|
Net Margin
|
| | -0.44% | -0.56% | 0.07% | 7.30% | 1.30% | 0.85% | 1.24% | -7.72% | 3.49% | 2.82% | 4.93% | 4.60% | 3.37% | 2.76% | 3.94% | -4.78% | 3.20% | 2.57% | 3.65% | 2.85% | 2.40% | 2.76% | 3.48% | 4.45% | 2.99% | 3.14% | 2.88% | 1.36% | 3.17% | 3.13% | 3.97% | 4.30% | 1.93% | 3.15% | 2.91% | 2.85% | 1.01% | 12.40% | 8.40% | 10.54% | 8.21% | 9.14% | 9.31% | 9.14% | 8.10% | 8.57% | 8.94% | 8.46% | 5.50% | 5.72% | 7.78% | 7.12% | 1.30% | 2.48% | 2.80% | 4.45% | 2.08% | 1.49% | 2.43% |
|
FCF Margin
|
| | 4.96% | 2.46% | 2.88% | -8.39% | 4.58% | 0.15% | 11.84% | -0.55% | 0.76% | 0.78% | 11.19% | 5.80% | 2.16% | 4.25% | 7.87% | -1.14% | 3.58% | -1.74% | 9.40% | 0.82% | -7.06% | 3.00% | 14.10% | 3.75% | 0.29% | 4.60% | 11.42% | -2.49% | 0.08% | 7.07% | 14.27% | 2.23% | 0.88% | 2.82% | 18.56% | 0.31% | -13.41% | 40.19% | 33.32% | 11.04% | 6.28% | 12.74% | 5.47% | 0.83% | 5.64% | -0.28% | 1.21% | 2.32% | 1.97% | -2.31% | 15.11% | 5.29% | -1.77% | 2.72% | 9.16% | 4.94% | 0.01% | 0.91% | 14.57% |
|
Inventory Average
|
| | | | 83.19M | 87.67M | 92.68M | 92.49M | 88.94M | 90.72M | 97.23M | 97.65M | 94.67M | 91.54M | 93.72M | 95.38M | 94.81M | 100.98M | 107.24M | 109.85M | 108.75M | 107.03M | 109.55M | 110.07M | 104.51M | 100.55M | 105.14M | 106.04M | 101.74M | 101.55M | 106.23M | 108.25M | 107.91M | 107.09M | 107.61M | 109.30M | 104.59M | 102.39M | 107.68M | 107.69M | 97.89M | 90.43M | 96.74M | 109.31M | 117.01M | 115.50M | 115.94M | 126.95M | 135.68M | 127.82M | 116.29M | 114.49M | 108.53M | 98.14M | 93.02M | 92.24M | 90.54M | 86.05M | 86.06M | 90.99M | 92.84M |
|
Assets Average
|
| | | | 369.31M | 378.94M | 386.28M | 389.83M | 399.29M | 404.25M | 401.00M | 399.53M | 404.84M | 414.20M | 419.85M | 431.07M | 441.38M | 451.73M | 465.31M | 471.31M | 472.74M | 471.87M | 468.46M | 461.31M | 462.72M | 461.50M | 455.06M | 454.97M | 462.26M | 465.76M | 458.56M | 457.33M | 466.22M | 456.88M | 507.63M | 567.93M | 569.64M | 569.29M | 567.48M | 612.99M | 675.27M | 689.90M | 694.32M | 734.71M | 762.45M | 725.02M | 690.09M | 694.09M | 693.62M | 671.00M | 648.73M | 652.30M | 666.44M | 665.41M | 647.33M | 641.32M | 650.70M | 654.02M | 645.72M | 642.68M | 647.19M |
|
Equity Average
|
| | | | 253.96M | 259.25M | 265.23M | 267.67M | 270.69M | 263.37M | 261.05M | 269.94M | 276.51M | 281.07M | 292.42M | 304.77M | 297.98M | 275.03M | 278.75M | 298.34M | 296.42M | 286.69M | 292.40M | 296.49M | 290.79M | 287.75M | 284.17M | 288.38M | 292.13M | 290.68M | 290.96M | 293.15M | 292.10M | 283.53M | 278.28M | 274.59M | 267.99M | 264.61M | 256.48M | 258.41M | 265.88M | 260.17M | 261.64M | 279.86M | 290.48M | 273.76M | 258.19M | 263.56M | 275.17M | 286.50M | 292.91M | 301.00M | 311.00M | 312.39M | 307.53M | 306.89M | 307.45M | 307.68M | 306.46M | 305.12M | 305.45M |
|
Invested Capital
|
| 251.23M | | 253.49M | 254.43M | 264.85M | 266.38M | 268.95M | 272.42M | 255.19M | 267.79M | 272.09M | 280.92M | 282.18M | 303.61M | 305.92M | 290.03M | 262.42M | 297.46M | 299.22M | 293.61M | 282.81M | 305.04M | 287.94M | 293.64M | 281.87M | 286.47M | 290.29M | 293.97M | 287.39M | 294.52M | 291.78M | 292.42M | 274.63M | 281.93M | 267.26M | 268.72M | 260.50M | 252.45M | 264.38M | 267.38M | 252.97M | 270.31M | 289.41M | 291.54M | 255.97M | 260.40M | 266.73M | 283.61M | 289.40M | 296.41M | 305.58M | 316.42M | 308.37M | 306.69M | 307.10M | 307.80M | 307.56M | 305.36M | 304.87M | 306.03M |
|
Asset Utilization Ratio
|
| | | | 1.23 | 1.64 | 1.63 | 1.64 | 1.64 | 1.66 | 1.73 | 1.78 | 1.81 | 1.80 | 1.77 | 1.73 | 1.70 | 1.70 | 1.67 | 1.68 | 1.70 | 1.71 | 1.72 | 1.77 | 1.77 | 1.78 | 1.82 | 1.82 | 1.79 | 1.76 | 1.79 | 1.79 | 1.77 | 1.79 | 1.59 | 1.41 | 1.40 | 1.41 | 1.40 | 1.16 | 1.07 | 1.08 | 1.16 | 1.29 | 1.30 | 1.40 | 1.47 | 1.47 | 1.49 | 1.56 | 1.59 | 1.51 | 1.40 | 1.30 | 1.27 | 1.24 | 1.15 | 1.11 | 1.12 | 1.12 | 1.15 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00 | 124.65 | 129.54 | 198.37 | 100.98 | 70.85 | 128.85 |
|
Debt to Equity
|
| | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.01 | | | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.01 | | | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.68 | | 0.69 | 0.68 | 0.69 | 0.69 | 0.69 | 0.67 | 0.63 | 0.67 | 0.68 | 0.68 | 0.67 | 0.72 | 0.69 | 0.66 | 0.56 | 0.63 | 0.63 | 0.62 | 0.59 | 0.66 | 0.63 | 0.63 | 0.62 | 0.63 | 0.64 | 0.63 | 0.62 | 0.65 | 0.64 | 0.62 | 0.62 | 0.49 | 0.48 | 0.46 | 0.47 | 0.44 | 0.41 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.38 | 0.41 | 0.45 | 0.46 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.47 | 0.47 | 0.48 | 0.47 | 0.47 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00 | 124.65 | 129.54 | 198.37 | 100.98 | 70.85 | 128.85 |
|
FCF Payout Ratio
|
| | | | | -0.18 | | 3.94 | 0.04 | -23.05 | 0.62 | 0.67 | 0.08 | 0.16 | 0.46 | 0.24 | 1.56 | -0.74 | 0.26 | -0.55 | 0.11 | 1.24 | -0.16 | 0.37 | 0.08 | 2.84 | 4.37 | 0.28 | 0.13 | -0.59 | 22.57 | 0.27 | 0.12 | 5.18 | 2.23 | 0.66 | 0.10 | 5.88 | -0.16 | 0.06 | 0.05 | 1.51 | 0.27 | 0.14 | 0.31 | 17.81 | 0.32 | -6.39 | 1.36 | 3.16 | 1.02 | -1.02 | 0.15 | 1.88 | -1.48 | 1.08 | 0.32 | 0.57 | 191.59 | 3.14 | 0.18 |
|
Enterprise Value
|
-67.08M | -58.05M | -66.12M | -62.02M | -66.48M | -49.59M | -56.70M | -55.72M | -75.03M | -53.55M | -53.87M | -52.26M | -72.08M | -83.19M | -84.51M | -87.84M | -78.66M | -72.73M | -74.15M | -66.70M | -73.29M | -83.38M | -66.47M | -49.77M | -76.32M | -63.48M | -61.49M | -65.86M | -86.90M | -87.61M | -72.09M | -74.64M | -96.27M | -79.81M | -72.95M | -56.09M | -89.53M | -82.40M | -84.57M | -151.06M | -211.85M | -200.06M | -210.12M | -235.34M | -225.67M | -166.15M | -162.34M | -143.45M | -137.23M | -123.13M | -120.17M | -109.14M | -134.30M | -120.64M | -111.82M | -109.94M | -121.16M | -120.03M | -111.94M | -107.36M | -130.50M |
|
Return on Sales
|
| | 0.00% | -0.01% | 0.00% | 0.10% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.05% | 0.05% | 0.03% | 0.03% | 0.04% | -0.05% | 0.03% | 0.03% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.02% | 0.03% | 0.03% | 0.02% | 0.01% | 0.12% | 0.08% | 0.11% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.06% | 0.06% | 0.08% | 0.07% | 0.01% | 0.02% | 0.03% | 0.04% | 0.02% | 0.01% | 0.02% |
|
Return on Capital Employed
|
| | | | | 0.01% | 0.03% | 0.04% | 0.06% | 0.08% | 0.10% | 0.12% | 0.15% | 0.16% | 0.15% | 0.14% | 0.14% | 0.07% | 0.07% | 0.07% | 0.07% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.08% | 0.11% | 0.16% | 0.21% | 0.22% | 0.23% | 0.23% | 0.25% | 0.24% | 0.24% | 0.23% | 0.21% | 0.18% | 0.16% | 0.13% | 0.11% | 0.09% | 0.06% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | | 0.05% | 0.07% | 0.08% | 0.09% | 0.05% | 0.07% | 0.08% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.10% | 0.10% | 0.09% | 0.07% | 0.06% | 0.09% | 0.14% | 0.23% | 0.29% | 0.31% | 0.32% | 0.33% | 0.35% | 0.34% | 0.32% | 0.31% | 0.27% | 0.23% | 0.20% | 0.17% | 0.14% | 0.11% | 0.07% | 0.05% | 0.06% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | 0.00% | 0.04% | 0.05% | 0.06% | 0.06% | 0.03% | 0.05% | 0.05% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.02% | 0.02% | 0.02% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.09% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.07% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | -0.01% | 0.06% | 0.07% | 0.08% | 0.09% | 0.05% | 0.07% | 0.08% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | 0.07% | 0.08% | 0.11% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.10% | 0.14% | 0.23% | 0.29% | 0.31% | 0.32% | 0.33% | 0.35% | 0.34% | 0.33% | 0.31% | 0.28% | 0.24% | 0.21% | 0.18% | 0.15% | 0.13% | 0.09% | 0.06% | 0.07% | 0.06% | 0.06% |