|
Gross Margin
|
58.43% | 62.28% | 60.56% | 65.85% | 60.36% | 59.72% | 62.44% | 60.14% | 58.16% | 59.00% | 58.50% | 58.86% | 57.51% | 57.82% | 57.91% | 60.32% | 55.11% | 58.75% | 56.82% | 55.09% | 57.33% | 56.40% | 56.90% | 58.60% | 58.90% | 57.58% | 58.28% | 58.71% | 58.01% | 57.63% | 58.65% | 58.38% | 60.75% | 60.75% | 61.19% | 62.98% | 63.37% | 62.70% | 65.77% | 62.95% | 62.67% | 63.59% | 63.14% | 66.33% | 65.58% | 63.71% | 63.01% | 61.55% | 63.11% | 61.47% | 63.33% | 60.85% | 63.20% | 61.44% | 63.70% | 60.76% | 61.67% | 57.27% | 61.12% | 61.08% | 61.88% | 64.16% |
|
EBT Margin
|
18.50% | 20.82% | 13.59% | 27.81% | 20.13% | 22.20% | 25.39% | 26.46% | 24.77% | 25.68% | 25.80% | 28.64% | 24.44% | 26.55% | 25.93% | 32.05% | 26.11% | 30.01% | 25.38% | 22.01% | 25.85% | 25.69% | 33.25% | 28.73% | 26.94% | 27.04% | 31.74% | 32.96% | 29.79% | 24.78% | 28.96% | 28.91% | 27.91% | 27.93% | 31.14% | 31.32% | 30.19% | 30.21% | 34.84% | 33.58% | 27.46% | 34.85% | 28.39% | 32.74% | 32.65% | 33.43% | 32.62% | 29.74% | 29.67% | 28.78% | 25.73% | 24.71% | 26.12% | 26.46% | 30.36% | 23.20% | 23.77% | 20.37% | 24.05% | 23.02% | 1.71% | 18.13% |
|
EBIT Margin
|
18.80% | 21.82% | 14.85% | 28.80% | 20.92% | 22.61% | 26.21% | 27.14% | 25.28% | 26.41% | 26.25% | 28.98% | 24.76% | 26.91% | 26.29% | 32.27% | 26.32% | 30.23% | 25.55% | 22.19% | 26.01% | 25.94% | 29.23% | 28.73% | 26.87% | 27.15% | 31.14% | 32.98% | 29.72% | 24.60% | 28.97% | 28.88% | 27.68% | 30.54% | 30.66% | 34.00% | 32.31% | 31.48% | 36.67% | 33.06% | 29.76% | 35.91% | 29.29% | 33.89% | 33.60% | 34.79% | 33.62% | 30.43% | 30.83% | 29.47% | 32.09% | 24.72% | 25.90% | 26.24% | 30.81% | 24.81% | 25.31% | 22.28% | 25.98% | 25.62% | 4.67% | 22.36% |
|
EBITDA Margin
|
18.80% | 21.82% | 14.85% | 28.80% | 20.92% | 22.61% | 26.21% | 27.14% | 25.28% | 26.41% | 26.25% | 28.98% | 24.76% | 26.91% | 26.29% | 32.27% | 26.32% | 30.23% | 25.55% | 22.19% | 26.01% | 25.94% | 29.23% | 28.73% | 26.87% | 27.15% | 31.14% | 32.98% | 29.72% | 24.60% | 28.97% | 28.88% | 27.68% | 30.54% | 30.66% | 34.00% | 32.31% | 31.48% | 36.67% | 33.06% | 29.76% | 35.91% | 29.29% | 33.89% | 33.60% | 34.79% | 33.62% | 30.43% | 30.83% | 29.47% | 32.09% | 24.72% | 25.90% | 26.24% | 30.81% | 24.81% | 25.31% | 22.28% | 25.98% | 25.62% | 4.67% | 22.36% |
|
Operating Margin
|
18.80% | 21.82% | 14.85% | 28.80% | 20.92% | 22.61% | 26.21% | 27.14% | 25.28% | 26.41% | 26.25% | 28.98% | 24.76% | 26.91% | 26.29% | 32.27% | 26.32% | 30.23% | 25.55% | 22.19% | 26.01% | 25.94% | 29.23% | 28.73% | 26.87% | 27.15% | 31.14% | 32.98% | 29.72% | 24.60% | 28.97% | 28.88% | 27.68% | 30.54% | 30.66% | 34.00% | 32.31% | 31.48% | 36.67% | 33.06% | 29.76% | 35.91% | 29.29% | 33.89% | 33.60% | 34.79% | 33.62% | 30.43% | 30.83% | 29.47% | 32.09% | 24.72% | 25.90% | 26.24% | 30.81% | 24.81% | 25.31% | 22.28% | 25.98% | 25.62% | 4.67% | 22.36% |
|
Net Margin
|
11.74% | 13.38% | 9.87% | 17.46% | 12.72% | 14.27% | 16.39% | 17.18% | 19.09% | 16.73% | 16.83% | 17.95% | 15.36% | 17.02% | 16.43% | 10.49% | 8.45% | 9.63% | 8.17% | 6.59% | 8.27% | 8.18% | 11.22% | 9.86% | 8.72% | 8.74% | 10.09% | 10.77% | 10.11% | 14.34% | 21.80% | 23.55% | 28.37% | 23.30% | 25.46% | 26.04% | 23.53% | 25.01% | 26.66% | 34.72% | 24.75% | 28.61% | 23.62% | 26.03% | 24.55% | 25.57% | 25.15% | 22.21% | 22.32% | 22.02% | 18.30% | 19.09% | 20.11% | 20.76% | 23.49% | 18.01% | 17.63% | 15.88% | 17.77% | 17.25% | -0.31% | 11.91% |
|
FCF Margin
|
| 16.81% | 11.38% | 15.74% | 20.94% | 27.69% | 18.74% | 6.46% | 24.57% | 24.25% | 23.10% | 10.78% | 10.37% | 39.16% | 14.61% | 17.51% | 22.46% | 36.18% | 20.65% | 3.13% | 27.71% | 19.68% | 24.19% | 11.78% | 21.92% | 21.99% | 27.91% | 22.19% | 5.32% | 34.21% | 18.03% | 22.34% | 31.01% | 18.19% | 41.77% | 19.59% | 24.38% | 36.10% | 32.85% | 14.57% | 24.20% | 28.40% | 42.18% | 37.14% | 26.33% | 20.42% | 27.04% | 14.95% | 22.73% | 16.10% | 16.09% | 12.49% | 12.43% | 14.09% | 20.89% | 22.37% | 4.33% | 21.85% | 5.24% | 10.91% | -12.19% | 29.40% |
|
Assets Average
|
| | | | | 100.62M | 100.81M | 102.03M | 104.49M | 107.51M | 104.74M | 101.77M | 104.20M | 107.41M | 110.50M | 113.68M | 119.07M | 124.47M | 128.29M | 128.98M | 129.75M | 130.26M | 128.76M | 123.21M | 117.43M | 117.90M | 119.96M | 123.34M | 125.32M | 126.66M | 128.03M | 129.15M | 116.93M | 105.80M | 108.37M | 106.30M | 104.42M | 105.96M | 109.17M | 113.27M | 116.32M | 122.01M | 130.33M | 140.15M | 149.36M | 154.02M | 156.86M | 155.35M | 144.69M | 135.61M | 132.72M | 132.38M | 133.97M | 126.88M | 121.29M | 121.67M | 120.00M | 125.45M | 132.17M | 133.86M | 138.28M | 138.55M |
|
Equity Average
|
| | | | | 53.03M | 54.53M | 56.98M | 59.73M | 62.57M | 60.41M | 58.34M | 61.59M | 65.39M | 69.65M | 74.54M | 79.70M | 84.19M | 87.03M | 87.80M | 88.77M | 88.14M | 80.41M | 75.20M | 77.91M | 80.44M | 82.02M | 84.19M | 86.70M | 88.34M | 89.44M | 92.70M | 61.09M | 28.48M | 24.61M | 20.91M | 24.35M | 27.47M | 30.93M | 35.09M | 41.44M | 51.15M | 60.52M | 68.78M | 74.81M | 79.75M | 84.23M | 83.41M | 75.06M | 68.19M | 69.90M | 73.35M | 76.21M | 67.81M | 53.41M | 42.95M | 38.57M | 37.41M | 32.95M | 30.48M | 25.50M | 17.82M |
|
Invested Capital
|
| | 48.58M | | 52.54M | 53.51M | 57.41M | 58.41M | 63.16M | 77.14M | 69.18M | 72.06M | 65.64M | 69.78M | 74.01M | 79.59M | 82.08M | 86.31M | 87.75M | 87.84M | 89.69M | 86.59M | 74.22M | 76.17M | 79.66M | 81.22M | 82.81M | 85.57M | 87.83M | 88.84M | 90.04M | 95.36M | 26.82M | 30.14M | 19.08M | 24.49M | 26.97M | 28.98M | 32.89M | 37.30M | 45.57M | 56.73M | 64.31M | 75.21M | 78.34M | 85.11M | 85.34M | 81.49M | 68.62M | 67.77M | 72.03M | 74.67M | 77.75M | 62.87M | 48.95M | 43.95M | 49.20M | 39.62M | 31.28M | 33.17M | 21.33M | 14.31M |
|
Asset Utilization Ratio
|
| | | | | 0.72 | 0.75 | 0.77 | 0.77 | 0.78 | 0.83 | 0.87 | 0.87 | 0.85 | 0.84 | 0.82 | 0.80 | 0.78 | 0.77 | 0.77 | 0.77 | 0.78 | 0.79 | 0.84 | 0.90 | 0.91 | 0.91 | 0.91 | 0.91 | 0.92 | 0.92 | 0.92 | 1.01 | 1.12 | 1.10 | 1.13 | 1.18 | 1.19 | 1.17 | 1.15 | 1.12 | 1.07 | 1.02 | 0.96 | 0.94 | 0.94 | 0.94 | 0.97 | 1.05 | 1.12 | 1.14 | 1.13 | 1.11 | 1.17 | 1.23 | 1.21 | 1.22 | 1.15 | 1.08 | 1.06 | 1.01 | 1.00 |
|
Interest Coverage Ratio
|
28.58 | 25.50 | 14.47 | 33.73 | 24.56 | 27.06 | 33.62 | 42.83 | 37.26 | 42.14 | 46.19 | 61.68 | 54.79 | 66.25 | 68.48 | 103.70 | 81.00 | 94.20 | 93.01 | 92.52 | 111.65 | 125.92 | 160.54 | 94.19 | 194.94 | 193.13 | 276.06 | 369.78 | 367.48 | 395.67 | 618.64 | 0.00M | 17.67 | 16.85 | 17.96 | 18.78 | 19.04 | 20.04 | 25.03 | 24.07 | 20.61 | 26.65 | 22.79 | 27.82 | 28.93 | 31.81 | 32.27 | 36.90 | 36.15 | 38.57 | 42.80 | 37.41 | 48.78 | 62.22 | 43.69 | 14.48 | 15.97 | 11.30 | 13.15 | 9.56 | 1.54 | 5.30 |
|
Debt to Equity
|
| | 0.30 | | 0.25 | 0.24 | 0.26 | 0.20 | 0.22 | 0.20 | 0.35 | 0.20 | 0.18 | 0.16 | 0.14 | 0.13 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | | | | | 1.34 | 1.16 | 1.79 | 1.54 | 1.28 | 1.07 | 0.91 | 0.77 | 0.63 | 0.49 | 0.41 | 0.37 | 0.35 | 0.30 | 0.26 | 0.26 | 0.29 | 0.28 | 0.25 | 0.22 | 0.20 | 0.33 | 0.60 | 0.94 | 0.86 | 1.44 | 1.85 | 2.10 | 3.61 | 5.31 |
|
Debt Ratio
|
| | 0.15 | | 0.13 | 0.13 | 0.14 | 0.12 | 0.13 | 0.12 | 0.20 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | | | | | 0.35 | 0.32 | 0.32 | 0.33 | 0.32 | 0.29 | 0.27 | 0.25 | 0.25 | 0.22 | 0.20 | 0.19 | 0.17 | 0.16 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.12 | 0.11 | 0.16 | 0.24 | 0.29 | 0.29 | 0.38 | 0.44 | 0.46 | 0.54 | 0.56 |
|
Equity Ratio
|
| | 0.51 | | 0.52 | 0.53 | 0.55 | 0.56 | 0.58 | 0.59 | 0.57 | 0.58 | 0.60 | 0.61 | 0.65 | 0.66 | 0.67 | 0.68 | 0.68 | 0.68 | 0.68 | 0.67 | 0.58 | 0.64 | 0.68 | 0.68 | 0.69 | 0.68 | 0.71 | 0.69 | 0.71 | 0.73 | 0.26 | 0.28 | 0.18 | 0.22 | 0.25 | 0.27 | 0.30 | 0.32 | 0.39 | 0.45 | 0.48 | 0.50 | 0.50 | 0.53 | 0.54 | 0.53 | 0.50 | 0.50 | 0.55 | 0.56 | 0.58 | 0.48 | 0.40 | 0.31 | 0.34 | 0.26 | 0.24 | 0.22 | 0.15 | 0.11 |
|
Times Interest Earned
|
28.58 | 25.50 | 14.47 | 33.73 | 24.56 | 27.06 | 33.62 | 42.83 | 37.26 | 42.14 | 46.19 | 61.68 | 54.79 | 66.25 | 68.48 | 103.70 | 81.00 | 94.20 | 93.01 | 92.52 | 111.65 | 125.92 | 160.54 | 94.19 | 194.94 | 193.13 | 276.06 | 369.78 | 367.48 | 395.67 | 618.64 | 0.00M | 17.67 | 16.85 | 17.96 | 18.78 | 19.04 | 20.04 | 25.03 | 24.07 | 20.61 | 26.65 | 22.79 | 27.82 | 28.93 | 31.81 | 32.27 | 36.90 | 36.15 | 38.57 | 42.80 | 37.41 | 48.78 | 62.22 | 43.69 | 14.48 | 15.97 | 11.30 | 13.15 | 9.56 | 1.54 | 5.30 |
|
FCF Payout Ratio
|
| 0.47 | 0.70 | 0.47 | 0.39 | 0.29 | 0.41 | 1.22 | 0.35 | 0.34 | 2.37 | 0.80 | | | | | | | | 3.06 | 0.37 | 0.51 | 0.39 | 5.62 | 0.59 | 0.57 | 0.43 | 0.63 | 2.79 | 0.43 | 0.78 | 0.61 | 0.49 | 0.77 | 0.33 | 2.78 | 0.62 | 0.40 | 0.44 | 1.06 | 0.70 | | | | | 0.40 | 0.29 | 0.53 | 0.71 | 0.98 | 0.97 | 0.65 | 0.66 | 5.15 | 0.37 | 0.37 | 1.89 | 0.37 | 1.46 | 0.76 | -0.66 | 0.27 |
|
Enterprise Value
|
-7.24M | -3.19M | -3.52M | -3.32M | -4.46M | -6.22M | -8.08M | -7.87M | -11.17M | -15.03M | -8.29M | -9.23M | -10.80M | -18.93M | -22.09M | -26.45M | -31.54M | -39.06M | -40.04M | -37.01M | -40.55M | -37.58M | -42.15M | -25.37M | -27.19M | -28.88M | -33.02M | -34.66M | -31.63M | -35.75M | -34.73M | -35.48M | -6.70M | -7.27M | -12.99M | -2.64M | -4.02M | -8.36M | -13.52M | -10.02M | -11.96M | -21.86M | -34.69M | -43.45M | -48.90M | -52.48M | -54.36M | -47.29M | -32.97M | -28.39M | -25.03M | -23.72M | -22.50M | -3.83M | -6.65M | -1.70M | -0.48M | -3.46M | -4.23M | -2.50M | -5.27M | -2.22M |
|
Return on Sales
|
0.12% | 0.13% | 0.10% | 0.17% | 0.13% | 0.14% | 0.16% | 0.17% | 0.19% | 0.17% | 0.17% | 0.18% | 0.15% | 0.17% | 0.16% | 0.21% | 0.17% | 0.19% | 0.16% | 0.13% | 0.17% | 0.16% | 0.22% | 0.20% | 0.17% | 0.17% | 0.20% | 0.22% | 0.20% | 0.14% | 0.22% | 0.24% | 0.28% | 0.23% | 0.25% | 0.26% | 0.24% | 0.25% | 0.27% | 0.35% | 0.25% | 0.29% | 0.24% | 0.26% | 0.25% | 0.26% | 0.25% | 0.22% | 0.22% | 0.22% | 0.18% | 0.19% | 0.20% | 0.21% | 0.23% | 0.18% | 0.18% | 0.16% | 0.18% | 0.17% | 0.00% | 0.12% |
|
Return on Capital Employed
|
| | | | | 0.22% | 0.25% | 0.25% | 0.26% | 0.31% | 0.33% | 0.36% | 0.30% | 0.30% | 0.29% | 0.29% | 0.29% | 0.29% | 0.28% | 0.25% | 0.26% | 0.25% | 0.31% | 0.32% | 0.33% | 0.35% | 0.35% | 0.37% | 0.37% | 0.37% | 0.36% | 0.33% | 0.39% | 0.49% | 0.58% | 0.55% | 0.59% | 0.60% | 0.61% | 0.59% | 0.51% | 0.49% | 0.43% | 0.42% | 0.42% | 0.41% | 0.43% | 0.44% | 0.47% | 0.50% | 0.47% | 0.46% | 0.42% | 0.47% | 0.47% | 0.55% | 0.53% | 0.46% | 0.37% | 0.36% | 0.27% | 0.28% |
|
Return on Invested Capital
|
| | | | | 0.20% | 0.22% | 0.21% | 0.23% | 0.21% | 0.21% | 0.23% | 0.22% | 0.23% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.19% | 0.18% | 0.18% | 0.21% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.26% | 0.25% | 0.26% | 0.26% | 0.42% | 1.03% | 1.24% | 1.48% | 1.25% | 1.18% | 1.11% | 1.06% | 0.91% | 0.76% | 0.63% | 0.52% | 0.48% | 0.46% | 0.45% | 0.45% | 0.50% | 0.53% | 0.50% | 0.45% | 0.41% | 0.44% | 0.56% | 0.66% | 0.65% | 0.65% | 0.75% | 0.82% | 0.75% | 1.08% |
|
Return on Assets
|
| | | | | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.14% | 0.16% | 0.17% | 0.18% | 0.17% | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.22% | 0.27% | 0.28% | 0.29% | 0.29% | 0.30% | 0.30% | 0.32% | 0.31% | 0.31% | 0.29% | 0.25% | 0.24% | 0.23% | 0.24% | 0.24% | 0.25% | 0.26% | 0.24% | 0.23% | 0.22% | 0.23% | 0.26% | 0.25% | 0.24% | 0.22% | 0.19% | 0.18% | 0.13% | 0.12% |
|
Return on Equity
|
| | | | | 0.19% | 0.21% | 0.21% | 0.23% | 0.23% | 0.25% | 0.27% | 0.25% | 0.24% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.18% | 0.18% | 0.18% | 0.22% | 0.26% | 0.26% | 0.26% | 0.25% | 0.26% | 0.26% | 0.25% | 0.26% | 0.26% | 0.42% | 1.01% | 1.22% | 1.48% | 1.25% | 1.15% | 1.05% | 1.02% | 0.88% | 0.74% | 0.62% | 0.51% | 0.48% | 0.45% | 0.44% | 0.44% | 0.48% | 0.51% | 0.46% | 0.42% | 0.39% | 0.43% | 0.58% | 0.71% | 0.76% | 0.73% | 0.75% | 0.79% | 0.70% | 0.92% |