|
Gross Margin
|
23.47% | 21.84% | 21.44% | 21.54% | 23.84% | 24.17% | 24.60% | 25.43% | 28.06% | 26.62% | 26.33% | 25.21% | 25.97% | 24.37% | 20.59% | 18.73% | 20.85% | 23.56% | 22.14% | 25.52% | 30.46% | 29.16% | 28.91% | 29.06% | 31.11% | 29.34% | 27.46% | 24.45% | 28.47% | 28.53% | 27.23% | 23.82% | 24.21% | 22.04% | 23.75% | 24.83% | 28.03% | 26.70% | 28.04% | 13.00% | 24.68% | 22.40% | 19.63% | 18.95% | 16.76% | 17.87% | 18.23% | 18.76% | 22.64% | 22.64% | 26.05% | 28.34% | 27.81% | 29.28% | 28.22% | 29.04% | 31.87% | 29.46% | 28.59% | 27.82% | 29.46% |
|
EBT Margin
|
6.18% | 4.46% | 4.72% | 6.03% | 2.47% | 7.11% | 4.41% | -0.04% | 9.86% | 4.96% | 6.92% | 6.21% | 6.13% | 7.98% | 1.28% | 1.59% | 4.34% | 6.01% | 2.92% | 8.42% | 11.12% | 7.75% | -1.92% | 4.59% | 4.02% | 8.05% | 5.82% | 4.34% | 5.76% | 7.36% | 5.08% | 4.06% | 1.34% | 3.99% | 9.46% | 5.95% | 5.73% | 8.11% | 7.34% | 11.70% | 6.25% | 6.92% | 2.84% | 1.66% | 0.86% | 2.72% | -4.49% | 6.96% | 6.53% | 4.96% | 9.47% | 12.31% | 11.51% | 13.89% | 9.49% | 10.55% | 15.79% | 13.91% | 12.34% | 12.38% | 14.67% |
|
EBIT Margin
|
6.79% | 5.34% | 5.00% | 7.02% | 3.01% | 8.02% | 4.95% | 0.81% | 10.42% | 5.54% | 7.29% | 6.91% | 6.83% | 8.27% | 1.47% | 2.05% | 4.78% | 6.62% | 2.93% | 8.86% | 11.47% | 8.26% | -1.92% | 5.35% | 4.57% | 8.57% | 5.79% | 4.33% | 6.32% | 7.52% | 5.08% | 4.85% | 1.52% | 4.05% | 3.28% | 6.07% | 5.79% | 8.27% | 7.47% | 14.08% | 6.80% | 5.70% | 2.53% | 2.16% | 0.54% | 2.20% | -4.70% | 6.96% | 6.67% | 7.19% | 13.71% | 11.83% | 11.81% | 14.35% | 9.77% | 11.34% | 16.56% | 14.95% | 12.04% | 12.49% | 14.07% |
|
EBITDA Margin
|
6.79% | 5.34% | 5.00% | 7.02% | 3.01% | 8.02% | 4.95% | 0.81% | 10.42% | 5.54% | 7.29% | 6.91% | 6.83% | 8.27% | 1.47% | 2.05% | 4.78% | 6.62% | 2.93% | 8.86% | 11.47% | 8.26% | -1.92% | 5.35% | 4.57% | 8.57% | 5.79% | 4.33% | 6.32% | 7.52% | 5.08% | 4.85% | 1.52% | 4.05% | 3.28% | 6.07% | 5.79% | 8.27% | 7.47% | 14.08% | 6.80% | 5.70% | 2.53% | 2.16% | 0.54% | 2.20% | -4.70% | 6.96% | 6.67% | 7.19% | 13.71% | 11.83% | 11.81% | 14.35% | 9.77% | 11.34% | 16.56% | 14.95% | 12.04% | 12.49% | 14.07% |
|
Operating Margin
|
6.79% | 5.34% | 5.00% | 7.02% | 3.01% | 8.02% | 4.95% | 0.81% | 10.42% | 5.54% | 7.29% | 6.91% | 6.83% | 8.27% | 1.47% | 2.05% | 4.78% | 6.62% | 2.93% | 8.86% | 11.47% | 8.26% | -1.92% | 5.35% | 4.57% | 8.57% | 5.79% | 4.33% | 6.32% | 7.52% | 5.08% | 4.85% | 1.52% | 4.05% | 3.28% | 6.07% | 5.79% | 8.27% | 7.47% | 14.08% | 6.80% | 5.70% | 2.53% | 2.16% | 0.54% | 2.20% | -4.70% | 6.96% | 6.67% | 7.19% | 13.71% | 11.83% | 11.81% | 14.35% | 9.77% | 11.34% | 16.56% | 14.95% | 12.04% | 12.49% | 14.07% |
|
Net Margin
|
4.48% | 3.11% | 3.35% | 5.01% | 1.80% | 5.38% | 3.16% | -0.18% | 7.25% | 3.51% | 5.07% | 7.41% | 4.54% | 6.18% | 1.07% | 0.71% | 3.21% | 4.33% | 2.12% | 7.73% | 8.00% | 5.85% | -1.39% | 8.10% | 3.02% | 6.52% | 4.96% | 2.01% | 4.58% | -1.59% | 5.53% | 4.09% | 1.41% | 3.27% | 7.85% | 5.47% | 4.86% | 6.69% | 6.10% | 9.07% | 5.19% | 5.76% | 2.87% | 0.71% | 0.72% | 2.25% | -2.49% | 5.57% | 5.31% | 3.78% | 8.05% | 11.10% | 9.64% | 11.72% | 7.28% | 7.50% | 12.80% | 11.05% | 10.08% | 10.43% | 12.83% |
|
FCF Margin
|
-3.73% | 8.02% | -2.83% | -2.79% | -2.07% | 13.29% | 5.71% | 10.14% | 3.69% | 5.78% | 8.83% | 3.29% | -6.35% | -0.50% | 2.67% | 0.47% | -6.01% | 7.20% | 2.51% | 13.42% | 9.96% | 8.42% | 0.16% | 3.28% | -4.46% | 7.34% | 13.59% | 2.39% | -2.22% | 9.08% | -19.31% | 5.00% | -5.10% | -0.19% | 12.29% | 9.29% | 3.93% | 5.90% | 5.79% | 25.17% | -9.20% | 3.34% | 2.75% | -3.57% | -8.89% | -3.65% | -0.05% | -2.62% | -3.98% | 5.41% | 16.81% | 5.68% | 0.45% | 1.80% | 10.13% | 13.28% | -1.48% | 14.05% | 13.84% | 13.67% | 1.06% |
|
Inventory Average
|
| | | | 20.75M | 21.95M | 20.51M | 19.53M | 20.34M | 21.59M | 21.77M | 21.04M | 21.53M | 22.54M | 23.57M | 24.44M | 24.41M | 24.00M | 23.97M | 22.83M | 21.43M | 22.22M | 23.99M | 24.14M | 23.41M | 23.39M | 23.52M | 23.21M | 22.69M | 22.68M | 23.01M | 22.97M | 23.97M | 26.77M | 27.43M | 25.45M | 23.98M | 23.24M | 23.39M | 23.99M | 23.69M | 23.57M | 23.62M | 23.59M | 26.14M | 29.24M | 32.37M | 37.71M | 40.44M | 39.18M | 37.30M | 39.64M | 43.22M | 45.03M | 45.85M | 49.85M | 55.13M | 55.63M | 55.88M | 54.06M | 54.12M |
|
Assets Average
|
| | | | 172.96M | 173.37M | 173.08M | 173.10M | 174.49M | 175.56M | 178.64M | 182.21M | 180.99M | 181.14M | 184.25M | 185.42M | 183.47M | 182.52M | 184.87M | 187.66M | 190.99M | 195.57M | 197.60M | 200.48M | 202.44M | 203.32M | 209.31M | 212.31M | 209.75M | 206.23M | 201.77M | 196.35M | 195.82M | 195.04M | 195.81M | 201.85M | 207.48M | 209.41M | 212.53M | 225.93M | 231.63M | 227.78M | 228.92M | 228.60M | 225.73M | 235.55M | 244.33M | 245.53M | 249.36M | 252.58M | 263.17M | 270.96M | 280.20M | 292.46M | 307.65M | 336.88M | 352.39M | 351.96M | 361.64M | 380.61M | 386.20M |
|
Equity Average
|
| | | | 95.34M | 96.56M | 97.08M | 90.86M | 87.17M | 89.44M | 91.65M | 98.19M | 103.90M | 106.46M | 108.03M | 106.15M | 104.83M | 106.14M | 107.15M | 108.95M | 112.88M | 116.65M | 117.31M | 116.05M | 116.16M | 118.64M | 121.65M | 124.41M | 127.07M | 127.19M | 127.64M | 130.45M | 131.84M | 132.28M | 135.14M | 136.53M | 136.74M | 142.43M | 146.79M | 147.31M | 149.14M | 151.38M | 152.69M | 156.09M | 157.77M | 154.80M | 149.52M | 148.05M | 152.19M | 155.50M | 162.03M | 172.09M | 181.50M | 190.98M | 199.49M | 206.77M | 217.29M | 229.93M | 241.36M | 252.96M | 262.79M |
|
Invested Capital
|
| | | 98.90M | 99.18M | 101.54M | 100.22M | 89.11M | 94.04M | 94.84M | 96.95M | 106.44M | 108.37M | 111.56M | 111.49M | 107.81M | 108.83M | 110.41M | 110.85M | 114.01M | 118.31M | 121.15M | 119.63M | 118.63M | 119.86M | 123.59M | 125.87M | 129.12M | 131.19M | 129.34M | 135.01M | 134.97M | 134.87M | 135.85M | 140.60M | 138.63M | 141.00M | 150.00M | 149.73M | 148.96M | 151.32M | 153.44M | 153.94M | 160.23M | 157.30M | 154.29M | 146.75M | 151.35M | 155.03M | 157.97M | 168.09M | 178.08M | 186.92M | 197.04M | 203.95M | 211.59M | 224.99M | 236.86M | 247.86M | 260.06M | 267.53M |
|
Asset Utilization Ratio
|
| | | | 1.33 | 1.34 | 1.37 | 1.39 | 1.39 | 1.39 | 1.39 | 1.38 | 1.40 | 1.44 | 1.43 | 1.44 | 1.47 | 1.45 | 1.42 | 1.39 | 1.38 | 1.35 | 1.33 | 1.31 | 1.29 | 1.28 | 1.25 | 1.24 | 1.25 | 1.29 | 1.32 | 1.35 | 1.36 | 1.37 | 1.39 | 1.37 | 1.36 | 1.35 | 1.36 | 1.25 | 1.24 | 1.28 | 1.27 | 1.33 | 1.38 | 1.38 | 1.37 | 1.42 | 1.46 | 1.50 | 1.52 | 1.52 | 1.52 | 1.47 | 1.40 | 1.30 | 1.29 | 1.32 | 1.31 | 1.28 | 1.24 |
|
Interest Coverage Ratio
|
9.30 | 5.72 | 5.05 | 7.27 | 3.43 | 9.58 | 5.60 | 0.98 | 13.30 | 7.59 | 10.46 | 11.06 | 10.24 | 14.89 | 2.63 | 3.53 | 8.27 | 13.94 | 5.80 | 18.78 | 30.02 | 21.43 | -4.81 | 13.00 | 12.14 | 23.47 | 16.08 | 17.17 | 20.97 | 26.05 | 22.11 | 25.08 | 6.64 | 19.91 | 16.50 | 26.59 | 40.01 | 57.02 | 52.78 | 44.77 | 26.96 | 25.88 | 10.38 | 9.36 | 2.51 | 6.13 | -10.65 | 18.01 | 18.05 | 19.91 | 39.82 | 34.35 | 36.44 | 41.89 | 27.53 | 18.36 | 28.87 | 28.85 | 25.37 | 28.65 | 30.49 |
|
Debt to Equity
|
| | | 0.39 | 0.33 | 0.32 | 0.31 | 0.39 | 0.31 | 0.30 | 0.28 | 0.29 | 0.21 | 0.21 | 0.21 | 0.25 | 0.18 | 0.18 | 0.18 | 0.20 | 0.13 | 0.13 | 0.13 | 0.13 | 0.10 | 0.10 | 0.10 | 0.10 | 0.07 | 0.07 | 0.09 | 0.07 | 0.05 | 0.05 | 0.04 | 0.05 | 0.02 | 0.02 | 0.02 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.22 | 0.23 | 0.22 | 0.21 | 0.21 | 0.20 | 0.18 | 0.17 | 0.16 | 0.21 | 0.24 | 0.20 | 0.17 | 0.17 | 0.15 | 0.15 |
|
Debt Ratio
|
| | | 0.21 | 0.18 | 0.18 | 0.17 | 0.19 | 0.16 | 0.16 | 0.14 | 0.16 | 0.13 | 0.12 | 0.12 | 0.14 | 0.10 | 0.10 | 0.10 | 0.12 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.13 | 0.14 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 |
|
Equity Ratio
|
| | | 0.55 | 0.55 | 0.56 | 0.56 | 0.49 | 0.51 | 0.51 | 0.52 | 0.56 | 0.59 | 0.59 | 0.58 | 0.56 | 0.58 | 0.58 | 0.58 | 0.58 | 0.60 | 0.59 | 0.59 | 0.56 | 0.58 | 0.58 | 0.58 | 0.59 | 0.62 | 0.61 | 0.65 | 0.68 | 0.67 | 0.69 | 0.69 | 0.66 | 0.66 | 0.70 | 0.68 | 0.63 | 0.66 | 0.67 | 0.67 | 0.70 | 0.70 | 0.62 | 0.60 | 0.60 | 0.62 | 0.61 | 0.62 | 0.65 | 0.64 | 0.66 | 0.64 | 0.59 | 0.64 | 0.67 | 0.67 | 0.66 | 0.70 |
|
Times Interest Earned
|
9.30 | 5.72 | 5.05 | 7.27 | 3.43 | 9.58 | 5.60 | 0.98 | 13.30 | 7.59 | 10.46 | 11.06 | 10.24 | 14.89 | 2.63 | 3.53 | 8.27 | 13.94 | 5.80 | 18.78 | 30.02 | 21.43 | -4.81 | 13.00 | 12.14 | 23.47 | 16.08 | 17.17 | 20.97 | 26.05 | 22.11 | 25.08 | 6.64 | 19.91 | 16.50 | 26.59 | 40.01 | 57.02 | 52.78 | 44.77 | 26.96 | 25.88 | 10.38 | 9.36 | 2.51 | 6.13 | -10.65 | 18.01 | 18.05 | 19.91 | 39.82 | 34.35 | 36.44 | 41.89 | 27.53 | 18.36 | 28.87 | 28.85 | 25.37 | 28.65 | 30.49 |
|
FCF Payout Ratio
|
-0.50 | 0.23 | -0.67 | -0.66 | -0.92 | 0.14 | 0.33 | 0.18 | 0.51 | 0.98 | | | -0.31 | -3.57 | 0.69 | 4.01 | -0.33 | 0.28 | 0.80 | 0.15 | 0.20 | 0.26 | 13.93 | 0.66 | -0.50 | 0.31 | 0.17 | 0.95 | -1.05 | 0.25 | -0.12 | 0.48 | -0.48 | -12.48 | 0.19 | 0.26 | 0.63 | 0.42 | 0.40 | 0.11 | -0.26 | 0.72 | 0.86 | -0.64 | -0.25 | -0.59 | -47.31 | -0.74 | -0.47 | 0.34 | 0.11 | 0.30 | 3.85 | 1.03 | 0.18 | 0.13 | -1.10 | 0.13 | 0.13 | 0.12 | 1.90 |
|
Enterprise Value
|
-16.10M | -19.28M | -15.45M | -33.72M | -29.39M | -36.32M | -34.69M | -36.26M | -35.12M | -35.82M | -40.09M | -42.49M | -32.96M | -19.18M | -19.68M | -18.87M | -10.31M | -13.70M | -14.86M | -22.33M | -24.40M | -28.92M | -27.69M | -28.81M | -21.35M | -24.92M | -32.30M | -32.67M | -26.53M | -31.27M | -24.91M | -19.90M | -11.66M | -9.85M | -17.01M | -21.88M | -19.35M | -21.74M | -20.72M | -41.06M | -31.50M | -30.93M | -30.58M | -24.90M | -13.35M | -29.35M | -23.19M | -16.67M | -10.85M | -14.34M | -30.18M | -31.75M | -29.58M | -27.80M | -46.82M | -23.48M | -12.51M | -22.59M | -36.48M | -50.46M | -42.38M |
|
Return on Sales
|
0.04% | 0.03% | 0.03% | 0.05% | 0.02% | 0.05% | 0.03% | 0.00% | 0.07% | 0.04% | 0.05% | 0.07% | 0.05% | 0.06% | 0.01% | 0.01% | 0.03% | 0.04% | 0.02% | 0.08% | 0.08% | 0.06% | -0.01% | 0.08% | 0.03% | 0.07% | 0.05% | 0.02% | 0.05% | -0.02% | 0.06% | 0.04% | 0.01% | 0.03% | 0.08% | 0.05% | 0.05% | 0.07% | 0.06% | 0.09% | 0.05% | 0.06% | 0.03% | 0.01% | 0.01% | 0.02% | -0.02% | 0.06% | 0.05% | 0.04% | 0.08% | 0.11% | 0.10% | 0.12% | 0.07% | 0.07% | 0.13% | 0.11% | 0.10% | 0.10% | 0.13% |
|
Return on Capital Employed
|
| | | | 0.08% | 0.09% | 0.09% | 0.07% | 0.10% | 0.09% | 0.10% | 0.13% | 0.11% | 0.13% | 0.10% | 0.08% | 0.07% | 0.06% | 0.07% | 0.10% | 0.12% | 0.13% | 0.11% | 0.09% | 0.06% | 0.06% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.08% | 0.06% | 0.06% | 0.06% | 0.08% | 0.09% | 0.12% | 0.14% | 0.13% | 0.13% | 0.11% | 0.07% | 0.04% | 0.03% | 0.00% | 0.02% | 0.05% | 0.08% | 0.16% | 0.19% | 0.21% | 0.23% | 0.20% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.19% |
|
Return on Invested Capital
|
| | | | 0.09% | 0.10% | 0.10% | 0.08% | 0.12% | 0.10% | 0.11% | 0.15% | 0.13% | 0.15% | 0.12% | 0.08% | 0.08% | 0.06% | 0.07% | 0.11% | 0.13% | 0.14% | 0.12% | 0.12% | 0.10% | 0.10% | 0.13% | 0.09% | 0.09% | 0.05% | 0.05% | 0.07% | 0.05% | 0.08% | 0.06% | 0.06% | 0.08% | 0.10% | 0.11% | 0.14% | 0.14% | 0.13% | 0.11% | 0.07% | 0.04% | 0.03% | 0.00% | 0.03% | 0.06% | 0.09% | 0.17% | 0.20% | 0.22% | 0.25% | 0.22% | 0.20% | 0.22% | 0.21% | 0.21% | 0.22% | 0.20% |
|
Return on Assets
|
| | | | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.08% | 0.07% | 0.08% | 0.07% | 0.05% | 0.04% | 0.03% | 0.04% | 0.06% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.07% | 0.05% | 0.06% | 0.03% | 0.03% | 0.04% | 0.03% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.05% | 0.03% | 0.02% | 0.00% | 0.02% | 0.04% | 0.05% | 0.09% | 0.11% | 0.12% | 0.15% | 0.14% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% |
|
Return on Equity
|
| | | | 0.08% | 0.09% | 0.09% | 0.07% | 0.11% | 0.09% | 0.11% | 0.15% | 0.13% | 0.14% | 0.12% | 0.08% | 0.07% | 0.06% | 0.06% | 0.10% | 0.13% | 0.13% | 0.11% | 0.12% | 0.09% | 0.09% | 0.12% | 0.09% | 0.09% | 0.05% | 0.05% | 0.06% | 0.05% | 0.07% | 0.08% | 0.09% | 0.11% | 0.12% | 0.11% | 0.13% | 0.13% | 0.12% | 0.11% | 0.07% | 0.05% | 0.03% | 0.01% | 0.04% | 0.07% | 0.08% | 0.14% | 0.17% | 0.19% | 0.23% | 0.21% | 0.19% | 0.21% | 0.20% | 0.20% | 0.21% | 0.20% |