|
Gross Margin
|
| | 11.35% | 14.54% | 17.03% | 14.32% | 16.00% | 15.43% | 14.97% | 13.73% | 15.79% | 15.77% | 14.88% | 14.74% | 15.95% | 16.94% | 15.96% | 15.57% | 15.84% | 17.30% | 16.31% | 16.67% | 16.28% | 17.54% | 16.06% | 16.36% | 16.66% | 17.56% | 16.98% | 16.97% | 17.71% | 18.98% | 18.54% | 18.20% | 17.52% | 18.37% | 18.43% | 18.08% | 18.58% | 17.39% | 19.05% | 18.42% | 18.99% | 20.05% | 19.63% | 19.78% | 22.00% | 22.17% | 21.26% | 21.12% | 21.58% | 22.81% | 22.99% | 22.90% | 21.95% | 22.75% | 23.11% | 22.13% | 22.78% | 23.93% | 22.65% |
|
EBT Margin
|
| | -1.78% | 4.47% | 5.86% | 1.67% | 4.88% | 5.76% | 5.80% | 2.87% | 6.94% | 7.77% | 5.75% | 5.51% | 6.59% | 7.99% | 6.27% | 5.83% | 6.61% | 8.34% | 6.54% | 6.96% | 6.81% | 8.37% | 5.98% | 6.21% | 6.34% | 7.79% | 6.88% | 6.62% | 6.77% | 7.74% | 6.50% | 5.73% | 4.41% | 5.97% | 5.09% | 4.66% | 4.89% | 0.30% | 7.04% | 6.60% | 6.74% | 7.91% | 7.34% | 6.80% | 10.94% | 10.79% | 6.97% | 5.45% | 4.19% | 6.23% | 6.26% | 5.38% | 4.20% | 6.33% | 5.91% | 2.44% | 4.63% | 4.15% | 4.90% |
|
EBIT Margin
|
| | 1.11% | 5.44% | 6.77% | 3.79% | 7.33% | 6.56% | 6.47% | 4.35% | 7.33% | 8.09% | 6.12% | 5.89% | 6.91% | 8.26% | 6.64% | 6.17% | 6.97% | 8.72% | 7.08% | 7.55% | 7.40% | 8.89% | 6.61% | 6.82% | 6.92% | 8.28% | 7.40% | 7.17% | 7.57% | 8.77% | 7.77% | 7.32% | 5.89% | 7.38% | 6.61% | 6.55% | 6.67% | 2.85% | 8.54% | 8.05% | 8.05% | 9.34% | 8.80% | 8.25% | 12.05% | 11.79% | 8.34% | 7.10% | 6.25% | 8.21% | 8.21% | 7.34% | 6.36% | 8.33% | 8.09% | 4.68% | 6.53% | 8.28% | 6.79% |
|
EBITDA Margin
|
| | 1.11% | 5.44% | 6.77% | 3.79% | 7.33% | 6.56% | 6.47% | 4.35% | 7.33% | 8.09% | 6.12% | 5.89% | 6.91% | 8.26% | 6.64% | 6.17% | 6.97% | 8.72% | 7.08% | 7.55% | 7.40% | 8.89% | 6.61% | 6.82% | 6.92% | 8.28% | 7.40% | 7.17% | 7.57% | 8.77% | 7.77% | 7.32% | 5.89% | 7.38% | 6.61% | 6.55% | 6.67% | 2.85% | 8.54% | 8.05% | 8.05% | 9.34% | 8.80% | 8.25% | 12.05% | 11.79% | 8.34% | 7.10% | 6.25% | 8.21% | 8.21% | 7.34% | 6.36% | 8.33% | 8.09% | 4.68% | 6.53% | 8.28% | 6.79% |
|
Operating Margin
|
| | 1.11% | 5.44% | 6.77% | 3.79% | 7.33% | 6.56% | 6.47% | 4.35% | 7.33% | 8.09% | 6.12% | 5.89% | 6.91% | 8.26% | 6.64% | 6.17% | 6.97% | 8.72% | 7.08% | 7.55% | 7.40% | 8.89% | 6.61% | 6.82% | 6.92% | 8.28% | 7.40% | 7.17% | 7.57% | 8.77% | 7.77% | 7.32% | 5.89% | 7.38% | 6.61% | 6.55% | 6.67% | 2.85% | 8.54% | 8.05% | 8.05% | 9.34% | 8.80% | 8.25% | 12.05% | 11.79% | 8.34% | 7.10% | 6.25% | 8.21% | 8.21% | 7.34% | 6.36% | 8.33% | 8.09% | 4.68% | 6.53% | 8.28% | 6.79% |
|
Net Margin
|
| | -1.78% | 4.47% | 5.86% | 1.90% | 4.88% | 11.52% | 5.80% | 3.03% | 4.24% | 4.74% | 3.72% | 3.42% | 4.05% | 4.91% | 3.86% | 3.85% | 4.10% | 5.17% | 4.17% | 4.84% | 4.66% | 5.38% | 3.97% | 4.19% | 5.06% | 5.22% | 4.40% | 6.11% | 5.45% | 5.76% | 4.86% | 5.08% | 3.43% | 4.47% | 3.77% | 3.64% | 3.60% | 0.17% | 5.33% | 4.90% | 5.59% | 5.78% | 5.41% | 5.32% | 8.39% | 7.90% | 5.29% | 4.22% | 3.35% | 4.60% | 4.57% | 3.94% | 3.76% | 4.71% | 4.44% | 1.72% | 3.81% | 3.10% | 3.62% |
|
FCF Margin
|
| | 1.16% | -4.01% | 13.41% | 1.91% | 0.91% | 9.68% | -2.46% | 3.54% | -0.12% | 7.32% | 3.22% | -1.69% | 3.85% | 4.13% | 2.50% | 10.95% | -2.11% | 12.35% | -1.64% | 15.40% | 4.50% | 0.14% | 9.11% | 12.68% | -4.16% | 6.22% | 2.13% | 12.15% | 3.29% | 9.75% | 4.21% | 12.08% | 2.94% | 9.42% | 4.27% | 11.82% | 0.95% | 5.30% | 8.92% | 4.85% | 4.24% | 1.60% | 4.80% | 7.33% | -3.11% | 4.85% | 12.28% | 17.38% | -2.36% | 17.71% | 12.07% | 13.22% | 2.11% | 11.86% | 3.66% | 9.13% | 1.98% | 12.52% | -1.76% |
|
Inventory Average
|
| | | | 25.05M | 26.58M | 28.53M | 31.80M | 37.51M | 43.98M | 49.67M | 52.01M | 53.76M | 56.18M | 58.09M | 66.51M | 75.16M | 74.00M | 72.65M | 73.86M | 84.81M | 92.83M | 94.78M | 101.08M | 109.10M | 118.07M | 123.94M | 130.82M | 141.83M | 162.57M | 190.59M | 220.51M | 238.79M | 257.68M | 268.95M | 258.82M | | | 263.71M | 267.62M | 271.53M | 297.09M | 329.03M | 375.74M | 446.00M | 550.06M | 656.53M | 718.81M | 736.44M | 700.91M | 648.11M | 591.62M | 536.25M | 513.89M | 512.34M | 509.49M | 524.95M | 548.53M | 552.77M | 554.28M | 577.16M |
|
Assets Average
|
| | | | 90.43M | 88.92M | 96.67M | 110.22M | 122.32M | 137.62M | 151.45M | 161.70M | 179.15M | 184.26M | 183.53M | 223.90M | 259.37M | 259.69M | 289.44M | 327.07M | 374.98M | 400.37M | 417.93M | 475.39M | 515.29M | 534.51M | 568.84M | 646.03M | 707.80M | 796.45M | 948.09M | 1,109.83M | 1,204.62M | 1,225.17M | 1,293.21M | 1,343.05M | | | 1,496.58M | 1,507.48M | 1,533.87M | 1,664.19M | 1,794.16M | 2,029.79M | 2,291.58M | 2,504.59M | 2,811.06M | 2,998.11M | 2,960.74M | 2,803.63M | 2,763.72M | 2,761.93M | 2,681.49M | 2,609.20M | 2,797.66M | 3,018.37M | 3,063.41M | 3,071.95M | 3,103.87M | 3,132.99M | 3,113.19M |
|
Equity Average
|
| | | | 24.46M | 27.83M | 32.32M | 43.08M | 54.01M | 59.54M | 62.77M | 67.58M | 73.93M | 79.57M | 86.33M | 93.60M | 99.25M | 102.22M | 105.45M | 114.76M | 126.82M | 130.42M | 134.05M | 148.29M | 163.93M | 178.13M | 240.56M | 307.94M | 330.50M | 355.73M | 388.23M | 404.70M | 408.92M | 411.49M | 418.92M | 443.85M | | | 496.43M | 494.32M | 509.55M | 542.63M | 577.36M | 619.27M | 667.66M | 729.80M | 783.76M | 848.78M | 922.13M | 950.92M | 962.50M | 983.62M | 1,014.36M | 1,038.32M | 1,051.94M | 1,078.52M | 1,113.99M | 1,128.92M | 1,134.82M | 1,142.19M | 1,155.81M |
|
Invested Capital
|
| 37.39M | | 22.10M | 27.83M | 29.84M | 36.80M | 51.36M | 58.67M | 111.11M | 118.22M | 71.04M | 76.83M | 82.31M | 90.36M | 96.83M | 101.68M | 203.82M | 108.14M | 271.39M | 357.06M | 332.45M | 381.03M | 418.21M | 451.05M | 458.02M | 507.60M | 335.99M | 356.54M | 386.45M | 421.54M | 409.87M | 421.72M | 417.50M | 439.09M | 468.62M | | 502.48M | 500.38M | 498.27M | 530.83M | 566.94M | 602.77M | 650.77M | 699.55M | 2,128.18M | 807.47M | 905.09M | 954.18M | 2,253.58M | 977.32M | 1,004.92M | 1,038.80M | 2,083.46M | 1,066.04M | 1,106.00M | 1,140.73M | 2,460.55M | 1,147.52M | 1,149.36M | 1,174.76M |
|
Asset Utilization Ratio
|
| | | | 2.54 | 3.46 | 3.53 | 3.39 | 3.35 | 3.18 | 3.15 | 3.22 | 3.09 | 3.23 | 3.39 | 2.91 | 2.67 | 2.83 | 2.73 | 2.55 | 2.30 | 2.30 | 2.33 | 2.22 | 2.23 | 2.29 | 2.27 | 2.14 | 2.10 | 2.05 | 1.94 | 1.84 | 1.83 | 1.85 | 1.79 | 1.73 | | | 1.55 | 1.41 | 1.48 | 1.49 | 1.53 | 1.65 | 1.62 | 1.63 | 1.63 | 1.68 | 1.71 | 1.74 | 1.61 | 1.41 | 1.36 | 1.33 | 1.25 | 1.19 | 1.19 | 1.21 | 1.22 | 1.22 | 1.24 |
|
Interest Coverage Ratio
|
| | 0.44 | 4.18 | 6.75 | 3.37 | 8.91 | 9.60 | 8.81 | 2.94 | 18.87 | 24.74 | 16.59 | 15.54 | 21.42 | 30.61 | 18.00 | 18.20 | 19.36 | 22.68 | 13.18 | 12.83 | 12.50 | 17.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55 | |
|
Debt to Equity
|
| 1.06 | | 1.73 | 1.23 | 1.14 | 1.02 | 0.50 | 0.57 | 0.81 | 0.84 | | | 0.67 | 0.52 | 1.05 | 1.05 | 0.98 | 1.38 | 1.24 | 1.70 | 1.59 | 1.73 | 1.66 | 1.64 | 1.47 | 0.72 | 0.81 | 0.76 | 0.95 | 1.06 | 1.44 | 1.45 | 1.54 | 1.45 | 1.26 | | 1.36 | 1.37 | 1.37 | 1.29 | 1.46 | 1.33 | 1.69 | 1.57 | 1.68 | 1.87 | 1.65 | 1.42 | 1.34 | 1.38 | 1.23 | 1.08 | 0.98 | 1.32 | 1.20 | 1.23 | 1.17 | 1.25 | 1.11 | 1.14 |
|
Debt Ratio
|
| 0.26 | | 0.43 | 0.36 | 0.38 | 0.34 | 0.22 | 0.25 | 0.35 | 0.34 | | | 0.32 | 0.25 | 0.40 | 0.41 | 0.40 | 0.46 | 0.45 | 0.54 | 0.53 | 0.53 | 0.53 | 0.52 | 0.51 | 0.35 | 0.38 | 0.36 | 0.41 | 0.42 | 0.49 | 0.49 | 0.51 | 0.46 | 0.44 | | 0.46 | 0.44 | 0.45 | 0.43 | 0.47 | 0.43 | 0.49 | 0.46 | 0.49 | 0.50 | 0.49 | 0.46 | 0.47 | 0.48 | 0.45 | 0.42 | 0.40 | 0.46 | 0.44 | 0.44 | 0.44 | 0.45 | 0.41 | 0.42 |
|
Equity Ratio
|
| 0.24 | | 0.25 | 0.29 | 0.34 | 0.33 | 0.45 | 0.44 | 0.43 | 0.40 | 0.43 | 0.40 | 0.47 | 0.47 | 0.38 | 0.39 | 0.40 | 0.33 | 0.37 | 0.32 | 0.34 | 0.31 | 0.32 | 0.32 | 0.35 | 0.49 | 0.46 | 0.47 | 0.43 | 0.39 | 0.34 | 0.34 | 0.33 | 0.32 | 0.34 | | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.32 | 0.29 | 0.29 | 0.29 | 0.27 | 0.30 | 0.33 | 0.35 | 0.34 | 0.37 | 0.39 | 0.41 | 0.35 | 0.37 | 0.36 | 0.37 | 0.36 | 0.37 | 0.37 |
|
Times Interest Earned
|
| | 0.44 | 4.18 | 6.75 | 3.37 | 8.91 | 9.60 | 8.81 | 2.94 | 18.87 | 24.74 | 16.59 | 15.54 | 21.42 | 30.61 | 18.00 | 18.20 | 19.36 | 22.68 | 13.18 | 12.83 | 12.50 | 17.16 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55 | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09 | 1.07 | 0.26 | 0.09 | 0.17 | 0.18 | 0.41 | 0.13 | 0.09 | -0.20 | 0.11 | 0.06 | 0.06 | -0.51 | 0.06 | 0.10 | 0.12 | 0.66 | 0.10 | 0.37 | 0.17 | 0.70 | 0.10 | -0.78 |
|
Enterprise Value
|
-0.90M | -1.96M | -4.85M | -0.71M | -0.24M | -0.55M | -1.24M | -1.40M | -0.89M | -0.43M | -1.46M | -5.38M | -10.51M | -0.03M | -0.02M | -3.32M | -2.71M | -0.12M | -0.07M | -6.61M | -1.41M | -0.09M | -10.66M | -0.04M | -1.48M | -6.45M | -10.92M | -11.61M | -6.37M | -2.77M | -0.07M | -0.10M | -0.31M | -6.89M | -8.45M | -23.57M | | -139.39M | -94.52M | -111.06M | -62.35M | -44.77M | -6.17M | -58.40M | -44.88M | -122.85M | -63.85M | -77.03M | -53.27M | -22.85M | -30.78M | -33.91M | -16.45M | -11.41M | -17.61M | -43.96M | -52.61M | -33.56M | -86.56M | -21.97M | -20.70M |
|
Return on Sales
|
| | -0.02% | 0.04% | 0.06% | 0.02% | 0.05% | 0.12% | 0.06% | 0.03% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.08% | 0.08% | 0.05% | 0.04% | 0.03% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.02% | 0.04% | 0.03% | 0.04% |
|
Return on Capital Employed
|
| | | | | 0.20% | 0.31% | 0.31% | 0.30% | 0.25% | 0.26% | 0.30% | 0.29% | 0.27% | 0.32% | 0.26% | 0.23% | 0.24% | 0.24% | 0.23% | 0.20% | 0.20% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.19% | 0.19% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.14% | | | 0.13% | 0.10% | 0.11% | 0.12% | 0.14% | 0.17% | 0.17% | 0.17% | 0.19% | 0.21% | 0.21% | 0.20% | 0.16% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.48% | 0.61% | 0.74% | 0.62% | 0.42% | 0.29% | 0.27% | 0.33% | 0.32% | 0.30% | 0.30% | 0.30% | 0.21% | 0.22% | 0.20% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.17% | 0.22% | 0.25% | 0.26% | 0.30% | 0.33% | 0.34% | 0.31% | 0.29% | | | 0.24% | 0.19% | 0.22% | 0.24% | 0.27% | 0.35% | 0.36% | 0.19% | 0.23% | 0.46% | 0.43% | 0.23% | 0.18% | 0.23% | 0.20% | 0.12% | 0.13% | 0.19% | 0.19% | 0.11% | 0.11% | 0.18% | 0.17% |
|
Return on Assets
|
| | | | 0.08% | 0.10% | 0.15% | 0.22% | 0.22% | 0.20% | 0.19% | 0.14% | 0.12% | 0.13% | 0.14% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | | | 0.06% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.10% | 0.12% | 0.12% | 0.12% | 0.09% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | 0.29% | 0.30% | 0.46% | 0.57% | 0.49% | 0.47% | 0.46% | 0.35% | 0.30% | 0.30% | 0.29% | 0.28% | 0.29% | 0.30% | 0.31% | 0.31% | 0.30% | 0.32% | 0.34% | 0.34% | 0.33% | 0.31% | 0.25% | 0.21% | 0.21% | 0.24% | 0.25% | 0.28% | 0.30% | 0.29% | 0.26% | 0.23% | | | 0.18% | 0.13% | 0.16% | 0.18% | 0.21% | 0.29% | 0.30% | 0.31% | 0.37% | 0.41% | 0.38% | 0.35% | 0.26% | 0.17% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.12% | 0.12% | 0.11% | 0.10% |