|
Gross Margin
|
| 33.88% | 33.76% | 31.82% | 32.01% | 31.81% | 35.75% | 36.18% | 32.36% | 37.20% | 37.75% | 36.03% | 34.89% | 39.32% | 39.39% | 36.82% | 34.98% | 35.98% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 34.88% | 30.97% | 27.89% | 26.51% | 25.75% | 26.71% | 20.45% | 24.70% | 21.49% | 22.30% | 18.54% | 22.77% | 22.02% | 3.88% | 15.11% |
|
EBT Margin
|
| 19.03% | 19.86% | 16.16% | 13.92% | 16.72% | 21.56% | 21.17% | 17.91% | 21.87% | 23.91% | 23.31% | 22.15% | 23.96% | 28.34% | 26.41% | 23.01% | 22.54% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 23.72% | 18.56% | 15.06% | 14.52% | 12.37% | 14.17% | 6.69% | 9.19% | 6.61% | 8.00% | 4.31% | 8.92% | 7.18% | -14.63% | -1.67% |
|
EBIT Margin
|
| 18.89% | 19.63% | 15.94% | 13.33% | 16.51% | 21.43% | 20.97% | 17.17% | 21.73% | 23.68% | 23.05% | 21.94% | 23.80% | 28.27% | 26.20% | 23.20% | 22.35% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 23.25% | 17.91% | 14.25% | 13.19% | 11.39% | 12.90% | 5.23% | 7.90% | 5.50% | 6.86% | 3.06% | 7.83% | 6.24% | -15.64% | -2.75% |
|
EBITDA Margin
|
| 18.89% | 19.63% | 15.94% | 13.33% | 16.51% | 21.43% | 20.97% | 17.17% | 21.73% | 23.68% | 23.05% | 21.94% | 23.80% | 28.27% | 26.20% | 23.20% | 22.35% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 23.25% | 17.91% | 14.25% | 13.19% | 11.39% | 12.90% | 5.23% | 7.90% | 5.50% | 6.86% | 3.06% | 7.83% | 6.24% | -15.64% | -2.75% |
|
Operating Margin
|
| 18.89% | 19.63% | 15.94% | 13.33% | 16.51% | 21.43% | 20.97% | 17.17% | 21.73% | 23.68% | 23.05% | 21.94% | 23.80% | 28.27% | 26.20% | 23.20% | 22.35% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 23.25% | 17.91% | 14.25% | 13.19% | 11.39% | 12.90% | 5.23% | 7.90% | 5.50% | 6.86% | 3.06% | 7.83% | 6.24% | -15.64% | -2.75% |
|
Net Margin
|
| 12.18% | 12.71% | 10.34% | 8.91% | 10.53% | 13.58% | 13.34% | 11.28% | 13.78% | 15.07% | 14.68% | 13.96% | 15.21% | 18.00% | 16.77% | 14.61% | 14.32% | 31.66% | 27.95% | 23.57% | 37.93% | 37.75% | 18.15% | 14.76% | 13.19% | 12.70% | 9.60% | 11.33% | 6.15% | 7.85% | 5.18% | 6.32% | 3.87% | 7.19% | 5.72% | -13.00% | 1.25% |
|
FCF Margin
|
| 6.20% | 3.57% | 0.94% | 9.35% | 21.78% | 10.33% | 7.58% | 4.84% | 16.73% | 5.33% | 13.81% | 13.00% | 14.56% | 15.77% | 1.24% | 6.55% | 3.61% | | | | | | 4.73% | 7.20% | 10.77% | 11.02% | 2.43% | 9.32% | -9.33% | 9.53% | 4.06% | 7.73% | 2.14% | 11.25% | 7.38% | 6.88% | 5.52% |
|
Inventory Average
|
| | | | | 45.26M | 42.00M | 44.21M | 47.57M | 47.63M | 47.03M | 50.66M | 54.67M | 55.05M | 55.21M | 58.62M | 62.64M | 67.41M | | | | | | | | | | 128.61M | 132.59M | 143.64M | 150.11M | 145.03M | 142.86M | 148.15M | 149.94M | 147.08M | 134.97M | 125.84M |
|
Assets Average
|
| | | | | 162.14M | 170.93M | 180.51M | 196.09M | 213.95M | 225.90M | 239.10M | 211.14M | 192.98M | 224.01M | 243.46M | 263.75M | 283.25M | | | | | 221.35M | | | | | 436.93M | 393.00M | 398.62M | 399.58M | 391.90M | 380.84M | 375.08M | 378.74M | 381.52M | 364.27M | 345.93M |
|
Equity Average
|
| | | | | 116.84M | 123.96M | 132.82M | 137.15M | 143.58M | 156.24M | 168.38M | 134.54M | 103.33M | 123.71M | 144.18M | 165.84M | 185.97M | | | | | 314.18M | | | | | 319.40M | 327.62M | 334.24M | 333.51M | 331.84M | 326.71M | 318.21M | 317.26M | 320.53M | 305.41M | 284.48M |
|
Invested Capital
|
95.52M | | | | 114.48M | 119.20M | 128.72M | 136.92M | 137.39M | 149.78M | 162.71M | 174.05M | 95.03M | 111.64M | 135.77M | 152.59M | 179.09M | 192.85M | | | | 264.70M | 363.66M | | | | 316.74M | 322.07M | 333.18M | 335.31M | 331.72M | 331.96M | 321.47M | 314.94M | 319.58M | 321.48M | 289.33M | 279.63M |
|
Asset Utilization Ratio
|
| | | | | 1.62 | 1.62 | 1.66 | 1.68 | 1.71 | 1.80 | 1.85 | 2.33 | 2.77 | 2.66 | 2.66 | 2.61 | 2.48 | | | | | 2.55 | | | | | 1.32 | 1.48 | 1.41 | 1.36 | 1.36 | 1.36 | 1.39 | 1.41 | 1.40 | 1.47 | 1.56 |
|
Interest Coverage Ratio
|
| | 382.97 | 517.17 | 125.69 | | 853.10 | 804.14 | 285.88 | | | | | | | | | | | | | | | 425.57 | 968.85 | 225.67 | 385.88 | 680.84 | 613.83 | 51.85 | 368.64 | 443.00 | 358.88 | 155.92 | 316.92 | 529.50 | -941.64 | -204.94 |
|
Equity Ratio
|
0.67 | | | | 0.73 | 0.72 | 0.73 | 0.74 | 0.67 | 0.68 | 0.71 | 0.70 | 0.54 | 0.53 | 0.57 | 0.61 | 0.65 | 0.67 | | | | 760.07 | 0.82 | | | | 0.65 | 0.83 | 0.84 | 0.84 | 0.83 | 0.86 | 0.85 | 0.84 | 0.83 | 0.85 | 0.83 | 0.82 |
|
Times Interest Earned
|
| | 382.97 | 517.17 | 125.69 | | 853.10 | 804.14 | 285.88 | | | | | | | | | | | | | | | 425.57 | 968.85 | 225.67 | 385.88 | 680.84 | 613.83 | 51.85 | 368.64 | 443.00 | 358.88 | 155.92 | 316.92 | 529.50 | -941.64 | -204.94 |
|
FCF Payout Ratio
|
| 0.27 | 0.78 | 3.48 | -1.86 | 0.06 | 0.22 | 0.44 | 0.59 | 0.22 | 0.98 | 0.44 | 5.10 | 0.34 | 0.33 | 5.93 | 0.94 | -1.71 | | | | | | 1.92 | 1.19 | 0.55 | 0.44 | 26.37 | 0.43 | -0.57 | 0.24 | 0.73 | 0.27 | 1.22 | 0.11 | 0.40 | 0.32 | 0.36 |
|
Enterprise Value
|
129.26M | 228.00M | 267.79M | 258.98M | 230.17M | 359.50M | 341.27M | 411.94M | 555.96M | 842.86M | 672.76M | 843.14M | 838.89M | 931.60M | 863.33M | 1,175.08M | 1,359.05M | 1,108.98M | 1,114.80M | 929.12M | 822.34M | 1,138.46M | 975.91M | 1,198.09M | 1,132.51M | 897.39M | 669.97M | 880.67M | 800.15M | 803.70M | 687.84M | 699.91M | 619.12M | 608.23M | 488.41M | 552.76M | 490.16M | 620.11M |
|
Market Capitalization
|
185.01M | 233.64M | 273.50M | 264.47M | 287.79M | 431.87M | 417.80M | 491.28M | 637.01M | 938.69M | 768.71M | 948.23M | 869.87M | 977.21M | 928.11M | 1,229.34M | 1,414.12M | 1,158.75M | 1,114.80M | 929.12M | 822.34M | 1,138.46M | 1,196.92M | 1,239.68M | 1,132.51M | 897.39M | 894.28M | 1,010.75M | 937.82M | 923.71M | 805.50M | 815.20M | 724.76M | 704.21M | 593.89M | 661.10M | 591.51M | 700.95M |
|
Return on Sales
|
| | | | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.19% | 0.21% | 0.24% | 0.31% | 0.33% | 0.30% | 0.28% | 0.22% | 0.15% | 0.13% | 0.12% | 0.10% | 0.09% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.01% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.34% | 0.35% | 0.39% | 0.43% | 0.46% | 0.48% | 0.52% | 0.73% | 1.10% | 1.03% | 1.00% | 1.00% | 0.89% | | | | | 1.29% | | | | | 0.22% | 0.23% | 0.18% | 0.15% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.01% | -0.02% |
|
Return on Invested Capital
|
| | | | | 0.23% | 0.24% | 0.26% | 0.29% | 0.33% | 0.35% | 0.36% | 0.52% | 0.76% | 0.75% | 0.72% | 0.67% | 0.60% | | | | | | | | | | 0.21% | 0.19% | 0.15% | 0.13% | 0.11% | 0.08% | 0.08% | 0.08% | 0.08% | 0.01% | |
|
Return on Assets
|
| | | | | 0.17% | 0.18% | 0.20% | 0.20% | 0.22% | 0.24% | 0.26% | 0.33% | 0.41% | 0.42% | 0.43% | 0.42% | 0.39% | | | | | 0.84% | | | | | 0.17% | 0.17% | 0.14% | 0.12% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.02% | 0.01% |
|
Return on Equity
|
| | | | | 0.24% | 0.25% | 0.27% | 0.29% | 0.33% | 0.35% | 0.36% | 0.52% | 0.76% | 0.75% | 0.72% | 0.67% | 0.60% | | | | | 0.59% | | | | | 0.23% | 0.21% | 0.17% | 0.14% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.02% | 0.01% |