|
Gross Margin
|
44.82% | 40.94% | 41.24% | 40.04% | 38.39% | 41.59% | 41.69% | 45.34% | 42.44% | 49.46% | 46.32% | 44.16% | 43.31% | 44.04% | 44.31% | 44.33% | 44.64% | 47.83% | 44.15% | 49.71% | 46.91% | 47.46% | 47.37% | 41.29% | 52.87% | 52.49% | 50.94% | 51.03% | 51.82% | 51.03% | 50.67% | 51.88% | 51.03% | 53.18% | 51.23% | 56.62% | 55.14% | 51.32% | 52.11% | 54.87% | 53.68% | 52.20% | 52.28% | 51.79% | 51.77% | 50.56% | 51.83% | 51.77% | 51.25% | 49.45% | 50.35% | 49.80% | 52.90% | 49.17% | 45.90% | 44.64% | 48.77% | 47.85% | 46.97% | 46.96% | 50.36% | 49.37% | 49.98% | 53.46% | 54.69% | 51.86% | 51.17% |
|
EBT Margin
|
21.64% | 18.07% | 19.16% | 16.82% | 14.49% | 18.38% | 19.31% | 24.06% | 21.41% | 26.20% | 23.35% | 25.35% | 20.59% | 22.12% | 22.70% | 26.03% | 20.68% | 24.94% | 23.81% | 31.28% | 22.93% | 26.64% | 26.71% | 20.34% | 17.12% | 18.05% | 9.86% | 10.57% | -1.00% | 5.39% | 3.99% | 3.74% | 2.34% | 3.81% | 5.46% | -27.18% | 8.28% | 0.90% | 5.39% | 10.91% | 6.50% | 3.23% | 6.27% | 18.06% | 7.62% | 2.86% | 9.18% | 8.22% | 7.50% | 10.45% | 5.46% | 9.44% | 12.17% | 4.64% | 3.55% | 2.20% | 4.51% | -5.31% | -9.74% | -59.72% | -3.85% | -7.36% | -1.88% | 1.05% | 5.64% | 0.81% | 1.57% |
|
EBIT Margin
|
20.87% | 17.29% | 18.50% | 16.71% | 13.95% | 18.07% | 18.77% | 23.69% | 21.03% | 23.58% | 22.92% | 24.94% | 20.23% | 21.70% | 22.12% | 25.80% | 20.40% | 24.69% | 23.57% | 31.13% | 23.01% | 26.52% | 26.58% | 20.22% | 16.94% | 17.81% | 9.55% | 10.41% | 1.11% | 7.69% | 6.56% | 6.34% | 5.05% | 6.57% | 8.38% | -23.21% | 10.79% | 3.28% | 7.74% | 13.34% | 8.75% | 5.47% | 8.74% | 12.62% | 8.79% | 4.61% | 9.08% | 8.94% | 7.23% | 11.29% | 6.46% | 10.17% | 11.54% | 5.55% | 5.97% | 5.13% | 7.30% | -2.25% | -6.30% | -54.94% | -0.70% | -2.51% | 3.32% | 7.43% | 9.36% | 4.23% | 4.72% |
|
EBITDA Margin
|
22.32% | 19.79% | 20.66% | 18.13% | 16.83% | 20.32% | 20.85% | 24.49% | 25.25% | 23.58% | 22.92% | 24.94% | 20.23% | 21.70% | 22.12% | 25.80% | 20.40% | 24.69% | 23.57% | 31.13% | 23.01% | 26.52% | 26.58% | 20.22% | 16.94% | 17.81% | 9.55% | 10.41% | 1.11% | 7.69% | 6.56% | 6.34% | 5.05% | 6.57% | 8.38% | -22.53% | 11.54% | 3.28% | 7.74% | 13.86% | 9.27% | 5.47% | 8.74% | 12.62% | 8.79% | 4.61% | 9.08% | 8.94% | 7.23% | 11.29% | 6.46% | 10.17% | 11.54% | 5.55% | 6.72% | 5.79% | 7.88% | -1.55% | -5.94% | -54.26% | -0.22% | -2.04% | 3.65% | 7.74% | 9.69% | 4.59% | 5.01% |
|
Operating Margin
|
20.87% | 17.29% | 18.50% | 16.71% | 13.95% | 18.07% | 18.77% | 23.69% | 21.03% | 23.58% | 22.92% | 24.94% | 20.23% | 21.70% | 22.12% | 25.80% | 20.40% | 24.69% | 23.57% | 31.13% | 23.01% | 26.52% | 26.58% | 20.22% | 16.94% | 17.81% | 9.55% | 10.41% | 1.11% | 7.69% | 6.56% | 6.34% | 5.05% | 6.57% | 8.38% | -23.21% | 10.79% | 3.28% | 7.74% | 13.34% | 8.75% | 5.47% | 8.74% | 12.62% | 8.79% | 4.61% | 9.08% | 8.94% | 7.23% | 11.29% | 6.46% | 10.17% | 11.54% | 5.55% | 5.97% | 5.13% | 7.30% | -2.25% | -6.30% | -54.94% | -0.70% | -2.51% | 3.32% | 7.43% | 9.36% | 4.23% | 4.72% |
|
Net Margin
|
13.36% | 11.48% | 12.18% | 10.66% | 9.26% | 11.31% | 11.95% | 15.47% | 13.31% | 16.21% | 14.24% | 15.53% | 12.70% | 18.06% | 15.33% | 19.07% | 14.01% | 15.93% | 15.54% | 19.59% | 14.81% | 17.16% | 17.54% | 14.58% | 11.91% | 12.54% | 7.93% | 7.67% | -2.39% | 2.92% | 2.47% | 3.10% | 0.38% | 2.34% | 3.41% | -27.59% | 5.60% | 0.48% | 8.30% | 10.49% | 4.98% | 2.51% | 6.02% | 15.89% | 5.86% | 2.96% | 7.71% | 4.67% | 6.09% | 8.96% | 3.91% | 7.30% | 10.42% | 3.72% | 2.61% | 3.02% | 3.58% | -3.35% | -4.31% | -54.76% | -2.20% | -5.13% | -10.80% | -5.72% | 0.48% | 3.03% | 6.56% |
|
FCF Margin
|
13.22% | 13.91% | -2.31% | 1.40% | 22.42% | -4.71% | 9.85% | 12.13% | 34.65% | 5.07% | 15.99% | -1.18% | 17.99% | 4.09% | 12.75% | 25.49% | 7.13% | 0.93% | 14.92% | 28.10% | 25.11% | 2.15% | 20.82% | 26.28% | 28.79% | 7.76% | 19.97% | 10.29% | 1.15% | -13.63% | 9.14% | 7.25% | 15.12% | 8.48% | 3.62% | 6.49% | 4.32% | 6.39% | 9.57% | 12.33% | 10.72% | 13.64% | 10.78% | 25.48% | 7.85% | 27.43% | 11.60% | 24.03% | 18.88% | 23.70% | -1.50% | 13.99% | 9.66% | 3.43% | 6.34% | -2.81% | 3.76% | -6.14% | -3.28% | -21.04% | -8.17% | 10.84% | 6.81% | 7.37% | 2.05% | 5.34% | 10.73% |
|
Inventory Average
|
-0.02M | -0.29M | 0.62M | 1.70M | 0.70M | 0.90M | 1.85M | 1.69M | 0.55M | 0.58M | 1.93M | 1.92M | 1.93M | 1.96M | 2.09M | 1.99M | 1.95M | 2.01M | 1.51M | 1.41M | 1.53M | 1.44M | 1.64M | 1.65M | 1.50M | 1.46M | 1.42M | 1.49M | 1.32M | 1.44M | 1.70M | 1.69M | 1.46M | 1.15M | 1.10M | 1.27M | 1.39M | 1.42M | 1.34M | 1.35M | 1.62M | 1.81M | 1.67M | 1.45M | 1.40M | 1.49M | 1.45M | 1.19M | 1.21M | 1.38M | 1.29M | 1.00M | 0.71M | 0.85M | 1.44M | 1.27M | 0.98M | 1.07M | 0.95M | 0.71M | 0.73M | 0.89M | 0.86M | 0.85M | 0.68M | 0.52M | 0.40M |
|
Assets Average
|
53.55M | 54.16M | 53.61M | 53.79M | 54.65M | 55.72M | 58.50M | 61.57M | 66.37M | 71.20M | 72.30M | 73.92M | 77.83M | 80.30M | 82.91M | 81.17M | 80.26M | 84.82M | 87.82M | 90.99M | 97.27M | 99.41M | 99.13M | 100.39M | 100.09M | 99.35M | 97.85M | 95.32M | 226.53M | 354.09M | 345.23M | 340.85M | 337.73M | 338.10M | 340.21M | 329.38M | 321.80M | 324.11M | 324.87M | 327.32M | 328.79M | 337.46M | 342.97M | 340.22M | 337.76M | 338.09M | 336.18M | 329.19M | 328.79M | 362.23M | 390.27M | 385.37M | 411.84M | 442.91M | 441.74M | 434.48M | 433.90M | 435.81M | 432.15M | 430.65M | 424.10M | 414.35M | 406.91M | 397.98M | 391.64M | 389.50M | 394.78M |
|
Equity Average
|
41.34M | 42.27M | 42.57M | 42.71M | 42.29M | 42.14M | 42.98M | 45.01M | 47.21M | 50.09M | 53.36M | 55.94M | 57.84M | 59.99M | 62.77M | 60.53M | 58.03M | 60.43M | 62.99M | 66.53M | 70.15M | 73.12M | 77.16M | 80.04M | 80.71M | 80.50M | 79.09M | 76.59M | 119.33M | 160.79M | 157.27M | 157.11M | 157.04M | 156.37M | 156.74M | 146.47M | 139.33M | 143.40M | 147.72M | 155.49M | 162.01M | 165.70M | 169.59M | 178.19M | 186.85M | 190.14M | 193.62M | 198.15M | 202.06M | 207.83M | 213.76M | 219.28M | 226.66M | 231.84M | 232.95M | 232.33M | 232.63M | 232.05M | 229.27M | 205.98M | 184.32M | 182.89M | 176.87M | 170.67M | 168.60M | 170.84M | 176.77M |
|
Invested Capital
|
42.11M | 42.42M | 42.72M | 42.69M | 41.89M | 42.40M | 43.56M | 46.46M | 47.97M | 52.22M | 54.50M | 57.38M | 58.29M | 61.68M | 63.85M | 57.20M | 58.87M | 62.00M | 63.99M | 69.08M | 71.22M | 75.01M | 79.31M | 80.78M | 80.64M | 80.37M | 77.82M | 75.37M | 309.24M | 313.64M | 311.91M | 310.78M | 302.47M | 300.04M | 301.35M | 278.52M | 284.62M | 283.22M | 288.72M | 290.85M | 289.51M | 298.12M | 294.05M | 292.21M | 197.79M | 194.38M | 287.37M | 276.82M | 276.30M | 328.79M | 332.30M | 321.93M | 373.19M | 375.76M | 374.91M | 371.24M | 373.76M | 376.48M | 371.15M | 382.38M | 369.48M | 361.14M | 348.92M | 340.27M | 336.34M | 339.26M | 344.70M |
|
Asset Utilization Ratio
|
2.25 | 2.28 | 2.35 | 2.37 | 2.36 | 2.44 | 2.46 | 2.49 | 2.44 | 2.43 | 2.41 | 2.35 | 2.28 | 2.17 | 2.14 | 2.26 | 2.35 | 2.31 | 2.25 | 2.21 | 2.09 | 2.04 | 2.12 | 2.04 | 1.99 | 1.94 | 1.88 | 1.91 | 0.91 | 0.64 | 0.72 | 0.78 | 0.77 | 0.77 | 0.77 | 0.84 | 0.88 | 0.88 | 0.88 | 0.86 | 0.85 | 0.82 | 0.81 | 0.81 | 0.81 | 0.79 | 0.80 | 0.80 | 0.80 | 0.75 | 0.70 | 0.73 | 0.71 | 0.69 | 0.72 | 0.75 | 0.77 | 0.77 | 0.78 | 0.78 | 0.79 | 0.81 | 0.83 | 0.86 | 0.88 | 0.89 | 0.88 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53 | 3.21 | 2.47 | 2.30 | 1.79 | 2.30 | 2.73 | -9.39 | 3.87 | 1.23 | 2.93 | 4.92 | 3.35 | 2.05 | 3.53 | 6.25 | 5.20 | 3.42 | 7.30 | 8.18 | 7.84 | 9.71 | 5.49 | 8.26 | 9.80 | 3.72 | 2.79 | 1.87 | 2.36 | -0.72 | -1.70 | -11.00 | -0.14 | -0.51 | 0.70 | 1.72 | 2.41 | 1.18 | 1.35 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89 | 0.98 | 1.00 | 0.97 | 0.94 | 0.92 | 0.92 | 1.05 | 1.00 | 0.96 | 0.91 | 0.82 | 0.76 | 0.78 | 0.70 | 0.59 | 0.54 | 0.53 | 0.46 | 0.38 | 0.35 | 0.55 | 0.53 | 0.45 | 0.61 | 0.61 | 0.60 | 0.60 | 0.59 | 0.63 | 0.62 | 1.08 | 1.00 | 0.99 | 1.02 | 1.02 | 1.00 | 0.96 | 0.91 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41 | 0.45 | 0.45 | 0.45 | 0.44 | 0.42 | 0.42 | 0.45 | 0.44 | 0.43 | 0.42 | 0.40 | 0.38 | 0.38 | 0.35 | 0.32 | 0.30 | 0.30 | 0.27 | 0.24 | 0.21 | 0.30 | 0.30 | 0.26 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.33 | 0.33 | 0.46 | 0.44 | 0.44 | 0.44 | 0.44 | 0.43 | 0.43 | 0.41 |
|
Equity Ratio
|
0.78 | 0.78 | 0.80 | 0.78 | 0.76 | 0.75 | 0.72 | 0.74 | 0.69 | 0.72 | 0.75 | 0.76 | 0.73 | 0.77 | 0.75 | 0.74 | 0.71 | 0.72 | 0.72 | 0.75 | 0.70 | 0.77 | 0.78 | 0.81 | 0.80 | 0.82 | 0.80 | 0.81 | 0.45 | 0.46 | 0.46 | 0.47 | 0.46 | 0.46 | 0.46 | 0.43 | 0.44 | 0.45 | 0.46 | 0.49 | 0.50 | 0.48 | 0.50 | 0.54 | 0.56 | 0.56 | 0.59 | 0.61 | 0.62 | 0.54 | 0.56 | 0.58 | 0.52 | 0.52 | 0.53 | 0.54 | 0.53 | 0.53 | 0.53 | 0.43 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.44 | 0.45 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53 | 3.21 | 2.47 | 2.30 | 1.79 | 2.30 | 2.73 | -9.39 | 3.87 | 1.23 | 2.93 | 4.92 | 3.35 | 2.05 | 3.53 | 6.25 | 5.20 | 3.42 | 7.30 | 8.18 | 7.84 | 9.71 | 5.49 | 8.26 | 9.80 | 3.72 | 2.79 | 1.87 | 2.36 | -0.72 | -1.70 | -11.00 | -0.14 | -0.51 | 0.70 | 1.72 | 2.41 | 1.18 | 1.35 |
|
FCF Payout Ratio
|
-0.98 | -0.92 | 5.18 | 58.29 | -0.56 | -6.68 | 0.98 | 0.76 | 0.28 | 1.61 | 0.59 | -7.98 | 0.64 | 2.72 | 0.88 | 1.32 | 1.60 | 11.42 | 0.81 | 0.39 | 0.49 | 5.61 | 0.58 | 0.53 | 0.54 | 1.98 | 0.81 | 1.59 | 10.71 | -0.93 | 0.78 | 0.69 | 0.35 | 0.48 | 1.70 | 0.27 | 0.45 | 0.32 | 0.21 | 0.16 | 0.19 | 0.16 | 0.19 | 0.08 | 0.26 | 0.09 | 0.18 | 0.00 | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-24.21M | -23.84M | -18.20M | -17.63M | -18.18M | -15.01M | -15.08M | -16.34M | -26.38M | -24.96M | -27.60M | -23.15M | -26.12M | -22.80M | -23.50M | -19.59M | -17.50M | -12.27M | -13.61M | -22.43M | -29.25M | -24.01M | -28.69M | -34.50M | -40.77M | -37.04M | -38.47M | -35.77M | -12.84M | -3.82M | -3.66M | -2.22M | -1.89M | -1.74M | -0.95M | -0.52M | -1.73M | -1.49M | -5.17M | -5.73M | -4.41M | -6.85M | -3.99M | -7.36M | -4.28M | -18.67M | -11.78M | -12.67M | -18.02M | -19.13M | -17.11M | -11.43M | -15.98M | -15.11M | -15.56M | -6.95M | -6.82M | -7.25M | -1.47M | -3.85M | -4.12M | -7.71M | -8.59M | -12.32M | -10.12M | -12.28M | -19.92M |
|
Return on Sales
|
0.13% | 0.11% | 0.12% | 0.11% | 0.09% | 0.11% | 0.12% | 0.15% | 0.13% | 0.16% | 0.14% | 0.16% | 0.13% | 0.18% | 0.15% | 0.19% | 0.14% | 0.16% | 0.16% | 0.20% | 0.15% | 0.17% | 0.18% | 0.15% | 0.12% | 0.13% | 0.08% | 0.08% | -0.02% | 0.03% | 0.02% | 0.03% | 0.00% | 0.02% | 0.03% | -0.28% | 0.06% | 0.00% | 0.08% | 0.10% | 0.05% | 0.03% | 0.06% | 0.16% | 0.06% | 0.03% | 0.08% | 0.05% | 0.06% | 0.09% | 0.04% | 0.07% | 0.10% | 0.04% | 0.03% | 0.03% | 0.04% | -0.03% | -0.04% | -0.55% | -0.02% | -0.05% | -0.11% | -0.06% | 0.00% | 0.03% | 0.07% |
|
Return on Capital Employed
|
0.58% | 0.58% | 0.58% | 0.55% | 0.51% | 0.54% | 0.58% | 0.62% | 0.72% | 0.72% | 0.71% | 0.70% | 0.71% | 0.62% | 0.62% | 0.65% | 0.74% | 0.73% | 0.72% | 0.72% | 0.77% | 0.67% | 0.72% | 0.60% | 0.57% | 0.49% | 0.38% | 0.32% | 0.10% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | -0.02% | 0.00% | -0.01% | -0.01% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.01% | -0.12% | -0.14% | -0.15% | -0.13% | 0.02% | 0.05% | 0.06% | 0.07% |
|
Return on Invested Capital
|
0.37% | 0.38% | 0.37% | 0.34% | 0.32% | 0.34% | 0.36% | 0.41% | 0.44% | 0.47% | 0.47% | 0.44% | 0.43% | 0.43% | 0.43% | 0.49% | 0.53% | 0.51% | 0.50% | 0.49% | 0.48% | 0.46% | 0.47% | 0.41% | 0.38% | 0.34% | 0.27% | 0.24% | 0.06% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | -0.02% | 0.00% | -0.01% | -0.01% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.09% | 0.11% | 0.09% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.00% | -0.10% | -0.12% | -0.12% | -0.13% | 0.04% | 0.40% | -0.14% | 0.03% |
|
Return on Assets
|
0.30% | 0.30% | 0.31% | 0.28% | 0.26% | 0.27% | 0.27% | 0.30% | 0.32% | 0.35% | 0.36% | 0.35% | 0.34% | 0.33% | 0.33% | 0.37% | 0.39% | 0.37% | 0.36% | 0.36% | 0.34% | 0.34% | 0.37% | 0.33% | 0.31% | 0.28% | 0.22% | 0.19% | 0.05% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | -0.05% | -0.04% | -0.05% | -0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.02% | 0.01% | 0.00% | -0.11% | -0.13% | -0.13% | -0.15% | -0.05% | -0.05% | -0.03% | 0.01% |
|
Return on Equity
|
0.39% | 0.39% | 0.39% | 0.36% | 0.33% | 0.35% | 0.36% | 0.42% | 0.45% | 0.50% | 0.49% | 0.46% | 0.45% | 0.44% | 0.44% | 0.50% | 0.54% | 0.52% | 0.51% | 0.49% | 0.48% | 0.47% | 0.47% | 0.41% | 0.38% | 0.34% | 0.27% | 0.24% | 0.09% | 0.05% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | -0.12% | -0.10% | -0.10% | -0.08% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.07% | 0.07% | 0.09% | 0.08% | 0.08% | 0.10% | 0.08% | 0.08% | 0.07% | 0.05% | 0.02% | 0.00% | -0.24% | -0.29% | -0.30% | -0.34% | -0.12% | -0.11% | -0.07% | 0.02% |