|
Gross Margin
|
30.21% | 28.88% | 29.75% | 29.21% | 24.92% | 24.55% | 26.00% | 25.09% | 25.17% | 26.13% | 25.84% | 26.37% | 25.01% | 26.82% | 27.23% | 29.40% | 29.47% | 29.89% | 30.37% | 32.17% | 30.78% | 33.48% | 32.59% | 31.64% | 30.72% | 32.97% | 33.23% | 34.16% | 32.18% | 29.76% | 32.22% | 30.71% | 28.94% | 28.95% | 27.66% | 29.20% | 29.88% | 31.11% | 28.48% | 28.90% | 19.65% | 31.83% | 32.09% | 30.38% | 29.78% | 28.51% | 27.14% | 23.95% | 22.77% | 24.13% | 20.33% | 22.31% | 23.63% | 23.54% | 26.24% | 24.93% | 25.74% | 25.54% | 24.40% | | 23.93% | 24.59% |
|
EBT Margin
|
11.67% | 13.30% | 5.44% | 3.09% | 2.84% | 1.98% | 7.69% | 6.36% | 7.09% | 5.70% | 4.54% | 7.23% | 4.66% | 7.22% | 8.60% | 11.80% | 11.12% | 11.72% | 11.83% | 12.65% | 12.29% | 16.74% | 18.40% | 12.86% | 10.41% | 11.28% | 13.68% | 13.09% | 4.47% | 3.05% | 6.99% | 6.05% | 7.41% | 1.27% | 7.44% | 5.94% | 3.41% | 9.44% | 12.27% | 7.56% | -7.44% | 13.00% | 18.01% | 14.03% | 11.48% | 8.35% | 10.90% | 5.99% | 4.22% | 4.69% | 8.72% | 3.22% | 0.88% | 6.21% | 14.84% | 5.15% | 7.56% | 5.22% | 25.55% | | 0.68% | 5.40% |
|
EBIT Margin
|
11.63% | 13.15% | 5.60% | 2.43% | 5.22% | 4.63% | 5.13% | 6.52% | 6.32% | 7.12% | 6.45% | 6.61% | 5.24% | 8.50% | 9.67% | 12.91% | 11.89% | 11.71% | 12.07% | 13.09% | 12.50% | 16.73% | 14.19% | 13.85% | 9.61% | 11.79% | 11.19% | 13.98% | 10.33% | 6.84% | 7.91% | 7.80% | 5.85% | 6.01% | 8.14% | 8.47% | 8.24% | 8.47% | 9.56% | 8.18% | -7.27% | 14.84% | 14.51% | 14.12% | 11.91% | 8.51% | 8.81% | 5.30% | 2.97% | 6.85% | 1.04% | 4.86% | 1.16% | 6.48% | 8.64% | 5.07% | 8.78% | 8.70% | 6.70% | | 6.40% | 6.17% |
|
EBITDA Margin
|
11.63% | 13.15% | 5.60% | 2.43% | 5.22% | 4.63% | 5.13% | 6.52% | 6.32% | 7.12% | 6.45% | 6.61% | 5.24% | 8.50% | 9.67% | 12.91% | 11.89% | 11.71% | 12.07% | 13.09% | 12.50% | 16.73% | 14.19% | 13.85% | 9.61% | 11.79% | 11.19% | 13.98% | 10.33% | 6.84% | 7.91% | 7.80% | 5.85% | 6.01% | 8.14% | 8.47% | 8.24% | 8.47% | 9.56% | 8.18% | -7.27% | 14.84% | 14.51% | 14.12% | 11.91% | 8.51% | 8.81% | 5.30% | 2.97% | 6.85% | 1.04% | 4.86% | 1.16% | 6.48% | 8.64% | 5.07% | 8.78% | 8.70% | 6.70% | | 6.40% | 6.17% |
|
Operating Margin
|
11.63% | 13.15% | 5.60% | 2.43% | 5.22% | 4.63% | 5.13% | 6.52% | 6.32% | 7.12% | 6.45% | 6.61% | 5.24% | 8.50% | 9.67% | 12.91% | 11.89% | 11.71% | 12.07% | 13.09% | 12.50% | 16.73% | 14.19% | 13.85% | 9.61% | 11.79% | 11.19% | 13.98% | 10.33% | 6.84% | 7.91% | 7.80% | 5.85% | 6.01% | 8.14% | 8.47% | 8.24% | 8.47% | 9.56% | 8.18% | -7.27% | 14.84% | 14.51% | 14.12% | 11.91% | 8.51% | 8.81% | 5.30% | 2.97% | 6.85% | 1.04% | 4.86% | 1.16% | 6.48% | 8.64% | 5.07% | 8.78% | 8.70% | 6.70% | | 6.40% | 6.17% |
|
Net Margin
|
8.01% | 8.83% | 9.68% | -1.86% | -2.05% | -1.31% | 4.06% | 1.96% | 2.62% | 1.76% | 1.73% | 5.22% | 3.10% | 4.99% | 6.01% | 8.55% | 7.97% | 8.39% | 9.66% | 9.58% | 9.13% | 12.36% | 13.33% | 5.51% | 7.93% | 8.69% | 7.27% | 10.19% | 3.50% | 2.78% | -1.97% | 4.90% | 6.25% | -0.14% | 4.93% | 3.26% | 1.13% | 6.62% | 12.78% | 5.19% | -7.59% | 9.30% | 15.70% | 11.41% | 9.32% | 6.44% | 9.85% | 4.39% | 2.71% | 2.95% | 6.61% | 2.19% | -0.42% | 4.33% | 11.51% | 4.15% | 5.02% | 4.30% | 19.66% | | 0.13% | 3.86% |
|
FCF Margin
|
| 16.55% | 8.20% | 3.82% | 2.45% | -0.36% | 15.86% | 2.65% | 3.97% | 3.07% | -2.10% | 2.65% | 2.79% | -5.73% | 13.90% | -5.12% | 9.12% | 4.65% | 11.20% | -0.76% | 8.58% | 6.19% | 8.77% | -4.94% | 13.32% | -0.03% | 9.22% | -14.00% | 6.27% | -0.92% | 7.87% | -1.05% | 4.95% | 10.83% | 14.91% | 0.67% | 10.54% | 15.94% | 12.77% | 11.46% | 12.16% | 7.31% | 11.00% | 10.31% | 12.76% | 9.79% | 6.88% | -2.37% | -4.91% | -57.67% | 6.00% | 5.17% | 7.02% | 2.34% | 7.67% | -6.08% | 4.73% | 7.16% | 3.85% | | 9.65% | 12.01% |
|
Inventory Average
|
| | | | | 47.24M | 48.01M | 48.28M | 48.30M | 49.09M | 52.78M | 53.00M | 54.22M | 59.51M | 63.51M | 64.90M | 66.81M | 71.40M | 76.21M | 78.89M | 79.88M | 78.77M | 81.05M | 85.57M | 90.76M | 100.88M | 106.14M | 106.76M | 107.51M | 109.98M | 117.40M | 121.02M | 119.50M | 113.48M | 110.56M | 112.33M | 112.37M | 115.70M | 118.64M | 118.06M | 115.14M | 113.63M | 118.52M | 127.23M | 135.15M | 146.27M | 156.89M | 167.82M | 181.98M | 210.84M | 226.07M | 218.36M | 213.20M | 206.90M | 205.87M | 212.74M | 216.98M | 224.06M | 230.55M | 231.67M | 242.19M | 250.82M |
|
Assets Average
|
| | | | | 411.08M | 388.84M | 420.21M | 454.67M | 451.16M | 448.87M | 433.19M | 436.83M | 452.18M | 469.91M | 497.63M | 524.09M | 546.25M | 555.98M | 558.79M | 581.52M | 612.72M | 637.02M | 717.44M | 787.06M | 798.56M | 826.29M | 837.85M | 849.59M | 864.54M | 873.00M | 892.41M | 895.72M | 867.52M | 824.04M | 783.05M | 757.48M | 744.79M | 738.25M | 816.10M | 858.37M | 872.41M | 972.14M | 977.65M | 933.16M | 938.93M | 939.66M | 951.23M | 957.08M | 1,094.19M | 1,240.32M | 1,254.02M | 1,256.40M | 1,234.82M | 1,229.98M | 1,243.54M | 1,246.63M | 1,269.37M | 1,272.87M | 1,295.90M | 1,352.82M | 1,371.37M |
|
Equity Average
|
| | | | | 109.81M | 107.72M | 153.46M | 202.29M | 207.21M | 213.57M | 197.71M | 186.05M | 203.75M | 223.87M | 241.82M | 262.06M | 276.35M | 287.17M | 295.93M | 312.24M | 339.62M | 368.34M | 395.80M | 414.00M | 432.90M | 452.76M | 478.83M | 515.11M | 541.89M | 552.34M | 582.16M | 599.44M | 569.37M | 515.01M | 479.09M | 471.88M | 458.44M | 467.84M | 477.24M | 469.85M | 490.56M | 549.06M | 599.54M | 628.98M | 650.35M | 654.64M | 654.80M | 649.49M | 633.64M | 648.18M | 676.30M | 675.44M | 665.31M | 652.39M | 645.89M | 643.68M | 650.51M | 638.83M | 631.74M | 673.14M | 708.85M |
|
Invested Capital
|
| | 55.29M | | 127.22M | 125.93M | 119.36M | 217.44M | 217.53M | 230.15M | 232.38M | 202.76M | 214.45M | 237.81M | 314.41M | 341.88M | 357.83M | 284.93M | 299.52M | 302.45M | 332.14M | 357.93M | 389.20M | 408.23M | 421.58M | 446.01M | 462.50M | 499.36M | 536.38M | 554.25M | 557.33M | 613.93M | 591.86M | 553.75M | 483.11M | 481.44M | 468.24M | 454.09M | 486.60M | 473.93M | 471.82M | 514.30M | 588.83M | 615.26M | 647.71M | 657.98M | 656.31M | 658.29M | 645.70M | 627.63M | 674.72M | 682.31M | 671.24M | 660.67M | 645.34M | 647.38M | 640.57M | 660.92M | 618.98M | 646.81M | 700.44M | 718.71M |
|
Asset Utilization Ratio
|
| | | | | 0.65 | 0.95 | 1.10 | 1.15 | 1.19 | 1.24 | 1.32 | 1.37 | 1.39 | 1.41 | 1.42 | 1.44 | 1.44 | 1.46 | 1.48 | 1.43 | 1.39 | 1.34 | 1.21 | 1.12 | 1.12 | 1.11 | 1.14 | 1.13 | 1.12 | 1.14 | 1.13 | 1.15 | 1.22 | 1.27 | 1.33 | 1.34 | 1.34 | 1.32 | 1.15 | 0.97 | 0.98 | 0.94 | 1.00 | 1.18 | 1.16 | 1.11 | 1.08 | 1.07 | 1.01 | 0.97 | 1.04 | 1.12 | 1.17 | 1.19 | 1.18 | 1.18 | 1.16 | 1.14 | 0.85 | 0.81 | 0.81 |
|
Debt to Equity
|
| | | | 0.84 | 0.73 | 0.87 | 0.36 | 0.37 | 0.37 | 0.34 | 0.63 | 0.60 | 0.51 | 0.35 | 0.08 | 0.31 | 0.34 | 0.31 | 0.29 | 0.26 | 0.28 | 0.25 | 0.43 | 0.34 | 0.32 | 0.37 | 0.33 | 0.31 | 0.26 | 0.26 | 0.18 | 0.19 | 0.18 | 0.29 | 0.21 | 0.23 | 0.22 | 0.17 | 0.50 | 0.43 | 0.38 | 0.33 | 0.10 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.38 | 0.35 | 0.34 | 0.33 | 0.32 | 0.35 | 0.34 | 0.35 | 0.34 | 0.36 | 0.41 | 0.30 | 0.26 |
|
Debt Ratio
|
| | | | 0.22 | 0.20 | 0.24 | 0.16 | 0.17 | 0.17 | 0.17 | 0.27 | 0.26 | 0.24 | 0.17 | 0.04 | 0.16 | 0.17 | 0.16 | 0.15 | 0.14 | 0.16 | 0.15 | 0.22 | 0.18 | 0.17 | 0.20 | 0.20 | 0.19 | 0.17 | 0.16 | 0.12 | 0.13 | 0.12 | 0.17 | 0.13 | 0.14 | 0.14 | 0.11 | 0.26 | 0.24 | 0.21 | 0.19 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.20 | 0.15 | 0.14 |
|
Equity Ratio
|
| | 0.70 | | 0.26 | 0.27 | 0.28 | 0.43 | 0.46 | 0.46 | 0.49 | 0.42 | 0.43 | 0.47 | 0.48 | 0.49 | 0.51 | 0.50 | 0.53 | 0.53 | 0.54 | 0.56 | 0.59 | 0.52 | 0.53 | 0.55 | 0.55 | 0.60 | 0.62 | 0.64 | 0.63 | 0.68 | 0.66 | 0.65 | 0.60 | 0.63 | 0.62 | 0.61 | 0.66 | 0.53 | 0.57 | 0.56 | 0.57 | 0.66 | 0.69 | 0.69 | 0.70 | 0.68 | 0.68 | 0.50 | 0.54 | 0.54 | 0.54 | 0.54 | 0.52 | 0.52 | 0.52 | 0.51 | 0.49 | 0.48 | 0.51 | 0.52 |
|
FCF Payout Ratio
|
| | | | | | 0.06 | 0.05 | 1.59 | 1.97 | 4.81 | 2.11 | 0.15 | -0.02 | -0.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-20.45M | -25.23M | -36.34M | -6.58M | 11.44M | 25.14M | 17.68M | -55.61M | -30.71M | -22.20M | -4.96M | -45.46M | -48.39M | -35.10M | -54.95M | -58.00M | -43.48M | -65.31M | -85.84M | -81.94M | -103.84M | -130.73M | -144.48M | -211.88M | -132.25M | -132.81M | -177.21M | -135.50M | -166.72M | -149.17M | -103.39M | -71.65M | -65.36M | -48.45M | -39.71M | -41.27M | -36.18M | -47.70M | -52.95M | -225.44M | -211.68M | -229.04M | -268.35M | -170.96M | -186.86M | -195.09M | -190.91M | -177.92M | -157.26M | -139.16M | -160.46M | -175.18M | -181.50M | -164.57M | -160.39M | -136.59M | -128.28M | -151.48M | -134.85M | -164.45M | -134.18M | -160.12M |
|
Return on Sales
|
0.07% | 0.08% | 0.09% | -0.02% | 0.01% | 0.01% | 0.07% | 0.05% | 0.05% | 0.04% | 0.04% | 0.07% | 0.03% | 0.05% | 0.06% | 0.09% | 0.08% | 0.08% | 0.07% | 0.10% | 0.09% | 0.12% | 0.13% | 0.06% | 0.08% | 0.09% | 0.07% | 0.10% | 0.03% | 0.03% | -0.02% | 0.05% | 0.06% | 0.00% | 0.05% | 0.03% | 0.01% | 0.07% | 0.13% | 0.05% | -0.08% | 0.09% | 0.16% | 0.11% | 0.09% | 0.06% | 0.10% | 0.04% | 0.03% | 0.03% | 0.07% | 0.02% | 0.00% | 0.04% | 0.12% | 0.04% | 0.05% | 0.04% | 0.20% | 0.09% | 0.00% | 0.04% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.06% | 0.08% | 0.09% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.16% | 0.19% | 0.22% | 0.23% | 0.24% | 0.25% | 0.24% | 0.25% | 0.25% | 0.23% | 0.21% | 0.18% | 0.17% | 0.16% | 0.16% | 0.14% | 0.14% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.07% | 0.10% | 0.12% | 0.15% | 0.21% | 0.19% | 0.16% | 0.13% | 0.09% | 0.09% | 0.05% | 0.05% | 0.05% | 0.05% | 0.09% | 0.09% | 0.12% | 0.13% | 0.11% | | 0.12% | 0.11% |
|
Return on Invested Capital
|
| | | | | 0.06% | 0.09% | 0.11% | 0.10% | 0.12% | 0.12% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.17% | 0.20% | 0.23% | 0.24% | 0.23% | 0.24% | 0.24% | 0.21% | 0.19% | 0.17% | 0.14% | 0.16% | 0.15% | 0.13% | 0.09% | 0.06% | 0.06% | 0.05% | 0.10% | 0.10% | 0.08% | 0.11% | 0.14% | 0.13% | 0.09% | 0.11% | 0.12% | 0.15% | 0.20% | 0.17% | 0.14% | 0.11% | 0.08% | 0.08% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.09% | 0.12% | 0.13% | 0.13% | | 0.12% | 0.11% |
|
Return on Assets
|
| | | | | 0.01% | 0.03% | 0.04% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.15% | 0.12% | 0.11% | 0.10% | 0.08% | 0.10% | 0.08% | 0.07% | 0.04% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.03% | 0.05% | 0.08% | 0.07% | 0.05% | 0.06% | 0.07% | 0.09% | 0.14% | 0.13% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.09% | 0.08% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | 0.04% | 0.10% | 0.11% | 0.12% | 0.13% | 0.11% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.20% | 0.22% | 0.23% | 0.23% | 0.23% | 0.24% | 0.26% | 0.22% | 0.21% | 0.18% | 0.15% | 0.17% | 0.14% | 0.11% | 0.06% | 0.04% | 0.05% | 0.04% | 0.08% | 0.08% | 0.05% | 0.09% | 0.12% | 0.13% | 0.10% | 0.11% | 0.13% | 0.15% | 0.20% | 0.18% | 0.15% | 0.12% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.10% | 0.11% | 0.14% | 0.14% | 0.19% | 0.16% | 0.13% | 0.12% |