|
Gross Margin
|
30.20% | 29.23% | 29.09% | 27.94% | 29.86% | 27.58% | 28.45% | 28.80% | 28.78% | 28.86% | 30.17% | 26.42% | 29.91% | 29.29% | 32.09% | 26.52% | 28.05% | 27.54% | 23.84% | 25.42% | 28.20% | 27.61% | 26.56% | 22.40% | 27.16% | 22.71% | 22.40% | 25.68% | 26.24% | 22.96% | 21.06% | 23.72% | 26.49% | 26.00% | 25.06% | 26.41% | 27.96% | 26.97% | 27.40% | 26.56% | 23.33% | 24.31% | 25.21% | 25.94% | 26.48% | 23.69% | 23.21% | 24.05% | 25.78% | 26.32% | 25.51% | 29.36% | 29.63% | 27.53% | 25.74% | 28.65% | 29.98% | 28.60% | 29.19% | 28.45% | 28.80% | 27.66% |
|
EBT Margin
|
12.14% | 12.37% | 14.57% | 12.42% | 12.85% | 10.59% | 13.38% | 11.49% | 12.75% | 12.69% | 13.65% | 8.65% | 12.80% | 12.80% | 15.00% | 9.17% | 8.41% | 8.98% | 7.24% | 7.48% | 9.58% | 8.90% | 7.77% | 4.97% | 11.10% | 11.03% | 6.27% | 8.73% | 10.45% | 7.15% | 5.69% | 5.51% | 10.76% | 11.77% | 10.13% | 10.11% | 12.02% | 12.04% | 13.40% | 9.80% | 6.86% | 8.56% | 10.89% | 10.89% | 12.29% | 9.97% | 8.22% | 8.54% | 12.32% | 26.03% | 10.71% | 12.17% | 15.97% | 14.03% | 11.72% | 14.60% | 15.77% | 14.62% | 13.26% | 13.69% | 14.31% | 13.63% |
|
EBIT Margin
|
12.26% | 12.48% | 14.13% | 12.41% | 12.89% | 10.61% | 13.41% | 11.54% | 12.79% | 12.73% | 13.79% | 8.77% | 12.93% | 12.92% | 15.22% | 9.23% | 8.19% | 8.75% | 7.03% | 7.56% | 9.55% | 8.87% | 7.67% | 4.94% | 11.06% | 10.96% | 6.19% | 8.65% | 10.37% | 7.01% | 5.53% | 5.97% | 11.56% | 12.31% | 10.84% | 11.10% | 12.79% | 12.43% | 13.42% | 10.51% | 7.02% | 8.60% | 10.93% | 10.91% | 12.25% | 10.01% | 8.22% | 8.93% | 12.93% | 26.78% | 11.92% | 13.14% | 17.04% | 14.93% | 12.55% | 15.16% | 16.29% | 17.06% | 15.45% | 15.61% | 16.09% | 15.13% |
|
EBITDA Margin
|
12.26% | 12.48% | 14.13% | 12.41% | 12.89% | 10.61% | 13.41% | 11.54% | 12.79% | 12.73% | 13.79% | 8.77% | 12.93% | 12.92% | 15.22% | 9.23% | 8.19% | 8.75% | 7.03% | 7.56% | 9.55% | 8.87% | 7.67% | 4.94% | 11.06% | 10.96% | 6.19% | 8.65% | 10.37% | 7.01% | 5.53% | 5.97% | 11.56% | 12.31% | 10.84% | 11.10% | 12.79% | 12.43% | 13.42% | 10.51% | 7.02% | 8.60% | 10.93% | 8.57% | 9.31% | 7.47% | 5.71% | 7.35% | 7.86% | 18.37% | 11.74% | 10.47% | 11.92% | 10.82% | 12.56% | 11.53% | 12.14% | 12.01% | 8.08% | 13.17% | 14.87% | 10.63% |
|
Operating Margin
|
12.26% | 12.48% | 14.13% | 12.41% | 12.89% | 10.61% | 13.41% | 11.54% | 12.79% | 12.73% | 13.79% | 8.77% | 12.93% | 12.92% | 15.22% | 9.23% | 8.19% | 8.75% | 7.03% | 7.56% | 9.55% | 8.87% | 7.67% | 4.94% | 11.06% | 10.96% | 6.19% | 8.65% | 10.37% | 7.01% | 5.53% | 5.97% | 11.56% | 12.31% | 10.84% | 11.10% | 12.79% | 12.43% | 13.42% | 10.51% | 7.02% | 8.60% | 10.93% | 10.91% | 12.25% | 10.01% | 8.22% | 8.93% | 12.93% | 26.78% | 11.92% | 13.14% | 17.04% | 14.93% | 12.55% | 15.16% | 16.29% | 17.06% | 15.45% | 15.61% | 16.09% | 15.13% |
|
Net Margin
|
7.67% | 7.76% | 9.76% | 7.00% | 8.06% | 7.92% | 9.54% | 7.35% | 8.16% | 8.12% | 9.60% | 6.02% | 8.32% | 8.32% | 9.65% | 5.96% | 5.47% | 5.84% | 4.45% | 4.87% | 6.22% | 5.78% | 4.94% | 3.12% | 7.22% | 7.17% | 4.08% | 5.86% | 6.94% | 4.75% | 7.29% | 4.14% | 8.14% | 8.65% | 8.70% | 7.89% | 8.95% | 11.42% | 11.49% | 8.06% | 5.44% | 6.90% | 9.24% | 8.57% | 9.31% | 7.47% | 5.71% | 6.82% | 9.46% | 20.15% | 9.27% | 9.96% | 11.88% | 11.60% | 11.44% | 12.09% | 12.30% | 11.27% | 11.37% | 11.60% | 11.36% | 10.60% |
|
FCF Margin
|
| 11.36% | 2.97% | 1.19% | 12.23% | 8.12% | 3.19% | -2.04% | 4.54% | 5.93% | 4.18% | -3.37% | 7.44% | 14.39% | 10.73% | -6.89% | 0.05% | -4.86% | 5.04% | -28.48% | 13.43% | 2.96% | 1.57% | -11.62% | 3.24% | 8.82% | 4.38% | 7.22% | 2.06% | 7.50% | 2.57% | -8.12% | 16.20% | 9.56% | 13.54% | 4.74% | 14.20% | 17.14% | 14.81% | 7.71% | 11.40% | 11.77% | 15.48% | 3.88% | 9.32% | 5.51% | -0.89% | -7.79% | -3.17% | -2.50% | 16.36% | -0.47% | 6.10% | 15.13% | 9.80% | 8.50% | 8.12% | 12.16% | 14.87% | 7.42% | 14.87% | 21.06% |
|
Inventory Average
|
| | | | | 9.00M | 9.38M | 9.91M | 9.99M | 9.47M | 9.36M | 10.11M | 10.71M | 10.39M | 10.47M | 11.61M | 12.80M | 13.46M | 13.20M | 12.91M | 12.88M | 13.18M | 13.87M | 13.71M | 13.55M | 14.23M | 14.36M | 14.28M | 14.25M | 13.62M | 13.00M | 15.56M | 18.50M | 19.32M | 19.74M | 19.51M | 19.24M | 19.13M | 18.75M | 19.26M | 20.60M | 20.22M | 19.07M | 19.33M | 20.59M | 21.42M | 27.55M | 38.37M | 46.93M | 52.19M | 53.68M | 55.09M | 59.85M | 66.41M | 69.98M | 72.05M | 75.94M | 83.33M | 88.11M | 88.69M | 87.52M | 85.67M |
|
Assets Average
|
| | | | | 75.82M | 78.30M | 80.03M | 82.10M | 85.70M | 93.07M | 98.84M | 100.50M | 103.13M | 104.62M | 105.30M | 107.29M | 110.51M | 112.34M | 113.29M | 116.14M | 119.25M | 119.94M | 119.30M | 121.97M | 126.51M | 127.99M | 129.73M | 132.60M | 135.39M | 137.65M | 166.22M | 193.78M | 193.55M | 191.68M | 191.13M | 193.81M | 197.65M | 194.55M | 191.49M | 195.72M | 198.94M | 201.93M | 206.19M | 213.23M | 218.99M | 277.41M | 348.74M | 379.20M | 391.69M | 383.26M | 384.49M | 394.39M | 398.90M | 401.97M | 405.91M | 415.04M | 530.45M | 633.75M | 635.82M | 638.65M | 643.74M |
|
Equity Average
|
| | | | | 57.07M | 60.22M | 62.56M | 64.78M | 67.90M | 71.32M | 74.17M | 76.75M | 80.01M | 83.59M | 86.72M | 89.28M | 91.85M | 94.00M | 96.04M | 98.51M | 100.74M | 102.56M | 104.17M | 106.64M | 110.00M | 112.27M | 114.23M | 117.05M | 119.81M | 122.31M | 124.87M | 128.55M | 133.44M | 138.13M | 142.48M | 147.08M | 152.77M | 158.94M | 164.13M | 167.74M | 170.83M | 174.67M | 178.86M | 183.57M | 188.53M | 192.60M | 196.76M | 203.18M | 216.72M | 231.85M | 242.01M | 253.38M | 266.33M | 279.24M | 290.55M | 302.60M | 319.66M | 335.95M | 351.72M | 373.08M | 394.70M |
|
Invested Capital
|
| | 50.88M | | 56.31M | 59.03M | 62.57M | 63.72M | 67.01M | 69.95M | 83.12M | 76.62M | 79.98M | 83.14M | 89.43M | 88.84M | 91.68M | 93.99M | 95.98M | 98.08M | 100.93M | 102.56M | 104.58M | 105.78M | 109.53M | 112.52M | 113.91M | 116.00M | 119.04M | 121.00M | 123.71M | 151.16M | 170.66M | 169.65M | 165.60M | 166.64M | 167.08M | 170.89M | 161.99M | 166.28M | 169.32M | 172.54M | 176.99M | 180.92M | 186.41M | 190.84M | 194.72M | 199.34M | 207.53M | 226.39M | 242.54M | 250.48M | 264.29M | 276.38M | 291.09M | 299.02M | 345.38M | 541.15M | 355.26M | 373.17M | 397.99M | 550.03M |
|
Asset Utilization Ratio
|
| | | | | 1.68 | 1.63 | 1.60 | 1.56 | 1.51 | 1.41 | 1.34 | 1.34 | 1.33 | 1.33 | 1.33 | 1.29 | 1.26 | 1.24 | 1.22 | 1.22 | 1.18 | 1.16 | 1.17 | 1.15 | 1.13 | 1.14 | 1.15 | 1.12 | 1.09 | 1.07 | 0.92 | 0.85 | 0.91 | 0.99 | 1.02 | 1.02 | 1.01 | 1.02 | 1.04 | 0.97 | 0.93 | 0.89 | 0.87 | 0.88 | 0.89 | 0.74 | 0.66 | 0.72 | 0.81 | 0.92 | 0.99 | 0.98 | 0.98 | 1.00 | 1.00 | 1.01 | 0.87 | 0.80 | 0.86 | 0.92 | 0.93 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | 89.68 | 246.65 | 240.06 | 141.19 | 228.93 | 302.31 | 208.33 | 187.09 | 9.39 | 14.03 | 16.58 | 19.08 | 22.74 | 33.88 | 37.20 | 80.31 | 317.19 | 90.73 | 219.12 | 290.41 | 331.25 | | 317.31 | 118.82 | 19.45 | 16.64 | 31.28 | 12.47 | 14.78 | 15.65 | 16.13 | 16.87 | 25.24 | 31.11 | 7.13 | 6.59 | 8.23 | 9.11 | 9.77 |
|
Debt to Equity
|
| | 0.15 | | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.08 | 0.13 | 0.13 | 0.12 | 0.11 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | | 0.20 | 0.30 | 0.25 | 0.18 | 0.15 | 0.12 | 0.10 | | | | | | | | | 0.39 | 0.48 | 0.48 | 0.31 | 0.24 | 0.24 | 0.22 | 0.16 | 0.12 | 0.12 | 0.11 | 0.64 | 0.55 | 0.51 | 0.42 | 0.36 |
|
Debt Ratio
|
| | 0.11 | | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.10 | 0.10 | 0.09 | 0.09 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | | 0.13 | 0.20 | 0.17 | 0.13 | 0.11 | 0.09 | 0.07 | | | | | | | | | 0.23 | 0.26 | 0.25 | 0.18 | 0.15 | 0.15 | 0.14 | 0.11 | 0.08 | 0.08 | 0.08 | 0.33 | 0.30 | 0.28 | 0.26 | 0.22 |
|
Equity Ratio
|
| | 0.72 | | 0.75 | 0.76 | 0.78 | 0.79 | 0.79 | 0.79 | 0.74 | 0.76 | 0.77 | 0.78 | 0.82 | 0.83 | 0.83 | 0.83 | 0.84 | 0.85 | 0.84 | 0.84 | 0.87 | 0.88 | 0.87 | 0.87 | 0.88 | 0.88 | 0.89 | 0.88 | 0.90 | 0.65 | 0.68 | 0.70 | 0.74 | 0.75 | 0.77 | 0.78 | 0.86 | 0.86 | 0.86 | 0.86 | 0.87 | 0.86 | 0.86 | 0.86 | 0.58 | 0.55 | 0.52 | 0.58 | 0.63 | 0.63 | 0.65 | 0.68 | 0.71 | 0.72 | 0.73 | 0.52 | 0.54 | 0.56 | 0.61 | 0.62 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | 89.68 | 246.65 | 240.06 | 141.19 | 228.93 | 302.31 | 208.33 | 187.09 | 9.39 | 14.03 | 16.58 | 19.08 | 22.74 | 33.88 | 37.20 | 80.31 | 317.19 | 90.73 | 219.12 | 290.41 | 331.25 | | 317.31 | 118.82 | 19.45 | 16.64 | 31.28 | 12.47 | 14.78 | 15.65 | 16.13 | 16.87 | 25.24 | 31.11 | 7.13 | 6.59 | 8.23 | 9.11 | 9.77 |
|
FCF Payout Ratio
|
| | | 0.28 | 0.04 | | 0.00 | -1.85 | | -0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-19.24M | -22.38M | -21.58M | -23.12M | -25.61M | -28.02M | -29.17M | -27.62M | -29.24M | -31.16M | -33.48M | -31.94M | -34.27M | -38.23M | -37.30M | -34.62M | -31.96M | -33.05M | -34.05M | -24.39M | -29.17M | -29.36M | -29.80M | -25.46M | -27.01M | -30.12M | -31.36M | -33.76M | -34.51M | -37.25M | -37.98M | -7.11M | -5.98M | -5.22M | -3.30M | -2.32M | -4.86M | -10.99M | -3.42M | -7.33M | -12.27M | -17.43M | -24.23M | -25.38M | -30.27M | -33.09M | | -3.65M | -5.58M | -9.94M | -4.45M | -6.50M | -5.29M | -6.38M | -5.26M | -11.37M | -16.73M | -16.36M | -13.45M | -14.03M | -14.89M | -18.23M |
|
Return on Sales
|
0.08% | 0.08% | 0.10% | 0.08% | 0.08% | 0.08% | 0.10% | 0.07% | 0.08% | 0.08% | 0.10% | 0.06% | 0.08% | 0.08% | 0.10% | 0.06% | 0.05% | 0.06% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.03% | 0.07% | 0.07% | 0.04% | 0.06% | 0.07% | 0.05% | 0.05% | 0.04% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.11% | 0.11% | 0.08% | 0.05% | 0.07% | 0.09% | 0.09% | 0.09% | 0.07% | 0.03% | 0.07% | 0.09% | 0.20% | 0.04% | 0.10% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% |
|
Return on Capital Employed
|
| | | | | 0.25% | 0.23% | 0.22% | 0.21% | 0.21% | 0.21% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.17% | 0.15% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.12% | 0.11% | 0.10% | 0.09% | 0.07% | 0.07% | 0.09% | 0.11% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.10% | 0.09% | 0.09% | 0.10% | 0.11% | 0.09% | 0.07% | 0.09% | 0.15% | 0.17% | 0.19% | 0.20% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.16% | 0.17% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.19% | 0.18% | 0.17% | 0.16% | 0.16% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.08% | 0.10% | 0.17% | 0.17% | 0.18% | 0.19% | 0.15% | 0.17% | 0.17% | 0.16% | 0.13% | 0.15% | 0.20% | 0.20% | 0.16% |
|
Return on Assets
|
| | | | | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.05% | 0.04% | 0.05% | 0.09% | 0.10% | 0.11% | 0.11% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.09% | 0.10% | 0.11% | 0.10% |
|
Return on Equity
|
| | | | | 0.19% | 0.18% | 0.17% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.08% | 0.09% | 0.16% | 0.16% | 0.17% | 0.18% | 0.14% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.18% | 0.18% | 0.17% |