|
Gross Margin
|
| 48.59% | 47.86% | 50.12% | 62.40% | 53.90% | 57.74% | 61.58% | 67.22% | 61.09% | 63.71% | 63.38% | 67.92% | 61.21% | 60.38% | 59.60% | 67.03% | 63.35% | 62.68% | 59.44% | 65.12% | 60.10% | 60.16% | 60.31% | 66.49% | 61.13% | 61.47% | 63.82% | 69.82% | 62.72% | 63.39% |
|
EBT Margin
|
| 30.38% | 30.75% | 25.59% | 35.76% | 12.91% | 26.48% | 26.01% | 40.30% | 25.61% | 27.23% | 20.52% | 30.94% | 7.20% | 13.87% | 12.37% | 26.18% | 18.66% | 15.00% | 13.94% | 19.27% | 12.58% | 15.25% | 12.71% | 27.25% | 20.41% | 16.24% | 18.30% | 30.10% | 21.10% | 19.46% |
|
EBIT Margin
|
| 29.87% | 28.24% | 27.81% | 40.65% | 20.84% | 23.52% | 27.46% | 35.35% | 28.01% | 30.51% | 27.77% | 35.16% | 24.93% | 21.00% | 22.88% | 35.45% | 28.46% | 25.15% | 25.18% | 32.33% | 24.79% | 26.30% | 23.37% | 35.98% | 28.50% | 27.81% | 30.39% | 39.78% | 31.02% | 29.88% |
|
EBITDA Margin
|
| 30.03% | 29.15% | 24.79% | 34.22% | 11.95% | 23.70% | 23.99% | 38.07% | 23.30% | 25.72% | 17.63% | 28.74% | 5.89% | 12.76% | 9.83% | 23.83% | 17.73% | 13.85% | 12.21% | 16.59% | 12.28% | 13.58% | 13.96% | 25.90% | 20.03% | 14.76% | 18.17% | 27.45% | 19.20% | 17.17% |
|
Operating Margin
|
| 29.87% | 28.24% | 27.81% | 40.65% | 20.84% | 23.52% | 27.46% | 35.35% | 28.01% | 30.51% | 27.77% | 35.16% | 24.93% | 21.00% | 22.88% | 35.45% | 28.46% | 25.15% | 25.18% | 32.33% | 24.79% | 26.30% | 23.37% | 35.98% | 28.50% | 27.81% | 30.39% | 39.78% | 31.02% | 29.88% |
|
Net Margin
|
| 27.20% | 26.34% | 22.62% | 28.73% | 9.14% | 22.38% | 22.55% | 36.66% | 22.13% | 24.19% | 16.44% | 27.41% | 4.63% | 11.67% | 9.03% | 22.89% | 16.97% | 13.05% | 11.42% | 15.79% | 11.62% | 12.90% | 13.44% | 25.29% | 19.53% | 14.26% | 17.66% | 26.91% | 18.74% | 16.71% |
|
FCF Margin
|
| | 39.78% | -204.41% | 46.03% | 35.26% | 69.10% | -97.21% | 43.73% | 39.36% | 46.15% | -265.96% | 51.31% | 47.35% | 54.47% | -200.76% | 54.63% | 30.23% | 58.97% | -45.59% | 50.55% | 33.05% | 53.88% | -103.53% | 54.81% | 33.63% | 62.81% | -51.41% | 53.65% | 38.16% | 59.04% |
|
Inventory Average
|
| -0.05M | -0.08M | -0.12M | -0.09M | 0.10M | 0.21M | 0.07M | -0.22M | -0.28M | -0.22M | -0.42M | -0.48M | -0.29M | -0.21M | -0.45M | -0.53M | -0.53M | -0.40M | 1.10M | 1.39M | 0.66M | 1.23M | 0.94M | 0.21M | 0.17M | 0.12M | | | | |
|
Assets Average
|
| | | | | | 620.07M | 727.31M | 762.33M | 768.41M | 736.74M | 820.65M | 897.99M | 1,017.61M | 1,185.27M | 1,199.70M | 1,205.72M | 1,304.36M | 1,321.85M | 1,329.53M | 1,435.21M | 1,543.43M | 1,594.88M | 1,568.41M | 1,543.67M | 1,532.67M | 1,540.71M | 1,545.35M | 1,537.16M | 1,593.41M | 1,659.33M |
|
Invested Capital
|
20.22M | | | 232.37M | | | | 597.54M | | | | 722.19M | | | | 1,047.28M | | | | 1,234.32M | | | | 1,276.29M | | | | 1,287.80M | | | |
|
Asset Utilization Ratio
|
| | | | | | 0.26 | 0.26 | 0.28 | 0.28 | 0.30 | 0.29 | 0.27 | 0.26 | 0.25 | 0.27 | 0.29 | 0.31 | 0.33 | 0.34 | 0.33 | 0.33 | 0.34 | 0.37 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.39 | 0.38 |
|
Interest Coverage Ratio
|
| -14.48 | -30.71 | 2.86 | -4.80 | -1.89 | -1.98 | 0.48 | -5.10 | -3.32 | -3.98 | -2.92 | -4.12 | -1.15 | -1.48 | -0.47 | -2.47 | -2.03 | -1.59 | -0.42 | -1.85 | -1.55 | -1.65 | -0.37 | -2.90 | -2.50 | -1.80 | -0.56 | -2.69 | -2.10 | -0.64 |
|
Debt to Equity
|
| | | 0.23 | | | | 0.11 | | | | 0.22 | | | | 0.46 | | | | 0.58 | | | | 0.49 | | | | 0.51 | | | |
|
Debt Ratio
|
| | | 0.15 | | | | 0.08 | | | | 0.13 | | | | 0.21 | | | | 0.26 | | | | 0.24 | | | | 0.25 | | | |
|
Equity Ratio
|
| | | 0.64 | | | | 0.73 | | | | 0.59 | | | | 0.47 | | | | 0.45 | | | | 0.48 | | | | 0.49 | | | |
|
Times Interest Earned
|
| -14.48 | -30.71 | 2.86 | -4.80 | -1.89 | -1.98 | 0.48 | -5.10 | -3.32 | -3.98 | -2.92 | -4.12 | -1.15 | -1.48 | -0.47 | -2.47 | -2.03 | -1.59 | -0.42 | -1.85 | -1.55 | -1.65 | -0.37 | -2.90 | -2.50 | -1.80 | -0.56 | -2.69 | -2.10 | -0.64 |
|
FCF Payout Ratio
|
| | | | | | -0.28 | -0.46 | -0.01 | -0.04 | -0.02 | -0.02 | -0.02 | -0.04 | -0.02 | -0.03 | -0.02 | -0.04 | -0.01 | -0.13 | -0.02 | | | | | | -0.01 | -0.07 | | | -0.01 |
|
Enterprise Value
|
-6.91M | -6.14M | -4.93M | 11.80M | -14.44M | -12.29M | -12.40M | -226.49M | -213.15M | -175.79M | -174.10M | -193.36M | -190.86M | -195.95M | -199.02M | -185.41M | -142.21M | -150.75M | -140.11M | -224.72M | -209.42M | -218.62M | -220.87M | -214.04M | -110.85M | -104.65M | -93.20M | -252.59M | -148.53M | -153.78M | -145.64M |
|
Return on Sales
|
| 0.31% | 0.31% | 0.26% | 0.37% | 0.14% | 0.29% | 0.15% | 0.43% | 0.28% | 0.29% | 0.23% | 0.33% | 0.09% | 0.15% | 0.19% | 0.29% | 0.20% | 0.16% | 0.20% | 0.22% | 0.13% | 0.17% | 0.16% | 0.29% | 0.21% | 0.18% | 0.22% | 0.33% | 0.23% | 0.19% |
|
Return on Capital Employed
|
| | | | | | 0.09% | 0.08% | 0.09% | 0.09% | 0.11% | 0.10% | 0.10% | 0.09% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% |
|
Return on Assets
|
| | | | | | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% |