|
Gross Margin
|
11.77% | 10.63% | 11.29% | 45.70% | 12.72% | 16.78% | 15.32% | 212.83% | 24.37% | 17.64% | 14.83% | 14.47% | 15.86% | 15.59% | 17.64% | 24.24% | 27.93% | 36.74% | 37.63% | 34.77% | 19.63% | 21.13% | 23.76% | 21.18% | 24.76% | 29.24% | 23.04% | 20.23% | 21.71% | 27.09% | 20.85% | 18.29% | 17.40% | 19.79% | 16.19% | 11.86% | 10.93% | 22.47% | 25.36% | 7.70% | -42.44% | 4.70% | 10.26% | 7.72% | 6.67% | 17.86% | 15.98% | 18.84% | 18.77% | 20.79% | 21.00% | 17.70% | 19.68% | 20.65% | 18.84% | 16.86% | 13.72% | 16.80% | 11.75% | 14.36% | 11.38% | 13.70% | 17.25% | 20.48% | 19.03% | 18.62% | 18.69% |
|
EBT Margin
|
7.63% | 6.34% | 5.16% | 22.07% | 7.02% | 11.82% | 8.89% | 97.66% | 7.26% | 8.74% | 8.64% | 8.47% | 11.09% | 11.59% | 12.55% | 16.17% | 23.28% | 36.97% | 32.45% | 27.72% | 13.08% | 16.78% | 19.55% | 15.26% | 18.38% | 24.40% | 18.78% | 12.56% | 16.33% | 21.57% | 15.63% | 14.88% | 13.81% | 16.13% | 12.57% | 5.66% | 4.65% | 17.02% | 17.01% | -2.78% | -61.43% | -8.61% | -4.39% | -13.73% | -8.72% | 8.00% | 8.73% | 10.25% | 11.50% | 12.83% | 12.58% | -0.16% | 9.73% | 11.78% | 8.75% | 10.12% | 2.90% | 12.28% | 7.08% | 10.32% | 7.17% | 10.70% | 14.39% | 16.62% | 15.38% | 14.99% | 15.80% |
|
EBIT Margin
|
6.68% | 5.76% | 4.67% | -77.10% | 4.42% | 11.80% | 8.84% | 96.94% | 7.12% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 18.28% | 24.27% | 18.14% | 12.43% | 16.31% | 21.23% | 15.24% | 14.40% | 13.28% | 15.63% | 11.85% | 4.81% | 4.11% | 14.88% | 15.79% | -4.90% | -65.97% | -11.22% | -10.52% | -14.62% | -10.53% | 7.48% | 8.60% | 10.13% | 10.94% | 13.02% | 11.69% | -0.94% | 9.14% | 11.35% | 8.09% | 8.05% | 3.50% | 9.37% | 4.80% | 7.12% | 4.13% | 8.23% | 11.80% | 14.05% | 12.57% | 12.64% | 12.99% |
|
EBITDA Margin
|
6.68% | 5.76% | 4.67% | -77.10% | 4.42% | 11.80% | 8.84% | 96.94% | 7.12% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 8.78% | 11.60% | 9.13% | 12.43% | 9.88% | 11.79% | 10.12% | 9.84% | 8.99% | 10.75% | 7.34% | 4.98% | 3.01% | 11.91% | 26.91% | -1.84% | -62.28% | 1.82% | -11.33% | -10.49% | -1.68% | 6.32% | 7.17% | 8.73% | 8.43% | 9.57% | 9.58% | 1.25% | 6.20% | 2.99% | 6.03% | 13.31% | 2.42% | 8.42% | 2.54% | 7.94% | 3.88% | 8.58% | 10.27% | 13.13% | 14.90% | 14.28% | 12.82% |
|
Operating Margin
|
6.68% | 5.76% | 4.67% | -77.10% | 4.42% | 11.80% | 8.84% | 96.94% | 7.12% | 8.63% | 8.56% | 8.53% | 11.11% | 11.60% | 12.56% | 16.20% | 20.55% | 33.97% | 32.04% | 27.50% | 13.03% | 16.74% | 19.47% | 15.18% | 18.28% | 24.27% | 18.14% | 12.43% | 16.31% | 21.23% | 15.24% | 14.40% | 13.28% | 15.63% | 11.85% | 4.81% | 4.11% | 14.88% | 15.79% | -4.90% | -65.97% | -11.22% | -10.52% | -14.62% | -10.53% | 7.48% | 8.60% | 10.13% | 10.94% | 13.02% | 11.69% | -0.94% | 9.14% | 11.35% | 8.09% | 8.05% | 3.50% | 9.37% | 4.80% | 7.12% | 4.13% | 8.23% | 11.80% | 14.05% | 12.57% | 12.64% | 12.99% |
|
Net Margin
|
4.70% | 4.10% | 3.24% | -211.20% | 6.66% | -1.01% | -2.98% | -21.84% | -0.87% | 3.32% | -0.84% | 2.00% | -0.64% | 7.24% | 7.67% | 12.22% | 14.88% | 24.06% | 19.62% | 14.39% | 9.38% | 11.78% | 13.14% | 9.65% | 12.69% | 16.25% | 12.60% | 7.87% | 10.83% | 14.34% | 10.96% | 10.05% | 9.00% | 10.51% | 7.40% | 4.12% | 3.43% | 12.40% | 27.80% | -2.61% | -60.38% | 1.55% | -7.81% | -10.62% | -1.32% | 6.40% | 7.42% | 14.67% | 8.52% | 9.68% | 9.96% | -0.42% | 7.46% | 3.57% | 6.58% | 10.11% | 2.03% | 9.03% | 3.34% | 7.30% | 5.00% | 8.02% | 10.90% | 13.49% | 11.64% | 14.84% | 12.24% |
|
FCF Margin
|
-25.85% | -8.36% | 2.12% | | -4.62% | 18.34% | 11.93% | 314.13% | -36.10% | 103.25% | 70.63% | 46.66% | 29.42% | 13.36% | 10.15% | -23.81% | -9.08% | -27.71% | 74.68% | 117.90% | 79.10% | 29.27% | 11.10% | 5.74% | -4.09% | -28.83% | -15.33% | 11.09% | 33.36% | 41.61% | 40.89% | 35.50% | 16.96% | -2.82% | -25.12% | -30.00% | -45.72% | 0.53% | -36.56% | -16.48% | -77.44% | -28.29% | 112.66% | 54.29% | 65.68% | 71.17% | 30.93% | 28.29% | 13.06% | 22.31% | -4.50% | -10.82% | -39.86% | -14.77% | -15.40% | 35.48% | -1.83% | 25.06% | 34.56% | 14.57% | 11.01% | 31.34% | 11.37% | 18.61% | 18.02% | 13.84% | 68.45% |
|
Inventory Average
|
-0.44M | -0.53M | -0.95M | | | 0.12M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
133.03M | 127.41M | 126.68M | 122.40M | 121.83M | 125.13M | 130.58M | 132.42M | 121.03M | 128.57M | 167.46M | 197.28M | 214.97M | 235.08M | 250.22M | 244.85M | 230.16M | 216.17M | 233.60M | 291.88M | 347.81M | 390.31M | 411.34M | 402.79M | 395.53M | 389.96M | 372.66M | 387.53M | 438.88M | 474.54M | 519.97M | 601.67M | 652.92M | 652.34M | 642.81M | 592.49M | 534.27M | 519.84M | 507.29M | 488.71M | 454.90M | 426.44M | 446.22M | 480.13M | 500.25M | 537.04M | 578.30M | 599.07M | 610.30M | 634.98M | 632.57M | 583.37M | 523.20M | 457.94M | 416.99M | 450.19M | 482.59M | 490.70M | 534.68M | 580.94M | 611.32M | 675.49M | 747.72M | 802.55M | 814.19M | 837.43M | 966.79M |
|
Equity Average
|
| | | | | | | | | | 98.39M | 98.51M | 103.50M | 109.57M | 113.06M | 116.08M | 123.47M | 134.45M | 143.47M | 151.80M | 161.04M | 171.39M | 183.03M | 181.27M | 184.58M | 202.22M | 211.22M | 217.03M | 229.81M | 247.58M | 262.85M | 280.44M | 303.99M | 330.23M | 346.63M | 353.16M | 358.62M | 365.46M | 385.66M | 396.94M | 377.93M | 360.28M | 355.24M | 346.22M | 338.96M | 330.52M | 327.41M | 326.54M | 326.61M | 335.68M | 345.17M | 337.69M | 313.80M | 289.52M | 274.39M | 276.32M | 279.42M | 281.49M | 284.93M | 287.89M | 292.05M | 300.61M | 318.39M | 340.28M | 357.88M | 378.54M | 406.44M |
|
Invested Capital
|
2.17M | 2.04M | 2.00M | 90.20M | 1.33M | 0.83M | 0.33M | 97.64M | | 100.72M | 96.06M | 100.96M | 106.04M | 113.11M | 113.00M | 119.17M | 127.76M | 141.13M | 145.81M | 157.78M | 164.30M | 178.48M | 187.59M | 174.95M | 194.22M | 210.22M | 212.21M | 221.85M | 237.77M | 257.39M | 268.31M | 292.57M | 315.40M | 345.07M | 348.20M | 358.13M | 359.11M | 371.81M | 399.50M | 394.37M | 361.49M | 359.07M | 351.42M | 341.03M | 336.90M | 324.15M | 330.66M | 322.41M | 330.82M | 340.54M | 349.80M | 325.60M | 302.01M | 277.04M | 271.74M | 280.90M | 277.95M | 285.04M | 284.83M | 290.94M | 293.15M | 308.07M | 328.70M | 351.86M | 363.89M | 393.18M | 419.71M |
|
Asset Utilization Ratio
|
1.71 | 1.92 | 1.82 | 1.57 | 1.50 | 1.35 | 1.20 | 1.18 | 0.99 | 0.73 | 0.53 | 0.72 | 0.88 | 1.05 | 1.11 | 1.14 | 1.14 | 1.10 | 0.97 | 0.78 | 0.67 | 0.71 | 0.83 | 0.95 | 1.06 | 1.06 | 1.07 | 1.07 | 1.04 | 1.10 | 1.12 | 1.12 | 1.19 | 1.34 | 1.45 | 1.51 | 1.50 | 1.31 | 1.11 | 0.99 | 0.86 | 0.74 | 0.58 | 0.50 | 0.50 | 0.51 | 0.59 | 0.65 | 0.75 | 0.79 | 0.79 | 0.87 | 0.92 | 1.02 | 1.11 | 1.01 | 0.95 | 0.98 | 0.99 | 0.99 | 1.03 | 1.06 | 1.08 | 1.09 | 1.12 | 1.10 | 0.95 |
|
Interest Coverage Ratio
|
-67.97 | -72.46 | -69.07 | -16.53 | -168.21 | 561.45 | 608.43 | 23.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 32.90M | 13.03M | | | | | | | 115.56M | | | | 165.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.73 | | | | 0.75 | | 0.69 | 0.51 | 0.49 | 0.47 | 0.46 | 0.44 | 0.51 | 0.57 | 0.68 | 0.56 | 0.49 | 0.44 | 0.44 | 0.45 | 0.45 | 0.49 | 0.55 | 0.58 | 0.54 | 0.51 | 0.54 | 0.48 | 0.45 | 0.48 | 0.54 | 0.54 | 0.66 | 0.68 | 0.72 | 0.80 | 0.83 | 0.83 | 0.86 | 0.74 | 0.70 | 0.66 | 0.58 | 0.56 | 0.54 | 0.54 | 0.52 | 0.57 | 0.59 | 0.61 | 0.65 | 0.66 | 0.57 | 0.58 | 0.56 | 0.51 | 0.49 | 0.47 | 0.42 | 0.43 | 0.42 | 0.46 | 0.45 | 0.40 |
|
Times Interest Earned
|
-67.97 | -72.46 | -69.07 | -16.53 | -168.21 | 561.45 | 608.43 | 23.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | 5.34 | -0.09 | -0.27 | -0.10 | -0.22 | 0.06 | 0.11 | 0.10 | 0.31 | 0.10 | 0.59 | 0.24 | 0.13 | -0.71 | -0.28 | -0.09 | -0.20 | -0.19 | 0.08 | -1.77 | 0.09 | 0.07 | 0.17 | 0.23 | 0.06 | 0.18 | 0.12 | 0.15 | 0.16 | 0.04 |
|
Enterprise Value
|
195.73M | 124.77M | 88.03M | 121.73M | 157.24M | 39.90M | 36.93M | 41.50M | 47.71M | 34.16M | 47.02M | 39.65M | 23.35M | 28.70M | 47.92M | 85.13M | 76.74M | 68.66M | 106.13M | 132.60M | 72.63M | 148.57M | 152.32M | 97.68M | 135.03M | 272.33M | 266.59M | 174.91M | 192.92M | 303.62M | 410.78M | 606.77M | 471.51M | 443.11M | 584.96M | 243.95M | 257.18M | 236.12M | 370.44M | 360.67M | 488.93M | 409.20M | 298.94M | 332.24M | 225.52M | 265.50M | 203.96M | 223.29M | 323.36M | 219.10M | 170.82M | 142.51M | 176.64M | 207.99M | 193.94M | 203.88M | 252.35M | 223.72M | 315.60M | 284.30M | 506.08M | 752.08M | 1,482.65M | 1,558.68M | 1,783.51M | 3,066.20M | 3,805.54M |
|
Market Capitalization
|
178.95M | 199.43M | 167.69M | 192.88M | 154.35M | 113.21M | 115.16M | 126.04M | 127.86M | 141.05M | 185.07M | 197.72M | 199.13M | 216.23M | 245.03M | 262.02M | 247.35M | 221.49M | 311.88M | 403.34M | 383.60M | 487.46M | 502.73M | 441.89M | 472.74M | 574.17M | 546.62M | 446.57M | 507.35M | 685.42M | 854.60M | 1,128.82M | 1,033.88M | 1,000.25M | 1,068.63M | 677.92M | 622.71M | 597.84M | 685.34M | 657.40M | 745.01M | 643.31M | 591.72M | 658.32M | 587.31M | 671.38M | 645.45M | 678.28M | 788.36M | 708.84M | 650.65M | 583.80M | 544.92M | 527.77M | 481.37M | 529.34M | 538.91M | 510.14M | 609.20M | 590.82M | 797.85M | 1,054.06M | 1,782.49M | 1,857.08M | 2,087.81M | 3,341.73M | 4,229.24M |
|
Return on Sales
|
0.06% | 0.06% | 0.06% | 0.00% | 0.01% | -0.01% | -0.03% | 0.01% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.04% | 0.06% | 0.09% | 0.13% | 0.17% | 0.19% | 0.18% | 0.14% | 0.13% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.11% | 0.11% | 0.04% | 0.00% | -0.14% | -0.17% | -0.05% | -0.03% | 0.02% | 0.08% | 0.09% | 0.10% | 0.11% | 0.07% | 0.07% | 0.05% | 0.04% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.10% | 0.11% | 0.13% | 0.13% |
|
Return on Capital Employed
|
0.13% | 0.16% | 0.16% | 0.09% | 0.07% | 0.10% | 0.11% | 0.16% | 0.13% | 0.13% | 0.13% | 0.13% | 0.19% | 0.25% | 0.29% | 0.27% | 0.29% | 0.32% | 0.49% | 0.52% | 0.45% | 0.38% | 0.35% | 0.34% | 0.40% | 0.36% | 0.34% | 0.37% | 0.36% | 0.36% | 0.42% | 0.45% | 0.45% | 0.43% | 0.37% | 0.26% | 0.22% | 0.16% | 0.13% | 0.10% | 0.00% | -0.07% | -0.15% | -0.17% | -0.09% | -0.05% | 0.00% | 0.07% | 0.13% | 0.16% | 0.15% | 0.12% | 0.12% | 0.11% | 0.11% | 0.17% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.17% | 0.22% | 0.27% | 0.27% | 0.33% | 0.35% |
|
Return on Invested Capital
|
| 6.08% | 5.85% | 0.01% | 0.02% | 1.53% | 3.64% | 0.19% | | | 0.05% | 0.07% | 0.11% | 0.14% | 0.17% | 0.19% | 0.19% | 0.22% | 0.26% | 0.27% | 0.25% | 0.23% | 0.24% | 0.24% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.24% | 0.25% | 0.27% | 0.27% | 0.26% | 0.24% | 0.19% | 0.15% | 0.11% | | | | | -0.12% | -0.14% | -0.04% | -0.03% | | | 0.13% | 0.15% | 0.15% | 0.10% | 0.10% | 0.07% | 0.06% | 0.10% | 0.09% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.16% | 0.20% | 0.23% | 0.26% | 0.25% |
|
Return on Assets
|
0.11% | 0.11% | 0.10% | 0.01% | 0.01% | -0.02% | -0.04% | 0.01% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.03% | 0.05% | 0.07% | 0.10% | 0.15% | 0.17% | 0.15% | 0.12% | 0.10% | 0.11% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.11% | 0.09% | 0.12% | 0.11% | 0.04% | 0.00% | -0.08% | -0.08% | -0.02% | -0.01% | 0.01% | 0.05% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.09% | 0.11% | 0.12% | 0.14% | 0.12% |
|
Return on Equity
|
| | | | | | | | | | 0.00% | 0.02% | 0.01% | 0.06% | 0.11% | 0.14% | 0.19% | 0.24% | 0.27% | 0.29% | 0.26% | 0.23% | 0.24% | 0.24% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.25% | 0.25% | 0.28% | 0.28% | 0.27% | 0.25% | 0.20% | 0.16% | 0.13% | 0.16% | 0.13% | 0.05% | 0.00% | -0.10% | -0.12% | -0.03% | -0.02% | 0.02% | 0.10% | 0.13% | 0.15% | 0.15% | 0.11% | 0.10% | 0.08% | 0.07% | 0.11% | 0.09% | 0.12% | 0.11% | 0.11% | 0.13% | 0.14% | 0.21% | 0.25% | 0.28% | 0.31% | 0.30% |