|
Gross Margin
|
71.73% | 67.11% | 65.87% | 63.04% | 61.81% | 61.99% | 59.02% | 56.87% | 56.07% | 0.01% | 56.94% | 59.24% | 58.53% | 0.01% | 60.25% | 62.06% | 61.03% | 0.01% | 63.99% | 64.03% | 64.21% | 0.01% | 78.85% | 75.45% | 77.24% | 0.01% | 84.61% | 82.60% | 79.22% | 0.01% | 77.72% | 78.75% | 77.04% | 4,615.54% | 75.08% | 71.96% | 71.12% | 74.81% | 77.93% | 75.60% | 76.04% | 77.54% | 78.29% | 79.48% | 73.86% | 136.27% | 93.63% | 96.27% | 95.13% | 94.32% | 94.76% | 95.67% | 94.59% | 95.03% | 95.28% | 95.37% | 94.79% | 93.17% | 92.77% | 94.88% | 92.78% | 95.42% | 94.97% | 94.04% | 94.02% |
|
EBT Margin
|
25.37% | 16.13% | 12.98% | 16.51% | 11.75% | 12.67% | 14.13% | 9.42% | 7.78% | 9.51% | 14.52% | 17.24% | 12.36% | 10.52% | 18.49% | 15.99% | 12.02% | 11.65% | 17.96% | 18.29% | 8.29% | 2.75% | 30.79% | 26.80% | 23.59% | 28.38% | 32.95% | 28.45% | 21.29% | 18.19% | 17.62% | 19.63% | 10.32% | 4.49% | 16.31% | 14.43% | 3.67% | 12.73% | 16.37% | 18.67% | 13.04% | 17.05% | -31.95% | -109.80% | -22.24% | -15.91% | 3.11% | 25.94% | 10.93% | 3.05% | -2.11% | 0.93% | -10.02% | 10.77% | 11.45% | 17.01% | -5.29% | -0.29% | -0.20% | 2.71% | -7.73% | -44.88% | 6.00% | -12.85% | -9.28% |
|
EBIT Margin
|
25.53% | 16.48% | 13.40% | 16.68% | 11.91% | 12.87% | 14.40% | 10.33% | 8.74% | 10.40% | 15.27% | 18.11% | 13.26% | 11.39% | 19.18% | 16.75% | 12.77% | 12.70% | 18.93% | 19.42% | 10.89% | 5.30% | 32.83% | 28.80% | 25.70% | 30.16% | 34.74% | 30.30% | 23.04% | 19.92% | 19.40% | 21.35% | 12.66% | 69.21% | 18.80% | 16.99% | 6.66% | 15.31% | 20.17% | 21.98% | 16.52% | 20.09% | -28.79% | -84.93% | -16.46% | -9.59% | 8.81% | 29.39% | 14.43% | 6.71% | 1.45% | 4.15% | -5.52% | 14.59% | 14.60% | 19.51% | -3.16% | 1.74% | 2.35% | 5.24% | -4.69% | -42.05% | 9.30% | -9.79% | -4.84% |
|
EBITDA Margin
|
25.53% | 16.48% | 13.40% | 16.68% | 11.91% | 12.87% | 14.40% | 10.33% | 8.74% | 10.40% | 15.27% | 18.11% | 13.26% | 11.39% | 19.18% | 16.75% | 12.77% | 12.70% | 18.93% | 19.42% | 10.89% | 5.30% | 32.83% | 28.80% | 25.70% | 30.16% | 34.74% | 30.30% | 23.04% | 19.92% | 19.40% | 21.35% | 12.66% | 69.21% | 18.80% | 16.99% | 6.66% | 15.31% | 20.17% | 21.98% | 16.52% | 20.09% | -28.79% | -84.93% | -16.46% | -9.59% | 8.81% | 29.39% | 14.43% | 6.71% | 1.45% | 4.15% | -5.52% | 14.59% | 14.60% | 19.51% | -3.16% | 1.74% | 2.35% | 5.24% | -4.69% | -42.05% | 9.30% | -9.79% | -4.84% |
|
Operating Margin
|
25.53% | 16.48% | 13.40% | 16.68% | 11.91% | 12.87% | 14.40% | 10.33% | 8.74% | 10.40% | 15.27% | 18.11% | 13.26% | 11.39% | 19.18% | 16.75% | 12.77% | 12.70% | 18.93% | 19.42% | 10.89% | 5.30% | 32.83% | 28.80% | 25.70% | 30.16% | 34.74% | 30.30% | 23.04% | 19.92% | 19.40% | 21.35% | 12.66% | 69.21% | 18.80% | 16.99% | 6.66% | 15.31% | 20.17% | 21.98% | 16.52% | 20.09% | -28.79% | -84.93% | -16.46% | -9.59% | 8.81% | 29.39% | 14.43% | 6.71% | 1.45% | 4.15% | -5.52% | 14.59% | 14.60% | 19.51% | -3.16% | 1.74% | 2.35% | 5.24% | -4.69% | -42.05% | 9.30% | -9.79% | -4.84% |
|
Net Margin
|
16.12% | 10.35% | 7.82% | 10.43% | 8.04% | 7.64% | 8.83% | 5.92% | 4.92% | 5.55% | 9.06% | 10.81% | 7.75% | 6.71% | 11.62% | 10.04% | 7.43% | 7.24% | 11.26% | 11.48% | 5.32% | 1.70% | 19.69% | 16.87% | 14.82% | 18.24% | 20.65% | 17.64% | 13.63% | 12.10% | 11.14% | 12.20% | 6.68% | 21.98% | 12.97% | 11.45% | 3.85% | 10.06% | 12.65% | 14.35% | 10.06% | 13.13% | -8.07% | -69.82% | -14.50% | -11.70% | 2.46% | 20.11% | 8.54% | 2.15% | -1.57% | 0.69% | -8.29% | 8.58% | 8.64% | 12.93% | -4.43% | -0.32% | -0.14% | 2.06% | -6.54% | -34.45% | 4.59% | -9.45% | -7.75% |
|
FCF Margin
|
| 14.32% | -25.89% | | -13.29% | 19.25% | 20.26% | 6.92% | -11.74% | 6.60% | 21.55% | 1.85% | -7.19% | 14.24% | 34.70% | -12.00% | -32.84% | 12.79% | 31.83% | -22.05% | -9.51% | -5.97% | 30.02% | -0.18% | -1.52% | 6.11% | 25.46% | 18.03% | -32.06% | 29.66% | 23.16% | 13.95% | -50.18% | -41.65% | 24.39% | -1.83% | -20.26% | 1.39% | 8.31% | 1.12% | -16.45% | -7.78% | -6.88% | 100.61% | -13.85% | -50.57% | 36.47% | 36.41% | -13.80% | 16.94% | 20.86% | -12.97% | -18.87% | -7.93% | 13.16% | -3.19% | -17.95% | -11.04% | 5.48% | 1.06% | -5.11% | 3.83% | 16.73% | -1.52% | -21.66% |
|
Inventory Average
|
-2.13M | -3.40M | -3.48M | | | 5.08M | | | 15.77M | 14.51M | 14.99M | 14.84M | 16.83M | 18.93M | 16.97M | 16.67M | 19.45M | 20.25M | 18.54M | 18.22M | 17.60M | 16.69M | 16.47M | 15.55M | 15.99M | 16.21M | 15.58M | 16.08M | 16.61M | 16.71M | 16.57M | 17.10M | 19.15M | 19.05M | 17.99M | 19.38M | 22.10M | 21.65M | 19.52M | 22.33M | 26.17M | 27.79M | 28.54M | 27.28M | 26.08M | 25.16M | 25.14M | 28.23M | 29.31M | 27.96M | 31.80M | 35.83M | 37.32M | 37.31M | 35.32M | 34.83M | 36.47M | 37.36M | 36.07M | 35.58M | 35.50M | 35.86M | 34.83M | 33.67M | 33.80M |
|
Assets Average
|
459.05M | 490.59M | 493.35M | | | 493.62M | | | 696.01M | 698.40M | 749.99M | 806.98M | 820.90M | 809.64M | 828.72M | 860.90M | 853.21M | 887.03M | 917.22M | 452.12M | 634.95M | 1,252.49M | 1,267.03M | 1,308.23M | 1,310.69M | 1,331.12M | 1,381.56M | 1,425.88M | 1,490.89M | 1,603.19M | 1,710.66M | 1,794.87M | 1,902.98M | 2,073.06M | 2,234.56M | 2,307.24M | 1,181.65M | 1,268.23M | 1,268.58M | 1,510.35M | 2,908.34M | 2,922.64M | 1,524.65M | 1,655.73M | 3,248.03M | 3,241.01M | 1,648.71M | 1,956.60M | 3,820.73M | 3,878.91M | 4,214.47M | 4,424.42M | 4,410.96M | 4,461.13M | 4,595.86M | 4,754.98M | 4,870.94M | 4,884.50M | 4,895.90M | 4,919.37M | 4,845.93M | 4,609.05M | 4,466.86M | 4,446.50M | 4,390.69M |
|
Equity Average
|
253.42M | 277.11M | 286.66M | | | 291.10M | | | 333.72M | 345.31M | 363.11M | 388.85M | 413.66M | 413.03M | 406.96M | 422.25M | 418.23M | 389.95M | 359.31M | 360.45M | 359.63M | 317.06M | 298.23M | 314.88M | 330.13M | 342.04M | 356.23M | 384.60M | 424.51M | 457.95M | 488.36M | 481.29M | 466.66M | 513.57M | 576.56M | 622.24M | 648.83M | 671.66M | 714.39M | 771.48M | 815.56M | 855.08M | 846.73M | 773.23M | 724.13M | 705.53M | 704.51M | 928.39M | 1,169.10M | 1,207.31M | 1,222.92M | 1,227.33M | 1,210.67M | 1,204.84M | 1,246.05M | 1,322.48M | 1,358.35M | 1,335.85M | 1,325.36M | 1,327.60M | 1,316.47M | 1,194.65M | 1,101.06M | 1,084.33M | 1,035.64M |
|
Invested Capital
|
272.91M | 281.30M | 292.02M | | 284.46M | 314.27M | | 334.53M | 347.00M | 359.39M | 382.81M | 414.44M | 435.92M | 413.35M | 424.08M | 444.32M | 417.74M | 395.98M | 363.30M | 429.54M | 393.13M | 345.48M | 364.35M | 391.42M | 403.67M | 424.07M | 442.23M | 486.83M | 579.74M | 559.85M | 591.30M | 575.87M | 639.66M | 768.07M | 754.65M | 789.06M | 1,307.69M | 842.61M | 892.48M | 965.03M | 965.29M | 1,056.83M | 1,033.50M | 964.29M | 945.38M | 916.60M | 866.14M | 1,291.52M | 1,330.65M | 2,989.51M | 1,362.75M | 1,494.87M | 1,341.52M | 3,341.14M | 3,377.22M | 3,531.56M | 3,629.14M | 3,610.73M | 3,570.90M | 3,551.92M | 3,488.03M | 1,106.52M | 3,126.62M | 3,017.84M | 3,071.80M |
|
Asset Utilization Ratio
|
1.13 | 1.06 | 1.09 | | | 1.27 | | | 1.07 | 1.12 | 1.10 | 1.06 | 1.07 | 1.12 | 1.14 | 1.12 | 1.15 | 1.12 | 1.12 | 2.35 | 1.73 | 0.91 | 0.92 | 0.91 | 0.94 | 0.95 | 0.93 | 0.91 | 0.90 | 0.86 | 0.82 | 0.82 | 0.78 | 0.73 | 0.70 | 0.69 | 1.38 | 1.31 | 1.34 | 1.16 | 0.62 | 0.63 | 1.18 | 0.87 | 0.37 | 0.31 | 0.52 | 0.61 | 0.38 | 0.44 | 0.46 | 0.47 | 0.50 | 0.52 | 0.53 | 0.53 | 0.52 | 0.51 | 0.51 | 0.51 | 0.52 | 0.55 | 0.57 | 0.58 | 0.59 |
|
Interest Coverage Ratio
|
37.15 | 21.10 | -2.49 | -42.87 | -32.68 | -39.94 | -34.96 | -9.27 | -7.42 | -10.68 | -17.51 | -19.03 | -12.75 | 1.66 | -23.93 | -18.68 | -12.95 | 1.87 | -18.31 | -15.71 | -4.07 | 0.42 | 15.84 | 13.22 | 11.53 | 15.68 | 16.73 | 14.14 | 11.08 | 9.65 | 8.78 | 9.65 | 4.42 | 17.68 | 6.20 | 5.60 | 1.83 | 4.03 | 5.04 | 5.16 | 3.70 | 5.07 | -6.49 | -8.06 | -2.77 | -1.35 | 1.47 | 8.30 | 3.99 | 1.82 | 0.37 | 1.07 | -0.90 | 2.40 | 2.66 | 3.53 | -0.46 | 0.26 | 0.38 | 0.88 | -0.67 | -7.01 | 1.59 | -1.89 | -0.71 |
|
Debt to Equity
|
0.12 | 0.10 | 0.07 | | 0.06 | 0.09 | | 0.43 | 0.44 | 0.42 | 0.38 | 0.39 | 0.36 | 0.38 | 0.36 | 0.34 | 0.44 | 0.62 | 0.67 | 1.64 | 1.78 | 2.01 | 2.03 | 1.92 | 1.90 | 1.83 | 1.80 | 1.55 | 1.58 | 1.71 | 1.60 | 1.91 | 2.13 | 2.11 | 1.90 | 1.76 | 2.01 | 1.84 | 1.84 | 1.86 | 1.64 | 1.61 | 1.84 | 2.04 | 2.18 | 2.37 | 2.28 | 1.38 | 1.32 | 1.42 | 1.45 | 1.59 | 1.68 | 1.72 | 1.66 | 1.57 | 1.70 | 1.70 | 1.70 | 1.66 | 1.68 | 1.90 | 1.81 | 1.86 | 2.03 |
|
Debt Ratio
|
0.06 | 0.05 | 0.04 | | 0.04 | 0.06 | | 0.20 | 0.21 | 0.21 | 0.18 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.21 | 0.25 | 0.25 | 51.62M | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.47 | 0.46 | 0.44 | 0.46 | 0.48 | 0.46 | 0.48 | 0.51 | 0.53 | 0.50 | 0.49 | 34.74 | 0.51 | 35.27 | 0.50 | 0.48 | 0.47 | 38.65 | 0.46 | 0.48 | 0.51 | 41.98 | 0.41 | 0.42 | 0.44 | 0.40 | 0.44 | 0.45 | 0.46 | 0.45 | 0.45 | 0.47 | 0.47 | 0.46 | 0.45 | 0.46 | 0.47 | 0.45 | 0.45 | 0.47 |
|
Equity Ratio
|
0.55 | 0.58 | 0.58 | | 0.59 | 0.59 | | 0.47 | 0.49 | 0.50 | 0.47 | 0.49 | 0.52 | 0.50 | 0.48 | 0.50 | 0.48 | 0.40 | 0.38 | 31.50M | 0.27 | 0.24 | 0.23 | 0.25 | 0.26 | 0.26 | 0.26 | 0.28 | 0.29 | 0.28 | 0.29 | 0.25 | 0.24 | 0.25 | 0.26 | 0.28 | 17.28 | 0.28 | 19.18 | 0.27 | 0.29 | 0.29 | 21.04 | 0.23 | 0.22 | 0.21 | 18.43 | 0.30 | 0.32 | 0.31 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.25 | 0.25 | 0.24 | 0.23 |
|
Times Interest Earned
|
37.15 | 21.10 | -2.49 | -42.87 | -32.68 | -39.94 | -34.96 | -9.27 | -7.42 | -10.68 | -17.51 | -19.03 | -12.75 | 1.66 | -23.93 | -18.68 | -12.95 | 1.87 | -18.31 | -15.71 | -4.07 | 0.42 | 15.84 | 13.22 | 11.53 | 15.68 | 16.73 | 14.14 | 11.08 | 9.65 | 8.78 | 9.65 | 4.42 | 17.68 | 6.20 | 5.60 | 1.83 | 4.03 | 5.04 | 5.16 | 3.70 | 5.07 | -6.49 | -8.06 | -2.77 | -1.35 | 1.47 | 8.30 | 3.99 | 1.82 | 0.37 | 1.07 | -0.90 | 2.40 | 2.66 | 3.53 | -0.46 | 0.26 | 0.38 | 0.88 | -0.67 | -7.01 | 1.59 | -1.89 | -0.71 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | 0.00 | 0.43 | | | 2.51 | 0.49 | -7.37 | -1.11 | 2.45 | 0.37 | 0.19 | -0.11 | 0.38 | 0.13 | 0.21 | -0.06 | -0.07 | 0.11 | -1.42 | -0.14 | 1.98 | 0.30 | 2.08 | -0.16 | -0.32 | -0.41 | 0.00 | | | | | | | | | | | | | -0.11 | -0.16 | 0.30 | 1.56 | 0.00 | 0.00 | | | |
|
Enterprise Value
|
-228.25M | -222.36M | -231.47M | -154.12M | -125.73M | -148.99M | -115.92M | -317.31M | -281.92M | -305.52M | -350.33M | -372.21M | -355.92M | -327.43M | -400.02M | -355.73M | -281.27M | -349.51M | -343.46M | -546.95M | -357.52M | -358.24M | -401.36M | -380.37M | -325.53M | -332.69M | -342.79M | -361.11M | -318.06M | -333.98M | -353.46M | -343.16M | -425.54M | -412.13M | -392.04M | -372.16M | -425.37M | -395.98M | -530.24M | -670.60M | -402.94M | -457.82M | -453.31M | -663.07M | -709.81M | -685.24M | -728.00M | -1185.86M | -1070.97M | -1182.86M | -1212.03M | -1209.33M | -1001.89M | -955.05M | -1008.17M | -977.41M | -935.43M | -814.67M | -809.88M | -791.91M | -759.27M | -781.13M | -878.60M | -842.82M | -956.72M |
|
Return on Sales
|
0.16% | 0.10% | 0.08% | 0.10% | 0.08% | 0.08% | 0.09% | 0.06% | 0.05% | 0.06% | 0.09% | 0.11% | 0.08% | 0.07% | 0.12% | 0.10% | 0.07% | 0.07% | 0.11% | 0.11% | 0.05% | 0.02% | 0.20% | 0.17% | 0.15% | 0.18% | 0.21% | 0.18% | 0.14% | 0.12% | 0.11% | 0.12% | 0.07% | 0.22% | 0.13% | 0.11% | 0.04% | 0.10% | 0.13% | 0.14% | 0.10% | 0.13% | -0.08% | -0.70% | -0.15% | -0.12% | 0.02% | 0.20% | 0.09% | 0.02% | -0.02% | 0.01% | -0.08% | 0.09% | 0.09% | 0.13% | -0.04% | 0.00% | 0.00% | 0.02% | -0.07% | -0.34% | 0.05% | -0.09% | -0.08% |
|
Return on Capital Employed
|
0.27% | 0.28% | 0.32% | | | 0.26% | | | 0.17% | 0.16% | 0.19% | 0.20% | 0.21% | 0.22% | 0.26% | 0.24% | 0.24% | 0.26% | 0.26% | 1.27% | 0.56% | 0.18% | 0.24% | 0.26% | 0.31% | 0.40% | 0.40% | 0.40% | 0.39% | 0.31% | 0.26% | 0.23% | 0.19% | 0.31% | 0.28% | 0.26% | 2.65% | 0.32% | 0.38% | 0.32% | 0.14% | 0.16% | 0.20% | -0.08% | -0.07% | -0.11% | -0.16% | 0.10% | 0.07% | 0.08% | 0.07% | 0.04% | 0.01% | 0.03% | 0.05% | 0.08% | 0.08% | 0.06% | 0.04% | 0.01% | 0.01% | -0.07% | -0.06% | -0.09% | -0.09% |
|
Return on Invested Capital
|
0.20% | 0.22% | 0.23% | | | 0.18% | | | 0.16% | 0.15% | 0.16% | 0.18% | 0.19% | 0.20% | 0.22% | 0.22% | 0.22% | 0.24% | 0.26% | 0.27% | 0.26% | 0.27% | 0.37% | 0.41% | 0.47% | 0.57% | 0.56% | 0.54% | 0.47% | 0.42% | 0.36% | 0.34% | 0.29% | 0.66% | 0.65% | 0.68% | 0.52% | 0.18% | 0.24% | 0.25% | 0.27% | 0.28% | 0.22% | -0.01% | -0.07% | -0.16% | -0.11% | 0.09% | 0.12% | 0.09% | 0.09% | 0.07% | 0.02% | 0.02% | 0.04% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% | 0.01% | -0.08% | -0.07% | -0.07% | -0.07% |
|
Return on Assets
|
0.11% | 0.12% | 0.13% | | | 0.11% | | | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.22% | 0.16% | 0.07% | 0.09% | 0.11% | 0.13% | 0.17% | 0.16% | 0.16% | 0.16% | 0.14% | 0.11% | 0.10% | 0.08% | 0.10% | 0.09% | 0.09% | 0.17% | 0.13% | 0.13% | 0.12% | 0.07% | 0.08% | 0.09% | -0.01% | -0.03% | -0.06% | -0.09% | 0.02% | 0.03% | 0.04% | 0.03% | 0.01% | -0.01% | 0.00% | 0.01% | 0.03% | 0.04% | 0.02% | 0.01% | 0.00% | -0.01% | -0.05% | -0.05% | -0.06% | -0.07% |
|
Return on Equity
|
0.20% | 0.22% | 0.23% | | | 0.18% | | | 0.15% | 0.14% | 0.15% | 0.17% | 0.18% | 0.19% | 0.22% | 0.21% | 0.21% | 0.24% | 0.26% | 0.28% | 0.27% | 0.27% | 0.39% | 0.44% | 0.51% | 0.64% | 0.64% | 0.61% | 0.55% | 0.48% | 0.39% | 0.37% | 0.34% | 0.39% | 0.37% | 0.34% | 0.31% | 0.24% | 0.23% | 0.24% | 0.26% | 0.27% | 0.17% | -0.03% | -0.13% | -0.26% | -0.20% | 0.05% | 0.10% | 0.13% | 0.11% | 0.04% | -0.03% | 0.00% | 0.05% | 0.11% | 0.13% | 0.09% | 0.05% | -0.01% | -0.02% | -0.20% | -0.19% | -0.26% | -0.28% |