|
Gross Margin
|
| | | | | | 99.71% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
21.70% | 28.05% | 61.79% | 9.09% | 179.00% | 172.15% | 176.95% | 226.98% | 184.55% | 149.96% | 124.61% | 134.05% | 135.02% | 89.06% | 108.19% | 115.48% | 156.59% | 168.57% | 199.29% | 205.11% | 228.98% | 235.06% | 261.24% | 269.84% | 300.48% | 203.42% | 291.45% | 280.61% | 222.21% | 252.49% | 283.58% | 288.59% | 397.24% | 364.12% | 372.11% |
|
EBIT Margin
|
34.11% | 39.23% | 87.15% | 22.67% | 272.83% | 278.47% | -467.40% | 386.56% | 334.97% | 251.12% | 209.71% | 221.45% | 271.48% | 135.17% | 137.66% | 138.51% | 184.93% | 191.50% | 218.73% | 221.84% | 247.06% | 253.67% | 291.35% | 412.38% | -22.90% | -25.63% | -21.72% | -37.28% | -23.99% | -18.06% | -24.86% | -26.59% | -19.60% | -19.87% | -17.29% |
|
EBITDA Margin
|
34.11% | 39.23% | 87.15% | 22.67% | 272.83% | 278.47% | -467.40% | 386.56% | 334.97% | 251.12% | 209.71% | 221.45% | 271.48% | 135.17% | 137.66% | 138.51% | 184.93% | 191.50% | 218.73% | 221.84% | 247.06% | 253.67% | 291.35% | 412.38% | -22.90% | -25.63% | -21.72% | -37.28% | -23.99% | -18.06% | -24.86% | -26.59% | -19.60% | -19.87% | -17.29% |
|
Operating Margin
|
| | | | | | -467.40% | | | | | | | | | | | | | | | | | | -22.90% | -25.63% | -21.72% | -37.28% | -23.99% | -18.06% | -24.86% | -26.59% | -19.60% | -19.87% | -17.29% |
|
Net Margin
|
13.35% | 17.13% | 37.70% | -4.14% | 123.10% | 125.81% | 128.40% | 166.16% | 139.69% | 108.29% | 91.45% | 102.20% | 98.69% | 65.03% | 78.93% | 85.84% | 116.00% | 125.06% | 147.96% | 152.35% | 172.37% | 185.31% | 200.85% | 208.39% | 231.24% | 155.50% | 223.11% | 225.92% | 169.08% | 189.49% | 213.86% | 201.74% | 302.48% | 279.73% | 282.17% |
|
FCF Margin
|
| | | 27.63% | 513.92% | 74.91% | 102.73% | 462.06% | 79.97% | -571.60% | -297.39% | 128.77% | 100.71% | -414.56% | -82.90% | 366.80% | 705.45% | 270.19% | 355.12% | 445.75% | 153.48% | 316.49% | 282.17% | 127.65% | 190.88% | 177.88% | 507.77% | 164.60% | -81.58% | 274.11% | 4.44% | 639.69% | 486.04% | -100.60% | 592.85% |
|
Assets Average
|
| | | | | | | 1,088.98M | 1,114.40M | 1,178.95M | 1,272.78M | 1,369.51M | 1,467.73M | 1,665.11M | 1,850.70M | 1,877.81M | 1,984.22M | 2,121.85M | 2,160.70M | 2,112.43M | 2,088.88M | 2,138.65M | 2,082.10M | 2,066.51M | 2,184.47M | 2,236.58M | 2,250.18M | 2,249.33M | 2,275.21M | 2,381.41M | 2,499.69M | 2,883.85M | 3,278.36M | 3,369.23M | 3,389.05M |
|
Equity Average
|
| | | | | | | 110.61M | 116.56M | 120.83M | 125.47M | 130.58M | 134.71M | 139.09M | 145.74M | 154.34M | 163.16M | 172.10M | 183.14M | 193.49M | 199.70M | 204.40M | 210.66M | 219.01M | 229.27M | 235.98M | 240.16M | 248.87M | 257.16M | 263.66M | 273.98M | 317.62M | 362.36M | 374.81M | 387.40M |
|
Invested Capital
|
| | | 82.12M | | | 106.66M | 116.56M | 118.55M | 123.12M | 127.83M | 165.55M | 136.08M | 142.11M | 149.38M | 181.31M | 167.00M | 177.20M | 189.08M | 219.90M | 201.49M | 207.32M | 214.00M | 331.01M | 234.52M | 237.44M | 242.88M | 276.86M | 259.46M | 267.85M | 280.11M | 377.14M | 369.58M | 380.04M | 394.77M |
|
Asset Utilization Ratio
|
| | | | | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Interest Coverage Ratio
|
2.75 | 3.51 | 3.44 | 1.67 | 2.91 | 2.62 | -3.88 | 2.42 | 2.23 | 2.48 | 2.46 | 2.53 | 1.99 | 2.93 | 4.67 | 6.02 | 6.53 | 8.35 | 11.25 | 13.26 | 13.67 | 13.63 | 9.68 | 2.89 | -0.11 | -0.12 | -0.09 | -0.12 | -0.07 | -0.06 | -0.07 | -0.06 | -0.05 | -0.06 | -0.07 |
|
Debt to Equity
|
| | | 0.22 | | | | 0.13 | 0.13 | 0.32 | 0.28 | 0.24 | 0.21 | 0.18 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.48 | 0.14 | 0.09 | 0.09 | 0.11 | 0.08 | 0.12 | 0.19 | 0.06 | 0.06 | 0.06 | 0.06 |
|
Debt Ratio
|
| | | 0.02 | | | | 0.01 | 0.01 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
| | | 0.08 | | | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.09 | 0.10 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 |
|
Times Interest Earned
|
2.75 | 3.51 | 3.44 | 1.67 | 2.91 | 2.62 | -3.88 | 2.42 | 2.23 | 2.48 | 2.46 | 2.53 | 1.99 | 2.93 | 4.67 | 6.02 | 6.53 | 8.35 | 11.25 | 13.26 | 13.67 | 13.63 | 9.68 | 2.89 | -0.11 | -0.12 | -0.09 | -0.12 | -0.07 | -0.06 | -0.07 | -0.06 | -0.05 | -0.06 | -0.07 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | 0.03 | 0.02 | 0.08 | 0.04 | 0.05 | 0.15 | 0.11 | 0.10 | 0.05 | 0.17 | -0.35 | 0.09 | 7.73 | 0.07 | 0.07 | -0.35 | 0.06 |
|
Enterprise Value
|
| | -38.13M | -0.80M | | | -40.73M | -34.72M | -38.35M | -79.53M | -55.08M | -114.82M | -174.87M | -199.71M | -205.52M | -146.91M | -318.02M | -308.67M | -324.00M | -183.40M | -313.79M | -250.88M | -37.06M | -80.42M | -140.39M | -119.34M | -146.15M | -53.96M | -85.20M | -136.51M | -156.70M | -205.33M | -293.99M | -274.61M | -188.86M |
|
Return on Sales
|
0.13% | 0.17% | 0.38% | -0.04% | 1.23% | 1.26% | 1.28% | 1.66% | 1.40% | 1.08% | 0.91% | 1.02% | 0.99% | 0.65% | 0.79% | 0.86% | 1.16% | 1.25% | 1.48% | 1.52% | 1.72% | 1.85% | 2.01% | 2.08% | 2.31% | 1.56% | 2.23% | 2.26% | 1.69% | 1.89% | 2.14% | 2.02% | 3.02% | 2.80% | 2.82% |
|
Return on Invested Capital
|
| | | | | | | 0.07% | 0.07% | 0.08% | 0.21% | 0.20% | 0.19% | 0.21% | 0.22% | 0.21% | 0.23% | 0.26% | 0.25% | 0.22% | 0.21% | 0.23% | 0.22% | 0.18% | 0.13% | 0.10% | 0.05% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% |
|
Return on Assets
|
| | | | | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | | | 0.12% | 0.11% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.15% | 0.17% | 0.20% | 0.21% | 0.22% | 0.21% | 0.21% | 0.21% | 0.20% | 0.19% | 0.18% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.10% | 0.11% | 0.12% | 0.13% |