|
Gross Margin
|
| 40.32% | 42.41% | 39.03% | 41.80% | 43.03% | 45.03% | 41.80% | 44.76% | 49.81% | 44.53% | 42.95% | 41.51% | 41.03% | 43.74% | 43.04% | 42.03% | 41.25% | 39.53% | 37.86% | 36.45% | 42.13% | 40.51% | 38.10% | 36.10% | 34.87% | 32.14% | 31.28% | 25.17% | 32.38% | 29.64% | 25.94% | | 28.19% | 29.84% | 26.13% | 28.76% | 20.37% | 31.35% | 28.13% | 29.65% | 28.01% | 26.16% | 23.20% | 25.33% | 26.36% | 23.03% | 19.41% | 19.65% | 8.26% | 19.09% | 18.11% | 24.50% | 22.89% | 19.85% | 19.40% | 21.26% | 19.65% | 17.27% |
|
EBT Margin
|
| 13.99% | 17.22% | 4.69% | 8.47% | 19.02% | 18.98% | 16.29% | 16.85% | 25.45% | 21.00% | 19.99% | 16.63% | 19.07% | 26.16% | 21.03% | 17.49% | 21.86% | 17.99% | 17.24% | 12.39% | 20.97% | 18.75% | 13.41% | 9.98% | 12.04% | 6.08% | -4.04% | 1.45% | 8.54% | 8.45% | 1.36% | | 6.22% | 6.22% | 0.84% | 2.49% | -5.46% | 12.18% | -0.38% | 10.53% | 1.27% | 3.96% | -2.39% | 4.89% | 7.10% | -0.64% | -47.43% | -2.38% | -31.84% | -0.49% | -28.74% | -4.14% | -6.20% | -3.51% | -26.38% | -12.34% | -18.13% | -17.42% |
|
EBIT Margin
|
| 14.99% | 18.34% | 9.19% | 10.63% | 18.43% | 21.54% | 15.99% | 17.10% | 25.00% | 22.18% | 20.42% | 18.29% | 20.30% | 25.33% | 20.23% | 19.24% | 22.18% | 18.07% | 17.78% | 12.18% | 21.98% | 19.52% | 14.16% | 11.10% | 12.97% | 7.11% | -3.32% | 1.05% | 8.89% | 9.50% | 2.82% | | 7.52% | 9.06% | 0.37% | 1.81% | -2.93% | 12.14% | 5.91% | 6.87% | 3.16% | 5.43% | 1.95% | 4.10% | 3.53% | 1.75% | -47.17% | -3.93% | -32.66% | -1.40% | -25.83% | -4.74% | -7.75% | -3.79% | -23.46% | -14.82% | -12.48% | -15.69% |
|
EBITDA Margin
|
| 7.87% | 9.65% | 3.96% | 20.32% | 23.84% | 27.48% | 21.60% | 23.08% | 27.67% | 26.75% | 25.01% | 23.44% | 26.16% | 25.33% | 20.23% | 19.24% | 22.18% | 18.07% | 17.78% | 12.18% | 21.98% | 19.52% | 14.16% | 11.10% | 12.97% | 7.11% | -3.32% | 1.05% | 8.89% | 9.50% | 2.82% | | 7.52% | 9.06% | 0.37% | 1.81% | -2.93% | 12.14% | 5.91% | 6.87% | 3.16% | 5.43% | 1.95% | 4.10% | 3.53% | 1.75% | -47.17% | -3.93% | -32.66% | -1.40% | -25.83% | -4.74% | -7.75% | -3.79% | -23.46% | -14.82% | -12.48% | -15.69% |
|
Operating Margin
|
| 14.99% | 18.34% | 9.19% | 10.63% | 18.43% | 21.54% | 15.99% | 17.10% | 25.00% | 22.18% | 20.42% | 18.29% | 20.30% | 25.33% | 20.23% | 19.24% | 22.18% | 18.07% | 17.78% | 12.18% | 21.98% | 19.52% | 14.16% | 11.10% | 12.97% | 7.11% | -3.32% | 1.05% | 8.89% | 9.50% | 2.82% | | 7.52% | 9.06% | 0.37% | 1.81% | -2.93% | 12.14% | 5.91% | 6.87% | 3.16% | 5.43% | 1.95% | 4.10% | 3.53% | 1.75% | -47.17% | -3.93% | -32.66% | -1.40% | -25.83% | -4.74% | -7.75% | -3.79% | -23.46% | -14.82% | -12.48% | -15.69% |
|
Net Margin
|
| 11.48% | 13.69% | 5.44% | 7.35% | 15.60% | 16.34% | 14.39% | 14.01% | 22.66% | 17.45% | 17.58% | 14.27% | 16.18% | 22.24% | 18.12% | 15.20% | 18.24% | 14.92% | 15.23% | 10.36% | 18.46% | 15.78% | 11.16% | 8.26% | 9.99% | 4.81% | -4.31% | 1.10% | 0.78% | | 0.96% | | 4.55% | 4.99% | 0.21% | 2.12% | 5.94% | 10.33% | -1.74% | 9.48% | 1.04% | 3.64% | -1.68% | 3.65% | 6.18% | -0.26% | 46.41% | -2.51% | -36.52% | -0.62% | -39.59% | -4.16% | -7.85% | -3.93% | -24.99% | -13.05% | -18.54% | -17.71% |
|
FCF Margin
|
| | 18.65% | 8.13% | 3.71% | 7.17% | 21.99% | -4.16% | 11.65% | 28.01% | 41.42% | 31.14% | 14.05% | 19.19% | 32.39% | 76.49% | 20.89% | 36.80% | 28.88% | 41.76% | 11.59% | 21.00% | 27.13% | 31.02% | 16.43% | 15.17% | 12.64% | 12.92% | -12.39% | 2.93% | 3.16% | 30.42% | | 17.16% | 17.95% | 32.19% | 9.41% | 5.73% | 25.21% | 13.60% | 4.72% | 17.54% | 7.29% | 2.74% | -10.45% | -0.74% | 4.22% | 3.77% | 7.22% | 13.04% | 22.79% | 12.17% | 9.76% | 9.66% | 18.72% | | -13.46% | -6.17% | 0.04% |
|
Inventory Average
|
| | | | | | 50.27M | 50.58M | 52.39M | 53.77M | 53.50M | 55.79M | 63.47M | 71.01M | 74.33M | 77.96M | 85.53M | 95.31M | 97.03M | 94.88M | 100.31M | 104.49M | 102.93M | 101.74M | 104.27M | 113.23M | 120.59M | 127.37M | 137.65M | 148.07M | 156.28M | 158.64M | 153.01M | 142.16M | 130.22M | 123.16M | 126.41M | 131.87M | 130.55M | 139.78M | 153.74M | 161.45M | 171.45M | 190.06M | 217.08M | 240.78M | 249.63M | 242.69M | 224.71M | 192.09M | 159.61M | 141.34M | 127.93M | 114.11M | 110.14M | 112.05M | 113.93M | 115.41M | 109.92M |
|
Assets Average
|
| | | | | | 299.09M | 315.85M | 326.77M | 343.10M | 369.08M | 381.00M | 387.96M | 408.80M | 427.22M | 437.11M | 453.93M | 484.69M | 506.01M | 520.62M | 537.73M | 546.06M | 554.90M | 574.05M | 592.70M | 613.89M | 632.49M | 645.45M | 647.03M | 643.94M | 639.63M | 624.68M | 646.65M | 682.54M | 691.45M | 699.04M | 702.09M | 694.59M | 699.76M | 765.79M | 815.46M | 819.23M | 835.46M | 855.05M | 864.72M | 867.29M | 863.09M | 803.18M | 731.73M | 674.13M | 634.38M | 605.43M | 566.36M | 551.98M | 563.22M | 562.20M | 544.21M | 534.24M | 515.39M |
|
Invested Capital
|
115.29M | | | 154.40M | | 11.18M | 8.25M | 229.42M | 2.79M | 0.07M | | 277.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Utilization Ratio
|
| | | | | | 0.96 | 0.94 | 0.94 | 0.93 | 0.91 | 0.94 | 0.97 | 0.98 | 1.01 | 1.02 | 1.02 | 0.97 | 0.96 | 0.96 | 0.95 | 0.96 | 0.96 | 0.94 | 0.94 | 0.92 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.92 | 0.68 | 0.63 | 0.62 | 0.60 | 0.78 | 0.72 | 0.69 | 0.64 | 0.62 | 0.70 | 0.73 | 0.75 | 0.77 | 0.79 | 0.81 | 0.86 | 0.92 | 0.94 | 0.94 | 0.93 | 0.94 | 0.92 | 0.84 | 0.79 | 0.78 | 0.76 | 0.78 |
|
Debt to Equity
|
| | | 0.16 | | | | 0.10 | | | | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.09 | | 0.04 | 0.07 | 0.07 | 0.01 | 0.00 | | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.55 | | | | 0.70 | | | | 0.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | -0.07 | 2.06 | 10.89 | -10.05 | | -17.15 | | | | | | | | | | | | | | | | | | | | | 0.59 | | -1.10 | -0.12 | | | | | | | | | | | | -0.73 | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-38.08M | -43.74M | -43.74M | -5.75M | -11.95M | -33.20M | -4.94M | -65.63M | -7.39M | -23.49M | -12.09M | -84.62M | -23.24M | -24.89M | 8.85M | 8.71M | 7.99M | 8.59M | 8.48M | 8.84M | 9.84M | 10.69M | 10.70M | 12.94M | 13.57M | 14.46M | 16.05M | 16.48M | 15.33M | 14.96M | 15.28M | | | | | | | | | 7.70M | 7.50M | 7.11M | 7.11M | 7.87M | 8.21M | 7.98M | 7.98M | 7.90M | 8.02M | 7.95M | 8.07M | 7.79M | 8.00M | 7.80M | 3.75M | 2.20M | 2.20M | 2.20M | 1.92M |
|
Return on Sales
|
| 0.11% | 0.14% | 0.05% | 0.07% | 0.16% | 0.16% | 0.14% | 0.14% | 0.23% | 0.17% | 0.18% | 0.14% | 0.16% | 0.22% | 0.18% | 0.15% | 0.18% | 0.15% | 0.15% | 0.10% | 0.18% | 0.16% | 0.11% | 0.08% | 0.10% | 0.05% | -0.04% | 0.01% | 0.01% | -0.01% | 0.01% | 0.01% | 0.05% | 0.05% | 0.00% | 0.02% | -0.06% | 0.10% | -0.01% | 0.09% | 0.01% | 0.04% | -0.02% | 0.04% | 0.06% | 0.00% | -0.46% | -0.03% | -0.37% | -0.01% | -0.40% | -0.04% | -0.08% | -0.04% | -0.25% | -0.13% | -0.19% | -0.18% |
|
Return on Capital Employed
|
| | | | | | 0.19% | 0.20% | 0.21% | 0.23% | 0.24% | 0.25% | 0.27% | 0.25% | 0.27% | 0.27% | 0.28% | 0.27% | 0.23% | 0.22% | 0.20% | 0.20% | 0.21% | 0.19% | 0.19% | 0.16% | 0.12% | 0.08% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.05% | 0.02% | 0.03% | 0.04% | 0.04% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | -0.09% | -0.12% | -0.23% | -0.25% | -0.18% | -0.19% | -0.12% | -0.12% | -0.10% | -0.13% | -0.14% | -0.18% |
|
Return on Invested Capital
|
| | | | | | 2.50% | 0.34% | 0.38% | 2.51% | 3.52% | 0.45% | 0.50% | 47.29% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | | | 0.11% | 0.13% | 0.14% | 0.16% | 0.16% | 0.17% | 0.17% | 0.16% | 0.18% | 0.18% | 0.18% | 0.18% | 0.16% | 0.15% | 0.14% | 0.14% | 0.15% | 0.13% | 0.13% | 0.10% | 0.08% | 0.04% | 0.03% | 0.01% | -0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | -0.07% | -0.09% | -0.19% | -0.21% | -0.18% | -0.19% | -0.12% | -0.12% | -0.08% | -0.09% | -0.11% | -0.14% |