|
Gross Margin
|
68.15% | 70.22% | 67.88% | 22.62% | 67.56% | 65.30% | 66.13% | 201.06% | 65.16% | 67.08% | 66.08% | 185.27% | 65.77% | 64.55% | 65.35% | 215.79% | 68.04% | 68.98% | 66.09% | 23.85% | 68.04% | 67.56% | 67.62% | 192.53% | 68.54% | 69.87% | 70.14% | 198.84% | 71.75% | 72.01% | 72.71% | 204.01% | 72.28% | 73.62% | 73.21% | 24.90% | 73.08% | 72.27% | 73.24% | 205.16% | 86.13% | 74.54% | 73.76% | 212.00% | 73.17% | 73.88% | 73.35% | 73.88% | 75.27% | 75.87% | 75.64% | 173.09% | 76.08% | 76.10% | 76.49% | 76.49% | 76.78% | 75.93% | 75.61% | 26.05% | 75.64% | 76.60% | 75.19% | 76.30% | 76.44% | 76.44% | 76.87% | 77.37% |
|
EBT Margin
|
14.94% | 10.28% | 14.85% | 5.36% | -3.42% | 4.25% | 7.43% | 14.81% | 9.50% | 12.91% | 14.71% | 20.93% | 10.82% | 14.85% | 12.58% | 15.44% | 12.49% | 14.13% | 8.43% | 13.96% | 12.49% | 13.73% | 12.45% | 31.96% | 10.73% | 15.65% | 15.41% | 39.68% | 14.27% | 16.23% | 15.47% | 14.98% | 15.22% | 16.67% | 16.03% | 5.10% | 13.43% | 13.81% | 14.51% | 42.26% | 61.66% | 12.67% | 14.50% | 14.57% | 22.30% | 18.43% | 17.58% | 5.46% | 23.17% | 23.46% | 24.78% | 16.99% | 23.02% | 26.18% | 25.79% | 25.34% | 28.84% | 27.66% | 26.85% | 27.07% | 27.05% | 30.51% | 29.57% | 24.05% | 29.09% | 28.40% | 27.52% | 31.08% |
|
EBIT Margin
|
13.74% | 9.75% | 14.36% | 11.11% | -3.81% | 3.87% | 7.30% | 14.29% | 9.35% | 12.76% | 14.53% | 10.08% | 10.71% | 14.79% | 12.57% | 45.61% | 12.51% | 14.28% | 9.20% | 5.05% | 12.51% | 14.64% | 13.07% | 11.86% | 10.87% | 15.80% | 15.55% | 14.39% | 14.48% | 15.45% | 14.24% | 44.73% | 15.36% | 16.96% | 16.28% | 14.97% | 14.03% | 0.00% | 15.22% | 43.39% | 60.85% | 15.34% | 16.24% | 15.43% | 16.11% | 18.76% | 17.92% | 16.02% | 23.41% | 23.67% | 24.98% | 25.53% | 23.16% | 26.29% | 25.65% | 25.53% | 26.85% | 26.76% | 25.68% | 9.64% | 25.00% | 28.00% | 28.05% | 22.39% | 28.13% | 27.38% | 26.80% | 30.15% |
|
EBITDA Margin
|
13.74% | 12.93% | 12.05% | 11.11% | -3.81% | 5.92% | 2.17% | 14.29% | 9.35% | 12.76% | 14.53% | 10.08% | 10.71% | 14.79% | 12.57% | 45.61% | 12.51% | 14.28% | 9.20% | 5.05% | 12.51% | 14.64% | 13.07% | 11.86% | 10.87% | 15.80% | 15.55% | 14.39% | 14.48% | 15.45% | 14.24% | 44.73% | 15.36% | 16.96% | 16.28% | 14.97% | 14.14% | 0.00% | 15.22% | 43.39% | 60.85% | 15.34% | 16.24% | 15.43% | 16.11% | 18.76% | 17.92% | 16.02% | 23.41% | 23.67% | 24.98% | 44.26% | 23.16% | 26.29% | 25.65% | 25.53% | 26.85% | 26.76% | 25.68% | 9.64% | 25.00% | 28.00% | 28.05% | 22.39% | 28.13% | 27.38% | 26.80% | 30.15% |
|
Operating Margin
|
13.74% | 9.75% | 14.36% | 11.11% | -3.81% | 3.87% | 7.30% | 14.29% | 9.35% | 12.76% | 14.53% | 10.08% | 10.71% | 14.79% | 12.57% | 45.61% | 12.51% | 14.28% | 9.20% | 5.05% | 12.51% | 14.64% | 13.07% | 11.86% | 10.87% | 15.80% | 15.55% | 14.39% | 14.48% | 15.45% | 14.24% | 44.73% | 15.36% | 16.96% | 16.28% | 14.97% | 14.03% | 14.54% | 15.22% | 43.39% | 60.85% | 15.34% | 16.24% | 15.43% | 16.11% | 18.76% | 17.92% | 16.02% | 23.41% | 23.67% | 24.98% | 25.53% | 23.16% | 26.29% | 25.65% | 25.53% | 26.85% | 26.76% | 25.68% | 9.64% | 25.00% | 28.00% | 28.05% | 22.39% | 28.13% | 27.38% | 26.80% | 30.15% |
|
Net Margin
|
14.96% | 8.91% | 12.96% | 4.56% | -3.21% | 1.61% | 7.11% | -3.17% | 12.44% | 11.53% | 13.94% | 17.05% | 8.66% | 12.91% | 10.37% | 9.47% | 11.35% | 12.72% | 6.94% | 12.14% | 11.35% | 11.80% | 10.97% | 27.32% | 8.79% | 11.03% | 14.44% | 38.52% | 2.12% | 14.78% | 13.37% | 12.03% | 6.73% | 13.57% | 13.05% | 4.17% | 8.42% | 0.00% | 12.81% | 40.16% | 60.64% | 10.44% | 12.48% | 12.29% | 14.81% | 13.87% | 22.51% | 3.10% | 21.36% | 21.30% | 20.25% | 15.06% | 20.05% | 22.02% | 19.69% | 21.12% | 20.92% | 22.08% | 18.30% | 24.49% | 23.65% | 22.37% | 21.22% | 16.93% | 25.36% | 21.14% | 21.14% | 25.30% |
|
FCF Margin
|
32.83% | 26.96% | 26.04% | 29.56% | 25.71% | 11.52% | 25.26% | 19.58% | 28.62% | 24.43% | 18.39% | | 30.24% | 17.30% | 24.29% | | 44.66% | 29.69% | 30.58% | | 31.88% | 21.82% | 39.22% | | 32.81% | 28.78% | 31.21% | | 42.79% | 35.08% | 36.30% | | 20.13% | 31.65% | 31.39% | | 30.88% | | 28.64% | | | 31.84% | 34.66% | | 20.88% | 34.11% | 41.82% | | 40.00% | 43.06% | 45.25% | 39.76% | 41.38% | 39.58% | 39.17% | | 41.79% | 36.64% | 37.79% | | 34.73% | 43.28% | 22.17% | | 37.51% | 32.87% | 35.91% | 39.72% |
|
Assets Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 332.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Average
|
| 292.02M | 135.79M | | | 320.62M | 190.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 253.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Invested Capital
|
449.46M | 134.58M | 136.99M | | 451.59M | 189.75M | 190.53M | | 88.15M | | | | 452.42M | | | | 451.43M | 3.96M | 3.88M | | 460.01M | 8.79M | | | 450.62M | | | | 446.75M | | | | 448.60M | | | | 535.81M | | | | | | | | 821.71M | | | | 911.07M | | | | 999.82M | | | | 1,099.39M | | 1,173.80M | | 1,238.03M | | 1,311.76M | | 1,385.00M | | 1,499.89M | |
|
Asset Utilization Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Coverage Ratio
|
| | | | | | -614.33 | | -313.75 | -0.00M | -0.00M | | -0.00M | -276.06 | -255.80 | | -325.15 | -79.67 | -11.52 | | -325.15 | -14.69 | -14.42 | -7.67 | -32.10 | -48.75 | -52.02 | -6.89 | 3.68 | -58.57 | -43.59 | -212.00 | 2.06 | -47.42 | -55.21 | -45.20 | 1.84 | 0.00 | -19.68 | -53.80 | | -5.54 | -9.06 | -6.75 | 2.23 | -49.07 | -48.28 | -77.40 | -78.94 | -84.47 | -96.03 | -92.67 | -92.28 | -110.05 | -111.08 | -92.67 | -104.98 | -108.48 | -108.32 | -43.50 | -108.03 | -155.25 | -188.67 | -108.00 | -193.06 | -195.75 | -198.28 | -231.91 |
|
Debt to Equity
|
| | | | | 0.00 | | | | | | | | | | | | | | | 0.09 | | | | | | | | | | | | | | | | 0.07 | | | | | | | | 0.01 | | | | 0.01 | | | | 0.19 | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | 0.12 | | | | | | | | | | | | | | | | 0.06 | | | | | | | | 0.01 | | | | 0.01 | | | | 0.16 | | | | | | | | | | | | | | | |
|
Equity Ratio
|
3.08 | | | | 2.17 | | | | 0.37 | | | | 1.75 | | | | 1.63 | | | | 1.31 | | | | 1.01 | | | | 0.99 | | | | 0.90 | | | | 0.80 | 0.20 | | | | | | | 0.87 | | | | 0.86 | | | | 0.84 | | | | 0.84 | | 0.83 | | 0.84 | | 0.84 | | 0.84 | | 0.85 | |
|
Times Interest Earned
|
| | | | | | -614.33 | | -313.75 | -0.00M | -0.00M | | -0.00M | -276.06 | -255.80 | | -325.15 | -79.67 | -11.52 | | -325.15 | -14.69 | -14.42 | -7.67 | -32.10 | -48.75 | -52.02 | -6.89 | 3.68 | -58.57 | -43.59 | -212.00 | 2.06 | -47.42 | -55.21 | -45.20 | 1.84 | 0.00 | -19.68 | -53.80 | | -5.54 | -9.06 | -6.75 | 2.23 | -49.07 | -48.28 | -77.40 | -78.94 | -84.47 | -96.03 | -92.67 | -92.28 | -110.05 | -111.08 | -92.67 | -104.98 | -108.48 | -108.32 | -43.50 | -108.03 | -155.25 | -188.67 | -108.00 | -193.06 | -195.75 | -198.28 | -231.91 |
|
FCF Payout Ratio
|
| | | | | 0.01 | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-57.63M | -46.91M | -51.26M | | -94.62M | -56.08M | -89.55M | | -69.64M | -76.19M | -70.78M | | -65.55M | -69.53M | -35.52M | | -37.64M | -37.64M | -64.55M | | -62.70M | -62.70M | -141.42M | | -118.05M | -118.05M | -47.17M | | -41.85M | -40.18M | -69.64M | | -38.63M | -54.37M | -54.37M | | -36.91M | | -34.07M | | | -27.30M | -27.36M | | -32.95M | -44.40M | -55.98M | | -52.40M | -138.14M | -128.36M | | -144.52M | -211.78M | -213.44M | | -213.44M | -276.38M | -227.41M | | -320.95M | -320.95M | -252.65M | | -236.14M | -236.14M | -240.63M | -240.63M |
|
Return on Sales
|
0.15% | 0.09% | 0.13% | 0.05% | -0.03% | 0.02% | 0.07% | -0.03% | 0.12% | 0.12% | 0.14% | 0.17% | 0.09% | 0.13% | 0.10% | 0.09% | 0.11% | 0.13% | 0.07% | 0.12% | 0.11% | 0.12% | 0.11% | 0.27% | 0.09% | 0.11% | 0.14% | 0.39% | 0.02% | 0.15% | 0.13% | 0.12% | 0.07% | 0.14% | 0.13% | 0.04% | 0.08% | 0.00% | 0.13% | 0.40% | 0.61% | 0.10% | 0.12% | 0.12% | 0.15% | 0.14% | 0.23% | 0.03% | 0.21% | 0.21% | 0.20% | 0.15% | 0.20% | 0.22% | 0.20% | 0.21% | 0.21% | 0.22% | 0.18% | 0.24% | 0.24% | 0.22% | 0.21% | 0.17% | 0.25% | 0.21% | 0.21% | 0.25% |
|
Return on Capital Employed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| 0.03% | 0.07% | | | 0.02% | 0.03% | | | | | | | | | | | 0.09% | 3.52% | 1.93% | 0.06% | 0.07% | 1.22% | 1.65% | 0.08% | 0.08% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Equity
|
| 0.03% | 0.06% | | | 0.01% | 0.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |