|
Gross Margin
|
28.24% | 26.06% | 25.69% | 26.43% | 25.70% | 23.34% | 22.93% | 24.47% | 25.46% | 94.60% | 24.85% | 25.43% | 28.06% | 5.40% | 22.37% | 22.76% | 37.28% | 35.71% | 79.37% | 24.13% | 45.77% | 42.57% | 91.70% | 89.52% | 78.36% | 93.29% | 91.01% | 85.76% | 93.95% | 100.00% | 100.00% | | | 91.90% | 100.00% | | | 100.00% | 100.00% | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
12.77% | 11.01% | 8.44% | 8.54% | 11.61% | 8.79% | 11.37% | 8.49% | 13.15% | 6.29% | 15.49% | 10.99% | 13.78% | -0.48% | 9.89% | 18.77% | 37.44% | 30.45% | 22.32% | 15.49% | 39.48% | 38.14% | 140.00% | 31.29% | 13.84% | 33.09% | 27.11% | 25.58% | 30.01% | 1,174.62% | -68.19% | -14.84% | -19.05% | 44.20% | 13.38% | 40.48% | 64.17% | 44.67% | 47.62% | 36.31% | 94.29% | 119.60% | 0.36% | 878.11% | 1.53% | 0.20% | -13.91% | 7.50% | 7.07% | 6.05% | 37.36% | 6.08% | 6.68% | 14.79% | 34.67% | 17.12% | 28.40% | 16.98% | 18.74% | 20.96% | 7.39% | 7.13% |
|
EBIT Margin
|
15.80% | 13.99% | 11.28% | 11.14% | 13.90% | 11.36% | 10.59% | 10.99% | 14.81% | 7.78% | 13.33% | 12.72% | 17.00% | -7.53% | 10.62% | 39.29% | 74.62% | -96.94% | 28.25% | 24.13% | 45.77% | 42.57% | 74.80% | 36.50% | 21.27% | 44.07% | 42.09% | 36.52% | 42.59% | -5.14% | 2.36% | 1.91% | -8.21% | 29.05% | 602.30% | 23.71% | 33.11% | 23.08% | 16.15% | 13.73% | 20.58% | 25.93% | 26.57% | 24.64% | -1.87% | 8.64% | 70.56% | 15.67% | 21.46% | 19.89% | 27.58% | 28.22% | 25.87% | 27.34% | 31.50% | 28.44% | 26.92% | 28.99% | 27.72% | 22.56% | 15.27% | 12.65% |
|
EBITDA Margin
|
15.80% | 13.99% | 11.28% | 5.89% | 7.45% | 11.36% | 7.00% | 5.24% | 8.13% | 7.78% | 9.45% | 6.71% | 8.41% | -7.53% | 6.03% | 21.27% | 45.38% | -96.94% | 33.65% | 15.21% | 24.08% | 42.57% | 84.70% | 18.93% | 8.37% | 44.07% | 42.09% | 15.48% | 18.30% | -5.14% | 2.36% | 1.91% | -8.21% | 29.05% | 602.30% | 23.71% | 33.11% | 23.08% | 16.15% | 13.73% | 20.58% | 86.21% | 20.02% | 24.64% | -1.87% | 3.27% | -12.25% | 15.67% | 21.46% | 19.89% | 27.58% | 9.28% | 25.87% | 27.34% | 31.50% | 13.10% | 26.92% | 28.99% | 27.72% | 22.56% | 15.27% | 12.65% |
|
Operating Margin
|
15.80% | 13.99% | 11.28% | 11.14% | 13.90% | 11.36% | 10.59% | 10.99% | 14.81% | 7.78% | 13.33% | 12.72% | 17.00% | -7.53% | 10.62% | 39.29% | 74.62% | -96.94% | 28.25% | 24.13% | 45.77% | 42.57% | 74.80% | 36.50% | 21.27% | 44.07% | 42.09% | 36.52% | 42.59% | -5.14% | 2.36% | 1.91% | -8.21% | 29.05% | 602.30% | 23.71% | 33.11% | 23.08% | 16.15% | 13.73% | 20.58% | 25.93% | 26.57% | 24.64% | -1.87% | 8.64% | 70.56% | 15.67% | 21.46% | 19.89% | 27.58% | 28.22% | 25.87% | 27.34% | 31.50% | 28.44% | 26.92% | 28.99% | 27.72% | 22.56% | 15.27% | 12.65% |
|
Net Margin
|
0.35% | 0.35% | 17.43% | 0.62% | 0.06% | 0.31% | 0.00% | 0.01% | 0.02% | 0.26% | | | | -9.03% | 6.03% | 9.83% | 22.54% | 14.18% | 20.03% | 5.77% | | | | | | | | 15.48% | 18.30% | 31.48% | 115.75% | 33.93% | 2,169.37% | -1.36% | 0.35% | 1.51% | 106.49% | -0.22% | 0.12% | | | | | 698.36% | 3.31% | -1.33% | -11.30% | 4.64% | 6.04% | 4.13% | 32.40% | 4.01% | 4.60% | 10.38% | 23.10% | 13.17% | 19.65% | 12.97% | 15.65% | 15.85% | 5.75% | 5.24% |
|
FCF Margin
|
| 7.64% | 5.68% | 11.03% | 17.06% | -0.30% | 1.91% | 7.85% | 19.10% | -5.23% | -8.89% | 14.65% | 5.72% | 0.16% | -3.23% | 65.47% | 17.22% | -15.35% | 55.66% | 13.65% | 42.86% | 14.04% | -61.99% | 24.26% | 58.66% | -34.30% | 1.92% | 12.37% | 77.44% | | 94.65% | 101.02% | 8.45% | -922.76% | 51.47% | -60.71% | 92.64% | 84.84% | 533.37% | 60.45% | 76.03% | 36.24% | -155.20% | 0.56% | 48.09% | 8.58% | 10.32% | -26.67% | -65.25% | -46.89% | 78.00% | 34.42% | 67.19% | 51.17% | 56.08% | -32.56% | 55.96% | -265.67% | 33.02% | 13.61% | 24.04% | -156.97% |
|
Inventory Average
|
| | | | | 1.08M | 1.05M | 1.02M | 1.01M | 0.91M | 0.92M | 1.00M | 0.98M | 0.92M | 0.88M | 0.86M | 0.88M | 0.90M | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | 266.43M | 267.12M | 268.20M | 270.45M | 274.03M | 276.20M | 277.50M | 280.91M | 285.31M | 295.38M | 301.79M | 302.13M | 308.72M | 312.74M | 282.25M | 250.76M | 250.96M | 254.79M | 256.63M | 255.86M | 260.19M | 265.67M | 135.69M | 78.33M | 78.33M | 211.78M | 213.61M | 50.06M | 299.45M | 506.37M | 505.81M | 520.63M | 535.72M | 537.22M | 536.42M | 534.41M | 535.12M | 536.25M | 343.22M | 415.67M | | | 676.53M | 675.95M | 677.01M | 689.04M | 700.34M | 699.75M | 700.53M | 705.16M | | | 719.39M | 727.70M | 722.80M | 719.95M | 727.02M |
|
Equity Average
|
| | | | | 163.65M | 165.69M | 168.29M | 171.07M | 173.61M | 176.81M | 180.52M | 183.74M | 189.00M | 194.06M | 197.17M | 200.83M | 204.56M | 207.97M | 193.76M | 178.97M | 181.19M | 186.56M | 192.01M | 193.62M | 195.05M | 197.46M | 199.96M | 202.79M | 229.35M | 259.40M | 264.99M | | | 385.81M | 383.93M | 387.80M | 390.61M | 390.93M | 390.27M | 387.35M | 386.55M | 384.98M | 213.43M | 236.24M | 427.61M | 426.09M | 424.74M | 424.58M | 424.81M | 434.45M | 444.70M | 445.09M | 444.99M | 446.49M | | | 459.13M | 468.11M | 464.80M | 460.95M | 461.81M |
|
Invested Capital
|
| 156.64M | | | 167.68M | 231.72M | 171.92M | 174.72M | 236.13M | 237.09M | 240.00M | 241.93M | 236.60M | 242.55M | 244.34M | 246.64M | 249.49M | 251.91M | 254.09M | 220.07M | 221.24M | 222.53M | 229.96M | 231.37M | 231.08M | 231.22M | 232.90M | 234.08M | 283.07M | 285.01M | 294.25M | 293.94M | | 388.37M | 383.25M | 394.71M | 403.20M | 417.88M | 431.51M | 440.45M | 446.50M | 450.77M | 472.62M | 132.20M | 606.62M | 426.93M | 603.66M | 602.68M | 603.42M | 603.21M | 622.77M | 623.78M | 623.62M | 623.66M | 626.68M | | 629.93M | 645.92M | 647.97M | 638.75M | 641.78M | 647.53M |
|
Asset Utilization Ratio
|
| | | | | 0.45 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.10 | 0.11 | 0.03 | -0.07 | 0.20 | 0.10 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.28 | 0.48 | 0.42 | 0.14 | 0.12 | 0.42 | 0.07 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.07 | 0.06 | | | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|
Interest Coverage Ratio
|
4.64 | 4.16 | 3.52 | 3.80 | 5.63 | 4.37 | 4.00 | 4.34 | 9.11 | 5.07 | 10.30 | 7.43 | 5.34 | 15.87 | 13.26 | 10.15 | 13.98 | -21.89 | 5.27 | 3.48 | 8.47 | 7.73 | 13.72 | 8.46 | 5.02 | 15.78 | 13.08 | 13.73 | 10.74 | -0.33 | 0.06 | 0.12 | -0.57 | 2.17 | 49.70 | 2.30 | 7.75 | 10.53 | 14.40 | 15.57 | 26.76 | 34.37 | 1.62 | 1.56 | -0.36 | 1.77 | 11.42 | 1.85 | 2.80 | 2.51 | 3.27 | 2.84 | 2.45 | 2.59 | 2.99 | 3.16 | 3.40 | 4.15 | 4.37 | 3.35 | 2.01 | 1.84 |
|
Debt to Equity
|
| 0.47 | | | 0.42 | 0.41 | 0.40 | 0.38 | 0.37 | 0.36 | 0.34 | 0.33 | 0.32 | 0.26 | 0.33 | 0.30 | 0.28 | 0.06 | 0.29 | 0.24 | 0.23 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.41 | 0.43 | 0.11 | 0.44 | | 0.23 | | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 4.03 | 0.42 | | 0.42 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | | 0.40 | 0.38 | 0.38 | 0.39 | 0.39 | 0.40 |
|
Debt Ratio
|
| 0.28 | | | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.21 | 0.17 | 0.21 | 0.20 | 0.19 | 0.04 | 0.20 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 6.83 | 0.55 | 22.50 | 0.07 | 13.82 | 0.86 | 0.17 | | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 1.19 | 0.26 | | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.25 | 0.25 | | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
|
Equity Ratio
|
| 0.59 | | | 0.61 | 0.62 | 0.62 | 0.63 | 0.63 | 0.63 | 0.65 | 0.65 | 0.65 | 0.67 | 0.64 | 0.66 | 0.67 | 0.66 | 0.67 | 0.71 | 0.72 | 0.72 | 0.74 | 0.75 | 0.76 | 0.74 | 0.75 | 41.63 | 1.35 | 52.63 | 0.63 | 31.28 | | 0.77 | 0.76 | 0.76 | 0.73 | 0.73 | 0.73 | 0.73 | 0.72 | 0.72 | 0.71 | 0.29 | 0.63 | | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.64 | 0.64 | 0.63 | 0.63 | | 0.63 | 0.64 | 0.64 | 0.64 | 0.64 | 0.63 |
|
Times Interest Earned
|
4.64 | 4.16 | 3.52 | 3.80 | 5.63 | 4.37 | 4.00 | 4.34 | 9.11 | 5.07 | 10.30 | 7.43 | 5.34 | 15.87 | 13.26 | 10.15 | 13.98 | -21.89 | 5.27 | 3.48 | 8.47 | 7.73 | 13.72 | 8.46 | 5.02 | 15.78 | 13.08 | 13.73 | 10.74 | -0.33 | 0.06 | 0.12 | -0.57 | 2.17 | 49.70 | 2.30 | 7.75 | 10.53 | 14.40 | 15.57 | 26.76 | 34.37 | 1.62 | 1.56 | -0.36 | 1.77 | 11.42 | 1.85 | 2.80 | 2.51 | 3.27 | 2.84 | 2.45 | 2.59 | 2.99 | 3.16 | 3.40 | 4.15 | 4.37 | 3.35 | 2.01 | 1.84 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44 | 0.05 | 0.55 | 0.00 | 0.09 | -0.07 | 0.04 | 0.12 | 0.01 | 0.09 | 0.02 | 0.14 | -0.01 | 5.15 | | | | | | | | | | | 0.13 | -0.23 | 0.13 | -0.03 | 0.24 | 7.65 | 0.31 | -0.06 |
|
Enterprise Value
|
-15.97M | -17.15M | -15.42M | -16.62M | -22.76M | -21.03M | -19.05M | -20.04M | -11.84M | -2.82M | -1.44M | -4.53M | -0.74M | -0.50M | -0.58M | -1.13M | -0.51M | -1.01M | -0.90M | -0.69M | -0.74M | -0.42M | | | -3.47M | | | -0.11M | -2.29M | -2.63M | -4.52M | -6.96M | -32.85M | -34.78M | -22.55M | -29.64M | -56.17M | -66.25M | -26.61M | -11.38M | -30.74M | -46.29M | -74.11M | -116.84M | -138.15M | -162.88M | -162.27M | -164.52M | -159.26M | -144.78M | -177.50M | -173.30M | -166.54M | -166.03M | -157.56M | -153.14M | -156.93M | -144.68M | -148.62M | -142.93M | -153.17M | -134.85M |
|
Return on Sales
|
0.00% | 0.00% | 0.17% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.09% | 0.06% | 0.10% | 0.23% | 0.14% | 0.20% | 0.06% | 0.10% | 0.06% | 0.01% | | | | | 0.15% | 0.18% | 0.31% | 1.16% | 0.34% | 21.69% | -0.01% | 0.00% | 0.02% | 1.06% | 0.00% | 0.00% | 0.28% | 0.00% | 0.00% | | 6.98% | 0.03% | -0.01% | -0.11% | 0.05% | 0.06% | 0.04% | 0.32% | 0.04% | 0.05% | 0.10% | 0.23% | 0.13% | 0.20% | 0.13% | 0.16% | 0.16% | 0.06% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.02% | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | | | | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.01% | 0.01% | 0.01% | 0.00% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | | | -2.60% | -0.82% | -0.36% | -0.35% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 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% |
|
Return on Assets
|
| | | | | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.03% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | | | | | 0.01% | 0.04% | 0.06% | 0.05% | 0.05% | 2.59% | 0.43% | 0.24% | 0.24% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | | 0.12% | 0.10% | | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.05% | 0.05% | 0.06% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | | | | | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | | | 0.32% | 0.31% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.00% | | 0.19% | 0.17% | 0.10% | 0.09% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | | | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% |