|
Gross Margin
|
87.12% | 86.85% | 85.53% | 85.91% | 86.80% | 85.55% | 88.58% | 85.64% | 89.12% | 89.92% | 88.59% | 89.38% | 89.94% | 89.46% | 88.60% | 89.08% | 88.40% | 89.16% | 87.73% | 88.94% | 88.95% | 89.23% | 88.86% | 88.38% | 88.25% | 89.23% | 7.93% | 14.46% | 19.84% | 21.02% | 14.52% | 15.21% | 18.93% | 21.54% | 15.16% | 14.85% | 18.54% | 17.57% | 12.40% | 4.14% | -36.16% | 22.43% | 8.93% | 15.05% | 24.30% | 26.01% | 23.23% | 19.71% | 22.26% | 27.19% | 23.29% | 19.85% | 24.02% | 23.99% | 19.80% | 19.57% | 23.03% | 25.59% | 2.90% | 20.19% | 25.49% | 26.73% |
|
EBT Margin
|
11.37% | 10.81% | 1.87% | 7.11% | 14.73% | -0.02% | 3.01% | 7.67% | 6.61% | 13.88% | 5.35% | 14.51% | 19.44% | 17.41% | 8.53% | 11.08% | 10.87% | 13.19% | 9.74% | 13.25% | 15.73% | 18.50% | 15.24% | 14.22% | 16.28% | 21.23% | 17.72% | 13.96% | 19.49% | 20.77% | 13.93% | 15.07% | 18.86% | 21.46% | 15.16% | 14.85% | 18.54% | 17.57% | 12.40% | 4.14% | -36.16% | 22.43% | 8.46% | 12.89% | 23.00% | 25.22% | 22.58% | 19.11% | 21.65% | 26.54% | 23.13% | 19.35% | 23.39% | 23.72% | 19.89% | 19.58% | 22.87% | 25.48% | 3.08% | 20.44% | 25.78% | 27.13% |
|
EBIT Margin
|
12.34% | 11.70% | 2.80% | 7.98% | 15.26% | 0.42% | 3.80% | 8.67% | 7.97% | 14.94% | 6.85% | 15.75% | 20.48% | 18.25% | 9.35% | 11.71% | 11.44% | 13.72% | 10.37% | 13.72% | 16.09% | 18.76% | 15.51% | 14.39% | 16.39% | 21.45% | 18.33% | 14.46% | 19.84% | 21.02% | 14.52% | -69.58% | -62.14% | -56.91% | -69.69% | -70.31% | -62.93% | -64.86% | -75.20% | -91.72% | -172.33% | -55.14% | -82.14% | -69.90% | -51.39% | -47.97% | -53.53% | -60.58% | -55.48% | -45.63% | -53.41% | -60.29% | -51.96% | -52.01% | -60.40% | -60.86% | -53.94% | -48.83% | -94.20% | -59.62% | -49.02% | -46.54% |
|
EBITDA Margin
|
12.34% | 11.70% | 2.80% | 4.62% | 15.26% | 0.42% | 3.80% | 4.99% | 7.97% | 14.94% | 6.85% | 15.75% | 20.48% | 18.25% | 9.35% | 13.77% | 13.32% | 14.75% | 11.46% | 14.67% | 17.07% | 19.50% | 15.57% | 14.66% | 16.63% | 21.45% | 18.39% | 14.46% | 19.84% | 21.02% | 14.52% | -69.58% | -62.14% | -56.91% | -69.69% | -70.31% | -62.93% | -64.86% | -75.20% | -91.72% | -172.33% | -55.14% | -82.14% | -69.90% | -51.39% | -47.97% | -53.53% | -60.58% | -55.48% | -45.63% | -53.41% | -60.29% | -51.96% | -52.01% | -60.40% | -60.86% | -53.94% | -48.83% | -94.20% | -59.62% | -49.02% | -46.54% |
|
Operating Margin
|
12.34% | 11.70% | 2.80% | 7.98% | 15.26% | 0.42% | 3.80% | 8.67% | 7.97% | 14.94% | 6.85% | 15.75% | 20.48% | 18.25% | 9.35% | 11.71% | 11.44% | 13.72% | 10.37% | 13.72% | 16.09% | 18.76% | 15.51% | 14.39% | 16.39% | 21.45% | 18.33% | 14.46% | 19.84% | 21.02% | 14.52% | -69.58% | -62.14% | -56.91% | -69.69% | -70.31% | -62.93% | -64.86% | -75.20% | -91.72% | -172.33% | -55.14% | -82.14% | -69.90% | -51.39% | -47.97% | -53.53% | -60.58% | -55.48% | -45.63% | -53.41% | -60.29% | -51.96% | -52.01% | -60.40% | -60.86% | -53.94% | -48.83% | -94.20% | -59.62% | -49.02% | -46.54% |
|
Net Margin
|
7.36% | 7.08% | 1.38% | 4.62% | 9.58% | 0.03% | 1.67% | 4.99% | 4.22% | 8.99% | 3.20% | 9.35% | 12.33% | 11.27% | 4.63% | 7.20% | 6.33% | 8.38% | 8.31% | 8.57% | 10.20% | 11.93% | 9.95% | 9.20% | 10.43% | 13.72% | 11.64% | 9.12% | 12.43% | 14.33% | 7.84% | 11.98% | 15.42% | 16.87% | 11.06% | 11.94% | 14.78% | 14.22% | 9.98% | 3.96% | -28.68% | 17.95% | 53.16% | 10.88% | 18.57% | 19.99% | 17.89% | 16.73% | 16.86% | 20.56% | 18.61% | 15.15% | 18.12% | 18.17% | 14.20% | 15.02% | 17.70% | 20.02% | -4.11% | 15.84% | 19.73% | 22.11% |
|
FCF Margin
|
| 17.47% | 18.77% | 9.18% | 12.78% | 16.40% | -14.02% | 10.00% | 6.84% | 14.19% | 7.14% | 20.74% | 8.54% | 13.17% | 7.95% | 6.35% | 3.60% | 10.61% | -0.52% | 0.97% | -1.53% | 4.03% | -2.51% | 3.68% | 0.86% | 12.66% | 14.53% | -3.62% | -0.36% | 0.56% | 2.24% | -9.20% | -35.34% | -47.17% | -36.15% | -42.13% | -30.03% | -22.54% | -6.03% | -35.88% | -65.16% | 28.78% | -79.26% | 20.58% | 28.21% | 23.55% | 10.71% | 19.04% | 11.53% | 30.54% | 21.18% | 40.09% | 14.52% | 28.23% | 17.00% | 16.99% | 8.55% | 25.69% | 19.51% | 13.27% | 19.01% | 37.49% |
|
Inventory Average
|
| | | | | 1.94M | 2.04M | 2.07M | 2.12M | 2.20M | 2.26M | 2.37M | 2.32M | 2.37M | 2.57M | 2.53M | 2.41M | 2.52M | 2.73M | 2.85M | 2.72M | 2.64M | 2.78M | 2.86M | 2.87M | 2.85M | 2.95M | 3.00M | 3.05M | 3.15M | 3.22M | 3.29M | 3.27M | 3.31M | 3.51M | 3.65M | 3.66M | 4.12M | 5.64M | 6.81M | 6.94M | 7.17M | 7.59M | 7.40M | 6.52M | 6.10M | 6.64M | 7.07M | 7.33M | 7.11M | 7.05M | 7.25M | 7.05M | 7.17M | 7.40M | 7.49M | 7.73M | 7.88M | 8.48M | 8.78M | 8.32M | 8.42M |
|
Assets Average
|
| | | | | 171.07M | 175.19M | 177.62M | 212.36M | 248.35M | 247.87M | 247.30M | 244.53M | 242.56M | 243.53M | 243.40M | 242.32M | 242.56M | 247.52M | 252.04M | 254.89M | 261.57M | 269.99M | 275.71M | 278.87M | 283.02M | 290.02M | 297.53M | 302.48M | 313.77M | 327.29M | 337.75M | 358.33M | 399.53M | 440.47M | 475.87M | 514.90M | 549.17M | 588.02M | 602.67M | 595.99M | 598.33M | 635.51M | 668.43M | 665.91M | 669.64M | 681.44M | 690.78M | 692.42M | 691.20M | 690.80M | 678.38M | 664.51M | 664.74M | 672.57M | 679.07M | 674.82M | 671.76M | 681.36M | 701.83M | 708.94M | 715.59M |
|
Equity Average
|
| | | | | 129.38M | 130.04M | 131.47M | 133.49M | 136.79M | 139.94M | 143.10M | 149.20M | 156.87M | 162.28M | 164.93M | 167.14M | 170.50M | 174.83M | 179.27M | 185.11M | 192.03M | 199.66M | 206.46M | 212.58M | 220.64M | 229.48M | 236.76M | 243.90M | 254.15M | 263.33M | 267.97M | 275.04M | 286.63M | 296.92M | 305.67M | 315.64M | 326.91M | 336.95M | 342.65M | 342.26M | 346.98M | 360.80M | 373.99M | 390.50M | 412.74M | 436.20M | 456.60M | 475.76M | 500.85M | 527.16M | 501.18M | 472.61M | 492.13M | 507.79M | 511.03M | 503.64M | 505.82M | 515.51M | 526.69M | 537.44M | 548.81M |
|
Invested Capital
|
| | 122.58M | | 146.20M | 129.57M | 130.52M | 132.43M | 134.55M | 139.04M | 140.85M | 145.35M | 217.86M | 216.99M | 217.68M | 165.99M | 168.30M | 172.70M | 176.95M | 181.58M | 188.64M | 195.41M | 244.82M | 244.40M | 216.17M | 225.11M | 233.84M | 239.68M | 248.12M | 260.19M | 266.47M | 269.47M | 280.61M | 292.65M | 301.18M | 310.16M | 321.12M | 332.69M | 361.20M | 366.59M | 365.42M | 363.53M | 380.57M | 394.91M | 418.59M | 444.39M | 468.01M | 485.19M | 506.34M | 541.61M | 545.65M | 463.41M | 481.81M | 502.45M | 513.14M | 514.41M | 521.37M | 520.28M | 517.75M | 535.63M | 539.25M | 558.38M |
|
Asset Utilization Ratio
|
| | | | | 0.82 | 0.80 | 0.79 | 0.69 | 0.63 | 0.66 | 0.71 | 0.75 | 0.77 | 0.78 | 0.78 | 0.77 | 0.77 | 0.76 | 0.75 | 0.75 | 0.75 | 0.75 | 0.74 | 0.75 | 0.75 | 0.75 | 0.74 | 0.74 | 0.73 | 0.70 | 0.69 | 0.66 | 0.59 | 0.55 | 0.51 | 0.48 | 0.45 | 0.42 | 0.40 | 0.33 | 0.31 | 0.29 | 0.31 | 0.44 | 0.51 | 0.58 | 0.62 | 0.64 | 0.68 | 0.69 | 0.72 | 0.74 | 0.74 | 0.75 | 0.75 | 0.76 | 0.77 | 0.77 | 0.75 | 0.75 | 0.75 |
|
Interest Coverage Ratio
|
12.20 | 13.19 | 3.01 | 9.21 | 29.11 | 0.95 | 4.78 | 8.68 | 5.87 | 14.01 | 4.57 | 12.69 | 19.71 | 21.75 | 11.34 | 18.57 | 19.96 | 26.14 | 16.51 | 29.55 | 44.46 | 73.35 | 56.25 | 84.22 | 149.08 | 94.25 | 29.89 | 28.40 | 56.08 | 82.30 | 24.81 | -489.43 | -886.31 | -665.95 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.23 | | 0.13 | 0.12 | 0.19 | 0.14 | 0.65 | 0.59 | 0.58 | 0.49 | 0.42 | 0.35 | 0.33 | 0.29 | 0.29 | 0.25 | 0.26 | 0.23 | 0.22 | 0.19 | 0.20 | 0.17 | 0.16 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.13 | 0.24 | 0.31 | 0.36 | 0.41 | 0.47 | 0.57 | 0.57 | 0.61 | 0.51 | 0.49 | 0.41 | 0.33 | 0.25 | 0.20 | 0.17 | 0.13 | 0.05 | 0.01 | 0.11 | 0.09 | 0.02 | 0.01 | 0.01 | 0.05 | 0.01 | | | | |
|
Debt Ratio
|
| | 0.16 | | 0.10 | 0.09 | 0.14 | 0.11 | 0.35 | 0.33 | 0.33 | 0.29 | 0.27 | 0.23 | 0.22 | 0.20 | 0.20 | 0.18 | 0.18 | 0.17 | 0.16 | 0.14 | 0.15 | 0.13 | 0.12 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.10 | 0.16 | 0.21 | 0.22 | 0.25 | 0.28 | 0.32 | 0.33 | 0.35 | 0.30 | 0.27 | 0.24 | 0.20 | 0.16 | 0.13 | 0.11 | 0.09 | 0.04 | 0.01 | 0.08 | 0.06 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | | | | |
|
Equity Ratio
|
| | 0.68 | | 0.75 | 0.76 | 0.73 | 0.75 | 0.54 | 0.56 | 0.57 | 0.59 | 0.63 | 0.66 | 0.67 | 0.69 | 0.69 | 0.71 | 0.70 | 0.72 | 0.73 | 0.74 | 0.74 | 0.76 | 0.77 | 0.79 | 0.79 | 0.80 | 0.81 | 0.81 | 0.80 | 0.78 | 0.75 | 0.69 | 0.66 | 0.62 | 0.60 | 0.59 | 0.56 | 0.58 | 0.57 | 0.59 | 0.55 | 0.57 | 0.60 | 0.63 | 0.65 | 0.67 | 0.70 | 0.75 | 0.78 | 0.70 | 0.72 | 0.76 | 0.75 | 0.75 | 0.74 | 0.76 | 0.75 | 0.75 | 0.76 | 0.77 |
|
Times Interest Earned
|
12.20 | 13.19 | 3.01 | 9.21 | 29.11 | 0.95 | 4.78 | 8.68 | 5.87 | 14.01 | 4.57 | 12.69 | 19.71 | 21.75 | 11.34 | 18.57 | 19.96 | 26.14 | 16.51 | 29.55 | 44.46 | 73.35 | 56.25 | 84.22 | 149.08 | 94.25 | 29.89 | 28.40 | 56.08 | 82.30 | 24.81 | -489.43 | -886.31 | -665.95 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04 | 0.32 | 0.15 | 0.26 | 0.27 | 0.51 | 0.16 | 0.21 | 0.33 | 0.21 | 0.10 |
|
Enterprise Value
|
-10.01M | -10.84M | -13.80M | -10.26M | -10.01M | -10.90M | -13.58M | -11.17M | -16.38M | -17.01M | -19.04M | -19.22M | -17.77M | -17.51M | -19.33M | -17.09M | -17.17M | -17.51M | -21.58M | -18.47M | -19.85M | -19.24M | -21.16M | -18.41M | -19.30M | -19.45M | -26.38M | -24.54M | -24.22M | -26.82M | -29.15M | -29.37M | -27.13M | -34.69M | -30.46M | -23.82M | -26.53M | -29.09M | -60.54M | -39.36M | -38.32M | -30.53M | -28.31M | -24.14M | -28.30M | -33.04M | -33.53M | -33.15M | -30.58M | -33.14M | -43.36M | -34.43M | -35.10M | -33.92M | -43.36M | -39.48M | -33.51M | -39.38M | -58.76M | -75.09M | -71.59M | -107.64M |
|
Return on Sales
|
0.07% | 0.07% | 0.01% | 0.05% | 0.10% | 0.00% | -0.03% | 0.05% | 0.04% | 0.09% | 0.03% | 0.09% | 0.12% | 0.11% | 0.05% | 0.07% | 0.06% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.08% | 0.09% | 0.10% | 0.14% | 0.12% | 0.09% | 0.12% | 0.14% | 0.08% | 0.12% | 0.15% | 0.17% | 0.11% | 0.12% | 0.15% | 0.14% | 0.10% | 0.04% | -0.29% | 0.18% | 0.53% | 0.11% | 0.19% | 0.20% | 0.18% | 0.17% | 0.17% | 0.21% | 0.19% | 0.15% | 0.18% | 0.18% | 0.14% | 0.15% | 0.18% | 0.20% | -0.04% | 0.16% | 0.20% | 0.22% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.06% | 0.06% | 0.04% | 0.06% | 0.07% | 0.09% | 0.12% | 0.13% | 0.14% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.16% | 0.16% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | -0.02% | -0.18% | -0.31% | -0.41% | -0.38% | -0.35% | -0.34% | -0.33% | -0.33% | -0.30% | -0.28% | -0.29% | -0.29% | -0.34% | -0.38% | -0.40% | -0.41% | -0.43% | -0.45% | -0.44% | -0.46% | -0.47% | -0.49% | -0.51% | -0.52% | -0.54% | -0.52% | -0.63% | -0.61% | -0.59% | -0.58% |
|
Return on Invested Capital
|
| | | | | 0.04% | 0.04% | 0.04% | 0.02% | 0.05% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | -0.02% | -0.14% | -0.28% | -0.41% | -0.40% | -0.39% | -0.40% | -0.39% | -0.39% | -0.37% | -0.34% | -1.09% | -0.83% | -0.61% | -0.58% | -0.38% | -0.39% | -0.39% | -0.38% | -0.38% | -0.40% | -0.43% | -0.43% | -0.42% | -0.42% | -0.42% | -0.42% | -0.44% | -0.44% | -0.43% | -0.43% |
|
Return on Assets
|
| | | | | 0.03% | 0.02% | 0.02% | 0.01% | 0.03% | 0.03% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | 0.06% | 0.07% | 0.10% | 0.12% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.09% | 0.09% | 0.10% | 0.10% |
|
Return on Equity
|
| | | | | 0.04% | 0.03% | 0.03% | 0.02% | 0.05% | 0.06% | 0.08% | 0.10% | 0.11% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.04% | 0.04% | 0.11% | 0.12% | 0.17% | 0.19% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.19% | 0.18% | 0.16% | 0.16% | 0.17% | 0.17% | 0.12% | 0.12% | 0.13% | 0.13% |