|
Gross Margin
|
| | | | | | | | | | | | | | | | | 100.00% | 99.99% | 100.00% | 100.00% | 92.28% | 96.98% | 97.43% | 97.12% | 99.32% | 97.60% | 98.15% | 97.38% | 97.30% | 96.37% | 96.53% | 97.98% | 96.88% | 97.14% | 96.42% | 97.38% | 96.65% | 96.18% | 96.79% | 96.54% | 97.14% | 97.52% | 97.09% | 96.40% | 97.65% | 96.35% | 98.24% | 97.01% | 97.45% | 97.46% | 97.37% |
|
EBT Margin
|
| 13.63% | 14.26% | 15.11% | 34.69% | 10.10% | 25.33% | 40.28% | 12.35% | 18.83% | 7.70% | 31.80% | 33.44% | 29.92% | 27.97% | 26.87% | 28.87% | 41.56% | 54.08% | 48.24% | 46.04% | 24.24% | 23.24% | 20.92% | 18.18% | 11.12% | 9.42% | 2.81% | 2.18% | -7.38% | -21.16% | -16.55% | -13.50% | -21.69% | -8.81% | -9.43% | 1.41% | -5.66% | 22.10% | -2.13% | -0.53% | 0.53% | 0.77% | 3.26% | 0.10% | 7.19% | -6.09% | -3.84% | 1.19% | -3.82% | -5.34% | -15.18% |
|
EBIT Margin
|
| 33.04% | 34.61% | 35.55% | 50.81% | 27.93% | 45.06% | 46.68% | 39.45% | 36.07% | 34.05% | 47.22% | 48.24% | 46.60% | 45.00% | 44.80% | 45.51% | 41.57% | 54.10% | 48.26% | 46.06% | 42.39% | 44.35% | 42.71% | 42.33% | 39.11% | 37.67% | 35.02% | 33.96% | 30.86% | 23.74% | 25.86% | 26.97% | 24.31% | 28.34% | 30.55% | 29.02% | 27.45% | 59.89% | 32.70% | 33.77% | 34.66% | 35.27% | 36.79% | 34.84% | 39.32% | 30.78% | 33.00% | 34.99% | 33.66% | 31.34% | 27.86% |
|
EBITDA Margin
|
| 33.04% | 34.61% | 35.55% | 50.81% | 27.93% | 45.06% | 46.68% | 39.45% | 36.07% | 34.05% | 47.22% | 48.24% | 46.60% | 45.00% | 44.80% | 45.51% | 41.57% | 54.10% | 48.26% | 46.06% | 42.39% | 44.35% | 42.71% | 42.33% | 39.11% | 37.67% | 35.02% | 33.96% | 30.86% | 23.74% | 25.86% | 26.97% | 24.31% | 28.34% | 30.55% | 29.02% | 27.45% | 59.89% | 32.70% | 33.77% | 34.66% | 35.27% | 36.79% | 34.84% | 39.32% | 30.78% | 33.00% | 34.99% | 33.66% | 31.34% | 27.86% |
|
Operating Margin
|
| 33.04% | 34.61% | 35.55% | 50.81% | 27.93% | 45.06% | 46.68% | 39.45% | 36.07% | 34.05% | 47.22% | 48.24% | 46.60% | 45.00% | 44.80% | 45.51% | 41.57% | 54.10% | 48.26% | 46.06% | 42.39% | 44.35% | 42.71% | 42.33% | 39.11% | 37.67% | 35.02% | 33.96% | 30.86% | 23.74% | 25.86% | 26.97% | 24.31% | 28.34% | 30.55% | 29.02% | 27.45% | 59.89% | 32.70% | 33.77% | 34.66% | 35.27% | 36.79% | 34.84% | 39.32% | 30.78% | 33.00% | 34.99% | 33.66% | 31.34% | 27.86% |
|
Net Margin
|
| 13.63% | 14.26% | 15.11% | 34.69% | 10.10% | 25.33% | 40.28% | 12.35% | 18.83% | 7.70% | 31.80% | 33.44% | 29.92% | 27.97% | 26.87% | 28.87% | 41.56% | 54.08% | 48.24% | 45.96% | 24.24% | 23.24% | 20.92% | -26.47% | 11.12% | 9.42% | 2.81% | 2.18% | -7.38% | -21.16% | -16.55% | -13.50% | -21.69% | -8.81% | -9.43% | 1.41% | -5.66% | 22.10% | -2.13% | -0.53% | 0.53% | 0.77% | 3.26% | 0.10% | 7.19% | -6.09% | -3.84% | 1.19% | -3.82% | -5.34% | -15.18% |
|
FCF Margin
|
| | 259.18% | | 96.17% | 342.78% | -27.82% | -488.59% | -730.84% | 91.97% | 902.70% | 118.13% | -59.83% | 163.15% | 73.24% | -181.29% | -199.76% | 0.39% | -0.55% | 0.01% | 0.28% | -608.99% | -194.98% | -191.77% | -41.05% | -342.38% | -16.56% | -367.63% | -46.85% | 59.96% | 347.46% | -32.20% | 342.37% | 55.50% | -70.05% | -197.60% | 72.63% | -222.77% | -99.01% | 100.90% | 172.67% | 27.70% | 33.58% | 260.51% | 256.35% | 64.76% | 120.41% | 176.34% | -76.45% | 27.60% | 146.91% | 57.14% |
|
Assets Average
|
| 245.32M | 243.72M | 235.97M | 254.34M | 275.85M | 266.16M | 274.41M | 315.29M | 344.39M | 323.49M | 298.07M | 295.56M | 293.68M | 295.53M | 295.30M | 298.63M | 306.23M | 328.19M | 352.73M | 357.14M | 366.24M | 383.69M | 400.61M | 424.98M | 450.81M | 482.54M | 511.58M | 528.24M | 507.52M | 476.15M | 478.56M | 482.74M | 497.70M | 517.02M | 529.83M | 553.13M | 570.39M | | | 529.48M | 518.10M | 510.69M | 491.44M | 473.40M | 440.14M | 409.17M | 413.21M | 423.33M | 420.04M | 403.70M | 386.80M |
|
Equity Average
|
| | | | | 139.78M | 137.85M | 136.81M | 137.29M | 137.52M | 139.71M | 140.98M | 141.57M | 142.51M | 142.55M | 142.65M | 142.99M | 144.58M | 168.69M | 190.33M | 188.50M | 185.39M | 182.69M | 183.26M | 179.31M | 174.64M | 173.69M | 171.77M | 168.52M | 148.31M | 132.69M | 142.65M | 154.43M | 159.71M | 170.23M | 184.99M | 196.86M | 206.06M | | | 181.25M | 180.12M | 176.62M | 172.04M | 166.34M | 155.20M | 151.29M | 152.74M | 161.76M | 166.30M | 153.29M | 141.25M |
|
Invested Capital
|
| | | | 140.38M | 139.19M | 136.52M | 137.10M | 137.47M | 137.57M | 141.84M | 140.12M | 154.02M | 142.01M | 152.63M | 142.21M | 143.78M | 145.39M | 192.00M | 188.66M | 188.34M | 182.45M | 182.93M | 183.60M | 187.02M | 188.44M | 187.14M | 262.88M | 223.08M | 188.03M | 187.15M | 174.56M | 191.01M | 180.02M | 204.04M | 235.88M | 273.11M | 323.04M | | 535.89M | 231.12M | 511.73M | 500.94M | 473.69M | 193.90M | 406.90M | 403.27M | 400.40M | 172.22M | 160.38M | 146.20M | 136.31M |
|
Asset Utilization Ratio
|
| | | | 0.08 | 0.08 | 0.08 | 0.09 | 0.07 | 0.07 | 0.09 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 26.31 | 48.84 | 71.28 | 93.59 | 69.36 | 45.44 | 20.77 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | | | 0.09 | 0.10 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.11 | 0.10 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
| 1.70 | 1.70 | 1.74 | 3.15 | 1.41 | 2.11 | 2.89 | 1.06 | 1.55 | 1.03 | 3.06 | 3.26 | 2.79 | 2.64 | 2.50 | 2.73 | 0.00M | 0.00M | 0.00M | 0.00M | 2.34 | 2.10 | 1.96 | 1.75 | 1.40 | 1.33 | 1.09 | 1.07 | 0.81 | 0.53 | 0.61 | 0.67 | 0.53 | 0.76 | 0.76 | 1.05 | 0.83 | 1.58 | 0.94 | 0.98 | 1.02 | 1.02 | 1.10 | 1.00 | 1.22 | 0.83 | 0.90 | 1.04 | 0.90 | 0.85 | 0.65 |
|
Debt to Equity
|
| | | | 0.78 | 0.74 | 0.68 | 0.62 | 0.53 | 0.47 | | | 0.15 | | 0.15 | | 0.07 | 0.06 | 0.03 | 0.09 | 0.09 | 0.22 | 0.04 | 0.09 | 0.15 | 0.29 | 0.30 | 0.63 | 0.43 | 0.54 | 0.47 | 0.25 | 0.24 | 0.24 | 0.24 | 0.34 | 1.35 | 0.55 | | 0.97 | 0.98 | 0.98 | 1.02 | 1.04 | 1.09 | 1.20 | 1.15 | 1.18 | 1.04 | 1.11 | 1.22 | 1.30 |
|
Debt Ratio
|
| | | | 0.39 | 0.38 | 0.36 | 0.29 | 0.21 | 0.19 | | | 0.07 | | 0.07 | | 0.03 | 0.03 | 0.02 | 0.05 | 0.05 | 0.11 | 0.02 | 0.04 | 0.06 | 0.11 | 0.10 | 0.21 | 0.13 | 0.15 | 0.13 | 0.08 | 0.08 | 0.08 | 0.08 | 0.12 | 0.48 | 0.20 | | 0.33 | 0.34 | 0.34 | 0.35 | 0.37 | 0.38 | 0.43 | 0.44 | 0.43 | 0.42 | 0.43 | 0.45 | 0.47 |
|
Equity Ratio
|
| | | | 0.50 | 0.51 | 0.53 | 0.47 | 0.40 | 0.40 | 0.47 | 0.47 | 0.49 | 0.49 | 0.48 | 0.49 | 0.47 | 0.47 | 0.55 | 0.53 | 0.53 | 0.49 | 0.47 | 0.45 | 0.40 | 0.38 | 0.34 | 0.33 | 0.31 | 0.27 | 0.28 | 0.31 | 0.33 | 0.31 | 0.34 | 0.35 | 0.36 | 0.36 | | 0.34 | 0.35 | 0.35 | 0.34 | 0.36 | 0.34 | 0.36 | 0.38 | 0.36 | 0.40 | 0.39 | 0.37 | 0.36 |
|
Times Interest Earned
|
| 1.70 | 1.70 | 1.74 | 3.15 | 1.41 | 2.11 | 2.89 | 1.06 | 1.55 | 1.03 | 3.06 | 3.26 | 2.79 | 2.64 | 2.50 | 2.73 | 0.00M | 0.00M | 0.00M | 0.00M | 2.34 | 2.10 | 1.96 | 1.75 | 1.40 | 1.33 | 1.09 | 1.07 | 0.81 | 0.53 | 0.61 | 0.67 | 0.53 | 0.76 | 0.76 | 1.05 | 0.83 | 1.58 | 0.94 | 0.98 | 1.02 | 1.02 | 1.10 | 1.00 | 1.22 | 0.83 | 0.90 | 1.04 | 0.90 | 0.85 | 0.65 |
|
FCF Payout Ratio
|
| | -0.39 | | -0.40 | -0.19 | 4.99 | 0.11 | 0.06 | -0.45 | -0.04 | -0.35 | 0.62 | -0.26 | -0.58 | 0.24 | 0.20 | -0.10 | 0.10 | -9.66 | -0.19 | 0.17 | 0.23 | 0.21 | 0.87 | 0.11 | 2.10 | 0.09 | 0.71 | -0.58 | -0.06 | 0.67 | 0.53 | -0.46 | 0.36 | -0.15 | 0.17 | -0.03 | -0.37 | 0.29 | 6.14 | 1.12 | 0.91 | 0.12 | 4.81 | 0.49 | 0.34 | 0.24 | -20.72 | 1.60 | 0.30 | 0.76 |
|
Enterprise Value
|
-8.27M | | -9.95M | -6.83M | -8.27M | -37.00M | -28.57M | -14.29M | -28.57M | -21.30M | -35.57M | -41.51M | -12.45M | -32.71M | -32.71M | -32.71M | -32.71M | -44.09M | -46.92M | -53.87M | -11.98M | -31.93M | -72.95M | -6.04M | -68.43M | -15.16M | -9.40M | -7.97M | -38.17M | -13.45M | -13.45M | -13.45M | -13.45M | -37.71M | -35.16M | -37.71M | -43.05M | -43.05M | | | -14.94M | | | | -45.35M | -6.09M | -5.58M | -20.28M | -6.07M | -4.05M | -10.24M | -5.01M |
|
Return on Sales
|
| 0.14% | 0.14% | 0.15% | 0.35% | 0.10% | 0.25% | 0.40% | 0.12% | 0.19% | 0.08% | 0.32% | 0.33% | 0.30% | 0.28% | 0.27% | 0.29% | 0.42% | 0.54% | 0.48% | 0.46% | 0.24% | 0.23% | 0.21% | 0.18% | 0.11% | 0.09% | 0.03% | 0.02% | -0.07% | -0.21% | -0.17% | -0.13% | -0.22% | -0.09% | -0.09% | 0.01% | -0.06% | 0.22% | -0.02% | -0.01% | 0.01% | 0.01% | 0.03% | 0.00% | 0.07% | -0.06% | -0.04% | 0.01% | -0.04% | -0.05% | -0.15% |
|
Return on Capital Employed
|
| | | | | | | | | | | | | | | | | | | | 44.85% | | | | 0.04% | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 10.92% | 23.33% | 34.18% | 44.44% | 34.23% | 21.43% | 9.55% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% |
|
Return on Equity
|
| | | | | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 23.14% | 45.39% | 63.34% | 84.20% | 67.61% | 45.01% | 20.87% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | -0.02% | -0.03% | -0.04% | -0.05% | -0.04% | -0.03% | -0.02% | -0.01% | | | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% |