|
Gross Margin
|
| | 55.40% | 54.23% | 55.53% | 56.09% | 56.77% | 53.92% | 53.26% | 57.72% | 60.47% | 58.06% | 60.50% | 59.95% | 60.68% | 58.78% | 64.68% | 64.17% | 64.05% | 48.17% | 63.36% | 67.17% | 57.40% | 57.07% | 58.13% | 59.31% | 60.08% | 57.99% | 57.32% | 52.94% | 53.15% | 53.12% | 54.13% | 53.58% | 48.31% | 47.15% | 50.72% | 61.70% | 61.92% | | | | | | | | | | 67.25% | 70.64% | 73.10% | 68.25% | 72.89% | 71.22% | 72.27% |
|
EBT Margin
|
| | 4.00% | -0.38% | 5.22% | -4.41% | 4.78% | 10.36% | 13.67% | 17.77% | 24.98% | 22.89% | 18.57% | 27.29% | 29.64% | 29.28% | 36.65% | 34.31% | 31.39% | 13.29% | 30.55% | 35.50% | 16.03% | 11.57% | 14.19% | 12.31% | 13.91% | 11.13% | 10.98% | -2.66% | -2.58% | 1.21% | 3.27% | -3.25% | -12.00% | -12.95% | -17.75% | -13.58% | -7.58% | | | | | | | | | | -0.65% | 4.18% | 7.82% | 2.94% | -6.27% | 0.14% | 6.11% |
|
EBIT Margin
|
| | 1.37% | 3.91% | 5.28% | -1.88% | 4.97% | 9.17% | 12.07% | 18.46% | 24.29% | 23.69% | 18.92% | 26.25% | 29.94% | 30.39% | 36.48% | 34.63% | 31.50% | 13.14% | 29.78% | 35.31% | 15.81% | 11.30% | 14.13% | 13.25% | 14.10% | 11.50% | 9.65% | -1.71% | -2.69% | 1.60% | 3.11% | -1.92% | -13.85% | -14.05% | -18.82% | -13.55% | -8.12% | | | | | | | | | | -4.74% | 0.63% | 4.57% | 1.91% | -7.44% | 2.16% | 8.45% |
|
EBITDA Margin
|
| | 1.37% | 3.91% | 5.28% | -2.98% | -0.29% | 1.91% | 10.38% | 17.88% | 20.32% | 23.28% | 100.96% | 18.92% | 19.11% | 19.85% | 25.74% | 22.90% | 18.72% | 5.44% | 20.36% | 19.46% | 9.89% | 6.03% | 10.76% | 9.65% | 7.30% | 7.85% | 7.55% | 3.25% | 2.57% | 3.77% | -9.21% | 0.41% | -13.58% | -11.13% | -16.58% | -13.35% | -3.28% | | | | | | | | | | -2.26% | 3.31% | 6.91% | -1.48% | -5.40% | 4.73% | 1.83% |
|
Operating Margin
|
| | 1.37% | 3.91% | 5.28% | -1.88% | 4.97% | 9.17% | 12.07% | 18.46% | 24.29% | 23.69% | 18.92% | 26.25% | 29.94% | 30.39% | 36.48% | 34.63% | 31.50% | 13.14% | 29.78% | 35.31% | 15.81% | 11.30% | 14.13% | 13.25% | 14.10% | 11.50% | 9.65% | -1.71% | -2.69% | 1.60% | 3.11% | -1.92% | -13.85% | -14.05% | -18.82% | -13.55% | -8.12% | | | | | | | | | | -4.74% | 0.63% | 4.57% | 1.91% | -7.44% | 2.16% | 8.45% |
|
Net Margin
|
| | 2.21% | -0.57% | 2.00% | -5.05% | -0.59% | 3.70% | 12.01% | 16.95% | 21.39% | 22.14% | 100.35% | 19.62% | 18.37% | 18.93% | 25.19% | 23.09% | 19.08% | 7.86% | 22.07% | 22.25% | 9.26% | 6.26% | 11.62% | 8.22% | 7.99% | 7.28% | 10.29% | 2.13% | 0.78% | 2.22% | -9.84% | -1.71% | -9.92% | -10.30% | -15.79% | -13.10% | -3.45% | | | | | | | | | | -0.95% | 4.09% | 4.75% | 1.10% | -6.35% | 2.26% | 2.27% |
|
FCF Margin
|
| | | 9.85% | 22.03% | 3.35% | 18.64% | 11.64% | 12.13% | -7.46% | 28.21% | -9.93% | 41.34% | -3.57% | 50.97% | 22.55% | 11.89% | 41.20% | 21.32% | 36.31% | 0.63% | 53.97% | -0.30% | 15.23% | 31.20% | 8.84% | -16.88% | -17.40% | -7.92% | -11.24% | -5.16% | 12.45% | 3.63% | 3.25% | 19.43% | -22.82% | -0.38% | -12.21% | | | | | | | | | | | -9.40% | -11.13% | 10.99% | -8.05% | 1.12% | -26.60% | -5.08% |
|
Assets Average
|
71.55M | | | | 66.79M | 69.08M | 70.35M | 71.62M | 73.34M | 77.59M | 82.77M | 89.25M | 109.00M | 125.36M | 129.77M | 137.06M | 146.10M | 155.24M | 162.36M | 166.68M | 172.70M | 181.86M | 189.04M | 191.93M | 191.91M | 197.28M | 204.56M | 210.21M | 218.21M | 224.97M | 227.34M | 224.51M | 223.07M | 225.36M | 226.16M | 226.72M | 226.78M | 229.29M | 231.18M | 229.51M | 247.46M | 257.37M | 257.57M | 272.32M | 278.98M | 284.78M | 286.36M | 286.29M | 288.48M | 292.41M | 302.68M | 311.32M | 352.63M | 390.55M | 398.77M |
|
Equity Average
|
| | | | | | | 53.51M | 55.59M | 59.66M | 64.50M | 71.01M | 88.28M | 105.30M | 112.99M | 121.19M | 130.33M | 137.81M | 145.35M | 152.06M | 158.07M | 166.55M | 173.03M | 175.03M | 174.79M | 179.77M | 186.02M | 189.85M | 195.84M | 201.03M | 202.68M | 200.20M | 198.33M | 200.21M | 201.19M | 200.61M | 200.34M | 198.57M | 196.12M | 194.94M | 204.28M | 205.72M | 200.54M | 206.61M | 211.72M | 218.80M | 222.87M | 225.25M | 227.18M | 228.78M | 236.31M | 243.25M | 247.51M | 253.25M | 260.95M |
|
Invested Capital
|
45.80M | 82.00M | | 0.11M | 50.94M | 0.09M | 52.75M | 54.35M | 56.84M | 62.47M | 66.53M | 75.49M | 101.06M | 109.54M | 116.45M | 125.94M | 134.71M | 140.92M | 149.80M | 154.35M | 161.87M | 171.41M | 174.83M | 175.32M | 174.37M | 185.27M | 186.84M | 192.89M | 198.82M | 203.36M | 202.15M | 198.31M | 198.37M | 202.06M | 200.32M | 200.90M | 199.79M | 197.35M | 194.89M | 194.99M | 213.57M | 197.88M | 203.20M | 210.01M | 213.43M | 224.17M | 221.56M | 228.95M | 225.41M | 232.15M | 240.46M | 246.04M | 251.22M | 259.76M | 266.62M |
|
Asset Utilization Ratio
|
0.00 | | | | | 0.89 | 0.90 | 0.91 | 0.91 | 0.93 | 0.94 | 0.93 | 0.82 | 0.74 | 0.73 | 0.72 | 0.69 | 0.67 | 0.64 | 0.61 | 0.58 | 0.55 | 0.52 | 0.52 | 0.51 | 0.49 | 0.49 | 0.49 | 0.49 | 0.47 | 0.46 | 0.46 | 0.46 | 0.45 | 0.44 | 0.41 | 0.38 | 0.36 | 0.35 | 0.27 | 0.17 | 0.08 | | | | | | | 0.14 | 0.28 | 0.43 | 0.58 | 0.53 | 0.50 | 0.52 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.43 | 0.90 | 3.90 |
|
Debt to Equity
|
0.00 | | | | 0.00 | | 0.00 | 0.00 | | | | | | | | | | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | 0.28 | 0.26 | 0.26 |
|
Debt Ratio
|
0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | 0.18 | 0.17 | 0.17 |
|
Equity Ratio
|
0.72 | | | | 0.74 | | 0.74 | 0.75 | 0.76 | 0.77 | 0.79 | 0.81 | 0.81 | 0.87 | 0.88 | 0.89 | 0.89 | 0.88 | 0.91 | 0.92 | 0.91 | 0.92 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.90 | 0.89 | 0.89 | 0.89 | 0.89 | 0.88 | 0.89 | 0.89 | 0.88 | 0.88 | 0.85 | 0.85 | 0.85 | 0.80 | 0.79 | 0.76 | 0.75 | 0.76 | 0.77 | 0.78 | 0.79 | 0.79 | 0.78 | 0.78 | 0.78 | 0.64 | 0.66 | 0.65 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.43 | 0.90 | 3.90 |
|
Enterprise Value
|
-34.90M | | -32.09M | -34.56M | -38.15M | -39.40M | -41.71M | -44.19M | -46.04M | -45.53M | -50.96M | -51.43M | -61.64M | -63.18M | -76.77M | -85.23M | -89.37M | -100.99M | -106.93M | -116.12M | -115.46M | -131.88M | -131.70M | -126.26M | -126.16M | -129.40M | -122.22M | -118.53M | -116.79M | -114.93M | -109.01M | -100.75M | -101.28M | -98.57M | -100.95M | -96.79M | -96.14M | -90.47M | -86.82M | -100.26M | -134.24M | -117.25M | -116.08M | -139.18M | -133.53M | -124.04M | -135.36M | -135.52M | -122.88M | -117.88M | -120.15M | -114.89M | -54.15M | -40.40M | -35.88M |
|
Return on Sales
|
| | 0.02% | -0.01% | 0.02% | -0.05% | -0.01% | 0.04% | 0.12% | 0.17% | 0.21% | 0.22% | 1.00% | 0.20% | 0.18% | 0.19% | 0.25% | 0.23% | 0.19% | 0.08% | 0.22% | 0.22% | 0.09% | 0.06% | 0.12% | 0.08% | 0.08% | 0.07% | 0.10% | 0.02% | 0.01% | 0.02% | -0.10% | -0.02% | -0.10% | -0.10% | -0.16% | -0.13% | -0.03% | -0.11% | -0.08% | -0.03% | | | | | | | -0.01% | 0.04% | 0.05% | 0.01% | -0.06% | 0.02% | 0.02% |
|
Return on Capital Employed
|
| | | | | | 0.04% | 0.05% | 0.07% | 0.13% | 0.19% | 0.23% | 0.21% | 0.19% | 0.20% | 0.21% | 0.24% | 0.25% | 0.23% | 0.19% | 0.17% | 0.16% | 0.14% | 0.13% | 0.11% | 0.07% | 0.07% | 0.07% | 0.06% | 0.04% | 0.02% | 0.01% | 0.00% | | | -0.03% | -0.05% | -0.06% | -0.05% | | | | | | | | | | -0.04% | -0.03% | -0.01% | 0.01% | 0.00% | 0.00% | 0.01% |
|
Return on Invested Capital
|
| | | | | 0.00% | -0.02% | 0.00% | 0.03% | 0.10% | 0.17% | 0.22% | 0.43% | 0.36% | 0.34% | 0.32% | 0.16% | 0.16% | 0.16% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | -0.02% | -0.04% | -0.04% | -0.05% | -0.05% | | | | | | | | | | -0.04% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Assets
|
| | | | 0.01% | 0.00% | -0.01% | 0.00% | 0.03% | 0.08% | 0.13% | 0.17% | 0.34% | 0.31% | 0.29% | 0.28% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.06% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | -0.01% | -0.01% | -0.02% | -0.03% | -0.03% | -0.04% | -0.04% | -0.03% | -0.01% | 0.00% | | | | | | | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | | | 0.00% | 0.03% | 0.10% | 0.17% | 0.22% | 0.42% | 0.37% | 0.34% | 0.31% | 0.16% | 0.16% | 0.16% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | -0.01% | -0.01% | -0.02% | -0.04% | -0.04% | -0.05% | -0.04% | -0.03% | -0.02% | 0.00% | | | | | | | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% |