|
Gross Margin
|
88.00% | 88.65% | 86.58% | 84.54% | 78.58% | 99.70% | 83.42% | 86.10% | 85.57% | 82.75% | 89.13% | 90.07% | 91.01% | 89.78% | 89.20% | 97.61% | 89.94% | 89.38% | 88.09% | 86.90% | 86.96% | 82.53% | 76.09% | 80.41% | 85.74% | 85.41% | 85.72% | 91.35% | 93.41% | 92.88% | 92.17% | 93.20% | 92.68% | 91.32% | 90.86% | 91.79% | 93.94% | 90.13% | 94.50% | 91.43% | 93.00% | 92.47% | 93.93% | 94.26% | 93.17% | 90.61% | 91.82% | 94.39% | 92.31% | 93.13% | 91.61% | 95.73% | 89.93% | 90.52% | 89.22% | 87.90% | 86.46% | 85.66% | 85.61% | 93.01% | 87.97% | 88.37% | 88.31% | 89.16% | 90.46% | 89.60% | 87.59% |
|
EBT Margin
|
1.25% | 13.98% | 0.96% | -10.04% | -19.89% | -19.89% | -2.21% | 10.07% | 6.57% | 11.03% | 14.87% | 11.00% | 25.11% | 27.55% | 23.68% | 26.11% | 24.80% | 30.51% | 32.97% | 35.03% | 37.70% | 37.31% | 34.56% | 30.33% | 36.74% | 33.34% | 37.16% | 28.12% | 12.58% | 10.41% | 21.07% | 21.98% | 24.70% | 24.58% | 26.14% | 28.22% | 35.09% | 27.21% | 26.30% | 23.51% | 24.52% | 19.05% | 26.60% | 21.54% | 11.02% | 10.10% | 13.45% | 19.31% | 43.89% | 9.80% | 8.15% | 26.41% | 18.36% | 12.36% | 18.36% | -0.60% | 13.89% | 18.52% | 17.71% | 26.43% | 19.63% | 19.40% | 17.67% | 26.15% | 22.36% | 51.88% | 19.54% |
|
EBIT Margin
|
1.11% | 13.85% | 0.70% | -10.29% | -19.90% | -19.90% | -2.20% | 10.08% | 6.87% | 11.04% | 14.88% | 10.97% | 25.04% | 27.48% | 23.66% | 26.21% | 24.82% | 30.55% | 33.01% | 35.05% | 37.72% | 37.32% | 34.57% | 30.34% | 36.75% | 33.34% | 37.16% | 28.12% | 12.58% | 10.41% | 21.07% | 21.98% | 24.70% | 24.58% | 26.14% | 28.22% | 35.09% | 27.21% | 26.30% | 23.51% | 24.52% | 19.05% | 26.60% | 21.54% | 11.02% | 10.10% | 13.45% | 19.31% | 9.11% | 9.80% | 8.15% | 11.05% | 18.36% | 12.36% | 18.36% | -2.46% | 6.28% | 10.96% | 10.46% | 19.50% | 12.53% | 12.46% | 10.10% | 20.54% | 17.29% | 17.58% | 12.92% |
|
EBITDA Margin
|
1.11% | 13.85% | 0.70% | -10.29% | -19.90% | -19.90% | -2.20% | 10.08% | 6.87% | 11.04% | 14.88% | 10.97% | 25.04% | 27.48% | 23.66% | 26.21% | 24.82% | 30.55% | 33.01% | 35.05% | 37.72% | 37.32% | 34.57% | 30.34% | 36.75% | 33.34% | 37.16% | 28.12% | 12.58% | 10.41% | 21.07% | 21.98% | 24.70% | 24.58% | 26.14% | 28.22% | 35.09% | 27.21% | 26.30% | 23.51% | 24.52% | 19.05% | 26.60% | 21.54% | 11.02% | 10.10% | 13.45% | 19.31% | 9.11% | 9.80% | 8.15% | 11.05% | 18.36% | 12.36% | 18.36% | -2.46% | 6.28% | 10.96% | 10.46% | 19.50% | 12.53% | 12.46% | 10.10% | 20.54% | 17.29% | 17.58% | 12.92% |
|
Operating Margin
|
1.11% | 13.85% | 0.70% | -10.29% | -19.90% | -19.90% | -2.20% | 10.08% | 6.87% | 11.04% | 14.88% | 10.97% | 25.04% | 27.48% | 23.66% | 26.21% | 24.82% | 30.55% | 33.01% | 35.05% | 37.72% | 37.32% | 34.57% | 30.34% | 36.75% | 33.34% | 37.16% | 28.12% | 12.58% | 10.41% | 21.07% | 21.98% | 24.70% | 24.58% | 26.14% | 28.22% | 35.09% | 27.21% | 26.30% | 23.51% | 24.52% | 19.05% | 26.60% | 21.54% | 11.02% | 10.10% | 13.45% | 19.31% | 9.11% | 9.80% | 8.15% | 11.05% | 18.36% | 12.36% | 18.36% | -2.46% | 6.28% | 10.96% | 10.46% | 19.50% | 12.53% | 12.46% | 10.10% | 20.54% | 17.29% | 17.58% | 12.92% |
|
Net Margin
|
0.97% | 8.16% | 0.58% | -4.85% | -17.07% | -9.53% | -2.38% | 7.59% | 4.89% | 7.39% | 8.66% | 6.36% | 14.68% | 16.58% | 14.06% | 13.89% | 14.73% | 18.12% | 19.55% | 21.51% | 22.01% | 21.78% | 20.18% | 19.27% | 21.45% | 19.42% | 21.70% | 18.42% | 7.34% | 6.08% | 12.28% | 12.89% | 14.42% | 14.35% | 15.24% | 15.27% | 25.24% | 19.57% | 18.92% | 16.95% | 17.64% | 13.70% | 19.13% | 14.95% | 7.93% | 7.27% | 9.68% | 11.37% | 38.30% | 7.05% | 5.86% | 22.19% | 13.21% | 8.89% | 13.21% | -0.83% | 9.99% | 13.32% | 12.74% | 14.55% | 14.12% | 13.99% | 11.65% | 18.19% | 16.09% | 36.89% | 14.05% |
|
FCF Margin
|
-16.34% | -4.05% | 0.42% | 23.97% | -32.63% | -27.22% | -19.90% | 1.56% | 0.72% | 5.35% | -3.42% | 2.22% | -3.53% | 11.67% | -3.72% | 5.99% | -2.01% | 25.64% | 5.12% | 17.82% | 23.12% | 13.98% | 19.37% | 18.74% | 12.05% | 22.10% | 28.72% | 41.20% | 45.33% | 3.24% | 26.47% | 8.76% | 5.28% | 20.58% | 11.34% | 11.95% | 56.25% | -8.58% | 18.07% | 12.07% | 16.58% | 10.16% | 29.83% | 0.16% | 24.80% | 1.15% | 17.36% | 17.78% | 31.06% | -2.09% | 4.16% | -4.90% | 31.75% | -9.28% | 15.92% | 8.04% | -3.17% | 23.18% | 11.52% | 31.29% | 20.55% | -9.69% | -2.55% | 34.84% | 17.72% | 26.36% | 1.45% |
|
Assets Average
|
0.87M | 0.92M | 0.95M | 0.89M | 0.79M | 0.71M | 0.69M | 0.72M | 0.77M | 0.86M | 1.03M | 1.09M | 1.20M | 1.49M | 1.82M | 2.03M | 2.14M | 2.46M | 3.02M | 3.19M | 3.35M | 3.97M | 4.62M | 5.06M | 5.37M | 5.74M | 5.67M | 5.48M | 5.58M | 5.67M | 5.86M | 6.13M | 6.44M | 6.73M | 6.90M | 7.11M | 7.51M | 7.84M | 8.08M | 8.38M | 9.10M | 9.72M | 9.94M | 10.20M | 10.36M | 10.64M | 10.85M | 11.00M | 11.16M | 11.24M | 11.27M | 11.31M | 11.48M | 11.64M | 11.71M | 11.91M | 12.10M | 11.65M | 11.24M | 11.53M | 11.90M | 11.99M | 12.04M | 12.29M | 12.54M | 12.99M | 13.30M |
|
Equity Average
|
0.63M | | | 0.65M | 0.61M | 0.58M | 0.56M | 0.59M | 0.62M | 0.65M | 0.71M | 0.68M | 0.79M | 1.05M | 1.23M | 1.42M | 1.61M | 1.86M | 2.17M | 2.54M | 2.96M | 3.44M | 3.96M | 4.43M | 4.87M | 5.29M | 5.16M | 4.99M | 5.19M | 5.29M | 5.42M | 5.64M | 5.87M | 6.10M | 6.34M | 6.59M | 6.92M | 7.28M | 7.61M | 7.92M | 8.24M | 8.52M | 8.82M | 9.14M | 9.34M | 9.46M | 9.58M | 9.74M | 10.08M | 10.38M | 10.47M | 10.67M | 10.92M | 11.08M | 11.23M | 11.32M | 11.38M | 10.90M | 10.43M | 10.66M | 10.90M | 11.11M | 11.30M | 11.54M | 11.83M | 12.30M | 12.73M |
|
Invested Capital
|
0.63M | | 0.67M | 0.62M | 0.60M | 0.57M | 0.56M | 0.62M | 0.62M | 0.67M | 0.74M | 0.62M | 0.95M | 1.14M | 1.33M | 1.51M | 1.71M | 2.00M | 2.33M | 2.74M | 3.19M | 3.69M | 4.24M | 4.63M | 5.12M | 5.47M | 4.85M | 5.13M | 5.24M | 5.33M | 5.52M | 5.76M | 5.98M | 6.22M | 6.46M | 6.72M | 7.12M | 7.45M | 7.76M | 8.08M | 8.40M | 8.65M | 9.00M | 9.28M | 9.40M | 9.51M | 9.65M | 9.83M | 10.34M | 10.43M | 10.51M | 10.82M | 11.01M | 11.14M | 11.33M | 11.32M | 11.45M | 10.34M | 10.52M | 10.80M | 11.00M | 11.22M | 11.39M | 11.69M | 11.98M | 12.62M | 12.84M |
|
Asset Utilization Ratio
|
2.61 | 2.38 | 2.08 | 1.97 | 2.01 | 2.02 | 2.07 | 2.23 | 2.36 | 2.43 | 2.50 | 2.59 | 2.79 | 2.59 | 2.37 | 2.38 | 2.41 | 2.28 | 1.98 | 2.06 | 2.15 | 1.99 | 1.94 | 1.87 | 1.83 | 1.70 | 1.60 | 1.50 | 1.29 | 1.09 | 0.94 | 0.93 | 0.92 | 0.94 | 0.94 | 0.91 | 0.87 | 0.83 | 0.82 | 0.81 | 0.77 | 0.74 | 0.74 | 0.72 | 0.69 | 0.63 | 0.58 | 0.55 | 0.52 | 0.51 | 0.50 | 0.48 | 0.48 | 0.48 | 0.49 | 0.48 | 0.47 | 0.48 | 0.49 | 0.49 | 0.48 | 0.49 | 0.50 | 0.49 | 0.52 | 0.51 | 0.51 |
|
Interest Coverage Ratio
|
| | | | -166.47 | 166.47 | -21.40 | 150.24 | 111.70 | 217.75 | 451.20 | 341.92 | 0.00M | 0.00M | 0.00M | 268.19 | 475.19 | 763.71 | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.13M | 0.43M | | | | 0.08 | 0.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.99 | 206.58 | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.03 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.00 | | | | 0.00 | 0.00 | 0.02 | 0.01 | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.03 | 0.01 | 0.01 | | 0.02 | 0.02 | 0.00 | | | | 0.00 | 0.00 | 0.02 | 0.01 | | | | | | | | |
|
Equity Ratio
|
0.72 | | 0.72 | 0.73 | 0.82 | 0.83 | 0.81 | 0.82 | 0.80 | 0.72 | 0.66 | 0.59 | 0.71 | 0.69 | 0.66 | 0.74 | 0.77 | 0.74 | 0.70 | 0.90 | 0.87 | 0.86 | 0.86 | 0.90 | 0.92 | 0.93 | 0.89 | 0.93 | 0.93 | 0.93 | 0.92 | 0.92 | 0.90 | 0.91 | 0.93 | 0.93 | 0.92 | 0.94 | 0.94 | 0.95 | 0.87 | 0.89 | 0.89 | 0.90 | 0.90 | 0.88 | 0.88 | 0.88 | 0.92 | 0.93 | 0.93 | 0.96 | 0.95 | 0.96 | 0.96 | 0.94 | 0.94 | 0.93 | 0.93 | 0.92 | 0.91 | 0.94 | 0.94 | 0.94 | 0.95 | 0.95 | 0.97 |
|
Times Interest Earned
|
| | | | -166.47 | 166.47 | -21.40 | 150.24 | 111.70 | 217.75 | 451.20 | 341.92 | 0.00M | 0.00M | 0.00M | 268.19 | 475.19 | 763.71 | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.13M | 0.43M | | | | 0.08 | 0.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.99 | 206.58 | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.45 | -2.95 | 0.00 | 0.01 | 0.00 | 0.00 | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | 3.62 | 0.61 | 0.15 | 0.20 | 0.39 | | | | | 0.01 |
|
Enterprise Value
|
-0.54M | -0.62M | -0.52M | -0.60M | -0.60M | -0.42M | -0.34M | -0.35M | -0.35M | -0.38M | -0.35M | -0.37M | -0.33M | -0.46M | -0.41M | -0.48M | -0.45M | -0.85M | -0.93M | -1.27M | -1.73M | -2.05M | -2.58M | -2.95M | -3.22M | -3.62M | -3.28M | -3.83M | -4.43M | -4.47M | -4.85M | -5.01M | -5.09M | -5.43M | -5.61M | -5.82M | -6.71M | -6.54M | -6.85M | -7.07M | -7.37M | -7.55M | -8.10M | -8.10M | -8.49M | -8.97M | -9.21M | -9.50M | -9.91M | -10.10M | -10.16M | -10.09M | -10.54M | -10.41M | -10.64M | -10.78M | -10.84M | -9.96M | -10.13M | -10.37M | -10.82M | -10.70M | -10.74M | -11.10M | -11.48M | -11.89M | -12.01M |
|
Return on Sales
|
0.01% | 0.08% | 0.01% | -0.05% | -0.10% | -0.10% | -0.02% | 0.08% | 0.05% | 0.07% | 0.09% | 0.06% | 0.15% | 0.17% | 0.14% | 0.14% | 0.15% | 0.18% | 0.20% | 0.22% | 0.22% | 0.22% | 0.20% | 0.19% | 0.21% | 0.19% | 0.22% | 0.18% | 0.07% | 0.06% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.25% | 0.20% | 0.19% | 0.17% | 0.18% | 0.14% | 0.19% | 0.15% | 0.08% | 0.07% | 0.10% | 0.11% | 0.38% | 0.07% | 0.06% | 0.22% | 0.13% | 0.09% | 0.13% | -0.01% | 0.10% | 0.13% | 0.13% | 0.15% | 0.14% | 0.14% | 0.12% | 0.18% | 0.16% | 0.37% | 0.14% |
|
Return on Capital Employed
|
0.29% | 0.27% | 0.21% | 0.06% | -0.05% | -0.28% | -0.32% | -0.16% | 0.02% | 0.25% | 0.44% | 0.39% | 0.67% | 0.80% | 0.85% | 0.82% | 0.80% | 0.83% | 0.86% | 0.71% | 0.86% | 0.84% | 0.83% | 0.73% | 0.69% | 0.62% | 0.61% | 0.55% | 0.41% | 0.28% | 0.19% | 0.17% | 0.20% | 0.24% | 0.25% | 0.26% | 0.27% | 0.26% | 0.25% | 0.24% | 0.21% | 0.18% | 0.19% | 0.18% | 0.15% | 0.12% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.06% | 0.04% | 0.04% | 0.03% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% |
|
Return on Invested Capital
|
0.16% | | | 0.05% | -0.01% | -0.14% | -0.16% | -0.06% | 0.05% | 0.16% | 0.27% | 0.29% | 0.42% | 0.45% | 0.47% | 0.50% | 0.47% | 0.46% | 0.47% | 0.49% | 0.50% | 0.49% | 0.48% | 0.44% | 0.42% | 0.37% | 0.36% | 0.34% | 0.24% | 0.17% | 0.12% | 0.10% | 0.12% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.13% | 0.11% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.04% | 0.03% | 0.03% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
0.12% | 0.10% | 0.09% | 0.04% | -0.01% | -0.11% | -0.13% | -0.05% | 0.03% | 0.12% | 0.18% | 0.18% | 0.27% | 0.31% | 0.32% | 0.35% | 0.35% | 0.35% | 0.33% | 0.39% | 0.44% | 0.42% | 0.41% | 0.39% | 0.38% | 0.34% | 0.33% | 0.31% | 0.23% | 0.16% | 0.11% | 0.09% | 0.11% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.14% | 0.12% | 0.12% | 0.12% | 0.10% | 0.08% | 0.06% | 0.05% | 0.08% | 0.08% | 0.08% | 0.09% | 0.06% | 0.06% | 0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.11% | 0.11% |
|
Return on Equity
|
0.16% | | | 0.05% | -0.01% | -0.14% | -0.16% | -0.06% | 0.04% | 0.16% | 0.27% | 0.29% | 0.42% | 0.45% | 0.47% | 0.50% | 0.47% | 0.46% | 0.47% | 0.49% | 0.50% | 0.49% | 0.48% | 0.44% | 0.42% | 0.37% | 0.36% | 0.34% | 0.24% | 0.17% | 0.12% | 0.10% | 0.12% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.14% | 0.13% | 0.11% | 0.09% | 0.07% | 0.06% | 0.09% | 0.09% | 0.08% | 0.09% | 0.06% | 0.06% | 0.07% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.11% | 0.11% |