|
Gross Margin
|
27.22% | 46.84% | 53.05% | 33.66% | 29.61% | 45.59% | 52.51% | 36.50% | 33.99% | 45.60% | 47.40% | 43.95% | 42.83% | 51.40% | 50.47% | 42.34% | 39.65% | 47.38% | 52.47% | 40.99% | 31.07% | 47.58% | 51.08% | 40.57% | 38.64% | 55.33% | 55.57% | 54.58% | 48.90% | 55.89% | 58.77% | 49.98% | 49.45% | 58.01% | 58.53% | 48.38% | 44.17% | 76.34% | 70.50% | 83.40% | 85.31% | 70.67% | 65.22% | 80.20% | 81.68% | 69.05% | 51.67% | 82.06% | 86.09% | 74.83% | 73.74% | 84.14% | 85.63% | 79.18% | 71.91% | 88.22% | 89.24% | 71.85% | 67.54% | 82.25% | 83.70% | 70.80% | 65.85% | 82.82% | 85.40% | 73.43% | 62.90% | 82.74% |
|
EBT Margin
|
12.44% | 2.03% | 2.64% | 12.74% | 14.03% | 0.19% | -3.13% | 14.08% | 15.01% | 2.68% | -0.36% | 16.00% | 18.81% | 0.94% | -1.29% | 13.38% | 18.03% | 1.61% | -1.48% | 13.91% | 14.13% | 3.84% | -2.11% | 14.64% | 16.98% | 5.35% | 0.92% | 19.41% | 23.11% | 9.37% | 2.74% | 19.18% | 23.76% | 8.38% | 2.67% | 17.04% | 19.57% | 12.90% | 5.89% | 14.78% | 24.26% | 12.69% | 6.08% | 26.53% | 33.28% | 14.52% | -4.64% | 32.01% | 22.56% | 5.74% | -0.93% | 20.07% | -112.22% | 4.40% | -109.35% | 12.77% | 21.88% | 6.60% | 10.58% | 27.05% | 25.66% | 1.41% | 2.04% | 25.20% | 27.52% | 4.05% | -1.67% | 20.53% |
|
EBIT Margin
|
13.72% | 6.21% | 9.54% | 14.66% | 15.42% | 4.44% | 2.90% | 16.05% | 16.64% | 6.62% | 4.50% | 18.43% | 20.93% | 5.48% | 4.20% | 15.74% | 19.91% | 5.85% | 4.17% | 16.35% | 15.66% | 7.82% | 3.38% | 16.54% | 18.46% | 8.87% | 6.74% | 21.85% | 25.00% | 12.87% | 8.18% | 21.20% | 25.52% | 11.61% | 7.54% | 19.43% | 21.17% | 15.44% | 7.16% | 15.39% | 24.54% | 14.01% | 4.98% | 25.69% | 31.20% | 12.06% | -9.19% | 28.60% | 25.13% | 10.98% | 4.16% | 23.12% | 25.21% | 9.50% | 3.22% | 16.66% | 25.22% | 13.17% | 5.97% | 27.24% | 26.42% | 10.77% | 1.85% | 26.85% | 28.52% | 6.93% | -3.33% | 21.65% |
|
EBITDA Margin
|
8.22% | 7.81% | -8.99% | 9.19% | 8.26% | -4.10% | -9.84% | 10.94% | 10.07% | 0.09% | -7.12% | 10.60% | 12.26% | 1.00% | 4.20% | 15.74% | 19.91% | 5.85% | 4.17% | 16.35% | 15.66% | 7.82% | 3.38% | 16.54% | 18.46% | 8.87% | 6.74% | 21.85% | 25.00% | 12.87% | 8.18% | 21.20% | 25.52% | 11.61% | 7.54% | 19.43% | 21.17% | 15.44% | 7.16% | 15.39% | 24.54% | 14.01% | 4.98% | 25.69% | 31.20% | 12.06% | -9.19% | 28.60% | 25.13% | 10.98% | 4.16% | 23.12% | 25.21% | 9.50% | 3.22% | 16.66% | 25.22% | 13.17% | 5.97% | 27.24% | 26.42% | 10.77% | 1.85% | 26.85% | 28.52% | 6.93% | -3.33% | 21.65% |
|
Operating Margin
|
13.72% | 6.21% | 9.54% | 14.66% | 15.42% | 4.44% | 2.90% | 16.05% | 16.64% | 6.62% | 4.50% | 18.43% | 20.93% | 5.48% | 4.20% | 15.74% | 19.91% | 5.85% | 4.17% | 16.35% | 15.66% | 7.82% | 3.38% | 16.54% | 18.46% | 8.87% | 6.74% | 21.85% | 25.00% | 12.87% | 8.18% | 21.20% | 25.52% | 11.61% | 7.54% | 19.43% | 21.17% | 15.44% | 7.16% | 15.39% | 24.54% | 14.01% | 4.98% | 25.69% | 31.20% | 12.06% | -9.19% | 28.60% | 25.13% | 10.98% | 4.16% | 23.12% | 25.21% | 9.50% | 3.22% | 16.66% | 25.22% | 13.17% | 5.97% | 27.24% | 26.42% | 10.77% | 1.85% | 26.85% | 28.52% | 6.93% | -3.33% | 21.65% |
|
Net Margin
|
7.71% | 1.28% | 1.59% | 7.91% | 8.70% | 0.13% | -1.74% | 8.73% | 9.31% | 1.66% | -0.20% | 9.92% | 11.66% | 0.54% | -0.79% | 8.29% | 11.16% | 1.00% | -1.09% | 8.61% | 8.71% | 2.36% | -1.40% | 9.06% | 10.52% | 3.29% | 0.37% | 12.01% | 14.29% | 5.55% | 1.46% | 11.88% | 14.73% | 5.38% | 1.57% | 10.98% | 13.91% | 9.15% | 6.86% | 11.47% | 18.48% | 9.75% | 4.62% | 20.25% | 25.32% | 10.90% | -3.37% | 24.20% | 16.87% | 4.35% | 0.00% | 15.41% | -82.95% | 3.43% | -80.89% | 9.78% | 16.68% | 5.03% | 7.39% | 20.56% | 19.73% | 1.08% | 0.15% | 19.31% | 21.05% | 3.12% | -1.43% | 16.14% |
|
FCF Margin
|
70.13% | 60.79% | -45.64% | 6.68% | 43.67% | -62.89% | -88.75% | -8.83% | 53.88% | -13.52% | -79.44% | -19.43% | 60.05% | 1.87% | -67.23% | -24.92% | 51.99% | -6.02% | -77.59% | -26.75% | 23.99% | -8.00% | -91.48% | -27.26% | 52.55% | 19.50% | -74.16% | -32.66% | 36.64% | 2.02% | -60.13% | -34.87% | 31.04% | -8.29% | -69.49% | -33.40% | 27.48% | -23.70% | -75.75% | -37.66% | 31.45% | -0.15% | -72.33% | -25.43% | 25.69% | -44.04% | -60.83% | -26.54% | 20.57% | -8.39% | -58.80% | -39.90% | 39.00% | 0.76% | -86.98% | -29.91% | 36.99% | 1.11% | -46.32% | -24.02% | 17.72% | 3.91% | -39.29% | -18.03% | 44.06% | 8.06% | -30.14% | -15.08% |
|
Assets Average
|
123.51M | 117.05M | 117.59M | 121.82M | 123.72M | 121.49M | 120.53M | 123.51M | 127.59M | 127.37M | 125.72M | 126.70M | 129.36M | 129.90M | 129.34M | 129.12M | 132.39M | 133.77M | 127.88M | 127.53M | 130.98M | 129.15M | 132.99M | 143.92M | 146.17M | 142.06M | 143.16M | 150.38M | 153.59M | 153.69M | 160.32M | 170.76M | 176.51M | 177.80M | 180.83M | 189.71M | 197.41M | 203.64M | 214.16M | 227.13M | 236.36M | 241.22M | 251.39M | 263.27M | 269.39M | 271.96M | 277.51M | 288.02M | 293.26M | 294.51M | 303.49M | 316.67M | 305.79M | 293.55M | 294.53M | 299.13M | 302.20M | 295.61M | 299.25M | 309.22M | 314.03M | 313.76M | 317.43M | 327.94M | 330.80M | 325.59M | 327.30M | 335.44M |
|
Equity Average
|
| | | | | | | | | | 49.48M | 49.44M | 51.07M | 51.83M | 51.14M | 49.06M | 48.50M | 49.36M | 49.33M | 50.02M | 51.67M | 52.61M | 52.22M | 52.56M | 54.12M | 54.90M | 53.75M | 53.45M | 55.33M | 56.57M | 56.11M | 56.47M | 58.62M | 59.81M | 59.86M | 60.67M | 70.30M | 79.36M | 79.51M | 80.27M | 82.97M | 84.86M | 83.92M | 84.73M | 88.34M | 90.28M | 89.57M | 90.72M | 95.06M | 98.21M | 99.27M | 101.00M | 103.88M | 105.52M | 99.34M | 93.99M | 97.58M | 100.61M | 100.84M | 102.14M | 107.04M | 109.66M | 108.45M | 109.95M | 114.80M | 117.05M | 114.91M | 114.99M |
|
Invested Capital
|
| 2.10M | 47.25M | 15.00M | 15.00M | 15.00M | 49.93M | 2.80M | 15.00M | 65.17M | 63.79M | 65.09M | 55.08M | 54.62M | 63.68M | 50.11M | 52.08M | 51.33M | 62.50M | 52.31M | 54.40M | 53.75M | 82.52M | 53.09M | 55.14M | 54.66M | 83.34M | 54.06M | 56.59M | 56.55M | 55.67M | 57.28M | 59.95M | 59.67M | 60.04M | 61.36M | 79.30M | 79.43M | 79.58M | 80.96M | 84.97M | 84.82M | 83.24M | 86.45M | 90.78M | 90.78M | 89.42M | 99.55M | 104.57M | 105.84M | 106.70M | 130.84M | 125.17M | 106.48M | 94.39M | 119.59M | 125.38M | 112.05M | 111.71M | 137.39M | 111.34M | 116.38M | 119.30M | 137.96M | 144.43M | 118.80M | 116.40M | 134.28M |
|
Asset Utilization Ratio
|
0.75 | 0.71 | 0.70 | 0.63 | 0.60 | 0.61 | 0.61 | 0.59 | 0.54 | 0.55 | 0.56 | 0.53 | 0.47 | 0.46 | 0.45 | 0.46 | 0.47 | 0.47 | 0.49 | 0.51 | 0.56 | 0.57 | 0.56 | 0.53 | 0.48 | 0.48 | 0.48 | 0.42 | 0.38 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.29 | 0.28 | 0.27 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.23 | 0.24 | 0.25 | 0.25 | 0.26 | 0.28 | 0.29 | 0.31 | 0.34 | 0.34 | 0.33 | 0.29 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 |
|
Interest Coverage Ratio
|
10.16 | 1.44 | 1.80 | 7.30 | 10.70 | 1.01 | 0.55 | 7.83 | 9.88 | 1.61 | 0.99 | 7.43 | 9.75 | 1.16 | 0.85 | 6.42 | 10.58 | 1.42 | 0.84 | 7.05 | 11.24 | 2.06 | 0.77 | 8.85 | 12.67 | 2.66 | 1.77 | 8.57 | 13.09 | 3.67 | 1.96 | 8.69 | 11.91 | 2.81 | 1.48 | 5.95 | 8.33 | 3.15 | 1.13 | 4.00 | 6.95 | 1.77 | 0.50 | 4.68 | 6.74 | 1.35 | -0.91 | 5.47 | 7.04 | 1.54 | 0.54 | 4.87 | 6.74 | 1.49 | 0.38 | 4.05 | 6.87 | 1.26 | 0.52 | 4.07 | 5.51 | 0.99 | 0.14 | 4.12 | 6.38 | 0.79 | -0.29 | 3.92 |
|
Debt to Equity
|
| | 0.68 | | | | 0.68 | | | 0.56 | 0.57 | 0.56 | 0.31 | 0.31 | 0.31 | 0.33 | 0.31 | 0.31 | 0.30 | 0.26 | 0.25 | 0.56 | 0.59 | 0.57 | 0.55 | 0.56 | 0.18 | 0.59 | 0.57 | 0.59 | 0.26 | 0.72 | 0.84 | 0.89 | 0.30 | 1.14 | 0.70 | 0.72 | 0.88 | 1.10 | 1.03 | 1.07 | 1.25 | 1.32 | 1.25 | 1.30 | 1.40 | 1.44 | 1.31 | 0.25 | 1.41 | 1.50 | 1.18 | 1.24 | 1.47 | 1.46 | 1.38 | 1.36 | 1.36 | 1.32 | 1.25 | 1.33 | 1.37 | 1.23 | 1.20 | 1.22 | 1.31 | 1.34 |
|
Debt Ratio
|
0.24 | 0.26 | 0.26 | 0.22 | 0.23 | 0.23 | 0.26 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.10 | 0.10 | 0.23 | 0.22 | 0.21 | 0.21 | 0.22 | 0.06 | 0.21 | 0.21 | 0.21 | 0.09 | 0.24 | 0.28 | 0.30 | 0.10 | 0.36 | 0.28 | 0.27 | 0.32 | 0.38 | 0.37 | 0.37 | 0.40 | 0.42 | 0.42 | 0.43 | 0.44 | 0.45 | 0.44 | 0.08 | 0.45 | 0.47 | 0.43 | 0.44 | 0.47 | 0.45 | 0.47 | 0.47 | 0.45 | 0.43 | 0.44 | 0.46 | 0.46 | 0.41 | 0.43 | 0.44 | 0.45 | 0.46 |
|
Equity Ratio
|
| | 0.38 | | | | 0.38 | | | 0.40 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.37 | 0.36 | 0.37 | 0.40 | 0.39 | 0.40 | 0.41 | 0.37 | 0.36 | 0.38 | 0.39 | 0.36 | 0.35 | 0.37 | 0.36 | 0.34 | 0.33 | 0.34 | 0.33 | 0.33 | 0.31 | 0.40 | 0.38 | 0.36 | 0.34 | 0.36 | 0.35 | 0.32 | 0.32 | 0.33 | 0.33 | 0.32 | 0.31 | 0.33 | 0.33 | 0.32 | 0.32 | 0.37 | 0.35 | 0.32 | 0.31 | 0.34 | 0.34 | 0.33 | 0.33 | 0.35 | 0.35 | 0.34 | 0.33 | 0.36 | 0.36 | 0.34 | 0.34 |
|
Times Interest Earned
|
10.16 | 1.44 | 1.80 | 7.30 | 10.70 | 1.01 | 0.55 | 7.83 | 9.88 | 1.61 | 0.99 | 7.43 | 9.75 | 1.16 | 0.85 | 6.42 | 10.58 | 1.42 | 0.84 | 7.05 | 11.24 | 2.06 | 0.77 | 8.85 | 12.67 | 2.66 | 1.77 | 8.57 | 13.09 | 3.67 | 1.96 | 8.69 | 11.91 | 2.81 | 1.48 | 5.95 | 8.33 | 3.15 | 1.13 | 4.00 | 6.95 | 1.77 | 0.50 | 4.68 | 6.74 | 1.35 | -0.91 | 5.47 | 7.04 | 1.54 | 0.54 | 4.87 | 6.74 | 1.49 | 0.38 | 4.05 | 6.87 | 1.26 | 0.52 | 4.07 | 5.51 | 0.99 | 0.14 | 4.12 | 6.38 | 0.79 | -0.29 | 3.92 |
|
FCF Payout Ratio
|
-0.03 | -0.11 | 0.18 | -0.46 | -0.05 | -0.56 | -0.10 | -0.38 | 0.05 | -0.52 | -0.10 | -0.22 | 0.06 | 4.49 | -0.13 | -1.18 | 0.07 | -1.28 | -0.12 | -0.16 | 0.11 | -0.91 | -0.09 | -0.15 | 0.07 | 0.43 | -0.13 | -0.17 | 0.12 | 4.23 | -0.16 | -0.15 | 0.15 | -1.11 | -0.15 | -0.17 | 0.16 | -0.44 | -0.16 | -0.15 | 0.17 | -75.47 | -0.19 | -0.27 | 0.25 | -0.29 | -0.24 | -0.28 | 0.26 | -1.29 | -0.20 | -0.17 | 0.14 | 14.47 | -0.16 | -0.19 | 0.14 | 12.91 | -0.34 | -0.34 | 0.35 | 3.61 | -0.40 | -0.42 | 0.13 | 1.54 | -0.50 | -0.47 |
|
Enterprise Value
|
-10.51M | -13.35M | -7.42M | -5.11M | -15.48M | -14.95M | -6.75M | -4.29M | -18.59M | -16.62M | -7.95M | -3.78M | -16.05M | -15.75M | -8.91M | -0.60M | -12.18M | -10.77M | -2.85M | -0.50M | -3.77M | -1.97M | -0.85M | -0.70M | -0.88M | -1.27M | -0.99M | -0.89M | -0.70M | -0.90M | -0.64M | -0.33M | -0.71M | -0.88M | -0.19M | -0.51M | -5.11M | -1.49M | -0.35M | -0.21M | -2.11M | -1.25M | -1.63M | -1.01M | -3.80M | -1.20M | -0.29M | -0.74M | -0.73M | -1.27M | -1.52M | -1.79M | -9.74M | -14.48M | -6.12M | -4.49M | -7.80M | -6.65M | -3.05M | -3.99M | -3.29M | -3.78M | -1.77M | -3.20M | -3.16M | -3.09M | -3.15M | -3.38M |
|
Return on Sales
|
0.08% | 0.01% | 0.02% | 0.08% | 0.09% | 0.00% | -0.02% | 0.09% | 0.09% | 0.02% | 0.00% | 0.10% | 0.12% | 0.01% | -0.01% | 0.08% | 0.11% | 0.01% | -0.01% | 0.09% | 0.09% | 0.02% | -0.01% | 0.09% | 0.11% | 0.03% | 0.00% | 0.12% | 0.14% | 0.06% | 0.01% | 0.12% | 0.15% | 0.05% | 0.02% | 0.11% | 0.14% | 0.09% | 0.07% | 0.11% | 0.18% | 0.10% | 0.05% | 0.20% | 0.25% | 0.11% | -0.03% | 0.24% | 0.17% | 0.04% | 0.00% | 0.15% | -0.83% | 0.03% | -0.81% | 0.10% | 0.17% | 0.05% | 0.07% | 0.21% | 0.20% | 0.01% | 0.00% | 0.19% | 0.21% | 0.03% | -0.01% | 0.16% |
|
Return on Capital Employed
|
0.10% | 0.10% | 0.10% | 0.12% | 0.11% | 0.11% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.06% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% |
|
Return on Invested Capital
|
0.48% | 0.69% | 0.22% | 0.18% | 0.25% | 0.15% | 0.12% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.09% | 0.09% | 0.11% | 0.11% | 0.09% | 0.09% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.09% | 0.09% | 0.11% | 0.10% | 0.08% | 0.08% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% |
|
Return on Assets
|
0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | -0.07% | -0.07% | -0.11% | -0.11% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | -0.20% | -0.19% | -0.32% | -0.34% | -0.01% | -0.01% | 0.11% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% |