|
Gross Margin
|
| | | | 28.19% | 23.12% | 16.52% | 26.12% | 26.81% | 24.87% | 23.05% | 23.36% | 25.88% | 24.50% | 23.52% | | | | | | | | | | | | 21.43% | 23.59% | 23.05% | 21.49% | 22.99% | 24.87% | 23.34% | 22.08% | 13.92% | 23.00% | 27.87% | 24.79% | 23.05% | 27.03% | 23.67% | 20.94% | 20.19% | 21.91% | | | | | | |
|
EBT Margin
|
18.32% | 16.26% | 14.56% | 15.18% | 17.98% | 14.26% | 21.40% | 15.72% | 16.49% | 15.13% | 12.92% | 12.78% | 15.78% | 14.85% | 13.46% | | | | | | | | 12.50% | 15.04% | 12.51% | 12.79% | 12.05% | 14.34% | 13.15% | 13.90% | 12.98% | 19.88% | 13.87% | 11.82% | 3.22% | 22.23% | 18.40% | 19.75% | 13.20% | 17.36% | 14.25% | 14.16% | 11.75% | 13.86% | | | | | | |
|
EBIT Margin
|
18.46% | 16.35% | 14.63% | 15.30% | 18.16% | 14.50% | 5.29% | 15.81% | 17.04% | 15.35% | 13.31% | 13.44% | 16.54% | 15.05% | 13.66% | | | | | | | | 12.50% | 15.04% | 12.51% | 12.79% | 12.05% | 14.79% | 13.64% | 12.62% | 13.27% | 15.75% | 14.34% | 12.52% | 3.56% | 12.24% | 18.30% | 15.50% | 13.37% | 17.51% | 13.45% | 12.68% | 11.41% | 14.28% | | | | | | |
|
EBITDA Margin
|
18.46% | 16.35% | 14.63% | 15.30% | 18.16% | 14.50% | 5.29% | 15.81% | 17.04% | 15.35% | 13.31% | 13.44% | 16.54% | 15.05% | 13.66% | | | | | | | | 12.50% | 15.04% | 12.51% | 12.79% | 12.05% | 14.79% | 13.64% | 12.62% | 13.27% | 15.75% | 14.34% | 12.52% | 3.56% | 12.24% | 18.30% | 15.50% | 13.37% | 17.51% | 11.22% | 11.12% | 9.10% | 10.57% | | | | | | |
|
Operating Margin
|
18.46% | 16.35% | 14.63% | 15.30% | 18.16% | 14.50% | 5.29% | 15.81% | 17.04% | 15.35% | 13.31% | 13.44% | 16.54% | 15.05% | 13.66% | | | | | | | | 12.50% | 15.04% | 12.51% | 12.79% | 12.05% | 14.79% | 13.64% | 12.62% | 13.27% | 15.75% | 14.34% | 12.52% | 3.56% | 12.24% | 18.30% | 15.50% | 13.37% | 17.51% | 13.45% | 12.68% | 11.41% | 14.28% | | | | | | |
|
Net Margin
|
13.00% | 11.57% | -11.38% | 10.90% | -7.21% | -22.04% | -4.93% | -24.11% | -27.35% | -27.41% | -28.09% | -31.22% | -0.25% | -6.73% | -0.06% | | | | | | | | 12.50% | 15.04% | 12.51% | 12.79% | 12.05% | 11.50% | 10.50% | 11.65% | 10.65% | 15.67% | 11.15% | 9.84% | 2.96% | 17.60% | 14.47% | 15.64% | 10.58% | 13.77% | 11.22% | 11.12% | 9.10% | 10.85% | | | | | | |
|
FCF Margin
|
| 19.03% | 10.76% | 8.52% | 10.89% | 11.41% | 18.57% | 6.92% | 20.11% | 15.10% | 13.81% | 5.71% | 22.04% | 10.75% | 21.51% | | | | | | | | 12.90% | 6.10% | 15.83% | 12.98% | 13.04% | 11.49% | 18.87% | 14.58% | 9.52% | 10.03% | 13.04% | 10.83% | 12.09% | 35.90% | 23.30% | 19.79% | 14.30% | 12.75% | 17.67% | 10.55% | 6.93% | 9.83% | | | | | | |
|
Assets Average
|
| | | | | 155.44M | 163.65M | 163.84M | 167.53M | 170.29M | 170.83M | 174.30M | 179.65M | 181.04M | 201.90M | 226.38M | 234.71M | 244.26M | 291.74M | 336.87M | 336.27M | 342.89M | 369.45M | 402.50M | 414.16M | 414.98M | 418.30M | 429.08M | 447.76M | 449.07M | 483.13M | 541.97M | 560.85M | 595.67M | 612.43M | 589.69M | 580.23M | 584.90M | 671.89M | 749.43M | 689.76M | 689.76M | 756.64M | 780.15M | 798.08M | 828.93M | 863.14M | 933.85M | 998.41M | |
|
Equity Average
|
| | | | | 118.32M | 121.82M | 123.71M | 129.20M | 134.48M | 135.53M | 137.17M | 143.45M | 146.97M | 141.47M | 145.28M | 159.31M | 163.67M | 169.64M | 178.96M | 183.52M | 187.03M | 190.70M | 194.34M | 197.95M | 203.00M | 207.28M | 210.62M | 212.92M | 214.99M | 219.02M | 225.96M | 234.04M | 239.51M | 242.00M | 249.50M | 261.28M | 271.75M | 277.44M | 281.03M | 287.71M | 293.90M | 299.70M | 305.57M | 313.77M | 317.83M | 318.26M | 404.74M | 491.75M | |
|
Invested Capital
|
| | 116.63M | | 115.02M | 122.60M | 145.80M | 126.32M | 153.45M | 153.28M | 152.69M | 161.06M | 148.03M | 147.28M | 137.06M | 155.09M | 165.15M | 163.89M | 177.49M | 182.72M | 186.36M | 189.91M | 193.93M | 198.31M | 202.68M | 210.11M | 213.80M | 217.56M | 217.87M | 218.31M | 222.24M | 231.44M | 238.04M | 242.43M | 243.03M | 261.32M | 270.87M | 282.53M | 282.32M | 285.83M | 291.29M | 298.01M | 303.01M | 458.93M | 468.60M | 462.95M | 504.68M | 636.30M | 638.81M | |
|
Asset Utilization Ratio
|
| | | | | 1.48 | 1.45 | 1.48 | 1.47 | 1.46 | 1.46 | 1.44 | 1.41 | 1.42 | 1.31 | 0.89 | 0.57 | 0.28 | | | | | 0.26 | 0.50 | 0.74 | 1.00 | 1.02 | 1.02 | 1.00 | 1.01 | 0.96 | 0.87 | 0.85 | 0.81 | 0.78 | 0.74 | 0.74 | 0.72 | 0.63 | 0.62 | 0.70 | 0.72 | 0.68 | 0.68 | 0.50 | 0.33 | 0.16 | | | |
|
Interest Coverage Ratio
|
123.33 | 174.66 | 190.27 | 118.93 | 99.83 | 58.07 | 19.47 | 60.28 | 74.52 | 67.14 | 76.86 | 62.48 | 85.07 | 74.47 | 66.94 | | | | | | | | | | | | | 31.24 | 26.65 | 40.56 | 43.09 | 32.78 | 30.19 | 27.44 | 9.40 | 15.72 | 56.79 | 89.67 | 61.07 | 93.80 | 63.18 | 86.20 | 27.84 | 20.34 | | | | | | |
|
Debt to Equity
|
| | 0.05 | | 0.14 | 0.22 | 0.20 | 0.20 | 0.16 | 0.12 | 0.13 | 0.15 | 0.11 | 0.10 | 0.30 | 0.30 | 0.28 | 0.29 | 0.31 | 0.24 | 0.20 | 0.25 | 0.31 | 0.36 | 0.29 | 0.28 | 0.23 | 0.29 | 0.28 | 0.18 | 0.14 | 0.27 | 0.22 | 0.19 | 0.47 | 0.15 | 0.05 | 0.08 | 0.08 | 0.14 | 0.12 | 0.39 | 0.39 | 0.48 | 0.47 | 0.48 | 0.47 | 0.30 | 0.30 | |
|
Debt Ratio
|
| | 0.04 | | 0.11 | 0.16 | 0.15 | 0.15 | 0.12 | 0.10 | 0.10 | 0.12 | 0.09 | 0.08 | 0.18 | 0.20 | 0.19 | 0.19 | 0.16 | 0.13 | 0.11 | 0.13 | 0.15 | 0.17 | 0.14 | 0.14 | 0.11 | 0.14 | 0.13 | 0.09 | 0.06 | 0.11 | 0.09 | 0.07 | 0.19 | 0.06 | 0.02 | 0.04 | 0.03 | 0.05 | 0.05 | 0.15 | 0.16 | 0.19 | 0.19 | 0.18 | 0.17 | 0.15 | 0.15 | |
|
Equity Ratio
|
| | 0.83 | | 0.78 | 0.74 | 0.74 | 0.77 | 0.78 | 0.80 | 0.78 | 0.79 | 0.81 | 0.82 | 0.61 | 0.67 | 0.68 | 0.66 | 0.52 | 0.54 | 0.55 | 0.54 | 0.50 | 0.47 | 0.49 | 0.49 | 0.50 | 0.48 | 0.47 | 0.49 | 0.42 | 0.41 | 0.42 | 0.38 | 0.41 | 0.44 | 0.46 | 0.47 | 0.37 | 0.38 | 0.46 | 0.40 | 0.40 | 0.39 | 0.40 | 0.37 | 0.37 | 0.49 | 0.49 | |
|
Times Interest Earned
|
123.33 | 174.66 | 190.27 | 118.93 | 99.83 | 58.07 | 19.47 | 60.28 | 74.52 | 67.14 | 76.86 | 62.48 | 85.07 | 74.47 | 66.94 | | | | | | | | | | | | | 31.24 | 26.65 | 40.56 | 43.09 | 32.78 | 30.19 | 27.44 | 9.40 | 15.72 | 56.79 | 89.67 | 61.07 | 93.80 | 63.18 | 86.20 | 27.84 | 20.34 | | | | | | |
|
FCF Payout Ratio
|
| 0.24 | 0.41 | 0.41 | 0.40 | 0.39 | 0.22 | 0.45 | 0.22 | 0.22 | 0.29 | 0.44 | 0.19 | 0.31 | 0.17 | 0.50 | | | 0.17 | 0.14 | 0.37 | 0.23 | 0.07 | 0.27 | 0.30 | 0.18 | 0.16 | 0.34 | 0.17 | 0.30 | 0.23 | 0.42 | 0.19 | 0.41 | 0.17 | 0.11 | 0.34 | 0.18 | 0.33 | 0.26 | 0.22 | 0.32 | 0.41 | 0.50 | 0.48 | 0.33 | 0.35 | 0.32 | 0.47 | 0.26 |
|
Enterprise Value
|
| | 3.25M | | 11.92M | 19.00M | 4.55M | 4.50M | 8.42M | 6.31M | 5.67M | 9.18M | 12.32M | 10.29M | -8.79M | 6.64M | 14.61M | 5.56M | -17.70M | -19.07M | 48.82M | -20.05M | 57.22M | 66.05M | -5.34M | 80.64M | 88.27M | 89.88M | 96.67M | 110.58M | 116.96M | 98.51M | 111.94M | 114.20M | 42.79M | 93.17M | 109.67M | 99.42M | 120.99M | 122.92M | 119.03M | 126.69M | 133.78M | 102.83M | 110.24M | 135.92M | 142.22M | 4.78M | 27.01M | |
|
Return on Sales
|
0.13% | 0.12% | 0.12% | 0.11% | 0.13% | 0.10% | 0.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.07% | 0.00% | -0.02% | -0.03% | 0.00% | | | | | 0.13% | 0.15% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.16% | 0.11% | 0.10% | 0.03% | 0.18% | 0.14% | 0.16% | 0.11% | 0.14% | 0.11% | 0.11% | 0.09% | 0.11% | 0.14% | 0.16% | 0.30% | | | |
|
Return on Capital Employed
|
| | | | | 0.25% | 0.21% | 0.21% | 0.21% | 0.21% | 0.25% | 0.23% | 0.23% | 0.23% | 0.22% | | | | | | | | 0.13% | 0.13% | 0.13% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | |
|
Return on Invested Capital
|
| | | | | 0.22% | 0.18% | 0.18% | 0.18% | 0.16% | 0.18% | 0.17% | 0.17% | 0.18% | 0.19% | | | | | | | | | | | | | 0.20% | 0.21% | 0.22% | 0.23% | 0.23% | 0.23% | 0.23% | 0.19% | 0.15% | 0.15% | 0.15% | 0.18% | 0.21% | 0.20% | 0.19% | 0.18% | 0.14% | 0.11% | 0.09% | 0.09% | 0.07% | 0.07% | |
|
Return on Assets
|
| | | | | 0.17% | 0.19% | 0.15% | 0.10% | 0.07% | 0.00% | 0.00% | 0.00% | -0.03% | -0.02% | -0.02% | -0.02% | 0.00% | | | | | 0.03% | 0.07% | 0.10% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.04% | |
|
Return on Equity
|
| | | | | 0.22% | 0.26% | 0.20% | 0.13% | 0.09% | 0.00% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | 0.00% | | | | | 0.06% | 0.14% | 0.21% | 0.27% | 0.27% | 0.25% | 0.24% | 0.24% | 0.23% | 0.26% | 0.25% | 0.24% | 0.20% | 0.17% | 0.18% | 0.19% | 0.22% | 0.23% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.14% | 0.13% | 0.10% | 0.09% | |