|
Gross Margin
|
| | 89.68% | 85.32% | 89.11% | 89.59% | 89.95% | 85.08% | 91.16% | 86.58% | 85.89% | 86.26% | 88.24% | 87.50% | 89.17% | 88.26% | 127.20% | 88.39% | 90.26% | 92.10% | 117.66% | 91.58% | 92.14% | 91.89% | 119.43% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
| 31.54% | 37.11% | 30.30% | 18.90% | 36.60% | 39.85% | 24.13% | 44.19% | 27.60% | 32.34% | 16.80% | 18.37% | 17.82% | 26.23% | 17.25% | 21.00% | 18.37% | 24.54% | 24.98% | 23.60% | 31.58% | 28.65% | 27.69% | 27.91% | 25.66% | 34.97% | 31.47% | 34.30% | 35.41% | 33.70% | 30.43% | 32.22% | 29.77% | 29.72% | 27.43% | 30.40% | 29.92% | 28.44% | 27.94% | 26.69% | 25.74% | 33.04% | 27.98% | 33.55% | 32.62% | 26.40% | 27.36% | 26.98% | 28.17% | 21.60% | 17.17% | 16.68% | 14.49% | 13.21% | 10.50% | 14.35% | 6.00% | 10.42% | 12.83% | 15.26% | 2.21% | 14.53% | 13.60% |
|
EBIT Margin
|
| 32.61% | 38.23% | 31.84% | 29.44% | 37.47% | 42.96% | 28.94% | 37.67% | 27.60% | 32.34% | 16.80% | -15.98% | 17.82% | 26.23% | 17.25% | -29.79% | 18.37% | 24.54% | 24.98% | -24.84% | 31.58% | 28.65% | 27.69% | -44.59% | 28.28% | 36.64% | 33.08% | 35.66% | 36.92% | 35.17% | 31.85% | 33.35% | 31.24% | 31.04% | 28.75% | 31.87% | 31.87% | 30.33% | 29.66% | 28.21% | 26.96% | 33.86% | 28.70% | 34.07% | 33.41% | 27.03% | 27.87% | 27.64% | 30.18% | 23.48% | 20.12% | 20.96% | 20.89% | 19.45% | 17.04% | 21.13% | 13.74% | 17.02% | 19.07% | 19.93% | 8.75% | 19.78% | 18.48% |
|
EBITDA Margin
|
| 32.61% | 38.23% | 31.84% | 29.44% | 37.47% | 42.96% | 28.94% | 37.67% | 27.60% | 32.34% | 16.80% | -15.98% | 17.82% | 26.23% | 17.25% | -29.79% | 18.37% | 24.54% | 24.98% | -24.84% | 31.58% | 28.65% | 27.69% | -44.59% | 28.28% | 36.64% | 33.08% | 35.66% | 27.27% | 20.78% | 19.13% | 47.75% | 24.91% | 23.04% | 20.43% | 21.28% | 23.75% | 21.40% | 20.81% | 19.63% | 19.61% | 25.11% | 22.03% | 23.91% | 25.81% | 20.19% | 20.76% | 19.59% | 21.99% | 15.40% | 14.45% | 14.63% | 11.15% | 10.19% | 7.84% | 12.02% | 5.20% | 8.71% | 10.21% | 12.87% | 1.46% | 11.10% | 9.63% |
|
Operating Margin
|
| 32.61% | 38.23% | 31.84% | 29.44% | 37.47% | 42.96% | 28.94% | 37.67% | 27.60% | 32.34% | 16.80% | -15.98% | 17.82% | 26.23% | 17.25% | -29.79% | 18.37% | 24.54% | 24.98% | -24.84% | 31.58% | 28.65% | 27.69% | -44.59% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
| 32.61% | 37.11% | 31.84% | -59.07% | 22.90% | 26.25% | 18.22% | 23.15% | 16.97% | 19.89% | 10.12% | 10.94% | 11.17% | 16.03% | 10.94% | 13.11% | 11.02% | 15.14% | 15.41% | 14.43% | 19.01% | 17.69% | 16.77% | 16.82% | 16.40% | 21.66% | 19.14% | 20.62% | 27.27% | 20.77% | 19.31% | 33.10% | 24.89% | 23.03% | 20.45% | 21.14% | 23.51% | 21.04% | 20.76% | 19.78% | 20.33% | 24.55% | 21.53% | 23.76% | 25.88% | 19.92% | 20.73% | 19.58% | 22.08% | 15.87% | 14.78% | 13.31% | 11.51% | 9.36% | 7.87% | 10.58% | 4.74% | 7.50% | 9.81% | 11.32% | 1.15% | 10.63% | 9.90% |
|
FCF Margin
|
| 159.46% | -119.63% | -81.40% | -470.55% | 628.10% | -803.73% | 1,111.05% | -331.15% | -67.73% | -258.22% | -1,088.05% | 59.86% | 882.83% | 34.48% | 142.08% | 100.24% | -115.79% | -329.02% | -119.50% | -206.64% | -197.20% | 381.00% | -169.73% | -1,110.75% | 2,084.84% | -1,095.00% | 615.50% | -303.52% | 405.82% | -135.34% | -974.28% | 1,156.12% | 119.71% | -242.32% | -457.13% | 539.13% | -73.00% | -12.87% | 30.81% | 239.44% | -125.30% | -209.94% | -597.02% | 252.94% | 585.81% | -198.41% | -276.65% | 261.24% | 300.57% | -34.67% | -420.78% | 723.63% | -230.03% | -125.21% | 202.51% | 120.13% | 15.42% | -89.29% | -69.78% | 154.31% | -119.96% | -75.50% | -281.46% |
|
Assets Average
|
213.54M | | | | | 398.47M | 496.05M | 528.60M | 449.50M | 520.03M | 596.83M | 1,277.45M | 1,783.67M | 1,374.09M | 1,078.89M | 1,082.97M | 1,098.34M | 1,135.26M | 1,303.57M | 1,559.90M | 1,831.80M | 2,118.45M | 2,069.52M | 2,040.37M | 2,842.09M | 2,505.15M | 2,395.66M | 2,863.57M | 2,741.77M | 2,766.99M | 2,623.79M | 3,633.25M | 3,354.44M | 2,129.85M | 2,305.93M | 3,064.41M | 3,175.15M | 2,875.47M | 2,981.55M | 2,987.61M | 2,828.10M | 2,993.59M | 3,552.51M | 4,546.38M | 4,975.34M | 3,927.47M | 3,573.54M | 4,529.99M | 5,161.43M | 4,772.81M | 4,437.20M | 5,268.89M | 5,024.19M | 4,269.21M | 4,650.24M | 4,542.64M | 4,165.10M | 3,939.13M | 4,000.66M | 4,377.31M | 4,480.61M | 4,446.94M | 4,593.46M | 5,236.16M |
|
Equity Average
|
41.83M | | | | | 129.20M | 139.63M | 148.89M | 157.96M | 166.85M | 175.21M | 260.08M | 346.48M | 358.11M | 371.55M | 385.26M | 396.66M | 390.17M | 384.32M | 399.61M | 420.77M | 423.55M | 428.23M | 454.86M | 479.63M | 499.30M | 522.19M | 555.46M | 593.93M | 631.62M | 667.45M | 701.54M | 765.66M | 823.62M | 852.94M | 890.02M | 906.81M | 917.63M | 946.15M | 983.24M | 1,022.26M | 1,042.80M | 1,066.93M | 1,102.84M | 1,155.67M | 1,220.68M | 1,269.31M | 1,338.72M | 1,481.07M | 1,607.69M | 1,651.47M | 1,680.24M | 1,705.77M | 1,715.96M | 1,719.80M | 1,727.74M | 1,738.56M | 1,741.02M | 1,734.85M | 1,740.07M | 1,753.11M | 1,751.98M | 1,752.94M | 1,769.63M |
|
Invested Capital
|
69.81M | | | | 124.64M | 133.76M | 145.51M | 152.27M | 163.65M | 170.05M | 180.36M | 339.79M | 353.18M | 363.05M | 380.05M | 390.47M | 402.84M | 377.50M | 391.14M | 408.09M | 606.70M | 413.64M | 442.81M | 466.92M | 660.78M | 506.25M | 538.13M | 572.78M | 782.40M | 648.16M | 686.75M | 716.33M | 981.20M | 832.27M | 873.62M | 906.43M | 1,207.19M | 928.07M | 964.24M | 1,002.24M | 1,340.04M | 1,043.32M | 1,090.55M | 1,115.12M | 1,490.99M | 1,245.13M | 1,293.49M | 1,383.94M | 2,178.21M | 1,637.17M | 1,665.78M | 1,694.70M | 2,310.83M | 1,715.10M | 1,724.50M | 1,730.99M | 2,334.13M | 1,735.91M | 1,733.79M | 1,746.35M | 2,538.34M | 2,194.09M | 1,761.80M | 1,777.47M |
|
Asset Utilization Ratio
|
| | | | | 0.30 | 0.26 | 0.27 | 0.34 | 0.30 | 0.27 | 0.16 | 0.14 | 0.21 | 0.31 | 0.31 | 0.29 | 0.28 | 0.24 | 0.21 | 0.20 | 0.19 | 0.21 | 0.23 | 0.16 | 0.18 | 0.20 | 0.18 | 0.21 | 0.23 | 0.25 | 0.19 | 0.21 | 0.33 | 0.31 | 0.23 | 0.23 | 0.27 | 0.26 | 0.27 | 0.29 | 0.29 | 0.26 | 0.21 | 0.22 | 0.27 | 0.31 | 0.27 | 0.24 | 0.28 | 0.32 | 0.26 | 0.25 | 0.28 | 0.24 | 0.23 | 0.25 | 0.26 | 0.26 | 0.24 | 0.25 | 0.26 | 0.26 | 0.24 |
|
Interest Coverage Ratio
|
| 30.43 | 34.09 | 20.63 | 2.79 | 43.12 | 13.79 | 6.02 | -5.78 | 5.80 | 7.94 | 4.03 | -2.70 | 12.74 | 27.36 | 14.88 | -24.22 | 4.63 | 7.99 | 9.45 | -11.08 | 14.29 | 13.20 | 13.46 | -21.78 | 10.79 | 21.98 | 20.60 | 26.16 | 24.36 | 23.96 | 22.41 | 29.48 | 21.14 | 23.61 | 21.86 | 21.55 | 16.36 | 16.09 | 17.30 | 18.61 | 22.08 | 41.20 | 39.70 | 65.26 | 42.46 | 43.21 | 54.65 | 41.84 | 15.05 | 12.48 | 6.82 | 4.90 | 3.27 | 3.12 | 2.60 | 3.12 | 1.77 | 2.58 | 3.06 | 4.27 | 1.34 | 3.77 | 3.79 |
|
Debt to Equity
|
1.38 | | | | 1.99 | 0.56 | 2.83 | 0.59 | 1.33 | 1.39 | 2.07 | 3.77 | 3.07 | 1.31 | 1.28 | 1.10 | 0.93 | 1.13 | 1.84 | 2.18 | 2.80 | 3.49 | 2.51 | 2.87 | 5.38 | 1.26 | 4.34 | 2.51 | 3.24 | 2.17 | 2.37 | 4.61 | 1.15 | 0.96 | 1.43 | 2.38 | 1.28 | 1.44 | 1.36 | 1.26 | 0.87 | 1.25 | 1.71 | 2.98 | 2.10 | 0.89 | 1.41 | 2.06 | 1.23 | 0.56 | 0.68 | 1.50 | 0.31 | 0.60 | 0.78 | 0.46 | 0.34 | 0.30 | 0.47 | 0.58 | 0.44 | 0.45 | 0.66 | 1.22 |
|
Debt Ratio
|
0.40 | | | | 0.51 | 0.24 | 0.61 | 0.24 | 0.42 | 0.46 | 0.55 | 0.68 | 0.64 | 0.45 | 0.44 | 0.40 | 0.33 | 0.37 | 0.49 | 0.54 | 0.60 | 0.65 | 0.58 | 0.62 | 0.75 | 0.43 | 0.71 | 0.59 | 0.65 | 0.57 | 0.59 | 0.73 | 0.42 | 0.39 | 0.49 | 0.60 | 0.42 | 0.45 | 0.44 | 0.42 | 0.34 | 0.39 | 0.49 | 0.63 | 0.54 | 0.35 | 0.46 | 0.56 | 0.37 | 0.21 | 0.25 | 0.42 | 0.13 | 0.23 | 0.28 | 0.18 | 0.15 | 0.14 | 0.19 | 0.22 | 0.18 | 0.18 | 0.25 | 0.38 |
|
Equity Ratio
|
0.29 | | | | 0.26 | 0.43 | 0.21 | 0.40 | 0.31 | 0.33 | 0.27 | 0.18 | 0.21 | 0.34 | 0.35 | 0.37 | 0.36 | 0.33 | 0.27 | 0.25 | 0.22 | 0.19 | 0.23 | 0.22 | 0.14 | 0.34 | 0.16 | 0.24 | 0.20 | 0.26 | 0.25 | 0.16 | 0.37 | 0.41 | 0.34 | 0.25 | 0.33 | 0.31 | 0.32 | 0.34 | 0.39 | 0.32 | 0.29 | 0.21 | 0.26 | 0.39 | 0.33 | 0.27 | 0.30 | 0.38 | 0.37 | 0.28 | 0.42 | 0.38 | 0.36 | 0.40 | 0.43 | 0.45 | 0.42 | 0.38 | 0.40 | 0.39 | 0.38 | 0.31 |
|
Times Interest Earned
|
| 30.43 | 34.09 | 20.63 | 2.79 | 43.12 | 13.79 | 6.02 | -5.78 | 5.80 | 7.94 | 4.03 | -2.70 | 12.74 | 27.36 | 14.88 | -24.22 | 4.63 | 7.99 | 9.45 | -11.08 | 14.29 | 13.20 | 13.46 | -21.78 | 10.79 | 21.98 | 20.60 | 26.16 | 24.36 | 23.96 | 22.41 | 29.48 | 21.14 | 23.61 | 21.86 | 21.55 | 16.36 | 16.09 | 17.30 | 18.61 | 22.08 | 41.20 | 39.70 | 65.26 | 42.46 | 43.21 | 54.65 | 41.84 | 15.05 | 12.48 | 6.82 | 4.90 | 3.27 | 3.12 | 2.60 | 3.12 | 1.77 | 2.58 | 3.06 | 4.27 | 1.34 | 3.77 | 3.79 |
|
FCF Payout Ratio
|
| 0.00 | -0.01 | -0.36 | -0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | -0.02 | -0.01 | 0.01 | -0.07 | -0.36 | 0.14 | 0.02 | -0.04 | -0.02 | -0.01 | 0.01 | 0.01 | -0.03 | -0.02 | 0.02 | 0.02 | -0.17 | -0.01 | 0.01 | -0.04 | -0.06 | 0.04 | 0.06 | 0.62 | -0.09 | -0.11 | 0.04 | -0.08 | -0.10 | -0.02 |
|
Enterprise Value
|
-21.54M | -10.39M | -14.79M | -20.06M | -39.64M | -50.19M | -53.60M | -99.01M | -64.45M | -51.08M | -55.65M | -120.60M | -86.28M | -73.71M | -105.94M | -74.33M | -190.13M | -77.47M | -84.78M | -111.11M | -127.89M | -104.01M | -90.93M | -71.30M | -144.22M | -110.03M | -84.94M | -113.04M | -175.72M | -61.49M | -73.69M | -124.24M | -196.01M | -208.70M | -102.83M | -187.87M | -120.53M | -132.56M | -91.74M | -84.76M | -129.66M | -356.50M | -302.29M | -332.16M | -370.88M | -335.41M | -363.27M | -384.86M | -314.94M | -237.90M | -204.26M | -400.68M | -216.18M | -158.42M | -201.97M | -211.51M | -337.77M | -195.96M | -171.20M | -143.23M | -297.44M | -169.06M | -221.93M | -262.93M |
|
Return on Sales
|
| 0.32% | 0.37% | 0.30% | 0.18% | 0.22% | 0.23% | 0.13% | 0.30% | 0.17% | 0.20% | 0.10% | 0.11% | 0.11% | 0.16% | 0.11% | 0.13% | 0.11% | 0.15% | 0.15% | 0.14% | 0.19% | 0.18% | 0.17% | 0.17% | 0.16% | 0.22% | 0.19% | 0.21% | 0.27% | 0.21% | 0.19% | 0.33% | 0.25% | 0.23% | 0.20% | 0.21% | 0.24% | 0.21% | 0.21% | 0.20% | 0.20% | 0.25% | 0.22% | 0.24% | 0.26% | 0.20% | 0.21% | 0.20% | 0.22% | 0.16% | 0.15% | 0.13% | 0.12% | 0.09% | 0.08% | 0.11% | 0.05% | 0.07% | 0.10% | 0.11% | 0.01% | 0.11% | 0.10% |
|
Return on Invested Capital
|
| | | | | | | 0.21% | 0.22% | 0.20% | 0.19% | 0.13% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.05% | 0.04% | 0.06% | 0.09% | 0.10% | 0.05% | 0.04% | 0.07% | 0.09% | 0.18% | 0.21% | 0.23% | 0.22% | 0.22% | 0.20% | 0.22% | 0.22% | 0.16% | 0.17% | 0.19% | 0.19% | 0.16% | 0.16% | 0.19% | 0.19% | 0.19% | 0.19% | 0.20% | 0.20% | 0.15% | 0.15% | 0.18% | 0.16% | 0.12% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.08% | 0.09% |
|
Return on Assets
|
| | | | | 0.08% | 0.06% | 0.05% | 0.08% | 0.07% | 0.06% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.04% | 0.05% | 0.08% | 0.08% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | 0.24% | 0.21% | 0.18% | 0.22% | 0.21% | 0.19% | 0.14% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.15% | 0.17% | 0.17% | 0.17% | 0.15% | 0.17% | 0.18% | 0.19% | 0.22% | 0.22% | 0.21% | 0.24% | 0.21% | 0.21% | 0.21% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.19% | 0.21% | 0.21% | 0.20% | 0.20% | 0.18% | 0.17% | 0.17% | 0.15% | 0.12% | 0.10% | 0.08% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% |