|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.04% | 25.72% | 30.66% | 27.18% | 29.48% | 29.81% | 26.66% | 27.93% | 27.40% | 26.10% | 23.98% | 23.39% | 25.89% | 29.98% | 27.91% | 26.20% | 38.31% | | | | | | | | | | | | | | |
|
EBT Margin
|
0.95% | 2.09% | 14.05% | 70.75% | 6.70% | 4.60% | 4.39% | 10.85% | 3.92% | -2.23% | 3.77% | 8.42% | 8.99% | 4.99% | 2.81% | -11.86% | 7.86% | 7.76% | 4.57% | 6.34% | 14.27% | 7.03% | 5.83% | 5.04% | 8.55% | 7.64% | 7.31% | 8.27% | 9.25% | 6.12% | 3.99% | 0.87% | 5.88% | 7.58% | 9.82% | 5.90% | 9.08% | 5.01% | 24.83% | 6.99% | 8.30% | 7.92% | 4.78% | 9.05% | 5.04% | 0.55% | 2.75% | 10.37% | 4.95% | 10.72% | 8.92% | 7.75% | 20.54% | 12.99% | 11.37% | 58.43% | 11.82% | 34.62% | 8.05% | 8.53% | 25.86% | 7.21% | 20.30% | 43.30% | | 13.75% | 45.55% |
|
EBIT Margin
|
22.54% | 23.93% | 34.44% | 147.77% | 29.02% | 22.65% | 22.23% | 32.90% | 21.26% | 15.67% | 20.03% | 29.15% | 27.91% | 24.16% | 22.12% | 4.62% | 26.05% | 25.93% | 20.96% | 20.11% | 27.68% | 21.13% | 20.73% | 20.94% | 24.59% | 23.65% | 22.52% | 24.86% | 28.13% | 25.01% | 22.29% | 18.57% | 24.11% | 26.21% | 28.77% | 25.09% | 9.08% | 5.01% | 24.83% | 6.99% | 8.30% | 7.92% | 4.78% | 9.05% | 5.04% | 0.55% | 2.75% | -204.36% | 4.95% | -40.04% | -44.19% | -47.60% | -23.38% | 30.81% | 30.63% | 81.58% | 33.87% | 57.28% | 30.68% | 30.66% | 48.78% | 30.56% | 42.31% | 0.95% | | 35.64% | 66.64% |
|
EBITDA Margin
|
22.54% | 23.93% | 34.44% | 147.77% | 29.02% | 3.28% | 2.98% | 9.05% | 3.04% | -5.54% | -11.34% | 12.06% | 15.60% | 4.51% | 2.19% | -10.37% | 7.58% | 11.66% | 1.67% | 7.81% | 14.26% | 6.04% | 7.61% | 14.45% | 6.32% | 6.66% | 5.70% | 10.22% | -3.77% | -3.60% | 9.73% | 29.98% | 8.10% | 4.29% | 9.63% | 11.72% | 19.92% | 9.90% | 28.13% | 19.07% | -2.13% | -8.90% | -1.29% | 59.96% | -30.42% | -0.96% | 7.21% | 15.10% | 12.61% | 21.25% | 13.00% | 17.04% | 38.61% | 20.23% | 28.08% | 53.07% | -1.91% | 50.91% | 17.81% | -22.63% | 38.94% | 8.68% | -3.17% | 58.85% | | 8.35% | 43.20% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.08% | 5.01% | 24.83% | 6.99% | 8.30% | 7.92% | 4.78% | 9.05% | 5.04% | 0.55% | 2.75% | -204.36% | 4.95% | -40.04% | -44.19% | -47.60% | -23.38% | | | | | | | | | | | | | | |
|
Net Margin
|
1.77% | 2.94% | 14.83% | 27.78% | 7.55% | 0.10% | 0.22% | 10.21% | 3.26% | 0.20% | 4.52% | 7.82% | 8.36% | 4.35% | 2.14% | -12.33% | 0.84% | 0.70% | 0.27% | 0.24% | 0.69% | 0.84% | 0.59% | 10.53% | -0.04% | -0.15% | 0.18% | 0.03% | | | | | 5.59% | 7.28% | 9.45% | 5.63% | 8.71% | | | | 7.90% | 2.37% | | -0.36% | 4.76% | | | | 4.65% | 5.99% | | | 20.25% | | | | 11.49% | 34.28% | 7.80% | 8.24% | 25.54% | 6.98% | 19.99% | 43.81% | | 13.51% | 45.23% |
|
FCF Margin
|
104.10% | 28.95% | 34.34% | -434.48% | 31.31% | 11.31% | 38.84% | -49.80% | 21.49% | -77.31% | -263.78% | -298.66% | -4.59% | -6.64% | -587.62% | -135.06% | -161.64% | -197.26% | 40.62% | -311.04% | 22.20% | 18.98% | -139.06% | -445.72% | 5.74% | -174.86% | -344.56% | 39.75% | 5.16% | 14.92% | -147.73% | 44.61% | -12.99% | -354.01% | 42.19% | 36.49% | 3.55% | 30.60% | 32.40% | 26.39% | 12.16% | 29.67% | 25.56% | -23.52% | 11.84% | 26.26% | 41.96% | 40.23% | 8.87% | 26.18% | -99.41% | -38.75% | 4.56% | 27.32% | 34.55% | 11.74% | 3.87% | -14.07% | 38.04% | 31.30% | -42.19% | -28.35% | 42.38% | 30.50% | | -43.48% | 10.89% |
|
Assets Average
|
182.81M | 187.51M | 186.13M | 183.46M | 179.79M | 176.94M | 187.33M | 197.41M | 195.92M | 223.76M | 250.41M | 261.09M | 274.12M | 276.69M | | | 395.60M | 428.66M | 453.06M | 481.30M | 506.33M | 504.91M | 525.30M | 589.88M | 636.83M | 662.48M | 734.62M | 782.86M | 782.52M | 784.49M | 822.25M | 856.85M | 856.02M | 964.12M | 1,070.78M | 1,070.16M | 1,055.05M | 1,036.29M | 1,033.24M | 1,031.35M | 1,023.76M | 1,015.92M | 1,012.47M | 1,034.01M | 1,063.79M | 1,070.98M | 1,067.78M | 1,054.96M | 1,040.82M | 1,035.38M | 1,052.59M | 1,086.58M | 1,098.55M | 1,092.03M | 1,094.49M | 1,101.35M | 1,098.33M | 1,111.36M | 1,123.19M | 1,115.39M | 1,117.46M | 1,131.03M | 1,126.47M | 1,123.60M | 1,130.66M | 1,141.11M | 1,150.94M |
|
Equity Average
|
| | | | | | | | | | 135.38M | 131.88M | 129.63M | 127.03M | | | 171.08M | 167.74M | 166.31M | 193.66M | 219.13M | 217.77M | 216.89M | 214.47M | 211.47M | 231.78M | 252.20M | 248.72M | 243.10M | 240.38M | 251.86M | 264.91M | 267.94M | 314.03M | 357.06M | 356.34M | 365.88M | 369.34M | 364.25M | 361.16M | 353.60M | 343.26M | 335.62M | 342.93M | 347.11M | 339.07M | 336.65M | 337.29M | 338.35M | 352.32M | 380.27M | 396.66M | 401.93M | 405.63M | 408.71M | 417.72M | 421.49M | 425.02M | 432.20M | 426.25M | 423.44M | 425.55M | 424.42M | 434.42M | 440.20M | 434.79M | 439.06M |
|
Invested Capital
|
| | | 66.86M | | | | 84.28M | | 137.71M | 133.05M | 130.71M | 128.56M | 125.50M | | 172.89M | 169.26M | 166.22M | 166.40M | 220.91M | 217.35M | 218.18M | 215.61M | 213.32M | 209.62M | 253.94M | 250.46M | 246.99M | 239.21M | 241.54M | 262.18M | 267.64M | 268.23M | 359.83M | 354.29M | 358.40M | 373.36M | 365.33M | 363.18M | 359.15M | 348.05M | 338.48M | 332.76M | 353.10M | 341.12M | 337.03M | 336.26M | 338.33M | 338.37M | 366.27M | 394.28M | 399.04M | 404.83M | 406.43M | 410.99M | 425.19M | 419.26M | 432.24M | 433.61M | 420.34M | 427.98M | 424.64M | 425.79M | 444.62M | 437.34M | 433.77M | 445.87M |
|
Asset Utilization Ratio
|
0.15 | 0.15 | -1.04 | 0.12 | 0.12 | 0.13 | 0.13 | 0.15 | 0.16 | 0.14 | 0.13 | 0.13 | 0.14 | 0.15 | | | 0.13 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.10 | 0.10 | 0.10 |
|
Interest Coverage Ratio
|
1.04 | 1.10 | 1.69 | 1.92 | 1.30 | 1.25 | 1.25 | 1.49 | 1.23 | 0.88 | 1.23 | 1.41 | 1.47 | 1.26 | 1.15 | 0.28 | 1.43 | 1.43 | 1.28 | 1.46 | 2.06 | 1.50 | 1.39 | 1.32 | 1.53 | 1.48 | 1.48 | 1.50 | 1.49 | 1.32 | 1.22 | 1.05 | 1.32 | 1.41 | 1.52 | 1.31 | 0.45 | 0.23 | 1.19 | 0.32 | 0.38 | 0.36 | 0.21 | 0.42 | 0.23 | 0.02 | 0.13 | -9.82 | 0.23 | -2.00 | -2.33 | -2.58 | -1.32 | 1.73 | 1.59 | 3.52 | 1.54 | 2.53 | 1.36 | 1.39 | 2.13 | 1.31 | 1.92 | -0.02 | 1.48 | 1.63 | 3.16 |
|
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 | 0.00 | 0.00 | | | | | | | | | | | |
|
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 | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.37 | | | | 0.43 | | 0.55 | 0.54 | 0.48 | 0.47 | 0.45 | | 0.45 | 0.42 | 0.37 | 0.37 | 0.43 | 0.43 | 0.43 | 0.40 | 0.34 | 0.33 | 0.37 | 0.32 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.34 | 0.33 | 0.33 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.31 | 0.32 | 0.32 | 0.33 | 0.35 | 0.37 | 0.36 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.37 | 0.38 | 0.39 | 0.39 | 0.37 | 0.39 |
|
Times Interest Earned
|
1.04 | 1.10 | 1.69 | 1.92 | 1.30 | 1.25 | 1.25 | 1.49 | 1.23 | 0.88 | 1.23 | 1.41 | 1.47 | 1.26 | 1.15 | 0.28 | 1.43 | 1.43 | 1.28 | 1.46 | 2.06 | 1.50 | 1.39 | 1.32 | 1.53 | 1.48 | 1.48 | 1.50 | 1.49 | 1.32 | 1.22 | 1.05 | 1.32 | 1.41 | 1.52 | 1.31 | 0.45 | 0.23 | 1.19 | 0.32 | 0.38 | 0.36 | 0.21 | 0.42 | 0.23 | 0.02 | 0.13 | -9.82 | 0.23 | -2.00 | -2.33 | -2.58 | -1.32 | 1.73 | 1.59 | 3.52 | 1.54 | 2.53 | 1.36 | 1.39 | 2.13 | 1.31 | 1.92 | -0.02 | 1.48 | 1.63 | 3.16 |
|
FCF Payout Ratio
|
-0.08 | -0.27 | -0.25 | 0.64 | -0.59 | 3.99 | 0.39 | -0.97 | 0.93 | -0.34 | 0.58 | -0.67 | -6.94 | -4.61 | -0.06 | -0.26 | -0.22 | -0.17 | 0.75 | -0.11 | 1.62 | 1.94 | -0.25 | -0.08 | 5.35 | -0.17 | -0.09 | 0.75 | 5.88 | 2.08 | -0.22 | 0.66 | -2.30 | -0.09 | 0.77 | 0.89 | 10.53 | 1.24 | 1.14 | 1.43 | 3.13 | 1.29 | 1.50 | -1.64 | 3.30 | 0.61 | 0.35 | 0.37 | 1.74 | 0.63 | -0.17 | -0.50 | 3.85 | 0.63 | 0.49 | 1.70 | 4.34 | -1.18 | 0.43 | 0.54 | -0.40 | -0.59 | 0.39 | 0.60 | -8.39 | -0.42 | 1.56 |
|
Enterprise Value
|
9.58M | 9.76M | 10.50M | 16.99M | 18.42M | 16.07M | -4.73M | 3.98M | 3.53M | -37.27M | -12.76M | 9.05M | 1.50M | 0.06M | | 0.31M | 3.10M | -0.46M | -4.18M | -1.39M | 1.46M | -1.02M | -2.92M | -0.98M | -1.22M | -3.26M | -1.46M | 1.43M | 1.32M | -2.32M | 3.13M | 7.73M | 5.02M | 1.95M | 4.66M | 5.79M | 3.67M | 6.55M | -0.57M | -4.96M | 3.83M | 2.65M | 2.24M | -7.75M | -29.33M | -33.62M | -32.73M | -19.53M | -16.59M | -16.00M | -4.59M | -9.47M | -4.77M | -2.09M | -3.67M | -0.16M | 2.43M | 3.15M | 3.10M | 1.30M | -0.60M | 2.35M | 2.95M | 0.46M | -0.04M | 0.17M | -1.22M |
|
Return on Sales
|
0.02% | 0.03% | 0.15% | 0.68% | 0.08% | 0.00% | 0.00% | 0.10% | 0.03% | 0.00% | 0.05% | 0.08% | 0.08% | 0.04% | 0.02% | -0.12% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.11% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.06% | 0.07% | 0.09% | 0.06% | 0.09% | 0.06% | 0.04% | 0.02% | 0.08% | 0.02% | 0.03% | 0.00% | 0.05% | 0.01% | 0.01% | 0.01% | 0.05% | 0.06% | 0.03% | 0.03% | 0.20% | 0.05% | 0.05% | 0.05% | 0.11% | 0.34% | 0.08% | 0.08% | 0.26% | 0.07% | 0.20% | 0.44% | 0.27% | 0.14% | 0.45% |
|
Return on Invested Capital
|
| | | | | | | | | | 0.05% | 0.05% | 0.06% | 0.07% | | | 0.01% | 0.04% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | -0.16% | -0.16% | -0.19% | -0.22% | -0.10% | -0.12% | -0.07% | -0.01% | 0.10% | 0.15% | 0.17% | 0.17% | 0.13% | 0.14% | 0.12% | 0.13% | 0.11% | 0.09% | 0.10% | 0.12% |
|
Return on Assets
|
0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | | | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | 0.01% | 0.01% | 0.02% | 0.02% | | | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.04% | 0.05% | 0.05% | 0.07% | 0.04% | 0.05% | 0.09% | 0.07% | 0.08% | 0.10% |