|
Gross Margin
|
29.60% | 29.42% | 29.82% | 29.13% | 29.38% | 28.83% | 3.63% | 25.19% | 25.85% | 26.89% | 28.86% | 25.51% | 26.15% | 25.62% | 27.50% | 25.08% | 25.26% | 25.59% | 25.90% | 26.04% | 26.74% | 26.75% | 27.41% | 26.77% | 27.60% | 27.89% | 26.18% | 26.26% | 25.46% | 26.50% | 27.65% | 26.93% | 27.58% | 26.80% | 27.48% | 25.28% | 27.03% | 26.51% | 26.87% | 26.59% | 26.65% | 26.73% | 29.91% | 29.35% | 29.80% | 29.02% | 30.16% | 29.81% | 31.58% | 30.94% | 32.40% | 30.97% | 31.91% | 31.26% | 31.88% | 31.17% | 31.66% | 32.04% | 33.44% | 31.41% | 32.47% | 31.82% | 34.15% | 31.88% | 32.59% | 32.21% |
|
EBT Margin
|
4.25% | 4.53% | -4.25% | 4.17% | 3.75% | 2.78% | -0.59% | 2.30% | 3.53% | -22.96% | 39.02% | 4.95% | 4.62% | 5.65% | 7.73% | 5.61% | 5.84% | 6.37% | 4.75% | 5.04% | 5.13% | 5.85% | 6.11% | 4.22% | 5.74% | 4.89% | 3.28% | 0.25% | 3.70% | 1.92% | 9.85% | 6.27% | 3.73% | 4.63% | 5.17% | 5.50% | 4.25% | 3.32% | 3.07% | 3.68% | 4.57% | 4.29% | 7.29% | 5.30% | 4.90% | 6.15% | 5.55% | 5.35% | 7.26% | 7.28% | 7.93% | 5.19% | 6.34% | 6.29% | 7.40% | 6.46% | 7.50% | 7.47% | 9.17% | 7.59% | 8.55% | 9.42% | 8.82% | 7.99% | 8.57% | 8.38% |
|
EBIT Margin
|
5.87% | 6.06% | 1.20% | 4.17% | 4.87% | 4.00% | 1.80% | 3.56% | 4.47% | 6.36% | 7.97% | 5.63% | 5.32% | 6.32% | 8.25% | 5.94% | 6.05% | 6.33% | 4.97% | 5.26% | 5.32% | 6.08% | 6.34% | 4.43% | 5.94% | 5.08% | 3.56% | 0.71% | 4.35% | 2.41% | 7.42% | 6.91% | 5.78% | 5.41% | 6.67% | 3.88% | 5.00% | 4.09% | 4.61% | 3.97% | 4.96% | 4.34% | 7.55% | 5.60% | 5.20% | 6.46% | 5.98% | 5.93% | 7.82% | 8.01% | 8.62% | 5.96% | 7.13% | 7.28% | 8.43% | 7.40% | 8.28% | 8.44% | 10.12% | 8.42% | 9.12% | 8.96% | 9.06% | 9.04% | 9.41% | 9.09% |
|
EBITDA Margin
|
5.87% | 6.06% | 25.85% | 4.17% | 4.87% | 4.00% | 57.19% | 3.56% | 4.47% | 6.36% | 7.97% | 5.63% | 5.32% | 6.32% | 8.25% | 5.94% | 6.05% | 6.33% | 4.97% | 5.26% | 5.32% | 6.08% | 6.34% | 4.43% | 5.94% | 5.08% | 3.56% | 0.71% | 4.35% | 2.41% | 7.42% | 6.91% | 5.78% | 5.41% | 6.67% | 3.88% | 5.00% | 4.09% | 4.61% | 3.97% | 4.96% | 4.34% | 7.55% | 5.60% | 5.20% | 6.46% | 5.98% | 5.93% | 7.82% | 8.01% | 8.62% | 5.96% | 7.13% | 7.28% | 8.43% | 7.40% | 8.28% | 8.44% | 10.12% | 8.42% | 9.12% | 8.96% | 9.06% | 9.04% | 9.41% | 9.09% |
|
Operating Margin
|
5.87% | 6.06% | 1.20% | 4.17% | 4.87% | 4.00% | 1.80% | 3.56% | 4.47% | 6.36% | 7.97% | 5.63% | 5.32% | 6.32% | 8.25% | 5.94% | 6.05% | 6.33% | 4.97% | 5.26% | 5.32% | 6.08% | 6.34% | 4.43% | 5.94% | 5.08% | 3.56% | 0.71% | 4.35% | 2.41% | 7.42% | 6.91% | 5.78% | 5.41% | 6.67% | 3.88% | 5.00% | 4.09% | 4.61% | 3.97% | 4.96% | 4.34% | 7.55% | 5.60% | 5.20% | 6.46% | 5.98% | 5.93% | 7.82% | 8.01% | 8.62% | 5.96% | 7.13% | 7.28% | 8.43% | 7.40% | 8.28% | 8.44% | 10.12% | 8.42% | 9.12% | 8.96% | 9.06% | 9.04% | 9.41% | 9.09% |
|
Net Margin
|
1.21% | 1.40% | -5.68% | 4.17% | 2.46% | 2.12% | 5.40% | 0.01% | 0.14% | -17.23% | -0.72% | -1.90% | -0.61% | -0.66% | 0.38% | 16.78% | -0.23% | -0.30% | -3.20% | 3.28% | 3.55% | 3.96% | 4.41% | 2.64% | 3.79% | 3.42% | 3.60% | 0.17% | 2.58% | 1.64% | 6.97% | 4.19% | 2.61% | 3.14% | 1.29% | 4.48% | 3.30% | 2.64% | 2.49% | 3.10% | 3.55% | -0.34% | | 4.55% | 3.74% | 4.70% | 3.59% | 4.33% | 5.32% | 5.34% | 5.81% | 3.74% | 4.75% | 4.80% | 5.98% | 5.04% | 5.71% | 5.69% | 7.08% | 5.64% | 6.30% | 6.96% | 6.57% | 6.29% | 6.31% | 6.31% |
|
FCF Margin
|
| 9.99% | -17.82% | 2.61% | -1.84% | 5.87% | 19.45% | 20.30% | 30.69% | -29.85% | 6.62% | -2.67% | 10.84% | 5.46% | 9.36% | 20.39% | 31.93% | -13.84% | 2.83% | 1.65% | 12.81% | -10.08% | -1.28% | -2.00% | 41.86% | -31.79% | -6.58% | -6.80% | -12.56% | 47.15% | -31.14% | 8.31% | -20.84% | 48.44% | 8.63% | 12.70% | 3.55% | 2.03% | 4.71% | -3.03% | -1.26% | 6.56% | 1.24% | 9.30% | 15.36% | 11.01% | 17.95% | -9.44% | 6.53% | 7.50% | 10.58% | 2.15% | 23.67% | 7.06% | 7.63% | 7.16% | 15.62% | 7.17% | 8.95% | 13.30% | 6.18% | 16.08% | 2.93% | 5.05% | 6.09% | 13.62% |
|
Assets Average
|
| | 153.07M | 163.70M | 167.04M | 170.85M | 170.31M | 163.23M | 164.79M | 163.20M | 155.52M | 154.54M | 152.45M | 151.61M | 151.28M | 150.60M | 153.25M | 155.94M | 160.33M | 163.24M | 163.84M | 170.24M | 178.07M | 182.05M | 185.65M | 191.54M | 190.43M | 207.51M | 236.06M | 236.67M | 230.15M | 234.26M | 247.43M | 262.05M | 269.80M | 272.27M | 308.14M | 387.10M | 389.44M | 363.51M | 393.80M | 513.90M | 627.93M | 640.78M | 652.87M | 678.18M | 794.01M | 885.08M | 883.37M | 907.04M | 936.25M | 967.40M | 975.87M | 955.23M | 941.96M | 934.54M | 929.73M | 982.06M | 1,030.08M | 1,019.21M | 1,065.28M | 1,134.73M | 1,282.77M | 1,410.11M | 1,408.26M | 1,415.93M |
|
Equity Average
|
| | | | | | | | | 85.95M | 83.95M | 86.79M | 87.91M | 89.64M | 92.51M | 101.10M | 109.03M | 111.54M | 113.34M | 115.20M | 118.02M | 121.22M | 124.87M | 128.70M | 132.52M | 136.08M | 139.14M | 141.47M | 145.35M | 149.39M | 154.69M | 161.74M | 166.35M | 170.20M | 171.30M | 175.58M | 183.59M | 227.08M | 268.15M | 275.06M | 285.48M | 379.66M | 472.79M | 481.20M | 490.83M | 501.23M | 513.14M | 524.29M | 536.98M | 551.05M | 566.20M | 580.06M | 592.78M | 607.31M | 624.19M | 641.21M | 657.62M | 675.34M | 695.51M | 715.92M | 823.40M | 934.64M | 959.06M | 982.94M | 1,008.62M | 1,035.91M |
|
Invested Capital
|
| 10.22M | 87.95M | -3.77M | 4.74M | 6.37M | 93.25M | 5.58M | 96.42M | 87.72M | 93.01M | 92.29M | 92.20M | 92.51M | 94.62M | 107.78M | 110.27M | 112.82M | 116.05M | 117.49M | 119.62M | 122.97M | 126.79M | 130.62M | 134.43M | 137.72M | 141.67M | 144.61M | 150.60M | 152.71M | 161.45M | 167.12M | 171.19M | 175.68M | 173.44M | 183.58M | 188.85M | 270.13M | 268.55M | 281.63M | 290.30M | 470.96M | 476.32M | 487.76M | 495.81M | 509.69M | 519.65M | 530.88M | 545.03M | 558.05M | 574.34M | 585.78M | 599.78M | 614.84M | 633.54M | 648.89M | 666.35M | 684.33M | 706.69M | 725.14M | 921.65M | 947.63M | 970.49M | 995.38M | 1,021.85M | 1,049.97M |
|
Asset Utilization Ratio
|
| | 1.70 | 1.60 | 1.58 | 1.56 | 1.35 | 1.36 | 1.28 | 1.23 | 1.48 | 1.51 | 1.55 | 1.58 | 1.61 | 1.65 | 1.66 | 1.67 | 1.66 | 1.68 | 1.74 | 1.76 | 1.76 | 1.78 | 1.79 | 1.75 | 1.77 | 1.67 | 1.54 | 1.61 | 1.74 | 1.75 | 1.67 | 1.59 | 1.58 | 1.59 | 1.50 | 1.26 | 1.33 | 1.50 | 1.43 | 1.16 | 1.03 | 1.09 | 1.13 | 1.12 | 0.96 | 0.88 | 0.92 | 0.92 | 0.92 | 0.92 | 0.93 | 0.97 | 1.01 | 1.04 | 1.07 | 1.05 | 1.03 | 1.07 | 1.05 | 1.00 | 0.90 | 0.86 | 0.90 | 0.95 |
|
Interest Coverage Ratio
|
| | | | 4.36 | 3.27 | 0.61 | 2.81 | 3.83 | 6.77 | 7.81 | 6.24 | 7.55 | 9.50 | 14.70 | 17.99 | 28.03 | 26.81 | 21.07 | 24.17 | 26.27 | 26.39 | 26.47 | 20.49 | 29.13 | 24.48 | 11.64 | 1.53 | 6.41 | 3.85 | 13.45 | 10.80 | 2.84 | 6.76 | 8.86 | 4.66 | 4.74 | 3.64 | 5.45 | 8.89 | 10.87 | 8.47 | 15.44 | 11.74 | 13.32 | 18.42 | 13.31 | 10.01 | 13.51 | 10.76 | 11.29 | 7.42 | 8.51 | 7.09 | 7.92 | 7.56 | 9.24 | 7.14 | 8.98 | 8.57 | 12.38 | 45.29 | 11.77 | 7.59 | 9.33 | 9.85 |
|
Debt to Equity
|
| | 0.61 | | | | 0.51 | | 0.44 | 0.43 | 0.36 | 0.37 | 0.29 | 0.25 | 0.17 | | | | 0.02 | 0.01 | 0.00 | 0.00 | | | | | 0.02 | 0.23 | 0.29 | 0.17 | 0.16 | 0.15 | 0.26 | 0.25 | 0.25 | 0.23 | 0.55 | 0.38 | 0.06 | 0.06 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.38 | 0.37 | 0.36 | 0.40 | 0.38 | 0.44 | 0.33 | 0.27 | 0.21 | 0.17 | 0.12 | 0.24 | 0.18 | 0.14 | | | 0.23 | 0.20 | 0.17 | 0.14 |
|
Debt Ratio
|
| 0.41 | 0.31 | 0.25 | 0.29 | 0.29 | 0.27 | 0.21 | 0.24 | 0.22 | 0.20 | 0.21 | 0.17 | 0.15 | 0.11 | | | | 0.01 | 0.01 | 0.00 | 0.00 | | | | | 0.02 | 0.15 | 0.17 | 0.11 | 0.11 | 0.10 | 0.17 | 0.16 | 0.16 | 0.15 | 0.30 | 0.23 | 0.05 | 0.05 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.22 | 0.22 | 0.22 | 0.24 | 0.23 | 0.26 | 0.20 | 0.17 | 0.14 | 0.12 | 0.08 | 0.16 | 0.12 | 0.10 | | | 0.15 | 0.14 | 0.12 | 0.11 |
|
Equity Ratio
|
| | 0.50 | | | | 0.53 | | 0.53 | 0.52 | 0.56 | 0.56 | 0.59 | 0.59 | 0.63 | 0.71 | 0.71 | 0.72 | 0.69 | 0.72 | 0.72 | 0.70 | 0.70 | 0.71 | 0.71 | 0.71 | 0.76 | 0.62 | 0.61 | 0.65 | 0.69 | 0.69 | 0.66 | 0.64 | 0.63 | 0.66 | 0.54 | 0.62 | 0.77 | 0.74 | 0.71 | 0.76 | 0.75 | 0.75 | 0.75 | 0.73 | 0.58 | 0.60 | 0.61 | 0.60 | 0.61 | 0.59 | 0.62 | 0.65 | 0.68 | 0.70 | 0.72 | 0.66 | 0.69 | 0.72 | 0.83 | 0.82 | 0.69 | 0.71 | 0.73 | 0.74 |
|
Times Interest Earned
|
| | | | 4.36 | 3.27 | 0.61 | 2.81 | 3.83 | 6.77 | 7.81 | 6.24 | 7.55 | 9.50 | 14.70 | 17.99 | 28.03 | 26.81 | 21.07 | 24.17 | 26.27 | 26.39 | 26.47 | 20.49 | 29.13 | 24.48 | 11.64 | 1.53 | 6.41 | 3.85 | 13.45 | 10.80 | 2.84 | 6.76 | 8.86 | 4.66 | 4.74 | 3.64 | 5.45 | 8.89 | 10.87 | 8.47 | 15.44 | 11.74 | 13.32 | 18.42 | 13.31 | 10.01 | 13.51 | 10.76 | 11.29 | 7.42 | 8.51 | 7.09 | 7.92 | 7.56 | 9.24 | 7.14 | 8.98 | 8.57 | 12.38 | 45.29 | 11.77 | 7.59 | 9.33 | 9.85 |
|
Enterprise Value
|
-6.11M | -6.11M | -0.52M | -0.52M | -0.94M | -0.52M | -0.82M | -0.82M | -24.11M | -1.30M | -2.02M | -1.32M | -1.49M | -1.71M | -1.74M | -17.78M | -38.78M | -29.46M | -15.56M | -16.96M | -19.54M | -14.12M | -13.36M | -7.40M | -42.02M | -14.88M | -4.10M | -9.08M | -8.24M | -39.45M | -8.01M | -19.16M | -15.87M | -45.69M | -53.75M | -63.41M | -69.22M | -147.48M | -70.41M | -66.17M | -54.79M | -239.61M | -111.71M | -130.46M | -158.55M | -170.33M | -145.08M | -125.55M | -139.40M | -152.38M | -168.90M | -124.76M | -120.92M | -105.64M | -79.96M | -73.54M | -84.19M | -79.75M | -64.79M | -76.72M | -173.31M | -222.85M | -98.91M | -96.95M | -91.18M | -101.92M |
|
Return on Sales
|
0.03% | 0.03% | -0.03% | 0.04% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | -0.17% | -0.01% | -0.02% | -0.01% | -0.01% | 0.00% | 0.17% | 0.00% | 0.00% | -0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.04% | 0.00% | 0.03% | 0.02% | 0.07% | 0.04% | 0.03% | 0.03% | 0.01% | 0.04% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.00% | 0.01% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% |
|
Return on Capital Employed
|
| | 95.02% | | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.08% | 0.07% | 0.06% | 0.08% | 0.12% | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.07% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.09% | 0.10% |
|
Return on Invested Capital
|
| | | | 0.86% | 0.47% | 0.16% | 0.11% | 0.10% | 0.04% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.07% | 0.09% | 0.10% | 0.11% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% |
|
Return on Assets
|
| | 0.00% | 0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.01% | -0.06% | -0.07% | -0.07% | -0.08% | -0.02% | -0.01% | 0.07% | 0.07% | 0.07% | 0.05% | 0.00% | 0.02% | 0.04% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.05% | 0.07% | 0.06% | 0.07% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | | | | | -0.12% | -0.12% | -0.13% | -0.14% | -0.03% | -0.02% | 0.10% | 0.09% | 0.09% | 0.07% | 0.00% | 0.02% | 0.05% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.08% | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.03% | 0.02% | 0.03% | 0.03% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |