|
Gross Margin
|
54.42% | 57.73% | 57.51% | 57.50% | 56.26% | 58.31% | 58.61% | 57.40% | 54.10% | 53.97% | 54.85% | 51.39% | 50.11% | 52.02% | 52.99% | 48.81% | 46.39% | 50.54% | 51.09% | 47.21% | 46.69% | 48.27% | 48.31% | 47.22% | 44.48% | 47.17% | 46.68% | 136.04% | 14.17% | 40.58% | 39.09% | 71.64% | 40.92% | 48.92% | 48.62% | 108.87% | 52.93% | 53.51% | 53.54% | 53.84% | 49.71% | 52.19% | 56.27% | 67.98% | 48.04% | 48.45% | 50.06% | 47.91% | 47.40% | 51.40% | 54.42% | 55.35% | 54.94% | 56.09% | 55.07% | 55.10% | 54.28% | 56.24% | 57.51% | 55.47% | 55.44% | 58.31% | 57.11% | 56.48% | 56.57% | 59.19% |
|
EBT Margin
|
18.62% | 23.11% | 24.24% | 19.89% | 21.48% | 24.61% | 24.40% | 22.26% | 15.32% | 3.28% | 17.55% | 10.08% | 10.11% | 13.32% | 14.95% | -5.32% | 2.19% | 11.77% | 13.92% | 8.79% | 5.33% | 10.09% | 9.79% | 6.79% | 1.37% | -12.71% | 12.54% | 30.38% | 10.97% | -0.92% | 14.59% | 18.00% | 10.26% | 19.08% | 16.44% | 5.10% | -3.03% | 21.15% | 16.46% | 19.17% | 8.29% | 3.33% | 59.07% | 5.63% | 15.78% | 11.75% | 12.51% | -1.95% | -23.72% | -0.09% | -1.09% | -9.82% | 1.87% | 7.86% | 13.26% | 7.66% | 4.00% | 11.57% | 11.64% | 13.58% | 13.99% | 20.59% | 17.02% | 15.00% | 16.63% | 20.24% |
|
EBIT Margin
|
18.41% | 23.03% | 24.19% | 19.85% | 21.44% | 24.58% | 24.39% | 22.28% | 15.39% | 2.62% | 17.65% | 10.22% | 10.30% | 13.42% | 15.01% | -5.28% | 2.28% | 11.92% | 14.02% | 8.84% | 5.33% | 10.10% | 10.10% | 7.15% | 1.87% | -12.36% | 12.83% | -5.27% | 12.03% | 1.05% | 15.20% | 16.41% | 10.20% | 19.44% | 16.93% | 20.38% | -1.36% | 23.10% | 17.62% | 20.74% | 10.11% | 15.14% | 20.07% | 8.36% | 11.86% | 12.40% | 15.62% | 12.12% | -7.63% | 6.66% | 9.04% | 12.33% | 6.67% | 12.55% | 16.10% | 10.85% | 7.64% | 14.90% | 14.96% | 16.72% | 16.83% | 23.20% | 19.42% | 16.83% | 18.49% | 22.07% |
|
EBITDA Margin
|
18.41% | 23.03% | 24.19% | 19.85% | 21.44% | 24.58% | 24.39% | 22.28% | 15.39% | 2.62% | 17.65% | 10.22% | 10.30% | 13.42% | 15.01% | -5.28% | 2.28% | 11.92% | 14.02% | 8.84% | 5.33% | 10.10% | 10.10% | 7.15% | 1.87% | -12.36% | 12.83% | -5.27% | 12.03% | 1.05% | 15.20% | 16.41% | 10.20% | 19.44% | 16.93% | 20.38% | -1.36% | 23.10% | 17.62% | 20.74% | 10.11% | 15.14% | 20.07% | 8.36% | 11.86% | 12.40% | 15.62% | 12.12% | -7.63% | 6.66% | 9.04% | 12.33% | 6.67% | 12.55% | 16.10% | 10.85% | 7.64% | 14.90% | 14.96% | 16.72% | 16.83% | 23.20% | 19.42% | 16.83% | 18.49% | 22.07% |
|
Operating Margin
|
18.41% | 23.03% | 24.19% | 19.85% | 21.44% | 24.58% | 24.39% | 22.28% | 15.39% | 2.62% | 17.65% | 10.22% | 10.30% | 13.42% | 15.01% | -5.28% | 2.28% | 11.92% | 14.02% | 8.84% | 5.33% | 10.10% | 10.10% | 7.15% | 1.87% | -12.36% | 12.83% | -5.27% | 12.03% | 1.05% | 15.20% | 16.41% | 10.20% | 19.44% | 16.93% | 20.38% | -1.36% | 23.10% | 17.62% | 20.74% | 10.11% | 15.14% | 20.07% | 8.36% | 11.86% | 12.40% | 15.62% | 12.12% | -7.63% | 6.66% | 9.04% | 12.33% | 6.67% | 12.55% | 16.10% | 10.85% | 7.64% | 14.90% | 14.96% | 16.72% | 16.83% | 23.20% | 19.42% | 16.83% | 18.49% | 22.07% |
|
Net Margin
|
12.66% | 15.35% | 16.04% | 14.19% | 14.07% | 16.12% | 16.51% | 13.98% | 11.04% | 1.77% | 10.93% | 5.69% | -2.56% | -2.04% | -2.20% | -4.11% | -4.71% | -1.40% | -1.37% | -1.34% | -1.43% | -1.68% | -0.72% | -2.03% | 1.22% | -11.06% | | -36.73% | -0.63% | -1.34% | -1.70% | -2.01% | -7.51% | -18.11% | -6.07% | -13.67% | -5.72% | -13.11% | -2.09% | 5.39% | -1.24% | 1.55% | -2.19% | -126.11% | 0.16% | -0.27% | 0.18% | 2.89% | 6.63% | -5.71% | 94.25% | 1.54% | -1.39% | 0.15% | -1.08% | -0.38% | -0.48% | 0.74% | -0.20% | -0.31% | -0.03% | 1.40% | 0.01% | -0.08% | 0.17% | 0.06% |
|
FCF Margin
|
34.96% | 11.61% | 34.52% | -23.52% | 33.17% | 8.58% | 30.86% | -20.99% | 29.44% | 0.66% | 19.73% | -21.84% | 29.09% | -0.19% | 14.43% | -11.65% | 26.68% | -8.23% | 27.52% | -6.12% | 25.95% | -14.57% | 19.59% | -5.97% | 21.26% | -12.79% | 28.09% | 2.40% | 29.94% | -21.47% | 39.29% | 15.28% | 26.80% | -19.55% | 36.94% | 18.68% | 27.30% | -29.03% | 35.68% | 24.23% | 14.54% | -30.65% | 43.52% | -1.37% | 32.09% | -12.22% | 31.22% | 16.44% | 11.82% | -18.30% | 19.29% | 26.69% | 24.25% | -15.45% | 26.07% | 10.40% | 22.95% | -5.69% | 34.15% | 10.66% | 18.96% | -6.69% | 42.41% | 8.90% | 24.79% | 2.99% |
|
Assets Average
|
| 1,647.15M | 1,773.02M | 1,754.03M | 1,725.37M | 1,828.74M | 1,952.51M | 1,960.46M | 1,931.21M | 1,968.13M | 2,018.27M | 1,977.37M | 1,931.43M | 1,967.55M | 1,966.81M | 1,937.93M | 1,941.91M | 1,957.96M | 1,968.99M | 2,023.25M | 2,066.13M | 2,051.25M | 2,058.27M | 2,094.25M | 2,073.22M | 1,999.57M | 1,994.80M | 2,097.03M | 2,210.68M | 2,312.89M | 2,309.62M | 2,316.41M | 2,349.76M | 2,298.06M | 2,249.96M | 2,316.64M | 2,347.41M | 2,236.04M | 2,135.46M | 2,195.70M | 2,351.51M | 2,425.47M | 2,417.32M | 2,351.04M | 2,293.98M | 2,302.39M | 2,668.33M | 3,073.31M | 3,441.95M | 3,729.42M | 3,589.85M | 3,275.08M | 3,013.14M | 2,919.97M | 2,855.50M | 2,838.83M | 2,802.35M | 2,747.54M | 2,707.98M | 2,728.23M | 2,779.56M | 2,770.33M | 2,756.36M | 2,771.06M | 2,809.91M | 2,741.09M |
|
Equity Average
|
| 1,011.72M | 1,086.39M | 1,153.49M | 1,201.65M | 1,246.71M | 1,304.04M | 1,364.05M | 1,394.12M | 1,376.38M | 1,374.26M | 1,375.44M | 1,362.08M | 1,382.06M | 1,422.74M | 1,423.14M | 1,393.15M | 1,407.07M | 1,459.15M | 1,513.36M | 1,536.78M | 1,548.02M | 1,560.41M | 1,574.88M | 1,564.09M | 1,505.10M | 1,511.39M | 1,569.01M | 1,591.88M | 1,603.30M | 1,629.62M | 1,661.68M | 1,663.54M | 1,589.00M | 1,539.12M | 1,538.79M | 1,479.66M | 1,434.84M | 1,417.12M | 1,398.06M | 1,359.36M | 1,311.05M | 1,294.74M | 1,302.49M | 1,320.70M | 1,322.38M | 1,310.00M | 1,299.87M | 1,279.35M | 1,276.54M | 1,383.42M | 1,485.17M | 1,500.71M | 1,509.63M | 1,509.80M | 1,483.86M | 1,418.00M | 1,374.03M | 1,345.18M | 1,345.05M | 1,379.54M | 1,414.43M | 1,435.81M | 1,433.17M | 1,445.62M | 1,418.21M |
|
Invested Capital
|
1,083.12M | 1,089.90M | 1,172.36M | 1,179.38M | 1,223.91M | 1,269.51M | 1,338.58M | 1,389.52M | 1,398.71M | 1,354.04M | 1,394.49M | 1,356.39M | 1,367.76M | 1,396.36M | 1,449.12M | 1,397.16M | 1,389.14M | 1,424.99M | 1,493.32M | 1,533.39M | 1,540.17M | 1,555.88M | 1,564.95M | 1,584.81M | 1,543.37M | 1,466.84M | 1,555.93M | 1,582.09M | 1,601.68M | 1,604.91M | 1,654.32M | 1,794.04M | 1,793.04M | 1,684.96M | 1,678.29M | 1,812.36M | 1,732.61M | 1,721.73M | 1,696.18M | 1,792.62M | 1,657.79M | 1,710.02M | 1,744.17M | 1,599.54M | 1,619.59M | 1,600.91M | 2,376.79M | 2,364.23M | 2,871.60M | 2,895.93M | 2,704.31M | 2,330.29M | 1,510.04M | 1,509.22M | 2,204.81M | 2,152.41M | 2,074.39M | 2,065.77M | 1,969.07M | 2,017.85M | 1,389.95M | 1,438.91M | 1,432.71M | 1,433.62M | 1,457.62M | 1,378.80M |
|
Asset Utilization Ratio
|
| | | 1.09 | 1.16 | 1.14 | 1.10 | 1.10 | 1.12 | 1.08 | 1.04 | 1.05 | 1.05 | 1.02 | 1.00 | 1.01 | 1.00 | 0.98 | 0.97 | 0.95 | 0.94 | 0.94 | 0.93 | 0.91 | 0.91 | 0.93 | 0.92 | 0.88 | 0.77 | 0.67 | 0.59 | 0.52 | 0.51 | 0.53 | 0.55 | 0.53 | 0.50 | 0.50 | 0.50 | 0.46 | 0.44 | 0.43 | 0.44 | 0.45 | 0.44 | 0.43 | 0.35 | 0.30 | 0.28 | 0.30 | 0.35 | 0.42 | 0.48 | 0.49 | 0.51 | 0.51 | 0.52 | 0.54 | 0.57 | 0.58 | 0.59 | 0.61 | 0.63 | 0.65 | 0.65 | 0.69 |
|
Interest Coverage Ratio
|
188.12 | 220.06 | 363.15 | 302.92 | 440.22 | 567.17 | 394.33 | 265.10 | 153.00 | 28.60 | 146.85 | 51.98 | 33.16 | 88.53 | 100.06 | -41.92 | 10.27 | 55.67 | 64.81 | 84.61 | 62.70 | 139.12 | 17.58 | 19.29 | 3.55 | -30.52 | 43.22 | -70.42 | 16.61 | 1.38 | 22.79 | 18.93 | 15.60 | 24.15 | 18.42 | 15.04 | -0.66 | 11.72 | 9.52 | 10.57 | 4.83 | 7.96 | 10.50 | 5.53 | 7.03 | 7.78 | 4.20 | 1.07 | -0.47 | 0.95 | 0.90 | 2.29 | 1.33 | 2.92 | 4.11 | 2.59 | 1.80 | 3.51 | 3.73 | 4.65 | 4.85 | 7.47 | 6.92 | 7.09 | 7.71 | 10.18 |
|
Debt to Equity
|
0.11 | 0.04 | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08 | 0.14 | 0.07 | 0.07 | 0.08 | 0.11 | 0.08 | 0.19 | 0.20 | 0.20 | 0.21 | 0.29 | 0.25 | 0.32 | 0.35 | 0.22 | 0.22 | 0.22 | 0.82 | 0.83 | 1.27 | 1.25 | 0.83 | 0.56 | 0.49 | 0.46 | 0.46 | 0.48 | 0.50 | 0.51 | 0.49 | 0.47 | 0.47 | 0.45 | 0.39 | 0.39 | 0.38 | 0.37 |
|
Debt Ratio
|
0.06 | 0.03 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.10 | 0.05 | 0.05 | 0.06 | 0.07 | 0.05 | 0.12 | 0.12 | 0.14 | 0.14 | 0.18 | 0.13 | 0.17 | 0.18 | 0.13 | 0.12 | 0.13 | 0.35 | 0.35 | 0.42 | 0.44 | 0.35 | 0.28 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.24 | 0.24 | 0.23 | 0.24 | 0.20 | 0.20 | 0.19 | 0.19 |
|
Equity Ratio
|
0.60 | 0.63 | 0.60 | 0.72 | 0.67 | 0.69 | 0.65 | 0.75 | 0.70 | 0.70 | 0.66 | 0.74 | 0.68 | 0.73 | 0.72 | 0.75 | 0.69 | 0.75 | 0.73 | 0.77 | 0.72 | 0.79 | 0.73 | 0.78 | 0.73 | 0.78 | 0.74 | 0.75 | 0.69 | 0.70 | 0.71 | 0.72 | 0.70 | 0.69 | 0.68 | 0.65 | 0.61 | 0.67 | 0.65 | 0.62 | 0.54 | 0.54 | 0.53 | 0.58 | 0.57 | 0.58 | 0.43 | 0.42 | 0.33 | 0.35 | 0.42 | 0.49 | 0.50 | 0.53 | 0.53 | 0.52 | 0.49 | 0.51 | 0.49 | 0.50 | 0.49 | 0.53 | 0.51 | 0.52 | 0.51 | 0.53 |
|
Times Interest Earned
|
188.12 | 220.06 | 363.15 | 302.92 | 440.22 | 567.17 | 394.33 | 265.10 | 153.00 | 28.60 | 146.85 | 51.98 | 33.16 | 88.53 | 100.06 | -41.92 | 10.27 | 55.67 | 64.81 | 84.61 | 62.70 | 139.12 | 17.58 | 19.29 | 3.55 | -30.52 | 43.22 | -70.42 | 16.61 | 1.38 | 22.79 | 18.93 | 15.60 | 24.15 | 18.42 | 15.04 | -0.66 | 11.72 | 9.52 | 10.57 | 4.83 | 7.96 | 10.50 | 5.53 | 7.03 | 7.78 | 4.20 | 1.07 | -0.47 | 0.95 | 0.90 | 2.29 | 1.33 | 2.92 | 4.11 | 2.59 | 1.80 | 3.51 | 3.73 | 4.65 | 4.85 | 7.47 | 6.92 | 7.09 | 7.71 | 10.18 |
|
FCF Payout Ratio
|
0.04 | | 0.04 | | 0.04 | 0.00 | 0.05 | | 0.05 | | 0.10 | 0.00 | 0.07 | -11.76 | | -0.19 | 0.00 | -0.27 | | -0.37 | | -0.16 | | -0.41 | | | | 1.01 | | | 0.00 | | | | | | | | | | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-336.76M | -330.05M | -497.16M | -318.36M | -447.69M | -455.71M | -592.61M | -442.87M | -318.08M | -280.62M | -323.94M | -168.37M | -241.69M | -210.42M | -271.94M | -198.70M | -305.76M | -259.32M | -393.96M | -355.24M | -469.90M | -375.35M | -396.59M | -346.98M | -436.20M | -178.87M | -330.21M | -306.66M | -187.71M | -194.98M | -206.11M | -238.15M | -270.68M | -209.10M | -258.13M | -425.83M | -333.81M | -206.91M | -230.56M | -203.34M | -126.66M | -73.43M | -172.56M | -506.63M | -567.84M | -423.85M | -816.43M | -817.21M | -322.20M | -273.63M | -788.73M | -346.97M | -325.83M | -206.28M | -313.76M | -272.19M | -260.83M | -182.89M | -179.76M | -219.31M | -264.80M | -193.96M | -219.02M | -199.60M | -264.69M | -56.28M |
|
Return on Sales
|
0.13% | 0.15% | 0.16% | 0.14% | 0.14% | 0.16% | 0.17% | 0.15% | 0.11% | 0.02% | 0.12% | 0.07% | -0.01% | 0.00% | 0.00% | -0.04% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | -0.11% | -0.02% | -0.36% | -0.01% | 0.01% | 0.01% | 0.00% | -0.05% | -0.16% | -0.02% | -0.11% | -0.02% | -0.10% | 0.01% | 0.05% | -0.01% | 0.02% | -0.02% | -1.26% | 0.00% | 0.00% | 0.00% | 0.03% | 0.07% | -0.06% | 0.94% | 0.02% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | 0.29% | 0.36% | 0.34% | 0.36% | 0.31% | 0.32% | 0.23% | 0.21% | 0.14% | 0.14% | 0.16% | 0.16% | 0.10% | 0.09% | 0.07% | 0.07% | 0.11% | 0.12% | 0.10% | 0.10% | 0.09% | 0.09% | 0.02% | 0.03% | -0.01% | 0.01% | 0.04% | 0.03% | 0.07% | 0.07% | 0.09% | 0.10% | 0.11% | 0.09% | 0.09% | 0.09% | 0.08% | 0.10% | 0.08% | 0.08% | 0.07% | 0.08% | 0.07% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.03% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.12% | 0.13% | 0.15% | 0.15% | 0.16% | 0.16% |
|
Return on Invested Capital
|
| | | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.23% | 0.17% | 0.15% | 0.12% | 0.11% | 0.14% | 0.13% | 0.09% | 0.07% | 0.07% | 0.07% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.02% | 0.03% | -0.01% | 0.01% | 0.04% | 0.03% | 0.07% | 0.07% | 0.04% | 0.04% | 0.05% | 0.03% | 0.12% | 0.11% | 0.07% | 0.08% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.04% | 0.05% | 0.01% | 0.01% | 0.03% | 0.02% | 0.58% | 0.04% | 0.07% | 0.07% | 0.08% | 0.07% | 0.09% | 0.13% | 0.17% | 0.19% | 0.19% | 0.19% | 0.20% |
|
Return on Assets
|
| | | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.12% | 0.11% | 0.09% | 0.06% | 0.05% | 0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | -0.02% | -0.02% | -0.10% | -0.10% | -0.07% | -0.07% | 0.00% | 0.00% | -0.03% | -0.03% | -0.05% | -0.04% | -0.03% | -0.03% | -0.01% | 0.00% | 0.01% | 0.00% | -0.14% | -0.14% | -0.14% | -0.12% | 0.00% | 0.01% | 0.00% | 0.10% | 0.11% | 0.11% | 0.12% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.24% | 0.25% | 0.25% | 0.25% | 0.25% | 0.23% | 0.17% | 0.16% | 0.12% | 0.08% | 0.07% | 0.02% | -0.02% | -0.03% | -0.03% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | -0.03% | -0.03% | -0.14% | -0.14% | -0.10% | -0.10% | 0.00% | -0.01% | -0.04% | -0.05% | -0.07% | -0.06% | -0.05% | -0.04% | -0.01% | -0.01% | 0.01% | 0.01% | -0.26% | -0.25% | -0.25% | -0.25% | 0.01% | 0.02% | 0.00% | 0.25% | 0.23% | 0.22% | 0.23% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |