|
Gross Margin
|
89.39% | 91.46% | 90.67% | 90.29% | 90.77% | 90.96% | 88.84% | 89.35% | 87.08% | 88.63% | 89.00% | 86.67% | 81.02% | 87.00% | 82.57% | 78.98% | 81.25% | 84.20% | 85.29% | 84.01% | 86.80% | 88.10% | 85.23% | 83.88% | 90.05% | 90.92% | 88.83% | 84.11% | 90.67% | 88.44% | 88.95% | 82.80% | 88.38% | 89.92% | 90.60% | 85.36% | 89.47% | 89.17% | 89.03% | 83.12% | 91.58% | 93.82% | 93.85% | 72.45% | 92.22% | 93.44% | 93.92% | 69.53% | 92.98% | 93.35% | 93.12% | 73.64% | 92.02% | 92.12% | 92.82% | 79.94% | 93.73% | 93.83% | 93.13% | 77.91% | 92.89% | 93.09% | 93.19% | 83.81% | 92.91% | 92.45% | 93.55% |
|
EBT Margin
|
7.91% | 20.82% | 17.24% | 6.43% | 16.07% | 16.10% | 10.37% | 12.43% | 13.22% | 20.16% | 21.93% | 11.68% | 16.60% | 21.72% | 23.23% | 14.67% | 20.55% | 22.99% | 23.48% | 15.70% | 17.05% | 22.15% | 25.05% | 19.54% | 19.86% | 21.97% | 26.68% | 15.90% | 17.07% | 23.94% | 27.74% | 16.26% | 19.79% | 32.77% | 26.94% | 17.44% | 14.09% | 19.40% | 24.07% | 16.14% | 15.89% | 27.77% | 27.82% | 18.43% | 16.48% | 27.95% | 26.61% | 21.88% | 21.51% | 26.51% | 27.81% | 23.60% | 17.15% | 21.33% | 25.20% | 18.56% | 27.98% | 32.86% | 27.10% | 22.79% | 22.57% | 27.18% | 28.37% | 21.52% | 23.85% | 26.94% | 29.60% |
|
EBIT Margin
|
14.34% | 26.46% | 22.82% | 12.39% | 21.65% | 22.15% | 15.18% | 15.90% | 19.08% | 26.53% | 27.08% | 16.19% | 21.86% | 26.29% | 27.25% | 18.94% | 25.29% | 27.59% | 27.62% | 19.70% | 22.33% | 26.81% | 28.84% | 23.10% | 24.66% | 26.64% | 30.97% | 19.87% | 22.70% | 28.38% | 32.00% | 20.69% | 24.87% | 37.13% | 30.97% | 21.08% | 19.73% | 23.92% | 27.36% | 20.49% | 19.85% | 31.63% | 31.77% | 21.88% | 23.56% | 29.45% | 29.78% | 23.57% | 25.91% | 29.47% | 31.29% | 25.74% | 22.44% | 27.99% | 29.89% | 22.03% | 31.70% | 37.45% | 34.11% | 27.86% | 28.82% | 33.32% | 34.04% | 27.04% | 30.77% | 31.25% | 33.79% |
|
EBITDA Margin
|
14.34% | 26.46% | 22.82% | 12.39% | 21.65% | 22.15% | 15.18% | 15.90% | 19.08% | 26.53% | 27.08% | 16.19% | 21.86% | 26.29% | 27.25% | 18.94% | 25.29% | 27.59% | 27.62% | 19.70% | 22.33% | 26.81% | 28.84% | 23.10% | 24.66% | 26.64% | 30.97% | 19.87% | 22.70% | 28.38% | 32.00% | 20.69% | 24.87% | 37.13% | 30.97% | 21.08% | 19.73% | 23.92% | 27.36% | 20.49% | 19.85% | 31.63% | 31.77% | 21.88% | 23.56% | 29.45% | 29.78% | 23.57% | 25.91% | 29.47% | 31.29% | 25.74% | 22.44% | 27.99% | 29.89% | 22.03% | 31.70% | 37.45% | 34.11% | 27.86% | 28.82% | 33.32% | 34.04% | 27.04% | 30.77% | 31.25% | 33.79% |
|
Operating Margin
|
14.34% | 26.46% | 22.82% | 12.39% | 21.65% | 22.15% | 15.18% | 15.90% | 19.08% | 26.53% | 27.08% | 16.19% | 21.86% | 26.29% | 27.25% | 18.94% | 25.29% | 27.59% | 27.62% | 19.70% | 22.33% | 26.81% | 28.84% | 23.10% | 24.66% | 26.64% | 30.97% | 19.87% | 22.70% | 28.38% | 32.00% | 20.69% | 24.87% | 37.13% | 30.97% | 21.08% | 19.73% | 23.92% | 27.36% | 20.49% | 19.85% | 31.63% | 31.77% | 21.88% | 23.56% | 29.45% | 29.78% | 23.57% | 25.91% | 29.47% | 31.29% | 25.74% | 22.44% | 27.99% | 29.89% | 22.03% | 31.70% | 37.45% | 34.11% | 27.86% | 28.82% | 33.32% | 34.04% | 27.04% | 30.77% | 31.25% | 33.79% |
|
Net Margin
|
6.20% | 0.09% | -0.19% | 0.43% | 0.23% | 0.11% | 0.88% | 0.78% | 0.67% | 2.94% | -0.02% | 0.00% | 9.46% | 13.16% | 13.94% | 9.23% | 12.18% | 13.76% | 15.92% | 10.72% | 10.81% | 13.28% | 15.31% | 12.30% | 12.04% | 13.65% | 15.85% | 10.54% | 10.85% | 14.95% | 17.48% | 10.50% | 12.85% | 20.14% | 16.88% | 12.35% | 11.38% | 15.29% | 18.48% | 12.42% | 12.63% | 21.49% | 20.82% | 14.78% | 12.90% | 21.12% | 19.84% | 16.27% | 16.46% | 20.70% | 20.59% | 17.45% | 13.04% | 16.27% | 19.01% | 14.86% | 21.31% | 24.47% | 20.81% | 16.32% | 17.11% | 20.51% | 22.15% | 19.87% | 18.14% | 20.66% | 22.53% |
|
FCF Margin
|
2.63% | 80.66% | 30.20% | -131.66% | 4.39% | -13.29% | -10.57% | -4.51% | 3.48% | -6.96% | 2.86% | 0.86% | 10.87% | 19.96% | 6.66% | -8.98% | 11.38% | -16.69% | 19.70% | 18.30% | 20.01% | 30.14% | 8.02% | 22.17% | 20.91% | 6.71% | -1.91% | -16.74% | -1.94% | -13.38% | -4.53% | -9.85% | 4.08% | 22.54% | 10.28% | -10.47% | 5.66% | 0.87% | 11.91% | -9.79% | -10.99% | -20.30% | 7.22% | -7.34% | -16.40% | 1.29% | 6.99% | -1.02% | -10.61% | -17.59% | 7.46% | -3.54% | 2.63% | -18.35% | -9.24% | -13.02% | -26.25% | -18.11% | -5.75% | -32.95% | -1.29% | -23.85% | -0.30% | 4.22% | -15.20% | 8.38% | 20.65% |
|
Assets Average
|
1,078.28M | 1,098.18M | 1,108.89M | 1,115.00M | 1,123.07M | 1,146.24M | 1,175.53M | 1,191.73M | 1,198.29M | 1,201.21M | 1,196.86M | 1,217.11M | 1,242.50M | 1,249.69M | 1,271.20M | 1,285.29M | 1,285.23M | 1,301.25M | 1,332.02M | 1,330.62M | 1,321.98M | 1,330.43M | 1,326.60M | 1,352.21M | 1,370.40M | 1,350.52M | 1,347.98M | 1,350.69M | 1,356.42M | 1,387.60M | 1,423.34M | 1,455.44M | 1,475.38M | 1,471.46M | 1,474.57M | 1,451.61M | 1,420.20M | 1,432.39M | 1,453.08M | 1,483.24M | 1,513.77M | 1,546.69M | 1,585.83M | 1,622.86M | 1,651.11M | 1,679.43M | 1,712.19M | 1,759.01M | 1,792.21M | 1,817.59M | 1,858.58M | 1,887.89M | 1,907.46M | 1,931.79M | 1,966.11M | 2,008.47M | 2,047.37M | 2,100.00M | 2,172.43M | 2,225.68M | 2,269.51M | 2,320.61M | 2,384.47M | 2,460.42M | 2,522.83M | 2,577.99M | 2,632.90M |
|
Equity Average
|
| | | | | | | 365.64M | | | 398.93M | 406.86M | 411.84M | 420.97M | 437.88M | 451.72M | 458.15M | 463.55M | 476.14M | 489.65M | 494.10M | 495.49M | 502.75M | 508.56M | 502.08M | 487.47M | 473.80M | 467.98M | 466.67M | 472.05M | 483.75M | 492.55M | 496.12M | 505.48M | 519.42M | 527.88M | 530.73M | 535.37M | 546.69M | 556.19M | 559.86M | 570.14M | 587.37M | 598.74M | 603.06M | 611.94M | 626.55M | 637.75M | 645.53M | 656.76M | 671.53M | 682.44M | 686.69M | 690.83M | 699.86M | 707.53M | 720.20M | 742.96M | 763.20M | 773.72M | 788.30M | 816.99M | 856.47M | 899.76M | 938.23M | 964.46M | 990.91M |
|
Invested Capital
|
618.33M | 660.33M | 666.04M | 659.65M | 669.76M | 669.47M | 672.01M | 677.38M | 680.66M | 733.20M | 745.46M | 749.06M | 755.39M | 768.46M | 793.10M | 787.04M | 794.17M | 797.74M | 818.98M | 818.48M | 821.81M | 806.09M | 821.12M | 832.60M | 823.09M | 803.19M | 795.57M | 786.85M | 788.31M | 797.61M | 811.70M | 815.28M | 818.93M | 833.99M | 846.76M | 850.98M | 812.58M | 820.24M | 835.17M | 839.31M | 842.57M | 859.80M | 876.95M | 882.53M | 885.55M | 900.17M | 1,074.16M | 1,082.02M | 1,089.72M | 1,076.48M | 1,091.03M | 1,098.12M | 1,099.58M | 1,141.16M | 1,152.32M | 1,156.10M | 1,307.28M | 1,331.44M | 1,346.80M | 1,351.66M | 1,376.02M | 1,473.51M | 1,519.71M | 1,560.43M | 1,646.62M | 1,762.00M | 1,799.57M |
|
Asset Utilization Ratio
|
0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.27 | 0.28 | 0.27 | 0.27 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
|
Interest Coverage Ratio
|
-2.16 | -4.37 | -3.94 | 0.27 | -3.39 | 3.60 | 3.40 | 3.23 | 3.13 | 4.24 | 5.23 | 3.19 | 3.85 | 5.27 | 6.06 | 4.26 | 4.84 | 5.77 | 6.18 | 4.32 | 4.05 | 5.37 | 7.23 | 5.41 | 4.76 | 5.52 | 7.51 | 4.51 | 3.78 | 5.67 | 6.91 | 4.39 | 4.16 | 7.09 | 6.67 | 4.41 | 3.16 | 4.23 | 5.71 | 4.13 | 3.20 | 6.28 | 6.80 | 4.33 | 4.25 | 6.71 | 6.46 | 5.86 | 4.85 | 6.27 | 7.70 | 6.01 | 4.35 | 5.44 | 5.50 | 3.55 | 5.40 | 5.49 | 4.43 | 3.21 | 3.03 | 3.94 | 4.16 | 3.47 | 3.77 | 4.21 | 5.27 |
|
Debt to Equity
|
| | | 0.84 | | | 0.85 | 0.80 | | 0.87 | 0.84 | 0.83 | 0.82 | 0.80 | 0.77 | 0.74 | 0.73 | 0.72 | 0.69 | 0.68 | 0.67 | 0.67 | 0.62 | 0.64 | 0.66 | 0.68 | 0.69 | 0.69 | 0.69 | 0.67 | 0.65 | 0.65 | 0.65 | 0.63 | 0.61 | 0.61 | 0.60 | 0.60 | 0.58 | 0.58 | 0.50 | 0.49 | 0.47 | 0.73 | 0.77 | 0.45 | 0.75 | 0.69 | 0.68 | 0.62 | 0.61 | 0.60 | 0.60 | 0.79 | 0.79 | 0.63 | 0.79 | 0.76 | 0.75 | 0.74 | 0.72 | 0.77 | 0.73 | 0.70 | 0.72 | 0.81 | 0.78 |
|
Debt Ratio
|
0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.25 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.18 | 0.18 | 0.18 | 0.27 | 0.28 | 0.17 | 0.27 | 0.25 | 0.25 | 0.22 | 0.22 | 0.22 | 0.22 | 0.28 | 0.28 | 0.22 | 0.28 | 0.27 | 0.26 | 0.26 | 0.25 | 0.27 | 0.26 | 0.26 | 0.27 | 0.30 | 0.30 |
|
Equity Ratio
|
| | | 0.32 | | | 0.30 | 0.32 | | 0.33 | 0.34 | 0.33 | 0.33 | 0.34 | 0.35 | 0.35 | 0.36 | 0.35 | 0.36 | 0.38 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.37 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 | 0.37 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.38 | 0.37 | 0.38 |
|
Times Interest Earned
|
-2.16 | -4.37 | -3.94 | 0.27 | -3.39 | 3.60 | 3.40 | 3.23 | 3.13 | 4.24 | 5.23 | 3.19 | 3.85 | 5.27 | 6.06 | 4.26 | 4.84 | 5.77 | 6.18 | 4.32 | 4.05 | 5.37 | 7.23 | 5.41 | 4.76 | 5.52 | 7.51 | 4.51 | 3.78 | 5.67 | 6.91 | 4.39 | 4.16 | 7.09 | 6.67 | 4.41 | 3.16 | 4.23 | 5.71 | 4.13 | 3.20 | 6.28 | 6.80 | 4.33 | 4.25 | 6.71 | 6.46 | 5.86 | 4.85 | 6.27 | 7.70 | 6.01 | 4.35 | 5.44 | 5.50 | 3.55 | 5.40 | 5.49 | 4.43 | 3.21 | 3.03 | 3.94 | 4.16 | 3.47 | 3.77 | 4.21 | 5.27 |
|
FCF Payout Ratio
|
2.07 | 0.06 | -0.73 | -0.28 | 1.24 | -0.38 | -0.41 | -1.03 | 1.48 | -0.68 | 1.52 | 6.37 | 0.45 | 0.23 | 0.75 | -0.68 | 0.54 | -0.34 | 0.30 | 0.39 | 0.38 | 0.23 | 0.74 | 0.34 | 0.39 | 1.04 | -3.26 | -0.44 | -4.52 | -0.55 | -1.46 | -0.84 | 2.20 | 0.35 | 0.73 | -0.86 | 1.75 | 10.13 | 0.68 | -0.93 | -0.90 | -0.40 | 1.16 | -1.36 | -0.63 | 7.18 | 1.32 | -9.72 | -1.00 | -0.55 | 1.32 | -3.26 | 4.72 | -0.60 | -1.18 | -0.90 | -0.35 | -0.52 | -1.82 | -0.39 | -9.15 | -0.43 | -36.52 | 2.92 | -0.79 | 1.31 | 0.51 |
|
Enterprise Value
|
-24.89M | -9.75M | -7.36M | -1.69M | -5.08M | -7.03M | -8.93M | -5.49M | -4.29M | -11.26M | -5.21M | -1.31M | -6.56M | -25.91M | -43.07M | -23.49M | -32.79M | -8.53M | -26.16M | -38.23M | -74.94M | -77.85M | -57.86M | -75.99M | -74.67M | -43.86M | -27.25M | -4.36M | -8.46M | -4.52M | -2.79M | -0.44M | -0.62M | -2.12M | -6.66M | -0.21M | -5.98M | -5.56M | -1.98M | -0.03M | -1.84M | -1.52M | -10.40M | -0.31M | -0.43M | -6.50M | -8.13M | -0.44M | -6.95M | -5.36M | -7.14M | -0.05M | -10.13M | -10.82M | -2.26M | -0.09M | -2.13M | -1.03M | -8.60M | -14.07M | -17.01M | -3.58M | -16.47M | -26.66M | -21.23M | -20.25M | -26.07M |
|
Return on Sales
|
0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.00% | 0.00% | 0.09% | 0.13% | 0.14% | 0.09% | 0.12% | 0.14% | 0.16% | 0.11% | 0.11% | 0.13% | 0.15% | 0.12% | 0.12% | 0.14% | 0.16% | 0.11% | 0.11% | 0.15% | 0.17% | 0.10% | 0.13% | 0.20% | 0.17% | 0.12% | 0.11% | 0.15% | 0.18% | 0.12% | 0.13% | 0.21% | 0.21% | 0.15% | 0.13% | 0.21% | 0.20% | 0.16% | 0.16% | 0.21% | 0.21% | 0.17% | 0.13% | 0.16% | 0.19% | 0.15% | 0.21% | 0.24% | 0.21% | 0.16% | 0.17% | 0.21% | 0.22% | 0.20% | 0.18% | 0.21% | 0.23% |
|
Return on Capital Employed
|
0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% |
|
Return on Invested Capital
|
0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% |
|
Return on Assets
|
0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | | | | 0.01% | | | 0.01% | 0.01% | 0.03% | 0.06% | 0.10% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.14% | 0.13% | 0.13% | 0.13% | 0.11% | 0.12% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.14% | 0.16% | 0.16% | 0.16% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% |