|
Gross Margin
|
17.40% | 19.01% | 18.49% | 8.14% | 17.47% | 18.92% | 9.94% | 7.96% | 17.11% | 19.41% | 19.58% | 6.26% | 18.22% | 19.76% | 15.30% | 6.93% | -35.06% | 22.78% | 21.21% | 5.37% | 20.05% | 21.58% | 21.24% | 5.44% | 20.77% | 22.02% | 19.60% | 4.98% | 19.60% | 22.87% | 20.00% | 7.26% | 20.93% | 24.14% | 26.17% | 12.99% | 23.86% | 28.54% | 22.04% | 11.89% | 23.20% | 26.04% | 21.86% | 14.13% | 24.65% | 24.39% | 21.80% | 16.38% | 25.51% | 24.43% | 22.32% | 16.31% | 25.34% | 25.00% | 23.71% | 14.89% | 24.28% | 25.29% | 23.42% | 14.57% | 23.81% | 24.07% |
|
EBT Margin
|
5.00% | 6.95% | 5.94% | 10.02% | 5.72% | 7.35% | -2.78% | -4.05% | 5.90% | 7.75% | 7.53% | -4.30% | 6.34% | 8.30% | 3.77% | -3.76% | -47.31% | 10.13% | 9.23% | -5.51% | 7.66% | 8.31% | 7.15% | -6.43% | 6.39% | 6.67% | 4.45% | -8.11% | 7.31% | 8.93% | 5.50% | -5.44% | 5.92% | 9.64% | 8.15% | -1.45% | 7.79% | 12.47% | 6.28% | -1.98% | 6.91% | 10.37% | 4.05% | -2.78% | 9.59% | 7.90% | 5.80% | 0.13% | 9.40% | 8.73% | 6.04% | 0.37% | 8.94% | 9.03% | 7.12% | -0.53% | 8.39% | 8.73% | 7.57% | -0.53% | 8.23% | 8.39% |
|
EBIT Margin
|
4.44% | 6.15% | 4.91% | -5.18% | 5.37% | 6.96% | -2.98% | -4.31% | 5.69% | 7.61% | 7.44% | -4.63% | 6.65% | 8.19% | 3.65% | -3.85% | -47.38% | 10.02% | 9.17% | -5.24% | 7.88% | 8.42% | 7.27% | -6.42% | 6.39% | 8.13% | 4.49% | -8.14% | 6.72% | 8.30% | 4.88% | -6.33% | 5.01% | 8.92% | 7.36% | -2.65% | 6.56% | 11.47% | 5.17% | -3.22% | 6.08% | 9.80% | 3.73% | -3.45% | 8.78% | 7.18% | 5.17% | -0.54% | 8.81% | 8.16% | 5.46% | -0.53% | 8.13% | 8.16% | 6.58% | -1.77% | 7.30% | 7.97% | 6.76% | -1.43% | 7.49% | 7.77% |
|
EBITDA Margin
|
4.44% | 6.15% | 4.91% | -5.18% | 5.37% | 6.96% | -2.98% | -4.31% | 5.69% | 7.61% | 7.44% | -4.63% | 6.65% | 8.19% | 3.65% | -3.85% | -47.38% | 10.02% | 9.17% | -5.24% | 7.88% | 8.42% | 7.27% | -6.42% | 6.39% | 8.13% | 4.49% | 11.90% | 11.08% | 10.41% | 4.88% | 13.39% | 12.95% | 12.13% | 7.36% | 13.75% | 12.99% | 12.10% | 5.17% | 13.69% | 14.92% | 13.19% | 3.73% | 13.73% | 8.78% | 7.18% | 5.17% | 4.06% | 8.81% | 8.16% | 5.46% | -0.53% | 8.13% | 8.16% | 6.58% | 3.76% | 7.30% | 7.97% | 6.76% | -1.43% | 7.49% | 7.77% |
|
Operating Margin
|
4.44% | 6.15% | 4.91% | -5.18% | 5.37% | 6.96% | -2.98% | -4.31% | 5.69% | 7.61% | 7.44% | -4.63% | 6.65% | 8.19% | 3.65% | -3.85% | -47.38% | 10.02% | 9.17% | -5.24% | 7.88% | 8.42% | 7.27% | -6.42% | 6.39% | 8.13% | 4.49% | -8.14% | 6.72% | 8.30% | 4.88% | -6.33% | 5.01% | 8.92% | 7.36% | -2.65% | 6.56% | 11.47% | 5.17% | -3.22% | 6.08% | 9.80% | 3.73% | -3.45% | 8.78% | 7.18% | 5.17% | -0.54% | 8.81% | 8.16% | 5.46% | -0.53% | 8.13% | 8.16% | 6.58% | -1.77% | 7.30% | 7.97% | 6.76% | -1.43% | 7.49% | 7.77% |
|
Net Margin
|
3.35% | 4.97% | 4.25% | 8.06% | 4.54% | 6.34% | -0.11% | -2.68% | 3.92% | 5.23% | 5.09% | -2.86% | 4.25% | 5.82% | 3.19% | -2.41% | -26.38% | 5.07% | 4.96% | -3.50% | 4.89% | 5.52% | 5.91% | -4.19% | 4.19% | 4.55% | 2.88% | -5.35% | 4.93% | 6.16% | 4.28% | -4.07% | 4.85% | 7.72% | 6.62% | -1.05% | 6.02% | 10.07% | 4.78% | -1.55% | 5.73% | 8.14% | 3.07% | -2.08% | 7.33% | 6.05% | 4.00% | 0.12% | 6.87% | 6.37% | 3.44% | 0.32% | 6.43% | 6.67% | 5.26% | -0.05% | 5.97% | 6.67% | 5.23% | -0.35% | 6.00% | 6.46% |
|
FCF Margin
|
| 4.81% | 16.26% | 15.89% | 1.49% | 13.92% | 7.28% | 13.06% | 0.80% | 16.43% | 10.70% | 10.50% | 2.51% | 19.20% | 15.35% | 4.33% | 0.25% | 13.36% | 20.24% | 2.91% | 3.50% | 19.21% | 24.90% | -4.81% | 5.41% | 22.29% | 9.60% | -0.84% | 6.04% | 19.18% | 20.94% | -1.49% | 7.03% | 11.94% | 9.10% | 13.28% | 2.06% | 6.50% | 6.72% | -1.09% | -58.56% | 15.08% | 21.13% | -4.42% | 3.89% | -26.21% | 16.78% | -15.00% | -3.38% | 11.43% | 9.68% | -11.59% | 0.19% | 11.30% | 19.34% | 2.33% | -20.12% | -1.44% | 16.47% | 0.24% | -18.93% | 10.68% |
|
Assets Average
|
| | | | | 218.79M | 220.60M | 219.51M | 218.94M | 216.87M | 220.32M | 238.86M | 255.10M | 282.84M | 308.84M | 325.22M | 356.45M | 393.40M | 431.71M | 473.13M | 494.44M | 511.45M | 512.32M | 531.21M | 571.18M | 578.26M | 580.85M | 589.65M | 603.61M | 634.51M | 670.86M | 686.30M | 699.29M | 725.90M | 749.72M | 787.00M | 826.05M | 852.19M | 865.55M | 860.26M | 815.96M | 797.81M | 799.11M | 808.80M | 854.39M | 837.54M | 777.96M | 765.73M | 770.40M | 726.63M | 691.96M | 681.66M | 674.15M | 680.96M | 705.77M | 734.67M | 718.19M | 707.18M | 735.64M | 762.04M | 746.10M | 745.78M |
|
Equity Average
|
| | | 97.70M | 100.94M | 102.67M | 102.57M | 70.86M | 41.72M | 46.02M | 48.70M | 49.92M | 54.60M | 63.04M | 66.57M | 63.10M | 40.27M | 23.23M | 29.88M | 29.52M | 30.38M | 39.36M | 49.37M | 50.10M | 49.47M | 57.83M | 66.04M | 63.62M | 62.70M | 74.26M | 84.75M | 82.14M | 80.16M | 92.40M | 109.48M | 119.45M | 128.67M | 148.82M | 165.99M | 166.54M | 170.58M | 188.60M | 197.77M | 191.36M | 191.95M | 203.53M | 208.08M | 197.12M | 180.10M | 172.93M | 174.60M | 175.66M | 175.72M | 179.21M | 189.79M | 194.36M | 194.28M | 207.17M | 218.40M | 217.38M | 219.58M | 232.98M |
|
Invested Capital
|
| | 95.36M | 100.03M | 101.84M | 103.49M | 101.66M | 40.08M | 43.37M | 48.67M | 53.27M | 51.32M | 58.33M | 68.19M | 65.40M | 61.23M | 19.74M | 27.16M | 58.04M | 51.44M | 61.76M | 79.07M | 74.38M | 65.43M | 61.01M | 62.60M | 69.91M | 62.10M | 68.08M | 80.88M | 89.06M | 75.66M | 85.10M | 100.15M | 119.26M | 120.09M | 137.69M | 160.39M | 172.02M | 161.50M | 180.11M | 197.53M | 198.46M | 184.71M | 199.64M | 211.20M | 212.04M | 185.71M | 174.50M | 171.36M | 177.84M | 173.48M | 177.97M | 180.45M | 199.14M | 189.59M | 198.96M | 215.39M | 221.40M | 213.35M | 225.82M | 240.15M |
|
Asset Utilization Ratio
|
| | | | | 1.39 | 1.43 | 1.50 | 1.59 | 1.72 | 1.83 | 1.81 | 1.83 | 1.79 | 1.74 | 1.73 | 1.63 | 1.54 | 1.47 | 1.41 | 1.41 | 1.41 | 1.45 | 1.44 | 1.38 | 1.41 | 1.45 | 1.46 | 1.46 | 1.41 | 1.37 | 1.36 | 1.34 | 1.31 | 1.25 | 1.19 | 1.13 | 1.10 | 1.09 | 1.10 | 1.12 | 1.12 | 1.10 | 1.09 | 1.07 | 1.11 | 1.23 | 1.28 | 1.31 | 1.43 | 1.52 | 1.56 | 1.58 | 1.56 | 1.52 | 1.47 | 1.53 | 1.58 | 1.56 | 1.54 | 1.61 | 1.64 |
|
Interest Coverage Ratio
|
| | | | | | | | 776.43 | 844.70 | 159.60 | -64.83 | 134.81 | 255.73 | 115.39 | -119.02 | -0.00M | 407.40 | 381.00 | -16.77 | 25.52 | 35.82 | 33.85 | -47.18 | 52.40 | 93.35 | 96.28 | -206.05 | 244.66 | 383.27 | 102.97 | -337.38 | 170.47 | 47.45 | 36.61 | -12.12 | 31.48 | 72.19 | 29.03 | -30.06 | 39.92 | 60.95 | 25.78 | -24.48 | 259.28 | 385.28 | -217.31 | -38.82 | 699.70 | 638.46 | 381.00 | -35.76 | | 278.78 | 379.13 | -106.80 | 463.82 | 521.18 | 458.20 | -94.82 | 523.48 | 550.71 |
|
Debt to Equity
|
| | | | | | | | | | 0.20 | 0.11 | 0.09 | 0.08 | 0.08 | 0.09 | 0.26 | 0.19 | 1.37 | 1.72 | 1.21 | 0.79 | 0.36 | 0.43 | 0.23 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.10 | 0.09 | 0.08 | 0.07 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 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 | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.51 | | 0.46 | 0.47 | 0.46 | 0.19 | 0.20 | 0.23 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.18 | 0.05 | 0.07 | 0.07 | 0.05 | 0.07 | 0.08 | 0.11 | 0.08 | 0.09 | 0.11 | 0.12 | 0.10 | 0.11 | 0.12 | 0.13 | 0.11 | 0.12 | 0.13 | 0.16 | 0.15 | 0.16 | 0.18 | 0.20 | 0.19 | 0.23 | 0.24 | 0.26 | 0.22 | 0.23 | 0.26 | 0.28 | 0.24 | 0.23 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.28 | 0.25 | 0.29 | 0.30 | 0.30 | 0.27 | 0.32 | 0.31 |
|
Times Interest Earned
|
| | | | | | | | 776.43 | 844.70 | 159.60 | -64.83 | 134.81 | 255.73 | 115.39 | -119.02 | -0.00M | 407.40 | 381.00 | -16.77 | 25.52 | 35.82 | 33.85 | -47.18 | 52.40 | 93.35 | 96.28 | -206.05 | 244.66 | 383.27 | 102.97 | -337.38 | 170.47 | 47.45 | 36.61 | -12.12 | 31.48 | 72.19 | 29.03 | -30.06 | 39.92 | 60.95 | 25.78 | -24.48 | 259.28 | 385.28 | -217.31 | -38.82 | 699.70 | 638.46 | 381.00 | -35.76 | | 278.78 | 379.13 | -106.80 | 463.82 | 521.18 | 458.20 | -94.82 | 523.48 | 550.71 |
|
FCF Payout Ratio
|
| 0.23 | 0.08 | 0.08 | 0.81 | 0.08 | 0.18 | 0.10 | 1.01 | 0.04 | 0.07 | 0.08 | 0.28 | 0.03 | 0.06 | 0.22 | 3.39 | 0.06 | 0.04 | 0.32 | 0.25 | 0.04 | 0.03 | -0.17 | 0.14 | 0.03 | 0.08 | -1.03 | 0.13 | 0.04 | 0.04 | -0.55 | 0.11 | 0.06 | 0.09 | 0.06 | 0.39 | 0.14 | 0.14 | -0.94 | -0.02 | 0.07 | 0.05 | -0.24 | 0.25 | -0.04 | 0.05 | -0.06 | -0.25 | 0.07 | 0.07 | -0.07 | 3.97 | 0.07 | 0.04 | 0.32 | -0.03 | -0.49 | 0.04 | 2.95 | -0.04 | 0.06 |
|
Enterprise Value
|
-17.44M | -18.26M | -55.44M | -27.80M | -60.18M | -68.16M | -66.45M | -54.09M | -50.60M | -37.76M | -62.49M | -67.00M | -72.79M | -98.92M | -113.34M | -97.28M | -79.90M | -86.75M | -41.50M | -36.88M | -30.45M | -47.73M | -111.33M | -83.51M | -48.79M | -78.75M | -99.33M | -69.51M | -105.38M | -126.25M | -163.49M | -128.94M | -141.98M | -147.36M | -155.78M | -165.30M | -131.97M | -143.15M | -161.44M | -134.33M | -144.78M | -151.80M | -169.93M | -142.69M | -109.75M | -115.57M | -166.17M | -159.50M | -146.00M | -172.89M | -202.41M | -160.80M | -133.00M | -129.23M | -168.64M | -176.28M | -121.17M | -97.44M | -153.06M | -170.47M | -117.39M | -128.08M |
|
Return on Sales
|
0.03% | 0.05% | 0.04% | 0.08% | 0.05% | 0.06% | 0.00% | -0.03% | 0.04% | 0.05% | 0.05% | -0.03% | 0.04% | 0.06% | 0.03% | -0.02% | -0.26% | 0.05% | 0.05% | -0.04% | 0.05% | 0.06% | 0.06% | -0.04% | 0.04% | 0.05% | 0.03% | -0.05% | 0.05% | 0.06% | 0.04% | -0.04% | 0.05% | 0.08% | 0.07% | -0.01% | 0.06% | 0.10% | 0.05% | -0.02% | 0.06% | 0.08% | 0.03% | -0.02% | 0.07% | 0.06% | 0.04% | 0.00% | 0.07% | 0.06% | 0.03% | 0.00% | 0.06% | 0.07% | 0.05% | 0.00% | 0.06% | 0.07% | 0.05% | 0.00% | 0.06% | 0.06% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.03% | 0.03% | 0.04% | 0.07% | 0.17% | 0.16% | 0.16% | 0.19% | 0.13% | 0.14% | -0.33% | -0.29% | -0.21% | -0.23% | 0.17% | 0.18% | 0.13% | 0.15% | 0.12% | 0.11% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.08% | 0.10% | 0.08% | 0.09% | 0.13% | 0.14% | 0.15% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.16% | 0.16% | 0.19% | 0.17% | 0.19% |
|
Return on Invested Capital
|
| | | 0.06% | 0.07% | 0.08% | 0.04% | 0.07% | 0.14% | 0.14% | 0.25% | 0.22% | 0.25% | 0.26% | 0.23% | 0.25% | -0.74% | -1.27% | -0.61% | -0.51% | 0.37% | 0.33% | 0.34% | 0.34% | 0.37% | 0.40% | 0.29% | 0.24% | 0.27% | 0.26% | 0.26% | 0.28% | 0.27% | 0.28% | 0.28% | 0.31% | 0.30% | 0.30% | 0.24% | 0.23% | 0.22% | 0.17% | 0.14% | 0.15% | 0.18% | 0.15% | 0.15% | 0.19% | 0.21% | 0.24% | 0.23% | 0.23% | 0.22% | 0.22% | 0.23% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.21% | 0.20% |
|
Return on Assets
|
| | | | | 0.08% | 0.06% | 0.03% | 0.03% | 0.03% | 0.06% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | -0.08% | -0.08% | -0.06% | -0.06% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Equity
|
| | | 0.15% | 0.16% | 0.17% | 0.14% | 0.09% | 0.16% | 0.16% | 0.27% | 0.24% | 0.25% | 0.27% | 0.24% | 0.25% | -0.74% | -1.27% | -0.86% | -0.95% | 0.68% | 0.58% | 0.52% | 0.47% | 0.46% | 0.38% | 0.26% | 0.22% | 0.26% | 0.28% | 0.30% | 0.33% | 0.34% | 0.34% | 0.34% | 0.37% | 0.36% | 0.35% | 0.29% | 0.28% | 0.26% | 0.20% | 0.17% | 0.17% | 0.20% | 0.17% | 0.18% | 0.22% | 0.24% | 0.27% | 0.26% | 0.26% | 0.25% | 0.25% | 0.27% | 0.26% | 0.25% | 0.24% | 0.24% | 0.24% | 0.24% | 0.23% |