|
Gross Margin
|
17.48% | 19.24% | 20.43% | 17.04% | 17.25% | 19.28% | 37.32% | 14.37% | 14.69% | 16.34% | 38.85% | 17.09% | 16.13% | 17.45% | 37.27% | 12.93% | 14.71% | 16.87% | 30.70% | 20.00% | 16.31% | 16.72% | 15.68% | 18.94% | 18.33% | 18.81% | 24.61% | 18.41% | 19.39% | 21.35% | 23.80% | 22.59% | 21.96% | 21.55% | 22.21% | 21.10% | 21.53% | 23.44% | 23.95% | 22.35% | 22.48% | -17,760.00% | 24.50% | 20.55% | 17.20% | 23.45% | 25.89% | 22.39% | 21.89% | 22.12% | 25.31% | 21.82% | 23.49% | 22.52% | 26.61% | 22.36% | 22.40% | 24.96% | 25.98% | 24.99% | 25.16% | 25.02% | 26.08% | 24.64% | 24.90% | 25.81% |
|
EBT Margin
|
3.44% | 7.40% | 4.49% | 3.09% | 4.10% | 5.22% | 9.53% | 4.02% | 1.65% | 5.93% | 9.89% | 4.83% | 2.94% | 4.48% | 5.77% | 1.32% | 2.93% | 5.63% | 4.75% | -8.37% | 0.40% | 6.30% | -6.62% | 1.08% | -2.49% | 2.82% | 3.94% | 1.23% | 2.42% | 6.01% | 6.57% | 6.96% | 3.83% | 4.41% | 6.44% | 4.17% | -10.46% | 4.92% | 5.82% | 2.67% | 2.93% | 545.00% | 2.21% | -1.08% | -3.29% | 3.76% | 7.77% | 2.97% | 4.74% | 4.27% | 10.10% | 3.09% | 5.95% | 2.74% | 7.93% | 3.20% | 4.82% | 7.07% | 4.21% | 6.34% | 5.75% | 4.70% | 4.49% | 5.57% | 5.75% | 6.78% |
|
EBIT Margin
|
3.55% | 7.60% | 4.42% | 3.24% | 4.32% | 5.68% | 5.33% | 4.92% | 3.55% | 6.90% | 5.76% | 5.32% | 3.37% | 4.86% | 5.16% | 1.67% | 3.41% | 6.04% | 5.96% | -7.76% | 1.01% | 7.01% | -2.69% | 1.66% | -1.92% | 3.33% | 4.31% | 3.26% | 4.35% | 7.90% | 8.60% | 8.99% | 5.99% | 7.82% | 9.78% | 7.37% | 7.26% | 7.86% | 8.95% | 6.45% | 5.75% | 1,312.50% | 7.83% | 3.00% | -0.12% | 7.87% | 10.95% | 6.31% | 6.99% | 6.90% | 13.25% | 5.81% | 8.51% | 5.23% | 12.00% | 6.73% | 8.68% | 11.22% | 8.20% | 9.78% | 9.26% | 8.87% | 8.27% | 9.55% | 10.30% | 11.42% |
|
EBITDA Margin
|
3.55% | 7.60% | 4.42% | 3.24% | 4.32% | 5.68% | 5.33% | 4.92% | 3.55% | 6.90% | 5.76% | 5.32% | 3.37% | 4.86% | 5.16% | 1.67% | 3.41% | 6.04% | 5.96% | -7.76% | 1.01% | 7.01% | -2.69% | 1.66% | -1.92% | 3.33% | 4.31% | 3.26% | 4.35% | 7.90% | 8.60% | 8.99% | 5.99% | 7.82% | 9.78% | 7.37% | 7.26% | 7.86% | 8.95% | 6.45% | 5.75% | 1,312.50% | 7.83% | 3.00% | -0.12% | 7.87% | 10.95% | 6.31% | 6.99% | 6.90% | 13.25% | 5.81% | 8.51% | 5.23% | 12.00% | 6.73% | 8.68% | 11.22% | 8.20% | 9.78% | 9.26% | 8.87% | 8.27% | 9.55% | 10.30% | 11.42% |
|
Operating Margin
|
3.55% | 7.60% | 4.42% | 3.24% | 4.32% | 5.68% | 5.33% | 4.92% | 3.55% | 6.90% | 5.76% | 5.32% | 3.37% | 4.86% | 5.16% | 1.67% | 3.41% | 6.04% | 5.96% | -7.76% | 1.01% | 7.01% | -2.69% | 1.66% | -1.92% | 3.33% | 4.31% | 3.26% | 4.35% | 7.90% | 8.60% | 8.99% | 5.99% | 7.82% | 9.78% | 7.37% | 7.26% | 7.86% | 8.95% | 6.45% | 5.75% | 1,312.50% | 7.83% | 3.00% | -0.12% | 7.87% | 10.95% | 6.31% | 6.99% | 6.90% | 13.25% | 5.81% | 8.51% | 5.23% | 12.00% | 6.73% | 8.68% | 11.22% | 8.20% | 9.78% | 9.26% | 8.87% | 8.27% | 9.55% | 10.30% | 11.42% |
|
Net Margin
|
0.57% | 0.12% | 0.08% | -0.46% | 0.11% | 0.28% | 0.08% | -0.41% | -0.64% | -0.50% | -0.77% | -0.60% | -0.34% | -0.82% | -0.62% | -2.00% | -0.37% | -0.49% | 1.70% | 0.05% | 0.08% | -0.99% | -6.98% | -0.31% | -1.93% | -1.54% | -1.71% | -2.20% | -2.34% | -2.37% | -2.41% | -3.09% | -2.43% | -2.58% | -2.31% | -2.75% | -2.61% | -2.55% | -1.42% | -1.55% | -1.71% | -410.00% | -1.56% | -1.80% | -9.73% | -8.45% | -7.20% | -12.82% | -12.27% | | -11.60% | -0.01% | -0.01% | | -10.56% | 0.06% | -0.01% | -0.01% | -9.76% | | -0.01% | | -10.00% | | -0.02% | 0.01% |
|
FCF Margin
|
| 0.81% | 0.80% | -2.95% | 1.23% | 6.79% | 5.28% | -3.97% | 3.46% | 5.55% | 0.13% | -5.44% | 1.02% | 5.68% | 5.66% | -3.31% | -0.75% | 2.05% | 4.35% | 0.72% | -1.78% | -0.16% | 1.71% | -4.86% | 5.93% | 2.92% | 8.51% | -8.12% | 3.65% | 2.14% | 11.64% | 1.47% | 5.21% | -4.00% | 11.33% | 2.29% | 1.85% | 1.03% | 18.11% | -8.09% | 2.63% | 2,125.00% | 17.95% | -1.92% | -11.76% | 12.59% | 18.69% | -3.45% | 3.96% | 14.14% | 13.68% | -10.55% | 6.26% | 9.79% | 19.17% | -7.62% | 8.73% | 11.73% | 27.28% | 0.95% | -9.80% | 0.59% | 24.30% | -9.55% | 11.70% | 5.80% |
|
Assets Average
|
| | | | | 1,946.15M | 2,141.25M | 2,304.80M | 2,377.75M | 2,380.00M | 2,374.90M | 2,460.50M | 2,487.50M | 2,512.05M | 2,558.90M | 2,602.45M | 2,660.75M | 2,684.75M | 2,598.20M | 2,423.40M | 2,374.70M | 2,333.85M | 2,229.85M | 2,122.00M | 2,049.75M | 2,012.30M | 1,961.90M | 1,968.25M | 1,989.45M | 2,005.80M | 2,008.65M | 2,078.85M | 2,225.95M | 2,493.70M | 2,879.00M | 3,079.35M | 2,984.75M | 3,027.85M | 3,210.65M | 3,419.00M | 3,667.20M | 3,717.50M | 3,733.20M | 3,782.35M | 4,286.05M | 4,837.15M | 5,019.35M | 5,163.05M | 5,384.45M | 5,565.65M | 5,559.80M | 5,658.55M | 5,786.75M | 5,878.25M | 6,149.70M | 6,309.55M | 6,332.25M | 6,338.10M | 6,433.30M | 6,640.55M | 6,620.45M | 6,616.10M | 6,646.85M | 6,603.35M | 6,834.80M | 7,019.50M |
|
Equity Average
|
| | | | | 583.30M | 595.05M | 610.35M | 649.95M | 643.65M | 553.70M | 513.05M | 539.55M | 549.40M | 570.10M | 561.10M | 544.35M | 566.35M | 684.45M | 737.60M | 700.35M | 690.60M | 575.00M | 447.50M | 414.60M | 392.30M | 512.20M | 499.00M | 354.25M | 375.25M | 538.15M | 552.65M | 432.00M | 461.55M | 835.65M | 778.75M | 305.80M | 244.95M | 205.70M | 172.95M | 194.50M | 197.45M | 196.40M | 144.80M | 136.45M | 181.40M | 187.20M | 213.80M | 263.85M | 275.80M | 250.80M | 311.20M | 368.25M | 342.95M | 444.70M | 587.60M | 634.60M | 624.25M | 1,395.70M | 1,363.50M | 483.25M | 427.35M | 360.30M | 320.75M | 357.05M | 390.80M |
|
Invested Capital
|
| | 611.90M | | 581.30M | 625.30M | 935.80M | 677.50M | 704.10M | 649.20M | 846.40M | 574.30M | 572.90M | 596.00M | 939.40M | 616.50M | 637.40M | 665.90M | 1,134.60M | 755.00M | 784.10M | 735.60M | 881.00M | 468.20M | 448.50M | 424.00M | 1,049.20M | 400.90M | 435.50M | 472.70M | 684.10M | 577.60M | 655.10M | 655.90M | 1,782.20M | 957.90M | 836.70M | 836.60M | 758.60M | 975.80M | 996.40M | 962.10M | 974.60M | 839.20M | 1,517.20M | 1,481.30M | 1,494.90M | 1,500.60M | 1,561.20M | 1,490.60M | 1,477.30M | 1,577.50M | 1,761.10M | 1,705.10M | 1,947.60M | 1,973.90M | 2,024.70M | 1,936.30M | 3,550.60M | 1,855.00M | 2,231.90M | 1,795.20M | 1,700.30M | 1,717.20M | 1,774.20M | 1,786.20M |
|
Asset Utilization Ratio
|
| | | | | 1.59 | 1.46 | 1.42 | 1.47 | 1.55 | 1.59 | 1.54 | 1.51 | 1.48 | 1.46 | 1.43 | 1.41 | 1.40 | 1.45 | 1.58 | 1.58 | 1.58 | 1.60 | 1.60 | 1.61 | 1.58 | 1.56 | 1.53 | 1.50 | 1.49 | 1.50 | 1.49 | 1.42 | 1.30 | 1.16 | 1.12 | 1.17 | 1.15 | 1.09 | 1.03 | 0.98 | 0.73 | 0.74 | 0.72 | 0.62 | 0.75 | 0.74 | 0.74 | 0.75 | 0.74 | 0.76 | 0.76 | 0.76 | 0.76 | 0.74 | 0.74 | 0.75 | 0.76 | 0.76 | 0.74 | 0.75 | 0.75 | 0.75 | 0.76 | 0.74 | 0.73 |
|
Interest Coverage Ratio
|
9.54 | 21.75 | 12.50 | 9.52 | 13.70 | 10.50 | 8.38 | 7.50 | 5.69 | 10.25 | 11.39 | 7.75 | 5.70 | 7.89 | 8.54 | 2.58 | 5.37 | 8.75 | 8.74 | -12.71 | 1.47 | 9.27 | -4.65 | 2.63 | -3.11 | 5.27 | 7.33 | 4.80 | 6.57 | 11.71 | 12.56 | 14.77 | 8.05 | 8.62 | 6.45 | 4.32 | 3.91 | 3.94 | 4.30 | 2.54 | 2.32 | 2.29 | 3.33 | 1.31 | -0.04 | 2.82 | 4.27 | 2.27 | 2.60 | 2.69 | 4.98 | 2.24 | 2.98 | 1.71 | 3.26 | 1.71 | 2.07 | 2.56 | 1.95 | 2.17 | 2.05 | 1.77 | 1.74 | 2.07 | 2.20 | 2.40 |
|
Debt to Equity
|
| | 0.32 | | 0.45 | 0.44 | 0.62 | 0.58 | 0.56 | 0.61 | 0.75 | 0.75 | 0.70 | 0.70 | 0.63 | 0.88 | 0.92 | 0.84 | 0.53 | 0.64 | 0.70 | 0.68 | 0.91 | 1.11 | 1.11 | 1.18 | 0.61 | 1.30 | 1.26 | 1.18 | 0.65 | 1.17 | 1.30 | 1.56 | 1.04 | 3.43 | 5.01 | 6.21 | 9.33 | 9.42 | 8.39 | 9.45 | 7.92 | 22.50 | 13.01 | 14.70 | 12.28 | 11.49 | 9.43 | 11.43 | 11.74 | 8.37 | 8.61 | 10.56 | 5.97 | 5.57 | 5.22 | 5.85 | 1.60 | 6.90 | 8.39 | 9.44 | 12.47 | 11.80 | 10.71 | 10.07 |
|
Debt Ratio
|
| | 0.10 | | 0.13 | 0.13 | 0.16 | 0.16 | 0.15 | 0.16 | 0.15 | 0.16 | 0.15 | 0.15 | 0.14 | 0.18 | 0.19 | 0.18 | 0.16 | 0.19 | 0.21 | 0.20 | 0.20 | 0.23 | 0.22 | 0.22 | 0.20 | 0.23 | 0.23 | 0.23 | 0.22 | 0.23 | 0.25 | 0.28 | 0.40 | 0.41 | 0.43 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.44 | 0.49 | 0.52 | 0.52 | 0.48 | 0.50 | 0.51 | 0.51 | 0.53 | 0.54 | 0.54 | 0.57 | 0.53 | 0.54 | 0.54 | 0.55 | 0.53 | 0.54 | 0.57 | 0.58 | 0.59 | 0.59 | 0.58 | 0.57 |
|
Equity Ratio
|
| | 0.32 | | 0.30 | 0.30 | 0.26 | 0.27 | 0.27 | 0.27 | 0.20 | 0.22 | 0.22 | 0.22 | 0.23 | 0.21 | 0.20 | 0.22 | 0.31 | 0.30 | 0.29 | 0.30 | 0.22 | 0.21 | 0.20 | 0.19 | 0.33 | 0.18 | 0.18 | 0.19 | 0.34 | 0.19 | 0.19 | 0.18 | 0.39 | 0.12 | 0.09 | 0.08 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.05 | 0.06 | 0.06 | 0.05 | 0.09 | 0.10 | 0.10 | 0.09 | 0.33 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 |
|
Times Interest Earned
|
9.54 | 21.75 | 12.50 | 9.52 | 13.70 | 10.50 | 8.38 | 7.50 | 5.69 | 10.25 | 11.39 | 7.75 | 5.70 | 7.89 | 8.54 | 2.58 | 5.37 | 8.75 | 8.74 | -12.71 | 1.47 | 9.27 | -4.65 | 2.63 | -3.11 | 5.27 | 7.33 | 4.80 | 6.57 | 11.71 | 12.56 | 14.77 | 8.05 | 8.62 | 6.45 | 4.32 | 3.91 | 3.94 | 4.30 | 2.54 | 2.32 | 2.29 | 3.33 | 1.31 | -0.04 | 2.82 | 4.27 | 2.27 | 2.60 | 2.69 | 4.98 | 2.24 | 2.98 | 1.71 | 3.26 | 1.71 | 2.07 | 2.56 | 1.95 | 2.17 | 2.05 | 1.77 | 1.74 | 2.07 | 2.20 | 2.40 |
|
FCF Payout Ratio
|
| 0.68 | 0.69 | -0.22 | 0.53 | 0.09 | 0.10 | -0.13 | 0.20 | 0.07 | 2.54 | -0.09 | 0.51 | 0.09 | 0.09 | -0.61 | | | 0.02 | 0.71 | -0.32 | -3.43 | 0.32 | -0.13 | 0.11 | 0.22 | 0.08 | -0.08 | 0.18 | 0.31 | 0.05 | 0.43 | 0.18 | -0.22 | 0.07 | 0.38 | 0.48 | 0.88 | 0.05 | -0.10 | 0.31 | 0.09 | 0.04 | -0.45 | -0.08 | 0.06 | 0.04 | -0.22 | 0.24 | 0.07 | 0.07 | -0.08 | 0.13 | 0.08 | 0.04 | -0.10 | 0.10 | 0.07 | 0.03 | 0.84 | -0.09 | 1.45 | 0.03 | -0.09 | 0.07 | 0.14 |
|
Enterprise Value
|
-178.20M | -234.50M | -82.10M | -131.90M | -81.00M | -82.80M | -116.10M | -83.20M | -88.20M | -134.30M | -108.50M | -76.70M | -51.40M | -127.80M | -126.70M | -163.00M | -169.70M | -163.30M | -169.90M | -145.60M | -175.30M | -178.80M | -136.40M | -137.10M | -166.30M | -164.50M | -169.20M | -170.90M | -152.30M | -173.60M | -165.80M | -194.30M | -187.60M | -219.90M | -593.50M | -537.80M | -526.40M | -292.60M | -466.60M | -269.20M | -395.20M | -321.00M | -453.20M | -496.40M | -451.70M | -510.50M | -547.20M | -472.80M | -533.00M | -573.20M | -580.70M | -603.20M | -617.10M | -902.50M | -848.90M | -690.40M | -767.20M | -812.00M | -1053.80M | -999.20M | -1063.10M | -1095.30M | -1267.70M | -1103.00M | -1246.30M | -1212.30M |
|
Return on Sales
|
0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.02% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | -0.01% | -0.02% | 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% | -0.10% | 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% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.09% | 0.04% | 0.03% | 0.04% | -0.02% | 0.04% | 0.03% | 0.00% | 0.04% | 0.05% | 0.09% | 0.11% | 0.15% | 0.18% | 0.18% | 0.16% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.32% | 0.11% | 0.14% | 0.16% | 0.19% | 0.14% | 0.15% | 0.22% | 0.19% | 0.14% | 0.11% | 0.10% | 0.12% | 0.12% | -0.01% | -0.06% | -0.09% | -0.06% | -0.65% | 0.50% | 0.00% | -0.05% | -0.04% | 0.04% | 0.09% | 0.12% | 0.19% | 0.21% | 0.20% | 0.03% | 0.01% | -0.81% | -0.81% | -0.22% | -0.39% | 0.15% | 0.14% | 0.09% | 0.08% | 0.49% | -0.04% | 0.04% | 0.05% | 0.05% | 0.09% | 0.12% | 0.17% | 0.16% | 0.16% | 0.16% | 0.11% | 0.11% | 0.13% | 0.06% | 0.08% | 0.12% | 0.11% | 0.17% | 0.18% | 0.18% | 0.18% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | -0.01% | -0.02% | -0.02% | -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% | 0.00% | 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% |
|
Return on Equity
|
| | | | | 0.00% | 0.00% | 0.00% | -0.01% | -0.02% | -0.04% | -0.05% | -0.04% | -0.04% | -0.04% | -0.06% | -0.06% | -0.06% | -0.01% | 0.01% | 0.02% | 0.01% | -0.05% | -0.07% | -0.08% | -0.06% | -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% | 0.00% | | 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% |