|
Gross Margin
|
21.18% | 18.33% | 22.04% | 17.71% | 17.66% | 19.67% | 25.08% | 62.31% | 63.01% | 63.20% | 22.47% | 66.70% | 65.12% | 63.80% | 64.29% | 64.35% | 65.81% | 65.72% | 65.98% | 66.07% | 66.50% | 66.70% | 67.55% | 67.02% | 67.70% | 68.34% | 70.47% | 70.27% | 72.03% | 71.72% | 72.29% | 72.01% | 72.41% | 71.63% | 73.53% | 73.41% | 73.40% | 73.91% | 74.20% | 73.66% | 73.17% | 73.42% | 74.21% | 73.76% | 73.14% | 74.46% |
|
EBT Margin
|
21.16% | 56.00% | 21.57% | 17.70% | 17.18% | 15.79% | 22.23% | 19.89% | 21.11% | 19.76% | 18.31% | 24.71% | 18.83% | 18.58% | 17.98% | 19.02% | 21.09% | 18.40% | 20.56% | 18.45% | 16.09% | 23.03% | 22.21% | 23.59% | 23.07% | 24.13% | 43.35% | 25.45% | 24.55% | 14.92% | 20.22% | 49.02% | 22.62% | 21.78% | -5.49% | 22.81% | 21.16% | 16.32% | 38.09% | 19.04% | 18.89% | 20.67% | 2.93% | 15.71% | -140.29% | 35.77% |
|
EBIT Margin
|
21.18% | 18.33% | 22.04% | 17.71% | 17.66% | 19.67% | 25.08% | 23.99% | 24.51% | 20.89% | 22.55% | 28.24% | 23.86% | 24.00% | 23.03% | 24.33% | 26.33% | 23.60% | 25.67% | 24.30% | 25.95% | 28.12% | 27.77% | 28.87% | 27.63% | 28.36% | 56.35% | 29.99% | 28.73% | 27.31% | 28.04% | 35.44% | 28.21% | 30.15% | 32.59% | 31.31% | 31.85% | 31.53% | 30.89% | 29.65% | 27.92% | 28.03% | 26.23% | 25.14% | -128.41% | 25.19% |
|
EBITDA Margin
|
37.66% | 35.55% | 38.02% | 10.90% | 10.57% | 9.79% | 13.91% | 13.32% | 13.01% | 10.17% | 12.48% | 15.48% | 11.56% | 12.18% | 56.03% | 15.30% | 16.31% | 14.28% | 15.66% | 3.47% | 0.85% | 7.64% | 24.05% | -4.76% | 16.17% | 21.27% | 36.22% | 36.35% | 22.43% | 14.36% | 17.05% | 53.64% | 23.75% | 27.75% | -19.80% | 6.79% | 15.55% | 11.63% | 16.48% | 13.76% | 9.50% | 3.32% | -20.74% | -3.25% | -117.59% | 22.19% |
|
Operating Margin
|
21.18% | 18.33% | 22.04% | 17.71% | 17.66% | 19.67% | 25.08% | 23.99% | 24.51% | 20.89% | 22.55% | 28.24% | 23.86% | 24.00% | 23.03% | 24.33% | 26.33% | 23.60% | 25.67% | 24.30% | 25.95% | 28.12% | 27.77% | 28.87% | 27.63% | 28.36% | 56.35% | 29.99% | 28.73% | 27.31% | 28.04% | 35.44% | 28.21% | 30.15% | 32.59% | 31.31% | 31.85% | 31.53% | 30.89% | 29.65% | 27.92% | 28.03% | 26.23% | 25.14% | -128.41% | 25.19% |
|
Net Margin
|
13.10% | 34.66% | 13.35% | 10.90% | 10.57% | 9.79% | 14.19% | 13.33% | 13.02% | 10.16% | 12.46% | 15.48% | 11.56% | 12.18% | 59.18% | 15.30% | 16.31% | 14.28% | 15.57% | 13.90% | 12.74% | 17.49% | 16.82% | 21.58% | 19.05% | 19.56% | 31.14% | 20.26% | 26.69% | 11.89% | 14.76% | 39.30% | 17.31% | 16.62% | -14.76% | 18.43% | 17.19% | 12.22% | 33.16% | 14.69% | 15.33% | 16.64% | 8.69% | 15.66% | -109.43% | 28.92% |
|
FCF Margin
|
| -3.83% | 9.52% | 11.86% | 11.79% | 23.97% | -7.59% | 24.73% | 5.09% | 20.27% | 11.64% | 20.41% | 5.02% | 14.39% | 21.02% | 20.20% | 19.40% | 15.92% | 15.40% | 20.73% | 15.49% | 19.95% | 22.13% | 16.73% | 22.86% | 15.40% | 29.74% | 27.00% | 23.48% | 14.36% | 14.83% | 20.92% | 13.30% | 27.36% | 14.43% | 15.57% | 20.77% | 24.35% | 8.76% | 24.45% | 21.28% | 25.22% | 24.72% | 11.88% | 20.09% | 22.54% |
|
Assets Average
|
| | | | | 1,385.05M | 1,399.98M | 1,388.23M | 1,375.78M | 1,379.20M | 1,402.80M | 1,422.29M | 1,773.99M | 2,144.86M | 2,184.93M | 2,209.21M | 2,220.92M | 2,248.00M | 2,285.59M | 2,463.74M | 2,586.84M | 2,578.89M | 2,880.08M | 3,225.09M | 3,520.90M | 3,785.13M | 4,157.57M | 4,960.30M | 6,131.13M | 6,865.30M | 6,927.30M | 6,956.71M | 6,921.31M | 6,895.50M | 6,896.97M | 6,861.56M | 6,831.10M | 6,833.44M | 6,800.58M | 6,749.37M | 6,726.36M | 6,687.09M | 6,593.29M | 6,474.64M | 6,098.48M | 5,733.99M |
|
Equity Average
|
| | | | | 422.11M | 441.41M | 437.40M | 426.95M | 434.67M | 455.39M | 477.01M | 492.00M | 514.39M | 601.04M | 688.18M | 707.92M | 730.63M | 760.35M | 772.20M | 765.97M | 768.83M | 808.16M | 826.23M | 1,067.22M | 1,353.97M | 1,439.85M | 1,547.97M | 1,640.75M | 1,706.03M | 1,762.16M | 1,864.62M | 1,916.34M | 1,887.59M | 1,807.78M | 1,723.82M | 1,717.78M | 1,737.75M | 1,779.96M | 1,831.07M | 1,866.57M | 1,882.43M | 1,840.32M | 1,785.75M | 1,556.43M | 1,384.60M |
|
Invested Capital
|
| | 863.10M | | 514.04M | 433.31M | 1,001.67M | 956.84M | 965.54M | 969.98M | 1,018.45M | 1,024.88M | 1,703.42M | 1,723.08M | 1,871.09M | 1,891.74M | 1,904.94M | 1,929.96M | 1,955.61M | 2,198.26M | 2,080.62M | 2,089.12M | 2,600.56M | 2,662.70M | 3,068.22M | 3,121.95M | 3,692.39M | 4,711.49M | 5,585.20M | 5,627.55M | 5,680.61M | 5,814.98M | 5,766.83M | 5,740.46M | 2,640.15M | 5,549.75M | 5,509.31M | 5,480.56M | 2,716.91M | 5,473.66M | 5,446.49M | 5,396.27M | 2,708.09M | 5,343.17M | 4,834.31M | 4,730.81M |
|
Asset Utilization Ratio
|
| | | | | 0.58 | 0.58 | 0.58 | 0.59 | 0.59 | 0.58 | 0.58 | 0.49 | 0.42 | 0.44 | 0.46 | 0.47 | 0.47 | 0.47 | 0.44 | 0.43 | 0.43 | 0.41 | 0.38 | 0.36 | 0.35 | 0.32 | 0.27 | 0.23 | 0.22 | 0.23 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.27 |
|
Interest Coverage Ratio
|
| | | | 35.90 | 5.00 | 7.00 | 6.44 | 6.64 | 5.70 | 6.14 | 7.70 | 4.88 | 4.35 | 4.41 | 4.39 | 4.73 | 4.10 | 4.53 | 3.74 | 4.00 | 4.98 | 4.65 | 4.97 | 5.46 | 5.47 | 9.14 | 4.34 | 3.99 | 3.85 | 3.99 | 5.03 | 3.77 | 3.52 | 5.44 | 3.55 | 3.49 | 3.44 | 3.43 | 3.35 | 3.15 | 3.22 | 3.07 | 2.78 | -14.43 | 2.96 |
|
Debt to Equity
|
| | | | 1.33 | 1.28 | 1.19 | 0.01 | 0.01 | 0.01 | 1.14 | 1.12 | 2.34 | 2.24 | 1.74 | 1.68 | 1.63 | 1.56 | 1.50 | 1.83 | 1.70 | 1.67 | 2.07 | 2.26 | 1.31 | 1.24 | 1.45 | 1.92 | 2.29 | 2.22 | 2.14 | 1.98 | 2.02 | 2.03 | 2.19 | 2.22 | 2.17 | 2.11 | 2.02 | 1.94 | 1.88 | 1.92 | 2.00 | 2.00 | 2.60 | 2.29 |
|
Debt Ratio
|
| | | | 0.40 | 0.39 | 0.39 | 0.00 | 0.00 | 0.00 | 0.38 | 0.38 | 0.55 | 0.54 | 0.53 | 0.53 | 0.52 | 0.51 | 0.50 | 0.54 | 0.51 | 0.50 | 0.55 | 0.56 | 0.46 | 0.45 | 0.48 | 0.56 | 0.56 | 0.56 | 0.55 | 0.55 | 0.56 | 0.55 | 0.55 | 0.56 | 0.55 | 0.54 | 0.54 | 0.53 | 0.53 | 0.54 | 0.55 | 0.55 | 0.60 | 0.58 |
|
Equity Ratio
|
| | 0.68 | | 0.30 | 0.31 | 0.32 | 0.31 | 0.31 | 0.32 | 0.33 | 0.34 | 0.24 | 0.24 | 0.31 | 0.32 | 0.32 | 0.33 | 0.34 | 0.29 | 0.30 | 0.30 | 0.27 | 0.25 | 0.35 | 0.36 | 0.33 | 0.29 | 0.25 | 0.25 | 0.26 | 0.28 | 0.28 | 0.27 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.23 | 0.25 |
|
Times Interest Earned
|
| | | | 35.90 | 5.00 | 7.00 | 6.44 | 6.64 | 5.70 | 6.14 | 7.70 | 4.88 | 4.35 | 4.41 | 4.39 | 4.73 | 4.10 | 4.53 | 3.74 | 4.00 | 4.98 | 4.65 | 4.97 | 5.46 | 5.47 | 9.14 | 4.34 | 3.99 | 3.85 | 3.99 | 5.03 | 3.77 | 3.52 | 5.44 | 3.55 | 3.49 | 3.44 | 3.43 | 3.35 | 3.15 | 3.22 | 3.07 | 2.78 | -14.43 | 2.96 |
|
FCF Payout Ratio
|
| | | | | | 28.59 | 0.17 | 0.83 | 0.21 | 0.36 | 0.20 | 0.71 | 0.27 | 0.19 | 0.19 | 0.19 | 0.27 | 0.27 | 0.20 | 0.26 | 0.23 | 0.18 | 0.24 | 0.18 | 0.29 | 0.15 | 0.16 | 0.16 | 0.27 | 0.26 | 0.19 | 0.29 | 0.14 | 0.27 | 0.25 | 0.19 | 0.16 | 0.46 | 0.17 | 0.20 | 0.17 | 0.18 | 0.38 | | |
|
Enterprise Value
|
-7.18M | -6.02M | -6.41M | -9.06M | -105.47M | -144.51M | -119.20M | -106.22M | -102.74M | -123.70M | -138.04M | -173.47M | -89.79M | -118.70M | -161.75M | -185.49M | -203.52M | -236.90M | -264.11M | -187.56M | -102.28M | -145.85M | -125.27M | -241.89M | -642.55M | -625.33M | -574.91M | -1537.30M | -448.96M | -489.54M | -388.80M | -368.17M | -284.66M | -274.71M | -240.94M | -202.73M | -160.73M | -239.63M | -190.29M | -210.73M | -201.52M | -226.64M | -153.63M | -149.09M | -152.88M | -166.65M |
|
Return on Sales
|
0.13% | 0.35% | 0.13% | 0.11% | 0.11% | 0.10% | 0.14% | 0.13% | 0.13% | 0.10% | 0.12% | 0.15% | 0.12% | 0.12% | 0.59% | 0.15% | 0.16% | 0.14% | 0.16% | 0.14% | 0.13% | 0.17% | 0.17% | 0.22% | 0.19% | 0.20% | 0.31% | 0.20% | 0.27% | 0.12% | 0.15% | 0.39% | 0.17% | 0.17% | -0.15% | 0.18% | 0.17% | 0.12% | 0.33% | 0.15% | 0.15% | 0.17% | 0.09% | 0.16% | -1.09% | 0.29% |
|
Return on Capital Employed
|
| | | | | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.13% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.12% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | -0.03% | -0.04% |
|
Return on Invested Capital
|
| | | | | 0.20% | 0.14% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.09% | 0.08% | 0.17% | 0.17% | 0.18% | 0.18% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.08% | 0.06% | 0.06% | 0.11% | 0.10% | 0.07% | 0.07% | 0.10% | 0.10% | -0.02% | -0.03% |
|
Return on Assets
|
| | | | | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.11% | 0.11% | 0.12% | 0.12% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.03% | 0.03% | -0.04% | -0.04% |
|
Return on Equity
|
| | | | | 0.21% | 0.21% | 0.22% | 0.24% | 0.24% | 0.22% | 0.22% | 0.22% | 0.23% | 0.40% | 0.37% | 0.38% | 0.38% | 0.22% | 0.21% | 0.20% | 0.22% | 0.22% | 0.25% | 0.22% | 0.19% | 0.21% | 0.20% | 0.21% | 0.19% | 0.17% | 0.21% | 0.19% | 0.20% | 0.14% | 0.09% | 0.09% | 0.08% | 0.19% | 0.17% | 0.16% | 0.17% | 0.12% | 0.12% | -0.17% | -0.16% |