|
Gross Margin
|
| | | | | 95.12% | 94.92% | 95.17% | 95.44% | 95.51% | 95.21% | 99.12% | 94.73% | 94.87% | 95.33% | 99.03% | 94.90% | 94.00% | 93.71% | 99.02% | 93.69% | 94.86% | 94.02% | 99.15% | 93.90% | 93.96% | 93.78% | 99.06% | 93.64% | 91.78% | 93.59% | 99.01% | 93.56% | 94.04% | 93.63% | 99.12% | | | |
|
EBT Margin
|
42.04% | 43.86% | 45.68% | 47.49% | 53.78% | 309.12% | 287.16% | 340.07% | 323.64% | 362.20% | 348.58% | 38.00% | 374.66% | 367.24% | 349.07% | 71.92% | 470.31% | 390.34% | 400.70% | 63.39% | 399.18% | 384.82% | 426.77% | 66.26% | 395.43% | 402.58% | 464.74% | 80.07% | 463.43% | 564.91% | 530.54% | 70.71% | 521.04% | 500.54% | 492.83% | 68.35% | 516.25% | 566.64% | 558.41% |
|
EBIT Margin
|
49.54% | 51.38% | 53.13% | 55.32% | 62.22% | -246.64% | -232.92% | -216.08% | -267.97% | -244.67% | -234.35% | -7.91% | -307.01% | -300.76% | -251.69% | 27.32% | -286.68% | -389.49% | -362.40% | 31.25% | -386.09% | -314.69% | -335.64% | 35.13% | -345.16% | -340.30% | -326.97% | 29.46% | -491.29% | -391.68% | -398.10% | 26.20% | -416.74% | -413.51% | -406.15% | 25.92% | 817.93% | 860.79% | 825.64% |
|
EBITDA Margin
|
34.19% | 36.10% | 28.39% | 60.89% | 37.82% | 236.67% | 192.04% | -190.29% | 136.96% | 253.20% | 215.41% | -2.20% | 413.19% | 433.14% | 350.46% | 33.00% | -255.22% | -346.96% | -320.98% | 37.54% | -345.15% | -277.93% | -298.03% | 41.24% | -303.99% | -301.64% | -287.58% | 36.59% | -444.46% | -351.59% | -358.38% | 32.05% | -375.11% | -370.31% | -360.59% | 33.22% | 866.45% | 909.72% | 871.71% |
|
Operating Margin
|
| | | | | -246.64% | -232.92% | -216.08% | -267.97% | -244.67% | -234.35% | -7.91% | -307.01% | -300.76% | -251.69% | 27.32% | -286.68% | -389.49% | -362.40% | 31.25% | -386.09% | -314.69% | -335.64% | 35.13% | -345.16% | -340.30% | -326.97% | 29.46% | -491.29% | -391.68% | -398.10% | 26.20% | -416.74% | -413.51% | -406.15% | 25.92% | | | |
|
Net Margin
|
28.15% | 29.34% | 30.68% | 33.33% | 36.67% | 212.82% | 192.72% | 136.51% | 259.44% | 289.03% | 274.80% | 30.58% | 295.30% | 292.50% | 273.38% | 56.32% | 375.50% | 309.97% | 319.71% | 52.59% | 318.91% | 306.72% | 334.74% | 52.31% | 317.35% | 320.97% | 365.62% | 65.50% | 368.64% | 455.26% | 418.85% | 56.93% | 419.66% | 401.86% | 395.82% | 56.80% | 424.30% | 459.62% | 448.14% |
|
FCF Margin
|
33.67% | 50.99% | 18.03% | 34.74% | 40.84% | 268.93% | 175.13% | 262.35% | 153.45% | 304.66% | 246.88% | 44.24% | 252.51% | 346.07% | 335.28% | 67.88% | 256.35% | 451.02% | 185.66% | 62.02% | 295.40% | 268.84% | 485.88% | 63.05% | 417.40% | 230.31% | 477.41% | 71.74% | 594.96% | 365.77% | 506.29% | 68.37% | 448.78% | 383.93% | 491.28% | 65.03% | 437.16% | 383.15% | 455.34% |
|
Assets Average
|
| 3,818.26M | 3,836.61M | 3,925.38M | 4,054.20M | 4,090.69M | 4,078.48M | 4,115.92M | 4,166.15M | 4,287.20M | 4,397.59M | 4,659.91M | 4,908.31M | 4,929.04M | 4,949.09M | 4,988.24M | 5,053.60M | 5,308.61M | 5,520.03M | 5,634.96M | 5,826.51M | 5,899.21M | 5,927.98M | 5,977.80M | 6,007.73M | 6,127.48M | 6,095.48M | 5,912.94M | 6,044.44M | 6,178.81M | 6,111.48M | 6,122.09M | 6,241.12M | 6,327.79M | 6,387.85M | 6,446.89M | 6,541.21M | 6,610.55M | 6,632.88M |
|
Equity Average
|
| 423.24M | 431.57M | 438.61M | 462.04M | 487.08M | 496.41M | 501.41M | 497.19M | 497.82M | 507.89M | 556.39M | 610.00M | 628.07M | 643.26M | 653.79M | 671.61M | 689.49M | 692.55M | 696.23M | 696.40M | 693.58M | 686.39M | 679.20M | 656.77M | 612.21M | 570.14M | 563.07M | 614.45M | 643.62M | 623.16M | 643.60M | 679.65M | 684.49M | 714.02M | 735.98M | 743.50M | 760.28M | 781.58M |
|
Invested Capital
|
418.12M | 428.36M | 434.78M | 442.44M | 481.65M | 492.51M | 500.31M | 502.51M | 491.88M | 503.75M | 512.03M | 600.76M | 619.24M | 636.91M | 649.60M | 657.98M | 685.23M | 693.75M | 691.36M | 701.11M | 691.68M | 695.48M | 677.30M | 681.11M | 632.43M | 591.99M | 548.29M | 577.85M | 651.05M | 736.19M | 710.13M | 777.07M | 832.23M | 836.74M | 891.30M | 880.66M | 906.34M | 914.22M | 948.94M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.03 | 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Interest Coverage Ratio
|
6.60 | 6.83 | 7.13 | 7.07 | 7.38 | -4.32 | -3.98 | -3.41 | -3.68 | -3.20 | -2.48 | -0.36 | -2.53 | -2.51 | -2.18 | 1.27 | -2.84 | -3.67 | -4.34 | 3.06 | -7.06 | -8.79 | -11.01 | 8.52 | -14.20 | -16.56 | -12.09 | 3.04 | -4.02 | -2.31 | -1.95 | 0.73 | -1.53 | -1.40 | -1.36 | 0.56 | 2.71 | 2.93 | 3.09 |
|
Debt to Equity
|
0.37 | 0.36 | 0.40 | 0.42 | 0.39 | 0.36 | 0.40 | 0.39 | 0.40 | 0.39 | 0.43 | 0.37 | 0.31 | 0.33 | 0.31 | 0.32 | 0.33 | 0.41 | 0.40 | 0.42 | 0.46 | 0.45 | 0.44 | 0.46 | 0.46 | 0.68 | 0.56 | 0.50 | 0.45 | 0.43 | 0.46 | 0.46 | 0.45 | 0.47 | 0.46 | 0.45 | 0.46 | 0.44 | 0.46 |
|
Debt Ratio
|
0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 |
|
Equity Ratio
|
0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 |
|
Times Interest Earned
|
6.60 | 6.83 | 7.13 | 7.07 | 7.38 | -4.32 | -3.98 | -3.41 | -3.68 | -3.20 | -2.48 | -0.36 | -2.53 | -2.51 | -2.18 | 1.27 | -2.84 | -3.67 | -4.34 | 3.06 | -7.06 | -8.79 | -11.01 | 8.52 | -14.20 | -16.56 | -12.09 | 3.04 | -4.02 | -2.31 | -1.95 | 0.73 | -1.53 | -1.40 | -1.36 | 0.56 | 2.71 | 2.93 | 3.09 |
|
FCF Payout Ratio
|
0.45 | 0.29 | 0.82 | 0.41 | 0.36 | 0.36 | 0.53 | 0.36 | 0.68 | 0.32 | 0.38 | 0.52 | 0.47 | 0.32 | 0.32 | 0.34 | 0.47 | 0.35 | 0.78 | 0.34 | 0.50 | 0.47 | 0.27 | 0.31 | 0.32 | 0.56 | 0.25 | 0.29 | 0.24 | 0.38 | 0.27 | 0.32 | 0.34 | 0.39 | 0.28 | 0.35 | 0.37 | 0.42 | 0.32 |
|
Enterprise Value
|
-175.16M | -78.58M | -64.81M | -88.14M | -190.81M | -82.36M | -83.17M | -82.51M | -123.78M | -265.52M | -305.91M | -122.99M | -143.85M | -168.72M | -116.19M | -140.14M | -110.64M | -373.25M | -252.72M | -528.66M | -756.80M | -609.89M | -639.55M | -634.63M | -598.05M | -696.98M | -298.35M | -200.00M | -302.81M | -231.28M | -110.72M | -156.28M | -318.68M | -217.99M | -293.95M | -225.39M | -384.70M | -172.12M | -225.59M |
|
Return on Sales
|
0.28% | 0.29% | 0.31% | 0.33% | 0.37% | 2.13% | 1.93% | 1.37% | 2.59% | 2.89% | 2.75% | 0.31% | 2.95% | 2.93% | 2.73% | 0.56% | 3.76% | 3.10% | 3.20% | 0.53% | 3.19% | 3.07% | 3.35% | 0.52% | 3.17% | 3.21% | 3.66% | 0.65% | 3.69% | 4.55% | 4.19% | 0.57% | 4.20% | 4.02% | 3.96% | 0.57% | 4.24% | 4.60% | 4.48% |
|
Return on Invested Capital
|
| | | 0.14% | 0.14% | 0.08% | 0.02% | -0.03% | -0.09% | -0.09% | -0.10% | -0.08% | -0.08% | -0.08% | -0.09% | -0.07% | -0.06% | -0.06% | -0.07% | -0.06% | -0.07% | -0.07% | -0.07% | -0.06% | -0.06% | -0.07% | -0.08% | -0.08% | -0.09% | -0.08% | -0.08% | -0.08% | -0.07% | -0.07% | -0.07% | -0.07% | 0.01% | 0.09% | 0.17% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.17% | 0.18% | 0.17% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% |