|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.95% | 79.41% | 63.31% | | 52.90% | 72.10% | 55.17% | 53.49% | 50.93% | 59.64% | 71.52% | 66.89% | 67.22% | 76.51% | 67.51% | 66.75% | 65.61% | 77.89% | 65.28% | 68.57% | 68.99% | 73.43% | 69.33% | 69.40% | 69.79% | 75.14% | 69.01% | 70.01% | 70.11% | 72.59% | 69.90% |
|
EBT Margin
|
| | | | | | | | 4.29% | 0.71% | 0.96% | 28.68% | 6.69% | -5.96% | -0.68% | 30.35% | 2.52% | -11.21% | | | | | -0.60% | 35.59% | 11.27% | 10.20% | 1.67% | 35.28% | 11.88% | -24.26% | 8.82% | 35.85% | 33.76% | 2.97% | 6.93% | 30.77% | 7.57% | 2.82% | -13.52% | -17.02% | 16.87% | 6.00% | 16.13% | 29.10% | 22.32% | 14.72% | 16.09% | 82.39% | 19.16% | -0.65% | 37.34% | 25.92% | 14.29% | 12.81% | 17.23% | 33.04% | 13.70% | 14.58% | 14.92% | 31.25% | 8.96% |
|
EBIT Margin
|
| | | | | | | | 4.74% | 1.80% | 2.06% | 28.96% | 5.53% | -3.28% | 0.94% | 31.03% | 4.83% | -8.15% | | | | | 7.52% | 36.26% | 7.73% | 20.02% | 5.01% | 36.34% | 13.61% | -7.15% | 10.41% | 36.00% | 9.26% | 5.48% | 10.55% | 32.76% | 9.08% | 1.25% | -4.59% | -0.22% | 14.65% | 8.16% | 14.40% | 26.29% | 17.20% | 9.51% | 13.02% | 34.28% | 16.44% | 2.44% | 21.43% | 29.36% | 19.62% | 18.92% | 21.37% | 37.05% | 20.03% | 20.31% | 20.95% | 35.07% | 14.35% |
|
EBITDA Margin
|
| | | | | | | | 4.74% | 1.80% | 2.06% | 28.96% | 5.53% | -3.28% | 0.94% | 31.03% | 4.83% | -8.15% | | | | | 1.68% | 22.34% | 4.81% | 16.07% | 4.30% | 22.99% | 8.79% | 21.19% | 96.35% | 27.12% | 25.53% | 5.21% | 4.37% | 22.43% | 4.83% | 1.43% | -4.59% | -0.22% | 14.65% | 8.16% | 14.40% | 26.29% | 17.20% | 9.51% | 13.02% | 34.28% | 16.44% | 2.44% | 21.43% | 29.36% | 19.62% | 18.92% | 21.37% | 37.05% | 20.03% | 20.31% | 20.95% | 35.07% | 14.35% |
|
Operating Margin
|
| | | | | | | | 4.74% | 1.80% | 2.06% | 28.96% | 5.53% | -3.28% | 0.94% | 31.03% | 4.83% | -8.15% | | | | | 7.52% | 36.26% | 7.73% | 20.02% | 5.01% | 36.34% | 13.61% | -7.15% | 10.41% | 36.00% | 9.26% | 5.48% | 10.55% | 32.76% | 9.08% | 1.25% | -4.59% | -0.22% | 14.65% | 8.16% | 14.40% | 26.29% | 17.20% | 9.51% | 13.02% | 34.28% | 16.44% | 2.44% | 21.43% | 29.36% | 19.62% | 18.92% | 21.37% | 37.05% | 20.03% | 20.31% | 20.95% | 35.07% | 14.35% |
|
Net Margin
|
| | | | | | | | 0.06% | 0.08% | 0.07% | 0.00% | 0.02% | -0.08% | 0.06% | | | | | | | | -2.59% | 0.96% | 2.93% | 4.57% | 3.04% | 1.59% | 1.93% | 2.12% | 88.70% | -0.03% | -0.77% | 1.87% | -0.11% | -0.25% | -0.13% | -0.18% | -0.36% | -51.43% | | 0.25% | | | | | 11.56% | 58.25% | 14.88% | 0.21% | 27.83% | 18.61% | 10.66% | 10.26% | 13.61% | 23.60% | 10.53% | 11.58% | 12.01% | 23.29% | 5.74% |
|
FCF Margin
|
| | | | | | | | -1.77% | 16.61% | 22.33% | 15.33% | 4.33% | 7.18% | 19.00% | 16.10% | -8.77% | 26.41% | 31.85% | 22.39% | 7.47% | 15.05% | 34.94% | 28.89% | 8.95% | 22.06% | 22.69% | 24.85% | -8.89% | 14.92% | 15.53% | 19.56% | -33.35% | 22.01% | 21.14% | 26.31% | 8.23% | 0.96% | 1.66% | -24.53% | -3.58% | -5.28% | 29.79% | 43.06% | 10.89% | 12.61% | 24.64% | 25.24% | -10.13% | -12.58% | 16.62% | 3.57% | -11.76% | -8.30% | 18.97% | 11.50% | 9.36% | 5.61% | 27.86% | 18.60% | 21.86% |
|
Assets Average
|
| | | | 977.69M | 952.45M | 942.61M | 948.30M | 949.30M | 1,026.76M | 1,105.74M | 1,113.13M | 1,208.46M | 1,320.04M | 1,351.67M | 1,357.11M | 1,347.70M | 1,844.26M | 2,329.31M | 2,300.68M | 2,279.65M | 2,268.86M | 2,257.85M | 2,243.20M | 2,236.40M | 2,239.55M | 2,255.25M | 2,269.05M | 2,304.70M | 2,343.40M | 1,980.20M | 1,648.80M | 1,704.15M | 1,718.45M | 2,101.85M | 2,533.50M | 2,575.50M | 2,556.75M | 2,877.40M | 3,209.90M | 3,239.50M | 3,122.30M | 2,884.35M | 2,878.85M | 2,972.05M | 2,977.55M | 3,009.25M | 3,828.25M | 4,646.85M | 5,440.45M | 6,240.15M | 6,426.05M | 6,664.55M | 6,853.00M | 7,011.15M | 7,118.45M | 7,171.30M | 7,224.20M | 7,311.50M | 7,361.40M | 7,415.25M |
|
Equity Average
|
| | | | 575.04M | 584.91M | 588.41M | 619.19M | 649.98M | 649.33M | 649.22M | 681.53M | 716.57M | 714.51M | 704.71M | 706.86M | 712.04M | 707.55M | 699.42M | 727.59M | 761.30M | 691.68M | 618.30M | 649.60M | 687.60M | 690.20M | 686.95M | 645.10M | 613.80M | 633.30M | 491.95M | 398.40M | 483.95M | 494.00M | 465.10M | 505.10M | 551.85M | 530.70M | 473.30M | 379.15M | 347.45M | 369.65M | 284.65M | 259.80M | 328.10M | 322.80M | 312.30M | 460.35M | 607.80M | 582.10M | 627.85M | 779.00M | 871.25M | 891.15M | 860.25M | 928.90M | 1,063.95M | 1,090.30M | 1,077.65M | 1,056.65M | 1,038.25M |
|
Invested Capital
|
| 506.21M | | 564.30M | 585.79M | 711.59M | 592.78M | 645.60M | 654.36M | 854.02M | 841.46M | 708.92M | 724.23M | 1,073.99M | 704.63M | 709.09M | 715.00M | 1,464.20M | 711.24M | 1,029.29M | 1,042.74M | 1,399.00M | 653.00M | 713.50M | 729.50M | 1,606.70M | 722.60M | 635.10M | 660.20M | 1,769.50M | 347.60M | 457.20M | 518.70M | 1,357.60M | 460.90M | 557.30M | 554.40M | 1,984.90M | 439.60M | 326.70M | 376.20M | 1,989.40M | 924.20M | 1,089.40M | 1,100.30M | 2,274.80M | 1,125.20M | 1,430.70M | 1,438.90M | 1,390.10M | 1,542.20M | 1,700.20M | 1,735.50M | 1,740.80M | 1,672.50M | 1,877.90M | 1,941.40M | 1,923.40M | 1,888.20M | 1,847.30M | 1,829.00M |
|
Asset Utilization Ratio
|
| | | | | | | | 0.17 | 0.31 | 0.43 | 0.68 | 0.64 | 0.59 | 0.59 | 0.60 | 0.60 | 0.44 | 0.38 | 0.44 | 0.49 | 0.53 | 0.50 | 0.46 | 0.42 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.46 | 0.57 | 0.57 | 0.59 | 0.52 | 0.47 | 0.49 | 0.52 | 0.46 | 0.32 | 0.33 | 0.34 | 0.39 | 0.51 | 0.51 | 0.54 | 0.54 | 0.45 | 0.36 | 0.33 | 0.32 | 0.34 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 |
|
Interest Coverage Ratio
|
| | | | | | | | 8.95 | 1.95 | 2.06 | 65.38 | 7.29 | -2.54 | 0.31 | 18.98 | 1.62 | -2.41 | | | | | 1.18 | 10.23 | 1.26 | 2.97 | 0.71 | 10.63 | 2.13 | -0.96 | 2.05 | 14.08 | 2.07 | 1.10 | 2.04 | 8.06 | 1.47 | 0.19 | -0.60 | -0.02 | 2.51 | 1.10 | 2.41 | 6.15 | 3.12 | 1.61 | 2.23 | 5.69 | 1.74 | 0.21 | 1.85 | 3.46 | 1.65 | 1.50 | 1.79 | 4.49 | 1.72 | 1.74 | 1.86 | 4.42 | 1.30 |
|
Debt to Equity
|
| 0.52 | | 0.33 | 0.27 | 0.22 | 0.18 | 0.10 | 0.11 | 0.33 | 0.29 | 0.22 | 0.45 | 0.43 | 0.52 | 0.52 | 0.54 | 0.67 | 0.57 | 0.76 | 0.75 | 1.41 | 1.01 | 0.92 | 0.90 | 0.89 | 0.91 | 1.05 | 1.01 | 0.99 | 1.44 | 1.10 | 0.97 | 1.05 | 2.38 | 1.97 | 1.98 | 2.13 | 2.50 | 3.38 | 2.93 | 2.97 | 6.42 | 4.09 | 3.83 | 4.24 | 4.09 | 4.14 | 4.07 | 4.58 | 3.62 | 3.67 | 3.53 | 3.51 | 3.80 | 3.05 | 2.86 | 2.90 | 2.93 | 3.02 | 3.04 |
|
Debt Ratio
|
| 0.26 | | 0.19 | 0.16 | 0.13 | 0.11 | 0.07 | 0.07 | 0.19 | 0.17 | 0.14 | 0.25 | 0.22 | 0.27 | 0.27 | 0.29 | 0.20 | 0.17 | 0.25 | 0.26 | 0.38 | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.31 | 0.29 | 0.29 | 0.29 | 0.44 | 0.42 | 0.43 | 0.43 | 0.34 | 0.34 | 0.33 | 0.37 | 0.47 | 0.44 | 0.44 | 0.44 | 0.43 | 0.54 | 0.53 | 0.41 | 0.41 | 0.48 | 0.46 | 0.45 | 0.44 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.42 |
|
Equity Ratio
|
| 0.50 | | 0.57 | 0.61 | 0.62 | 0.63 | 0.67 | 0.70 | 0.58 | 0.60 | 0.63 | 0.56 | 0.52 | 0.52 | 0.52 | 0.54 | 0.30 | 0.30 | 0.33 | 0.34 | 0.27 | 0.28 | 0.30 | 0.31 | 0.30 | 0.31 | 0.26 | 0.27 | 0.27 | 0.21 | 0.27 | 0.30 | 0.27 | 0.18 | 0.21 | 0.21 | 0.20 | 0.14 | 0.10 | 0.11 | 0.12 | 0.07 | 0.11 | 0.11 | 0.10 | 0.10 | 0.13 | 0.13 | 0.09 | 0.11 | 0.13 | 0.13 | 0.13 | 0.12 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 |
|
Times Interest Earned
|
| | | | | | | | 8.95 | 1.95 | 2.06 | 65.38 | 7.29 | -2.54 | 0.31 | 18.98 | 1.62 | -2.41 | | | | | 1.18 | 10.23 | 1.26 | 2.97 | 0.71 | 10.63 | 2.13 | -0.96 | 2.05 | 14.08 | 2.07 | 1.10 | 2.04 | 8.06 | 1.47 | 0.19 | -0.60 | -0.02 | 2.51 | 1.10 | 2.41 | 6.15 | 3.12 | 1.61 | 2.23 | 5.69 | 1.74 | 0.21 | 1.85 | 3.46 | 1.65 | 1.50 | 1.79 | 4.49 | 1.72 | 1.74 | 1.86 | 4.42 | 1.30 |
|
FCF Payout Ratio
|
| | 0.12 | | | | 0.22 | | | 0.47 | | | | 1.35 | 0.48 | | | 0.05 | 0.22 | | | 0.05 | 0.33 | | | 0.09 | 0.57 | | | 0.06 | 0.81 | 0.00 | | 0.00 | 0.40 | | | 0.44 | 5.57 | | | -0.12 | 0.26 | | | 0.03 | 0.29 | | | -0.02 | 0.29 | | 0.00 | -0.04 | 0.26 | 0.00 | 0.00 | 0.04 | 0.17 | 0.00 | |
|
Enterprise Value
|
-14.53M | -26.90M | -27.35M | -31.03M | -26.88M | -27.32M | -28.88M | -31.79M | -30.00M | -37.18M | -39.29M | -38.92M | -43.75M | -44.70M | -47.16M | -46.67M | -49.50M | -74.50M | -49.52M | -59.20M | -55.10M | -74.50M | -51.10M | -55.10M | -56.90M | -83.00M | -73.40M | -41.80M | -57.80M | -51.70M | -202.70M | -254.60M | -131.30M | -133.30M | -119.70M | -202.70M | -189.80M | -93.50M | -698.30M | -646.60M | -622.00M | -67.40M | -147.70M | -342.20M | -315.70M | -291.30M | -294.50M | -1589.30M | -1582.60M | -129.80M | -173.90M | -374.00M | -129.90M | -144.50M | -149.40M | -124.20M | -134.80M | -155.80M | -152.80M | -159.90M | -136.30M |
|
Return on Sales
|
| | | | | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | -0.03% | 0.01% | 0.03% | 0.05% | 0.03% | 0.02% | 0.02% | 0.02% | 0.89% | 0.00% | -0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.51% | -0.09% | 0.00% | -0.08% | 0.00% | 0.00% | | 0.12% | 0.58% | 0.15% | 0.00% | 0.28% | 0.19% | 0.11% | 0.10% | 0.14% | 0.24% | 0.11% | 0.12% | 0.12% | 0.23% | 0.06% |
|
Return on Capital Employed
|
| | | | | | | | | | | 0.11% | 0.10% | 0.08% | 0.08% | 0.09% | 0.08% | 0.06% | | | | | 0.06% | 0.07% | 0.07% | 0.10% | 0.09% | 0.10% | 0.10% | 0.08% | 0.09% | 0.12% | 0.11% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.07% | 0.01% | 0.01% | 0.02% | 0.05% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% |
|
Return on Invested Capital
|
| | | | | | | | | | | 0.08% | 0.09% | 0.06% | 0.06% | 0.09% | 0.09% | 0.05% | | | | | 0.06% | 0.11% | 0.11% | 0.10% | 0.09% | 0.16% | 0.19% | 0.14% | 0.17% | 0.53% | 0.38% | 0.16% | 0.17% | 0.32% | 0.30% | 0.12% | 0.11% | 0.04% | -0.16% | 0.08% | 0.06% | 0.19% | 0.18% | 0.12% | 0.12% | 0.20% | 0.17% | 0.16% | 0.20% | 0.19% | 0.20% | 0.24% | 0.25% | 0.28% | 0.27% | 0.27% | 0.28% | 0.29% | 0.28% |
|
Return on Assets
|
| | | | | | | | 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% | 0.09% | 0.11% | 0.10% | 0.10% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | | 0.01% | 0.10% | 0.09% | 0.08% | 0.09% | 0.06% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.03% | 0.37% | 0.44% | 0.35% | 0.34% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.26% | -0.28% | -0.26% | -0.33% | 0.00% | 0.00% | | 0.13% | 0.83% | 0.72% | 0.75% | 0.88% | 0.46% | 0.41% | 0.47% | 0.40% | 0.44% | 0.39% | 0.39% | 0.40% | 0.41% | 0.39% |