|
Gross Margin
|
97.77% | 97.52% | 98.22% | 98.84% | 97.82% | 97.48% | 98.24% | 98.37% | 97.79% | 97.70% | 98.37% | 98.78% | 98.07% | 97.52% | 98.52% | 98.85% | 97.56% | 97.20% | 97.89% | 98.41% | 97.06% | 97.17% | 96.39% | 98.31% | 97.16% | 96.73% | 97.56% | 98.26% | 97.28% | 97.84% | 98.15% | 97.87% | 96.14% | 96.57% | | | | | | | | | | | | | | | | | | | | | | 66.95% | 76.13% | 76.15% | 71.77% | 61.06% | 74.07% | 76.39% |
|
EBT Margin
|
6.80% | 3.18% | 10.15% | 15.49% | 6.55% | 4.78% | 12.84% | 14.87% | 9.97% | 6.78% | 15.08% | 17.60% | 7.61% | 7.85% | 13.14% | 15.82% | 8.52% | 5.75% | 13.91% | 20.69% | 11.34% | 9.20% | 13.28% | 23.03% | 12.81% | 6.84% | 13.25% | 17.10% | 7.98% | 8.79% | 12.30% | 21.80% | 9.70% | 9.12% | 17.92% | 23.95% | 13.00% | 9.29% | 17.34% | 25.96% | 13.03% | 12.60% | 21.25% | 24.51% | 17.08% | 14.41% | 19.57% | 22.63% | 16.65% | 10.20% | 19.52% | 21.99% | 16.38% | 9.94% | 17.29% | 25.56% | 15.03% | 15.17% | 23.12% | 23.20% | 17.06% | 15.03% |
|
EBIT Margin
|
9.69% | 5.99% | 12.05% | 16.94% | 8.96% | 6.94% | 14.90% | 16.60% | 12.46% | 9.68% | 16.93% | 18.87% | 9.72% | 10.08% | 14.90% | 16.97% | 10.41% | 8.50% | 10.31% | 22.05% | 14.21% | 11.87% | 15.46% | 24.87% | 15.38% | 9.37% | 15.38% | 18.96% | 11.24% | 11.53% | 13.10% | 24.20% | 13.04% | 13.79% | 21.51% | 27.50% | 19.21% | 15.50% | 22.46% | 27.59% | 18.52% | 17.16% | 25.69% | 26.99% | 20.33% | 18.74% | 22.96% | 24.62% | 18.98% | 14.23% | 22.91% | 25.18% | 20.91% | 15.38% | 25.53% | 32.40% | 24.53% | 25.53% | 31.12% | 29.06% | 26.09% | 25.06% |
|
EBITDA Margin
|
9.69% | 5.99% | 12.05% | 16.94% | 8.96% | 6.94% | 14.90% | 16.60% | 12.46% | 9.68% | 16.93% | 18.87% | 9.72% | 10.08% | 14.90% | 16.97% | 10.41% | 8.50% | 10.31% | 22.05% | 14.21% | 11.87% | 15.46% | 24.87% | 15.38% | 9.37% | 15.38% | 18.96% | 11.24% | 11.53% | 13.10% | 24.20% | 13.04% | 13.79% | 21.51% | 27.50% | 19.21% | 15.50% | 22.46% | 27.59% | 18.52% | 17.16% | 25.69% | 26.99% | 20.33% | 18.74% | 22.96% | 24.62% | 18.98% | 14.23% | 22.91% | 25.18% | 20.91% | 15.38% | 25.53% | 32.40% | 24.53% | 25.53% | 31.12% | 29.06% | 26.09% | 25.06% |
|
Operating Margin
|
9.69% | 5.99% | 12.05% | 16.94% | 8.96% | 6.94% | 14.90% | 16.60% | 12.46% | 9.68% | 16.93% | 18.87% | 9.72% | 10.08% | 14.90% | 16.97% | 10.41% | 8.50% | 10.31% | 22.05% | 14.21% | 11.87% | 15.46% | 24.87% | 15.38% | 9.37% | 15.38% | 18.96% | 11.24% | 11.53% | 13.10% | 24.20% | 13.04% | 13.79% | 21.51% | 27.50% | 19.21% | 15.50% | 22.46% | 27.59% | 18.52% | 17.16% | 25.69% | 26.99% | 20.33% | 18.74% | 22.96% | 24.62% | 18.98% | 14.23% | 22.91% | 25.18% | 20.91% | 15.38% | 25.53% | 32.40% | 24.53% | 25.53% | 31.12% | 29.06% | 26.09% | 25.06% |
|
Net Margin
|
4.17% | 2.13% | 6.04% | 9.38% | 4.05% | 2.97% | 7.65% | 8.87% | 6.03% | 4.12% | 9.00% | 10.57% | 4.63% | 4.48% | 7.88% | 9.49% | 5.11% | 3.47% | 8.39% | 12.41% | 6.79% | 5.57% | 8.24% | 13.92% | 7.85% | 4.08% | 8.36% | 10.34% | 4.83% | 5.38% | 15.69% | -0.25% | 0.72% | -0.59% | 0.00% | -0.09% | -0.65% | -0.68% | 5.14% | -0.07% | 0.30% | -0.02% | 0.38% | 0.00% | 0.00% | -0.01% | 0.01% | 16.57% | 12.23% | 7.37% | 13.96% | 16.66% | 11.90% | 7.15% | 13.66% | 18.80% | 10.94% | 10.92% | 17.07% | 17.04% | 12.40% | 10.80% |
|
FCF Margin
|
| -19.38% | -11.13% | 17.68% | 14.90% | -24.14% | 4.51% | 16.38% | 7.83% | -16.96% | -17.58% | 13.32% | -6.28% | -17.33% | -17.93% | 14.78% | -11.80% | -21.58% | -11.45% | 21.67% | -14.89% | -28.74% | -33.97% | 4.34% | -1.44% | -26.52% | -29.51% | 9.60% | -8.03% | -31.12% | -18.56% | 2.11% | -23.45% | -26.72% | -59.29% | -1.70% | -13.90% | -21.06% | -35.15% | 15.47% | -15.17% | -16.21% | 0.69% | 14.85% | 1.08% | -23.30% | -25.56% | 17.60% | 13.96% | -15.81% | -3.94% | 17.99% | 14.36% | -9.92% | -16.60% | 8.87% | -7.46% | -32.02% | -34.42% | -9.64% | -23.81% | -27.39% |
|
Assets Average
|
| | | | | 659.00M | 683.29M | 701.10M | 686.41M | 689.83M | 716.85M | 736.10M | 768.01M | 797.56M | 817.54M | 840.04M | 831.82M | 834.32M | 876.01M | 909.09M | 942.17M | 989.54M | 1,037.93M | 1,074.70M | 1,089.52M | 1,118.78M | 1,184.86M | 1,233.77M | 1,247.65M | 1,301.87M | 1,380.84M | 1,421.19M | 1,445.20M | 1,484.25M | 1,599.61M | 1,688.23M | 1,681.92M | 1,697.64M | 1,748.72M | 1,785.71M | 1,805.20M | 1,855.13M | 1,910.29M | 1,943.22M | 1,963.14M | 1,997.08M | 2,068.35M | 2,112.25M | 2,113.49M | 2,137.38M | 2,186.23M | 2,206.29M | 2,201.02M | 2,222.62M | 2,772.72M | 3,318.29M | 3,356.32M | 3,423.97M | 3,522.10M | 3,620.80M | 3,701.20M | 3,799.60M |
|
Equity Average
|
| | | | | 237.77M | 239.16M | 244.46M | 249.28M | 250.45M | 253.54M | 262.19M | 268.54M | 269.55M | 274.28M | 286.01M | 294.74M | 296.22M | 298.27M | 309.03M | 334.46M | 352.25M | 355.73M | 366.19M | 376.90M | 408.93M | 442.19M | 453.46M | 461.25M | 462.75M | 475.06M | 495.77M | 506.61M | 508.14M | 513.37M | 531.05M | 544.02M | 544.55M | 553.14M | 572.85M | 588.70M | 604.98M | 656.89M | 711.74M | 733.98M | 746.26M | 762.55M | 789.82M | 810.61M | 815.07M | 823.62M | 845.69M | 861.41M | 865.45M | 1,056.39M | 1,263.50M | 1,285.75M | 1,319.45M | 1,369.25M | 1,418.75M | 1,473.20M | 1,508.90M |
|
Invested Capital
|
| | 315.88M | | 355.12M | 354.62M | 351.06M | 358.38M | 359.16M | 359.20M | 358.50M | 368.72M | 376.98M | 377.13M | 396.37M | 410.45M | 461.59M | 461.26M | 458.81M | 475.83M | 507.42M | 509.22M | 507.14M | 522.85M | 523.42M | 581.83M | 583.04M | 597.37M | 663.27M | 665.07M | 683.69M | 727.25M | 749.58M | 749.89M | 834.46M | 829.66M | 820.31M | 920.52M | 1,001.75M | 1,024.31M | 1,023.38M | 1,136.66M | 1,205.58M | 1,234.91M | 1,240.01M | 1,256.42M | 1,324.03M | 1,403.39M | 1,401.51M | 1,398.27M | 1,411.19M | 1,514.87M | 1,509.97M | 1,510.48M | 2,433.20M | 2,466.07M | 2,465.32M | 2,521.23M | 2,651.90M | 2,707.30M | 2,748.70M | 2,956.60M |
|
Asset Utilization Ratio
|
| | | | | 0.66 | 0.61 | 0.56 | 0.57 | 0.56 | 0.55 | 0.56 | 0.55 | 0.54 | 0.54 | 0.58 | 0.60 | 0.60 | 0.57 | 0.53 | 0.50 | 0.48 | 0.44 | 0.41 | 0.41 | 0.41 | 0.42 | 0.44 | 0.45 | 0.44 | 0.45 | 0.42 | 0.39 | 0.36 | 0.31 | 0.29 | 0.29 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.28 | 0.27 | 0.28 | 0.28 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.24 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 |
|
Interest Coverage Ratio
|
3.37 | 2.03 | 6.39 | 11.55 | 3.68 | 2.34 | 6.60 | 8.76 | 4.67 | 3.56 | 8.87 | 12.81 | 4.54 | 4.30 | 8.64 | 14.67 | 4.54 | 3.12 | 4.91 | 15.32 | 5.30 | 4.38 | 6.27 | 13.73 | 6.00 | 3.73 | 8.26 | 12.81 | 4.58 | 4.41 | 6.96 | 11.15 | 3.15 | 2.96 | 6.59 | 7.84 | 3.27 | 2.66 | 5.25 | 7.25 | 3.56 | 3.80 | 5.58 | 10.11 | 4.47 | 4.04 | 7.36 | 10.28 | 4.54 | 2.99 | 6.13 | 7.59 | 4.07 | 2.86 | 3.03 | 4.68 | 2.43 | 2.39 | 3.82 | 4.80 | 2.83 | 2.47 |
|
Debt to Equity
|
| | 0.68 | | 0.53 | 0.60 | 0.60 | 0.51 | 0.49 | 0.56 | 0.64 | 0.55 | 0.68 | 0.74 | 0.80 | 0.68 | 0.72 | 0.80 | 0.82 | 0.71 | 0.71 | 0.80 | 0.90 | 0.86 | 0.85 | 0.68 | 0.78 | 0.73 | 0.75 | 0.87 | 0.92 | 0.89 | 0.94 | 1.00 | 1.18 | 1.03 | 1.06 | 1.10 | 1.22 | 1.19 | 1.21 | 1.19 | 0.98 | 0.92 | 0.90 | 0.93 | 0.29 | 0.17 | 0.17 | 0.21 | 0.24 | 0.11 | 0.11 | 0.14 | 0.14 | 0.13 | 0.16 | 0.16 | 0.14 | 0.15 | 0.16 | 0.06 |
|
Debt Ratio
|
| | 0.23 | | 0.19 | 0.22 | 0.20 | 0.18 | 0.18 | 0.20 | 0.22 | 0.20 | 0.23 | 0.25 | 0.27 | 0.24 | 0.26 | 0.28 | 0.27 | 0.25 | 0.26 | 0.28 | 0.30 | 0.30 | 0.30 | 0.26 | 0.28 | 0.27 | 0.28 | 0.30 | 0.32 | 0.32 | 0.33 | 0.34 | 0.36 | 0.33 | 0.34 | 0.35 | 0.39 | 0.39 | 0.39 | 0.39 | 0.35 | 0.34 | 0.34 | 0.34 | 0.10 | 0.07 | 0.06 | 0.08 | 0.09 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.07 | 0.02 |
|
Equity Ratio
|
| | 0.34 | | 0.36 | 0.36 | 0.34 | 0.36 | 0.37 | 0.36 | 0.35 | 0.36 | 0.34 | 0.34 | 0.33 | 0.35 | 0.36 | 0.35 | 0.33 | 0.35 | 0.36 | 0.35 | 0.34 | 0.35 | 0.35 | 0.38 | 0.36 | 0.37 | 0.37 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.31 | 0.32 | 0.32 | 0.32 | 0.31 | 0.33 | 0.33 | 0.33 | 0.36 | 0.37 | 0.38 | 0.37 | 0.37 | 0.38 | 0.39 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 |
|
Times Interest Earned
|
3.37 | 2.03 | 6.39 | 11.55 | 3.68 | 2.34 | 6.60 | 8.76 | 4.67 | 3.56 | 8.87 | 12.81 | 4.54 | 4.30 | 8.64 | 14.67 | 4.54 | 3.12 | 4.91 | 15.32 | 5.30 | 4.38 | 6.27 | 13.73 | 6.00 | 3.73 | 8.26 | 12.81 | 4.58 | 4.41 | 6.96 | 11.15 | 3.15 | 2.96 | 6.59 | 7.84 | 3.27 | 2.66 | 5.25 | 7.25 | 3.56 | 3.80 | 5.58 | 10.11 | 4.47 | 4.04 | 7.36 | 10.28 | 4.54 | 2.99 | 6.13 | 7.59 | 4.07 | 2.86 | 3.03 | 4.68 | 2.43 | 2.39 | 3.82 | 4.80 | 2.83 | 2.47 |
|
FCF Payout Ratio
|
| -0.19 | -0.22 | 0.11 | 0.22 | -0.15 | 0.64 | 0.15 | 0.46 | -0.24 | -0.16 | 0.17 | -0.54 | -0.22 | -0.15 | 0.12 | -0.32 | -0.19 | -0.22 | 0.10 | -0.27 | -0.16 | -0.15 | 0.66 | -2.89 | -0.16 | -0.11 | 0.27 | -0.48 | -0.13 | -0.19 | 1.51 | -0.27 | -0.24 | -0.08 | -2.27 | -0.51 | -0.34 | -0.14 | 0.28 | -0.50 | -0.45 | 8.18 | 0.28 | 7.10 | -0.34 | -0.21 | 0.22 | 0.49 | -0.46 | -1.30 | 0.25 | 0.54 | -0.81 | -0.43 | 0.59 | -1.16 | -0.28 | -0.23 | -0.50 | -0.35 | -0.33 |
|
Enterprise Value
|
-9.26M | -2.74M | -1.64M | -1.98M | -1.83M | -1.77M | -5.12M | -2.05M | -1.74M | -2.05M | -3.57M | -2.76M | -2.21M | -1.79M | -3.36M | -4.79M | -2.53M | -2.29M | -4.57M | -16.17M | -2.10M | -3.78M | -2.85M | -3.31M | -3.27M | -1.54M | -5.00M | -5.70M | -2.42M | -4.91M | -5.61M | -6.00M | -4.51M | -6.21M | -6.09M | -7.97M | -7.25M | -4.32M | -6.99M | -3.98M | -3.59M | -3.06M | -3.50M | -5.58M | -5.01M | -5.89M | -4.98M | -5.21M | -4.19M | -2.48M | -6.20M | -1.70M | -4.17M | -1.79M | -4.90M | -1.70M | -6.40M | -1.60M | -7.90M | -0.70M | -1.50M | -1.80M |
|
Return on Sales
|
0.04% | 0.02% | 0.06% | 0.09% | 0.04% | 0.03% | 0.08% | 0.09% | 0.06% | 0.04% | 0.09% | 0.11% | 0.05% | 0.04% | 0.08% | 0.09% | 0.05% | 0.03% | 0.08% | 0.12% | 0.07% | 0.06% | 0.08% | 0.14% | 0.08% | 0.04% | 0.08% | 0.10% | 0.05% | 0.05% | 0.16% | 0.00% | 0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.17% | 0.12% | 0.07% | 0.14% | 0.17% | 0.12% | 0.07% | 0.14% | 0.19% | 0.11% | 0.11% | 0.17% | 0.17% | 0.12% | 0.11% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | | | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.10% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.02% | 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% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.11% | 0.12% | 0.10% | 0.10% | 0.11% | 0.11% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.13% | 0.08% | 0.07% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.07% | 0.08% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% |