|
Gross Margin
|
| | | | | | | | | | | | | | | | | | 99.16% | 98.95% | 99.68% | 98.52% | 98.14% | 98.83% | 98.04% | 98.71% | 98.71% | 98.24% | 98.79% | 98.71% | 98.71% | 98.62% | 98.59% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
308.99% | 12.78% | 14.10% | 15.79% | 13.60% | 14.87% | 15.78% | 16.10% | 15.33% | 15.96% | 14.53% | 14.17% | 11.99% | 13.79% | 15.21% | 15.70% | 11.28% | 4.66% | 13.54% | 10.61% | 13.14% | 14.07% | 14.60% | 7.43% | 13.77% | 14.80% | 11.60% | 11.22% | 10.61% | 13.00% | 11.99% | 13.68% | 11.79% | 11.16% | 9.90% | 10.63% | 9.01% | 9.25% | 9.47% | 8.79% | 10.71% | 10.31% | 9.93% | 8.81% | 7.54% | 4.49% | 5.78% | -5.41% | -2.65% | 4.77% | 8.20% | 7.91% | 5.65% | 3.19% | 19.94% | 6.91% | 4.49% | 4.10% | 4.04% | 7.48% | 1.81% | 5.63% | 6.14% | 5.25% | 6.57% | 9.71% | 6.30% |
|
EBIT Margin
|
406.39% | 18.15% | 18.52% | 20.09% | 17.87% | 19.09% | 19.94% | 20.15% | 19.67% | 20.26% | 18.72% | 18.85% | 16.29% | 17.31% | 18.30% | 18.78% | 14.37% | 15.99% | 15.96% | 12.99% | 15.60% | 15.96% | 17.10% | 9.88% | 16.16% | 17.36% | 14.23% | 14.86% | 14.51% | 16.66% | 15.57% | 17.31% | 15.49% | 14.96% | 13.73% | 14.81% | 13.31% | 13.72% | 13.92% | 13.41% | 15.14% | 14.47% | 13.98% | 13.31% | 12.02% | 8.30% | 9.65% | 4.06% | 1.44% | 9.76% | 12.58% | 12.84% | 10.71% | 7.94% | 24.42% | 11.06% | 8.67% | 8.04% | 7.73% | 11.07% | 5.52% | 9.12% | 9.39% | 8.52% | 9.68% | 12.04% | 9.16% |
|
EBITDA Margin
|
406.39% | 18.15% | 18.52% | 20.09% | 17.87% | 19.09% | 19.94% | 20.15% | 19.67% | 20.26% | 18.72% | 18.85% | 16.29% | 17.31% | 18.30% | 18.78% | 14.37% | 15.99% | 15.96% | 12.99% | 15.60% | 15.96% | 17.10% | 9.88% | 16.16% | 17.36% | 14.23% | 14.86% | 14.51% | 16.66% | 15.57% | 17.31% | 15.49% | 14.96% | 13.73% | 14.81% | 13.31% | 13.72% | 13.92% | 13.41% | 15.14% | 14.47% | 13.98% | 13.31% | 12.02% | 8.30% | 9.65% | 4.06% | 1.44% | 9.76% | 12.58% | 12.84% | 10.71% | 7.94% | 24.42% | 11.06% | 8.67% | 8.04% | 7.73% | 11.07% | 5.52% | 9.12% | 9.39% | 8.52% | 9.68% | 12.04% | 9.16% |
|
Operating Margin
|
406.39% | 18.15% | 18.52% | 20.09% | 17.87% | 19.09% | 19.94% | 20.15% | 19.67% | 20.26% | 18.72% | 18.85% | 16.29% | 17.31% | 18.30% | 18.78% | 14.37% | 15.99% | 15.96% | 12.99% | 15.60% | 15.96% | 17.10% | 9.88% | 16.16% | 17.36% | 14.23% | 14.86% | 14.51% | 16.66% | 15.57% | 17.31% | 15.49% | 14.96% | 13.73% | 14.81% | 13.31% | 13.72% | 13.92% | 13.41% | 15.14% | 14.47% | 13.98% | 13.31% | 12.02% | 8.30% | 9.65% | 4.06% | 1.44% | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
-4.28% | | 0.43% | 0.55% | 0.18% | -0.24% | -0.03% | -0.29% | -0.03% | -0.05% | -0.02% | -0.19% | -0.07% | -0.03% | 0.02% | 0.04% | -0.09% | -0.64% | -0.16% | | 12.80% | 13.57% | 14.09% | 6.33% | 13.45% | 14.22% | 11.02% | 10.85% | 10.35% | 12.43% | 11.65% | 13.08% | 11.23% | 10.42% | 9.30% | 9.38% | 8.57% | 8.71% | 8.86% | 8.55% | 10.19% | 9.91% | 9.63% | 8.43% | 6.53% | 4.69% | 5.71% | -5.66% | -27.61% | 3.36% | 6.37% | 5.94% | 4.20% | 2.31% | 14.72% | 5.18% | 2.71% | 3.20% | 2.87% | 5.39% | 1.91% | 3.87% | 4.29% | 2.41% | 5.13% | 7.16% | 4.52% |
|
FCF Margin
|
445.27% | 12.10% | 17.47% | 19.25% | 16.18% | 7.10% | 4.56% | 23.00% | 24.51% | 16.08% | 12.57% | 17.19% | 12.86% | 11.44% | 19.01% | 10.97% | 21.51% | 18.14% | 21.21% | 15.03% | 14.35% | 13.40% | 16.07% | 41.11% | 23.69% | 19.26% | 16.81% | 16.46% | 25.49% | 16.97% | 15.96% | 11.92% | 18.69% | 18.00% | 15.14% | 12.76% | 20.68% | 13.67% | 18.96% | 3.94% | 14.02% | 15.34% | 24.65% | 5.78% | 13.59% | 18.83% | 19.69% | 10.85% | 19.22% | -6.41% | 39.92% | -9.48% | 19.58% | -3.17% | 2.21% | 2.29% | 18.13% | 4.23% | 13.98% | -0.75% | 12.35% | 10.40% | 15.35% | 3.86% | 3.98% | 11.79% | 3.31% |
|
Assets Average
|
2,869.33M | 2,888.06M | 2,914.74M | 2,913.20M | 2,911.57M | 2,923.54M | 2,973.97M | 3,000.75M | 2,957.63M | 2,934.19M | 2,934.45M | 2,976.09M | 2,995.38M | 2,983.56M | 2,981.84M | 2,971.21M | 2,955.56M | 2,926.77M | 2,942.67M | 2,987.80M | 2,988.34M | 2,971.38M | 3,037.32M | 3,109.40M | 3,138.71M | 3,167.47M | 3,212.90M | 3,303.32M | 3,314.91M | 3,300.78M | 3,306.63M | 3,278.56M | 3,256.11M | 3,232.47M | 3,233.54M | 3,257.58M | 3,268.42M | 3,278.61M | 3,438.40M | 3,619.85M | 3,663.02M | 3,704.64M | 3,743.87M | 3,770.24M | 3,935.22M | 4,059.27M | 4,040.47M | 3,875.26M | 3,711.56M | 3,569.00M | 3,523.09M | 3,560.46M | 3,514.24M | 3,403.04M | 3,273.73M | 3,257.85M | 3,150.09M | 3,041.59M | 3,048.19M | 3,087.00M | 3,066.38M | 2,965.28M | 2,908.58M | 2,922.92M | 2,967.17M | 3,037.05M | 3,090.89M |
|
Equity Average
|
1,343.91M | 1,325.18M | 1,368.12M | 1,417.95M | 1,445.22M | 1,440.91M | 1,436.55M | 1,455.02M | 1,470.08M | 1,479.55M | 1,428.35M | 1,387.45M | 1,425.80M | 1,454.07M | 1,478.32M | 1,506.85M | 1,591.76M | 1,581.55M | 1,504.07M | 1,504.73M | 1,500.76M | 1,499.32M | 1,500.96M | 1,491.90M | 1,477.56M | 1,477.39M | 1,477.52M | 1,468.31M | 1,454.60M | 1,445.54M | 1,444.41M | 1,451.58M | 1,461.06M | 1,463.25M | 1,461.01M | 1,455.14M | 1,442.91M | 1,431.06M | 1,425.00M | 1,418.57M | 1,398.74M | 1,382.50M | 1,382.90M | 1,379.97M | 1,377.71M | 1,391.93M | 1,420.59M | 1,424.72M | 1,351.84M | 1,300.23M | 1,324.79M | 1,355.91M | 1,381.99M | 1,380.23M | 1,385.56M | 1,417.29M | 1,426.07M | 1,429.43M | 1,448.72M | 1,467.93M | 1,460.74M | 1,445.72M | 1,461.87M | 1,484.79M | 1,484.30M | 1,476.39M | 1,474.00M |
|
Invested Capital
|
1,307.76M | 1,342.89M | 1,393.35M | 1,442.55M | 1,447.89M | 1,433.93M | 1,439.17M | 1,470.87M | 1,469.29M | 1,489.82M | 1,366.87M | 2,653.04M | 2,623.96M | 2,655.33M | 2,623.23M | 2,633.16M | 2,678.85M | 2,651.19M | 2,691.95M | 1,502.51M | 1,499.02M | 1,499.63M | 1,502.29M | 1,481.50M | 1,473.62M | 1,481.16M | 1,473.88M | 1,467.75M | 1,452.71M | 1,452.13M | 1,452.94M | 2,913.96M | 1,473.16M | 2,889.34M | 2,888.18M | 2,910.61M | 2,914.02M | 2,935.96M | 3,200.76M | 3,229.85M | 3,238.47M | 3,304.76M | 3,258.62M | 3,363.61M | 3,676.20M | 3,695.14M | 3,542.41M | 3,222.96M | 3,069.81M | 2,855.31M | 2,989.55M | 2,924.40M | 2,935.55M | 2,715.45M | 2,709.28M | 2,696.93M | 2,538.09M | 2,523.39M | 2,539.43M | 2,584.26M | 2,553.44M | 1,459.35M | 1,488.17M | 2,490.73M | 2,469.68M | 1,491.42M | 1,485.26M |
|
Asset Utilization Ratio
|
0.04 | 0.17 | 0.28 | 0.43 | 0.57 | 0.56 | 0.56 | 0.56 | 0.57 | 0.58 | 0.59 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.57 | 0.57 | 0.56 | 0.56 | 0.54 | 0.53 | 0.53 | 0.54 | 0.55 | 0.54 | 0.55 | 0.55 | 0.55 | 0.56 | 0.57 | 0.56 | 0.55 | 0.54 | 0.54 | 0.54 | 0.52 | 0.51 | 0.51 | 0.52 | 0.52 | 0.53 | 0.51 | 0.49 | 0.48 | 0.49 | 0.50 | 0.52 | 0.53 | 0.52 | 0.53 | 0.54 | 0.56 | 0.57 | 0.59 | 0.61 | 0.62 | 0.61 | 0.63 | 0.66 | 0.68 | 0.67 | 0.66 | 0.66 | 0.68 |
|
Interest Coverage Ratio
|
4.18 | 4.01 | 4.20 | 4.70 | 4.20 | 4.52 | 4.75 | 4.68 | 4.55 | 4.74 | 4.48 | 4.55 | 4.11 | 5.10 | 5.81 | 6.17 | 4.77 | 5.71 | 6.48 | 5.45 | 6.09 | | | | | | | | | | | | | | | | | | | | | | | | | 1.87 | 2.24 | 0.98 | 0.35 | 1.95 | 2.87 | 2.61 | 2.12 | 1.67 | 5.45 | 2.66 | 2.07 | 2.04 | 2.09 | 3.08 | 1.49 | 2.61 | 2.89 | 2.60 | 3.11 | 5.17 | 3.20 |
|
Debt to Equity
|
0.97 | 0.95 | 0.86 | 0.80 | 0.79 | 0.83 | 0.86 | 0.79 | 0.76 | 0.74 | 0.88 | 0.88 | 0.82 | 0.81 | 0.76 | 0.73 | 0.61 | 0.77 | 0.79 | 0.80 | 0.80 | 0.80 | 0.83 | 0.80 | 0.84 | 0.84 | 0.90 | 0.99 | 0.97 | 1.01 | 0.99 | 0.99 | 0.98 | 0.97 | 0.97 | 1.00 | 1.02 | 1.05 | 1.24 | 1.27 | 1.33 | 1.38 | 1.35 | 1.42 | 1.65 | 1.61 | 1.45 | 1.26 | 1.36 | 1.15 | 1.21 | 1.11 | 1.09 | 0.97 | 0.92 | 0.87 | 0.78 | 0.74 | 0.73 | 0.74 | 0.76 | 0.70 | 0.67 | 0.66 | 0.67 | 0.69 | 0.71 |
|
Debt Ratio
|
0.44 | 0.44 | 0.41 | 0.40 | 0.39 | 0.41 | 0.41 | 0.39 | 0.38 | 0.38 | 0.41 | 0.41 | 0.40 | 0.40 | 0.38 | 0.37 | 0.35 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.38 | 0.39 | 0.39 | 0.41 | 0.43 | 0.43 | 0.44 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.45 | 0.49 | 0.49 | 0.50 | 0.51 | 0.50 | 0.52 | 0.56 | 0.56 | 0.52 | 0.48 | 0.47 | 0.44 | 0.45 | 0.44 | 0.43 | 0.41 | 0.39 | 0.39 | 0.36 | 0.35 | 0.35 | 0.35 | 0.36 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.34 |
|
Equity Ratio
|
0.46 | 0.46 | 0.48 | 0.50 | 0.50 | 0.49 | 0.48 | 0.49 | 0.50 | 0.51 | 0.47 | 0.47 | 0.49 | 0.49 | 0.50 | 0.51 | 0.57 | 0.51 | 0.51 | 0.50 | 0.50 | 0.50 | 0.48 | 0.48 | 0.47 | 0.47 | 0.45 | 0.44 | 0.44 | 0.43 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.40 | 0.39 | 0.38 | 0.37 | 0.37 | 0.36 | 0.34 | 0.35 | 0.36 | 0.38 | 0.35 | 0.38 | 0.37 | 0.39 | 0.39 | 0.42 | 0.43 | 0.44 | 0.46 | 0.48 | 0.48 | 0.48 | 0.48 | 0.50 | 0.51 | 0.51 | 0.49 | 0.48 | 0.47 |
|
Times Interest Earned
|
4.18 | 4.01 | 4.20 | 4.70 | 4.20 | 4.52 | 4.75 | 4.68 | 4.55 | 4.74 | 4.48 | 4.55 | 4.11 | 5.10 | 5.81 | 6.17 | 4.77 | 5.71 | 6.48 | 5.45 | 6.09 | | | | | | | | | | | | | | | | | | | | | | | | | 1.87 | 2.24 | 0.98 | 0.35 | 1.95 | 2.87 | 2.61 | 2.12 | 1.67 | 5.45 | 2.66 | 2.07 | 2.04 | 2.09 | 3.08 | 1.49 | 2.61 | 2.89 | 2.60 | 3.11 | 5.17 | 3.20 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | 0.24 | 0.42 | 0.00 | 2.44 | 0.62 | 0.86 | 0.97 | 1.08 | 0.90 | 0.34 | 0.61 | 0.71 | 0.82 | 0.86 | 0.57 | 0.81 | 0.84 | 1.15 | 0.62 | 0.63 | 0.74 | 0.88 | 0.56 | 0.83 | 0.58 | 2.69 | 0.77 | 0.70 | 0.42 | 1.82 | 0.82 | 0.58 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | | 0.01 | 0.00 | | | 0.00 | | | | 0.00 | 0.00 | | | | 0.00 | |
|
Enterprise Value
|
-40.81M | -40.82M | -40.82M | -52.66M | -52.66M | -22.74M | -34.44M | -25.51M | -37.79M | -54.62M | -47.96M | -55.83M | -31.35M | -63.13M | -59.24M | -62.90M | -60.33M | -37.88M | -70.22M | -77.92M | -52.68M | -46.62M | -48.85M | -74.39M | -74.02M | -41.07M | -78.40M | -65.29M | -54.82M | -70.84M | -42.73M | -37.71M | -43.16M | -46.58M | -42.73M | -52.18M | -56.40M | -71.37M | -93.62M | -52.80M | -20.50M | -56.74M | -47.54M | -92.12M | -312.22M | -340.50M | -259.19M | -89.95M | -144.87M | -139.62M | -455.54M | -299.64M | -378.20M | -115.61M | -185.33M | -149.40M | -51.46M | -41.84M | -103.70M | -121.84M | -111.40M | -60.19M | -107.85M | -107.49M | -74.50M | -130.52M | -56.55M |
|
Return on Sales
|
-0.04% | 0.01% | 0.00% | 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% | -0.01% | 0.00% | 0.00% | 0.13% | 0.14% | 0.14% | 0.06% | 0.13% | 0.14% | 0.11% | 0.11% | 0.10% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.05% | 0.06% | -0.06% | -0.28% | 0.03% | 0.06% | 0.06% | 0.04% | 0.02% | 0.15% | 0.05% | 0.03% | 0.03% | 0.03% | 0.05% | 0.02% | 0.04% | 0.04% | 0.02% | 0.05% | 0.07% | 0.05% |
|
Return on Capital Employed
|
0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.03% | 0.04% | 0.04% | 0.05% | 0.07% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% |
|
Return on Invested Capital
|
0.14% | 0.10% | 0.06% | 0.18% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.10% | 0.08% | 0.07% | 0.07% | 0.07% | 0.14% | 0.16% | 0.16% | 0.22% | 0.17% | 0.16% | 0.17% | 0.15% | 0.16% | 0.17% | 0.16% | 0.18% | 0.18% | 0.18% | 0.19% | 0.13% | 0.13% | 0.12% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.04% | -0.34% | -0.37% | -0.21% | -0.03% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.06% | 0.08% | 0.05% | 0.05% | 0.07% | 0.10% |
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.01% | -0.03% | -0.03% | -0.03% | -0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
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% | 0.03% | 0.07% | 0.11% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.12% | 0.10% | 0.09% | 0.04% | -0.08% | -0.08% | -0.08% | -0.04% | 0.07% | 0.06% | 0.09% | 0.09% | 0.08% | 0.08% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.07% | 0.07% |