|
Gross Margin
|
32.52% | 35.03% | 33.21% | 34.51% | 28.07% | 24.97% | 26.25% | 38.88% | 32.14% | 37.05% | 33.46% | 36.11% | 33.94% | 38.64% | 40.32% | 30.43% | 32.72% | 38.98% | 32.79% | 38.01% | 38.08% | 36.02% | 37.51% | 42.45% | 39.24% | 36.58% | 204.37% | 36.06% | 30.27% | 38.41% | 31.62% | 17.30% | 30.66% | 29.60% | 23.24% | 42.66% | 33.85% | 33.97% | 39.77% | 37.39% | 47.03% | 38.49% | 41.12% | 39.78% | 44.45% | | | 43.22% | 30.69% | 26.82% | 33.39% | 38.55% | 34.02% | 33.02% | 31.87% | 37.42% | 32.99% | 41.83% | 43.42% | 46.15% | 38.94% | 41.97% |
|
EBT Margin
|
1.84% | 4.85% | 2.53% | 2.33% | -1.77% | -3.41% | -2.52% | 7.86% | 1.66% | 6.80% | 5.32% | 6.04% | 2.11% | 6.88% | 8.79% | -0.57% | 1.59% | 7.12% | 2.73% | 5.82% | 5.31% | 4.38% | 1.94% | 9.65% | 7.09% | 3.67% | 3.86% | 3.76% | -1.85% | 4.58% | 0.14% | -15.07% | -0.68% | 0.64% | -10.52% | 12.50% | 2.79% | 3.18% | 9.15% | 1.34% | 14.07% | 7.29% | 9.34% | 6.44% | 9.60% | | | 7.82% | -5.18% | -6.28% | 1.83% | 2.80% | 0.98% | -0.43% | -1.04% | 3.01% | 2.03% | 8.11% | 11.87% | 12.71% | 8.26% | 10.19% |
|
EBIT Margin
|
4.89% | 4.54% | 5.07% | 4.69% | 4.63% | 4.23% | 4.06% | 4.06% | 3.86% | 3.62% | 4.13% | 3.60% | 3.45% | 3.34% | 3.36% | 3.29% | 3.17% | 2.88% | 3.18% | 3.20% | 3.26% | 3.38% | 3.32% | 3.34% | 3.15% | 3.18% | 3.48% | 3.22% | 3.08% | 3.22% | 3.22% | 3.37% | 3.24% | 3.31% | 4.05% | 3.28% | 3.67% | 3.73% | 3.88% | 3.94% | 3.61% | 3.77% | 3.82% | 3.79% | 3.73% | | | 3.79% | 4.02% | 4.03% | 4.20% | 4.20% | 4.43% | 4.50% | 4.47% | 4.55% | 4.49% | 4.30% | 4.82% | 4.89% | 5.07% | 5.67% |
|
EBITDA Margin
|
4.89% | 4.54% | 5.07% | 4.69% | 4.63% | 4.23% | 4.06% | 5.53% | 3.86% | 3.62% | 4.13% | 1.81% | 3.45% | 3.34% | 3.36% | 3.29% | 3.17% | 2.88% | 3.18% | 3.20% | 3.26% | 3.38% | 3.32% | 3.34% | 3.15% | 3.18% | 3.48% | 3.22% | 3.08% | 3.22% | 3.22% | 3.37% | 3.24% | 3.31% | 4.05% | 3.28% | 3.67% | 3.73% | 3.88% | 3.94% | 3.61% | 3.77% | 3.82% | 3.79% | 3.73% | | | 3.79% | 4.02% | 4.03% | 4.20% | 4.20% | 4.43% | 4.50% | 4.47% | 4.55% | 4.49% | 4.30% | 4.82% | 4.89% | 5.07% | 5.67% |
|
Operating Margin
|
4.89% | 4.54% | 5.07% | 4.69% | 4.63% | 4.23% | 4.06% | 4.06% | 3.86% | 3.62% | 4.13% | 3.60% | 3.45% | 3.34% | 3.36% | 3.29% | 3.17% | 2.88% | 3.18% | 3.20% | 3.26% | 3.38% | 3.32% | 3.34% | 3.15% | 3.18% | 3.48% | 3.22% | 3.08% | 3.22% | 3.22% | 3.37% | 3.24% | 3.31% | 4.05% | 3.28% | 3.67% | 3.73% | 3.88% | 3.94% | 3.61% | 3.77% | 3.82% | 3.79% | 3.73% | | | 3.79% | 4.02% | 4.03% | 4.20% | 4.20% | 4.43% | 4.50% | 4.47% | 4.55% | 4.49% | 4.30% | 4.82% | 4.89% | 5.07% | 5.67% |
|
Net Margin
|
1.71% | 4.73% | 4.35% | 1.98% | -1.45% | 0.69% | -0.69% | 5.10% | 1.27% | 4.19% | 3.77% | 3.86% | 1.55% | 4.43% | 5.52% | -0.36% | 1.08% | 4.74% | 2.42% | 3.59% | 3.34% | 2.92% | 1.01% | 5.71% | 4.07% | 2.23% | 2.57% | 2.31% | -1.01% | 3.12% | -1.15% | -7.84% | -0.32% | 0.50% | -6.54% | 8.78% | 2.41% | 2.62% | 7.04% | 1.99% | 11.40% | 6.02% | 7.38% | 4.42% | 7.88% | | | 5.29% | -3.36% | -4.09% | 1.32% | 1.95% | 0.74% | -0.29% | -0.68% | 2.09% | 1.43% | 5.64% | 8.17% | 8.80% | 5.86% | 7.02% |
|
FCF Margin
|
| 7.07% | 9.55% | 5.50% | 2.87% | 7.20% | 2.36% | -0.10% | 2.64% | 7.87% | 8.18% | 1.40% | 10.75% | 11.13% | 9.26% | -4.36% | 4.48% | 15.81% | 12.15% | 6.01% | 15.75% | 8.92% | 11.95% | 7.29% | 8.97% | 10.66% | 7.68% | 11.27% | 13.04% | 9.60% | 9.43% | 6.09% | 12.51% | 11.85% | 2.11% | 5.88% | 4.24% | 13.75% | 13.89% | 5.77% | 18.74% | 10.34% | 16.54% | 15.44% | 14.40% | | | 10.01% | 6.97% | 7.01% | 7.70% | -0.32% | 5.99% | 5.55% | 1.08% | 2.00% | 8.79% | 5.06% | 11.28% | 10.50% | 4.91% | 9.09% |
|
Assets Average
|
| | | | | 1,266.36M | 1,287.76M | 1,289.55M | 1,307.48M | 1,331.68M | 1,336.80M | 1,344.46M | 1,363.26M | 1,382.07M | 1,387.53M | 1,396.87M | 1,435.39M | 1,460.09M | 1,458.19M | 1,476.96M | 1,507.36M | 1,525.15M | 1,534.35M | 1,550.87M | 1,582.08M | 1,612.16M | 1,623.60M | 1,643.16M | 1,683.24M | 1,711.38M | 1,728.70M | 1,755.98M | 1,789.69M | 1,814.79M | 1,828.16M | 1,848.55M | 1,883.15M | 1,911.18M | 1,922.12M | 1,973.27M | 2,059.76M | 2,120.18M | 2,152.36M | 2,172.87M | 2,215.81M | 2,249.21M | 2,253.60M | 2,247.97M | 2,245.31M | 2,243.35M | 2,240.10M | 2,261.02M | 2,283.81M | 2,274.61M | 2,263.29M | 2,280.30M | 2,314.78M | 2,340.69M | 2,341.08M | 2,352.15M | 2,388.06M | 2,414.76M |
|
Equity Average
|
| | | | | 385.16M | 385.55M | 387.19M | 392.25M | 398.23M | 401.46M | 402.38M | 394.76M | 386.94M | 392.98M | 399.23M | 403.53M | 410.21M | 415.54M | 420.83M | 431.34M | 439.36M | 424.98M | 417.29M | 433.03M | 441.94M | 441.31M | 442.66M | 444.92M | 445.93M | 448.71M | 437.02M | 422.51M | 417.61M | 407.20M | 414.04M | 433.53M | 440.20M | 446.78M | 455.29M | 473.71M | 495.96M | 510.92M | 523.50M | 539.70M | 544.15M | 534.58M | 527.65M | 517.64M | 496.11M | 482.40M | 488.58M | 489.88M | 479.77M | 476.54M | 482.42M | 484.58M | 498.72M | 529.57M | 565.25M | 595.20M | 616.56M |
|
Invested Capital
|
| | 380.10M | | 382.67M | 387.66M | 383.45M | 390.93M | 393.58M | 402.89M | 400.03M | 404.72M | 384.80M | 389.08M | 396.88M | 401.59M | 405.48M | 414.94M | 416.13M | 425.53M | 437.14M | 441.57M | 408.39M | 426.20M | 439.87M | 444.01M | 438.62M | 446.71M | 443.13M | 448.73M | 448.70M | 425.35M | 419.67M | 415.54M | 398.87M | 429.20M | 437.85M | 442.55M | 451.02M | 459.56M | 487.86M | 504.07M | 517.77M | 529.23M | 550.16M | 538.13M | 531.04M | 524.27M | 511.02M | 481.20M | 483.59M | 493.56M | 486.19M | 473.34M | 479.75M | 485.09M | 484.08M | 513.37M | 545.78M | 584.72M | 605.67M | 627.44M |
|
Asset Utilization Ratio
|
| | | | | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.43 | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.43 | 0.42 | 0.43 | 0.42 | 0.42 | 0.42 | 0.40 | 0.38 | 0.37 | 0.36 | 0.36 | 0.36 | 0.27 | 0.18 | 0.18 | 0.18 | 0.28 | 0.38 | 0.38 | 0.39 | 0.40 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 |
|
Interest Coverage Ratio
|
29.41 | 25.65 | 20.37 | 11.79 | 9.70 | 9.54 | 8.67 | 8.92 | 7.80 | 8.07 | 9.49 | 9.88 | 14.00 | 10.71 | 12.25 | 12.63 | 10.41 | 11.67 | 14.16 | 14.97 | 13.22 | 28.72 | 26.84 | 13.58 | 13.23 | 11.78 | 16.59 | 15.83 | 14.75 | 12.83 | 16.14 | 13.74 | 11.20 | 10.16 | 12.21 | 12.47 | 24.03 | 16.67 | 29.12 | 32.88 | 16.75 | 33.80 | 23.24 | 24.05 | 35.22 | | | 51.35 | 34.22 | 119.96 | 60.02 | 61.78 | 65.69 | 67.40 | 68.70 | 70.97 | 71.60 | 29.45 | 44.75 | 35.98 | 37.24 | 40.96 |
|
Debt to Equity
|
| | 0.09 | | 0.14 | 0.14 | 0.14 | 0.14 | | | 0.13 | | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.15 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.08 | 0.08 | 0.08 | 0.08 | 0.18 | 0.17 | 0.17 | 0.16 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
|
Debt Ratio
|
| | 0.03 | | 0.04 | 0.04 | 0.04 | 0.04 | | | 0.04 | | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
| | 0.32 | | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 | 0.29 | 0.28 | 0.29 | 0.29 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.24 | 0.23 | 0.23 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.25 | 0.25 | 0.26 |
|
Times Interest Earned
|
29.41 | 25.65 | 20.37 | 11.79 | 9.70 | 9.54 | 8.67 | 8.92 | 7.80 | 8.07 | 9.49 | 9.88 | 14.00 | 10.71 | 12.25 | 12.63 | 10.41 | 11.67 | 14.16 | 14.97 | 13.22 | 28.72 | 26.84 | 13.58 | 13.23 | 11.78 | 16.59 | 15.83 | 14.75 | 12.83 | 16.14 | 13.74 | 11.20 | 10.16 | 12.21 | 12.47 | 24.03 | 16.67 | 29.12 | 32.88 | 16.75 | 33.80 | 23.24 | 24.05 | 35.22 | | | 51.35 | 34.22 | 119.96 | 60.02 | 61.78 | 65.69 | 67.40 | 68.70 | 70.97 | 71.60 | 29.45 | 44.75 | 35.98 | 37.24 | 40.96 |
|
FCF Payout Ratio
|
| 0.39 | 0.29 | 0.47 | 0.89 | 0.35 | 1.04 | -23.63 | 0.91 | 0.30 | 0.29 | 1.64 | 0.22 | 0.21 | 0.27 | -0.54 | 0.52 | 0.14 | 0.20 | 0.37 | 0.14 | 0.26 | 0.19 | 0.28 | 0.23 | 0.19 | 0.27 | 0.18 | 0.16 | 0.21 | 0.22 | 0.33 | 0.16 | 0.17 | 1.03 | 0.31 | 0.48 | 0.15 | 0.15 | 0.38 | 0.11 | 0.21 | 0.14 | 0.15 | 0.16 | -6.88 | 0.29 | 0.24 | 0.36 | 0.35 | 0.31 | -7.31 | 0.40 | 0.43 | 2.14 | 1.16 | 0.26 | 0.45 | 0.20 | 0.23 | 0.53 | 0.29 |
|
Enterprise Value
|
| | -57.12M | | -37.25M | -73.08M | -22.50M | -32.81M | -18.04M | -20.04M | -43.63M | -23.93M | -39.91M | -61.47M | -127.31M | -33.52M | -51.03M | -47.43M | -55.87M | -43.79M | -56.07M | -49.52M | -41.57M | -44.32M | -39.09M | -41.38M | -33.96M | -43.92M | -60.99M | -42.27M | -48.88M | -50.25M | -65.44M | -60.35M | -69.34M | -85.45M | -24.45M | -8.63M | -63.35M | -72.72M | -51.34M | -20.69M | -161.65M | -123.49M | -110.77M | -73.60M | -121.13M | -110.12M | -67.07M | -73.44M | -60.23M | -60.42M | -63.37M | -59.18M | -49.70M | -48.69M | -56.68M | -28.65M | -52.93M | -64.32M | -57.44M | -38.57M |
|
Return on Sales
|
0.02% | 0.05% | 0.04% | 0.02% | -0.01% | 0.01% | -0.01% | 0.06% | 0.02% | 0.05% | 0.05% | 0.05% | 0.02% | 0.06% | 0.07% | 0.00% | 0.01% | 0.06% | 0.02% | 0.04% | 0.04% | 0.04% | 0.01% | 0.07% | 0.05% | 0.03% | 0.03% | 0.03% | -0.01% | 0.04% | -0.01% | -0.10% | 0.00% | 0.01% | -0.08% | 0.11% | 0.02% | 0.03% | 0.07% | 0.02% | 0.11% | 0.06% | 0.07% | 0.05% | 0.08% | 0.07% | 0.07% | 0.06% | -0.04% | -0.05% | 0.02% | 0.02% | 0.01% | 0.00% | -0.01% | 0.02% | 0.02% | 0.07% | 0.09% | 0.10% | 0.07% | 0.08% |
|
Return on Invested Capital
|
| | | | | -0.37% | 0.00% | 0.65% | 0.11% | 0.05% | 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% | 0.04% | 0.04% | 0.04% | 0.04% | 0.08% | 0.07% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | | | 0.05% | 0.05% | 0.06% | 0.04% | 0.05% | -0.03% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% |
|
Return on Equity
|
| | | | | 0.02% | 0.00% | 0.02% | 0.03% | 0.04% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.03% | 0.05% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.03% | 0.03% | 0.02% | -0.04% | -0.03% | -0.05% | -0.08% | 0.02% | 0.03% | 0.04% | 0.11% | 0.06% | 0.10% | 0.11% | 0.10% | 0.11% | 0.10% | 0.08% | 0.05% | 0.06% | 0.01% | -0.01% | 0.00% | -0.02% | 0.00% | 0.02% | 0.01% | 0.01% | 0.02% | 0.05% | 0.10% | 0.12% | 0.14% | 0.14% |