|
Gross Margin
|
46.99% | 48.17% | 45.65% | 46.90% | 49.19% | 42.42% | 34.61% | 32.17% | 42.46% | 41.44% | 40.27% | 46.79% | 26.74% | 26.18% | 26.52% | 83.84% | 26.83% | 29.58% | 35.68% | 19.47% | 26.85% | 42.93% | 28.88% | 36.15% | 33.21% | 40.50% | 35.31% | 41.75% | 37.83% | 36.86% | 37.10% | 47.73% | 37.82% | 38.21% | 37.79% | 53.08% | 45.98% | 50.67% | 44.74% | 52.67% | 49.31% | 50.54% | 47.16% | 42.49% | 37.88% | 65.42% | 57.61% | 68.38% | 57.46% | 51.17% | 45.81% | 64.61% | 38.03% | 43.52% | 45.06% | 58.39% | 47.99% | 57.95% | 43.54% | 58.84% | 47.78% | 49.86% | 47.46% | 47.74% | 40.42% | 43.12% | 22.02% |
|
EBT Margin
|
17.62% | 22.65% | 35.78% | 15.38% | 19.63% | 23.18% | 12.53% | 27.74% | 5.95% | 5.76% | 6.61% | 19.21% | 1.75% | 2.28% | 5.00% | 61.29% | 4.91% | 9.88% | 14.79% | 3.37% | 7.24% | 27.58% | 9.59% | 17.61% | 11.38% | 19.52% | 16.98% | 9.68% | 16.05% | 19.33% | 17.54% | 28.14% | 16.83% | 18.99% | 15.38% | 29.19% | 16.65% | 28.82% | 30.22% | 16.61% | 35.35% | 28.32% | 23.27% | 24.40% | -26.98% | 35.15% | 21.06% | 53.07% | 16.87% | 18.90% | 11.05% | 34.23% | -1.64% | -12.95% | 11.64% | 25.48% | 14.04% | 20.35% | 8.55% | 25.74% | 15.82% | 18.43% | 16.38% | 15.97% | 7.85% | 15.02% | -4.68% |
|
EBIT Margin
|
-54.52% | 22.10% | 22.73% | 24.19% | 26.81% | 26.39% | 25.64% | 24.46% | 19.84% | 18.54% | 17.34% | 14.26% | 16.73% | 15.38% | 13.29% | 12.90% | 11.76% | 11.03% | 10.82% | 10.56% | 10.77% | 10.60% | 10.58% | 10.37% | 10.63% | 10.79% | 10.34% | 10.12% | 10.31% | 10.40% | 10.33% | 11.10% | 10.72% | 10.60% | 9.85% | 10.57% | 10.99% | 11.40% | 10.47% | 11.60% | 12.47% | 12.19% | 12.68% | 13.32% | 11.85% | 9.41% | 10.17% | 11.88% | 11.25% | 10.62% | 10.93% | 8.91% | 12.57% | 12.11% | 11.59% | 12.31% | 13.37% | 12.45% | 12.73% | 11.61% | 12.01% | 12.40% | 11.88% | 12.33% | 15.84% | 11.00% | 10.91% |
|
EBITDA Margin
|
-54.52% | 22.10% | 22.73% | 24.19% | 26.81% | 40.17% | 45.78% | -26.68% | 5.35% | 24.16% | 25.10% | 15.08% | 10.22% | 6.93% | 17.16% | 55.12% | 4.73% | -16.70% | 18.88% | 7.87% | 11.30% | 32.27% | 4.76% | 19.87% | 14.09% | 1.99% | 6.76% | 18.26% | 24.10% | 26.12% | 10.04% | -4.42% | 17.80% | 18.93% | 11.81% | 16.69% | -5.55% | 17.53% | 19.91% | 18.74% | 50.97% | 40.11% | 27.08% | 17.03% | -34.90% | 58.18% | 20.78% | 44.49% | -7.95% | 20.54% | 3.33% | 18.52% | -59.54% | -50.06% | -22.06% | 30.58% | 22.95% | 9.06% | -5.95% | 51.48% | 7.80% | 13.64% | 37.50% | -4.11% | 17.08% | 15.10% | 3.47% |
|
Operating Margin
|
-54.52% | 22.10% | 22.73% | 24.19% | 26.81% | 26.39% | 25.64% | 24.46% | 19.84% | 18.54% | 17.34% | 14.26% | 16.73% | 15.38% | 13.29% | 12.90% | 11.76% | 11.03% | 10.82% | 10.56% | 10.77% | 10.60% | 10.58% | 10.37% | 10.63% | 10.79% | 10.34% | 10.12% | 10.31% | 10.40% | 10.33% | 11.10% | 10.72% | 10.60% | 9.85% | 10.57% | 10.99% | 11.40% | 10.47% | 11.60% | 12.47% | 12.19% | 12.68% | 13.32% | 11.85% | 9.41% | 10.17% | 11.88% | 11.25% | 10.62% | 10.93% | 8.91% | 12.57% | 12.11% | 11.59% | 12.31% | 13.37% | 12.45% | 12.73% | 11.61% | 12.01% | 12.40% | 11.88% | 12.33% | 15.84% | 11.00% | 10.91% |
|
Net Margin
|
18.69% | 19.49% | 31.10% | 12.51% | 20.30% | 21.09% | 12.46% | 24.91% | 8.26% | 7.59% | 10.47% | 14.42% | 5.77% | 4.22% | 5.89% | 62.32% | 5.06% | 9.12% | 16.78% | 8.29% | 6.46% | 26.42% | 8.83% | 16.86% | 8.81% | 17.12% | 13.69% | 14.69% | 12.63% | 15.15% | 13.04% | 20.64% | 13.23% | 14.44% | 11.66% | 17.24% | 14.50% | 23.88% | 24.68% | 13.94% | 29.63% | 23.19% | 18.66% | 18.74% | -20.79% | 28.19% | 17.10% | 42.24% | 14.12% | 15.40% | 8.91% | 27.43% | -1.51% | -9.44% | 9.34% | 21.47% | 11.43% | 16.22% | 6.88% | 20.20% | 12.68% | 14.61% | 13.53% | 13.07% | 6.32% | 12.06% | -3.47% |
|
FCF Margin
|
28.71% | 11.08% | -1.28% | -6.97% | 1.71% | -16.33% | 19.01% | 61.10% | 4.31% | 5.16% | 19.73% | 3.84% | 20.28% | 23.84% | 26.39% | 28.91% | 27.19% | 26.10% | 22.20% | 25.30% | 22.19% | 22.36% | 30.33% | 19.41% | 15.09% | 19.40% | 16.48% | 10.07% | 12.40% | 10.68% | 30.47% | 14.36% | 15.52% | 5.53% | 31.56% | 20.98% | 24.52% | 18.43% | 25.61% | 24.24% | 8.75% | 10.66% | 37.66% | 6.01% | 8.10% | 5.06% | 10.34% | -10.30% | -7.27% | -8.28% | 8.73% | 9.31% | 10.53% | 12.35% | 14.14% | 14.54% | 1.84% | -3.67% | 11.99% | 11.92% | -0.31% | 4.93% | 22.37% | 5.26% | 6.96% | -0.37% | 12.04% |
|
Assets Average
|
3,794.94M | 3,746.81M | 3,759.18M | 3,733.08M | 3,664.10M | 3,632.90M | 3,598.73M | 3,531.67M | 3,480.00M | 3,489.24M | 3,506.61M | 3,498.46M | 3,494.45M | 3,523.64M | 3,564.50M | 3,549.83M | 3,542.61M | 3,595.68M | 3,631.50M | 3,644.48M | 3,671.21M | 3,731.77M | 3,771.88M | 3,774.44M | 3,785.20M | 3,806.05M | 3,808.85M | 3,781.05M | 3,776.30M | 3,814.60M | 3,828.35M | 3,798.85M | 3,803.50M | 3,829.20M | 3,830.10M | 3,837.75M | 3,844.00M | 3,858.20M | 3,883.50M | 3,908.85M | 3,946.15M | 3,963.70M | 3,989.60M | 4,014.50M | 3,958.15M | 3,958.10M | 3,994.55M | 3,953.85M | 3,893.30M | 3,850.35M | 3,819.10M | 3,792.35M | 3,768.25M | 3,719.40M | 3,697.10M | 3,712.70M | 3,730.35M | 3,679.80M | 3,571.30M | 3,538.70M | 3,556.60M | 3,556.40M | 3,583.65M | 3,579.30M | 3,549.10M | 3,550.10M | 3,534.85M |
|
Equity Average
|
| | | | | | 525.01M | 503.18M | 481.68M | 492.24M | 502.40M | 484.04M | 463.85M | 460.19M | 463.93M | 506.31M | 543.74M | 535.01M | 539.23M | 562.61M | 578.28M | 616.56M | 648.92M | 669.70M | 698.15M | 712.00M | 720.25M | 743.40M | 782.25M | 824.50M | 847.70M | 845.35M | 854.05M | 883.35M | 908.15M | 932.40M | 939.00M | 943.40M | 973.85M | 1,004.70M | 1,044.95M | 1,096.60M | 1,140.95M | 1,163.10M | 1,111.55M | 1,100.65M | 1,155.70M | 1,190.10M | 1,199.70M | 1,195.10M | 1,196.75M | 1,201.50M | 1,161.20M | 1,043.40M | 948.25M | 931.60M | 959.15M | 962.90M | 935.35M | 966.45M | 1,016.40M | 1,020.90M | 1,058.15M | 1,081.05M | 1,072.20M | 1,079.40M | 1,061.15M |
|
Invested Capital
|
| | | 485.22M | | 521.26M | 528.76M | 477.60M | 485.76M | 498.71M | 506.10M | 461.98M | 465.72M | 454.65M | 473.22M | 539.40M | 548.08M | 521.94M | 556.53M | 568.70M | 587.86M | 645.25M | 652.59M | 686.80M | 709.50M | 714.50M | 726.00M | 760.80M | 803.70M | 845.30M | 850.10M | 840.60M | 867.50M | 899.20M | 917.10M | 947.70M | 930.30M | 956.50M | 991.20M | 1,018.20M | 1,071.70M | 1,121.50M | 1,160.40M | 1,165.80M | 1,057.30M | 1,144.00M | 1,167.40M | 1,212.80M | 1,186.60M | 1,203.60M | 1,189.90M | 1,213.10M | 1,109.30M | 977.50M | 919.00M | 944.20M | 974.10M | 951.70M | 919.00M | 1,030.90M | 1,018.90M | 1,022.90M | 1,093.40M | 1,082.50M | 1,075.70M | 1,083.10M | 1,039.20M |
|
Asset Utilization Ratio
|
0.11 | 0.11 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.11 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.19 | 0.18 | 0.18 | 0.20 | 0.20 | 0.21 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.24 | 0.25 | 0.26 |
|
Interest Coverage Ratio
|
-31.06 | 12.64 | 12.24 | 12.09 | 13.45 | 12.75 | 12.68 | 23.74 | 22.35 | 22.36 | 21.62 | 21.66 | 20.38 | 21.33 | 19.54 | 21.43 | 21.54 | 22.14 | 21.84 | 23.01 | 22.50 | 26.14 | 22.75 | 25.57 | 24.14 | 26.29 | 26.43 | 30.67 | 44.50 | 46.00 | 44.75 | 47.75 | 47.00 | 45.50 | 61.67 | 64.00 | 64.67 | 50.75 | 50.50 | 53.25 | 54.50 | 107.00 | | | | | | 45.00 | 184.00 | 91.00 | 184.00 | 178.00 | 191.00 | 66.67 | 21.55 | 14.21 | 12.00 | 14.11 | 25.90 | 43.67 | | | 266.00 | | 321.00 | | 130.50 |
|
Equity Ratio
|
| | | 0.13 | | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.15 | 0.15 | 0.14 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.24 | 0.25 | 0.25 | 0.26 | 0.27 | 0.28 | 0.29 | 0.29 | 0.27 | 0.29 | 0.29 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.30 | 0.27 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.29 |
|
Times Interest Earned
|
-31.06 | 12.64 | 12.24 | 12.09 | 13.45 | 12.75 | 12.68 | 23.74 | 22.35 | 22.36 | 21.62 | 21.66 | 20.38 | 21.33 | 19.54 | 21.43 | 21.54 | 22.14 | 21.84 | 23.01 | 22.50 | 26.14 | 22.75 | 25.57 | 24.14 | 26.29 | 26.43 | 30.67 | 44.50 | 46.00 | 44.75 | 47.75 | 47.00 | 45.50 | 61.67 | 64.00 | 64.67 | 50.75 | 50.50 | 53.25 | 54.50 | 107.00 | | | | | | 45.00 | 184.00 | 91.00 | 184.00 | 178.00 | 191.00 | 66.67 | 21.55 | 14.21 | 12.00 | 14.11 | 25.90 | 43.67 | | | 266.00 | | 321.00 | | 130.50 |
|
FCF Payout Ratio
|
-0.09 | -0.24 | -11.23 | -0.42 | 1.89 | -0.20 | 0.16 | 0.05 | 0.52 | 0.41 | 0.10 | 0.39 | 0.09 | 0.07 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.05 | 0.05 | 0.04 | 0.06 | 0.08 | 0.06 | 0.07 | 0.10 | 0.14 | 0.16 | 0.05 | 0.11 | 0.18 | 0.51 | 0.08 | 0.13 | 0.15 | 0.20 | 0.13 | 0.15 | 0.48 | 0.40 | 0.11 | 0.70 | 0.59 | 0.73 | 0.40 | -0.48 | -0.65 | -0.51 | 0.45 | 0.40 | 0.46 | 1.70 | 0.25 | 1.29 | 2.00 | -0.96 | 0.30 | 0.27 | -11.14 | 0.71 | 0.15 | 0.66 | 0.53 | -8.78 | 0.26 |
|
Enterprise Value
|
-190.43M | -217.03M | -202.89M | -188.83M | -187.55M | -187.98M | -139.07M | -119.83M | -167.23M | -201.88M | -206.83M | -252.30M | -201.56M | -243.24M | -243.24M | -140.70M | -130.89M | -97.06M | -99.82M | -34.50M | -51.10M | -37.00M | -59.00M | -103.60M | -54.60M | -83.40M | -74.50M | -1.40M | -70.80M | -130.20M | -98.10M | -57.40M | -74.00M | -48.10M | -74.90M | -43.60M | -91.20M | -146.30M | -239.90M | -241.20M | -322.30M | -344.60M | -425.00M | -266.60M | -379.80M | -348.10M | -426.00M | -219.50M | -315.10M | -364.60M | -386.90M | -15.30M | -427.30M | -394.90M | -330.30M | -156.40M | -290.80M | -270.40M | -301.80M | -259.50M | -338.50M | -328.10M | -399.50M | -322.40M | -348.90M | -337.20M | -449.60M |
|
Return on Sales
|
0.19% | 0.19% | 0.31% | 0.13% | 0.20% | 0.21% | 0.12% | 0.25% | 0.08% | 0.08% | 0.10% | 0.14% | 0.06% | 0.04% | 0.06% | 0.62% | 0.05% | 0.09% | 0.17% | 0.08% | 0.06% | 0.26% | 0.09% | 0.17% | 0.09% | 0.17% | 0.14% | 0.15% | 0.13% | 0.15% | 0.13% | 0.21% | 0.13% | 0.14% | 0.12% | 0.17% | 0.14% | 0.24% | 0.25% | 0.14% | 0.30% | 0.23% | 0.19% | 0.19% | -0.21% | 0.28% | 0.17% | 0.42% | 0.14% | 0.15% | 0.09% | 0.27% | -0.02% | -0.09% | 0.09% | 0.21% | 0.11% | 0.16% | 0.07% | 0.20% | 0.13% | 0.15% | 0.14% | 0.13% | 0.06% | 0.12% | -0.03% |
|
Return on Invested Capital
|
| | | | | | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.18% | 0.18% | 0.16% | 0.16% | 0.14% | 0.13% | 0.14% | 0.15% | 0.14% | 0.13% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% |
|
Return on Assets
|
0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.04% | 0.02% | 0.02% | 0.03% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.03% | 0.05% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% |
|
Return on Equity
|
| | | | | | 0.10% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.21% | 0.20% | 0.22% | 0.25% | 0.11% | 0.12% | 0.16% | 0.13% | 0.15% | 0.15% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.13% | 0.15% | 0.14% | 0.16% | 0.15% | 0.13% | 0.14% | 0.06% | 0.08% | 0.08% | 0.10% | 0.15% | 0.12% | 0.11% | 0.10% | 0.08% | 0.05% | 0.06% | 0.05% | 0.08% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.10% | 0.09% | 0.06% |