|
Gross Margin
|
46.14% | 44.58% | 43.90% | 43.10% | 39.37% | 40.25% | 41.63% | 38.34% | 37.36% | 39.59% | 40.36% | 37.85% | 37.36% | 37.41% | 38.63% | 36.52% | 37.40% | 38.46% | 35.36% | 35.55% | 34.95% | 35.00% | 33.74% | 35.46% | 35.10% | 33.78% | 32.31% | 35.01% | 34.11% | 32.95% | 30.25% | 30.75% | 31.63% | 34.33% | 34.24% | 35.49% | 35.50% | 34.41% | 32.64% | 36.68% | 36.27% | 35.78% | 30.48% | 33.47% | 32.05% | 32.96% | 29.73% | 31.74% | 31.03% | 32.75% | 28.41% | 31.86% | 31.11% | 32.12% | 32.06% | 31.39% | 31.98% | 32.96% | 33.62% | 32.58% | 32.81% | 32.17% | 30.18% | 32.21% | 32.06% | 33.25% |
|
EBT Margin
|
16.93% | 16.11% | 15.32% | 6.25% | 10.75% | 9.35% | 4.38% | 8.53% | 5.51% | 11.02% | 13.98% | 7.34% | 2.85% | 9.06% | -18.07% | 8.24% | 11.29% | -11.40% | -0.31% | 6.69% | 6.05% | 7.72% | 2.50% | 8.17% | 7.93% | 3.62% | 4.05% | 10.33% | 9.12% | 7.30% | 1.19% | 4.90% | -1.04% | 9.22% | 6.08% | 10.89% | 11.27% | 12.53% | 6.25% | 14.98% | 14.17% | 13.54% | 6.59% | 12.11% | 10.31% | 10.38% | 9.90% | 12.35% | 10.93% | 12.62% | 6.92% | 10.54% | 8.58% | 12.00% | 8.21% | 7.75% | 9.84% | 12.06% | 11.14% | 10.72% | 10.82% | 9.59% | 6.68% | 8.97% | 9.74% | 11.68% |
|
EBIT Margin
|
19.79% | 18.44% | 18.05% | 8.81% | 14.05% | 13.55% | 8.87% | 12.21% | 8.40% | 14.36% | 17.46% | 10.36% | 6.77% | 12.07% | -13.86% | 11.13% | 14.53% | -8.59% | 2.75% | 9.43% | 8.57% | 10.30% | 5.15% | 11.07% | 10.50% | 10.04% | 5.37% | 11.11% | 9.60% | 8.01% | 2.42% | 6.07% | 0.01% | 10.48% | 7.38% | 12.51% | 12.07% | 11.13% | 8.87% | 15.81% | 14.53% | 13.85% | 8.00% | 12.08% | 10.79% | 11.74% | 11.32% | 12.90% | 11.80% | 12.61% | 7.55% | 10.96% | 8.51% | 11.30% | 9.38% | 8.28% | 10.26% | 11.98% | 12.44% | 10.73% | 10.97% | 9.82% | 5.89% | 8.76% | 10.52% | 12.31% |
|
EBITDA Margin
|
19.79% | 18.44% | 18.05% | 8.81% | 14.05% | 13.55% | 8.87% | 9.42% | 4.29% | 3.28% | 9.26% | 7.91% | -0.81% | 9.18% | -21.40% | 2.01% | 2.84% | -8.08% | -1.62% | 5.37% | 5.49% | 0.00% | -4.27% | 0.74% | 7.79% | -1.52% | 1.36% | 6.34% | 1.68% | 3.93% | -2.52% | 4.79% | 1.13% | 9.68% | 14.70% | 9.92% | 3.89% | 7.83% | 2.68% | 12.31% | 9.86% | 7.38% | 8.68% | 4.24% | 9.50% | 11.49% | 14.40% | 8.63% | 9.64% | 7.24% | 5.00% | 7.34% | 1.42% | 3.71% | 12.26% | 7.11% | 7.96% | 7.29% | 11.88% | 7.38% | 8.66% | 10.28% | 0.89% | 8.50% | 11.18% | 8.15% |
|
Operating Margin
|
19.79% | 18.44% | 18.05% | 8.81% | 14.05% | 13.55% | 8.87% | 12.21% | 8.40% | 14.36% | 17.46% | 10.36% | 6.77% | 12.07% | -13.86% | 11.13% | 14.53% | -8.59% | 2.75% | 9.43% | 8.57% | 10.30% | 5.15% | 11.07% | 10.50% | 10.04% | 5.37% | 11.11% | 9.60% | 8.01% | 2.42% | 6.07% | 0.01% | 10.48% | 7.38% | 12.51% | 12.07% | 11.13% | 8.87% | 15.81% | 14.53% | 13.85% | 8.00% | 12.08% | 10.79% | 11.74% | 11.32% | 12.90% | 11.80% | 12.61% | 7.55% | 10.96% | 8.51% | 11.30% | 9.38% | 8.28% | 10.26% | 11.98% | 12.44% | 10.73% | 10.97% | 9.82% | 5.89% | 8.76% | 10.52% | 12.31% |
|
Net Margin
|
10.33% | 10.77% | 9.74% | 3.89% | 6.69% | 5.83% | 2.49% | 5.32% | 3.83% | 7.11% | 10.21% | 4.66% | 1.96% | 5.88% | -21.50% | 5.82% | 5.66% | -12.21% | -1.72% | 4.26% | 3.80% | 4.99% | 0.22% | 5.48% | 4.83% | 2.26% | 2.34% | 6.42% | 5.77% | 4.95% | 1.61% | 3.14% | -1.16% | 7.18% | 14.30% | 7.82% | 8.52% | 8.64% | 4.70% | 11.36% | 10.66% | 10.19% | 4.83% | 9.39% | 7.93% | 8.06% | 8.87% | 9.40% | 8.82% | 9.89% | 5.65% | 8.20% | 6.81% | 9.96% | 6.13% | 5.89% | 7.22% | 9.33% | 8.83% | 8.61% | 8.84% | 7.18% | 5.55% | 6.88% | 7.60% | 8.66% |
|
FCF Margin
|
| 32.58% | 22.35% | -9.26% | 12.11% | 20.43% | 25.68% | -12.20% | 4.65% | 11.55% | 30.78% | -15.83% | -2.13% | 16.61% | 24.88% | -2.36% | 3.59% | 18.23% | 16.81% | -29.60% | 5.96% | 19.41% | 25.28% | -13.93% | 2.66% | 14.69% | 20.33% | -8.39% | 14.80% | 13.71% | 26.21% | -22.16% | 0.81% | 22.13% | 23.86% | -15.44% | 5.09% | 21.29% | 27.72% | -20.36% | 6.13% | 21.07% | 20.96% | -21.80% | 24.24% | 16.13% | 28.14% | -25.44% | 14.88% | 24.52% | 27.11% | -29.90% | 2.92% | 14.82% | 27.74% | -33.74% | -2.55% | 10.35% | 40.74% | -30.10% | 13.19% | 22.93% | 33.71% | -53.77% | 4.06% | 19.56% |
|
Assets Average
|
| | | | | 2,254.14M | 2,404.52M | 2,326.38M | 2,273.48M | 2,313.11M | 2,368.80M | 2,391.09M | 2,372.59M | 2,362.01M | 2,312.70M | 2,257.45M | 2,255.17M | 2,274.21M | 2,321.24M | 2,338.76M | 2,342.90M | 2,394.07M | 2,403.24M | 2,381.48M | 2,404.22M | 2,365.54M | 2,261.51M | 2,227.03M | 2,256.25M | 2,314.54M | 2,283.49M | 2,198.97M | 2,198.68M | 2,242.69M | 2,258.92M | 2,266.85M | 2,266.93M | 2,443.12M | 2,503.98M | 2,422.01M | 2,518.13M | 2,630.82M | 2,736.71M | 2,710.16M | 2,671.04M | 2,749.65M | 2,785.88M | 2,777.78M | 2,858.31M | 2,972.68M | 3,053.92M | 3,025.10M | 2,976.23M | 3,042.63M | 3,161.75M | 3,171.20M | 3,173.65M | 3,282.57M | 3,322.35M | 3,325.20M | 3,341.09M | 3,437.41M | 3,557.01M | 3,472.27M | 3,420.93M | 3,491.97M |
|
Equity Average
|
| | | | | 1,158.10M | 1,167.95M | 1,086.33M | 1,016.77M | 1,040.13M | 1,078.99M | 1,127.89M | 1,149.95M | 1,162.02M | 1,120.98M | 1,063.28M | 1,068.95M | 1,057.83M | 1,039.18M | 1,059.64M | 1,092.47M | 1,110.61M | 1,108.02M | 1,110.00M | 1,140.42M | 1,162.99M | 1,155.00M | 1,164.42M | 1,192.24M | 1,217.41M | 1,219.47M | 1,201.94M | 1,167.85M | 1,135.05M | 1,161.45M | 1,214.70M | 1,256.62M | 1,313.64M | 1,350.15M | 1,375.42M | 1,410.52M | 1,440.12M | 1,475.19M | 1,478.91M | 1,473.89M | 1,476.80M | 1,437.34M | 1,408.27M | 1,452.78M | 1,516.76M | 1,563.81M | 1,602.67M | 1,626.32M | 1,637.60M | 1,663.15M | 1,701.30M | 1,758.02M | 1,829.82M | 1,922.96M | 2,017.89M | 2,101.87M | 2,200.79M | 2,255.24M | 2,203.96M | 2,024.76M | 1,824.77M |
|
Invested Capital
|
| | 1,240.80M | | 1,292.62M | 1,334.60M | 1,175.16M | 1,036.73M | 1,035.12M | 1,203.82M | 1,900.59M | 1,304.24M | 1,304.63M | 1,254.74M | 1,791.23M | 1,064.35M | 1,085.57M | 1,753.10M | 1,759.26M | 1,814.03M | 1,113.92M | 1,119.30M | 1,113.75M | 1,128.25M | 1,174.58M | 1,162.40M | 1,647.60M | 1,688.25M | 1,203.24M | 1,231.59M | 1,572.89M | 1,603.53M | 1,624.18M | 1,595.93M | 1,588.26M | 1,678.91M | 1,647.46M | 1,614.79M | 1,614.40M | 1,670.06M | 1,709.54M | 1,734.29M | 1,764.75M | 1,796.88M | 1,794.91M | 1,782.95M | 1,686.31M | 1,875.19M | 1,880.79M | 1,863.66M | 1,880.48M | 1,950.95M | 1,944.96M | 1,959.34M | 1,996.89M | 2,081.47M | 2,135.70M | 2,149.49M | 1,981.42M | 2,259.36M | 2,209.38M | 2,252.20M | 2,258.29M | 2,309.64M | 2,369.88M | 2,259.66M |
|
Asset Utilization Ratio
|
| | | | | 0.62 | 0.58 | 0.61 | 0.64 | 0.66 | 0.66 | 0.67 | 0.67 | 0.66 | 0.68 | 0.70 | 0.71 | 0.72 | 0.71 | 0.71 | 0.73 | 0.73 | 0.73 | 0.74 | 0.73 | 0.74 | 0.79 | 0.82 | 0.81 | 0.78 | 0.79 | 0.81 | 0.81 | 0.79 | 0.80 | 0.82 | 0.85 | 0.81 | 0.81 | 0.86 | 0.86 | 0.86 | 0.86 | 0.89 | 0.90 | 0.89 | 0.88 | 0.92 | 0.93 | 0.92 | 0.91 | 0.93 | 0.96 | 0.96 | 0.96 | 0.98 | 1.02 | 1.02 | 1.05 | 1.09 | 1.11 | 1.08 | 1.04 | 1.06 | 1.07 | 1.06 |
|
Interest Coverage Ratio
|
6.47 | 5.62 | 5.41 | 2.73 | 4.31 | 3.94 | 2.02 | 2.89 | 2.32 | 4.15 | 4.71 | 2.69 | 1.77 | 3.53 | -4.22 | 3.57 | 4.61 | -2.78 | 0.90 | 3.17 | 3.02 | 3.68 | 1.75 | 3.87 | 3.78 | 3.91 | 3.81 | 8.39 | 7.01 | 5.56 | 1.79 | 4.67 | 0.00 | 6.96 | 5.27 | 9.97 | 9.39 | 7.88 | 6.33 | 18.37 | 18.38 | 17.00 | 9.97 | 15.03 | 12.72 | 14.19 | 15.30 | 18.45 | 15.86 | 17.45 | 9.95 | 30.01 | 26.24 | 36.88 | 28.17 | 22.73 | 29.35 | 23.92 | 29.52 | 57.96 | 31.36 | 75.93 | 73.67 | 81.31 | 18.88 | 15.41 |
|
Debt to Equity
|
| | 0.50 | | 0.49 | 0.69 | 0.68 | 0.81 | 0.77 | 0.76 | 0.72 | 0.69 | 0.69 | 0.61 | 0.68 | 0.68 | 0.67 | 0.69 | 0.69 | 0.68 | 0.65 | 0.64 | 0.63 | 0.64 | 0.61 | 0.45 | 0.43 | 0.42 | 0.41 | 0.38 | 0.30 | 0.34 | 0.42 | 0.41 | 0.33 | 0.36 | 0.29 | 0.41 | 0.20 | 0.19 | 0.20 | 0.19 | 0.19 | 0.22 | 0.21 | 0.21 | 0.20 | 0.32 | 0.26 | 0.21 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.21 | 0.19 | 0.15 | | 0.10 | 0.03 | | | 0.07 | 0.25 | 0.29 |
|
Debt Ratio
|
| | 0.27 | | 0.27 | 0.34 | 0.33 | 0.36 | 0.35 | 0.34 | 0.33 | 0.34 | 0.34 | 0.31 | 0.32 | 0.32 | 0.32 | 0.31 | 0.30 | 0.32 | 0.30 | 0.29 | 0.29 | 0.30 | 0.29 | 0.23 | 0.22 | 0.23 | 0.22 | 0.20 | 0.16 | 0.19 | 0.22 | 0.20 | 0.18 | 0.19 | 0.16 | 0.21 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.12 | 0.12 | 0.11 | 0.10 | 0.17 | 0.13 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.12 | 0.10 | 0.09 | | 0.06 | 0.02 | | | 0.05 | 0.13 | 0.15 |
|
Equity Ratio
|
| | 0.53 | | 0.55 | 0.49 | 0.49 | 0.45 | 0.45 | 0.45 | 0.46 | 0.48 | 0.48 | 0.50 | 0.47 | 0.47 | 0.48 | 0.45 | 0.44 | 0.47 | 0.47 | 0.46 | 0.46 | 0.47 | 0.48 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.54 | 0.55 | 0.51 | 0.50 | 0.53 | 0.54 | 0.57 | 0.51 | 0.57 | 0.57 | 0.55 | 0.54 | 0.54 | 0.56 | 0.55 | 0.53 | 0.50 | 0.51 | 0.51 | 0.51 | 0.51 | 0.55 | 0.54 | 0.53 | 0.52 | 0.55 | 0.55 | 0.56 | 0.60 | 0.62 | 0.64 | 0.64 | 0.63 | 0.64 | 0.54 | 0.50 |
|
Times Interest Earned
|
6.47 | 5.62 | 5.41 | 2.73 | 4.31 | 3.94 | 2.02 | 2.89 | 2.32 | 4.15 | 4.71 | 2.69 | 1.77 | 3.53 | -4.22 | 3.57 | 4.61 | -2.78 | 0.90 | 3.17 | 3.02 | 3.68 | 1.75 | 3.87 | 3.78 | 3.91 | 3.81 | 8.39 | 7.01 | 5.56 | 1.79 | 4.67 | 0.00 | 6.96 | 5.27 | 9.97 | 9.39 | 7.88 | 6.33 | 18.37 | 18.38 | 17.00 | 9.97 | 15.03 | 12.72 | 14.19 | 15.30 | 18.45 | 15.86 | 17.45 | 9.95 | 30.01 | 26.24 | 36.88 | 28.17 | 22.73 | 29.35 | 23.92 | 29.52 | 57.96 | 31.36 | 75.93 | 73.67 | 81.31 | 18.88 | 15.41 |
|
Enterprise Value
|
-213.09M | -277.97M | -118.87M | -80.88M | -123.25M | -331.18M | -384.57M | -112.37M | -98.75M | -128.23M | -264.42M | -182.44M | -165.98M | -126.93M | -156.78M | -100.70M | -92.55M | -147.93M | -205.83M | -77.00M | -94.41M | -178.78M | -283.68M | -225.29M | -239.99M | -104.97M | -149.76M | -114.45M | -182.66M | -225.18M | -216.16M | -120.96M | -138.51M | -157.96M | -189.96M | -152.04M | -116.56M | -505.87M | -312.07M | -179.24M | -189.11M | -258.47M | -369.37M | -223.06M | -304.21M | -304.66M | -294.95M | -233.42M | -256.88M | -342.53M | -494.49M | -271.14M | -255.73M | -327.05M | -491.69M | -238.54M | -203.54M | -201.15M | -303.22M | -243.96M | -226.43M | -386.34M | -660.49M | -151.12M | -152.83M | -145.97M |
|
Return on Sales
|
0.10% | 0.11% | 0.10% | 0.04% | 0.07% | 0.06% | 0.02% | 0.05% | 0.04% | 0.07% | 0.10% | 0.05% | 0.02% | 0.06% | -0.22% | 0.06% | 0.06% | -0.12% | -0.02% | 0.04% | 0.04% | 0.05% | 0.00% | 0.05% | 0.05% | 0.02% | 0.02% | 0.06% | 0.06% | 0.05% | 0.02% | 0.03% | -0.01% | 0.07% | 0.14% | 0.08% | 0.09% | 0.09% | 0.05% | 0.11% | 0.11% | 0.10% | 0.05% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.06% | 0.08% | 0.07% | 0.10% | 0.06% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.07% | 0.08% | 0.09% |
|
Return on Capital Employed
|
| | | | | 0.10% | 0.07% | 0.08% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.09% | 0.03% | 0.03% | 0.05% | 0.01% | 0.04% | 0.04% | 0.03% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.04% | 0.05% | 0.06% | 0.07% | 0.11% | 0.13% | 0.11% | 0.12% | 0.13% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.11% | 0.12% | 0.13% | 0.16% | 0.15% | 0.16% | 0.16% | 0.13% | 0.12% | 0.12% | 0.13% |
|
Return on Invested Capital
|
| | | | | 0.09% | 0.08% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | -0.46% | -0.18% | -0.03% | 0.02% | -0.02% | -0.03% | -0.11% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.08% | 0.07% | 0.05% | 0.03% | 0.04% | 0.08% | 0.10% | 0.12% | 0.13% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.11% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.14% | 0.15% | 0.15% | 0.15% | 0.12% | 0.11% | 0.11% | 0.12% |
|
Return on Assets
|
| | | | | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | -0.02% | -0.01% | -0.01% | -0.04% | 0.00% | -0.01% | -0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.05% | 0.06% | 0.08% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.08% | 0.08% | 0.07% | 0.08% |
|
Return on Equity
|
| | | | | 0.08% | 0.06% | 0.07% | 0.06% | 0.07% | 0.10% | 0.09% | 0.08% | 0.08% | -0.03% | -0.03% | -0.01% | -0.08% | -0.01% | -0.02% | -0.02% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.03% | 0.04% | 0.09% | 0.11% | 0.14% | 0.15% | 0.11% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.15% | 0.16% | 0.16% | 0.17% | 0.15% | 0.14% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.14% | 0.12% | 0.12% | 0.12% | 0.15% |