|
Gross Margin
|
60.48% | | | | 74.89% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 76.62% | 76.08% | 74.72% | 74.49% | 74.12% | 74.04% | 73.23% | 75.32% | 79.77% | 83.67% | 86.99% | 87.75% | 88.22% | 87.60% | 85.05% | 76.98% | 76.12% | 75.74% | 75.58% | 77.59% | 77.69% | 76.77% | 76.06% | 76.77% | 76.53% | 76.91% | 76.61% | 76.60% | 75.81% |
|
EBT Margin
|
18.71% | 28.61% | 32.32% | 28.50% | 30.49% | 33.51% | 30.78% | 31.78% | 23.30% | 30.38% | 28.82% | 27.93% | 30.37% | 29.07% | 37.81% | 33.05% | 30.41% | 29.90% | 27.63% | 29.91% | 27.16% | 28.31% | 27.41% | 28.53% | 26.55% | 30.11% | 29.96% | 31.79% | 27.99% | 30.60% | 31.06% | 29.50% | 29.57% | 31.87% | 32.70% | 33.48% | 29.91% | 20.21% | 27.13% | 26.62% | 23.62% | 26.22% | 28.44% | 31.19% | 23.86% | 30.85% | 32.82% | 35.57% | 29.12% | 28.51% | 29.59% | 28.49% | 22.23% | 19.03% | 23.41% | 20.10% | 24.20% | 23.21% | 25.08% | 29.96% | 26.24% | 10.60% | 30.02% | 26.45% | 32.12% | 30.79% | 29.89% |
|
EBIT Margin
|
19.33% | 28.70% | 32.27% | 28.62% | 30.82% | 36.23% | 31.01% | 32.22% | 23.65% | 31.93% | 31.31% | 28.59% | 30.55% | 29.73% | 37.75% | 33.98% | 29.92% | 29.50% | 27.26% | 27.83% | 26.78% | 27.63% | 28.04% | 28.29% | 26.77% | 30.37% | 31.68% | 31.56% | 27.40% | 30.57% | 30.08% | 29.26% | 28.44% | 30.87% | 31.87% | 32.64% | 30.20% | 31.55% | 26.54% | 28.63% | 23.09% | 26.42% | 26.24% | 28.71% | 25.82% | 26.96% | 31.11% | 31.54% | 28.57% | 26.30% | 30.13% | 27.54% | 25.85% | 25.22% | 25.39% | 17.05% | 22.28% | 22.71% | 25.19% | 26.20% | 24.87% | 10.11% | 27.36% | 26.00% | 31.11% | 27.56% | 27.58% |
|
EBITDA Margin
|
19.33% | 28.70% | 32.27% | 28.62% | 30.82% | 36.23% | 31.01% | 32.22% | 23.65% | 31.93% | 31.31% | 28.59% | 30.55% | 29.73% | 37.75% | 33.98% | 29.92% | 29.50% | 27.26% | 27.83% | 26.78% | 27.63% | 28.04% | 28.29% | 26.77% | 30.37% | 31.68% | 31.56% | 27.40% | 30.57% | 30.08% | 29.26% | 28.44% | 30.87% | 31.87% | 32.64% | 30.20% | 31.55% | 26.54% | 28.63% | 23.09% | 26.42% | 26.24% | 28.71% | 25.82% | 26.96% | 31.11% | 31.54% | 28.57% | 26.30% | 30.13% | 27.54% | 25.85% | 25.22% | 25.39% | 17.05% | 22.28% | 22.71% | 25.19% | 26.20% | 24.87% | 10.11% | 27.36% | 26.00% | 31.11% | 27.56% | 27.58% |
|
Operating Margin
|
19.33% | 28.70% | 32.27% | 28.62% | 30.82% | 36.23% | 31.01% | 32.22% | 23.65% | 31.93% | 31.31% | 28.59% | 30.55% | 29.73% | 37.75% | 33.98% | 29.92% | 29.50% | 27.26% | 27.83% | 26.78% | 27.63% | 28.04% | 28.29% | 26.77% | 30.37% | 31.68% | 31.56% | 27.40% | 30.57% | 30.08% | 29.26% | 28.44% | 30.87% | 31.87% | 32.64% | 30.20% | 31.55% | 26.54% | 28.63% | 23.09% | 26.42% | 26.24% | 28.71% | 25.82% | 26.96% | 31.11% | 31.54% | 28.57% | 26.30% | 30.13% | 27.54% | 25.85% | 25.22% | 25.39% | 17.05% | 22.28% | 22.71% | 25.19% | 26.20% | 24.87% | 10.11% | 27.36% | 26.00% | 31.11% | 27.56% | 27.58% |
|
Net Margin
|
11.08% | -0.39% | -3.14% | -0.93% | 16.19% | 19.95% | 19.85% | 19.82% | 13.44% | 18.16% | 18.00% | 17.85% | 19.28% | 18.56% | 24.40% | 21.22% | 19.60% | 18.70% | 17.76% | 19.64% | 16.85% | 17.52% | 17.18% | 18.18% | 16.51% | 18.53% | 18.84% | 20.18% | 17.99% | 19.68% | 19.99% | 19.74% | 18.66% | 20.04% | 20.57% | 47.42% | 22.74% | 15.10% | 20.09% | 20.06% | 17.79% | 19.86% | 21.62% | 23.77% | 17.61% | 23.51% | 23.78% | 27.83% | 21.79% | 17.19% | 22.50% | 22.07% | 16.81% | 13.87% | 17.73% | 16.48% | 18.70% | 15.86% | 18.44% | 21.98% | 18.92% | 4.05% | 22.11% | 19.75% | 24.52% | 20.44% | 22.60% |
|
FCF Margin
|
19.78% | 14.19% | 29.22% | 19.09% | 13.86% | 27.59% | 28.78% | 17.21% | 18.69% | 10.69% | 32.41% | -15.21% | 12.42% | 21.97% | 64.50% | 30.33% | 7.32% | 20.02% | 24.51% | 63.91% | 7.82% | 21.76% | 20.54% | 34.97% | 6.19% | 24.41% | 33.40% | 32.65% | 8.45% | 20.61% | 28.19% | 30.25% | 11.37% | 22.66% | 35.09% | 67.19% | 17.05% | 33.59% | -17.55% | 36.52% | 3.81% | 28.57% | 28.64% | 33.20% | 7.71% | 33.47% | 23.73% | 34.30% | -9.43% | 26.96% | 12.71% | 20.76% | -6.50% | 26.70% | 29.07% | 35.34% | 1.22% | 15.73% | 25.72% | 32.57% | 3.40% | 20.54% | 29.42% | 29.72% | 3.15% | 4.24% | 21.65% |
|
Assets Average
|
840.48M | 834.82M | 842.26M | 880.84M | 878.96M | 956.06M | 1,092.89M | 1,136.32M | 1,140.22M | 1,123.56M | 1,132.68M | 1,148.02M | 1,151.78M | 1,157.66M | 1,183.80M | 1,147.52M | 1,113.66M | 1,139.74M | 1,162.65M | 1,159.45M | 1,115.34M | 1,100.01M | 1,148.38M | 1,166.07M | 1,129.81M | 1,130.96M | 1,149.76M | 1,171.95M | 1,188.91M | 1,195.23M | 1,215.18M | 1,192.81M | 1,144.16M | 1,137.00M | 1,161.15M | 1,206.46M | 1,233.37M | 1,255.82M | 1,399.99M | 1,533.67M | 1,589.43M | 1,661.61M | 1,721.01M | 1,817.05M | 1,903.02M | 1,929.90M | 1,968.81M | 2,032.28M | 2,035.40M | 2,027.45M | 1,995.68M | 1,982.30M | 2,018.35M | 1,985.22M | 1,962.24M | 1,996.52M | 2,009.73M | 2,029.36M | 2,070.04M | 2,091.09M | 2,094.41M | 1,999.24M | 1,974.53M | 2,061.12M | 2,043.37M | 2,076.82M | 2,166.93M |
|
Equity Average
|
| | 483.39M | 512.56M | 474.26M | 426.76M | 443.79M | 472.96M | 505.88M | 524.53M | 529.79M | 536.39M | 556.02M | 577.95M | 603.73M | 558.80M | 508.36M | 527.59M | 542.54M | 558.15M | 571.15M | 581.74M | 591.39M | 602.45M | 615.04M | 626.23M | 634.78M | 643.26M | 655.92M | 665.99M | 675.00M | 638.34M | 604.24M | 622.16M | 642.71M | 707.51M | 780.42M | 799.37M | 813.24M | 842.24M | 877.43M | 905.13M | 931.51M | 995.89M | 1,042.11M | 1,064.80M | 1,119.12M | 1,144.29M | 1,146.06M | 1,158.53M | 1,183.39M | 1,159.43M | 1,085.97M | 1,012.91M | 969.66M | 1,008.56M | 1,076.20M | 1,120.28M | 1,116.95M | 1,114.14M | 1,137.84M | 1,082.23M | 1,050.27M | 1,089.36M | 1,085.67M | 1,095.12M | 1,150.70M |
|
Invested Capital
|
44.10M | 470.48M | 496.31M | 528.82M | 419.70M | 433.82M | 453.75M | 534.67M | 562.10M | 571.97M | 572.60M | 585.18M | 611.87M | 629.03M | 663.43M | 815.43M | 562.55M | 832.62M | 836.83M | 842.59M | 841.57M | 842.53M | 843.87M | 851.90M | 856.30M | 861.52M | 860.67M | 865.72M | 873.24M | 873.11M | 878.52M | 787.03M | 797.57M | 631.63M | 653.80M | 761.22M | 799.62M | 799.12M | 827.36M | 857.12M | 897.74M | 912.53M | 950.50M | 1,041.28M | 1,042.93M | 1,086.67M | 1,151.58M | 1,137.00M | 1,155.12M | 1,161.93M | 1,204.85M | 1,337.37M | 1,455.30M | 1,365.34M | 1,368.94M | 1,393.27M | 1,454.35M | 1,481.57M | 1,447.82M | 1,476.10M | 1,495.34M | 1,365.00M | 1,431.56M | 1,443.31M | 1,424.31M | 1,462.34M | 1,535.59M |
|
Asset Utilization Ratio
|
1.46 | 1.47 | 1.44 | 1.38 | 1.29 | 1.11 | 0.92 | 0.84 | 0.84 | 0.85 | 0.82 | 0.78 | 0.77 | 0.77 | 0.77 | 0.82 | 0.85 | 0.82 | 0.78 | 0.76 | 0.77 | 0.77 | 0.75 | 0.74 | 0.77 | 0.78 | 0.78 | 0.79 | 0.82 | 0.87 | 0.90 | 0.96 | 1.00 | 0.99 | 0.96 | 0.91 | 0.89 | 0.86 | 0.79 | 0.74 | 0.74 | 0.75 | 0.74 | 0.73 | 0.72 | 0.73 | 0.73 | 0.71 | 0.70 | 0.68 | 0.67 | 0.66 | 0.64 | 0.67 | 0.71 | 0.72 | 0.75 | 0.77 | 0.77 | 0.77 | 0.78 | 0.80 | 0.81 | 0.79 | 0.81 | 0.81 | 0.80 |
|
Interest Coverage Ratio
|
-54.00 | 76.85 | 85.19 | 88.60 | 115.82 | 18.16 | 15.14 | 16.29 | 12.19 | 15.75 | 16.87 | 16.03 | 18.96 | 18.70 | 25.48 | 23.73 | 20.96 | 21.05 | 18.76 | 19.95 | 20.14 | 20.65 | 28.14 | 34.49 | 43.00 | 71.13 | 75.84 | 78.94 | 70.40 | 85.95 | 85.31 | 80.40 | 70.57 | 71.24 | 70.95 | 73.37 | 59.90 | 56.43 | 51.12 | 57.79 | 50.64 | 63.77 | 72.08 | 96.43 | 99.62 | 123.89 | 229.52 | 245.77 | 198.53 | 236.44 | 206.73 | 187.68 | 68.70 | 27.56 | 29.31 | 19.92 | 27.25 | 31.56 | 32.37 | 32.64 | 31.31 | 12.89 | 35.25 | 34.65 | 41.45 | 36.94 | 40.68 |
|
Debt to Equity
|
| 0.25 | 0.22 | 0.20 | 0.23 | 0.88 | 0.82 | 0.91 | 0.76 | 0.72 | 0.78 | 0.74 | 0.69 | 0.65 | 0.60 | 0.64 | 0.67 | 0.56 | 0.52 | 0.49 | 0.46 | 0.43 | 0.42 | 0.40 | 0.38 | 0.36 | 0.35 | 0.33 | 0.32 | 0.30 | 0.29 | 0.32 | 0.30 | 0.28 | 0.27 | 0.22 | 0.21 | 0.22 | 0.19 | 0.16 | 0.14 | 0.14 | 0.13 | 0.10 | 0.19 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | 0.20 | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.20 | 0.14 | 0.13 | 0.12 | 0.12 | 0.36 | 0.33 | 0.39 | 0.35 | 0.34 | 0.36 | 0.35 | 0.34 | 0.33 | 0.31 | 0.29 | 0.31 | 0.26 | 0.24 | 0.24 | 0.24 | 0.23 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.14 | 0.11 | 0.09 | 0.08 | 0.07 | 0.07 | 0.05 | 0.10 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.05 | 0.11 | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.56 | 0.58 | 0.58 | 0.50 | 0.41 | 0.41 | 0.43 | 0.46 | 0.47 | 0.46 | 0.47 | 0.49 | 0.50 | 0.52 | 0.46 | 0.46 | 0.47 | 0.46 | 0.50 | 0.53 | 0.53 | 0.50 | 0.53 | 0.55 | 0.55 | 0.55 | 0.55 | 0.56 | 0.56 | 0.55 | 0.52 | 0.54 | 0.55 | 0.55 | 0.62 | 0.65 | 0.63 | 0.54 | 0.56 | 0.55 | 0.54 | 0.54 | 0.55 | 0.54 | 0.56 | 0.57 | 0.55 | 0.57 | 0.57 | 0.62 | 0.55 | 0.52 | 0.50 | 0.49 | 0.52 | 0.55 | 0.55 | 0.53 | 0.54 | 0.55 | 0.53 | 0.53 | 0.53 | 0.54 | 0.52 | 0.54 |
|
Times Interest Earned
|
-54.00 | 76.85 | 85.19 | 88.60 | 115.82 | 18.16 | 15.14 | 16.29 | 12.19 | 15.75 | 16.87 | 16.03 | 18.96 | 18.70 | 25.48 | 23.73 | 20.96 | 21.05 | 18.76 | 19.95 | 20.14 | 20.65 | 28.14 | 34.49 | 43.00 | 71.13 | 75.84 | 78.94 | 70.40 | 85.95 | 85.31 | 80.40 | 70.57 | 71.24 | 70.95 | 73.37 | 59.90 | 56.43 | 51.12 | 57.79 | 50.64 | 63.77 | 72.08 | 96.43 | 99.62 | 123.89 | 229.52 | 245.77 | 198.53 | 236.44 | 206.73 | 187.68 | 68.70 | 27.56 | 29.31 | 19.92 | 27.25 | 31.56 | 32.37 | 32.64 | 31.31 | 12.89 | 35.25 | 34.65 | 41.45 | 36.94 | 40.68 |
|
FCF Payout Ratio
|
-0.40 | 1.69 | 0.29 | 0.43 | 4.78 | 0.39 | 0.35 | 0.59 | 0.56 | 1.04 | 0.36 | -0.76 | 0.87 | 0.49 | 0.16 | 2.45 | 1.50 | 0.56 | 0.50 | 0.19 | 1.58 | 0.57 | 0.59 | 0.34 | 1.92 | 0.47 | 0.33 | 0.33 | 1.13 | 0.44 | 0.31 | 1.46 | 0.82 | 0.41 | 0.26 | 0.13 | 0.56 | 0.32 | -0.50 | 0.24 | 2.33 | 0.30 | 0.28 | 0.23 | 0.99 | 0.23 | 0.31 | 1.01 | -0.83 | 0.32 | 2.66 | 0.03 | -1.18 | 0.25 | 0.22 | 0.18 | 5.16 | 0.37 | 0.24 | 0.19 | 1.76 | 1.33 | 0.21 | 0.20 | 1.90 | 1.49 | 0.26 |
|
Enterprise Value
|
-71.22M | -63.98M | -87.27M | -17.62M | -17.35M | -267.85M | -296.30M | -302.94M | -313.25M | -293.06M | -320.94M | -208.09M | -191.23M | -208.24M | -324.44M | -196.34M | -107.20M | -137.90M | -129.32M | -218.34M | -181.75M | -185.67M | -153.83M | -254.76M | -228.16M | -242.37M | -280.95M | -305.64M | -253.84M | -258.60M | -284.37M | -138.98M | -186.56M | -201.52M | -183.12M | -337.80M | -296.95M | -354.19M | 75.80M | 25.68M | 51.72M | 22.03M | 2.98M | -37.09M | -109.09M | -73.17M | -108.55M | -64.83M | 23.11M | -2.26M | -146.22M | -170.12M | -213.47M | -194.00M | -249.93M | -383.41M | -284.48M | -393.17M | -424.53M | -464.29M | -410.56M | -349.79M | -437.92M | -531.37M | -419.50M | -387.57M | -515.02M |
|
Return on Sales
|
0.00% | 0.01% | 0.00% | -0.01% | 0.19% | 0.21% | 0.20% | 0.20% | 0.15% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.24% | 0.21% | 0.20% | 0.19% | 0.18% | 0.20% | 0.17% | 0.18% | 0.17% | 0.18% | 0.17% | 0.19% | 0.19% | 0.20% | 0.18% | 0.20% | 0.20% | 0.20% | 0.19% | 0.20% | 0.21% | 0.47% | 0.23% | 0.15% | 0.20% | 0.20% | 0.18% | 0.20% | 0.22% | 0.24% | 0.18% | 0.24% | 0.24% | 0.28% | 0.22% | 0.17% | 0.23% | 0.22% | 0.17% | 0.14% | 0.18% | 0.16% | 0.19% | 0.17% | 0.18% | 0.22% | 0.19% | 0.05% | 0.22% | 0.20% | 0.25% | 0.23% | 0.23% |
|
Return on Capital Employed
|
0.53% | 0.51% | 0.50% | 0.48% | 0.54% | 0.43% | 0.35% | 0.34% | 0.30% | 0.29% | 0.29% | 0.27% | 0.27% | 0.27% | 0.29% | 0.32% | 0.32% | 0.31% | 0.28% | 0.27% | 0.26% | 0.24% | 0.23% | 0.23% | 0.24% | 0.25% | 0.26% | 0.28% | 0.28% | 0.30% | 0.31% | 0.33% | 0.33% | 0.32% | 0.32% | 0.32% | 0.30% | 0.30% | 0.27% | 0.24% | 0.22% | 0.22% | 0.22% | 0.22% | 0.22% | 0.23% | 0.23% | 0.24% | 0.23% | 0.22% | 0.22% | 0.21% | 0.19% | 0.20% | 0.21% | 0.19% | 0.19% | 0.19% | 0.19% | 0.21% | 0.21% | 0.19% | 0.21% | 0.20% | 0.22% | 0.25% | 0.26% |
|
Return on Invested Capital
|
0.82% | 0.82% | 0.44% | 0.41% | 0.46% | 0.50% | 0.45% | 0.39% | 0.34% | 0.31% | 0.30% | 0.28% | 0.29% | 0.27% | 0.29% | 0.27% | 0.29% | 0.28% | 0.21% | 0.19% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.21% | 0.23% | 0.24% | 0.26% | 0.28% | 0.30% | 0.33% | 0.40% | 0.38% | 0.39% | 0.39% | 0.29% | 0.27% | 0.27% | 0.27% | 0.27% | 0.27% | 0.27% | 0.27% | 0.28% | 0.28% | 0.25% | 0.24% | 0.21% | 0.18% | 0.19% | 0.20% | 0.19% | 0.18% | 0.18% | 0.18% | 0.20% | 0.20% | 0.17% | 0.18% | 0.18% | 0.20% | 0.24% | 0.25% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | | 0.05% | 0.09% | 0.13% | 0.17% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.16% | 0.17% | 0.18% | 0.17% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.24% | 0.25% | 0.23% | 0.21% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.13% | 0.14% | 0.13% | 0.15% | 0.18% | 0.18% |
|
Return on Equity
|
| | 0.01% | | 0.09% | 0.21% | 0.31% | 0.40% | 0.36% | 0.33% | 0.31% | 0.29% | 0.30% | 0.28% | 0.31% | 0.35% | 0.39% | 0.37% | 0.32% | 0.30% | 0.28% | 0.26% | 0.26% | 0.25% | 0.24% | 0.25% | 0.26% | 0.27% | 0.28% | 0.30% | 0.32% | 0.35% | 0.37% | 0.36% | 0.34% | 0.42% | 0.39% | 0.36% | 0.36% | 0.26% | 0.25% | 0.27% | 0.27% | 0.28% | 0.27% | 0.29% | 0.29% | 0.29% | 0.30% | 0.27% | 0.26% | 0.23% | 0.23% | 0.25% | 0.25% | 0.23% | 0.23% | 0.24% | 0.25% | 0.27% | 0.27% | 0.24% | 0.26% | 0.25% | 0.27% | 0.34% | 0.34% |