|
Gross Margin
|
69.13% | 69.86% | 71.93% | 68.94% | 70.83% | 68.76% | 70.63% | 68.26% | 71.20% | 69.57% | 73.01% | 69.40% | 70.19% | 70.27% | 70.45% | 67.18% | 68.63% | 70.15% | 68.91% | 68.63% | 68.24% | 67.94% | 65.02% | 65.72% | 68.38% | 71.20% | 68.92% | 69.86% | 72.20% | 68.49% | 68.13% | 68.42% | 69.78% | 70.30% | 67.97% | 68.98% | 69.01% | 68.83% | 71.00% | 69.25% | 72.25% | 71.18% | 69.60% | 71.38% | 71.77% | 74.98% | 71.34% | 73.34% | 75.68% | 78.37% | 78.53% | 79.90% | 77.45% | 76.35% | 77.80% | 79.01% | 81.98% | 78.75% | 78.15% | 79.96% | 80.30% | 80.26% | 80.15% | 82.43% | 83.67% | 82.32% | 82.96% |
|
EBT Margin
|
18.32% | 18.40% | 17.41% | 13.34% | 17.20% | 12.92% | 13.74% | 7.22% | 21.20% | 20.63% | 25.61% | 18.61% | 18.85% | 17.56% | 18.44% | 14.16% | 15.57% | 22.56% | 14.75% | 16.87% | 15.33% | 20.02% | 9.67% | 12.57% | 14.55% | 14.79% | 11.88% | 15.55% | 21.06% | 16.27% | 13.05% | 14.51% | 15.30% | 23.36% | 13.29% | 15.28% | 14.86% | 19.10% | 14.17% | 14.37% | 24.84% | 19.94% | 14.03% | 20.28% | 24.29% | 20.42% | 28.15% | 27.71% | 55.56% | 31.52% | 32.52% | 37.09% | 34.64% | 32.43% | 34.19% | 36.15% | 39.58% | 36.04% | 34.18% | 39.82% | 37.36% | 37.77% | 34.12% | 42.71% | 44.18% | 39.26% | 37.49% |
|
EBIT Margin
|
21.30% | 21.62% | 20.88% | 16.05% | 20.01% | 17.78% | 19.01% | 12.56% | 24.82% | 25.65% | 30.57% | 23.94% | 23.16% | 21.99% | 22.63% | 18.52% | 19.16% | 26.37% | 19.13% | 20.89% | 18.43% | 23.22% | 13.13% | 16.61% | 17.70% | 17.69% | 15.41% | 18.64% | 23.17% | 19.05% | 15.90% | 17.53% | 17.94% | 25.97% | 15.85% | 18.12% | 17.47% | 18.54% | 18.69% | 17.45% | 27.27% | 23.02% | 17.38% | 24.59% | 26.41% | 22.84% | 30.32% | 30.54% | 57.48% | 34.43% | 35.86% | 42.57% | 40.29% | 38.47% | 40.69% | 42.01% | 44.40% | 42.52% | 39.62% | 44.91% | 42.48% | 43.45% | 40.80% | 49.25% | 48.94% | 45.98% | 45.72% |
|
EBITDA Margin
|
21.30% | 21.62% | 20.88% | 16.05% | 20.01% | 17.78% | 19.01% | 12.56% | 24.82% | 25.65% | 16.02% | 16.40% | 9.37% | 15.81% | 11.59% | 3.05% | 9.98% | 20.58% | 11.38% | 12.75% | 13.29% | 9.80% | 1.56% | -0.10% | 15.61% | 10.11% | 6.56% | 10.75% | 8.72% | 11.44% | 10.73% | 13.65% | 15.42% | 21.16% | 15.47% | 15.72% | 4.28% | 11.46% | 14.01% | 13.05% | 19.08% | 14.88% | 23.12% | 12.74% | 20.69% | 18.79% | 33.14% | 20.17% | 45.96% | 21.94% | 25.69% | 28.33% | 20.35% | 19.98% | 33.64% | 28.43% | 33.57% | 24.11% | 33.97% | 28.96% | 27.28% | 32.12% | 31.02% | 33.89% | 36.31% | 29.32% | 30.92% |
|
Operating Margin
|
21.30% | 21.62% | 20.88% | 16.05% | 20.01% | 17.78% | 19.01% | 12.56% | 24.82% | 25.65% | 30.57% | 23.94% | 23.16% | 21.99% | 22.63% | 18.52% | 19.16% | 26.37% | 19.13% | 20.89% | 18.43% | 23.22% | 13.13% | 16.61% | 17.70% | 17.69% | 15.41% | 18.64% | 23.17% | 19.05% | 15.90% | 17.53% | 17.94% | 25.97% | 15.85% | 18.12% | 17.47% | 18.54% | 18.69% | 17.45% | 27.27% | 23.02% | 17.38% | 24.59% | 26.41% | 22.84% | 30.32% | 30.54% | 57.48% | 34.43% | 35.86% | 42.57% | 40.29% | 38.47% | 40.69% | 42.01% | 44.40% | 42.52% | 39.62% | 44.91% | 42.48% | 43.45% | 40.80% | 49.25% | 48.94% | 45.98% | 45.72% |
|
Net Margin
|
11.63% | | 11.67% | 9.04% | 11.55% | 10.21% | 10.27% | 5.07% | 15.39% | 15.36% | 17.61% | 12.55% | 12.93% | 11.42% | 12.33% | 10.31% | 10.68% | 15.00% | 9.21% | 11.19% | 10.40% | 16.52% | 7.60% | 9.11% | 9.51% | 14.31% | 9.62% | 11.18% | 14.65% | 13.61% | 17.26% | 10.98% | 10.92% | 17.85% | 14.15% | 12.16% | 11.66% | 12.75% | 15.25% | 12.00% | 20.41% | 17.88% | 18.40% | 18.93% | 20.42% | 15.79% | 27.69% | 20.72% | 44.71% | 25.62% | 26.36% | 29.22% | 26.79% | 26.01% | 28.31% | 26.70% | 32.30% | 26.02% | 31.69% | 29.92% | 28.19% | 29.90% | 34.67% | 32.61% | 33.89% | 30.06% | 30.93% |
|
FCF Margin
|
| 16.20% | 17.67% | 24.48% | 6.00% | 10.99% | 20.23% | 15.02% | 28.02% | 15.85% | 19.60% | 23.02% | 10.39% | 9.39% | 10.38% | 17.91% | 15.19% | 16.93% | 14.23% | 24.03% | 13.12% | 29.66% | -2.27% | 18.03% | 16.77% | 23.05% | 23.16% | 18.48% | 33.78% | 9.80% | 13.05% | 26.77% | 28.94% | 19.42% | 10.64% | 16.45% | 28.22% | 20.61% | 16.16% | 15.68% | 19.34% | 29.34% | 18.04% | 17.80% | 31.54% | 36.13% | 23.98% | 45.98% | 29.28% | 26.89% | 38.46% | 33.65% | 33.01% | 41.30% | 26.56% | 23.21% | 30.56% | 41.82% | 31.61% | 15.44% | 46.32% | 48.72% | 42.65% | 13.56% | 51.83% | 41.69% | 32.35% |
|
Assets Average
|
| | | | | 1,143.06M | 1,129.93M | 1,144.29M | 1,147.06M | 1,135.58M | 1,127.57M | 1,103.14M | 1,073.44M | 1,112.45M | 1,167.36M | 1,187.23M | 1,181.24M | 1,162.85M | 1,163.91M | 1,171.76M | 1,181.50M | 1,189.02M | 1,180.11M | 1,202.29M | 1,226.39M | 1,223.14M | 1,222.71M | 1,215.10M | 1,220.83M | 1,223.69M | 1,222.54M | 1,235.73M | 1,252.71M | 1,256.99M | 1,248.23M | 1,265.87M | 1,288.98M | 1,308.77M | 1,318.05M | 1,316.87M | 1,350.95M | 1,403.62M | 1,489.24M | 1,548.59M | 1,558.13M | 1,585.18M | 1,591.55M | 1,578.24M | 1,584.38M | 1,578.47M | 1,515.54M | 1,474.90M | 1,471.66M | 1,449.43M | 1,450.36M | 1,480.56M | 1,543.50M | 1,579.92M | 1,584.40M | 1,648.32M | 1,705.97M | 1,713.36M | 1,712.25M | 1,771.18M | 1,848.89M | 1,865.08M | 1,861.15M |
|
Equity Average
|
| | | | | 491.01M | 483.19M | 494.87M | 493.03M | 476.64M | 463.88M | 437.73M | 409.78M | 440.38M | 491.57M | 519.48M | 522.73M | 522.96M | 535.05M | 536.50M | 506.38M | 466.89M | 428.92M | 392.19M | 388.91M | 416.83M | 429.58M | 423.77M | 426.71M | 454.68M | 451.61M | 424.50M | 429.93M | 449.47M | 425.91M | 378.17M | 332.67M | 291.04M | 257.67M | 237.69M | 257.90M | 279.04M | 265.36M | 227.56M | 230.72M | 289.18M | 327.60M | 273.71M | 174.07M | 6.95M | -324.62M | -600.86M | -755.44M | -824.71M | -802.02M | -786.44M | -737.38M | -695.98M | -706.88M | -730.71M | -782.48M | -895.99M | -1050.42M | -1131.11M | -1260.75M | -1571.62M | -1776.96M |
|
Invested Capital
|
| 600.27M | | | 515.12M | 482.91M | 499.46M | 506.28M | 495.79M | 473.49M | 470.26M | 421.19M | 414.36M | 523.41M | 557.73M | 579.23M | 515.24M | 553.68M | 570.42M | 569.58M | 633.17M | 830.61M | 634.22M | 957.16M | 972.66M | 953.00M | 938.17M | 941.38M | 944.04M | 974.94M | 940.58M | 945.82M | 820.52M | 928.98M | 848.48M | 883.57M | 851.36M | 816.38M | 832.05M | 851.85M | 872.90M | 896.56M | 979.22M | 952.78M | 986.33M | 1,070.52M | 1,063.95M | 963.53M | 931.46M | 898.08M | 1,029.99M | 1,001.26M | 979.20M | 1,021.72M | 1,018.57M | 1,046.87M | 1,110.68M | 1,123.67M | 1,082.89M | 1,292.99M | 1,275.64M | 1,246.34M | 1,267.94M | 1,389.13M | 1,382.11M | 1,309.91M | 1,388.69M |
|
Asset Utilization Ratio
|
| | | | | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.56 | 0.58 | 0.61 | 0.61 | 0.60 | 0.60 | 0.63 | 0.64 | 0.63 | 0.63 | 0.64 | 0.66 | 0.67 | 0.68 | 0.67 | 0.69 | 0.69 | 0.70 | 0.72 | 0.72 | 0.74 | 0.75 | 0.73 | 0.74 | 0.76 | 0.77 | 0.77 | 0.76 | 0.78 | 0.80 | 0.82 | 0.83 | 0.80 | 0.79 | 0.79 | 0.82 | 0.82 | 0.84 | 0.86 | 0.83 | 0.88 | 0.92 | 0.93 | 0.95 | 0.97 | 0.96 | 0.95 | 0.96 | 0.98 | 0.97 | 0.97 | 1.00 | 1.04 | 1.04 | 1.04 | 1.07 | 1.11 |
|
Interest Coverage Ratio
|
5.46 | 5.75 | 5.85 | 4.25 | 5.69 | 3.52 | 3.60 | 2.36 | 4.66 | 5.16 | 6.52 | 4.78 | 4.70 | 5.43 | 5.46 | 4.23 | 4.74 | 7.11 | 4.95 | 5.46 | 5.17 | 7.07 | 3.45 | 4.46 | 5.03 | 6.00 | 4.59 | 5.65 | 8.16 | 7.11 | 5.66 | 6.09 | 6.23 | 10.30 | 5.70 | 6.53 | 5.42 | 5.00 | 5.06 | 4.85 | 8.48 | 7.06 | 5.31 | 6.73 | 7.38 | 8.61 | 9.82 | 10.18 | 19.40 | 10.98 | 9.48 | 8.83 | 7.51 | 6.44 | 6.16 | 6.69 | 7.21 | 6.82 | 6.26 | 7.47 | 7.08 | 6.91 | 6.09 | 7.83 | 7.98 | 5.95 | 5.57 |
|
Debt to Equity
|
| 0.49 | | | 0.54 | 1.09 | 1.06 | 1.04 | 1.05 | 1.10 | 1.12 | 1.26 | 1.26 | 1.06 | 1.09 | 1.04 | 0.88 | 0.89 | 0.89 | 0.91 | 1.11 | 1.20 | 1.51 | 0.22 | 0.18 | 1.39 | 0.24 | 0.22 | 0.20 | 1.19 | 0.24 | 0.25 | 0.52 | 1.30 | 0.52 | 0.52 | 0.69 | 2.66 | 1.00 | 0.88 | 0.81 | 2.85 | 0.75 | 0.98 | 0.76 | 2.52 | 0.40 | 1.01 | 2.00 | -11.35 | -0.12 | -0.20 | -0.15 | -2.31 | -0.12 | -0.14 | -0.16 | -2.71 | -0.21 | -0.02 | -0.02 | -2.29 | -0.01 | -0.01 | -1.99 | -1.75 | -1.77 |
|
Debt Ratio
|
| 0.23 | | | 0.24 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.46 | 0.48 | 0.48 | 0.44 | 0.47 | 0.46 | 0.39 | 0.40 | 0.41 | 0.41 | 0.45 | 0.46 | 0.52 | 0.07 | 0.06 | 0.49 | 0.08 | 0.08 | 0.07 | 0.47 | 0.08 | 0.09 | 0.18 | 0.48 | 0.16 | 0.15 | 0.16 | 0.57 | 0.17 | 0.16 | 0.16 | 0.58 | 0.12 | 0.13 | 0.12 | 0.52 | 0.08 | 0.14 | 0.16 | 0.80 | 0.04 | 0.09 | 0.09 | 1.29 | 0.07 | 0.07 | 0.07 | 1.18 | 0.10 | 0.01 | 0.01 | 1.29 | 0.01 | 0.01 | 1.49 | 1.64 | 1.72 |
|
Equity Ratio
|
| 0.46 | | | 0.44 | 0.42 | 0.43 | 0.43 | 0.43 | 0.41 | 0.41 | 0.38 | 0.38 | 0.41 | 0.43 | 0.44 | 0.44 | 0.46 | 0.46 | 0.45 | 0.40 | 0.38 | 0.35 | 0.31 | 0.33 | 0.36 | 0.35 | 0.35 | 0.35 | 0.39 | 0.34 | 0.34 | 0.34 | 0.37 | 0.31 | 0.29 | 0.23 | 0.22 | 0.17 | 0.19 | 0.20 | 0.20 | 0.16 | 0.14 | 0.16 | 0.21 | 0.21 | 0.14 | 0.08 | -0.07 | -0.37 | -0.45 | -0.58 | -0.56 | -0.55 | -0.51 | -0.44 | -0.44 | -0.46 | -0.43 | -0.49 | -0.56 | -0.67 | -0.61 | -0.75 | -0.93 | -0.98 |
|
Times Interest Earned
|
5.46 | 5.75 | 5.85 | 4.25 | 5.69 | 3.52 | 3.60 | 2.36 | 4.66 | 5.16 | 6.52 | 4.78 | 4.70 | 5.43 | 5.46 | 4.23 | 4.74 | 7.11 | 4.95 | 5.46 | 5.17 | 7.07 | 3.45 | 4.46 | 5.03 | 6.00 | 4.59 | 5.65 | 8.16 | 7.11 | 5.66 | 6.09 | 6.23 | 10.30 | 5.70 | 6.53 | 5.42 | 5.00 | 5.06 | 4.85 | 8.48 | 7.06 | 5.31 | 6.73 | 7.38 | 8.61 | 9.82 | 10.18 | 19.40 | 10.98 | 9.48 | 8.83 | 7.51 | 6.44 | 6.16 | 6.69 | 7.21 | 6.82 | 6.26 | 7.47 | 7.08 | 6.91 | 6.09 | 7.83 | 7.98 | 5.95 | 5.57 |
|
FCF Payout Ratio
|
| 0.04 | 0.04 | 0.03 | 0.10 | 0.05 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.01 | -0.15 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.03 | 0.02 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-240.35M | -317.83M | -206.21M | -190.91M | -241.78M | -214.81M | -243.29M | -258.29M | -258.51M | -241.58M | -231.59M | -191.09M | -150.70M | -93.62M | -90.84M | -131.15M | -93.02M | -83.18M | -95.94M | -108.18M | -93.11M | -105.08M | -94.65M | -86.84M | -84.36M | -86.12M | -90.71M | -85.37M | -118.16M | -75.93M | -88.10M | -115.85M | -94.21M | -105.62M | -94.21M | -107.87M | -119.93M | -90.02M | -79.90M | -76.89M | -78.81M | -106.43M | -111.22M | -108.97M | -125.67M | -157.39M | -144.66M | -197.84M | -237.61M | -195.35M | -162.16M | -174.22M | -155.06M | -133.20M | -139.86M | -137.77M | -163.02M | -136.78M | -160.42M | -135.67M | -156.04M | -150.67M | -184.25M | -146.64M | -189.05M | -134.14M | -162.03M |
|
Return on Sales
|
0.12% | | 0.12% | 0.09% | 0.12% | 0.10% | 0.10% | 0.05% | 0.15% | 0.15% | 0.18% | 0.13% | 0.13% | 0.11% | 0.12% | 0.10% | 0.11% | 0.15% | 0.09% | 0.11% | 0.10% | 0.17% | 0.08% | 0.09% | 0.10% | 0.14% | 0.10% | 0.11% | 0.15% | 0.14% | 0.17% | 0.11% | 0.11% | 0.18% | 0.14% | 0.12% | 0.12% | 0.13% | 0.15% | 0.12% | 0.20% | 0.18% | 0.18% | 0.19% | 0.20% | 0.16% | 0.28% | 0.21% | 0.45% | 0.26% | 0.26% | 0.29% | 0.27% | 0.26% | 0.28% | 0.27% | 0.32% | 0.26% | 0.32% | 0.30% | 0.28% | 0.30% | 0.35% | 0.33% | 0.34% | 0.30% | 0.31% |
|
Return on Capital Employed
|
| | | | | 0.11% | 0.11% | 0.11% | 0.11% | 0.13% | 0.15% | 0.18% | 0.18% | 0.19% | 0.16% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.18% | 0.19% | 0.19% | 0.16% | 0.15% | 0.14% | 0.15% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.21% | 0.21% | 0.22% | 0.26% | 0.28% | 0.24% | 0.27% | 0.26% | 0.25% | 0.28% | 0.34% | 0.46% | 0.50% | 0.44% | 0.53% | 0.48% | 0.49% | 0.52% | 0.52% | 0.53% | 0.53% | 0.57% | 0.52% | 0.51% | 0.55% | 0.55% | 0.57% | 0.82% | 0.91% | 0.88% |
|
Return on Invested Capital
|
| | | | | 0.16% | 0.16% | 0.16% | 0.17% | 0.19% | 0.23% | 0.27% | 0.28% | 0.24% | 0.20% | 0.18% | 0.19% | 0.21% | 0.18% | 0.18% | 0.18% | 0.16% | 0.15% | 0.14% | 0.12% | 0.11% | 0.12% | 0.12% | 0.14% | 0.13% | 0.16% | 0.16% | 0.16% | 0.18% | 0.17% | 0.18% | 0.19% | 0.17% | 0.19% | 0.19% | 0.22% | 0.25% | 0.26% | 0.28% | 0.28% | 0.26% | 0.28% | 0.30% | 0.41% | 0.46% | 0.44% | 0.46% | 0.42% | 0.43% | 0.44% | 0.44% | 0.45% | 0.45% | 0.47% | 0.46% | 0.43% | 0.46% | 0.50% | 0.50% | 0.52% | 0.56% | 0.57% |
|
Return on Assets
|
| | | | | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.17% | 0.18% | 0.23% | 0.25% | 0.26% | 0.29% | 0.25% | 0.26% | 0.27% | 0.26% | 0.27% | 0.27% | 0.29% | 0.29% | 0.28% | 0.30% | 0.32% | 0.33% | 0.34% | 0.35% | 0.35% |
|
Return on Equity
|
| | | | | 0.13% | 0.13% | 0.12% | 0.13% | 0.15% | 0.18% | 0.22% | 0.23% | 0.21% | 0.17% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.17% | 0.20% | 0.22% | 0.23% | 0.23% | 0.21% | 0.21% | 0.23% | 0.26% | 0.24% | 0.28% | 0.31% | 0.28% | 0.30% | 0.30% | 0.36% | 0.42% | 0.43% | 0.52% | 0.57% | 0.66% | 0.69% | 0.78% | 1.02% | 1.00% | 0.82% | 0.82% | 1.02% | 2.10% | 56.43% | -1.20% | -0.71% | -0.49% | -0.45% | -0.48% | -0.49% | -0.57% | -0.62% | -0.64% | -0.66% | -0.61% | -0.57% | -0.52% | -0.51% | -0.50% | -0.41% | -0.37% |