|
Gross Margin
|
57.90% | 57.81% | 58.62% | 58.40% | 58.49% | 57.89% | 58.74% | 58.14% | 58.99% | 58.68% | 57.93% | 56.82% | 56.01% | 56.03% | 58.09% | 56.91% | 56.04% | 55.77% | 56.25% | 57.13% | 57.27% | 57.38% | 56.87% | 56.62% | 56.95% | 57.73% | 58.07% | 57.97% | 58.40% | 57.91% | 39.57% | 55.09% | 53.82% | 52.96% | 52.03% | 53.85% | 52.86% | 53.09% | 68.17% | 88.75% | 91.76% | 91.51% | 92.31% | 90.72% | 91.17% | 90.78% | 89.60% | 89.47% | 91.93% | 89.78% | 93.20% | 88.27% | 87.05% | 85.65% | 92.53% | 87.89% | 88.83% | 84.56% | 136.94% | 79.15% | 89.80% | 91.53% | | 90.94% | 92.99% | 90.37% |
|
EBT Margin
|
4.76% | 6.35% | 10.04% | 5.52% | 10.89% | 12.62% | 13.92% | 10.90% | 14.95% | 14.88% | 15.85% | 12.22% | 15.51% | 13.58% | 15.37% | 11.09% | 14.01% | 13.37% | 12.76% | 9.49% | 14.24% | 13.24% | 11.92% | 3.81% | 7.71% | 9.74% | 11.12% | 9.07% | -6.25% | 9.81% | 10.47% | 8.94% | 10.49% | 9.01% | 8.44% | 7.89% | 9.80% | 8.87% | 8.35% | 8.66% | 9.41% | 9.06% | 9.28% | 4.88% | 4.51% | 6.69% | 5.57% | 5.95% | 9.70% | 9.89% | 21.02% | 14.10% | 16.81% | 16.19% | 10.28% | 12.54% | 7.12% | 2.65% | -6.20% | -19.78% | -177.33% | -5.02% | | -6.78% | -6.00% | -3.70% |
|
EBIT Margin
|
4.89% | 6.47% | 10.20% | 5.66% | 11.06% | 12.76% | 14.01% | 11.05% | 15.04% | 14.97% | 15.94% | 12.25% | 15.56% | 13.68% | 15.45% | 11.15% | 14.08% | 13.44% | 12.81% | 9.48% | 14.24% | 13.35% | 11.98% | 4.01% | 7.97% | 9.96% | 11.32% | 9.32% | -6.01% | 9.90% | 10.66% | 9.06% | 10.57% | 9.11% | 8.56% | 8.01% | 9.95% | 9.02% | 9.83% | 8.87% | 9.60% | 9.30% | 10.28% | 5.16% | 4.94% | 7.08% | 5.92% | 6.27% | 10.01% | 10.12% | 21.49% | 14.29% | 17.08% | 16.54% | 10.68% | 13.19% | 7.89% | 3.43% | 0.89% | -12.13% | -170.24% | 3.46% | | 0.78% | 3.15% | 2.38% |
|
EBITDA Margin
|
4.89% | 6.47% | 10.20% | 5.66% | 11.06% | 12.76% | 14.01% | 11.05% | 15.04% | 14.97% | 15.94% | 12.25% | 15.56% | 13.68% | 15.45% | 11.15% | 14.08% | 13.44% | 12.81% | 9.48% | 14.24% | 13.35% | 11.98% | 4.01% | 7.97% | 9.96% | 11.32% | 9.32% | -6.01% | 9.90% | 10.66% | 9.06% | 10.57% | 9.11% | 8.56% | 10.78% | 12.42% | 11.45% | 10.70% | 11.85% | 11.85% | 11.31% | 12.18% | 7.12% | 7.11% | 8.83% | 7.55% | 3.09% | 7.29% | 5.61% | 25.27% | 10.64% | 12.54% | 12.03% | 12.53% | 10.17% | 5.98% | 2.72% | 4.49% | -16.42% | -151.04% | -11.16% | | -9.93% | -2.55% | -3.76% |
|
Operating Margin
|
4.89% | 6.47% | 10.20% | 5.66% | 11.06% | 12.76% | 14.01% | 11.05% | 15.04% | 14.97% | 15.94% | 12.25% | 15.56% | 13.68% | 15.45% | 11.15% | 14.08% | 13.44% | 12.81% | 9.48% | 14.24% | 13.35% | 11.98% | 4.01% | 7.97% | 9.96% | 11.32% | 9.32% | -6.01% | 9.90% | 10.66% | 9.06% | 10.57% | 9.11% | 8.56% | 8.01% | 9.95% | 9.02% | 9.83% | 8.87% | 9.60% | 9.30% | 10.28% | 5.16% | 4.94% | 7.08% | 5.92% | 6.27% | 10.01% | 10.12% | 21.49% | 14.29% | 17.08% | 16.54% | 10.68% | 13.19% | 7.89% | 3.43% | 0.89% | -12.13% | -170.24% | 3.46% | | 0.78% | 3.15% | 2.38% |
|
Net Margin
|
2.85% | 3.67% | 5.32% | 3.20% | 6.48% | 7.31% | 8.86% | 6.55% | 9.05% | 9.51% | 9.75% | 7.49% | 9.55% | 8.55% | 10.26% | 7.67% | 8.65% | 8.35% | 8.61% | 5.95% | 8.86% | 8.31% | 7.96% | 2.35% | 4.74% | 6.35% | 9.06% | 5.71% | -4.22% | 4.78% | 4.74% | 5.56% | 6.93% | 6.14% | 10.67% | 5.86% | 7.36% | 6.74% | 6.79% | 0.26% | 0.36% | 0.36% | 0.57% | -0.99% | -2.16% | -0.10% | -5.59% | -1.53% | | -1.66% | 6.21% | 0.55% | 0.90% | 0.84% | 0.98% | 0.69% | 0.85% | 0.82% | 34.41% | | -0.76% | -0.17% | -0.06% | -9.98% | | |
|
FCF Margin
|
| 5.34% | 14.79% | 4.46% | 4.43% | 13.00% | 9.66% | 6.56% | 6.98% | 12.83% | 14.30% | 3.54% | 0.50% | 13.64% | 14.18% | 5.95% | 0.52% | 10.57% | 15.56% | 0.28% | 2.74% | 11.02% | 11.30% | 1.08% | 1.75% | 13.02% | 2.52% | 15.14% | 4.36% | 8.30% | 8.41% | 13.13% | 4.55% | 5.63% | 0.31% | 11.43% | 4.48% | 9.09% | 6.55% | 13.42% | 3.38% | 10.54% | 12.18% | 9.22% | 6.23% | 5.52% | 3.36% | 3.93% | 4.01% | 6.83% | 12.18% | 13.11% | 9.40% | 17.84% | 9.80% | 15.19% | 13.74% | 5.52% | 14.32% | -10.46% | -9.26% | 6.21% | -4.82% | 2.56% | -2.90% | 7.69% |
|
Assets Average
|
| | | | | 336.15M | 345.30M | 358.45M | 375.54M | 378.90M | 357.98M | 352.96M | 367.77M | 378.70M | 392.90M | 422.70M | 457.20M | 479.50M | 498.54M | 520.42M | 533.53M | 531.22M | 534.63M | 627.22M | 712.24M | 704.01M | 699.30M | 694.49M | 666.74M | 642.97M | 642.78M | 641.77M | 651.88M | 669.83M | 684.01M | 691.41M | 700.75M | 727.22M | 727.73M | 798.94M | 870.22M | 870.72M | 938.73M | 1,028.56M | 1,069.37M | 1,060.35M | 1,047.80M | 1,031.65M | 1,048.87M | 1,076.17M | 1,094.17M | 1,142.31M | 1,181.97M | 1,191.60M | 1,197.07M | 1,217.32M | 1,205.57M | 1,187.58M | 2,085.06M | 3,469.40M | 3,513.29M | 3,061.58M | 2,929.24M | 2,803.24M | 2,782.54M | 2,777.72M |
|
Equity Average
|
| | | | | 239.77M | 250.11M | 262.18M | 275.50M | 276.81M | 278.90M | 295.83M | 311.77M | 327.88M | 344.32M | 366.06M | 392.10M | 411.10M | 427.15M | 444.62M | 452.02M | 448.62M | 455.07M | 470.29M | 482.75M | 490.42M | 500.93M | 510.03M | 500.03M | 492.66M | 497.09M | 499.49M | 509.93M | 512.41M | 519.14M | 529.57M | 534.16M | 545.14M | 550.83M | 553.34M | 551.74M | 555.59M | 569.16M | 571.51M | 566.07M | 559.24M | 549.76M | 546.03M | 547.54M | 552.94M | 574.60M | 602.71M | 638.06M | 673.52M | 694.97M | 696.44M | 679.62M | 669.65M | 714.98M | 1,048.35M | 847.33M | 349.38M | 311.20M | 256.44M | 221.62M | 206.04M |
|
Invested Capital
|
| | 224.53M | | 236.19M | 244.81M | 256.72M | 268.87M | 283.98M | 271.96M | 287.45M | 305.55M | 319.45M | 337.50M | 351.95M | 380.71M | 403.94M | 418.57M | 435.93M | 455.22M | 452.40M | 448.24M | 463.56M | 479.04M | 490.29M | 493.97M | 565.05M | 511.89M | 490.79M | 497.06M | 526.01M | 501.69M | 520.36M | 506.52M | 533.06M | 527.09M | 542.43M | 548.88M | 553.24M | 553.70M | 550.24M | 568.25M | 578.60M | 567.27M | 567.74M | 553.75M | 659.73M | 546.64M | 552.22M | 557.38M | 750.62M | 768.39M | 813.12M | 791.13M | 815.33M | 838.74M | 796.00M | 787.75M | 803.64M | 3,007.80M | 414.05M | 386.01M | 333.66M | 244.45M | 233.12M | 1,880.16M |
|
Asset Utilization Ratio
|
| | | | | 1.39 | 1.40 | 1.39 | 1.35 | 1.38 | 1.50 | 1.57 | 1.55 | 1.52 | 1.49 | 1.39 | 1.31 | 1.31 | 1.31 | 1.31 | 1.34 | 1.41 | 1.46 | 1.30 | 1.22 | 1.30 | 1.37 | 1.42 | 1.46 | 1.52 | 1.53 | 1.58 | 1.63 | 1.66 | 1.71 | 1.75 | 1.79 | 1.77 | 1.82 | 1.62 | 1.46 | 1.44 | 1.29 | 1.21 | 1.14 | 1.17 | 1.21 | 1.29 | 1.40 | 1.44 | 1.27 | 1.25 | 1.22 | 1.23 | 1.40 | 1.34 | 1.27 | 1.21 | 0.66 | 0.45 | 0.53 | 0.71 | 0.84 | 0.91 | 0.91 | 0.90 |
|
Interest Coverage Ratio
|
-32.49 | -37.69 | 10.56 | -32.73 | 74.60 | -81.18 | 14.51 | 68.13 | 140.96 | 155.11 | 156.48 | 329.20 | 292.19 | 176.81 | 160.23 | 123.36 | 175.82 | 157.63 | 177.12 | 198.43 | 273.22 | 156.43 | 100.53 | 22.66 | 34.93 | 44.41 | 52.00 | 38.71 | -31.12 | 114.35 | 76.90 | 84.20 | 127.10 | 94.36 | 69.09 | 65.32 | 68.05 | 63.30 | 76.86 | 43.02 | 50.03 | 38.35 | 41.38 | 18.49 | 11.61 | 18.03 | 17.19 | 19.51 | 31.84 | 43.65 | 45.27 | 73.15 | 63.32 | 46.42 | 26.61 | 20.04 | 10.18 | 4.40 | -0.44 | -1.61 | -23.18 | 0.43 | | 0.10 | 0.43 | 0.34 |
|
Debt to Equity
|
| | 0.22 | | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.27 | 0.23 | 0.20 | 0.16 | 0.14 | 0.12 | 0.09 | 0.06 | 0.03 | 0.04 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.09 | 0.09 | 0.10 | 0.13 | 0.12 | 0.24 | 0.24 | 0.21 | 0.21 | 0.22 | 0.30 | 0.29 | 0.27 | 0.26 | 0.23 | 0.17 | 0.16 | 0.24 | 0.20 | 0.20 | 0.02 | 1.27 | 4.68 | 5.02 | 5.92 | 7.47 | 7.85 | 8.68 |
|
Debt Ratio
|
| | 0.16 | | 0.16 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.18 | 0.16 | 0.14 | 0.12 | 0.10 | 0.09 | 0.07 | 0.04 | 0.02 | 0.03 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.07 | 0.05 | 0.07 | 0.08 | 0.07 | 0.13 | 0.13 | 0.11 | 0.11 | 0.12 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.10 | 0.10 | 0.13 | 0.11 | 0.11 | 0.00 | 0.43 | 0.55 | 0.55 | 0.60 | 0.60 | 0.62 | 0.61 |
|
Equity Ratio
|
| | 0.71 | | 0.71 | 0.71 | 0.73 | 0.73 | 0.74 | 0.72 | 0.84 | 0.84 | 0.86 | 0.87 | 0.88 | 0.85 | 0.86 | 0.85 | 0.86 | 0.85 | 0.85 | 0.84 | 0.86 | 0.67 | 0.69 | 0.70 | 0.73 | 0.74 | 0.76 | 0.77 | 0.77 | 0.78 | 0.78 | 0.75 | 0.77 | 0.76 | 0.76 | 0.74 | 0.78 | 0.62 | 0.64 | 0.63 | 0.58 | 0.53 | 0.53 | 0.53 | 0.52 | 0.54 | 0.51 | 0.52 | 0.53 | 0.52 | 0.55 | 0.58 | 0.59 | 0.56 | 0.57 | 0.56 | 0.26 | 0.34 | 0.12 | 0.11 | 0.10 | 0.08 | 0.08 | 0.07 |
|
Times Interest Earned
|
-32.49 | -37.69 | 10.56 | -32.73 | 74.60 | -81.18 | 14.51 | 68.13 | 140.96 | 155.11 | 156.48 | 329.20 | 292.19 | 176.81 | 160.23 | 123.36 | 175.82 | 157.63 | 177.12 | 198.43 | 273.22 | 156.43 | 100.53 | 22.66 | 34.93 | 44.41 | 52.00 | 38.71 | -31.12 | 114.35 | 76.90 | 84.20 | 127.10 | 94.36 | 69.09 | 65.32 | 68.05 | 63.30 | 76.86 | 43.02 | 50.03 | 38.35 | 41.38 | 18.49 | 11.61 | 18.03 | 17.19 | 19.51 | 31.84 | 43.65 | 45.27 | 73.15 | 63.32 | 46.42 | 26.61 | 20.04 | 10.18 | 4.40 | -0.44 | -1.61 | -23.18 | 0.43 | | 0.10 | 0.43 | 0.34 |
|
FCF Payout Ratio
|
| 0.37 | 0.12 | 0.43 | 0.38 | 0.13 | 0.16 | 0.26 | 0.22 | 0.12 | 0.09 | 0.42 | 2.74 | 0.15 | 0.13 | 0.35 | 3.65 | 0.17 | 0.11 | 7.71 | 0.71 | 0.16 | 0.15 | 1.67 | 0.85 | 0.11 | 0.57 | 0.11 | 0.35 | 0.18 | 0.20 | 0.13 | 0.35 | 0.27 | 4.48 | 0.13 | 0.30 | 0.15 | 0.22 | 0.14 | 0.50 | 0.15 | 0.13 | 0.18 | 0.29 | 0.27 | 0.49 | 0.41 | 0.34 | 0.20 | 0.25 | 0.12 | 0.16 | 0.08 | 0.16 | 0.12 | 0.14 | 0.33 | 0.13 | | | | | | | |
|
Enterprise Value
|
-24.07M | -27.23M | -42.03M | -44.61M | -47.92M | -63.22M | -74.50M | -85.68M | -96.12M | -87.47M | -58.80M | -69.40M | -68.83M | -92.99M | -112.18M | -71.63M | -81.10M | -98.55M | -127.37M | -41.04M | -24.94M | -24.57M | -41.43M | -54.49M | -42.53M | -47.44M | -33.31M | -38.04M | -21.68M | -11.31M | -8.51M | -14.34M | -10.09M | -12.42M | -3.89M | -12.73M | -20.10M | -28.91M | -25.66M | -42.16M | -14.78M | -34.82M | -64.75M | -77.25M | -80.92M | -42.99M | -40.25M | -24.40M | -50.84M | -51.93M | -37.32M | -61.63M | -47.39M | -46.85M | -45.82M | -32.03M | -18.28M | -18.84M | -121.97M | 254.32M | -4.43M | -26.17M | -20.76M | -43.94M | -30.68M | -84.30M |
|
Return on Sales
|
0.03% | 0.04% | 0.05% | 0.03% | 0.06% | 0.07% | 0.09% | 0.07% | 0.09% | 0.10% | 0.10% | 0.07% | 0.10% | 0.09% | 0.10% | 0.08% | 0.09% | 0.08% | 0.09% | 0.06% | 0.09% | 0.08% | 0.08% | 0.02% | 0.05% | 0.06% | 0.09% | 0.06% | -0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.11% | 0.06% | 0.07% | 0.07% | 0.07% | 0.00% | 0.00% | 0.00% | 0.01% | -0.01% | -0.02% | 0.00% | -0.06% | -0.02% | -0.02% | -0.02% | 0.06% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.34% | 0.08% | -0.01% | 0.00% | 0.00% | -0.10% | -0.02% | -0.02% |
|
Return on Capital Employed
|
| | | | | 0.16% | 0.17% | 0.19% | 0.20% | 0.21% | 0.24% | 0.26% | 0.25% | 0.24% | 0.23% | 0.21% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.17% | 0.14% | 0.13% | 0.14% | 0.16% | 0.11% | 0.11% | 0.11% | 0.11% | 0.18% | 0.18% | 0.18% | 0.17% | 0.18% | 0.18% | 0.19% | 0.18% | 0.16% | 0.16% | 0.14% | 0.12% | 0.10% | 0.10% | 0.08% | 0.09% | 0.12% | 0.14% | 0.16% | 0.19% | 0.21% | 0.24% | 0.24% | 0.23% | 0.18% | 0.13% | 0.05% | -0.01% | -0.37% | -0.43% | | -0.48% | -0.44% | 0.03% |
|
Return on Invested Capital
|
| | | | | 0.11% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.09% | 0.08% | 0.06% | 0.06% | 0.12% | 0.13% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.12% | 0.12% | 0.09% | 0.10% | 0.15% | 0.17% | 0.17% | 0.18% | 0.20% | 0.23% | 0.23% | 0.21% | 0.17% | 0.12% | 0.08% | -0.01% | -0.57% | -2.41% | | -3.41% | -3.79% | 0.06% |
|
Return on Assets
|
| | | | | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.06% | 0.06% | 0.04% | 0.05% | 0.09% | 0.10% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.09% | 0.06% | 0.03% | 0.01% | 0.00% | -0.01% | -0.01% | -0.03% | -0.03% | -0.02% | -0.03% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.06% | 0.04% | 0.03% | 0.04% | 0.00% | -0.02% | -0.02% | -0.02% |
|
Return on Equity
|
| | | | | 0.11% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.10% | 0.10% | 0.11% | 0.13% | 0.08% | 0.08% | 0.06% | 0.06% | 0.12% | 0.13% | 0.17% | 0.17% | 0.18% | 0.18% | 0.16% | 0.13% | 0.09% | 0.05% | 0.01% | 0.00% | -0.01% | -0.01% | -0.05% | -0.06% | -0.05% | -0.06% | 0.00% | 0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.17% | 0.12% | 0.13% | 0.32% | -0.02% | -0.26% | -0.28% | -0.30% |