|
Gross Margin
|
21.14% | 15.82% | 24.38% | 25.74% | | | 27.75% | 27.09% | 27.97% | 24.61% | 27.27% | | 17.84% | 23.91% | 28.52% | 26.77% | 28.91% | 31.47% | 28.25% | 26.41% | 27.92% | 27.99% | 28.84% | | 21.99% | 26.69% | 31.42% | | 26.36% | 27.44% | 30.41% | | 28.37% | 29.81% | 31.02% | 27.07% | 27.16% | 28.26% | 29.01% | 26.31% | 25.76% | 27.79% | 27.41% | 17.95% | 23.21% | -64.64% | 22.50% | 22.53% | 31.97% | 32.23% | 35.14% | 29.23% | 31.03% | 29.59% | 29.67% | 32.61% | 26.70% | 25.77% | 27.50% | 30.22% | 30.34% | 30.38% | 31.15% | 30.79% | 31.19% | 31.51% | 33.67% |
|
EBT Margin
|
2.55% | 3.07% | 11.60% | 44.88% | | | 15.33% | 15.91% | 15.08% | 28.23% | 14.84% | 20.20% | 5.67% | 13.14% | 15.02% | 8.47% | 14.39% | 19.60% | 52,816.59% | 9.72% | 15.28% | 17.45% | 55,033.55% | 19.58% | 9.18% | 14.21% | 18.44% | | 11.03% | 14.48% | 17.16% | | 13.26% | 15.87% | 16.60% | 8.59% | 10.98% | 14.79% | 15.71% | 9.36% | 3.78% | 12.91% | 14.60% | 2.24% | -21.82% | -109.79% | 9.51% | 9.52% | 17.47% | 20.50% | 24.45% | 21.98% | 20.03% | 18.60% | 19.44% | 11.02% | 15.80% | 19.27% | 15.44% | 20.05% | 11.84% | 13.56% | 18.26% | 18.51% | 14.02% | 18.24% | 16.30% |
|
EBIT Margin
|
2.44% | 3.13% | 11.20% | 14.16% | | | 15.45% | 16.29% | 15.40% | 11.87% | 15.16% | 20.20% | 6.33% | 13.77% | 15.43% | 9.00% | 14.69% | 19.84% | 16.95% | 9.82% | 15.29% | 17.56% | 17.92% | 19.58% | 9.65% | 14.88% | 19.16% | | 11.85% | 14.91% | 17.99% | | 13.97% | 16.93% | 17.43% | 9.49% | 11.79% | 15.84% | 16.92% | 10.53% | 5.25% | 14.24% | 15.93% | 3.69% | -20.11% | -102.78% | 11.41% | 11.42% | 19.31% | 21.37% | 25.12% | 22.58% | 20.93% | 19.42% | 20.54% | 12.87% | 18.21% | 21.74% | 17.82% | 22.76% | 15.10% | 16.38% | 21.65% | 21.79% | 18.22% | 21.72% | 21.10% |
|
EBITDA Margin
|
2.36% | 2.90% | 13.48% | 14.05% | | | 15.45% | 16.29% | 15.40% | 11.87% | 15.16% | 20.20% | 5.17% | 12.84% | 15.28% | 8.56% | 14.27% | 18.84% | 16.07% | 8.91% | 14.50% | 16.55% | 17.16% | 19.58% | 9.23% | 14.43% | 17.13% | | 9.26% | 17.21% | 17.14% | | 11.75% | 12.27% | 15.44% | 8.97% | 11.03% | 15.68% | 14.58% | 5.08% | 4.57% | 10.22% | 13.78% | 6.41% | -29.50% | -101.40% | 10.65% | 11.96% | 16.73% | 21.12% | 28.74% | 22.00% | 21.88% | 15.50% | 13.25% | 10.23% | 14.64% | 18.66% | 16.03% | 17.88% | 11.96% | 5.28% | 14.26% | 15.89% | 10.43% | 13.01% | 13.78% |
|
Operating Margin
|
2.44% | 3.13% | 11.20% | 14.16% | | | 15.45% | 16.29% | 15.40% | 11.87% | 15.16% | 20.20% | 6.33% | 13.77% | 15.43% | 9.00% | 14.69% | 19.84% | 16.95% | 9.82% | 15.29% | 17.56% | 17.92% | 19.58% | 9.65% | 14.88% | 19.16% | | 11.85% | 14.91% | 17.99% | | 13.97% | 16.93% | 17.43% | 9.49% | 11.79% | 15.84% | 16.92% | 10.53% | 5.25% | 14.24% | 15.93% | 3.69% | -20.11% | -102.78% | 11.41% | 11.42% | 19.31% | 21.37% | 25.12% | 22.58% | 20.93% | 19.42% | 20.54% | 12.87% | 18.21% | 21.74% | 17.82% | 22.76% | 15.10% | 16.38% | 21.65% | 21.79% | 18.22% | 21.72% | 21.10% |
|
Net Margin
|
2.36% | 2.90% | 13.48% | 14.05% | | | 14.93% | 16.37% | 15.01% | 10.84% | 15.38% | 20.20% | 5.57% | 13.10% | 15.85% | 8.39% | 13.82% | 18.85% | 15.46% | 9.24% | 14.43% | 16.72% | 18.42% | 19.58% | 8.81% | 13.92% | 18.25% | | 10.66% | 13.75% | 16.00% | | 12.55% | 15.06% | 16.21% | 8.41% | 10.49% | 14.27% | 15.15% | 8.02% | 3.64% | 12.44% | 14.18% | 4.94% | -21.63% | -108.70% | 9.36% | 9.76% | 16.71% | 19.60% | 23.49% | 22.17% | 18.89% | 17.67% | 18.00% | 11.65% | 13.89% | 18.48% | 14.64% | 19.59% | 11.31% | 6.77% | 14.75% | 16.11% | 11.90% | 15.02% | 13.20% |
|
FCF Margin
|
| | | | | 1,364.18% | | | | | | | 0.62% | 26.38% | 30.38% | 10.80% | 4.76% | 28.07% | 29.45% | -2.50% | 1.01% | 12.15% | 27.85% | | -3.95% | 19.92% | 28.24% | | 17.65% | 23.51% | 31.58% | | 19.02% | 25.14% | 23.52% | 30.46% | 17.46% | 21.58% | 20.34% | 36.90% | 11.06% | 9.92% | 16.80% | 39.84% | -45.62% | 79.16% | 25.07% | 42.26% | 3.49% | 26.81% | 30.26% | 19.64% | -6.64% | 23.42% | 7.75% | 26.30% | -25.53% | 21.63% | 35.08% | 30.54% | -3.94% | 16.24% | 20.00% | 25.62% | -19.99% | 20.49% | 24.59% |
|
Assets Average
|
1,072.79M | 1,076.25M | 1,117.66M | 1,100.40M | 631.50M | | | | | | | | | | | 1,909.05M | 1,962.95M | | | | | | | | | | | | | | 3,113.42M | | | 3,121.35M | 3,090.38M | 3,035.55M | 3,049.29M | 3,129.82M | 3,158.38M | 3,089.80M | 3,122.16M | 3,288.77M | 3,367.90M | 3,304.53M | 3,452.99M | 3,473.25M | 3,103.86M | 2,988.54M | 3,065.39M | 3,010.34M | 2,993.30M | 3,106.21M | 3,243.22M | 3,352.50M | 3,397.63M | 3,440.11M | 3,534.68M | 3,650.49M | 3,622.07M | 3,543.60M | 3,600.81M | 3,713.01M | 3,737.23M | 3,725.15M | 3,816.15M | 3,959.51M | 4,037.03M |
|
Equity Average
|
| 1,080.37M | 1,125.75M | 1,108.33M | | | | | | | | | | | | | | | | | 1,778.37M | 1,866.15M | | | | 1,977.20M | | | | 2,067.63M | 2,066.09M | | | 2,093.35M | 2,082.18M | 2,060.29M | 2,031.39M | 1,957.49M | 1,925.34M | 1,941.58M | 1,925.86M | | | | | | | | | | | | 1,888.37M | 1,860.27M | 1,860.75M | 1,870.24M | 1,891.05M | 1,926.85M | 1,973.37M | 1,975.22M | 1,943.24M | 1,890.68M | 1,708.98M | 1,511.14M | 1,431.07M | 1,414.25M | 1,455.55M |
|
Invested Capital
|
1,046.53M | 1,120.15M | 1,137.02M | 1,085.21M | -2.36M | -0.57M | -0.70M | | -12.19M | | | | | 97.00M | -124.68M | | | 1,537.08M | -181.00M | 1,742.90M | 1,813.84M | 2,053.47M | 157.00M | | 1,928.83M | 2,461.57M | 305.00M | | 2,095.17M | 2,040.09M | 2,092.09M | | 2,091.54M | 2,095.17M | 2,069.20M | 2,051.38M | 2,011.40M | 1,903.57M | 1,947.10M | 1,936.07M | 1,912.41M | -6.63M | -10.09M | 1,820.96M | -4.19M | -7.32M | -11.23M | 1,625.48M | -4.99M | -9.01M | -12.48M | 2,519.41M | 1,852.70M | 1,854.07M | 1,995.16M | 2,812.16M | 2,036.94M | 2,086.64M | 2,272.55M | 2,942.46M | 2,225.23M | 2,145.55M | 1,854.90M | 2,992.52M | 1,501.16M | 1,521.53M | 2,034.16M |
|
Asset Utilization Ratio
|
1.03 | 1.03 | 1.00 | 0.94 | 1.01 | | | | | | | | | | | 1.08 | 1.07 | | | | | | | | | | | | | | -97.87 | | | -39.94 | -40.34 | 0.91 | 0.90 | 0.89 | 0.89 | 0.94 | 0.92 | 0.89 | 0.86 | 0.85 | 0.77 | 0.60 | 0.63 | 0.66 | 0.69 | 0.87 | 0.94 | 0.94 | 0.96 | 0.97 | 0.97 | 0.94 | 0.90 | 0.85 | 0.87 | 0.90 | 0.89 | 0.86 | 0.86 | 0.88 | 0.86 | 0.84 | 0.83 |
|
Interest Coverage Ratio
|
2.02M | 9.59M | 0.14 | 0.20M | | | | | | | | | 0.02 | 0.04 | | | | | | | -18.25M | -13.50M | 20.07M | | -24.82M | -15.70M | | | 2.77M | | | | 19.85M | | | | | | | | | | | 8.34M | | | | 272.35M | | 30.77M | | | | -57.67M | | | | | | | | | | | | | |
|
Debt to Equity
|
0.05 | 0.11 | 0.08 | 0.00 | | | | | | | | | | | | | | -0.11 | | 0.04 | 0.08 | 0.07 | | | 0.24 | 0.22 | | | | 0.36 | 0.33 | | 0.37 | 0.34 | 0.34 | 0.31 | 0.39 | 0.47 | 0.45 | 0.35 | 0.46 | | | 0.46 | | | | 0.64 | | | | 0.31 | 0.45 | 0.44 | 0.50 | 0.49 | 0.59 | 0.59 | 0.51 | 0.50 | 0.59 | 0.66 | 0.94 | 1.05 | 1.28 | 1.30 | 1.18 |
|
Debt Ratio
|
0.05 | 0.11 | 0.08 | 0.00 | | | | | | | | | | | -0.08 | 0.00 | 0.02 | | -0.18 | | | | 0.12 | | | | | | | 0.24 | 0.22 | | 0.24 | 0.23 | 0.23 | 0.21 | 0.25 | 0.29 | 0.27 | 0.22 | 0.27 | 0.29 | 0.27 | 0.26 | 0.42 | 0.42 | 0.34 | 0.33 | 0.32 | 0.21 | 0.20 | 0.19 | 0.25 | 0.24 | 0.27 | 0.27 | 0.31 | 0.31 | 0.29 | 0.28 | 0.31 | 0.33 | 0.40 | 0.41 | 0.46 | 0.46 | 0.43 |
|
Equity Ratio
|
1.00 | 1.01 | 1.01 | 1.01 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66 | 0.67 | | 0.66 | 0.68 | 0.67 | 0.69 | 0.65 | 0.61 | 0.61 | 0.64 | 0.59 | | | 0.57 | | | | 0.52 | | | | 0.61 | 0.55 | 0.56 | 0.54 | 0.55 | 0.52 | 0.53 | 0.56 | 0.56 | 0.52 | 0.50 | 0.42 | 0.39 | 0.36 | 0.36 | 0.37 |
|
Times Interest Earned
|
| | 0.14 | 0.20M | | | | | | | | | 0.02 | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | -6.18 | -0.06 | -0.05 | | | -0.06 | -0.06 | | | -0.16 | -0.07 | | 1.28 | -0.11 | -0.08 | | -0.18 | -0.12 | -0.08 | | -0.17 | -0.12 | -0.13 | -0.10 | -0.22 | -0.14 | -0.15 | -0.08 | -0.40 | -0.35 | -0.22 | -0.10 | | | | 0.21 | | | -0.13 | -0.19 | | -0.30 | -0.47 | -0.16 | | | -0.11 | -0.13 | | | -0.18 | -0.15 | | | -0.15 |
|
Enterprise Value
|
1,457.80M | 1,120.85M | 1,697.59M | 2,136.33M | -16.90M | -15.11M | -119.10M | | -30.80M | | | | 3,260.63M | 3,256.99M | 3,762.05M | 4,285.18M | 4,770.93M | 4,853.16M | 5,618.88M | 6,394.28M | 5,910.30M | 7,272.02M | 6,499.12M | | 7,348.90M | 8,216.00M | 7,297.46M | -65.16M | 7,488.87M | 7,254.45M | 6,760.77M | -50.67M | 6,187.47M | 7,017.20M | 7,155.07M | 7,383.93M | 6,279.99M | 6,119.97M | 6,617.56M | 6,582.05M | 7,386.41M | 7,908.95M | 7,239.18M | 6,031.40M | 2,475.78M | 2,362.66M | 3,528.37M | 5,145.95M | 5,698.00M | 6,897.65M | 6,847.12M | 8,074.23M | 6,874.25M | 5,543.96M | 5,419.60M | 4,874.02M | 5,801.14M | 5,600.65M | 4,770.15M | 5,851.07M | 6,218.17M | 6,293.39M | 7,652.30M | 7,350.02M | 6,849.27M | 7,391.54M | 8,627.66M |
|
Market Capitalization
|
1,470.55M | 1,145.10M | 1,721.26M | 2,235.95M | | | | | | | | | 3,342.66M | 3,339.02M | 3,843.75M | 4,355.59M | 4,852.92M | 4,925.87M | 5,716.25M | 6,491.65M | 6,007.67M | 7,369.39M | 6,596.49M | | 7,434.00M | 8,301.10M | 7,382.56M | | 7,539.55M | 7,307.90M | 6,815.34M | | 6,225.67M | 7,075.25M | 7,201.89M | 7,436.73M | 6,332.78M | 6,172.76M | 6,670.36M | 6,628.71M | 7,436.30M | 7,996.56M | 7,299.86M | 6,109.06M | 2,544.09M | 2,875.06M | 4,005.54M | 5,584.63M | 6,208.25M | 7,442.70M | 7,364.87M | 8,274.95M | 7,058.13M | 5,732.32M | 5,611.99M | 4,944.28M | 5,964.55M | 5,768.19M | 4,940.99M | 5,965.61M | 6,311.60M | 6,391.38M | 7,753.30M | 7,349.15M | 6,852.40M | 7,391.83M | 8,644.21M |
|
Return on Sales
|
0.25% | 0.24% | 0.22% | 0.18% | | | 0.56% | 0.56% | 0.23% | 0.17% | 0.17% | 0.24% | 0.19% | 0.23% | 0.15% | 0.11% | 0.13% | 0.15% | 146.68% | 144.66% | 143.00% | 138.10% | 152.45% | 84.39% | 82.69% | 82.30% | 0.17% | | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.05% | -0.10% | -0.13% | -0.11% | -0.01% | 0.14% | 0.18% | 0.21% | 0.21% | 0.20% | 0.19% | 0.17% | 0.16% | 0.16% | 0.15% | 0.17% | 0.16% | 0.13% | 0.13% | 0.12% | 0.12% | 0.15% | 0.14% |
|
Return on Capital Employed
|
0.20% | 0.16% | 0.12% | 0.09% | | | | | | | | | | | | 0.14% | 0.16% | | | | | | | | | | | | | | 0.15% | | | 0.16% | 0.17% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.13% | 0.12% | 0.12% | 0.10% | 0.05% | -0.06% | -0.09% | -0.07% | 0.01% | 0.16% | 0.22% | 0.25% | 0.26% | 0.25% | 0.25% | 0.22% | 0.19% | 0.19% | 0.19% | 0.23% | 0.22% | 0.20% | 0.21% | 0.21% | 0.20% | 0.21% | 0.24% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | 0.49% | 0.43% | 0.19% | 0.18% | 0.33% | | | 0.33% | | | | 0.19% | 0.20% | | | 0.20% | 0.21% | 0.19% | 0.18% | 0.19% | 0.19% | 0.20% | 0.18% | 0.35% | -38.64% | | | 29.83% | 23.55% | -0.22% | | -58.48% | -49.81% | 0.51% | 0.31% | 0.37% | 0.34% | 0.24% | 0.22% | 0.27% | 0.24% | 0.23% | 0.23% | 0.23% | 0.25% | 0.20% | 0.22% | 0.39% | 0.33% |
|
Return on Assets
|
0.26% | 0.24% | 0.22% | 0.17% | | | | | | | | | | | | 0.12% | 0.14% | | | | | | | | | | | | | | 0.13% | | | 0.13% | 0.14% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.04% | -0.06% | -0.08% | -0.08% | -0.01% | 0.12% | 0.17% | 0.20% | 0.20% | 0.20% | 0.19% | 0.16% | 0.14% | 0.13% | 0.13% | 0.15% | 0.14% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% |
|
Return on Equity
|
| 0.24% | 0.22% | 0.17% | | | | | | | | | | | | | | | | | 180.17% | 171.70% | | | | 182.16% | | | | 0.18% | 0.19% | | | 0.19% | 0.20% | 0.18% | 0.17% | 0.18% | 0.18% | 0.18% | 0.16% | | | | | | | | | | | | 0.35% | 0.36% | 0.34% | 0.29% | 0.26% | 0.25% | 0.24% | 0.27% | 0.26% | 0.22% | 0.25% | 0.27% | 0.28% | 0.34% | 0.33% |