|
Gross Margin
|
14.67% | 13.20% | 13.03% | 13.73% | 14.36% | 13.70% | 14.42% | 13.63% | 14.07% | 14.11% | 13.21% | 12.71% | 13.82% | 14.08% | 13.79% | 14.13% | 14.25% | 14.26% | 11.35% | 14.35% | 13.62% | 1.36% | 13.25% | 14.44% | 14.39% | 14.30% | 12.78% | 14.23% | 14.06% | 14.36% | 14.47% | 14.57% | 13.50% | 13.11% | 13.74% | 6.25% | 13.02% | 13.30% | 14.21% | 10.26% | 13.33% | 12.56% | 13.48% | 13.80% | 14.27% | 16.17% | 16.77% | 17.44% | 15.51% | 12.22% | 11.16% | 12.55% | 10.71% | 9.07% | 13.37% | 13.15% | 12.22% | 8.37% | 17.63% | 15.24% | | 14.81% | 13.39% | 15.18% | | 20.76% | 15.44% |
|
EBT Margin
|
7.44% | 7.48% | 5.85% | 6.57% | 7.35% | 6.88% | 7.14% | 5.92% | 6.96% | 6.94% | 6.22% | 5.29% | 6.84% | 6.81% | 7.08% | 6.92% | 7.26% | 7.10% | 2.13% | 7.41% | 6.90% | -10.96% | 6.33% | 7.05% | 7.39% | 7.42% | 3.20% | 7.69% | 7.68% | 7.78% | 7.66% | 7.98% | 7.02% | 6.70% | 6.94% | -0.28% | 6.64% | 6.52% | 7.07% | 2.50% | 5.11% | 5.21% | 5.79% | 5.96% | 6.73% | 8.52% | 8.24% | 8.08% | 3.78% | 2.92% | 1.28% | 3.70% | 1.94% | 0.24% | 4.61% | 3.87% | 2.72% | -1.54% | 7.62% | 5.03% | | 4.39% | 3.38% | 5.34% | | 12.34% | 6.12% |
|
EBIT Margin
|
6.76% | 6.52% | 5.40% | 6.16% | 7.55% | 6.27% | 6.61% | 5.58% | 6.74% | 7.56% | 5.75% | 4.65% | 6.88% | 6.46% | 6.94% | 6.54% | 7.18% | 6.70% | 1.72% | 7.29% | 6.65% | -10.94% | 6.18% | 6.91% | 7.32% | 7.80% | 2.84% | 7.64% | 7.42% | 7.44% | 7.64% | 7.59% | 6.70% | 6.41% | 7.02% | -0.49% | 6.22% | 6.04% | 7.75% | 1.63% | 4.98% | 5.21% | 5.24% | 7.12% | 5.10% | 7.61% | 6.86% | 7.64% | 2.94% | 2.88% | 0.62% | 4.17% | 3.81% | 0.43% | 4.05% | 3.55% | 2.33% | -1.12% | 6.72% | 4.16% | | 3.86% | 3.15% | 5.14% | | 9.88% | 5.54% |
|
EBITDA Margin
|
6.76% | 6.52% | 5.40% | 6.16% | 7.55% | 6.27% | 6.61% | 3.77% | 4.78% | 4.60% | 4.21% | 3.23% | 4.23% | 4.23% | 4.60% | 5.47% | 4.69% | 4.62% | 1.80% | 4.69% | 4.36% | -6.93% | 4.52% | 4.37% | 4.58% | 4.80% | 2.59% | 4.98% | 5.00% | 4.92% | 4.68% | 5.56% | 4.92% | 4.79% | 4.04% | -0.21% | 5.17% | 5.06% | 6.55% | 2.22% | 4.11% | 4.13% | 4.25% | 4.38% | 5.48% | 6.54% | 6.71% | 5.73% | 2.58% | 2.05% | 1.14% | 1.42% | 1.15% | -0.48% | 4.20% | 3.09% | 1.85% | -1.63% | 6.24% | 3.54% | | 3.77% | 2.31% | 3.96% | | 9.40% | 6.76% |
|
Operating Margin
|
6.76% | 6.52% | 5.40% | 6.16% | 7.55% | 6.27% | 6.61% | 5.58% | 6.74% | 7.56% | 5.75% | 4.65% | 6.88% | 6.46% | 6.94% | 6.54% | 7.18% | 6.70% | 1.72% | 7.29% | 6.65% | -10.94% | 6.18% | 6.91% | 7.32% | 7.80% | 2.84% | 7.64% | 7.42% | 7.44% | 7.64% | 7.59% | 6.70% | 6.41% | 7.02% | -0.49% | 6.22% | 6.04% | 7.75% | 1.63% | 4.98% | 5.21% | 5.24% | 7.12% | 5.10% | 7.61% | 6.86% | 7.64% | 2.94% | 2.88% | 0.62% | 4.17% | 3.81% | 0.43% | 4.05% | 3.55% | 2.33% | -1.12% | 6.72% | 4.16% | | 3.86% | 3.15% | 5.14% | | 9.88% | 5.54% |
|
Net Margin
|
4.57% | 4.60% | 2.21% | 4.04% | 4.52% | 4.70% | 4.51% | 3.73% | 4.65% | 4.57% | 4.22% | 3.29% | 4.24% | 4.22% | 4.62% | 5.46% | 4.73% | 4.62% | 1.79% | 4.69% | 4.36% | -6.93% | 4.53% | 4.37% | 4.58% | 4.74% | 2.50% | 4.84% | 4.85% | 5.02% | 5.09% | 5.44% | 4.79% | 4.78% | 4.04% | 0.01% | 5.15% | 5.16% | 6.37% | 1.92% | 3.94% | 4.03% | 4.23% | 4.50% | 5.11% | 6.34% | 6.56% | 6.05% | 2.40% | 2.30% | 1.14% | 2.65% | 1.61% | 0.08% | 3.72% | 2.80% | 2.05% | -1.23% | 5.55% | 3.62% | | 3.28% | 2.72% | 3.85% | | 9.25% | 6.69% |
|
FCF Margin
|
| 10.95% | 1.41% | -1.56% | 8.10% | 0.20% | 10.11% | 2.14% | 3.98% | 0.96% | 4.97% | 3.31% | 6.34% | 2.64% | 8.71% | -2.19% | 6.68% | -2.39% | 7.66% | 5.38% | -1.48% | 2.47% | 9.35% | -2.15% | 10.94% | 4.81% | 2.69% | 2.14% | 2.34% | 4.26% | 0.49% | 8.24% | -9.04% | 1.71% | 0.62% | 4.51% | 0.44% | 9.09% | 0.87% | 3.41% | 0.35% | 12.95% | 2.77% | 2.65% | 17.40% | 10.99% | 17.58% | 0.65% | 6.05% | -6.07% | 7.11% | -7.40% | 1.85% | -2.76% | 5.15% | -4.15% | 1.51% | 0.26% | 11.33% | -6.67% | -9,321.12% | 0.68% | 7.94% | 5.75% | -164.50% | 15.07% | 3.43% |
|
Assets Average
|
| | | | | 264.41M | 270.10M | 276.12M | 276.60M | 276.10M | 281.50M | 292.33M | 303.69M | 312.63M | 322.01M | 331.78M | 343.89M | 377.81M | 412.78M | 433.24M | 441.18M | 441.71M | 455.89M | 465.92M | 474.49M | 480.77M | 477.87M | 492.02M | 512.82M | 529.69M | 532.63M | 546.78M | 590.43M | 638.64M | 668.77M | 668.40M | 665.84M | 679.42M | 690.29M | 707.76M | 716.53M | 718.25M | 724.48M | 727.33M | 734.38M | 745.51M | 769.68M | 783.92M | 800.40M | 805.80M | 786.75M | 763.20M | 743.29M | 731.11M | 721.50M | 719.98M | 740.45M | 756.24M | 770.68M | 797.27M | 801.79M | 802.77M | 804.31M | 812.87M | 812.58M | 803.25M | 799.28M |
|
Equity Average
|
| | | | | 210.65M | 212.11M | 213.35M | 213.93M | 215.67M | 217.41M | 218.68M | 220.84M | 223.29M | 227.04M | 234.89M | 241.86M | 266.20M | 287.01M | 289.47M | 297.82M | 285.36M | 272.35M | 137.93M | 0.02M | 0.11M | 148.33M | 148.78M | 1.39M | 1.49M | 170.07M | 169.50M | 0.46M | 0.80M | 200.40M | 397.15M | 401.24M | 413.86M | 430.18M | 441.66M | 446.10M | 452.47M | 457.80M | 449.24M | 443.93M | 457.22M | 467.51M | 481.69M | 490.70M | 484.25M | 462.69M | 445.90M | 442.24M | 429.96M | 420.18M | 424.97M | 436.50M | 441.54M | 449.17M | 465.60M | 473.00M | 480.09M | 494.34M | 507.06M | 495.62M | 486.52M | 503.11M |
|
Invested Capital
|
| | 208.77M | | 210.16M | 211.14M | 213.08M | 213.62M | 214.24M | 217.10M | 217.73M | 219.62M | 222.06M | 224.52M | 229.57M | 240.21M | 243.52M | 288.87M | 285.14M | 293.79M | 301.85M | 268.88M | 275.83M | 0.03M | 0.01M | 0.21M | 296.46M | 1.10M | 1.68M | 1.31M | 338.84M | 0.16M | 0.76M | 0.84M | 399.95M | 394.34M | 408.13M | 419.58M | 440.78M | 442.55M | 449.65M | 455.30M | 460.31M | 438.18M | 449.69M | 464.75M | 470.28M | 493.10M | 488.30M | 480.20M | 445.17M | 456.64M | 447.85M | 447.08M | 443.28M | 466.67M | 481.34M | 486.73M | 481.62M | 514.58M | 501.42M | 513.75M | 499.93M | 514.20M | 477.04M | 496.00M | 510.21M |
|
Asset Utilization Ratio
|
| | | | | 2.85 | 2.87 | 2.89 | 2.95 | 3.05 | 3.16 | 3.22 | 3.28 | 3.36 | 3.35 | 3.29 | 3.19 | 2.97 | 2.79 | 2.74 | 2.80 | 2.84 | 2.84 | 2.87 | 2.89 | 2.94 | 3.01 | 2.98 | 2.92 | 2.89 | 2.93 | 2.89 | 2.82 | 2.76 | 2.79 | 2.94 | 2.99 | 2.95 | 2.90 | 2.79 | 2.71 | 2.63 | 2.54 | 2.49 | 2.46 | 2.39 | 2.29 | 2.19 | 2.08 | 2.04 | 2.09 | 2.18 | 2.27 | 2.31 | 2.34 | 2.33 | 2.26 | 2.21 | 2.17 | 2.10 | 1.57 | 1.59 | 1.60 | 1.62 | 1.60 | 1.66 | 1.70 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.24 | 29.62 | 0.09 | 0.07 | 0.10 | 0.02 | 0.07 | 0.07 | 0.07 | 0.02 | 0.02 | 0.11 | | | | | | | | 0.02 | 0.02 | 0.06 | 0.06 | 0.08 | 0.09 | 0.10 | 0.05 | 0.08 | 0.06 | 0.05 | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | 0.04 | 0.05 | 0.04 | 0.06 | 0.01 | 0.04 | 0.04 | 0.04 | 0.01 | 0.01 | 0.07 | | | | | | | | 0.01 | 0.01 | 0.03 | 0.03 | 0.05 | 0.05 | 0.06 | 0.03 | 0.05 | 0.04 | 0.03 | | | | | |
|
Equity Ratio
|
| | 0.79 | | 0.79 | 0.81 | 0.77 | 0.78 | 0.77 | 0.79 | 0.75 | 0.74 | 0.71 | 0.72 | 0.69 | 0.72 | 0.69 | 0.72 | 0.67 | 0.67 | 0.68 | 0.61 | 0.59 | 0.00 | 0.00 | 0.00 | 0.62 | 0.00 | 0.00 | 0.00 | 0.64 | 0.00 | 0.00 | 0.00 | 0.59 | 0.60 | 0.61 | 0.61 | 0.64 | 0.61 | 0.63 | 0.63 | 0.64 | 0.60 | 0.61 | 0.62 | 0.60 | 0.63 | 0.60 | 0.61 | 0.57 | 0.60 | 0.59 | 0.58 | 0.58 | 0.60 | 0.58 | 0.59 | 0.58 | 0.59 | 0.59 | 0.61 | 0.62 | 0.62 | 0.59 | 0.62 | 0.64 |
|
FCF Payout Ratio
|
| 0.42 | 3.40 | -3.21 | 0.62 | 26.23 | 0.50 | 2.34 | 1.25 | 5.07 | 0.86 | 1.26 | 0.65 | 1.54 | 0.47 | -1.90 | 0.63 | -1.66 | 0.51 | 0.72 | -2.58 | 1.56 | 0.39 | -1.66 | 0.33 | 0.75 | 1.33 | 1.60 | 1.47 | 0.80 | 6.86 | 0.41 | -0.32 | 1.65 | 4.55 | 0.63 | 6.40 | 0.31 | 3.34 | 0.90 | 9.17 | 0.25 | 1.20 | 1.26 | 0.19 | 0.32 | 0.21 | 5.83 | 0.65 | -0.62 | 0.52 | -0.50 | 2.01 | -1.39 | 0.73 | | | | | | | | | | | | |
|
Enterprise Value
|
-24.54M | -37.44M | -83.95M | -28.65M | -79.07M | -70.61M | -83.13M | -77.89M | -76.28M | -68.30M | -69.98M | -69.61M | -77.00M | -74.53M | -90.27M | -77.29M | -85.19M | -62.12M | -75.60M | -83.34M | -68.37M | -64.75M | -87.08M | -70.15M | -97.70M | -103.57M | -102.69M | -101.48M | -100.64M | -104.95M | -91.58M | -116.49M | -77.14M | -81.39M | -82.78M | -84.86M | -88.08M | -89.90M | -102.42M | -106.87M | -95.69M | -120.29M | -118.04M | -155.00M | -170.43M | -203.96M | -264.34M | -249.43M | -250.43M | -205.16M | -185.19M | -140.07M | -129.17M | -113.38M | -121.48M | -112.14M | -121.85M | -121.32M | -147.46M | -104.91M | -105.56M | -103.83M | -107.31M | -114.81M | -134.49M | -177.46M | -167.96M |
|
Return on Sales
|
0.05% | 0.05% | 0.02% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.02% | 0.05% | 0.04% | -0.07% | 0.05% | 0.04% | 0.05% | 0.05% | 0.02% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.00% | 0.05% | 0.05% | 0.06% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.06% | 0.02% | 0.02% | 0.01% | 0.03% | 0.02% | 0.00% | 0.04% | 0.03% | 0.02% | -0.01% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.09% | 0.07% |
|
Return on Capital Employed
|
| | | | | 0.20% | 0.22% | 0.21% | 0.22% | 0.23% | 0.24% | 0.23% | 0.25% | 0.24% | 0.26% | 0.27% | 0.28% | 0.25% | 0.20% | 0.21% | 0.20% | 0.04% | 0.09% | 0.09% | 0.10% | 0.26% | 0.23% | 0.24% | 0.24% | 0.24% | 0.27% | 0.28% | 0.27% | 0.27% | 0.27% | 0.19% | 0.19% | 0.18% | 0.19% | 0.20% | 0.18% | 0.17% | 0.14% | 0.19% | 0.18% | 0.18% | 0.19% | 0.18% | 0.17% | 0.13% | 0.10% | 0.07% | 0.09% | 0.07% | 0.10% | 0.09% | 0.08% | 0.07% | 0.09% | 0.09% | | 0.10% | 0.12% | 0.12% | | 0.16% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.13% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.19% | 0.21% | 0.21% | 0.20% | 0.16% | 0.15% | 0.15% | 0.04% | 0.08% | 0.16% | 1,350.17% | 602.06% | 0.39% | 0.41% | 45.32% | 42.71% | 0.45% | 0.46% | 176.90% | 106.08% | 0.43% | 0.16% | 0.17% | 0.17% | 0.19% | 0.20% | 0.18% | 0.17% | 0.13% | 0.17% | 0.17% | 0.18% | 0.19% | 0.18% | 0.16% | 0.13% | 0.09% | 0.07% | 0.08% | 0.07% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | | 0.08% | 0.11% | 0.10% | | 0.15% | 0.18% |
|
Return on Assets
|
| | | | | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.11% | 0.11% | 0.11% | 0.03% | 0.05% | 0.05% | 0.05% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.11% | 0.09% | 0.06% | 0.05% | 0.04% | 0.03% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.07% | 0.05% | 0.05% | 0.05% | 0.09% | 0.11% |
|
Return on Equity
|
| | | | | 0.14% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.22% | 0.22% | 0.20% | 0.16% | 0.16% | 0.16% | 0.04% | 0.08% | 0.16% | 1,394.11% | 601.51% | 0.39% | 0.41% | 45.86% | 44.39% | 0.46% | 0.48% | 183.47% | 110.01% | 0.44% | 0.17% | 0.17% | 0.17% | 0.19% | 0.21% | 0.19% | 0.17% | 0.14% | 0.17% | 0.18% | 0.20% | 0.21% | 0.21% | 0.18% | 0.15% | 0.10% | 0.08% | 0.07% | 0.05% | 0.08% | 0.08% | 0.08% | 0.07% | 0.09% | 0.09% | 0.07% | 0.11% | 0.08% | 0.09% | 0.09% | 0.15% | 0.18% |