|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00% | | | | 73.11% | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
59.57% | 54.26% | 58.33% | 57.10% | -18.10% | 42.59% | 40.15% | 38.36% | 51.50% | 38.21% | 35.25% | 39.24% | 44.69% | 46.79% | 45.70% | 41.09% | 47.80% | 62.18% | 48.05% | 49.13% | 58.55% | 50.37% | 49.04% | 46.17% | 56.42% | 49.29% | 48.38% | 47.90% | 45.22% | 39.53% | 34.23% | 30.21% | 40.34% | 34.29% | 90.53% | 36.19% | 90.59% | 33.83% | 30.63% | -13.70% | 23.73% | 34.34% | 36.26% | 28.08% | 19.35% | 34.42% | 29.72% | 29.61% | 29.87% | 33.04% | 34.70% | 35.95% | 33.93% |
|
EBIT Margin
|
59.57% | 56.82% | 60.48% | 59.76% | 30.41% | 54.35% | 53.95% | 53.92% | 50.00% | 50.61% | 48.80% | 43.97% | 47.77% | 50.61% | 48.80% | 43.97% | 49.03% | 49.91% | 51.61% | 52.01% | 51.66% | 53.06% | 52.57% | 50.17% | 51.68% | 52.36% | 52.39% | 52.84% | 47.92% | 41.70% | 37.84% | 32.49% | 46.68% | 36.72% | 37.44% | 38.56% | 37.80% | 40.34% | 36.01% | 38.25% | 36.35% | 39.20% | 40.88% | 34.79% | 34.70% | 37.95% | 36.80% | 36.37% | 35.54% | 37.81% | 39.76% | 39.04% | 39.37% |
|
EBITDA Margin
|
59.57% | 56.82% | 60.48% | 59.76% | 30.41% | 54.35% | 53.95% | 53.92% | 50.00% | 50.61% | 48.80% | 43.97% | 47.77% | 50.61% | 48.80% | 43.97% | 49.03% | 49.91% | 51.61% | 52.01% | 51.66% | 53.06% | 52.57% | 50.17% | 51.68% | 52.36% | 52.39% | 52.84% | 47.92% | 41.70% | 37.84% | 32.49% | 46.68% | 36.72% | 37.44% | 38.56% | 37.80% | 40.34% | 36.01% | 38.25% | 36.35% | 39.20% | 40.88% | 34.79% | 34.70% | 37.95% | 36.80% | 36.37% | 35.54% | 37.81% | 39.76% | 39.04% | 39.37% |
|
Operating Margin
|
59.57% | 56.82% | 60.48% | 59.76% | 30.41% | 54.35% | 53.95% | 53.92% | 50.00% | 50.61% | 48.80% | 43.97% | 47.77% | 50.61% | 48.80% | 43.97% | 49.03% | 49.91% | 51.61% | 52.01% | 51.66% | 53.06% | 52.57% | 50.17% | 51.68% | 52.36% | 52.39% | 52.84% | 47.92% | 41.70% | 37.84% | 32.49% | 46.68% | 36.72% | 37.44% | 38.56% | 37.80% | 40.34% | 36.01% | 38.25% | 36.35% | 39.20% | 40.88% | 34.79% | 34.70% | 37.95% | 36.80% | 36.37% | 35.54% | 37.81% | 39.76% | 39.04% | 39.37% |
|
Net Margin
|
49.38% | | | | -15.30% | -2.12% | -3.51% | -4.78% | -4.00% | -2.43% | -2.92% | -2.78% | -3.66% | 29.90% | 28.79% | 29.50% | 29.00% | 41.08% | 33.22% | 30.54% | 105.67% | 36.41% | 34.27% | 36.92% | 45.03% | 36.85% | 34.44% | 38.40% | 32.51% | 29.88% | 24.77% | 18.81% | 29.44% | 25.48% | 57.03% | 26.53% | 65.68% | 27.12% | 23.46% | -7.33% | 18.51% | 27.27% | 34.89% | 23.01% | 14.63% | 27.95% | 22.06% | 22.12% | 23.40% | 25.15% | 26.52% | 27.64% | 27.43% |
|
FCF Margin
|
| 38.35% | 57.80% | -12.62% | 17.54% | 60.24% | 33.38% | 4.78% | 59.25% | 36.92% | 22.32% | 8.07% | 40.69% | 49.05% | 39.06% | 31.08% | 48.95% | 49.49% | 37.37% | 22.34% | 51.57% | 43.76% | 50.16% | 38.50% | 58.41% | 48.43% | 53.16% | 34.51% | 57.01% | 22.51% | 41.00% | 19.64% | 60.62% | 27.09% | 37.68% | 20.07% | 39.99% | 28.02% | 37.38% | 28.11% | 43.54% | 23.83% | 45.98% | 28.32% | 33.46% | 32.92% | 38.18% | 26.74% | 45.02% | 26.70% | 42.89% | 26.87% | 37.40% |
|
Assets Average
|
| | | 0.00B | 32.21B | 65.17B | 67.20B | 67.88B | 67.77B | 67.34B | 64.77B | 64.48B | 71.92B | 78.57B | 77.19B | 75.76B | 79.15B | 80.73B | 79.89B | 79.72B | 78.69B | 80.16B | 82.45B | 85.04B | 90.02B | 93.32B | 92.39B | 93.13B | 94.92B | 116.70B | 131.48B | 126.07B | 127.14B | 127.12B | 131.12B | 142.43B | 172.08B | 201.00B | 211.85B | 108.04B | 97.61B | 172.94B | 143.92B | 136.65B | 136.55B | 133.74B | 134.54B | 136.44B | 137.31B | 141.15B | 143.52B | 142.54B | 138.89B |
|
Equity Average
|
| | | 10.00 | 6.19B | 12.66B | 13.11B | 12.96B | 12.52B | 12.36B | 12.38B | 12.41B | 13.61B | 14.97B | 15.21B | 15.44B | 15.66B | 15.78B | 15.86B | 15.98B | 16.50B | 17.00B | 16.92B | 16.85B | 17.04B | 17.18B | 17.14B | 17.17B | 17.24B | 17.13B | 16.98B | 18.02B | 19.29B | 19.76B | 20.55B | 21.35B | 22.17B | 22.73B | 22.78B | 22.64B | 22.59B | 22.99B | 23.55B | 24.70B | 25.65B | 26.04B | 26.52B | 27.01B | 27.50B | 27.87B | 28.26B | 28.60B | 28.84B |
|
Invested Capital
|
3.84B | | 10.00 | 10.00 | 16.30B | 16.53B | 15.53B | 14.89B | 14.64B | 14.57B | 14.69B | 14.62B | 19.57B | 19.80B | 20.05B | 20.26B | 19.65B | 19.66B | 19.81B | 20.88B | 23.09B | 21.27B | 23.76B | 24.54B | 24.67B | 24.63B | 24.94B | 25.01B | 25.11B | 20.04B | 17.70B | 21.52B | 36.07B | 22.06B | 21.43B | 23.42B | 36.67B | 24.48B | 22.86B | 22.43B | 40.88B | 23.21B | 23.89B | 27.77B | 25.86B | 28.20B | 29.98B | 27.27B | 27.72B | 28.03B | 30.36B | 30.35B | 30.03B |
|
Asset Utilization Ratio
|
| | | 0.00B | 0.05 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.09 | 0.10 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Interest Coverage Ratio
|
| 20.00 | 22.50 | 22.44 | 6.04 | 17.11 | 18.70 | 20.00 | 17.39 | 25.39 | 23.96 | 22.57 | 13.93 | 12.70 | 12.52 | 10.77 | 12.68 | 12.93 | 13.53 | 12.68 | 11.84 | 12.50 | 11.91 | 9.12 | 9.52 | 9.37 | 9.58 | 9.81 | 8.76 | 12.25 | 8.86 | 7.04 | 6.96 | 8.34 | 7.54 | 8.13 | 8.63 | 9.63 | 5.40 | 5.19 | 4.91 | 5.51 | 5.46 | 4.10 | 3.69 | 4.41 | 4.58 | 4.95 | 5.06 | 5.93 | 6.45 | 6.11 | 6.06 |
|
Debt to Equity
|
0.31 | | | | 0.41 | 0.10 | 0.13 | 0.15 | 0.35 | 0.16 | 0.08 | 0.10 | 0.49 | 0.14 | 0.12 | 0.10 | 0.40 | 0.15 | 0.13 | 0.07 | 0.36 | 0.15 | 0.41 | 0.46 | 0.43 | 0.44 | 0.45 | 0.46 | 0.45 | 0.49 | 0.49 | 0.91 | 0.85 | 0.81 | 0.68 | 0.66 | 0.61 | 0.62 | 0.79 | 0.81 | 0.80 | 0.78 | 0.76 | 0.91 | 0.88 | 0.84 | 0.82 | 0.78 | 0.73 | 0.72 | 0.67 | 0.66 | 0.68 |
|
Debt Ratio
|
0.03 | | | | 0.08 | 0.02 | 0.02 | 0.03 | 0.06 | 0.03 | 0.02 | 0.02 | 0.09 | 0.03 | 0.02 | 0.02 | 0.08 | 0.03 | 0.03 | 0.02 | 0.08 | 0.03 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.06 | 0.07 | 0.14 | 0.13 | 0.13 | 0.11 | 0.09 | 0.07 | 0.07 | 0.08 | 20.61 | 0.09 | 0.12 | 0.13 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 |
|
Equity Ratio
|
0.10 | | 1.00 | 0.00 | 0.19 | 0.20 | 0.19 | 0.19 | 0.18 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.22 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.12 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.14 | 0.12 | 0.11 | 0.11 | 25.51 | 0.12 | 0.15 | 0.18 | 0.19 | 0.19 | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 |
|
Times Interest Earned
|
| 20.00 | 22.50 | 22.44 | 6.04 | 17.11 | 18.70 | 20.00 | 17.39 | 25.39 | 23.96 | 22.57 | 13.93 | 12.70 | 12.52 | 10.77 | 12.68 | 12.93 | 13.53 | 12.68 | 11.84 | 12.50 | 11.91 | 9.12 | 9.52 | 9.37 | 9.58 | 9.81 | 8.76 | 12.25 | 8.86 | 7.04 | 6.96 | 8.34 | 7.54 | 8.13 | 8.63 | 9.63 | 5.40 | 5.19 | 4.91 | 5.51 | 5.46 | 4.10 | 3.69 | 4.41 | 4.58 | 4.95 | 5.06 | 5.93 | 6.45 | 6.11 | 6.06 |
|
FCF Payout Ratio
|
| 0.04 | | -0.14 | 0.67 | 0.15 | 0.28 | 1.90 | 0.16 | 0.17 | 0.34 | 0.97 | 0.25 | 0.18 | 0.23 | 0.30 | 0.18 | 0.21 | 0.27 | 0.46 | 0.20 | 0.26 | 0.22 | 0.30 | 0.18 | 0.26 | 0.22 | 0.34 | 0.21 | 0.35 | 0.20 | 0.45 | 0.17 | 0.28 | 0.23 | 0.41 | 0.20 | 0.31 | 0.24 | 0.32 | 0.21 | 0.40 | 0.22 | 0.35 | 0.27 | 0.28 | 0.24 | 0.32 | 0.19 | 0.32 | 0.20 | 0.34 | 0.23 |
|
Enterprise Value
|
-0.93B | -1.39B | -1.46B | -2.06B | -0.71B | -0.73B | -1.82B | -1.78B | -48.57B | -1.66B | -0.66B | -46.95B | -52.68B | -52.76B | -48.85B | -50.26B | -56.46B | -53.06B | -54.32B | -53.14B | -51.99B | -54.76B | -55.77B | -59.56B | -63.47B | -65.36B | -62.16B | -66.86B | -63.77B | -109.77B | -94.86B | -86.80B | -82.53B | -84.63B | -90.94B | -107.13B | -146.93B | -162.21B | -170.48B | -162.78B | -148.14B | -108.17B | -92.26B | -80.08B | -1.58B | -75.35B | -81.38B | -1.70B | -1.69B | -1.80B | -1.31B | -1.33B | -1.41B |
|
Return on Sales
|
0.60% | | | 0.14% | -0.09% | 0.02% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | | | 0.33% | 0.32% | 0.32% | 0.32% | 0.44% | 0.36% | 0.33% | 1.08% | 0.39% | 0.37% | 0.39% | 0.47% | 0.39% | 0.37% | 0.40% | 0.35% | 0.31% | 0.27% | 0.20% | 0.32% | 0.27% | 0.59% | 0.28% | 0.66% | 0.27% | 0.23% | -0.07% | 0.19% | 0.27% | 0.35% | 0.23% | 0.15% | 0.28% | 0.22% | 0.22% | 0.23% | 0.25% | 0.27% | 0.28% | 0.27% |
|
Return on Capital Employed
|
| | | -1,234.03% | -0.07% | 0.05% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.13% | 0.12% | 0.09% | 0.08% | 0.09% | 0.11% | 0.09% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.11% | 0.10% | 0.09% | 0.11% | 0.10% | 0.91% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.18% | 0.11% | 0.09% | -0.06% | -0.07% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% |
|
Return on Invested Capital
|
| | | | 0.06% | 0.04% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.10% | 0.12% | 0.11% | 0.08% | 0.08% | 0.10% | 0.11% | 0.08% | 0.08% | 0.12% | 0.12% | 0.10% | 0.09% | 0.14% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% |
|
Return on Assets
|
| | | 290.44% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | 19,300,000.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.03% | 0.05% | 0.07% | 0.09% | 0.10% | 0.10% | 0.11% | 0.15% | 0.15% | 0.15% | 0.16% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.11% | 0.11% | 0.11% | 0.14% | 0.14% | 0.18% | 0.18% | 0.15% | 0.11% | 0.07% | 0.07% | 0.07% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% |