|
Gross Margin
|
23.26% | 17.15% | | | 20.45% | | 18.52% | 17.05% | 16.93% | 16.38% | 15.25% | 16.17% | 15.78% | 15.84% | 16.33% | 16.33% | 16.57% | 16.36% | 16.72% | 17.51% | 17.68% | 16.97% | 16.73% | 16.60% | 17.56% | 16.38% | 16.92% | 16.40% | 17.44% | 16.01% | 15.20% | 15.41% | 14.95% | 14.67% | 14.49% | 14.82% | 15.94% | 17.19% | 15.90% | 16.68% | 17.13% | | | | | | | | | | | | | | 27.70% | 28.81% | 29.26% | 29.86% | 31.21% | 32.73% | 32.39% | 33.09% | 34.77% | 36.96% | 37.08% | 36.16% | 36.62% |
|
EBT Margin
|
2.18% | -16.05% | | 3.73% | -77.43% | | 2.94% | 1.09% | -0.10% | 3.76% | -3.01% | 0.62% | 0.31% | -1.02% | 1.92% | 1.70% | 4.45% | 0.39% | 1.59% | 1.14% | 2.28% | 1.06% | 19.58% | 1.18% | 0.28% | 1.39% | 1.91% | 1.75% | 1.70% | 2.52% | 2.13% | 0.82% | -1.79% | 0.85% | -0.10% | 0.04% | -0.60% | 2.68% | -0.29% | 0.06% | 0.29% | 0.08% | -0.26% | 0.64% | 0.53% | 4.12% | 3.45% | 4.78% | 4.76% | 4.96% | -0.66% | 3.26% | 2.54% | 5.47% | 5.25% | 6.56% | 3.58% | 4.15% | 4.12% | 6.67% | 3.11% | 6.61% | 8.01% | 9.85% | 10.19% | 6.45% | 9.97% |
|
EBIT Margin
|
2.18% | -16.05% | | 3.73% | -77.43% | | 1.40% | 1.71% | 0.09% | -0.23% | -2.90% | 1.13% | -0.82% | 0.73% | 1.67% | 1.37% | 3.95% | 0.33% | 1.73% | 1.86% | 2.27% | 1.38% | 19.28% | 0.95% | 0.64% | 1.78% | 2.03% | 1.67% | 1.60% | 1.69% | 1.40% | 0.85% | -1.76% | 0.95% | 0.02% | -0.12% | -0.46% | 2.67% | 0.05% | -0.13% | 0.13% | -0.33% | -0.41% | 0.41% | 1.18% | 3.95% | 3.86% | 3.80% | 3.71% | 4.35% | 3.72% | 4.10% | 4.06% | 5.83% | 6.28% | 5.79% | 3.47% | 3.94% | 5.70% | 5.41% | 3.82% | 6.52% | 7.64% | 9.33% | 8.80% | 6.91% | 9.58% |
|
EBITDA Margin
|
2.18% | -16.05% | | 3.73% | -77.43% | | 1.40% | 1.71% | 0.09% | -0.23% | -2.90% | 1.13% | -0.82% | 0.73% | 1.67% | 1.37% | 3.95% | 0.33% | 1.73% | 1.86% | 2.27% | 1.38% | 19.28% | 0.95% | 0.64% | 1.78% | 2.03% | 1.67% | 1.60% | 1.69% | 1.40% | 0.85% | -1.76% | 0.95% | 0.02% | -0.12% | -0.46% | 2.67% | 0.05% | -0.13% | 0.13% | -0.33% | -0.41% | 0.41% | 1.18% | 3.95% | 3.86% | 3.80% | 3.71% | 4.35% | -0.41% | 4.10% | 4.06% | 5.83% | 3.79% | 5.79% | 3.47% | 3.94% | 5.70% | 5.41% | 3.82% | 6.52% | 7.64% | 9.33% | 8.80% | 6.91% | 9.58% |
|
Operating Margin
|
2.18% | -16.05% | | 3.73% | -77.43% | | 1.40% | 1.71% | 0.09% | -0.23% | -2.90% | 1.13% | -0.82% | 0.73% | 1.67% | 1.37% | 3.95% | 0.33% | 1.73% | 1.86% | 2.27% | 1.38% | 19.28% | 0.95% | 0.64% | 1.78% | 2.03% | 1.67% | 1.60% | 1.69% | 1.40% | 0.85% | -1.76% | 0.95% | 0.02% | -0.12% | -0.46% | 2.67% | 0.05% | -0.13% | 0.13% | -0.33% | -0.41% | 0.41% | 1.18% | 3.95% | 3.86% | 3.80% | 3.71% | 4.35% | 3.72% | 4.10% | 4.06% | 5.83% | 6.28% | 5.79% | 3.47% | 3.94% | 5.70% | 5.41% | 3.82% | 6.52% | 7.64% | 9.33% | 8.80% | 6.91% | 9.58% |
|
Net Margin
|
-8.94% | -1.79% | | 28.53% | -77.43% | | 0.87% | -0.33% | 0.56% | 0.57% | 1.04% | | | 1.26% | -0.36% | -0.10% | -0.24% | -0.44% | 0.96% | 0.73% | 1.39% | 1.99% | 19.46% | 0.70% | 0.29% | 0.46% | 1.17% | 1.22% | 1.32% | 3.10% | 6.63% | 0.34% | -1.20% | -2.39% | -0.46% | -0.79% | -0.88% | 2.17% | -0.55% | -0.29% | 0.72% | 0.25% | -0.42% | 0.28% | 0.12% | 5.98% | 2.45% | 3.89% | 9.74% | 9.97% | -0.63% | 2.45% | 1.56% | 5.47% | 3.90% | 4.88% | 2.59% | 2.88% | 2.81% | 5.32% | 2.12% | 12.20% | 5.97% | 7.32% | 7.60% | 5.52% | 7.47% |
|
FCF Margin
|
10.03% | 1.52% | | 0.68% | 3.59% | -5.48% | 0.09% | 7.02% | 2.62% | 1.11% | -4.06% | 4.76% | 5.65% | 0.04% | 4.22% | 0.55% | 3.78% | 2.06% | 1.75% | -1.49% | 3.94% | 2.73% | 0.53% | 1.22% | -0.53% | -0.74% | 2.16% | 1.96% | 1.67% | 2.39% | -0.01% | -3.08% | -1.40% | 7.51% | -12.85% | 4.13% | 5.31% | 3.74% | 1.04% | 7.12% | 1.46% | 9.22% | -2.59% | -6.83% | -16.04% | 10.23% | 4.14% | 0.76% | 2.11% | 6.45% | -2.76% | 3.82% | -0.98% | 2.45% | 4.04% | 3.83% | -4.13% | 5.85% | 3.50% | 8.06% | 1.58% | 6.51% | -1.65% | 5.05% | 23.29% | 8.13% | -4.94% |
|
Assets Average
|
807.79M | 691.74M | 597.76M | 531.86M | 502.66M | 509.51M | 525.32M | 550.51M | 574.73M | 574.72M | 481.07M | 393.42M | 397.09M | 426.22M | 453.41M | 448.42M | 443.76M | 440.91M | 438.34M | 443.14M | 447.98M | 465.94M | 492.63M | 492.37M | 480.98M | 483.62M | 477.51M | 462.59M | 462.56M | 469.47M | 470.66M | 465.51M | 472.10M | 501.90M | 503.57M | 496.20M | 446.06M | 393.75M | 399.72M | 407.99M | 418.02M | 431.80M | 451.37M | 449.37M | 405.66M | 388.18M | 405.35M | 415.26M | 443.24M | 487.28M | 510.19M | 506.81M | 504.58M | 500.18M | | | 509.37M | 514.52M | 504.93M | 510.41M | 519.54M | 533.70M | 552.36M | 565.18M | 588.32M | 613.56M | 640.56M |
|
Equity Average
|
| | | | | | | | | | 137.14M | 69.74M | 70.21M | 87.08M | 97.56M | 94.70M | 101.07M | 97.13M | 91.32M | 93.68M | 95.59M | 99.24M | 130.89M | 153.88M | 147.02M | 140.92M | 135.52M | 131.90M | 129.73M | 127.98M | 137.07M | 148.38M | 148.66M | 152.52M | 151.30M | 147.20M | 86.64M | 29.11M | 33.99M | 44.94M | 54.81M | 54.99M | 54.36M | 55.83M | 56.76M | 64.09M | 76.13M | 85.77M | 108.79M | 146.89M | 165.95M | 164.14M | 164.57M | 168.40M | | | 196.01M | 199.50M | 203.48M | 213.43M | 221.58M | 239.47M | 263.40M | 277.51M | 291.68M | 309.23M | 327.49M |
|
Invested Capital
|
| | 179.44M | | | 185.97M | | | | 203.79M | 82.39M | 68.98M | 71.43M | 102.72M | 92.39M | 97.02M | 105.12M | 89.14M | 93.51M | 93.86M | 97.32M | 101.16M | 160.61M | 147.15M | 146.90M | 134.94M | 136.10M | 127.69M | 131.76M | 124.20M | 149.93M | 146.83M | 150.49M | 154.56M | 148.05M | 146.36M | 26.92M | 31.30M | 36.68M | 53.20M | 56.43M | 53.56M | 55.17M | 56.49M | 57.04M | 71.14M | 81.12M | 90.42M | 127.16M | 166.61M | 165.29M | 162.98M | 166.16M | 173.22M | 2.20M | 193.01M | 199.00M | 200.00M | 206.97M | 219.89M | 223.28M | 255.66M | 271.15M | 283.87M | 299.49M | 318.96M | 336.02M |
|
Asset Utilization Ratio
|
2.03 | 2.25 | 2.52 | 2.69 | 2.77 | 2.32 | 2.19 | 2.11 | 1.98 | 2.35 | 2.95 | 3.67 | 3.73 | 3.53 | 3.37 | 3.51 | 3.59 | 3.68 | 3.74 | 3.69 | 3.67 | 3.54 | 3.34 | 3.31 | 3.35 | 3.30 | 3.30 | 3.38 | 3.32 | 3.19 | 3.13 | 3.14 | 3.12 | 2.99 | 3.03 | 3.13 | 3.47 | 3.93 | 3.79 | 3.60 | 3.46 | 3.26 | 3.07 | 3.03 | 3.31 | 3.47 | 3.33 | 3.29 | 3.20 | 2.97 | 2.89 | 2.90 | 2.83 | 2.73 | | | 2.48 | 2.41 | 2.41 | 2.35 | 2.31 | 2.26 | 2.20 | 2.16 | 2.08 | 2.01 | 1.94 |
|
Debt to Equity
|
| | | | | | | | | 0.15 | 0.59 | 0.43 | 0.42 | 0.29 | 0.32 | 0.29 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.15 | | | | | | | | 0.05 | 0.11 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.32 | | | 0.36 | | | | 0.36 | 0.18 | 0.18 | 0.18 | 0.23 | 0.20 | 0.22 | 0.24 | 0.20 | 0.21 | 0.21 | 0.22 | 0.21 | 0.32 | 0.31 | 0.31 | 0.28 | 0.29 | 0.28 | 0.28 | 0.26 | 0.32 | 0.32 | 0.31 | 0.30 | 0.30 | 0.29 | 0.07 | 0.08 | 0.09 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.15 | 0.18 | 0.20 | 0.21 | 0.28 | 0.33 | 0.33 | 0.32 | 0.33 | 0.34 | | 0.39 | 0.38 | 0.39 | 0.41 | 0.42 | 0.43 | 0.46 | 0.49 | 0.49 | 0.50 | 0.51 | 0.51 |
|
FCF Payout Ratio
|
| | | | | | 1.90 | 0.39 | | 1.30 | -0.34 | 0.17 | 0.16 | 22.32 | 0.20 | 6.01 | | 0.00 | 0.25 | -0.65 | 0.25 | 0.34 | 1.81 | 7.24 | -2.10 | -1.48 | 0.50 | 0.59 | 0.73 | 0.50 | -175.16 | -0.39 | -0.85 | 0.16 | -0.09 | 0.29 | 0.12 | 0.15 | 0.09 | 0.02 | 0.09 | 0.01 | -0.03 | -0.01 | 0.00 | 0.01 | 0.00 | 0.15 | 0.03 | 0.01 | -0.02 | 0.00 | -0.05 | 0.02 | 0.01 | 0.01 | -0.01 | 0.00 | 0.01 | 0.00 | 0.26 | 0.06 | -0.25 | 0.08 | 0.02 | 0.06 | -0.09 |
|
Enterprise Value
|
-132.85M | 49.07M | -124.38M | -166.19M | -174.18M | -221.75M | -201.77M | -221.39M | -269.25M | -253.15M | -128.80M | -129.86M | -155.92M | -157.80M | -162.57M | -147.40M | -172.16M | -160.75M | -161.23M | -148.44M | -158.54M | -165.77M | -182.28M | -150.95M | -145.04M | -149.54M | -151.90M | -151.40M | -146.75M | -156.54M | -139.29M | -134.20M | -144.39M | -139.79M | -98.31M | -91.16M | -60.36M | -134.19M | -60.95M | -74.99M | -162.81M | -182.25M | -202.95M | -183.85M | -131.05M | -138.36M | -141.47M | -130.80M | -148.45M | -160.45M | -135.68M | -134.72M | -113.56M | -110.46M | | -137.20M | -125.86M | -135.58M | -144.33M | -161.81M | -158.37M | -177.09M | -164.25M | -153.73M | -205.30M | -234.33M | -199.13M |
|
Return on Sales
|
-0.09% | -0.01% | -0.03% | 0.29% | -0.77% | -0.16% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.19% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.07% | 0.00% | -0.01% | -0.02% | 0.00% | -0.01% | -0.01% | 0.02% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.02% | 0.04% | 0.10% | 0.10% | -0.01% | 0.02% | 0.02% | 0.05% | 0.04% | 0.05% | 0.03% | 0.03% | 0.03% | 0.05% | 0.02% | 0.12% | 0.06% | 0.07% | 0.08% | 0.06% | 0.07% |
|
Return on Capital Employed
|
| -0.38% | | | | | -0.61% | -0.47% | -0.47% | 0.04% | -0.03% | -0.07% | -0.10% | -0.06% | 0.08% | 0.08% | 0.26% | 0.27% | 0.30% | 0.31% | 0.24% | 0.30% | 0.68% | 0.61% | 0.62% | 0.69% | 0.15% | 0.18% | 0.21% | 0.21% | 0.16% | 0.13% | 0.06% | 0.04% | 0.00% | -0.02% | 0.02% | 0.31% | 0.22% | 0.18% | 0.19% | -0.02% | -0.05% | -0.01% | 0.03% | 0.28% | 0.38% | 0.50% | 0.47% | 0.39% | 0.31% | 0.33% | 0.31% | 0.31% | | | 0.33% | 0.28% | 0.25% | 0.25% | 0.23% | 0.25% | 0.25% | 0.29% | 0.33% | 0.31% | 0.32% |
|
Return on Invested Capital
|
| | | | | | | | | | -0.09% | -0.26% | -0.26% | 0.21% | 0.67% | 0.49% | 0.56% | 0.16% | 0.16% | 0.17% | 0.13% | 0.25% | 0.77% | 0.63% | 0.63% | 0.62% | 0.09% | 0.11% | 0.13% | 0.18% | 0.26% | 0.22% | 0.13% | 0.06% | 0.07% | -0.12% | -0.36% | 0.01% | 0.01% | 0.06% | 0.15% | -0.01% | -0.07% | -0.02% | 0.01% | 0.34% | 0.44% | 0.50% | 0.65% | 0.58% | 0.59% | 0.63% | 0.48% | 0.29% | 0.61% | 0.58% | 0.28% | 0.22% | 0.20% | 0.19% | 0.19% | 0.30% | 0.28% | 0.30% | 0.32% | 0.25% | 0.25% |
|
Return on Assets
|
-0.04% | -0.06% | -0.07% | 0.10% | -0.38% | -0.37% | -0.35% | -0.51% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | 0.00% | 0.01% | 0.02% | 0.05% | 0.20% | 0.20% | 0.19% | 0.18% | 0.02% | 0.03% | 0.03% | 0.05% | 0.10% | 0.09% | 0.07% | 0.02% | -0.03% | -0.04% | -0.04% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.01% | 0.00% | 0.06% | 0.08% | 0.10% | 0.18% | 0.20% | 0.17% | 0.16% | 0.10% | 0.06% | | | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.13% | 0.14% | 0.15% | 0.17% | 0.13% | 0.14% |
|
Return on Equity
|
| | | | | | | | | | 0.05% | 0.11% | 0.09% | 0.10% | 0.03% | 0.03% | 0.02% | -0.05% | 0.01% | 0.05% | 0.11% | 0.21% | 0.74% | 0.63% | 0.63% | 0.61% | 0.08% | 0.09% | 0.12% | 0.20% | 0.33% | 0.28% | 0.22% | 0.08% | -0.10% | -0.13% | -0.20% | 0.01% | 0.01% | 0.05% | 0.15% | 0.01% | 0.02% | 0.05% | 0.01% | 0.33% | 0.41% | 0.51% | 0.73% | 0.66% | 0.52% | 0.49% | 0.30% | 0.17% | | | 0.27% | 0.22% | 0.20% | 0.19% | 0.18% | 0.29% | 0.30% | 0.31% | 0.35% | 0.26% | 0.26% |