|
Gross Margin
|
77.71% | 79.31% | 73.38% | 78.28% | 81.72% | 80.19% | 81.26% | 80.04% | 80.64% | 80.68% | 81.21% | 80.38% | 81.06% | 80.82% | 77.03% | 79.78% | 79.79% | 79.10% | 80.92% | 79.83% | 81.74% | 79.33% | 78.87% | 77.13% | 76.99% | 76.86% | 78.65% | 77.41% | 77.81% | 77.74% | 80.07% | 77.81% | 78.48% | 78.60% | 80.49% | 78.74% | 79.01% | 79.21% |
|
EBT Margin
|
16.69% | 25.35% | 15.65% | 21.50% | 15.76% | 26.16% | 29.99% | 35.83% | 28.48% | 23.80% | 26.45% | 25.00% | 27.54% | 27.76% | 26.16% | -63.80% | 31.35% | 31.29% | 33.05% | 29.24% | 29.92% | 36.86% | 22.25% | 18.42% | 5.74% | 27.78% | 16.85% | 24.61% | 24.90% | 19.04% | 31.17% | 31.39% | 29.76% | 14.98% | 24.00% | 23.91% | 36.58% | 32.27% |
|
EBIT Margin
|
21.94% | 26.16% | 18.90% | 21.80% | 14.30% | 24.38% | 31.62% | 29.98% | 29.59% | 25.52% | 27.52% | 23.97% | 22.11% | 26.79% | 25.67% | -59.90% | 20.60% | 27.53% | 34.54% | 29.50% | 30.47% | 36.12% | 22.60% | 25.39% | 25.90% | 23.53% | 13.16% | 20.25% | 22.83% | 23.36% | 25.28% | 21.61% | 27.92% | 26.36% | 27.88% | 24.72% | 25.87% | 24.56% |
|
EBITDA Margin
|
-22.17% | 6.12% | -10.60% | 28.28% | 27.43% | 25.42% | 75.49% | 37.11% | 6.16% | 15.30% | 11.21% | 26.32% | 14.00% | 10.34% | 41.20% | -78.25% | 27.61% | 41.27% | 42.00% | 24.22% | 19.58% | 20.45% | 16.25% | 9.11% | -32.85% | -10.08% | 54.76% | 28.36% | 27.30% | 4.66% | 38.08% | 17.29% | 24.29% | 43.33% | 1.34% | 28.63% | 50.51% | 18.58% |
|
Operating Margin
|
21.94% | 26.16% | 18.90% | 21.80% | 14.30% | 24.38% | 31.62% | 29.98% | 29.59% | 25.52% | 27.52% | 23.97% | 22.11% | 26.79% | 25.67% | -59.90% | 20.60% | 27.53% | 34.54% | 29.50% | 30.47% | 36.12% | 22.60% | 25.39% | 25.90% | 23.53% | 13.16% | 20.25% | 22.83% | 23.36% | 25.28% | 21.61% | 27.92% | 26.36% | 27.88% | 24.72% | 25.87% | 24.56% |
|
Net Margin
|
18.01% | 21.80% | 15.53% | 18.28% | 10.51% | 17.55% | 75.86% | 28.11% | 23.73% | 19.13% | 19.59% | 18.12% | 20.41% | 20.91% | 18.63% | -44.51% | 19.86% | 20.91% | 28.42% | 23.82% | 18.59% | 28.63% | 16.47% | 16.29% | 16.78% | 20.30% | 12.17% | 17.14% | 16.86% | 17.41% | 20.74% | 23.04% | 21.50% | 4.26% | 16.76% | 19.04% | 23.14% | 19.82% |
|
FCF Margin
|
| 15.96% | 44.33% | 29.01% | -3.63% | 27.50% | 34.95% | 9.39% | 19.31% | 41.35% | 42.52% | -8.13% | 20.60% | 30.75% | 32.00% | 5.35% | 38.69% | 31.47% | 33.31% | 3.76% | 36.50% | 45.77% | 39.69% | -9.74% | 28.50% | 42.72% | 26.92% | -22.23% | 32.31% | 41.27% | 27.99% | -1.23% | 37.71% | 36.16% | 34.38% | 0.14% | 21.04% | 36.61% |
|
Assets Average
|
| | | | | 7,060.00M | 7,179.95M | 7,188.35M | 7,013.70M | 6,923.45M | 6,917.70M | 6,967.50M | 6,941.60M | 6,913.00M | 7,293.80M | 7,132.80M | 6,684.55M | 6,576.15M | 6,546.20M | 6,580.00M | 6,562.60M | 6,666.85M | 6,702.80M | 6,562.85M | 6,661.45M | 6,511.85M | 6,180.95M | 6,296.95M | 6,372.15M | 6,343.95M | 6,398.15M | 6,383.35M | 6,341.75M | 6,838.60M | 7,113.45M | 7,040.25M | 7,284.45M | 7,533.20M |
|
Equity Average
|
| | | | | 4,413.75M | 4,664.05M | 4,901.30M | 4,917.90M | 4,903.70M | 4,879.65M | 4,867.95M | 4,847.80M | 4,782.55M | 4,825.40M | 4,649.80M | 4,411.15M | 4,481.00M | 4,622.35M | 4,633.40M | 4,598.40M | 4,639.75M | 4,638.40M | 4,571.70M | 4,426.55M | 4,297.20M | 4,304.20M | 4,376.65M | 4,436.25M | 4,470.25M | 4,498.50M | 4,482.85M | 4,451.10M | 4,554.00M | 4,675.65M | 4,772.30M | 4,863.20M | 4,903.95M |
|
Invested Capital
|
| | 1,692.30M | | 4,490.50M | 4,535.70M | 4,932.90M | 4,936.40M | 4,918.30M | 4,898.50M | 5,179.90M | 4,875.10M | 4,820.50M | 4,744.60M | 5,236.20M | 4,708.90M | 4,764.30M | 4,876.50M | 5,060.00M | 4,894.80M | 4,981.80M | 4,974.70M | 4,967.60M | 4,817.90M | 4,657.50M | 4,554.00M | 4,670.10M | 4,697.50M | 4,787.80M | 4,764.00M | 4,842.90M | 4,731.30M | 4,777.90M | 4,935.60M | 5,113.10M | 5,221.70M | 5,295.10M | 5,303.40M |
|
Asset Utilization Ratio
|
| | | | | 0.20 | 0.25 | 0.30 | 0.34 | 0.34 | 0.33 | 0.32 | 0.31 | 0.31 | 0.30 | 0.31 | 0.33 | 0.34 | 0.35 | 0.36 | 0.40 | 0.41 | 0.41 | 0.42 | 0.38 | 0.37 | 0.36 | 0.33 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 | 0.34 | 0.35 | 0.36 | 0.36 | 0.35 |
|
Interest Coverage Ratio
|
40.29 | 128.20 | 92.00 | 46.18 | 28.35 | 29.40 | 47.95 | 46.37 | 44.95 | 37.08 | 37.50 | 30.37 | 28.21 | 41.03 | 46.76 | -100.73 | 33.34 | 48.91 | 70.94 | 59.38 | 70.31 | 77.59 | 49.25 | 49.19 | 44.97 | 38.94 | 21.87 | 32.39 | 36.84 | 38.03 | 44.91 | 38.45 | 51.34 | 36.60 | 27.43 | 26.03 | 27.76 | 27.30 |
|
Debt to Equity
|
| | | | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.15 | 0.09 | 0.08 | 0.08 | 0.08 |
|
Debt Ratio
|
| | | | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.10 | 0.06 | 0.06 | 0.05 | 0.05 |
|
Equity Ratio
|
| | 0.70 | | 0.62 | 0.63 | 0.67 | 0.69 | 0.71 | 0.71 | 0.70 | 0.69 | 0.70 | 0.68 | 0.64 | 0.66 | 0.66 | 0.71 | 0.71 | 0.70 | 0.70 | 0.69 | 0.69 | 0.70 | 0.63 | 0.69 | 0.70 | 0.69 | 0.70 | 0.71 | 0.70 | 0.71 | 0.70 | 0.64 | 0.68 | 0.68 | 0.66 | 0.64 |
|
Times Interest Earned
|
40.29 | 128.20 | 92.00 | 46.18 | 28.35 | 29.40 | 47.95 | 46.37 | 44.95 | 37.08 | 37.50 | 30.37 | 28.21 | 41.03 | 46.76 | -100.73 | 33.34 | 48.91 | 70.94 | 59.38 | 70.31 | 77.59 | 49.25 | 49.19 | 44.97 | 38.94 | 21.87 | 32.39 | 36.84 | 38.03 | 44.91 | 38.45 | 51.34 | 36.60 | 27.43 | 26.03 | 27.76 | 27.30 |
|
FCF Payout Ratio
|
| 1.18 | -0.04 | | | 0.41 | 0.29 | 1.14 | 0.63 | 0.30 | 0.30 | -1.65 | 0.62 | 0.41 | 0.34 | 2.23 | 0.33 | 0.37 | 0.30 | 2.55 | 0.24 | 0.21 | 0.23 | -1.06 | 0.41 | 0.30 | 0.47 | -0.59 | 0.39 | 0.30 | 0.41 | -9.29 | 0.28 | 0.28 | 0.25 | 68.33 | 0.48 | 0.24 |
|
Enterprise Value
|
| | -121.00M | | -468.00M | -439.30M | -585.20M | -408.50M | -506.80M | -630.60M | -762.00M | -595.10M | -568.20M | -534.80M | -97.10M | -283.80M | -382.90M | -838.20M | -1053.40M | -742.40M | -857.70M | -802.90M | -1015.20M | -650.10M | 58.00M | -869.80M | -1190.00M | -847.00M | -919.10M | -1168.40M | -1169.40M | -870.70M | -925.20M | -1295.30M | -1189.30M | 375.20M | -518.60M | -621.50M |
|
Return on Sales
|
0.16% | 0.22% | 0.12% | 0.18% | 0.10% | 0.18% | 0.76% | 0.28% | 0.22% | 0.18% | 0.17% | 0.19% | 0.21% | 0.21% | 0.19% | -0.51% | 0.26% | 0.24% | 0.08% | 0.23% | 0.19% | 0.29% | 0.18% | 0.13% | -0.01% | 0.22% | 0.13% | 0.19% | 0.19% | 0.17% | 0.24% | 0.25% | 0.23% | 0.08% | 0.17% | 0.19% | 0.29% | 0.26% |
|
Return on Capital Employed
|
| | | | | 0.05% | 0.07% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.01% | 0.01% | 0.01% | 0.03% | 0.12% | 0.14% | 0.15% | 0.14% | 0.13% | 0.12% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.05% | 0.14% | 0.15% | 0.17% | 0.18% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.01% | 0.01% | 0.01% | 0.01% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% |
|
Return on Assets
|
| | | | | 0.03% | 0.09% | 0.11% | 0.12% | 0.13% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.01% | 0.01% | 0.02% | 0.01% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% |
|
Return on Equity
|
| | | | | 0.05% | 0.14% | 0.16% | 0.18% | 0.18% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.01% | 0.02% | 0.02% | 0.01% | 0.10% | 0.10% | 0.12% | 0.13% | 0.12% | 0.09% | 0.07% | 0.06% | 0.06% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.12% |