|
Gross Margin
|
5.97% | 6.16% | 6.76% | 6.17% | 5.63% | 9.58% | 8.84% | 8.75% | 8.06% | 9.20% | 8.34% | 8.87% | 2.08% | 7.27% | 9.14% | 3.22% | 8.53% | 7.18% | 6.50% | 0.42% | 2.39% | 1.69% | 1.81% | -11.43% | 4.87% | 5.36% | 7.26% | 8.70% | 6.83% | 7.33% | -3.36% | 0.50% | 7.41% | 9.87% | 8.41% | 6.94% | 11.08% | 12.71% | 11.66% | 11.80% | 11.42% | 11.25% | 11.86% | 11.78% | 12.10% | 10.25% | 12.47% | 11.32% | 11.50% | 13.48% | 10.47% | 9.52% | 11.44% | 12.44% | 13.84% | 12.81% | 14.39% | 14.32% | 13.79% | 13.70% | 13.64% | 14.62% | 14.97% | 13.79% | 14.50% | 14.86% | 13.98% |
|
EBT Margin
|
4.69% | 4.26% | 4.58% | 4.05% | 3.53% | 7.15% | 6.52% | 6.06% | 5.99% | 6.76% | 5.74% | 6.20% | 1.77% | 6.35% | -0.75% | 3.48% | 6.94% | 6.46% | 4.27% | -1.67% | 0.06% | 1.08% | 2.66% | -59.28% | 4.87% | 6.59% | 6.51% | 6.76% | 6.02% | 6.94% | -6.34% | -3.19% | 4.61% | 9.14% | 6.09% | 3.52% | 16.47% | 6.47% | 6.10% | 4.89% | 4.33% | 4.78% | 5.75% | 4.13% | -5.53% | -2.38% | 5.15% | 2.25% | 4.59% | -6.90% | 4.34% | 4.20% | -2.98% | 7.86% | 6.15% | 6.72% | 6.81% | -19.05% | 0.28% | 2.72% | 7.10% | 7.90% | 6.92% | 4.77% | 7.64% | 7.43% | 7.87% |
|
EBIT Margin
|
4.50% | 4.42% | 4.61% | 4.18% | 3.76% | 7.45% | 6.64% | 6.32% | 6.20% | 6.88% | 5.78% | 6.49% | 1.85% | 6.26% | -0.55% | 3.70% | 7.27% | 6.31% | 4.50% | -1.61% | 0.61% | 1.51% | 0.60% | -59.21% | 4.46% | 6.95% | 6.26% | 6.94% | 6.53% | 6.24% | -6.24% | -2.77% | 5.70% | 9.41% | 7.06% | 2.88% | 17.24% | 7.89% | 7.75% | 6.77% | 5.82% | 6.47% | 7.30% | 6.06% | -4.49% | -0.87% | 6.74% | 3.07% | 6.09% | -5.73% | 5.48% | 5.16% | -1.81% | 7.86% | 7.69% | 7.59% | 8.46% | 0.57% | 8.31% | 8.50% | 9.13% | 9.75% | 8.93% | 6.68% | 9.49% | 9.94% | 9.89% |
|
EBITDA Margin
|
2.94% | 4.42% | 4.61% | 4.18% | 3.76% | 7.45% | 6.64% | 6.32% | 6.20% | 6.88% | 5.78% | 6.49% | 1.85% | 6.26% | -0.55% | 3.70% | 7.27% | 6.31% | 4.50% | -1.61% | 0.61% | 1.51% | 0.60% | -59.21% | 4.46% | 6.95% | 6.26% | 6.94% | 6.53% | 6.24% | -6.24% | -2.77% | 5.70% | 9.41% | 7.06% | 2.88% | 14.35% | 3.16% | 4.07% | 6.09% | 3.13% | 2.39% | 2.11% | 1.79% | -4.49% | -0.87% | 6.74% | 3.07% | 6.09% | -5.73% | 5.48% | 5.16% | -1.81% | 7.86% | 7.69% | 7.59% | 8.46% | 0.57% | 8.31% | 8.50% | 9.13% | 9.75% | 8.93% | 6.68% | 9.49% | 9.94% | 9.89% |
|
Operating Margin
|
4.50% | 4.42% | 4.61% | 4.18% | 3.76% | 7.45% | 6.64% | 6.32% | 6.20% | 6.88% | 5.78% | 6.49% | 1.85% | 6.26% | -0.55% | 3.70% | 7.27% | 6.31% | 4.50% | -1.61% | 0.61% | 1.51% | 0.60% | -59.21% | 4.46% | 6.95% | 6.26% | 6.94% | 6.53% | 6.24% | -6.24% | -2.77% | 5.70% | 9.41% | 7.06% | 2.88% | 17.24% | 7.89% | 7.75% | 6.77% | 5.82% | 6.47% | 7.30% | 6.06% | -4.49% | -0.87% | 6.74% | 3.07% | 6.09% | -5.73% | 5.48% | 5.16% | -1.81% | 7.86% | 7.69% | 7.59% | 8.46% | 0.57% | 8.31% | 8.50% | 9.13% | 9.75% | 8.93% | 6.68% | 9.49% | 9.94% | 9.89% |
|
Net Margin
|
2.97% | 2.68% | | | 2.24% | 4.57% | 4.77% | 4.14% | 5.04% | 5.17% | 8.00% | 5.01% | 1.62% | 5.43% | -3.01% | 2.79% | 5.30% | 5.69% | 0.85% | -3.10% | -1.22% | 0.48% | 2.72% | -86.87% | 3.55% | 4.92% | 4.92% | 4.44% | 4.52% | 4.66% | -5.31% | -7.98% | 3.44% | 7.22% | 4.55% | 29.46% | 13.20% | 5.05% | 4.38% | 3.98% | 3.13% | 3.52% | 4.07% | 4.06% | -5.47% | -2.82% | 3.77% | 1.98% | 3.42% | -9.51% | 3.26% | 2.84% | -4.08% | 5.82% | 4.49% | 5.91% | 5.05% | -19.97% | -1.02% | 1.21% | 5.17% | 0.05% | | 3.69% | 5.60% | -2.46% | -0.05% |
|
FCF Margin
|
-5.59% | 5.00% | -0.88% | -0.94% | -0.72% | 16.17% | 3.63% | -0.81% | 8.57% | -0.94% | 2.93% | 15.31% | -2.03% | 1.70% | 1.20% | 7.02% | -6.18% | -1.23% | 9.17% | 11.61% | -1.96% | 1.08% | 8.81% | -1.06% | -7.59% | -2.46% | 4.17% | 12.04% | -2.41% | 0.59% | 1.68% | 4.20% | -10.67% | 29.43% | 2.71% | -5.02% | -13.39% | 7.26% | 5.32% | 9.55% | 3.43% | 2.04% | 8.00% | 3.24% | 2.54% | 7.73% | 6.60% | 7.50% | 3.01% | 6.12% | 6.29% | -0.24% | 4.84% | 6.93% | 6.27% | 1.74% | 0.94% | 13.35% | -3.50% | 3.64% | 3.63% | 8.99% | 7.28% | 0.56% | 4.33% | 10.40% | 9.84% |
|
Assets Average
|
5,769.50M | 5,651.00M | 5,612.50M | 5,452.50M | 5,458.00M | 5,618.00M | 5,556.50M | 5,441.50M | 5,442.00M | 5,472.00M | 5,523.00M | 5,617.50M | 5,601.00M | 5,615.50M | 5,706.50M | 5,742.50M | 5,657.00M | 5,477.50M | 5,400.50M | 5,415.50M | 5,380.50M | 5,317.00M | 5,348.50M | 4,732.00M | 3,980.50M | 3,852.50M | 3,736.50M | 3,531.50M | 3,391.00M | 3,401.00M | 3,837.00M | 4,193.00M | | | 3,591.00M | 3,626.50M | 4,008.00M | 4,537.00M | 4,786.50M | 4,957.50M | 5,184.50M | 5,317.50M | 5,360.00M | 5,381.00M | 5,232.00M | 5,057.00M | 5,159.00M | 5,506.50M | 5,690.00M | 5,598.50M | 5,677.00M | 6,018.00M | 5,919.00M | 5,576.00M | 5,436.00M | 5,460.00M | 5,651.00M | 6,011.50M | 6,130.00M | 5,769.00M | 6,114.00M | 6,663.00M | 6,663.00M | 6,663.00M | 6,755.00M | 6,820.00M | 6,721.00M |
|
Equity Average
|
2,066.50M | 2,149.50M | 2,237.50M | 2,285.50M | 2,325.00M | 2,369.00M | 2,366.00M | 2,276.00M | 2,246.50M | 2,330.00M | 2,423.00M | 2,458.50M | 2,490.00M | 2,579.50M | 2,596.50M | 2,541.50M | 2,555.00M | 2,620.00M | 2,652.00M | 2,551.00M | 2,400.00M | 2,350.00M | 2,328.00M | 1,626.00M | 903.50M | 904.00M | 955.00M | 1,013.00M | 1,088.50M | 1,135.00M | 1,121.00M | 921.00M | 768.00M | 801.00M | 834.50M | 1,027.50M | 1,414.00M | 1,620.50M | 1,634.00M | 1,688.00M | 1,756.50M | 1,794.50M | 1,805.50M | 1,835.00M | 1,755.50M | 1,650.00M | 1,677.50M | 1,647.50M | 1,628.50M | 1,588.00M | 1,500.50M | 1,591.50M | 1,630.50M | 1,587.00M | 1,582.50M | 1,600.50M | 1,644.50M | 1,643.00M | 1,597.00M | 1,479.50M | 1,406.50M | 1,415.00M | 1,462.50M | 1,490.50M | 1,448.50M | 1,459.50M | 1,479.00M |
|
Invested Capital
|
2,099.00M | 2,200.00M | 2,275.00M | 2,296.00M | 2,362.00M | 2,392.00M | 2,357.00M | 2,213.00M | 2,298.00M | 2,381.00M | 2,484.00M | 2,452.00M | 2,548.00M | 2,631.00M | 2,583.00M | 2,521.00M | 2,608.00M | 2,650.00M | 2,672.00M | 2,449.00M | 2,361.00M | 2,349.00M | 2,327.00M | 945.00M | 881.00M | 946.00M | 984.00M | 1,052.00M | 1,135.00M | 1,154.00M | 1,747.00M | 1,395.00M | 791.00M | 1,281.00M | 1,328.00M | 1,667.00M | 2,171.00M | 2,665.00M | 2,804.00M | 2,966.00M | 3,045.00M | 3,009.00M | 3,029.00M | 3,063.00M | 2,723.00M | 2,720.00M | 3,039.00M | 3,178.00M | 3,273.00M | 3,100.00M | 3,094.00M | 3,574.00M | 3,464.00M | 3,358.00M | 3,306.00M | 3,372.00M | 3,398.00M | 3,374.00M | 3,320.00M | 3,226.00M | 3,283.00M | 3,333.00M | 4,120.00M | 4,036.00M | 4,174.00M | 4,103.00M | 4,073.00M |
|
Asset Utilization Ratio
|
2.13 | 2.25 | 2.23 | 2.22 | 2.11 | 1.98 | 1.93 | 1.86 | 1.80 | 1.75 | 1.72 | 1.65 | 2.32 | 2.24 | 2.14 | 2.09 | 1.37 | 1.39 | 1.37 | 1.33 | 1.30 | 1.27 | 1.24 | 1.35 | 1.55 | 1.53 | 1.45 | 1.44 | 1.37 | 1.26 | 1.08 | 1.02 | | | 1.23 | 1.15 | 1.02 | 0.94 | 0.94 | 0.99 | 1.01 | 1.01 | 1.03 | 1.05 | 1.12 | 1.15 | 1.12 | 1.05 | 1.00 | 1.04 | 1.11 | 1.22 | 1.28 | 1.38 | 1.37 | 1.20 | 1.16 | 1.11 | 1.11 | 1.21 | 1.16 | 1.08 | 1.10 | 1.16 | 1.18 | 1.19 | 1.20 |
|
Interest Coverage Ratio
|
| | | | | | | | 28.80 | 33.80 | 46.00 | | 56.00 | 64.50 | -5.50 | | | | | | | | | | | | | | | 31.50 | -22.33 | -5.50 | 12.60 | 20.60 | 12.17 | 5.40 | 29.83 | 5.88 | 4.95 | 3.91 | 3.12 | 3.54 | 4.16 | 3.83 | -3.00 | -0.63 | 5.17 | 3.75 | 4.68 | -4.40 | 5.05 | 6.14 | -1.55 | 6.05 | 5.43 | 5.30 | 5.54 | 0.34 | 4.90 | 4.90 | 5.35 | 5.63 | 4.68 | 3.25 | 4.76 | 4.73 | 4.90 |
|
Debt to Equity
|
| | | | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | | 0.04 | 0.03 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | | 0.05 | 0.05 | 0.40 | 0.02 | 0.58 | 0.62 | 0.72 | 0.69 | 0.67 | 0.66 | 0.64 | 0.64 | 0.65 | 0.77 | 1.00 | 0.95 | 1.06 | 1.05 | 1.12 | 1.19 | 1.09 | 1.10 | 1.07 | 1.05 | 1.07 | 1.12 | 1.31 | 1.31 | 1.36 | 1.72 | 1.75 | 1.92 | 1.76 | 1.77 |
|
Debt Ratio
|
| | | | 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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | | 0.01 | 0.01 | 0.13 | 0.01 | 0.20 | 0.21 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.25 | 0.28 | 0.28 | 0.29 | 0.27 | 0.30 | 0.33 | 0.32 | 0.32 | 0.31 | 0.30 | 0.28 | 0.29 | 0.33 | 0.28 | 0.29 | 0.39 | 0.39 | 0.40 | 0.38 | 0.39 |
|
Equity Ratio
|
0.37 | 0.39 | 0.41 | 0.43 | 0.42 | 0.42 | 0.43 | 0.41 | 0.42 | 0.43 | 0.44 | 0.43 | 0.46 | 0.46 | 0.45 | 0.44 | 0.47 | 0.49 | 0.49 | 0.45 | 0.44 | 0.44 | 0.43 | 0.23 | 0.22 | 0.24 | 0.27 | 0.31 | 0.33 | 0.33 | 0.26 | 0.18 | | 0.23 | 0.24 | 0.33 | 0.37 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.32 | 0.33 | 0.32 | 0.28 | 0.30 | 0.27 | 0.26 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.26 | 0.26 | 0.25 | 0.21 | 0.21 | 0.23 | 0.22 | 0.21 | 0.22 | 0.22 |
|
Times Interest Earned
|
| | | | | | | | 28.80 | 33.80 | 46.00 | | 56.00 | 64.50 | -5.50 | | | | | | | | | | | | | | | 31.50 | -22.33 | -5.50 | 12.60 | 20.60 | 12.17 | 5.40 | 29.83 | 5.88 | 4.95 | 3.91 | 3.12 | 3.54 | 4.16 | 3.83 | -3.00 | -0.63 | 5.17 | 3.75 | 4.68 | -4.40 | 5.05 | 6.14 | -1.55 | 6.05 | 5.43 | 5.30 | 5.54 | 0.34 | 4.90 | 4.90 | 5.35 | 5.63 | 4.68 | 3.25 | 4.76 | 4.73 | 4.90 |
|
FCF Payout Ratio
|
0.00 | -0.01 | -0.32 | -0.29 | -0.42 | 0.02 | 0.09 | -0.42 | 0.04 | -0.30 | 0.11 | 0.02 | -0.06 | 0.23 | 0.29 | 0.11 | | -0.50 | 0.07 | 0.44 | -0.59 | 0.78 | 0.11 | -0.80 | -0.37 | | | 0.05 | -0.46 | 2.00 | 0.61 | 0.24 | -0.10 | 0.03 | 0.39 | -0.23 | -0.08 | 0.49 | | | 0.24 | 0.41 | 0.10 | 0.26 | 0.28 | 0.14 | 0.15 | 0.13 | 0.32 | 0.17 | 0.13 | -2.67 | 0.18 | 0.15 | 0.17 | 0.61 | 1.00 | 0.08 | -0.29 | 0.30 | 0.27 | 0.13 | 0.14 | 1.67 | 0.22 | 0.10 | 0.12 |
|
Enterprise Value
|
-936.00M | -1077.00M | -1004.00M | -933.00M | -901.00M | -1233.00M | -1158.00M | -828.00M | -855.00M | -761.00M | -743.00M | -1026.00M | -791.00M | -868.00M | -872.00M | -1084.00M | -937.00M | -842.00M | -938.00M | -1130.00M | -1016.00M | -979.00M | -1056.00M | -977.00M | -765.00M | -736.00M | -776.00M | -896.00M | -841.00M | -823.00M | -583.00M | -548.00M | -422.00M | -503.00M | -520.00M | -447.00M | -367.00M | -505.00M | -566.00M | -719.00M | -686.00M | -591.00M | -661.00M | -698.00M | -538.00M | -608.00M | -924.00M | -407.00M | -416.00M | -451.00M | -536.00M | -356.00M | -398.00M | -506.00M | -455.00M | -377.00M | -403.00M | -525.00M | -337.00M | -293.00M | -303.00M | -405.00M | -451.00M | -328.00M | -429.00M | -401.00M | -534.00M |
|
Return on Sales
|
0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.08% | 0.05% | 0.02% | 0.05% | -0.03% | 0.03% | 0.05% | 0.06% | 0.01% | -0.03% | -0.01% | 0.00% | 0.03% | -0.87% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | -0.05% | -0.08% | 0.03% | 0.07% | 0.05% | 0.29% | 0.13% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | -0.05% | -0.03% | 0.04% | 0.02% | 0.03% | -0.10% | 0.03% | 0.03% | -0.04% | 0.06% | 0.04% | 0.06% | 0.05% | -0.20% | -0.01% | 0.01% | 0.05% | 0.00% | 0.02% | 0.04% | 0.06% | -0.02% | 0.00% |
|
Return on Capital Employed
|
0.18% | 0.19% | 0.19% | 0.17% | 0.16% | 0.17% | 0.18% | 0.20% | 0.21% | 0.20% | 0.19% | 0.18% | 0.16% | 0.15% | 0.11% | 0.08% | 0.09% | 0.09% | 0.11% | 0.09% | 0.05% | 0.03% | 0.01% | -0.29% | -0.34% | -0.31% | -0.27% | 0.14% | 0.15% | 0.14% | 0.06% | 0.01% | | | 0.09% | 0.10% | 0.14% | 0.12% | 0.12% | 0.13% | 0.10% | 0.10% | 0.10% | 0.09% | 0.06% | 0.03% | 0.03% | 0.01% | 0.05% | 0.03% | 0.04% | 0.06% | 0.02% | 0.08% | 0.09% | 0.09% | 0.14% | 0.11% | 0.11% | 0.11% | 0.10% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% |
|
Return on Invested Capital
|
0.10% | 0.08% | 0.03% | 0.16% | 0.15% | 0.16% | 0.17% | 0.18% | 0.21% | 0.20% | 0.22% | 0.22% | 0.21% | 0.20% | 0.10% | 0.08% | 0.08% | 0.08% | 0.11% | 0.07% | 0.02% | -0.03% | 0.00% | -0.75% | -1.29% | -1.23% | -1.10% | 0.22% | 0.21% | 0.17% | 0.06% | -0.04% | -0.11% | -0.05% | 0.06% | 0.32% | 0.29% | 0.24% | 0.22% | 0.13% | 0.09% | 0.09% | 0.09% | 0.09% | 0.05% | -0.01% | -0.03% | 0.06% | 0.04% | -0.01% | 0.00% | 0.02% | -0.10% | 0.06% | 0.06% | 0.07% | 0.12% | 1.14% | 0.23% | 0.22% | 0.24% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% |
|
Return on Assets
|
0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.07% | 0.08% | 0.08% | 0.10% | 0.10% | 0.09% | 0.09% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.03% | 0.01% | -0.01% | 0.00% | -0.25% | -0.28% | -0.28% | -0.28% | 0.06% | 0.06% | 0.06% | 0.02% | -0.01% | | | 0.02% | 0.12% | 0.13% | 0.12% | 0.11% | 0.06% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.00% | 0.00% | -0.01% | 0.02% | 0.00% | 0.00% | 0.01% | -0.01% | 0.03% | 0.03% | 0.04% | 0.06% | -0.02% | -0.03% | -0.05% | -0.04% | 0.01% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% |
|
Return on Equity
|
0.12% | 0.09% | 0.08% | 0.08% | 0.06% | 0.08% | 0.13% | 0.17% | 0.20% | 0.20% | 0.22% | 0.22% | 0.21% | 0.20% | 0.10% | 0.08% | 0.08% | 0.08% | 0.10% | 0.07% | 0.02% | -0.02% | -0.01% | -0.74% | -1.25% | -1.18% | -1.10% | 0.22% | 0.20% | 0.18% | 0.07% | -0.07% | -0.09% | -0.04% | 0.08% | 0.43% | 0.38% | 0.32% | 0.33% | 0.18% | 0.12% | 0.11% | 0.11% | 0.11% | 0.05% | 0.00% | -0.01% | -0.03% | 0.06% | -0.01% | 0.00% | 0.02% | -0.05% | 0.10% | 0.11% | 0.12% | 0.21% | -0.06% | -0.12% | -0.18% | -0.18% | 0.07% | 0.08% | 0.12% | 0.13% | 0.10% | 0.10% |