|
Gross Margin
|
| 66.94% | 173.69% | | | 80.39% | 143.41% | | | | | | | | | | | | | | | | | | | | | | | | | 47.16% | 50.28% | 50.52% | 54.84% | 49.90% | 49.73% | 52.10% | 53.28% | 44.97% | 53.74% | 54.34% |
|
EBT Margin
|
53.70% | 45.13% | 28.22% | 24.11% | 27.48% | 34.69% | 25.52% | 21.75% | 28.03% | 10.98% | 22.12% | 17.59% | 22.68% | 23.44% | 8.98% | 31.59% | 22.78% | 19.40% | 23.19% | 5.60% | 30.96% | 13.16% | 30.73% | 28.52% | 28.50% | 27.70% | 30.45% | 21.56% | 17.06% | 18.06% | 33.90% | 25.99% | 30.47% | 30.38% | 37.02% | 31.08% | 30.11% | 34.54% | 33.64% | 26.53% | 35.82% | 35.96% |
|
EBIT Margin
|
7.41% | 7.24% | 101.90% | 5.12% | 5.40% | 5.43% | 68.94% | 5.36% | 5.34% | 5.78% | 6.08% | 6.44% | 6.88% | 6.79% | 8.07% | 6.25% | 6.62% | 6.72% | 5.98% | 6.64% | 5.65% | 5.72% | 4.66% | 5.02% | 4.86% | 4.91% | 4.35% | 5.04% | 5.57% | 6.24% | 7.15% | 7.86% | 8.17% | 8.62% | 8.65% | 8.83% | 9.32% | 9.48% | 10.16% | 10.35% | 9.89% | 9.97% |
|
EBITDA Margin
|
24.95% | 30.56% | 16.96% | 22.57% | 26.57% | 22.89% | 3.01% | 17.23% | 23.44% | 12.21% | 14.63% | 4.85% | 16.55% | 16.61% | 11.96% | 35.33% | 28.00% | 20.71% | 17.29% | -4.61% | 48.65% | 17.51% | 29.93% | 9.01% | 29.55% | 18.53% | 20.87% | -17.82% | -14.62% | -6.16% | 32.10% | 27.86% | 19.84% | 16.73% | 46.64% | 23.87% | 22.60% | 42.50% | 14.23% | 27.31% | 31.62% | 32.52% |
|
Operating Margin
|
7.41% | 7.24% | 101.90% | 5.12% | 5.40% | 5.43% | 68.94% | 5.36% | 5.34% | 5.78% | 6.08% | 6.44% | 6.88% | 6.79% | 8.07% | 6.25% | 6.62% | 6.72% | 5.98% | 6.64% | 5.65% | 5.72% | 4.66% | 5.02% | 4.86% | 4.91% | 4.35% | 5.04% | 5.57% | 6.24% | 7.15% | 7.86% | 8.17% | 8.62% | 8.65% | 8.83% | 9.32% | 9.48% | 10.16% | 10.35% | 9.89% | 9.97% |
|
Net Margin
|
35.55% | 27.99% | 18.88% | 16.07% | 17.99% | 14.08% | 17.03% | 14.71% | 18.67% | 8.78% | 11.67% | 14.54% | 18.40% | 19.85% | 7.82% | 25.93% | 18.97% | 16.57% | 19.24% | 5.67% | 25.71% | 12.16% | 27.40% | 23.20% | 23.29% | 22.21% | 24.49% | 17.63% | 14.25% | 14.85% | 27.09% | 21.21% | 24.61% | 24.21% | 29.44% | 26.54% | 24.07% | 27.32% | 26.47% | 21.07% | 28.55% | 28.47% |
|
FCF Margin
|
| 119.99% | 83.01% | 49.05% | 59.97% | 57.31% | 42.00% | 36.11% | 55.60% | 49.59% | 25.18% | 42.58% | 52.09% | 46.26% | 43.80% | 41.39% | 48.80% | 52.86% | 56.08% | 56.17% | 52.72% | 52.98% | 50.04% | 65.11% | 66.64% | 63.75% | 52.72% | 67.23% | 81.72% | 78.95% | 39.87% | 74.08% | 75.88% | 71.08% | 59.92% | 55.49% | 71.54% | 64.15% | 49.06% | 51.40% | 53.65% | 58.20% |
|
Assets Average
|
| | | | | 613.43M | 638.83M | 604.42M | 608.71M | 642.98M | 665.42M | 677.81M | 708.34M | 749.70M | 771.78M | 812.97M | 873.84M | 965.63M | 1,063.50M | 1,128.02M | 1,227.42M | 1,378.97M | 1,507.74M | 1,596.12M | 1,725.81M | 1,852.59M | 1,962.28M | 2,070.11M | 2,156.34M | 2,331.18M | 2,605.68M | 2,872.47M | 3,134.01M | 3,356.37M | 3,607.76M | 3,902.13M | 4,213.29M | 4,563.77M | 4,809.47M | 5,050.85M | 5,385.76M | 5,694.92M |
|
Equity Average
|
| 106.18M | 111.34M | 117.15M | 125.33M | 169.85M | 210.05M | 213.34M | 221.26M | 228.90M | 234.97M | 239.02M | 243.90M | 252.93M | 260.95M | 276.44M | 298.40M | 348.97M | 397.96M | 403.61M | 428.72M | 495.12M | 555.18M | 581.90M | 608.60M | 644.40M | 679.25M | 682.45M | 649.82M | 626.76M | 682.45M | 780.59M | 843.77M | 897.79M | 1,005.30M | 1,128.90M | 1,214.09M | 1,346.08M | 1,459.26M | 1,533.27M | 1,652.77M | 1,793.89M |
|
Invested Capital
|
103.15M | 109.22M | 113.45M | 120.84M | 129.82M | 209.88M | 210.21M | 216.47M | 226.04M | 231.76M | 238.19M | 239.85M | 247.94M | 257.90M | 263.99M | 288.89M | 307.91M | 390.04M | 405.88M | 401.33M | 456.11M | 534.13M | 576.24M | 587.57M | 629.64M | 659.16M | 742.03M | 665.57M | 634.07M | 742.61M | 941.20M | 1,011.54M | 1,067.69M | 1,107.54M | 1,270.68M | 1,354.88M | 1,441.19M | 1,619.00M | 1,667.68M | 1,767.17M | 1,906.83M | 2,064.55M |
|
Asset Utilization Ratio
|
| | | | | 0.20 | 0.22 | 0.25 | 0.27 | 0.27 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.34 | 0.34 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | 33.31 | 35.46 | 35.92 | 31.44 | 8.08 | 8.97 | 8.05 | 8.87 | 10.53 | 12.48 | 13.60 | 13.98 | 15.31 | 16.36 | 17.27 | 18.17 | 19.31 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | 0.03 | 0.04 | 0.06 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | | 0.26 | 0.09 | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | 0.07 | 0.02 | | | | | | | | | | |
|
Equity Ratio
|
| | 0.21 | | 0.23 | 0.32 | 0.34 | 0.36 | 0.36 | 0.35 | 0.36 | 0.35 | 0.34 | 0.33 | 0.34 | 0.34 | 0.34 | 0.38 | 0.37 | 0.34 | 0.35 | 0.36 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.31 | 0.29 | 0.25 | 0.27 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | 33.31 | 35.46 | 35.92 | 31.44 | 8.08 | 8.97 | 8.05 | 8.87 | 10.53 | 12.48 | 13.60 | 13.98 | 15.31 | 16.36 | 17.27 | 18.17 | 19.31 |
|
FCF Payout Ratio
|
| | | | | 0.05 | 0.06 | 0.08 | 0.05 | 0.05 | 0.10 | 0.07 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 |
|
Enterprise Value
|
-19.09M | -28.18M | -26.84M | -25.98M | -28.89M | -104.01M | -50.75M | -75.56M | -107.91M | -96.68M | -81.75M | -111.72M | -137.89M | -126.19M | -132.80M | -167.35M | -144.04M | -152.22M | -178.70M | -136.12M | -170.88M | -194.71M | -206.75M | -272.57M | -278.89M | -241.80M | -293.65M | -267.73M | -260.43M | -259.95M | -308.75M | -330.01M | -321.90M | -370.89M | -361.51M | -423.79M | -488.50M | -477.32M | -511.57M | -575.10M | -651.98M | -741.28M |
|
Return on Sales
|
0.36% | 0.30% | 0.19% | 0.16% | 0.18% | 0.23% | 0.17% | 0.15% | 0.19% | 0.09% | 0.12% | 0.15% | 0.18% | 0.20% | 0.08% | 0.26% | 0.19% | 0.17% | 0.19% | 0.06% | 0.26% | 0.12% | 0.27% | 0.23% | 0.23% | 0.22% | 0.24% | 0.18% | 0.14% | 0.15% | 0.27% | 0.21% | 0.25% | 0.24% | 0.29% | 0.27% | 0.24% | 0.27% | 0.26% | 0.21% | 0.29% | 0.28% |
|
Return on Invested Capital
|
| | | 0.17% | 0.16% | 0.12% | 0.10% | 0.11% | 0.10% | 0.11% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.06% | 0.06% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% |
|
Return on Equity
|
| | | 0.19% | 0.17% | 0.14% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.14% | 0.13% | 0.16% | 0.16% | 0.14% | 0.16% | 0.12% | 0.15% | 0.14% | 0.16% | 0.20% | 0.20% | 0.22% | 0.22% | 0.22% | 0.22% | 0.22% | 0.23% | 0.23% | 0.27% | 0.30% | 0.31% | 0.31% | 0.31% | 0.30% | 0.28% | 0.26% | 0.27% | 0.26% |