|
Gross Margin
|
35.69% | 35.61% | 33.71% | 32.99% | 32.04% | 32.63% | 32.70% | 33.66% | 34.30% | 32.68% | 34.22% | 35.53% | 36.42% | 35.85% | 35.36% | 35.84% | 35.66% | 35.35% | 35.86% | 36.58% | 38.44% | 37.70% | 37.91% | 38.18% | 38.20% | 37.23% | 36.51% | 36.37% | 35.71% | 35.12% | 35.06% | 35.58% | 36.46% | 36.52% | 35.39% | 35.87% | 36.51% | 32.31% | 34.79% | 35.36% | 34.05% | 38.18% | 36.81% | 36.34% | 35.48% | 32.32% | 31.06% | 30.81% | 30.38% | 32.66% | 32.23% | 34.68% | 35.87% | 37.37% | 36.64% | 38.65% | 37.91% | 37.33% | 35.17% | 36.41% | 35.52% | 36.62% |
|
EBT Margin
|
9.92% | 5.87% | 7.98% | 8.57% | 8.82% | 10.61% | 6.66% | 9.00% | 8.96% | 8.46% | 9.15% | 9.75% | 11.66% | 9.60% | 8.90% | 10.36% | 11.17% | 10.80% | 8.57% | 9.60% | 11.50% | 9.85% | 7.13% | 10.98% | 11.87% | 11.37% | 10.79% | 6.94% | 8.00% | 6.68% | 7.97% | 8.80% | 9.82% | 10.54% | 9.10% | 8.72% | 9.64% | -6.27% | 14.76% | -11.12% | -1.95% | 7.57% | 12.18% | 10.26% | 10.85% | 6.91% | 5.51% | 4.61% | 3.45% | 7.38% | -14.04% | 6.89% | 8.17% | 8.97% | 7.32% | 9.75% | 10.38% | 9.12% | 4.28% | 3.92% | -13.64% | 7.17% |
|
EBIT Margin
|
9.86% | 6.85% | 8.18% | 8.82% | 8.90% | 9.60% | 6.56% | 9.40% | 9.61% | 8.77% | 7.91% | 9.88% | 10.71% | 10.22% | 8.26% | 10.66% | 10.95% | 10.34% | 8.50% | 9.85% | 11.67% | 9.90% | 7.21% | 11.14% | 12.15% | 11.48% | 10.96% | 7.06% | 8.90% | 6.58% | 8.09% | 9.54% | 10.17% | 11.22% | 9.49% | 9.39% | 9.97% | -4.46% | 5.18% | -3.29% | 0.78% | 9.49% | 8.99% | 10.45% | 8.92% | 8.02% | 6.88% | 6.20% | 6.48% | 9.06% | -11.06% | 9.98% | 11.46% | 12.13% | 10.33% | 11.82% | 12.61% | 11.19% | 6.53% | 6.24% | -10.86% | 9.44% |
|
EBITDA Margin
|
9.86% | 6.85% | 8.18% | 8.82% | 8.90% | 9.60% | 6.56% | 9.40% | 9.61% | 8.77% | 7.91% | 9.88% | 10.71% | 10.22% | 8.26% | 10.66% | 10.95% | 10.34% | 8.50% | 9.85% | 11.67% | 9.90% | 7.21% | 11.14% | 12.15% | 11.48% | 10.96% | 7.06% | 8.90% | 6.58% | 8.09% | 9.54% | 10.17% | 11.22% | 9.49% | 9.39% | 9.97% | -4.46% | 5.18% | -3.29% | 0.78% | 9.49% | 8.99% | 10.45% | 8.92% | 8.02% | 6.88% | 6.20% | 6.48% | 9.06% | -11.06% | 9.98% | 11.46% | 12.13% | 10.33% | 11.82% | 12.61% | 11.19% | 6.53% | 6.24% | -10.86% | 9.44% |
|
Operating Margin
|
9.86% | 6.85% | 8.18% | 8.82% | 8.90% | 9.60% | 6.56% | 9.40% | 9.61% | 8.77% | 7.91% | 9.88% | 10.71% | 10.22% | 8.26% | 10.66% | 10.95% | 10.34% | 8.50% | 9.85% | 11.67% | 9.90% | 7.21% | 11.14% | 12.15% | 11.48% | 10.96% | 7.06% | 8.90% | 6.58% | 8.09% | 9.54% | 10.17% | 11.22% | 9.49% | 9.39% | 9.97% | -4.46% | 5.18% | -3.29% | 0.78% | 9.49% | 8.99% | 10.45% | 8.92% | 8.02% | 6.88% | 6.20% | 6.48% | 9.06% | -11.06% | 9.98% | 11.46% | 12.13% | 10.33% | 11.82% | 12.61% | 11.19% | 6.53% | 6.24% | -10.86% | 9.44% |
|
Net Margin
|
6.88% | 4.66% | 5.42% | 6.80% | 6.14% | 7.51% | 5.91% | 7.06% | 6.20% | 6.04% | 7.48% | 7.41% | 7.97% | 6.36% | 6.96% | 6.76% | 7.76% | 7.92% | 6.13% | 6.64% | 8.38% | 7.45% | 4.64% | 7.44% | 8.00% | 8.15% | 8.93% | 3.41% | 5.90% | 5.21% | -5.02% | 6.18% | 8.17% | 8.59% | 3.66% | 6.39% | 7.31% | -4.54% | 9.08% | -7.66% | -3.07% | 6.95% | 11.58% | 7.78% | 7.35% | 6.73% | 3.53% | 4.00% | 3.18% | 5.31% | -16.34% | 4.85% | 5.24% | 6.06% | 3.20% | 6.96% | 6.85% | 6.36% | 2.15% | 2.08% | -15.44% | 4.64% |
|
FCF Margin
|
| 4.67% | 10.52% | -6.61% | 2.44% | 1.15% | 6.89% | 2.00% | 6.77% | 9.67% | 9.92% | 4.87% | 7.42% | 12.13% | 9.63% | -2.67% | 3.97% | 13.54% | 6.17% | 3.13% | 9.45% | 11.45% | 9.65% | 4.89% | 12.28% | 7.89% | 8.96% | 2.97% | 4.87% | 8.07% | 10.01% | -0.33% | 6.67% | 12.60% | 11.26% | -1.19% | 9.41% | 2.61% | 10.60% | 4.05% | 7.62% | 17.08% | 15.71% | -3.85% | 0.00% | 1.39% | 8.45% | -3.19% | -1.71% | -4.67% | 12.33% | 6.32% | 13.60% | 15.22% | 14.25% | 4.85% | 8.55% | 12.93% | 9.14% | -3.47% | 6.95% | 7.70% |
|
Assets Average
|
| | | | | 495.33M | 505.49M | 516.78M | 520.88M | 525.05M | 533.69M | 538.61M | 545.04M | 559.74M | 577.07M | 586.93M | 593.17M | 620.42M | 654.29M | 652.33M | 644.17M | 675.90M | 692.24M | 687.65M | 693.43M | 694.88M | 694.75M | 700.52M | 719.63M | 747.39M | 743.33M | 733.30M | 734.04M | 726.46M | 719.48M | 709.09M | 716.53M | 1,724.51M | 2,787.41M | 2,885.43M | 2,896.04M | 2,812.36M | 2,822.51M | 2,902.39M | 2,928.89M | 2,943.32M | 2,948.79M | 2,976.24M | 2,983.74M | 2,901.13M | 2,826.56M | 2,840.04M | 2,824.35M | 2,761.37M | 2,723.36M | 2,714.29M | 2,693.28M | 2,703.94M | 2,673.16M | 2,637.54M | 2,756.62M | 2,832.80M |
|
Equity Average
|
| | | | | 260.47M | 260.29M | 269.57M | 279.26M | 287.08M | 291.54M | 295.82M | 307.17M | 318.60M | 334.77M | 351.35M | 361.36M | 365.86M | 366.07M | 365.13M | 371.83M | 377.34M | 378.70M | 386.38M | 395.88M | 406.97M | 413.15M | 417.29M | 430.78M | 445.83M | 430.84M | 416.19M | 422.72M | 427.66M | 434.50M | 441.37M | 452.16M | 830.71M | 1,222.91M | 1,202.45M | 1,164.94M | 1,196.89M | 1,273.67M | 1,325.18M | 1,352.43M | 1,379.55M | 1,385.81M | 1,391.81M | 1,363.13M | 1,305.10M | 1,279.11M | 1,297.69M | 1,326.73M | 1,338.88M | 1,363.01M | 1,388.36M | 1,393.70M | 1,420.94M | 1,400.23M | 1,370.34M | 1,365.98M | 1,356.17M |
|
Invested Capital
|
| | 191.43M | | 262.54M | 259.98M | 261.99M | 278.39M | 281.31M | 293.99M | 291.14M | 303.88M | 313.69M | 326.27M | 346.09M | 359.27M | 366.06M | 367.58M | 375.13M | 365.53M | 378.92M | 376.55M | 383.54M | 392.17M | 400.90M | 414.43M | 414.61M | 422.70M | 440.33M | 452.76M | 414.62M | 428.47M | 428.37M | 438.31M | 446.37M | 447.02M | 458.64M | 1,239.98M | 1,280.70M | 1,200.65M | 1,205.56M | 1,265.06M | 1,359.88M | 1,372.78M | 1,423.48M | 1,436.31M | 1,444.86M | 1,457.09M | 1,345.05M | 1,300.10M | 2,222.80M | 1,336.14M | 1,356.04M | 1,360.35M | 2,139.97M | 1,419.58M | 1,428.05M | 1,485.06M | 2,061.40M | 1,423.79M | 1,383.32M | 1,402.83M |
|
Asset Utilization Ratio
|
| | | | | 1.32 | 1.35 | 1.36 | 1.36 | 1.35 | 1.33 | 1.31 | 1.31 | 1.28 | 1.26 | 1.25 | 1.25 | 1.22 | 1.17 | 1.17 | 1.18 | 1.11 | 1.07 | 1.07 | 1.06 | 1.06 | 1.07 | 1.09 | 1.08 | 1.07 | 1.10 | 1.14 | 1.17 | 1.19 | 1.21 | 1.22 | 1.19 | 0.55 | 0.41 | 0.45 | 0.48 | 0.51 | 0.50 | 0.51 | 0.55 | 0.58 | 0.60 | 0.61 | 0.62 | 0.66 | 0.69 | 0.69 | 0.70 | 0.71 | 0.72 | 0.71 | 0.70 | 0.69 | 0.69 | 0.69 | 0.66 | 0.66 |
|
Interest Coverage Ratio
|
9.68 | 7.01 | 9.82 | 11.58 | 12.45 | 15.01 | 10.51 | 14.23 | 14.75 | 15.34 | 14.80 | 23.40 | 25.98 | 26.23 | 21.79 | 36.90 | 36.05 | 32.06 | 26.42 | 30.43 | 35.33 | 26.87 | 19.05 | 26.77 | 31.23 | 28.84 | 31.60 | 20.97 | 22.95 | 17.67 | -19.60 | 11.96 | 14.08 | 181.89 | 5.25 | 639.65 | 16.00 | -85.81 | 1.21 | -48.61 | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.39 | | 0.13 | 0.17 | 0.18 | 0.17 | 0.16 | 0.13 | 0.11 | 0.10 | 0.08 | 0.06 | 0.05 | 0.05 | 0.07 | 0.17 | 0.21 | 0.20 | 0.16 | 0.29 | 0.22 | 0.25 | 0.21 | 0.18 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.18 | 0.15 | 0.12 | 0.08 | 0.03 | 0.03 | 0.72 | 0.74 | 0.96 | 0.95 | 0.72 | 0.67 | 0.68 | 0.65 | 0.64 | 0.64 | 0.66 | 0.74 | 0.74 | 0.75 | 0.71 | 0.66 | 0.61 | 0.54 | 0.55 | 0.53 | 0.51 | 0.52 | 0.53 | 0.70 | 0.64 |
|
Debt Ratio
|
| | 0.17 | | 0.07 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.10 | 0.11 | 0.11 | 0.10 | 0.15 | 0.12 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.07 | 0.05 | 0.02 | 0.02 | 0.32 | 0.32 | 0.38 | 0.39 | 0.32 | 0.31 | 0.31 | 0.30 | 0.30 | 0.30 | 0.31 | 0.33 | 0.34 | 0.34 | 0.33 | 0.32 | 0.30 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.28 | 0.33 | 0.31 |
|
Equity Ratio
|
| | 0.42 | | 0.53 | 0.52 | 0.51 | 0.53 | 0.54 | 0.55 | 0.54 | 0.56 | 0.57 | 0.57 | 0.59 | 0.61 | 0.61 | 0.57 | 0.55 | 0.57 | 0.58 | 0.53 | 0.56 | 0.56 | 0.58 | 0.59 | 0.60 | 0.60 | 0.60 | 0.59 | 0.57 | 0.57 | 0.58 | 0.59 | 0.61 | 0.63 | 0.63 | 0.44 | 0.44 | 0.40 | 0.41 | 0.45 | 0.46 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.45 | 0.45 | 0.45 | 0.46 | 0.48 | 0.49 | 0.51 | 0.51 | 0.52 | 0.53 | 0.52 | 0.52 | 0.47 | 0.49 |
|
Times Interest Earned
|
9.68 | 7.01 | 9.82 | 11.58 | 12.45 | 15.01 | 10.51 | 14.23 | 14.75 | 15.34 | 14.80 | 23.40 | 25.98 | 26.23 | 21.79 | 36.90 | 36.05 | 32.06 | 26.42 | 30.43 | 35.33 | 26.87 | 19.05 | 26.77 | 31.23 | 28.84 | 31.60 | 20.97 | 22.95 | 17.67 | -19.60 | 11.96 | 14.08 | 181.89 | 5.25 | 639.65 | 16.00 | -85.81 | 1.21 | -48.61 | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.41 | 0.18 | -0.26 | 0.66 | 1.47 | 0.26 | 0.87 | 0.26 | 0.18 | 0.19 | 0.37 | 0.23 | 0.15 | 0.19 | -0.68 | 0.44 | 0.15 | 0.33 | 0.70 | 0.23 | 0.20 | 0.24 | 0.49 | 0.18 | 0.30 | 0.27 | 0.79 | 0.47 | 0.28 | 0.23 | -6.72 | 0.32 | 0.18 | 0.21 | -1.96 | 0.26 | 0.80 | 0.16 | 0.45 | 0.31 | 0.11 | 0.12 | -0.43 | 706.20 | 1.19 | 0.21 | -0.49 | -0.88 | -0.34 | 0.14 | 0.25 | 0.12 | 0.11 | 0.13 | 0.36 | 0.21 | 0.14 | 0.22 | -0.56 | 0.25 | 0.23 |
|
Enterprise Value
|
-27.61M | -27.15M | -10.19M | -23.56M | -15.40M | -12.88M | -25.57M | -10.95M | -17.06M | -21.06M | -23.97M | -26.24M | -29.77M | -44.70M | -59.62M | -50.79M | -51.85M | -56.66M | -57.07M | -56.42M | -88.34M | -88.24M | -72.86M | -85.72M | -87.35M | -89.57M | -78.97M | -79.61M | -87.35M | -97.20M | -87.93M | -91.32M | -89.00M | -98.55M | -102.83M | -70.59M | -84.90M | -126.73M | -121.92M | -316.02M | -322.06M | -155.26M | -181.28M | -162.89M | -145.01M | -140.78M | -164.55M | -160.92M | -201.72M | -138.26M | -180.30M | -189.19M | -188.72M | -197.63M | -193.92M | -195.19M | -187.98M | -211.47M | -188.26M | -185.61M | -198.71M | -168.81M |
|
Return on Sales
|
0.07% | 0.05% | 0.05% | 0.07% | 0.06% | 0.08% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.06% | 0.07% | 0.08% | 0.07% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.03% | 0.06% | 0.05% | -0.05% | 0.06% | 0.08% | 0.09% | 0.04% | 0.06% | 0.07% | -0.05% | 0.09% | -0.08% | -0.03% | 0.07% | 0.12% | 0.08% | 0.07% | 0.07% | 0.04% | 0.04% | 0.03% | 0.05% | -0.16% | 0.05% | 0.05% | 0.06% | 0.03% | 0.07% | 0.07% | 0.06% | 0.02% | 0.02% | -0.15% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.14% | 0.13% | 0.11% | 0.11% | 0.12% | 0.13% | 0.15% | 0.15% | 0.16% | 0.15% | 0.03% | 0.02% | 0.01% | 0.00% | 0.02% | 0.02% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.02% | 0.03% | 0.04% | 0.05% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.02% | 0.02% |
|
Return on Invested Capital
|
| | | | | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.13% | 0.12% | 0.11% | 0.05% | 0.06% | 0.08% | 0.10% | 0.14% | 0.14% | 0.13% | 0.03% | 0.02% | 0.01% | -0.01% | 0.02% | 0.05% | 0.07% | 0.09% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | -0.07% | -0.02% | 0.00% | 0.01% | 0.08% | 0.08% | 0.10% | 0.10% | 0.07% | 0.06% | -0.07% | -0.16% |
|
Return on Assets
|
| | | | | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.06% | 0.03% | 0.03% | 0.04% | 0.05% | 0.08% | 0.08% | 0.08% | 0.01% | 0.02% | 0.00% | -0.01% | 0.01% | 0.01% | 0.03% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | -0.01% | 0.00% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | -0.01% | -0.01% |
|
Return on Equity
|
| | | | | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.13% | 0.12% | 0.10% | 0.04% | 0.06% | 0.08% | 0.09% | 0.13% | 0.13% | 0.12% | 0.03% | 0.04% | 0.01% | -0.01% | 0.02% | 0.03% | 0.07% | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.06% | -0.01% | -0.01% | 0.00% | 0.00% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | -0.02% | -0.02% |