|
Gross Margin
|
67.60% | 67.55% | 64.49% | 48.28% | 58.96% | 47.56% | 53.80% | 54.58% | 51.95% | 55.05% | 55.07% | 55.19% | 56.61% | 55.22% | 57.06% | 58.37% | 57.76% | 56.35% | 57.54% | 58.16% | 57.79% | 57.22% | 59.03% | 58.65% | 59.47% | 56.87% | 56.99% | 57.20% | 58.29% | 55.77% | 56.40% | 58.27% | 89.00% | 87.44% | 88.09% | 90.34% | 89.65% | 87.29% | 79.71% | 84.65% | 81.77% | 79.56% | 80.68% | 84.12% | 80.74% | 77.87% | 78.71% | 83.93% | 79.85% | 77.45% | 77.20% | 83.07% | 79.17% | 75.10% | 75.73% | 82.66% | 78.85% | 75.87% | 76.07% | 83.47% | 79.85% | 76.75% | 77.12% | 83.03% | 79.15% | 77.36% | 77.35% |
|
EBT Margin
|
15.24% | 20.20% | 9.78% | 22.81% | 21.62% | 11.20% | 18.54% | 8.89% | 15.82% | 21.35% | 18.83% | 20.27% | 20.50% | 21.25% | 23.26% | 23.36% | 24.75% | 21.99% | 25.10% | 24.85% | 25.71% | 23.79% | 25.95% | 28.16% | 28.78% | 24.17% | 25.27% | 28.72% | 31.02% | 23.46% | 21.11% | 31.23% | 30.64% | 25.35% | 25.64% | 33.74% | 32.91% | 25.34% | 27.33% | 52.83% | 42.93% | 37.32% | 37.93% | 44.19% | 42.49% | 33.57% | 32.86% | 46.76% | 41.40% | 32.01% | 28.93% | 43.31% | 31.81% | 17.11% | 17.37% | 35.57% | 30.63% | 18.06% | 19.95% | 36.21% | 32.11% | 20.59% | 21.96% | 35.53% | 31.59% | 22.23% | 8.29% |
|
EBIT Margin
|
16.24% | 20.68% | 10.13% | 23.06% | 21.94% | 11.33% | 18.69% | 9.06% | 15.90% | 21.35% | 18.97% | 20.63% | 20.66% | 21.30% | 23.36% | 23.53% | 23.67% | 22.26% | 24.47% | 25.16% | 25.94% | 23.89% | 26.25% | 28.18% | 28.84% | 24.18% | 25.33% | 29.24% | 30.27% | 23.39% | 22.37% | 31.35% | 30.87% | 25.23% | 25.27% | 33.66% | 32.68% | 24.70% | 18.93% | 45.14% | 36.71% | 29.17% | 30.90% | 38.44% | 36.45% | 26.01% | 25.73% | 40.83% | 35.55% | 24.94% | 21.92% | 40.74% | 31.73% | 16.94% | 17.01% | 35.05% | 29.78% | 16.83% | 18.72% | 35.14% | 30.76% | 18.78% | 20.22% | 34.19% | 30.43% | 20.92% | 6.90% |
|
EBITDA Margin
|
16.24% | 20.68% | 10.13% | 23.06% | 21.94% | 11.33% | 18.69% | 9.06% | 15.90% | 21.35% | 18.97% | 20.63% | 20.66% | 21.30% | 23.36% | 23.53% | 23.67% | 22.26% | 24.47% | 25.16% | 25.94% | 23.89% | 26.25% | 28.18% | 28.84% | 24.18% | 25.33% | 29.24% | 30.27% | 23.39% | 22.37% | 31.35% | 30.87% | 25.23% | 25.27% | 33.66% | 32.68% | 24.70% | 18.93% | 45.14% | 36.71% | 29.17% | 30.90% | 38.44% | 36.45% | 26.01% | 25.73% | 40.83% | 35.55% | 24.94% | 21.92% | 40.74% | 31.73% | 16.94% | 17.01% | 35.05% | 29.78% | 16.83% | 18.72% | 35.14% | 30.76% | 18.78% | 20.22% | 34.19% | 30.43% | 20.92% | 6.90% |
|
Operating Margin
|
16.24% | 20.68% | 10.13% | 23.06% | 21.94% | 11.33% | 18.69% | 9.06% | 15.90% | 21.35% | 18.97% | 20.63% | 20.66% | 21.30% | 23.36% | 23.53% | 23.67% | 22.26% | 24.47% | 25.16% | 25.94% | 23.89% | 26.25% | 28.18% | 28.84% | 24.18% | 25.33% | 29.24% | 30.27% | 23.39% | 22.37% | 31.35% | 30.87% | 25.23% | 25.27% | 33.66% | 32.68% | 24.70% | 18.93% | 45.14% | 36.71% | 29.17% | 30.90% | 38.44% | 36.45% | 26.01% | 25.73% | 40.83% | 35.55% | 24.94% | 21.92% | 40.74% | 31.73% | 16.94% | 17.01% | 35.05% | 29.78% | 16.83% | 18.72% | 35.14% | 30.76% | 18.78% | 20.22% | 34.19% | 30.43% | 20.92% | 6.90% |
|
Net Margin
|
12.45% | 9.24% | 5.28% | 14.32% | 12.85% | 6.92% | 10.86% | 6.25% | 9.32% | 12.48% | 11.82% | 13.56% | 12.35% | 13.08% | 13.83% | 14.80% | 14.75% | 13.48% | 14.79% | 16.10% | 15.70% | 14.55% | 16.58% | 17.42% | 17.61% | 14.75% | 17.24% | 17.65% | 19.24% | 14.44% | 13.90% | 19.61% | 22.53% | 18.25% | 16.64% | 25.15% | 26.73% | 19.44% | 21.72% | 42.54% | 37.13% | 29.24% | 30.09% | 35.95% | 32.21% | 25.31% | 26.23% | 36.41% | 32.97% | 24.55% | 23.05% | 33.86% | 23.79% | 12.80% | 14.38% | 27.46% | 23.81% | 13.76% | 16.10% | 29.00% | 24.76% | 15.33% | 17.40% | 27.91% | 24.75% | 16.79% | 6.23% |
|
FCF Margin
|
74.06% | -4.74% | 72.03% | -109.47% | 41.97% | -30.53% | 33.52% | -63.15% | 11.00% | -11.49% | 4.08% | 3.22% | 29.00% | -4.06% | 16.47% | -3.24% | 11.98% | -7.76% | 24.01% | -1.92% | 15.80% | -12.00% | 4.63% | -9.04% | 12.35% | -27.85% | 17.30% | -13.16% | 16.36% | -21.06% | 27.96% | 1.55% | 35.43% | -2.18% | 47.06% | -1.11% | 30.35% | -8.09% | -37.59% | 55.48% | 36.37% | 61.74% | 0.14% | 48.77% | 35.93% | 69.54% | -25.66% | 50.98% | 34.15% | 56.41% | -3.40% | 38.47% | 26.00% | 33.78% | -22.41% | 39.20% | 21.75% | 40.42% | -20.93% | 38.10% | 27.66% | 39.39% | -16.35% | 43.09% | 20.28% | 46.62% | -22.32% |
|
Assets Average
|
137.44M | 142.20M | 155.06M | 179.17M | 198.35M | 229.89M | 259.68M | 278.32M | 275.29M | 277.03M | 290.82M | 310.45M | 333.91M | 362.53M | 399.09M | 459.01M | 509.41M | 532.78M | 567.87M | 605.09M | 635.68M | 671.90M | 722.02M | 755.61M | 785.64M | 822.26M | 870.78M | 902.30M | 926.34M | 982.83M | 1,038.61M | 1,082.38M | 1,123.88M | 1,161.91M | 1,229.75M | 1,297.25M | 1,347.78M | 1,395.98M | 1,326.33M | 1,288.35M | 1,471.74M | 1,648.50M | 1,719.10M | 1,725.48M | 1,710.95M | 1,760.94M | 1,795.42M | 1,822.57M | 1,864.80M | 1,866.00M | 1,763.71M | 1,451.60M | 1,070.57M | 852.84M | 785.92M | 808.65M | 853.38M | 860.12M | 854.69M | 896.81M | 983.02M | 1,014.13M | 992.81M | 1,005.68M | 1,024.94M | 1,026.23M | 1,026.90M |
|
Equity Average
|
59.61M | 59.80M | 63.73M | 79.76M | 92.58M | 106.22M | 120.21M | 127.30M | 125.92M | 127.82M | 138.99M | 154.98M | 172.58M | 190.26M | 207.94M | 225.64M | 246.26M | 273.51M | 301.43M | 329.58M | 362.87M | 394.09M | 423.39M | 457.86M | 494.71M | 528.26M | 561.48M | 594.94M | 627.23M | 662.24M | 698.54M | 745.24M | 800.10M | 849.37M | 893.97M | 950.84M | 1,018.48M | 1,075.66M | 1,119.33M | 1,175.98M | 1,243.23M | 1,300.34M | 1,354.82M | 1,412.63M | 1,445.72M | 1,468.70M | 1,505.18M | 1,547.66M | 1,581.50M | 1,565.68M | 1,471.73M | 1,222.91M | 875.74M | 656.54M | 599.10M | 614.59M | 648.43M | 652.34M | 647.98M | 684.27M | 738.73M | 759.32M | 761.67M | 774.00M | 782.28M | 779.34M | 768.01M |
|
Invested Capital
|
68.06M | 55.63M | 76.60M | 87.20M | 101.71M | 115.38M | 131.86M | 136.97M | 126.29M | 132.87M | 147.14M | 163.52M | 182.15M | 198.97M | 217.56M | 234.58M | 258.89M | 289.01M | 314.81M | 345.30M | 381.41M | 407.79M | 439.96M | 476.63M | 513.61M | 543.73M | 580.02M | 610.93M | 644.39M | 680.47M | 716.97M | 773.81M | 826.52M | 872.21M | 915.72M | 985.95M | 1,051.01M | 1,100.30M | 1,138.36M | 1,213.60M | 1,272.87M | 1,327.81M | 1,381.83M | 1,443.43M | 1,448.01M | 1,489.39M | 1,520.98M | 1,574.33M | 1,588.68M | 1,542.68M | 1,400.78M | 1,045.05M | 706.44M | 606.64M | 591.56M | 637.62M | 659.25M | 645.42M | 650.53M | 718.01M | 759.45M | 759.20M | 764.14M | 783.85M | 780.70M | 777.98M | 758.04M |
|
Asset Utilization Ratio
|
1.33 | 1.48 | 1.52 | 1.46 | 1.49 | 1.44 | 1.40 | 1.39 | 1.45 | 1.46 | 1.42 | 1.37 | 1.32 | 1.26 | 1.21 | 1.11 | 1.05 | 1.05 | 1.02 | 0.99 | 0.98 | 0.95 | 0.92 | 0.91 | 0.91 | 0.89 | 0.86 | 0.86 | 0.88 | 0.84 | 0.81 | 0.81 | 0.80 | 0.79 | 0.77 | 0.75 | 0.74 | 0.73 | 0.71 | 0.66 | 0.52 | 0.43 | 0.43 | 0.45 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.50 | 0.62 | 0.84 | 1.06 | 1.15 | 1.13 | 1.07 | 1.08 | 1.10 | 1.07 | 1.00 | 0.99 | 1.03 | 1.03 | 1.02 | 1.04 | 1.06 |
|
Interest Coverage Ratio
|
-13.51 | -30.97 | -24.25 | 6.00 | 69.25 | 88.18 | 129.31 | 15.08 | 215.60 | 0.01M | 137.74 | 57.70 | 116.93 | 325.62 | 202.62 | 127.87 | 50.34 | 71.73 | 70.62 | 67.12 | 83.05 | 106.42 | 79.78 | 154.73 | 149.30 | 289.42 | 156.50 | 152.50 | 208.79 | 283.22 | 136.82 | 154.32 | 132.12 | 111.29 | 105.28 | 173.33 | 260.38 | 0.00M | 52.72 | 139.39 | 28.01 | 17.54 | 20.78 | 27.85 | 52.26 | 45.02 | 55.60 | 112.48 | 105.41 | 65.86 | 61.16 | 78.89 | | 0.01M | | -0.03M | 0.00M | 0.01M | 0.04M | 0.02M | 0.04M | 0.02M | | | | | |
|
Debt to Equity
|
0.04 | 0.03 | 0.04 | 0.01 | 0.03 | 0.02 | 0.04 | 0.25 | 0.19 | 0.17 | 0.14 | 0.12 | 0.11 | 0.10 | 0.09 | 0.40 | 0.36 | 0.31 | 0.28 | 0.25 | 0.22 | 0.21 | 0.19 | 0.17 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.02 | 0.16 | 0.16 | 0.15 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | | 0.05 | 0.07 | 0.08 | 0.12 | | | | | | | | | | | | |
|
Debt Ratio
|
0.02 | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 | 0.02 | 0.11 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.19 | 0.18 | 0.17 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.02 | 0.12 | 0.12 | 0.12 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | | 0.04 | 0.06 | 0.06 | 0.09 | | | | | | | | | | | | |
|
Equity Ratio
|
0.42 | 0.43 | 0.40 | 0.49 | 0.45 | 0.48 | 0.45 | 0.46 | 0.45 | 0.47 | 0.48 | 0.51 | 0.52 | 0.53 | 0.51 | 0.47 | 0.49 | 0.53 | 0.53 | 0.56 | 0.58 | 0.59 | 0.58 | 0.63 | 0.63 | 0.66 | 0.64 | 0.68 | 0.67 | 0.68 | 0.67 | 0.71 | 0.72 | 0.75 | 0.71 | 0.76 | 0.76 | 0.79 | 0.91 | 0.92 | 0.79 | 0.79 | 0.78 | 0.85 | 0.84 | 0.83 | 0.84 | 0.85 | 0.84 | 0.84 | 0.83 | 0.85 | 0.77 | 0.77 | 0.75 | 0.77 | 0.75 | 0.76 | 0.75 | 0.77 | 0.73 | 0.76 | 0.77 | 0.77 | 0.76 | 0.76 | 0.73 |
|
Times Interest Earned
|
-13.51 | -30.97 | -24.25 | 6.00 | 69.25 | 88.18 | 129.31 | 15.08 | 215.60 | 0.01M | 137.74 | 57.70 | 116.93 | 325.62 | 202.62 | 127.87 | 50.34 | 71.73 | 70.62 | 67.12 | 83.05 | 106.42 | 79.78 | 154.73 | 149.30 | 289.42 | 156.50 | 152.50 | 208.79 | 283.22 | 136.82 | 154.32 | 132.12 | 111.29 | 105.28 | 173.33 | 260.38 | 0.00M | 52.72 | 139.39 | 28.01 | 17.54 | 20.78 | 27.85 | 52.26 | 45.02 | 55.60 | 112.48 | 105.41 | 65.86 | 61.16 | 78.89 | | 0.01M | | -0.03M | 0.00M | 0.01M | 0.04M | 0.02M | 0.04M | 0.02M | | | | | |
|
Enterprise Value
|
-68.28M | -24.74M | -35.15M | -62.57M | -97.88M | -43.42M | -62.57M | -34.40M | -30.24M | -14.65M | -19.00M | -21.19M | -56.70M | -50.76M | -69.64M | -105.11M | -151.54M | -139.24M | -170.31M | -164.24M | -196.59M | -176.71M | -183.61M | -233.86M | -187.17M | -134.24M | -162.19M | -181.78M | -195.40M | -186.23M | -213.80M | -193.50M | -240.44M | -235.14M | -345.36M | -242.75M | -407.57M | -298.15M | -130.42M | -120.35M | -88.47M | -65.80M | -119.71M | -122.27M | -132.49M | -172.53M | -166.95M | -245.77M | -225.83M | -69.45M | -61.00M | -600.94M | -264.33M | -203.27M | -108.29M | -181.70M | -194.52M | -233.37M | -154.42M | -244.51M | -290.69M | -341.81M | -263.58M | -324.62M | -304.65M | -373.90M | -276.98M |
|
Return on Sales
|
0.09% | 0.12% | 0.05% | 0.14% | 0.13% | 0.07% | 0.11% | 0.06% | 0.09% | 0.12% | 0.12% | 0.14% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.13% | 0.15% | 0.16% | 0.16% | 0.15% | 0.17% | 0.17% | 0.18% | 0.15% | 0.17% | 0.18% | 0.19% | 0.14% | 0.14% | 0.20% | 0.23% | 0.18% | 0.17% | 0.25% | 0.27% | 0.19% | 0.22% | 0.43% | 0.37% | 0.29% | 0.30% | 0.36% | 0.32% | 0.25% | 0.26% | 0.36% | 0.33% | 0.25% | 0.23% | 0.34% | 0.24% | 0.13% | 0.14% | 0.27% | 0.24% | 0.14% | 0.16% | 0.29% | 0.25% | 0.15% | 0.17% | 0.28% | 0.25% | 0.17% | 0.06% |
|
Return on Capital Employed
|
0.22% | 0.30% | 0.45% | 0.40% | 0.56% | 0.42% | 0.51% | 0.37% | 0.37% | 0.42% | 0.42% | 0.43% | 0.46% | 0.43% | 0.46% | 0.37% | 0.35% | 0.34% | 0.34% | 0.33% | 0.33% | 0.32% | 0.33% | 0.31% | 0.33% | 0.31% | 0.32% | 0.29% | 0.32% | 0.30% | 0.29% | 0.28% | 0.28% | 0.27% | 0.28% | 0.27% | 0.27% | 0.26% | 0.21% | 0.21% | 0.18% | 0.15% | 0.17% | 0.16% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.21% | 0.29% | 0.35% | 0.36% | 0.34% | 0.32% | 0.31% | 0.32% | 0.31% | 0.32% | 0.29% | 0.31% | 0.31% | 0.31% | 0.32% | 0.29% |
|
Return on Invested Capital
|
0.17% | 0.29% | 0.29% | 0.34% | 0.36% | 0.31% | 0.33% | 0.27% | 0.25% | 0.31% | 0.30% | 0.33% | 0.32% | 0.31% | 0.31% | 0.31% | 0.31% | 0.29% | 0.27% | 0.27% | 0.26% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.23% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.21% | 0.20% | 0.21% | 0.22% | 0.21% | 0.19% | 0.18% | 0.16% | 0.15% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.18% | 0.24% | 0.30% | 0.32% | 0.30% | 0.28% | 0.28% | 0.29% | 0.29% | 0.28% | 0.27% | 0.28% | 0.28% | 0.28% | 0.29% | 0.26% |
|
Return on Assets
|
0.07% | 0.12% | 0.12% | 0.15% | 0.17% | 0.14% | 0.15% | 0.13% | 0.12% | 0.14% | 0.14% | 0.16% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.16% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.18% | 0.22% | 0.25% | 0.25% | 0.23% | 0.22% | 0.22% | 0.23% | 0.23% | 0.22% | 0.22% | 0.23% | 0.22% | 0.22% | 0.23% | 0.21% |
|
Return on Equity
|
0.15% | 0.28% | 0.29% | 0.34% | 0.36% | 0.31% | 0.33% | 0.28% | 0.26% | 0.31% | 0.30% | 0.33% | 0.32% | 0.31% | 0.31% | 0.31% | 0.31% | 0.29% | 0.28% | 0.27% | 0.26% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.23% | 0.22% | 0.22% | 0.22% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.22% | 0.21% | 0.20% | 0.19% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.17% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.21% | 0.27% | 0.33% | 0.33% | 0.30% | 0.29% | 0.29% | 0.30% | 0.30% | 0.29% | 0.29% | 0.30% | 0.29% | 0.29% | 0.30% | 0.27% |