|
Gross Margin
|
79.65% | 66.64% | 68.05% | 72.37% | 74.30% | 64.53% | 68.42% | 67.72% | 69.05% | 65.33% | 70.25% | 64.84% | 71.23% | 64.79% | 69.55% | 65.85% | 73.28% | 67.35% | 70.64% | 70.00% | 62.66% | 68.77% | 72.19% | 70.19% | 72.42% | 66.02% | 72.50% | 66.72% | 71.04% | 66.31% | 70.64% | 65.09% | 72.09% | 64.51% | 69.52% | 66.81% | 71.84% | 65.03% | 67.97% | 67.27% | 71.99% | 59.91% | 65.22% | 64.99% | 70.40% | 60.51% | 66.11% | 63.36% | 72.79% | 61.46% | 66.76% | 66.22% | 68.99% | 66.18% | 69.89% | 68.84% | 68.77% | 64.83% | 66.36% | 63.63% | 71.79% | 61.07% | 66.09% | 64.56% | 74.17% | 63.77% | 66.80% |
|
EBT Margin
|
12.66% | 14.26% | 18.02% | 15.61% | 14.15% | 16.52% | 25.71% | 13.26% | 17.27% | 17.31% | 25.10% | 11.19% | 17.36% | 19.51% | 27.49% | 12.18% | 21.68% | 17.58% | 27.87% | 14.11% | 20.92% | 17.96% | 27.84% | 16.32% | 16.97% | 17.59% | 31.04% | 14.24% | 18.28% | 20.92% | 31.89% | 15.89% | 19.43% | 19.20% | 30.25% | 16.21% | 16.73% | 19.46% | 28.38% | 15.71% | 17.73% | 15.60% | 27.58% | 14.03% | 20.72% | 19.25% | 28.91% | 14.04% | 21.08% | 18.15% | 25.83% | 8.06% | 20.23% | 17.52% | 25.64% | 13.86% | 17.45% | 24.03% | 29.08% | 15.39% | 19.14% | 17.34% | 26.46% | 14.41% | 21.87% | 18.48% | 29.76% |
|
EBIT Margin
|
13.43% | 15.50% | 19.31% | 16.60% | 13.64% | 18.45% | 26.85% | 14.97% | 18.77% | 19.78% | 27.20% | 13.32% | 19.06% | 21.40% | 28.94% | 14.12% | 22.50% | 19.10% | 28.48% | 16.72% | 20.91% | 18.98% | 29.69% | 20.29% | 18.72% | 19.69% | 32.80% | 16.93% | 20.02% | 23.21% | 34.03% | 17.25% | 20.30% | 20.24% | 30.10% | 17.96% | 16.61% | 19.50% | 28.88% | 17.13% | 18.21% | 16.20% | 28.03% | 15.52% | 20.98% | 18.39% | 28.34% | 13.71% | 23.26% | 17.89% | 25.77% | 10.64% | 20.04% | 16.71% | 26.00% | 14.72% | 18.43% | 25.94% | 27.28% | 14.68% | 21.29% | 20.41% | 28.57% | 16.13% | 24.14% | 21.46% | 29.07% |
|
EBITDA Margin
|
13.43% | 15.50% | 19.31% | 16.60% | 13.64% | 18.45% | 26.85% | 14.97% | 18.77% | 19.78% | 27.20% | 13.32% | 19.06% | 21.40% | 28.94% | 14.12% | 22.50% | 19.10% | 28.48% | 16.72% | 20.91% | 18.98% | 29.69% | 20.29% | 18.72% | 19.69% | 32.80% | 16.93% | 20.02% | 23.21% | 34.03% | 17.25% | 20.30% | 20.24% | 30.10% | 17.96% | 16.61% | 19.50% | 28.88% | 17.13% | 18.21% | 16.20% | 28.03% | 15.52% | 20.98% | 18.39% | 28.34% | 13.71% | 23.26% | 17.89% | 25.77% | 10.64% | 20.04% | 16.71% | 26.00% | 14.72% | 18.43% | 25.94% | 27.28% | 14.68% | 21.29% | 20.41% | 28.57% | 16.13% | 24.14% | 21.46% | 29.07% |
|
Operating Margin
|
13.43% | 15.50% | 19.31% | 16.60% | 13.64% | 18.45% | 26.85% | 14.97% | 18.77% | 19.78% | 27.20% | 13.32% | 19.06% | 21.40% | 28.94% | 14.12% | 22.50% | 19.10% | 28.48% | 16.72% | 20.91% | 18.98% | 29.69% | 20.29% | 18.72% | 19.69% | 32.80% | 16.93% | 20.02% | 23.21% | 34.03% | 17.25% | 20.30% | 20.24% | 30.10% | 17.96% | 16.61% | 19.50% | 28.88% | 17.13% | 18.21% | 16.20% | 28.03% | 15.52% | 20.98% | 18.39% | 28.34% | 13.71% | 23.26% | 17.89% | 25.77% | 10.64% | 20.04% | 16.71% | 26.00% | 14.72% | 18.43% | 25.94% | 27.28% | 14.68% | 21.29% | 20.41% | 28.57% | 16.13% | 24.14% | 21.46% | 29.07% |
|
Net Margin
|
17.06% | 19.33% | 24.40% | -20.15% | 8.93% | 10.59% | 15.56% | 8.83% | 10.80% | 10.85% | 15.75% | 7.17% | 10.75% | 12.17% | 17.15% | 7.65% | 13.50% | 10.83% | 17.38% | 9.07% | 13.18% | 10.94% | 17.26% | 10.42% | 10.74% | 11.04% | 20.14% | 8.58% | 11.54% | 13.28% | 20.39% | 10.44% | 12.31% | 12.29% | 19.08% | 25.76% | 12.69% | 14.77% | 21.41% | 11.68% | 14.33% | 12.73% | 22.18% | 11.82% | 17.37% | 16.06% | 23.51% | 11.57% | 20.80% | 17.48% | 23.94% | 8.06% | 16.47% | 14.28% | 20.64% | 11.09% | 14.30% | 19.38% | 23.58% | 12.20% | 17.67% | 16.33% | 24.30% | 12.85% | 18.99% | 16.62% | 25.33% |
|
FCF Margin
|
37.79% | 45.52% | 37.40% | -87.11% | 9.77% | 18.56% | 14.31% | 7.21% | 17.13% | 9.07% | 17.09% | 3.00% | 6.21% | 10.21% | 20.85% | -1.76% | -0.31% | 2.73% | 9.65% | 3.03% | 17.39% | 4.53% | 9.20% | -12.87% | 13.58% | 13.65% | 21.71% | -0.91% | 19.04% | 20.26% | 10.38% | -1.95% | 16.03% | -0.23% | 3.59% | -4.72% | 5.93% | -14.58% | -1.30% | -34.69% | 12.69% | -11.85% | -16.99% | -11.97% | 4.71% | -5.83% | -2.42% | -20.26% | 5.44% | -4.80% | 16.65% | -26.41% | 14.99% | 9.19% | -21.08% | -16.95% | 3.89% | 7.33% | 15.23% | -17.16% | 11.00% | -1.53% | 16.00% | -2.87% | 13.80% | -5.02% | -27.92% |
|
Assets Average
|
1,257.97M | 1,245.35M | 1,248.46M | 1,266.46M | 1,281.95M | 1,279.29M | 1,281.90M | 1,302.58M | 1,317.51M | 1,323.77M | 1,341.16M | 1,405.40M | 1,470.59M | 1,494.42M | 1,535.60M | 1,575.79M | 1,583.68M | 1,585.37M | 1,617.01M | 1,611.39M | 1,594.74M | 1,603.69M | 1,608.43M | 1,654.71M | 1,686.86M | 1,688.71M | 1,703.53M | 1,720.12M | 1,728.41M | 1,740.50M | 1,755.33M | 1,780.57M | 1,793.19M | 1,788.91M | 1,801.25M | 1,832.59M | 1,849.38M | 1,868.51M | 1,933.87M | 1,981.46M | 1,996.09M | 2,014.83M | 2,046.53M | 2,074.32M | 2,077.18M | 2,118.21M | 2,179.72M | 2,224.69M | 2,261.94M | 2,286.16M | 2,336.41M | 2,371.32M | 2,374.72M | 2,407.39M | 2,451.46M | 2,491.64M | 2,519.90M | 2,541.13M | 2,575.30M | 2,632.99M | 2,674.77M | 2,699.36M | 2,736.98M | 2,788.64M | 2,834.67M | 2,850.96M | 2,925.64M |
|
Equity Average
|
| | | 499.31M | 504.67M | 521.77M | 541.20M | 535.75M | 529.67M | 536.29M | 544.37M | 550.69M | 554.56M | 560.89M | 570.88M | 578.78M | 586.19M | 595.36M | 605.26M | 615.13M | 626.62M | 638.04M | 647.17M | 656.69M | 663.53M | 669.50M | 680.35M | 689.92M | 693.78M | 700.06M | 711.64M | 722.17M | 728.46M | 735.28M | 745.49M | 765.72M | 782.60M | 790.59M | 803.08M | 814.31M | 822.80M | 830.87M | 842.02M | 853.46M | 862.58M | 912.33M | 964.38M | 974.79M | 986.86M | 1,002.51M | 1,017.79M | 1,027.88M | 1,037.81M | 1,052.11M | 1,065.63M | 1,078.44M | 1,090.02M | 1,105.48M | 1,123.92M | 1,137.66M | 1,149.43M | 1,163.21M | 1,181.45M | 1,212.70M | 1,244.53M | 1,264.44M | 1,283.81M |
|
Invested Capital
|
| | 839.13M | 822.74M | 854.95M | 830.64M | 841.48M | 859.43M | 897.13M | 900.52M | 911.99M | 911.86M | 918.41M | 923.78M | 937.63M | 937.92M | 950.42M | 954.24M | 1,013.19M | 1,016.92M | 1,034.12M | 1,037.70M | 1,050.29M | 1,054.66M | 1,061.86M | 1,064.48M | 1,081.46M | 1,077.20M | 1,052.89M | 1,057.83M | 1,104.05M | 1,106.88M | 1,124.29M | 1,128.18M | 1,142.65M | 1,176.35M | 1,184.14M | 1,210.28M | 1,306.38M | 1,309.99M | 1,321.23M | 1,324.01M | 1,341.39M | 1,379.42M | 1,392.11M | 1,476.63M | 1,493.97M | 1,495.30M | 1,515.92M | 1,563.73M | 1,643.60M | 1,641.68M | 1,661.26M | 1,648.75M | 1,636.77M | 1,666.92M | 1,751.17M | 1,764.24M | 1,825.28M | 1,858.89M | 1,876.43M | 1,884.09M | 1,910.53M | 1,993.84M | 2,021.40M | 2,031.25M | 2,042.70M |
|
Asset Utilization Ratio
|
0.48 | 0.46 | 0.44 | 0.42 | 0.40 | 0.40 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.39 | 0.36 | 0.36 | 0.35 | 0.34 | 0.35 | 0.36 | 0.35 | 0.37 | 0.40 | 0.40 | 0.39 | 0.37 | 0.34 | 0.34 | 0.34 | 0.33 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.26 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.28 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 |
|
Interest Coverage Ratio
|
| -4.95 | -6.18 | 0.95 | 5.57 | 4.97 | 8.38 | 5.05 | 6.37 | 4.59 | 7.07 | 3.41 | 5.57 | 5.26 | 8.23 | 4.07 | 8.05 | 5.26 | 8.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 0.55 | 0.23 | 0.63 | 0.70 | 0.67 | 0.68 | 0.68 | 0.68 | 0.66 | 0.67 | 0.66 | 0.66 | 0.64 | 0.62 | 0.62 | 0.62 | 0.67 | 0.65 | 0.64 | 0.63 | 0.62 | 0.61 | 0.60 | 0.60 | 0.58 | 0.57 | 0.56 | 0.55 | 0.54 | 0.54 | 0.55 | 0.54 | 0.53 | 0.54 | 0.54 | 0.56 | 0.62 | 0.62 | 0.60 | 0.62 | 0.64 | 0.64 | 0.62 | 0.57 | 0.55 | 0.59 | 0.57 | 0.58 | 0.60 | 0.60 | 0.59 | 0.58 | 0.57 | 0.61 | 0.63 | 0.62 | 0.63 | 0.66 | 0.65 | 0.66 | 0.64 | 0.63 | 0.61 | 0.60 | 0.63 |
|
Debt Ratio
|
| | 0.22 | 0.09 | 0.25 | 0.29 | 0.29 | 0.27 | 0.28 | 0.27 | 0.27 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.23 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.26 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 |
|
Equity Ratio
|
| | 0.40 | 0.39 | 0.40 | 0.42 | 0.42 | 0.40 | 0.41 | 0.40 | 0.41 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.37 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.40 | 0.41 | 0.41 | 0.42 | 0.42 | 0.43 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.44 | 0.44 | 0.43 | 0.44 | 0.44 | 0.43 | 0.43 | 0.44 | 0.43 | 0.44 | 0.43 | 0.44 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.44 | 0.43 |
|
Times Interest Earned
|
| -4.95 | -6.18 | 0.95 | 5.57 | 4.97 | 8.38 | 5.05 | 6.37 | 4.59 | 7.07 | 3.41 | 5.57 | 5.26 | 8.23 | 4.07 | 8.05 | 5.26 | 8.66 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.12 | -0.17 | -0.21 | -0.50 | 0.55 | 0.42 | 0.47 | 0.88 | 0.31 | 0.82 | 0.39 | 2.25 | 0.95 | 0.74 | 0.32 | -3.79 | -17.84 | 2.61 | 0.70 | 2.00 | 0.26 | 1.61 | 0.79 | -0.52 | 0.42 | 0.59 | 0.33 | -8.60 | 0.36 | 0.42 | 0.75 | -3.93 | 0.42 | -37.02 | 2.23 | -1.69 | 1.20 | -0.62 | -6.51 | -0.24 | 0.55 | -0.81 | -0.52 | -0.72 | 1.73 | -1.87 | -4.08 | -0.48 | 1.46 | -2.13 | 0.58 | -0.33 | 0.45 | 1.00 | -0.43 | -0.46 | 1.74 | 1.36 | 0.63 | -0.55 | 0.73 | -6.93 | 0.60 | -3.34 | 0.54 | -2.05 | -0.35 |
|
Enterprise Value
|
-4.11M | -8.35M | 167.92M | 170.74M | 133.62M | -17.42M | -19.98M | 132.38M | -33.78M | 81.80M | 69.39M | 70.70M | 77.62M | 74.91M | 58.08M | 69.30M | 72.31M | 72.62M | 41.25M | 49.65M | 25.61M | 32.41M | 33.67M | 57.73M | 57.40M | 55.87M | 42.28M | 56.62M | 43.26M | 32.36M | 3.02M | 18.41M | -2.75M | 11.93M | 9.16M | 30.44M | 35.73M | 41.96M | 4.21M | 57.16M | 55.47M | 69.85M | 78.47M | 115.11M | 119.47M | 89.77M | 87.45M | 94.80M | 100.66M | 110.25M | 76.45M | 130.60M | 117.44M | 122.05M | 134.45M | 131.06M | 128.16M | 128.39M | 131.73M | 135.36M | 131.64M | 132.15M | 132.90M | 127.00M | 115.98M | 141.43M | 142.51M |
|
Return on Sales
|
0.17% | 0.19% | 0.24% | -0.20% | 0.09% | 0.11% | 0.16% | 0.09% | 0.11% | 0.11% | 0.16% | 0.07% | 0.11% | 0.12% | 0.17% | 0.08% | 0.14% | 0.11% | 0.17% | 0.09% | 0.13% | 0.11% | 0.17% | 0.10% | 0.11% | 0.11% | 0.20% | 0.09% | 0.12% | 0.13% | 0.20% | 0.10% | 0.12% | 0.12% | 0.19% | 0.26% | 0.13% | 0.15% | 0.21% | 0.12% | 0.14% | 0.13% | 0.22% | 0.12% | 0.17% | 0.16% | 0.24% | 0.12% | 0.21% | 0.17% | 0.24% | 0.08% | 0.16% | 0.14% | 0.21% | 0.11% | 0.14% | 0.19% | 0.24% | 0.12% | 0.18% | 0.16% | 0.24% | 0.13% | 0.19% | 0.17% | 0.25% |
|
Return on Capital Employed
|
| | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% |
|
Return on Invested Capital
|
| | | 0.07% | 0.04% | 0.03% | 0.02% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.01% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | | 0.10% | 0.07% | 0.05% | 0.03% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.13% | 0.13% | 0.13% | 0.13% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% |