|
Gross Margin
|
26.27% | 25.94% | 28.75% | 25.66% | 24.73% | 26.95% | 28.75% | 26.14% | 27.77% | 27.86% | 27.28% | 24.98% | 26.60% | 29.55% | 28.14% | 26.73% | 29.86% | 28.28% | 30.57% | 26.05% | 27.49% | 26.82% | 25.94% | 25.54% | 25.81% | 25.13% | 21.65% | 19.80% | 24.35% | 24.53% | 24.54% | 23.84% | 24.49% | 25.35% | 26.18% | 24.39% | 24.28% | 25.87% | 24.88% | 23.96% | 23.00% | 23.85% | 22.29% | 21.44% | 18.71% | 20.59% | 21.31% | 21.79% | 24.04% | 23.47% | 19.75% | 19.82% | 19.40% | 18.67% | 23.19% | 19.59% | 18.94% | 22.24% | 23.09% | 22.61% | 23.55% | 25.27% | 22.93% | 21.50% | 24.88% | 26.66% | 25.30% | 23.69% |
|
EBT Margin
|
10.60% | 14.19% | 13.11% | 11.88% | 13.69% | 12.20% | 14.29% | 12.98% | 13.39% | 13.32% | 14.38% | 11.69% | 11.59% | 12.94% | 13.57% | 12.27% | 15.74% | 13.49% | 14.94% | 13.19% | 14.91% | 13.27% | 12.07% | 14.16% | 12.92% | 12.30% | 10.55% | 7.71% | 13.00% | 13.55% | 12.93% | 12.05% | 12.86% | 13.77% | 12.62% | 12.81% | 11.84% | 14.17% | 11.12% | 11.37% | 10.95% | 11.46% | 10.25% | 9.70% | 4.57% | 9.54% | 9.12% | 9.16% | 11.67% | 10.31% | 5.15% | 6.22% | 5.65% | 3.67% | 8.30% | 4.28% | 3.51% | 3.06% | 6.20% | 6.44% | 8.01% | 9.15% | 7.04% | 4.92% | 9.73% | 10.60% | 7.62% | 9.39% |
|
EBIT Margin
|
10.98% | 13.35% | 14.84% | 11.83% | 13.60% | 11.99% | 14.21% | 12.75% | 12.99% | 12.92% | 13.93% | 11.23% | 11.25% | 12.50% | 13.29% | 11.88% | 15.55% | 13.28% | 14.57% | 13.11% | 14.80% | 13.15% | 11.90% | 13.97% | 12.87% | 12.42% | 10.63% | 7.69% | 12.85% | 13.71% | 13.05% | 12.14% | 12.91% | 13.63% | 12.50% | 12.79% | 11.64% | 13.81% | 11.09% | 11.15% | 11.11% | 11.44% | 10.28% | 9.67% | 4.56% | 9.69% | 9.15% | 9.26% | 11.80% | 11.23% | 6.16% | 7.08% | 6.39% | 4.85% | 9.73% | 5.99% | 5.18% | 4.91% | 7.87% | 8.10% | 9.46% | 10.78% | 8.49% | 6.19% | 11.23% | 12.29% | 9.32% | 10.87% |
|
EBITDA Margin
|
10.98% | 13.35% | 14.84% | 11.83% | 13.60% | 11.99% | 14.21% | 12.75% | 12.99% | 12.92% | 13.93% | 11.23% | 11.25% | 12.50% | 13.29% | 11.88% | 15.55% | 13.28% | 14.57% | 13.11% | 14.80% | 13.15% | 11.90% | 13.97% | 12.87% | 12.42% | 10.63% | 7.69% | 12.85% | 13.71% | 13.05% | 12.14% | 12.91% | 13.63% | 12.50% | 12.79% | 11.64% | 13.81% | 11.09% | 11.15% | 11.11% | 11.44% | 10.28% | 9.67% | 4.56% | 9.69% | 9.15% | 9.26% | 11.80% | 11.23% | 6.16% | 7.08% | 6.39% | 4.85% | 9.73% | 5.99% | 5.18% | 4.91% | 7.87% | 8.10% | 9.46% | 10.78% | 8.49% | 6.19% | 11.23% | 12.29% | 9.32% | 10.87% |
|
Operating Margin
|
10.98% | 13.35% | 14.84% | 11.83% | 13.60% | 11.99% | 14.21% | 12.75% | 12.99% | 12.92% | 13.93% | 11.23% | 11.25% | 12.50% | 13.29% | 11.88% | 15.55% | 13.28% | 14.57% | 13.11% | 14.80% | 13.15% | 11.90% | 13.97% | 12.87% | 12.42% | 10.63% | 7.69% | 12.85% | 13.71% | 13.05% | 12.14% | 12.91% | 13.63% | 12.50% | 12.79% | 11.64% | 13.81% | 11.09% | 11.15% | 11.11% | 11.44% | 10.28% | 9.67% | 4.56% | 9.69% | 9.15% | 9.26% | 11.80% | 11.23% | 6.16% | 7.08% | 6.39% | 4.85% | 9.73% | 5.99% | 5.18% | 4.91% | 7.87% | 8.10% | 9.46% | 10.78% | 8.49% | 6.19% | 11.23% | 12.29% | 9.32% | 10.87% |
|
Net Margin
|
0.00% | 0.00% | -4.28% | -0.97% | 0.37% | 0.57% | 0.50% | -0.05% | -0.36% | -0.03% | 0.08% | 0.02% | 0.03% | 0.00% | -0.03% | -0.18% | -0.03% | 0.02% | -0.01% | 0.02% | 0.01% | 0.03% | 8.30% | 9.07% | 8.10% | 7.38% | 5.72% | 4.18% | 7.45% | 7.96% | 7.56% | 7.11% | 7.94% | 8.88% | 7.94% | 8.57% | 8.38% | 9.43% | 7.69% | 7.97% | 8.03% | 8.55% | 7.90% | 7.18% | 3.38% | 7.15% | 6.89% | 6.78% | 8.40% | 7.60% | 4.70% | 4.63% | 4.26% | 2.78% | 5.87% | 3.20% | 2.63% | 2.60% | 4.69% | 4.83% | 5.97% | 6.83% | 5.51% | 2.94% | 7.09% | 7.86% | 5.71% | 6.98% |
|
FCF Margin
|
23.06% | 11.48% | -13.81% | 25.12% | 6.68% | 21.39% | 8.03% | 13.07% | 0.86% | 12.42% | 7.82% | 10.43% | 15.39% | 4.02% | 7.85% | 1.06% | 7.08% | 11.41% | 3.40% | 9.22% | 6.71% | 19.01% | 7.02% | 9.39% | -6.07% | 16.29% | -0.10% | -1.67% | 1.87% | 11.67% | 11.54% | 10.43% | 9.73% | 18.18% | 12.77% | 5.05% | 11.77% | 10.57% | 22.11% | 7.43% | 8.05% | 15.88% | 8.64% | 9.38% | 1.63% | -2.50% | 14.75% | 9.41% | 17.42% | -3.34% | 24.07% | -0.80% | 8.34% | 3.99% | 8.48% | -12.04% | 24.17% | -2.56% | 8.95% | -0.05% | 7.80% | 12.52% | 10.02% | -7.34% | 1.87% | -14.70% | 48.68% | -18.64% |
|
Assets Average
|
379.05M | 400.60M | 423.21M | 446.65M | 467.16M | 484.31M | 511.06M | 532.24M | 554.68M | 581.34M | 577.67M | 574.85M | 600.12M | 633.71M | 673.44M | 700.60M | 725.13M | 751.71M | 808.52M | 851.09M | 870.59M | 909.53M | 911.54M | 896.62M | 923.61M | 1,115.30M | 1,273.60M | 1,273.55M | 1,309.17M | 1,320.45M | 1,323.46M | 1,322.58M | 1,306.41M | 1,299.99M | 1,317.08M | 1,376.10M | 1,416.02M | 1,415.78M | 1,431.53M | 1,565.65M | 1,678.51M | 1,689.31M | 1,718.32M | 1,867.76M | 1,975.10M | 2,011.70M | 2,043.84M | 2,045.47M | 2,253.81M | 3,405.99M | 4,244.78M | 4,150.42M | 4,144.78M | 4,082.81M | 4,025.32M | 4,113.81M | 4,066.89M | 3,921.02M | 3,964.49M | 4,001.33M | 4,029.00M | 4,020.47M | 4,065.65M | 4,095.13M | 4,129.27M | 4,331.03M | 4,265.97M | 4,138.97M |
|
Equity Average
|
| | | | | | | 347.98M | 369.88M | 389.28M | 385.19M | 383.17M | 401.32M | 420.21M | 440.23M | 456.23M | 477.45M | 492.08M | 510.37M | 534.33M | 555.26M | 580.23M | 572.50M | 557.31M | 573.34M | 614.31M | 628.05M | 614.22M | 638.09M | 684.48M | 729.33M | 757.76M | 792.89M | 856.75M | 917.93M | 976.71M | 1,036.99M | 1,061.04M | 1,071.08M | 1,101.90M | 1,142.48M | 1,191.24M | 1,231.55M | 1,273.60M | 1,218.74M | 1,166.71M | 1,218.38M | 1,270.07M | 1,334.11M | 1,411.68M | 1,466.89M | 1,504.38M | 1,541.32M | 1,537.89M | 1,535.47M | 1,565.19M | 1,591.36M | 1,617.29M | 1,650.34M | 1,692.82M | 1,753.47M | 1,803.93M | 1,830.77M | 1,744.83M | 1,657.16M | 1,720.26M | 1,723.54M | 1,696.92M |
|
Invested Capital
|
| | 297.13M | | | | 338.79M | 357.18M | 382.59M | 395.97M | 374.45M | 392.01M | 410.86M | 429.87M | 452.45M | 463.41M | 494.79M | 492.47M | 531.27M | 540.28M | 572.95M | 590.11M | 556.34M | 558.44M | 588.23M | 640.40M | 616.05M | 613.08M | 663.77M | 705.85M | 753.42M | 762.61M | 823.63M | 890.27M | 946.29M | 1,019.70M | 1,066.33M | 1,055.75M | 1,086.79M | 1,237.70M | 1,242.88M | 1,215.17M | 1,257.86M | 1,306.01M | 1,147.82M | 1,201.95M | 1,270.71M | 1,312.47M | 1,386.46M | 3,147.17M | 2,990.02M | 3,122.22M | 3,001.51M | 3,004.54M | 1,612.83M | 1,658.49M | 1,686.21M | 1,719.75M | 1,754.68M | 1,808.25M | 1,877.66M | 1,858.67M | 1,882.95M | 1,681.79M | 1,714.53M | 1,821.30M | 1,726.71M | 1,778.12M |
|
Asset Utilization Ratio
|
1.85 | 1.77 | 1.66 | 1.65 | 1.63 | 1.63 | 1.63 | 1.58 | 1.56 | 1.53 | 1.61 | 1.66 | 1.62 | 1.58 | 1.56 | 1.57 | 1.63 | 1.66 | 1.65 | 1.71 | 1.80 | 1.81 | 1.87 | 1.96 | 1.95 | 1.75 | 1.65 | 1.72 | 1.77 | 1.79 | 1.82 | 1.86 | 1.89 | 1.89 | 1.86 | 1.79 | 1.74 | 1.73 | 1.67 | 1.55 | 1.52 | 1.59 | 1.68 | 1.63 | 1.58 | 1.64 | 1.69 | 1.75 | 1.65 | 1.20 | 1.00 | 1.07 | 1.13 | 1.12 | 1.15 | 1.15 | 1.17 | 1.23 | 1.24 | 1.25 | 1.27 | 1.31 | 1.31 | 1.31 | 1.31 | 1.25 | 1.27 | 1.30 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | 103.15 | 86.78 | 43.26 | 61.19 | 82.22 | 96.45 | 86.90 | 107.98 | 178.63 | 699.01 | 474.30 | 454.27 | 971.42 | 104.93 | 118.62 | 52.14 | 199.03 | 226.17 | 163.50 | 80.24 | 141.74 | 171.10 | 425.11 | 149.72 | 45.22 | 6.37 | 8.46 | 7.98 | 5.06 | 7.11 | 3.46 | 2.98 | 2.78 | 4.83 | 5.00 | 6.26 | 6.90 | 5.58 | 4.95 | 7.13 | 7.31 | 5.48 | 7.02 |
|
Debt to Equity
|
| | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.26 | 0.34 | 0.40 | 0.43 | 0.30 | 0.22 | 0.20 | 0.14 | 0.02 | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.14 | 0.13 | 0.02 | 0.03 | 0.20 | 1.17 | 1.02 | 1.04 | 0.93 | 0.97 | 0.88 | 0.99 | 0.81 | 0.80 | 0.75 | 0.76 | 0.68 | 0.63 | 0.61 | 0.84 | 0.90 | 0.93 | 0.80 | 0.91 |
|
Debt Ratio
|
| | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.13 | 0.17 | 0.19 | 0.21 | 0.16 | 0.12 | 0.12 | 0.09 | 0.01 | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.08 | 0.07 | 0.01 | 0.02 | 0.11 | 0.39 | 0.37 | 0.38 | 0.35 | 0.37 | 0.34 | 0.37 | 0.33 | 0.33 | 0.31 | 0.33 | 0.30 | 0.29 | 0.27 | 0.34 | 0.36 | 0.37 | 0.33 | 0.37 |
|
Equity Ratio
|
| | 0.69 | | | | 0.64 | 0.67 | 0.67 | 0.67 | 0.66 | 0.67 | 0.67 | 0.66 | 0.65 | 0.65 | 0.66 | 0.65 | 0.62 | 0.64 | 0.64 | 0.64 | 0.62 | 0.63 | 0.62 | 0.50 | 0.48 | 0.48 | 0.49 | 0.54 | 0.56 | 0.59 | 0.63 | 0.69 | 0.70 | 0.72 | 0.75 | 0.75 | 0.74 | 0.67 | 0.69 | 0.72 | 0.72 | 0.65 | 0.58 | 0.58 | 0.61 | 0.63 | 0.56 | 0.33 | 0.36 | 0.37 | 0.38 | 0.37 | 0.39 | 0.37 | 0.41 | 0.41 | 0.42 | 0.43 | 0.44 | 0.45 | 0.45 | 0.41 | 0.40 | 0.40 | 0.41 | 0.41 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | 103.15 | 86.78 | 43.26 | 61.19 | 82.22 | 96.45 | 86.90 | 107.98 | 178.63 | 699.01 | 474.30 | 454.27 | 971.42 | 104.93 | 118.62 | 52.14 | 199.03 | 226.17 | 163.50 | 80.24 | 141.74 | 171.10 | 425.11 | 149.72 | 45.22 | 6.37 | 8.46 | 7.98 | 5.06 | 7.11 | 3.46 | 2.98 | 2.78 | 4.83 | 5.00 | 6.26 | 6.90 | 5.58 | 4.95 | 7.13 | 7.31 | 5.48 | 7.02 |
|
FCF Payout Ratio
|
0.00 | 0.00 | -0.59 | 0.00 | 0.15 | 0.05 | 0.12 | 0.07 | 1.32 | 0.09 | 0.16 | 0.12 | 0.08 | 0.29 | 0.13 | 1.01 | 0.13 | 0.08 | 0.23 | 0.08 | 0.10 | 0.04 | 0.10 | 0.07 | -0.10 | 0.03 | -5.02 | -0.32 | 0.26 | 0.04 | 0.04 | 0.05 | 0.05 | 0.03 | 0.04 | 0.09 | 0.04 | 0.05 | 0.02 | 0.32 | 0.27 | 0.14 | 0.24 | 0.23 | 1.34 | -0.76 | 0.13 | 0.19 | 0.10 | -0.41 | 0.06 | -1.88 | 0.18 | 0.38 | 0.17 | -0.11 | 0.06 | -0.56 | 0.15 | -28.64 | 0.17 | 0.11 | 0.14 | -0.18 | 0.66 | -0.09 | 0.03 | -0.07 |
|
Enterprise Value
|
-87.54M | -95.37M | -91.73M | -131.53M | -125.33M | -156.81M | -159.50M | -177.00M | -183.16M | -204.02M | -172.95M | -191.05M | -229.54M | -168.90M | -189.31M | -167.14M | -187.34M | -187.91M | -125.35M | -120.58M | -131.32M | -182.94M | -157.89M | -148.48M | -113.68M | -79.53M | -71.35M | -47.36M | -56.63M | -46.99M | -62.14M | -66.66M | -91.17M | -99.90M | -160.57M | -190.36M | -249.48M | -245.30M | -366.96M | -51.95M | -44.17M | -70.63M | -105.16M | -149.51M | -126.26M | -81.55M | -71.74M | -132.60M | -101.68M | -96.11M | -156.57M | -202.61M | -111.97M | -110.62M | -136.79M | -159.83M | -118.72M | -91.69M | -122.09M | -153.50M | -77.37M | -102.79M | -183.12M | -72.65M | -108.06M | -59.78M | -222.35M | -137.59M |
|
Return on Sales
|
0.00% | 0.00% | -0.04% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.08% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.09% | 0.10% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.03% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.05% | 0.05% | 0.04% | 0.03% | 0.06% | 0.03% | 0.03% | 0.03% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.03% | 0.07% | 0.08% | 0.06% | 0.07% |
|
Return on Capital Employed
|
0.19% | 0.17% | 0.30% | 0.31% | 0.31% | 0.30% | 0.31% | 0.29% | 0.29% | 0.28% | 0.30% | 0.30% | 0.28% | 0.27% | 0.26% | 0.27% | 0.31% | 0.32% | 0.34% | 0.33% | 0.36% | 0.35% | 0.35% | 0.37% | 0.36% | 0.33% | 0.28% | 0.25% | 0.25% | 0.26% | 0.29% | 0.31% | 0.32% | 0.31% | 0.31% | 0.29% | 0.27% | 0.27% | 0.26% | 0.23% | 0.22% | 0.23% | 0.23% | 0.22% | 0.18% | 0.19% | 0.19% | 0.20% | 0.22% | 0.17% | 0.12% | 0.12% | 0.11% | 0.08% | 0.10% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.12% | 0.14% | 0.15% | 0.14% | 0.14% | 0.14% | 0.15% | 0.17% |
|
Return on Invested Capital
|
| | | | | | | 0.21% | 0.19% | 0.19% | 0.21% | 0.21% | 0.19% | 0.18% | 0.16% | 0.16% | 0.19% | 0.20% | 0.22% | 0.24% | 0.25% | 0.25% | 0.25% | 0.27% | 0.26% | 0.26% | 0.25% | 0.24% | 0.24% | 0.24% | 0.25% | 0.26% | 0.26% | 0.24% | 0.23% | 0.23% | 0.22% | 0.21% | 0.20% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.17% | 0.18% | 0.17% | 0.17% | 0.20% | 0.14% | 0.10% | 0.10% | 0.09% | 0.07% | 0.10% | 0.14% | 0.13% | 0.14% | 0.13% | 0.14% | 0.16% | 0.19% | 0.20% | 0.19% | 0.21% | 0.21% | 0.21% | 0.25% |
|
Return on Assets
|
-0.06% | -0.04% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.09% | 0.13% | 0.14% | 0.13% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.14% | 0.13% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% |
|
Return on Equity
|
| | | | | | | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.14% | 0.21% | 0.26% | 0.25% | 0.24% | 0.24% | 0.24% | 0.25% | 0.26% | 0.26% | 0.24% | 0.23% | 0.23% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.19% | 0.20% | 0.19% | 0.17% | 0.18% | 0.18% | 0.17% | 0.20% | 0.21% | 0.20% | 0.19% | 0.16% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.13% | 0.16% | 0.17% | 0.16% | 0.18% | 0.18% | 0.19% | 0.22% |