|
Gross Margin
|
0.03% | 0.03% | 74.05% | 72.88% | 0.03% | 0.00% | 65.60% | 67.59% | 68.55% | 69.60% | 69.35% | 69.43% | 68.44% | 69.30% | 70.97% | 69.97% | 70.25% | 69.49% | 70.19% | 69.49% | 72.13% | 72.38% | 72.28% | 72.19% | 73.40% | 75.09% | 75.60% | 76.25% | 77.34% | 78.62% | 78.16% | 78.20% | 77.60% | 78.32% | 78.75% | 79.32% | 79.70% | 80.34% | 80.19% | 79.61% | 77.83% | 81.33% | 82.12% | 82.75% | 82.10% | 82.80% | 83.38% | 82.88% | 82.07% | 82.47% | 82.66% | 82.56% | 81.65% | 81.74% | 82.45% | 82.23% | 81.65% | 82.28% | 83.16% | 82.24% | 81.10% | 81.90% | 82.59% | 82.30% | 81.66% | 82.18% | 83.30% | 82.57% |
|
EBT Margin
|
24.91% | 29.23% | 30.97% | 33.38% | 36.03% | 30.32% | 10.17% | 23.95% | 23.89% | 30.75% | 31.24% | 31.01% | 29.79% | 24.00% | 32.11% | 35.74% | 33.80% | 36.73% | 34.01% | 32.51% | 30.68% | 33.07% | 31.79% | 28.17% | 29.55% | 32.31% | 36.85% | 31.31% | 32.56% | 34.60% | 33.81% | 33.16% | 33.74% | 37.18% | 37.51% | 37.92% | 39.69% | 43.06% | 41.03% | 51.78% | 34.54% | 41.43% | 42.80% | 36.04% | 39.07% | 33.97% | 44.45% | 43.99% | 45.15% | 39.28% | 38.80% | 44.70% | 44.46% | 47.12% | 48.02% | 46.11% | 46.67% | 49.45% | 50.79% | 67.80% | 43.52% | 48.03% | 49.25% | 48.87% | 44.39% | 48.90% | 49.97% | 47.27% |
|
EBIT Margin
|
30.95% | 33.51% | 34.72% | 36.83% | 38.84% | 37.31% | 20.45% | 33.15% | 33.78% | 36.51% | 36.55% | 36.10% | 35.35% | 36.52% | 35.48% | 38.57% | 37.77% | 39.35% | 36.70% | 35.31% | 33.17% | 34.82% | 33.39% | 33.89% | 33.77% | 36.41% | 40.59% | 39.41% | 40.58% | 43.25% | 42.73% | 43.04% | 43.40% | 46.22% | 46.20% | 46.04% | 47.58% | 47.79% | 49.28% | 46.95% | 43.80% | 49.90% | 51.04% | 49.05% | 49.88% | 52.53% | 53.52% | 52.76% | 53.17% | 51.69% | 54.19% | 51.03% | 51.61% | 54.44% | 55.21% | 53.58% | 53.12% | 55.69% | 56.49% | 53.72% | 49.91% | 54.04% | 55.38% | 54.50% | 50.55% | 55.03% | 56.42% | 56.37% |
|
EBITDA Margin
|
30.95% | 33.51% | 34.72% | 36.83% | 38.84% | 37.31% | 20.45% | 33.15% | 33.78% | 36.51% | 36.55% | 36.10% | 35.35% | 36.52% | 35.48% | 38.57% | 37.77% | 39.35% | 36.70% | 35.31% | 35.60% | 37.15% | 35.91% | 36.92% | 36.51% | 39.39% | 43.59% | 42.18% | 43.51% | 46.14% | 45.62% | 46.26% | 46.34% | 49.12% | 49.09% | 48.47% | 49.92% | 49.83% | 51.37% | 49.25% | 45.92% | 51.82% | 52.87% | 50.90% | 51.69% | 54.35% | 55.28% | 54.40% | 54.66% | 53.10% | 55.51% | 52.47% | 52.78% | 55.67% | 56.48% | 54.71% | 54.05% | 56.53% | 57.34% | 54.46% | 50.51% | 54.64% | 55.98% | 55.08% | 51.19% | 55.73% | 57.16% | 57.27% |
|
Operating Margin
|
30.95% | 33.51% | 34.72% | 36.83% | 38.84% | 37.31% | 20.45% | 33.15% | 33.78% | 36.51% | 36.55% | 36.10% | 35.35% | 36.52% | 35.48% | 38.57% | 37.77% | 39.35% | 36.70% | 35.31% | 33.17% | 34.82% | 33.39% | 33.89% | 33.77% | 36.41% | 40.59% | 39.41% | 40.58% | 43.25% | 42.73% | 43.04% | 43.40% | 46.22% | 46.20% | 46.04% | 47.58% | 47.79% | 49.28% | 46.95% | 43.80% | 49.90% | 51.04% | 49.05% | 49.88% | 52.53% | 53.52% | 52.76% | 53.17% | 51.69% | 54.19% | 51.03% | 51.61% | 54.44% | 55.21% | 53.58% | 53.12% | 55.69% | 56.49% | 53.72% | 49.91% | 54.04% | 55.38% | 54.50% | 50.55% | 55.03% | 56.42% | 56.37% |
|
Net Margin
|
15.79% | 17.94% | 19.22% | 8.58% | 22.62% | 19.23% | 5.09% | 14.19% | 15.01% | 20.16% | 22.12% | 19.67% | 19.19% | 15.74% | 20.50% | 22.04% | 2.72% | 2.15% | 2.35% | 2.69% | 13.87% | 20.00% | 0.00% | 0.43% | -2.21% | | | -0.22% | 21.65% | 23.04% | 22.63% | 23.31% | 24.22% | 25.71% | 26.44% | 19.30% | 32.76% | 32.18% | 34.60% | 42.06% | 47.98% | 32.60% | 34.75% | 30.20% | 35.54% | 28.11% | 42.87% | 35.21% | 41.14% | 33.21% | 32.85% | 35.26% | 40.79% | 38.16% | 38.63% | 37.31% | 40.31% | 39.74% | 41.52% | 58.46% | 37.64% | 37.68% | 38.76% | 41.09% | 38.70% | 39.30% | 41.01% | 34.61% |
|
FCF Margin
|
26.91% | 45.87% | 28.46% | 6.63% | -14.83% | 54.69% | 31.44% | 26.26% | -13.31% | 45.58% | 37.58% | 32.63% | 28.47% | 43.97% | 33.74% | 21.30% | 30.29% | 36.12% | 24.56% | 32.00% | 6.99% | 23.14% | 35.71% | 38.86% | 20.44% | 7.93% | 46.50% | 29.48% | 11.41% | 37.82% | 47.73% | 44.64% | 9.86% | 37.49% | 29.61% | 38.06% | 23.98% | 55.90% | 38.92% | 43.14% | 22.32% | 47.56% | 46.05% | 57.21% | 25.33% | 62.27% | 45.29% | 51.55% | 43.01% | 43.32% | 39.79% | 49.01% | 41.09% | 35.71% | 55.00% | 52.16% | 42.01% | 44.19% | 43.76% | 53.75% | 41.20% | 46.69% | 55.28% | 55.00% | 37.59% | 40.51% | 53.85% | 58.03% |
|
Assets Average
|
1,022.55M | 1,046.96M | | | 1,198.07M | 1,071.90M | 1,948.19M | 2,985.81M | 2,966.82M | 2,960.04M | 3,036.90M | 3,078.61M | 3,103.02M | 3,053.97M | 3,024.04M | 3,036.41M | 3,025.75M | 3,068.48M | 3,093.34M | 3,108.85M | 3,114.97M | 3,113.53M | 3,006.76M | 2,881.41M | 2,889.53M | 2,886.08M | 3,121.21M | 3,256.89M | 2,989.31M | 2,811.31M | 3,049.03M | 3,194.83M | 3,043.86M | 3,047.62M | 3,122.28M | 3,215.07M | 3,310.08M | 3,565.15M | 3,796.10M | 3,597.18M | 3,341.76M | 3,360.33M | 3,452.42M | 3,842.09M | 4,058.12M | 4,049.61M | 4,149.57M | 4,155.18M | 4,382.09M | 4,678.30M | 4,966.87M | 5,324.69M | 5,099.27M | 4,762.59M | 4,805.44M | 4,887.53M | 5,028.12M | 4,910.76M | 4,814.16M | 5,191.86M | 5,498.40M | 5,467.71M | 5,432.89M | 5,427.19M | 5,394.91M | 5,359.02M | 5,381.41M | 5,545.80M |
|
Equity Average
|
299.78M | | | | 526.36M | 561.05M | 805.32M | 1,057.16M | 1,115.07M | 1,179.53M | 1,235.50M | 1,278.05M | 1,329.38M | 1,387.13M | 1,438.86M | 1,441.01M | 1,451.34M | 1,522.28M | 1,538.99M | 1,543.25M | 1,564.04M | 1,615.20M | 1,531.61M | 1,414.68M | 1,444.27M | 1,444.71M | 1,276.41M | 1,010.30M | 758.57M | 575.40M | 543.34M | 434.56M | 298.22M | 293.02M | 333.76M | 380.66M | 411.19M | 383.90M | 362.43M | 105.97M | -241.50M | -274.15M | -189.83M | -112.28M | -215.52M | -332.63M | -348.76M | -414.91M | -462.41M | -424.69M | -323.92M | -221.75M | -521.33M | -952.82M | -1051.92M | -1042.66M | -954.64M | -1047.52M | -1121.38M | -894.43M | -695.14M | -692.50M | -742.74M | -845.50M | -949.28M | -922.39M | -1401.09M | -2285.26M |
|
Invested Capital
|
340.26M | 32.09M | | 549.14M | 587.75M | 584.68M | 1,045.86M | 1,135.03M | 1,160.35M | 1,219.38M | 1,272.28M | 1,304.49M | 1,374.95M | 1,452.73M | 1,511.14M | 1,457.04M | 1,531.84M | 1,598.95M | 1,576.28M | 1,584.12M | 1,583.51M | 1,686.46M | 1,416.32M | 1,432.83M | 1,455.70M | 1,433.71M | 1,119.11M | 901.49M | 615.66M | 535.15M | 551.52M | 317.61M | 278.84M | 307.20M | 360.31M | 401.01M | 421.37M | 346.42M | 378.44M | -166.49M | -316.51M | -231.80M | -147.86M | -76.71M | -354.33M | -310.93M | -386.59M | 2,923.54M | 3,384.31M | 3,595.82M | 3,880.35M | 3,997.95M | 3,283.28M | 3,485.42M | 3,435.61M | 3,504.02M | 3,609.53M | 3,316.17M | 3,459.68M | 3,767.96M | 3,857.17M | 3,774.25M | 3,733.77M | 3,570.82M | 3,588.29M | 3,626.82M | 3,591.80M | 3,547.58M |
|
Asset Utilization Ratio
|
0.42 | 0.41 | | | 0.38 | 0.44 | 0.29 | 0.22 | 0.26 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.30 | 0.31 | 0.33 | 0.35 | 0.35 | 0.36 | 0.34 | 0.33 | 0.36 | 0.40 | 0.37 | 0.36 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.38 | 0.37 | 0.40 | 0.44 | 0.44 | 0.44 | 0.41 | 0.40 | 0.40 | 0.40 | 0.41 | 0.40 | 0.39 | 0.39 | 0.38 | 0.42 | 0.46 | 0.46 | 0.46 | 0.45 | 0.48 | 0.50 | 0.49 | 0.48 | 0.49 | 0.52 | 0.53 | 0.54 | 0.56 | 0.57 | 0.57 |
|
Interest Coverage Ratio
|
5.81 | 7.47 | 8.17 | 9.70 | 10.65 | 5.19 | 2.03 | 4.04 | 4.55 | 6.43 | 6.27 | 6.15 | 6.55 | 2.95 | 11.42 | 13.28 | 11.81 | 13.83 | 14.40 | 12.10 | 15.72 | 16.50 | 15.00 | 5.39 | 7.99 | 8.86 | 6.32 | 4.70 | 4.94 | 5.48 | 4.60 | 4.34 | 4.50 | 5.03 | 5.13 | 5.31 | 5.66 | 5.46 | 4.91 | 4.73 | 4.53 | 5.36 | 5.60 | 4.95 | 5.17 | 5.22 | 6.06 | 6.27 | 6.77 | 6.51 | 6.65 | 6.96 | 7.10 | 7.31 | 7.01 | 6.77 | 6.81 | 7.42 | 7.53 | 7.90 | 7.27 | 8.20 | 8.60 | 8.90 | 8.11 | 9.21 | 8.35 | 7.29 |
|
Debt to Equity
|
1.27 | | | 0.75 | 0.68 | 0.12 | 1.22 | 1.17 | 0.97 | 0.92 | 0.88 | 0.83 | 0.79 | 0.62 | 0.59 | 0.60 | 0.56 | 0.53 | 0.53 | 0.52 | 0.51 | 0.48 | 0.57 | 0.55 | 0.55 | 0.56 | 1.41 | 1.75 | 2.57 | 2.95 | 3.76 | 6.53 | 7.44 | 6.76 | 5.77 | 5.18 | 4.93 | 7.43 | 6.80 | -15.47 | -8.14 | -11.12 | -17.44 | -40.04 | -8.95 | -10.82 | -8.71 | -7.60 | -8.03 | -10.78 | -14.86 | -25.46 | -4.73 | -4.40 | -4.19 | -4.48 | -5.00 | -3.78 | -4.30 | -6.09 | -6.93 | -6.14 | -5.97 | -4.80 | -4.74 | -5.09 | -2.87 | -2.34 |
|
Debt Ratio
|
0.38 | 0.37 | | 0.32 | 0.31 | 0.07 | 0.43 | 0.42 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.28 | 0.27 | 0.28 | 0.28 | 0.47 | 0.50 | 0.56 | 0.57 | 0.63 | 0.67 | 0.69 | 0.67 | 0.66 | 0.63 | 0.62 | 0.68 | 0.68 | 0.76 | 0.78 | 0.75 | 0.74 | 0.73 | 0.81 | 0.80 | 0.82 | 0.80 | 0.85 | 0.83 | 0.81 | 0.76 | 0.89 | 0.93 | 0.94 | 0.90 | 0.89 | 0.95 | 0.93 | 0.82 | 0.82 | 0.83 | 0.83 | 0.83 | 0.85 | 0.84 | 1.02 | 1.09 |
|
Equity Ratio
|
0.30 | | | 0.42 | 0.46 | 0.61 | 0.35 | 0.36 | 0.40 | 0.40 | 0.41 | 0.42 | 0.44 | 0.47 | 0.48 | 0.47 | 0.49 | 0.50 | 0.49 | 0.50 | 0.51 | 0.53 | 0.48 | 0.50 | 0.50 | 0.50 | 0.33 | 0.29 | 0.22 | 0.19 | 0.17 | 0.10 | 0.09 | 0.10 | 0.11 | 0.12 | 0.13 | 0.09 | 0.10 | -0.05 | -0.10 | -0.07 | -0.04 | -0.02 | -0.09 | -0.07 | -0.09 | -0.11 | -0.11 | -0.08 | -0.05 | -0.03 | -0.19 | -0.21 | -0.23 | -0.20 | -0.18 | -0.25 | -0.22 | -0.13 | -0.12 | -0.13 | -0.14 | -0.17 | -0.18 | -0.16 | -0.36 | -0.47 |
|
Times Interest Earned
|
5.81 | 7.47 | 8.17 | 9.70 | 10.65 | 5.19 | 2.03 | 4.04 | 4.55 | 6.43 | 6.27 | 6.15 | 6.55 | 2.95 | 11.42 | 13.28 | 11.81 | 13.83 | 14.40 | 12.10 | 15.72 | 16.50 | 15.00 | 5.39 | 7.99 | 8.86 | 6.32 | 4.70 | 4.94 | 5.48 | 4.60 | 4.34 | 4.50 | 5.03 | 5.13 | 5.31 | 5.66 | 5.46 | 4.91 | 4.73 | 4.53 | 5.36 | 5.60 | 4.95 | 5.17 | 5.22 | 6.06 | 6.27 | 6.77 | 6.51 | 6.65 | 6.96 | 7.10 | 7.31 | 7.01 | 6.77 | 6.81 | 7.42 | 7.53 | 7.90 | 7.27 | 8.20 | 8.60 | 8.90 | 8.11 | 9.21 | 8.35 | 7.29 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.38 | 0.95 | 0.19 | 0.28 | 0.69 | 0.20 | 0.20 | 0.20 | 0.86 | 0.21 | 0.36 | 0.27 | 0.41 | 0.17 | 0.37 | 0.32 | 0.70 | 0.27 | 0.32 | 0.25 | 0.56 | 0.22 | 0.34 | 0.28 | 0.32 | 0.30 | 0.42 | 0.32 | 0.38 | 0.43 | 0.33 | 0.33 | 0.45 | 0.40 | 0.40 | 0.29 | 0.47 | 0.39 | 0.31 | 0.31 | 0.51 | 0.45 | 0.32 | 0.28 |
|
Enterprise Value
|
-276.88M | -317.65M | -111.70M | -471.33M | -442.49M | -213.55M | -240.33M | -300.47M | -177.80M | -287.06M | -364.33M | -392.70M | -460.18M | -359.77M | -434.34M | -254.21M | -263.03M | -334.70M | -283.75M | -358.43M | -358.43M | -683.24M | -448.19M | -508.80M | -537.75M | -455.02M | -993.49M | -777.71M | -445.01M | -404.61M | -974.06M | -791.83M | -696.97M | -750.58M | -799.01M | -889.50M | -849.83M | -1367.60M | -1398.40M | -904.18M | -642.78M | -771.12M | -881.15M | -1506.57M | -1066.86M | -1384.98M | -1302.86M | -1300.52M | -1747.15M | -1972.00M | -1284.66M | -1421.45M | -679.32M | -842.30M | -867.11M | -993.56M | -1080.61M | -792.33M | -928.55M | -461.69M | -519.32M | -451.40M | -500.98M | -409.35M | -360.67M | -347.32M | -400.09M | -515.33M |
|
Return on Sales
|
0.16% | 0.18% | 0.19% | 0.09% | 0.23% | 0.19% | 0.05% | 0.14% | 0.15% | 0.20% | 0.22% | 0.20% | 0.19% | 0.16% | 0.21% | 0.22% | 0.03% | 0.02% | 0.02% | 0.03% | 0.14% | 0.20% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.22% | 0.23% | 0.23% | 0.23% | 0.24% | 0.26% | 0.26% | 0.19% | 0.33% | 0.32% | 0.35% | 0.42% | 0.48% | 0.33% | 0.35% | 0.30% | 0.36% | 0.28% | 0.43% | 0.35% | 0.41% | 0.33% | 0.33% | 0.35% | 0.41% | 0.38% | 0.39% | 0.37% | 0.40% | 0.40% | 0.42% | 0.58% | 0.38% | 0.38% | 0.39% | 0.41% | 0.39% | 0.39% | 0.41% | 0.35% |
|
Return on Capital Employed
|
0.18% | 0.19% | | | 0.18% | 0.21% | 0.12% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.17% | 0.20% | 0.19% | 0.18% | 0.20% | 0.21% | 0.22% | 0.22% | 0.23% | 0.22% | 0.22% | 0.25% | 0.26% | 0.27% | 0.27% | 0.26% | 0.25% | 0.26% | 0.26% | 0.28% | 0.31% | 0.26% | 0.26% | 0.26% | 0.28% | 0.32% | 0.32% | 0.33% | 0.32% | 0.35% | 0.37% | 0.38% | 0.34% | 0.35% | 0.37% | 0.40% | 0.40% | 0.41% | 0.42% | 0.46% |
|
Return on Invested Capital
|
0.26% | 0.41% | 1.12% | 0.25% | 0.15% | 0.16% | 0.11% | 0.11% | 0.12% | 0.14% | 0.16% | 0.16% | 0.16% | 0.16% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.19% | 0.26% | 0.37% | 0.53% | 0.58% | 0.76% | 1.17% | 1.25% | 1.16% | 0.99% | 1.03% | 1.18% | 1.37% | 5.23% | -2.61% | -2.38% | -3.52% | -6.29% | -3.11% | -2.10% | -2.17% | 0.61% | 0.26% | 0.25% | 0.23% | 0.23% | 0.26% | 0.29% | 0.28% | 0.29% | 0.29% | 0.30% | 0.32% | 0.32% | 0.31% | 0.32% | 0.33% | 0.34% | 0.36% | 0.37% | 0.38% | 0.39% |
|
Return on Assets
|
0.07% | 0.06% | | | 0.07% | 0.08% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.14% | 0.17% | 0.17% | 0.17% | 0.15% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.15% | 0.17% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.22% | 0.21% | 0.22% | 0.22% | 0.20% | 0.21% | 0.22% | 0.23% | 0.22% |
|
Return on Equity
|
0.22% | | | | 0.15% | 0.15% | 0.09% | 0.09% | 0.09% | 0.10% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.10% | 0.07% | 0.05% | 0.01% | 0.03% | 0.06% | 0.06% | 0.06% | 0.03% | 0.00% | 0.00% | -0.01% | 0.08% | 0.22% | 0.35% | 0.60% | 0.92% | 0.98% | 0.92% | 0.80% | 0.84% | 0.99% | 1.16% | 4.79% | -2.36% | -2.12% | -3.12% | -5.02% | -2.48% | -1.57% | -1.63% | -1.45% | -1.41% | -1.65% | -2.13% | -3.27% | -1.45% | -0.84% | -0.81% | -0.83% | -0.92% | -0.88% | -0.86% | -1.28% | -1.68% | -1.71% | -1.63% | -1.31% | -1.20% | -1.28% | -0.87% | -0.53% |