|
Gross Margin
|
18.09% | 17.80% | 18.19% | 20.56% | 15.88% | 17.30% | 17.79% | 18.55% | 16.96% | 17.73% | 18.45% | 18.17% | 17.31% | 16.81% | 19.22% | 17.56% | 17.67% | 17.86% | 18.04% | 16.15% | 16.67% | 16.91% | 17.99% | 17.01% | 18.57% | 16.60% | 17.04% | 14.93% | 18.70% | 16.01% | 16.77% | 15.16% | 18.05% | 16.41% | 17.59% | 17.29% | 19.69% | 16.76% | 17.95% | 16.71% | 19.66% | 16.65% | 16.35% | 15.06% | 19.03% | 22.17% | 18.36% | 15.86% | 19.54% | 16.83% | 16.41% | 13.21% | 18.11% | 16.75% | 16.99% | 16.16% | 18.76% | 14.20% | 16.63% | 14.05% | 19.15% | 16.20% | 14.67% | 13.52% | 16.64% | 13.45% | 12.01% | 10.31% |
|
EBT Margin
|
2.92% | 2.22% | 2.57% | -0.90% | 0.87% | 2.14% | 2.99% | 2.95% | 2.87% | 2.47% | 1.45% | 3.40% | 3.92% | 1.85% | 3.77% | 3.02% | 3.61% | 1.39% | 3.17% | 1.24% | 2.61% | 0.61% | 2.59% | 2.19% | 3.36% | 1.94% | 3.19% | 1.53% | 6.57% | 2.21% | 3.20% | 1.96% | 6.04% | 2.87% | 3.76% | 2.91% | 6.42% | 3.72% | 5.30% | 3.52% | 7.55% | 3.82% | 3.37% | 2.56% | 6.89% | 7.16% | 2.69% | 0.59% | 6.43% | 2.93% | 3.13% | 1.00% | 6.12% | 3.25% | 3.57% | 3.38% | 7.01% | 1.01% | 3.93% | 1.52% | 6.16% | 1.56% | 0.19% | -0.81% | 3.86% | -0.36% | -1.48% | -2.76% |
|
EBIT Margin
|
2.79% | 2.13% | 2.45% | 3.40% | 0.82% | 2.08% | 2.92% | 2.90% | 2.82% | 2.41% | 2.99% | 3.37% | 3.87% | 1.81% | 3.74% | 2.98% | 3.60% | 1.87% | 3.17% | 1.23% | 2.60% | 0.60% | 2.58% | 2.18% | 3.36% | 1.95% | 3.18% | 1.54% | 6.61% | 2.27% | 3.24% | 1.98% | 6.06% | 2.88% | 3.75% | 2.87% | 6.38% | 3.64% | 5.20% | 3.37% | 7.41% | 3.71% | 3.33% | 2.58% | 6.93% | 7.35% | 2.85% | 0.73% | 6.51% | 2.97% | 3.27% | 1.14% | 6.24% | 3.38% | 3.66% | 3.40% | 6.84% | 1.01% | 3.80% | 1.46% | 5.99% | 1.43% | 0.06% | -0.93% | 3.65% | -0.42% | -1.54% | -2.76% |
|
EBITDA Margin
|
2.79% | 2.13% | 2.45% | 3.40% | 0.82% | 2.08% | 2.92% | 2.90% | 2.82% | 2.41% | 2.99% | 3.37% | 3.87% | 1.81% | 3.74% | 2.98% | 3.60% | 1.87% | 3.17% | 1.23% | 2.60% | 0.60% | 2.58% | 2.18% | 3.36% | 1.95% | 3.18% | 1.54% | 6.61% | 2.27% | 3.24% | 1.98% | 6.06% | 2.88% | 3.75% | 2.87% | 6.38% | 3.64% | 5.20% | 3.37% | 7.41% | 3.71% | 3.33% | 2.58% | 6.93% | 7.35% | 2.85% | 0.73% | 6.51% | 2.97% | 3.27% | 1.14% | 6.24% | 3.38% | 3.66% | 3.40% | 6.84% | 1.01% | 3.80% | 1.46% | 5.99% | 1.43% | 0.06% | -0.93% | 3.65% | -0.42% | -1.54% | -2.76% |
|
Operating Margin
|
2.79% | 2.13% | 2.45% | 3.40% | 0.82% | 2.08% | 2.92% | 2.90% | 2.82% | 2.41% | 2.99% | 3.37% | 3.87% | 1.81% | 3.74% | 2.98% | 3.60% | 1.87% | 3.17% | 1.23% | 2.60% | 0.60% | 2.58% | 2.18% | 3.36% | 1.95% | 3.18% | 1.54% | 6.61% | 2.27% | 3.24% | 1.98% | 6.06% | 2.88% | 3.75% | 2.87% | 6.38% | 3.64% | 5.20% | 3.37% | 7.41% | 3.71% | 3.33% | 2.58% | 6.93% | 7.35% | 2.85% | 0.73% | 6.51% | 2.97% | 3.27% | 1.14% | 6.24% | 3.38% | 3.66% | 3.40% | 6.84% | 1.01% | 3.80% | 1.46% | 5.99% | 1.43% | 0.06% | -0.93% | 3.65% | -0.42% | -1.54% | -2.76% |
|
Net Margin
|
1.77% | 1.33% | 1.49% | -0.66% | 0.49% | 1.23% | 1.70% | 1.74% | 1.59% | 1.38% | 0.84% | 2.12% | 2.27% | 1.05% | 2.17% | 1.71% | 2.09% | 0.61% | 1.81% | 0.92% | 1.46% | 0.31% | 1.45% | 1.13% | 1.92% | 1.14% | 1.86% | 0.95% | 3.99% | 1.34% | 1.96% | 1.28% | 3.95% | 1.73% | 2.37% | 1.85% | 4.87% | 2.63% | 3.86% | 2.52% | 6.53% | 2.71% | 2.45% | 1.88% | 5.01% | 5.19% | 1.98% | 0.41% | 4.80% | 2.12% | 2.25% | 0.75% | 4.43% | 2.35% | 2.62% | 2.54% | 5.34% | 0.76% | 2.90% | 1.20% | 4.38% | 1.12% | 0.19% | -0.56% | 2.74% | -0.30% | -1.23% | -1.98% |
|
FCF Margin
|
-10.06% | -4.12% | 3.70% | 9.73% | 1.66% | -4.91% | 13.51% | 6.61% | 10.40% | -2.08% | -11.89% | 10.63% | 5.01% | -7.88% | 4.71% | 11.29% | 2.39% | -7.75% | -2.94% | 11.98% | 1.02% | -7.53% | 4.28% | 22.59% | -5.77% | -5.89% | 6.64% | 12.76% | 11.26% | -5.98% | -4.91% | 13.42% | 3.62% | -3.35% | 4.61% | 16.70% | 2.33% | -2.21% | 4.92% | 10.38% | 9.72% | -5.45% | -4.23% | 12.81% | 0.66% | 6.77% | -3.73% | 19.92% | -0.78% | -0.30% | 3.72% | 15.18% | 3.43% | -2.82% | 6.38% | 14.19% | 1.86% | -7.38% | 13.02% | 2.53% | 1.44% | 0.87% | -10.51% | 37.57% | -24.10% | -5.19% | -1.23% | 14.75% |
|
Assets Average
|
609.90M | 587.34M | 574.91M | 577.28M | 603.46M | 619.10M | 616.98M | 643.03M | 694.25M | 706.09M | 660.01M | 674.36M | 726.94M | 711.84M | 706.25M | 740.32M | 755.46M | 734.51M | 709.39M | 738.51M | 782.97M | 768.32M | 758.31M | 785.98M | 816.61M | 796.83M | 766.57M | 782.50M | 832.71M | 863.50M | 820.69M | 851.03M | 917.85M | 907.21M | 916.63M | 1,005.53M | 1,077.58M | 1,071.27M | 1,093.87M | 1,164.25M | 1,271.40M | 1,333.99M | 1,304.56M | 1,343.56M | 1,458.70M | 1,520.07M | 1,520.51M | 1,553.78M | 1,676.68M | 1,748.58M | 1,731.07M | 1,743.57M | 1,846.58M | 1,916.49M | 1,837.21M | 1,910.38M | 2,039.62M | 1,952.62M | 1,930.87M | 2,058.24M | 2,123.00M | 2,110.50M | 2,014.00M | 2,265.00M | 2,370.00M | 2,080.50M | 2,015.00M | 2,107.50M |
|
Equity Average
|
| | | | | | 230.92M | 236.08M | 244.33M | 249.68M | 244.77M | 241.83M | 250.84M | 254.50M | 256.39M | 250.58M | 240.15M | 240.43M | 245.11M | 251.01M | 250.29M | 247.34M | 247.69M | 226.05M | 208.60M | 202.22M | 183.64M | 174.20M | 113.90M | 60.11M | 67.22M | 65.05M | 73.46M | 85.05M | 92.82M | 84.13M | 84.58M | 110.35M | 134.89M | 114.80M | 98.44M | 127.04M | 87.94M | 22.53M | 0.38M | 20.66M | 42.64M | 42.39M | 58.89M | 80.45M | 92.13M | 47.50M | 15.98M | 34.55M | 47.82M | 70.75M | 107.00M | 132.00M | 107.00M | 88.50M | 117.00M | 141.00M | 133.50M | 111.00M | 108.00M | 115.50M | 99.50M | 66.50M |
|
Invested Capital
|
| | | 223.16M | | 230.09M | 231.76M | 240.40M | 248.27M | 251.09M | 238.45M | 245.21M | 256.48M | 252.53M | 260.25M | 240.91M | 239.39M | 241.48M | 248.74M | 253.27M | 247.32M | 247.37M | 248.01M | 204.10M | 213.10M | 191.35M | 175.94M | 172.46M | 55.35M | 64.87M | 69.58M | 60.52M | 86.39M | 83.70M | 101.94M | 66.32M | 102.83M | 117.86M | 151.92M | 77.68M | 119.19M | 134.89M | 40.99M | 4.08M | -3.31M | 44.64M | 40.64M | 44.13M | 73.64M | 87.26M | 97.01M | -2.00M | 33.96M | 35.13M | 60.50M | 81.00M | 133.00M | 131.00M | 83.00M | 94.00M | 140.00M | 142.00M | 125.00M | 97.00M | 119.00M | 112.00M | 87.00M | 46.00M |
|
Asset Utilization Ratio
|
0.76 | 1.48 | 2.19 | 2.92 | 2.78 | 2.72 | 2.77 | 2.67 | 2.59 | 2.63 | 2.90 | 2.93 | 2.80 | 2.92 | 3.00 | 2.92 | 2.88 | 3.00 | 3.15 | 3.05 | 2.91 | 2.99 | 3.06 | 3.00 | 2.96 | 3.12 | 3.33 | 3.33 | 3.25 | 3.23 | 3.49 | 3.46 | 3.29 | 3.43 | 3.49 | 3.28 | 3.18 | 3.32 | 3.37 | 3.29 | 3.12 | 3.06 | 3.22 | 3.21 | 3.01 | 2.86 | 2.83 | 2.76 | 2.59 | 2.59 | 2.74 | 2.85 | 2.85 | 2.88 | 3.12 | 3.11 | 3.01 | 3.22 | 3.31 | 3.15 | 3.07 | 3.10 | 3.25 | 2.91 | 2.80 | 3.22 | 3.35 | 3.23 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | 235.20 | 98.52 | 158.22 | 91.98 | 83.27 | 24.65 | 36.26 | 30.08 | 85.86 | 28.57 | 33.33 | 26.55 | 60.47 | 30.31 | 41.00 | 24.79 | 50.84 | 23.62 | 16.37 | 12.57 | 36.08 | 32.89 | 16.62 | 4.52 | 52.42 | 17.83 | 20.17 | 7.64 | 51.11 | 17.97 | 12.89 | 9.55 | 20.17 | 2.29 | 8.43 | 3.29 | 15.43 | 3.29 | 0.14 | -2.14 | 11.33 | -1.17 | -4.17 | -7.67 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89 | 1.61 | 1.50 | 1.72 | 1.21 | 1.25 | 1.02 | 1.57 | 1.02 | 0.89 | 0.69 | 1.86 | 1.21 | 1.26 | 5.84 | 66.05 | -111.60 | 8.28 | 9.09 | 8.37 | 5.02 | 4.23 | 3.81 | -184.70 | 10.88 | 10.51 | 6.11 | 4.56 | 2.78 | 2.82 | 4.45 | 3.93 | 2.64 | 2.60 | 2.95 | 3.80 | 3.10 | 3.29 | 4.24 | 8.02 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.12 | 0.11 | 0.13 | 0.19 | 0.19 | 0.24 | 0.24 | 0.24 | 0.23 | 0.21 | 0.21 | 0.21 | 0.21 | 0.19 | 0.20 | 0.21 | 0.18 | 0.18 | 0.20 | 0.19 | 0.17 | 0.17 | 0.18 | 0.19 | 0.14 | 0.17 | 0.18 | 0.18 | 0.17 |
|
Equity Ratio
|
| | | 0.39 | | 0.38 | 0.37 | 0.36 | 0.34 | 0.37 | 0.37 | 0.34 | 0.35 | 0.37 | 0.36 | 0.32 | 0.31 | 0.34 | 0.35 | 0.33 | 0.31 | 0.34 | 0.32 | 0.26 | 0.25 | 0.25 | 0.23 | 0.22 | 0.06 | 0.08 | 0.09 | 0.07 | 0.09 | 0.09 | 0.11 | 0.06 | 0.09 | 0.11 | 0.13 | 0.07 | 0.09 | 0.10 | 0.03 | 0.00 | 0.00 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.06 | 0.00 | 0.02 | 0.02 | 0.03 | 0.04 | 0.07 | 0.07 | 0.04 | 0.04 | 0.07 | 0.07 | 0.06 | 0.04 | 0.06 | 0.06 | 0.04 | 0.02 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | 235.20 | 98.52 | 158.22 | 91.98 | 83.27 | 24.65 | 36.26 | 30.08 | 85.86 | 28.57 | 33.33 | 26.55 | 60.47 | 30.31 | 41.00 | 24.79 | 50.84 | 23.62 | 16.37 | 12.57 | 36.08 | 32.89 | 16.62 | 4.52 | 52.42 | 17.83 | 20.17 | 7.64 | 51.11 | 17.97 | 12.89 | 9.55 | 20.17 | 2.29 | 8.43 | 3.29 | 15.43 | 3.29 | 0.14 | -2.14 | 11.33 | -1.17 | -4.17 | -7.67 |
|
FCF Payout Ratio
|
0.07 | -0.60 | 0.23 | 0.08 | 0.44 | -0.17 | -0.30 | 0.82 | 0.07 | -0.40 | -0.07 | 0.07 | 0.13 | -0.11 | 0.18 | 0.50 | 0.30 | -0.10 | -0.27 | 0.07 | 0.67 | -0.11 | 0.20 | 0.41 | -0.12 | -0.15 | 0.13 | 0.06 | 0.05 | -0.13 | -0.15 | 0.05 | 0.17 | -0.24 | -0.80 | 0.61 | -0.36 | -1.24 | 0.18 | 0.08 | 0.11 | -0.22 | -0.27 | 0.09 | 1.91 | 0.23 | -0.41 | 0.07 | -1.53 | -4.80 | 0.39 | 0.48 | 0.32 | -0.49 | 0.22 | 0.10 | 0.61 | -0.19 | 0.10 | 0.53 | 0.81 | 1.64 | -0.14 | 0.04 | -0.05 | -0.26 | -1.15 | 0.09 |
|
Enterprise Value
|
-231.69M | -182.78M | -230.09M | -233.12M | -239.06M | -210.33M | -251.03M | -278.20M | -320.07M | -302.79M | -225.30M | -268.19M | -291.53M | -237.77M | -253.92M | -281.45M | -278.83M | -231.18M | -209.24M | -272.10M | -260.42M | -212.32M | -225.41M | -305.09M | -257.43M | -189.38M | -210.84M | -279.41M | -320.74M | -273.45M | -225.37M | -287.88M | -44.34M | -243.82M | -287.88M | -356.22M | -356.57M | -315.92M | -436.51M | -387.55M | -452.54M | -386.06M | -304.32M | -402.07M | -424.24M | -491.35M | -406.35M | -589.38M | -529.07M | -489.98M | -500.62M | -607.79M | -609.26M | -541.65M | -596.64M | -766.07M | -732.53M | -616.00M | -692.84M | -709.00M | -683.00M | -692.00M | -486.00M | -1055.00M | -568.00M | -456.00M | -440.00M | -660.00M |
|
Return on Sales
|
0.02% | 0.01% | 0.01% | -0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.01% | 0.04% | 0.01% | 0.02% | 0.01% | 0.04% | 0.02% | 0.02% | 0.02% | 0.05% | 0.03% | 0.04% | 0.03% | 0.07% | 0.03% | 0.02% | 0.02% | 0.05% | 0.05% | 0.02% | 0.00% | 0.05% | 0.02% | 0.02% | 0.01% | 0.04% | 0.02% | 0.03% | 0.03% | 0.05% | 0.01% | 0.03% | 0.01% | 0.04% | 0.01% | 0.00% | -0.01% | 0.03% | 0.00% | -0.01% | -0.02% |
|
Return on Capital Employed
|
0.21% | 0.18% | 0.16% | 0.16% | 0.14% | 0.12% | 0.14% | 0.13% | 0.17% | 0.15% | 0.16% | 0.21% | 0.21% | 0.18% | 0.22% | 0.22% | 0.22% | 0.20% | 0.20% | 0.19% | 0.16% | 0.12% | 0.14% | 0.16% | 0.19% | 0.19% | 0.25% | 0.22% | 0.39% | 0.31% | 0.30% | 0.43% | 0.33% | 0.31% | 0.36% | 0.46% | 0.38% | 0.36% | 0.43% | 0.46% | 0.47% | 0.36% | 0.35% | 0.39% | 0.33% | 0.32% | 0.32% | 0.30% | 0.31% | 0.21% | 0.23% | 0.28% | 0.34% | 0.30% | 0.30% | 0.45% | 0.37% | 0.29% | 0.40% | 0.35% | 0.29% | 0.29% | 0.20% | 0.35% | 0.09% | 0.06% | 0.03% | -0.02% |
|
Return on Invested Capital
|
| | | | | | 0.09% | 0.09% | 0.12% | 0.12% | 0.13% | 0.14% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.13% | 0.12% | 0.11% | 0.10% | 0.12% | 0.15% | 0.19% | 0.22% | 0.23% | 0.51% | 1.02% | 0.94% | 1.03% | 0.95% | 0.87% | 0.85% | 1.00% | 1.16% | 0.98% | 0.92% | 1.16% | 1.61% | 1.27% | 1.73% | 6.60% | 354.22% | 7.83% | 3.69% | 3.35% | 2.42% | 1.43% | 1.33% | 2.69% | 8.52% | 4.21% | 3.25% | 2.58% | 1.91% | 1.37% | 1.74% | 1.88% | 1.29% | 1.10% | 0.85% | 0.76% | 0.52% | 0.29% | 0.12% | -0.26% |
|
Return on Assets
|
0.07% | 0.06% | 0.05% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.09% | 0.11% | 0.10% | 0.09% | 0.08% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.08% | 0.07% | 0.08% | 0.06% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% |
|
Return on Equity
|
| | | | | | 0.05% | 0.10% | 0.12% | 0.12% | 0.11% | 0.13% | 0.14% | 0.14% | 0.16% | 0.16% | 0.17% | 0.16% | 0.15% | 0.13% | 0.11% | 0.11% | 0.10% | 0.12% | 0.15% | 0.19% | 0.22% | 0.23% | 0.51% | 1.01% | 0.93% | 1.01% | 0.94% | 0.86% | 0.84% | 1.00% | 1.17% | 0.99% | 0.94% | 1.18% | 1.64% | 1.30% | 1.77% | 6.71% | 356.05% | 7.75% | 3.62% | 3.26% | 2.34% | 1.38% | 1.29% | 2.61% | 8.26% | 4.07% | 3.15% | 2.53% | 1.91% | 1.38% | 1.77% | 1.93% | 1.32% | 1.14% | 0.89% | 0.82% | 0.58% | 0.35% | 0.17% | -0.11% |