|
Gross Margin
|
39.23% | 43.84% | 44.29% | 41.46% | 44.15% | 46.45% | 45.74% | 42.08% | 45.31% | 46.18% | 44.93% | 43.93% | 46.85% | 46.05% | 44.39% | 41.18% | 40.57% | 44.79% | 44.50% | 43.45% | 44.42% | 45.00% | 44.32% | 43.20% | 43.46% | 43.45% | 42.54% | 40.45% | 43.03% | 43.23% | 41.81% | 39.99% | 42.16% | 43.86% | 43.16% | 41.03% | 46.46% | 47.03% | 46.00% | 44.04% | 42.88% | 41.96% | 41.46% | 41.17% | 38.87% | 43.89% | 44.46% | 38.56% | 44.89% | 44.47% | 46.50% | 45.71% | 42.93% | 44.85% | 46.67% | 45.82% | 48.17% | 48.12% | 49.52% | 49.57% | 50.24% | 44.59% | 45.19% | 46.26% | 47.49% | 47.19% | 45.79% |
|
EBT Margin
|
-1.47% | 5.10% | 3.02% | 1.27% | 1.48% | 10.32% | 8.24% | 1.07% | 8.42% | -4.48% | 10.44% | 4.90% | 8.76% | 9.04% | 6.95% | 6.10% | 8.27% | 10.40% | 7.94% | 0.81% | 5.22% | 13.81% | 12.88% | 12.82% | 13.81% | 14.04% | 12.07% | 10.81% | 12.84% | 12.62% | 10.92% | 8.87% | 11.92% | 10.62% | 11.92% | 11.58% | 6.87% | 8.55% | 6.47% | 2.85% | 3.16% | 5.02% | 6.78% | 3.66% | 0.74% | -8.81% | 9.77% | -3.87% | 13.71% | -3.43% | -4.78% | -1.93% | -3.55% | -3.98% | 1.83% | 16.04% | 4.62% | -49.66% | 5.94% | 5.22% | 6.79% | 4.10% | 9.03% | 15.16% | 11.45% | 10.73% | 11.26% |
|
EBIT Margin
|
9.45% | 14.37% | 11.04% | 10.12% | 13.98% | 18.23% | 15.97% | 10.67% | 15.14% | 15.93% | 17.28% | 11.59% | 14.76% | 15.00% | 12.99% | 11.61% | 14.01% | 15.02% | 12.67% | 5.49% | 14.46% | 17.23% | 16.25% | 15.96% | 16.73% | 17.35% | 15.63% | 13.93% | 16.99% | 17.12% | 15.62% | 13.75% | 16.56% | 18.32% | 16.83% | 13.86% | 13.55% | 16.23% | 13.98% | 11.82% | 11.05% | 12.60% | 12.21% | 9.18% | 6.32% | -1.12% | 14.56% | 2.62% | 8.60% | 8.88% | 8.41% | 9.25% | 3.71% | 5.80% | 12.72% | 23.52% | 8.11% | -52.81% | 7.55% | 5.76% | 8.56% | 5.39% | 9.24% | 17.36% | 11.24% | 9.84% | 11.04% |
|
EBITDA Margin
|
9.45% | 14.37% | 11.04% | 10.12% | 13.98% | 18.23% | 15.97% | 10.67% | 15.14% | 15.93% | 17.28% | 11.59% | 14.76% | 15.00% | 12.99% | 11.61% | 14.01% | 15.02% | 12.67% | 5.49% | 14.46% | 17.23% | 16.25% | 15.96% | 16.73% | 17.35% | 15.63% | 13.93% | 16.99% | 17.12% | 15.62% | 13.75% | 16.56% | 18.32% | 16.83% | 13.86% | 13.55% | 16.23% | 13.98% | 11.82% | 11.05% | 12.60% | 12.21% | 9.18% | 6.32% | -1.12% | 14.56% | 2.62% | 8.60% | 8.88% | 8.41% | 9.25% | 3.71% | 5.80% | 12.72% | 23.52% | 8.11% | -52.81% | 7.55% | 5.76% | 8.56% | 5.39% | 9.24% | 17.36% | 11.24% | 9.84% | 11.04% |
|
Operating Margin
|
9.45% | 14.37% | 11.04% | 10.12% | 13.98% | 18.23% | 15.97% | 10.67% | 15.14% | 15.93% | 17.28% | 11.59% | 14.76% | 15.00% | 12.99% | 11.61% | 14.01% | 15.02% | 12.67% | 5.49% | 14.46% | 17.23% | 16.25% | 15.96% | 16.73% | 17.35% | 15.63% | 13.93% | 16.99% | 17.12% | 15.62% | 13.75% | 16.56% | 18.32% | 16.83% | 13.86% | 13.55% | 16.23% | 13.98% | 11.82% | 11.05% | 12.60% | 12.21% | 9.18% | 6.32% | -1.12% | 14.56% | 2.62% | 8.60% | 8.88% | 8.41% | 9.25% | 3.71% | 5.80% | 12.72% | 23.52% | 8.11% | -52.81% | 7.55% | 5.76% | 8.56% | 5.39% | 9.24% | 17.36% | 11.24% | 9.84% | 11.04% |
|
Net Margin
|
-0.79% | 2.92% | 2.00% | 1.25% | 1.77% | 6.09% | 5.75% | 1.11% | 8.21% | -3.03% | 7.17% | 3.02% | 5.13% | 4.90% | 4.04% | 4.64% | 5.22% | 6.17% | 4.27% | -3.26% | 3.55% | 8.67% | 8.06% | 8.30% | 8.45% | 8.86% | 7.71% | 6.94% | 8.00% | 7.84% | 6.89% | 5.59% | 7.99% | 6.67% | 7.45% | 19.41% | 5.58% | 8.95% | 7.61% | 8.79% | 9.06% | 3.92% | 0.13% | 0.67% | | | | 10.22% | 6.68% | 7.13% | 7.46% | -2.82% | 2.19% | 56.12% | -1.60% | -1.29% | | | | 0.17% | | | | | | | |
|
FCF Margin
|
12.86% | 25.60% | 25.71% | -22.35% | | | 15.76% | 2.81% | 13.45% | 11.21% | 5.14% | 16.40% | 12.07% | 14.72% | 9.31% | 2.23% | 12.23% | 18.77% | 13.73% | 17.44% | 11.97% | 19.50% | 12.44% | 12.03% | 9.46% | 11.21% | 12.79% | 17.87% | 4.50% | 6.99% | 10.54% | 6.21% | 12.09% | 22.58% | 9.41% | -13.01% | 18.53% | 6.53% | 14.68% | 10.63% | 2.57% | 9.12% | 11.43% | 8.30% | -12.21% | 71.84% | 22.81% | -45.56% | 37.40% | 4.73% | 2.71% | 1.17% | -9.77% | -6.40% | -15.57% | 17.46% | 19.44% | 7.36% | 14.19% | 2.12% | 20.31% | 5.52% | 23.77% | 4.11% | 24.06% | 11.92% | 11.56% |
|
Assets Average
|
4,183.05M | 4,223.90M | 4,286.90M | 4,292.90M | 4,440.40M | | | | | | 4,630.35M | 4,695.35M | 4,816.85M | 4,861.60M | 4,897.30M | 4,924.15M | 5,081.10M | 5,178.50M | 5,119.55M | 5,124.60M | 5,181.10M | 5,256.95M | 5,324.65M | 5,352.60M | 5,398.10M | 5,596.20M | 5,717.65M | 5,737.90M | 6,130.80M | 6,529.25M | 6,577.40M | 6,572.00M | 6,568.90M | 6,718.45M | 6,881.15M | 6,225.75M | 6,406.05M | 6,519.40M | 5,819.00M | 5,782.40M | 6,000.50M | 6,339.70M | 6,478.75M | 6,580.45M | 6,290.45M | 6,246.85M | 6,701.95M | 5,850.50M | 4,939.25M | 5,071.00M | 5,111.80M | 5,319.95M | 5,602.35M | 5,929.90M | 5,713.65M | 5,210.55M | 5,133.85M | 5,022.65M | 4,813.35M | 4,727.80M | 4,772.35M | 4,718.10M | 4,621.80M | 4,624.05M | 4,714.35M | 4,722.35M | 4,727.45M |
|
Equity Average
|
741.80M | 749.65M | 783.70M | 971.25M | | | | | | | 1,314.15M | 1,328.05M | 1,363.20M | 1,395.75M | 1,426.85M | 1,444.55M | 1,444.25M | 1,452.20M | 1,471.75M | 1,482.85M | 1,482.85M | 1,503.00M | 1,528.45M | 1,540.95M | 1,548.60M | 1,561.05M | 1,474.50M | 1,381.55M | 1,404.90M | 1,441.50M | 1,468.55M | 1,437.55M | 1,413.85M | 1,446.10M | 1,432.25M | 1,443.80M | 1,502.50M | 1,516.30M | 1,537.00M | 1,512.85M | 1,483.35M | 1,627.55M | 1,694.20M | 1,643.00M | 1,611.00M | 1,563.15M | 1,580.75M | 1,611.40M | 1,601.65M | 1,544.40M | 1,492.00M | 1,497.85M | 1,514.45M | 1,572.40M | 1,581.65M | 1,526.35M | 1,522.10M | 1,430.15M | 1,320.00M | 1,316.30M | 1,328.60M | 1,329.20M | 1,327.65M | 1,334.90M | 1,357.55M | 1,394.00M | 1,421.10M |
|
Invested Capital
|
732.90M | 766.40M | 801.00M | 1,141.50M | | | | 1,244.60M | | 1,332.40M | 1,329.90M | 1,429.10M | 1,400.20M | 1,425.30M | 1,462.40M | 1,487.40M | 1,634.20M | 1,459.60M | 1,483.90M | 3,253.60M | 1,501.60M | 1,539.80M | 1,550.90M | 3,303.80M | 1,567.80M | 1,589.70M | 1,521.50M | 3,261.30M | 1,448.40M | 1,484.00M | 1,502.50M | 3,900.40M | 1,468.40M | 1,479.50M | 1,419.50M | 4,187.80M | 1,536.90M | 1,530.20M | 1,579.20M | 4,150.10M | 1,628.80M | 1,846.10M | 1,662.80M | 3,567.10M | 1,598.80M | 1,581.40M | 1,633.40M | 3,518.70M | 1,617.90M | 1,524.00M | 1,501.80M | 3,398.40M | 2,549.90M | 2,389.80M | 1,818.00M | 2,017.00M | 1,751.70M | 1,522.30M | 1,347.90M | 1,691.60M | 1,450.60M | 1,600.20M | 1,594.90M | 1,573.40M | 1,598.20M | 1,415.60M | 1,442.40M |
|
Asset Utilization Ratio
|
0.42 | 0.41 | 0.40 | 0.40 | 0.39 | | | | | | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.44 | 0.45 | 0.45 | 0.45 | 0.47 | 0.46 | 0.45 | 0.46 | 0.48 | 0.50 | 0.50 | 0.49 | 0.56 | 0.50 | 0.46 | 0.47 | 0.42 | 0.42 | 0.41 | 0.42 | 0.42 | 0.44 | 0.39 | 0.35 | 0.37 | 0.39 | 0.37 | 0.32 | 0.27 | 0.26 | 0.25 | 0.26 | 0.29 | 0.31 | 0.32 | 0.35 | 0.36 | 0.35 | 0.36 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 |
|
Interest Coverage Ratio
|
0.90 | 1.35 | 1.21 | 1.08 | 1.84 | 2.39 | 2.00 | 1.36 | 2.21 | 1.52 | 2.64 | 1.81 | 2.47 | 2.47 | 2.06 | 1.94 | 2.71 | 3.32 | 2.60 | 1.17 | 3.50 | 4.83 | 4.71 | 4.63 | 5.14 | 5.34 | 4.34 | 4.00 | 4.49 | 3.77 | 3.40 | 2.94 | 3.56 | 3.92 | 3.42 | 2.93 | 2.01 | 2.09 | 1.75 | 1.34 | 1.35 | 1.63 | 2.26 | 1.56 | 1.07 | -0.15 | 2.93 | 0.46 | 1.03 | 1.08 | 0.92 | 1.03 | 0.54 | 0.86 | 1.55 | 2.48 | 1.16 | -7.06 | 0.94 | 0.69 | 1.13 | 0.75 | 1.38 | 2.79 | 1.87 | 1.76 | 1.96 |
|
Debt to Equity
|
3.44 | 3.29 | 3.15 | | | | | 1.51 | | 1.40 | 1.40 | 1.42 | 1.32 | 1.30 | 1.26 | 1.26 | 1.36 | 1.21 | 1.19 | 1.19 | 1.19 | 1.16 | 1.14 | 1.13 | 1.13 | 1.11 | 1.36 | 1.35 | 1.69 | 1.65 | 1.62 | 1.77 | 1.68 | 1.84 | 1.92 | 1.80 | 1.76 | 1.77 | 1.71 | 1.82 | 1.85 | 0.85 | 1.16 | 1.15 | 1.20 | 1.21 | 1.17 | 1.16 | 1.19 | 1.25 | 1.26 | 1.23 | 1.30 | 0.58 | 0.31 | 0.33 | 0.28 | 0.29 | 0.19 | 0.27 | 0.24 | 0.20 | 0.20 | 0.17 | 0.16 | | 0.01 |
|
Debt Ratio
|
0.60 | 0.60 | 0.58 | | | | | 0.41 | | 0.40 | 0.40 | 0.40 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.35 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.32 | 0.30 | 0.33 | 0.32 | 0.37 | 0.37 | 0.36 | 0.38 | 0.36 | 0.39 | 0.39 | 0.48 | 0.37 | 0.46 | 0.46 | 0.47 | 0.44 | 0.23 | 0.29 | 0.29 | 0.31 | 0.29 | 0.27 | 0.39 | 0.37 | 0.37 | 0.36 | 0.34 | 0.34 | 0.16 | 0.09 | 0.10 | 0.08 | 0.08 | 0.05 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | | 0.00 |
|
Equity Ratio
|
0.17 | 0.18 | 0.18 | 0.27 | | | | 0.28 | | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.21 | 0.20 | 0.27 | 0.21 | 0.26 | 0.27 | 0.26 | 0.24 | 0.27 | 0.25 | 0.25 | 0.26 | 0.24 | 0.23 | 0.34 | 0.31 | 0.30 | 0.29 | 0.28 | 0.26 | 0.27 | 0.29 | 0.30 | 0.30 | 0.27 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.31 | 0.30 |
|
Times Interest Earned
|
0.90 | 1.35 | 1.21 | 1.08 | 1.84 | 2.39 | 2.00 | 1.36 | 2.21 | 1.52 | 2.64 | 1.81 | 2.47 | 2.47 | 2.06 | 1.94 | 2.71 | 3.32 | 2.60 | 1.17 | 3.50 | 4.83 | 4.71 | 4.63 | 5.14 | 5.34 | 4.34 | 4.00 | 4.49 | 3.77 | 3.40 | 2.94 | 3.56 | 3.92 | 3.42 | 2.93 | 2.01 | 2.09 | 1.75 | 1.34 | 1.35 | 1.63 | 2.26 | 1.56 | 1.07 | -0.15 | 2.93 | 0.46 | 1.03 | 1.08 | 0.92 | 1.03 | 0.54 | 0.86 | 1.55 | 2.48 | 1.16 | -7.06 | 0.94 | 0.69 | 1.13 | 0.75 | 1.38 | 2.79 | 1.87 | 1.76 | 1.96 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | 2.36 | | 0.26 | 0.36 | 0.28 | 0.50 | 0.31 | 0.48 | 0.48 | 0.63 | 0.51 | 0.44 | 0.30 | 1.09 | 0.72 | 0.48 | 0.79 | 0.42 | 0.23 | 0.55 | -0.37 | 0.41 | 1.16 | 0.52 | 0.75 | 2.63 | 1.42 | | 0.44 | -0.31 | 0.08 | | | | | | | | | -0.18 | 0.17 | 0.13 | 0.35 | 0.18 | 1.29 | 0.13 | 0.45 | 0.10 | 0.59 | 0.10 | 0.19 | 0.19 |
|
Enterprise Value
|
-196.50M | -264.10M | -380.80M | -363.90M | -228.00M | -289.40M | -379.80M | -119.10M | -242.30M | -200.30M | -203.60M | -97.40M | -125.20M | -117.10M | -163.70M | -108.70M | -322.10M | -168.10M | -196.00M | -191.60M | -251.20M | -285.30M | -214.90M | -152.90M | -178.40M | -204.80M | -125.30M | -155.00M | -676.30M | -314.70M | -323.10M | -201.80M | -188.00M | -530.40M | -432.10M | -317.20M | -330.80M | -369.80M | -455.10M | -277.10M | -265.60M | -233.00M | -508.60M | -507.60M | -293.10M | -968.50M | -1276.70M | -752.10M | -759.00M | -621.60M | -631.90M | -177.60M | -134.20M | -804.40M | -148.70M | -225.70M | -219.60M | -242.40M | -110.30M | -93.50M | -105.20M | -67.70M | -132.10M | -143.00M | -220.50M | -119.10M | -119.30M |
|
Return on Sales
|
-0.01% | 0.03% | 0.02% | 0.01% | 0.02% | 0.06% | 0.06% | 0.01% | 0.08% | -0.03% | 0.07% | 0.03% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.04% | -0.03% | 0.04% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 0.06% | 0.08% | 0.07% | 0.07% | 0.19% | 0.06% | 0.09% | 0.08% | 0.09% | 0.09% | 0.04% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.10% | 0.07% | 0.07% | 0.07% | -0.03% | 0.02% | 0.56% | -0.02% | -0.01% | 0.13% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | |
|
Return on Capital Employed
|
-0.01% | -0.01% | 0.04% | | | | | | | | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.15% | 0.13% | 0.11% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.07% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.05% | 0.06% | 0.10% | 0.04% | 0.04% | 0.07% | 0.08% | -0.02% | -0.03% | -0.06% | -0.06% | 0.05% | 0.06% | 0.09% | 0.10% | 0.10% | 0.11% |
|
Return on Invested Capital
|
-0.03% | -0.03% | 0.12% | 0.14% | | | | | | | 0.18% | 0.16% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.05% | 0.05% | 0.09% | 0.11% | 0.10% | 0.10% | 0.17% | 0.17% | 0.11% | 0.12% | 0.20% | 0.20% | 0.12% | 0.12% | 0.23% | 0.24% | 0.18% | 0.17% | 0.30% | 0.29% | 0.09% | 0.09% | 0.14% | 0.14% | 0.09% | 0.08% | 0.06% | 0.07% | 0.00% | 0.02% | 0.06% | -3.38% | 0.00% | 0.03% | 0.02% | 0.00% | 0.07% | 0.07% | -0.04% | -0.06% | -0.09% | -0.09% | 0.05% | 0.05% | 0.08% | 0.09% | 0.10% | 0.12% |
|
Return on Assets
|
-0.05% | -0.05% | -0.01% | 0.01% | 0.01% | | | | | | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.01% | 0.01% | 0.04% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | |
|
Return on Equity
|
-0.29% | -0.28% | -0.04% | 0.02% | | | | | | | 0.05% | 0.05% | 0.04% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.05% | 0.07% | 0.11% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.25% | 0.22% | 0.21% | 0.20% | 0.12% | 0.15% | 0.12% | 0.08% | 0.06% | 0.02% | 0.00% | 0.00% | 0.03% | 0.05% | 0.07% | 0.09% | 0.04% | 0.03% | 0.15% | 0.13% | 0.14% | 0.13% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | |