|
Gross Margin
|
20.10% | 25.81% | 19.79% | 20.25% | 21.03% | 20.71% | 21.96% | 20.42% | 20.74% | 23.50% | 21.46% | 23.84% | 23.51% | 22.63% | 23.16% | 23.85% | 22.67% | 22.50% | 23.09% | 22.00% | 21.84% | 21.25% | 20.74% | 24.57% | 21.15% | 21.04% | 19.90% | 21.32% | 22.77% | 21.99% | 22.19% | 23.03% |
|
EBT Margin
|
4.57% | 17.66% | 5.14% | 1.73% | 1.69% | -1.35% | 4.48% | 1.88% | 2.00% | 4.39% | 6.23% | 3.78% | 2.22% | 1.80% | 3.76% | 4.35% | 3.37% | 2.83% | 5.06% | 4.38% | 3.99% | 5.16% | 5.29% | 4.84% | 4.45% | 6.17% | 5.97% | 5.08% | 6.48% | 5.63% | 6.03% | 5.91% |
|
EBIT Margin
|
5.15% | 9.65% | 5.65% | 2.59% | 2.55% | -0.88% | 5.22% | 2.34% | 2.44% | 4.72% | 6.60% | 4.31% | 2.93% | 2.30% | 4.16% | 4.93% | 3.76% | 3.23% | 5.64% | 4.83% | 4.36% | 5.64% | 5.87% | 5.18% | 6.63% | 6.67% | 6.35% | 5.76% | 7.03% | 6.04% | 6.66% | 6.56% |
|
EBITDA Margin
|
5.15% | 9.65% | 5.65% | 2.59% | 2.55% | -0.88% | 5.22% | 2.34% | 2.44% | 4.72% | 6.60% | 4.31% | 2.93% | 2.30% | 4.16% | 4.93% | 3.76% | 3.23% | 5.64% | 4.83% | 4.36% | 5.64% | 5.87% | 5.18% | 6.63% | 6.67% | 6.35% | 5.76% | 7.03% | 6.04% | 6.66% | 6.56% |
|
Operating Margin
|
5.15% | 9.65% | 5.65% | 2.59% | 2.55% | -0.88% | 5.22% | 2.34% | 2.44% | 4.72% | 6.60% | 4.31% | 2.93% | 2.30% | 4.16% | 4.93% | 3.76% | 3.23% | 5.64% | 4.83% | 4.36% | 5.64% | 5.87% | 5.18% | 6.63% | 6.67% | 6.35% | 5.76% | 7.03% | 6.04% | 6.66% | 6.56% |
|
Net Margin
|
3.86% | 16.66% | 4.72% | 1.53% | 1.48% | 4.06% | 5.99% | 2.15% | 1.48% | 3.18% | 4.63% | 2.79% | 1.60% | 1.37% | 2.80% | 3.44% | 2.51% | 2.26% | 3.84% | 3.22% | 3.01% | 4.04% | 4.22% | 3.29% | 3.58% | 4.83% | 4.73% | 4.00% | 5.26% | 4.45% | 5.04% | 4.66% |
|
FCF Margin
|
-9.35% | 5.73% | 10.18% | 18.83% | -7.87% | -0.33% | 15.74% | 6.37% | -13.56% | 7.89% | 13.81% | 17.72% | -8.05% | 11.34% | 7.70% | 8.58% | -3.18% | 4.16% | 10.30% | 7.10% | -1.46% | 0.97% | 13.44% | 12.09% | -4.74% | 9.10% | 15.87% | 6.23% | -1.63% | 9.49% | 9.23% | 8.45% |
|
Assets Average
|
| | | | 2,822.79M | 3,144.22M | 3,309.05M | 3,406.51M | 3,469.49M | 3,469.89M | 3,684.97M | 3,928.23M | 3,901.35M | 3,852.15M | 3,831.61M | 3,827.44M | 3,819.89M | 3,959.32M | 4,102.40M | 4,146.57M | 4,226.97M | 4,381.66M | 4,620.25M | 4,768.52M | 4,951.25M | 5,168.59M | 5,341.04M | 5,465.65M | 5,468.55M | 5,585.15M | 5,728.94M | 5,753.13M |
|
Equity Average
|
| | | | -911.77M | -1141.02M | -1195.12M | 325.05M | 1,664.07M | 1,686.82M | 1,737.86M | 1,815.44M | 1,850.93M | 1,845.45M | 1,852.16M | 1,895.49M | 1,943.87M | 1,957.65M | 1,984.88M | 2,050.51M | 2,110.73M | 2,158.15M | 2,219.43M | 2,312.41M | 2,309.94M | 2,281.40M | 2,367.04M | 2,474.46M | 2,540.11M | 2,583.67M | 2,643.13M | 2,716.16M |
|
Invested Capital
|
| | | -491.91M | -393.26M | -1130.32M | -761.35M | 1,910.11M | 1,981.78M | 1,955.70M | 1,819.47M | 1,911.42M | 1,890.44M | 1,900.45M | 1,853.88M | 1,937.11M | 1,950.62M | 1,964.67M | 2,005.09M | 2,095.93M | 2,125.53M | 2,190.77M | 2,248.10M | 2,376.72M | 2,243.16M | 2,319.64M | 2,529.86M | 2,997.89M | 2,980.66M | 2,706.53M | 2,664.64M | 2,767.67M |
|
Asset Utilization Ratio
|
| | | | 1.31 | 1.21 | 1.16 | 1.16 | 1.16 | 1.16 | 1.08 | 1.00 | 0.98 | 0.97 | 0.96 | 0.96 | 0.98 | 0.98 | 0.99 | 1.01 | 1.05 | 1.09 | 1.09 | 1.14 | 1.17 | 1.18 | 1.22 | 1.24 | 1.24 | 1.20 | 1.13 | 1.11 |
|
Interest Coverage Ratio
|
9.73 | 19.16 | 9.28 | 3.78 | 2.78 | -1.37 | 10.89 | 5.85 | 5.89 | 11.12 | 12.10 | 5.70 | 5.64 | 4.12 | 9.81 | 11.18 | 9.06 | 7.21 | 10.12 | 6.35 | 7.92 | 10.47 | 9.68 | 8.48 | 7.84 | 8.57 | 8.82 | 7.96 | 8.92 | 7.61 | 7.98 | 8.12 |
|
Debt to Equity
|
| | | | | | | 0.15 | | | 0.33 | 0.32 | 0.35 | 0.35 | 0.32 | 0.31 | 0.30 | 0.40 | 0.35 | 0.35 | 0.35 | 0.34 | 0.36 | 0.31 | 0.56 | 0.54 | 0.52 | 0.49 | 0.48 | 0.50 | 0.46 | 0.45 |
|
Debt Ratio
|
| | | | | | | 0.07 | | | 0.15 | 0.15 | 0.17 | 0.17 | 0.15 | 0.15 | 0.16 | 0.19 | 0.17 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.23 | 0.22 | 0.21 |
|
Equity Ratio
|
| | | -0.35 | -0.30 | -0.42 | -0.30 | 0.48 | 0.48 | 0.49 | 0.45 | 0.47 | 0.48 | 0.48 | 0.48 | 0.51 | 0.51 | 0.48 | 0.49 | 0.50 | 0.50 | 0.49 | 0.47 | 0.49 | 0.44 | 0.44 | 0.44 | 0.46 | 0.47 | 0.46 | 0.46 | 0.48 |
|
Times Interest Earned
|
9.73 | 19.16 | 9.28 | 3.78 | 2.78 | -1.37 | 10.89 | 5.85 | 5.89 | 11.12 | 12.10 | 5.70 | 5.64 | 4.12 | 9.81 | 11.18 | 9.06 | 7.21 | 10.12 | 6.35 | 7.92 | 10.47 | 9.68 | 8.48 | 7.84 | 8.57 | 8.82 | 7.96 | 8.92 | 7.61 | 7.98 | 8.12 |
|
FCF Payout Ratio
|
| | 0.07 | 0.07 | -0.27 | -15.79 | | | 0.00 | 0.02 | 0.02 | 0.01 | -0.13 | 0.13 | 0.21 | 0.01 | -0.28 | 0.05 | 0.03 | 0.13 | -0.04 | 0.14 | 0.05 | 0.00 | -0.15 | 0.03 | 0.05 | 0.00 | -1.66 | 0.02 | 0.12 | 0.00 |
|
Enterprise Value
|
| | | -234.73M | -98.64M | -174.03M | -118.37M | -164.51M | -94.61M | -97.92M | -575.78M | -439.57M | -355.77M | -447.60M | -246.91M | -307.54M | -254.32M | -90.39M | -95.51M | -210.17M | -158.79M | -107.25M | -130.04M | -183.44M | -329.63M | -427.33M | -456.84M | -335.45M | -16.89M | -305.59M | -315.74M | -340.74M |
|
Return on Sales
|
0.04% | 0.17% | 0.05% | 0.02% | 0.01% | 0.04% | 0.06% | 0.02% | 0.01% | 0.03% | 0.05% | 0.03% | 0.02% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | | 0.12% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% |
|
Return on Invested Capital
|
| | | | -0.40% | -0.20% | -0.20% | 0.33% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.11% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% |
|
Return on Assets
|
| | | | 0.08% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | -0.25% | -0.10% | -0.11% | 0.42% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% |