|
Gross Margin
|
67.36% | 69.03% | 69.59% | 68.77% | 67.44% | 68.41% | 68.29% | 69.62% | 69.01% | 70.97% | 69.14% | 69.04% | 70.14% | 73.00% | 69.64% | 70.29% | 71.06% | 73.46% | 71.39% | 71.46% | 72.95% | 73.86% | 71.44% | 72.60% | 73.81% | 75.57% | 72.46% | 70.59% | 71.43% | 71.25% | 71.32% | 70.78% | 71.76% | 73.14% | 72.92% | 72.81% | 74.07% | 75.00% | 76.89% | 72.49% | 72.01% | 74.50% | 75.46% | 76.91% | 77.48% | 78.36% | 79.76% | 80.63% | 78.18% | 79.25% | 1,216.79% | 81.53% | 77.95% | 81.19% | 79.44% | 79.06% | 78.64% | 78.81% | 80.00% | 81.75% | 78.42% | 81.99% | 80.22% | 83.30% | 82.91% | 86.92% | 82.83% |
|
EBT Margin
|
0.66% | 23.93% | 8.44% | 4.53% | 4.80% | 14.08% | 5.71% | 8.69% | 6.26% | 14.04% | 9.38% | 1.31% | 9.90% | 17.26% | 3.77% | 6.17% | 14.73% | 14.04% | 16.35% | 14.76% | 15.48% | 8.83% | 10.57% | 0.12% | 5.92% | -8.39% | -6.72% | -1.31% | -0.24% | -15.05% | -2.27% | -0.38% | 0.24% | 1.78% | 2.11% | 3.75% | 3.18% | 36.88% | 6.10% | -11.51% | -0.17% | 43.54% | 5.34% | 4.39% | 12.66% | 33.06% | 18.04% | 18.70% | 13.42% | 35.27% | 185.83% | 20.50% | 21.79% | 27.05% | 18.55% | 14.95% | 14.11% | 25.20% | 15.56% | 24.17% | 12.99% | 27.17% | 16.48% | 32.25% | 30.08% | 47.90% | 29.60% |
|
EBIT Margin
|
0.88% | 6.17% | 8.64% | 4.79% | 4.93% | 10.80% | 6.42% | 9.00% | 8.41% | 15.10% | 10.21% | 2.29% | 10.00% | 17.71% | 4.33% | 6.77% | 13.72% | 14.21% | 16.89% | 15.58% | 16.16% | 9.85% | 11.56% | 1.27% | 7.13% | -6.91% | -4.57% | 0.64% | 2.63% | -11.47% | 1.59% | 2.68% | 3.86% | 6.02% | 5.65% | 7.21% | 6.85% | 3.69% | 8.98% | -7.87% | 3.15% | 13.90% | 8.54% | 13.91% | 18.03% | 17.14% | 21.06% | 22.02% | 16.89% | 23.95% | 208.65% | 31.51% | 17.29% | 28.75% | 22.52% | 22.60% | 20.26% | 22.16% | 21.58% | 29.77% | 18.48% | 30.96% | 20.44% | 35.12% | 32.59% | 48.51% | 32.24% |
|
EBITDA Margin
|
0.88% | 6.17% | 8.64% | 4.79% | 4.93% | 10.80% | 6.42% | 9.00% | 8.41% | 15.10% | 10.21% | 2.29% | 10.00% | 17.71% | 4.33% | 6.77% | 13.72% | 14.21% | 16.89% | 15.58% | 16.16% | 9.85% | 11.56% | 1.27% | 7.13% | -6.91% | -4.57% | 0.64% | 2.63% | -11.47% | 1.59% | 2.68% | 3.86% | 6.02% | 5.65% | 7.21% | 6.85% | 3.69% | 8.98% | -7.87% | 3.15% | 13.90% | 8.54% | 13.91% | 18.03% | 17.14% | 21.06% | 22.02% | 16.89% | 23.95% | 208.65% | 31.51% | 17.29% | 28.75% | 22.52% | 22.60% | 20.26% | 22.16% | 21.58% | 29.77% | 18.48% | 30.96% | 20.44% | 35.12% | 32.59% | 48.51% | 32.24% |
|
Operating Margin
|
0.88% | 6.17% | 8.64% | 4.79% | 4.93% | 10.80% | 6.42% | 9.00% | 8.41% | 15.10% | 10.21% | 2.29% | 10.00% | 17.71% | 4.33% | 6.77% | 13.72% | 14.21% | 16.89% | 15.58% | 16.16% | 9.85% | 11.56% | 1.27% | 7.13% | -6.91% | -4.57% | 0.64% | 2.63% | -11.47% | 1.59% | 2.68% | 3.86% | 6.02% | 5.65% | 7.21% | 6.85% | 3.69% | 8.98% | -7.87% | 3.15% | 13.90% | 8.54% | 13.91% | 18.03% | 17.14% | 21.06% | 22.02% | 16.89% | 23.95% | 208.65% | 31.51% | 17.29% | 28.75% | 22.52% | 22.60% | 20.26% | 22.16% | 21.58% | 29.77% | 18.48% | 30.96% | 20.44% | 35.12% | 32.59% | 48.51% | 32.24% |
|
Net Margin
|
1.67% | 1.85% | 6.91% | 3.74% | 4.41% | -4.93% | 4.97% | 7.06% | 5.32% | 11.08% | 6.95% | 1.19% | 7.36% | -25.82% | 11.20% | 5.43% | 10.94% | 16.37% | 12.20% | 13.31% | 11.30% | 10.57% | 9.31% | 1.72% | 5.75% | -1.78% | -8.21% | -1.90% | 1.06% | -9.88% | -3.19% | -0.39% | -0.33% | 5.69% | 4.53% | 2.57% | 5.41% | 22.79% | 6.27% | -14.98% | -5.00% | 36.39% | 9.96% | 1.99% | 9.86% | 26.25% | 5.48% | 23.66% | 11.75% | 60.95% | 154.66% | 17.75% | 15.24% | 21.03% | 16.11% | 11.71% | 11.32% | 17.34% | 12.07% | 18.98% | 13.30% | 13.96% | 14.55% | 25.56% | 21.95% | 35.97% | 24.28% |
|
FCF Margin
|
| -0.33% | 5.76% | 24.41% | 18.84% | 3.93% | -20.05% | 26.79% | 14.29% | -2.80% | 9.08% | 29.06% | 18.69% | 3.70% | 1.95% | 24.77% | 24.73% | 9.70% | 9.38% | 32.30% | 29.72% | 11.62% | 1.75% | 27.32% | 26.49% | -7.21% | 19.61% | 16.21% | 17.91% | 1.43% | -19.20% | 24.55% | 23.81% | 8.69% | 6.24% | 34.53% | 13.24% | 14.27% | -2.72% | 41.38% | 20.06% | 15.04% | 0.79% | 22.88% | 28.24% | 7.47% | 25.85% | 25.19% | 19.42% | 6.71% | 450.92% | 27.75% | 24.28% | 5.71% | 36.86% | 38.21% | 30.26% | 8.05% | 33.22% | 40.97% | 40.91% | 14.94% | 41.70% | 43.76% | 37.59% | 11.24% | 38.99% |
|
Assets Average
|
| | | | | 1,288.05M | 1,287.29M | 1,307.31M | 1,514.31M | 1,655.60M | 1,621.53M | 1,636.00M | 1,635.04M | 1,701.55M | 1,797.14M | 1,793.73M | 1,770.80M | 1,792.84M | 1,866.82M | 1,931.93M | 1,958.67M | 2,079.08M | 2,168.59M | 2,122.93M | 2,127.62M | 2,178.26M | 2,212.90M | 2,313.70M | 2,375.32M | 2,342.44M | 2,271.34M | 2,265.34M | 2,312.75M | 2,326.07M | 2,333.16M | 2,317.38M | 2,292.22M | 2,292.33M | 2,541.00M | 2,734.39M | 2,682.21M | 2,656.59M | 2,972.21M | 3,573.15M | 3,621.32M | 3,379.45M | 3,415.81M | 3,815.05M | 4,193.72M | 4,356.89M | 4,464.09M | 4,399.57M | 4,492.03M | 4,646.40M | 4,741.52M | 5,547.69M | 6,253.63M | 6,248.25M | 6,280.00M | 6,238.21M | 6,166.70M | 6,255.84M | 6,229.45M | 6,118.90M | 6,195.74M | 6,423.11M | 6,522.22M |
|
Equity Average
|
| | | | | 740.95M | 755.67M | 783.53M | 802.59M | 812.42M | 835.21M | 852.86M | 860.50M | 830.13M | 811.61M | 826.88M | 839.25M | 888.59M | 947.56M | 975.53M | 977.45M | 913.18M | 854.67M | 854.84M | 842.27M | 845.25M | 848.05M | 845.02M | 858.38M | 852.66M | 830.82M | 833.15M | 841.36M | 860.41M | 887.27M | 908.41M | 881.05M | 854.49M | 1,097.88M | 1,284.44M | 1,231.65M | 1,208.80M | 1,224.91M | 1,260.95M | 1,300.82M | 1,382.91M | 1,466.59M | 1,572.73M | 1,687.75M | 1,881.71M | 1,996.14M | 2,018.89M | 2,120.57M | 2,226.60M | 2,348.29M | 2,459.54M | 2,558.60M | 2,637.98M | 2,741.97M | 2,874.89M | 2,978.91M | 3,114.54M | 3,222.11M | 3,308.14M | 3,449.67M | 3,669.56M | 3,834.32M |
|
Invested Capital
|
| 819.46M | | | 734.60M | 747.30M | 764.04M | 803.03M | 802.14M | 822.69M | 847.73M | 857.99M | 863.00M | 804.76M | 831.58M | 835.30M | 860.08M | 941.48M | 983.65M | 994.92M | 988.09M | 878.89M | 886.70M | 891.72M | 874.07M | 910.17M | 835.94M | 854.10M | 862.66M | 842.67M | 818.97M | 847.34M | 835.38M | 885.44M | 889.10M | 927.72M | 834.38M | 1,517.86M | 1,321.17M | 1,247.71M | 1,914.51M | 1,871.13M | 2,372.16M | 2,408.37M | 2,452.27M | 2,443.56M | 2,482.79M | 3,158.92M | 3,203.89M | 3,477.94M | 3,393.83M | 3,349.52M | 3,582.25M | 3,646.66M | 3,751.72M | 4,436.24M | 4,336.90M | 4,363.70M | 5,055.01M | 4,434.20M | 4,307.76M | 4,441.50M | 4,248.95M | 4,750.86M | 4,721.30M | 4,998.66M | 5,015.12M |
|
Asset Utilization Ratio
|
| | | | | 0.78 | 0.79 | 0.80 | 0.72 | 0.70 | 0.75 | 0.76 | 0.78 | 0.74 | 0.70 | 0.71 | 0.72 | 0.72 | 0.70 | 0.68 | 0.68 | 0.65 | 0.63 | 0.63 | 0.62 | 0.58 | 0.55 | 0.51 | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.50 | 0.51 | 0.52 | 0.54 | 0.54 | 0.50 | 0.46 | 0.46 | 0.47 | 0.43 | 0.38 | 0.39 | 0.43 | 0.45 | 0.43 | 0.41 | 0.41 | 0.32 | 0.33 | 0.33 | 0.32 | 0.41 | 0.36 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.38 | 0.40 | 0.43 | 0.44 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37 | 0.93 | -3.19 | 0.44 | 0.64 | 1.10 | 1.81 | 1.72 | 2.14 | 2.02 | 1.09 | 2.92 | -2.01 | 0.86 | 4.40 | 2.51 | 1.53 | 3.22 | 5.56 | 7.84 | 7.87 | 5.58 | 8.94 | 4.79 | 13.01 | 5.80 | 9.54 | 6.40 | 2.95 | 3.07 | 3.39 | 3.36 | 5.68 | 3.45 | 7.76 | 5.24 | 11.40 | 11.40 | 25.63 | 12.78 |
|
Debt to Equity
|
| 0.08 | | | | | | | 0.31 | 0.24 | 0.24 | 0.19 | 0.16 | 0.46 | 0.45 | 0.37 | 0.32 | 0.28 | 0.38 | 0.32 | 0.32 | 0.72 | 0.71 | 0.67 | 0.75 | 0.78 | 0.06 | 0.98 | 0.90 | 0.89 | 0.89 | 0.84 | 0.85 | 0.80 | 0.84 | 0.69 | 0.83 | 0.74 | 0.59 | 0.59 | | 0.56 | | 0.39 | | | | | | | | | | | | 0.25 | 0.24 | 0.00 | 0.00 | 0.17 | 0.17 | 0.16 | 0.16 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Debt Ratio
|
| 0.04 | | | | | | | 0.15 | 0.12 | 0.12 | 0.10 | 0.09 | 0.21 | 0.20 | 0.17 | 0.15 | 0.14 | 0.19 | 0.16 | 0.16 | 0.28 | 0.28 | 0.27 | 0.29 | 0.30 | 0.02 | 0.35 | 0.33 | 0.32 | 0.33 | 0.31 | 0.31 | 0.30 | 0.32 | 0.28 | 0.31 | 0.28 | 0.28 | 0.27 | | 0.25 | | 0.13 | | | | | | | | | | | | 0.10 | 0.10 | 0.00 | 0.00 | 0.08 | 0.08 | 0.08 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| 0.56 | | | 0.58 | 0.57 | 0.60 | 0.60 | 0.48 | 0.50 | 0.53 | 0.52 | 0.54 | 0.44 | 0.46 | 0.46 | 0.48 | 0.51 | 0.51 | 0.50 | 0.50 | 0.39 | 0.40 | 0.41 | 0.39 | 0.39 | 0.38 | 0.35 | 0.37 | 0.36 | 0.37 | 0.36 | 0.36 | 0.38 | 0.39 | 0.40 | 0.37 | 0.38 | 0.48 | 0.46 | 0.46 | 0.45 | 0.38 | 0.33 | 0.39 | 0.43 | 0.43 | 0.39 | 0.41 | 0.45 | 0.44 | 0.48 | 0.47 | 0.49 | 0.50 | 0.40 | 0.42 | 0.43 | 0.45 | 0.47 | 0.49 | 0.50 | 0.53 | 0.55 | 0.56 | 0.58 | 0.60 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37 | 0.93 | -3.19 | 0.44 | 0.64 | 1.10 | 1.81 | 1.72 | 2.14 | 2.02 | 1.09 | 2.92 | -2.01 | 0.86 | 4.40 | 2.51 | 1.53 | 3.22 | 5.56 | 7.84 | 7.87 | 5.58 | 8.94 | 4.79 | 13.01 | 5.80 | 9.54 | 6.40 | 2.95 | 3.07 | 3.39 | 3.36 | 5.68 | 3.45 | 7.76 | 5.24 | 11.40 | 11.40 | 25.63 | 12.78 |
|
Enterprise Value
|
-231.34M | -235.12M | -231.14M | -222.69M | -219.02M | -240.25M | -182.91M | -259.50M | -260.75M | -167.88M | -187.35M | -224.11M | -238.05M | -489.54M | -248.39M | -257.03M | -257.03M | -241.91M | -270.47M | -270.47M | -304.17M | -293.65M | -261.05M | -267.81M | -275.06M | -273.42M | -296.80M | -368.46M | -306.01M | -297.87M | -196.10M | -266.87M | -279.97M | -298.41M | -311.82M | -322.57M | -288.91M | -285.78M | -302.59M | -319.73M | -300.94M | -297.47M | -266.28M | -861.03M | -403.26M | -303.59M | -398.70M | -326.08M | -365.76M | -326.53M | -296.12M | -306.70M | -322.33M | -272.18M | -387.59M | -320.48M | -281.51M | -288.10M | -265.00M | -248.97M | -247.75M | -265.81M | -196.34M | -235.17M | -199.32M | -184.41M | -209.74M |
|
Return on Sales
|
0.02% | 0.02% | 0.07% | 0.04% | 0.04% | -0.05% | 0.05% | 0.07% | 0.05% | 0.11% | 0.07% | 0.01% | 0.07% | -0.26% | 0.11% | 0.05% | 0.11% | 0.16% | 0.12% | 0.13% | 0.11% | 0.11% | 0.09% | 0.02% | 0.06% | -0.02% | -0.08% | -0.02% | 0.01% | -0.10% | -0.03% | 0.00% | 0.00% | 0.06% | 0.05% | 0.03% | 0.05% | 0.23% | 0.06% | -0.15% | -0.05% | 0.36% | 0.10% | 0.02% | 0.10% | 0.26% | 0.05% | 0.24% | 0.12% | 0.61% | 1.55% | 0.18% | 0.15% | 0.21% | 0.16% | 0.12% | 0.11% | 0.17% | 0.12% | 0.19% | 0.13% | 0.14% | 0.15% | 0.26% | 0.22% | 0.36% | 0.24% |
|
Return on Capital Employed
|
| | | | | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.08% | 0.10% | 0.11% | 0.10% | 0.12% | 0.14% | 0.15% | 0.14% | 0.11% | 0.09% | 0.07% | 0.03% | -0.01% | -0.01% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.02% | 0.01% | 0.03% | 0.03% | 0.06% | 0.06% | 0.08% | 0.10% | 0.11% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.15% | 0.19% | 0.20% |
|
Return on Invested Capital
|
| | | | | 0.03% | 0.02% | 0.04% | 0.04% | 0.12% | 0.13% | 0.11% | 0.11% | -0.05% | -0.03% | -0.01% | 0.00% | 0.16% | 0.15% | 0.18% | 0.19% | 0.18% | 0.18% | 0.14% | 0.12% | 0.08% | 0.00% | -0.01% | -0.02% | -0.04% | -0.02% | -0.01% | -0.01% | -0.22% | 0.16% | 0.12% | 0.15% | 0.05% | 0.04% | 0.02% | 0.01% | 0.02% | 0.02% | 0.05% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.14% | 0.14% | 0.15% | 0.14% | 0.10% | 0.11% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.16% | 0.17% |
|
Return on Assets
|
| | | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.05% | 0.06% | 0.05% | 0.05% | -0.02% | -0.01% | 0.00% | 0.00% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.07% | 0.05% | 0.04% | 0.02% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | 0.00% | 0.01% | 0.02% | 0.02% | 0.05% | 0.05% | 0.02% | 0.01% | 0.03% | 0.03% | 0.04% | 0.06% | 0.05% | 0.05% | 0.07% | 0.07% | 0.11% | 0.11% | 0.11% | 0.11% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.07% | 0.08% | 0.11% | 0.12% |
|
Return on Equity
|
| | | | | 0.03% | 0.03% | 0.04% | 0.04% | 0.11% | 0.11% | 0.09% | 0.10% | -0.04% | -0.03% | -0.01% | 0.00% | 0.16% | 0.16% | 0.18% | 0.18% | 0.18% | 0.18% | 0.13% | 0.11% | 0.06% | -0.01% | -0.02% | -0.04% | -0.06% | -0.05% | -0.04% | -0.05% | 0.01% | 0.03% | 0.04% | 0.06% | 0.13% | 0.11% | 0.05% | 0.03% | 0.07% | 0.08% | 0.12% | 0.15% | 0.13% | 0.11% | 0.17% | 0.17% | 0.25% | 0.25% | 0.24% | 0.24% | 0.14% | 0.15% | 0.13% | 0.12% | 0.11% | 0.10% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.14% | 0.19% | 0.21% |