|
Gross Margin
|
| 83.76% | 83.64% | 83.35% | 80.04% | 80.37% | 79.14% | 80.18% | 79.80% | 76.71% | 77.47% | 76.88% | 77.53% | 77.45% | 77.79% | 78.39% | 79.44% | 78.76% | 79.54% | 79.37% | 79.75% | 79.35% | 78.83% | 77.51% | 77.64% | 76.86% | 78.02% | 68.61% | 77.10% | 75.49% | 76.16% | 76.96% | 76.38% | 76.50% | 77.78% | 79.31% | 79.73% | 78.56% | 78.73% | 77.85% | 77.62% | 77.59% | 78.38% | 78.58% | 78.39% | 78.84% | 79.11% | 79.30% | 78.79% | 79.37% | 80.57% | 81.17% | 81.23% | 81.35% | 82.24% | 81.26% | 81.76% | 81.91% | 82.40% | 83.64% |
|
EBT Margin
|
| 6.64% | 6.43% | 2.75% | -2.55% | -0.98% | -1.60% | 7.46% | 5.91% | -2.18% | 3.48% | 5.43% | 0.56% | -0.82% | 5.67% | 9.86% | 9.96% | 12.92% | 13.64% | 15.83% | 16.90% | 16.79% | 11.87% | 16.12% | 16.65% | 15.27% | 16.94% | 16.90% | 16.50% | 14.88% | 17.28% | 26.84% | 19.95% | 21.02% | 23.45% | 29.44% | 25.16% | 25.75% | 30.50% | 29.69% | 26.47% | -2.28% | 29.94% | 30.54% | 27.06% | 29.40% | 26.79% | 26.95% | 26.29% | 28.59% | 33.29% | 33.82% | 32.92% | 33.94% | 36.44% | 34.01% | 33.81% | 36.46% | 35.85% | 38.43% |
|
EBIT Margin
|
| 4.73% | 6.04% | 5.13% | -0.21% | -0.61% | -0.96% | 7.36% | 6.60% | -1.10% | 3.28% | 5.39% | 0.77% | -0.86% | 5.54% | 10.21% | 11.51% | 13.12% | 13.32% | 16.20% | 17.32% | 16.43% | 11.79% | 15.66% | 16.87% | 14.41% | 16.29% | 15.92% | 15.46% | 12.96% | 15.99% | 25.28% | 17.44% | 18.65% | 20.41% | 27.28% | 23.09% | 23.68% | 28.72% | 28.26% | 25.75% | -2.80% | 29.45% | 30.47% | 26.46% | 29.57% | 27.52% | 26.56% | 23.44% | 26.92% | 31.21% | 30.70% | 28.68% | 30.70% | 32.32% | 29.22% | 31.04% | 32.37% | 31.33% | 35.29% |
|
EBITDA Margin
|
| 4.73% | 6.04% | 5.13% | -0.21% | -0.61% | -0.96% | 7.36% | 6.60% | -1.10% | 3.28% | 5.39% | 0.77% | -0.86% | 5.54% | 10.21% | 11.51% | 13.12% | 13.32% | 16.20% | 17.32% | 16.43% | 11.79% | 15.66% | 16.87% | 14.41% | 16.29% | 15.92% | 15.46% | 12.96% | 15.99% | 25.28% | 17.44% | 18.65% | 20.41% | 27.28% | 23.09% | 23.68% | 28.72% | 28.26% | 25.75% | -2.80% | 29.45% | 30.47% | 26.46% | 29.57% | 27.52% | 26.56% | 23.44% | 26.92% | 31.21% | 30.70% | 28.68% | 30.70% | 32.32% | 29.22% | 31.04% | 32.37% | 31.33% | 35.29% |
|
Operating Margin
|
| 4.73% | 6.04% | 5.13% | -0.21% | -0.61% | -0.96% | 7.36% | 6.60% | -1.10% | 3.28% | 5.39% | 0.77% | -0.86% | 5.54% | 10.21% | 11.51% | 13.12% | 13.32% | 16.20% | 17.32% | 16.43% | 11.79% | 15.66% | 16.87% | 14.41% | 16.29% | 15.92% | 15.46% | 12.96% | 15.99% | 25.28% | 17.44% | 18.65% | 20.41% | 27.28% | 23.09% | 23.68% | 28.72% | 28.26% | 25.75% | -2.80% | 29.45% | 30.47% | 26.46% | 29.57% | 27.52% | 26.56% | 23.44% | 26.92% | 31.21% | 30.70% | 28.68% | 30.70% | 32.32% | 29.22% | 31.04% | 32.37% | 31.33% | 35.29% |
|
Net Margin
|
| 1.28% | 1.32% | 0.53% | -3.15% | -1.34% | -1.25% | 1.77% | 4.70% | -2.46% | 3.12% | 4.67% | 0.12% | -1.42% | 5.13% | 9.04% | 70.85% | 8.01% | 8.32% | 9.71% | 12.20% | 10.34% | 7.30% | 9.80% | 11.31% | 41.28% | 13.02% | 12.40% | 4.54% | 14.09% | 15.08% | 32.75% | 14.29% | 17.57% | 20.54% | 23.15% | 24.41% | 21.67% | 29.60% | 24.43% | 25.13% | 0.24% | 21.21% | 26.45% | 19.92% | 22.40% | 22.18% | 22.01% | 21.65% | 22.24% | 25.78% | 32.76% | 28.11% | 27.22% | 29.43% | 30.03% | 27.63% | 29.71% | 28.82% | 29.64% |
|
FCF Margin
|
| | | | 12.85% | 31.62% | -12.02% | -6.28% | 33.09% | 25.76% | 0.85% | -6.50% | 22.74% | 37.24% | -8.15% | 17.46% | 35.12% | 10.34% | 28.25% | 27.46% | 42.99% | 28.02% | 25.87% | 20.40% | 19.47% | 52.49% | 14.25% | 28.47% | 23.30% | 57.04% | 63.77% | -1.60% | 31.49% | 47.44% | 39.78% | 48.79% | 30.19% | 52.36% | 28.05% | 52.08% | 33.22% | 53.32% | 47.88% | 39.38% | 32.37% | 62.95% | 25.27% | 32.59% | 31.24% | 48.04% | 36.51% | 63.83% | 22.35% | 57.24% | 32.81% | 37.45% | 26.31% | 67.26% | 19.78% | 52.67% |
|
Assets Average
|
| | | | | | | | 124.08M | 171.52M | 176.51M | 180.99M | 187.14M | 195.72M | 201.70M | 209.99M | 237.72M | 266.97M | 277.98M | 290.17M | 310.90M | 333.09M | 355.76M | 376.94M | 396.02M | 424.26M | 456.73M | 486.64M | 519.43M | 551.57M | 568.26M | 578.46M | 585.84M | 610.91M | 640.88M | 635.77M | 650.77M | 680.05M | 695.75M | 707.05M | 721.95M | 733.38M | 733.62M | 746.74M | 785.37M | 814.55M | 801.78M | 768.32M | 724.29M | 688.35M | 692.67M | 730.72M | 782.24M | 837.20M | 869.19M | 892.46M | 940.93M | 985.00M | 997.99M | 1,015.75M |
|
Equity Average
|
| | | | | | | | 16.27M | 92.15M | 94.49M | 98.36M | 101.81M | 104.62M | 109.12M | 115.91M | 135.76M | 157.05M | 167.22M | 177.03M | 188.73M | 203.03M | 218.97M | 234.41M | 249.90M | 271.44M | 295.26M | 316.85M | 335.59M | 354.93M | 365.78M | 369.69M | 366.06M | 365.70M | 378.50M | 372.31M | 373.91M | 386.77M | 397.25M | 404.04M | 402.39M | 400.80M | 395.05M | 397.99M | 419.85M | 431.67M | 411.74M | 376.01M | 322.16M | 278.48M | 272.42M | 299.97M | 345.55M | 386.19M | 416.00M | 438.69M | 463.36M | 487.58M | 503.10M | 518.78M |
|
Invested Capital
|
-69.40M | | | | -64.42M | | | -59.01M | 91.56M | 92.74M | 96.23M | 100.50M | 103.12M | 106.13M | 112.12M | 119.69M | 151.83M | 162.27M | 172.17M | 181.90M | 195.57M | 210.50M | 227.44M | 241.39M | 258.41M | 284.47M | 306.06M | 327.64M | 343.54M | 366.32M | 365.24M | 374.14M | 357.99M | 374.70M | 383.60M | 361.02M | 386.80M | 386.73M | 407.77M | 400.30M | 404.48M | 397.11M | 393.00M | 402.99M | 436.71M | 426.63M | 396.84M | 355.19M | 289.13M | 267.82M | 277.02M | 322.92M | 368.17M | 404.20M | 427.80M | 449.60M | 477.12M | 498.04M | 508.17M | 529.40M |
|
Asset Utilization Ratio
|
| | | | | | | | 0.74 | 0.55 | 0.56 | 0.57 | 0.58 | 0.58 | 0.59 | 0.60 | 0.56 | 0.53 | 0.53 | 0.54 | 0.53 | 0.52 | 0.51 | 0.50 | 0.50 | 0.48 | 0.46 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.48 | 0.47 | 0.47 | 0.49 | 0.49 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.52 | 0.53 | 0.52 | 0.53 | 0.56 | 0.61 | 0.68 | 0.74 | 0.76 | 0.74 | 0.71 | 0.68 | 0.67 | 0.66 | 0.65 | 0.63 | 0.64 | 0.64 |
|
Interest Coverage Ratio
|
| | | 21.15 | -1.08 | -2.00 | -4.28 | 45.29 | 41.72 | -15.17 | 71.92 | 213.57 | 37.33 | -65.25 | 596.67 | 0.00M | | | 0.00M | | 0.00M | 584.38 | 0.01M | 887.44 | 0.00M | 0.00M | 0.01M | | | 221.21 | 279.36 | 517.63 | 215.72 | 334.55 | 575.29 | 805.32 | 0.00M | 0.01M | | 0.03M | 0.00M | -676.25 | | | -0.01M | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | | -0.94 | | | -0.76 | 0.54 | 0.54 | 0.53 | 0.55 | 0.54 | 0.53 | 0.55 | 0.56 | 0.58 | 0.59 | 0.61 | 0.61 | 0.60 | 0.61 | 0.62 | 0.63 | 0.63 | 0.64 | 0.65 | 0.65 | 0.64 | 0.65 | 0.64 | 0.64 | 0.61 | 0.59 | 0.59 | 0.58 | 0.57 | 0.56 | 0.58 | 0.57 | 0.55 | 0.54 | 0.53 | 0.53 | 0.54 | 0.52 | 0.50 | 0.48 | 0.41 | 0.40 | 0.39 | 0.43 | 0.45 | 0.47 | 0.49 | 0.49 | 0.49 | 0.50 | 0.51 | 0.51 |
|
Times Interest Earned
|
| | | 21.15 | -1.08 | -2.00 | -4.28 | 45.29 | 41.72 | -15.17 | 71.92 | 213.57 | 37.33 | -65.25 | 596.67 | 0.00M | | | 0.00M | | 0.00M | 584.38 | 0.01M | 887.44 | 0.00M | 0.00M | 0.01M | | | 221.21 | 279.36 | 517.63 | 215.72 | 334.55 | 575.29 | 805.32 | 0.00M | 0.01M | | 0.03M | 0.00M | -676.25 | | | -0.01M | | | | | | | | | | | | | | | |
|
Enterprise Value
|
48.73M | | | -24.55M | 39.33M | | | 425.52M | 266.76M | 296.65M | 404.19M | 583.61M | 648.14M | 540.81M | 767.44M | 1,046.80M | 1,482.05M | 1,115.79M | 975.39M | 1,069.52M | 685.63M | 696.98M | 937.47M | 1,140.94M | 1,087.51M | 1,133.24M | 1,232.10M | 1,870.76M | 1,960.91M | 2,481.69M | 2,963.40M | 3,146.97M | 2,654.03M | 2,931.89M | 2,960.15M | 3,009.55M | 2,932.72M | 4,002.23M | 4,081.92M | 3,377.67M | 4,398.93M | 3,751.45M | 3,580.98M | 3,988.49M | 4,005.43M | 5,101.04M | 4,479.44M | 4,962.22M | 3,942.07M | 4,478.19M | 4,416.58M | 5,173.01M | 5,560.69M | 5,716.73M | 4,874.33M | 4,342.40M | 4,586.84M | 4,152.76M | 4,819.88M | 4,357.99M |
|
Market Capitalization
|
| | | | | | | 425.52M | 385.20M | 389.30M | 510.56M | 684.48M | 745.34M | 646.42M | 876.79M | 1,160.22M | 1,609.27M | 1,258.74M | 1,133.50M | 1,243.67M | 864.60M | 902.69M | 1,131.95M | 1,350.92M | 1,332.57M | 1,378.02M | 1,510.96M | 2,174.68M | 2,250.52M | 2,810.22M | 3,285.92M | 3,474.68M | 2,943.20M | 3,230.03M | 3,259.16M | 3,307.59M | 3,231.61M | 4,334.19M | 4,429.75M | 3,696.43M | 4,754.95M | 4,108.19M | 3,941.20M | 4,334.18M | 4,410.71M | 5,558.18M | 4,898.53M | 5,347.50M | 4,263.40M | 4,811.97M | 4,765.83M | 5,600.43M | 5,986.25M | 6,170.40M | 5,267.54M | 4,728.74M | 4,968.26M | 4,593.63M | 5,189.91M | 4,776.57M |
|
Return on Sales
|
| | | | 0.03% | 0.01% | -0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.01% | 0.02% | 0.02% | 0.03% | 0.23% | 0.24% | 0.24% | 0.23% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.18% | 0.19% | 0.19% | 0.17% | 0.11% | 0.12% | 0.17% | 0.19% | 0.20% | 0.21% | 0.19% | 0.22% | 0.22% | 0.25% | 0.25% | 0.25% | 0.20% | 0.18% | 0.18% | 0.17% | 0.22% | 0.23% | 0.22% | 0.22% | 0.22% | 0.23% | 0.26% | 0.27% | 0.28% | 0.29% | 0.29% | 0.29% | 0.29% | 0.29% | 0.29% |
|
Return on Capital Employed
|
| | | | | | | | 0.05% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.07% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.12% | 0.13% | 0.14% | 0.14% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.16% | 0.17% | 0.18% | 0.18% | 0.25% | 0.27% | 0.30% | 0.35% | 0.39% | 0.44% | 0.42% | 0.41% | 0.39% | 0.36% | 0.36% | 0.37% | 0.35% | 0.34% | 0.36% |
|
Return on Invested Capital
|
| | | | | | | | 0.16% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | | | | | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | | | | | 0.07% | 0.08% | 0.11% | 0.13% | 0.14% | 0.15% | 0.14% | 0.17% | 0.18% | 0.20% | 0.20% | 0.22% | 0.17% | 0.17% | 0.18% | 0.17% | 0.22% | 0.25% | 0.27% | 0.33% | 0.38% | 0.41% | 0.43% | 0.40% | 0.38% | 0.37% | 0.34% | 0.33% | 0.33% | 0.33% | 0.33% |
|
Return on Assets
|
| | | | | | | | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.13% | 0.13% | 0.13% | 0.13% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.09% | 0.09% | 0.09% | 0.08% | 0.05% | 0.05% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.10% | 0.09% | 0.10% | 0.09% | 0.12% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.19% | 0.19% | 0.19% | 0.20% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% |
|
Return on Equity
|
| | | | | | | | 0.14% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% | 0.22% | 0.21% | 0.21% | 0.21% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.13% | 0.14% | 0.14% | 0.12% | 0.08% | 0.08% | 0.12% | 0.15% | 0.16% | 0.17% | 0.16% | 0.19% | 0.19% | 0.21% | 0.22% | 0.23% | 0.18% | 0.17% | 0.18% | 0.17% | 0.22% | 0.25% | 0.27% | 0.34% | 0.40% | 0.44% | 0.46% | 0.44% | 0.42% | 0.41% | 0.39% | 0.37% | 0.37% | 0.37% | 0.36% |