|
Gross Margin
|
26.67% | 22.94% | 26.97% | 28.59% | 40.20% | 24.36% | 28.82% | 23.50% | 35.79% | 38.15% | 35.86% | 35.63% | 33.96% | 39.83% | 30.36% | 25.16% | 35.17% | 28.98% | 34.09% | 24.63% | 26.22% | 22.14% | 24.79% | 31.53% | 22.67% | 25.33% | 28.99% | 29.48% | 34.30% | 32.80% | 32.83% | 26.99% | 12.22% | 8.46% | 8.82% | 21.76% | 33.39% | 22.38% | 39.24% | 38.41% | 41.61% | 43.09% | 45.03% | 44.18% | 46.53% | 46.95% | 48.83% | 47.37% | 45.46% | 42.87% | 48.58% | 44.75% | 47.05% |
|
EBT Margin
|
6.78% | 4.25% | 8.48% | 11.30% | 12.86% | 9.11% | 9.60% | 10.10% | 12.34% | 17.77% | 16.17% | 16.38% | 16.15% | 20.10% | 12.32% | 4.79% | 17.91% | 8.47% | 13.22% | 6.30% | 0.88% | 2.21% | 1.17% | 12.56% | 4.82% | 6.97% | 12.64% | 7.53% | 14.83% | 13.43% | 11.28% | 3.49% | 16.96% | -3.70% | -1.97% | 2.49% | 10.15% | -3.03% | 18.36% | 13.40% | 18.19% | 20.67% | 21.76% | 22.98% | 23.72% | 27.39% | 23.47% | 28.25% | 14.65% | 22.20% | 26.70% | 26.51% | 22.87% |
|
EBIT Margin
|
6.12% | 3.53% | 7.97% | 9.32% | 12.08% | 9.06% | 9.42% | 10.02% | 12.25% | 18.01% | 16.21% | 16.34% | 16.08% | 20.07% | 12.26% | 4.62% | 17.58% | 8.21% | 12.96% | 6.24% | 0.73% | 2.08% | 1.03% | 12.74% | 4.54% | 6.67% | 12.42% | 6.87% | 14.48% | 12.92% | 11.12% | 3.32% | -14.20% | -17.18% | -14.52% | 1.62% | 10.06% | -3.11% | 18.28% | 12.96% | 16.73% | 18.25% | 19.30% | 19.34% | 19.86% | 24.43% | 20.83% | 25.00% | 11.04% | 19.12% | 24.15% | 22.64% | 19.21% |
|
EBITDA Margin
|
6.12% | 3.53% | 7.97% | 9.32% | 12.08% | 9.06% | 9.42% | 10.02% | 12.25% | 18.01% | 16.21% | 16.34% | 16.08% | 20.07% | 12.26% | 4.62% | 17.58% | 8.21% | 12.96% | 6.24% | 0.73% | 2.08% | 1.03% | 12.74% | 4.54% | 6.67% | 12.42% | 6.87% | 14.48% | 12.92% | 11.12% | 3.32% | -14.20% | -17.18% | -14.52% | 1.62% | 10.06% | -3.11% | 18.28% | 12.96% | 16.73% | 18.25% | 19.30% | 19.34% | 19.86% | 24.43% | 20.83% | 25.00% | 11.04% | 19.12% | 24.15% | 22.64% | 19.21% |
|
Operating Margin
|
6.12% | 3.53% | 7.97% | 9.32% | 12.08% | 9.06% | 9.42% | 10.02% | 12.25% | 18.01% | 16.21% | 16.34% | 16.08% | 20.07% | 12.26% | 4.62% | 17.58% | 8.21% | 12.96% | 6.24% | 0.73% | 2.08% | 1.03% | 12.74% | 4.54% | 6.67% | 12.42% | 6.87% | 14.48% | 12.92% | 11.12% | 3.32% | -14.20% | -17.18% | -14.52% | 1.62% | 10.06% | -3.11% | 18.28% | 12.96% | 16.73% | 18.25% | 19.30% | 19.34% | 19.86% | 24.43% | 20.83% | 25.00% | 11.04% | 19.12% | 24.15% | 22.64% | 19.21% |
|
Net Margin
|
4.32% | 2.72% | 7.75% | 10.14% | 8.93% | 6.10% | 6.42% | 8.95% | 8.31% | 11.82% | 10.82% | 10.66% | 10.48% | 14.19% | 11.48% | 3.65% | 12.02% | 5.96% | 11.07% | 4.59% | 1.08% | -0.36% | 1.76% | 10.13% | 3.96% | 5.71% | 10.83% | 6.21% | 11.91% | 10.82% | 12.61% | 3.06% | 13.68% | 3.82% | 0.82% | 2.49% | 8.50% | -1.91% | 15.69% | 11.03% | 14.86% | 16.77% | 14.67% | 18.62% | 19.16% | 22.01% | 16.81% | 22.95% | 12.35% | 18.95% | 19.94% | 22.08% | 17.31% |
|
FCF Margin
|
50.26% | -3.71% | -13.08% | 9.53% | 15.92% | -15.94% | -17.13% | -9.74% | -44.78% | | | -4.90% | -2.23% | 27.46% | 45.27% | -21.87% | -12.11% | -57.17% | 40.04% | -24.42% | -2.52% | -6.30% | 23.50% | 58.19% | -22.71% | -8.60% | 8.36% | 29.10% | 69.96% | 27.92% | -6.05% | 4.56% | -8.94% | 22.94% | 61.60% | -5.92% | -19.36% | 26.05% | 23.31% | -9.51% | -6.43% | 5.03% | 50.27% | 26.31% | 40.69% | -7.31% | 50.95% | -33.02% | -7.26% | 83.63% | 3.16% | 3.01% | 38.26% |
|
Assets Average
|
| | | | 20.88M | 22.48M | 23.52M | 25.22M | 27.60M | 27.52M | 25.46M | | | | | | | 37.48M | 37.23M | 37.53M | 37.72M | 38.17M | 39.15M | 40.46M | 40.95M | 40.38M | 40.72M | 41.17M | 42.52M | 43.97M | 44.55M | 44.42M | 43.32M | 43.37M | 44.90M | 45.78M | 45.84M | 46.12M | 47.70M | 49.32M | 50.56M | 52.79M | 55.88M | 59.08M | 60.85M | 58.11M | 58.93M | 62.49M | 62.38M | 66.50M | 70.88M | 70.95M | 71.57M |
|
Equity Average
|
| | | | 16.58M | 17.05M | 17.63M | 18.46M | 19.32M | 20.03M | 20.73M | | | | | | | 31.71M | 29.20M | 29.92M | 33.36M | 33.38M | 30.17M | 30.69M | 34.62M | 35.03M | 32.38M | 33.12M | 37.19M | 38.05M | 35.49M | 36.15M | 40.09M | 40.51M | 37.10M | 37.29M | 41.38M | 41.72M | 42.46M | 43.77M | 45.14M | 46.84M | 48.89M | 51.02M | 53.09M | 51.03M | 49.54M | 52.59M | 54.86M | 56.80M | 59.92M | 63.15M | 65.66M |
|
Invested Capital
|
| | | 16.39M | 16.77M | 17.32M | 17.93M | 18.99M | 23.38M | 21.87M | 21.04M | | | | 24.19M | | 31.54M | 31.88M | 26.52M | 33.33M | 33.39M | 33.37M | 26.96M | 34.43M | 34.81M | 35.26M | 29.51M | 36.73M | 37.65M | 38.44M | 32.54M | 39.77M | 40.42M | 40.60M | 33.60M | 40.98M | 41.77M | 41.66M | 43.26M | 44.29M | 45.98M | 47.70M | 50.09M | 51.94M | 54.23M | 47.84M | 51.25M | 53.92M | 55.80M | 57.80M | 62.04M | 64.25M | 67.06M |
|
Asset Utilization Ratio
|
| | | | 1.02 | 1.04 | 1.13 | 1.15 | 1.15 | 1.14 | 1.15 | | | | | | | 0.76 | 0.69 | 0.70 | 0.62 | 0.64 | 0.62 | 0.62 | 0.73 | 0.77 | 0.83 | 0.78 | 0.71 | 0.67 | 0.64 | 0.64 | 0.59 | 0.53 | 0.50 | 0.53 | 0.59 | 0.62 | 0.65 | 0.66 | 0.70 | 0.74 | 0.72 | 0.69 | 0.67 | 0.74 | 0.76 | 0.74 | 0.71 | 0.64 | 0.65 | 0.63 | 0.67 |
|
Debt to Equity
|
| | | 0.00 | | | 0.00 | 0.00 | 0.19 | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.00 | | | 0.00 | 0.00 | 0.13 | 0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.82 | 0.77 | 0.75 | 0.75 | 0.72 | 0.68 | 0.78 | 0.85 | | | | 0.66 | | 0.84 | 0.85 | 0.71 | 0.88 | 0.89 | 0.86 | 0.68 | 0.83 | 0.86 | 0.88 | 0.72 | 0.89 | 0.86 | 0.87 | 0.72 | 0.91 | 0.94 | 0.93 | 0.73 | 0.90 | 0.91 | 0.90 | 0.88 | 0.90 | 0.89 | 0.89 | 0.87 | 0.86 | 0.88 | 0.87 | 0.81 | 0.87 | 0.89 | 0.82 | 0.87 | 0.91 | 0.92 |
|
Enterprise Value
|
-2.35M | -2.17M | -1.50M | -2.19M | -2.87M | -1.93M | -0.64M | -0.07M | -0.28M | -0.03M | -0.36M | | -4.50M | -6.79M | -7.09M | -4.97M | -5.03M | -1.79M | -4.35M | -2.86M | -2.74M | -2.33M | -3.90M | -8.16M | -6.01M | -5.34M | -6.13M | -7.79M | -13.18M | -15.20M | -16.23M | -16.50M | -16.08M | -17.18M | -21.68M | -21.25M | -19.75M | -21.35M | -23.61M | -22.78M | -22.11M | -22.66M | -28.09M | -30.70M | -34.91M | -24.62M | -30.96M | -27.14M | -26.60M | -35.44M | -35.99M | -36.30M | -40.74M |
|
Return on Sales
|
0.04% | 0.03% | 0.08% | 0.10% | 0.09% | 0.06% | 0.06% | 0.09% | 0.08% | 0.12% | 0.11% | 0.11% | 0.10% | 0.14% | 0.11% | 0.04% | 0.12% | 0.06% | 0.11% | 0.05% | 0.01% | 0.00% | 0.02% | 0.10% | 0.04% | 0.06% | 0.11% | 0.06% | 0.12% | 0.11% | 0.13% | 0.03% | 0.14% | 0.04% | 0.01% | 0.02% | 0.09% | -0.02% | 0.16% | 0.11% | 0.15% | 0.17% | 0.15% | 0.19% | 0.19% | 0.22% | 0.17% | 0.23% | 0.12% | 0.19% | 0.20% | 0.22% | 0.17% |
|
Return on Capital Employed
|
| | | | 0.11% | 0.13% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | | | | | | | 0.10% | 0.09% | 0.09% | 0.05% | 0.04% | 0.02% | 0.03% | 0.04% | 0.06% | 0.08% | 0.07% | 0.09% | 0.09% | 0.08% | 0.08% | 0.03% | -0.01% | -0.06% | -0.06% | -0.02% | -0.01% | 0.06% | 0.08% | 0.10% | 0.14% | 0.14% | 0.15% | 0.15% | 0.18% | 0.20% | 0.19% | 0.17% | 0.15% | 0.16% | 0.14% | 0.16% |
|
Return on Invested Capital
|
| | | | 0.09% | 0.10% | 0.11% | 0.12% | 0.11% | 0.12% | 0.13% | | | | | | | 0.08% | 0.07% | 0.07% | 0.04% | 0.03% | 0.01% | 0.03% | 0.03% | 0.05% | 0.08% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.03% | -0.01% | -0.10% | -0.10% | -0.04% | -0.01% | 0.05% | 0.07% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.14% | 0.15% | 0.16% | 0.13% | 0.12% | 0.13% | 0.11% | 0.12% |
|
Return on Assets
|
| | | | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | | | | | | | 0.07% | 0.06% | 0.06% | 0.04% | 0.03% | 0.01% | 0.02% | 0.03% | 0.04% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.02% | 0.02% | 0.02% | 0.02% | 0.05% | 0.06% | 0.08% | 0.11% | 0.10% | 0.11% | 0.12% | 0.14% | 0.15% | 0.15% | 0.14% | 0.12% | 0.12% | 0.12% | 0.13% |
|
Return on Equity
|
| | | | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | | | | | | | 0.08% | 0.07% | 0.08% | 0.04% | 0.03% | 0.01% | 0.03% | 0.03% | 0.05% | 0.08% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.07% | 0.09% | 0.12% | 0.12% | 0.13% | 0.13% | 0.16% | 0.17% | 0.18% | 0.15% | 0.14% | 0.15% | 0.13% | 0.14% |