|
Gross Margin
|
48.81% | 48.76% | 49.50% | 44.11% | 47.06% | 46.02% | 46.01% | 41.97% | 41.28% | 44.12% | 40.33% | 37.71% | 38.78% | 37.77% | 37.89% | 32.11% | 23.65% | 36.48% | 38.60% | 34.01% | 39.43% | 33.67% | 38.34% | 12.36% | 14.21% | 14.78% | 13.05% | 11.92% | 12.76% | 13.34% | 12.16% | 12.20% | 13.16% | 13.74% | 12.39% | 13.06% | 14.33% | 12.08% | 13.76% | 13.35% | 14.29% | 11.29% | 13.76% | 13.21% | 16.12% | 16.65% | 15.20% | 14.90% | 15.68% | 16.13% | 16.28% | 15.85% | 16.24% | 17.29% | 17.13% | 14.75% | 15.62% | 16.82% | 15.51% | 16.58% | 16.60% | 17.85% | 15.59% | 16.20% | 18.36% | 20.61% | 18.20% |
|
EBT Margin
|
5.85% | 5.61% | 5.69% | 4.94% | 5.76% | 5.85% | 5.40% | 4.54% | 5.60% | 6.21% | 5.10% | 5.46% | 6.55% | 6.54% | 6.17% | 5.53% | -16.57% | 5.48% | 6.39% | 7.45% | 5.83% | 3.64% | 5.99% | 5.06% | 6.73% | -3.77% | 5.58% | 1.98% | 5.47% | 6.08% | 5.52% | 6.00% | 6.29% | 7.06% | 5.98% | 5.52% | 6.69% | 5.32% | 7.36% | 6.14% | 7.42% | 1.98% | 7.52% | 6.00% | 8.45% | 8.50% | 8.26% | 7.68% | 8.37% | 8.81% | 9.82% | 8.37% | 9.10% | 12.42% | 17.29% | 5.97% | 6.85% | 7.49% | 8.26% | 8.61% | 8.83% | 9.85% | 1.08% | 2.35% | 11.44% | 13.12% | 11.69% |
|
EBIT Margin
|
5.94% | 5.68% | 5.74% | 5.01% | 5.82% | 5.92% | 5.62% | 4.78% | 5.85% | 6.43% | 5.29% | 5.69% | 6.76% | 6.74% | 6.35% | 5.87% | -16.25% | 5.82% | 6.77% | 7.88% | 6.22% | 3.98% | 6.30% | 5.38% | 7.08% | -3.47% | 5.87% | 2.65% | 5.86% | 6.48% | 5.96% | 6.47% | 6.69% | 7.43% | 6.40% | 6.10% | 7.26% | 5.85% | 7.77% | 6.58% | 7.85% | 2.46% | 7.94% | 6.47% | 8.95% | 8.86% | 8.66% | 8.06% | 8.71% | 9.17% | 10.16% | 8.74% | 9.43% | 10.50% | 10.29% | 5.27% | 8.08% | 8.52% | 9.04% | 9.40% | 9.57% | 10.43% | 1.59% | 3.00% | 12.04% | 13.63% | 11.65% |
|
EBITDA Margin
|
5.94% | 5.68% | 5.74% | 5.01% | 6.74% | 6.79% | 6.71% | 5.87% | 6.89% | 7.43% | 6.28% | 6.78% | 7.64% | 7.71% | 7.38% | 7.04% | -14.93% | 6.84% | 7.87% | 9.00% | 7.25% | 4.99% | 7.48% | 6.43% | 8.01% | -2.60% | 6.82% | 3.61% | 6.75% | 7.25% | 6.75% | 7.35% | 7.47% | 8.22% | 7.08% | 6.83% | 7.90% | 6.46% | 8.36% | 7.16% | 8.36% | 3.00% | 8.35% | 6.90% | 9.47% | 9.24% | 9.04% | 8.47% | 9.09% | 9.54% | 10.56% | 9.13% | 9.78% | 10.95% | 10.65% | 5.68% | 8.54% | 9.02% | 9.61% | 9.85% | 9.99% | 10.82% | 1.97% | 3.39% | 12.44% | 14.01% | 12.11% |
|
Operating Margin
|
5.94% | 5.68% | 5.74% | 5.01% | 5.82% | 5.92% | 5.62% | 4.78% | 5.85% | 6.43% | 5.29% | 5.69% | 6.76% | 6.74% | 6.35% | 5.87% | -16.25% | 5.82% | 6.77% | 7.88% | 6.22% | 3.98% | 6.30% | 5.38% | 7.08% | -3.47% | 5.87% | 2.65% | 5.86% | 6.48% | 5.96% | 6.47% | 6.69% | 7.43% | 6.40% | 6.10% | 7.26% | 5.85% | 7.77% | 6.58% | 7.85% | 2.46% | 7.94% | 6.47% | 8.95% | 8.86% | 8.66% | 8.06% | 8.71% | 9.17% | 10.16% | 8.74% | 9.43% | 10.50% | 10.29% | 5.27% | 8.08% | 8.52% | 9.04% | 9.40% | 9.57% | 10.43% | 1.59% | 3.00% | 12.04% | 13.63% | 11.65% |
|
Net Margin
|
5.62% | 2.91% | 3.45% | 3.05% | 3.67% | 3.69% | 3.65% | 2.86% | 3.54% | 3.91% | 3.31% | 3.57% | 4.24% | 4.23% | 3.98% | 3.87% | -12.75% | 3.61% | 4.23% | 5.41% | 4.23% | 3.63% | 4.40% | 3.37% | 4.56% | -5.48% | 4.14% | 0.60% | 3.85% | 4.27% | 3.97% | 4.05% | 4.37% | 4.69% | 6.06% | 4.10% | 4.36% | 3.90% | 5.85% | 7.74% | 5.96% | 1.37% | 5.93% | 4.96% | 6.41% | 5.93% | 6.85% | 6.03% | 6.47% | 9.30% | 7.98% | 6.22% | 6.59% | 9.19% | 13.04% | 3.70% | 4.98% | 4.26% | 6.10% | 6.11% | 6.38% | 7.00% | 0.05% | 0.41% | 8.31% | 9.60% | 8.68% |
|
FCF Margin
|
| 14.66% | -1.68% | 8.45% | 3.22% | 5.83% | 0.77% | 4.65% | 7.67% | 4.13% | 4.94% | 4.75% | 7.29% | 2.73% | 2.05% | 5.44% | 7.54% | 2.22% | 5.44% | 1.60% | 8.72% | 1.37% | -0.29% | 2.54% | 17.59% | 4.27% | 3.63% | 0.62% | 8.32% | 6.92% | -9.09% | 16.16% | 2.64% | 9.14% | -7.87% | 11.26% | 6.66% | 14.35% | -2.67% | 15.39% | 1.37% | 10.57% | -2.68% | 13.44% | 15.20% | 8.63% | 4.10% | 16.13% | 8.38% | 8.46% | 9.42% | 10.67% | 10.74% | 6.43% | 2.26% | 7.13% | 10.41% | 8.95% | 0.47% | 7.90% | 10.20% | 7.19% | 0.68% | -0.89% | 25.23% | 7.19% | 5.63% |
|
Assets Average
|
| | | | | 1,268.67M | 1,428.51M | 1,487.76M | 1,536.01M | 1,582.91M | 1,597.31M | 1,588.36M | 1,642.85M | 1,690.32M | 1,693.00M | 1,821.45M | 1,849.72M | 1,785.30M | 1,793.88M | 1,782.85M | 1,800.63M | 1,800.31M | 1,736.27M | 1,670.04M | 1,673.73M | 1,631.38M | 1,543.37M | 1,640.20M | 1,783.62M | 1,807.55M | 1,800.60M | 1,799.40M | 1,809.05M | 1,861.23M | 1,936.87M | 2,026.89M | 2,058.31M | 1,996.63M | 1,897.15M | 1,893.38M | 2,024.14M | 1,078.71M | 1,206.78M | 2,347.85M | 2,316.23M | 2,333.93M | 2,396.72M | 2,434.97M | 2,482.99M | 2,543.74M | 2,608.51M | 2,643.04M | 2,661.67M | 2,650.24M | 2,677.13M | 3,358.26M | 3,979.31M | 3,897.03M | 3,885.65M | 4,010.70M | 4,077.74M | 4,138.79M | 4,185.93M | 4,181.74M | 4,268.88M | 4,317.81M | 4,273.45M |
|
Equity Average
|
| | | | | 734.36M | 772.20M | 816.85M | 852.77M | 861.68M | 874.65M | 916.78M | 953.83M | 994.01M | 1,035.54M | 1,064.45M | 1,027.32M | 987.88M | 1,008.52M | 1,030.08M | 1,054.04M | 1,039.61M | 1,005.05M | 959.98M | 411.30M | 378.24M | 349.13M | -145.56M | -128.30M | 372.68M | 363.10M | -138.45M | -126.68M | 404.49M | 413.11M | 418.91M | 938.26M | 951.70M | 960.70M | 972.45M | 1,003.20M | 1,002.63M | 1,008.11M | 988.50M | 971.63M | 1,015.20M | 1,071.31M | 1,126.24M | 1,169.86M | 1,213.39M | 1,236.12M | 1,241.29M | 1,224.85M | 1,194.10M | 1,253.55M | 1,339.82M | 1,404.23M | 1,428.15M | 1,470.60M | 1,561.27M | 1,625.53M | 1,748.31M | 1,761.22M | 1,632.90M | 1,657.94M | 1,761.13M | 1,813.40M |
|
Invested Capital
|
| 650.80M | | | 725.76M | 753.13M | 800.55M | 841.81M | 870.93M | 857.81M | 896.32M | 941.75M | 970.41M | 1,021.90M | 1,053.06M | 1,079.42M | 1,186.76M | 1,203.80M | 1,024.25M | 1,050.45M | 1,074.60M | 1,215.46M | 1,007.96M | 933.71M | -89.60M | 1,049.00M | -145.50M | -115.50M | -108.54M | 1,216.41M | -127.71M | -115.12M | -104.11M | 1,285.49M | -86.90M | 955.69M | 955.03M | 1,244.41M | 968.53M | 1,010.63M | 1,037.27M | 1,265.98M | 1,049.59M | 979.84M | 1,018.16M | 1,329.03M | 1,131.43M | 1,176.11M | 1,208.82M | 1,446.79M | 1,259.88M | 1,272.16M | 1,237.44M | 1,183.14M | 1,357.67M | 1,401.96M | 1,488.69M | 2,283.03M | 2,483.01M | 2,535.88M | 2,528.03M | 2,394.41M | 2,580.47M | 2,587.97M | 2,308.10M | 2,546.54M | 2,683.73M |
|
Asset Utilization Ratio
|
| | | | | 1.74 | 1.59 | 1.62 | 1.64 | 1.63 | 1.66 | 1.67 | 1.62 | 1.60 | 1.59 | 1.48 | 1.42 | 1.46 | 1.45 | 1.43 | 1.42 | 1.38 | 1.39 | 1.44 | 1.40 | 1.41 | 1.48 | 1.43 | 1.36 | 1.43 | 1.49 | 1.52 | 1.52 | 1.48 | 1.47 | 1.42 | 1.44 | 1.48 | 1.54 | 1.55 | 1.48 | 2.88 | 2.64 | 1.36 | 1.33 | 1.28 | 1.24 | 1.23 | 1.24 | 1.26 | 1.27 | 1.29 | 1.31 | 1.32 | 1.32 | 1.15 | 1.05 | 1.16 | 1.25 | 1.23 | 1.25 | 1.26 | 1.29 | 1.31 | 1.29 | 1.26 | 1.22 |
|
Interest Coverage Ratio
|
| | 121.55 | 66.84 | 97.34 | 29.82 | 26.30 | 19.89 | 23.14 | 18.63 | 27.53 | 24.46 | 32.60 | 21.43 | 35.28 | 17.63 | -49.69 | 12.09 | 18.04 | 18.50 | 15.96 | 8.48 | 20.45 | 16.85 | 20.10 | -8.28 | 19.84 | 3.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60 | 11.91 | 12.98 | 9.44 | 3.12 | 4.66 | 19.91 | 10.89 | 19.78 |
|
Debt to Equity
|
| 0.02 | | | 0.01 | 0.17 | 0.18 | 0.17 | 0.13 | 0.17 | 0.15 | 0.12 | 0.15 | 0.08 | 0.14 | 0.25 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.26 | -2.35 | 0.23 | -1.20 | -2.72 | -2.94 | 0.40 | -2.71 | -2.58 | -2.72 | 0.38 | -4.37 | 0.51 | 0.47 | 0.29 | 0.27 | 0.25 | 0.34 | 0.29 | 0.34 | 0.38 | 0.29 | 0.28 | 0.27 | 0.23 | 0.21 | 0.18 | 0.22 | 0.21 | 0.22 | 0.23 | 0.20 | 0.82 | 0.65 | 0.66 | 0.64 | 0.63 | 0.55 | 0.46 | 0.54 | 0.64 | 0.52 | 0.44 | 0.46 |
|
Debt Ratio
|
| 0.01 | | | 0.01 | 0.09 | 0.10 | 0.10 | 0.07 | 0.09 | 0.09 | 0.07 | 0.08 | 0.05 | 0.09 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.15 | 0.14 | 0.12 | 0.12 | 0.21 | 0.20 | 0.19 | 0.22 | 0.19 | 0.18 | 0.19 | 0.23 | 0.23 | 0.22 | 0.14 | 0.14 | 0.13 | 0.16 | 4.74 | 0.15 | 0.15 | 0.13 | 0.12 | 0.13 | 0.11 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.28 | 0.24 | 0.24 | 0.25 | 0.25 | 0.22 | 0.20 | 0.22 | 0.24 | 0.21 | 0.18 | 0.20 |
|
Equity Ratio
|
| 0.59 | | | 0.62 | 0.54 | 0.54 | 0.56 | 0.55 | 0.54 | 0.56 | 0.60 | 0.57 | 0.61 | 0.61 | 0.56 | 0.55 | 0.56 | 0.57 | 0.59 | 0.58 | 0.57 | 0.59 | 0.56 | -0.06 | 0.55 | -0.10 | -0.08 | -0.07 | 0.48 | -0.08 | -0.07 | -0.07 | 0.49 | -0.05 | 0.45 | 0.46 | 0.49 | 0.52 | 0.51 | 0.48 | 16.22 | 0.44 | 0.41 | 0.43 | 0.44 | 0.46 | 0.47 | 0.47 | 0.48 | 0.47 | 0.47 | 0.45 | 0.45 | 0.48 | 0.34 | 0.37 | 0.37 | 0.39 | 0.39 | 0.41 | 0.44 | 0.40 | 0.38 | 0.40 | 0.42 | 0.43 |
|
Times Interest Earned
|
| | 121.55 | 66.84 | 97.34 | 29.82 | 26.30 | 19.89 | 23.14 | 18.63 | 27.53 | 24.46 | 32.60 | 21.43 | 35.28 | 17.63 | -49.69 | 12.09 | 18.04 | 18.50 | 15.96 | 8.48 | 20.45 | 16.85 | 20.10 | -8.28 | 19.84 | 3.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.60 | 11.91 | 12.98 | 9.44 | 3.12 | 4.66 | 19.91 | 10.89 | 19.78 |
|
FCF Payout Ratio
|
| | | | | | 0.11 | | 0.02 | 0.01 | | | | | | | | | | | | 0.52 | -2.60 | 0.30 | 0.05 | 0.19 | 0.23 | 1.21 | 0.09 | 0.10 | -0.08 | 0.05 | 0.32 | 0.08 | -0.09 | 0.07 | 0.13 | 0.06 | -0.35 | 0.06 | 0.73 | 0.09 | -0.38 | 0.08 | 0.09 | 0.14 | 0.29 | 0.08 | 0.16 | 0.14 | 0.13 | 0.12 | 0.13 | 0.21 | 0.60 | 0.15 | 0.11 | 0.12 | 2.39 | 0.14 | 0.11 | 0.16 | 1.61 | -1.31 | 0.05 | 0.18 | 0.25 |
|
Enterprise Value
|
-48.27M | -89.19M | -81.11M | -112.57M | -120.29M | -220.93M | -68.69M | -76.76M | -84.20M | -89.97M | -105.10M | -105.36M | -139.89M | -103.95M | -150.55M | -158.69M | -145.45M | -128.26M | -159.78M | -166.04M | -187.97M | -121.40M | -97.77M | -97.90M | -174.72M | -134.85M | -124.69M | -112.94M | -153.24M | -162.83M | -126.81M | -171.17M | -138.60M | -189.80M | -172.86M | -203.00M | -213.84M | -146.06M | -66.36M | -130.57M | -111.05M | -120.55M | -110.66M | -134.85M | -141.53M | -157.46M | -163.37M | -225.25M | -234.17M | -166.51M | -205.48M | -194.34M | -217.34M | -185.04M | -164.34M | -231.32M | -175.98M | -168.76M | -198.61M | -210.24M | -212.26M | -232.60M | -247.98M | -179.31M | -242.68M | -167.08M | -268.90M |
|
Return on Sales
|
0.06% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | -0.13% | 0.02% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.05% | -0.05% | 0.04% | 0.01% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.04% | 0.04% | 0.04% | 0.06% | 0.08% | 0.06% | 0.01% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.09% | 0.08% | 0.06% | 0.07% | 0.09% | 0.13% | 0.04% | 0.05% | 0.04% | 0.06% | 0.06% | 0.06% | 0.07% | 0.00% | 0.00% | 0.08% | 0.10% | 0.09% |
|
Return on Capital Employed
|
| | | | | 0.16% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.02% | 0.02% | 0.02% | 0.02% | 0.13% | 0.12% | 0.11% | 0.11% | 0.11% | 0.07% | 0.07% | 0.06% | 0.05% | 0.10% | 0.10% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.16% | 0.15% | 0.61% | 0.40% | 0.12% | 0.12% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.19% | 0.15% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.14% | 0.13% | 0.13% | 0.14% | 0.17% |
|
Return on Invested Capital
|
| | | | | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.00% | -0.02% | -0.02% | -0.01% | 0.10% | 0.10% | 0.10% | 0.10% | 0.24% | 0.09% | 0.09% | -0.19% | -0.22% | 0.17% | 0.18% | -0.97% | -1.12% | 0.21% | 0.24% | 0.34% | 0.16% | 0.14% | 0.13% | 0.17% | 0.18% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.17% | 0.17% | 0.18% | 0.19% | 0.21% | 0.22% | 0.21% | 0.20% | 0.17% | 0.17% | 0.13% | 0.11% | 0.12% | 0.13% | 0.15% | 0.11% | 0.08% | 0.10% | 0.11% | 0.14% |
|
Return on Assets
|
| | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.00% | -0.01% | -0.01% | 0.00% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.02% | 0.02% | 0.01% | 0.01% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.15% | 0.14% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.09% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.08% | 0.06% | 0.05% | 0.05% | 0.06% | 0.08% |
|
Return on Equity
|
| | | | | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.00% | -0.01% | -0.01% | 0.00% | 0.09% | 0.10% | 0.11% | 0.10% | 0.23% | 0.10% | 0.11% | -0.15% | -0.16% | 0.22% | 0.24% | -0.80% | -0.90% | 0.29% | 0.33% | 0.33% | 0.15% | 0.14% | 0.14% | 0.16% | 0.18% | 0.16% | 0.16% | 0.15% | 0.14% | 0.17% | 0.17% | 0.17% | 0.17% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.25% | 0.22% | 0.22% | 0.19% | 0.16% | 0.17% | 0.18% | 0.19% | 0.15% | 0.12% | 0.13% | 0.14% | 0.19% |