|
Gross Margin
|
| | | | | 50.84% | 39.61% | 47.10% | | 25.30% | 35.57% | 49.08% | 52.77% | 46.52% | 42.03% | 33.57% | 52.52% | 45.19% | 41.19% | 52.08% | 43.82% | 38.66% | 34.56% | 54.50% | 46.99% | 41.25% | 45.37% | 64.20% | 38.56% | 26.32% | 33.77% | 33.14% | 37.70% | 27.04% | 17.21% | 42.43% | 42.29% | 31.32% | 33.66% | 19.04% | 46.25% | 27.68% | 28.96% | 20.18% | 30.63% | 31.17% | 16.81% | 21.74% | 31.37% | 37.75% | 29.41% | 56.63% | 46.79% | 34.49% | 23.44% | 37.44% | 34.63% | 6.12% | 36.92% | 40.38% | 39.31% | 33.15% | 42.05% | 47.03% | 42.71% | 42.25% | 46.84% |
|
EBT Margin
|
1.26% | 9.49% | -15.39% | -0.12% | 20.86% | 12.39% | 1.01% | 9.80% | | -17.05% | -5.58% | 11.39% | 12.84% | 9.61% | 4.85% | -3.75% | 14.54% | 9.25% | 6.45% | 16.31% | 7.13% | 5.61% | -1.21% | 20.11% | 13.35% | 7.63% | 10.14% | 15.68% | 12.18% | 0.56% | 5.49% | 5.26% | 9.16% | -1.68% | -12.01% | 10.74% | 8.60% | -0.66% | 4.32% | -16.47% | 17.90% | -1.50% | -1.52% | -9.78% | -39.06% | 1.42% | -19.58% | -4.35% | 7.55% | 6.66% | -5.80% | 26.53% | 14.17% | -6.08% | -13.11% | 8.19% | 0.00% | -27.04% | 3.06% | 8.40% | 5.50% | -1.25% | 7.73% | 11.87% | 6.60% | 8.70% | 13.75% |
|
EBIT Margin
|
1.26% | 9.49% | -15.39% | -0.12% | 4.14% | 19.11% | 18.31% | 18.89% | | 15.26% | 14.35% | 14.49% | 15.05% | 14.40% | 13.88% | 11.88% | 12.89% | 13.21% | 12.23% | 13.12% | 12.01% | 11.86% | 9.68% | 10.94% | 10.22% | 10.08% | 9.09% | -10.02% | 9.61% | 10.01% | 5.49% | 7.66% | 5.01% | 4.71% | 5.12% | 4.62% | 5.38% | 6.26% | 4.52% | 3.56% | 5.40% | 4.64% | 4.46% | 5.62% | 0.88% | 4.26% | 2.57% | 5.59% | 5.68% | 5.64% | 4.66% | 4.89% | 4.60% | 3.97% | 4.87% | 4.65% | 4.76% | 4.24% | 6.01% | 6.65% | 5.52% | 5.99% | 7.57% | 6.95% | 7.08% | 6.46% | 7.34% |
|
EBITDA Margin
|
1.26% | 9.49% | -15.39% | -0.12% | 4.14% | 19.11% | 18.31% | 18.89% | | -2.33% | -5.12% | 7.33% | 13.75% | 10.57% | 10.73% | -8.01% | 15.50% | -9.21% | 5.56% | 19.27% | 12.79% | 11.93% | -3.34% | 5.90% | 13.50% | -3.11% | 6.90% | 13.02% | 21.95% | 14.55% | 2.20% | -5.09% | 11.27% | 8.70% | -1.82% | 12.10% | 2.44% | -1.19% | 0.21% | 3.94% | 23.46% | 6.33% | 3.56% | -14.70% | -24.99% | 11.52% | -11.76% | 2.29% | 0.57% | 7.96% | -8.51% | 24.95% | -16.47% | -22.85% | -32.20% | 15.60% | 5.52% | -27.09% | -10.34% | 32.30% | 2.08% | -2.51% | 19.27% | 6.95% | 7.08% | 6.46% | 7.34% |
|
Operating Margin
|
| | | | 4.14% | 19.11% | 18.31% | 18.89% | | 15.26% | 14.35% | 14.49% | 15.05% | 14.40% | 13.88% | 11.88% | 12.89% | 13.21% | 12.23% | 13.12% | 12.01% | 11.86% | 9.68% | 10.94% | 10.22% | 10.08% | 9.09% | -10.02% | 9.61% | 10.01% | 5.49% | 7.66% | 5.01% | 4.71% | 5.12% | 4.62% | 5.38% | 6.26% | 4.52% | 3.56% | 5.40% | 4.64% | 4.46% | 5.62% | 0.88% | 4.26% | 2.57% | 5.59% | 5.68% | 5.64% | 4.66% | 4.89% | 4.60% | 3.97% | 4.87% | 4.65% | 4.76% | 4.24% | 6.01% | 6.65% | 5.52% | 5.99% | 7.57% | 6.95% | 7.08% | 6.46% | 7.34% |
|
Net Margin
|
2.76% | 14.53% | -8.41% | 0.83% | 16.59% | 9.41% | 1.98% | 7.70% | | -9.85% | -2.55% | 8.82% | 9.90% | 7.37% | 4.23% | -1.13% | 10.91% | 7.05% | 5.26% | 11.58% | 5.98% | 4.59% | 0.14% | 13.89% | 9.93% | 5.87% | 7.38% | 12.02% | 0.18% | -0.13% | 0.29% | -0.02% | 0.54% | 1.10% | 0.45% | 0.27% | -0.76% | | | | | | | | -26.98% | 2.00% | -13.20% | -2.86% | 6.22% | 5.63% | -3.86% | 21.19% | 11.57% | -4.52% | -9.65% | 7.28% | 0.26% | -21.11% | 2.33% | 6.82% | 4.56% | -0.91% | 6.11% | 9.44% | 5.35% | 6.84% | 11.07% |
|
FCF Margin
|
7.77% | 23.03% | 12.47% | 22.77% | 26.00% | 9.29% | 8.33% | 9.53% | | 7.21% | 1.89% | 6.56% | 18.07% | 19.68% | 24.04% | 21.21% | 15.27% | 16.56% | 20.49% | 17.29% | 7.01% | 15.22% | 12.98% | 24.55% | 5.02% | 29.53% | 9.87% | 24.16% | 15.02% | 17.76% | 17.11% | 32.06% | 15.05% | 27.26% | -1.34% | 17.66% | 7.86% | 11.95% | -2.46% | 13.04% | -0.43% | 5.48% | 4.37% | 11.23% | -3.58% | 0.61% | -7.29% | 16.39% | 5.21% | 4.74% | -8.04% | 3.19% | -0.37% | -6.17% | -7.26% | 10.52% | -3.52% | 15.59% | 39.87% | 6.75% | 11.34% | 29.26% | 16.54% | 46.03% | 10.02% | 15.40% | 16.75% |
|
Assets Average
|
2,699.00M | 2,758.53M | 2,888.50M | 2,936.68M | 2,961.12M | 3,038.14M | 3,086.54M | 3,061.97M | 1,817.16M | 2,124.41M | 3,613.34M | 3,611.83M | 3,653.05M | 3,714.22M | 3,739.54M | 3,716.23M | 3,709.67M | 3,712.72M | 3,712.22M | 3,722.18M | 3,744.96M | 3,810.58M | 3,838.62M | 3,841.01M | 3,860.47M | 3,877.87M | 3,883.75M | 3,883.20M | 3,933.18M | 4,040.91M | 4,106.44M | 4,080.90M | 4,075.87M | 4,147.20M | 4,194.12M | 4,187.13M | 3,514.40M | 2,873.77M | 2,866.57M | 2,823.83M | 2,860.35M | 2,952.90M | 3,007.91M | 3,013.75M | 2,981.56M | 2,992.28M | 3,041.70M | 3,059.08M | 3,067.32M | 3,061.56M | 3,034.40M | 3,011.69M | 2,971.36M | 2,907.60M | 2,852.05M | 2,850.59M | 2,890.34M | 2,958.14M | 3,034.83M | 3,097.98M | 3,194.41M | 3,326.67M | 3,477.41M | 3,517.30M | 3,508.37M | 3,594.70M | 3,707.52M |
|
Equity Average
|
| | | | | | | 721.93M | | | 695.12M | 690.80M | 707.77M | 727.38M | 744.59M | 741.50M | 743.66M | 746.26M | 739.30M | 763.53M | 795.47M | 817.19M | 817.35M | 812.92M | 830.82M | 838.09M | 838.70M | 862.18M | 904.03M | 945.10M | 960.11M | 950.53M | 951.13M | 961.49M | 953.32M | 958.71M | 972.03M | 967.65M | 924.41M | 886.30M | 921.78M | 961.75M | 966.24M | 937.32M | 871.81M | 846.91M | 840.47M | 822.72M | 824.37M | 831.54M | 827.00M | 846.83M | 857.37M | 808.26M | 740.85M | 720.45M | 745.95M | 714.08M | 660.65M | 689.34M | 735.26M | 731.68M | 756.21M | 783.68M | 799.60M | 831.66M | 872.19M |
|
Invested Capital
|
| | | 672.74M | | | 727.43M | 716.42M | | 787.67M | 738.46M | 741.14M | 764.39M | 780.36M | 753.82M | 729.18M | 758.14M | 734.38M | 744.23M | 782.83M | 808.11M | 826.27M | 808.43M | 817.41M | 844.23M | 831.94M | 845.46M | 878.90M | 929.17M | 961.03M | 959.18M | 941.88M | 960.38M | 962.59M | 944.05M | 973.37M | 970.69M | 964.60M | 884.22M | 888.38M | 955.19M | 968.30M | 964.17M | 910.47M | 833.14M | 860.67M | 820.28M | 825.15M | 823.60M | 839.48M | 814.53M | 879.12M | 835.62M | 780.90M | 700.79M | 740.11M | 751.79M | 676.37M | 644.94M | 733.75M | 736.77M | 726.60M | 785.82M | 781.53M | 817.66M | 845.67M | 898.71M |
|
Asset Utilization Ratio
|
0.18 | 0.18 | 0.17 | 0.19 | 0.19 | 0.20 | 0.20 | 0.18 | 0.25 | 0.23 | 0.14 | 0.16 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.26 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.30 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.39 | 0.39 | 0.38 | 0.38 | 0.39 | 0.37 | 0.36 | 0.35 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.37 | 0.37 |
|
Interest Coverage Ratio
|
| | | | | 2.66 | 2.48 | 2.67 | | 2.60 | 2.47 | 2.62 | 2.74 | 2.71 | 2.78 | 2.59 | 2.84 | 3.20 | 3.16 | 3.69 | 3.35 | 3.52 | 3.04 | 3.97 | 3.68 | 4.28 | 4.32 | -5.05 | 4.24 | 4.77 | 2.81 | 4.30 | 2.65 | 2.62 | | | | | | | | | | | | | | | | 8.65 | 14.52 | 16.75 | 14.15 | 11.52 | 14.56 | 16.15 | 15.96 | 14.21 | 20.65 | 21.98 | 19.02 | 12.35 | 9.86 | 9.33 | 9.45 | 8.73 | 8.34 |
|
Debt to Equity
|
| | | | | | | | | 0.14 | 0.10 | 0.09 | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | 0.03 | 0.02 | 0.02 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.23 | | | 0.23 | 0.24 | | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.34 | 0.33 | 0.31 | 0.32 | 0.33 | 0.32 | 0.32 | 0.30 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.27 | 0.25 | 0.26 | 0.26 | 0.22 | 0.21 | 0.23 | 0.23 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 |
|
Times Interest Earned
|
| | | | | 2.66 | 2.48 | 2.67 | | 2.60 | 2.47 | 2.62 | 2.74 | 2.71 | 2.78 | 2.59 | 2.84 | 3.20 | 3.16 | 3.69 | 3.35 | 3.52 | 3.04 | 3.97 | 3.68 | 4.28 | 4.32 | -5.05 | 4.24 | 4.77 | 2.81 | 4.30 | 2.65 | 2.62 | | | | | | | | | | | | | | | | 8.65 | 14.52 | 16.75 | 14.15 | 11.52 | 14.56 | 16.15 | 15.96 | 14.21 | 20.65 | 21.98 | 19.02 | 12.35 | 9.86 | 9.33 | 9.45 | 8.73 | 8.34 |
|
FCF Payout Ratio
|
-0.43 | -0.14 | -0.26 | 0.57 | -0.13 | 0.86 | 0.32 | 0.27 | | 0.30 | 1.08 | 0.30 | 0.11 | 0.10 | 0.08 | 0.08 | 0.12 | 0.13 | 0.10 | 0.12 | 0.29 | 0.14 | 0.16 | 0.08 | 0.42 | 0.07 | 0.21 | 0.08 | 0.16 | 0.15 | 0.15 | 0.07 | 0.17 | 0.10 | -1.94 | 0.14 | 0.35 | 0.24 | -11.55 | 0.24 | -5.93 | 0.50 | 0.64 | 0.25 | -0.86 | 4.53 | -0.40 | 0.07 | 0.24 | 0.33 | -0.19 | 0.43 | -4.12 | -0.28 | -0.23 | 0.14 | -0.43 | 0.10 | 0.04 | 0.21 | 0.12 | 0.05 | 0.08 | 0.03 | 0.12 | 0.08 | 0.07 |
|
Enterprise Value
|
-129.35M | -166.69M | -116.10M | -198.21M | -145.32M | -157.94M | -191.95M | -192.94M | -18.86M | -192.47M | -168.39M | -159.75M | -89.23M | -116.23M | -97.06M | -122.84M | -117.82M | -95.32M | -99.13M | -104.62M | -87.80M | -111.79M | -92.62M | -87.65M | -131.86M | -113.37M | -141.08M | -106.47M | -161.43M | -137.26M | -117.34M | -109.23M | -92.03M | -127.72M | -118.61M | -382.91M | -597.21M | -361.82M | -328.50M | -312.81M | -365.38M | -431.96M | -422.45M | -419.93M | -327.68M | -353.89M | -298.39M | -294.63M | -264.78M | -315.40M | -333.65M | -345.50M | -303.75M | -255.18M | -202.52M | -265.76M | -212.61M | -209.33M | -120.37M | -157.06M | -217.88M | -153.53M | -197.47M | -201.05M | -184.27M | -202.40M | -233.74M |
|
Return on Sales
|
0.03% | 0.15% | -0.08% | 0.01% | 0.17% | 0.09% | 0.02% | 0.08% | 0.06% | -0.10% | -0.03% | 0.09% | 0.10% | 0.07% | 0.04% | -0.01% | 0.11% | 0.07% | 0.05% | 0.12% | 0.06% | 0.05% | 0.00% | 0.14% | 0.10% | 0.06% | 0.07% | 0.12% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | | | | | -0.27% | 0.02% | -0.13% | -0.03% | 0.06% | 0.06% | -0.04% | 0.21% | 0.12% | -0.05% | -0.10% | 0.07% | 0.00% | -0.21% | 0.02% | 0.07% | 0.05% | -0.01% | 0.06% | 0.09% | 0.05% | 0.07% | 0.11% |
|
Return on Invested Capital
|
| | | | | | | 0.10% | | | 0.05% | -0.17% | 0.38% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.04% | 0.04% | 0.04% | 0.03% | 0.07% | 0.07% | 0.06% | 3.49% | 0.15% | 0.18% | 0.16% | 0.08% | -0.01% | 0.07% | 0.06% | 0.12% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Assets
|
-0.02% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | -0.02% | -0.02% | -0.03% | -0.04% | -0.01% | 0.00% | 0.00% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | | | 0.07% | | | -0.02% | -0.01% | 0.02% | 0.06% | 0.08% | 0.05% | 0.06% | 0.06% | 0.06% | 0.10% | 0.08% | 0.08% | 0.06% | 0.07% | 0.08% | 0.09% | 0.11% | 0.11% | 0.08% | 0.06% | 0.04% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | -0.08% | -0.08% | -0.12% | -0.14% | -0.03% | -0.02% | 0.02% | 0.10% | 0.11% | 0.08% | 0.07% | 0.02% | -0.02% | -0.08% | -0.04% | -0.04% | -0.02% | 0.05% | 0.07% | 0.08% | 0.08% | 0.11% | 0.13% |