|
Gross Margin
|
| 89.91% | 82.63% | 82.79% | 87.84% | 89.43% | 82.01% | 81.42% | 86.06% | 88.27% | 78.34% | 79.80% | 86.44% | 87.14% | 77.26% | 78.62% | 86.89% | 89.05% | 79.13% | 77.94% | 87.23% | 90.19% | 78.97% | 77.51% | 83.30% | 86.17% | 78.93% | 80.33% | 87.73% | 87.30% | 79.58% | 79.88% | 86.92% | 88.13% | 78.93% | 81.41% | 85.67% | 87.84% | 81.16% | 81.83% | 85.14% | 86.27% | 82.60% | 81.58% | 85.37% | 87.75% | 81.88% | 82.98% | 87.48% | 90.39% | 81.40% | 83.12% | 88.73% | 91.78% | 82.30% | 81.14% | 84.88% | 89.82% | 80.56% | 78.15% | 83.92% | 86.77% | 79.24% | 78.34% | 83.47% |
|
EBT Margin
|
| 5.84% | 3.50% | 6.04% | -12.26% | 11.53% | 5.90% | 6.83% | -7.39% | 12.52% | -0.44% | 0.70% | -6.98% | 14.55% | -0.30% | 0.97% | 15.12% | 12.88% | 2.32% | 3.00% | 12.19% | 13.07% | 3.61% | 2.41% | 14.26% | 14.23% | 4.97% | 6.98% | 14.77% | 15.95% | 6.31% | 4.40% | 15.25% | 13.99% | 4.02% | 3.63% | 11.46% | 22.81% | 6.04% | 3.75% | 12.89% | 15.26% | 4.53% | 0.80% | 15.40% | 18.30% | 3.52% | -0.31% | 13.66% | 15.01% | 5.06% | | 11.58% | 14.71% | 4.74% | 0.96% | 15.51% | 20.48% | 5.12% | -1.40% | 16.39% | 21.66% | 4.58% | -1.58% | 15.73% |
|
EBIT Margin
|
| 9.65% | 3.64% | 6.18% | 10.01% | 11.61% | 6.04% | 7.10% | 15.21% | 16.90% | 6.25% | 7.01% | 19.13% | 18.53% | 6.78% | 7.72% | 19.58% | 16.27% | 9.69% | 9.66% | 16.78% | 16.49% | 11.48% | 9.77% | 18.07% | 18.60% | 12.75% | 14.09% | 20.42% | 21.98% | 14.36% | 12.38% | 22.27% | 19.27% | 12.54% | 11.68% | 17.68% | 18.93% | 14.57% | 11.72% | 18.90% | 21.17% | 13.23% | 8.47% | 21.64% | 24.06% | 11.18% | 7.34% | 18.88% | 18.59% | 12.03% | 6.53% | 15.85% | 17.94% | 11.41% | 7.70% | 21.45% | 24.73% | 12.96% | 6.24% | 22.12% | 27.05% | 12.96% | 6.92% | 21.49% |
|
EBITDA Margin
|
| 9.65% | 3.64% | 6.18% | 10.01% | 11.61% | 6.04% | 7.10% | 15.21% | 16.90% | 6.25% | 7.01% | 19.13% | 18.53% | 6.78% | 7.72% | 19.58% | 16.27% | 9.69% | 9.66% | 16.78% | 16.49% | 11.48% | 9.77% | 18.07% | 18.60% | 12.75% | 14.09% | 20.42% | 21.98% | 14.36% | 12.38% | 22.27% | 19.27% | 12.54% | 11.68% | 17.68% | 18.93% | 14.57% | 11.72% | 18.90% | 21.17% | 13.23% | 8.47% | 21.64% | 24.06% | 11.18% | 7.34% | 18.88% | 18.59% | 12.03% | 6.53% | 15.85% | 17.94% | 11.41% | 7.70% | 21.45% | 24.73% | 12.96% | 6.24% | 22.12% | 27.05% | 12.96% | 6.92% | 21.49% |
|
Operating Margin
|
| 9.65% | 3.64% | 6.18% | 10.01% | 11.61% | 6.04% | 7.10% | 15.21% | 16.90% | 6.25% | 7.01% | 19.13% | 18.53% | 6.78% | 7.72% | 19.58% | 16.27% | 9.69% | 9.66% | 16.78% | 16.49% | 11.48% | 9.77% | 18.07% | 18.60% | 12.75% | 14.09% | 20.42% | 21.98% | 14.36% | 12.38% | 22.27% | 19.27% | 12.54% | 11.68% | 17.68% | 18.93% | 14.57% | 11.72% | 18.90% | 21.17% | 13.23% | 8.47% | 21.64% | 24.06% | 11.18% | 7.34% | 18.88% | 18.59% | 12.03% | 6.53% | 15.85% | 17.94% | 11.41% | 7.70% | 21.45% | 24.73% | 12.96% | 6.24% | 22.12% | 27.05% | 12.96% | 6.92% | 21.49% |
|
Net Margin
|
| 5.75% | -2.94% | -0.13% | 5.31% | 7.54% | -1.15% | -2.19% | 10.56% | 7.88% | -0.58% | 0.70% | 9.11% | 9.14% | -0.15% | 0.83% | 9.38% | 8.07% | 1.50% | 2.09% | 7.85% | 7.90% | 2.19% | 2.28% | 9.08% | 8.66% | 3.36% | 4.44% | 9.78% | 9.84% | 3.84% | 2.74% | 9.71% | 10.70% | 4.26% | 3.17% | 8.76% | 17.42% | 4.74% | 2.70% | 9.79% | 11.66% | 3.69% | 0.34% | 11.63% | 13.62% | 2.80% | | 10.37% | 11.16% | 4.95% | 0.45% | 9.47% | 10.94% | 4.06% | 1.35% | 11.96% | 15.28% | 4.60% | 6.46% | 11.45% | 15.98% | 3.90% | -0.30% | 11.70% |
|
FCF Margin
|
| 12.39% | -8.68% | -26.41% | -11.64% | 22.18% | -5.90% | -19.67% | -19.32% | 18.65% | 11.19% | -20.34% | -16.50% | 22.34% | 10.39% | -19.03% | -11.57% | 12.49% | 20.46% | -16.45% | -25.46% | 8.54% | 48.26% | -15.93% | -28.13% | 2.31% | -3.09% | -15.61% | -17.35% | 15.87% | -2.10% | -33.10% | -20.45% | 12.55% | 9.23% | -36.73% | -14.01% | 17.69% | 7.70% | -20.98% | -25.60% | 8.51% | -1.91% | -32.27% | -24.12% | 24.21% | 8.59% | -28.03% | -15.45% | 7.11% | 12.13% | -23.14% | -15.23% | -3.13% | 11.32% | -18.77% | -14.89% | 3.58% | 13.79% | -33.69% | -25.33% | 11.42% | 1.95% | -38.58% | -22.48% |
|
Assets Average
|
| 721.55M | 711.75M | 715.30M | 762.70M | 768.55M | 732.15M | 738.15M | 802.40M | 843.60M | 827.90M | 833.30M | 867.10M | 888.90M | 879.85M | 884.70M | 907.90M | 924.30M | 914.30M | 908.55M | 956.75M | 1,016.05M | 1,014.50M | 998.20M | 1,020.65M | 1,045.85M | 1,052.30M | 1,062.05M | 1,100.30M | 1,131.30M | 1,136.05M | 1,158.80M | 1,210.90M | 1,243.10M | 1,239.45M | 1,249.55M | 1,281.40M | 1,294.25M | 1,284.75M | 1,294.50M | 1,340.25M | 1,374.60M | 1,381.45M | 1,404.20M | 1,450.90M | 1,477.45M | 1,477.05M | 1,493.05M | 1,524.65M | 1,546.30M | 1,549.70M | 1,563.00M | 1,584.65M | 1,602.55M | 1,605.00M | 1,607.75M | 1,645.30M | 1,684.15M | 1,696.45M | 1,716.05M | 1,765.80M | 1,842.60M | 1,891.70M | 1,918.70M | 2,039.45M |
|
Equity Average
|
| | | | | | | | | | | | | 261.35M | 260.05M | 255.95M | 259.55M | 269.50M | 272.40M | 269.35M | 270.50M | 278.20M | 281.90M | 279.10M | 280.15M | 286.35M | 289.10M | 287.60M | 290.00M | 297.35M | 301.10M | 299.35M | 317.45M | 342.60M | 347.90M | 346.10M | 348.05M | 362.50M | 373.45M | 371.50M | 373.30M | 382.25M | 386.80M | 383.25M | 384.90M | 396.15M | 402.05M | 420.20M | 443.95M | 456.80M | 464.80M | 461.55M | 463.10M | 476.90M | 485.40M | 482.10M | 484.45M | 499.95M | 509.80M | 505.60M | 507.45M | 523.30M | 533.45M | 565.00M | 603.40M |
|
Invested Capital
|
444.00M | 483.30M | 477.60M | 474.00M | 479.30M | 480.70M | 476.40M | 471.20M | 481.50M | 483.30M | 544.30M | 540.40M | 547.90M | 549.70M | 545.00M | 541.00M | 550.00M | 558.70M | 555.40M | 594.60M | 602.20M | 609.20M | 606.40M | 603.40M | 588.30M | 595.50M | 593.30M | 622.10M | 609.90M | 605.30M | 603.90M | 601.90M | 713.10M | 711.60M | 710.30M | 706.10M | 738.70M | 746.90M | 746.10M | 780.90M | 814.30M | 824.20M | 822.10M | 909.80M | 912.30M | 919.10M | 906.10M | 940.90M | 946.30M | 961.90M | 959.40M | 951.90M | 956.70M | 974.40M | 970.60M | 988.80M | 998.40M | 1,018.70M | 1,015.20M | 1,140.80M | 1,150.90M | 1,171.30M | 1,168.60M | 1,232.80M | 1,242.20M |
|
Asset Utilization Ratio
|
| | | 0.36 | 0.47 | 0.47 | 0.49 | 0.48 | 0.44 | 0.42 | 0.42 | 0.42 | 0.41 | 0.40 | 0.40 | 0.40 | 0.40 | 0.44 | 0.45 | 0.46 | 0.45 | 0.43 | 0.44 | 0.45 | 0.42 | 0.36 | 0.36 | 0.36 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.33 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.34 | 0.34 | 0.35 | 0.36 | 0.37 | 0.37 | 0.37 | 0.34 | 0.31 | 0.30 | 0.29 | 0.28 | 0.26 | 0.26 | 0.26 | 0.26 |
|
Interest Coverage Ratio
|
| 2.53 | 26.00 | 47.00 | 0.45 | 134.00 | 42.00 | 26.00 | 0.67 | 193.00 | | 50.00 | 0.88 | 219.00 | 45.00 | 56.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
1.62 | | | | 1.88 | | | | 1.96 | | | | 1.29 | 1.22 | 1.21 | 1.30 | 1.30 | 1.26 | 1.18 | 1.23 | 1.31 | 1.26 | 1.18 | 1.19 | 1.23 | 1.22 | 1.25 | 1.30 | 1.36 | 1.26 | 1.27 | 1.39 | 1.23 | 1.17 | 1.15 | 1.25 | 1.34 | 1.17 | 1.17 | 1.24 | 1.32 | 1.31 | 1.33 | 1.43 | 1.49 | 1.37 | 1.33 | 1.21 | 1.25 | 1.20 | 1.17 | 1.23 | 1.29 | 1.29 | 1.28 | 1.33 | 1.37 | 1.33 | 1.31 | 1.40 | 1.45 | 1.52 | 1.52 | 1.26 | 1.46 |
|
Debt Ratio
|
0.43 | 0.43 | 0.44 | 0.46 | 0.44 | 0.46 | 0.47 | 0.47 | 0.44 | 0.44 | 0.35 | 0.37 | 0.38 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.35 | 0.36 | 0.36 | 0.35 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.34 | 0.35 | 0.33 | 0.33 | 0.32 | 0.34 | 0.36 | 0.34 | 0.34 | 0.35 | 0.36 | 0.37 | 0.37 | 0.38 | 0.39 | 0.37 | 0.36 | 0.35 | 0.36 | 0.36 | 0.35 | 0.36 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.40 | 0.39 | 0.40 | 0.41 | 0.43 | 0.43 | 0.39 | 0.42 |
|
Equity Ratio
|
0.27 | | | | 0.24 | | | | 0.22 | | | | 0.29 | 0.30 | 0.29 | 0.28 | 0.29 | 0.30 | 0.30 | 0.29 | 0.27 | 0.27 | 0.28 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.27 | 0.26 | 0.25 | 0.27 | 0.28 | 0.28 | 0.27 | 0.27 | 0.29 | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.27 | 0.26 | 0.27 | 0.27 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.31 | 0.29 |
|
Times Interest Earned
|
| 2.53 | 26.00 | 47.00 | 0.45 | 134.00 | 42.00 | 26.00 | 0.67 | 193.00 | | 50.00 | 0.88 | 219.00 | 45.00 | 56.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| 0.27 | -0.61 | -0.18 | -0.32 | 0.15 | -0.93 | -0.26 | -0.21 | 0.18 | 0.49 | -0.33 | -0.29 | 0.36 | 0.68 | -0.35 | | 0.25 | 0.32 | -0.38 | -0.16 | 0.33 | 0.13 | -0.41 | -0.17 | 1.72 | -2.17 | -0.41 | -0.28 | 0.26 | -3.00 | -0.18 | -0.22 | 0.30 | 0.71 | -0.17 | -0.31 | 0.20 | 0.85 | -0.32 | -0.18 | 0.50 | -3.56 | -0.20 | -0.20 | 0.17 | 0.69 | -0.22 | -0.28 | 0.46 | 0.53 | -0.25 | -0.25 | -0.94 | 0.56 | -0.33 | -0.34 | 1.06 | 0.52 | -0.22 | -0.21 | 0.37 | 3.65 | -0.19 | -0.22 |
|
Enterprise Value
|
-7.70M | -8.80M | -6.30M | -8.00M | -8.90M | -6.60M | -5.80M | -7.90M | -7.50M | -8.20M | -6.80M | -9.50M | -9.80M | -7.50M | -7.10M | -12.30M | -9.40M | -14.30M | -12.00M | -10.10M | -8.40M | -11.20M | -16.10M | -8.90M | -8.70M | -8.10M | -7.90M | -4.40M | -5.80M | -8.80M | -7.80M | -10.90M | -8.90M | -9.50M | -8.50M | -6.30M | -7.80M | -4.30M | -4.80M | -7.30M | -5.20M | -6.20M | -4.20M | -8.20M | -6.00M | -6.10M | -5.00M | -8.80M | -6.50M | -6.50M | -5.10M | -7.90M | -9.00M | -6.80M | -6.80M | -6.00M | -6.50M | -6.30M | -2.80M | -6.30M | -6.30M | -10.20M | -8.50M | -14.60M | -15.60M |
|
Return on Sales
|
| 0.02% | 0.05% | 0.07% | -0.15% | 0.07% | 0.06% | 0.09% | -0.14% | 0.08% | 0.00% | 0.01% | -0.13% | 0.09% | 0.00% | 0.01% | 0.09% | 0.08% | 0.02% | 0.02% | 0.08% | 0.08% | 0.02% | 0.02% | 0.09% | 0.09% | 0.03% | 0.04% | 0.10% | 0.10% | 0.04% | 0.03% | 0.10% | 0.11% | 0.04% | 0.03% | 0.09% | 0.17% | 0.05% | 0.03% | 0.10% | 0.12% | 0.04% | 0.00% | 0.12% | 0.14% | 0.03% | 0.08% | 0.10% | 0.11% | 0.05% | 0.00% | 0.09% | 0.11% | 0.04% | 0.01% | 0.12% | 0.15% | 0.04% | 0.09% | 0.12% | 0.16% | 0.04% | 0.00% | 0.12% |
|
Return on Capital Employed
|
| | | | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Invested Capital
|
| | | | -0.10% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.01% | -0.04% | -0.04% | -0.01% | -0.01% | -0.01% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
| | | 0.02% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | | | | | | | | -0.01% | -0.01% | 0.00% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.12% | 0.12% | 0.12% | 0.12% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% |