|
Gross Margin
|
55.54% | 58.48% | 47.88% | 59.30% | 51.83% | 40.88% | 26.55% | 56.56% | 50.88% | 51.30% | 54.44% | 60.74% | 67.59% | 63.84% | 63.14% | 63.90% | 68.18% | 66.97% | 66.89% | 67.64% | 67.87% | 65.71% | 62.62% | 59.79% | 64.62% | 57.35% | 43.18% | 59.65% | 56.77% | 38.83% | 58.62% | 60.35% | 57.17% | 58.31% | 24.79% | 52.20% | 51.53% | 42.27% | -2.11% | 42.60% | 40.11% | 23.48% | 14.35% | 45.21% | 40.10% | 34.70% | 4.18% | 35.61% | 31.40% | 85.61% | 32.64% | 34.87% | 34.11% | 20.02% | 26.81% | 34.72% | 35.94% | 18.22% | 25.51% | 36.55% | 34.95% | 37.08% |
|
EBT Margin
|
31.57% | 30.13% | 17.55% | 35.87% | 24.45% | 2.50% | -6.37% | 26.94% | 21.68% | 18.75% | 12.45% | 29.30% | 38.18% | 32.04% | 33.50% | 31.11% | 34.96% | 35.90% | 35.34% | 36.63% | 33.35% | 30.50% | 29.54% | 24.99% | 32.33% | 25.61% | 12.72% | 27.09% | 25.84% | 8.73% | 29.10% | 27.00% | 29.20% | 24.82% | -5.20% | 22.72% | 21.79% | 12.15% | -28.84% | 11.72% | 10.86% | -1.22% | -9.89% | 13.83% | 10.77% | 9.21% | -22.03% | 7.82% | 3.66% | -29.81% | 9.94% | 10.36% | 11.05% | -2.19% | 6.90% | 12.90% | 12.60% | -4.68% | 1.91% | 14.04% | 11.59% | 13.16% |
|
EBIT Margin
|
0.21% | 0.09% | 0.90% | 0.40% | -0.04% | 0.25% | 0.74% | -0.06% | -0.03% | 0.29% | 0.37% | 0.02% | 0.18% | 0.49% | 1.80% | 0.70% | 0.47% | 0.62% | 0.77% | 0.83% | 0.98% | 0.83% | 1.10% | 0.98% | 1.26% | 1.34% | 1.95% | 1.55% | 1.74% | 1.62% | 2.21% | 2.50% | 2.76% | 3.22% | 3.51% | 3.44% | 3.17% | 3.32% | 3.17% | 2.90% | 2.45% | 1.46% | 1.03% | 1.14% | 1.02% | 0.97% | 1.33% | 1.41% | 1.79% | 1.94% | 3.16% | 3.38% | 3.32% | 3.54% | 3.65% | 3.68% | 3.86% | 3.98% | 4.04% | 4.07% | 4.31% | 4.57% |
|
EBITDA Margin
|
20.69% | 19.07% | 9.09% | 0.40% | 14.07% | 1.96% | -3.96% | -0.06% | 12.98% | 11.08% | 5.86% | 0.02% | 18.55% | 21.09% | 20.23% | 0.70% | 0.47% | 0.62% | 0.77% | 0.83% | 0.98% | 0.83% | 1.10% | 0.98% | 1.26% | 1.34% | 1.95% | 1.55% | 1.74% | 1.62% | 2.21% | 2.50% | 2.76% | 3.22% | 3.51% | 3.44% | 3.17% | 3.32% | 3.17% | 2.90% | 2.45% | 1.46% | 1.03% | 1.14% | 1.02% | 0.97% | 1.33% | 1.41% | 1.79% | 1.94% | 3.16% | 3.38% | 3.32% | 3.54% | 3.65% | 3.68% | 3.86% | 3.98% | 4.04% | 4.07% | 4.31% | 4.57% |
|
Operating Margin
|
0.21% | 0.09% | 0.90% | 0.40% | -0.04% | 0.25% | 0.74% | -0.06% | -0.03% | 0.29% | 0.37% | 0.02% | 0.18% | 0.49% | 1.80% | 0.70% | 0.47% | 0.62% | 0.77% | 0.83% | 0.98% | 0.83% | 1.10% | 0.98% | 1.26% | 1.34% | 1.95% | 1.55% | 1.74% | 1.62% | 2.21% | 2.50% | 2.76% | 3.22% | 3.51% | 3.44% | 3.17% | 3.32% | 3.17% | 2.90% | 2.45% | 1.46% | 1.03% | 1.14% | 1.02% | 0.97% | 1.33% | 1.41% | 1.79% | 1.94% | 3.16% | 3.38% | 3.32% | 3.54% | 3.65% | 3.68% | 3.86% | 3.98% | 4.04% | 4.07% | 4.31% | 4.57% |
|
Net Margin
|
16.94% | 18.49% | 6.81% | 21.60% | 6.52% | -12.27% | -2.03% | 16.39% | 6.52% | 11.08% | 5.86% | 17.73% | 21.90% | 18.38% | 20.09% | 18.23% | 19.69% | 20.62% | 19.59% | 21.51% | 19.99% | 19.29% | 17.56% | 15.34% | 19.82% | 15.59% | 7.64% | 17.84% | 15.84% | 5.24% | 18.08% | 20.92% | 21.95% | 18.13% | -2.99% | 16.97% | 15.96% | 8.75% | -21.33% | 8.53% | 7.85% | -1.02% | -6.45% | 10.05% | 7.86% | 7.02% | -16.44% | 6.10% | 2.52% | -23.11% | 7.60% | 7.64% | 8.41% | -1.64% | 5.33% | 9.15% | 9.31% | -4.17% | 1.56% | 10.49% | 8.77% | 9.93% |
|
FCF Margin
|
| 48.91% | -199.76% | 185.61% | 139.94% | -144.44% | -21.63% | 155.58% | 59.79% | 17.40% | -3.66% | 218.02% | 56.84% | -10.89% | -34.96% | 39.17% | 78.15% | 34.05% | -17.46% | 51.10% | 119.01% | 19.57% | -14.48% | 25.37% | 63.18% | 13.68% | -33.27% | 40.19% | 36.08% | 75.67% | -21.55% | 26.64% | 49.12% | 31.17% | 2.34% | 10.60% | 9.79% | -0.48% | 11.03% | 17.40% | 55.28% | -6.95% | -53.76% | 22.86% | 69.50% | 5.22% | -14.33% | -10.18% | 85.92% | -0.91% | 30.53% | -16.10% | 14.87% | 18.95% | -0.22% | 21.64% | 18.84% | 20.89% | -26.57% | 46.99% | 26.30% | 15.28% |
|
Assets Average
|
| | | | | 931.84M | 930.49M | 915.34M | 1,026.41M | 1,048.04M | 952.82M | 944.93M | 982.96M | 987.07M | 946.22M | 910.76M | 925.92M | 945.33M | 926.02M | 939.47M | 1,007.26M | 1,062.87M | 1,035.96M | 1,011.27M | 1,089.25M | 1,191.87M | 1,147.11M | 1,060.22M | 1,215.25M | 1,613.56M | 1,656.03M | 1,375.35M | 1,503.49M | 1,717.27M | 1,790.83M | 1,778.13M | 1,881.00M | 1,946.70M | 1,774.57M | 1,632.68M | 1,796.21M | 2,048.54M | 1,904.46M | 1,738.10M | 2,029.49M | 2,242.38M | 2,099.68M | 1,902.55M | 2,065.86M | 2,754.83M | 3,008.52M | 2,720.59M | 2,734.51M | 2,738.43M | 2,437.71M | 2,218.35M | 2,399.34M | 2,664.53M | 2,746.19M | 2,778.29M | 2,995.27M | 3,182.73M |
|
Equity Average
|
| | | | | 157.58M | 153.48M | 153.29M | 159.17M | 163.89M | 164.76M | 167.83M | 164.09M | 161.22M | 171.01M | 173.30M | 174.54M | 183.62M | 194.53M | 220.92M | 248.62M | 269.14M | 288.02M | 303.69M | 332.83M | 362.31M | 372.23M | 384.98M | 409.92M | 420.81M | 430.27M | 452.54M | 478.58M | 511.55M | 516.33M | 520.34M | 552.56M | 567.52M | 531.44M | 494.09M | 510.99M | 501.23M | 462.01M | 451.96M | 467.75M | 487.56M | 461.99M | 413.02M | 381.45M | 313.59M | 274.27M | 304.85M | 328.24M | 318.09M | 321.40M | 352.98M | 378.95M | 396.74M | 386.75M | 397.82M | 440.10M | 476.43M |
|
Invested Capital
|
| | 162.95M | | 180.63M | 179.00M | 171.70M | 177.90M | 182.72M | 186.60M | 183.74M | 192.00M | 193.50M | 203.76M | 212.85M | 208.11M | 209.08M | 219.94M | 230.53M | 273.73M | 279.93M | 307.28M | 317.14M | 337.37M | 367.13M | 388.66M | 386.22M | 412.74M | 434.67M | 433.79M | 452.86M | 477.59M | 504.20M | 542.79M | 513.03M | 550.08M | 576.73M | 579.27M | 493.90M | 494.29M | 527.70M | 474.76M | 457.72M | 454.67M | 480.84M | 494.27M | 533.38M | 499.73M | 469.71M | 363.61M | 390.67M | 424.38M | 437.06M | 403.70M | 443.30M | 466.48M | 494.86M | 501.68M | 474.49M | 523.44M | 558.67M | 595.71M |
|
Asset Utilization Ratio
|
| | | | | 0.25 | 0.24 | 0.24 | 0.22 | 0.24 | 0.28 | 0.29 | 0.30 | 0.30 | 0.32 | 0.34 | 0.34 | 0.36 | 0.40 | 0.42 | 0.43 | 0.46 | 0.53 | 0.60 | 0.60 | 0.56 | 0.60 | 0.66 | 0.59 | 0.45 | 0.45 | 0.56 | 0.53 | 0.47 | 0.46 | 0.49 | 0.47 | 0.47 | 0.53 | 0.57 | 0.53 | 0.51 | 0.56 | 0.63 | 0.56 | 0.49 | 0.53 | 0.60 | 0.56 | 0.43 | 0.41 | 0.46 | 0.48 | 0.49 | 0.57 | 0.65 | 0.62 | 0.57 | 0.55 | 0.56 | 0.52 | 0.50 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.30 | 81.66 | 96.45 | 7.03 | 2.51 | 3.02 | 3.73 | 6.37 | 6.54 | 6.93 | 7.82 | 8.39 | 8.34 | 9.03 | 9.52 | 9.65 | | | |
|
Debt to Equity
|
| | | | | | | | | | | | 0.04 | 0.04 | | | | | 0.09 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | 0.01 | 0.01 | | | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.17 | | 0.18 | 0.16 | 0.17 | 0.17 | 0.14 | 0.17 | 0.18 | 0.18 | 0.16 | 0.17 | 0.19 | 0.19 | 0.19 | 0.20 | 0.22 | 0.25 | 0.24 | 0.26 | 0.29 | 0.31 | 0.31 | 0.30 | 0.35 | 0.38 | 0.31 | 0.23 | 0.30 | 0.36 | 0.29 | 0.31 | 0.27 | 0.32 | 0.27 | 0.31 | 0.29 | 0.32 | 0.26 | 0.23 | 0.26 | 0.26 | 0.21 | 0.23 | 0.21 | 0.23 | 0.15 | 0.08 | 0.10 | 0.13 | 0.11 | 0.12 | 0.15 | 0.17 | 0.15 | 0.15 | 0.13 | 0.16 | 0.14 | 0.16 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 149.30 | 81.66 | 96.45 | 7.03 | 2.51 | 3.02 | 3.73 | 6.37 | 6.54 | 6.93 | 7.82 | 8.39 | 8.34 | 9.03 | 9.52 | 9.65 | | | |
|
FCF Payout Ratio
|
| 0.11 | -0.03 | 0.00 | 0.05 | | -0.70 | 0.00 | 0.10 | 0.25 | -4.16 | 0.00 | 0.14 | -0.41 | -0.30 | 0.12 | 0.00 | 0.10 | -0.67 | 0.08 | | 0.14 | -0.59 | 0.12 | | 0.21 | -0.24 | 0.07 | 0.07 | | -0.33 | 0.10 | 0.05 | 0.09 | 2.00 | 0.22 | 0.24 | -5.00 | 0.36 | 0.13 | 0.04 | -0.24 | -0.06 | 0.08 | 0.03 | 0.33 | -0.22 | -0.17 | 0.02 | -1.71 | 0.09 | -0.10 | 0.10 | 0.07 | -10.62 | 0.06 | 0.06 | 0.06 | -0.08 | 0.03 | 0.04 | 0.07 |
|
Enterprise Value
|
-262.44M | -294.97M | -133.65M | -256.88M | -323.11M | -263.37M | -229.69M | -325.97M | -356.32M | -365.68M | -347.39M | -482.88M | -180.86M | -137.29M | -117.28M | -122.77M | -201.36M | -207.82M | -165.39M | -219.82M | -313.36M | -276.80M | -222.03M | -172.54M | -220.29M | -210.24M | -110.73M | -165.37M | -245.50M | -366.18M | -275.70M | -254.67M | -311.09M | -321.40M | -229.71M | -238.24M | -223.98M | -202.78M | -225.83M | -226.62M | -381.42M | -457.83M | -252.04M | -182.12M | -382.18M | -301.92M | -297.84M | -230.52M | -396.80M | -389.82M | -474.18M | -423.06M | -367.25M | -420.53M | -477.80M | -477.98M | -359.10M | -413.15M | -337.19M | -478.17M | -459.97M | -501.11M |
|
Return on Sales
|
0.17% | 0.18% | 0.07% | 0.22% | 0.07% | -0.12% | -0.02% | 0.16% | 0.07% | 0.11% | 0.06% | 0.18% | 0.22% | 0.18% | 0.20% | 0.18% | 0.20% | 0.21% | 0.20% | 0.22% | 0.20% | 0.19% | 0.18% | 0.15% | 0.20% | 0.16% | 0.08% | 0.18% | 0.16% | 0.05% | 0.18% | 0.21% | 0.22% | 0.18% | -0.03% | 0.17% | 0.16% | 0.09% | -0.21% | 0.09% | 0.08% | -0.01% | -0.06% | 0.10% | 0.08% | 0.07% | -0.16% | 0.06% | 0.03% | -0.23% | 0.08% | 0.08% | 0.08% | -0.02% | 0.05% | 0.09% | 0.09% | -0.04% | 0.02% | 0.10% | 0.09% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.06% | 0.07% | 0.05% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Assets
|
| | | | | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.10% | 0.08% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.05% | 0.03% | 0.02% | 0.00% | -0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | -0.03% | -0.01% | -0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.04% |
|
Return on Equity
|
| | | | | 0.10% | 0.07% | 0.04% | 0.04% | 0.13% | 0.16% | 0.17% | 0.25% | 0.30% | 0.34% | 0.35% | 0.35% | 0.37% | 0.37% | 0.37% | 0.36% | 0.36% | 0.37% | 0.36% | 0.35% | 0.32% | 0.27% | 0.27% | 0.25% | 0.20% | 0.25% | 0.26% | 0.28% | 0.31% | 0.23% | 0.23% | 0.20% | 0.16% | 0.09% | 0.05% | 0.02% | -0.03% | 0.04% | 0.06% | 0.06% | 0.10% | 0.04% | 0.03% | -0.01% | -0.30% | -0.08% | -0.05% | 0.02% | 0.23% | 0.21% | 0.22% | 0.22% | 0.18% | 0.15% | 0.17% | 0.15% | 0.26% |