|
Gross Margin
|
56.25% | 56.20% | 54.56% | 42.14% | 58.36% | 59.17% | 59.28% | 60.27% | 60.19% | 59.92% | 59.54% | 77.45% | 61.52% | 60.59% | 60.70% | 72.50% | 61.87% | 60.95% | 62.05% | 59.17% | 58.58% | 59.28% | 59.69% | 104.70% | 65.19% | 63.92% | 65.38% | 66.34% | 64.83% | 64.20% | 65.93% | 61.87% | 63.61% | 62.98% | 63.85% | 63.41% | 61.94% | 63.01% | 63.39% | 63.51% | 62.98% | 62.81% | 62.79% | 61.61% | 62.64% | 65.26% | 65.85% | 70.59% | 63.86% | 64.56% | 65.05% | 73.42% | 64.47% | 68.10% | 68.01% | 67.45% | 66.82% | 67.87% | 67.95% | 66.60% | 67.64% | 69.39% | 69.20% | 68.67% | 69.35% | 70.30% | 70.13% |
|
EBT Margin
|
32.02% | 30.79% | 29.19% | 11.73% | 35.49% | 35.06% | 36.65% | 35.68% | 35.18% | 33.32% | 34.35% | 43.70% | 35.50% | 32.46% | 34.25% | 41.16% | 33.26% | 32.61% | 36.02% | 33.07% | 32.08% | 33.48% | 35.15% | 88.16% | 40.38% | 45.10% | 38.70% | 32.17% | 32.60% | 32.23% | 34.61% | 31.65% | 32.07% | 32.47% | 32.91% | 31.42% | 27.92% | 30.77% | 32.20% | 29.26% | 27.22% | 28.70% | 5.96% | 25.43% | 31.41% | 33.12% | 34.15% | 71.64% | 29.84% | 31.49% | 34.14% | 32.75% | 91.61% | 35.05% | 35.83% | 40.30% | 40.91% | 39.73% | 36.85% | 35.84% | 39.09% | 54.83% | 39.34% | 37.40% | 39.36% | 42.44% | 39.32% |
|
EBIT Margin
|
35.48% | 34.06% | 32.83% | 15.90% | 38.53% | 38.01% | 39.57% | 38.79% | 38.13% | 37.83% | 38.64% | 50.50% | 40.10% | 37.08% | 38.92% | 48.27% | 38.63% | 37.62% | 40.50% | 37.21% | 36.33% | 37.56% | 39.11% | 99.77% | 45.27% | 34.07% | 41.91% | 39.01% | 39.09% | 38.37% | 39.83% | 36.63% | 37.35% | 37.27% | 37.95% | 36.82% | 33.47% | 35.31% | 35.26% | 35.22% | 32.38% | 33.45% | 10.65% | 30.53% | 36.58% | 38.26% | 39.19% | 85.17% | 34.49% | 35.77% | 38.06% | 45.54% | 96.77% | 40.40% | 41.57% | 44.81% | 45.14% | 45.33% | 41.48% | 36.99% | 43.66% | 44.46% | 42.95% | 43.00% | 43.84% | 45.86% | 45.02% |
|
EBITDA Margin
|
42.69% | 41.11% | 39.65% | 22.57% | 44.77% | 44.04% | 45.02% | 38.79% | 38.13% | 37.83% | 38.64% | 50.50% | 40.10% | 37.08% | 38.92% | 48.27% | 38.63% | 37.62% | 40.50% | 37.21% | 36.33% | 37.56% | 39.11% | 99.77% | 45.27% | 34.07% | 41.91% | 39.01% | 39.09% | 38.37% | 39.83% | 36.63% | 37.35% | 37.27% | 37.95% | 36.82% | 33.47% | 35.31% | 35.26% | 35.22% | 32.38% | 33.45% | 10.65% | 30.53% | 36.58% | 38.26% | 39.19% | 85.17% | 34.49% | 35.77% | 38.06% | 45.54% | 96.77% | 40.40% | 41.57% | 44.81% | 45.14% | 45.33% | 41.48% | 36.99% | 43.66% | 44.46% | 42.95% | 43.00% | 43.84% | 45.86% | 45.02% |
|
Operating Margin
|
35.48% | 34.06% | 32.83% | 15.90% | 38.53% | 38.01% | 39.57% | 38.79% | 38.13% | 37.83% | 38.64% | 50.50% | 40.10% | 37.08% | 38.92% | 48.27% | 38.63% | 37.62% | 40.50% | 37.21% | 36.33% | 37.56% | 39.11% | 99.77% | 45.27% | 34.07% | 41.91% | 39.01% | 39.09% | 38.37% | 39.83% | 36.63% | 37.35% | 37.27% | 37.95% | 36.82% | 33.47% | 35.31% | 35.26% | 35.22% | 32.38% | 33.45% | 10.65% | 30.53% | 36.58% | 38.26% | 39.19% | 85.17% | 34.49% | 35.77% | 38.06% | 45.54% | 96.77% | 40.40% | 41.57% | 44.81% | 45.14% | 45.33% | 41.48% | 36.99% | 43.66% | 44.46% | 42.95% | 43.00% | 43.84% | 45.86% | 45.02% |
|
Net Margin
|
20.72% | 17.81% | 42.04% | -2.43% | 23.56% | 20.73% | 21.88% | 22.48% | 21.06% | 20.04% | 20.87% | 28.42% | 21.53% | 19.65% | 20.79% | 29.95% | 0.28% | 0.67% | 0.38% | 0.20% | 7.60% | | | 34.50% | 1.12% | 1.80% | 2.50% | 2.02% | -3.47% | 51.11% | | -0.69% | | | | | 22.88% | 25.53% | 27.73% | 23.81% | 21.50% | 23.05% | 5.04% | 15.48% | 24.89% | 26.37% | 26.44% | 61.76% | 23.14% | 20.28% | 27.00% | 35.93% | 2.92% | 3.95% | 3.88% | -24.50% | -21.18% | -1.11% | | -1.26% | | | | 0.92% | 30.85% | 32.79% | 29.35% |
|
FCF Margin
|
58.49% | 22.09% | 30.65% | 2.95% | 46.96% | 9.86% | 21.62% | 26.54% | 42.17% | 8.24% | 36.14% | 16.13% | 49.69% | -5.70% | 28.67% | 44.45% | 43.32% | 5.12% | 23.15% | 19.78% | 48.01% | 3.40% | 14.39% | 44.87% | 64.07% | 11.47% | 25.27% | 17.47% | 55.43% | 9.99% | 12.63% | 6.96% | 57.06% | 13.47% | 22.04% | 14.33% | 48.83% | 25.15% | 28.63% | 15.78% | 51.34% | 23.51% | 23.43% | 16.61% | 44.90% | 28.40% | 20.25% | 89.10% | 53.64% | 22.84% | 29.49% | 44.93% | 52.77% | 9.95% | 35.14% | 26.85% | 46.67% | 19.96% | 28.90% | 28.96% | 45.03% | 21.47% | 33.19% | 27.19% | 51.93% | 24.42% | 43.75% |
|
Assets Average
|
| | | 1,008.16M | 1,041.32M | 1,069.47M | 1,051.34M | 1,133.25M | 1,251.76M | 1,347.26M | 1,394.01M | 1,460.52M | 1,716.57M | 1,872.69M | 2,078.39M | 2,331.88M | 2,438.34M | 2,477.85M | 2,434.61M | 2,467.16M | 2,572.23M | 2,657.64M | 2,676.49M | 2,511.51M | 2,374.91M | 4,090.08M | 5,697.38M | 5,606.40M | 5,526.42M | 5,092.10M | 4,705.06M | 4,658.13M | 4,689.95M | 4,823.70M | 5,263.45M | 5,824.25M | 6,133.60M | 6,143.25M | 5,945.35M | 5,875.70M | 6,120.70M | 6,287.55M | 6,261.55M | 6,672.15M | 6,991.65M | 6,968.00M | 7,113.75M | 7,390.70M | 7,686.15M | 7,762.05M | 7,688.05M | 7,735.30M | 7,983.55M | 7,833.95M | 7,241.75M | 6,967.85M | 5,575.55M | 4,252.85M | 4,339.80M | 4,365.00M | 4,432.35M | 4,633.25M | 4,665.55M | 4,413.95M | 4,693.40M | 4,958.50M | 5,518.40M |
|
Equity Average
|
| | | -616.73M | | | | | -111.77M | -126.77M | -151.66M | -128.68M | -54.37M | 18.21M | 94.36M | 198.82M | 304.06M | 359.01M | 424.25M | 515.30M | 573.56M | 637.91M | 701.13M | 468.49M | 271.36M | 788.02M | 1,278.98M | 1,342.82M | 1,331.23M | 1,370.16M | 1,462.65M | 1,403.91M | 1,359.00M | 1,425.75M | 1,569.25M | 1,799.00M | 2,054.85M | 2,128.95M | 2,107.40M | 2,105.90M | 2,120.55M | 2,190.60M | 2,137.20M | 2,162.25M | 2,170.65M | 2,128.30M | 2,298.70M | 2,559.75M | 2,734.85M | 2,770.85M | 2,752.00M | 2,788.15M | 2,759.20M | 2,522.95M | 2,188.00M | 1,886.85M | 923.65M | 192.70M | 350.50M | 358.70M | 305.00M | 361.55M | 370.00M | 204.85M | 114.40M | 218.20M | 345.05M |
|
Invested Capital
|
-0.30M | -0.30M | -1198.82M | -35.25M | 0.54M | 0.54M | 2.00M | 220.56M | 20.91M | 26.22M | 6.80M | 161.51M | 120.22M | 248.47M | 407.84M | 1,717.02M | 1,802.97M | 1,765.27M | 1,793.63M | 1,823.49M | 1,874.84M | 1,951.71M | 2,002.64M | 1,647.93M | 1,637.96M | 4,563.98M | 4,512.00M | 4,517.70M | 4,271.49M | 3,725.63M | 3,761.77M | 3,719.40M | 3,673.20M | 3,869.30M | 4,554.30M | 4,934.20M | 4,966.30M | 4,854.70M | 4,728.40M | 4,793.90M | 4,596.40M | 4,637.40M | 2,088.60M | 5,411.80M | 4,731.00M | 5,319.80M | 5,580.60M | 5,912.10M | 5,935.90M | 5,873.70M | 5,843.50M | 6,156.60M | 6,315.00M | 5,849.20M | 5,417.40M | 5,503.80M | 2,920.10M | 3,151.30M | 3,262.00M | 3,188.90M | 3,164.50M | 3,504.50M | 3,367.70M | 3,166.10M | 3,876.30M | 3,562.80M | 5,095.60M |
|
Asset Utilization Ratio
|
| | | 1.02 | 1.02 | 1.01 | 1.06 | 1.00 | 0.94 | 0.91 | 0.91 | 0.82 | 0.71 | 0.68 | 0.64 | 0.60 | 0.59 | 0.59 | 0.60 | 0.65 | 0.63 | 0.63 | 0.63 | 0.57 | 0.59 | 0.34 | 0.25 | 0.31 | 0.34 | 0.38 | 0.42 | 0.43 | 0.43 | 0.42 | 0.40 | 0.37 | 0.36 | 0.37 | 0.40 | 0.41 | 0.40 | 0.40 | 0.41 | 0.39 | 0.38 | 0.39 | 0.39 | 0.31 | 0.30 | 0.31 | 0.32 | 0.32 | 0.30 | 0.29 | 0.29 | 0.36 | 0.45 | 0.60 | 0.61 | 0.61 | 0.62 | 0.60 | 0.61 | 0.65 | 0.62 | 0.60 | 0.55 |
|
Interest Coverage Ratio
|
10.69 | 10.31 | 8.97 | 0.69 | 12.57 | 12.68 | 13.40 | 12.27 | 12.41 | 8.32 | 9.00 | 7.23 | 8.48 | 7.96 | 8.56 | 6.77 | 7.24 | 7.45 | 8.93 | 8.78 | 8.54 | 9.11 | 10.03 | 8.46 | 9.53 | 3.88 | 5.97 | 5.74 | 6.02 | 6.07 | 7.06 | 6.55 | 6.61 | 6.84 | 6.88 | 6.54 | 5.93 | 6.66 | 6.52 | 6.63 | 6.34 | 7.16 | 2.22 | 6.24 | 7.53 | 7.59 | 7.80 | 4.77 | 7.07 | 8.49 | 9.66 | 3.47 | 19.90 | 7.76 | 7.37 | 6.86 | 11.14 | 9.68 | 9.56 | 8.91 | 10.64 | 10.95 | 9.70 | 9.17 | 9.09 | 9.98 | 8.20 |
|
Debt to Equity
|
| | -0.44 | -15.09 | | | | -7.34 | -7.61 | -7.10 | -6.42 | -11.23 | -119.88 | 26.91 | 11.03 | 5.72 | 4.11 | 3.84 | 2.71 | 2.33 | 2.13 | 1.89 | 1.76 | 6.81 | 3.94 | 2.67 | 2.43 | 1.66 | 2.31 | 1.57 | 1.55 | 1.79 | 1.65 | 1.64 | 1.72 | 1.56 | 1.27 | 1.34 | 1.21 | 1.32 | 1.21 | 1.14 | 1.31 | 1.39 | 1.49 | 1.44 | 1.30 | 1.19 | 1.14 | 1.12 | 1.14 | 1.17 | 1.36 | 1.47 | 1.70 | 2.11 | 35.68 | 9.31 | 7.25 | 8.90 | 10.00 | 7.05 | 10.05 | 29.15 | 30.31 | 10.40 | 12.50 |
|
Debt Ratio
|
| | 0.52 | 0.53 | 0.49 | 0.45 | 0.38 | 0.69 | 0.65 | 0.73 | 0.74 | 0.72 | 0.65 | 0.68 | 0.68 | 0.62 | 0.58 | 0.58 | 0.54 | 0.51 | 0.48 | 0.48 | 0.48 | 0.61 | 0.54 | 0.57 | 0.57 | 0.41 | 0.55 | 0.48 | 0.49 | 0.52 | 0.48 | 0.49 | 0.51 | 0.50 | 0.45 | 0.46 | 0.44 | 0.46 | 0.41 | 0.41 | 0.43 | 0.45 | 0.45 | 0.45 | 0.44 | 0.43 | 0.41 | 0.40 | 0.41 | 0.42 | 0.45 | 0.46 | 0.49 | 0.54 | 0.68 | 0.66 | 0.66 | 0.66 | 0.64 | 0.64 | 0.67 | 0.72 | 0.73 | 0.68 | 0.76 |
|
Equity Ratio
|
| | -1.18 | -0.04 | | | | -0.09 | -0.08 | -0.10 | -0.12 | -0.06 | -0.01 | 0.03 | 0.06 | 0.11 | 0.14 | 0.15 | 0.20 | 0.22 | 0.23 | 0.25 | 0.27 | 0.09 | 0.14 | 0.22 | 0.23 | 0.25 | 0.24 | 0.31 | 0.31 | 0.29 | 0.29 | 0.30 | 0.30 | 0.32 | 0.35 | 0.34 | 0.37 | 0.35 | 0.34 | 0.35 | 0.33 | 0.32 | 0.30 | 0.31 | 0.34 | 0.36 | 0.35 | 0.36 | 0.36 | 0.36 | 0.33 | 0.32 | 0.29 | 0.25 | 0.02 | 0.07 | 0.09 | 0.07 | 0.06 | 0.09 | 0.07 | 0.02 | 0.02 | 0.07 | 0.06 |
|
Times Interest Earned
|
10.69 | 10.31 | 8.97 | 0.69 | 12.57 | 12.68 | 13.40 | 12.27 | 12.41 | 8.32 | 9.00 | 7.23 | 8.48 | 7.96 | 8.56 | 6.77 | 7.24 | 7.45 | 8.93 | 8.78 | 8.54 | 9.11 | 10.03 | 8.46 | 9.53 | 3.88 | 5.97 | 5.74 | 6.02 | 6.07 | 7.06 | 6.55 | 6.61 | 6.84 | 6.88 | 6.54 | 5.93 | 6.66 | 6.52 | 6.63 | 6.34 | 7.16 | 2.22 | 6.24 | 7.53 | 7.59 | 7.80 | 4.77 | 7.07 | 8.49 | 9.66 | 3.47 | 19.90 | 7.76 | 7.37 | 6.86 | 11.14 | 9.68 | 9.56 | 8.91 | 10.64 | 10.95 | 9.70 | 9.17 | 9.09 | 9.98 | 8.20 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13 | 0.27 | 0.27 | 0.36 | 0.14 | 0.23 | 0.31 | 0.25 | 0.12 | 0.28 | 0.21 | 0.46 | 0.15 | 0.81 | 0.23 | 0.28 | 0.16 | 0.37 | 0.25 | 0.25 | 0.18 | 0.36 | 0.23 | 0.27 | 0.16 | 0.33 | 0.19 |
|
Enterprise Value
|
-45.01M | -45.96M | -65.91M | -76.97M | -136.54M | -111.89M | -112.61M | -60.63M | -106.84M | -57.32M | -57.67M | -196.67M | -119.90M | -102.55M | -102.67M | -94.70M | -272.50M | -176.84M | -184.72M | -169.71M | -431.29M | -423.29M | -436.22M | -43.10M | -156.70M | -149.22M | -172.46M | -141.90M | -135.27M | -199.77M | -168.16M | -138.50M | -158.60M | -144.30M | -145.70M | -146.10M | -153.60M | -135.80M | -151.60M | -139.50M | -179.50M | -153.30M | -311.80M | -184.60M | -204.40M | -309.40M | -221.80M | -218.80M | -375.70M | -259.60M | -282.70M | -85.90M | -380.60M | -462.60M | -259.80M | -94.10M | -220.70M | -296.90M | -406.10M | -290.50M | -346.80M | -627.10M | -452.90M | -286.30M | -1111.30M | -627.80M | -2107.10M |
|
Return on Sales
|
0.21% | 0.18% | 0.42% | -0.02% | 0.24% | 0.21% | 0.22% | 0.22% | 0.21% | 0.20% | 0.21% | 0.28% | 0.22% | 0.20% | 0.21% | 0.30% | 0.00% | 0.01% | 0.00% | 0.00% | 0.08% | 0.02% | 0.02% | 0.34% | 0.01% | 0.02% | 0.02% | 0.02% | -0.03% | 0.51% | 0.13% | -0.01% | 0.13% | 0.00% | 0.00% | | 0.23% | 0.26% | 0.28% | 0.24% | 0.22% | 0.23% | 0.05% | 0.15% | 0.25% | 0.26% | 0.26% | 0.62% | 0.23% | 0.20% | 0.27% | 0.36% | 0.03% | 0.04% | 0.04% | -0.25% | -0.21% | -0.01% | -0.11% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.31% | 0.33% | 0.29% |
|
Return on Capital Employed
|
| | | 0.43% | 0.45% | 0.46% | 0.56% | 1.07% | 0.60% | 0.56% | 0.55% | 0.43% | 0.44% | 0.41% | 0.38% | 0.33% | 0.32% | 0.31% | 0.30% | 0.30% | 0.30% | 0.31% | 0.30% | 0.36% | 0.39% | 0.27% | 0.16% | 0.17% | 0.18% | 0.17% | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% | 0.13% | 0.13% | 0.14% | 0.14% | 0.17% | 0.16% | 0.16% | 0.15% | 0.17% | 0.15% | 0.23% | 0.22% | 0.23% | 0.30% | 0.23% | 0.33% | 0.33% | 0.31% | 0.33% | 0.35% | 0.36% | 0.39% | 0.39% | 0.32% | 0.41% |
|
Return on Invested Capital
|
| | | -0.37% | -12.86% | -286.52% | 121.77% | 2.45% | 2.27% | 12.11% | 18.01% | 3.50% | 2.19% | 1.72% | 1.01% | 0.34% | 0.21% | 0.21% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.22% | 0.25% | 0.14% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.17% | 0.14% | 0.11% | 0.12% | 0.14% | 0.13% | 0.13% | 0.12% | 0.13% | 0.12% | 0.16% | 0.17% | 0.18% | 0.19% | 0.18% | 0.26% | 0.25% | 0.25% | 0.27% | 0.26% | 0.26% | 0.29% | 0.27% | 0.26% | 0.23% |
|
Return on Assets
|
| | | 0.20% | 0.20% | 0.21% | 0.17% | 0.22% | 0.20% | 0.19% | 0.19% | 0.18% | 0.16% | 0.15% | 0.14% | 0.14% | 0.10% | 0.07% | 0.04% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.05% | 0.05% | 0.05% | 0.05% | 0.00% | 0.00% | | 0.02% | 0.05% | 0.08% | 0.10% | 0.10% | 0.09% | 0.07% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.06% | 0.04% | 0.02% | -0.01% | -0.04% | -0.06% | -0.07% | -0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.05% | 0.10% | 0.13% |
|
Return on Equity
|
| | | -0.32% | | | | | -2.26% | -2.05% | -1.77% | -2.04% | -4.99% | 15.32% | 3.08% | 1.60% | 0.80% | 0.48% | 0.22% | 0.01% | 0.06% | 0.05% | 0.05% | 0.18% | 0.21% | 0.08% | 0.06% | 0.02% | 0.01% | 0.19% | 0.17% | 0.17% | 0.18% | 0.00% | 0.00% | | 0.06% | 0.13% | 0.21% | 0.28% | 0.28% | 0.27% | 0.22% | 0.20% | 0.21% | 0.23% | 0.28% | 0.26% | 0.24% | 0.23% | 0.24% | 0.22% | 0.17% | 0.13% | 0.07% | -0.05% | -0.26% | -1.43% | -0.86% | -0.43% | -0.05% | -0.02% | -0.02% | 0.03% | 2.09% | 2.26% | 2.08% |