|
Gross Margin
|
3.18% | 4.18% | 4.91% | 3.32% | 3.92% | 4.90% | 5.96% | 5.00% | 1.31% | -2.50% | 1.86% | 28.83% | 9.32% | 10.27% | 12.25% | 9.25% | 8.71% | 11.34% | 9.04% | 11.00% | 9.88% | 10.63% | 8.22% | 9.93% | 53.49% | 50.30% | 49.98% | 10.91% | 51.76% | 52.89% | 51.62% | 42.98% | 47.32% | 48.34% | 48.91% | 47.39% | 51.52% | 55.41% | 53.94% | 54.95% | 47.70% | 53.81% | 52.82% | 25.20% | 48.85% | | 55.44% | 57.33% | 51.30% | 42.14% | 49.62% | 283.80% | 47.04% | 23.65% | 27.34% | 28.12% | 45.58% | 28.30% | 30.70% | 30.75% | 42.94% | 49.89% | 50.95% | 25.98% | 46.55% | 46.78% | 47.80% |
|
EBT Margin
|
3.12% | 4.14% | 4.75% | 3.14% | 3.79% | 4.68% | 5.53% | 4.68% | 4.65% | 4.69% | 6.67% | 6.30% | 7.84% | 7.90% | 9.11% | 7.25% | 7.02% | 9.42% | 7.26% | 8.72% | 8.51% | 8.90% | 6.20% | 7.23% | 7.07% | 6.92% | 7.86% | 8.69% | 7.13% | 5.91% | 6.43% | 5.04% | 5.96% | 6.51% | 5.68% | 5.55% | 5.32% | 6.85% | 7.91% | 5.97% | 5.09% | 6.88% | 6.81% | 5.76% | 3.52% | | 6.44% | 5.67% | 3.98% | -8.78% | 5.54% | 28.80% | 3.59% | 3.92% | 6.15% | 6.02% | 4.68% | 6.47% | 7.26% | 6.82% | 3.97% | -3.75% | 5.44% | 6.94% | 6.47% | 5.90% | 2.03% |
|
EBIT Margin
|
3.10% | 4.11% | 4.75% | 3.14% | 3.79% | 4.68% | 5.56% | 4.76% | 4.59% | 4.84% | 7.48% | 7.96% | 8.92% | 9.25% | 10.63% | 8.60% | 8.34% | 10.67% | 8.52% | 9.81% | 9.51% | 9.91% | 7.06% | 8.10% | 8.85% | 8.77% | 9.64% | 10.45% | 8.87% | 7.40% | 7.88% | 6.18% | 7.20% | 7.74% | 7.03% | 6.62% | 6.55% | 8.13% | 9.29% | 7.23% | 6.95% | 8.68% | 8.68% | 7.59% | 5.49% | | 8.57% | 7.94% | 5.82% | -7.26% | 6.93% | 22.75% | 5.15% | 6.21% | 9.03% | 9.27% | 7.02% | 10.06% | 10.92% | 10.76% | 9.63% | 1.35% | 9.86% | 8.27% | 9.57% | 8.27% | 3.57% |
|
EBITDA Margin
|
3.10% | 4.11% | 4.75% | 3.14% | 3.79% | 4.68% | 5.56% | 4.76% | 4.59% | 4.84% | 7.48% | 7.96% | 8.92% | 9.25% | 10.63% | 8.60% | 8.34% | 10.67% | 8.52% | 9.81% | 9.51% | 9.91% | 7.06% | 8.10% | 8.85% | 8.77% | 9.64% | 10.45% | 8.87% | 7.40% | 7.88% | 6.18% | 7.20% | 7.74% | 7.03% | 6.62% | 6.55% | 8.13% | 9.29% | 7.23% | 6.95% | 8.68% | 8.68% | 7.59% | 5.49% | | 8.57% | 7.94% | 5.82% | -7.26% | 6.93% | 22.75% | 5.15% | 6.21% | 9.03% | 9.27% | 7.02% | 10.06% | 10.92% | 10.76% | 9.63% | 1.35% | 9.86% | 8.27% | 9.57% | 8.27% | 3.57% |
|
Operating Margin
|
3.10% | 4.11% | 4.75% | 3.14% | 3.79% | 4.68% | 5.56% | 4.76% | 4.59% | 4.84% | 7.48% | 7.96% | 8.92% | 9.25% | 10.63% | 8.60% | 8.34% | 10.67% | 8.52% | 9.81% | 9.51% | 9.91% | 7.06% | 8.10% | 8.85% | 8.77% | 9.64% | 10.45% | 8.87% | 7.40% | 7.88% | 6.18% | 7.20% | 7.74% | 7.03% | 6.62% | 6.55% | 8.13% | 9.29% | 7.23% | 6.95% | 8.68% | 8.68% | 7.59% | 5.49% | | 8.57% | 7.94% | 5.82% | -7.26% | 6.93% | 22.75% | 5.15% | 6.21% | 9.03% | 9.27% | 7.02% | 10.06% | 10.92% | 10.76% | 9.63% | 1.35% | 9.86% | 8.27% | 9.57% | 8.27% | 3.57% |
|
Net Margin
|
1.93% | 2.53% | 2.94% | 2.04% | 2.37% | 2.87% | 3.39% | 3.04% | 0.09% | 0.09% | 0.07% | 0.00% | -0.07% | -0.25% | -1.13% | -3.00% | -0.01% | -0.08% | 0.00% | -0.84% | -0.52% | -0.26% | 0.00% | -0.24% | | | | | 4.56% | 3.72% | 4.10% | 3.34% | 3.70% | 4.03% | 3.81% | 8.91% | 3.99% | 5.14% | 5.94% | 5.11% | 3.89% | 5.23% | 5.31% | 5.12% | 1.88% | | 4.90% | 4.01% | 3.10% | -7.06% | 4.50% | 21.53% | 2.70% | 1.65% | 1.03% | -1.78% | 3.57% | -0.60% | -1.10% | -0.52% | -7.48% | 1.30% | 1.43% | -2.77% | -8.96% | -3.84% | 0.11% |
|
FCF Margin
|
-3.66% | 9.42% | 4.31% | 2.57% | -1.36% | 2.13% | 2.36% | 4.26% | -0.83% | 0.25% | 18.51% | 0.81% | -1.38% | 9.37% | 13.88% | 6.96% | 11.37% | 6.83% | 13.24% | 12.91% | 10.87% | 10.31% | 12.66% | 9.80% | -3.28% | 2.05% | 8.71% | 11.29% | 9.72% | -1.91% | 6.98% | 8.23% | 0.12% | 9.05% | 11.10% | 4.90% | 6.92% | -10.41% | 3.79% | 8.20% | 0.28% | -1.44% | 6.05% | -0.71% | 3.40% | | 6.83% | -0.63% | -23.32% | -11.79% | 10.47% | -16.88% | -8.41% | -2.03% | 6.73% | 4.92% | -20.17% | -9.61% | 4.61% | 8.53% | -53.45% | -11.14% | 2.17% | 10.00% | -19.34% | 2.32% | 6.38% |
|
Assets Average
|
| | | | 240.76M | 221.31M | 242.98M | 279.65M | 279.50M | 376.96M | 461.20M | 446.77M | 455.15M | 452.58M | 444.91M | 425.32M | 404.42M | 396.20M | 388.12M | 381.50M | 377.51M | 368.83M | 363.11M | 359.19M | 499.40M | 637.75M | 628.36M | 621.02M | 619.14M | 628.15M | 637.37M | 650.60M | 653.66M | 632.66M | 619.45M | 624.03M | 629.32M | 635.18M | 638.90M | 637.95M | 721.44M | 815.41M | 827.20M | 836.75M | 828.64M | 799.49M | 779.10M | 775.36M | 816.58M | 851.65M | 881.58M | 915.75M | 919.76M | 934.10M | 952.37M | 978.66M | 1,022.10M | 1,058.94M | 1,208.23M | 1,346.66M | 1,343.63M | 1,415.61M | 1,479.15M | 1,603.31M | 1,737.81M | 1,667.50M | 1,581.24M |
|
Equity Average
|
| | | | | | | | | | 135.12M | 140.59M | 147.14M | 153.60M | 159.30M | 163.20M | 167.30M | 173.54M | 179.52M | 184.52M | 189.97M | 195.75M | 200.32M | 203.88M | 208.30M | 213.62M | 219.14M | 225.73M | 232.80M | 238.90M | 245.23M | 252.07M | 259.35M | 267.02M | 273.86M | 285.14M | 298.20M | 307.31M | 315.91M | 324.45M | 332.96M | 341.93M | 351.10M | 359.48M | 364.75M | 354.68M | 346.71M | 353.39M | 385.31M | 407.90M | 406.26M | 414.18M | 420.56M | 427.54M | 438.36M | 447.48M | 453.42M | 463.23M | 539.33M | 613.12M | 614.73M | 697.03M | 784.56M | 887.99M | 981.97M | 977.64M | 981.43M |
|
Invested Capital
|
| | | 101.31M | | | 7.22M | 130.44M | 6.67M | 151.41M | 156.33M | 307.80M | 169.26M | 316.02M | 310.87M | 304.54M | 297.67M | 295.60M | 287.14M | 276.50M | 270.94M | 265.76M | 259.57M | 254.09M | 455.92M | 459.33M | 468.06M | 464.01M | 458.29M | 475.51M | 481.94M | 471.49M | 481.11M | 471.33M | 459.29M | 465.67M | 468.31M | 495.02M | 497.61M | 488.99M | 612.68M | 625.41M | 624.39M | 633.11M | 640.10M | 603.07M | 600.48M | 607.41M | 667.87M | 676.70M | 705.23M | 701.90M | 727.64M | 739.89M | 743.12M | 735.83M | 809.17M | 844.25M | 1,070.29M | 1,046.07M | 1,094.36M | 1,244.82M | 1,238.14M | 1,418.36M | 1,440.75M | 1,358.68M | 1,339.44M |
|
Asset Utilization Ratio
|
| | | | 4.16 | 4.34 | 3.74 | 2.90 | 2.61 | 1.75 | 1.30 | 1.30 | 1.26 | 1.25 | 1.23 | 1.29 | 1.30 | 1.29 | 1.25 | 1.24 | 1.25 | 1.25 | 1.24 | 1.18 | 0.85 | 0.70 | 0.77 | 0.86 | 0.90 | 0.93 | 0.98 | 1.06 | 1.14 | 1.23 | 1.26 | 1.22 | 1.18 | 1.13 | 1.11 | 1.09 | 0.96 | 0.87 | 0.89 | 0.90 | 0.92 | 0.71 | 0.69 | 0.64 | 0.59 | 0.77 | 0.78 | 0.53 | 0.60 | 0.58 | 0.53 | 0.76 | 0.75 | 0.76 | 0.72 | 0.69 | 0.62 | 0.58 | 0.54 | 0.67 | 0.68 | 0.75 | 0.84 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | 2.23 | | | 3.49 | 2.32 |
|
Debt to Equity
|
| | | | | | | 0.14 | | 1.45 | 1.20 | 1.14 | 1.13 | 1.01 | 0.91 | 0.85 | 0.75 | 0.67 | 0.57 | 0.48 | 0.40 | 0.34 | 0.28 | 0.24 | 1.15 | 1.12 | 1.10 | 1.01 | 0.93 | 0.96 | 0.93 | 0.84 | 0.82 | 0.74 | 0.65 | 0.59 | 0.54 | 0.58 | 0.55 | 0.49 | 0.82 | 0.81 | 0.75 | 0.74 | 0.75 | 0.76 | 0.71 | 0.70 | 0.61 | 0.69 | 0.72 | 0.68 | 0.72 | 0.72 | 0.67 | 0.64 | 0.77 | 0.80 | 0.76 | 0.70 | 0.79 | 0.59 | 0.57 | 0.44 | 0.48 | 0.39 | 0.36 |
|
Debt Ratio
|
| | | | | | 0.07 | 0.06 | 0.06 | 0.40 | 0.37 | 0.36 | 0.37 | 0.35 | 0.34 | 0.34 | 0.32 | 0.30 | 0.27 | 0.23 | 0.21 | 0.18 | 0.16 | 0.14 | 0.38 | 0.38 | 0.39 | 0.38 | 0.35 | 0.37 | 0.36 | 0.32 | 0.33 | 0.32 | 0.29 | 0.27 | 0.26 | 0.28 | 0.27 | 0.25 | 0.34 | 0.34 | 0.32 | 0.32 | 0.34 | 0.33 | 0.32 | 0.32 | 0.30 | 0.32 | 0.32 | 0.31 | 0.33 | 0.33 | 0.31 | 0.29 | 0.34 | 0.35 | 0.34 | 0.32 | 0.36 | 0.31 | 0.31 | 0.25 | 0.27 | 0.24 | 0.23 |
|
Equity Ratio
|
| | | 0.40 | | | | 0.43 | | 0.27 | 0.31 | 0.32 | 0.33 | 0.35 | 0.37 | 0.40 | 0.43 | 0.45 | 0.48 | 0.49 | 0.52 | 0.55 | 0.56 | 0.58 | 0.33 | 0.34 | 0.36 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 | 0.41 | 0.44 | 0.45 | 0.47 | 0.48 | 0.49 | 0.50 | 0.51 | 0.42 | 0.42 | 0.43 | 0.43 | 0.45 | 0.44 | 0.45 | 0.46 | 0.49 | 0.47 | 0.45 | 0.45 | 0.46 | 0.46 | 0.47 | 0.45 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 | 0.52 | 0.54 | 0.57 | 0.56 | 0.61 | 0.63 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | 2.23 | | | 3.49 | 2.32 |
|
FCF Payout Ratio
|
0.03 | -0.01 | -0.02 | -0.04 | 0.08 | 0.17 | 0.06 | -0.30 | -0.26 | 0.86 | 0.01 | -2.14 | -0.19 | 0.03 | 0.02 | -0.29 | 0.03 | 0.05 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.06 | -0.13 | 0.20 | 0.05 | 0.04 | 0.04 | -0.19 | 0.05 | 0.04 | 2.74 | 0.04 | 0.04 | 0.09 | 0.06 | -0.05 | 0.14 | 0.06 | 1.87 | -0.36 | 0.08 | -0.71 | 0.16 | 0.07 | 0.09 | -1.05 | -0.03 | -0.06 | 0.05 | 0.13 | -0.07 | -0.37 | 0.11 | 0.15 | -0.03 | -0.07 | 0.15 | 0.06 | -0.02 | -0.09 | 0.42 | 0.04 | -0.04 | 0.33 | 0.11 |
|
Enterprise Value
|
-0.64M | -0.64M | -0.64M | -8.02M | -2.19M | -8.02M | -1.96M | -5.76M | -2.30M | -0.65M | -0.32M | -0.45M | -0.37M | -0.44M | -0.87M | -1.50M | -1.43M | -0.27M | -0.28M | -0.22M | -0.36M | -0.30M | -0.33M | -0.26M | -0.47M | -0.44M | -0.19M | -0.74M | -0.59M | -0.68M | -0.55M | -0.43M | -0.46M | -0.72M | -0.47M | -0.62M | -0.62M | -0.62M | -0.89M | -0.16M | -0.83M | -0.76M | -1.09M | -0.73M | -0.54M | -0.21M | -0.55M | -0.38M | -0.35M | -0.34M | -0.38M | -0.52M | -0.50M | -0.37M | -0.09M | -0.30M | -0.53M | -4.16M | -20.67M | -7.77M | -10.57M | -18.99M | -7.91M | -29.50M | -5.71M | -16.91M | -8.78M |
|
Return on Sales
|
0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.03% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.09% | 0.04% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.02% | 0.04% | 0.05% | 0.04% | 0.03% | -0.07% | 0.04% | 0.22% | 0.03% | 0.02% | 0.01% | -0.02% | 0.04% | -0.01% | -0.01% | -0.01% | -0.07% | 0.01% | 0.01% | -0.03% | -0.09% | -0.04% | 0.00% |
|
Return on Capital Employed
|
| | | | 0.32% | 0.32% | 0.28% | 0.24% | 0.20% | 0.13% | 0.09% | 0.11% | 0.12% | 0.13% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.09% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | | 0.09% | 0.08% | 0.07% | 0.03% | 0.03% | 0.00% | 0.00% | 0.03% | 0.03% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | | | | | 0.34% | 0.31% | 0.25% | 0.13% | 0.10% | 0.11% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | | 0.07% | 0.06% | 0.05% | 0.02% | 0.02% | 0.00% | 0.00% | 0.03% | 0.02% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% |
|
Return on Assets
|
| | | | 0.10% | 0.11% | 0.10% | 0.08% | 0.07% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | -0.01% | -0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.03% | -0.03% |
|
Return on Equity
|
| | | | | | | | | | 0.04% | 0.00% | 0.00% | 0.00% | -0.01% | -0.04% | -0.04% | -0.03% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | | 0.03% | 0.05% | 0.08% | 0.11% | 0.11% | 0.11% | 0.11% | 0.14% | 0.13% | 0.13% | 0.14% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.06% | 0.05% | 0.05% | 0.02% | 0.02% | -0.03% | -0.02% | 0.01% | 0.00% | 0.02% | 0.02% | 0.01% | 0.00% | 0.01% | -0.03% | -0.02% | -0.01% | -0.02% | -0.03% | -0.05% | -0.05% |