|
Gross Margin
|
98.42% | 98.36% | 98.68% | 98.99% | 98.99% | 98.07% | 98.66% | 98.35% | 98.84% | 98.69% | 98.62% | 98.07% | 98.81% | 98.70% | 98.15% | 98.50% | 98.57% | 98.58% | 98.58% | 98.79% | 98.89% | 98.79% | 98.47% | 97.94% | 98.67% | 98.67% | 98.71% | 98.32% | 98.87% | 97.79% | 98.72% | 98.40% | 98.54% | 98.48% | 98.64% | 98.25% | 98.68% | 98.75% | 98.16% | 97.95% | 97.78% | 97.63% | 97.46% | 97.22% | 97.13% | 98.41% | 98.61% | 98.55% | 98.74% | 97.88% | 98.37% | 98.00% | 97.37% | 97.09% | 98.12% | 96.51% | 95.96% | 95.63% | 96.22% | 95.82% | 97.24% | 96.67% | 97.28% | 96.87% | 96.73% | 97.16% | 97.39% |
|
EBT Margin
|
23.48% | 25.11% | 30.91% | 33.69% | 34.45% | 29.86% | 30.51% | 33.16% | 33.04% | 31.37% | 33.01% | 36.94% | 34.06% | 18.70% | 22.87% | 28.41% | 23.36% | 33.44% | 29.30% | 35.24% | 33.19% | 43.22% | 37.66% | 33.52% | 28.30% | 39.54% | 32.36% | 27.21% | 19.38% | 27.44% | 28.49% | 34.73% | 23.82% | 31.35% | 17.17% | 28.86% | 31.24% | 33.38% | 23.95% | 30.20% | 6.27% | 12.23% | 7.84% | 19.83% | -0.01% | -11.45% | -53.82% | 14.89% | 38.29% | 8.10% | 13.21% | 16.57% | 38.29% | 8.10% | 13.21% | 16.57% | 38.29% | 8.10% | 13.21% | 16.57% | 15.75% | -15.01% | 1.97% | -21.08% | 2.55% | 6.35% | 19.32% |
|
EBIT Margin
|
21.89% | 23.47% | 29.59% | 32.69% | 33.44% | 27.93% | 29.17% | 31.52% | 31.87% | 30.06% | 31.63% | 35.01% | 32.87% | 17.40% | 21.02% | 26.88% | 22.05% | 31.52% | 27.88% | 34.04% | 32.09% | 42.00% | 36.14% | 31.47% | 26.96% | 38.21% | 31.07% | 25.53% | 18.26% | 25.22% | 27.21% | 33.14% | 23.82% | 31.35% | 17.17% | 28.86% | 29.68% | 33.38% | 23.95% | 30.20% | 6.27% | 11.88% | 7.67% | -5.14% | 2.50% | -13.44% | -26.16% | 13.52% | 4.20% | 4.45% | 11.44% | 12.21% | 2.27% | -2.28% | -6.06% | -19.64% | 5.16% | 20.98% | -8.14% | 14.66% | 12.94% | -18.42% | -2.08% | 12.52% | -0.29% | 3.75% | 8.27% |
|
EBITDA Margin
|
21.89% | 23.47% | 29.59% | 32.69% | 33.44% | 27.93% | 29.17% | 31.52% | 24.02% | 30.06% | 31.63% | 35.01% | 18.75% | 6.51% | 13.63% | 14.25% | 13.71% | 20.11% | 19.15% | 22.20% | 20.07% | 28.87% | 23.26% | 19.83% | 14.26% | 26.88% | 17.34% | 11.95% | 16.56% | 18.75% | 17.10% | 22.42% | 19.22% | 23.20% | 16.21% | 8.79% | 20.20% | 22.93% | 20.04% | 12.85% | 5.13% | 11.96% | 3.19% | 18.25% | -12.84% | -7.58% | -35.43% | 16.45% | 22.39% | 5.55% | 10.52% | 14.51% | 0.27% | -2.16% | -6.58% | -16.12% | 3.90% | 16.58% | 24.50% | 7.90% | 10.10% | -9.89% | 0.44% | 10.06% | 2.06% | 4.41% | 15.23% |
|
Operating Margin
|
21.89% | 23.47% | 29.59% | 32.69% | 33.44% | 27.93% | 29.17% | 31.52% | 31.87% | 30.06% | 31.63% | 35.01% | 32.87% | 17.40% | 21.02% | 26.88% | 22.05% | 31.52% | 27.88% | 34.04% | 32.09% | 42.00% | 36.14% | 31.47% | 26.96% | 38.21% | 31.07% | 25.53% | 18.26% | 25.22% | 27.21% | 33.14% | 23.82% | 31.35% | 17.17% | 28.86% | 29.68% | 33.38% | 23.95% | 30.20% | 6.27% | 11.88% | 7.67% | -5.14% | 2.50% | -13.44% | -26.16% | 13.52% | 4.20% | 4.45% | 11.44% | 12.21% | 2.27% | -2.28% | -6.06% | -19.64% | 5.16% | 20.98% | -8.14% | 14.66% | 12.94% | -18.42% | -2.08% | 12.52% | -0.29% | 3.75% | 8.27% |
|
Net Margin
|
14.97% | 16.35% | 19.88% | 21.39% | 22.19% | 18.89% | 19.29% | 21.10% | 20.87% | 19.82% | 20.46% | 23.83% | 21.19% | 10.95% | 13.22% | 8.66% | 13.98% | 21.29% | 18.70% | 22.82% | 21.43% | 27.80% | 25.31% | 21.15% | 18.95% | 26.25% | 21.61% | 14.85% | 12.09% | 18.25% | 18.53% | 24.37% | 18.59% | 20.43% | 12.34% | 8.54% | 23.77% | 24.40% | 17.98% | 20.72% | 1.64% | 8.57% | 5.62% | 13.65% | 6.61% | -16.22% | -66.58% | 16.45% | 22.39% | 5.55% | 10.52% | 14.51% | 35.32% | 8.56% | 12.35% | 22.68% | 34.05% | 0.98% | 14.98% | 10.55% | 9.53% | -9.75% | 0.67% | -27.31% | 2.05% | 4.46% | 15.35% |
|
FCF Margin
|
19.70% | 72.98% | -14.17% | 25.72% | 20.57% | 44.26% | 13.46% | 50.91% | 29.01% | 16.76% | 31.96% | 22.91% | 26.83% | 9.98% | 11.11% | 20.90% | 25.10% | 18.50% | 39.98% | 7.61% | 55.79% | 6.31% | 14.60% | 19.51% | 45.57% | 82.54% | 20.36% | 10.65% | 56.28% | 42.62% | 24.23% | 26.55% | 30.01% | 49.73% | 36.82% | 23.39% | 3.14% | 21.13% | 21.50% | 61.64% | 42.49% | 48.45% | 62.52% | -24.68% | 69.03% | 64.64% | -187.28% | -15.17% | -38.51% | 32.78% | 124.69% | -8.13% | 47.71% | 18.98% | 17.56% | 187.17% | -17.81% | -4.21% | -10.10% | 23.82% | 35.76% | 15.56% | 2.19% | 26.60% | -21.10% | 31.59% | 34.84% |
|
Assets Average
|
47.82M | 45.78M | 48.57M | 55.13M | 58.36M | 59.06M | 63.33M | 69.00M | 72.32M | 76.37M | 82.46M | 87.40M | 85.94M | 83.69M | 89.02M | 94.28M | 88.95M | 88.23M | 100.05M | 110.48M | 108.73M | 108.30M | 123.90M | 136.24M | 133.37M | 141.48M | 161.16M | 173.78M | 172.89M | 167.07M | 169.70M | 174.69M | 177.81M | 175.93M | 183.65M | 192.01M | 183.89M | 179.69M | 188.45M | 195.91M | 190.17M | 180.32M | 178.40M | 178.01M | 168.25M | 152.61M | 145.90M | 146.77M | 149.41M | 150.96M | 143.76M | 137.43M | 135.31M | 130.47M | 130.46M | 138.71M | 144.11M | 141.95M | 146.43M | 152.96M | 152.10M | 148.21M | 149.44M | 150.75M | 142.49M | 140.63M | 150.16M |
|
Equity Average
|
38.92M | 39.95M | | | | | 51.74M | 56.77M | 61.57M | 64.50M | 66.53M | 68.79M | 70.66M | | | | | | 81.46M | 86.07M | 89.22M | 93.88M | 101.45M | 107.45M | 109.47M | 116.64M | 127.24M | 132.05M | 131.49M | 133.31M | 139.23M | 143.46M | 145.45M | 148.08M | 153.38M | 155.91M | 156.21M | 158.58M | 162.91M | 162.91M | 158.63M | 78.13M | 0.15M | 74.22M | 74.21M | 0.13M | 0.13M | 65.42M | 65.42M | 0.13M | 0.13M | 59.01M | 117.58M | 116.49M | 114.61M | 112.08M | 111.26M | 113.48M | 117.45M | 121.12M | 123.10M | 122.11M | 120.42M | 121.36M | 121.86M | 121.87M | 124.17M |
|
Invested Capital
|
39.05M | 40.84M | | 47.22M | | 50.62M | 52.86M | 60.68M | 62.46M | 66.53M | 66.52M | 71.06M | 70.26M | | | 76.55M | | 79.43M | 83.48M | 88.66M | 89.77M | 98.00M | 104.90M | 110.01M | 108.93M | 133.61M | 139.24M | 142.99M | 138.32M | 137.62M | 140.85M | 146.07M | 144.84M | 151.32M | 155.43M | 156.40M | 156.02M | 161.14M | 164.67M | 161.15M | 156.11M | 0.15M | 0.15M | 148.29M | 0.14M | 0.13M | 0.13M | 130.71M | 0.13M | 0.13M | 0.12M | 117.91M | 117.26M | 115.72M | 113.51M | 110.65M | 111.87M | 115.10M | 119.80M | 122.45M | 123.75M | 120.47M | 120.38M | 122.33M | 121.39M | 122.36M | 125.98M |
|
Asset Utilization Ratio
|
0.95 | 1.00 | 0.98 | 0.77 | 0.81 | 0.86 | 0.83 | 0.80 | 0.82 | 0.85 | 0.82 | 0.79 | 0.81 | 0.85 | 0.83 | 0.82 | 0.90 | 0.94 | 0.87 | 0.83 | 0.90 | 0.97 | 0.89 | 0.83 | 0.88 | 0.87 | 0.79 | 0.75 | 0.75 | 0.74 | 0.73 | 0.70 | 0.71 | 0.73 | 0.71 | 0.70 | 0.73 | 0.74 | 0.69 | 0.62 | 0.59 | 0.56 | 0.51 | 0.47 | 0.46 | 0.47 | 0.46 | 0.44 | 0.45 | 0.45 | 0.49 | 0.53 | 0.54 | 0.56 | 0.56 | 0.53 | 0.51 | 0.51 | 0.50 | 0.48 | 0.51 | 0.56 | 0.59 | 0.59 | 0.63 | 0.64 | 0.61 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07 | 0.07 | 0.07 | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.05 | 0.05 | 0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.87 | 0.87 | | 0.79 | | 0.83 | 0.81 | 0.84 | 0.87 | 0.82 | 0.79 | 0.78 | 0.86 | | | 0.79 | | 0.83 | 0.80 | 0.76 | 0.89 | 0.85 | 0.79 | 0.79 | 0.86 | 0.80 | 0.78 | 0.74 | 0.78 | 0.81 | 0.83 | 0.81 | 0.82 | 0.86 | 0.81 | 0.81 | 0.89 | 0.87 | 0.85 | 0.81 | 0.86 | 0.00 | 0.00 | 0.83 | 0.00 | 0.00 | 0.00 | 0.88 | 0.00 | 0.00 | 0.00 | 0.84 | 0.90 | 0.89 | 0.87 | 0.76 | 0.79 | 0.81 | 0.79 | 0.79 | 0.83 | 0.82 | 0.79 | 0.82 | 0.90 | 0.84 | 0.82 |
|
FCF Payout Ratio
|
-1.29 | -0.30 | 1.30 | 4.56 | -0.87 | 1.22 | 1.36 | 0.64 | 0.00 | 0.84 | 0.52 | 0.67 | 0.58 | 0.09 | 1.20 | 1.97 | | | 0.37 | 1.55 | 0.27 | 1.72 | 0.81 | 0.60 | 0.36 | 0.13 | 0.65 | 1.06 | 0.35 | 0.34 | 0.59 | 0.56 | 0.67 | 0.30 | 0.41 | 0.65 | 6.96 | 0.83 | 0.90 | 0.36 | 0.76 | 0.59 | 0.49 | -1.33 | 0.64 | 0.36 | | | -0.11 | 0.14 | 0.92 | -0.51 | 0.23 | 0.39 | 0.38 | 0.03 | -0.56 | -1.65 | -0.68 | 0.27 | 0.21 | 0.36 | 2.36 | 0.23 | -0.32 | 0.18 | 0.15 |
|
Enterprise Value
|
-2.54M | -5.11M | -3.50M | -45.12M | -3.17M | -4.66M | -49.84M | -45.04M | -43.89M | -49.93M | -53.40M | -60.13M | -51.74M | -7.14M | -6.78M | -63.72M | -5.77M | -57.50M | -67.28M | -75.42M | -62.79M | -73.83M | -89.58M | -97.75M | -83.65M | -68.96M | -80.34M | -95.06M | -71.18M | -73.92M | -80.54M | -90.16M | -75.41M | -97.10M | -99.53M | -105.57M | -100.47M | -108.81M | -119.09M | -118.23M | -102.02M | -103.91M | -101.22M | -100.09M | -82.39M | -74.15M | -77.59M | -82.56M | -86.87M | -92.31M | -76.56M | -80.23M | -73.49M | -73.58M | -74.03M | -39.20M | -31.33M | -37.10M | -46.45M | -51.29M | -44.64M | -42.19M | -46.31M | -44.50M | -27.07M | -33.12M | -39.25M |
|
Return on Sales
|
0.15% | 0.16% | 0.20% | 0.21% | 0.22% | 0.19% | 0.19% | 0.21% | 0.21% | 0.20% | 0.20% | 0.24% | 0.21% | 0.11% | 0.13% | 0.09% | 0.14% | 0.21% | 0.19% | 0.23% | 0.21% | 0.28% | 0.25% | 0.21% | 0.19% | 0.26% | 0.22% | 0.15% | 0.12% | 0.18% | 0.19% | 0.24% | 0.19% | 0.20% | 0.12% | 0.09% | 0.24% | 0.24% | 0.18% | 0.21% | 0.02% | 0.09% | 0.06% | 0.14% | 0.07% | -0.16% | -0.67% | 0.16% | 0.22% | 0.06% | 0.11% | 0.15% | 0.35% | 0.09% | 0.12% | 0.23% | 0.34% | 0.01% | 0.15% | 0.11% | 0.10% | -0.10% | 0.01% | -0.27% | 0.02% | 0.04% | 0.15% |
|
Return on Capital Employed
|
0.34% | 0.36% | | 0.27% | | 0.32% | 0.31% | 0.30% | 0.28% | 0.31% | 0.31% | 0.32% | 0.29% | | | 0.25% | | 0.29% | 0.29% | 0.31% | 0.31% | 0.39% | 0.41% | 0.37% | 0.34% | 0.37% | 0.32% | 0.31% | 0.27% | 0.21% | 0.21% | 0.22% | 0.22% | 0.24% | 0.23% | 0.21% | 0.22% | 0.23% | 0.23% | 0.21% | 0.16% | 0.12% | 0.08% | 0.03% | 0.02% | -0.01% | -0.05% | -0.03% | -0.02% | 0.00% | 0.05% | 0.05% | 0.04% | 0.04% | 0.01% | -0.04% | -0.03% | 0.00% | 0.00% | 0.04% | 0.06% | 0.00% | 0.01% | | | | |
|
Return on Invested Capital
|
0.24% | 0.23% | | | | | 0.20% | 0.19% | 0.18% | 0.20% | 0.20% | 0.20% | 0.20% | | | | | | 0.16% | 0.20% | 0.22% | 0.25% | 0.26% | 0.24% | 0.24% | 0.22% | 0.20% | 0.18% | 0.17% | 0.14% | 0.13% | 0.15% | 0.17% | 0.17% | 0.16% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.12% | 0.17% | 57.31% | 0.04% | 0.04% | -5.42% | -74.53% | -0.06% | -0.49% | 1.23% | 34.53% | 0.07% | 0.04% | 0.03% | 0.01% | -0.05% | -0.04% | 0.00% | -0.01% | 0.04% | 0.04% | 0.00% | 0.01% | 0.01% | -0.02% | 0.05% | -0.01% |
|
Return on Assets
|
0.21% | 0.21% | 0.21% | 0.14% | 0.16% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.14% | 0.11% | 0.10% | 0.14% | 0.14% | 0.16% | 0.19% | 0.22% | 0.22% | 0.20% | 0.20% | 0.20% | 0.18% | 0.16% | 0.14% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.13% | 0.10% | 0.12% | 0.13% | 0.13% | 0.14% | 0.10% | 0.07% | 0.05% | 0.03% | 0.04% | 0.01% | -0.06% | -0.06% | -0.04% | -0.02% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.07% | 0.05% | 0.03% | 0.01% | -0.04% | -0.05% | -0.03% | 0.00% |
|
Return on Equity
|
0.25% | 0.24% | | | | | 0.21% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% | | | | | | 0.17% | 0.21% | 0.23% | 0.26% | 0.27% | 0.25% | 0.25% | 0.24% | 0.22% | 0.21% | 0.19% | 0.16% | 0.14% | 0.16% | 0.17% | 0.18% | 0.16% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.12% | 0.17% | 57.77% | 0.08% | 0.09% | 16.20% | -71.50% | -0.14% | -0.09% | -17.92% | 77.99% | 0.17% | 0.10% | 0.11% | 0.11% | 0.13% | 0.13% | 0.11% | 0.11% | 0.09% | 0.06% | 0.04% | 0.02% | -0.05% | -0.06% | -0.03% | 0.00% |