|
EBT Margin
|
171.19% | 171.87% | 171.69% | 500.76% | 187.25% | 200.06% | 425.72% | 363.22% | 444.92% | 455.31% | 450.48% | 423.77% | 453.12% | 441.65% | 483.61% | 470.68% | 415.10% | 514.53% | 528.41% | 607.50% | 641.36% | 599.11% | 566.76% | 450.57% | 582.22% | 509.25% | 506.84% | 573.54% | 420.85% | 281.45% | 346.61% | 344.29% | 380.81% | 403.36% | 400.45% | 189.07% | 312.77% | 498.60% | 580.99% |
|
EBIT Margin
|
194.03% | 194.88% | 197.27% | 576.69% | 218.10% | 233.30% | 505.18% | 430.30% | 529.62% | 554.59% | 584.76% | 592.17% | 665.11% | 658.55% | 698.97% | 679.78% | 628.07% | 653.25% | 619.89% | 679.74% | 700.34% | 644.84% | 606.17% | 489.39% | 622.36% | 560.23% | 614.49% | 770.04% | 729.75% | 805.59% | 953.78% | 1,030.94% | 1,176.01% | 1,172.76% | 1,129.54% | 957.13% | 1,043.88% | 1,181.77% | 1,262.37% |
|
EBITDA Margin
|
194.03% | 194.88% | 197.27% | 576.69% | 218.10% | 233.30% | 505.18% | 430.30% | 529.62% | 554.59% | 584.76% | 592.17% | 665.11% | 658.55% | 698.97% | 679.78% | 628.07% | 653.25% | 619.89% | 679.74% | 700.34% | 644.84% | 606.17% | 489.39% | 622.36% | 560.23% | 614.49% | 770.04% | 729.75% | 805.59% | 953.78% | 1,030.94% | 1,176.01% | 1,172.76% | 1,129.54% | 957.13% | 1,043.88% | 1,181.77% | 1,262.37% |
|
Net Margin
|
118.43% | 119.08% | 122.69% | 356.95% | 133.18% | 141.03% | 302.32% | 297.16% | 358.45% | 367.59% | 355.47% | 339.59% | 363.61% | 351.04% | 383.80% | 373.75% | 331.58% | 402.06% | 421.76% | 470.62% | 509.01% | 454.92% | 437.93% | 347.34% | 449.91% | 392.59% | 396.06% | 446.01% | 329.94% | 222.56% | 280.44% | 283.41% | 301.22% | 317.96% | 311.52% | 161.84% | 242.69% | 387.69% | 448.90% |
|
FCF Margin
|
183.58% | 77.39% | 175.05% | 495.84% | 194.70% | 157.84% | 297.68% | 374.15% | 489.75% | 301.96% | 444.41% | 218.96% | 359.37% | 317.09% | 355.47% | 388.83% | 491.80% | 77.35% | 385.95% | 499.36% | 720.89% | 646.83% | 474.75% | 313.31% | 488.23% | 359.31% | 413.29% | 301.33% | 407.90% | 369.89% | 354.58% | -621.14% | 361.54% | 277.72% | 279.45% | 148.88% | 338.31% | 296.95% | 499.96% |
|
Assets Average
|
| 2,509.56M | 2,560.36M | 2,592.86M | 2,630.81M | 2,689.05M | 2,733.09M | 2,752.46M | 2,793.58M | 2,835.93M | 2,899.20M | 2,970.78M | 2,986.61M | 2,995.32M | 3,059.29M | 3,148.55M | 3,237.80M | 3,419.25M | 3,662.43M | 3,733.16M | 3,796.17M | 3,899.95M | 3,983.65M | 4,049.53M | 4,092.18M | 4,073.80M | 4,111.99M | 4,101.14M | 4,042.07M | 4,109.14M | 4,188.28M | 4,221.39M | 4,251.75M | 4,289.02M | 4,327.93M | 4,358.90M | 4,377.62M | 4,431.80M | 4,500.92M |
|
Equity Average
|
| 223.04M | 227.29M | 231.03M | 234.48M | 238.43M | 242.70M | 247.13M | 251.17M | 256.11M | 262.15M | 267.20M | 273.10M | 280.63M | 288.44M | 296.98M | 305.56M | 313.54M | 321.67M | 330.03M | 338.40M | 347.72M | 356.60M | 365.68M | 364.21M | 356.87M | 351.02M | 349.54M | 358.45M | 362.41M | 360.73M | 369.89M | 378.88M | 380.50M | 388.16M | 397.11M | 402.65M | 406.46M | 413.10M |
|
Invested Capital
|
220.70M | 225.37M | 229.21M | 232.85M | 236.11M | 240.75M | 244.65M | 249.60M | 252.73M | 259.49M | 264.81M | 269.58M | 279.56M | 289.92M | 297.49M | 306.98M | 314.65M | 322.93M | 330.89M | 339.61M | 347.62M | 358.23M | 365.35M | 376.36M | 362.40M | 361.64M | 350.68M | 358.66M | 368.48M | 366.54M | 365.09M | 384.84M | 383.04M | 388.06M | 398.33M | 405.91M | 409.39M | 413.48M | 422.62M |
|
Asset Utilization Ratio
|
| | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
8.50 | 8.47 | 7.71 | 7.59 | 7.07 | 7.02 | 6.36 | 6.41 | 6.25 | 5.59 | 4.35 | 3.52 | 3.14 | 3.04 | 3.25 | 3.25 | 2.95 | 4.71 | 6.78 | 9.41 | 11.87 | 14.10 | 15.38 | 12.61 | 15.50 | 10.99 | 5.71 | 3.92 | 2.36 | 1.54 | 1.57 | 1.50 | 1.48 | 1.52 | 1.55 | 1.25 | 1.43 | 1.73 | 1.85 |
|
Debt to Equity
|
0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.25 | 0.27 | 0.30 | 0.23 | 0.24 | 0.24 | 0.21 | 0.18 | 0.25 | 0.21 | 0.19 | 0.16 | 0.23 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|
Debt Ratio
|
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
8.50 | 8.47 | 7.71 | 7.59 | 7.07 | 7.02 | 6.36 | 6.41 | 6.25 | 5.59 | 4.35 | 3.52 | 3.14 | 3.04 | 3.25 | 3.25 | 2.95 | 4.71 | 6.78 | 9.41 | 11.87 | 14.10 | 15.38 | 12.61 | 15.50 | 10.99 | 5.71 | 3.92 | 2.36 | 1.54 | 1.57 | 1.50 | 1.48 | 1.52 | 1.55 | 1.25 | 1.43 | 1.73 | 1.85 |
|
FCF Payout Ratio
|
0.32 | 0.75 | 0.34 | 0.37 | 0.35 | 0.42 | 0.46 | 0.34 | 0.30 | 0.44 | 0.32 | 0.67 | 0.44 | 0.47 | 0.41 | 0.38 | 0.32 | 2.21 | 0.39 | 0.30 | 0.21 | 0.21 | 0.29 | 0.45 | 0.32 | 0.39 | 0.34 | 0.55 | 0.42 | 0.44 | 0.46 | -0.27 | 0.50 | 0.60 | 0.56 | 1.14 | 0.53 | 0.56 | 0.33 |
|
Enterprise Value
|
| | | -57.35M | | | | -72.84M | -1.58M | -1.80M | -1.92M | -86.01M | -1.85M | -1.85M | -2.00M | -72.28M | -1.69M | -1.58M | -1.51M | -382.63M | -1.80M | -1.99M | -1.89M | -459.44M | -1.88M | -2.03M | -2.13M | -66.83M | -2.07M | -1.89M | -1.96M | -144.46M | -284.41M | -205.61M | -344.59M | -5.05M | -5.37M | -5.33M | -5.72M |
|
Return on Sales
|
1.18% | 1.19% | 1.23% | 3.57% | 1.33% | 1.41% | 3.02% | 2.97% | 3.58% | 3.68% | 3.55% | 3.40% | 3.64% | 3.51% | 3.84% | 3.74% | 3.32% | 4.02% | 4.22% | 4.71% | 5.09% | 4.55% | 4.38% | 3.47% | 4.50% | 3.93% | 3.96% | 4.46% | 3.30% | 2.23% | 2.80% | 2.83% | 3.01% | 3.18% | 3.12% | 1.62% | 2.43% | 3.88% | 4.49% |
|
Return on Invested Capital
|
| | | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.15% | 0.16% | 0.16% | 0.17% | 0.19% | 0.20% | 0.22% | 0.24% | 0.25% | 0.24% | 0.23% | 0.23% | 0.23% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.14% | 0.14% | 0.15% | 0.14% | 0.13% | 0.13% | 0.13% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% |