|
EBT Margin
|
7.57% | 13.99% | 19.53% | 7.82% | 10.85% | 18.16% | 7.50% | 9.48% | 15.91% | 31.48% | 24.69% | 27.94% | 31.68% | 33.95% | 31.19% | 32.74% | 303.86% | 31.33% | 37.16% | 39.25% | 380.77% | 358.63% | 363.14% | 322.81% | 412.87% | 458.44% | 395.45% | 537.19% | 574.90% | 438.64% | 93.14% | 182.77% | 211.44% | 220.86% | 159.94% | 212.99% | 236.02% | 219.98% | 138.12% | 220.97% | 229.74% | 232.23% | 207.92% | 219.78% | 243.19% | 209.43% |
|
EBIT Margin
|
16.33% | 22.40% | 27.64% | 15.84% | 18.21% | 24.54% | 13.58% | 14.90% | 21.38% | 36.48% | 29.53% | 32.30% | 36.31% | 38.26% | 35.21% | 39.13% | 363.37% | 39.67% | 47.33% | 51.00% | 494.67% | 465.74% | 451.13% | 393.94% | 460.39% | 491.32% | 426.32% | 569.82% | 608.04% | 467.29% | 102.91% | 206.65% | 238.88% | 271.07% | 270.65% | 385.61% | 456.69% | 456.10% | 381.99% | 434.81% | 445.21% | 457.99% | 418.22% | 422.99% | 449.24% | 406.78% |
|
EBITDA Margin
|
16.33% | 22.40% | 27.64% | 15.84% | 18.21% | 24.54% | 13.58% | 14.90% | 21.38% | 36.48% | 29.53% | 32.30% | 36.31% | 38.26% | 35.21% | 39.13% | 363.37% | 39.67% | 47.33% | 51.00% | 494.67% | 465.74% | 451.13% | 393.94% | 460.39% | 491.32% | 426.32% | 569.82% | 608.04% | 467.29% | 102.91% | 206.65% | 238.88% | 271.07% | 270.65% | 385.61% | 456.69% | 456.10% | 381.99% | 434.81% | 445.21% | 457.99% | 418.22% | 422.99% | 449.24% | 406.78% |
|
Net Margin
|
9.26% | 12.65% | 14.73% | 9.05% | 11.33% | 15.44% | 9.34% | 11.70% | 14.63% | 23.31% | 20.63% | 22.69% | 23.86% | 24.97% | 20.79% | 24.95% | 228.34% | 23.97% | 26.94% | 29.77% | 280.20% | 271.93% | 276.67% | 245.27% | 317.15% | 351.02% | 298.01% | 400.36% | 429.65% | 332.86% | 70.59% | 133.51% | 155.79% | 165.36% | 126.21% | 162.64% | 174.29% | 163.25% | 105.25% | 162.94% | 165.96% | 170.88% | 171.05% | 163.07% | 181.61% | 159.92% |
|
FCF Margin
|
53.01% | 53.82% | 27.95% | 85.41% | 37.35% | 50.30% | 63.64% | 91.34% | 36.20% | 63.06% | 54.33% | 49.92% | 22.08% | | | 28.36% | 34.89% | 45.29% | 17.44% | 49.80% | 110.54% | 198.12% | 627.77% | 269.46% | 435.22% | 180.27% | 392.37% | 528.04% | 235.12% | 1,800.91% | -191.58% | 164.73% | 79.21% | 311.95% | -4.63% | 187.99% | 264.00% | 317.80% | 124.65% | 115.47% | 3.27% | 439.76% | 361.38% | 721.02% | -620.17% | 242.31% |
|
Assets Average
|
| 1,329.42M | 1,348.57M | 1,343.32M | 1,341.79M | 1,373.93M | 1,411.50M | 1,430.60M | 1,412.13M | 1,382.39M | 1,380.86M | 1,396.77M | 1,434.29M | 1,478.18M | | | 2,399.48M | 2,444.24M | 2,492.77M | 2,530.79M | 2,558.06M | 2,606.50M | 2,614.89M | 2,646.91M | 2,905.02M | 3,155.02M | 3,210.37M | 3,273.39M | 3,313.02M | 3,371.37M | 3,406.88M | 3,394.93M | 3,409.43M | 3,466.14M | 3,570.44M | 3,654.30M | 3,750.00M | 3,769.44M | 3,734.34M | 3,664.90M | 3,650.00M | 3,700.00M | 3,657.14M | 3,610.23M | 3,703.09M | 3,754.69M |
|
Equity Average
|
| 163.47M | 166.87M | 168.44M | 169.40M | 171.39M | 173.50M | 174.18M | 174.72M | 175.36M | 176.61M | 179.87M | 182.92M | 185.55M | | | 257.78M | 261.72M | 268.12M | 278.55M | 290.46M | 300.10M | 306.32M | 314.37M | 323.45M | 331.84M | 340.07M | 345.94M | 352.86M | 361.12M | 363.50M | 344.09M | 312.37M | 297.06M | 299.33M | 305.30M | 308.30M | 309.23M | 323.48M | 341.60M | 347.56M | 354.36M | 358.00M | 354.53M | 353.73M | 357.89M |
|
Invested Capital
|
1,016.60M | 180.41M | 183.32M | 183.56M | 175.25M | 177.54M | 179.47M | 178.89M | 175.54M | 175.17M | 178.06M | 181.67M | 184.17M | 194.67M | | 261.12M | 260.24M | 279.31M | 329.12M | 284.07M | 305.35M | 345.55M | 329.29M | 393.56M | 490.43M | 494.25M | 486.80M | 352.98M | 357.73M | 364.51M | 411.59M | 325.69M | 299.05M | 344.27M | 352.78M | 356.21M | 358.89M | 358.16M | 387.40M | 394.39M | 399.32M | 408.10M | 406.70M | 401.16M | 405.11M | 409.58M |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | | | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 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 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Interest Coverage Ratio
|
1.86 | 2.66 | 3.41 | 1.97 | 2.47 | 3.84 | 2.24 | 2.75 | 3.90 | 7.29 | 6.10 | 7.41 | 7.84 | 8.87 | 8.77 | 6.13 | 6.11 | 4.76 | 4.65 | 4.34 | 4.34 | 4.35 | 5.13 | 5.54 | 9.69 | 14.94 | 13.81 | 17.46 | 18.35 | 16.31 | 10.54 | 8.65 | 8.71 | 5.40 | 2.44 | 2.23 | 2.07 | 1.93 | 1.57 | 2.03 | 2.07 | 2.03 | 1.99 | 2.08 | 2.18 | 2.06 |
|
Debt to Equity
|
5.39 | 0.19 | 0.33 | 0.29 | 0.18 | 0.32 | 0.45 | 0.24 | 0.21 | 0.18 | 0.17 | 0.17 | 0.17 | 0.21 | | 0.16 | 0.13 | 0.19 | 0.33 | 0.12 | 0.15 | 0.25 | 0.18 | 0.34 | 0.60 | 0.57 | 0.52 | 0.12 | 0.10 | 0.14 | 0.14 | 0.15 | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|
Debt Ratio
|
0.66 | 0.02 | 0.04 | 0.04 | 0.02 | 0.04 | 0.06 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | | 0.02 | 0.01 | 0.02 | 0.04 | 0.01 | 0.02 | 0.03 | 0.02 | 0.04 | 0.06 | 0.06 | 0.06 | 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 |
|
Equity Ratio
|
0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 |
|
Times Interest Earned
|
1.86 | 2.66 | 3.41 | 1.97 | 2.47 | 3.84 | 2.24 | 2.75 | 3.90 | 7.29 | 6.10 | 7.41 | 7.84 | 8.87 | 8.77 | 6.13 | 6.11 | 4.76 | 4.65 | 4.34 | 4.34 | 4.35 | 5.13 | 5.54 | 9.69 | 14.94 | 13.81 | 17.46 | 18.35 | 16.31 | 10.54 | 8.65 | 8.71 | 5.40 | 2.44 | 2.23 | 2.07 | 1.93 | 1.57 | 2.03 | 2.07 | 2.03 | 1.99 | 2.08 | 2.18 | 2.06 |
|
FCF Payout Ratio
|
0.00 | 0.09 | 175.88 | -173.59 | 0.14 | 100.92 | 0.08 | -0.36 | 0.15 | 0.08 | 0.11 | 0.12 | 0.32 | | | 0.32 | | 0.18 | 0.48 | 0.19 | 0.79 | 0.45 | 0.14 | 0.36 | 0.27 | 0.57 | 0.26 | 0.22 | 0.51 | 0.06 | -0.13 | 0.38 | 0.74 | 0.19 | -13.30 | 0.35 | 0.23 | 0.18 | 0.45 | 0.51 | 16.59 | 0.13 | 0.16 | 0.09 | -0.09 | 0.23 |
|
Enterprise Value
|
-42.65M | -68.37M | -58.30M | -442.59M | -71.74M | -462.95M | -45.09M | -63.04M | -47.95M | -66.98M | -60.97M | -78.01M | -72.16M | -48.82M | | -63.51M | -85.10M | -65.04M | -74.13M | -68.06M | -67.79M | -80.69M | -80.08M | -106.99M | -156.61M | -88.93M | -71.42M | -346.21M | -373.90M | -422.35M | -257.53M | -253.53M | -161.88M | -86.68M | -77.13M | -83.51M | -103.48M | -88.54M | -78.60M | -119.24M | -183.99M | -132.80M | -100.66M | -159.71M | -130.01M | -95.50M |
|
Return on Sales
|
0.09% | 0.13% | 0.15% | 0.09% | 0.11% | 0.15% | 0.09% | 0.12% | 0.15% | 0.23% | 0.21% | 0.23% | 0.24% | 0.25% | 0.21% | 0.25% | 2.28% | 0.24% | 0.27% | 0.30% | 2.80% | 2.72% | 2.77% | 2.45% | 3.17% | 3.51% | 2.98% | 4.00% | 4.30% | 3.33% | 0.71% | 1.34% | 1.56% | 1.65% | 1.26% | 1.63% | 1.74% | 1.63% | 1.05% | 1.63% | 1.66% | 1.71% | 1.71% | 1.63% | 1.82% | 1.60% |
|
Return on Invested Capital
|
| | | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | | | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.09% | 0.08% | 0.08% | 0.10% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.14% | 0.17% | 0.19% | 0.20% | 0.19% | 0.19% | 0.19% | 0.20% | 0.20% | 0.20% | 0.19% |
|
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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | | | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% |