|
EBT Margin
|
29.05% | 30.75% | 27.44% | 30.47% | 29.95% | 30.80% | 27.05% | 28.46% | 28.75% | 28.60% | 25.95% | 28.29% | 28.01% | 26.40% | 24.30% | 26.80% | 27.28% | | 78.34% | 70.71% | 72.98% | 64.17% | 76.70% | 58.51% | 19.77% | 20.15% | 23.15% | 22.40% | 20.63% | 21.63% | 24.40% | 23.93% | 23.06% | 22.80% | 18.18% | 18.40% | 18.61% | 20.41% | 19.73% | 12.66% | 8.09% | 9.42% | 23.44% | 14.14% | 23.20% |
|
EBIT Margin
|
29.05% | 30.75% | 27.44% | 35.09% | 34.18% | 34.68% | 30.76% | 31.41% | 31.43% | 31.41% | 28.81% | 30.71% | 30.39% | 28.89% | 26.89% | 26.80% | 27.28% | | 78.34% | 70.71% | 72.98% | 64.17% | 76.70% | 58.51% | 21.07% | 21.37% | 24.05% | 23.18% | 21.38% | 22.27% | 24.93% | 24.70% | 24.71% | 27.16% | 24.76% | 26.06% | 28.04% | 29.65% | 31.20% | 24.74% | 19.17% | 16.67% | 32.31% | 23.52% | 31.50% |
|
EBITDA Margin
|
32.91% | 34.34% | 30.88% | 38.34% | 37.37% | 37.92% | 34.32% | 34.44% | 34.54% | 34.56% | 32.14% | 33.90% | 33.55% | 32.23% | 30.48% | 30.37% | 31.11% | | 107.37% | 84.10% | 68.09% | 64.17% | 58.49% | 91.95% | 16.83% | 25.86% | 9.95% | 21.80% | 25.77% | 26.57% | 29.00% | 28.45% | 28.17% | 30.56% | 28.98% | 29.69% | 31.67% | 33.49% | 35.26% | 29.14% | 23.60% | 20.57% | 37.25% | 29.29% | 36.52% |
|
Net Margin
|
20.63% | 22.60% | 20.32% | 21.93% | 21.57% | 22.17% | 20.70% | 20.78% | 20.99% | 21.83% | 19.95% | 21.21% | 20.80% | 21.13% | 18.68% | 20.23% | 20.60% | | 64.54% | 57.66% | 59.90% | 50.09% | 62.81% | 48.38% | 16.17% | 17.27% | 19.05% | 18.29% | 17.60% | 19.28% | 19.61% | 19.36% | 18.64% | 18.96% | 14.42% | 14.81% | 15.02% | 16.57% | 0.20% | 0.40% | -0.19% | 7.42% | 0.89% | 8.32% | -0.21% |
|
FCF Margin
|
| 31.95% | 7.17% | 31.69% | 19.66% | 28.42% | 9.25% | 33.91% | 22.16% | 28.16% | 31.50% | 9.46% | 32.84% | 21.36% | 19.70% | 27.41% | | | 124.84% | 70.40% | 93.12% | 11.84% | 148.41% | 119.58% | 19.82% | 19.99% | 42.58% | 10.59% | 20.97% | 5.49% | 30.24% | 33.77% | 18.77% | 18.82% | 14.87% | 6.73% | 19.14% | 5.14% | 14.06% | 17.94% | -4.80% | 27.71% | 40.92% | -3.08% | 22.75% |
|
Assets Average
|
| | | | | 1,346.68M | 1,362.48M | 1,303.34M | 1,289.32M | 1,341.25M | 1,339.31M | 1,283.83M | 1,314.41M | 1,338.93M | 1,327.67M | 1,333.97M | 1,346.82M | | | | | | | | | 2,101.85M | 2,209.90M | 2,244.45M | 2,282.66M | 2,423.94M | 2,488.47M | 2,433.02M | 2,527.40M | 2,591.92M | 2,500.21M | 2,449.09M | 2,487.84M | 2,491.75M | 2,386.10M | 2,288.09M | 2,271.68M | 2,327.92M | 2,356.77M | 2,317.24M | 2,384.82M |
|
Equity Average
|
| | | | | 156.41M | 160.64M | 161.96M | 165.94M | 171.53M | 174.29M | 175.20M | 175.54M | 176.69M | 184.56M | 193.36M | 199.49M | | | | | | | | | 256.33M | 260.32M | 260.13M | 254.21M | 246.72M | 231.44M | 211.35M | 198.67M | 199.03M | 211.91M | 216.32M | 210.69M | 218.02M | 229.65M | 229.71M | 233.79M | 233.34M | 231.64M | 237.53M | 242.14M |
|
Invested Capital
|
| | 142.09M | | 152.08M | 160.73M | 160.55M | 163.38M | 168.50M | 174.57M | 174.01M | 176.39M | 174.69M | 178.70M | 190.43M | 196.30M | 202.68M | | | | | 244.19M | | | 251.49M | 261.16M | 259.49M | 260.77M | 247.64M | 245.80M | 217.08M | 205.61M | 191.74M | 206.32M | 217.50M | 215.15M | 206.24M | 229.81M | 229.49M | 229.93M | 237.65M | 229.03M | 234.25M | 240.82M | 243.45M |
|
Asset Utilization Ratio
|
| | | | | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | | | | | | | | | 0.05 | 0.05 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Interest Coverage Ratio
|
| | | 7.59 | 8.08 | 8.94 | 8.30 | 10.66 | 11.75 | 11.17 | 10.08 | 12.71 | 12.79 | 11.62 | 10.38 | | | | | | | | | | 16.20 | 17.59 | 26.97 | 29.97 | 28.80 | 34.76 | 47.08 | 32.22 | 14.92 | 6.22 | 3.77 | 3.40 | 2.97 | 3.21 | 2.72 | 2.05 | 1.73 | 2.30 | 3.64 | 2.51 | 3.80 |
|
Equity Ratio
|
| | 0.12 | | 0.12 | 0.11 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.15 | 0.15 | | | | | 0.14 | | | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.07 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Times Interest Earned
|
| | | 7.59 | 8.08 | 8.94 | 8.30 | 10.66 | 11.75 | 11.17 | 10.08 | 12.71 | 12.79 | 11.62 | 10.38 | | | | | | | | | | 16.20 | 17.59 | 26.97 | 29.97 | 28.80 | 34.76 | 47.08 | 32.22 | 14.92 | 6.22 | 3.77 | 3.40 | 2.97 | 3.21 | 2.72 | 2.05 | 1.73 | 2.30 | 3.64 | 2.51 | 3.80 |
|
FCF Payout Ratio
|
| 0.17 | 0.84 | 0.18 | 0.29 | 0.19 | 0.72 | 0.18 | 0.28 | 0.22 | 0.24 | 0.77 | 0.22 | 0.33 | 0.42 | 0.29 | | | 0.24 | 0.40 | 0.30 | 2.60 | 0.22 | 0.29 | 0.55 | 0.52 | 0.25 | 0.95 | 0.47 | 1.76 | 0.30 | 0.26 | 0.43 | 0.43 | 0.54 | 1.22 | 0.42 | 1.56 | 0.64 | 0.52 | -1.83 | 0.24 | 0.22 | -3.02 | 0.36 |
|
Enterprise Value
|
| | -138.93M | | | | -331.00M | | -156.66M | -219.81M | -179.79M | -166.37M | -546.28M | -549.03M | -543.03M | -524.27M | -509.19M | | | | | | | | | -1310.07M | | | -500.31M | -1017.55M | -360.48M | -502.27M | -679.19M | -380.89M | -392.84M | -513.59M | -793.32M | -724.03M | -368.28M | -441.70M | -431.99M | -680.13M | -428.91M | -431.23M | -486.61M |
|
Return on Sales
|
0.21% | 0.23% | 0.20% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.22% | 0.20% | 0.21% | 0.21% | 0.21% | 0.19% | 0.20% | 0.21% | 0.18% | 0.65% | 0.58% | 0.60% | 0.50% | 0.63% | 0.48% | 0.16% | 0.17% | 0.19% | 0.18% | 0.18% | 0.19% | 0.20% | 0.19% | 0.19% | 0.19% | 0.14% | 0.15% | 0.15% | 0.17% | 0.00% | 0.00% | 0.00% | 0.07% | 0.01% | 0.08% | 0.00% |
|
Return on Invested Capital
|
| | | | | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | | | | | | | | | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.15% | 0.17% | 0.19% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.19% | 0.17% | 0.15% | 0.15% | 0.15% | 0.17% |
|
Return on Assets
|
| | | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | | | | | | | | | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | | | | | | | | | 0.10% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.15% | 0.17% | 0.18% | 0.16% | 0.15% | 0.15% | 0.14% | 0.10% | 0.07% | 0.04% | 0.02% | 0.02% | 0.04% | 0.04% |