|
EBT Margin
|
4.43% | -15.52% | 0.76% | 13.58% | 6.97% | 7.40% | 4.69% | 7.23% | 9.74% | 9.37% | 6.96% | 12.11% | 13.54% | 13.92% | 12.99% | 18.33% | 25.50% | 25.63% | 14.41% | 24.23% | 27.20% | 26.81% | 25.78% | 26.14% | 26.68% | 26.12% | 26.18% | 295.64% | 329.06% | 332.51% | 341.36% | 363.40% | 372.84% | 297.27% | 334.03% | 366.60% | 237.12% | 201.49% | 208.46% | 128.82% | 153.75% | 152.26% | 171.57% | 164.63% | 178.20% | 191.34% | 169.83% | 222.70% | 133.37% | 291.74% | 532.75% | 297.97% | 305.07% | 338.69% | 303.86% | 284.20% | 302.58% | 293.13% | 384.84% | 380.99% | 451.96% | 275.68% |
|
EBIT Margin
|
4.43% | -15.52% | 0.76% | 56.69% | 47.08% | 43.12% | 35.68% | 38.14% | 34.88% | 30.20% | 26.61% | 30.91% | 29.55% | 29.14% | -14.87% | 33.96% | 40.13% | 39.32% | -11.03% | 38.81% | 41.70% | 40.62% | 39.13% | 40.18% | 40.29% | 39.24% | 39.84% | 452.89% | 486.89% | 480.92% | 493.85% | 516.08% | 561.40% | 486.51% | 555.51% | 642.12% | 531.98% | 430.60% | 406.83% | 319.88% | 263.22% | 217.01% | 209.93% | 191.99% | 210.38% | 228.58% | 207.82% | 258.72% | 206.65% | 421.57% | 950.00% | 675.24% | 848.62% | 927.16% | 917.78% | 901.81% | 954.70% | 962.14% | 1,058.99% | 1,051.93% | 1,103.15% | 813.30% |
|
EBITDA Margin
|
30.46% | -17.62% | -4.73% | 56.69% | 27.30% | 24.04% | -8.22% | 38.14% | 34.88% | 30.20% | 26.61% | 30.91% | 29.55% | 29.14% | -14.87% | 33.96% | 40.13% | 39.32% | -11.03% | 38.81% | 41.70% | 40.62% | 39.13% | 40.18% | 40.29% | 39.24% | 39.84% | 452.89% | 486.89% | 480.92% | 493.85% | 516.08% | 561.40% | 486.51% | 555.51% | 642.12% | 531.98% | 430.60% | 406.83% | 319.88% | 263.22% | 217.01% | 209.93% | 191.99% | 210.38% | 228.58% | 207.82% | 258.72% | 206.65% | 421.57% | 950.00% | 675.24% | 848.62% | 927.16% | 917.78% | 901.81% | 954.70% | 962.14% | 1,058.99% | 1,051.93% | 1,103.15% | 813.30% |
|
Net Margin
|
4.44% | -10.10% | 0.54% | 6.46% | 1.68% | 1.86% | 0.26% | 1.77% | 3.52% | 3.39% | 1.73% | 5.03% | 5.32% | 6.04% | 10.48% | 7.23% | 11.34% | 11.39% | -39.89% | 10.98% | 13.40% | 13.69% | 13.20% | 14.24% | 14.83% | 15.42% | 15.74% | 180.66% | 223.01% | 224.29% | 50.29% | 289.55% | 297.67% | 237.65% | 267.60% | 294.09% | 189.28% | 162.87% | 172.68% | 106.94% | 121.18% | 118.46% | 142.29% | 123.13% | 133.01% | 179.69% | 133.90% | 182.83% | 124.82% | 241.03% | 464.91% | 243.86% | 248.80% | 263.58% | 239.85% | 224.74% | 239.14% | 234.44% | 322.85% | 304.47% | 359.53% | 220.42% |
|
FCF Margin
|
| 53.98% | 8.25% | 41.26% | 41.99% | 35.74% | 13.28% | 55.37% | 48.73% | 42.71% | 44.99% | 42.25% | 45.60% | 35.94% | 17.17% | 33.16% | 35.43% | 26.70% | 10.66% | 22.08% | 22.47% | 41.76% | 7.09% | 31.23% | 10.19% | 17.38% | 26.48% | 459.43% | 179.01% | 272.46% | 105.49% | 333.88% | 229.68% | 311.73% | 232.40% | 418.26% | -239.19% | -169.66% | 102.63% | 177.85% | -70.39% | -1,275.23% | 251.09% | 674.92% | 185.06% | 184.42% | -257.18% | 729.74% | -432.97% | 1,129.46% | 1,074.62% | 507.40% | -276.96% | 346.73% | 220.18% | 207.67% | 43.25% | 841.65% | -165.29% | 810.27% | 710.14% | 532.58% |
|
Assets Average
|
| | | | | 1,171.78M | 1,170.68M | 1,186.01M | 1,154.91M | 1,115.30M | 1,118.42M | 1,129.13M | 1,112.66M | 1,109.80M | 1,130.85M | 1,145.19M | 1,130.11M | 1,116.40M | 1,130.66M | 1,151.80M | 1,147.88M | 1,133.18M | 1,150.73M | 1,171.27M | 1,157.71M | 1,149.92M | 1,181.63M | 1,209.60M | 1,203.61M | 1,196.92M | 1,214.07M | 1,225.59M | 1,211.45M | 1,195.33M | 1,219.04M | 1,383.60M | 1,511.14M | 1,492.33M | 1,496.50M | 1,639.64M | 1,770.77M | 1,768.51M | 1,761.71M | 2,227.84M | 2,223.62M | 2,134.05M | 2,602.15M | 2,689.25M | 2,707.74M | 2,767.31M | 2,871.24M | 2,966.76M | 3,049.01M | 3,097.45M | 3,073.62M | 3,034.47M | 3,011.71M | 3,036.51M | 3,087.44M | 3,140.80M | 3,143.72M | 3,134.18M |
|
Equity Average
|
| | | | | 96.76M | 97.27M | 96.87M | 97.07M | 96.69M | 96.06M | 95.60M | 93.59M | 91.28M | 90.38M | 91.15M | 93.78M | 95.74M | 97.65M | 100.70M | 102.51M | 101.87M | 98.27M | 98.00M | 102.00M | 102.10M | 97.06M | 89.62M | 87.43M | 90.30M | 90.96M | 90.14M | 89.11M | 88.62M | 92.34M | 98.38M | 113.79M | 128.08M | 130.08M | 133.29M | 137.33M | 139.47M | 142.42M | 143.99M | 145.19M | 182.01M | 217.42M | 233.99M | 242.44M | 230.33M | 228.17M | 234.52M | 239.12M | 239.07M | 246.81M | 257.42M | 262.33M | 270.40M | 277.36M | 282.80M | 290.39M | 298.09M |
|
Invested Capital
|
| | 92.96M | | 95.59M | 97.93M | 191.84M | 97.12M | 156.24M | 150.60M | 154.99M | 159.67M | 155.97M | 155.04M | 154.18M | 156.58M | 159.44M | 160.50M | 163.26M | 166.59M | 166.89M | 165.30M | 159.69M | 164.77M | 167.69M | 170.96M | 163.62M | 161.10M | 169.22M | 171.83M | 162.05M | 162.69M | 165.98M | 171.72M | 163.92M | 164.29M | 126.51M | 129.65M | 216.30M | 136.07M | 347.89M | 335.39M | 311.57M | 264.13M | 206.69M | 305.77M | 306.15M | 326.22M | 386.70M | 384.43M | 433.62M | 467.15M | 457.85M | 487.11M | 493.38M | 477.88M | 532.74M | 524.07M | 317.48M | 534.99M | 541.94M | 550.44M |
|
Asset Utilization Ratio
|
| | | | | 0.01 | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.01 | 0.01 | 0.05 | 0.05 | 0.01 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 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 | 0.01 | 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 |
|
Interest Coverage Ratio
|
| | | 1.31 | 1.17 | 1.21 | 1.15 | 1.23 | 1.39 | 1.45 | 1.35 | 1.64 | 1.85 | 1.91 | 0.53 | 2.17 | 2.74 | 2.87 | 0.43 | 2.66 | 2.88 | 2.94 | 2.93 | 2.86 | 2.96 | 2.99 | 2.92 | 2.88 | 3.08 | 3.24 | 3.24 | 3.38 | 2.98 | 2.57 | 2.51 | 2.33 | 1.80 | 1.88 | 2.05 | 1.67 | 2.40 | 3.35 | 5.47 | 7.02 | 6.54 | 6.14 | 5.47 | 7.18 | 2.82 | 3.25 | 2.28 | 1.79 | 1.56 | 1.58 | 1.49 | 1.46 | 1.46 | 1.44 | 1.57 | 1.57 | 1.69 | 1.51 |
|
Debt to Equity
|
| | 0.81 | | 0.74 | 0.73 | 0.73 | 0.59 | 0.36 | 0.31 | 0.37 | 0.42 | 0.44 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.40 | 0.39 | 0.39 | 0.40 | 0.42 | 0.40 | 0.39 | 0.46 | 0.49 | 0.59 | 0.63 | 0.61 | 0.53 | 0.54 | 0.61 | 0.66 | 0.46 | 0.39 | 0.44 | 0.52 | 0.30 | 0.38 | 1.51 | 1.39 | 0.74 | 0.42 | 0.25 | 0.17 | 0.17 | 0.10 | 0.27 | 0.28 | 0.34 | 0.27 | 0.26 | 0.27 | 0.25 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.21 | 0.21 |
|
Debt Ratio
|
| | 0.06 | | 0.06 | 0.06 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.12 | 0.11 | 0.06 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
| | 0.07 | | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.08 | 0.09 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 |
|
Times Interest Earned
|
| | | 1.31 | 1.17 | 1.21 | 1.15 | 1.23 | 1.39 | 1.45 | 1.35 | 1.64 | 1.85 | 1.91 | 0.53 | 2.17 | 2.74 | 2.87 | 0.43 | 2.66 | 2.88 | 2.94 | 2.93 | 2.86 | 2.96 | 2.99 | 2.92 | 2.88 | 3.08 | 3.24 | 3.24 | 3.38 | 2.98 | 2.57 | 2.51 | 2.33 | 1.80 | 1.88 | 2.05 | 1.67 | 2.40 | 3.35 | 5.47 | 7.02 | 6.54 | 6.14 | 5.47 | 7.18 | 2.82 | 3.25 | 2.28 | 1.79 | 1.56 | 1.58 | 1.49 | 1.46 | 1.46 | 1.44 | 1.57 | 1.57 | 1.69 | 1.51 |
|
FCF Payout Ratio
|
| 0.06 | 0.08 | 0.08 | 0.07 | 0.09 | 0.23 | | | | | | | | | | | | 2.83 | 0.25 | 0.24 | 0.13 | 0.68 | 0.11 | 0.34 | 0.20 | 0.11 | 0.07 | 0.05 | 0.07 | 0.17 | 0.11 | 0.18 | 0.12 | 0.16 | 0.16 | -0.24 | -0.27 | 0.44 | 0.36 | -0.74 | -0.03 | 0.11 | 0.04 | 0.17 | 0.24 | -0.14 | 0.07 | -0.16 | 0.08 | 0.15 | 0.18 | -0.33 | 0.25 | 0.38 | 0.40 | 2.00 | 0.10 | -0.52 | 0.11 | 0.13 | 0.14 |
|
Enterprise Value
|
| | -54.15M | | -216.70M | -27.34M | -384.37M | -47.83M | -354.95M | -306.12M | -317.77M | -319.40M | -302.20M | -305.48M | -323.19M | -329.09M | -32.95M | -23.83M | -326.54M | -20.41M | -299.52M | -292.35M | -311.93M | -619.20M | -615.61M | -573.38M | -339.78M | -691.26M | -681.44M | -349.62M | -372.21M | | | | -60.16M | | -75.41M | -55.61M | -104.09M | -95.83M | -191.05M | -148.84M | -183.51M | -181.59M | -146.27M | -177.00M | -197.23M | -156.42M | -76.48M | -85.04M | -80.68M | -81.97M | -154.85M | -141.34M | -83.32M | -94.67M | -82.00M | -144.85M | -231.03M | -221.21M | -112.14M | -199.97M |
|
Return on Sales
|
0.04% | -0.10% | 0.01% | 0.10% | 0.05% | 0.05% | 0.03% | 0.05% | 0.07% | 0.06% | 0.05% | 0.08% | 0.09% | 0.09% | 0.09% | 0.13% | 0.17% | 0.17% | 0.11% | 0.16% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.18% | 2.01% | 2.23% | 2.24% | 0.50% | 2.90% | 2.98% | 2.38% | 2.68% | 2.94% | 1.89% | 1.63% | 1.73% | 1.07% | 1.21% | 1.18% | 1.42% | 1.23% | 1.33% | 1.80% | 1.34% | 1.83% | 1.25% | 2.41% | 4.65% | 2.44% | 2.49% | 2.64% | 2.40% | 2.25% | 2.39% | 2.34% | 3.23% | 3.04% | 3.60% | 2.20% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.10% | 0.08% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.11% | 0.12% | 0.13% | 0.16% | 0.12% | 0.11% | 0.08% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.17% | 0.17% | 0.14% | 0.14% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 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
|
| | | | | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.13% | 0.12% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.11% | 0.12% | 0.11% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.09% |