|
EBT Margin
|
5.47% | -15.52% | 3.75% | 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
|
5.47% | -15.52% | 3.75% | 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
|
7.27% | -17.62% | -23.25% | 56.69% | 2.14% | 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
|
5.71% | -10.10% | 2.65% | 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% | 40.53% | 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
|
| | | | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 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
|
59.11M | 38.00M | -20.12M | 35.04M | -7.27M | -5.13M | -365.47M | -16.18M | -315.04M | -275.06M | -287.39M | -273.40M | -244.73M | -256.11M | -271.72M | -277.36M | 20.30M | 32.71M | -260.04M | 47.95M | -227.28M | -217.24M | -231.50M | -541.64M | -535.36M | -489.91M | -228.38M | -574.38M | -565.83M | -233.58M | -249.00M | 143.47M | 142.62M | 150.22M | 63.14M | 144.41M | 85.59M | 90.20M | 52.64M | 22.91M | -79.25M | -46.73M | -44.35M | -33.55M | 23.38M | 77.62M | 36.19M | 171.92M | 188.90M | 144.98M | 143.19M | 97.49M | 10.87M | 34.24M | 150.33M | 107.26M | 133.09M | 128.14M | 51.85M | 61.75M | 175.15M | 97.05M |
|
Market Capitalization
|
| | 34.03M | | 24.23M | 22.20M | 18.90M | 31.65M | 39.92M | 31.06M | 30.38M | 45.99M | 57.47M | 49.37M | 51.48M | 51.73M | 53.25M | 56.54M | 66.50M | 68.36M | 72.24M | 75.11M | 80.43M | 77.56M | 80.26M | 83.46M | 111.40M | 116.88M | 115.62M | 116.04M | 123.21M | 143.47M | 142.62M | 150.22M | 123.30M | 144.41M | 161.01M | 145.81M | 156.73M | 118.73M | 111.80M | 102.11M | 139.16M | 148.04M | 169.65M | 254.61M | 233.42M | 328.34M | 265.38M | 230.02M | 223.87M | 179.46M | 165.72M | 175.58M | 233.65M | 201.92M | 215.09M | 273.00M | 282.89M | 282.95M | 287.29M | 297.02M |
|
Return on Sales
|
| | | 0.02% | 0.02% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.16% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.24% | 0.34% | 0.61% | 1.74% | 1.95% | 2.12% | 2.16% | 2.72% | 2.73% | 2.46% | 2.20% | 1.96% | 1.56% | 1.41% | 1.28% | 1.26% | 1.27% | 1.30% | 1.43% | 1.41% | 1.57% | 1.56% | 1.66% | 2.17% | 2.36% | 2.79% | 2.86% | 2.49% | 2.44% | 2.41% | 2.34% | 2.55% | 2.74% | 3.04% | 2.98% |
|
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% |