|
EBT Margin
|
22.70% | 153.39% | 148.64% | 165.10% | 185.53% | 269.59% | 245.07% | 168.80% | 151.66% | 438.62% | 442.97% | 322.07% | 88.77% | 637.28% | 685.39% | 543.90% | 114.41% | 633.40% | 736.97% | 632.72% | 142.97% | 561.74% | 634.08% | 601.69% | 130.17% | 530.25% | 424.61% | 434.03% | 95.52% | 440.19% | 424.96% | 362.63% | 96.99% | 464.33% | 490.94% |
|
EBIT Margin
|
54.46% | 200.00% | 195.85% | 229.89% | 258.99% | 350.14% | 321.37% | 293.73% | 278.77% | 703.32% | 698.70% | 597.82% | 126.95% | 780.26% | 811.01% | 622.70% | 130.09% | 704.52% | 801.72% | 701.22% | 159.08% | 687.06% | 868.16% | 1,032.52% | 248.82% | 1,178.99% | 1,156.67% | 1,233.33% | 276.09% | 1,268.56% | 1,174.73% | 1,111.60% | 259.81% | 1,187.76% | 1,231.57% |
|
EBITDA Margin
|
2.97% | 200.00% | 195.85% | 229.89% | 258.99% | 350.14% | 321.37% | 293.73% | 278.77% | 703.32% | 698.70% | 597.82% | 126.95% | 780.26% | 811.01% | 622.70% | 130.09% | 704.52% | 801.72% | 701.22% | 159.08% | 687.06% | 868.16% | 1,032.52% | 248.82% | 1,178.99% | 1,156.67% | 1,233.33% | 276.09% | 1,268.56% | 1,174.73% | 1,111.60% | 259.81% | 1,187.76% | 1,231.57% |
|
Net Margin
|
17.87% | 121.28% | 85.21% | 138.54% | 151.97% | 226.08% | 204.76% | 147.44% | 129.03% | 384.40% | 375.00% | 277.38% | 75.51% | 526.54% | 563.37% | 453.10% | 95.95% | 523.58% | 605.75% | 525.41% | 118.75% | 468.58% | 526.03% | 495.49% | 106.40% | 436.59% | 349.22% | 358.12% | 78.44% | 362.40% | 350.23% | 315.87% | 82.13% | 393.13% | 416.16% |
|
FCF Margin
|
| 54.44% | 381.06% | 211.23% | 58.43% | 24.73% | 367.33% | 35.19% | 123.79% | 193.86% | 322.14% | 701.91% | 25.31% | 205.04% | 1,028.54% | 1,172.59% | 91.40% | 442.04% | 1,054.41% | 2,149.59% | 123.62% | 696.12% | 696.44% | 1,693.98% | 98.06% | 601.81% | 340.55% | 285.17% | 54.90% | 19.61% | 290.96% | 277.47% | 43.55% | 330.75% | 490.79% |
|
Assets Average
|
242.83M | 358.77M | 470.96M | 479.40M | 495.56M | 506.70M | 514.37M | 523.19M | 541.18M | 559.56M | 569.88M | 618.92M | 702.05M | 746.04M | 752.66M | 779.78M | 819.65M | 893.85M | 954.39M | 971.23M | 982.43M | 984.37M | 1,002.29M | 1,031.26M | 1,054.70M | 1,058.77M | 1,069.43M | 1,086.12M | 1,093.99M | 1,110.47M | 1,117.52M | 1,122.48M | 1,149.39M | 1,176.49M | 1,200.26M |
|
Equity Average
|
| | 44.22M | 43.74M | 43.53M | 43.87M | 45.43M | 48.00M | 50.14M | 52.08M | 53.51M | 57.68M | 62.28M | 64.33M | 66.57M | 67.64M | 68.74M | 70.53M | 72.16M | 67.56M | 57.97M | 48.71M | 46.93M | 53.34M | 55.89M | 52.52M | 56.53M | 62.80M | 62.89M | 68.49M | 71.42M | 71.50M | 74.86M | 78.95M | 83.87M |
|
Invested Capital
|
| 72.18M | 66.68M | 69.14M | 57.13M | 46.87M | 50.67M | 53.14M | 54.85M | 56.75M | 57.91M | 67.71M | 70.18M | 73.84M | 80.98M | 76.99M | 82.10M | 81.92M | 83.84M | 73.80M | 75.27M | 64.40M | 75.78M | 79.89M | 81.85M | 71.50M | 88.90M | 91.06M | 93.69M | 100.40M | 90.41M | 89.95M | 91.78M | 101.42M | 106.51M |
|
Asset Utilization Ratio
|
0.01 | | | | 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 |
|
Interest Coverage Ratio
|
1.71 | 4.29 | 4.15 | 3.55 | 3.53 | 4.35 | 4.21 | 2.35 | 2.19 | 2.66 | 2.73 | 2.17 | 3.32 | 5.46 | 6.46 | 7.90 | 8.30 | 9.91 | 12.38 | 10.24 | 9.88 | 5.48 | 3.71 | 2.40 | 2.10 | 1.82 | 1.58 | 1.54 | 1.53 | 1.53 | 1.57 | 1.48 | 1.60 | 1.64 | 1.66 |
|
Debt to Equity
|
| 0.91 | 0.90 | 0.87 | 0.57 | 0.51 | 0.53 | 0.33 | 0.52 | 0.38 | 0.52 | 0.55 | 0.60 | 0.60 | 0.46 | 0.41 | 0.43 | 0.38 | 0.37 | 0.45 | 0.55 | 0.67 | 0.99 | 0.56 | 0.63 | 0.61 | 0.82 | 0.60 | 0.69 | 0.48 | 0.42 | 0.28 | 0.50 | 0.29 | 0.28 |
|
Debt Ratio
|
| 0.09 | 0.08 | 0.08 | 0.05 | 0.04 | 0.05 | 0.03 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.03 | 0.03 | 0.03 | 0.05 | 0.03 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 |
|
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 | 0.08 | 0.08 | 0.07 | 0.08 | 0.06 | 0.06 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 |
|
Times Interest Earned
|
1.71 | 4.29 | 4.15 | 3.55 | 3.53 | 4.35 | 4.21 | 2.35 | 2.19 | 2.66 | 2.73 | 2.17 | 3.32 | 5.46 | 6.46 | 7.90 | 8.30 | 9.91 | 12.38 | 10.24 | 9.88 | 5.48 | 3.71 | 2.40 | 2.10 | 1.82 | 1.58 | 1.54 | 1.53 | 1.53 | 1.57 | 1.48 | 1.60 | 1.64 | 1.66 |
|
FCF Payout Ratio
|
| 0.78 | 0.12 | 0.25 | 0.82 | 1.94 | 0.11 | 1.44 | 0.37 | 0.49 | 0.30 | 0.16 | 0.77 | 0.47 | 0.10 | 0.08 | 0.24 | 0.22 | 0.09 | 0.14 | 0.17 | 0.14 | 0.14 | 0.17 | 0.21 | 0.17 | 0.29 | 0.34 | 0.38 | 4.91 | 0.31 | 0.37 | 0.49 | 0.30 | 0.20 |
|
Enterprise Value
|
-6.64M | -18.10M | -13.06M | -20.81M | -10.74M | -13.76M | -12.22M | -10.34M | -11.44M | -13.99M | -15.02M | -16.59M | -21.29M | -17.38M | -17.64M | -48.37M | -24.35M | -92.65M | -25.80M | -55.37M | -24.73M | -3.77M | -16.57M | -27.96M | -14.26M | -2.49M | -2.24M | -27.60M | -18.10M | -0.38M | -0.38M | -34.82M | -20.30M | -27.06M | -21.51M |
|
Return on Sales
|
0.18% | 1.21% | 0.85% | 1.39% | 1.52% | 2.26% | 2.05% | 1.47% | 1.29% | 3.84% | 3.75% | 2.77% | 0.58% | 5.27% | 5.63% | 4.53% | 0.80% | 5.24% | 6.06% | 5.25% | 1.19% | 4.69% | 5.26% | 4.95% | 1.03% | 4.37% | 3.49% | 3.58% | 0.69% | 3.62% | 3.50% | 3.16% | 0.66% | 3.93% | 4.16% |
|
Return on Invested Capital
|
0.03% | 0.04% | 0.06% | 0.07% | 0.08% | 0.11% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.13% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.13% | 0.14% | 0.17% | 0.18% | 0.18% | 0.19% | 0.20% | 0.24% | 0.25% | 0.24% | 0.24% | 0.24% | 0.25% | 0.26% | 0.26% | 0.24% | 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% |
|
Return on Equity
|
| | 0.06% | 0.07% | 0.08% | 0.10% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.15% | 0.19% | 0.23% | 0.23% | 0.20% | 0.19% | 0.20% | 0.17% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% |