|
EBT Margin
|
7.86% | 17.31% | 13.33% | 14.66% | 13.01% | 15.23% | 20.61% | 19.38% | 114.72% | 126.06% | 140.73% | 205.41% | 177.91% | 204.21% | 230.82% | 222.93% | 105.52% | 84.29% | 80.22% | 72.31% | 86.60% | 82.48% | 118.41% | 93.63% | 103.39% | 102.05% | 169.49% | -349.77% | 331.82% | 330.87% | 265.95% | 270.46% | 292.59% | 320.44% | 282.96% | 333.78% | 381.49% | 376.69% | 358.87% |
|
EBIT Margin
|
10.47% | 19.61% | 15.75% | 17.01% | 15.49% | 17.98% | 23.76% | 22.69% | 144.50% | 160.12% | 174.71% | 244.51% | 236.84% | 260.58% | 276.05% | 258.15% | 137.27% | 89.72% | 84.76% | 78.97% | 92.13% | 88.95% | 125.31% | 102.18% | 111.68% | 112.94% | 198.12% | -453.63% | 399.12% | 426.02% | 384.59% | 402.68% | 453.83% | 497.06% | 448.37% | 499.71% | 524.38% | 532.24% | 492.85% |
|
EBITDA Margin
|
10.47% | 19.61% | 15.75% | 17.01% | 15.49% | 17.98% | 23.76% | 22.69% | 144.50% | 160.12% | 174.71% | 244.51% | 236.84% | 260.58% | 276.05% | 258.15% | 137.27% | 89.72% | 84.76% | 78.97% | 92.13% | 88.95% | 125.31% | 102.18% | 111.68% | 112.94% | 198.12% | -453.63% | 399.12% | 426.02% | 384.59% | 402.68% | 453.83% | 497.06% | 448.37% | 499.71% | 524.38% | 532.24% | 492.85% |
|
Net Margin
|
5.17% | 11.36% | 8.89% | 10.04% | 8.46% | 10.59% | 13.30% | 0.01% | 118.49% | 123.98% | 115.04% | 163.53% | 134.79% | 154.02% | 170.95% | 171.99% | 79.96% | 69.08% | 66.45% | 56.31% | 70.32% | 66.90% | 94.40% | 72.82% | 84.16% | 83.46% | 134.46% | -286.56% | 261.00% | 266.71% | 210.89% | 215.59% | 225.24% | 261.13% | 228.90% | 252.76% | 292.52% | 282.78% | 271.40% |
|
FCF Margin
|
26.13% | 27.20% | 7.57% | -6.15% | 70.85% | 34.19% | -3.85% | 4.67% | 27.57% | 47.36% | 289.13% | 279.91% | 292.61% | 322.41% | 227.17% | 187.83% | -1,195.83% | 132.28% | -127.74% | 30.05% | 287.81% | -2.53% | 265.61% | 361.21% | 236.83% | 524.06% | 110.30% | -326.95% | 357.76% | 42.53% | 434.84% | 56.62% | 236.38% | 427.30% | 190.60% | 172.71% | 338.11% | 578.65% | 337.21% |
|
Assets Average
|
| 2,779.91M | 2,760.39M | 2,799.18M | 2,870.36M | 2,855.19M | 2,802.84M | 2,844.82M | 2,911.81M | 2,902.55M | 2,849.73M | 2,889.19M | 3,005.62M | 3,034.85M | 2,976.08M | 3,011.73M | 3,087.74M | 3,293.02M | 3,543.28M | 3,692.56M | 3,863.98M | 3,970.67M | 4,030.10M | 4,156.29M | 4,286.19M | 4,329.93M | 4,339.66M | 4,423.61M | 4,460.49M | 4,396.48M | 4,264.75M | 4,221.38M | 4,282.20M | 4,242.81M | 4,225.51M | 4,275.12M | 4,393.08M | 4,426.49M | 4,357.76M |
|
Equity Average
|
| 275.83M | 275.72M | 275.90M | 276.61M | 279.79M | 283.36M | 284.71M | 286.29M | 290.97M | 295.79M | 300.30M | 305.79M | 311.79M | 318.08M | 324.29M | 327.76M | 331.78M | 337.24M | 330.13M | 322.63M | 330.15M | 342.37M | 366.02M | 376.90M | 369.67M | 368.60M | 377.88M | 395.27M | 407.84M | 416.06M | 430.17M | 444.47M | 454.66M | 468.75M | 485.91M | 503.95M | 519.50M | 533.53M |
|
Invested Capital
|
339.75M | 284.43M | 288.74M | 281.66M | 285.66M | 287.62M | 291.98M | 291.48M | 293.25M | 300.59M | 314.66M | 312.68M | 317.97M | 324.35M | 332.18M | 333.08M | 405.02M | 399.01M | 430.36M | 395.64M | 380.11M | 383.08M | 400.28M | 412.77M | 401.49M | 408.17M | 420.76M | 387.79M | 429.89M | 463.10M | 461.40M | 440.94M | 480.20M | 486.77M | 513.77M | 523.62M | 549.77M | 560.96M | 580.88M |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 |
|
Interest Coverage Ratio
|
4.00 | 8.50 | 6.50 | 7.23 | 6.25 | 6.53 | 7.54 | 6.86 | 4.85 | 4.70 | 5.14 | 6.25 | 4.02 | 4.62 | 6.10 | 7.33 | 4.32 | 16.51 | 18.66 | 11.84 | 16.64 | 13.73 | 18.15 | 11.95 | 13.46 | 10.37 | 6.92 | 4.37 | 5.93 | 4.48 | 3.24 | 3.05 | 2.81 | 2.81 | 2.71 | 3.01 | 3.67 | 3.42 | 3.68 |
|
Debt to Equity
|
0.45 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.23 | 0.21 | 0.20 | 0.20 | 0.20 | 0.18 | 0.39 | 0.35 | 0.42 | 0.40 | 0.33 | 0.30 | 0.30 | 0.22 | 0.23 | 0.25 | 0.29 | 0.27 | 0.20 | 0.25 | 0.23 | 0.20 | 0.19 | 0.17 | 0.19 | 0.16 | 0.18 | 0.15 | 0.15 |
|
Debt Ratio
|
0.05 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.13 |
|
Times Interest Earned
|
4.00 | 8.50 | 6.50 | 7.23 | 6.25 | 6.53 | 7.54 | 6.86 | 4.85 | 4.70 | 5.14 | 6.25 | 4.02 | 4.62 | 6.10 | 7.33 | 4.32 | 16.51 | 18.66 | 11.84 | 16.64 | 13.73 | 18.15 | 11.95 | 13.46 | 10.37 | 6.92 | 4.37 | 5.93 | 4.48 | 3.24 | 3.05 | 2.81 | 2.81 | 2.71 | 3.01 | 3.67 | 3.42 | 3.68 |
|
FCF Payout Ratio
|
0.08 | 0.07 | 0.27 | -0.42 | 0.04 | 0.07 | -0.90 | 0.74 | 0.89 | 0.52 | 0.10 | 0.11 | 0.13 | 0.12 | 0.19 | 0.23 | -0.04 | 0.09 | -0.08 | 0.47 | 0.05 | -7.55 | 0.08 | 0.08 | 0.13 | 0.06 | 0.37 | 0.29 | 0.16 | 1.35 | 0.14 | 1.13 | 0.29 | 0.15 | 0.37 | 0.43 | 0.21 | 0.13 | 0.22 |
|
Enterprise Value
|
-560.07M | -515.77M | -474.45M | -475.25M | -517.25M | -418.73M | -294.82M | -379.29M | -352.37M | -258.44M | -165.87M | -328.78M | -417.95M | -280.45M | -154.97M | -269.94M | -311.11M | -572.20M | -711.13M | -516.55M | -892.23M | -890.86M | -366.37M | -590.67M | -422.70M | -136.95M | -44.11M | -49.40M | 108.92M | 151.04M | 335.76M | 183.51M | 161.19M | 131.35M | 245.66M | 226.76M | 86.39M | 194.47M | 245.17M |
|
Market Capitalization
|
251.26M | 239.73M | 248.19M | 344.21M | 362.57M | 346.20M | 407.31M | 389.20M | 421.71M | 402.75M | 398.08M | 395.93M | 366.08M | 417.79M | 459.67M | 510.84M | 336.24M | 352.21M | 315.30M | 412.00M | 438.18M | 434.61M | 417.47M | 445.59M | 446.58M | 558.47M | 527.60M | 551.26M | 498.77M | 521.55M | 506.86M | 499.08M | 469.33M | 481.87M | 597.87M | 621.01M | 613.27M | 671.11M | 713.21M |
|
Return on Sales
|
| | | 0.09% | 0.10% | 0.10% | 0.11% | 0.08% | 0.13% | 0.21% | 0.36% | 1.31% | 1.34% | 1.42% | 1.56% | 1.58% | 1.44% | 1.00% | 0.79% | 0.66% | 0.66% | 0.65% | 0.70% | 0.76% | 0.79% | 0.84% | 0.91% | 1.50% | 2.14% | 3.14% | 3.69% | 2.38% | 2.30% | 2.28% | 2.33% | 2.42% | 2.59% | 2.65% | 2.75% |
|
Return on Invested Capital
|
| | | 0.05% | 0.05% | 0.05% | 0.06% | 0.04% | 0.06% | 0.07% | 0.07% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.09% | 0.10% | 0.11% | 0.11% | 0.14% | 0.13% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.01% | 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% |
|
Return on Equity
|
| | | 0.04% | 0.05% | 0.04% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.10% | 0.12% | 0.13% | 0.16% | 0.14% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% |