|
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
|
-811.34M | -755.50M | -722.64M | -819.46M | -879.82M | -764.93M | -702.12M | -768.49M | -774.09M | -661.19M | -563.95M | -724.71M | -784.03M | -698.24M | -614.64M | -780.78M | -647.35M | -924.40M | -1026.43M | -928.55M | -1330.41M | -1325.47M | -783.84M | -1036.25M | -869.28M | -695.42M | -571.71M | -600.66M | -389.85M | -370.51M | -171.10M | -315.57M | -308.13M | -350.52M | -352.21M | -394.25M | -526.88M | -476.64M | -468.04M |
|
Return on Sales
|
0.05% | 0.11% | 0.09% | 0.10% | 0.08% | 0.11% | 0.13% | 0.00% | 1.18% | 1.24% | 1.15% | 1.64% | 1.35% | 1.54% | 1.71% | 1.72% | 0.80% | 0.69% | 0.66% | 0.56% | 0.70% | 0.67% | 0.94% | 0.73% | 0.84% | 0.83% | 1.34% | -2.87% | 2.61% | 2.67% | 2.11% | 2.16% | 2.25% | 2.61% | 2.29% | 2.53% | 2.93% | 2.83% | 2.71% |
|
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% |