|
EBT Margin
|
28.23% | 27.11% | 29.08% | 27.59% | 28.83% | 28.07% | 22.30% | 28.72% | 30.68% | 32.09% | 28.39% | 34.22% | 31.55% | 34.48% | 29.33% | 33.99% | 35.54% | 35.91% | 34.33% | 31.74% | 34.40% | 36.25% | 33.84% | 35.40% | 36.92% | 40.22% | 35.61% | 836.82% | 903.36% | 861.74% | 853.99% | 890.71% | 913.33% | 888.86% | 910.37% | 866.94% | 887.00% | 828.87% | 819.73% | 806.75% | 802.77% | 734.29% | 759.02% | 646.20% | 697.09% | 527.88% | 674.55% | 733.52% | 856.60% | 870.39% | 941.46% | 851.41% | 824.95% | 872.92% | 715.19% | 371.78% | 729.16% | 522.02% | 872.62% | 841.82% | 918.29% |
|
EBIT Margin
|
53.56% | 52.48% | 52.99% | 49.16% | 47.39% | 44.82% | 39.82% | 44.29% | 44.56% | 45.20% | 40.57% | 44.83% | 41.82% | 43.99% | 37.87% | 41.48% | 42.62% | 43.12% | 41.17% | 38.22% | 40.58% | 42.61% | 39.83% | 41.01% | 42.48% | 45.39% | 41.12% | 993.24% | 1,091.95% | 1,047.91% | 1,032.91% | 1,104.95% | 1,146.97% | 1,135.43% | 1,186.17% | 1,151.49% | 1,171.88% | 1,081.70% | 1,060.00% | 986.50% | 958.20% | 871.46% | 880.68% | 749.43% | 790.29% | 605.20% | 750.71% | 802.21% | 969.06% | 1,084.54% | 1,260.46% | 1,265.67% | 1,373.71% | 1,464.58% | 1,387.38% | 1,049.43% | 1,472.34% | 1,216.70% | 1,571.65% | 1,493.27% | 1,588.99% |
|
EBITDA Margin
|
56.18% | 55.10% | 55.53% | 51.72% | 49.91% | 47.29% | 42.82% | 47.23% | 47.12% | 48.00% | 43.59% | 47.71% | 44.95% | 47.09% | 41.14% | 44.57% | 45.65% | 46.08% | 43.92% | 40.95% | 43.18% | 45.30% | 42.60% | 43.59% | 45.05% | 47.75% | 43.56% | 1,051.01% | 1,139.93% | 1,105.79% | 1,082.75% | 1,154.49% | 1,190.91% | 1,174.29% | 1,225.65% | 1,190.24% | 1,205.84% | 1,123.71% | 1,096.00% | 1,036.00% | 997.92% | 905.09% | 918.26% | 782.13% | 823.30% | 641.45% | 793.94% | 838.49% | 1,005.47% | 1,117.50% | 1,300.19% | 1,301.13% | 1,411.62% | 1,501.89% | 1,431.56% | 1,087.50% | 1,514.21% | 1,255.96% | 1,611.65% | 1,533.82% | 1,624.51% |
|
Net Margin
|
19.50% | 18.62% | 19.93% | 19.09% | 19.91% | 19.43% | 15.98% | 20.05% | 21.01% | 22.38% | 19.94% | 23.77% | 22.04% | 23.98% | 20.59% | 24.20% | 24.53% | 24.81% | 23.79% | 22.12% | 23.87% | 25.15% | 23.58% | 24.62% | 25.70% | 27.67% | 24.82% | 583.11% | 626.17% | 550.80% | 691.37% | 719.50% | 736.97% | 712.00% | 731.99% | 700.81% | 714.85% | 668.30% | 662.13% | 651.50% | 646.65% | 584.73% | 612.53% | 521.86% | 563.30% | 404.28% | 545.66% | 590.98% | 688.68% | 673.74% | 755.09% | 683.68% | 663.05% | 700.19% | 578.50% | 305.87% | 587.85% | 425.50% | 702.14% | 677.64% | 737.30% |
|
FCF Margin
|
| 28.03% | 52.35% | 11.17% | 41.02% | 19.84% | 32.00% | 9.18% | 9.83% | 52.15% | 39.62% | 16.06% | 30.82% | 19.11% | 27.55% | 13.01% | 20.91% | 43.89% | 33.27% | 17.16% | | | 21.22% | 14.11% | 43.93% | 5.65% | 61.62% | -528.04% | 428.19% | 1,164.95% | 691.69% | 377.40% | 1,183.03% | 1,052.86% | 264.55% | 418.16% | 783.55% | 986.60% | 516.53% | 1,182.25% | 242.96% | 987.61% | 585.35% | 324.14% | 573.20% | 1,043.49% | 162.22% | 720.44% | 747.55% | 995.90% | 528.79% | 601.31% | 344.95% | 1,407.20% | 84.02% | 858.71% | 419.81% | 1,192.48% | 574.56% | 791.64% | 1,001.78% |
|
Assets Average
|
| | | | | 453.70M | 504.54M | 556.02M | 563.75M | 567.74M | 577.84M | 577.88M | 569.96M | 582.48M | 595.18M | 599.22M | 605.43M | 609.94M | 615.98M | 623.03M | 624.02M | 627.67M | 634.79M | 643.55M | 652.14M | 662.18M | 674.71M | 688.16M | 703.86M | 708.94M | 703.51M | 711.63M | 717.06M | 721.27M | 733.28M | 742.55M | 768.52M | 802.74M | 814.36M | 887.61M | 976.58M | 1,009.80M | 1,070.89M | 1,119.54M | 1,120.31M | 1,127.97M | 1,139.62M | 1,130.89M | 1,144.30M | 1,160.47M | 1,151.25M | 1,149.78M | 1,156.38M | 1,167.64M | 1,167.47M | 1,161.78M | 1,188.25M | 1,200.34M | 1,205.07M | 1,228.30M | 1,243.16M |
|
Equity Average
|
| | | | | 48.86M | 49.31M | 49.67M | 50.55M | 51.64M | 52.28M | 52.64M | 52.11M | 51.77M | 52.28M | 53.15M | 54.56M | 55.75M | 56.86M | 58.12M | 58.88M | 59.73M | 61.65M | 63.60M | 65.08M | 65.58M | 66.17M | 67.83M | 69.28M | 70.19M | 70.78M | 71.80M | 73.23M | 75.21M | 77.75M | 80.21M | 82.54M | 84.55M | 86.55M | 88.80M | 90.91M | 92.86M | 93.47M | 94.55M | 96.55M | 97.20M | 96.12M | 94.30M | 92.82M | 93.95M | 97.46M | 99.57M | 100.78M | 104.67M | 108.75M | 109.96M | 112.69M | 114.92M | 116.58M | 120.01M | 123.44M |
|
Invested Capital
|
| | 79.17M | | 80.92M | 81.72M | 86.50M | 91.64M | 92.37M | 95.11M | 52.45M | 52.83M | 51.39M | 52.15M | 52.41M | 53.88M | 55.24M | 56.27M | 57.45M | 58.79M | 58.97M | 60.50M | 62.80M | 64.41M | 65.75M | 65.42M | 66.93M | 68.73M | 69.84M | 70.53M | 71.02M | 72.58M | 73.88M | 76.54M | 78.97M | 81.46M | 83.61M | 85.48M | 87.63M | 89.97M | 91.85M | 93.86M | 93.08M | 96.01M | 97.09M | 97.31M | 94.93M | 93.66M | 91.98M | 95.92M | 99.01M | 100.14M | 101.41M | 107.94M | 109.56M | 110.37M | 115.01M | 114.83M | 118.33M | 121.68M | 125.19M |
|
Asset Utilization Ratio
|
| | | | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 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 | 0.00 | 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
|
2.11 | 2.07 | 2.22 | 2.28 | 2.55 | 2.68 | 2.27 | 2.84 | 3.21 | 3.45 | 3.33 | 4.23 | 4.07 | 4.63 | 4.43 | 5.54 | 6.02 | 5.98 | 6.01 | 5.90 | 6.56 | 6.69 | 6.65 | 7.31 | 7.65 | 8.78 | 7.46 | 6.35 | 5.79 | 5.63 | 5.77 | 5.16 | 4.91 | 4.60 | 4.30 | 4.05 | 4.11 | 4.28 | 4.41 | 5.49 | 6.16 | 6.35 | 7.24 | 7.26 | 8.48 | 7.83 | 9.86 | 11.68 | 8.62 | 5.06 | 3.95 | 3.06 | 2.50 | 2.48 | 2.06 | 1.55 | 1.98 | 1.75 | 2.25 | 2.29 | 2.37 |
|
Debt to Equity
|
| | 1.16 | | 1.07 | 1.05 | 1.50 | 1.18 | 1.13 | 1.15 | 0.84 | 0.82 | 0.81 | 0.88 | 0.93 | 1.15 | 0.91 | 0.87 | 0.81 | 0.89 | 0.88 | 0.84 | 0.78 | 0.84 | 0.78 | 0.75 | 0.81 | 0.83 | 0.65 | 0.56 | 0.54 | 0.61 | 0.51 | 0.49 | 0.46 | 0.44 | 0.42 | 0.45 | 0.46 | 0.49 | 0.45 | 0.40 | 0.43 | 0.40 | 0.39 | 0.38 | 0.41 | 0.36 | 0.37 | 0.34 | 0.30 | 0.28 | 0.30 | 0.33 | 0.27 | 0.25 | 0.17 | 0.22 | 0.21 | 0.18 | 0.16 |
|
Debt Ratio
|
| | 0.12 | | 0.12 | 0.11 | 0.13 | 0.10 | 0.10 | 0.11 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.10 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
| | 0.10 | | 0.11 | 0.11 | 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 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Times Interest Earned
|
2.11 | 2.07 | 2.22 | 2.28 | 2.55 | 2.68 | 2.27 | 2.84 | 3.21 | 3.45 | 3.33 | 4.23 | 4.07 | 4.63 | 4.43 | 5.54 | 6.02 | 5.98 | 6.01 | 5.90 | 6.56 | 6.69 | 6.65 | 7.31 | 7.65 | 8.78 | 7.46 | 6.35 | 5.79 | 5.63 | 5.77 | 5.16 | 4.91 | 4.60 | 4.30 | 4.05 | 4.11 | 4.28 | 4.41 | 5.49 | 6.16 | 6.35 | 7.24 | 7.26 | 8.48 | 7.83 | 9.86 | 11.68 | 8.62 | 5.06 | 3.95 | 3.06 | 2.50 | 2.48 | 2.06 | 1.55 | 1.98 | 1.75 | 2.25 | 2.29 | 2.37 |
|
FCF Payout Ratio
|
| 0.37 | 0.39 | | | 0.48 | 0.60 | | | 0.17 | 0.44 | | | 0.44 | 0.60 | | | 0.18 | 0.52 | | | | | | 0.18 | 2.76 | | | 0.43 | 0.33 | | | 0.17 | 0.37 | | | 0.24 | 0.40 | | | 0.73 | 0.35 | | | 0.28 | 0.30 | | | 0.23 | 0.18 | 0.35 | 0.32 | 0.56 | 0.14 | 2.44 | 0.23 | 0.47 | 0.16 | 0.36 | 0.25 | 0.19 |
|
Enterprise Value
|
| | -129.03M | | -120.70M | -131.58M | -210.75M | -207.98M | -199.99M | -195.03M | -66.88M | -37.18M | -37.07M | -48.62M | -144.85M | -121.98M | -129.05M | -36.81M | -43.92M | -35.63M | -38.92M | -39.84M | -27.37M | -28.13M | -27.70M | -36.84M | -38.39M | -38.80M | -45.37M | -36.51M | -21.59M | -43.33M | -33.34M | -45.65M | -44.33M | -57.36M | -79.66M | -102.11M | -96.35M | -173.91M | -198.23M | -181.74M | -279.01M | -312.44M | -283.73M | -243.77M | -130.49M | -103.62M | -107.77M | -86.66M | -55.77M | -60.48M | -49.66M | -64.34M | -39.67M | -56.44M | -95.89M | -73.78M | -88.75M | -95.56M | -81.08M |
|
Return on Sales
|
0.20% | 0.19% | 0.20% | 0.19% | 0.20% | 0.19% | 0.16% | 0.20% | 0.21% | 0.22% | 0.20% | 0.24% | 0.22% | 0.24% | 0.21% | 0.24% | 0.25% | 0.25% | 0.24% | 0.22% | 0.24% | 0.25% | 0.24% | 0.25% | 0.26% | 0.28% | 0.25% | 5.83% | 6.26% | 5.51% | 6.91% | 7.20% | 7.37% | 7.12% | 7.32% | 7.01% | 7.15% | 6.68% | 6.62% | 6.52% | 6.47% | 5.85% | 6.13% | 5.22% | 5.63% | 4.04% | 5.46% | 5.91% | 6.89% | 6.74% | 7.55% | 6.84% | 6.63% | 7.00% | 5.79% | 3.06% | 5.88% | 4.26% | 7.02% | 6.78% | 7.37% |
|
Return on Invested Capital
|
| | | | | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.13% | 0.14% | 0.16% | 0.18% | 0.19% | 0.21% | 0.22% | 0.21% | 0.20% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% |
|
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% | 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
|
| | | | | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 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% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.11% | 0.10% | 0.09% | 0.09% | 0.11% | 0.11% |