|
EBT Margin
|
32.63% | 28.49% | 25.30% | 5.32% | 29.75% | 37.37% | 537.17% | 490.93% | 711.46% | 508.21% | 692.99% | 635.63% | -271.76% | 524.20% | 581.83% | 586.57% | 83.36% | 99.32% | -3,735.77% | 608.04% | 823.23% | 730.91% | 585.04% | 396.89% | 733.03% | 602.95% | 674.78% | 596.87% | 581.32% | 488.16% | 530.59% | -1,629.25% | 691.36% | 621.82% | 894.45% | 811.18% | 752.80% | 601.93% | -1,263.26% |
|
EBIT Margin
|
46.25% | 43.42% | 40.93% | 19.65% | 44.05% | 52.80% | 853.71% | 833.84% | 1,112.47% | 965.76% | 1,229.97% | 1,239.08% | 381.54% | 1,125.80% | 1,156.04% | 1,058.63% | 497.55% | 328.40% | -3,536.05% | 792.54% | 995.70% | 868.57% | 719.89% | 532.74% | 861.00% | 747.37% | 911.66% | 1,042.43% | 1,247.45% | 1,310.89% | 1,423.79% | -609.24% | 1,765.12% | 1,715.15% | 1,980.15% | 1,826.14% | 1,726.92% | 1,400.92% | -294.31% |
|
EBITDA Margin
|
46.25% | 43.42% | 40.93% | 19.65% | 44.05% | 52.80% | 853.71% | 833.84% | 1,112.47% | 965.76% | 1,229.97% | 1,239.08% | 381.54% | 1,125.80% | 1,156.04% | 1,058.63% | 497.55% | 328.40% | -3,536.05% | 792.54% | 995.70% | 868.57% | 719.89% | 532.74% | 861.00% | 747.37% | 911.66% | 1,042.43% | 1,247.45% | 1,310.89% | 1,423.79% | -609.24% | 1,765.12% | 1,715.15% | 1,980.15% | 1,826.14% | 1,726.92% | 1,400.92% | -294.31% |
|
Net Margin
|
22.25% | 19.43% | 18.41% | 2.26% | 20.94% | 25.25% | 382.57% | 280.81% | 551.33% | 397.17% | 539.85% | 489.16% | -211.80% | 412.14% | 458.82% | 446.85% | 61.58% | 76.74% | -3,629.27% | 520.12% | 641.49% | 566.11% | 457.38% | 397.49% | 595.51% | 543.02% | 544.15% | 453.97% | 482.50% | 431.81% | 458.77% | -1,162.65% | 547.61% | 447.00% | 744.88% | 675.93% | 600.68% | 500.13% | -1,004.50% |
|
FCF Margin
|
27.79% | 14.42% | 33.27% | 8.23% | 22.45% | 23.33% | 81.68% | 563.01% | 593.16% | 245.98% | 464.07% | 263.04% | 597.45% | 83.04% | 506.92% | 746.41% | 359.52% | 584.73% | 394.50% | 167.85% | 927.87% | 818.85% | 1,225.14% | 847.70% | 285.20% | 1,242.67% | 505.13% | 551.31% | 576.51% | 634.15% | 738.51% | 391.87% | 413.66% | 579.32% | 738.87% | 789.89% | 807.35% | 851.28% | 150.73% |
|
Assets Average
|
| 1,536.79M | 1,550.97M | 1,874.64M | 2,295.72M | 2,403.94M | 2,407.03M | 2,787.97M | 3,173.29M | 3,444.12M | 3,821.61M | 3,996.38M | 4,063.53M | 4,122.71M | 4,127.37M | 4,012.12M | 3,946.70M | 4,074.55M | 4,035.42M | 3,939.46M | 4,104.77M | 4,232.20M | 4,265.74M | 4,700.45M | 5,108.13M | 5,040.39M | 5,001.29M | 4,991.03M | 5,069.18M | 5,125.80M | 5,020.07M | 4,989.93M | 5,136.81M | 5,242.28M | 5,300.38M | 5,343.64M | 5,389.07M | 5,409.97M | 5,869.73M |
|
Equity Average
|
| 156.64M | 159.72M | 209.61M | 268.58M | 282.63M | 288.95M | 332.99M | 377.82M | 407.38M | 438.26M | 449.59M | 454.70M | 455.93M | 462.73M | 472.56M | 477.71M | 478.56M | 440.97M | 404.91M | 402.73M | 405.40M | 415.37M | 459.19M | 476.32M | 440.06M | 411.96M | 402.93M | 417.59M | 421.78M | 418.28M | 435.50M | 454.82M | 459.11M | 482.74M | 548.48M | 605.12M | 626.48M | 673.76M |
|
Invested Capital
|
158.17M | 161.02M | 164.08M | 260.47M | 281.69M | 288.27M | 294.05M | 376.11M | 383.45M | 435.02M | 444.97M | 459.91M | 457.43M | 462.15M | 470.79M | 483.90M | 483.13M | 485.34M | 407.65M | 702.28M | 402.28M | 417.46M | 436.52M | 874.15M | 469.32M | 443.93M | 411.37M | 974.04M | 565.12M | 558.43M | 558.13M | 1,288.01M | 475.27M | 485.20M | 523.72M | 604.99M | 626.72M | 652.92M | 728.56M |
|
Asset Utilization Ratio
|
| | | 0.03 | 0.03 | 0.03 | 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 |
|
Interest Coverage Ratio
|
3.40 | 2.91 | 2.62 | 1.37 | 3.08 | 3.42 | 2.70 | 2.43 | 2.77 | 2.11 | 2.29 | 2.05 | 0.58 | 1.87 | 2.01 | 2.24 | 1.20 | 1.43 | -17.71 | 4.30 | 5.77 | 6.31 | 5.34 | 3.92 | 6.73 | 5.18 | 3.85 | 2.34 | 1.87 | 1.59 | 1.59 | -0.60 | 1.64 | 1.57 | 1.82 | 1.80 | 1.77 | 1.75 | -0.30 |
|
Debt to Equity
|
0.64 | 0.93 | 1.05 | 1.01 | 0.92 | 0.90 | 0.65 | 0.93 | 0.93 | 1.29 | 1.29 | 0.84 | 0.58 | 0.97 | 0.88 | 0.68 | 0.82 | 0.72 | 0.42 | 0.22 | 0.20 | 0.21 | 0.21 | 0.19 | 0.21 | 0.22 | 0.47 | 0.34 | 0.26 | 0.24 | 0.24 | 0.22 | 0.48 | 0.54 | 0.59 | 0.30 | 0.38 | 0.60 | 0.48 |
|
Debt Ratio
|
0.07 | 0.10 | 0.11 | 0.12 | 0.11 | 0.11 | 0.08 | 0.11 | 0.11 | 0.15 | 0.15 | 0.09 | 0.07 | 0.11 | 0.10 | 0.08 | 0.10 | 0.08 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.05 | 0.06 | 0.03 | 0.04 | 0.07 | 0.05 |
|
Equity Ratio
|
0.10 | 0.10 | 0.10 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.11 |
|
Times Interest Earned
|
3.40 | 2.91 | 2.62 | 1.37 | 3.08 | 3.42 | 2.70 | 2.43 | 2.77 | 2.11 | 2.29 | 2.05 | 0.58 | 1.87 | 2.01 | 2.24 | 1.20 | 1.43 | -17.71 | 4.30 | 5.77 | 6.31 | 5.34 | 3.92 | 6.73 | 5.18 | 3.85 | 2.34 | 1.87 | 1.59 | 1.59 | -0.60 | 1.64 | 1.57 | 1.82 | 1.80 | 1.77 | 1.75 | -0.30 |
|
FCF Payout Ratio
|
0.01 | | | | | | | | | | | | | | | | | | | | | | | | 0.18 | 0.04 | 0.09 | 0.11 | 0.11 | 0.09 | 0.08 | 0.19 | 0.18 | 0.12 | 0.10 | 0.12 | 0.13 | 0.10 | 0.59 |
|
Enterprise Value
|
-44.59M | -46.20M | -22.00M | -35.25M | -35.54M | -24.21M | -27.71M | -52.36M | -43.53M | -48.23M | -62.12M | -193.75M | -168.75M | -181.42M | -168.05M | -89.29M | -142.25M | -178.29M | -65.84M | -280.70M | -136.69M | -139.32M | -142.32M | -259.95M | -90.05M | -103.58M | -155.41M | -106.38M | -252.31M | -280.31M | -201.23M | -381.31M | -237.22M | -265.49M | -240.89M | -388.96M | -436.61M | -371.44M | -704.65M |
|
Return on Sales
|
0.22% | 0.19% | 0.18% | 0.02% | 0.21% | 0.25% | 3.83% | 2.81% | 5.51% | 3.97% | 5.40% | 4.89% | -2.12% | 4.12% | 4.59% | 4.47% | 0.62% | 0.77% | -36.29% | 0.58% | 6.41% | 5.66% | 4.57% | 3.97% | 5.96% | 5.43% | 5.44% | 4.54% | 4.82% | 4.32% | 4.59% | -11.63% | 5.48% | 4.47% | 7.45% | 6.76% | 6.01% | 5.00% | -10.05% |
|
Return on Invested Capital
|
| | | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.12% | 0.14% | 0.12% | 0.14% | 0.14% | 0.13% | 0.14% | 0.11% | -0.11% | -0.11% | -0.09% | -0.08% | 0.12% | 0.10% | 0.10% | 0.14% | 0.17% | 0.11% | 0.11% | 0.17% | 0.20% | 0.32% | 0.21% | 0.27% | 0.24% | 0.27% | 0.24% | 0.24% | 0.15% |
|
Return on Assets
|
| | | 0.01% | 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% | -0.02% | -0.02% | -0.02% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% |
|
Return on Equity
|
| | | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.05% | -0.18% | -0.21% | -0.18% | -0.14% | 0.10% | 0.11% | 0.11% | 0.12% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.02% | 0.02% | 0.02% | 0.04% | 0.11% | 0.11% | 0.11% | 0.03% |