|
EBT Margin
|
22.86% | 26.83% | 26.66% | 27.13% | 153.54% | 212.43% | 204.25% | 167.49% | 174.92% | 147.74% | 200.84% | 166.42% | 172.26% | 206.53% | 203.73% | 165.21% | 142.41% | 186.92% | 183.98% | 199.01% | 219.30% | 184.80% | 196.92% | 180.21% | 160.30% | 164.71% | 183.57% | 196.72% | 212.04% | 49.24% | 60.65% | 28.09% | 13.23% | -13.70% | -36.56% | 9.21% | 8.65% | 56.26% | 99.19% |
|
EBIT Margin
|
29.79% | 32.95% | 32.14% | 32.52% | 185.74% | 239.83% | 231.26% | 193.99% | 202.68% | 176.98% | 233.18% | 199.49% | 209.03% | 241.01% | 238.44% | 201.27% | 175.44% | 217.83% | 208.44% | 219.95% | 238.61% | 202.95% | 213.72% | 196.19% | 175.45% | 179.91% | 204.58% | 233.46% | 270.84% | 178.58% | 210.25% | 201.74% | 203.53% | 188.74% | 190.15% | 220.49% | 233.15% | 259.97% | 298.12% |
|
EBITDA Margin
|
29.79% | 32.95% | 32.14% | 32.52% | 185.74% | 239.83% | 231.26% | 193.99% | 202.68% | 176.98% | 233.18% | 199.49% | 209.03% | 241.01% | 238.44% | 201.27% | 175.44% | 217.83% | 208.44% | 219.95% | 238.61% | 202.95% | 213.72% | 196.19% | 175.45% | 179.91% | 204.58% | 233.46% | 270.84% | 178.58% | 210.25% | 201.74% | 203.53% | 188.74% | 190.15% | 220.49% | 233.15% | 259.97% | 298.12% |
|
Operating Margin
|
29.79% | 32.95% | 32.14% | 32.52% | 185.74% | 239.83% | 231.26% | 193.99% | 202.68% | 176.98% | 233.18% | 199.49% | 209.03% | 241.01% | 238.44% | 201.27% | 175.44% | 217.83% | 208.44% | 219.95% | 238.61% | 202.95% | 213.72% | 196.19% | 175.45% | 179.91% | 204.58% | 233.46% | 270.84% | 178.58% | 210.25% | 201.74% | 203.53% | 188.74% | 190.15% | 220.49% | 233.15% | 259.97% | 298.12% |
|
Net Margin
|
15.04% | 17.87% | 17.84% | 18.54% | 107.35% | 146.32% | 139.29% | 95.99% | 145.62% | 126.50% | 160.41% | 150.55% | 136.61% | 166.64% | 166.67% | 134.09% | 147.78% | 186.53% | 181.02% | 187.82% | 196.98% | 171.48% | 177.51% | 165.05% | 151.32% | 154.24% | 168.37% | 190.12% | 225.27% | 154.10% | 177.69% | 174.72% | 173.54% | 160.77% | 160.29% | 182.13% | 192.90% | 211.96% | 240.62% |
|
FCF Margin
|
31.91% | 39.23% | 24.12% | -10.94% | 399.46% | 158.59% | 322.44% | 123.11% | 268.51% | 212.66% | 307.63% | 200.73% | 380.40% | 52.46% | 86.34% | 310.40% | 305.86% | -27.47% | 314.83% | 178.21% | 504.76% | 115.14% | 372.49% | 340.63% | 194.19% | 208.99% | 278.07% | 216.97% | 302.36% | 127.13% | 305.38% | 43.37% | 415.05% | 189.31% | 414.66% | 208.88% | 248.48% | 193.99% | 417.84% |
|
Assets Average
|
| 737.54M | 740.71M | 742.87M | 752.80M | 762.56M | 758.70M | 756.60M | 763.14M | 777.70M | 789.31M | 792.35M | 804.01M | 824.39M | 829.13M | 825.42M | 829.34M | 875.40M | 933.89M | 982.86M | 1,036.61M | 1,067.17M | 1,100.71M | 1,139.68M | 1,165.57M | 1,174.83M | 1,160.98M | 1,149.13M | 1,143.28M | 1,144.91M | 1,148.68M | 1,150.29M | 1,157.22M | 1,160.08M | 1,176.45M | 1,188.41M | 1,201.03M | 1,228.61M | 1,239.08M |
|
Equity Average
|
| 77.04M | 78.36M | 77.27M | 76.51M | 78.72M | 80.81M | 81.21M | 80.25M | 79.93M | 80.88M | 83.65M | 87.59M | 91.83M | 95.72M | 97.97M | 100.93M | 104.44M | 107.03M | 109.42M | 110.32M | 111.20M | 113.49M | 114.20M | 105.23M | 91.07M | 81.72M | 81.55M | 89.71M | 93.25M | 90.81M | 97.30M | 105.59M | 106.85M | 112.37M | 115.80M | 117.45M | 121.75M | 127.93M |
|
Invested Capital
|
76.07M | 78.02M | 78.71M | 75.84M | 77.18M | 80.25M | 81.38M | 81.05M | 79.45M | 80.42M | 81.34M | 85.96M | 89.23M | 94.43M | 97.00M | 98.95M | 102.91M | 105.98M | 108.09M | 110.75M | 109.89M | 112.52M | 114.46M | 113.94M | 96.52M | 85.61M | 77.83M | 85.27M | 94.16M | 92.35M | 89.26M | 105.34M | 105.84M | 107.86M | 116.88M | 114.71M | 120.19M | 123.31M | 132.55M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.03 | 0.02 | 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 |
|
Interest Coverage Ratio
|
4.30 | 5.38 | 5.86 | 6.03 | 5.77 | 8.75 | 8.56 | 7.32 | 7.30 | 6.05 | 7.21 | 6.03 | 5.68 | 6.99 | 6.87 | 5.58 | 5.31 | 7.05 | 8.52 | 10.51 | 12.36 | 11.18 | 12.72 | 12.27 | 11.58 | 11.84 | 9.74 | 6.36 | 4.61 | 1.38 | 1.41 | 1.16 | 1.07 | 0.93 | 0.84 | 1.04 | 1.04 | 1.28 | 1.50 |
|
Debt to Equity
|
| | | | | | 0.05 | 0.12 | | | | | | | | | | | | | | | | | | | | | | | 0.17 | | | | | | | | |
|
Debt Ratio
|
| | | | | | 0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | 0.01 | | | | | | | | |
|
Equity Ratio
|
0.10 | 0.11 | 0.11 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 |
|
Times Interest Earned
|
4.30 | 5.38 | 5.86 | 6.03 | 5.77 | 8.75 | 8.56 | 7.32 | 7.30 | 6.05 | 7.21 | 6.03 | 5.68 | 6.99 | 6.87 | 5.58 | 5.31 | 7.05 | 8.52 | 10.51 | 12.36 | 11.18 | 12.72 | 12.27 | 11.58 | 11.84 | 9.74 | 6.36 | 4.61 | 1.38 | 1.41 | 1.16 | 1.07 | 0.93 | 0.84 | 1.04 | 1.04 | 1.28 | 1.50 |
|
FCF Payout Ratio
|
0.30 | 0.24 | 0.38 | -0.88 | 0.16 | 0.36 | 0.18 | 0.46 | 0.23 | 0.27 | 0.19 | 0.28 | 0.16 | 1.10 | 0.65 | 0.18 | 0.19 | -2.30 | 0.17 | 0.30 | 0.12 | 0.49 | 0.14 | 0.15 | 0.27 | 0.24 | 0.17 | 0.22 | 0.18 | 0.41 | 0.17 | 1.17 | 0.13 | 0.28 | 0.13 | 0.26 | 0.23 | 0.29 | 0.13 |
|
Enterprise Value
|
-317.52M | -316.79M | -314.90M | -305.18M | -322.62M | -313.82M | -302.44M | -275.62M | -39.37M | -61.78M | -50.04M | -2.73M | -55.43M | -60.42M | -43.35M | -3.73M | -59.61M | -106.32M | -134.10M | -175.78M | -205.84M | -183.89M | -164.19M | -172.40M | -167.57M | -123.96M | -83.68M | -66.19M | -35.77M | -47.37M | -31.32M | -38.56M | -41.98M | -50.47M | -89.83M | -105.81M | -116.51M | -134.49M | -112.07M |
|
Return on Sales
|
0.15% | 0.18% | 0.18% | 0.19% | 1.07% | 1.46% | 1.39% | 0.96% | 1.46% | 1.26% | 1.60% | 1.51% | 1.37% | 1.67% | 1.67% | 1.34% | 1.15% | 1.56% | 1.57% | 1.67% | 1.78% | 1.54% | 1.61% | 1.49% | 1.36% | 1.39% | 1.48% | 1.54% | 1.67% | 0.25% | 0.28% | 0.01% | -0.17% | -0.41% | -0.66% | -0.60% | -0.31% | 0.08% | 0.42% |
|
Return on Invested Capital
|
| | | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.10% | 0.03% | -0.04% | 1.52% | 0.78% | 0.74% | -0.53% | -0.03% |
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.11% | 0.12% | 0.13% | 0.12% | 0.10% | 0.07% | 0.04% | 0.01% | 0.00% | -0.02% | -0.03% | -0.03% | -0.02% | -0.01% |