|
EBT Margin
|
31.98% | 37.67% | 36.61% | 38.92% | 35.79% | 305.27% | 331.89% | 339.58% | 313.98% | 344.44% | 323.13% | 249.94% | 250.19% | 456.20% | 303.95% | 337.88% | 320.11% | 264.17% | 247.80% | 307.89% | 212.12% | 286.72% | 336.49% | 400.58% | 379.65% | 480.49% | 487.26% | -309.90% | 315.15% | 689.74% | 520.56% | 630.73% | 641.25% | 659.82% | 702.08% | 895.15% | 779.36% | 804.15% | 832.77% |
|
EBIT Margin
|
41.31% | 47.00% | 46.25% | 48.27% | 46.39% | 389.87% | 432.88% | 431.73% | 413.78% | 448.67% | 449.93% | 362.66% | 445.69% | 677.51% | 542.74% | 558.03% | 535.18% | 383.66% | 346.50% | 381.16% | 273.53% | 357.42% | 411.06% | 499.38% | 459.55% | 575.79% | 629.17% | -551.53% | 711.39% | 1,903.94% | 1,994.26% | 2,312.84% | 2,394.89% | 2,483.87% | 2,460.69% | 2,512.59% | 2,300.09% | 2,278.52% | 2,136.17% |
|
EBITDA Margin
|
34.56% | 28.30% | 26.49% | -3.53% | 27.78% | 307.97% | 220.45% | 155.89% | 448.36% | 487.24% | 492.17% | 390.57% | 489.80% | 722.55% | 584.55% | 592.44% | 582.98% | 416.87% | 384.56% | 408.80% | 301.63% | 396.00% | 451.34% | 531.73% | 499.43% | 622.72% | 674.70% | -589.72% | 760.42% | 2,014.84% | 2,099.21% | 2,438.53% | 2,522.89% | 2,613.55% | 2,588.14% | 2,600.34% | 2,413.79% | 2,395.77% | 2,249.74% |
|
Net Margin
|
23.23% | 26.50% | 26.43% | 27.62% | 25.52% | 217.62% | 244.09% | 232.48% | 256.96% | 280.82% | 278.38% | 198.08% | 204.31% | 364.82% | 248.26% | 272.69% | 258.83% | 212.75% | 191.82% | 246.40% | 174.45% | 226.71% | 264.05% | 317.87% | 305.97% | 385.06% | 389.30% | -250.45% | 253.17% | 549.54% | 421.62% | 508.53% | 507.00% | 523.69% | 564.16% | 712.67% | 618.51% | 639.30% | 656.34% |
|
FCF Margin
|
15.49% | 7.58% | 45.79% | 19.85% | 46.68% | 179.88% | 212.05% | 345.33% | -122.92% | 568.81% | 89.30% | 20.78% | 449.87% | 226.03% | 364.87% | 185.33% | 266.77% | 122.23% | 308.61% | 366.33% | 217.73% | 269.79% | 615.61% | 286.18% | 281.31% | 651.86% | -51.65% | -620.42% | 25.22% | 36.81% | 134.42% | 793.39% | 119.58% | 843.50% | 1,584.94% | 159.95% | 945.11% | 31.92% | 795.03% |
|
Assets Average
|
| 1,015.17M | 1,032.86M | 1,050.17M | 1,061.72M | 1,066.86M | 1,078.16M | 1,098.58M | 1,115.38M | 705.37M | 697.51M | 1,112.09M | 1,290.91M | 1,498.10M | 1,552.71M | 1,591.11M | 1,631.23M | 1,719.79M | 1,805.52M | 1,868.07M | 1,951.41M | 2,080.07M | 2,192.92M | 2,428.64M | 2,662.22M | 2,680.43M | 2,729.24M | 2,899.56M | 3,042.71M | 3,108.76M | 3,191.06M | 3,258.95M | 3,285.39M | 3,305.09M | 3,355.91M | 3,376.95M | 3,376.75M | 3,367.27M | 3,368.26M |
|
Equity Average
|
| 123.79M | 125.92M | 126.26M | 126.65M | 129.48M | 132.06M | 133.51M | 134.51M | 136.23M | 138.46M | 141.32M | 180.11M | 220.49M | 225.73M | 228.83M | 233.36M | 238.38M | 241.86M | 246.29M | 247.99M | 248.71M | 252.67M | 275.96M | 291.82M | 283.68M | 280.73M | 289.36M | 301.95M | 305.21M | 303.92M | 309.86M | 317.12M | 320.18M | 329.02M | 335.30M | 339.91M | 347.70M | 356.29M |
|
Invested Capital
|
122.68M | 124.89M | 126.94M | 125.58M | 127.72M | 131.24M | 132.89M | 134.14M | 134.88M | 137.58M | 139.35M | 143.29M | 216.93M | 224.05M | 227.41M | 230.26M | 236.46M | 240.30M | 243.42M | 249.16M | 246.83M | 250.59M | 254.75M | 297.17M | 286.48M | 280.87M | 280.58M | 298.14M | 305.76M | 304.66M | 303.18M | 316.54M | 317.69M | 322.66M | 335.38M | 335.21M | 344.60M | 350.79M | 361.78M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.03 | 0.02 | 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 | 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 |
|
Interest Coverage Ratio
|
4.43 | 5.04 | 4.80 | 5.16 | 4.38 | 4.61 | 4.29 | 4.69 | 4.15 | 4.30 | 3.55 | 3.22 | 2.28 | 3.06 | 2.27 | 2.53 | 2.49 | 3.21 | 3.51 | 5.20 | 4.45 | 5.06 | 5.51 | 5.05 | 5.75 | 6.04 | 4.43 | 2.28 | 1.80 | 1.57 | 1.35 | 1.37 | 1.37 | 1.36 | 1.40 | 1.55 | 1.51 | 1.55 | 1.64 |
|
Debt to Equity
|
0.57 | 0.61 | 0.47 | 0.56 | 0.22 | 0.31 | 0.27 | 0.29 | 0.17 | 0.17 | 0.19 | 0.22 | 0.12 | 0.12 | 0.13 | 0.21 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.14 | 0.13 | 0.14 | 0.26 | 0.36 | 0.43 | 0.54 | 0.88 | 0.88 | 0.84 | 0.81 | 0.82 | 0.78 | 0.73 | 0.71 | 0.54 | 0.52 |
|
Debt Ratio
|
0.07 | 0.07 | 0.06 | 0.07 | 0.03 | 0.04 | 0.03 | 0.04 | 0.02 | 0.08 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.03 | 0.04 | 0.04 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 |
|
Equity Ratio
|
0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.48 | 0.13 | 0.13 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 |
|
Times Interest Earned
|
4.43 | 5.04 | 4.80 | 5.16 | 4.38 | 4.61 | 4.29 | 4.69 | 4.15 | 4.30 | 3.55 | 3.22 | 2.28 | 3.06 | 2.27 | 2.53 | 2.49 | 3.21 | 3.51 | 5.20 | 4.45 | 5.06 | 5.51 | 5.05 | 5.75 | 6.04 | 4.43 | 2.28 | 1.80 | 1.57 | 1.35 | 1.37 | 1.37 | 1.36 | 1.40 | 1.55 | 1.51 | 1.55 | 1.64 |
|
FCF Payout Ratio
|
0.61 | 1.18 | 0.20 | 0.46 | 0.20 | 0.40 | 0.41 | 0.23 | -0.66 | 0.14 | 1.03 | 3.84 | 0.19 | 0.43 | 0.26 | 0.52 | 0.42 | 0.64 | 0.25 | 0.19 | 0.31 | 0.32 | 0.14 | 0.29 | 0.33 | 0.18 | -2.21 | 0.15 | 4.40 | 7.04 | 1.86 | 0.33 | 2.35 | 0.32 | 0.16 | 1.59 | 0.28 | 7.78 | 0.28 |
|
Enterprise Value
|
96.30M | 102.87M | 106.68M | 129.69M | 150.93M | 253.51M | 284.02M | 339.93M | 330.44M | 337.60M | 361.11M | 315.35M | 246.68M | 194.35M | 167.94M | 278.67M | 191.86M | 145.14M | 129.11M | 75.01M | 100.05M | 86.76M | 87.65M | 239.98M | 324.26M | 353.48M | 272.18M | 275.62M | 255.09M | 218.09M | 68.84M | 179.58M | 102.05M | 109.91M | 117.72M | 212.70M | 140.48M | 244.57M | 214.70M |
|
Market Capitalization
|
125.92M | 129.97M | 141.90M | 161.73M | 194.54M | 286.48M | 336.84M | 378.08M | 374.07M | 373.88M | 394.55M | 357.39M | 334.32M | 323.41M | 288.32M | 335.78M | 288.50M | 236.39M | 222.69M | 256.65M | 281.49M | 244.29M | 250.63M | 428.96M | 472.35M | 433.66M | 351.08M | 369.83M | 330.96M | 306.81M | 239.01M | 338.92M | 304.58M | 317.70M | 378.25M | 403.45M | 327.57M | 346.79M | 343.24M |
|
Return on Sales
|
| | | 0.26% | 0.27% | 0.34% | 0.49% | 0.83% | 2.38% | 2.54% | 2.62% | 2.52% | 2.38% | 2.62% | 2.55% | 2.74% | 2.86% | 2.45% | 2.29% | 2.26% | 2.06% | 2.10% | 2.26% | 2.43% | 2.81% | 3.17% | 3.47% | 7.69% | 7.47% | 9.30% | 12.80% | 3.88% | 4.96% | 4.89% | 5.27% | 5.80% | 6.06% | 6.34% | 6.57% |
|
Return on Invested Capital
|
| | | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.14% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.13% | 0.15% | 0.15% | 0.16% | 0.18% | 0.20% | 0.23% | 0.24% | 0.25% | 0.26% | 0.26% | 0.26% | 0.26% | 0.25% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 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
|
| | | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.11% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% |