|
EBT Margin
|
14.90% | 12.05% | 12.85% | 15.82% | 15.29% | 12.24% | 20.01% | 54.61% | 19.58% | 17.55% | 24.32% | 189.54% | 26.14% | 23.25% | 19.15% | 234.87% | 21.93% | 32.59% | 22.62% | 63.80% | 108.57% | 182.38% | 150.46% | 115.10% | 150.85% | 144.93% | 240.10% | 191.69% | 176.85% | 234.81% | 217.41% | 30.30% | 31.14% | 30.90% | 14.02% | 26.01% | 32.48% | 37.98% | 39.25% | 36.78% | 36.52% | 40.65% |
|
EBIT Margin
|
38.73% | 32.87% | 34.83% | 37.14% | 36.45% | 32.95% | 37.73% | 63.17% | 35.17% | 33.29% | 39.89% | 296.51% | 38.73% | 36.58% | 35.33% | 393.82% | 40.58% | 50.62% | 40.86% | 140.26% | 189.58% | 249.84% | 204.94% | 161.50% | 193.35% | 177.04% | 262.34% | 211.98% | 195.69% | 260.31% | 271.15% | 47.81% | 62.08% | 68.92% | 68.04% | 69.28% | 71.70% | 77.57% | 77.91% | 75.22% | 73.98% | 77.41% |
|
EBITDA Margin
|
44.23% | 37.84% | 39.97% | 41.81% | 41.62% | 38.38% | 42.72% | 65.73% | 40.05% | 37.64% | 44.45% | 337.56% | 43.83% | 41.96% | 41.33% | 445.31% | 46.63% | 56.36% | 47.32% | 166.21% | 221.58% | 277.91% | 231.40% | 183.13% | 217.58% | 202.82% | 287.71% | 238.26% | 221.19% | 285.64% | 297.11% | 51.93% | 66.06% | 72.73% | 74.20% | 74.22% | 74.86% | 80.66% | 80.27% | 77.98% | 76.58% | 79.67% |
|
Net Margin
|
7.66% | 3.34% | 5.47% | 7.95% | 5.80% | 4.15% | 10.02% | 31.37% | 9.19% | 9.50% | 13.81% | 150.60% | 20.45% | 18.34% | 15.62% | 183.73% | 16.82% | 26.96% | 18.04% | 49.17% | 85.04% | 142.32% | 116.70% | 87.17% | 111.84% | 109.65% | 180.51% | 143.85% | 134.52% | 169.42% | 171.86% | 23.13% | 23.55% | 23.90% | 5.87% | 19.79% | 24.47% | 28.46% | 25.83% | 27.74% | 27.46% | 30.56% |
|
FCF Margin
|
-39.27% | 40.46% | 18.30% | 2.54% | 17.05% | 28.05% | 23.42% | 49.87% | 26.83% | | | 60.40% | -1.82% | -5.93% | 58.82% | 27.99% | -2.60% | 19.11% | 57.30% | 80.86% | -43.45% | 140.80% | 207.10% | 194.61% | -45.14% | 93.20% | 221.98% | 74.23% | 130.21% | 188.54% | 173.74% | 17.97% | 23.28% | 45.85% | 38.49% | 18.85% | 35.10% | 2.90% | 44.32% | 30.48% | 3.24% | 0.74% |
|
Assets Average
|
| 1,341.53M | 1,329.75M | 1,332.11M | 1,336.89M | 1,342.28M | 1,331.69M | 1,321.89M | 1,324.38M | 1,316.36M | 1,322.81M | 1,328.80M | 1,321.36M | 1,335.61M | 1,365.83M | 1,400.33M | 1,411.27M | 1,423.30M | 1,441.50M | 1,451.77M | 1,550.57M | 1,662.77M | 1,709.66M | 1,757.62M | 1,772.82M | 1,736.18M | 1,719.20M | 1,745.03M | 1,756.34M | 1,778.05M | 1,825.91M | 1,892.81M | 1,932.92M | 1,928.30M | 1,917.03M | 1,909.41M | 1,890.78M | 1,892.36M | 1,944.57M | 1,976.39M | 1,993.61M | 2,015.72M |
|
Equity Average
|
| 109.89M | 112.09M | 110.63M | 110.50M | 112.58M | 113.87M | 117.68M | 115.96M | 112.19M | 114.00M | 112.95M | 112.05M | 114.28M | 116.32M | 119.73M | 124.28M | 127.75M | 127.64M | 122.24M | 121.50M | 127.34M | 130.64M | 130.12M | 129.87M | 132.17M | 137.84M | 139.49M | 134.99M | 132.47M | 141.92M | 152.33M | 154.01M | 155.07M | 158.43M | 163.68M | 164.83M | 169.08M | 176.64M | 181.49M | 187.42M | 195.12M |
|
Invested Capital
|
295.02M | 896.67M | 887.69M | 889.13M | 905.41M | 905.23M | 895.96M | 915.00M | 921.11M | 912.38M | 912.30M | 879.96M | 882.35M | 875.84M | 922.34M | 964.80M | 967.93M | 983.06M | 973.32M | 990.98M | 1,050.75M | 1,087.59M | 1,132.99M | 1,112.14M | 1,088.93M | 1,086.84M | 1,109.65M | 1,113.73M | 1,089.48M | 1,168.72M | 1,215.91M | 1,275.60M | 1,268.49M | 1,300.37M | 1,285.18M | 1,306.17M | 1,277.28M | 1,294.94M | 1,327.39M | 1,384.85M | 1,379.57M | 1,448.02M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
1.63 | 1.58 | 1.58 | 1.74 | 1.72 | 1.59 | 2.13 | 7.38 | 2.26 | 2.12 | 2.56 | 2.77 | 3.08 | 2.74 | 2.18 | 2.48 | 2.18 | 2.81 | 2.24 | 1.83 | 2.34 | 3.70 | 3.76 | 3.48 | 4.55 | 5.51 | 11.80 | 10.45 | 10.39 | 10.21 | 5.05 | 2.73 | 2.01 | 1.81 | 1.26 | 1.60 | 1.83 | 1.96 | 2.02 | 1.96 | 1.97 | 2.11 |
|
Debt to Equity
|
0.37 | 0.34 | 0.43 | 0.79 | 0.31 | 0.27 | 0.34 | 0.64 | 0.27 | 0.18 | 0.31 | 0.50 | 0.42 | 0.75 | 0.93 | 0.32 | 0.25 | 0.39 | 0.63 | 0.33 | 0.29 | 0.40 | 0.61 | 0.40 | 0.38 | 0.54 | 0.62 | 0.43 | 0.53 | 0.68 | 0.63 | 0.34 | 0.32 | 0.34 | 0.28 | 0.48 | 0.38 | 0.29 | 0.36 | 0.35 | 0.34 | 0.33 |
|
Debt Ratio
|
0.03 | 0.03 | 0.04 | 0.06 | 0.03 | 0.02 | 0.03 | 0.06 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.06 | 0.08 | 0.03 | 0.02 | 0.03 | 0.06 | 0.03 | 0.02 | 0.03 | 0.05 | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.04 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|
Equity Ratio
|
0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 |
|
Times Interest Earned
|
1.63 | 1.58 | 1.58 | 1.74 | 1.72 | 1.59 | 2.13 | 7.38 | 2.26 | 2.12 | 2.56 | 2.77 | 3.08 | 2.74 | 2.18 | 2.48 | 2.18 | 2.81 | 2.24 | 1.83 | 2.34 | 3.70 | 3.76 | 3.48 | 4.55 | 5.51 | 11.80 | 10.45 | 10.39 | 10.21 | 5.05 | 2.73 | 2.01 | 1.81 | 1.26 | 1.60 | 1.83 | 1.96 | 2.02 | 1.96 | 1.97 | 2.11 |
|
FCF Payout Ratio
|
| 1.46 | 0.30 | 2.15 | 0.33 | 0.20 | 0.23 | 0.05 | 0.19 | | | 0.63 | -2.38 | -0.71 | | 1.33 | -1.59 | 0.29 | 0.10 | 0.32 | -0.69 | 0.19 | 0.11 | 0.12 | -0.56 | 0.27 | 0.11 | 0.34 | 0.19 | 0.13 | 0.14 | 0.35 | 0.31 | 0.16 | 0.24 | 0.38 | 0.19 | 2.20 | 0.15 | 0.22 | 2.02 | 8.51 |
|
Enterprise Value
|
-427.56M | -280.08M | -286.31M | -267.20M | -279.91M | -267.96M | -252.41M | -229.21M | -53.26M | -172.48M | -217.41M | -174.51M | -174.39M | -169.46M | -167.66M | -195.87M | -178.25M | -223.32M | -184.99M | -206.34M | -266.34M | -312.06M | -379.90M | -407.38M | -194.42M | -134.94M | -115.72M | -76.12M | -21.65M | -30.76M | -200.20M | -155.90M | -88.55M | -195.02M | -49.75M | -86.93M | -45.09M | -62.39M | -78.33M | -84.43M | -79.11M | -95.17M |
|
Return on Sales
|
0.11% | 0.09% | 0.11% | 0.13% | 0.11% | 0.10% | 0.15% | 0.34% | 0.14% | 0.13% | 0.17% | 1.51% | 0.20% | 0.18% | 0.16% | 1.84% | 0.17% | 0.27% | 0.18% | 0.49% | 0.85% | 1.42% | 1.17% | 0.87% | 1.12% | 1.10% | 1.81% | 1.44% | 1.35% | 1.69% | 1.72% | 0.23% | 0.24% | 0.24% | 0.06% | 0.20% | 0.24% | 0.28% | 0.26% | 0.28% | 0.27% | 0.31% |
|
Return on Invested Capital
|
| | | 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% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.05% | 0.05% | 0.05% | 0.05% | 0.11% | 0.12% | 0.12% | 0.13% | 0.07% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.16% | 0.17% | 0.19% | 0.18% | 0.16% | 0.15% | 0.13% | 0.09% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.12% |