|
EBT Margin
|
115.09% | 118.87% | 167.98% | 154.85% | 106.00% | 99.10% | 63.63% | 108.17% | 226.43% | 163.13% | 148.00% | 159.00% | 158.43% | 87.00% | 91.17% | 810.78% | 457.89% | 510.00% | 393.36% | 279.70% | 588.96% | 649.32% | 773.63% | 1,174.40% | 955.79% | 947.16% | 932.78% | 932.62% | 922.41% | 919.13% | 943.59% | 716.10% | 807.64% | 58.99% | 871.63% |
|
EBIT Margin
|
242.46% | 254.66% | 310.40% | 324.47% | 278.37% | 299.10% | 204.13% | 193.33% | 460.71% | 374.38% | 334.67% | 322.60% | 374.29% | 279.83% | 263.00% | 1,356.89% | 751.50% | 821.25% | 649.82% | 371.37% | 813.71% | 887.07% | 1,145.02% | 1,866.40% | 1,842.11% | 2,250.71% | 2,396.03% | 2,406.71% | 2,673.91% | 2,721.14% | 2,812.82% | 2,472.14% | 2,585.76% | 1,993.53% | 2,815.92% |
|
EBITDA Margin
|
242.46% | 254.66% | 310.40% | 324.47% | 278.37% | 299.10% | 204.13% | 193.33% | 460.71% | 374.38% | 334.67% | 322.60% | 374.29% | 279.83% | 263.00% | 1,356.89% | 751.50% | 821.25% | 649.82% | 371.37% | 813.71% | 887.07% | 1,145.02% | 1,866.40% | 1,842.11% | 2,250.71% | 2,396.03% | 2,406.71% | 2,673.91% | 2,721.14% | 2,812.82% | 2,472.14% | 2,585.76% | 1,993.53% | 2,815.92% |
|
Net Margin
|
87.07% | 90.24% | 132.02% | -393.67% | 88.65% | 80.86% | 30.00% | 82.06% | 176.29% | 125.63% | 124.22% | 120.90% | 121.00% | 67.33% | 68.50% | 625.75% | 357.14% | 397.08% | 308.86% | 215.76% | 455.18% | 481.29% | 598.07% | 891.20% | 727.02% | 717.38% | 699.67% | 694.21% | 688.29% | 713.76% | 712.18% | 530.65% | 599.31% | 55.76% | 669.90% |
|
FCF Margin
|
-563.36% | -350.54% | 193.14% | 176.58% | 264.45% | 428.60% | 440.50% | -21.94% | 55.71% | 284.25% | 339.67% | 241.00% | 109.43% | 196.67% | 243.83% | 1,035.93% | 663.53% | 1,204.17% | 661.99% | 322.07% | 243.48% | 1,397.28% | 1,284.24% | 974.80% | 1,209.12% | 1,196.10% | 1,080.46% | 480.18% | -47.49% | 787.92% | 408.97% | 674.61% | 585.07% | 593.17% | 1,246.02% |
|
Assets Average
|
| 618.02M | 615.41M | 620.09M | 626.45M | 630.68M | 718.30M | 797.25M | 793.64M | 786.25M | 774.55M | 780.33M | 788.65M | 817.16M | 849.34M | 871.73M | 908.52M | 936.74M | 951.84M | 957.52M | 963.47M | 962.02M | 972.33M | 991.97M | 1,010.66M | 1,047.39M | 1,066.68M | 1,069.09M | 1,071.74M | 1,076.93M | 1,091.77M | 1,100.66M | 1,114.03M | 1,135.17M | 1,145.28M |
|
Equity Average
|
| 77.83M | 78.61M | 77.53M | 75.87M | 75.58M | 76.55M | 78.45M | 80.50M | 82.66M | 83.77M | 84.27M | 84.54M | 84.81M | 85.47M | 86.17M | 87.30M | 88.35M | 89.19M | 89.83M | 88.94M | 85.19M | 82.84M | 84.12M | 84.95M | 85.24M | 86.57M | 89.00M | 91.46M | 93.08M | 96.16M | 98.56M | 99.93M | 101.56M | 103.06M |
|
Invested Capital
|
88.05M | 89.06M | 89.49M | 91.80M | 85.82M | 86.00M | 77.66M | 79.96M | 81.57M | 83.82M | 84.01M | 94.77M | 94.48M | 95.61M | 95.70M | 97.33M | 97.93M | 98.80M | 99.63M | 100.72M | 98.48M | 93.27M | 93.81M | 95.86M | 95.50M | 96.49M | 98.19M | 101.40M | 103.14M | 104.67M | 109.34M | 109.50M | 112.12M | 112.80M | 115.17M |
|
Asset Utilization Ratio
|
| | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 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 |
|
Interest Coverage Ratio
|
1.90 | 1.88 | 2.18 | 1.91 | 1.61 | 1.50 | 1.45 | 2.27 | 1.97 | 1.77 | 1.79 | 1.97 | 1.73 | 1.45 | 1.53 | 2.48 | 2.56 | 2.64 | 2.53 | 4.05 | 3.62 | 3.73 | 3.08 | 2.70 | 2.08 | 1.73 | 1.64 | 1.63 | 1.53 | 1.51 | 1.50 | 1.41 | 1.45 | 1.03 | 1.45 |
|
Debt to Equity
|
0.33 | 0.26 | 0.26 | 0.34 | 0.27 | 0.27 | 0.00 | 0.01 | | 0.00 | 0.00 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.48 | 0.24 | 0.29 | 0.35 | 0.34 | 0.11 | 0.16 | 0.16 | | 0.10 | 0.44 | 0.34 | 0.19 |
|
Debt Ratio
|
0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 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 | 0.04 | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | | 0.01 | 0.04 | 0.03 | 0.02 |
|
Equity Ratio
|
0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
1.90 | 1.88 | 2.18 | 1.91 | 1.61 | 1.50 | 1.45 | 2.27 | 1.97 | 1.77 | 1.79 | 1.97 | 1.73 | 1.45 | 1.53 | 2.48 | 2.56 | 2.64 | 2.53 | 4.05 | 3.62 | 3.73 | 3.08 | 2.70 | 2.08 | 1.73 | 1.64 | 1.63 | 1.53 | 1.51 | 1.50 | 1.41 | 1.45 | 1.03 | 1.45 |
|
FCF Payout Ratio
|
-0.05 | -0.08 | 0.13 | 0.15 | 0.10 | 0.06 | 0.04 | -0.32 | 0.32 | 0.06 | 0.04 | 0.08 | 0.24 | 0.16 | 0.13 | 0.11 | 0.11 | 0.06 | 0.10 | 0.07 | 0.25 | 0.04 | 0.04 | 0.12 | 0.09 | 0.09 | 0.09 | 0.19 | -2.04 | 0.12 | 0.22 | 0.18 | 0.24 | 0.24 | 0.11 |
|
Enterprise Value
|
-33.27M | -27.03M | -32.86M | -27.58M | -35.37M | -42.79M | -50.09M | -49.61M | -60.05M | -44.86M | -35.44M | -57.33M | -56.12M | -108.27M | -65.64M | -94.42M | -125.87M | -81.82M | -75.26M | -61.24M | -99.02M | -35.16M | -39.16M | -32.46M | -68.43M | -74.95M | -66.67M | -50.28M | -60.24M | -58.22M | -82.31M | -47.22M | -56.04M | -53.95M | -54.69M |
|
Return on Sales
|
0.87% | 0.90% | 1.32% | -3.94% | 0.89% | 0.81% | 0.30% | 0.82% | 1.76% | 1.26% | 1.24% | 1.21% | 1.21% | 0.67% | 0.69% | 6.26% | 3.57% | 3.97% | 3.09% | 2.16% | 4.55% | 4.81% | 5.98% | 8.91% | 7.27% | 7.17% | 7.00% | 6.94% | 6.88% | 7.14% | 7.12% | 5.31% | 5.99% | 0.56% | 6.70% |
|
Return on Invested Capital
|
| | | -0.01% | -0.01% | -0.01% | -0.03% | 0.07% | 0.09% | 0.10% | 0.12% | 0.11% | 0.10% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.11% | 0.13% | 0.16% | 0.18% | 0.20% | 0.22% | 0.23% | 0.23% | 0.23% | 0.22% | 0.20% | 0.19% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 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% | 0.00% |
|
Return on Equity
|
| | | -0.01% | -0.01% | -0.01% | -0.01% | 0.03% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.06% | 0.05% |