|
EBT Margin
|
24.68% | 42.89% | 43.38% | 41.78% | 40.64% | 216.91% | 212.23% | 192.16% | 177.96% | 187.16% | 204.46% | 155.50% | 193.31% | 210.65% | 170.84% | 207.80% | 141.53% | 208.77% | 193.60% | 271.95% | 223.73% | 281.06% | 244.14% | 202.30% | 72.51% | 225.62% | 249.91% | -918.82% | 601.57% | 609.20% | 582.60% | 108.32% | 262.58% | 209.99% | 269.45% | 292.76% | 131.05% | 338.53% | 337.82% |
|
EBIT Margin
|
31.45% | 49.55% | 49.98% | 48.44% | 47.66% | 259.23% | 261.68% | 241.07% | 221.96% | 243.82% | 269.73% | 235.21% | 275.75% | 295.85% | 260.53% | 293.24% | 211.20% | 271.58% | 234.23% | 303.93% | 247.69% | 303.87% | 265.30% | 222.63% | 90.14% | 246.55% | 289.16% | -1,179.10% | 874.97% | 954.99% | 987.14% | 199.37% | 526.14% | 412.17% | 543.27% | 553.28% | 422.47% | 626.14% | 587.75% |
|
EBITDA Margin
|
33.27% | 51.40% | 51.70% | 50.18% | 49.58% | 269.93% | 272.61% | 251.24% | 230.23% | 253.81% | 279.94% | 247.14% | 285.82% | 306.60% | 270.80% | 303.73% | 220.83% | 284.03% | 244.53% | 314.87% | 256.71% | 313.29% | 273.84% | 230.33% | 97.07% | 254.15% | 296.65% | -1,206.05% | 896.64% | 975.29% | 1,006.78% | 203.18% | 537.19% | 420.06% | 553.91% | 553.28% | 422.47% | 626.14% | 587.75% |
|
Net Margin
|
18.38% | 29.91% | 30.92% | 30.27% | 29.03% | 160.90% | 155.66% | 180.11% | 147.04% | 154.73% | 167.43% | 132.34% | 163.49% | 175.95% | 140.61% | 170.60% | 118.79% | 176.16% | 159.19% | 222.40% | 180.73% | 225.10% | 198.71% | 173.81% | 67.53% | 186.19% | 200.03% | -749.39% | 495.52% | 501.43% | 479.89% | 91.48% | 215.50% | 162.10% | 221.16% | 236.92% | 103.39% | 271.03% | 270.80% |
|
FCF Margin
|
38.36% | 49.69% | 8.93% | 20.26% | 61.40% | 81.47% | 182.89% | 110.83% | 111.39% | 152.12% | 131.24% | 209.46% | 148.81% | -46.17% | 327.87% | 169.16% | 216.93% | 204.57% | 127.49% | 365.50% | 238.93% | 167.95% | 254.42% | 225.64% | 314.37% | 22.74% | 252.88% | -797.42% | 703.74% | 435.79% | 523.11% | 124.75% | 256.20% | 134.53% | 241.96% | 286.18% | 360.55% | 226.13% | 387.16% |
|
Assets Average
|
| 2,891.27M | 2,947.68M | 2,967.77M | 2,944.57M | 2,968.97M | 3,038.85M | 3,108.62M | 1,865.18M | 1,965.27M | 3,354.16M | 3,646.43M | 2,200.59M | 2,221.42M | 4,163.31M | 4,376.78M | 4,360.76M | 4,587.45M | 4,851.94M | 4,915.20M | 5,098.71M | 5,284.20M | 5,412.16M | 5,542.14M | 6,153.08M | 6,584.67M | 6,365.80M | 6,207.95M | 6,076.45M | 6,025.09M | 6,029.47M | 6,078.93M | 6,132.06M | 4,016.03M | 4,090.52M | 6,278.41M | 7,357.80M | 8,349.92M | 8,340.69M |
|
Equity Average
|
| 9.60M | 11.74M | 171.24M | 163.93M | 0.92M | 3.60M | 183.76M | 364.29M | 367.27M | 373.33M | 417.38M | 468.91M | 489.30M | 531.17M | 568.37M | 578.68M | 589.11M | 599.33M | 614.35M | 620.96M | 633.11M | 649.57M | 659.30M | 658.75M | 611.73M | 534.57M | 526.55M | 581.86M | 603.95M | 570.48M | 600.98M | 659.41M | 671.54M | 716.19M | 729.82M | 880.55M | 1,057.77M | 1,094.61M |
|
Invested Capital
|
1,318.01M | 1,391.31M | 1,373.72M | 1,729.65M | 1,387.36M | 1,457.76M | 1,457.01M | 1,854.60M | 1,829.15M | 1,982.12M | 1,981.94M | 2,226.82M | 2,186.10M | 2,305.11M | 2,473.32M | 2,539.46M | 2,592.30M | 2,861.77M | 2,882.81M | 3,053.34M | 3,165.23M | 3,337.61M | 3,412.47M | 668.46M | 649.04M | 574.43M | 494.70M | 558.39M | 605.33M | 602.57M | 538.39M | 663.56M | 655.25M | 687.82M | 744.56M | 715.07M | 1,046.04M | 1,069.50M | 1,119.72M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 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 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 |
|
Interest Coverage Ratio
|
4.65 | 7.44 | 7.57 | 7.28 | 6.80 | 6.13 | 5.29 | 4.93 | 5.04 | 4.30 | 4.13 | 2.95 | 3.34 | 3.47 | 2.90 | 3.43 | 3.03 | 4.32 | 5.76 | 9.50 | 10.34 | 13.32 | 12.54 | 10.95 | 5.11 | 11.78 | 7.37 | 4.53 | 3.20 | 2.76 | 2.44 | 2.19 | 2.00 | 2.04 | 1.98 | 2.12 | 1.45 | 2.18 | 2.35 |
|
Debt to Equity
|
| | | 0.78 | | | 89.07 | 0.75 | 0.75 | 0.96 | 0.87 | 0.82 | 0.66 | 0.61 | 0.56 | 0.61 | 0.36 | 0.37 | 0.36 | 0.31 | 0.28 | 0.32 | 0.29 | 0.23 | 0.24 | 0.25 | 0.30 | 0.36 | 0.32 | 0.38 | 0.53 | 0.29 | 0.29 | 0.24 | 0.27 | 0.29 | 0.21 | 0.19 | 0.19 |
|
Debt Ratio
|
| | | 0.09 | | | 0.09 | 0.09 | 0.47 | 0.11 | 0.10 | 0.10 | 0.67 | 0.08 | 0.07 | 0.08 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 | 0.09 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 |
|
Equity Ratio
|
0.00 | 0.00 | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | 0.12 | 0.62 | 0.11 | 0.11 | 0.12 | 1.02 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.10 | 0.09 | 0.08 | 0.09 | 0.10 | 0.10 | 0.09 | 0.11 | 0.11 | 0.36 | 0.12 | 0.11 | 0.12 | 0.13 | 0.13 |
|
Times Interest Earned
|
4.65 | 7.44 | 7.57 | 7.28 | 6.80 | 6.13 | 5.29 | 4.93 | 5.04 | 4.30 | 4.13 | 2.95 | 3.34 | 3.47 | 2.90 | 3.43 | 3.03 | 4.32 | 5.76 | 9.50 | 10.34 | 13.32 | 12.54 | 10.95 | 5.11 | 11.78 | 7.37 | 4.53 | 3.20 | 2.76 | 2.44 | 2.19 | 2.00 | 2.04 | 1.98 | 2.12 | 1.45 | 2.18 | 2.35 |
|
FCF Payout Ratio
|
0.22 | 0.17 | 0.93 | 0.41 | 0.14 | 0.60 | 0.26 | 0.42 | 0.38 | 0.32 | 0.35 | 0.22 | 0.31 | -1.06 | 0.15 | 0.29 | 0.22 | 0.30 | 0.43 | 0.15 | 0.21 | 0.31 | 0.20 | 0.22 | 0.16 | 2.33 | 0.22 | 0.26 | 0.25 | 0.38 | 0.31 | 0.25 | 0.35 | 0.47 | 0.35 | 0.28 | 0.29 | 0.41 | 0.22 |
|
Enterprise Value
|
-49.05M | -54.14M | -54.78M | -64.82M | -37.44M | -44.04M | -54.56M | -70.36M | -40.21M | -71.28M | -65.58M | -96.55M | -59.53M | -90.01M | -89.13M | -103.88M | -90.14M | -278.37M | -249.69M | -345.75M | -393.24M | -370.08M | -448.74M | -396.89M | -670.59M | -526.04M | -373.05M | -117.38M | -80.30M | -140.67M | -132.42M | -115.33M | -123.47M | -329.32M | -195.56M | -188.79M | -442.29M | -200.15M | -255.65M |
|
Return on Sales
|
0.18% | 0.30% | 0.31% | 0.30% | 0.29% | 1.61% | 1.56% | 1.80% | 1.47% | 1.55% | 1.67% | 1.32% | 1.63% | 1.76% | 1.41% | 1.71% | 1.19% | 1.76% | 1.59% | 2.22% | 1.81% | 2.25% | 1.99% | 1.74% | 0.68% | 1.86% | 2.00% | -7.49% | 4.96% | 5.01% | 4.80% | 0.91% | 2.15% | 1.62% | 2.21% | 2.37% | 1.03% | 2.71% | 2.71% |
|
Return on Invested Capital
|
| | | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.12% | 0.13% | 0.16% | 0.18% | 0.20% | 0.21% | 0.23% | 0.23% | 0.23% | 0.23% | 0.22% | 0.23% | 0.18% | 0.17% | 0.18% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.21% | 0.24% | 42.95% | 10.88% | 0.22% | 0.12% | 0.12% | 0.13% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.13% | 0.11% | 0.12% | 0.14% | 0.16% | 0.16% | 0.15% | 0.16% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.09% |