|
EBT Margin
|
38.75% | 15.15% | 9.29% | -2.22% | 18.44% | 24.79% | 17.24% | 27.88% | 32.08% | 36.62% | 31.67% | 39.68% | 692.73% | 591.76% | 702.25% | 569.97% | 643.29% | 633.03% | 558.73% | 627.54% | 575.73% | 538.19% | 537.05% | 205.46% | 319.08% | 822.69% | 1,041.08% | 1,140.28% | 896.35% | 1,216.00% | 843.65% | 374.28% | 646.15% | 802.96% | 859.32% | 791.94% | 716.27% | 642.09% | 698.12% | 726.41% | 575.61% | 723.87% | 755.80% | 873.57% | 809.77% | 944.23% |
|
EBIT Margin
|
63.22% | 26.29% | 16.28% | -64.06% | 38.75% | 42.09% | 36.81% | 35.13% | 38.99% | 43.86% | 38.91% | 47.09% | 844.28% | 753.69% | 858.27% | 704.11% | 790.59% | 791.70% | 767.20% | 876.14% | 862.07% | 824.01% | 808.16% | 473.63% | 607.72% | 1,015.78% | 1,211.47% | 1,280.63% | 1,000.25% | 1,300.86% | 918.56% | 446.84% | 723.41% | 943.87% | 1,070.63% | 1,156.80% | 1,285.66% | 1,302.57% | 1,555.77% | 1,693.08% | 1,493.09% | 1,777.62% | 1,778.37% | 1,852.79% | 1,682.80% | 1,862.58% |
|
EBITDA Margin
|
63.22% | 26.29% | 16.28% | -64.06% | 38.75% | 42.09% | 36.81% | 35.13% | 38.99% | 43.86% | 38.91% | 47.09% | 844.28% | 753.69% | 858.27% | 704.11% | 790.59% | 791.70% | 767.20% | 876.14% | 862.07% | 824.01% | 808.16% | 473.63% | 607.72% | 1,015.78% | 1,211.47% | 1,280.63% | 1,000.25% | 1,300.86% | 918.56% | 446.84% | 723.41% | 943.87% | 1,070.63% | 1,156.80% | 1,285.66% | 1,302.57% | 1,555.77% | 1,693.08% | 1,493.09% | 1,777.62% | 1,778.37% | 1,852.79% | 1,682.80% | 1,862.58% |
|
Net Margin
|
25.26% | 9.81% | 6.71% | -0.92% | 12.32% | 16.48% | 11.56% | 18.32% | 21.14% | 24.15% | 23.49% | 26.63% | 452.93% | 387.41% | 260.19% | 450.94% | 511.58% | 504.40% | 519.19% | 537.83% | 465.68% | 452.24% | 427.85% | 169.54% | 259.18% | 659.80% | 831.11% | 913.32% | 716.28% | 991.38% | 674.00% | 302.68% | 517.18% | 642.88% | 688.12% | 633.46% | 570.32% | 512.56% | 570.17% | 584.06% | 463.62% | 585.06% | 609.90% | 694.80% | 647.43% | 750.73% |
|
FCF Margin
|
41.91% | -17.59% | 24.73% | 129.85% | 11.87% | | | -0.17% | -17.47% | 53.51% | 55.21% | | 642.72% | 729.79% | 192.78% | 1,146.89% | -212.30% | 831.93% | 817.52% | 741.65% | 701.27% | 477.44% | 781.80% | 481.63% | 418.72% | 358.38% | 2,383.58% | 824.96% | 1,247.64% | 743.91% | 745.16% | 81.64% | 1,052.08% | 1,008.75% | 876.25% | 537.38% | 427.52% | 667.84% | 588.70% | 576.06% | 762.48% | 1,051.70% | 333.29% | 551.52% | 451.60% | 1,254.92% |
|
Assets Average
|
530.65M | 530.17M | 530.43M | 529.02M | 542.02M | 634.37M | 703.90M | 1,121.30M | 1,544.59M | 1,547.30M | 1,553.14M | | | 1,580.77M | 1,907.74M | 2,217.49M | 2,183.41M | 2,150.25M | 2,147.09M | 2,178.17M | 2,211.53M | 2,219.21M | 2,209.25M | 2,224.53M | 2,442.75M | 2,608.05M | 2,585.53M | 2,649.68M | 2,736.14M | 2,764.11M | 2,850.86M | 3,135.24M | 3,347.22M | 3,264.94M | 3,197.97M | 3,247.62M | 3,278.56M | 3,303.94M | 3,318.93M | 3,338.86M | 3,384.24M | 3,426.44M | 3,442.83M | 3,464.56M | 3,488.45M | 3,492.76M |
|
Equity Average
|
| | | | | | 132.41M | 150.62M | 171.37M | 175.46M | 178.60M | | | 190.78M | 235.25M | 280.48M | 286.23M | 292.52M | 299.86M | 306.49M | 311.21M | 314.09M | 315.50M | 313.91M | 310.41M | 311.32M | 317.58M | 325.23M | 333.21M | 340.98M | 348.03M | 344.70M | 333.31M | 322.89M | 323.31M | 337.53M | 345.61M | 345.72M | 356.39M | 369.86M | 374.06M | 384.64M | 394.77M | 399.46M | 405.82M | 415.93M |
|
Invested Capital
|
326.97M | 329.79M | 328.47M | 132.75M | 352.76M | 132.74M | 132.08M | 169.16M | 173.57M | 177.36M | 179.84M | | 188.94M | 192.62M | 277.87M | 283.09M | 289.36M | 295.69M | 304.04M | 308.94M | 313.49M | 314.68M | 316.33M | 311.50M | 309.33M | 313.32M | 321.84M | 328.61M | 337.81M | 344.15M | 351.90M | 337.50M | 329.12M | 316.66M | 329.95M | 345.10M | 346.12M | 345.33M | 367.44M | 372.29M | 375.83M | 393.45M | 396.09M | 402.83M | 408.82M | 423.04M |
|
Asset Utilization Ratio
|
0.01 | 0.03 | 0.04 | | 0.01 | | | 0.03 | 0.04 | 0.04 | 0.05 | | | 0.02 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
2.58 | 2.36 | 2.33 | 1.04 | 1.91 | 2.43 | 1.88 | 4.85 | 5.64 | 6.05 | 5.37 | 6.35 | 5.57 | 4.65 | 5.50 | 5.25 | 5.37 | 4.99 | 3.68 | 3.52 | 3.01 | 2.88 | 2.98 | 1.77 | 2.11 | 5.26 | 7.11 | 9.12 | 9.63 | 15.33 | 12.26 | 6.16 | 9.36 | 6.70 | 5.07 | 3.17 | 2.26 | 1.97 | 1.81 | 1.75 | 1.63 | 1.69 | 1.74 | 1.89 | 1.93 | 2.03 |
|
Debt to Equity
|
| | | 0.13 | | 0.13 | 0.12 | 0.50 | 0.48 | 0.45 | 0.44 | | 0.36 | 0.34 | 0.25 | 0.24 | 0.23 | 0.20 | 0.19 | 0.19 | 0.17 | 0.15 | 0.13 | 0.17 | 0.11 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.16 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.38 | 0.37 | 0.36 | 0.14 | 0.14 | 0.13 | 0.13 |
|
Debt Ratio
|
0.61 | 0.63 | 0.62 | 0.03 | 0.63 | 0.02 | 0.02 | 0.05 | 0.05 | 0.05 | 0.05 | | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
| | | 0.25 | | 0.19 | 0.19 | 0.11 | 0.11 | 0.11 | 0.12 | | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 |
|
Times Interest Earned
|
2.58 | 2.36 | 2.33 | 1.04 | 1.91 | 2.43 | 1.88 | 4.85 | 5.64 | 6.05 | 5.37 | 6.35 | 5.57 | 4.65 | 5.50 | 5.25 | 5.37 | 4.99 | 3.68 | 3.52 | 3.01 | 2.88 | 2.98 | 1.77 | 2.11 | 5.26 | 7.11 | 9.12 | 9.63 | 15.33 | 12.26 | 6.16 | 9.36 | 6.70 | 5.07 | 3.17 | 2.26 | 1.97 | 1.81 | 1.75 | 1.63 | 1.69 | 1.74 | 1.89 | 1.93 | 2.03 |
|
FCF Payout Ratio
|
| | | | | | | -21.35 | -0.22 | 0.08 | 0.09 | | 0.16 | 0.13 | 0.43 | 0.07 | -0.50 | 0.13 | 0.15 | 0.17 | 0.20 | 0.27 | 0.17 | 0.29 | 0.42 | 0.41 | 0.06 | 0.18 | 0.10 | 0.18 | 0.17 | 1.65 | 0.11 | 0.12 | 0.14 | 0.22 | 0.28 | 0.16 | 0.21 | 0.22 | 0.15 | 0.12 | 0.40 | 0.25 | 0.27 | 0.11 |
|
Enterprise Value
|
-20.15M | -20.15M | -37.35M | -25.71M | -17.84M | -25.71M | -23.77M | -17.96M | -26.85M | -23.95M | -29.32M | | -51.70M | -51.63M | -150.42M | -124.14M | -80.49M | -61.72M | -59.62M | -103.79M | -71.33M | -61.29M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Sales
|
0.25% | 0.10% | 0.07% | -0.01% | 0.12% | 0.16% | 0.12% | 0.18% | 0.21% | 0.24% | 0.23% | 0.27% | 4.53% | 3.87% | 2.60% | 4.51% | 5.12% | 5.04% | 5.19% | 5.38% | 4.66% | 4.52% | 4.28% | 1.70% | 2.59% | 6.60% | 8.31% | 9.13% | 7.16% | 9.91% | 6.74% | 3.03% | 5.17% | 6.43% | 6.88% | 6.33% | 5.70% | 5.13% | 5.70% | 5.84% | 4.64% | 5.85% | 6.10% | 6.95% | 6.47% | 7.51% |
|
Return on Invested Capital
|
0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.05% | 0.07% | 0.08% | 0.09% | 0.11% | 0.04% | 0.04% | 0.11% | 0.09% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.11% | 0.10% | 0.10% | 0.11% | 0.13% | 0.15% | 0.16% | 0.15% | 0.13% | 0.13% | 0.12% | 0.13% | 0.15% | 0.17% | 0.19% | 0.21% | 0.22% | 0.22% | 0.23% | 0.22% | 0.23% | 0.23% | 0.23% |
|
Return on Assets
|
0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.02% | 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% |
|
Return on Equity
|
| | | | | | 0.02% | 0.04% | 0.06% | 0.07% | 0.09% | | | 0.09% | 0.07% | 0.07% | 0.08% | 0.09% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.06% | 0.07% | 0.08% | 0.11% | 0.13% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% |