|
EBT Margin
|
-551.00% | -825.46% | -587.35% | -297.42% | 55.60% | 42.95% | 62.74% | 62.64% | 39.01% | 68.33% | 62.70% | 37.78% | 49.15% | 54.36% | 48.41% | 53.32% | 9.88% | 67.24% | 72.19% | 66.56% | 71.71% | 102.63% | 100.01% | 65.87% | 49.90% | 47.74% | 26.50% | 60.37% | 54.18% | 52.30% | 40.18% | 55.03% | 54.27% | 51.40% | 53.58% | 44.58% | 54.25% | 61.60% | 60.45% |
|
EBIT Margin
|
-651.00% | -925.46% | -687.35% | -397.42% | 57.70% | 50.16% | 63.76% | 63.55% | 40.22% | 69.64% | 63.86% | 38.94% | 50.41% | 55.52% | 49.37% | 54.10% | 10.58% | 67.82% | 72.74% | 67.14% | 73.18% | 103.84% | 101.27% | 67.01% | 51.00% | 49.12% | 28.40% | 62.67% | 56.49% | 54.46% | 42.37% | 56.61% | 55.77% | 53.20% | 55.88% | 46.51% | 56.44% | 63.61% | 62.31% |
|
EBITDA Margin
|
-651.00% | -925.46% | -687.35% | -397.42% | 57.70% | 50.16% | 63.76% | 63.55% | 40.22% | 69.64% | 63.86% | 38.94% | 50.41% | 55.52% | 49.37% | 54.10% | 10.58% | 67.82% | 72.74% | 67.14% | 73.18% | 103.84% | 101.27% | 67.01% | 51.00% | 49.12% | 28.40% | 62.67% | 56.49% | 54.46% | 42.37% | 56.61% | 55.77% | 53.20% | 55.88% | 46.51% | 56.44% | 63.61% | 62.31% |
|
Net Margin
|
-564.82% | -824.58% | -583.55% | -287.40% | 48.60% | 37.43% | 27.43% | 57.49% | 36.46% | 58.34% | 34.72% | 30.46% | 42.44% | 50.20% | 41.73% | 50.19% | 7.12% | 52.82% | 64.59% | 62.78% | 56.56% | 88.06% | 87.45% | 37.22% | 41.42% | 37.64% | 17.22% | 45.60% | 41.06% | 50.84% | 27.57% | 43.49% | 44.27% | 50.62% | 46.03% | 37.03% | 43.80% | 54.28% | 46.73% |
|
FCF Margin
|
-588.32% | -916.76% | -1,120.18% | -60.43% | 54.64% | 68.31% | 49.40% | 0.32% | 57.53% | 59.79% | 48.97% | 6.13% | 50.50% | 50.15% | 61.55% | 9.81% | 66.61% | 48.59% | 61.18% | 29.44% | 35.26% | 51.27% | 73.59% | 16.13% | 43.72% | 61.36% | 44.66% | 10.40% | 43.66% | 58.88% | -31.63% | 11.38% | 39.77% | 77.22% | 34.92% | 18.10% | 72.51% | 61.72% | 36.48% |
|
Assets Average
|
| | | | 252.58M | 267.86M | 272.11M | 283.42M | 300.26M | 331.49M | 360.05M | 362.22M | 376.72M | 419.11M | 457.38M | 471.45M | 500.02M | 567.30M | 661.96M | 926.17M | 1,137.91M | 1,186.64M | 1,256.71M | 1,287.20M | 1,323.62M | 1,370.02M | 1,256.05M | 1,132.45M | 1,170.32M | 1,279.38M | 1,283.74M | 1,240.01M | 1,321.56M | 1,398.12M | 1,507.68M | 1,640.69M | 1,746.20M | 1,891.18M | 2,075.57M |
|
Equity Average
|
| | | | 92.11M | 100.46M | 105.68M | 122.05M | 140.50M | 153.54M | 167.64M | 171.43M | 173.78M | 191.23M | 210.49M | 226.88M | 235.01M | 247.90M | 281.52M | 307.03M | 326.81M | 371.84M | 433.56M | 462.18M | 476.23M | 507.98M | 527.47M | 552.08M | 607.95M | 711.63M | 702.84M | 650.03M | 706.39M | 769.38M | 831.97M | 892.96M | 959.47M | 1,076.55M | 1,242.05M |
|
Invested Capital
|
| | | 170.94M | 183.04M | 188.41M | 192.63M | 220.24M | 228.63M | 234.95M | 245.01M | 240.68M | 247.87M | 273.74M | 283.60M | 311.93M | 307.15M | 337.28M | 373.48M | 477.38M | 487.07M | 551.46M | 609.64M | 632.81M | 711.86M | 719.09M | 729.08M | 787.73M | 839.64M | 978.91M | 820.86M | 872.12M | 932.39M | 996.89M | 1,154.05M | 1,214.20M | 1,283.63M | 1,443.66M | 1,605.57M |
|
Asset Utilization Ratio
|
| | | | 0.16 | 0.35 | 0.59 | 0.86 | 0.85 | 0.79 | 0.73 | 0.70 | 0.67 | 0.63 | 0.58 | 0.58 | 0.56 | 0.53 | 0.48 | 0.37 | 0.31 | 0.31 | 0.29 | 0.29 | 0.32 | 0.35 | 0.41 | 0.47 | 0.44 | 0.38 | 0.38 | 0.45 | 0.47 | 0.46 | 0.46 | 0.43 | 0.40 | 0.39 | 0.37 |
|
Interest Coverage Ratio
|
6.51 | 9.25 | 6.87 | 3.97 | 27.50 | 6.96 | 62.43 | 69.76 | 33.31 | 53.41 | 54.95 | 33.49 | 39.91 | 47.91 | 51.67 | 69.02 | 15.15 | 116.15 | 131.47 | 115.90 | 49.62 | 85.78 | 80.27 | 59.00 | 46.23 | 35.64 | 14.92 | 27.29 | 24.44 | 25.19 | 19.32 | 35.87 | 37.23 | 29.51 | 24.32 | 24.13 | 25.75 | 31.70 | 33.55 |
|
Debt to Equity
|
| | | 0.12 | 0.11 | 0.10 | 0.06 | 0.25 | 0.24 | 0.40 | 0.34 | 0.41 | 0.39 | 0.50 | 0.47 | 0.42 | 0.62 | 0.67 | 0.59 | 0.62 | 0.57 | 0.51 | 0.40 | 0.39 | 0.37 | 0.34 | 0.34 | 0.30 | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.02 | 0.12 | 0.11 | 0.18 | 0.16 | 0.19 | 0.18 | 0.23 | 0.22 | 0.21 | 0.27 | 0.29 | 0.25 | 0.17 | 0.17 | 0.17 | 0.15 | 0.14 | 0.13 | 0.13 | 0.16 | 0.15 | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.36 | 0.37 | 0.38 | 0.40 | 0.46 | 0.47 | 0.46 | 0.48 | 0.47 | 0.45 | 0.46 | 0.46 | 0.50 | 0.44 | 0.43 | 0.42 | 0.28 | 0.30 | 0.33 | 0.36 | 0.36 | 0.36 | 0.38 | 0.47 | 0.50 | 0.53 | 0.58 | 0.52 | 0.53 | 0.54 | 0.56 | 0.54 | 0.55 | 0.55 | 0.58 | 0.61 |
|
Times Interest Earned
|
6.51 | 9.25 | 6.87 | 3.97 | 27.50 | 6.96 | 62.43 | 69.76 | 33.31 | 53.41 | 54.95 | 33.49 | 39.91 | 47.91 | 51.67 | 69.02 | 15.15 | 116.15 | 131.47 | 115.90 | 49.62 | 85.78 | 80.27 | 59.00 | 46.23 | 35.64 | 14.92 | 27.29 | 24.44 | 25.19 | 19.32 | 35.87 | 37.23 | 29.51 | 24.32 | 24.13 | 25.75 | 31.70 | 33.55 |
|
FCF Payout Ratio
|
1.07 | 0.89 | 0.92 | 2.29 | 0.33 | 0.49 | 0.21 | 18.79 | 0.51 | 0.14 | 0.16 | 2.14 | 0.68 | 0.25 | 0.19 | 1.43 | 0.27 | 0.26 | 0.21 | 0.37 | 0.57 | 0.26 | 0.19 | 0.80 | 0.51 | 0.16 | 0.26 | 2.27 | 0.34 | 0.22 | -0.42 | 0.84 | 0.23 | 0.17 | 0.33 | 0.54 | 0.16 | 0.19 | 0.31 |
|
Enterprise Value
|
| | | -17.45M | -23.32M | -20.11M | -26.86M | 2.79M | 1.04M | -21.22M | -15.97M | 4.42M | -2.30M | -9.62M | -14.26M | -50.12M | -7.92M | -14.64M | -11.45M | 188.97M | 202.88M | 190.04M | 197.16M | 203.86M | 192.95M | 154.24M | -146.07M | 36.02M | 38.60M | 38.98M | -13.06M | 145.76M | 8.78M | -15.14M | -90.84M | 176.73M | 189.25M | 200.54M | 229.02M |
|
Return on Sales
|
-5.65% | -8.25% | -5.84% | -2.87% | 0.49% | 0.37% | 0.27% | 0.57% | 0.36% | 0.58% | 0.35% | 0.30% | 0.42% | 0.50% | 0.42% | 0.50% | 0.07% | 0.53% | 0.65% | 0.63% | 0.57% | 0.88% | 0.87% | 0.37% | 0.41% | 0.38% | 0.17% | 0.46% | 0.41% | 0.51% | 0.28% | 0.43% | 0.44% | 0.51% | 0.46% | 0.37% | 0.44% | 0.54% | 0.47% |
|
Return on Invested Capital
|
| | | | 0.54% | 0.48% | 0.45% | 0.54% | 0.48% | 0.52% | 0.52% | 0.42% | 0.43% | 0.40% | 0.40% | 0.43% | 0.34% | 0.37% | 0.41% | 0.40% | 0.44% | 0.48% | 0.48% | 0.40% | 0.39% | 0.33% | 0.25% | 0.26% | 0.23% | 0.22% | 0.23% | 0.28% | 0.30% | 0.29% | 0.30% | 0.27% | 0.25% | 0.25% | 0.24% |
|
Return on Assets
|
| | | | 0.33% | 0.29% | 0.29% | 0.38% | 0.35% | 0.36% | 0.34% | 0.27% | 0.27% | 0.25% | 0.24% | 0.27% | 0.21% | 0.21% | 0.22% | 0.18% | 0.18% | 0.21% | 0.22% | 0.19% | 0.20% | 0.17% | 0.14% | 0.17% | 0.16% | 0.15% | 0.16% | 0.18% | 0.20% | 0.20% | 0.21% | 0.19% | 0.17% | 0.18% | 0.17% |
|
Return on Equity
|
| | | | 0.91% | 0.77% | 0.74% | 0.87% | 0.74% | 0.77% | 0.73% | 0.58% | 0.59% | 0.54% | 0.52% | 0.56% | 0.44% | 0.47% | 0.51% | 0.55% | 0.64% | 0.67% | 0.63% | 0.53% | 0.54% | 0.46% | 0.33% | 0.34% | 0.30% | 0.27% | 0.29% | 0.35% | 0.37% | 0.36% | 0.38% | 0.35% | 0.32% | 0.31% | 0.28% |