|
EBT Margin
|
-17.25% | 4.27% | | 17.62% | 19.73% | 24.49% | 20.22% | 23.50% | 28.55% | 31.31% | 25.54% | 18.58% | 24.70% | 30.32% | 24.39% | 28.75% | 31.53% | 35.34% | 36.72% | 35.72% | 34.83% | 39.09% | 41.06% | 35.94% | 39.51% | 45.43% | 45.65% | 44.86% | 42.19% | 45.06% | 43.31% | 44.95% | 44.07% | 45.47% | 41.13% | 44.50% | 42.69% | 43.16% | 40.98% | 37.56% | 35.80% | 35.14% | 33.26% | 35.14% | 31.14% | 33.13% | 31.37% | 30.94% | 32.30% | 35.62% | 33.74% | 26.73% | 28.20% | 25.85% | 26.16% | 24.56% | 27.21% | 26.80% | 31.21% | 26.76% | 30.58% | 35.82% | 35.89% | 40.86% | 38.34% | 36.76% | 36.89% | 32.20% |
|
EBIT Margin
|
-16.33% | 4.66% | 0.30% | 18.42% | 20.15% | 24.90% | 20.59% | 24.37% | 29.36% | 32.09% | 26.44% | 19.34% | 25.45% | 31.02% | 25.01% | 34.02% | 34.52% | 38.06% | 39.15% | 38.82% | 38.26% | 42.27% | 43.93% | 38.65% | 41.86% | 47.45% | 47.70% | 47.60% | 44.72% | 47.20% | 45.48% | 46.95% | 46.17% | 47.58% | 43.20% | 46.58% | 44.70% | 45.16% | 42.82% | 39.55% | 37.85% | 36.42% | 34.59% | 36.42% | 33.71% | 33.11% | 31.37% | 30.93% | 32.30% | 35.60% | 33.74% | 32.66% | 34.51% | 33.74% | 31.61% | 26.12% | 26.91% | 24.24% | 28.04% | 23.19% | 27.65% | 33.21% | 33.47% | 39.45% | 37.20% | 35.37% | 35.47% | 31.30% |
|
EBITDA Margin
|
-16.33% | 4.66% | 0.30% | 18.42% | 20.15% | 24.90% | 20.59% | 24.37% | 29.36% | 32.09% | 26.44% | 19.34% | 25.45% | 31.02% | 25.01% | 16.33% | 34.52% | 38.06% | 39.15% | 18.39% | 38.26% | 42.27% | 43.93% | 38.65% | 41.86% | 47.45% | 47.70% | 47.60% | 44.72% | 47.20% | 45.48% | 46.95% | 46.17% | 47.58% | 43.20% | 46.91% | 45.11% | 45.62% | 43.31% | 40.02% | 38.37% | 36.94% | 35.18% | 36.94% | 34.40% | 34.02% | 32.21% | 31.72% | 33.10% | 36.26% | 34.34% | 33.28% | 35.16% | 34.49% | 32.41% | 26.92% | 27.86% | 25.28% | 29.10% | 24.32% | 28.47% | 33.97% | 34.14% | 40.08% | 37.95% | 36.29% | 36.60% | 32.09% |
|
Operating Margin
|
-16.33% | 4.66% | 0.30% | 18.42% | 20.15% | 24.90% | 20.59% | 24.37% | 29.36% | 32.09% | 26.44% | 19.34% | 25.45% | 31.02% | 25.01% | 34.02% | 34.52% | 38.06% | 39.15% | 38.82% | 38.26% | 42.27% | 43.93% | 38.65% | 41.86% | 47.45% | 47.70% | 47.60% | 44.72% | 47.20% | 45.48% | 46.95% | 46.17% | 47.58% | 43.20% | 46.58% | 44.70% | 45.16% | 42.82% | 39.55% | 37.85% | 36.42% | 34.59% | 36.42% | 33.71% | 33.11% | 31.37% | 30.93% | 32.30% | 35.60% | 33.74% | 32.66% | 34.51% | 33.74% | 31.61% | 26.12% | 26.91% | 24.24% | 28.04% | 23.19% | 27.65% | 33.21% | 33.47% | 39.45% | 37.20% | 35.37% | 35.47% | 31.30% |
|
Net Margin
|
-11.14% | 1.47% | -0.67% | 10.16% | 11.10% | 14.00% | 12.04% | 13.65% | 16.78% | 18.30% | 14.78% | 8.85% | 14.23% | 17.67% | 14.12% | 16.32% | 18.78% | 21.06% | 21.88% | 18.39% | 21.17% | 23.28% | 25.30% | 21.22% | 24.57% | 27.60% | 27.45% | 27.75% | 26.93% | 29.97% | 27.08% | 30.06% | 27.41% | 30.05% | 25.35% | 59.27% | 32.52% | 31.09% | 27.68% | 26.34% | 27.74% | 25.65% | 23.66% | 25.65% | 22.19% | 25.74% | 19.92% | 22.76% | 23.77% | 26.32% | 23.49% | 22.42% | 20.68% | 18.83% | 21.21% | 18.21% | 20.20% | 19.58% | 21.43% | 19.53% | 22.19% | 26.07% | 26.52% | 29.19% | 27.85% | 26.33% | 28.49% | 23.20% |
|
FCF Margin
|
20.85% | 30.99% | 59.83% | -32.68% | 57.39% | 48.98% | 30.54% | -6.36% | 30.82% | 44.51% | 26.99% | -11.12% | 38.23% | 45.89% | 35.53% | -4.68% | 32.15% | 29.99% | 31.63% | 18.20% | 26.15% | 27.20% | 34.37% | 17.49% | 22.73% | 50.17% | 32.69% | 20.58% | 39.95% | 42.11% | 37.89% | 17.68% | 42.97% | 44.76% | 43.29% | 16.96% | 40.50% | 46.95% | 51.39% | 15.24% | 34.43% | 45.57% | 40.75% | 12.21% | 44.70% | 38.98% | 34.50% | 12.65% | 31.57% | 41.54% | 36.49% | 12.91% | 30.23% | 38.38% | 36.33% | -1.56% | 32.76% | 46.33% | 38.93% | 6.02% | 25.98% | 44.39% | 38.00% | 21.81% | 39.50% | 49.03% | 42.61% | 7.22% |
|
Assets Average
|
28.99M | 28.88M | 29.56M | 29.69M | 29.16M | 29.35M | 30.78M | 31.52M | 31.35M | 31.77M | 32.05M | 31.88M | 31.80M | 32.18M | 32.64M | 41.73M | 51.48M | 53.26M | 64.43M | 72.22M | 70.36M | 72.35M | 74.51M | 75.46M | 76.39M | 79.97M | 77.95M | 73.80M | 76.11M | 79.71M | 83.30M | 85.24M | 87.39M | 91.32M | 95.33M | 97.10M | 98.92M | 103.10M | 107.38M | 108.95M | 109.28M | 109.37M | 109.41M | 109.43M | 100.28M | 92.61M | 94.05M | 94.75M | 96.07M | 98.61M | 100.85M | 121.16M | 140.87M | 141.84M | 143.01M | 142.94M | 142.60M | 143.69M | 145.06M | 145.36M | 146.17M | 148.40M | 150.78M | 152.70M | 154.42M | 156.77M | 159.23M | 160.01M |
|
Equity Average
|
| | | | | | | | | 24.69M | 24.83M | 24.86M | 24.95M | 25.08M | 25.18M | 25.57M | 26.54M | 27.75M | 29.07M | 30.45M | 31.94M | 33.95M | 36.27M | 38.36M | 40.54M | 43.33M | 33.99M | 24.90M | 28.36M | 31.95M | 35.60M | 39.26M | 42.98M | 46.73M | 50.11M | 55.58M | 61.83M | 66.02M | 69.50M | 72.35M | 75.02M | 75.50M | 75.11M | 76.23M | 76.62M | 76.94M | 77.87M | 78.75M | 79.94M | 81.38M | 82.72M | 83.89M | 84.96M | 85.69M | 86.14M | 86.48M | 86.87M | 87.26M | 87.59M | 87.96M | 88.54M | 89.54M | 90.74M | 92.35M | 94.30M | 95.88M | 97.14M | 98.32M |
|
Invested Capital
|
0.82M | 0.82M | 26.07M | 1.74M | 1.54M | 1.33M | 27.05M | 0.62M | 26.80M | 26.89M | 25.46M | 25.50M | 25.65M | 25.76M | 33.12M | 27.76M | 28.99M | 30.19M | 37.26M | 34.86M | 36.52M | 38.88M | 41.16M | 43.05M | 45.52M | 48.63M | 27.47M | 31.07M | 34.41M | 38.25M | 41.56M | 45.56M | 49.00M | 52.92M | 55.76M | 63.85M | 68.26M | 72.24M | 75.21M | 94.42M | 95.92M | 93.18M | 79.86M | 93.22M | 76.32M | 77.56M | 78.18M | 79.32M | 80.57M | 82.19M | 83.26M | 84.52M | 85.39M | 85.98M | 86.30M | 86.66M | 87.09M | 87.42M | 87.75M | 88.16M | 88.92M | 90.16M | 91.31M | 93.39M | 95.20M | 96.55M | 97.74M | 98.91M |
|
Asset Utilization Ratio
|
0.24 | 0.22 | 0.20 | 0.22 | 0.24 | 0.26 | 0.25 | 0.24 | 0.25 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.24 | 0.28 | 0.36 | 0.38 | 0.38 | 0.42 | 0.44 | 0.46 | 0.48 | 0.51 | 0.52 | 0.57 | 0.65 | 0.65 | 0.64 | 0.62 | 0.60 | 0.60 | 0.58 | 0.56 | 0.55 | 0.55 | 0.53 | 0.51 | 0.48 | 0.45 | 0.42 | 0.39 | 0.38 | 0.39 | 0.39 | 0.36 | 0.33 | 0.31 | 0.32 | 0.32 | 0.28 | 0.24 | 0.22 | 0.21 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.20 | 0.22 | 0.23 | 0.23 | 0.22 | 0.21 |
|
Interest Coverage Ratio
|
-15.00 | 5.62 | 0.42 | 36.80 | 42.56 | 61.13 | 47.88 | 27.94 | 34.18 | 41.13 | 29.63 | 23.71 | 33.85 | 44.33 | 39.83 | 11.59 | 11.47 | 13.99 | 16.09 | 12.50 | 11.12 | 13.26 | 15.30 | 14.25 | 17.68 | 23.47 | 23.25 | 17.34 | 17.64 | 21.98 | 21.00 | 23.47 | 21.98 | 22.31 | 20.15 | 21.45 | 20.66 | 19.45 | 18.30 | 14.85 | 13.24 | 19.95 | 16.14 | 19.95 | 11.51 | | | | | | | 5.49 | 5.46 | 4.15 | 3.64 | 2.85 | 2.83 | 2.45 | 3.10 | 2.51 | 3.38 | 4.54 | 5.15 | 6.70 | 6.03 | 4.96 | 5.24 | 4.52 |
|
Debt to Equity
|
| | 0.08 | | | | 0.13 | | 0.03 | 0.03 | 0.10 | 0.10 | 0.09 | 0.08 | 0.08 | 0.70 | 0.66 | 0.61 | 0.76 | 0.95 | 0.87 | 0.79 | 0.71 | 0.66 | 0.59 | 0.53 | 1.52 | 1.27 | 1.09 | 0.94 | 0.81 | 0.72 | 0.63 | 0.55 | 0.50 | 0.42 | 0.37 | 0.33 | 0.31 | 0.28 | 0.26 | 0.25 | 0.23 | 0.21 | | | | | | | | 0.46 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.44 | 0.44 | 0.43 | 0.42 | 0.42 | 0.41 | 0.41 | |
|
Debt Ratio
|
0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.10 | 0.10 | 0.02 | 0.02 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.36 | 0.34 | 0.32 | 0.30 | 0.42 | 0.40 | 0.38 | 0.35 | 0.34 | 0.32 | 0.29 | 0.48 | 0.46 | 0.42 | 0.39 | 0.36 | 0.35 | 0.31 | 0.29 | 0.27 | 0.26 | 0.24 | 0.22 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | | | | | | | | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | |
|
Equity Ratio
|
| | 0.80 | | | | 0.77 | | 0.78 | 0.78 | 0.77 | 0.79 | 0.78 | 0.78 | 0.77 | 0.51 | 0.52 | 0.52 | 0.40 | 0.45 | 0.46 | 0.48 | 0.50 | 0.52 | 0.54 | 0.54 | 0.32 | 0.36 | 0.39 | 0.41 | 0.44 | 0.48 | 0.50 | 0.52 | 0.53 | 0.62 | 0.63 | 0.65 | 0.65 | 0.68 | 0.69 | 0.69 | 0.69 | 0.71 | 0.83 | 0.83 | 0.82 | 0.84 | 0.83 | 0.82 | 0.82 | 0.60 | 0.60 | 0.60 | 0.60 | 0.61 | 0.61 | 0.61 | 0.60 | 0.61 | 0.60 | 0.60 | 0.60 | 0.61 | 0.61 | 0.61 | 0.61 | 0.62 |
|
Times Interest Earned
|
-15.00 | 5.62 | 0.42 | 36.80 | 42.56 | 61.13 | 47.88 | 27.94 | 34.18 | 41.13 | 29.63 | 23.71 | 33.85 | 44.33 | 39.83 | 11.59 | 11.47 | 13.99 | 16.09 | 12.50 | 11.12 | 13.26 | 15.30 | 14.25 | 17.68 | 23.47 | 23.25 | 17.34 | 17.64 | 21.98 | 21.00 | 23.47 | 21.98 | 22.31 | 20.15 | 21.45 | 20.66 | 19.45 | 18.30 | 14.85 | 13.24 | 19.95 | 16.14 | 19.95 | 11.51 | | | | | | | 5.49 | 5.46 | 4.15 | 3.64 | 2.85 | 2.83 | 2.45 | 3.10 | 2.51 | 3.38 | 4.54 | 5.15 | 6.70 | 6.03 | 4.96 | 5.24 | 4.52 |
|
FCF Payout Ratio
|
| | 0.52 | | | | | -4.15 | 0.24 | 0.17 | 0.30 | -0.75 | 0.27 | 0.23 | 0.27 | -0.82 | 0.09 | 0.09 | 0.08 | 0.13 | 0.11 | 0.10 | 0.07 | 0.18 | 0.15 | 0.06 | 0.09 | 0.11 | 0.08 | 0.07 | 0.08 | 0.22 | 0.10 | 0.10 | 0.10 | 0.25 | 0.14 | 0.12 | 0.11 | 0.49 | 0.24 | 0.18 | 0.23 | 0.82 | 0.25 | 0.36 | 0.39 | 1.01 | 0.40 | 0.28 | 0.32 | 0.91 | 0.43 | 0.38 | 0.43 | -10.69 | 0.53 | 0.39 | 0.42 | 2.81 | 0.58 | 0.30 | 0.31 | 0.50 | 0.29 | 0.27 | 0.29 | 1.77 |
|
Enterprise Value
|
-5.49M | -5.75M | -5.75M | -5.75M | -5.21M | -5.75M | -8.06M | -8.06M | -7.63M | -8.18M | -8.37M | -7.84M | -8.18M | -8.59M | -8.74M | -4.93M | -6.15M | -6.77M | -8.41M | -3.03M | -4.11M | -6.50M | -7.65M | -8.12M | -9.20M | -13.87M | -3.09M | -4.15M | -7.50M | -11.43M | -3.54M | -4.11M | -8.11M | -12.34M | -15.71M | -15.21M | -16.65M | -21.15M | -25.40M | -23.45M | -25.08M | -23.76M | -24.70M | -22.46M | -7.00M | -8.72M | -9.96M | -9.96M | -11.49M | -14.05M | -15.85M | -54.51M | -55.84M | -57.49M | -58.50M | -57.06M | -57.88M | -59.41M | -60.49M | -59.62M | -59.60M | -62.03M | -63.93M | -64.99M | -67.57M | -70.33M | -72.44M | -71.98M |
|
Return on Sales
|
-0.11% | 0.01% | -0.01% | 0.10% | 0.11% | 0.14% | 0.12% | 0.14% | 0.17% | 0.18% | 0.15% | 0.09% | 0.14% | 0.18% | 0.14% | 0.16% | 0.19% | 0.21% | 0.22% | 0.18% | 0.21% | 0.23% | 0.25% | 0.21% | 0.25% | 0.28% | 0.27% | 0.28% | 0.27% | 0.30% | 0.27% | 0.30% | 0.27% | 0.30% | 0.25% | 0.59% | 0.33% | 0.31% | 0.28% | 0.26% | 0.28% | 0.26% | 0.24% | 0.26% | 0.22% | 0.26% | 0.20% | 0.23% | 0.24% | 0.26% | 0.23% | 0.22% | 0.21% | 0.19% | 0.21% | 0.18% | 0.20% | 0.20% | 0.21% | 0.20% | 0.22% | 0.26% | 0.27% | 0.29% | 0.28% | 0.26% | 0.28% | 0.23% |
|
Return on Capital Employed
|
0.02% | 0.00% | -0.01% | 0.01% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.10% | 0.14% | 0.17% | 0.16% | 0.18% | 0.20% | 0.21% | 0.21% | 0.23% | 0.25% | 0.29% | 0.34% | 0.35% | 0.34% | 0.33% | 0.31% | 0.31% | 0.30% | 0.29% | 0.28% | 0.28% | 0.27% | 0.26% | 0.23% | 0.20% | 0.18% | 0.16% | 0.15% | 0.15% | 0.14% | 0.13% | 0.11% | 0.10% | 0.11% | 0.11% | 0.10% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% |
|
Return on Invested Capital
|
0.05% | -0.02% | -0.01% | 0.01% | 0.10% | 0.13% | 0.06% | 0.06% | 0.07% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.06% | 0.10% | 0.13% | 0.16% | 0.17% | 0.19% | 0.20% | 0.21% | 0.21% | 0.22% | 0.23% | 0.32% | 0.47% | 0.44% | 0.41% | 0.38% | 0.35% | 0.33% | 0.31% | 0.29% | 0.34% | 0.32% | 0.30% | 0.29% | 0.19% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% |
|
Return on Assets
|
0.01% | 0.00% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.15% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.20% | 0.20% | 0.20% | 0.19% | 0.14% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | | | | | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.09% | 0.13% | 0.17% | 0.18% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.24% | 0.34% | 0.52% | 0.48% | 0.45% | 0.40% | 0.37% | 0.35% | 0.32% | 0.30% | 0.34% | 0.32% | 0.31% | 0.30% | 0.21% | 0.18% | 0.16% | 0.15% | 0.14% | 0.13% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% |