|
EBT Margin
|
| | | | | | | | | 122.86% | 125.49% | 120.99% | 113.27% | 115.67% | 110.23% | 104.57% | 101.33% | 67.41% | 110.25% | 120.50% | 109.11% | 120.08% | 122.29% | 121.75% | 127.63% | 128.72% | 127.79% | 132.26% | | 120.59% | 131.41% | 107.07% | | | | | | | | | 115.64% | 120.08% | 116.80% | 110.81% | 121.17% | 116.35% | 116.25% | 118.11% | 114.46% | 119.34% | 123.17% | 120.90% | 115.10% | 126.96% | 117.55% | 117.57% | 112.10% | 116.10% | 110.76% | 97.97% | 105.46% | 106.89% | 115.02% |
|
EBIT Margin
|
| | | | | | | | | 41.19% | 44.86% | 45.94% | 37.64% | 41.89% | 40.94% | 39.76% | 33.50% | 21.57% | 41.88% | 44.42% | 40.64% | 42.26% | 47.95% | 47.94% | 47.29% | 48.69% | 56.82% | 55.33% | | 46.85% | 56.05% | 39.02% | | | | | | | | | 42.34% | 49.59% | 47.52% | 40.95% | 45.89% | 45.72% | 49.51% | 48.90% | 41.04% | 46.74% | 48.32% | 48.17% | 47.06% | 57.80% | 60.17% | 56.63% | 49.69% | 51.68% | 49.71% | 45.84% | 45.26% | 48.21% | 54.59% |
|
EBITDA Margin
|
| | | | | | | | | 41.19% | 44.86% | 45.94% | 37.64% | 41.89% | 40.94% | 39.76% | 33.50% | 21.57% | 41.88% | 44.42% | 40.64% | 42.26% | 47.95% | 47.94% | 47.29% | 48.69% | 56.82% | 55.33% | | 46.85% | 56.05% | 39.02% | | | | | | | | | 42.34% | 49.59% | 47.52% | 40.95% | 45.89% | 45.72% | 49.51% | 48.90% | 41.04% | 46.74% | 48.32% | 48.17% | 47.06% | 57.80% | 60.17% | 56.63% | 49.69% | 51.68% | 49.71% | 45.84% | 45.26% | 48.21% | 54.59% |
|
Operating Margin
|
| | | | | | | | | 41.19% | 44.86% | 45.94% | 37.64% | 41.89% | 40.94% | 39.76% | 33.50% | 21.57% | 41.88% | 44.42% | 40.64% | 42.26% | 47.95% | 47.94% | 47.29% | 48.69% | 56.82% | 55.33% | | 46.85% | 56.05% | 39.02% | | | | | | | | | 42.34% | 49.59% | 47.52% | 40.95% | 45.89% | 45.72% | 49.51% | 48.90% | 41.04% | 46.74% | 48.32% | 48.17% | 47.06% | 57.80% | 60.17% | 56.63% | 49.69% | 51.68% | 49.71% | 45.84% | 45.26% | 48.21% | 54.59% |
|
Net Margin
|
| | | | | | | | | 122.86% | 125.49% | 120.99% | 113.27% | 116.58% | 111.15% | 100.01% | 101.86% | 66.95% | 110.76% | 119.95% | 108.97% | 119.94% | 122.29% | 121.75% | 127.63% | 128.72% | 127.79% | 132.26% | | 120.59% | 131.41% | 107.07% | | | | | | | | | 115.64% | 120.08% | 116.80% | 110.81% | 120.70% | 115.94% | 115.90% | 116.77% | 113.76% | 118.77% | 122.74% | 119.14% | 114.44% | 126.32% | 116.93% | 114.21% | 110.65% | 114.71% | 109.24% | 96.42% | 103.92% | 105.37% | 113.61% |
|
FCF Margin
|
-47.64% | -534.54% | 176.93% | 150.31% | -261.23% | -60.07% | -66.40% | 292.79% | 47.76% | -200.82% | -264.36% | | -249.65% | 42.95% | -186.47% | 425.80% | -69.41% | 85.35% | 411.25% | 36.45% | 74.88% | -496.62% | -58.64% | 25.98% | 67.51% | 130.25% | 247.19% | 220.21% | 286.02% | 34.65% | 76.28% | -680.80% | 180.47% | -154.81% | -120.02% | -628.16% | -182.65% | -40.90% | -12.78% | -235.06% | -165.25% | -96.04% | 337.63% | -369.69% | -158.37% | -131.08% | -214.24% | -13.67% | -389.76% | -297.91% | -215.52% | -369.07% | 45.40% | -19.50% | -81.43% | 39.83% | 15.47% | 211.42% | -115.04% | -111.00% | -53.78% | 202.29% | 192.41% |
|
Assets Average
|
| | | | 220.82M | 217.29M | 213.00M | 207.34M | 199.60M | 205.60M | 222.56M | 237.49M | 249.90M | 270.93M | 281.79M | 272.80M | 262.94M | 255.99M | 241.21M | 228.89M | 235.31M | 253.82M | 267.44M | 276.78M | 276.87M | 266.38M | 252.03M | 241.70M | 234.60M | 213.54M | 200.96M | 219.48M | 233.96M | 238.55M | 247.74M | 259.46M | 280.77M | 292.05M | 307.13M | 334.48M | 363.14M | 392.77M | 390.41M | 392.36M | 438.39M | 461.87M | 479.95M | 509.87M | 527.75M | | | 724.11M | 772.53M | 782.82M | 792.33M | 799.80M | 802.32M | 794.85M | 790.24M | 807.45M | 805.71M | 758.19M | 743.00M |
|
Equity Average
|
| | | | 129.01M | 131.64M | 132.42M | 131.13M | 129.46M | 128.45M | 142.40M | 150.96M | 144.87M | 143.72M | 143.04M | 139.61M | 136.81M | 137.36M | 137.68M | 138.34M | 151.63M | 163.91M | 162.52M | 161.00M | 158.49M | 155.22M | 148.45M | 141.43M | 139.32M | 138.10M | 136.38M | 135.54M | 134.67M | 134.02M | 134.11M | 134.36M | 145.34M | 156.78M | 162.64M | 176.10M | 188.76M | 197.34M | 203.20M | 208.88M | 215.13M | 220.97M | 230.93M | 241.46M | 262.66M | 285.30M | 299.15M | 313.07M | 320.07M | 338.55M | 351.00M | 335.28M | 328.05M | 330.45M | 335.66M | 339.36M | 320.82M | 294.63M | 299.75M |
|
Invested Capital
|
| | | 127.19M | 130.82M | 132.46M | 132.38M | 129.88M | 129.04M | 127.86M | 156.95M | 144.97M | 144.76M | 142.69M | 143.38M | 135.84M | 137.78M | 136.94M | 138.43M | 138.25M | 165.01M | 162.80M | 162.25M | 159.75M | 157.22M | 153.23M | 143.67M | 139.19M | 139.44M | 136.76M | 136.00M | 135.07M | 134.26M | 133.77M | 134.46M | 134.26M | 156.42M | 157.14M | 168.14M | 184.06M | 193.46M | 201.23M | 205.17M | 212.60M | 217.67M | 224.26M | 237.59M | 502.95M | 279.99M | 290.61M | 666.70M | 752.53M | 761.33M | 773.43M | 782.08M | 786.22M | 784.61M | 771.52M | 776.50M | 804.09M | 772.74M | 708.93M | 739.73M |
|
Asset Utilization Ratio
|
| | | | 0.02 | 0.03 | 0.04 | 0.12 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.11 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.09 | 0.09 | 0.09 | 0.10 | 0.13 | 0.12 | 0.12 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | | | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 |
|
Interest Coverage Ratio
|
| | | | | | | | | 2.28 | 2.73 | 2.39 | 1.56 | 1.91 | 1.63 | 1.56 | 1.22 | 0.50 | 2.17 | 2.34 | 1.86 | 2.29 | 2.80 | 2.80 | 2.87 | 2.93 | 3.04 | 2.74 | | 2.54 | 3.33 | 1.48 | | | | | | | | | 1.98 | 2.62 | 2.25 | 1.76 | 2.23 | 2.09 | 2.60 | 2.55 | 1.70 | 2.06 | 2.10 | 1.79 | 1.85 | 2.26 | 2.47 | 2.11 | 1.59 | 1.67 | 1.54 | 1.31 | 1.28 | 1.44 | 1.82 |
|
Debt to Equity
|
| | | 1.01 | | | | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.59 | | | | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.59 | 0.58 | 0.63 | 0.61 | 0.66 | 0.64 | 0.61 | 0.67 | 0.60 | 0.56 | 0.51 | 0.51 | 0.52 | 0.53 | 0.55 | 0.60 | 0.61 | 0.67 | 0.62 | 0.60 | 0.57 | 0.58 | 0.59 | 0.59 | 0.58 | 0.61 | 0.69 | 0.66 | 0.58 | 0.57 | 0.55 | 0.53 | 0.50 | 0.53 | 0.54 | 0.52 | 0.54 | 0.51 | 0.50 | 0.54 | 0.52 | 0.46 | 0.49 | 0.47 | 0.48 | 0.52 | | 0.45 | 0.42 | 0.41 | 0.45 | 0.43 | 0.40 | 0.41 | 0.42 | 0.43 | 0.41 | 0.39 | 0.39 | 0.42 |
|
Times Interest Earned
|
| | | | | | | | | 2.28 | 2.73 | 2.39 | 1.56 | 1.91 | 1.63 | 1.56 | 1.22 | 0.50 | 2.17 | 2.34 | 1.86 | 2.29 | 2.80 | 2.80 | 2.87 | 2.93 | 3.04 | 2.74 | | 2.54 | 3.33 | 1.48 | | | | | | | | | 1.98 | 2.62 | 2.25 | 1.76 | 2.23 | 2.09 | 2.60 | 2.55 | 1.70 | 2.06 | 2.10 | 1.79 | 1.85 | 2.26 | 2.47 | 2.11 | 1.59 | 1.67 | 1.54 | 1.31 | 1.28 | 1.44 | 1.82 |
|
FCF Payout Ratio
|
| | | | | | 0.66 | -0.18 | -1.07 | 0.31 | 0.23 | | 0.17 | -0.85 | 0.20 | -0.08 | 0.00 | -0.44 | -0.10 | -1.24 | -0.60 | 0.11 | 0.80 | -1.78 | -0.63 | -0.33 | -0.21 | -0.25 | -0.17 | -1.67 | -0.66 | 0.08 | -0.26 | 0.30 | 0.37 | 0.79 | 0.23 | 0.89 | 2.78 | 0.14 | 0.29 | 0.45 | -0.12 | -1.00 | 0.27 | 0.33 | -0.83 | -3.05 | 0.00 | -0.13 | -0.15 | -0.11 | 0.71 | -1.68 | -0.43 | 1.19 | 2.57 | 0.23 | -0.40 | -0.46 | -0.97 | 0.26 | 0.27 |
|
Enterprise Value
|
-9.89M | -9.89M | -9.89M | -37.69M | -69.50M | -37.69M | -37.69M | -1.30M | -5.70M | -1.18M | -3.29M | -1.05M | -0.48M | -1.05M | -1.05M | -1.05M | -25.34M | -6.27M | -25.34M | -25.34M | -8.42M | -8.42M | -12.56M | -8.42M | -17.26M | -16.28M | -26.17M | -20.77M | -43.64M | -12.27M | -22.33M | -37.13M | -16.13M | -6.59M | -5.91M | -12.59M | -22.16M | -7.56M | -16.96M | -17.39M | -37.99M | -22.84M | -34.13M | -47.76M | -70.39M | -26.74M | -44.38M | -47.28M | -15.98M | -77.89M | -33.19M | -30.47M | -46.53M | -53.16M | -50.11M | -75.72M | -71.33M | -116.87M | -86.65M | -100.87M | -77.46M | -81.15M | -130.91M |
|
Return on Sales
|
| | | | | | | | | 1.23% | 1.25% | 1.21% | 1.13% | 1.17% | 1.11% | 1.00% | 1.02% | 0.67% | 1.11% | 1.20% | 1.09% | 1.20% | 1.22% | 1.22% | 1.28% | 1.29% | 1.28% | 1.32% | 1.00% | 1.21% | 1.31% | 1.07% | 0.87% | 0.57% | 0.23% | | | | | | 1.16% | 1.20% | 1.17% | 1.11% | 1.21% | 1.16% | 1.16% | 1.17% | 1.14% | 1.19% | 1.23% | 1.19% | 1.14% | 1.26% | 1.17% | 1.14% | 1.11% | 1.15% | 1.09% | 0.96% | 1.04% | 1.05% | 1.14% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | 0.10% | 0.08% | 0.08% | | 0.07% | 0.08% | | | | | | | | | | | | | | | | | | | | | | | 0.11% | 0.10% | 0.11% | 0.08% | 0.07% | 0.11% | 0.07% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% |
|
Return on Assets
|
| | | | | | | | | 0.03% | 0.07% | 0.10% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.15% | 0.17% | 0.17% | 0.18% | 0.13% | 0.12% | 0.13% | 0.10% | 0.10% | 0.06% | 0.03% | | | | | | 0.03% | 0.07% | 0.11% | 0.14% | 0.13% | 0.12% | 0.13% | 0.14% | 0.13% | | | 0.13% | 0.14% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.15% | 0.13% | 0.13% | 0.13% | 0.14% |
|
Return on Equity
|
| | | | | | | | | 0.05% | 0.11% | 0.16% | 0.23% | 0.25% | 0.26% | 0.27% | 0.27% | 0.23% | 0.22% | 0.22% | 0.20% | 0.20% | 0.22% | 0.23% | 0.26% | 0.29% | 0.29% | 0.30% | 0.22% | 0.19% | 0.19% | 0.17% | 0.17% | 0.12% | 0.05% | | | | | | 0.06% | 0.14% | 0.21% | 0.26% | 0.27% | 0.26% | 0.27% | 0.29% | 0.27% | 0.27% | 0.29% | 0.30% | 0.34% | 0.37% | 0.37% | 0.40% | 0.40% | 0.38% | 0.35% | 0.32% | 0.33% | 0.34% | 0.35% |