|
EBT Margin
|
28.37% | 34.79% | 38.03% | 39.21% | 38.37% | 430.23% | 501.50% | 284.14% | 384.79% | 242.53% | 157.30% | 260.68% | 171.26% | 107.51% | 101.83% | 177.10% | 214.03% | 578.65% | 371.69% | 521.69% | 694.02% | 632.98% | 1,081.86% | 678.61% | -668.63% | 405.33% | 280.27% | 314.03% | 424.04% | 399.53% | 475.63% | 462.72% | 1.70% | -93.05% | -2,597.29% |
|
EBIT Margin
|
72.03% | 79.35% | 87.11% | 91.05% | 97.20% | 1,187.83% | 1,518.12% | 1,723.93% | 1,544.65% | 1,021.02% | 678.55% | 1,022.72% | 749.95% | 688.38% | 273.35% | 362.13% | 435.86% | 1,018.81% | 686.36% | 906.66% | 1,243.09% | 1,242.69% | 2,816.07% | 3,054.85% | 3,388.75% | 4,847.22% | 4,429.09% | 4,415.09% | 4,009.15% | 3,708.47% | 3,802.19% | 3,474.94% | 2,588.35% | 2,551.75% | -24.14% |
|
EBITDA Margin
|
72.03% | 79.35% | 87.11% | 91.05% | 97.20% | 1,187.83% | 1,518.12% | 1,723.93% | 1,544.65% | 1,021.02% | 678.55% | 1,022.72% | 749.95% | 688.38% | 273.35% | 362.13% | 435.86% | 1,018.81% | 686.36% | 906.66% | 1,243.09% | 1,242.69% | 2,816.07% | 3,054.85% | 3,388.75% | 4,847.22% | 4,429.09% | 4,415.09% | 4,009.15% | 3,708.47% | 3,802.19% | 3,474.94% | 2,588.35% | 2,551.75% | -24.14% |
|
Net Margin
|
20.84% | 25.47% | 28.25% | 19.54% | 33.57% | 380.74% | 448.50% | 313.41% | 352.26% | 229.77% | 146.88% | 240.30% | 164.09% | 115.38% | 87.34% | 138.85% | 181.74% | 489.75% | 314.03% | 449.50% | 598.45% | 558.19% | 968.54% | 628.81% | -377.13% | 431.33% | 309.91% | 365.67% | 391.61% | 385.00% | 436.88% | 407.22% | 47.15% | 9.65% | -1,980.62% |
|
FCF Margin
|
147.54% | -51.04% | 79.52% | -15.08% | 80.59% | 32.32% | 512.91% | 435.06% | -423.44% | -1,101.20% | -191.57% | -109.99% | -836.72% | 173.09% | -299.09% | 514.62% | 442.37% | 87.85% | -189.84% | 161.10% | 1,124.03% | 1,070.99% | 2,300.92% | 574.06% | 399.25% | -1,241.11% | 216.55% | 1,050.93% | 139.91% | 1,031.27% | -16.88% | -369.44% | 1,632.05% | -4,541.10% | 1,760.33% |
|
Assets Average
|
| 2,217.04M | 2,507.35M | 2,700.55M | 2,815.21M | 2,989.25M | 3,159.35M | 3,372.30M | 3,605.93M | 3,814.50M | 4,027.16M | 4,097.79M | 4,134.11M | 4,246.37M | 4,329.11M | 4,289.89M | 4,217.36M | 4,196.61M | 4,228.47M | 4,231.64M | 4,218.20M | 4,162.60M | 4,182.11M | 4,403.76M | 4,632.21M | 4,834.18M | 5,058.04M | 5,168.30M | 5,254.12M | 5,341.98M | 5,583.28M | 5,780.56M | 5,794.73M | 5,962.09M | 5,855.87M |
|
Equity Average
|
| 160.66M | 192.35M | 222.50M | 224.48M | 253.46M | 284.91M | 288.24M | 291.37M | 295.07M | 295.63M | 300.03M | 305.02M | 306.42M | 312.91M | 324.52M | 337.75M | 351.60M | 364.54M | 375.39M | 377.50M | 369.99M | 363.09M | 362.92M | 360.27M | 354.95M | 351.04M | 355.27M | 364.77M | 369.35M | 378.54M | 384.60M | 385.90M | 388.99M | 371.20M |
|
Invested Capital
|
157.49M | 163.83M | 220.87M | 224.13M | 224.82M | 282.09M | 287.74M | 288.74M | 294.01M | 296.12M | 295.14M | 304.91M | 305.13M | 307.71M | 318.10M | 330.94M | 344.57M | 358.64M | 370.44M | 380.34M | 374.65M | 365.33M | 360.86M | 364.97M | 355.57M | 354.33M | 347.74M | 362.80M | 366.74M | 371.95M | 385.13M | 384.06M | 387.75M | 390.24M | 352.17M |
|
Asset Utilization Ratio
|
| | | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 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 |
|
Interest Coverage Ratio
|
1.65 | 1.78 | 1.77 | 1.76 | 1.65 | 1.57 | 1.49 | 1.20 | 1.33 | 1.31 | 1.30 | 1.34 | 1.30 | 1.19 | 1.59 | 1.96 | 1.96 | 2.31 | 2.18 | 2.36 | 2.26 | 2.04 | 1.62 | 1.29 | 0.84 | 1.09 | 1.07 | 1.08 | 1.12 | 1.12 | 1.14 | 1.15 | 1.00 | 0.96 | -0.01 |
|
Debt to Equity
|
1.84 | 2.66 | 1.65 | 0.16 | 1.84 | 1.38 | 1.48 | 0.12 | 1.68 | 1.74 | 1.74 | 0.23 | 1.69 | 1.67 | 1.62 | 0.24 | 1.49 | 1.44 | 1.39 | 0.27 | 1.37 | 1.27 | 1.63 | 0.29 | 1.73 | 1.74 | 1.77 | 0.29 | 1.57 | 1.55 | 1.34 | 0.77 | 1.02 | 0.68 | 0.71 |
|
Debt Ratio
|
0.14 | 0.18 | 0.14 | 0.01 | 0.14 | 0.13 | 0.13 | 0.01 | 0.13 | 0.13 | 0.13 | 0.02 | 0.12 | 0.12 | 0.12 | 0.02 | 0.12 | 0.12 | 0.12 | 0.02 | 0.12 | 0.11 | 0.14 | 0.02 | 0.13 | 0.12 | 0.12 | 0.02 | 0.11 | 0.11 | 0.09 | 0.05 | 0.07 | 0.04 | 0.04 |
|
Equity Ratio
|
0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 |
|
Times Interest Earned
|
1.65 | 1.78 | 1.77 | 1.76 | 1.65 | 1.57 | 1.49 | 1.20 | 1.33 | 1.31 | 1.30 | 1.34 | 1.30 | 1.19 | 1.59 | 1.96 | 1.96 | 2.31 | 2.18 | 2.36 | 2.26 | 2.04 | 1.62 | 1.29 | 0.84 | 1.09 | 1.07 | 1.08 | 1.12 | 1.12 | 1.14 | 1.15 | 1.00 | 0.96 | -0.01 |
|
FCF Payout Ratio
|
0.02 | -0.05 | 0.04 | -0.15 | 0.04 | 0.98 | 0.09 | 0.12 | -0.09 | -0.02 | -0.07 | -0.19 | -0.02 | 0.10 | -0.02 | 0.01 | 0.02 | 0.26 | -0.08 | 0.14 | 0.03 | 0.03 | 0.03 | 0.10 | 0.17 | -0.05 | 0.22 | 0.04 | 0.28 | 0.03 | -1.97 | -0.07 | 0.02 | -0.01 | 0.01 |
|
Enterprise Value
|
138.17M | 116.02M | 84.68M | 288.07M | 247.88M | 145.82M | 224.24M | 19.40M | 65.36M | -131.15M | -203.16M | -96.38M | -191.09M | -335.71M | -344.11M | -138.14M | -70.13M | -23.52M | -100.26M | 20.58M | -101.05M | 147.56M | 97.51M | -32.20M | -154.96M | -333.38M | -379.90M | -196.81M | -180.56M | -162.90M | -415.52M | -154.45M | -161.55M | -212.41M | -592.23M |
|
Market Capitalization
|
191.27M | 182.26M | 210.39M | 320.88M | 311.63M | 288.18M | 310.03M | 208.11M | 195.86M | 217.14M | 213.24M | 230.98M | 160.18M | 162.91M | 144.34M | 281.67M | 346.07M | 305.28M | 307.25M | 463.54M | 416.50M | 355.51M | 318.56M | 224.35M | 149.01M | 132.25M | 141.31M | 209.09M | 300.70M | 233.88M | 296.96M | 311.96M | 232.91M | 233.95M | 195.43M |
|
Return on Sales
|
| | | 0.24% | 0.27% | 0.37% | 0.56% | 0.99% | 3.76% | 3.18% | 2.23% | 2.19% | 1.88% | 1.63% | 1.29% | 1.19% | 1.27% | 1.65% | 2.31% | 3.20% | 4.37% | 4.44% | 5.76% | 6.50% | 4.85% | 4.37% | 2.79% | 2.14% | 3.73% | 3.66% | 3.98% | 4.06% | 3.05% | 2.09% | -4.19% |
|
Return on Invested Capital
|
| | | 0.16% | 0.19% | 0.20% | 0.20% | 0.24% | 0.27% | 0.30% | 0.33% | 0.35% | 0.35% | 0.34% | 0.32% | 0.28% | 0.26% | 0.25% | 0.25% | 0.24% | 0.23% | 0.22% | 0.23% | 0.24% | 0.28% | | | | | | 0.56% | 0.55% | 0.57% | | 0.31% |
|
Return on Assets
|
| | | 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% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% |
|
Return on Equity
|
| | | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.06% | 0.04% | 0.03% | 0.02% | 0.05% | 0.05% | 0.06% | 0.07% | 0.05% | 0.04% | -0.09% |