|
EBT Margin
|
-55.33% | 34.99% | 29.25% | -44.36% | 35.79% | 0.04% | 31.55% | 30.53% | 23.79% | 29.59% | 27.13% | 1,250.41% | 951.00% | 1,698.67% | 895.06% | 1,241.75% | 1,034.95% | 1,362.50% | 1,748.15% | 1,485.29% | 1,406.32% | 1,251.11% | 2,383.75% | 1,602.61% | 1,974.76% | 2,226.80% | 1,292.31% | 2,969.77% | 2,681.61% | 1,897.56% | 1,504.35% | 2,580.00% | 1,928.57% | 980.22% | 894.19% | 634.65% | 214.81% | 951.00% | 496.26% | 680.80% | 1,390.08% | 1,188.89% | 1,688.98% | 1,442.42% | 1,231.08% |
|
EBIT Margin
|
-18.80% | 56.24% | 49.57% | -79.30% | 12.16% | 7.86% | 10.72% | 10.38% | 8.10% | 10.05% | 9.22% | 424.79% | 323.00% | 469.33% | 246.91% | 261.17% | 217.48% | 286.25% | 4,786.42% | 3,859.80% | 3,983.16% | 3,705.56% | 4,402.50% | 2,800.00% | 3,128.16% | 3,156.70% | 1,975.96% | 3,759.30% | 3,402.30% | 2,642.68% | 2,169.57% | 3,368.57% | 4,031.63% | 4,454.95% | 5,573.26% | 5,296.04% | 5,623.15% | 7,495.00% | 6,255.14% | 5,554.40% | 6,342.98% | 5,822.22% | 6,008.47% | 5,161.36% | 4,314.86% |
|
EBITDA Margin
|
-14.83% | 59.78% | 53.56% | -76.80% | 16.45% | 13.29% | 16.25% | 15.06% | 12.82% | 14.67% | 13.97% | 680.99% | 671.00% | 889.33% | 629.63% | 582.52% | 547.57% | 717.50% | 5,232.10% | 4,238.24% | 4,390.53% | 4,148.89% | 4,892.50% | 3,167.83% | 3,537.86% | 3,565.98% | 2,445.19% | 4,359.30% | 3,956.32% | 3,235.37% | 2,723.91% | 3,907.62% | 4,639.80% | 5,073.63% | 6,473.26% | 5,836.63% | 6,172.22% | 8,044.00% | 6,719.63% | 6,017.60% | 6,812.40% | 6,300.85% | 6,500.00% | 5,618.18% | 4,693.24% |
|
Operating Margin
|
-18.80% | | | | 12.16% | 7.86% | 10.72% | 10.38% | 8.10% | 10.05% | 9.22% | 424.79% | 323.00% | 469.33% | 246.91% | 261.17% | 217.48% | 286.25% | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
-32.93% | 22.12% | 18.71% | -28.70% | 22.78% | 0.03% | 20.21% | 19.52% | 16.15% | 18.98% | 17.76% | 805.79% | -728.00% | 1,325.33% | 613.58% | 906.80% | 764.08% | 1,005.00% | 1,275.31% | 1,078.43% | 1,014.74% | 900.00% | 1,713.75% | 1,157.39% | 1,420.39% | 1,608.25% | 954.81% | 2,198.84% | 1,958.62% | 1,407.32% | 1,125.00% | 1,875.24% | 1,432.65% | 758.24% | 694.19% | 461.39% | 171.30% | 708.00% | 402.80% | 506.40% | 1,007.44% | 864.10% | 1,221.19% | 1,054.55% | 897.30% |
|
FCF Margin
|
18.71% | 40.28% | 17.36% | 40.71% | 20.14% | 24.22% | 28.51% | 46.72% | 29.92% | | | -2,620.66% | 639.00% | 264.00% | 2,861.73% | -452.43% | 2,198.06% | 1,313.75% | 2,271.60% | 1,748.04% | 1,784.21% | 1,310.00% | 2,601.25% | 992.17% | 1,145.63% | 2,191.75% | 2,058.65% | 36.05% | 3,978.16% | 2,352.44% | 3,109.78% | -298.10% | 765.31% | -1,018.68% | 1,169.77% | 899.01% | 96.30% | -67.00% | 1,019.63% | 1,675.20% | -186.78% | 1,544.44% | 2,410.17% | -440.91% | 1,172.30% |
|
Assets Average
|
| 479.73M | 485.90M | 500.71M | 512.70M | 512.70M | 530.32M | 548.43M | 543.77M | 543.77M | 562.94M | 595.18M | 611.75M | 615.40M | 629.12M | 647.19M | 659.86M | 663.40M | 693.20M | 701.04M | 678.21M | 681.20M | 709.85M | 730.76M | 719.70M | 729.42M | 771.39M | 782.20M | 769.81M | 779.49M | 821.99M | 832.21M | 815.30M | 833.35M | 845.97M | 859.84M | 890.74M | 907.89M | 896.37M | 890.59M | 889.29M | 882.14M | 883.40M | 875.00M | 846.36M |
|
Equity Average
|
| 83.73M | 84.56M | 85.81M | 87.46M | 44.18M | 42.62M | 83.45M | 81.96M | 80.55M | 79.90M | 82.80M | 84.11M | 82.54M | 81.64M | 81.38M | 79.80M | 79.31M | 81.28M | 79.87M | 77.51M | 78.58M | 81.00M | 83.06M | 84.23M | 84.20M | 84.39M | 85.67M | 86.27M | 82.45M | 75.03M | 69.57M | 69.28M | 72.42M | 72.75M | 69.17M | 70.17M | 73.06M | 73.15M | 76.34M | 77.35M | 77.44M | 80.39M | 83.18M | 85.94M |
|
Invested Capital
|
24.34M | 84.13M | 84.98M | 86.65M | 88.28M | 0.09M | 85.16M | 81.75M | 82.16M | 78.93M | 80.87M | 84.74M | 83.48M | 81.61M | 81.67M | 81.08M | 78.52M | 80.11M | 82.46M | 77.29M | 77.73M | 79.43M | 82.56M | 83.55M | 84.92M | 83.48M | 85.30M | 86.04M | 86.49M | 78.41M | 71.66M | 67.48M | 71.09M | 73.75M | 71.75M | 66.59M | 73.74M | 72.38M | 73.92M | 78.77M | 75.94M | 78.94M | 81.84M | 84.52M | 87.37M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 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
|
-0.76 | 2.65 | 2.44 | 2.27 | 0.76 | 0.46 | 0.65 | 0.66 | 0.48 | 0.60 | 0.55 | 0.49 | 0.26 | 0.26 | 0.12 | 0.14 | 0.10 | 0.10 | 1.58 | 1.63 | 1.55 | 1.51 | 2.18 | 2.34 | 2.71 | 3.39 | 2.89 | 4.76 | 4.72 | 3.55 | 3.26 | 4.27 | 1.92 | 1.28 | 1.19 | 1.14 | 1.04 | 1.15 | 1.09 | 1.14 | 1.28 | 1.26 | 1.39 | 1.39 | 1.40 |
|
Debt to Equity
|
0.01 | 0.72 | 0.67 | 0.87 | 0.86 | 0.01 | 1.01 | 1.07 | 0.86 | 0.00 | 1.04 | 0.77 | 0.68 | 0.60 | 0.83 | 0.92 | 1.04 | 0.67 | 0.29 | 0.35 | 0.43 | 0.67 | 0.42 | 0.30 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.26 | 0.21 | 0.93 | 0.93 | 0.77 | 0.27 | 1.36 | 1.33 | 1.33 | 0.45 | 1.06 | 1.30 | 1.09 | 0.66 | 0.82 | 0.76 |
|
Debt Ratio
|
0.00 | 0.13 | 0.12 | 0.15 | 0.15 | 0.00 | 0.16 | 0.16 | 0.13 | 0.00 | 0.15 | 0.11 | 0.09 | 0.08 | 0.11 | 0.11 | 0.12 | 0.08 | 0.03 | 0.04 | 0.05 | 0.08 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.08 | 0.08 | 0.07 | 0.02 | 0.10 | 0.11 | 0.11 | 0.04 | 0.09 | 0.11 | 0.10 | 0.06 | 0.08 | 0.08 |
|
Equity Ratio
|
0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.00 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.11 |
|
Times Interest Earned
|
-0.76 | 2.65 | 2.44 | 2.27 | 0.76 | 0.46 | 0.65 | 0.66 | 0.48 | 0.60 | 0.55 | 0.49 | 0.26 | 0.26 | 0.12 | 0.14 | 0.10 | 0.10 | 1.58 | 1.63 | 1.55 | 1.51 | 2.18 | 2.34 | 2.71 | 3.39 | 2.89 | 4.76 | 4.72 | 3.55 | 3.26 | 4.27 | 1.92 | 1.28 | 1.19 | 1.14 | 1.04 | 1.15 | 1.09 | 1.14 | 1.28 | 1.26 | 1.39 | 1.39 | 1.40 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | 0.16 | | | | 0.23 | | | | 0.22 | | | | 0.21 | | | | 0.19 | | | | 0.63 | | | | 0.59 | | | | 0.23 | | |
|
Enterprise Value
|
-21.70M | -14.59M | -9.76M | -223.14M | -12.49M | -0.06M | -226.99M | -207.90M | -198.81M | -216.21M | -226.05M | -5.45M | -6.69M | -9.98M | -4.75M | -7.13M | -7.02M | -6.56M | -59.60M | -9.38M | -10.84M | -6.88M | -2.59M | -15.70M | -7.67M | -33.26M | -5.68M | -28.91M | -33.59M | -27.66M | -5.89M | -11.39M | -8.44M | -9.46M | -7.41M | -13.58M | -8.17M | -16.06M | -9.57M | -7.78M | -5.91M | -8.87M | -20.09M | -8.03M | -8.79M |
|
Return on Sales
|
-0.33% | 0.22% | 0.19% | -0.29% | 0.23% | 0.00% | 0.20% | 0.20% | 0.16% | 0.19% | 0.18% | 8.06% | -7.28% | 13.25% | 6.14% | 9.07% | 7.64% | 10.05% | 12.75% | 10.78% | 10.15% | 9.00% | 17.14% | 11.57% | 14.20% | 16.08% | 9.55% | 21.99% | 19.59% | 14.07% | 11.25% | 18.75% | 14.33% | 7.58% | 6.94% | 4.61% | 1.71% | 7.08% | 4.03% | 5.06% | 10.07% | 8.64% | 12.21% | 10.55% | 8.97% |
|
Return on Invested Capital
|
| | | -0.02% | -0.01% | -0.05% | -0.09% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.04% | 0.08% | 0.11% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.12% | 0.14% | 0.17% | 0.20% | 0.22% | 0.24% | 0.27% | 0.27% | 0.28% | 0.27% | 0.26% | 0.25% | 0.23% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% |
|
Return on Equity
|
| | | -0.02% | 0.01% | -0.01% | -0.01% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.02% | 0.03% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% |