|
EBT Margin
|
46.53% | 38.89% | 47.13% | 25.49% | 69.58% | 69.82% | 38.14% | 0.97% | 42.15% | 41.30% | 39.33% | 7.16% | 47.84% | 39.75% | 46.12% | 21.84% | 49.62% | 45.85% | 51.27% | 25.75% | 53.09% | 53.64% | 55.47% | 44.09% | 52.16% | 58.17% | 62.13% | 51.70% | 62.99% | 61.04% | 61.97% | 58.49% | 59.50% | 60.10% | 60.44% | 53.01% | 58.93% | 56.93% | 62.89% | 54.24% | 62.55% | 60.96% | 59.99% | 61.40% | 59.22% | 63.05% | 64.43% | 54.59% | 63.69% | 61.79% | 68.18% | 66.16% | 67.15% | 64.09% | 58.70% | 53.50% | 52.35% | 59.28% | 59.43% | 52.57% | 57.20% | 57.70% | 60.49% | 55.38% | 60.19% | 60.04% | 59.05% |
|
EBIT Margin
|
42.55% | 31.15% | 48.66% | 18.13% | 49.44% | 39.04% | 38.08% | 0.76% | 39.97% | 32.06% | 30.33% | 4.79% | 46.09% | 38.09% | 44.72% | 20.51% | 48.33% | 44.61% | 50.09% | 30.54% | 51.96% | 52.55% | 54.57% | 44.03% | 52.16% | 59.81% | 62.13% | 52.91% | 62.99% | 61.90% | 61.97% | 58.90% | 59.50% | 60.81% | 61.06% | 53.01% | 58.93% | 56.93% | 62.89% | 54.09% | 62.55% | 60.79% | 59.83% | 62.05% | 59.22% | 62.88% | 63.90% | 54.34% | 63.69% | 61.53% | 67.91% | 65.90% | 67.15% | 63.88% | 58.48% | 53.29% | 52.35% | 58.43% | 59.24% | 52.39% | 57.20% | 57.51% | 60.29% | 55.19% | 60.19% | 59.85% | 58.83% |
|
EBITDA Margin
|
42.55% | 31.15% | 48.66% | 18.13% | 49.44% | 39.04% | 38.08% | 0.76% | 39.97% | 32.06% | 30.33% | 4.79% | 46.09% | 38.09% | 44.72% | 20.51% | 48.33% | 44.61% | 50.09% | 30.54% | 51.96% | 52.55% | 54.57% | 44.03% | 52.16% | 59.81% | 62.13% | 52.91% | 62.99% | 61.90% | 61.97% | 58.90% | 59.50% | 60.81% | 61.06% | 53.01% | 58.93% | 56.93% | 62.89% | 54.09% | 62.55% | 60.79% | 59.83% | 62.05% | 59.22% | 62.88% | 63.90% | 54.34% | 63.69% | 61.53% | 67.91% | 65.90% | 67.15% | 63.88% | 58.48% | 53.29% | 52.35% | 58.43% | 59.24% | 52.39% | 57.20% | 57.51% | 60.29% | 55.19% | 60.19% | 59.85% | 58.83% |
|
Operating Margin
|
42.55% | 31.15% | 48.66% | 18.13% | 49.44% | 39.04% | 38.08% | 0.76% | 39.97% | 32.06% | 30.33% | 4.79% | 46.09% | 38.09% | 44.72% | 20.51% | 48.33% | 44.61% | 50.09% | 30.54% | 51.96% | 52.55% | 54.57% | 44.03% | 52.16% | 59.81% | 62.13% | 52.91% | 62.99% | 61.90% | 61.97% | 58.90% | | 60.81% | 61.06% | 53.01% | 58.93% | 56.93% | 62.89% | 54.09% | 62.55% | 60.79% | 59.83% | 62.05% | 59.22% | 62.88% | 63.90% | 54.34% | 63.69% | 61.53% | 67.91% | 65.90% | 67.15% | 63.88% | 58.48% | 53.29% | 52.35% | 58.43% | 59.24% | 52.39% | 57.20% | 57.51% | 60.29% | 55.19% | 60.19% | 59.85% | 58.83% |
|
Net Margin
|
56.16% | 53.75% | 65.30% | 48.55% | 90.87% | 49.18% | 18.55% | -11.09% | 23.85% | 25.50% | 27.65% | -2.29% | 29.34% | 19.32% | 32.89% | 6.17% | 32.40% | 28.52% | 33.15% | 9.89% | 34.20% | 66.81% | 56.03% | 44.08% | 52.16% | 58.17% | 61.94% | 51.74% | 62.95% | 60.90% | 61.97% | 58.49% | 59.50% | 59.97% | 60.37% | 53.01% | 58.93% | 56.93% | 62.85% | 54.24% | 62.55% | 60.99% | 59.93% | 61.40% | 59.22% | 63.01% | 64.43% | 54.59% | 63.69% | 61.75% | 68.18% | 66.16% | 67.15% | 64.06% | 58.70% | 53.50% | 52.35% | 59.25% | 59.43% | 52.57% | 57.20% | 57.67% | 60.49% | 55.38% | 60.19% | 59.99% | 59.05% |
|
FCF Margin
|
51.69% | 32.39% | 51.03% | 51.21% | 29.97% | -5.74% | 13.38% | 38.28% | -188.85% | 47.05% | 139.23% | 60.93% | 18.11% | 10.86% | 40.08% | 42.58% | -4.01% | 48.76% | 50.88% | 40.84% | -4.77% | 62.96% | 54.21% | 53.02% | 30.42% | 52.82% | 71.18% | 54.05% | 64.28% | 71.11% | 65.08% | 61.95% | 56.76% | 62.69% | 63.46% | 51.31% | 61.52% | 60.25% | 63.84% | 56.19% | 62.95% | 52.49% | 60.76% | 65.08% | 65.94% | 49.35% | 71.37% | 53.76% | 61.59% | 56.25% | 68.91% | 83.38% | 68.79% | 65.78% | 55.63% | 51.37% | 54.63% | 58.45% | 58.32% | 49.05% | 44.33% | 52.58% | 53.30% | 53.87% | 51.94% | 52.06% | 68.72% |
|
Assets Average
|
7.23M | 7.45M | 7.73M | 7.82M | 8.08M | 8.33M | 8.29M | 8.58M | 9.21M | 9.86M | 10.23M | 10.19M | 10.27M | 11.09M | 12.56M | 13.87M | 13.79M | 14.50M | 15.85M | 16.03M | 16.08M | 16.88M | 20.63M | 23.99M | 24.48M | 25.52M | 28.15M | 30.71M | 30.99M | 32.25M | 33.63M | 34.21M | 35.69M | 39.01M | 43.57M | 45.54M | 46.38M | 49.79M | 56.94M | 58.53M | 55.85M | 56.39M | 59.08M | 57.81M | 56.19M | 57.49M | 58.03M | 59.43M | 59.95M | 57.51M | 55.04M | 61.16M | 68.63M | 70.49M | 72.84M | 75.52M | 74.97M | 72.70M | 72.18M | 74.53M | 75.63M | 71.81M | 69.75M | 69.03M | 66.57M | 66.69M | 63.79M |
|
Equity Average
|
| | | | | | | | | | 8.02M | 8.08M | 8.15M | 8.25M | 8.38M | 8.47M | 8.55M | 8.67M | 8.79M | 8.88M | 8.98M | 9.26M | 11.67M | 13.87M | 13.87M | 16.03M | 18.21M | 17.99M | 18.09M | 18.54M | 20.88M | 22.72M | 22.71M | 23.04M | 23.04M | 22.68M | 22.74M | 23.25M | 28.31M | 32.72M | 32.65M | 33.17M | 33.12M | 32.53M | 32.39M | 32.84M | 32.93M | 32.49M | 32.52M | 33.07M | 39.09M | 44.25M | 43.38M | 43.34M | 43.20M | 42.98M | 42.85M | 42.82M | 42.87M | 42.94M | 43.01M | 43.14M | 43.23M | 43.27M | 43.30M | 43.38M | 43.37M |
|
Invested Capital
|
| 0.16M | 0.16M | 7.46M | 0.46M | 0.30M | 0.30M | 8.06M | | 7.96M | 8.08M | 9.25M | 9.37M | 10.93M | 12.57M | 11.98M | 11.32M | 13.72M | 13.66M | 14.24M | 14.36M | 16.06M | 20.88M | 21.57M | 23.18M | 25.18M | 28.34M | 29.56M | 19.30M | 28.11M | 27.39M | 28.80M | 30.33M | 22.97M | 23.12M | 22.25M | 23.23M | 24.26M | 33.36M | 32.08M | 33.22M | 33.12M | 33.12M | 31.94M | 32.83M | 32.85M | 33.02M | 31.96M | 33.07M | 33.08M | 45.11M | 43.39M | 43.38M | 43.30M | 43.10M | 42.86M | 42.83M | 42.80M | 42.94M | 42.93M | 43.09M | 43.18M | 43.27M | 43.27M | 43.33M | 43.43M | 43.32M |
|
Asset Utilization Ratio
|
0.11 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 | 0.13 | 0.12 | 0.13 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|
Interest Coverage Ratio
|
| | | | 28.04 | | | | 8.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42 | 2.71 | 2.69 | | 2.91 | 3.00 |
|
Debt to Equity
|
| | | | | | | 0.10 | | 0.06 | 0.06 | 0.21 | 0.20 | 0.38 | 0.54 | 0.41 | 0.31 | 0.57 | 0.54 | 0.60 | 0.58 | 0.70 | 0.50 | 0.56 | 0.67 | 0.38 | 0.55 | 0.67 | 0.05 | 0.79 | 0.41 | 0.58 | 0.54 | 0.57 | 0.70 | 0.76 | 0.76 | 0.90 | 0.65 | 0.52 | 0.49 | 0.54 | 0.66 | 0.48 | 0.57 | 0.55 | 0.60 | 0.64 | 0.62 | 0.47 | 0.13 | 0.36 | 0.42 | 0.45 | 0.54 | 0.58 | 0.53 | 0.48 | 0.50 | 0.59 | 0.54 | 0.40 | 0.44 | 0.38 | 0.34 | 0.38 | 0.21 |
|
Debt Ratio
|
| 0.02 | 0.02 | | 0.05 | 0.04 | 0.04 | 0.09 | 0.05 | 0.05 | 0.05 | 0.16 | 0.16 | 0.27 | 0.34 | 0.24 | 0.20 | 0.32 | 0.30 | 0.33 | 0.33 | 0.37 | 0.30 | 0.32 | 0.38 | 0.26 | 0.34 | 0.37 | 0.03 | 0.43 | 0.29 | 0.37 | 0.35 | 0.31 | 0.36 | 0.37 | 0.38 | 0.40 | 0.36 | 0.30 | 0.29 | 0.31 | 0.36 | 0.28 | 0.33 | 0.32 | 0.34 | 0.34 | 0.34 | 0.28 | 0.10 | 0.23 | 0.26 | 0.27 | 0.31 | 0.33 | 0.31 | 0.29 | 0.30 | 0.33 | 0.31 | 0.25 | 0.27 | 0.24 | 0.23 | 0.24 | 0.15 |
|
Equity Ratio
|
| | | 0.96 | | | | 0.87 | | 0.78 | 0.78 | 0.80 | 0.78 | 0.71 | 0.63 | 0.59 | 0.65 | 0.55 | 0.56 | 0.55 | 0.57 | 0.53 | 0.59 | 0.57 | 0.57 | 0.69 | 0.61 | 0.56 | 0.61 | 0.55 | 0.70 | 0.63 | 0.64 | 0.55 | 0.51 | 0.48 | 0.50 | 0.44 | 0.55 | 0.57 | 0.60 | 0.58 | 0.54 | 0.59 | 0.57 | 0.58 | 0.56 | 0.53 | 0.55 | 0.60 | 0.82 | 0.65 | 0.62 | 0.61 | 0.58 | 0.56 | 0.58 | 0.60 | 0.59 | 0.56 | 0.58 | 0.63 | 0.61 | 0.64 | 0.66 | 0.64 | 0.72 |
|
Times Interest Earned
|
| | | | 28.04 | | | | 8.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42 | 2.71 | 2.69 | | 2.91 | 3.00 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | 0.16 | 0.14 | 0.18 | -1.47 | 0.22 | 0.73 | 0.89 | 1.75 | 1.01 | 0.79 | 0.93 | 0.87 | 0.75 | 0.86 | 1.08 | 1.08 | 0.93 | 0.82 | 1.01 | 0.87 | 0.97 | 0.81 | 1.03 | 1.03 | 1.24 | 1.00 | 0.96 | 1.03 | 1.23 | 0.76 | 1.01 | 0.99 | 1.10 | 1.28 | 0.99 | 0.99 | 1.03 | 1.23 | 1.25 | 1.10 | 0.92 | 0.91 | 1.02 | 1.13 | 1.02 | 1.07 | 1.04 | 1.11 | 1.07 | 0.94 |
|
Enterprise Value
|
-0.52M | -0.10M | -0.88M | -0.71M | -0.71M | -0.28M | -0.71M | -0.39M | -0.23M | -0.39M | -1.26M | -0.22M | -0.04M | -0.22M | -0.21M | -0.24M | -0.24M | -1.09M | -0.07M | -1.02M | -931.00 | -0.14M | -0.06M | -0.05M | -0.26M | -0.05M | -0.06M | -0.11M | -0.06M | -0.13M | -0.16M | -0.10M | -0.12M | -0.13M | -0.11M | -0.14M | -0.19M | -0.13M | -1.86M | -0.36M | -0.17M | -0.13M | -0.46M | -0.12M | -0.21M | -0.19M | -0.16M | -0.46M | -0.21M | -0.15M | -0.11M | -0.14M | -0.15M | -0.12M | -0.54M | -0.10M | -0.08M | -0.25M | -0.13M | -3.28M | -0.71M | -0.11M | -0.17M | -0.23M | -0.24M | -0.21M | -0.21M |
|
Return on Sales
|
0.56% | 0.54% | 0.65% | 0.49% | 0.91% | 0.49% | 0.19% | -0.11% | 0.24% | 0.25% | 0.28% | -0.02% | 0.29% | 0.19% | 0.33% | 0.06% | 0.32% | 0.29% | 0.33% | 0.10% | 0.34% | 0.67% | 0.56% | 0.44% | 0.52% | 0.58% | 0.62% | 0.52% | 0.63% | 0.61% | 0.62% | 0.58% | 0.60% | 0.60% | 0.60% | 0.53% | 0.59% | 0.57% | 0.63% | 0.54% | 0.63% | 0.61% | 0.60% | 0.61% | 0.59% | 0.63% | 0.64% | 0.55% | 0.64% | 0.62% | 0.68% | 0.66% | 0.67% | 0.64% | 0.59% | 0.53% | 0.52% | 0.59% | 0.59% | 0.53% | 0.57% | 0.58% | 0.60% | 0.55% | 0.60% | 0.60% | 0.59% |
|
Return on Capital Employed
|
0.02% | 0.02% | | 0.05% | | 0.06% | 0.06% | 0.05% | | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.11% | 0.10% | 0.11% | 0.11% | 0.13% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.09% | 0.11% | 0.11% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | 0.83% | 0.13% | 0.14% | 0.58% | 0.38% | 0.07% | 0.04% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.10% | 0.10% | | 0.12% | 0.14% | 0.15% | | | 0.14% | 0.13% | | 0.13% | 0.13% | 0.14% | | 0.13% | 0.13% | 0.13% | | 0.13% | 0.11% | 0.10% | | 0.12% | 0.12% | 0.12% | | 0.12% | 0.12% | 0.13% | | 0.13% | 0.13% | 0.13% | | 0.13% | 0.12% |
|
Return on Assets
|
0.02% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.07% | 0.05% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |
|
Return on Equity
|
| | | | | | | | | | 0.03% | 0.03% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.10% | 0.10% | 0.10% | 0.12% | 0.11% | 0.11% | 0.12% | 0.14% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% |