|
EBT Margin
|
9.34% | 18.29% | 21.45% | 20.63% | 30.06% | 43.47% | 28.27% | 31.30% | 46.66% | 44.11% | 39.88% | 53.91% | 41.87% | 13.87% | 29.59% | 37.92% | 34.88% | 36.15% | 38.81% | 978.09% | 901.62% | 907.92% | 986.30% | 1,080.69% | 874.14% | 906.97% | 1,017.16% | 1,091.77% | 955.92% | 1,005.43% | 1,036.98% | 968.19% | 781.59% | 806.42% | 1,107.43% | 1,047.62% | 1,163.28% | 954.39% | 772.20% | 761.30% | 685.33% | 957.48% | 1,270.50% | 1,268.74% | 1,045.63% | 1,164.29% | 1,147.43% | 1,272.28% | 1,037.78% | 1,087.99% | 1,066.93% | 1,092.50% | 1,104.77% | 1,157.32% |
|
EBIT Margin
|
46.90% | 53.97% | 55.13% | 48.98% | 56.75% | 68.89% | 51.61% | 52.52% | 67.40% | 64.59% | 59.43% | 72.66% | 61.95% | 30.29% | 39.66% | 47.04% | 44.66% | 46.41% | 49.38% | 1,262.60% | 1,217.09% | 1,238.99% | 1,342.60% | 1,465.41% | 1,256.00% | 1,316.69% | 1,472.98% | 1,689.53% | 1,531.13% | 1,568.52% | 1,586.45% | 1,527.85% | 1,261.43% | 1,178.36% | 1,467.67% | 1,360.61% | 1,418.65% | 1,199.08% | 1,001.17% | 1,026.95% | 930.13% | 1,233.27% | 1,630.83% | 1,856.17% | 1,802.72% | 2,158.56% | 2,292.35% | 2,656.67% | 2,441.44% | 2,644.04% | 2,634.45% | 2,536.85% | 2,486.85% | 2,576.17% |
|
EBITDA Margin
|
48.90% | 56.01% | 57.29% | 51.03% | 58.98% | 71.11% | 53.68% | 54.61% | 69.33% | 66.55% | 61.20% | 74.27% | 63.91% | 32.35% | 41.60% | 48.63% | 46.34% | 48.08% | 51.12% | 1,310.24% | 1,263.52% | 1,279.94% | 1,385.59% | 1,509.49% | 1,299.63% | 1,364.51% | 1,521.66% | 1,737.02% | 1,572.17% | 1,609.18% | 1,632.13% | 1,585.01% | 1,323.36% | 1,231.60% | 1,520.72% | 1,413.59% | 1,465.63% | 1,246.79% | 1,048.60% | 1,076.61% | 973.95% | 1,278.95% | 1,668.27% | 1,896.07% | 1,838.91% | 2,198.61% | 2,331.95% | 2,700.47% | 2,482.17% | 2,685.60% | 2,676.99% | 2,572.60% | 2,522.00% | 2,611.85% |
|
Net Margin
|
7.16% | 16.02% | 19.02% | 208.88% | 18.49% | 24.44% | 19.18% | 22.09% | 33.13% | 30.69% | 25.25% | 36.14% | 28.48% | 8.46% | 20.59% | 25.93% | 23.85% | 24.72% | 26,048.71% | 678.09% | 624.40% | 628.73% | 631.75% | 875.38% | 708.10% | 734.62% | 800.71% | 884.37% | 774.29% | 814.48% | 871.53% | 784.20% | 633.04% | 653.18% | 614.67% | 848.57% | 942.24% | 773.04% | 590.51% | 610.95% | 550.00% | 768.46% | 966.90% | 1,018.16% | 839.12% | 934.36% | 819.03% | 1,016.60% | 829.04% | 869.21% | 883.28% | 887.64% | 962.47% | 1,002.02% |
|
FCF Margin
|
50.94% | 48.35% | 3.49% | 45.47% | 20.75% | 36.93% | -7.64% | 70.08% | 24.24% | 100.11% | 39.49% | 46.47% | 1.99% | | | 30.67% | 17.29% | 17.67% | 36.95% | 608.46% | 570.15% | 530.39% | 1,003.25% | 934.51% | 497.75% | 838.32% | 1,830.66% | -21.47% | 584.60% | 159.41% | 1,325.85% | -950.55% | -282.46% | 1,584.54% | 1,234.89% | -180.21% | 1,127.50% | -190.29% | 2,235.01% | 1,464.97% | 1,032.90% | 1,487.49% | 1,712.43% | 755.19% | 710.22% | 1,567.38% | -357.08% | 1,828.19% | 363.77% | -606.96% | 2,722.46% | -205.04% | -432.60% | 863.18% |
|
Assets Average
|
| 1,557.40M | 1,507.93M | | | | | | | | | 1,424.48M | 1,420.24M | 2,146.40M | 2,871.19M | 2,894.58M | 2,963.00M | 3,031.95M | 3,073.27M | 3,050.74M | 3,081.13M | 3,199.00M | 3,270.68M | 3,290.30M | 3,291.21M | 3,294.31M | 3,332.01M | 3,457.83M | 3,563.95M | 3,643.26M | 3,671.65M | 3,645.15M | 3,985.88M | 4,367.49M | 4,428.98M | 4,573.85M | 4,733.88M | 4,860.91M | 5,111.08M | 5,216.82M | 5,117.23M | 5,037.74M | 4,944.78M | 4,884.25M | 5,016.73M | 5,194.30M | 5,302.12M | 5,409.59M | 5,534.17M | 5,759.76M | 5,984.64M | 6,096.68M | 6,161.09M | 6,244.74M |
|
Equity Average
|
| | 133.82M | 150.87M | | | | 145.57M | 148.14M | 150.31M | 150.39M | 151.58M | 155.51M | 236.91M | 318.57M | 329.77M | 341.56M | 347.02M | 345.14M | 344.43M | 352.77M | 360.02M | 364.21M | 367.11M | 371.63M | 377.19M | 377.36M | 379.49M | 391.92M | 403.66M | 411.88M | 417.48M | 421.81M | 428.56M | 436.73M | 441.40M | 446.57M | 452.08M | 454.42M | 446.51M | 432.73M | 422.62M | 428.83M | 454.39M | 473.04M | 480.96M | 502.68M | 529.39M | 543.90M | 567.23M | 583.92M | 596.44M | 619.93M | 644.57M |
|
Invested Capital
|
| 130.92M | 136.73M | 165.00M | | | 144.56M | 1,091.55M | 149.69M | 150.94M | 1,055.29M | 1,047.66M | 1,035.23M | 2,103.75M | 2,057.60M | 1,925.58M | 1,890.72M | 1,947.24M | 1,905.20M | 1,868.36M | 1,927.50M | 2,025.55M | 2,021.86M | 2,078.21M | 2,020.26M | 2,008.83M | 1,949.17M | 2,136.97M | 2,100.74M | 2,207.10M | 2,182.03M | 2,107.51M | 2,241.88M | 2,354.05M | 2,419.70M | 2,480.73M | 2,502.33M | 2,673.89M | 2,861.80M | 2,726.52M | 2,562.44M | 2,545.44M | 2,549.47M | 2,688.61M | 2,863.86M | 3,074.27M | 3,175.42M | 3,409.46M | 3,577.84M | 3,856.99M | 4,018.37M | 4,116.63M | 4,161.19M | 4,286.67M |
|
Asset Utilization Ratio
|
| | | | | | | | | | | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 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 | 0.00 |
|
Interest Coverage Ratio
|
1.25 | 1.51 | 1.64 | 1.73 | 2.13 | 2.71 | 2.21 | 2.47 | 3.25 | 3.15 | 3.04 | 3.87 | 3.09 | 1.84 | 3.94 | 5.16 | 4.57 | 4.52 | 4.67 | 4.44 | 3.86 | 3.74 | 3.77 | 3.81 | 3.29 | 3.21 | 3.23 | 2.83 | 2.66 | 2.79 | 2.89 | 2.73 | 2.63 | 3.17 | 4.07 | 4.35 | 5.56 | 4.90 | 4.37 | 3.87 | 3.80 | 4.47 | 4.53 | 3.16 | 2.38 | 2.17 | 2.00 | 1.92 | 1.74 | 1.70 | 1.68 | 1.76 | 1.80 | 1.82 |
|
Debt to Equity
|
| 0.54 | 0.51 | | | | | 0.44 | | | 0.44 | 0.45 | 0.40 | 0.39 | 0.45 | 0.48 | 0.52 | 0.51 | 0.51 | 0.59 | 0.69 | 0.61 | 0.60 | 0.60 | 0.61 | 0.63 | 0.93 | 1.00 | 0.93 | 0.89 | 0.85 | 0.94 | 0.93 | 0.91 | 0.89 | 0.89 | 0.87 | 0.87 | 0.82 | 0.88 | 0.84 | 0.81 | 0.70 | 0.81 | 0.98 | 0.95 | 0.90 | 0.83 | 0.77 | 0.72 | 0.66 | 0.60 | 0.56 | 0.53 |
|
Debt Ratio
|
| 0.05 | 0.05 | | | | | 0.05 | | | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 |
|
Equity Ratio
|
| 0.09 | 0.09 | | | | | 0.10 | | | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Times Interest Earned
|
1.25 | 1.51 | 1.64 | 1.73 | 2.13 | 2.71 | 2.21 | 2.47 | 3.25 | 3.15 | 3.04 | 3.87 | 3.09 | 1.84 | 3.94 | 5.16 | 4.57 | 4.52 | 4.67 | 4.44 | 3.86 | 3.74 | 3.77 | 3.81 | 3.29 | 3.21 | 3.23 | 2.83 | 2.66 | 2.79 | 2.89 | 2.73 | 2.63 | 3.17 | 4.07 | 4.35 | 5.56 | 4.90 | 4.37 | 3.87 | 3.80 | 4.47 | 4.53 | 3.16 | 2.38 | 2.17 | 2.00 | 1.92 | 1.74 | 1.70 | 1.68 | 1.76 | 1.80 | 1.82 |
|
FCF Payout Ratio
|
| | | 0.25 | 0.09 | 0.02 | -0.13 | 0.03 | 0.27 | 0.07 | 0.19 | 0.16 | 4.16 | | | 0.25 | 0.48 | 0.49 | 0.94 | 0.43 | 0.44 | 0.44 | 0.25 | 0.31 | 0.54 | 0.34 | 0.64 | -14.63 | 0.48 | 1.76 | 0.22 | -0.35 | -1.15 | 0.17 | 0.23 | -1.53 | 0.21 | -1.26 | 0.11 | 0.17 | 0.22 | 0.16 | 0.14 | 0.33 | 0.30 | 0.15 | -0.68 | 0.14 | 0.67 | -0.42 | 0.10 | -1.31 | -0.58 | 0.30 |
|
Enterprise Value
|
-86.43M | -127.00M | -125.70M | -76.37M | | | -104.00M | -270.67M | -114.78M | -57.98M | -256.29M | -286.45M | -256.74M | -598.29M | -589.71M | -440.87M | -426.02M | -464.25M | -520.16M | -392.94M | -425.16M | -509.81M | -542.05M | -211.16M | -125.74M | -80.02M | -75.35M | -214.89M | -150.43M | -228.54M | -233.73M | -236.72M | -471.23M | -554.59M | -627.01M | -653.13M | -762.10M | -830.39M | -979.77M | -780.26M | -496.17M | -312.46M | -122.94M | -80.81M | -234.68M | -301.05M | -158.04M | -266.89M | -227.79M | -358.19M | -419.80M | -410.18M | -322.01M | -502.12M |
|
Return on Sales
|
0.09% | 0.18% | 0.21% | -1.70% | 0.21% | 0.30% | 0.19% | 0.22% | 0.33% | 0.31% | 0.25% | 0.36% | 0.28% | 0.08% | 0.21% | 0.26% | 0.24% | 0.25% | 0.23% | 6.78% | 6.24% | 6.29% | 6.32% | 8.75% | 7.08% | 7.35% | 8.01% | 8.84% | 7.74% | 8.14% | 8.72% | 7.84% | 6.33% | 6.53% | 6.15% | 8.49% | 9.42% | 7.73% | 5.91% | 6.11% | 5.50% | 7.68% | 9.67% | 10.18% | 8.39% | 9.34% | 8.19% | 10.17% | 8.29% | 8.69% | 8.83% | 8.88% | 9.62% | 10.02% |
|
Return on Invested Capital
|
| | | -0.34% | | | | 0.04% | 0.04% | 0.15% | 0.04% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | -0.11% | | | | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.10% | 0.06% | 0.05% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.10% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.14% | 0.15% | 0.16% | 0.17% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% |