|
EBT Margin
|
| | | | | | | | | | | | | | 41.54% | 43.70% | 45.51% | 56.20% | 37.59% | 39.07% | 39.25% | 38.22% | 36.62% | 36.42% | 34.85% | 34.51% | 34.95% | 33.80% | 32.96% | 31.43% | 27.34% | 23.70% | 20.81% | 14.62% | 12.96% | 10.87% | 12.87% | 11.01% | 12.30% | 12.65% | 16.92% | 15.81% | 14.19% | 17.04% | 18.90% | 17.54% | 16.48% | 14.97% | 10.39% | -3.31% | 8.36% | 9.59% | 9.14% | 10.81% | 7.22% | 5.88% | -2.26% | -0.39% | 3.79% | 4.14% | 2.92% |
|
EBIT Margin
|
| | | | | | | | | | | | | | 52.75% | 51.29% | 60.59% | 71.09% | 52.58% | 53.83% | 54.71% | 53.74% | 52.73% | 52.74% | 51.99% | 52.57% | 54.29% | 51.89% | 51.52% | 50.52% | 48.69% | 47.19% | 45.22% | 43.24% | 42.79% | 42.04% | 42.94% | 41.86% | 42.26% | 41.80% | 44.51% | 43.03% | 42.82% | 43.89% | 44.74% | 44.15% | 43.51% | 43.25% | 41.81% | 35.10% | 41.85% | 42.79% | 42.45% | 43.99% | 41.47% | 40.89% | 37.25% | 37.82% | 40.42% | 41.43% | 42.31% |
|
EBITDA Margin
|
| | | | | | | | | | | | | | 52.75% | 51.29% | 60.59% | 71.09% | 52.58% | 53.83% | 54.71% | 53.74% | 52.73% | 52.74% | 51.99% | 52.57% | 54.29% | 51.89% | 51.52% | 50.52% | 48.69% | 47.19% | 45.22% | 43.24% | 42.79% | 42.04% | 42.94% | 41.86% | 42.26% | 41.80% | 44.51% | 43.03% | 42.82% | 43.89% | 44.74% | 44.15% | 43.51% | 43.25% | 41.81% | 35.10% | 41.85% | 42.79% | 42.45% | 43.99% | 41.47% | 40.89% | 37.25% | 37.82% | 40.42% | 41.43% | 42.31% |
|
Operating Margin
|
| | | | | | | | | | | | | | 52.75% | 51.29% | 60.59% | 71.09% | 52.58% | 53.83% | 54.71% | 53.74% | 52.73% | 52.74% | 51.99% | 52.57% | 54.29% | 51.89% | 51.52% | 50.52% | 48.69% | 47.19% | 45.22% | 43.24% | 42.79% | 42.04% | 42.94% | 41.86% | 42.26% | 41.80% | 44.51% | 43.03% | 42.82% | 43.89% | 44.74% | 44.15% | 43.51% | 43.25% | 41.81% | 35.10% | 41.85% | 42.79% | 42.45% | 43.99% | 41.47% | 40.89% | 37.25% | 37.82% | 40.42% | 41.43% | 42.31% |
|
Net Margin
|
| | | | | | | | | | | | | | 41.54% | 44.84% | 44.84% | 58.17% | 37.18% | 38.66% | 39.71% | 41.35% | 36.52% | 36.30% | 34.80% | 33.30% | 34.76% | 33.49% | 32.76% | 31.81% | 27.31% | 23.62% | 20.44% | 14.61% | 12.94% | 10.88% | 12.48% | 10.90% | 11.09% | 12.66% | 16.74% | 15.95% | 14.19% | 17.01% | 18.92% | 17.39% | 16.34% | 15.09% | 10.40% | -4.43% | 8.26% | 8.62% | 9.80% | 10.80% | 7.22% | 5.63% | -2.38% | -0.29% | 3.81% | 4.13% | 2.88% |
|
FCF Margin
|
-174.43% | 91.50% | 615.28% | 595.61% | 695.97% | -3,318.34% | -158.26% | 148.82% | -386.65% | -107.57% | 58.96% | -19.22% | 159.21% | -354.55% | -122.57% | -351.69% | -36.11% | -331.16% | 65.07% | 310.46% | -435.58% | -100.86% | 98.37% | 75.79% | 96.82% | -119.56% | -328.76% | -139.79% | 130.55% | -41.04% | -160.25% | -136.41% | -224.62% | -155.42% | -217.08% | -45.78% | -418.59% | -334.33% | -18.38% | 450.81% | -21.72% | 46.14% | 65.41% | -80.58% | 137.33% | -156.48% | -65.50% | -46.41% | 89.55% | 59.18% | -3.81% | 129.27% | 92.32% | 135.08% | 75.40% | -169.03% | -64.60% | 214.03% | 121.31% | 48.31% | 90.82% |
|
Assets Average
|
| | | | 636.09M | 686.08M | 759.60M | 781.15M | 830.25M | 956.20M | 1,044.49M | 1,078.92M | 1,085.86M | 863.70M | 934.76M | 1,288.76M | 1,378.13M | 1,449.50M | 1,494.22M | 1,439.84M | 1,481.04M | 1,579.06M | 1,580.21M | 1,578.43M | 1,600.89M | 1,636.60M | 1,768.48M | 1,915.38M | 1,950.22M | 1,939.32M | 2,003.22M | 2,142.18M | 2,363.86M | 2,485.22M | 2,549.39M | 2,720.72M | 2,961.72M | 3,199.09M | 3,184.79M | 3,023.55M | 2,988.02M | 3,065.01M | 3,112.93M | 3,154.20M | | | | | | 3,351.46M | 3,366.93M | 3,337.96M | 3,288.28M | 3,219.40M | 3,207.41M | 3,339.61M | 3,418.94M | 3,330.48M | 3,221.68M | 3,178.18M | 3,124.31M |
|
Equity Average
|
| | | | | | 214.75M | 281.88M | 285.71M | 316.80M | 395.17M | 497.30M | 546.96M | 598.91M | 673.63M | 729.85M | 755.01M | 774.81M | 804.33M | 807.41M | 843.51M | 857.80M | 829.38M | 832.59M | 845.77M | 893.39M | 942.65M | 989.04M | 1,031.71M | 1,033.53M | 1,033.99M | 1,032.82M | 1,033.09M | 1,019.90M | 1,044.77M | 1,082.10M | 1,125.10M | 1,226.37M | 1,186.45M | 1,113.15M | 1,167.01M | 1,217.02M | 1,249.84M | 1,286.94M | | | | | | 1,335.64M | 1,332.34M | 1,338.23M | 1,337.33M | 1,334.21M | 1,350.45M | 1,377.85M | 1,377.05M | 1,363.43M | 1,353.73M | 1,330.01M | 1,287.25M |
|
Invested Capital
|
| | | | | 145.49M | 284.02M | 279.75M | 291.67M | 341.93M | 448.41M | 546.20M | 547.72M | 650.11M | 697.15M | 762.55M | 747.46M | 802.17M | 806.50M | 808.33M | 878.70M | 836.91M | 821.85M | 843.33M | 848.21M | 938.56M | 946.74M | 1,031.34M | 1,032.08M | 1,034.97M | 1,033.00M | 1,032.65M | 1,033.53M | 1,006.27M | 1,083.28M | 1,080.92M | 1,169.28M | 1,283.47M | 1,089.44M | 1,136.87M | 1,197.16M | 1,236.89M | 1,262.80M | 1,311.09M | | 3,249.80M | | | 3,309.83M | 3,306.85M | 3,332.56M | 3,246.26M | 3,225.85M | 3,117.17M | 3,115.77M | 3,323.48M | 3,360.55M | 3,196.00M | 3,131.03M | 3,079.47M | 3,028.05M |
|
Asset Utilization Ratio
|
| | | | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | | | | | | 0.09 | 0.09 | 0.10 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | 4.70 | 6.76 | 4.02 | 4.77 | 3.51 | 3.65 | 3.54 | 3.46 | 3.27 | 3.23 | 3.03 | 2.91 | 2.81 | 2.87 | 2.78 | 2.65 | 2.28 | 2.01 | 1.85 | 1.51 | 1.43 | 1.35 | 1.43 | 1.36 | 1.41 | 1.43 | 1.61 | 1.58 | 1.50 | 1.63 | 1.73 | 1.66 | 1.61 | 1.53 | 1.33 | 0.91 | 1.25 | 1.29 | 1.27 | 1.33 | 1.21 | 1.17 | 0.94 | 0.99 | 1.10 | 1.11 | 1.07 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06 | 0.11 | 0.10 | 0.10 | 0.14 | 0.14 | 0.14 | 0.23 | 0.23 | 0.32 | 0.33 | 0.31 | 0.42 | 0.39 | 0.35 | 0.42 | 0.40 | 0.38 | 0.37 | 0.41 | 0.39 | | 0.38 | | | 0.40 | 0.40 | 0.33 | 0.29 | 0.29 | 0.38 | 0.50 | 0.49 | 0.73 | 0.72 | 0.73 | 0.75 | 0.78 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03 | 0.06 | 0.05 | 0.05 | 0.07 | 0.07 | 0.08 | 0.11 | 0.11 | 0.13 | 0.14 | 0.13 | 0.16 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | | 0.16 | | | 0.16 | 0.16 | 0.13 | 0.12 | 0.12 | 0.16 | 0.21 | 0.20 | 0.29 | 0.30 | 0.31 | 0.31 | 0.32 |
|
Equity Ratio
|
| | | | | 0.20 | 0.36 | 0.36 | 0.33 | 0.33 | 0.42 | 0.50 | 0.51 | 1.00 | 0.57 | 0.56 | 0.53 | 0.53 | 0.54 | 0.58 | 0.56 | 0.53 | 0.52 | 0.53 | 0.52 | 0.57 | 0.50 | 0.53 | 0.53 | 0.54 | 0.50 | 0.47 | 0.41 | 0.41 | 0.41 | 0.39 | 0.37 | 0.39 | 0.35 | 0.39 | 0.39 | 0.40 | 0.40 | 0.41 | | 0.41 | | | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.42 | 0.42 | 0.40 | 0.40 | 0.42 | 0.42 | 0.42 | 0.41 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | 4.70 | 6.76 | 4.02 | 4.77 | 3.51 | 3.65 | 3.54 | 3.46 | 3.27 | 3.23 | 3.03 | 2.91 | 2.81 | 2.87 | 2.78 | 2.65 | 2.28 | 2.01 | 1.85 | 1.51 | 1.43 | 1.35 | 1.43 | 1.36 | 1.41 | 1.43 | 1.61 | 1.58 | 1.50 | 1.63 | 1.73 | 1.66 | 1.61 | 1.53 | 1.33 | 0.91 | 1.25 | 1.29 | 1.27 | 1.33 | 1.21 | 1.17 | 0.94 | 0.99 | 1.10 | 1.11 | 1.07 |
|
FCF Payout Ratio
|
| | | | | 0.02 | 0.11 | -0.57 | 0.22 | -0.59 | -1.21 | 3.74 | -0.46 | -0.55 | 0.41 | 0.14 | 1.79 | -0.45 | -0.78 | -0.16 | 0.11 | -1.31 | -0.54 | -0.69 | -0.50 | -1.22 | 0.16 | 0.34 | -0.36 | -3.21 | 0.30 | 0.32 | 0.19 | 0.26 | 0.19 | 0.86 | 0.10 | 0.13 | 2.42 | -0.10 | 2.04 | 6.71 | -0.66 | 0.52 | 1.52 | -0.26 | -0.63 | -0.89 | 0.43 | 0.74 | -9.22 | 0.29 | 0.42 | 0.37 | 0.56 | -0.23 | -0.60 | 0.18 | 0.33 | 0.86 | 0.46 |
|
Enterprise Value
|
-4.11M | -4.11M | -10.74M | -17.85M | -10.74M | -10.74M | -13.56M | -15.32M | -12.67M | -12.75M | -15.88M | -12.75M | -17.63M | -14.98M | -13.33M | -21.66M | -17.86M | -23.45M | -23.45M | -24.23M | -24.61M | -23.45M | -32.68M | -34.47M | -30.10M | -30.10M | -37.66M | -45.93M | -45.93M | -45.93M | -34.94M | -34.94M | -146.34M | -34.94M | -49.66M | -87.16M | -69.81M | -49.66M | -10.86M | -44.92M | -36.18M | -63.95M | -60.48M | -8.85M | | -36.71M | | | -35.78M | -59.47M | -34.59M | -34.07M | -71.59M | -58.32M | -95.22M | -107.21M | -63.98M | -74.37M | -82.65M | -57.13M | -63.48M |
|
Return on Sales
|
| | | | | | | | | | | | | | 0.42% | 0.45% | 0.45% | 0.58% | 0.37% | 0.39% | 0.40% | 0.41% | 0.37% | 0.36% | 0.35% | 0.33% | 0.35% | 0.33% | 0.33% | 0.32% | 0.27% | 0.24% | 0.20% | 0.15% | 0.13% | 0.11% | 0.12% | 0.11% | 0.11% | 0.13% | 0.17% | 0.16% | 0.14% | 0.17% | 0.19% | 0.17% | 0.16% | 0.15% | 0.10% | -0.04% | 0.08% | 0.09% | 0.10% | 0.11% | 0.07% | 0.06% | -0.02% | 0.00% | 0.04% | 0.04% | 0.03% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | | | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% |
|
Return on Assets
|
| | | | | | | | | | | | | | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 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% |
|
Return on Equity
|
| | | | | | | | | | | | | | 0.02% | 0.04% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | | | | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% |