|
EBT Margin
|
33.68% | 1,052.74% | 1,128.06% | 1,117.99% | 816.57% | 1,321.36% | 955.58% | 1,085.36% | 1,187.48% | 1,015.03% | 1,339.64% | 722.80% | 1,212.50% | 1,136.91% | 1,513.17% | 1,448.37% | 2,009.86% | 2,322.90% | 2,810.76% | 3,184.20% | 2,964.69% | 2,796.02% | 2,679.52% | 2,738.18% | 2,539.95% | 1,493.37% | 1,220.87% | 1,310.05% | 1,186.76% | 954.85% | 852.42% | 689.35% | 768.40% | 830.48% | 1,334.07% |
|
EBIT Margin
|
43.05% | 1,312.51% | 1,435.67% | 1,420.45% | 1,118.44% | 1,842.71% | 1,476.45% | 1,690.79% | 1,811.39% | 1,756.71% | 2,335.29% | 1,197.90% | 2,089.95% | 1,899.33% | 1,991.32% | 1,772.83% | 2,256.90% | 2,517.05% | 2,998.04% | 3,363.46% | 3,133.25% | 3,046.37% | 3,316.08% | 4,385.47% | 5,100.24% | 3,735.95% | 3,633.57% | 4,102.33% | 3,953.76% | 3,245.27% | 2,966.37% | 2,563.39% | 2,512.50% | 2,594.89% | 3,841.10% |
|
EBITDA Margin
|
20.36% | 669.26% | 688.81% | 1,420.45% | 518.25% | 935.18% | 681.82% | 1,690.79% | 966.60% | 844.49% | 1,044.50% | 1,197.90% | 1,144.29% | 756.04% | 1,088.32% | 1,772.83% | 1,281.97% | 1,599.24% | 1,958.19% | 3,363.46% | 3,133.25% | 3,046.37% | 3,316.08% | 4,385.47% | 5,100.24% | 3,735.95% | 3,633.57% | 4,102.33% | 3,953.76% | 3,245.27% | 2,966.37% | 2,563.39% | 2,512.50% | 2,594.89% | 3,841.10% |
|
Net Margin
|
19.59% | 607.53% | 667.82% | 404.44% | 579.14% | 925.63% | 697.31% | 766.11% | 875.33% | 748.50% | 1,002.30% | 538.27% | 879.62% | 795.64% | 1,063.17% | 1,026.09% | 1,415.49% | 1,607.89% | 2,017.11% | 2,255.31% | 2,088.40% | 1,976.35% | 1,905.29% | 1,977.34% | 1,798.33% | 1,057.07% | 890.43% | 928.55% | 853.92% | 685.50% | 611.47% | 514.06% | 556.00% | 622.71% | 920.28% |
|
FCF Margin
|
20.84% | -25.95% | -1,391.55% | 183.07% | -345.62% | 3,031.91% | 2,504.34% | 1,480.75% | 367.36% | 962.93% | 1,995.65% | 353.47% | 576.36% | -1,519.13% | -7,272.75% | 5,768.21% | 1,307.61% | -8,592.37% | -5,794.87% | 5,783.70% | 3,106.96% | 5,091.33% | 10,113.66% | 643.10% | 10,637.56% | 1,382.37% | 2,580.17% | -280.79% | -530.07% | 1,978.44% | 1,434.53% | 474.04% | 422.10% | -757.52% | 3,226.34% |
|
Assets Average
|
| | | | 928.92M | 968.14M | 1,007.23M | 1,039.61M | 1,060.71M | 1,102.40M | 1,139.74M | 1,165.73M | 1,194.56M | 1,248.80M | 1,313.92M | 1,353.32M | 1,411.08M | 1,528.40M | 1,640.69M | 1,703.30M | 1,795.32M | 1,899.09M | 1,981.91M | 2,062.04M | 2,132.55M | 2,161.15M | 2,147.19M | 2,145.20M | 2,191.12M | 2,262.60M | 2,339.33M | 2,377.00M | 2,439.49M | 2,538.28M | 2,588.90M |
|
Equity Average
|
| 85.26M | 88.11M | 90.48M | 104.37M | 119.33M | 123.18M | 127.38M | 131.08M | 133.93M | 136.54M | 139.08M | 139.34M | 138.62M | 140.34M | 142.46M | 145.18M | 149.48M | 155.29M | 161.92M | 165.61M | 167.74M | 169.79M | 173.51M | 180.35M | 183.78M | 184.04M | 188.47M | 193.68M | 195.36M | 199.79M | 204.30M | 207.54M | 211.90M | 217.61M |
|
Invested Capital
|
83.78M | 86.74M | 89.48M | 91.48M | 117.26M | 121.39M | 124.98M | 129.79M | 132.38M | 135.48M | 137.59M | 140.58M | 138.10M | 139.14M | 141.55M | 143.37M | 146.99M | 151.96M | 158.62M | 165.22M | 165.99M | 169.49M | 170.09M | 176.92M | 183.78M | 183.77M | 184.31M | 192.63M | 194.72M | 195.99M | 203.60M | 204.99M | 210.09M | 213.72M | 221.50M |
|
Asset Utilization Ratio
|
| | | | 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
|
4.60 | 5.05 | 4.67 | 4.70 | 3.71 | 3.53 | 2.83 | 2.79 | 2.90 | 2.37 | 2.35 | 2.52 | 2.38 | 2.49 | 4.16 | 5.46 | 9.14 | 12.96 | 16.01 | 18.76 | 18.59 | 12.17 | 5.21 | 2.66 | 1.99 | 1.67 | 1.51 | 1.47 | 1.43 | 1.42 | 1.40 | 1.37 | 1.44 | 1.47 | 1.53 |
|
Debt to Equity
|
| | | 0.27 | 0.09 | 0.21 | | | | | | | | 0.07 | 0.07 | 0.03 | 0.03 | | | | | | 0.06 | | 0.27 | 0.41 | 0.52 | 0.55 | 0.54 | 0.59 | 0.37 | 0.46 | 0.36 | 0.23 | 0.34 |
|
Debt Ratio
|
| | | 0.03 | 0.01 | 0.03 | | | | | | | | 0.01 | 0.01 | 0.00 | 0.00 | | | | | | 0.00 | | 0.02 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.03 | 0.04 | 0.03 | 0.02 | 0.03 |
|
Equity Ratio
|
| | | 0.10 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 |
|
Times Interest Earned
|
4.60 | 5.05 | 4.67 | 4.70 | 3.71 | 3.53 | 2.83 | 2.79 | 2.90 | 2.37 | 2.35 | 2.52 | 2.38 | 2.49 | 4.16 | 5.46 | 9.14 | 12.96 | 16.01 | 18.76 | 18.59 | 12.17 | 5.21 | 2.66 | 1.99 | 1.67 | 1.51 | 1.47 | 1.43 | 1.42 | 1.40 | 1.37 | 1.44 | 1.47 | 1.53 |
|
FCF Payout Ratio
|
| | | | | | | | 0.41 | 0.16 | 0.10 | 0.29 | 0.51 | -0.23 | -0.04 | 0.05 | 0.23 | -0.03 | -0.06 | 0.06 | 0.13 | 0.07 | 0.04 | 0.70 | 0.04 | 0.23 | 0.12 | -1.15 | -0.56 | 0.11 | 0.14 | 0.39 | 0.42 | -0.23 | 0.08 |
|
Enterprise Value
|
-55.58M | -67.53M | -53.96M | -104.72M | -107.88M | -107.47M | -143.58M | -133.06M | -119.91M | -134.94M | -141.40M | -142.59M | -163.18M | -112.22M | -87.98M | -106.31M | -127.52M | -128.69M | -188.15M | -115.46M | -129.98M | -132.70M | -107.28M | -82.97M | -181.51M | -143.76M | -105.74M | -91.22M | -139.25M | -127.68M | -166.76M | -134.94M | -198.86M | -205.39M | -166.75M |
|
Return on Sales
|
0.21% | 6.35% | 6.93% | 4.17% | 5.99% | 9.53% | 7.19% | 7.88% | 8.99% | 7.69% | 10.23% | 5.48% | 8.96% | 8.11% | 10.76% | 10.37% | 14.18% | 16.10% | 20.17% | 22.55% | 20.88% | 19.76% | 19.05% | 19.77% | 17.98% | 10.57% | 8.90% | 9.29% | 8.54% | 6.85% | 6.11% | 5.14% | 5.56% | 6.23% | 9.20% |
|
Return on Invested Capital
|
| | | 0.13% | 0.13% | 0.13% | 0.14% | 0.16% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.17% | 0.15% | 0.13% | 0.13% | 0.15% | 0.17% | 0.19% | 0.20% | 0.22% | 0.22% | 0.24% | 0.27% | 0.29% | 0.32% | 0.33% | 0.33% | 0.34% | 0.36% | 0.36% | 0.36% | 0.36% | 0.35% |
|
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% | 0.02% | 0.02% | 0.02% | 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% |
|
Return on Equity
|
| | | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.13% | 0.15% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.18% | 0.16% | 0.15% | 0.13% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% |