|
EBT Margin
|
6.66% | -16.69% | 27.21% | 3.65% | 167.49% | 87.06% | 70.36% | 31.55% | 255.01% | 32.65% | 36.53% | 998.81% | 1,247.86% | 1,031.78% | 1,005.09% | 1,004.59% | 932.88% | 1,098.20% | 930.50% | 1,056.74% | 983.87% | 1,041.69% | 1,041.18% | 933.59% | 1,100.96% | 1,366.85% | 1,485.94% | 1,495.54% | 1,212.65% | 1,400.90% | 1,040.63% | 727.36% | 1,202.45% | 1,998.41% | 2,893.74% | 2,860.82% | 2,380.95% | 1,972.54% | 1,736.38% | 1,709.46% | 1,697.72% | 2,241.88% | 1,752.38% | 1,523.77% | 1,644.27% | 1,866.52% |
|
EBIT Margin
|
31.50% | 47.94% | 60.94% | 7.76% | 296.45% | 126.14% | 95.41% | 39.39% | 322.32% | 38.75% | 42.04% | 1,067.16% | 1,324.79% | 1,106.85% | 1,083.38% | 1,082.97% | 1,030.43% | 1,209.02% | 1,054.85% | 1,164.12% | 1,078.91% | 1,134.22% | 1,134.07% | 1,019.12% | 1,199.04% | 1,441.92% | 1,548.96% | 1,557.22% | 1,273.30% | 1,456.79% | 1,092.33% | 786.20% | 1,256.79% | 2,064.40% | 2,973.09% | 2,969.71% | 2,531.60% | 2,261.68% | 2,250.89% | 2,359.81% | 2,371.92% | 3,040.73% | 2,583.67% | 2,265.70% | 2,393.58% | 2,593.00% |
|
EBITDA Margin
|
31.50% | 47.94% | 4.95% | 7.76% | 296.45% | 126.14% | 95.41% | 39.39% | 322.32% | 38.75% | 42.04% | 1,067.16% | 1,324.79% | 1,106.85% | 1,083.38% | 1,082.97% | 1,030.43% | 1,209.02% | 1,054.85% | 1,164.12% | 1,078.91% | 1,134.22% | 1,134.07% | 1,019.12% | 1,199.04% | 1,441.92% | 1,548.96% | 1,557.22% | 1,273.30% | 1,456.79% | 1,092.33% | 786.20% | 1,256.79% | 2,064.40% | 2,973.09% | 2,969.71% | 2,531.60% | 2,261.68% | 2,250.89% | 2,359.81% | 2,371.92% | 3,040.73% | 2,583.67% | 2,265.70% | 2,393.58% | 2,593.00% |
|
Net Margin
|
3.52% | -10.96% | 16.13% | 1.83% | 98.23% | 43.58% | 35.55% | 18.27% | 139.10% | 17.75% | 16.58% | 658.81% | 806.27% | 676.16% | 1,534.22% | 757.30% | 704.08% | 815.72% | 508.51% | 789.82% | 735.24% | 778.55% | 726.23% | 700.00% | 827.24% | 1,026.85% | 1,085.94% | 1,143.57% | 927.40% | 1,030.32% | 752.37% | 573.61% | 948.33% | 1,541.95% | 2,198.38% | 2,217.55% | 1,819.05% | 1,506.97% | 1,092.63% | 1,353.90% | 1,344.52% | 1,675.97% | 1,283.67% | 1,187.67% | 1,281.65% | 1,464.55% |
|
FCF Margin
|
40.58% | 64.60% | 63.99% | 12.15% | 409.04% | 50.87% | 119.86% | -1.08% | 324.60% | | | 1,057.91% | 914.25% | -8.22% | 129.49% | 1,090.54% | 510.87% | 1,086.34% | 629.79% | 2,036.13% | -323.57% | 1,078.80% | 1,139.95% | 993.80% | 2,926.92% | 547.95% | 656.77% | 1,828.87% | 451.29% | 1,075.57% | -776.75% | 539.23% | 996.21% | 1,778.23% | 1,641.30% | 2,850.96% | 2,126.84% | 247.95% | 1,845.76% | 1,925.77% | 816.67% | 2,001.60% | 768.03% | 1,522.20% | 917.43% | 1,389.06% |
|
Assets Average
|
287.76M | 519.97M | 521.85M | 290.99M | 288.01M | | | | 553.27M | 563.20M | 578.11M | 786.92M | 1,005.19M | 1,008.61M | 1,015.79M | 1,043.83M | 1,061.21M | 1,072.70M | 1,085.35M | 1,075.28M | 1,062.34M | 1,085.07M | 1,124.46M | 1,152.21M | 1,310.76M | 1,456.97M | 1,480.26M | 1,588.44M | 1,714.93M | 1,810.61M | 1,910.62M | 1,955.25M | 1,968.63M | 1,976.85M | 1,965.41M | 1,954.51M | 1,901.19M | 1,848.56M | 1,838.91M | 1,824.08M | 1,823.13M | 1,870.49M | 1,900.53M | 1,912.48M | 1,922.64M | 1,958.16M |
|
Equity Average
|
| | | | | | | | | | 68.60M | 76.81M | 86.08M | 88.89M | 90.22M | 91.18M | 92.87M | 94.91M | 97.35M | 100.63M | 104.40M | 107.95M | 110.94M | 113.48M | 117.15M | 121.94M | 126.84M | 130.82M | 134.28M | 138.20M | 141.20M | 137.13M | 125.17M | 112.44M | 116.41M | 134.05M | 144.30M | 141.11M | 150.59M | 166.50M | 169.36M | 178.60M | 184.41M | 183.48M | 184.66M | 192.04M |
|
Invested Capital
|
394.55M | 398.45M | 396.00M | 60.69M | 384.33M | | | 64.66M | 392.54M | 67.63M | 69.56M | 84.06M | 88.10M | 89.68M | 702.36M | 91.59M | 94.14M | 95.67M | 746.21M | 102.22M | 106.58M | 109.32M | 112.57M | 114.39M | 119.91M | 123.98M | 129.69M | 131.94M | 136.62M | 139.79M | 142.61M | 131.65M | 118.70M | 106.19M | 126.63M | 141.47M | 147.12M | 135.09M | 166.09M | 166.92M | 171.80M | 185.39M | 183.44M | 183.52M | 185.81M | 198.28M |
|
Asset Utilization Ratio
|
0.02 | 0.00 | 0.01 | 0.10 | 0.00 | | | | 0.00 | | | 0.03 | 0.01 | 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
|
1.27 | 0.74 | 1.81 | 1.89 | 2.30 | 3.23 | 3.81 | 5.03 | 4.79 | 6.35 | 7.63 | 15.61 | 17.22 | 14.74 | 13.84 | 13.82 | 10.56 | 10.91 | 8.48 | 10.84 | 11.35 | 12.26 | 12.21 | 11.92 | 12.23 | 19.21 | 24.58 | 25.25 | 20.99 | 26.07 | 21.13 | 13.36 | 23.13 | 31.29 | 37.47 | 27.27 | 16.80 | 7.82 | 4.37 | 3.63 | 3.52 | 3.81 | 3.11 | 3.05 | 3.19 | 3.57 |
|
Debt to Equity
|
| | | | | | | 0.12 | | 0.09 | 0.09 | | | | 6.74 | | | | 6.53 | | | | | | 0.25 | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.76 | 0.76 | 0.76 | | 0.75 | | | 0.01 | 0.71 | 0.01 | 0.01 | | | | 0.59 | | | | 0.59 | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 1.00 | | | | 0.12 | | 0.12 | 0.12 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.05 | 0.06 | 0.07 | 0.08 | 0.07 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Times Interest Earned
|
1.27 | 0.74 | 1.81 | 1.89 | 2.30 | 3.23 | 3.81 | 5.03 | 4.79 | 6.35 | 7.63 | 15.61 | 17.22 | 14.74 | 13.84 | 13.82 | 10.56 | 10.91 | 8.48 | 10.84 | 11.35 | 12.26 | 12.21 | 11.92 | 12.23 | 19.21 | 24.58 | 25.25 | 20.99 | 26.07 | 21.13 | 13.36 | 23.13 | 31.29 | 37.47 | 27.27 | 16.80 | 7.82 | 4.37 | 3.63 | 3.52 | 3.81 | 3.11 | 3.05 | 3.19 | 3.57 |
|
FCF Payout Ratio
|
| | -0.06 | -0.10 | | | 0.05 | -2.22 | 0.08 | | | 0.29 | | -33.70 | | 0.26 | | 0.25 | | 0.14 | | 0.25 | | 0.30 | | 0.58 | | 0.17 | 0.00 | 0.25 | | 0.56 | | 0.16 | | 0.11 | | 1.10 | | 0.23 | | 0.22 | | 0.37 | | 0.40 |
|
Enterprise Value
|
-9.84M | -17.09M | -15.09M | -21.65M | -30.46M | -30.09M | -46.49M | -68.94M | -68.68M | -77.29M | -80.83M | -167.72M | -182.16M | -139.63M | -152.28M | -165.78M | -169.38M | -165.90M | -3.39M | -97.12M | -94.80M | -119.68M | -3.45M | -96.19M | -172.28M | -146.22M | -3.67M | -370.16M | -529.22M | -685.52M | -3.46M | -672.45M | -503.01M | -448.01M | -3.15M | -392.47M | -304.04M | -280.92M | -219.70M | -172.83M | -183.41M | -217.18M | -171.92M | -212.56M | -202.15M | -250.52M |
|
Return on Sales
|
0.07% | -0.02% | 0.21% | 0.03% | 1.26% | 0.55% | 0.44% | 0.21% | 1.70% | 0.21% | 0.25% | 6.59% | 8.06% | 6.76% | 4.26% | 7.57% | 7.04% | 8.16% | 5.09% | 7.90% | 7.35% | 7.79% | 7.26% | 7.00% | 8.27% | 10.27% | 10.86% | 11.44% | 9.27% | 10.30% | 7.52% | 5.74% | 9.48% | 15.42% | 21.98% | 22.18% | 18.19% | 15.07% | 10.93% | 13.54% | 13.45% | 16.76% | 12.84% | 11.88% | 12.82% | 14.65% |
|
Return on Invested Capital
|
0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.10% | 0.10% | 0.11% | 0.11% | 0.02% | 0.03% | 0.11% | 0.12% | 0.03% | 0.03% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.16% | 0.20% | 0.23% | 0.24% | 0.26% | 0.22% | 0.19% | 0.18% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% |
|
Return on Assets
|
0.01% | 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% | 0.01% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | | | | | | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.10% | 0.12% | 0.15% | 0.20% | 0.22% | 0.23% | 0.24% | 0.20% | 0.16% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% |