|
EBT Margin
|
160.32% | 89.64% | 64.08% | 50.23% | 162.45% | 86.17% | 61.82% | 440.09% | 200.14% | 188.62% | 203.64% | 196.89% | 166.10% | 154.84% | 154.53% | 153.09% | 153.32% | 710.21% | 139.53% | 145.27% | 398.46% | 137.68% | 236.89% | 164.69% | 160.81% | 119.86% | 104.64% | 114.95% | 123.20% | -41.53% | 13.02% | -131.16% | 168.44% | -144.22% | 3.40% | 57.36% | 1,143.27% | 578.63% | 814.17% | 351.59% | 472.88% | 283.66% | 181.51% | 395.00% | -320.47% | -656.11% | 95.95% | -94.10% | 219.55% | 187.75% | 218.49% | 162.27% | 187.50% | 148.98% | 123.81% | 232.45% | 270.26% |
|
EBIT Margin
|
60.30% | 33.31% | 23.85% | 18.73% | 62.44% | 32.38% | 23.54% | 167.74% | 77.19% | 72.05% | 78.89% | 75.73% | 62.85% | 56.93% | 56.63% | 56.70% | 55.70% | 277.01% | 48.24% | 56.48% | 142.11% | 47.61% | 87.37% | 60.16% | 54.84% | 32.64% | 11.69% | 9.45% | 21.78% | -112.63% | -67.51% | -199.35% | 95.50% | -181.67% | -2.86% | -52.37% | 498.25% | 240.21% | 343.96% | 90.46% | 19.70% | 90.98% | 14.16% | 128.33% | -133.69% | -219.45% | 25.19% | -29.08% | 63.71% | 29.28% | 66.63% | 18.03% | 57.55% | 32.66% | 30.79% | 56.08% | 90.45% |
|
EBITDA Margin
|
60.30% | 33.31% | 23.85% | 18.73% | 62.44% | 32.38% | 23.54% | 167.74% | 77.19% | 72.05% | 78.89% | 75.73% | 62.85% | 56.93% | 56.63% | 56.70% | 55.70% | 277.01% | 48.24% | 56.48% | 142.11% | 47.61% | 87.37% | 60.16% | 54.84% | 32.64% | 11.69% | 9.45% | 21.78% | -112.63% | -67.51% | -199.35% | 95.50% | -181.67% | -2.86% | -52.37% | 498.25% | 240.21% | 343.96% | 90.46% | 19.70% | 90.98% | 14.16% | 128.33% | -133.69% | -219.45% | 25.19% | -29.08% | 63.71% | 29.28% | 66.63% | 18.03% | 57.55% | 32.66% | 30.79% | 56.08% | 90.45% |
|
Operating Margin
|
60.30% | 33.31% | 23.85% | 18.73% | 62.44% | 32.38% | 23.54% | 167.74% | 77.19% | 72.05% | 78.89% | 75.73% | 62.85% | 56.93% | 56.63% | 56.70% | 55.70% | 277.01% | 48.24% | 56.48% | 142.11% | 47.61% | 87.37% | 60.16% | 54.84% | 32.64% | 11.69% | 9.45% | 21.78% | -112.63% | -67.51% | -199.35% | 95.50% | -181.67% | -2.86% | -52.37% | 498.25% | 240.21% | 343.96% | 90.46% | 19.70% | 90.98% | 14.16% | 128.33% | -133.69% | -219.45% | 25.19% | -29.08% | 63.71% | 29.28% | 66.63% | 18.03% | 57.55% | 32.66% | 30.79% | 56.08% | 90.45% |
|
Net Margin
|
160.77% | 89.64% | 64.08% | 50.23% | 162.45% | 86.17% | 61.82% | 440.09% | 200.14% | 188.62% | 203.64% | 196.89% | 166.10% | 154.84% | 154.53% | 153.09% | 153.32% | 710.21% | 139.53% | 145.27% | 402.20% | 137.68% | 236.89% | 164.69% | 161.84% | 120.08% | 104.64% | 114.95% | 123.20% | -41.53% | 13.02% | -131.16% | 168.44% | -144.22% | 3.40% | 57.36% | 1,143.27% | 578.63% | 814.17% | 351.59% | 472.88% | 283.66% | 181.51% | 395.00% | -320.47% | -656.11% | 95.95% | -94.10% | 219.55% | 187.75% | 218.49% | 162.27% | 187.50% | 148.98% | 123.81% | 232.45% | 270.26% |
|
FCF Margin
|
-553.93% | -313.75% | -196.18% | -56.71% | -788.34% | -92.69% | -215.77% | -660.59% | -247.48% | -559.64% | -246.63% | -564.09% | -130.56% | 80.57% | 62.62% | -72.15% | 221.06% | 1,440.74% | 57.83% | 554.84% | 77.70% | -122.74% | 468.54% | 206.58% | -220.37% | 541.44% | 1,222.18% | -591.28% | 68.10% | 138.95% | 1,960.73% | 1,213.36% | 1,456.35% | 631.83% | 49.80% | 263.63% | 4,779.54% | -164.36% | -301.99% | 1,892.71% | -976.90% | -688.84% | -905.43% | 179.93% | 380.88% | 834.87% | -98.67% | 69.81% | 251.83% | 459.21% | -279.95% | 331.73% | -2,346.16% | 297.24% | -182.92% | -119.85% | -86.68% |
|
Assets Average
|
| 283.90M | 343.39M | 394.28M | 475.17M | 587.21M | 682.35M | 750.62M | 830.88M | 945.11M | 1,052.73M | 1,212.37M | 1,311.32M | 1,285.27M | 1,271.14M | 1,257.15M | 1,205.59M | 1,114.57M | 1,064.54M | 1,048.97M | 1,031.91M | 1,027.72M | 1,017.07M | 985.60M | 929.79M | | | 765.18M | 728.03M | 705.00M | 614.62M | 509.98M | 459.03M | 375.15M | 312.73M | 306.53M | 265.04M | 226.75M | 232.73M | 230.52M | 232.88M | 234.88M | 219.53M | 214.42M | 212.13M | 209.66M | 223.19M | 236.07M | 238.77M | 242.77M | 247.00M | 274.52M | 307.34M | 306.32M | 303.76M | 311.86M | 312.15M |
|
Equity Average
|
| 218.21M | 218.44M | 253.75M | 326.54M | 364.61M | 392.86M | 465.04M | 509.87M | 548.57M | 624.24M | 695.54M | 709.83M | 682.95M | 670.81M | 642.72M | 591.32M | 549.74M | 535.57M | 525.64M | 514.09M | 499.14M | 484.16M | 470.86M | 440.10M | | | 335.67M | 313.42M | 291.99M | 263.20M | 460.83M | 447.09M | 181.17M | 407.66M | 412.10M | 147.40M | 407.89M | 414.13M | 150.19M | 146.10M | 143.73M | 134.02M | 124.96M | 122.77M | 127.92M | 135.55M | 143.33M | 148.70M | 152.49M | 154.24M | 157.26M | 161.54M | 160.88M | 157.84M | 158.73M | 158.30M |
|
Invested Capital
|
217.71M | 218.70M | 218.17M | 304.34M | 407.75M | 391.58M | 474.95M | 512.33M | 605.80M | 723.44M | 746.82M | 876.36M | 905.81M | 870.09M | 847.22M | 812.62M | 651.91M | 561.55M | 592.65M | 516.92M | 511.26M | 487.02M | 481.30M | 460.43M | 419.77M | | 350.16M | 321.18M | 305.65M | 278.32M | 248.08M | 673.58M | 220.60M | 141.74M | 673.58M | 150.62M | 144.18M | 671.59M | 156.68M | 143.69M | 148.50M | 138.96M | 129.08M | 120.85M | 124.69M | 131.15M | 139.95M | 146.71M | 150.70M | 154.27M | 154.20M | 160.31M | 162.77M | 158.99M | 156.69M | 160.77M | 155.82M |
|
Asset Utilization Ratio
|
| 0.06 | 0.08 | 0.10 | 0.03 | 0.05 | 0.07 | 0.01 | | | | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.10 | 0.00 | 0.11 | 0.10 | 0.01 | 0.09 | 0.01 | 0.08 | 0.07 | | | 0.05 | 0.05 | 0.01 | 0.05 | 0.05 | 0.05 | 0.04 | 0.08 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.00 | 0.02 | -0.02 | 0.00 | 0.01 | 0.00 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
16.99 | 6.54 | 3.48 | 3.35 | 4.15 | 3.54 | 2.98 | 3.45 | 3.75 | 3.59 | 3.87 | 3.62 | 3.21 | 2.84 | 2.80 | 2.59 | 2.25 | 1.84 | 1.43 | 1.61 | 1.30 | 0.88 | 1.31 | 1.20 | 1.06 | 0.48 | 0.13 | 0.11 | 0.29 | -1.80 | -0.56 | -1.55 | 0.60 | -0.95 | -0.26 | -0.33 | 4.13 | 2.93 | 4.31 | 0.85 | 0.13 | 0.94 | 0.17 | 1.56 | 1.34 | 1.28 | 0.86 | 1.24 | 1.11 | 0.36 | 1.15 | 0.27 | 0.64 | 0.37 | 0.44 | 0.56 | 0.87 |
|
Debt to Equity
|
0.00 | 0.00 | 0.00 | 0.05 | 0.12 | 0.07 | 0.13 | 0.01 | 0.19 | 0.23 | 0.13 | 0.20 | 0.31 | 0.29 | 0.27 | 0.31 | 0.16 | 0.05 | 0.11 | 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 | 0.02 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Debt Ratio
|
0.00 | 0.00 | 0.00 | 0.04 | 0.08 | 0.04 | 0.08 | 0.00 | 0.11 | 0.14 | 0.08 | 0.11 | 0.17 | 0.15 | 0.14 | 0.15 | 0.08 | 0.02 | 0.05 | 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 | 0.01 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
0.86 | 0.70 | 0.59 | 0.70 | 0.68 | 0.57 | 0.58 | 0.66 | 0.58 | 0.58 | 0.60 | 0.55 | 0.53 | 0.53 | 0.52 | 0.50 | 0.48 | 0.51 | 0.50 | 0.50 | 0.49 | 0.48 | 0.48 | 0.48 | 0.47 | | 0.44 | 0.43 | 0.43 | 0.40 | 0.46 | 1.39 | 0.51 | 0.45 | 2.19 | 0.49 | 0.64 | 2.93 | 0.66 | 0.64 | 0.62 | 0.61 | 0.61 | 0.55 | 0.61 | 0.61 | 0.60 | 0.61 | 0.63 | 0.62 | 0.63 | 0.53 | 0.52 | 0.53 | 0.51 | 0.51 | 0.51 |
|
Times Interest Earned
|
16.99 | 6.54 | 3.48 | 3.35 | 4.15 | 3.54 | 2.98 | 3.45 | 3.75 | 3.59 | 3.87 | 3.62 | 3.21 | 2.84 | 2.80 | 2.59 | 2.25 | 1.84 | 1.43 | 1.61 | 1.30 | 0.88 | 1.31 | 1.20 | 1.06 | 0.48 | 0.13 | 0.11 | 0.29 | -1.80 | -0.56 | -1.55 | 0.60 | -0.95 | -0.26 | -0.33 | 4.13 | 2.93 | 4.31 | 0.85 | 0.13 | 0.94 | 0.17 | 1.56 | 1.34 | 1.28 | 0.86 | 1.24 | 1.11 | 0.36 | 1.15 | 0.27 | 0.64 | 0.37 | 0.44 | 0.56 | 0.87 |
|
FCF Payout Ratio
|
0.10 | 0.10 | 0.11 | 0.39 | 0.07 | 0.35 | 0.11 | 0.22 | 0.27 | 0.13 | 0.30 | 0.14 | 0.51 | -0.70 | -0.91 | 0.77 | -0.27 | -0.22 | -1.25 | -0.10 | -2.16 | 0.58 | -0.17 | 1.10 | 0.30 | -0.15 | -0.06 | -0.49 | -0.99 | -0.21 | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-1.45M | -1.94M | -17.20M | -17.20M | -1.67M | -4.89M | -4.89M | -4.89M | -46.14M | -8.56M | -8.56M | -8.56M | -41.81M | -29.15M | -36.24M | -36.73M | -15.71M | -12.71M | -11.85M | -15.71M | -102.14M | -104.49M | -104.49M | -108.57M | -108.57M | -108.57M | -108.57M | -75.67M | -62.70M | -89.45M | -84.28M | -91.70M | -81.74M | -61.10M | -84.28M | -56.52M | -56.52M | -59.09M | -56.52M | -69.43M | -69.43M | -37.68M | -69.43M | -22.77M | -17.65M | -10.76M | -10.88M | -5.99M | -12.17M | -19.12M | -8.87M | -67.57M | -7.19M | -8.69M | -7.27M | -7.29M | -3.41M |
|
Return on Sales
|
1.61% | 0.90% | 0.64% | 0.50% | 1.62% | 0.86% | 0.62% | 4.40% | 2.00% | 1.89% | 2.04% | 1.97% | 1.66% | 1.55% | 1.55% | 1.53% | 1.53% | 7.10% | 1.40% | 1.45% | 4.02% | 1.38% | 2.37% | 1.65% | 1.62% | 1.20% | 1.05% | 1.15% | 1.23% | -0.42% | 0.13% | -1.31% | 1.68% | -1.44% | 0.03% | 0.57% | 11.43% | 5.79% | 8.14% | 3.52% | 4.73% | 2.84% | 1.82% | 3.95% | -3.20% | -6.56% | 0.96% | -0.94% | 2.20% | 1.88% | 2.18% | 1.62% | 1.88% | 1.49% | 1.24% | 2.32% | 2.70% |
|
Return on Invested Capital
|
| | | 0.09% | | | | | | | | | | | | | | | | | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | | | 0.04% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.15% | 0.14% | 0.13% | 0.11% | 0.11% | 0.10% | 0.10% | | | 0.07% | 0.06% | 0.03% | 0.03% | 0.00% | -0.01% | -0.01% | -0.01% | 0.01% | 0.07% | 0.13% | 0.18% | 0.20% | 0.13% | 0.11% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.08% | 0.09% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% |
|
Return on Equity
|
| | | 0.25% | 0.23% | 0.24% | 0.26% | 0.26% | 0.28% | 0.29% | 0.29% | 0.28% | 0.29% | 0.31% | 0.30% | 0.31% | 0.31% | 0.32% | 0.30% | 0.27% | 0.25% | 0.23% | 0.23% | 0.22% | 0.21% | | | 0.15% | 0.13% | 0.08% | 0.06% | 0.00% | -0.01% | -0.01% | -0.01% | 0.01% | 0.12% | 0.07% | 0.10% | 0.30% | 0.21% | 0.18% | 0.11% | 0.13% | 0.13% | 0.14% | 0.15% | 0.14% | 0.15% | 0.13% | 0.14% | 0.13% | 0.12% | 0.13% | 0.12% | 0.13% | 0.13% |