|
EBT Margin
|
20.06% | 27.61% | 29.55% | 27.12% | 38.97% | 32.45% | 29.87% | 30.40% | 33.12% | 34.99% | 31.44% | 34.21% | 37.22% | 38.01% | 33.75% | 34.85% | 33.89% | 35.35% | 37.17% | 464.79% | 530.89% | 443.09% | 481.80% | 474.10% | 487.83% | 555.09% | 595.92% | 546.14% | 645.06% | 542.34% | 445.09% | 430.17% | 515.49% | 618.36% | 670.37% | 613.36% | 717.23% | 609.62% | 595.10% | 626.48% | 771.97% | 731.38% | 711.71% | 650.58% | 755.42% | 617.78% | 602.67% | 673.97% | 695.63% | 587.65% | 715.57% | 662.39% | 805.63% | 753.36% |
|
EBIT Margin
|
44.34% | 49.39% | 48.65% | 45.67% | 56.41% | 49.96% | 44.67% | 44.07% | 46.55% | 48.17% | 43.22% | 45.01% | 46.95% | 47.48% | 42.51% | 43.58% | 42.46% | 43.47% | 45.59% | 580.97% | 673.85% | 581.77% | 649.61% | 658.52% | 709.67% | 809.89% | 885.61% | 818.57% | 955.80% | 812.73% | 709.98% | 606.39% | 671.69% | 735.50% | 759.41% | 688.14% | 793.76% | 675.41% | 636.20% | 701.51% | 909.19% | 1,013.21% | 1,150.01% | 1,145.99% | 1,429.82% | 1,349.19% | 1,311.32% | 1,339.40% | 1,427.45% | 1,229.93% | 1,351.13% | 1,240.75% | 1,423.03% | 1,311.60% |
|
EBITDA Margin
|
53.66% | 58.02% | 56.57% | 54.28% | 64.54% | 58.14% | 52.31% | 51.52% | 53.13% | 54.69% | 48.80% | 50.69% | 52.50% | 52.77% | 50.62% | 52.01% | 50.98% | 51.93% | 54.06% | 692.86% | 804.19% | 707.34% | 773.52% | 773.76% | 838.46% | 941.70% | 1,019.91% | 933.21% | 1,080.21% | 926.72% | 821.93% | 698.39% | 762.78% | 824.93% | 828.24% | 743.04% | 848.79% | 728.06% | 687.18% | 745.28% | 949.80% | 1,050.86% | 1,185.61% | 1,175.00% | 1,459.42% | 1,374.95% | 1,331.81% | 1,353.51% | 1,441.35% | 1,242.82% | 1,361.90% | 1,249.27% | 1,431.19% | 1,318.93% |
|
Net Margin
|
10.69% | 15.82% | 9.95% | 19.01% | 25.19% | 20.30% | 19.41% | 20.23% | 21.76% | 22.34% | 20.90% | 21.88% | 23.63% | 24.29% | 21.96% | 22.42% | 21.82% | 23.16% | 24.18% | 296.23% | 341.12% | 338.55% | 368.47% | 378.69% | 389.27% | 431.16% | 456.90% | 418.86% | 490.53% | 416.42% | 338.55% | 331.04% | 389.25% | 479.07% | 512.77% | 467.41% | 551.87% | 466.01% | 463.14% | 481.58% | 595.43% | 553.99% | 548.05% | 501.55% | 583.20% | 480.87% | 468.51% | 519.60% | 535.52% | 461.17% | 562.86% | 513.61% | 619.72% | 578.65% |
|
FCF Margin
|
| -55.87% | 209.95% | 92.20% | 35.39% | 7.91% | 62.77% | 26.70% | 33.53% | 29.70% | 53.48% | 31.08% | | | 37.24% | 29.20% | 27.58% | 43.83% | 51.10% | 397.80% | 777.53% | 723.48% | 630.38% | 614.66% | 410.92% | 1,352.81% | 670.56% | 567.94% | 857.31% | 940.94% | 652.76% | 189.39% | 1,024.51% | 1,024.96% | 770.10% | 671.20% | 307.10% | 1,011.77% | 704.94% | 734.53% | 801.62% | 760.98% | 817.84% | 673.53% | 906.09% | 689.75% | 658.26% | 655.36% | 1,022.23% | 396.14% | 1,039.32% | 592.22% | 692.40% | 752.00% |
|
Assets Average
|
| | | | | 4,330.45M | 4,340.01M | 4,379.38M | 4,435.64M | 4,487.40M | 4,519.46M | 4,554.36M | 4,598.42M | 4,644.39M | 4,947.79M | 5,312.77M | 5,413.92M | 5,467.09M | 5,493.90M | 5,594.38M | 5,746.98M | 5,847.01M | 5,969.37M | 6,185.76M | 6,306.61M | 6,293.46M | 6,336.42M | 6,514.60M | 6,670.59M | 6,656.92M | 6,678.95M | 7,050.13M | 7,328.05M | 7,303.68M | 7,414.17M | 7,615.31M | 7,841.39M | 8,030.19M | 8,054.38M | 8,020.91M | 8,063.42M | 8,218.45M | 8,334.61M | 8,372.31M | 8,469.94M | 8,626.51M | 8,697.90M | 8,772.92M | 8,820.97M | 8,847.94M | 8,947.53M | 9,025.14M | 9,071.93M | 9,055.98M |
|
Equity Average
|
| | | | | 511.24M | 520.40M | 527.90M | 537.08M | 547.97M | 556.16M | 563.51M | 568.06M | 572.99M | 614.10M | 655.86M | 666.01M | 671.45M | 679.29M | 692.57M | 704.85M | 714.52M | 722.07M | 732.94M | 745.36M | 757.01M | 772.35M | 792.89M | 818.86M | 840.84M | 862.97M | 889.48M | 908.33M | 922.84M | 933.21M | 940.61M | 950.93M | 962.93M | 944.47M | 915.07M | 898.51M | 905.06M | 946.11M | 974.27M | 981.54M | 1,025.63M | 1,074.91M | 1,098.20M | 1,145.03M | 1,178.36M | 1,201.02M | 1,238.98M | 1,274.43M | 1,304.76M |
|
Invested Capital
|
| | 642.37M | | 635.72M | 657.82M | 549.82M | 675.66M | 676.19M | 690.30M | 615.37M | 683.24M | 769.66M | 799.67M | 831.89M | 867.73M | 886.27M | 725.73M | 965.68M | 1,005.78M | 1,027.26M | 765.65M | 1,081.57M | 1,017.37M | 1,041.14M | 810.03M | 1,036.49M | 990.70M | 1,030.19M | 894.46M | 1,160.15M | 1,078.67M | 1,080.59M | 985.85M | 1,116.36M | 1,117.80M | 1,172.06M | 1,013.61M | 1,118.63M | 1,078.51M | 1,226.82M | 945.08M | 1,271.48M | 1,167.77M | 1,255.09M | 1,089.02M | 1,331.13M | 1,403.07M | 1,340.88M | 1,191.51M | 1,281.72M | 1,367.48M | 1,365.01M | 1,328.09M |
|
Asset Utilization Ratio
|
| | | | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 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
|
1.83 | 2.27 | 2.55 | 2.46 | 3.24 | 2.85 | 3.02 | 3.22 | 3.47 | 3.65 | 3.67 | 4.17 | 4.82 | 5.01 | 4.85 | 4.99 | 4.95 | 5.35 | 5.41 | 5.00 | 4.71 | 4.19 | 3.87 | 3.57 | 3.20 | 3.18 | 3.06 | 3.00 | 3.08 | 3.01 | 2.68 | 3.44 | 4.30 | 6.28 | 8.53 | 9.20 | 10.37 | 10.27 | 15.48 | 9.35 | 6.63 | 3.60 | 2.62 | 2.31 | 2.12 | 1.84 | 1.85 | 2.01 | 1.95 | 1.91 | 2.13 | 2.15 | 2.30 | 2.35 |
|
Debt to Equity
|
| | 0.60 | | 0.47 | 0.51 | 0.44 | 0.51 | 0.46 | 0.46 | 0.59 | 0.38 | 0.64 | 0.64 | 0.54 | 0.56 | 0.57 | 0.68 | 0.66 | 0.65 | 0.65 | 0.59 | 0.69 | 0.52 | 0.55 | 0.41 | 0.52 | 0.38 | 0.40 | 0.31 | 0.48 | 0.38 | 0.35 | 0.32 | 0.38 | 0.36 | 0.45 | 0.41 | 0.43 | 0.36 | 0.55 | 0.39 | 0.39 | 0.26 | 0.34 | 0.35 | 0.31 | 0.32 | 0.20 | 0.27 | 0.10 | 0.13 | 0.11 | 0.27 |
|
Debt Ratio
|
| | 0.07 | | 0.05 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.07 | 0.05 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.06 | 0.07 | 0.05 | 0.06 | 0.05 | 0.05 | 0.04 | 0.06 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.06 | 0.04 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.01 | 0.02 | 0.02 | 0.04 |
|
Equity Ratio
|
| | 0.11 | | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 |
|
Times Interest Earned
|
1.83 | 2.27 | 2.55 | 2.46 | 3.24 | 2.85 | 3.02 | 3.22 | 3.47 | 3.65 | 3.67 | 4.17 | 4.82 | 5.01 | 4.85 | 4.99 | 4.95 | 5.35 | 5.41 | 5.00 | 4.71 | 4.19 | 3.87 | 3.57 | 3.20 | 3.18 | 3.06 | 3.00 | 3.08 | 3.01 | 2.68 | 3.44 | 4.30 | 6.28 | 8.53 | 9.20 | 10.37 | 10.27 | 15.48 | 9.35 | 6.63 | 3.60 | 2.62 | 2.31 | 2.12 | 1.84 | 1.85 | 2.01 | 1.95 | 1.91 | 2.13 | 2.15 | 2.30 | 2.35 |
|
FCF Payout Ratio
|
| -0.11 | 0.03 | 0.08 | 0.19 | 0.89 | 0.11 | 0.26 | 0.21 | 0.25 | 0.13 | 0.24 | | | 0.21 | 0.26 | 0.27 | 0.17 | 0.14 | 0.23 | 0.13 | 0.14 | 0.18 | 0.18 | 0.32 | 0.10 | 0.22 | 0.23 | 0.17 | 0.15 | 0.24 | 0.70 | 0.14 | 0.13 | 0.18 | 0.18 | 0.44 | 0.13 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.19 | 0.16 | 0.21 | 0.21 | 0.19 | 0.14 | 0.34 | 0.13 | 0.22 | 0.20 | 0.19 |
|
Enterprise Value
|
| | -1048.97M | | -878.40M | -820.34M | -967.53M | -872.78M | -1709.23M | -1741.43M | -84.08M | -830.46M | -815.63M | -819.92M | | | | | | | | | | | | 1.51M | 2.68M | 10.02M | 19.88M | 20.36M | 26.41M | 36.66M | 37.26M | 43.83M | 44.46M | 44.23M | 45.06M | 53.21M | 54.62M | 54.42M | 60.30M | 59.70M | 59.28M | 59.07M | 58.75M | 78.69M | 71.66M | 71.34M | 70.95M | 70.44M | 59.08M | 58.84M | 54.96M | 43.12M |
|
Return on Sales
|
0.14% | 0.19% | 0.19% | 0.19% | 0.25% | 0.20% | 0.19% | 0.20% | 0.22% | 0.22% | 0.21% | 0.22% | 0.24% | 0.24% | 0.22% | 0.22% | 0.22% | 0.23% | 0.24% | 2.96% | 3.41% | 3.39% | 3.68% | 3.79% | 3.89% | 4.31% | 4.57% | 4.19% | 4.91% | 4.17% | 3.39% | 3.31% | 3.89% | 4.79% | 5.13% | 4.68% | 5.52% | 4.66% | 4.63% | 4.82% | 5.96% | 5.54% | 5.48% | 5.02% | 5.83% | 4.81% | 4.69% | 5.20% | 5.35% | 4.61% | 5.63% | 5.14% | 6.19% | 5.78% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.12% | 0.12% | 0.10% | 0.10% | 0.11% | 0.11% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.13% | 0.15% | 0.15% | 0.18% | 0.20% | 0.20% | 0.19% | 0.20% | 0.22% | 0.23% | 0.21% | 0.21% | 0.21% |
|
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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.12% |