|
EBT Margin
|
28.77% | 24.70% | 21.65% | 26.15% | 966.16% | 34.26% | 1,423.14% | 1,242.11% | 1,263.02% | 1,140.10% | 644.22% | 1,140.72% | 1,044.96% | 804.30% | 867.94% | 1,133.87% | -281.89% | 924.52% | 1,426.73% | 2,155.26% | 1,968.16% | 787.16% | 619.47% | 583.16% | 563.48% | 925.87% | 352.99% | 411.13% | 203.41% | 132.98% | 217.88% | 149.16% | 54.90% | 42.08% | 68.87% | 64.43% | 0.77% | 62.12% | 8.97% | 175.95% |
|
EBIT Margin
|
37.52% | 32.97% | 30.01% | 36.79% | 1,229.00% | 45.64% | 1,960.90% | 1,787.18% | 1,824.76% | 1,713.41% | 1,175.76% | 1,689.44% | 1,693.17% | 1,474.70% | 1,594.99% | 1,893.67% | 435.56% | 1,447.30% | 1,808.61% | 2,480.61% | 2,205.29% | 885.73% | 714.97% | 648.33% | 622.32% | 1,003.65% | 433.95% | 501.84% | 321.98% | 321.07% | 417.76% | 346.33% | 238.16% | 266.34% | 281.12% | 259.74% | 197.03% | 223.03% | 156.52% | 327.02% |
|
EBITDA Margin
|
37.52% | 32.97% | 30.01% | 36.79% | 1,229.00% | 45.64% | 1,960.90% | 1,787.18% | 1,824.76% | 1,713.41% | 1,175.76% | 1,689.44% | 1,693.17% | 1,474.70% | 1,594.99% | 1,893.67% | 435.56% | 1,447.30% | 1,808.61% | 2,480.61% | 2,205.29% | 885.73% | 714.97% | 648.33% | 622.32% | 1,003.65% | 433.95% | 501.84% | 321.98% | 321.07% | 417.76% | 346.33% | 238.16% | 266.34% | 281.12% | 259.74% | 197.03% | 223.03% | 156.52% | 327.02% |
|
Net Margin
|
17.52% | 14.98% | 12.34% | 15.25% | 598.78% | 21.63% | 916.54% | 518.76% | 954.82% | 874.61% | 478.16% | 904.70% | 801.95% | 614.68% | 710.52% | 859.96% | -247.22% | 692.43% | 1,052.37% | 1,607.39% | 1,472.74% | 608.05% | 454.54% | 452.44% | 412.55% | 691.69% | 252.09% | 273.57% | 166.00% | 91.77% | 147.92% | 103.52% | 38.66% | 22.84% | 49.80% | 33.55% | -8.60% | 28.37% | 6.34% | 136.61% |
|
FCF Margin
|
21.30% | 21.83% | 17.16% | 20.34% | 186.90% | 37.80% | 1,133.27% | 655.18% | 664.71% | 954.30% | 801.76% | 922.11% | 936.44% | 528.01% | 920.30% | 224.65% | 557.89% | -270.99% | 1,877.76% | 1,832.07% | 744.46% | 705.59% | 598.13% | 756.84% | 851.24% | -638.08% | 758.82% | 242.96% | -233.45% | 72.61% | 85.82% | 447.21% | -730.45% | 244.41% | 282.42% | 138.89% | 39.38% | -57.29% | 137.11% | 237.16% |
|
Assets Average
|
| 1,735.60M | 2,179.44M | 2,608.28M | 2,638.21M | 2,736.02M | 2,871.42M | 3,202.60M | 3,452.02M | 3,599.82M | 4,165.87M | 4,548.44M | 4,544.78M | 4,656.49M | 4,911.44M | 5,050.00M | 5,207.01M | 5,485.61M | 5,727.14M | 5,886.29M | 6,017.71M | 6,057.75M | 6,020.21M | 5,990.39M | 6,016.34M | 6,015.97M | 5,798.98M | 5,488.12M | 5,480.98M | 5,640.45M | 5,626.26M | 5,473.56M | 5,461.41M | 5,679.41M | 5,824.69M | 5,907.51M | 6,108.68M | 6,381.57M | 6,425.95M | 6,368.87M |
|
Equity Average
|
| 276.94M | 282.14M | 286.93M | 294.88M | 305.45M | 348.28M | 388.90M | 397.32M | 505.08M | 611.93M | 626.62M | 641.41M | 644.79M | 638.53M | 635.14M | 612.97M | 623.11M | 675.36M | 710.31M | 745.39M | 778.20M | 806.53M | 839.77M | 872.76M | 880.47M | 882.73M | 890.07M | 858.09M | 830.34M | 841.92M | 857.39M | 868.37M | 873.29M | 880.01M | 888.34M | 892.42M | 903.15M | 915.86M | 930.55M |
|
Invested Capital
|
274.11M | 279.76M | 284.52M | 289.35M | 300.43M | 310.47M | 386.10M | 391.70M | 402.94M | 607.23M | 616.64M | 636.61M | 646.22M | 643.36M | 633.69M | 636.59M | 589.35M | 656.87M | 693.84M | 726.78M | 764.00M | 792.39M | 820.67M | 858.86M | 886.66M | 874.28M | 891.17M | 888.97M | 827.22M | 833.47M | 850.38M | 864.40M | 872.34M | 874.25M | 885.76M | 890.92M | 893.93M | 912.38M | 919.33M | 941.77M |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.04 | 0.04 | 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Interest Coverage Ratio
|
4.29 | 3.99 | 3.59 | 3.46 | 4.68 | 4.01 | 3.65 | 3.28 | 3.25 | 2.99 | 2.21 | 3.08 | 2.61 | 2.20 | 2.19 | 2.49 | 0.61 | 2.77 | 4.74 | 7.62 | 9.30 | 8.99 | 7.49 | 9.95 | 10.58 | 12.90 | 5.36 | 5.53 | 2.72 | 1.71 | 2.09 | 1.76 | 1.30 | 1.19 | 1.32 | 1.33 | 1.00 | 1.39 | 1.06 | 2.16 |
|
Debt to Equity
|
0.40 | 0.65 | 0.81 | 0.79 | 0.67 | 1.10 | 1.00 | 0.93 | 0.88 | 0.69 | 0.54 | 0.52 | 0.63 | 0.47 | 0.84 | 0.68 | 1.44 | 0.69 | 0.63 | 0.26 | 0.24 | 0.18 | 0.13 | 0.21 | 0.26 | 0.12 | 0.12 | 0.12 | 0.64 | 0.34 | 0.13 | 0.30 | 0.12 | 0.32 | 0.12 | 0.08 | 0.23 | 0.20 | 0.30 | 0.30 |
|
Debt Ratio
|
0.07 | 0.10 | 0.09 | 0.09 | 0.08 | 0.12 | 0.13 | 0.10 | 0.10 | 0.11 | 0.07 | 0.07 | 0.09 | 0.06 | 0.11 | 0.08 | 0.16 | 0.08 | 0.07 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.09 | 0.05 | 0.02 | 0.05 | 0.02 | 0.05 | 0.02 | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 |
|
Equity Ratio
|
0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.11 | 0.12 | 0.16 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.17 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 |
|
Times Interest Earned
|
4.29 | 3.99 | 3.59 | 3.46 | 4.68 | 4.01 | 3.65 | 3.28 | 3.25 | 2.99 | 2.21 | 3.08 | 2.61 | 2.20 | 2.19 | 2.49 | 0.61 | 2.77 | 4.74 | 7.62 | 9.30 | 8.99 | 7.49 | 9.95 | 10.58 | 12.90 | 5.36 | 5.53 | 2.72 | 1.71 | 2.09 | 1.76 | 1.30 | 1.19 | 1.32 | 1.33 | 1.00 | 1.39 | 1.06 | 2.16 |
|
FCF Payout Ratio
|
0.03 | 0.03 | 0.05 | 0.02 | 0.06 | 0.01 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | | | | | | | | 0.02 | 0.02 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | -0.02 | 0.02 | 0.05 | -0.06 | 0.15 | 0.12 | 0.02 | -0.01 | 0.04 | 0.03 | 0.06 | 0.22 | -0.11 | 0.04 | 0.03 |
|
Enterprise Value
|
-123.72M | -61.75M | -104.72M | -10.22M | -126.08M | -117.50M | -80.56M | -52.83M | -106.05M | -133.37M | -287.39M | -239.98M | -177.13M | -214.78M | -120.59M | -203.32M | -214.09M | -443.48M | -294.32M | -320.22M | -386.64M | -450.29M | -538.39M | -388.68M | -418.79M | -729.29M | -426.64M | -413.37M | -422.21M | -421.80M | -341.87M | -291.12M | -421.47M | -505.08M | -493.86M | -334.56M | -507.46M | -286.87M | -151.79M | -253.06M |
|
Return on Sales
|
0.18% | 0.16% | 0.13% | 0.16% | 6.10% | 0.22% | 9.35% | 5.35% | 9.70% | 8.88% | 4.89% | 9.05% | 8.02% | 6.15% | 7.11% | 8.60% | -2.47% | 6.92% | 10.95% | 16.49% | 15.08% | 6.26% | 4.70% | 4.66% | 4.27% | 7.04% | 2.65% | 2.87% | 1.79% | 1.03% | 1.58% | 1.13% | 0.48% | 0.32% | 0.59% | 0.42% | 0.00% | 0.35% | 0.12% | 1.43% |
|
Return on Invested Capital
|
| | | 0.10% | 0.12% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.10% | 0.13% | 0.13% | 0.14% | 0.16% | 0.16% | 0.13% | 0.13% | 0.12% | 0.13% | 0.17% | 0.17% | 0.17% | 0.15% | 0.13% | 0.15% | 0.14% | 0.13% | 0.12% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.09% |
|
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% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.07% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.06% | 0.06% | 0.07% | 0.09% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.14% | 0.13% | 0.11% | 0.10% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.03% |