|
EBT Margin
|
35.41% | 40.24% | 40.56% | 34.23% | 35.96% | 47.87% | 477.58% | 418.34% | 466.67% | 467.25% | 606.38% | 687.19% | 695.92% | 694.82% | 699.52% | 514.52% | 530.49% | 454.69% | 473.80% | 396.46% | 296.95% | 546.53% | 489.93% | 562.80% | 521.56% | 622.29% | 701.22% | 1,075.11% | 1,177.93% | 810.56% | 788.63% | 985.36% | 829.46% | 842.20% | 714.19% | 423.48% | 588.09% | 416.53% | 667.65% |
|
EBIT Margin
|
39.51% | 44.32% | 44.82% | 39.09% | 40.94% | 52.88% | 522.94% | 465.62% | 516.82% | 531.86% | 691.17% | 802.91% | 814.22% | 816.27% | 825.98% | 625.32% | 635.03% | 540.45% | 548.65% | 473.34% | 369.05% | 620.66% | 562.42% | 641.77% | 606.12% | 697.55% | 788.99% | 1,256.65% | 1,397.82% | 1,147.20% | 1,285.28% | 1,457.73% | 1,277.76% | 1,322.70% | 1,262.59% | 854.71% | 1,056.27% | 849.17% | 1,046.28% |
|
EBITDA Margin
|
39.51% | 44.32% | 44.82% | 39.09% | 40.94% | 52.88% | 522.94% | 465.62% | 516.82% | 531.86% | 691.17% | 802.91% | 814.22% | 816.27% | 825.98% | 625.32% | 635.03% | 540.45% | 548.65% | 473.34% | 369.05% | 620.66% | 562.42% | 641.77% | 606.12% | 697.55% | 788.99% | 1,256.65% | 1,397.82% | 1,147.20% | 1,285.28% | 1,457.73% | 1,277.76% | 1,322.70% | 1,262.59% | 854.71% | 1,056.27% | 849.17% | 1,046.28% |
|
Net Margin
|
21.65% | 24.97% | 24.91% | 19.14% | 21.76% | 28.52% | 285.71% | 171.59% | 332.07% | 332.65% | 431.66% | 521.53% | 495.30% | 493.61% | 497.38% | 372.11% | 378.30% | 325.57% | 339.97% | 296.15% | 215.09% | 390.90% | 350.47% | 482.26% | 373.55% | 442.65% | 496.89% | 764.23% | 834.47% | 575.88% | 555.39% | 741.86% | 588.67% | 591.50% | 532.55% | 328.39% | 415.67% | 298.76% | 474.97% |
|
FCF Margin
|
-5.73% | 38.70% | 34.74% | 35.40% | 21.53% | -4.82% | 240.77% | 292.14% | 246.48% | 5.69% | 490.18% | 518.23% | 335.23% | 237.59% | 524.08% | 787.02% | 627.75% | 450.97% | 144.61% | 668.10% | 683.38% | 130.78% | 326.44% | 1,069.67% | 297.25% | 651.93% | 725.70% | 1,149.21% | 1,258.31% | 1,057.11% | -468.66% | 883.72% | 990.51% | 281.20% | 732.55% | 557.03% | 454.08% | 1,118.32% | 723.85% |
|
Assets Average
|
| 742.93M | 762.83M | 784.78M | 786.03M | 782.83M | 812.54M | 824.67M | 830.32M | 867.14M | 891.75M | 918.54M | 948.55M | 985.27M | 981.95M | 957.16M | 967.08M | 1,004.31M | 1,082.66M | 1,113.30M | 1,139.80M | 1,209.00M | 1,261.92M | 1,311.86M | 1,340.37M | 1,344.66M | 1,354.38M | 1,334.22M | 1,280.19M | 1,275.01M | 1,280.96M | 1,242.07M | 1,211.38M | 1,211.72M | 1,233.55M | 1,233.55M | 1,201.75M | 1,202.96M | 1,224.88M |
|
Equity Average
|
| 92.55M | 94.61M | 96.12M | 97.58M | 99.01M | 100.31M | 101.23M | 102.43M | 104.36M | 106.13M | 108.14M | 110.22M | 112.27M | 114.27M | 115.60M | 116.70M | 117.44M | 117.76M | 117.93M | 117.57M | 117.85M | 118.75M | 119.67M | 116.89M | 111.79M | 108.54M | 109.77M | 112.69M | 114.29M | 115.35M | 118.78M | 123.36M | 125.77M | 130.10M | 131.61M | 131.62M | 133.56M | 135.82M |
|
Invested Capital
|
91.45M | 93.64M | 95.58M | 96.65M | 98.50M | 99.52M | 101.11M | 101.35M | 103.51M | 105.22M | 107.05M | 109.24M | 111.19M | 113.34M | 115.21M | 115.99M | 117.41M | 117.46M | 118.05M | 117.81M | 117.33M | 118.37M | 119.13M | 120.21M | 113.57M | 110.00M | 107.08M | 112.46M | 112.91M | 115.68M | 115.03M | 122.54M | 124.18M | 127.35M | 132.86M | 130.36M | 132.88M | 134.25M | 137.38M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.04 | 0.04 | 0.03 | 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 |
|
Interest Coverage Ratio
|
9.64 | 10.87 | 10.52 | 8.04 | 8.22 | 10.55 | 11.53 | 9.85 | 10.30 | 8.23 | 8.15 | 6.94 | 6.88 | 6.72 | 6.53 | 5.64 | 6.07 | 6.30 | 7.33 | 6.16 | 5.12 | 8.37 | 7.76 | 8.13 | 7.17 | 9.27 | 8.99 | 6.92 | 6.36 | 3.41 | 2.59 | 3.09 | 2.85 | 2.75 | 2.30 | 1.98 | 2.26 | 1.96 | 2.76 |
|
Debt to Equity
|
0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.12 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 |
|
Debt Ratio
|
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 | 0.01 |
|
Equity Ratio
|
0.12 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Times Interest Earned
|
9.64 | 10.87 | 10.52 | 8.04 | 8.22 | 10.55 | 11.53 | 9.85 | 10.30 | 8.23 | 8.15 | 6.94 | 6.88 | 6.72 | 6.53 | 5.64 | 6.07 | 6.30 | 7.33 | 6.16 | 5.12 | 8.37 | 7.76 | 8.13 | 7.17 | 9.27 | 8.99 | 6.92 | 6.36 | 3.41 | 2.59 | 3.09 | 2.85 | 2.75 | 2.30 | 1.98 | 2.26 | 1.96 | 2.76 |
|
FCF Payout Ratio
|
| | | | | | 0.36 | 0.42 | | | 0.38 | 0.43 | | 0.95 | 0.42 | 0.61 | 0.41 | 0.67 | 1.93 | 0.43 | 0.42 | 2.07 | 0.77 | 0.25 | 0.96 | 0.37 | 0.29 | 0.23 | 0.20 | 0.25 | -0.64 | 0.29 | 0.30 | 1.03 | 0.39 | 0.48 | 0.72 | 0.26 | 0.34 |
|
Enterprise Value
|
-125.49M | -94.56M | -111.75M | -113.03M | -133.13M | -109.51M | -159.89M | -153.66M | -208.35M | -251.51M | -273.03M | -290.42M | -327.31M | -373.09M | -327.59M | -299.08M | -297.34M | -326.28M | -415.11M | -380.26M | -455.25M | -331.68M | -424.94M | -401.87M | -408.46M | -323.02M | -337.88M | -249.46M | -254.07M | -263.92M | -223.15M | -225.40M | -211.57M | -205.07M | -216.75M | -216.92M | -198.43M | -199.51M | -211.11M |
|
Return on Sales
|
0.22% | 0.25% | 0.25% | 0.19% | 0.22% | 0.29% | 2.86% | 1.72% | 3.32% | 3.33% | 4.32% | 5.22% | 4.95% | 4.94% | 4.97% | 3.72% | 3.78% | 3.26% | 3.40% | 2.96% | 2.15% | 3.91% | 3.50% | 4.82% | 3.74% | 4.43% | 4.97% | 7.64% | 8.34% | 5.76% | 5.55% | 7.42% | 5.89% | 5.92% | 5.33% | 3.28% | 4.16% | 2.99% | 4.75% |
|
Return on Invested Capital
|
| | | 0.09% | 0.08% | 0.09% | 0.10% | 0.09% | 0.11% | 0.12% | 0.12% | 0.15% | 0.16% | 0.16% | 0.17% | 0.16% | 0.14% | 0.12% | 0.10% | 0.09% | 0.08% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.14% | 0.16% | 0.20% | 0.22% | 0.23% | 0.23% | 0.22% | 0.22% | 0.21% | 0.19% | 0.18% | 0.16% | 0.15% |
|
Return on Assets
|
| | | 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% | 0.01% | 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
|
| | | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.10% | 0.08% | 0.08% | 0.06% | 0.07% | 0.07% | 0.08% | 0.10% | 0.11% | 0.13% | 0.14% | 0.17% | 0.18% | 0.17% | 0.17% | 0.14% | 0.14% | 0.14% | 0.11% | 0.10% | 0.08% | 0.08% |