|
EBT Margin
|
19.65% | 17.35% | 263.11% | 20.25% | 26.51% | 30.40% | 24.28% | 25.96% | 26.35% | 27.00% | 25.67% | 25.53% | 21.75% | 36.22% | 4.47% | 28.98% | 30.27% | 29.22% | 23.41% | 29.19% | 30.89% | 33.49% | 30.44% | 31.53% | 33.09% | 34.09% | 19.58% | 34.47% | 33.74% | 32.81% | 25.39% | 30.68% | 32.78% | 33.36% | 38.21% | 29.74% | 29.56% | 30.13% | 23.53% | 29.44% | 32.06% | 28.77% | 26.57% | 23.34% | 25.71% | 14.72% | 17.48% | 29.17% | 30.82% | 30.07% | 6.40% | 29.26% | 33.23% | 32.86% | 30.38% | 31.77% | 36.66% | 36.54% |
|
EBIT Margin
|
26.66% | 22.25% | 255.61% | 24.16% | 30.04% | 34.63% | 28.38% | 31.12% | 30.51% | 31.08% | 29.83% | 27.85% | 24.22% | 38.14% | 6.93% | 31.08% | 32.03% | 31.30% | 25.40% | 32.33% | 34.15% | 36.03% | 33.00% | 35.92% | 38.81% | 41.86% | 29.47% | 45.50% | 49.16% | 51.08% | 49.76% | 58.42% | 62.45% | 64.77% | 57.20% | 48.06% | 33.64% | 33.18% | 26.03% | 31.56% | 33.07% | 30.06% | 27.86% | 25.37% | 33.58% | 39.45% | 72.13% | 92.91% | 122.41% | 132.01% | 117.91% | 140.99% | 149.92% | 153.61% | 139.22% | 135.41% | 144.30% | 142.24% |
|
EBITDA Margin
|
16.52% | 24.82% | 250.56% | 26.57% | 32.29% | 36.78% | 30.68% | 33.53% | 32.84% | 33.22% | 32.00% | 30.19% | 26.42% | 39.89% | 8.98% | 32.94% | 33.85% | 33.20% | 27.22% | 34.06% | 35.82% | 37.53% | 34.58% | 37.41% | 40.30% | 43.31% | 31.27% | 46.96% | 50.96% | 52.88% | 51.80% | 58.42% | 62.45% | 64.77% | 57.20% | 48.06% | 33.64% | 33.18% | 26.03% | 31.56% | 33.07% | 30.06% | 27.86% | 25.37% | 33.58% | 39.45% | 72.13% | 92.91% | 122.41% | 132.01% | 117.91% | 140.99% | 149.92% | 153.61% | 139.22% | 135.41% | 144.30% | 142.24% |
|
Net Margin
|
11.06% | 5.95% | 163.11% | 17.87% | 16.76% | 19.89% | 18.11% | 18.17% | 17.35% | 19.20% | 17.69% | 18.22% | 14.86% | 23.32% | 5.70% | 20.37% | 21.56% | 21.61% | 17.12% | 21.51% | 21.87% | 24.76% | 21.72% | 23.01% | 23.43% | 24.50% | 30.28% | 27.09% | 25.54% | 26.44% | 20.71% | 23.40% | 24.72% | 25.97% | 29.17% | 22.88% | 22.55% | 22.81% | 18.29% | 21.91% | 25.06% | 21.81% | 20.50% | 17.77% | 19.61% | 7.46% | 12.99% | 20.63% | 23.01% | 21.69% | 3.72% | 21.06% | 24.87% | 23.92% | 23.32% | 23.99% | 27.73% | 26.42% |
|
FCF Margin
|
-18.93% | 22.89% | -140.54% | 36.73% | 34.39% | -41.43% | 87.13% | 28.12% | 7.27% | | | -34.63% | 87.47% | 15.21% | 27.01% | -6.20% | 66.38% | 32.57% | -0.86% | 44.05% | -14.13% | -1.30% | 115.72% | -39.48% | -26.51% | 124.62% | 27.61% | -24.47% | 50.54% | 22.87% | 72.07% | -31.19% | -51.48% | 121.46% | -53.87% | -47.24% | 161.48% | 11.59% | -29.47% | -86.67% | 65.34% | -7.97% | 68.72% | 80.27% | 103.08% | 84.30% | 65.52% | 34.68% | 17.63% | 106.50% | -53.60% | -65.83% | 38.02% | -14.80% | 23.47% | 1.92% | 36.64% | -29.63% |
|
Assets Average
|
115.29B | 203.25B | 207.51B | 127.50B | 131.78B | 228.12B | 244.93B | 149.43B | 155.57B | 285.57B | 313.45B | 345.21B | 384.49B | 393.52B | 216.25B | 219.27B | 393.80B | 386.31B | 205.29B | 203.03B | 372.61B | 373.23B | 201.86B | 183.57B | 346.18B | 354.61B | 363.08B | 372.68B | 363.26B | 351.35B | 356.32B | 354.50B | 363.65B | 377.17B | 377.34B | 424.83B | 455.24B | 435.36B | 449.02B | 467.31B | 465.97B | 468.75B | 457.49B | 459.12B | 463.22B | 440.29B | 416.76B | 415.34B | 427.75B | 417.81B | 407.56B | 422.30B | 431.63B | 428.00B | 421.76B | 428.38B | 463.24B | 470.55B |
|
Equity Average
|
| | 27.81B | 28.66B | 29.73B | 30.78B | 31.98B | 32.96B | 33.55B | 34.32B | 34.51B | 36.58B | 39.00B | 39.29B | 38.91B | 38.32B | 38.67B | 39.07B | 38.86B | 38.95B | 39.12B | 39.66B | 39.81B | 39.55B | 39.99B | 40.61B | 41.24B | 41.75B | 41.75B | 41.60B | 41.19B | 41.04B | 41.52B | 41.51B | 41.45B | 41.41B | 42.52B | 44.49B | 45.56B | 45.58B | 45.42B | 44.75B | 43.55B | 42.61B | 41.49B | 40.37B | 40.18B | 40.66B | 40.85B | 41.01B | 40.92B | 40.75B | 40.85B | 41.66B | 41.98B | 42.60B | 43.98B | 44.34B |
|
Invested Capital
|
129.31B | 51.94B | 57.35B | 46.24B | 61.98B | 31.34B | 33.09B | 49.58B | 34.27B | 34.85B | 34.65B | 91.58B | 92.19B | 96.09B | 58.74B | 98.79B | 97.49B | 93.03B | 60.32B | 91.24B | 97.64B | 96.91B | 63.89B | 90.66B | 89.11B | 40.91B | 69.55B | 41.94B | 41.56B | 41.65B | 69.90B | 41.35B | 41.70B | 41.32B | 69.09B | 41.24B | 43.81B | 45.17B | 179.42B | 177.77B | 175.97B | 174.34B | 164.13B | 176.37B | 158.07B | 152.23B | 148.98B | 160.91B | 172.19B | 173.27B | 173.44B | 192.22B | 190.14B | 177.64B | 180.79B | 198.05B | 217.81B | 196.00B |
|
Asset Utilization Ratio
|
0.11 | 0.06 | 0.03 | 0.06 | 0.06 | 0.04 | 0.05 | 0.09 | 0.09 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.07 | 0.07 | 0.04 | 0.04 | 0.07 | 0.07 | 0.04 | 0.04 | 0.08 | 0.08 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
3.80 | 4.54 | -34.09 | 6.17 | 8.49 | 8.19 | 6.91 | 6.03 | 7.33 | 7.63 | 7.18 | 12.02 | 9.82 | 19.89 | 2.82 | 14.80 | 18.13 | 15.04 | 12.77 | 10.32 | 10.47 | 14.17 | 12.88 | 8.18 | 6.79 | 5.38 | 2.98 | 4.13 | 3.19 | 2.80 | 2.04 | 2.11 | 2.10 | 2.06 | 3.01 | 2.62 | 8.25 | 10.89 | 10.41 | 14.89 | 32.70 | 23.35 | 21.48 | 12.48 | 4.27 | 1.60 | 1.32 | 1.46 | 1.34 | 1.29 | 1.06 | 1.26 | 1.28 | 1.27 | 1.28 | 1.31 | 1.34 | 1.35 |
|
Debt to Equity
|
| 0.08 | 0.09 | 0.17 | 0.13 | 0.09 | 0.10 | 0.21 | 0.16 | 0.22 | 0.20 | 0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | 0.13 | 0.15 | 0.15 | 0.21 | 0.23 | 0.21 | 0.20 | 0.19 | 0.21 | 0.21 | 0.21 | 0.21 | 0.23 | 0.21 | 0.22 | 0.26 | 0.29 | 0.26 | 0.33 | 0.25 | 0.34 | 0.27 | 0.27 | 0.27 | 0.31 | 0.28 | 0.29 | 0.30 | 0.65 | 0.52 | 0.36 | 0.36 | 0.37 | 0.38 | 0.34 | 0.34 | 0.36 | 0.35 | 0.37 |
|
Debt Ratio
|
0.72 | 0.01 | 0.01 | 0.11 | 0.02 | 0.01 | 0.01 | 0.15 | 0.02 | 0.02 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.01 | 0.02 | 0.02 | 0.28 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.06 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 |
|
Equity Ratio
|
| 0.13 | 0.13 | 0.67 | 0.14 | 0.13 | 0.13 | 0.74 | 0.13 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.83 | 0.10 | 0.10 | 0.10 | 1.17 | 0.10 | 0.11 | 0.11 | 1.33 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.09 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 |
|
Times Interest Earned
|
3.80 | 4.54 | -34.09 | 6.17 | 8.49 | 8.19 | 6.91 | 6.03 | 7.33 | 7.63 | 7.18 | 12.02 | 9.82 | 19.89 | 2.82 | 14.80 | 18.13 | 15.04 | 12.77 | 10.32 | 10.47 | 14.17 | 12.88 | 8.18 | 6.79 | 5.38 | 2.98 | 4.13 | 3.19 | 2.80 | 2.04 | 2.11 | 2.10 | 2.06 | 3.01 | 2.62 | 8.25 | 10.89 | 10.41 | 14.89 | 32.70 | 23.35 | 21.48 | 12.48 | 4.27 | 1.60 | 1.32 | 1.46 | 1.34 | 1.29 | 1.06 | 1.26 | 1.28 | 1.27 | 1.28 | 1.31 | 1.34 | 1.35 |
|
FCF Payout Ratio
|
-0.50 | 0.15 | 0.05 | 0.09 | 0.10 | -0.08 | 0.04 | 0.11 | 0.43 | | | -0.14 | 0.06 | 0.28 | 0.20 | -0.82 | 0.07 | 0.15 | -5.88 | 0.11 | -0.35 | -4.04 | 0.05 | -0.13 | -0.19 | 0.05 | 0.24 | -0.24 | 0.12 | 0.30 | 0.10 | -0.22 | -0.13 | 0.06 | -0.11 | -0.14 | 0.04 | 0.63 | -0.25 | -0.08 | 0.11 | -0.92 | 0.10 | 0.09 | 0.06 | 0.08 | 0.12 | 0.20 | 0.37 | 0.07 | -0.14 | -0.11 | 0.18 | -0.51 | 0.31 | 3.73 | 0.19 | -0.25 |
|
Enterprise Value
|
-3.68B | -11.37B | -11.29B | -9.71B | -8.40B | -10.26B | -17.80B | -9.86B | -17.71B | 10.14B | 19.51B | -26.04B | -5.93B | -6.16B | -6.74B | -14.18B | -8.11B | -7.99B | -8.64B | -3.76B | -5.64B | -4.46B | -4.20B | -4.83B | -4.38B | -5.17B | -5.07B | -4.42B | -5.17B | -4.84B | -225.19B | -5.86B | -239.24B | -228.97B | -234.97B | -302.64B | -273.57B | -261.78B | -315.56B | -16.62B | -15.18B | -17.58B | -16.38B | -14.51B | -10.61B | -12.50B | -9.80B | -8.93B | -10.46B | -10.59B | -9.97B | -9.97B | -9.42B | -12.17B | -13.62B | -11.57B | -12.13B | -13.25B |
|
Return on Sales
|
-0.02% | -0.05% | 0.02% | -0.06% | -0.02% | 0.00% | 0.00% | 0.00% | 0.19% | 0.20% | 0.18% | 0.19% | 0.16% | 0.24% | 0.07% | 0.22% | 0.23% | 0.22% | 0.19% | 0.22% | 0.23% | 0.25% | 0.23% | 0.24% | 0.25% | 0.25% | 0.32% | 0.28% | 0.27% | 0.27% | 0.22% | 0.25% | 0.26% | 0.27% | 0.30% | 0.23% | 0.24% | 0.25% | 0.20% | 0.24% | 0.26% | 0.23% | 0.22% | 0.19% | 0.20% | 0.09% | 0.14% | 0.22% | 0.24% | 0.24% | 0.05% | 0.23% | 0.25% | 0.26% | 0.24% | 0.26% | 0.29% | 0.29% |
|
Return on Invested Capital
|
0.02% | 0.02% | -0.02% | -0.01% | -0.01% | -0.01% | 0.10% | 0.07% | 0.07% | 0.09% | 0.09% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.07% | 0.09% | 0.10% | 0.15% | 0.16% | 0.12% | 0.12% | 0.17% | 0.18% | 0.14% | 0.14% | 0.16% | 0.13% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.10% | 0.11% |
|
Return on Assets
|
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% | 0.02% | 0.02% | 0.01% | 0.01% | 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% | 0.01% | 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% |
|
Return on Equity
|
| | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.11% | 0.11% | 0.11% | 0.12% |