|
EBT Margin
|
| 1.12% | -1.43% | -11.64% | 4.93% | 15.10% | 11.19% | 20.32% | 22.92% | 23.10% | 20.19% | 20.61% | 27.47% | 29.88% | 24.52% | 34.85% | 31.32% | 32.55% | 33.59% | 25.73% | 32.85% | 34.75% | 36.09% | 34.82% | 29.28% | 29.31% | 29.18% | 22.46% | 12.27% | 20.45% | 29.50% | 31.22% | 36.17% | 38.92% | 40.68% | 37.71% | 42.24% | 50.00% | 45.74% | 46.30% | 50.24% | 45.13% | 44.18% | -335.68% | -10.40% | 20.33% | 37.61% | 38.96% |
|
EBIT Margin
|
| 25.12% | 16.57% | 1.97% | 14.94% | 23.86% | 20.00% | 26.77% | 29.40% | 29.85% | 26.60% | 26.52% | 32.87% | 35.29% | 29.81% | 39.56% | 36.09% | 37.11% | 37.81% | 29.74% | 36.89% | 38.68% | 39.59% | 38.47% | 32.58% | 32.70% | 32.99% | 25.89% | 15.87% | 24.37% | 33.66% | 35.22% | 39.68% | 42.65% | 44.70% | 44.57% | 47.41% | 57.16% | 54.86% | 56.71% | 62.56% | 59.67% | 59.03% | -321.48% | 2.40% | 25.91% | 41.27% | 41.69% |
|
EBITDA Margin
|
| 27.68% | 18.71% | 4.59% | 17.73% | 26.30% | 22.54% | 29.35% | 18.27% | 28.67% | 28.21% | 29.23% | 24.69% | 26.16% | 26.44% | 41.76% | 21.78% | 2.36% | 22.50% | 32.05% | 33.17% | 27.04% | 22.42% | 40.70% | 26.43% | 16.05% | 27.42% | 27.90% | 23.23% | 19.19% | 21.05% | 37.02% | 27.80% | 28.48% | 27.77% | 45.83% | 22.45% | 34.61% | 35.53% | 58.33% | 51.54% | 50.29% | 40.14% | -319.88% | 45.87% | 13.51% | 23.80% | 43.46% |
|
Net Margin
|
-17.68% | -3.84% | -2.29% | -10.16% | -11.66% | 11.20% | 10.00% | 15.32% | 16.94% | 16.02% | 15.54% | 15.18% | 19.91% | 21.98% | 18.59% | 18.82% | 20.99% | 22.17% | 22.66% | 17.72% | 22.17% | 23.43% | 24.17% | 23.53% | 19.82% | 19.73% | 19.65% | 16.45% | 8.51% | 14.43% | 20.50% | 22.51% | 26.99% | 26.03% | 27.28% | 37.03% | 35.18% | 38.66% | 37.94% | 35.65% | 39.93% | 34.82% | 34.44% | 32.96% | -7.87% | 16.30% | 29.44% | 29.29% |
|
FCF Margin
|
| | 22.29% | -7.38% | 47.95% | 66.88% | 38.31% | 42.58% | 19.93% | 48.06% | 41.51% | 1.76% | 24.23% | 44.74% | 47.92% | -7.79% | 38.16% | -4.09% | 19.69% | 60.71% | 32.04% | 18.40% | 33.70% | 6.68% | 47.00% | 3.98% | 35.92% | 23.03% | 31.89% | -4.34% | 19.53% | 8.29% | 52.90% | 29.77% | 22.41% | 23.89% | 42.62% | 28.04% | 39.50% | 72.22% | 2.84% | 43.61% | 48.81% | 24.32% | 91.20% | 4.32% | -6.48% | 24.52% |
|
Assets Average
|
| | 61.61B | 59.42B | 58.18B | 56.50B | 55.44B | 54.34B | 54.34B | 54.58B | 57.51B | 60.95B | 61.80B | 62.62B | 62.98B | 64.19B | 64.98B | 63.92B | 63.81B | 64.95B | 65.45B | 65.50B | 67.11B | 69.04B | 69.26B | 69.64B | 70.48B | 71.44B | 70.44B | 70.14B | 72.70B | 73.55B | 72.98B | 72.21B | 71.73B | 71.79B | 71.95B | 72.16B | 71.72B | 71.13B | 70.75B | 71.61B | 72.69B | 73.12B | 74.87B | 80.37B | 84.01B | |
|
Equity Average
|
| | 7.06B | 7.03B | 6.35B | 5.73B | 5.82B | 5.83B | 5.83B | 5.96B | 6.49B | 6.91B | 6.93B | 7.01B | 7.06B | 7.01B | 6.96B | 6.95B | 6.94B | 7.06B | 7.22B | 7.33B | 7.40B | 7.42B | 7.45B | 7.51B | 7.57B | 7.59B | 7.60B | 7.67B | 7.71B | 7.76B | 7.86B | 7.96B | 8.01B | 8.00B | 7.98B | 8.04B | 7.93B | 7.65B | 7.46B | 7.37B | 7.26B | 7.26B | 7.36B | 7.60B | 7.84B | |
|
Invested Capital
|
| 20.66B | 18.29B | 18.09B | 15.58B | 14.83B | 13.10B | 11.93B | 11.99B | 11.24B | 11.96B | 11.81B | 11.90B | 11.77B | 11.82B | 11.66B | 11.68B | 10.51B | 10.53B | 10.69B | 10.82B | 9.99B | 10.10B | 10.08B | 10.19B | 10.36B | 10.72B | 10.62B | 10.75B | 13.62B | 13.62B | 12.96B | 13.08B | 13.13B | 12.67B | 12.59B | 13.59B | 13.66B | 14.20B | 13.97B | 14.26B | 13.88B | 14.51B | 14.60B | 14.84B | 14.32B | 13.63B | |
|
Asset Utilization Ratio
|
| | | 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 | 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | |
|
Interest Coverage Ratio
|
| 1.05 | 0.92 | 0.14 | 1.49 | 2.72 | 2.27 | 4.15 | 4.54 | 4.43 | 4.15 | 4.49 | 6.09 | 6.51 | 5.64 | 8.41 | 7.57 | 8.14 | 8.96 | 7.42 | 9.12 | 9.84 | 11.32 | 10.52 | 9.86 | 9.65 | 8.65 | 7.54 | 4.40 | 6.21 | 8.10 | 8.79 | 11.31 | 11.41 | 11.12 | 6.50 | 9.17 | 7.98 | 6.01 | 5.44 | 5.08 | 4.10 | 3.98 | -22.64 | 0.19 | 4.65 | 11.27 | 15.30 |
|
Debt to Equity
|
| | | 0.35 | | | 0.03 | 0.20 | 0.18 | 0.11 | 0.07 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.04 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.01 | 0.07 | 0.06 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.13 | 0.24 | 0.01 | 0.01 | 0.31 | 0.10 | 0.00 | |
|
Debt Ratio
|
| | | 0.04 | | | 0.00 | 0.02 | 0.02 | 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 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.03 | 0.01 | 0.00 | |
|
Equity Ratio
|
| 0.11 | 0.12 | 0.12 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | |
|
Times Interest Earned
|
| 1.05 | 0.92 | 0.14 | 1.49 | 2.72 | 2.27 | 4.15 | 4.54 | 4.43 | 4.15 | 4.49 | 6.09 | 6.51 | 5.64 | 8.41 | 7.57 | 8.14 | 8.96 | 7.42 | 9.12 | 9.84 | 11.32 | 10.52 | 9.86 | 9.65 | 8.65 | 7.54 | 4.40 | 6.21 | 8.10 | 8.79 | 11.31 | 11.41 | 11.12 | 6.50 | 9.17 | 7.98 | 6.01 | 5.44 | 5.08 | 4.10 | 3.98 | -22.64 | 0.19 | 4.65 | 11.27 | 15.30 |
|
FCF Payout Ratio
|
| | 0.18 | -0.62 | 0.13 | | | | 0.15 | 0.06 | 0.07 | 1.82 | 0.13 | 0.07 | 0.10 | -0.53 | 0.12 | -1.23 | 0.25 | 0.08 | 0.16 | 0.29 | 0.17 | 0.86 | 0.12 | 1.33 | 0.15 | 0.24 | 0.17 | -1.19 | 0.27 | 0.67 | 0.10 | 0.18 | 0.26 | 0.25 | 0.16 | 0.22 | 0.17 | 0.16 | 4.13 | 0.28 | 0.24 | 0.50 | 0.14 | 3.10 | -1.98 | 0.52 |
|
Enterprise Value
|
2.77B | 3.07B | 4.05B | -2.93B | 5.59B | 6.36B | 6.44B | -1.07B | 6.34B | 5.99B | -6.73B | 4.98B | 6.22B | 5.87B | 5.86B | 5.65B | 6.63B | 7.32B | 7.16B | 2.13B | 9.33B | 9.00B | 8.90B | 2.25B | 7.95B | 9.02B | 7.70B | 1.13B | 6.53B | 7.10B | 8.14B | 4.42B | 11.97B | 12.87B | 13.32B | 15.00B | 16.44B | 15.50B | 15.32B | 10.97B | 11.52B | 11.06B | 9.71B | 10.19B | 4.01B | 5.20B | 5.16B | 7.77B |
|
Market Capitalization
|
2.77B | 3.20B | 4.19B | 4.47B | 5.75B | 6.49B | 6.55B | 7.46B | 6.49B | 6.11B | 4.06B | 5.13B | 6.40B | 6.04B | 6.01B | 5.78B | 6.75B | 7.43B | 7.27B | 8.70B | 9.43B | 9.11B | 9.02B | 8.42B | 8.05B | 9.14B | 7.81B | 7.39B | 6.62B | 7.20B | 8.23B | 11.73B | 12.06B | 12.96B | 13.41B | 15.10B | 16.58B | 15.63B | 15.46B | 11.11B | 11.66B | 11.20B | 9.86B | 10.34B | 4.15B | 5.36B | 5.32B | |
|
Return on Sales
|
| | | 0.03% | 0.03% | 0.03% | 0.05% | 0.06% | 0.09% | 0.10% | 0.12% | 0.16% | 0.17% | 0.18% | 0.19% | 0.22% | 0.22% | 0.22% | 0.23% | 0.21% | 0.21% | 0.22% | 0.22% | 0.24% | 0.23% | 0.22% | 0.21% | 0.19% | 0.16% | 0.15% | 0.15% | 0.17% | 0.21% | 0.24% | 0.26% | 0.27% | 0.29% | 0.32% | 0.35% | 0.37% | 0.38% | 0.37% | 0.36% | -0.56% | -0.70% | -0.79% | -0.85% | 0.17% |
|
Return on Invested Capital
|
| | | | | | | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | | | | | |
|
Return on Assets
|
| | | 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% | 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% | 0.02% | 0.02% | 0.02% | -0.03% | -0.03% | -0.03% | -0.03% | |
|
Return on Equity
|
| | | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | -0.26% | -0.31% | -0.32% | -0.32% | |