|
EBT Margin
|
34.75% | 64.26% | 39.68% | 38.77% | 2,003.89% | 1,923.08% | 1,748.02% | 986.98% | 1,514.98% | 1,841.20% | 1,892.13% | 1,264.60% | 961.46% | 1,305.76% | 1,565.53% | 2,000.95% | -200.00% | 2,550.85% | 1,430.09% | 268.93% | 962.35% | 2,061.31% | 4,024.51% | 1,998.77% | 1,793.30% | 2,999.23% | 2,399.85% | 1,041.35% | 386.61% | 666.97% | 407.89% | 416.22% | 358.46% | 450.79% | 640.06% | -3,296.19% | -389.94% | 972.07% | 683.90% |
|
EBIT Margin
|
12.16% | 22.49% | 13.89% | 13.57% | 701.37% | 673.08% | 3,587.34% | 2,189.95% | 3,432.38% | 3,906.50% | 4,248.57% | 3,780.75% | 3,840.18% | 4,097.64% | 5,159.39% | 5,436.97% | 3,038.60% | 4,251.59% | 2,493.16% | 1,187.03% | 1,375.01% | 2,929.36% | 5,133.06% | 2,791.77% | 2,363.97% | 3,819.21% | 3,920.13% | 3,890.17% | 3,707.30% | 3,654.78% | 2,669.23% | 2,635.69% | 5,172.09% | 4,901.45% | 4,941.17% | -140.00% | 3,788.03% | 4,267.40% | 3,815.95% |
|
EBITDA Margin
|
12.16% | 22.49% | 13.89% | 13.57% | 701.37% | 673.08% | 3,587.34% | 2,189.95% | 3,432.38% | 3,906.50% | 4,248.57% | 3,780.75% | 3,840.18% | 4,097.64% | 5,159.39% | 5,436.97% | 3,038.60% | 4,251.59% | 2,493.16% | 1,187.03% | 1,375.01% | 2,929.36% | 5,133.06% | 2,791.77% | 2,363.97% | 3,819.21% | 3,920.13% | 3,890.17% | 3,707.30% | 3,654.78% | 2,669.23% | 2,635.69% | 5,172.09% | 4,901.45% | 4,941.17% | -140.00% | 3,788.03% | 4,267.40% | 3,815.95% |
|
Operating Margin
|
12.16% | 22.49% | 13.89% | 13.57% | 701.37% | 673.08% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
21.89% | 38.23% | 24.41% | 24.73% | 1,402.75% | 1,254.93% | 1,150.17% | 430.73% | 1,203.80% | 1,392.30% | 1,704.33% | 1,166.38% | 726.41% | 996.79% | 1,266.12% | 1,532.11% | -50.25% | 1,935.59% | 1,088.98% | 240.01% | 698.68% | 1,561.88% | 2,937.92% | 1,583.45% | 1,325.98% | 2,147.08% | 1,735.16% | 832.58% | 286.61% | 487.98% | 297.23% | 286.79% | 264.28% | 336.20% | 497.54% | -2,258.94% | -644.05% | 729.11% | 522.35% |
|
FCF Margin
|
36.76% | 17.61% | 7.29% | 4.31% | 1,763.16% | 1,471.70% | 1,970.85% | 1,902.89% | 1,415.72% | 2,061.30% | 2,158.21% | 1,493.99% | 1,122.51% | 1,993.30% | 2,140.38% | 1,113.39% | 1,316.54% | 1,901.91% | 1,166.95% | 1,730.17% | 316.00% | 2,094.73% | 2,585.78% | 2,461.65% | 2,889.59% | 264.58% | 1,369.80% | 1,634.36% | -832.39% | 520.34% | 371.28% | 771.71% | -467.43% | 555.34% | 270.89% | 136.61% | 338.59% | 1,254.93% | 965.85% |
|
Assets Average
|
| 5,899.90M | 5,992.99M | 6,028.87M | 6,144.99M | 6,258.36M | 6,273.31M | 6,280.33M | 6,391.02M | 6,475.19M | 6,503.58M | 6,686.86M | 6,850.81M | 6,906.54M | 7,028.26M | 7,064.34M | 7,131.59M | 7,204.03M | 7,112.86M | 7,519.73M | 8,067.79M | 8,159.26M | 8,118.34M | 8,061.62M | 8,107.87M | 8,254.71M | 8,448.50M | 8,490.18M | 8,451.34M | 8,477.29M | 8,527.11M | 8,558.31M | 8,672.28M | 8,952.28M | 9,189.06M | 9,159.93M | 9,023.68M | 8,892.46M | 8,824.26M |
|
Equity Average
|
| 498.33M | 510.75M | 513.24M | 519.63M | 529.75M | 536.85M | 536.11M | 533.96M | 536.68M | 539.90M | 545.61M | 554.51M | 562.47M | 566.89M | 574.03M | 564.68M | 560.80M | 579.16M | 602.70M | 629.10M | 647.18M | 661.63M | 673.86M | 677.72M | 673.31M | 670.77M | 673.94M | 674.75M | 671.30M | 668.38M | 668.18M | 669.83M | 667.57M | 666.11M | 695.72M | 713.70M | 704.61M | 708.80M |
|
Invested Capital
|
4,214.60M | 4,087.09M | 4,185.07M | 4,346.10M | 1,753.25M | 1,959.87M | 4,567.88M | 4,488.01M | 4,793.25M | 4,708.45M | 4,800.80M | 5,051.64M | 5,168.59M | 4,977.29M | 5,059.11M | 5,166.65M | 4,888.92M | 5,039.91M | 4,884.81M | 5,931.06M | 6,048.59M | 6,008.47M | 6,148.23M | 6,045.54M | 6,008.19M | 5,939.60M | 5,733.10M | 6,193.10M | 6,455.61M | 6,508.30M | 6,401.60M | 6,587.30M | 7,025.02M | 6,689.16M | 7,304.98M | 7,013.85M | 7,467.59M | 7,027.77M | 7,079.29M |
|
Asset Utilization Ratio
|
| | | 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 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
0.40 | 1.36 | 0.44 | 0.57 | 0.44 | 0.46 | 1.95 | 1.82 | 1.79 | 1.89 | 1.80 | 1.50 | 1.33 | 1.47 | 1.44 | 1.58 | 0.94 | 2.50 | 2.35 | 1.29 | 3.33 | 3.37 | 4.63 | 3.52 | 4.14 | 4.66 | 2.58 | 1.37 | 1.12 | 1.22 | 1.18 | 1.19 | 1.07 | 1.10 | 1.15 | -0.04 | 0.91 | 1.29 | 1.22 |
|
Debt to Equity
|
0.24 | 0.12 | 0.10 | 2.26 | 2.13 | 2.47 | 2.02 | 2.25 | 1.99 | 2.11 | 2.00 | 2.07 | 1.79 | 2.22 | 2.29 | 1.93 | 2.73 | 2.09 | 2.07 | 0.15 | 1.27 | 1.27 | 0.91 | 0.18 | 0.18 | 0.18 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.26 | 0.27 | 0.27 | 0.27 |
|
Debt Ratio
|
0.02 | 0.01 | 0.01 | 0.19 | 0.18 | 0.21 | 0.17 | 0.19 | 0.16 | 0.18 | 0.17 | 0.17 | 0.15 | 0.18 | 0.18 | 0.16 | 0.21 | 0.17 | 0.17 | 0.01 | 0.10 | 0.10 | 0.08 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
0.08 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Times Interest Earned
|
0.40 | 1.36 | 0.44 | 0.57 | 0.44 | 0.46 | 1.95 | 1.82 | 1.79 | 1.89 | 1.80 | 1.50 | 1.33 | 1.47 | 1.44 | 1.58 | 0.94 | 2.50 | 2.35 | 1.29 | 3.33 | 3.37 | 4.63 | 3.52 | 4.14 | 4.66 | 2.58 | 1.37 | 1.12 | 1.22 | 1.18 | 1.19 | 1.07 | 1.10 | 1.15 | -0.04 | 0.91 | 1.29 | 1.22 |
|
FCF Payout Ratio
|
0.31 | 0.35 | 1.55 | 1.97 | 0.34 | 0.35 | 0.30 | 0.20 | 0.43 | 0.28 | 0.26 | 0.36 | 0.55 | 0.29 | 0.33 | 0.64 | 0.58 | 0.34 | 0.39 | 0.26 | 0.77 | 0.26 | 0.30 | 0.23 | 0.17 | 2.20 | 0.37 | 0.33 | -0.57 | 0.71 | 0.67 | 0.30 | -1.00 | 0.74 | 1.35 | 2.17 | 1.46 | 0.31 | 0.39 |
|
Enterprise Value
|
| -949.11M | -910.88M | -874.08M | -897.81M | | | | | | | -854.58M | | | | -777.20M | -715.41M | -675.42M | -621.79M | -650.61M | -779.95M | -835.44M | -811.59M | -798.60M | -911.14M | -965.62M | -986.42M | -884.80M | -942.07M | -1045.02M | -1052.82M | -1012.78M | -1327.02M | -1695.13M | -1714.86M | -1607.31M | -1541.50M | -1479.64M | -1622.65M |
|
Return on Sales
|
0.22% | 0.38% | 0.24% | 0.25% | 14.03% | 12.55% | 11.50% | 4.31% | 12.04% | 13.92% | 17.04% | 11.66% | 7.26% | 9.97% | 12.66% | 15.32% | -0.50% | 19.36% | 10.89% | 2.40% | 6.99% | 15.62% | 29.38% | 15.83% | 13.26% | 21.47% | 17.35% | 8.33% | 2.87% | 4.88% | 2.97% | 2.87% | 2.64% | 3.36% | 4.98% | -22.59% | -6.44% | 7.29% | 5.22% |
|
Return on Invested Capital
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% |
|
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% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | 0.13% | 0.13% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.07% | 0.08% | 0.06% | 0.09% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.13% | 0.11% | 0.09% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | -0.05% | -0.06% | -0.05% | -0.05% |