|
EBT Margin
|
74.18% | 19.10% | 63.92% | 108.94% | 63.72% | 58.35% | 31.57% | 40.20% | 33.97% | 22.14% | -20.35% | 20.61% | 31.97% | 21.35% | 27.52% | 46.70% | 33.43% | 30.71% | 32.24% | 40.45% | 32.39% | 30.92% | 39.41% | 41.75% | 37.05% | 19.03% | 29.82% | 14.74% | 24.87% | 31.05% | 35.11% | 40.67% | 31.63% | 31.81% | 35.74% | 36.60% | 33.92% | 34.00% | 34.90% | 33.51% | 30.87% | 33.05% | 29.03% | 23.31% | 15.42% | 9.71% | 39.88% | 47.19% | 47.09% | 44.45% | 50.28% | 39.76% | 36.00% | 29.87% | 31.37% | 14.44% | 32.67% | 15.93% | 23.32% | 19.92% | 36.85% | 30.76% | 31.40% | 37.90% | 37.49% | 34.00% | 35.51% |
|
EBIT Margin
|
27.89% | 36.55% | 38.75% | 76.72% | 40.38% | 16.38% | 31.57% | 40.20% | 33.97% | 25.20% | -17.48% | 20.23% | 31.97% | 21.35% | 27.52% | 46.70% | 33.43% | 52.04% | 55.42% | 58.55% | 49.08% | 48.22% | 54.29% | 57.01% | 48.13% | 35.43% | 48.43% | 34.65% | 47.98% | 53.44% | 56.84% | 65.67% | 59.42% | 62.65% | 67.94% | 70.03% | 66.78% | 74.66% | 82.57% | 88.92% | 80.59% | 82.61% | 82.51% | 62.06% | 54.73% | 25.43% | 57.02% | 60.51% | 55.97% | 52.96% | 61.69% | 49.37% | 46.71% | 56.14% | 85.70% | 112.03% | 140.30% | 155.01% | 164.73% | 171.40% | 164.76% | 175.68% | 181.81% | 164.87% | 146.96% | 148.41% | 147.27% |
|
EBITDA Margin
|
27.89% | 36.55% | 38.75% | 76.72% | 40.38% | 16.38% | 31.57% | 40.20% | 33.97% | 25.20% | -17.48% | 20.23% | 31.97% | 21.35% | 27.52% | 46.70% | 33.43% | 52.04% | 55.42% | 58.55% | 49.08% | 48.22% | 54.29% | 57.01% | 48.13% | 35.43% | 48.43% | 34.65% | 47.98% | 53.44% | 56.84% | 65.67% | 59.42% | 62.65% | 67.94% | 70.03% | 66.78% | 74.66% | 82.57% | 88.92% | 80.59% | 82.61% | 82.51% | 62.06% | 54.73% | 25.43% | 57.02% | 60.51% | 55.97% | 52.96% | 61.69% | 49.37% | 46.71% | 56.14% | 85.70% | 112.03% | 140.30% | 155.01% | 164.73% | 171.40% | 164.76% | 175.68% | 181.81% | 164.87% | 146.96% | 148.41% | 147.27% |
|
Operating Margin
|
27.89% | 36.55% | 38.75% | 76.72% | 40.38% | 16.38% | 31.57% | 40.20% | 33.97% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
17.60% | 19.75% | 24.47% | 49.79% | 25.80% | 5.12% | 19.51% | 25.77% | 7.63% | 14.45% | -11.93% | 16.17% | 20.85% | 13.99% | 17.46% | 30.67% | 21.68% | 21.61% | 21.26% | 25.60% | 20.89% | 21.40% | 25.55% | 26.43% | 25.88% | 10.10% | 19.38% | 7.89% | 18.93% | 20.60% | 25.71% | 25.78% | 26.94% | 20.68% | 24.44% | -25.24% | 27.15% | 24.37% | 27.81% | 28.74% | 24.78% | 23.23% | 21.54% | 17.32% | 12.84% | 1.48% | 29.99% | 37.15% | 37.91% | 34.75% | 38.83% | 30.14% | 29.62% | 23.48% | 24.73% | 11.19% | 25.25% | 9.83% | 15.93% | 16.50% | 27.66% | 22.71% | 21.89% | 28.29% | 30.43% | 23.82% | 25.42% |
|
FCF Margin
|
30.97% | 90.46% | 55.84% | 260.47% | -60.92% | 110.61% | 2.57% | -101.94% | 13.65% | 144.38% | -297.85% | 328.42% | 34.03% | 95.23% | 19.46% | 6.45% | -58.17% | 129.75% | -52.66% | 23.59% | -47.01% | 3.73% | -107.95% | 58.39% | 60.60% | -90.81% | 11.12% | 119.44% | -49.15% | 118.70% | -66.09% | 32.65% | -52.67% | -144.41% | 24.31% | -118.71% | -25.07% | 66.52% | -85.15% | 151.10% | -527.94% | 69.66% | 90.65% | 480.01% | -639.07% | -95.61% | 314.79% | 83.50% | -36.69% | 124.21% | -295.00% | 230.67% | -158.41% | 373.76% | 125.43% | -320.17% | 72.05% | 286.69% | -220.37% | -255.38% | -200.77% | 43.81% | -303.38% | 332.97% | -250.49% | 35.63% | 13.98% |
|
Assets Average
|
| | 885.86B | 865.56B | 864.74B | 881.86B | 895.93B | 910.01B | 922.31B | 935.10B | 942.91B | 936.07B | 937.08B | 949.78B | 948.92B | 943.88B | 948.89B | 948.84B | 930.84B | 917.17B | 913.39B | 887.79B | 864.22B | 862.19B | 860.44B | 862.25B | 870.01B | 870.98B | 869.72B | 887.44B | 888.41B | 870.08B | 877.12B | 900.29B | 918.33B | 923.45B | 945.16B | 971.07B | 962.90B | 944.49B | 928.57B | 935.13B | 976.11B | 1,000.14B | 1,041.36B | 1,115.64B | 1,136.79B | 1,147.54B | 1,232.29B | 1,344.73B | 1,415.58B | 1,453.61B | 1,526.71B | 1,595.33B | 1,578.61B | 1,498.90B | 1,490.07B | 1,554.87B | 1,574.27B | 1,609.37B | 1,670.02B | 1,675.88B | 1,690.70B | 1,702.03B | 1,721.08B | 1,775.60B | 1,796.50B |
|
Equity Average
|
| | 64.08B | 68.03B | 71.83B | 73.38B | 74.74B | 66.41B | 64.82B | 72.41B | 71.22B | 64.46B | 65.25B | 72.26B | 73.27B | 69.45B | | | | 74.79B | 75.53B | 80.36B | 81.95B | 80.63B | 82.06B | 86.39B | 87.68B | 85.54B | 85.11B | 86.68B | 86.81B | 88.07B | 87.98B | 86.80B | 86.48B | 88.91B | 87.55B | 85.09B | 86.68B | 93.44B | 95.19B | 90.58B | 91.45B | 99.24B | 99.42B | 91.20B | 91.34B | 102.80B | 105.31B | 110.86B | 115.17B | 119.05B | 133.37B | 135.96B | 128.14B | 118.24B | 129.39B | 141.69B | 129.54B | 117.09B | 131.80B | 147.67B | 134.93B | 121.60B | 139.51B | 158.28B | 141.97B |
|
Invested Capital
|
| 62.81B | 65.35B | 88.64B | 72.94B | 91.86B | 98.01B | 129.53B | 72.47B | 155.42B | 157.37B | 137.06B | 145.71B | 137.99B | 142.01B | 65.22B | | | 86.30B | 97.27B | 105.63B | 109.08B | 111.19B | 104.11B | 110.74B | 115.41B | 112.36B | 108.76B | 115.52B | 111.55B | 113.40B | 112.57B | 107.32B | 112.69B | 113.55B | 121.61B | 111.71B | 112.55B | 109.09B | 127.59B | 119.89B | 90.89B | 92.01B | 106.47B | 92.38B | 90.03B | 92.65B | 112.95B | 97.66B | 124.05B | 106.30B | 131.81B | 134.93B | 137.00B | 119.29B | 178.15B | 141.59B | 141.80B | 117.28B | 192.85B | 225.29B | 225.42B | 196.57B | 191.71B | 227.99B | 228.54B | 196.79B |
|
Asset Utilization Ratio
|
| | 0.04 | 0.05 | 0.06 | 0.05 | 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 | 0.03 | 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|
Interest Coverage Ratio
|
| 46.56 | -42.05 | -320.74 | 257.95 | 12.17 | 29.90 | 36.96 | 62.15 | 8.23 | -6.09 | -53.22 | | | | | | 2.44 | 2.39 | 3.23 | 2.94 | 2.79 | 3.65 | 3.74 | 4.35 | 2.16 | 2.60 | 1.74 | 2.08 | 2.39 | 2.62 | 2.63 | 2.14 | 2.03 | 2.11 | 2.10 | 2.03 | 1.84 | 1.73 | 1.60 | 1.62 | 1.67 | 1.54 | 1.60 | 1.39 | 1.62 | 3.33 | 4.55 | 6.30 | 6.22 | 5.41 | 5.14 | 4.36 | 2.14 | 1.58 | 1.15 | 1.30 | 1.11 | 1.16 | 1.13 | 1.29 | 1.21 | 1.21 | 1.30 | 1.34 | 1.30 | 1.32 |
|
Debt to Equity
|
| 3.04 | 2.90 | 2.87 | 2.47 | 2.66 | 2.74 | 4.11 | 2.40 | 3.30 | 3.29 | 4.13 | 3.45 | 3.10 | 3.18 | | | | 2.14 | 2.64 | 2.43 | 2.38 | 2.36 | 2.44 | 2.22 | 2.26 | 2.29 | 2.41 | 2.40 | 2.41 | 2.49 | 2.39 | 2.53 | 2.65 | 2.77 | 2.71 | 3.04 | 2.93 | 2.90 | 2.51 | 2.81 | 2.43 | 2.36 | 1.95 | 2.44 | 2.47 | 2.31 | 1.89 | 2.24 | 1.93 | 2.28 | 1.93 | 1.91 | 1.83 | 2.01 | 2.63 | 1.70 | 1.63 | 1.92 | 2.79 | 2.36 | 2.12 | 2.78 | 2.82 | 2.13 | 2.19 | 2.81 |
|
Debt Ratio
|
| 0.21 | 0.22 | 0.24 | 0.20 | 0.22 | 0.23 | 0.26 | 0.19 | 0.25 | 0.24 | 0.26 | 0.26 | 0.24 | 0.25 | | | | 0.18 | 0.21 | 0.21 | 0.23 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.23 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.21 | 0.16 | 0.15 | 0.14 | 0.20 | 0.20 | 0.19 | 0.20 | 0.21 | 0.19 | 0.20 | 0.19 |
|
Equity Ratio
|
| 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.08 | 0.08 | 0.07 | 0.06 | 0.08 | 0.08 | 0.08 | 0.07 | | | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.11 | 0.10 | 0.10 | 0.09 | 0.11 | 0.08 | 0.08 | 0.08 | 0.10 | 0.08 | 0.09 | 0.07 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.07 | 0.09 | 0.09 | 0.07 | 0.07 | 0.09 | 0.09 | 0.07 |
|
Times Interest Earned
|
| 46.56 | -42.05 | -320.74 | 257.95 | 12.17 | 29.90 | 36.96 | 62.15 | 8.23 | -6.09 | -53.22 | | | | | | 2.44 | 2.39 | 3.23 | 2.94 | 2.79 | 3.65 | 3.74 | 4.35 | 2.16 | 2.60 | 1.74 | 2.08 | 2.39 | 2.62 | 2.63 | 2.14 | 2.03 | 2.11 | 2.10 | 2.03 | 1.84 | 1.73 | 1.60 | 1.62 | 1.67 | 1.54 | 1.60 | 1.39 | 1.62 | 3.33 | 4.55 | 6.30 | 6.22 | 5.41 | 5.14 | 4.36 | 2.14 | 1.58 | 1.15 | 1.30 | 1.11 | 1.16 | 1.13 | 1.29 | 1.21 | 1.21 | 1.30 | 1.34 | 1.30 | 1.32 |
|
FCF Payout Ratio
|
0.19 | 0.08 | 0.05 | 0.01 | -0.05 | 0.04 | 1.58 | -0.04 | 0.22 | 0.19 | -0.02 | 0.01 | 0.06 | 0.04 | 0.18 | 0.52 | -0.05 | 0.03 | -0.09 | 0.17 | -0.08 | 1.01 | -0.04 | 0.09 | 0.06 | -0.05 | 0.52 | 0.06 | -0.12 | 0.05 | -0.07 | 0.17 | -0.09 | -0.04 | 0.20 | -0.05 | -0.15 | 0.08 | -0.05 | 0.04 | -0.01 | 0.08 | 0.07 | 0.01 | -0.01 | -0.05 | 0.02 | 0.06 | -0.08 | 0.03 | -0.02 | 0.03 | -0.04 | 0.02 | 0.07 | -0.03 | 0.12 | 0.03 | -0.04 | -0.04 | -0.04 | 0.19 | -0.03 | 0.02 | -0.03 | 0.24 | 0.70 |
|
Enterprise Value
|
49.91B | -303.56B | -283.44B | -293.90B | -292.46B | -287.34B | -302.78B | 46.18B | 39.87B | 23.47B | 4.87B | -11.49B | 4.41B | -11.76B | -9.14B | -12.72B | | -3.05B | 6.88B | 125.88B | 15.33B | 144.52B | 160.81B | -177.18B | 165.71B | 155.16B | -42.73B | -84.49B | -92.32B | -123.74B | -107.36B | -80.17B | -76.71B | -71.96B | -73.65B | -61.29B | -72.87B | -95.59B | -79.89B | -113.25B | -59.05B | -16.24B | -17.12B | 81.38B | -52.05B | -64.64B | -84.05B | 90.71B | -78.08B | -111.34B | -72.32B | 128.03B | -162.62B | -186.60B | -184.22B | -179.28B | -119.61B | -163.70B | -133.21B | -591.78B | -575.81B | -579.68B | -595.40B | -562.93B | -592.60B | -563.89B | -581.09B |
|
Market Capitalization
|
49.91B | 73.87B | 91.77B | 86.80B | 74.04B | 80.13B | 85.15B | 85.97B | 82.55B | 68.91B | 49.07B | 44.52B | 61.55B | 47.15B | 54.50B | 59.95B | | 69.35B | 72.35B | 80.34B | 74.18B | 74.88B | 80.88B | 82.90B | 81.88B | 90.20B | 81.34B | 62.84B | 66.30B | 61.72B | 65.39B | 95.22B | 91.52B | 87.35B | 92.19B | 96.10B | 95.68B | 83.31B | 84.66B | 62.14B | 70.70B | 74.85B | 76.97B | 81.42B | 53.44B | 67.96B | 69.15B | 90.73B | 113.07B | 128.95B | 139.51B | 128.08B | 111.55B | 102.01B | 100.03B | 122.04B | 109.72B | 107.23B | 106.67B | 127.31B | 141.30B | 148.63B | 160.56B | 189.72B | 170.46B | 217.17B | 241.07B |
|
Return on Sales
|
0.96% | 0.75% | 0.52% | 0.48% | 0.45% | 0.58% | 0.52% | 0.38% | 0.30% | 0.22% | 0.19% | 0.15% | 0.14% | 0.14% | 0.18% | 0.21% | 0.21% | 0.23% | 0.24% | 0.24% | 0.23% | 0.23% | 0.24% | 0.25% | 0.26% | 0.23% | 0.22% | 0.18% | 0.15% | 0.18% | 0.20% | 0.24% | 0.26% | 0.26% | 0.26% | 0.13% | 0.14% | 0.15% | 0.16% | 0.29% | 0.28% | 0.28% | 0.26% | 0.23% | 0.20% | 0.13% | 0.16% | 0.21% | 0.28% | 0.36% | 0.38% | 0.36% | 0.34% | 0.32% | 0.28% | 0.24% | 0.23% | 0.19% | 0.17% | 0.18% | 0.20% | 0.22% | 0.24% | 0.27% | 0.27% | 0.28% | 0.28% |
|
Return on Invested Capital
|
| | 0.12% | 0.20% | 0.21% | 0.18% | 0.14% | 0.09% | 0.09% | 0.07% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.07% | | | | 0.12% | 0.12% | 0.11% | 0.12% | 0.11% | 0.12% | 0.10% | 0.10% | 0.09% | 0.07% | 0.08% | 0.09% | 0.11% | 0.13% | 0.14% | 0.14% | 0.07% | 0.08% | 0.10% | 0.11% | 0.20% | 0.19% | 0.23% | 0.26% | 0.23% | 0.21% | 0.17% | 0.17% | 0.16% | 0.20% | 0.23% | 0.23% | 0.22% | 0.17% | 0.16% | 0.19% | 0.20% | 0.24% | 0.32% | 0.39% | 0.37% | 0.30% | 0.30% | 0.33% | 0.37% | 0.34% | 0.31% | 0.33% |
|
Return on Assets
|
| | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 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% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | 0.27% | 0.32% | 0.30% | 0.34% | 0.28% | 0.23% | 0.18% | 0.11% | 0.08% | 0.07% | 0.06% | 0.05% | 0.08% | 0.10% | | | | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.07% | 0.05% | 0.06% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.05% | 0.06% | 0.07% | 0.07% | 0.11% | 0.10% | 0.11% | 0.10% | 0.09% | 0.07% | 0.06% | 0.08% | 0.09% | 0.14% | 0.18% | 0.19% | 0.18% | 0.14% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.12% | 0.11% | 0.10% | 0.12% |