|
EBT Margin
|
53.41% | 54.13% | 46.49% | 21.31% | 28.76% | 29.56% | 51.39% | 18.91% | 57.56% | 46.41% | 53.26% | 46.30% | 46.33% | 39.17% | 51.87% | 37.06% | 35.91% | 45.01% | 58.03% | 14.62% | 59.08% | 54.21% | 20.41% | 32.31% | -59.36% | 59.26% | 53.87% | 43.94% | 66.47% | 55.04% | 50.00% | 13.02% | 52.08% | 46.58% | 55.03% | 61.38% | 54.75% | 49.01% | 49.46% | 180.70% | 60.75% | 54.48% | 60.30% | 62.40% | 57.89% | 41.19% | 60.95% | 65.44% | 71.56% | 71.75% | 50.43% | 61.86% | 61.09% | 59.76% | 66.20% | 70.59% | 72.06% | 65.20% | 73.36% | 71.64% | 71.99% | 71.54% | 66.59% | 74.98% | 73.93% | 74.59% | 79.27% |
|
EBIT Margin
|
58.59% | 60.56% | 51.76% | 21.31% | 35.45% | 36.86% | 51.39% | 18.91% | 57.56% | 54.03% | 53.26% | 46.30% | 46.33% | 39.17% | 51.87% | 37.06% | 35.91% | 45.01% | 58.03% | 14.62% | 59.08% | 54.21% | 20.41% | 32.31% | -59.36% | 59.26% | 53.87% | 43.94% | 66.47% | 55.04% | 50.00% | 13.02% | 52.08% | 46.58% | 55.03% | 61.38% | 54.75% | 49.01% | 49.46% | 180.70% | 89.78% | 96.37% | 98.28% | 88.60% | 79.14% | 50.09% | 69.16% | 74.62% | 81.08% | 76.13% | 61.42% | 70.98% | 68.84% | 76.83% | 105.44% | 126.54% | 139.30% | 150.30% | 152.84% | 156.37% | 156.19% | 155.77% | 146.15% | 151.12% | 140.36% | 144.26% | 147.79% |
|
EBITDA Margin
|
58.59% | 60.56% | 51.76% | 21.31% | 35.45% | 0.07% | 7.00% | -11.68% | 4.57% | 204.35% | 160.62% | 3.74% | 4.27% | 4.98% | 4.32% | 45.52% | 19.19% | 14.76% | 5.93% | 15.97% | 55.28% | 5.30% | -4.08% | 9.61% | -7.49% | 6.67% | 3.73% | 31.83% | 7.69% | 6.20% | 5.46% | -12.09% | 53.30% | 6.62% | 6.57% | 27.49% | 52.66% | 32.55% | 45.70% | 545.61% | 57.71% | 54.72% | 50.00% | 199.80% | 47.37% | 42.49% | 63.32% | 195.99% | 57.11% | 69.89% | 35.78% | 218.74% | 50.39% | 38.87% | 45.57% | 158.91% | 68.09% | 63.20% | 60.79% | 219.58% | 57.61% | 64.96% | 72.31% | 191.13% | 75.05% | 88.65% | 69.37% |
|
Net Margin
|
4.03% | 3.61% | 2.93% | -0.43% | 1.73% | 1.57% | 3.50% | -13.94% | 4.21% | 2.98% | 5.50% | 3.86% | 3.81% | 2.83% | 3.75% | 3.08% | 2.86% | 3.49% | 4.86% | 1.38% | 5.15% | 4.67% | 1.53% | 3.49% | -6.95% | 5.68% | 5.87% | 5.88% | 6.51% | 6.98% | 5.46% | 1.86% | 5.87% | 5.25% | 6.37% | -0.34% | 7.41% | 7.41% | 6.99% | 25.15% | 8.78% | 7.75% | 7.73% | 8.80% | 8.65% | 5.94% | 8.39% | 11.85% | 11.98% | 12.20% | 9.05% | 11.11% | 11.32% | 10.98% | 12.53% | 13.93% | 14.02% | 12.50% | 14.59% | 14.05% | 14.55% | 14.55% | 13.48% | 15.65% | 14.93% | 15.14% | 15.89% |
|
FCF Margin
|
18.11% | 90.97% | -36.25% | -60.56% | -12.57% | 239.60% | 64.40% | 450.02% | -10.35% | 139.75% | 62.49% | 95.31% | -18.30% | 205.38% | -93.77% | 196.36% | -92.87% | 10.87% | 12.04% | 99.79% | -71.54% | 15.58% | 121.94% | 162.88% | -120.86% | 26.42% | 192.80% | 31.49% | 22.68% | -30.23% | 25.96% | 239.53% | 189.00% | 183.33% | 144.35% | -209.44% | 192.11% | 167.09% | 111.83% | -246.20% | 103.41% | 344.55% | 24.89% | 95.20% | 975.75% | -290.72% | -33.39% | 764.11% | 415.79% | 173.34% | 258.62% | -66.50% | 326.51% | -84.45% | 303.29% | -5.02% | -89.02% | 210.40% | 84.80% | 207.20% | 138.90% | 130.89% | 261.61% | 131.43% | 179.96% | 481.42% | 269.73% |
|
Assets Average
|
26.75B | 25.79B | 27.64B | 27.73B | | | 28.57B | 29.08B | 29.28B | 30.35B | 31.90B | 31.78B | 31.55B | 32.54B | 33.12B | 29.80B | 30.44B | 35.10B | 35.67B | 33.81B | 35.16B | 39.57B | 40.88B | 39.94B | 40.79B | 44.23B | 46.19B | 47.98B | 49.46B | 51.01B | 53.45B | 54.87B | 55.47B | 56.93B | 58.72B | 60.50B | 60.13B | 59.70B | 61.18B | 61.30B | 62.04B | 64.78B | 66.92B | 69.74B | 73.76B | 79.91B | 84.33B | 90.19B | 99.72B | 104.05B | 105.31B | 107.70B | 111.77B | 113.90B | 114.03B | 114.91B | 117.31B | 120.03B | 120.61B | 124.44B | 130.24B | 134.44B | 142.59B | 149.33B | 153.91B | 169.57B | 190.85B |
|
Equity Average
|
| | | | | | 4.98B | 1.54B | -1.61B | -1.08B | -0.62B | -0.37B | -0.74B | 1.98B | 5.08B | 4.98B | 4.82B | 4.86B | 4.98B | 5.08B | 5.17B | 5.26B | 5.23B | 5.19B | 5.11B | 5.14B | 5.26B | 5.31B | 5.50B | 5.68B | 5.78B | 5.84B | 5.92B | 6.10B | 6.25B | 6.37B | 6.57B | 6.70B | 6.80B | 7.03B | 7.29B | 7.52B | 7.64B | 7.80B | 8.04B | 8.20B | 8.40B | 8.77B | 9.22B | 9.68B | 9.97B | 10.12B | 10.35B | 10.54B | 10.75B | 11.26B | 11.92B | 12.45B | 12.96B | 13.67B | 14.36B | 14.92B | 15.59B | 16.30B | 17.04B | 18.00B | 19.00B |
|
Invested Capital
|
| | | -1.03B | | 4.99B | 5.26B | -1.84B | -1.02B | -0.92B | -0.13B | -0.45B | -1.02B | 5.01B | 5.17B | 4.92B | 4.84B | 4.91B | 5.08B | 5.12B | 5.28B | 5.29B | 5.25B | 5.22B | 5.07B | 5.24B | 5.29B | 5.34B | 5.67B | 5.70B | 5.89B | 5.89B | 6.05B | 6.20B | 6.35B | 6.45B | 6.72B | 6.89B | 6.93B | 7.17B | 7.44B | 7.63B | 7.67B | 7.96B | 8.16B | 8.39B | 9.17B | 9.00B | 9.44B | 9.93B | 10.01B | 10.22B | 10.48B | 10.60B | 10.90B | 11.62B | 12.23B | 12.66B | 13.26B | 14.07B | 14.66B | 15.18B | 16.00B | 16.60B | 17.48B | 18.52B | 19.48B |
|
Asset Utilization Ratio
|
0.07 | 0.07 | 0.05 | 0.04 | | | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 |
|
Interest Coverage Ratio
|
11.30 | 9.43 | 9.83 | | 5.30 | 5.05 | | | | 7.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09 | 2.30 | 2.59 | 3.38 | 3.73 | 5.63 | 8.42 | 8.13 | 8.52 | 17.39 | 5.59 | 7.78 | 8.88 | 4.50 | 2.69 | 2.26 | 2.07 | 1.77 | 1.92 | 1.85 | 1.85 | 1.85 | 1.84 | 1.98 | 2.11 | 2.07 | 2.16 |
|
Debt to Equity
|
| | | -0.39 | | 0.08 | 0.07 | -0.19 | -0.31 | -0.23 | -0.99 | -0.24 | -0.04 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.21 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 | 0.00 | 0.02 | 0.07 | | | | | | 0.03 | | | | | | | | | | | | | | 0.05 |
|
Debt Ratio
|
| | | 0.02 | | 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 | 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 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.01 | | | | | | 0.00 | | | | | | | | | | | | | | 0.00 |
|
Equity Ratio
|
| | | -0.05 | | 0.18 | 0.17 | -0.07 | -0.04 | -0.03 | -0.01 | -0.02 | -0.03 | 0.15 | 0.15 | 0.19 | 0.14 | 0.14 | 0.14 | 0.16 | 0.13 | 0.13 | 0.12 | 0.14 | 0.12 | 0.12 | 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 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |
|
Times Interest Earned
|
11.30 | 9.43 | 9.83 | | 5.30 | 5.05 | | | | 7.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.09 | 2.30 | 2.59 | 3.38 | 3.73 | 5.63 | 8.42 | 8.13 | 8.52 | 17.39 | 5.59 | 7.78 | 8.88 | 4.50 | 2.69 | 2.26 | 2.07 | 1.77 | 1.92 | 1.85 | 1.85 | 1.85 | 1.84 | 1.98 | 2.11 | 2.07 | 2.16 |
|
FCF Payout Ratio
|
| | -0.27 | 0.00 | -1.20 | 0.08 | 0.16 | 0.97 | | 0.01 | 0.02 | 0.11 | -0.59 | 0.06 | -0.11 | 0.82 | -0.17 | 1.09 | 0.92 | 0.13 | -0.22 | 0.11 | 0.02 | 0.09 | -0.15 | 0.06 | 0.01 | 0.51 | 0.30 | -1.07 | 0.25 | 0.07 | 0.04 | 0.01 | 0.01 | -0.04 | 0.05 | 0.01 | 0.01 | -0.10 | 0.10 | 0.00 | 0.07 | 0.11 | 0.01 | 0.00 | -0.04 | 0.01 | 0.02 | 0.01 | 0.01 | -0.36 | 0.04 | -0.02 | 0.00 | -1.94 | -0.13 | 0.01 | 0.01 | 0.04 | 0.07 | 0.02 | 0.01 | 0.08 | 0.01 | 0.00 | 0.01 |
|
Enterprise Value
|
-0.70B | -0.86B | -0.86B | 5.51B | -0.85B | 3.13B | 3.20B | 5.30B | 4.46B | 4.13B | 3.36B | 3.99B | 4.44B | 2.38B | 2.87B | 2.83B | 3.21B | 3.27B | 3.43B | 3.17B | 3.53B | 3.51B | 3.43B | 3.15B | 3.30B | 3.42B | 2.85B | 4.48B | 3.02B | 3.33B | 3.34B | 2.92B | 3.36B | 3.03B | 3.16B | 3.61B | 3.67B | 3.02B | 2.60B | 5.87B | 3.56B | 3.08B | 3.21B | 6.49B | 3.56B | 3.60B | 3.65B | 7.05B | 4.77B | 4.56B | 4.84B | 5.43B | 5.36B | 5.20B | 5.04B | 5.33B | 6.02B | 5.82B | 6.05B | 6.73B | 6.86B | 7.34B | 8.27B | 8.68B | 9.48B | 9.01B | 9.25B |
|
Return on Sales
|
0.50% | 0.47% | 0.42% | 0.09% | 0.26% | 0.27% | 0.47% | 0.02% | 0.53% | 0.43% | 0.50% | 0.44% | 0.44% | 0.35% | 0.47% | 0.39% | 0.33% | 0.40% | 0.55% | 0.14% | 0.54% | 0.50% | 0.16% | 0.29% | -0.58% | 0.55% | 0.49% | 0.42% | 0.61% | 0.52% | 0.46% | 0.10% | 0.48% | 0.43% | 0.51% | 0.28% | 0.51% | 0.47% | 0.46% | 1.70% | 0.58% | 0.51% | 0.56% | 0.59% | 0.55% | 0.38% | 0.55% | 0.63% | 0.66% | 0.67% | 0.44% | 0.56% | 0.57% | 0.55% | 0.61% | 0.65% | 0.66% | 0.60% | 0.67% | 0.65% | 0.66% | 0.66% | 0.61% | 0.70% | 0.68% | 0.68% | 0.72% |
|
Return on Invested Capital
|
| | | | | | 0.06% | 0.18% | -0.30% | -0.53% | -1.08% | -2.45% | -0.88% | 0.29% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.08% | 0.10% | 0.11% | 0.08% | 0.09% | 0.03% | 0.04% | 0.07% | 0.08% | 0.15% | 0.14% | 0.14% | 0.12% | 0.10% | 0.09% | 0.10% | 0.12% | 0.14% | 0.15% | 0.14% | 0.16% | 0.18% | 0.19% | 0.20% | 0.22% | 0.20% | 0.18% | 0.16% | 0.16% | 0.18% | 0.20% | 0.19% | 0.18% | 0.15% | 0.14% | 0.19% | 0.25% | 0.31% | 0.37% | 0.42% | 0.44% | 0.44% | 0.45% | 0.44% | 0.45% | 0.43% | 0.42% | 0.42% |
|
Return on Assets
|
0.03% | 0.03% | 0.02% | 0.02% | | | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 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% |
|
Return on Equity
|
| | | | | | 0.06% | 0.18% | -0.26% | -0.46% | -0.88% | -1.86% | -0.84% | 0.30% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.08% | 0.11% | 0.11% | 0.08% | 0.09% | 0.03% | 0.04% | 0.07% | 0.08% | 0.15% | 0.14% | 0.14% | 0.12% | 0.10% | 0.09% | 0.10% | 0.12% | 0.14% | 0.15% | 0.15% | 0.16% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.16% | 0.18% | 0.17% | 0.16% | 0.14% | 0.12% | 0.14% | 0.16% | 0.18% | 0.19% | 0.21% | 0.21% | 0.20% | 0.21% | 0.20% | 0.21% | 0.21% | 0.21% | 0.22% |