|
EBT Margin
|
8.61% | 5.54% | 13.65% | 12.70% | 10.56% | 11.11% | 9.71% | 15.18% | 15.30% | 12.34% | 14.25% | 15.56% | 17.95% | 11.18% | 16.64% | 18.12% | 13.35% | 5.43% | 9.97% | 16.48% | 13.66% | 16.38% | 12.89% | 10.83% | 9.04% | 8.16% | 8.90% | 2.07% | -2.85% | -4.03% | 15.88% | 19.70% | 5.87% | -1.78% | 6.93% | -2.59% | 8.78% | 2.77% | 10.54% | 13.76% | 4.99% | 7.87% | 6.34% | 4.49% | -3.81% | -18.68% | 0.05% | -24.25% | 7.32% | 5.85% | 11.62% | 9.02% | 12.09% | 18.29% | 16.45% | 15.77% | 13.57% | 7.48% | 15.09% | 13.27% | 12.80% | 11.13% | 12.09% | 12.49% | 13.49% | 11.08% | 5.82% |
|
EBIT Margin
|
8.65% | 5.56% | 13.65% | 12.74% | 10.57% | 11.11% | 9.76% | 15.22% | 15.28% | 12.35% | 14.25% | 15.58% | 17.95% | 11.18% | 16.63% | 18.12% | 13.35% | 5.45% | 9.96% | 16.60% | 13.68% | 16.40% | 12.88% | 10.84% | 9.09% | 8.23% | 9.04% | 2.38% | -2.51% | -3.73% | 16.17% | 19.86% | 6.01% | -1.54% | 7.17% | -2.17% | 9.07% | 3.04% | 10.85% | 14.13% | 5.34% | 8.12% | 6.57% | 4.76% | -3.53% | -18.22% | 0.22% | -23.95% | 7.52% | 6.01% | 11.67% | 9.20% | 12.15% | 18.36% | 16.56% | 15.95% | 13.70% | 7.61% | 15.22% | 13.41% | 12.90% | 11.23% | 12.17% | 12.52% | 13.47% | 11.09% | 5.88% |
|
EBITDA Margin
|
8.65% | 5.56% | 13.65% | 12.74% | 10.57% | 11.11% | 9.76% | 15.22% | 15.28% | 12.35% | 14.25% | 15.58% | 17.95% | 11.18% | 16.63% | 18.12% | 13.35% | 5.45% | 9.96% | 16.60% | 13.68% | 16.40% | 12.88% | 10.84% | 9.09% | 8.23% | 9.04% | 2.38% | -2.51% | -3.73% | 16.17% | 19.86% | 6.01% | -1.54% | 7.17% | -2.17% | 9.07% | 3.04% | 10.85% | 14.13% | 5.34% | 8.12% | 6.57% | 4.76% | -3.53% | -18.22% | 0.22% | -23.95% | 7.52% | 6.01% | 11.67% | 9.20% | 12.15% | 18.36% | 16.56% | 15.95% | 13.70% | 7.61% | 15.22% | 13.41% | 12.90% | 11.23% | 12.17% | 12.52% | 13.47% | 11.09% | 5.88% |
|
Net Margin
|
6.19% | 3.94% | 9.84% | 7.86% | 7.72% | 8.42% | 7.14% | 11.52% | 11.37% | 9.34% | 10.81% | 12.37% | 13.47% | 8.45% | 12.48% | 13.79% | 9.96% | 4.11% | 7.53% | 12.63% | 10.25% | 12.26% | 9.69% | 8.35% | 6.79% | 1.64% | 6.69% | 1.64% | -1.93% | -2.90% | 13.48% | 17.10% | 4.65% | -1.09% | 5.18% | -1.70% | 6.50% | 2.05% | 7.70% | 10.81% | 3.67% | 13.09% | 4.85% | 3.34% | -2.81% | -14.18% | 0.05% | -19.00% | 5.60% | 4.55% | 8.87% | 6.60% | 9.25% | 13.92% | 13.34% | 11.95% | 10.30% | 5.71% | 11.50% | 10.41% | 9.73% | 8.47% | 9.33% | 9.72% | 10.29% | 8.45% | 4.47% |
|
FCF Margin
|
-15.14% | -4.73% | 2.59% | 2.05% | 1.64% | -8.58% | -3.11% | -0.59% | 1.99% | -3.18% | 7.19% | 1.34% | -1.30% | 0.36% | -8.63% | -0.10% | -9.33% | -11.03% | -17.59% | 1.59% | -1.31% | -2.95% | -1.25% | -4.32% | -11.77% | -5.42% | 6.39% | -2.54% | -6.55% | 2.08% | 7.83% | 6.76% | 3.24% | 2.45% | 8.33% | 9.53% | 7.74% | 5.26% | 9.04% | 5.51% | 7.17% | 6.82% | 10.98% | 7.76% | 1.69% | -27.52% | 12.31% | 1.74% | 12.55% | 7.59% | 16.33% | 9.81% | 12.69% | 13.57% | 17.68% | 15.95% | -10.31% | 3.27% | 14.17% | 6.42% | 4.71% | 8.73% | 7.55% | 10.84% | 9.02% | 8.85% | 10.74% |
|
Assets Average
|
| | 14.79B | 15.94B | 17.09B | 17.75B | 18.27B | 19.49B | 21.32B | 23.03B | 24.23B | 24.79B | 25.66B | 26.73B | 27.79B | 29.11B | 31.26B | 33.54B | 34.46B | 35.11B | 35.33B | 35.64B | 36.56B | 36.48B | 34.80B | 34.23B | 34.04B | 32.81B | 31.91B | 32.51B | 32.92B | 31.76B | 31.25B | 30.93B | 31.78B | 32.87B | 32.82B | 32.49B | 32.04B | 31.70B | 31.68B | 31.65B | 31.54B | 31.85B | 31.05B | 29.32B | 29.02B | 29.36B | 30.00B | 31.25B | 32.07B | 32.41B | 33.47B | 34.90B | 34.08B | 32.51B | 31.61B | 31.26B | 31.94B | 31.39B | 30.91B | 31.91B | 31.72B | 30.96B | 30.66B | 31.24B | 31.55B |
|
Equity Average
|
| | 8.11B | 8.67B | 9.16B | 9.84B | | | 11.44B | 12.35B | 13.12B | 13.58B | 13.91B | 14.31B | 15.12B | 16.57B | 17.16B | 16.91B | 17.07B | 17.99B | 18.62B | 19.10B | 20.15B | 20.43B | 19.32B | 18.43B | 18.12B | 17.74B | 17.38B | 17.45B | 18.15B | 18.70B | 19.06B | 18.85B | 19.27B | 19.70B | 19.56B | 19.16B | 18.49B | 18.48B | 18.46B | 18.52B | 18.82B | 18.65B | 18.22B | 17.51B | 17.03B | 16.77B | 16.80B | 17.03B | 16.87B | 17.05B | 17.41B | 17.41B | 17.17B | 16.81B | 16.92B | 17.54B | 17.75B | 17.04B | 16.74B | 17.33B | 17.41B | 17.07B | 16.91B | 17.53B | 17.62B |
|
Invested Capital
|
| 7.73B | 8.67B | 8.82B | 9.67B | 10.31B | 0.32B | 11.17B | 12.16B | 13.15B | 13.83B | 14.06B | 14.47B | 14.89B | 16.16B | 17.90B | 18.06B | 18.39B | 18.99B | 20.52B | 20.16B | 21.21B | 22.20B | 22.02B | 19.93B | 20.10B | 19.23B | 19.21B | 18.35B | 19.35B | 18.60B | 19.16B | 19.27B | 18.74B | 20.11B | 19.61B | 19.83B | 18.80B | 18.50B | 18.76B | 18.47B | 18.88B | 19.06B | 18.56B | 18.22B | 17.12B | 17.27B | 16.60B | 17.32B | 17.06B | 16.95B | 17.34B | 17.68B | 17.33B | 17.20B | 16.60B | 17.43B | 17.83B | 17.85B | 16.41B | 17.24B | 17.59B | 17.42B | 16.82B | 17.02B | 18.06B | 17.22B |
|
Asset Utilization Ratio
|
| | 1.24 | 1.19 | 1.23 | 1.27 | 1.26 | 1.25 | 1.19 | 1.19 | 1.24 | 1.25 | 1.23 | 1.16 | 1.13 | 1.07 | 1.01 | 0.95 | 0.93 | 0.91 | 0.92 | 0.95 | 0.94 | 0.92 | 0.87 | 0.79 | 0.69 | 0.64 | 0.62 | 0.58 | 0.58 | 0.65 | 0.71 | 0.73 | 0.71 | 0.69 | 0.72 | 0.79 | 0.86 | 0.85 | 0.85 | 0.83 | 0.81 | 0.81 | 0.79 | 0.70 | 0.63 | 0.57 | 0.58 | 0.68 | 0.77 | 0.92 | 1.03 | 1.19 | 1.32 | 1.41 | 1.42 | 1.28 | 1.21 | 1.20 | 1.23 | 1.22 | 1.21 | 1.22 | 1.21 | 1.14 | 1.10 |
|
Interest Coverage Ratio
|
202.00 | 295.00 | | 373.50 | 652.00 | | 190.33 | 352.00 | -0.00B | 960.00 | | 633.00 | | | -0.00B | | | 217.00 | -856.00 | 138.80 | 631.00 | 824.00 | -0.00B | 871.00 | 188.00 | 120.20 | 64.70 | 7.79 | -7.28 | -12.26 | 57.29 | 119.79 | 43.00 | -6.35 | 30.18 | -5.15 | 31.30 | 11.15 | 35.20 | 38.45 | 15.21 | 32.70 | 28.70 | 17.59 | -12.42 | -39.76 | 1.30 | -80.28 | 37.57 | 37.23 | 238.80 | 51.50 | 220.14 | 288.82 | 157.56 | 88.65 | 103.81 | 56.25 | 111.53 | 97.67 | 132.00 | 107.36 | 146.73 | 394.75 | -843.00 | 623.00 | 88.63 |
|
Debt to Equity
|
| 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | | 0.07 | 0.06 | 0.10 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.10 | 0.23 | 0.29 | 0.35 | 0.32 | 0.31 | 0.28 | 0.28 | 0.30 | 0.33 | 0.35 | 0.36 | 0.36 | 0.38 | 0.39 | 0.30 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.24 | 0.24 | 0.23 | 0.24 | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.17 |
|
Debt Ratio
|
| 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.04 | 0.03 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.06 | 0.12 | 0.15 | 0.17 | 0.17 | 0.16 | 0.15 | 0.15 | 0.17 | 0.18 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 | 0.17 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Equity Ratio
|
| 0.54 | 0.56 | 0.53 | 0.54 | 0.57 | | 0.54 | 0.53 | 0.54 | 0.54 | 0.55 | 0.53 | 0.54 | 0.55 | 0.59 | 0.51 | 0.49 | 0.50 | 0.53 | 0.53 | 0.55 | 0.56 | 0.56 | 0.55 | 0.53 | 0.53 | 0.55 | 0.54 | 0.53 | 0.57 | 0.61 | 0.61 | 0.61 | 0.60 | 0.59 | 0.60 | 0.58 | 0.57 | 0.59 | 0.57 | 0.60 | 0.60 | 0.58 | 0.60 | 0.60 | 0.58 | 0.56 | 0.56 | 0.53 | 0.52 | 0.53 | 0.51 | 0.49 | 0.52 | 0.51 | 0.56 | 0.57 | 0.55 | 0.54 | 0.54 | 0.54 | 0.56 | 0.55 | 0.56 | 0.57 | 0.55 |
|
Times Interest Earned
|
202.00 | 295.00 | | 373.50 | 652.00 | | 190.33 | 352.00 | -0.00B | 960.00 | | 633.00 | | | -0.00B | | | 217.00 | -856.00 | 138.80 | 631.00 | 824.00 | -0.00B | 871.00 | 188.00 | 120.20 | 64.70 | 7.79 | -7.28 | -12.26 | 57.29 | 119.79 | 43.00 | -6.35 | 30.18 | -5.15 | 31.30 | 11.15 | 35.20 | 38.45 | 15.21 | 32.70 | 28.70 | 17.59 | -12.42 | -39.76 | 1.30 | -80.28 | 37.57 | 37.23 | 238.80 | 51.50 | 220.14 | 288.82 | 157.56 | 88.65 | 103.81 | 56.25 | 111.53 | 97.67 | 132.00 | 107.36 | 146.73 | 394.75 | -843.00 | 623.00 | 88.63 |
|
FCF Payout Ratio
|
-0.12 | -0.34 | 0.59 | 0.70 | 0.84 | -0.16 | -0.51 | -2.27 | 0.68 | -0.38 | 0.16 | 0.85 | -0.95 | 3.78 | -0.14 | -12.62 | -0.14 | -0.12 | -0.07 | 0.77 | -0.91 | -0.37 | -0.92 | -0.32 | -0.15 | -0.28 | 0.24 | -0.75 | -0.35 | -0.98 | -0.22 | 1.51 | 0.55 | 0.79 | 0.23 | 0.16 | 0.22 | 0.26 | 0.18 | 0.35 | 0.26 | 0.23 | 0.18 | 0.26 | 1.45 | -0.16 | 0.22 | 1.53 | 0.18 | 0.26 | 0.12 | 0.16 | 0.11 | 0.10 | 0.08 | 0.09 | -0.21 | 0.67 | 0.15 | 0.34 | 0.48 | 0.27 | 0.32 | 0.23 | 0.27 | 0.37 | 0.28 |
|
Enterprise Value
|
-0.61B | -0.33B | -0.42B | -0.49B | -0.51B | -0.06B | -0.05B | -0.26B | -0.31B | -0.43B | -0.94B | -1.17B | -1.04B | -0.99B | -0.47B | -0.49B | -0.32B | -0.53B | -0.07B | -0.26B | -0.09B | -0.16B | -0.04B | -0.19B | -0.05B | -0.02B | -0.28B | -0.15B | -0.11B | -0.15B | -0.19B | -0.29B | -0.51B | -0.46B | -0.66B | -0.94B | -1.13B | -0.68B | -0.88B | -0.75B | -0.76B | -0.81B | -1.16B | -1.30B | -1.04B | -0.17B | -0.61B | -0.59B | -1.16B | -0.63B | -1.49B | -1.71B | -2.49B | -2.25B | -2.74B | -2.76B | -1.66B | -1.77B | -2.03B | -0.63B | -0.87B | -1.48B | -1.09B | -0.70B | -1.23B | -1.72B | -1.35B |
|
Return on Sales
|
0.06% | 0.04% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.12% | 0.11% | 0.09% | 0.11% | 0.12% | 0.13% | 0.08% | 0.12% | 0.14% | 0.10% | 0.04% | 0.08% | 0.13% | 0.10% | 0.12% | 0.10% | 0.08% | 0.07% | 0.02% | 0.07% | 0.02% | -0.02% | -0.03% | 0.13% | 0.17% | 0.05% | -0.01% | 0.05% | -0.02% | 0.07% | 0.02% | 0.08% | 0.11% | 0.04% | 0.13% | 0.05% | 0.03% | -0.03% | -0.14% | 0.00% | -0.19% | 0.06% | 0.05% | 0.09% | 0.07% | 0.09% | 0.14% | 0.13% | 0.12% | 0.10% | 0.06% | 0.12% | 0.10% | 0.10% | 0.08% | 0.09% | 0.10% | 0.10% | 0.08% | 0.04% |
|
Return on Capital Employed
|
| | 0.17% | 0.16% | 0.18% | 0.19% | | 0.19% | 0.21% | 0.21% | 0.23% | 0.23% | 0.24% | 0.22% | 0.22% | 0.22% | 0.19% | 0.16% | 0.13% | 0.13% | 0.13% | 0.16% | 0.17% | 0.15% | 0.13% | 0.10% | 0.07% | 0.05% | 0.04% | 0.01% | 0.03% | 0.07% | 0.08% | 0.08% | 0.07% | 0.02% | 0.03% | 0.04% | 0.05% | 0.09% | 0.08% | 0.09% | 0.08% | 0.06% | 0.04% | 0.00% | -0.01% | -0.07% | -0.04% | -0.01% | 0.02% | 0.09% | 0.13% | 0.21% | 0.24% | 0.28% | 0.27% | 0.21% | 0.20% | 0.18% | 0.18% | 0.20% | 0.18% | 0.18% | 0.18% | 0.17% | 0.14% |
|
Return on Invested Capital
|
| | 0.18% | 0.15% | 0.17% | 0.19% | 0.34% | 0.38% | 0.21% | 0.22% | 0.24% | 0.24% | 0.25% | 0.24% | 0.24% | 0.22% | 0.20% | 0.18% | 0.15% | 0.14% | 0.14% | 0.18% | 0.18% | 0.16% | 0.14% | 0.09% | 0.07% | 0.05% | 0.03% | 0.01% | 0.04% | 0.09% | 0.10% | 0.11% | 0.08% | 0.02% | 0.03% | 0.04% | 0.06% | 0.10% | 0.09% | 0.13% | 0.11% | 0.09% | 0.07% | 0.00% | -0.02% | -0.08% | -0.05% | -0.01% | 0.03% | 0.12% | 0.15% | 0.24% | 0.29% | 0.34% | 0.33% | 0.24% | 0.22% | 0.21% | 0.22% | 0.23% | 0.21% | 0.21% | 0.21% | 0.19% | 0.16% |
|
Return on Assets
|
| | 0.10% | 0.08% | 0.09% | 0.11% | 0.10% | 0.11% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.11% | 0.10% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.09% | 0.08% | 0.06% | 0.04% | 0.03% | 0.01% | 0.01% | 0.02% | 0.05% | 0.06% | 0.07% | 0.05% | 0.01% | 0.02% | 0.02% | 0.03% | 0.06% | 0.05% | 0.07% | 0.07% | 0.05% | 0.04% | 0.00% | -0.01% | -0.05% | -0.03% | -0.01% | 0.01% | 0.06% | 0.08% | 0.12% | 0.15% | 0.17% | 0.18% | 0.14% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% |
|
Return on Equity
|
| | 0.18% | 0.16% | 0.17% | 0.19% | | | 0.22% | 0.22% | 0.24% | 0.25% | 0.26% | 0.24% | 0.24% | 0.23% | 0.21% | 0.19% | 0.17% | 0.15% | 0.15% | 0.19% | 0.19% | 0.17% | 0.15% | 0.10% | 0.08% | 0.05% | 0.03% | 0.01% | 0.03% | 0.09% | 0.10% | 0.11% | 0.08% | 0.02% | 0.03% | 0.04% | 0.06% | 0.10% | 0.09% | 0.13% | 0.11% | 0.09% | 0.07% | 0.00% | -0.02% | -0.08% | -0.06% | -0.02% | 0.03% | 0.12% | 0.15% | 0.24% | 0.29% | 0.34% | 0.33% | 0.24% | 0.22% | 0.21% | 0.21% | 0.23% | 0.21% | 0.21% | 0.21% | 0.19% | 0.16% |