|
EBT Margin
|
4.17% | 4.80% | -0.92% | 2.74% | 6.02% | 1.09% | 6.05% | -22.95% | 9.33% | 8.44% | 7.03% | 7.67% | 7.41% | 7.41% | 5.98% | 6.59% | 9.29% | 7.35% | 5.82% | 5.90% | 8.05% | 6.51% | 5.09% | 7.29% | 7.63% | 7.71% | 6.51% | 4.42% | 8.42% | 7.82% | 6.71% | 6.45% | 7.27% | 10.58% | 9.08% | 7.16% | 9.66% | 12.54% | 11.07% | 12.33% | 14.86% | 14.04% | 12.57% | 11.40% | 14.19% | 10.04% | 9.27% | 9.22% | 9.67% | 8.52% | 6.83% | 6.52% | 8.39% | 10.41% | 14.18% | 17.97% | 18.38% | 15.75% | 12.59% | 11.11% | 13.21% | 11.26% | 11.17% | 9.72% | 11.37% | 9.62% | -0.75% |
|
EBIT Margin
|
8.21% | 8.70% | 2.59% | 6.03% | 6.02% | 1.09% | 6.05% | -22.95% | 9.33% | 8.44% | 7.03% | 7.67% | 7.41% | 7.41% | 5.98% | 6.59% | 9.29% | 7.35% | 5.82% | 7.39% | 8.05% | 6.51% | 5.09% | 7.29% | 7.63% | 7.71% | 6.51% | 4.42% | 8.42% | 7.82% | 6.71% | 6.45% | 7.27% | 10.58% | 9.08% | 7.16% | 9.66% | 12.54% | 11.07% | 12.33% | 14.86% | 14.04% | 12.57% | 11.40% | 14.19% | 10.04% | 9.27% | 9.22% | 11.14% | 9.84% | 8.17% | 7.82% | 9.71% | 11.82% | 15.71% | 19.56% | 20.00% | 17.57% | 14.51% | 13.17% | 15.33% | 13.45% | 13.36% | 12.05% | 13.71% | 12.37% | 1.59% |
|
EBITDA Margin
|
8.21% | 8.70% | 2.59% | 6.03% | 6.02% | 1.09% | 6.05% | -22.95% | 9.33% | 8.44% | 7.03% | 7.67% | 7.41% | 7.41% | 5.98% | 6.59% | 9.29% | 7.35% | 5.82% | 7.39% | 8.05% | 6.51% | 5.09% | 7.29% | 9.11% | 9.29% | 8.15% | 6.63% | 10.30% | 9.66% | 8.52% | 8.41% | 9.27% | 12.57% | 11.15% | 8.96% | 11.33% | 14.25% | 12.79% | 14.00% | 16.57% | 15.66% | 14.27% | 13.17% | 16.01% | 12.01% | 11.15% | 11.03% | 13.22% | 11.78% | 10.07% | 9.76% | 11.91% | 14.20% | 18.10% | 21.88% | 20.00% | 17.57% | 14.51% | 13.17% | 15.33% | 13.45% | 13.36% | 12.05% | 13.71% | 12.37% | 1.59% |
|
Net Margin
|
2.30% | 2.33% | -0.21% | 2.53% | 3.44% | 1.01% | 3.44% | -14.22% | 5.61% | 5.09% | 4.13% | 3.74% | 4.57% | 4.35% | 3.78% | 3.91% | 5.61% | 4.43% | 3.57% | 4.06% | 4.89% | 3.94% | 3.05% | 4.40% | 4.57% | 4.61% | 3.89% | 2.63% | 5.01% | 4.69% | 5.11% | 4.14% | 4.65% | 6.42% | 5.46% | 5.74% | 7.53% | 9.14% | 8.03% | 9.13% | 11.33% | 10.51% | 9.30% | 8.75% | 10.64% | 7.44% | 7.11% | 7.05% | 7.59% | 6.27% | 5.10% | 5.16% | 6.47% | 7.87% | 10.74% | 13.68% | 14.02% | 11.57% | 8.89% | 8.23% | 10.19% | 8.32% | 8.21% | 7.71% | 8.68% | 7.13% | -0.65% |
|
FCF Margin
|
16.35% | 3.03% | -3.47% | 21.92% | -11.77% | 17.32% | 6.25% | -16.43% | 21.28% | 16.92% | 0.25% | 8.04% | -3.59% | 7.67% | 3.48% | 13.83% | -0.66% | -2.95% | 13.07% | -1.76% | 5.77% | 0.71% | 7.70% | -1.07% | 10.44% | 9.47% | -5.90% | 4.90% | 9.83% | -0.07% | 6.54% | 9.59% | -2.27% | 6.51% | -0.74% | 27.17% | -3.65% | 4.36% | 7.48% | 25.67% | 0.36% | -8.84% | 36.98% | 4.28% | 23.73% | -5.92% | 5.85% | 17.88% | 1.13% | -8.59% | 10.07% | 8.47% | -7.20% | -0.18% | 94.41% | -10.76% | -12.70% | 12.22% | 3.10% | 1.39% | 10.76% | -10.50% | 2.00% | -9.80% | 6.00% | 1.47% | -41.12% |
|
Assets Average
|
3.36B | 3.29B | 3.22B | 3.28B | 3.34B | 3.33B | 3.34B | 3.51B | 3.67B | 3.68B | 3.66B | 3.73B | 3.79B | 3.68B | 3.64B | 3.83B | 3.90B | 3.86B | 3.92B | 3.98B | 3.99B | 3.91B | 3.91B | 3.98B | 4.05B | 4.05B | 4.01B | 4.25B | 4.55B | 4.59B | 4.61B | 4.72B | 4.80B | 4.78B | 4.92B | 5.21B | 5.35B | 5.29B | 5.26B | 5.38B | 5.48B | 5.43B | 5.55B | 5.81B | 6.00B | 6.01B | 6.00B | 6.34B | 6.61B | 6.92B | 7.39B | 7.77B | 7.88B | 7.75B | 8.72B | 9.59B | 9.33B | 9.28B | 9.44B | 9.94B | 10.70B | 11.26B | 11.72B | 12.63B | 13.64B | 15.72B | 17.75B |
|
Equity Average
|
| | | | | | 0.91B | 1.05B | 1.22B | 1.26B | 1.28B | 1.32B | 1.26B | 1.20B | 1.21B | 1.17B | 1.17B | 1.19B | 1.14B | 1.10B | 1.08B | 1.07B | 1.07B | 1.02B | 0.98B | 0.96B | 0.94B | 0.83B | 0.72B | 0.74B | 0.77B | 0.81B | 0.85B | 0.88B | 0.92B | 0.95B | 0.99B | 1.01B | 0.99B | 0.98B | 0.99B | 1.02B | 1.02B | 1.02B | 1.02B | 1.06B | 1.16B | 1.26B | 1.37B | 1.49B | 1.59B | 1.64B | 1.70B | 1.79B | 1.92B | 2.08B | 2.18B | 2.16B | 2.11B | 2.08B | 2.17B | 2.39B | 2.64B | 2.85B | 3.03B | 4.10B | 5.06B |
|
Invested Capital
|
| | | 0.85B | 0.04B | 0.90B | 0.93B | 2.56B | 1.27B | 2.60B | 2.63B | 2.68B | 2.53B | 2.56B | 2.52B | 2.46B | 2.50B | 2.73B | 2.63B | 2.64B | 2.60B | 2.60B | 2.59B | 2.60B | 2.62B | 2.64B | 2.61B | 2.90B | 2.91B | 2.94B | 2.97B | 3.00B | 3.05B | 3.07B | 3.33B | 3.35B | 3.39B | 3.39B | 3.35B | 3.35B | 3.38B | 3.39B | 3.38B | 3.42B | 3.48B | 3.46B | 3.55B | 3.66B | 3.77B | 4.28B | 4.34B | 4.48B | 4.46B | 4.56B | 4.72B | 4.88B | 5.04B | 5.12B | 5.22B | 5.81B | 6.12B | 6.96B | 7.21B | 8.43B | 8.81B | 12.25B | 12.56B |
|
Asset Utilization Ratio
|
0.88 | 0.86 | 0.84 | 0.84 | 0.85 | 0.89 | 0.91 | 0.89 | 0.88 | 0.91 | 0.95 | 0.93 | 0.93 | 0.96 | 0.97 | 0.96 | 0.96 | 0.99 | 1.02 | 1.04 | 1.07 | 1.11 | 1.12 | 1.10 | 1.09 | 1.08 | 1.09 | 1.01 | 0.92 | 0.89 | 0.88 | 0.86 | 0.85 | 0.86 | 0.85 | 0.82 | 0.84 | 0.89 | 0.95 | 0.96 | 0.97 | 1.00 | 0.99 | 0.97 | 0.95 | 0.95 | 0.96 | 0.93 | 0.93 | 0.96 | 0.98 | 0.99 | 1.02 | 1.06 | 0.96 | 0.90 | 0.96 | 1.01 | 1.03 | 1.01 | 0.98 | 0.97 | 0.98 | 0.98 | 0.97 | 0.90 | 0.88 |
|
Interest Coverage Ratio
|
2.03 | 2.23 | 0.74 | 1.83 | | | | | | | | | | | | | | | | 4.96 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59 | 7.42 | 6.10 | 6.04 | 7.37 | 8.38 | 10.24 | 12.31 | 12.34 | 9.67 | 7.57 | 6.40 | 7.23 | 6.13 | 6.12 | 5.16 | 5.86 | 4.49 | 0.68 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | 0.04 | | | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.03 | 0.03 | 0.01 | | 0.01 | | | | | | | | | | | 0.01 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.25 | | 0.27 | 0.28 | 0.32 | 0.34 | 0.34 | 0.36 | 0.35 | 0.31 | 0.34 | 0.32 | 0.29 | 0.31 | 0.30 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.24 | 0.24 | 0.23 | 0.24 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.19 | 0.18 | 0.17 | 0.17 | 0.19 | 0.20 | 0.20 | 0.22 | 0.22 | 0.21 | 0.21 | 0.22 | 0.24 | 0.21 | 0.23 | 0.24 | 0.23 | 0.22 | 0.20 | 0.21 | 0.22 | 0.23 | 0.22 | 0.22 | 0.29 | 0.28 |
|
Times Interest Earned
|
2.03 | 2.23 | 0.74 | 1.83 | | | | | | | | | | | | | | | | 4.96 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59 | 7.42 | 6.10 | 6.04 | 7.37 | 8.38 | 10.24 | 12.31 | 12.34 | 9.67 | 7.57 | 6.40 | 7.23 | 6.13 | 6.12 | 5.16 | 5.86 | 4.49 | 0.68 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | 3.20 | 0.42 | 0.10 | -2.23 | -0.48 | 0.14 | -1.00 | 0.38 | 3.08 | 0.29 | -1.99 | 0.21 | 0.23 | -0.38 | 0.48 | 0.23 | -29.30 | 0.34 | 0.23 | -0.96 | 0.33 | -2.84 | 0.07 | -0.50 | 0.39 | 0.22 | 0.06 | 4.30 | -0.17 | 0.04 | 0.33 | 0.06 | -0.24 | 0.23 | 0.07 | 1.04 | -0.12 | 0.10 | 0.11 | -0.13 | -5.58 | 0.01 | -0.08 | -0.08 | 0.08 | 0.29 | 0.62 | 0.07 | -0.07 | 0.36 | -0.07 | 0.10 | 0.43 | -0.01 |
|
Enterprise Value
|
-0.34B | -0.35B | -0.26B | -0.39B | -0.34B | -0.42B | -0.46B | -0.43B | -0.61B | -0.69B | -0.67B | -0.73B | -0.70B | -0.49B | -0.45B | -0.47B | -0.44B | -0.59B | -0.59B | -0.53B | -0.47B | -0.45B | -0.47B | -0.43B | -0.50B | -0.56B | -0.43B | -0.74B | -0.79B | -0.76B | -0.80B | -0.76B | -0.81B | -0.96B | -0.59B | -0.83B | -0.84B | -0.84B | -0.80B | -0.54B | -0.70B | -0.43B | -0.96B | -0.64B | -0.45B | -0.88B | -0.83B | -0.84B | -0.89B | -0.94B | -1.01B | -0.50B | -1.01B | -0.70B | -1.22B | -0.85B | -0.47B | -0.76B | -0.80B | -0.47B | -1.10B | -1.32B | -1.47B | -0.97B | -1.23B | -4.19B | -1.34B |
|
Return on Sales
|
0.02% | 0.02% | 0.00% | 0.03% | 0.03% | 0.01% | 0.03% | -0.14% | 0.06% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.05% | 0.06% | 0.08% | 0.09% | 0.08% | 0.09% | 0.11% | 0.11% | 0.09% | 0.09% | 0.11% | 0.07% | 0.07% | 0.07% | 0.08% | 0.06% | 0.05% | 0.05% | 0.06% | 0.08% | 0.11% | 0.14% | 0.14% | 0.12% | 0.09% | 0.08% | 0.10% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | -0.01% |
|
Return on Invested Capital
|
| | | | 0.24% | 0.19% | 0.10% | -0.03% | -0.02% | 0.00% | 0.01% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.10% | 0.11% | 0.13% | 0.15% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.16% | 0.20% | 0.23% | 0.25% | 0.25% | 0.22% | 0.20% | 0.17% | 0.17% | 0.16% | 0.15% | 0.13% | 0.09% |
|
Return on Assets
|
0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.11% | 0.13% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.05% |
|
Return on Equity
|
| | | | | | 0.09% | -0.05% | -0.03% | 0.00% | 0.01% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.17% | 0.17% | 0.17% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.23% | 0.22% | 0.23% | 0.24% | 0.22% | 0.24% | 0.24% | 0.25% | 0.29% | 0.33% | 0.39% | 0.45% | 0.51% | 0.52% | 0.54% | 0.55% | 0.55% | 0.49% | 0.42% | 0.37% | 0.32% | 0.31% | 0.29% | 0.28% | 0.27% | 0.28% | 0.33% | 0.41% | 0.48% | 0.54% | 0.55% | 0.51% | 0.47% | 0.41% | 0.38% | 0.37% | 0.36% | 0.27% | 0.16% |