|
EBT Margin
|
30.04% | -1.87% | 27.87% | 31.02% | 0.24% | 32.99% | 0.13% | 32.53% | 35.92% | 33.61% | 8.87% | 5.80% | 38.19% | 37.95% | 18.49% | 5.02% | 4.66% | 30.91% | 31.91% | 29.97% | 25.41% | 33.60% | 34.36% | 32.30% | 32.45% | 33.60% | 35.61% | 37.68% | 41.58% | 42.96% | 42.78% | 42.41% | 34.68% | 36.37% | 38.01% | 36.11% | 37.80% | 40.28% | 37.08% | 37.28% | 40.77% | 41.48% |
|
EBIT Margin
|
35.66% | 4.25% | 32.66% | 35.35% | 4.01% | 36.51% | 3.86% | 36.02% | 39.18% | 37.13% | 14.25% | 8.88% | 43.25% | 44.10% | 31.19% | 10.15% | 18.71% | 43.62% | 43.34% | 35.27% | 31.17% | 38.67% | 39.50% | 37.09% | 37.51% | 38.70% | 40.84% | 43.52% | 51.20% | 61.06% | 68.02% | 70.97% | 68.21% | 72.69% | 76.96% | 78.27% | 81.19% | 77.73% | 71.29% | 72.49% | 71.22% | 41.48% |
|
EBITDA Margin
|
35.66% | 4.25% | 32.66% | 35.35% | 4.01% | 36.51% | 3.86% | 36.02% | 39.18% | 37.13% | 14.25% | 8.88% | 43.25% | 44.10% | 31.19% | 10.15% | 18.71% | 43.62% | 43.34% | 35.27% | 31.17% | 38.67% | 39.50% | 37.09% | 37.51% | 38.70% | 40.84% | 43.52% | 51.20% | 61.06% | 68.02% | 70.97% | 68.21% | 72.69% | 76.96% | 78.27% | 81.19% | 77.73% | 71.29% | 72.49% | 71.22% | 41.48% |
|
Net Margin
|
25.60% | -7.59% | 23.35% | 26.57% | 19.62% | -9.23% | 33.55% | 32.34% | 35.77% | 33.28% | -970.73% | 5.60% | -657.25% | -703.53% | 18.35% | 5.09% | -887.59% | -653.13% | 32.69% | 30.61% | -792.80% | -821.31% | 34.96% | 32.97% | -772.73% | -782.96% | 36.37% | 38.48% | -581.55% | -545.66% | 43.23% | 42.76% | -608.08% | -577.71% | 38.61% | 36.77% | -663.32% | -622.15% | 37.88% | 38.10% | -644.55% | -652.04% |
|
FCF Margin
|
| 32.14% | 35.59% | 5.16% | 87.01% | 47.30% | 50.92% | 74.75% | 32.17% | 55.52% | 112.70% | 31.68% | 51.69% | 62.06% | 45.87% | 25.78% | 148.95% | -37.72% | -0.89% | 58.89% | 69.97% | 27.72% | 41.87% | 34.12% | 68.29% | 56.79% | 48.06% | 31.11% | 32.08% | 48.25% | 52.50% | 52.93% | 22.62% | 78.88% | 19.79% | 61.68% | 78.99% | 24.02% | 42.40% | 68.86% | 33.88% | |
|
Assets Average
|
| | | | | 11.04B | 11.08B | 10.86B | 10.63B | 10.68B | 10.88B | 11.00B | 10.89B | | | | 12.60B | 13.95B | 13.56B | 13.17B | 13.26B | 14.06B | 14.77B | 15.23B | 15.64B | 15.48B | 15.30B | 14.81B | 14.33B | 14.31B | 14.02B | 13.62B | 13.44B | 13.37B | 13.45B | 13.73B | 13.87B | | | | | |
|
Equity Average
|
| | | | | | 0.94B | 0.76B | 0.79B | 0.98B | 0.99B | 0.84B | 0.86B | 1.02B | | | 0.95B | 1.02B | 1.03B | 0.99B | 0.99B | 1.00B | 0.97B | 0.95B | 0.97B | 1.00B | 0.93B | 0.82B | 0.78B | 0.81B | 0.90B | 0.94B | 0.94B | 0.96B | 1.00B | 1.00B | 1.03B | | | | | |
|
Invested Capital
|
| 1.34B | | | | 1.26B | 8.51B | 0.77B | 0.80B | 1.27B | 8.35B | 0.85B | 8.30B | 1.31B | | 0.93B | 11.31B | 1.23B | 0.98B | 0.99B | 10.76B | 1.18B | 0.94B | 0.97B | 12.34B | 1.19B | 0.84B | 0.80B | 10.87B | 1.04B | 0.94B | 0.95B | 10.36B | 1.10B | 0.99B | 1.00B | 11.05B | 0.10B | | | 10.02B | 11.27B |
|
Asset Utilization Ratio
|
| | | | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.01 | 0.02 | 0.04 | | | | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 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 | | | | | |
|
Interest Coverage Ratio
|
6.35 | 0.69 | 6.82 | 8.15 | 1.06 | 10.38 | 1.04 | 10.33 | 12.02 | 10.55 | 2.65 | 2.88 | 8.55 | 7.17 | 2.46 | 1.98 | 1.33 | 3.43 | 3.79 | 6.65 | 5.41 | 7.62 | 7.68 | 7.74 | 7.42 | 7.59 | 7.81 | 7.46 | 5.32 | 3.37 | 2.69 | 2.48 | 2.03 | 2.00 | 1.98 | 1.86 | 1.87 | 2.08 | 2.08 | 2.06 | 2.34 | |
|
Debt to Equity
|
| 6.03 | | | | 6.99 | 10.49 | 0.15 | 0.15 | 6.45 | 9.14 | 0.17 | 8.52 | 6.05 | | 0.15 | 10.87 | 9.56 | 0.00 | 0.00 | 9.88 | 9.68 | 0.00 | 0.18 | 11.68 | 10.87 | 0.00 | 0.21 | 13.62 | 11.36 | 0.18 | 0.01 | 10.23 | 9.28 | 0.00 | 0.10 | 9.39 | | | | | 8.87 |
|
Debt Ratio
|
| 0.72 | | | 0.00 | 0.72 | 0.70 | 0.01 | 0.01 | 0.69 | 0.69 | 0.01 | 0.69 | | | 0.01 | 0.75 | 0.74 | 0.00 | 0.00 | 0.73 | 0.67 | 0.00 | 0.01 | 0.73 | 0.72 | 0.00 | 0.01 | 0.72 | 0.69 | 0.01 | 0.00 | 0.71 | 0.70 | 0.00 | 0.01 | 0.72 | | | | | 0.72 |
|
Equity Ratio
|
| 0.12 | | | | 0.10 | 0.07 | 0.07 | 0.08 | 0.11 | 0.07 | 0.08 | 0.08 | | | 0.08 | 0.07 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.08 | | | | | 0.08 |
|
Times Interest Earned
|
6.35 | 0.69 | 6.82 | 8.15 | 1.06 | 10.38 | 1.04 | 10.33 | 12.02 | 10.55 | 2.65 | 2.88 | 8.55 | 7.17 | 2.46 | 1.98 | 1.33 | 3.43 | 3.79 | 6.65 | 5.41 | 7.62 | 7.68 | 7.74 | 7.42 | 7.59 | 7.81 | 7.46 | 5.32 | 3.37 | 2.69 | 2.48 | 2.03 | 2.00 | 1.98 | 1.86 | 1.87 | 2.08 | 2.08 | 2.06 | 2.34 | |
|
FCF Payout Ratio
|
| | | | 0.05 | 0.10 | 0.32 | 0.21 | 0.47 | 0.26 | 0.23 | 0.39 | 0.31 | 0.25 | 0.59 | -1.15 | -0.12 | -3.20 | 19.85 | -0.32 | -0.26 | 4.49 | -0.42 | -0.51 | -0.26 | 2.13 | -0.36 | -0.53 | -0.49 | 2.13 | -0.28 | -0.28 | -0.67 | 1.32 | -0.73 | -0.23 | -0.17 | 3.84 | -0.30 | -0.18 | -0.39 | |
|
Enterprise Value
|
-2.06B | -2.70B | -2.29B | -2.29B | -3.28B | -2.62B | -2.43B | -2.03B | -1.78B | -1.79B | -1.96B | -1.85B | -1.36B | -2.05B | -2.62B | -2.19B | -4.42B | -3.77B | -3.04B | -3.02B | -2.99B | -4.11B | -3.67B | -4.29B | -3.61B | -3.38B | -3.70B | -2.59B | -3.46B | -2.99B | -2.44B | -2.46B | -3.30B | -2.68B | -3.09B | -3.02B | -4.18B | | | | -3.47B | -2.47B |
|
Return on Sales
|
0.30% | -0.01% | 0.28% | 0.31% | 0.00% | 0.33% | 0.00% | 0.32% | 0.36% | 0.34% | 0.08% | 0.06% | 0.38% | 0.38% | 0.18% | 0.05% | 0.05% | 0.30% | 0.33% | 0.31% | 0.26% | 0.34% | 0.35% | 0.33% | 0.33% | 0.34% | 0.36% | 0.38% | 0.42% | 0.43% | 0.43% | 0.43% | 0.35% | 0.36% | 0.39% | 0.37% | 0.39% | 0.41% | 0.38% | 0.38% | 0.42% | 0.43% |
|
Return on Invested Capital
|
| | | | | | -0.01% | 0.02% | 0.16% | 0.13% | 0.03% | 0.02% | 0.03% | 0.03% | | | 0.02% | 0.02% | 0.15% | 0.18% | 0.03% | 0.03% | 0.17% | 0.19% | 0.03% | 0.03% | 0.19% | 0.26% | 0.04% | 0.05% | 0.33% | 0.39% | 0.07% | 0.07% | 0.40% | 0.43% | 0.07% | 0.08% | 4.67% | 4.62% | 0.09% | 0.04% |
|
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% | 0.01% | 0.01% | 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% | | | | | |
|
Return on Equity
|
| | | | | | 0.07% | 0.10% | 0.14% | 0.12% | 0.13% | 0.12% | 0.13% | 0.12% | | | 0.09% | 0.07% | 0.10% | 0.13% | 0.15% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.19% | 0.22% | 0.26% | 0.27% | 0.26% | 0.26% | 0.26% | 0.24% | 0.22% | 0.21% | 0.21% | | | | | |