|
EBT Margin
|
27.43% | 45.64% | 28.17% | 29.68% | 26.53% | 31.09% | 26.69% | 23.93% | 25.62% | 24.29% | 26.02% | 24.53% | 26.93% | 27.36% | 23.02% | 24.84% | 28.01% | 28.79% | 23.51% | 25.90% | 25.03% | 28.20% | 30.60% | 30.85% | 32.76% | 30.57% | 48.37% | 46.07% | 48.00% | 47.87% | 51.58% | 53.79% | 51.21% | 52.03% | 48.68% | 53.05% | 52.14% | 48.01% | 45.94% | 41.93% | 38.84% | 36.39% | 46.62% | 45.24% | 46.63% | 45.87% | 43.72% | 47.28% | 48.62% | 18.27% | 41.75% | 40.20% | 39.06% | 13.38% | 25.43% | 100.64% | 50.23% | 48.62% | 42.96% | 45.88% | 48.95% |
|
EBIT Margin
|
40.49% | 55.74% | 38.51% | 39.26% | 35.87% | 39.92% | 37.56% | 36.46% | 38.17% | 36.31% | 35.32% | 33.29% | 33.75% | 35.33% | 30.02% | 31.04% | 33.41% | 33.96% | 28.53% | 30.68% | 29.39% | 32.32% | 34.14% | 34.22% | 35.75% | 33.75% | 55.39% | 55.00% | 59.48% | 59.75% | 64.58% | 70.17% | 71.55% | 52.03% | 74.60% | 76.37% | 72.96% | 48.01% | 58.01% | 45.49% | 41.51% | 36.39% | 47.54% | 45.94% | 47.07% | 46.01% | 43.93% | 53.06% | 75.16% | 79.26% | 128.64% | 151.80% | 172.06% | 170.85% | 193.20% | 270.75% | 214.69% | 189.04% | 172.53% | 176.03% | 171.71% |
|
EBITDA Margin
|
40.49% | 55.74% | 38.51% | 39.26% | 35.87% | 39.92% | 37.56% | 36.46% | 38.17% | 36.31% | 35.32% | 33.29% | 33.75% | 35.33% | 30.02% | 31.04% | 33.41% | 33.96% | 28.53% | 30.68% | 29.39% | 32.32% | 34.14% | 34.22% | 35.75% | 33.75% | 55.39% | 55.00% | 59.48% | 59.75% | 64.58% | 70.17% | 71.55% | 52.03% | 74.60% | 76.37% | 72.96% | 48.01% | 58.01% | 45.49% | 41.51% | 36.39% | 47.54% | 45.94% | 47.07% | 46.01% | 43.93% | 53.06% | 75.16% | 79.26% | 128.64% | 151.80% | 172.06% | 170.85% | 193.20% | 270.75% | 214.69% | 189.04% | 172.53% | 176.03% | 171.71% |
|
Net Margin
|
15.53% | 21.70% | 20.34% | 21.16% | 17.36% | 20.54% | 17.49% | 17.53% | 16.82% | 16.09% | 17.54% | 16.70% | 18.17% | 18.39% | 16.26% | 16.80% | 18.73% | 19.39% | 17.11% | 17.43% | 16.82% | 18.95% | 20.75% | 19.81% | 20.97% | 19.80% | 31.60% | 30.89% | 32.39% | 38.54% | 38.85% | 40.78% | 38.03% | 43.26% | 35.50% | 40.14% | 37.64% | 36.82% | 32.89% | 32.09% | 27.72% | 23.02% | 33.74% | 33.79% | 34.16% | 36.16% | 31.93% | 34.24% | 35.10% | 14.49% | 29.94% | 29.84% | 28.02% | 9.94% | 17.37% | 76.44% | 37.50% | 36.88% | 30.96% | 33.84% | 34.88% |
|
FCF Margin
|
44.38% | -13.59% | 35.96% | 26.29% | 1.72% | 67.03% | 11.80% | -22.00% | 0.43% | | | 73.57% | -27.17% | 20.59% | -6.87% | 25.82% | -163.11% | 207.17% | -20.17% | 44.56% | 84.76% | -31.71% | -38.04% | 37.23% | | | 87.21% | -67.38% | 51.64% | 83.26% | -59.46% | 25.23% | 142.57% | 36.39% | 22.80% | -4.41% | 49.33% | 151.11% | -277.01% | 321.45% | -17.69% | 130.51% | -2.49% | -121.86% | 33.52% | 171.11% | 53.38% | -153.72% | -97.42% | 382.14% | -26.56% | -22.87% | -5.14% | 243.73% | -137.03% | 242.59% | 35.76% | -230.78% | 212.45% | 135.20% | 29.55% |
|
Assets Average
|
80.26B | 76.75B | 76.47B | 80.02B | 79.23B | 78.18B | 80.39B | 82.28B | 88.26B | 95.04B | 96.75B | 93.85B | 93.03B | 94.04B | 95.55B | 95.31B | 95.20B | 96.60B | 99.46B | 103.39B | 104.80B | 108.46B | 110.55B | 108.45B | 113.45B | 119.97B | 120.74B | 123.55B | 128.50B | 135.00B | 134.13B | 132.39B | 133.74B | 132.30B | 127.04B | 124.21B | 125.45B | 130.59B | 149.27B | 156.57B | 151.76B | 161.04B | 166.96B | 168.11B | 170.69B | 176.49B | 178.23B | 165.18B | 158.81B | 157.44B | 153.07B | 153.93B | 151.54B | 148.56B | 153.45B | 156.45B | 156.28B | 155.63B | 160.29B | 168.48B | 171.07B |
|
Equity Average
|
6.46B | 6.33B | 6.18B | 6.27B | 6.38B | 6.53B | 6.69B | 6.80B | 6.88B | 6.98B | 7.09B | 7.19B | 7.31B | 7.46B | 7.53B | 7.57B | 7.67B | 7.77B | 7.86B | 7.93B | 8.00B | 8.29B | 8.50B | 8.53B | 8.68B | 8.77B | 9.38B | 10.02B | 10.12B | 10.19B | 10.22B | 10.29B | 10.36B | 10.44B | 10.56B | 10.71B | 10.81B | 10.95B | 10.99B | 11.13B | 11.48B | 11.63B | 11.57B | 11.64B | 11.86B | 11.96B | 11.71B | 11.24B | 11.05B | 11.14B | 11.42B | 11.61B | 11.74B | 11.87B | 12.00B | 12.38B | 12.70B | 12.77B | 12.83B | 12.87B | 12.91B |
|
Invested Capital
|
9.67B | 9.26B | 9.13B | 9.15B | 9.17B | 9.95B | 9.53B | 9.56B | 9.47B | 7.03B | 7.15B | 7.22B | 7.39B | 7.53B | 7.53B | 7.61B | 7.72B | 7.82B | 7.91B | 7.95B | 8.04B | 8.54B | 8.45B | 8.61B | 8.75B | 8.78B | 9.98B | 10.07B | 10.17B | 10.22B | 10.23B | 10.36B | 10.36B | 10.51B | 10.62B | 10.81B | 10.81B | 11.09B | 10.88B | 11.38B | 11.58B | 11.69B | 11.46B | 11.82B | 11.90B | 12.02B | 11.41B | 11.07B | 11.03B | 11.26B | 11.59B | 11.64B | 11.85B | 11.90B | 12.10B | 12.66B | 12.75B | 12.79B | 12.88B | 12.87B | 12.96B |
|
Asset Utilization Ratio
|
0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 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 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 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 | 0.03 |
|
Interest Coverage Ratio
|
3.10 | 5.52 | 3.72 | 4.10 | 3.84 | 4.52 | 3.46 | 2.91 | 3.04 | 3.02 | 3.80 | 3.80 | 4.95 | 4.43 | 4.29 | 5.00 | 6.18 | 6.57 | 5.68 | 6.42 | 6.74 | 7.84 | 9.65 | 10.16 | 11.94 | 10.60 | 7.88 | 6.16 | 5.18 | 5.03 | 4.97 | 4.28 | 3.52 | | 2.88 | 3.28 | 3.50 | | 4.81 | 12.79 | 15.55 | | 51.60 | 65.87 | 106.73 | 319.50 | 205.32 | 9.18 | 2.83 | 1.30 | 1.48 | 1.36 | 1.29 | 1.08 | 1.15 | 1.59 | 1.31 | 1.35 | 1.33 | 1.35 | 1.40 |
|
Debt to Equity
|
0.34 | 0.25 | 0.25 | 0.33 | 0.22 | 0.30 | 0.32 | 0.40 | 0.31 | 0.35 | 0.30 | 0.29 | 0.29 | 0.35 | 0.32 | 0.32 | 0.31 | 0.26 | 0.25 | 0.25 | 0.21 | 0.21 | 0.20 | 0.33 | 0.38 | 0.46 | 0.41 | 0.40 | 0.60 | 0.59 | 0.69 | 0.74 | 0.75 | 0.75 | 0.73 | 0.72 | 0.72 | 0.61 | 0.55 | 0.66 | 0.50 | 0.34 | 0.47 | 0.43 | 0.47 | 0.30 | 0.31 | 0.32 | 0.65 | 0.67 | 0.98 | 1.06 | 0.58 | 0.55 | 0.54 | 0.54 | 0.54 | 0.51 | 0.51 | 0.51 | 0.51 |
|
Debt Ratio
|
0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.05 | 0.04 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.05 | 0.08 | 0.08 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Equity Ratio
|
0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 |
|
Times Interest Earned
|
3.10 | 5.52 | 3.72 | 4.10 | 3.84 | 4.52 | 3.46 | 2.91 | 3.04 | 3.02 | 3.80 | 3.80 | 4.95 | 4.43 | 4.29 | 5.00 | 6.18 | 6.57 | 5.68 | 6.42 | 6.74 | 7.84 | 9.65 | 10.16 | 11.94 | 10.60 | 7.88 | 6.16 | 5.18 | 5.03 | 4.97 | 4.28 | 3.52 | | 2.88 | 3.28 | 3.50 | | 4.81 | 12.79 | 15.55 | | 51.60 | 65.87 | 106.73 | 319.50 | 205.32 | 9.18 | 2.83 | 1.30 | 1.48 | 1.36 | 1.29 | 1.08 | 1.15 | 1.59 | 1.31 | 1.35 | 1.33 | 1.35 | 1.40 |
|
FCF Payout Ratio
|
0.16 | -0.44 | 0.20 | 0.27 | 4.40 | 0.10 | 0.66 | -0.35 | 17.59 | | | 0.10 | -0.26 | 0.37 | -2.17 | 0.00 | -0.04 | 0.03 | -0.35 | 0.16 | 0.08 | -0.22 | -0.18 | 0.18 | | | 0.12 | -0.15 | 0.19 | 0.15 | -0.17 | 0.40 | 0.09 | 0.46 | 0.63 | -3.11 | 0.31 | 0.12 | -0.05 | 0.05 | -0.84 | 0.11 | -5.70 | -0.11 | 0.40 | 0.08 | 0.24 | -0.08 | -0.15 | 0.08 | -0.56 | -0.63 | -2.76 | 0.06 | -0.10 | 0.05 | 0.35 | -0.05 | 0.06 | 0.09 | 0.41 |
|
Enterprise Value
|
-0.01B | -0.00B | -0.01B | -17.52B | -0.01B | -18.76B | -19.61B | -19.91B | -22.00B | -24.18B | -28.38B | -30.80B | -26.69B | -27.93B | -28.46B | -26.99B | -27.44B | -27.45B | -0.00B | -29.52B | -29.64B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.10B | -0.00B | -0.00B | -0.00B | | | | | | | | |
|
Return on Sales
|
0.18% | 0.30% | 0.20% | 0.21% | 0.18% | 0.21% | 0.17% | 0.18% | 0.17% | 0.16% | 0.18% | 0.17% | 0.18% | 0.18% | 0.17% | 0.17% | 0.19% | 0.20% | 0.16% | 0.17% | 0.17% | 0.19% | 0.22% | 0.20% | 0.21% | 0.20% | 0.34% | 0.32% | 0.34% | 0.39% | 0.41% | 0.41% | 0.40% | 0.44% | 0.37% | 0.41% | 0.39% | 0.37% | 0.36% | 0.33% | 0.29% | 0.23% | 0.35% | 0.34% | 0.36% | 0.37% | 0.33% | 0.35% | 0.37% | 0.15% | 0.31% | 0.30% | 0.29% | 0.10% | 0.19% | 0.77% | 0.39% | 0.37% | 0.32% | 0.34% | 0.36% |
|
Return on Invested Capital
|
0.08% | 0.09% | 0.12% | 0.13% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.14% | 0.16% | 0.18% | 0.19% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.15% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.15% | 0.17% | 0.19% | 0.24% | 0.31% | 0.37% | 0.43% | 0.48% | 0.56% | 0.59% | 0.61% | 0.60% | 0.54% | 0.51% |
|
Return on Assets
|
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% | 0.01% | 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% | 0.01% | 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% |
|
Return on Equity
|
0.06% | 0.08% | 0.13% | 0.14% | 0.13% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.13% | 0.13% | 0.16% | 0.17% | 0.13% | 0.13% |