|
EBT Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.75% | 6.86% | 29.34% | 23.17% | 28.92% | 28.85% | 2.13% | 26.13% | 29.43% | 27.52% | 26.75% | 25.21% | 20.61% | 23.60% | 21.89% | 11.85% | 20.65% | 21.52% | 16.52% | 19.35% | 15.82% | 23.22% |
|
EBIT Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.52% | 25.84% | 48.18% | 39.69% | 44.82% | 44.40% | 16.84% | 39.31% | 43.01% | 41.55% | 41.52% | 41.53% | 38.65% | 41.32% | 41.24% | 30.94% | 39.09% | 41.16% | 36.53% | 38.79% | 35.94% | 43.25% |
|
EBITDA Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.13% | 29.30% | 29.28% | 22.47% | 30.26% | 25.28% | 27.27% | 31.64% | 29.29% | 23.47% | 5.82% | 27.68% | 32.13% | 24.52% | 31.29% | 1.47% | 28.78% | 25.62% | 20.57% | 33.65% | 26.64% | 21.39% | 17.25% | 23.27% | 9.57% | 19.96% | 21.78% | 10.03% | 20.60% | 15.59% | 21.24% |
|
Net Margin
|
32.59% | 33.25% | 37.52% | | 30.32% | 29.47% | 38.89% | 30.77% | 32.66% | 32.68% | 32.09% | 23.21% | 29.13% | 23.03% | 19.85% | 35.74% | 24.65% | 20.33% | 24.91% | 21.29% | 22.49% | 24.58% | 28.69% | 24.50% | 23.37% | 23.45% | 28.89% | 23.76% | 25.47% | 25.36% | 29.76% | 24.02% | 27.03% | 28.65% | 19.59% | 26.13% | 29.30% | 29.28% | 24.83% | 31.31% | 26.05% | 27.00% | 32.53% | | 26.06% | 5.72% | 28.26% | 21.76% | 26.93% | 27.61% | 0.65% | 24.77% | 27.62% | 26.31% | 25.69% | 23.83% | 19.17% | 22.47% | 20.29% | 10.29% | 19.17% | 19.67% | 14.89% | 18.10% | 13.96% | 21.47% |
|
FCF Margin
|
| 38.55% | 38.73% | | -228.09% | 37.17% | -393.54% | -112.16% | -56.76% | -376.64% | -80.20% | 37.82% | -93.78% | -323.07% | -171.91% | -24.94% | -259.15% | -204.76% | 13.94% | -221.05% | -48.48% | -15.14% | 14.44% | -34.40% | -204.01% | 5.37% | 5.92% | -66.22% | -29.53% | -69.20% | -191.19% | -53.20% | -25.23% | -28.96% | 381.06% | -89.51% | -20.56% | -116.83% | 485.42% | 58.99% | 73.57% | 75.88% | 71.32% | 63.13% | 59.90% | 71.57% | 73.52% | 59.86% | 67.43% | 77.93% | 50.24% | 61.93% | 89.69% | 76.49% | 67.63% | 75.96% | 70.57% | 68.75% | 68.67% | 61.01% | 70.12% | 60.70% | 69.82% | 55.39% | 73.34% | 61.88% |
|
Assets Average
|
| | | | | 3.21B | 3.41B | 3.65B | 3.88B | 4.13B | 4.35B | 4.41B | 4.49B | 4.81B | 5.23B | 7.10B | 9.09B | 9.65B | 9.90B | 10.20B | 10.65B | 10.88B | 10.98B | 11.05B | 11.41B | 11.73B | 11.79B | 11.94B | 12.14B | 12.39B | 12.84B | 13.29B | 13.50B | 13.64B | 13.88B | 14.27B | 14.57B | 14.88B | 15.18B | 15.51B | 16.26B | 16.96B | 17.87B | 18.68B | 18.95B | 19.44B | 20.26B | 20.86B | 21.48B | 22.85B | 33.42B | 43.60B | 44.51B | 45.42B | 47.78B | 50.39B | 52.54B | 54.66B | 56.56B | 63.05B | 68.19B | 68.26B | 68.65B | 69.30B | 70.59B | 71.35B |
|
Equity Average
|
| | | | | 1.54B | 1.74B | 1.98B | 2.10B | 2.18B | 2.27B | 2.36B | 2.47B | 2.46B | 2.43B | 3.78B | 5.12B | 5.08B | 5.23B | 5.39B | 5.61B | 5.73B | 5.62B | 5.66B | 5.83B | 6.02B | 6.31B | 6.53B | 6.66B | 6.80B | 6.78B | 6.92B | 7.04B | 7.20B | 7.38B | 7.34B | 7.41B | 7.61B | 7.92B | 8.07B | 8.44B | 9.09B | 9.56B | 10.11B | 10.40B | 10.44B | 10.76B | 11.29B | 11.72B | 12.62B | 19.25B | 25.35B | 25.99B | 26.63B | 27.85B | 29.12B | 30.35B | 31.57B | 32.47B | 36.13B | 38.95B | 38.71B | 38.86B | 39.15B | 39.30B | 39.31B |
|
Invested Capital
|
| | 1.49B | | 1.45B | 1.63B | 1.85B | 2.11B | 2.09B | 2.28B | 2.32B | 2.46B | 2.53B | 2.57B | 2.58B | 5.14B | 5.11B | 5.05B | 5.42B | 5.35B | 5.86B | 5.59B | 5.65B | 5.68B | 5.99B | 6.07B | 6.56B | 6.51B | 6.82B | 6.78B | 6.79B | 7.06B | 7.03B | 7.38B | 7.40B | 7.30B | 7.51B | 7.71B | 8.12B | 8.01B | 8.86B | 9.32B | 9.80B | 10.42B | 10.37B | 10.50B | 11.02B | 11.57B | 11.87B | 13.37B | 25.13B | 25.58B | 26.40B | 26.86B | 28.84B | 29.39B | 31.31B | 31.82B | 33.11B | 39.15B | 38.75B | 38.67B | 39.05B | 39.24B | 39.36B | 39.26B |
|
Asset Utilization Ratio
|
| | | | | 0.08 | 0.07 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 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 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42 | 1.36 | 2.56 | 2.40 | 2.82 | 2.86 | 1.14 | 2.98 | 3.17 | 2.96 | 2.81 | 2.54 | 2.14 | 2.33 | 2.13 | 1.62 | 2.12 | 2.10 | 1.83 | 2.00 | 1.79 | 2.16 |
|
Debt to Equity
|
| | 0.00 | | 0.02 | | | | | 0.04 | 0.11 | 0.02 | 0.07 | 0.25 | 0.07 | 0.02 | 0.14 | 0.09 | 0.02 | 0.14 | 0.01 | 0.01 | 0.04 | 0.07 | 0.04 | 0.07 | 0.05 | 0.10 | 0.08 | 0.16 | 0.17 | 0.05 | 0.09 | 0.09 | 0.06 | 0.15 | 0.07 | 0.10 | 0.07 | 0.10 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 |
|
Debt Ratio
|
| | 0.00 | | 0.01 | | | | | 0.02 | 0.05 | 0.01 | 0.04 | 0.12 | 0.03 | 0.01 | 0.07 | 0.05 | 0.01 | 0.07 | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 | 0.04 | 0.03 | 0.05 | 0.04 | 0.09 | 0.09 | 0.02 | 0.05 | 0.05 | 0.03 | 0.07 | 0.04 | 0.05 | 0.04 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 |
|
Equity Ratio
|
| | 0.51 | | 0.46 | 0.50 | 0.52 | 0.56 | 0.52 | 0.53 | 0.51 | 0.56 | 0.54 | 0.49 | 0.44 | 0.59 | 0.54 | 0.51 | 0.55 | 0.51 | 0.54 | 0.51 | 0.51 | 0.51 | 0.51 | 0.52 | 0.55 | 0.54 | 0.56 | 0.54 | 0.52 | 0.53 | 0.52 | 0.54 | 0.53 | 0.50 | 0.51 | 0.51 | 0.53 | 0.51 | 0.53 | 0.54 | 0.53 | 0.55 | 0.54 | 0.53 | 0.53 | 0.55 | 0.54 | 0.56 | 0.58 | 0.58 | 0.59 | 0.59 | 0.58 | 0.58 | 0.58 | 0.58 | 0.57 | 0.57 | 0.57 | 0.56 | 0.57 | 0.56 | 0.55 | 0.55 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42 | 1.36 | 2.56 | 2.40 | 2.82 | 2.86 | 1.14 | 2.98 | 3.17 | 2.96 | 2.81 | 2.54 | 2.14 | 2.33 | 2.13 | 1.62 | 2.12 | 2.10 | 1.83 | 2.00 | 1.79 | 2.16 |
|
FCF Payout Ratio
|
| 1.42 | 1.48 | 5.73 | -0.24 | 1.40 | -0.15 | -0.47 | -0.95 | -0.14 | -0.66 | 1.37 | -0.55 | -0.16 | -0.25 | -1.94 | -0.22 | -0.26 | 3.67 | -0.23 | -1.09 | -3.42 | 3.43 | -1.49 | -0.25 | 9.67 | 9.00 | -0.83 | -1.89 | -0.81 | -0.28 | -1.02 | -2.28 | -1.96 | 0.15 | -0.65 | -2.77 | -0.49 | 0.12 | 0.98 | 0.78 | 0.76 | 0.78 | 0.89 | 0.97 | 0.84 | 0.81 | 0.98 | 0.84 | 0.72 | 1.08 | 0.88 | 0.61 | 0.72 | 0.78 | 0.69 | 0.72 | 0.76 | 0.75 | 0.83 | 0.72 | 0.85 | 0.74 | 0.93 | 0.70 | 0.81 |
|
Enterprise Value
|
-0.04B | -0.02B | -0.01B | -0.00B | -0.00B | -0.16B | -0.02B | -0.13B | -0.16B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | -0.03B | 0.01B | -0.00B | -0.01B | 0.00B | -0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | -0.00B | -0.21B | -0.02B | -0.01B | -0.31B | -0.70B | -0.79B | -0.15B | -0.20B | -0.48B | -0.18B | -0.08B | -0.10B | -0.06B | -0.04B | -0.04B | -0.09B | -0.18B | -0.07B | -0.52B | -0.28B | -0.19B | -0.23B | -0.11B | -0.59B | -0.21B |
|
Return on Sales
|
0.03% | 0.03% | 0.09% | 0.05% | 0.03% | 0.02% | 0.13% | 0.00% | 0.02% | 0.04% | 0.09% | 0.02% | 0.05% | 0.03% | 0.03% | 0.23% | 0.03% | 0.03% | 0.07% | 0.01% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | | | | | | | | | | | | | | 0.26% | 0.06% | 0.28% | 0.22% | 0.27% | 0.28% | 0.01% | 0.25% | 0.28% | 0.26% | 0.26% | 0.24% | 0.19% | 0.23% | 0.20% | 0.11% | 0.19% | 0.20% | 0.15% | 0.18% | 0.14% | 0.22% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06% | 0.06% | 0.06% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | | | | | | | | | | | | | | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | | | | | | | | | | | | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% |