|
EBT Margin
|
142.55% | -5.57% | -40.26% | 224.25% | -21.73% | -22.64% | -18.85% | 88.06% | 1.46% | 3.22% | 11.59% | -4.65% | 23.76% | 35.46% | 33.19% | 30.65% | 34.41% | 29.89% | 31.61% | 28.62% | 35.66% | 34.13% | 35.51% | 24.50% | 25.76% | 29.29% | 28.36% | 13.60% | 28.22% | 28.17% | 32.85% | 6.00% | 31.51% | 32.73% | 32.63% | 38.18% | 38.28% | 32.48% | 31.14% | 34.12% | 34.41% | 33.64% | 34.52% | 32.91% | 14.44% | -16.89% | 38.59% | 43.71% | 51.12% | 64.54% | 51.49% | 33.11% |
|
EBIT Margin
|
349.82% | 20.05% | -11.26% | 303.54% | 1.64% | -2.54% | -0.93% | 112.94% | 17.84% | 18.94% | 26.63% | 8.78% | 36.34% | 47.06% | 44.07% | 40.25% | 43.11% | 37.47% | 38.21% | 34.54% | 42.11% | 40.06% | 41.27% | 30.22% | 31.28% | 33.76% | 33.23% | 16.83% | 35.60% | 35.74% | 40.31% | 7.49% | 39.53% | 40.52% | 40.97% | 46.58% | 48.02% | 42.91% | 42.78% | 44.13% | 49.79% | 50.00% | 48.76% | 45.07% | 25.12% | -11.00% | 42.91% | 46.98% | 53.98% | 67.26% | 54.03% | 35.37% |
|
EBITDA Margin
|
377.45% | 23.89% | -6.12% | 311.75% | 6.15% | 2.36% | 3.71% | 117.81% | 22.72% | 24.09% | 31.77% | 13.42% | 41.08% | 52.04% | 48.89% | 45.05% | 48.42% | 42.76% | 43.59% | 39.48% | 47.60% | 45.45% | 46.81% | 35.94% | 36.81% | 39.15% | 39.01% | 19.47% | 41.30% | 41.48% | 45.89% | 8.56% | 45.46% | 46.65% | 46.99% | 52.22% | 53.74% | 48.54% | 48.32% | 49.83% | 55.03% | 55.85% | 54.31% | 50.61% | 31.00% | -5.44% | 48.33% | 52.31% | 59.58% | 72.88% | 59.60% | 41.25% |
|
Net Margin
|
9.45% | -12.02% | -27.03% | -113.06% | -15.52% | -20.78% | -12.92% | 3.58% | 1.18% | 3.93% | 7.41% | -44.40% | 10.73% | 21.12% | 22.30% | 19.28% | 25.17% | 19.85% | 21.61% | 13.09% | 24.12% | 22.19% | 22.76% | 15.46% | 16.96% | 19.08% | 18.15% | 8.97% | 18.79% | 18.85% | 21.20% | 3.99% | 21.38% | 21.87% | 21.46% | 22.51% | 28.11% | 25.17% | 37.51% | 27.10% | 26.07% | 26.04% | 25.75% | 24.73% | 9.84% | -15.34% | 30.49% | 34.88% | 38.18% | 47.28% | 38.66% | 25.34% |
|
FCF Margin
|
-258.55% | 113.00% | 23.50% | -29.85% | 102.50% | 64.52% | 30.41% | 81.59% | 90.87% | 100.79% | 127.59% | 7.30% | 53.15% | 17.84% | 84.67% | 11.82% | 84.45% | 76.55% | 70.36% | 37.26% | 30.16% | 20.34% | 53.57% | 39.49% | 20.70% | 23.19% | 46.89% | 0.40% | 53.44% | 27.07% | 37.94% | 2.64% | 53.94% | 28.28% | 59.17% | 15.81% | 6.92% | 33.94% | 38.06% | 68.24% | 37.38% | 50.42% | 46.22% | 30.14% | 52.65% | 52.56% | 40.96% | -2.31% | 43.03% | 44.18% | 51.05% | 44.31% |
|
Assets Average
|
144.11B | 142.40B | 141.40B | 141.15B | 139.77B | 136.28B | 134.42B | 132.92B | 132.05B | 131.33B | 130.34B | 128.41B | 127.67B | 125.31B | 122.07B | 121.57B | 120.53B | 119.21B | 117.79B | 117.13B | 117.66B | 118.33B | 118.97B | 119.39B | 121.00B | 122.15B | 123.32B | 125.42B | 125.79B | 125.88B | 125.69B | 125.57B | 125.26B | 124.59B | 123.96B | 123.78B | 123.60B | 123.73B | 124.57B | 125.13B | 127.25B | 128.16B | 127.83B | 127.19B | 129.89B | 138.81B | 144.62B | 146.28B | 150.36B | 154.47B | 155.88B | |
|
Equity Average
|
16.82B | 17.78B | 18.61B | 18.19B | 17.76B | 17.55B | 17.31B | 16.95B | 16.68B | 16.75B | 17.08B | 16.88B | 17.02B | 15.99B | 14.68B | 15.20B | 15.62B | 15.53B | 15.41B | 15.57B | 15.84B | 16.47B | 16.98B | 16.96B | 16.96B | 16.98B | 16.93B | 16.90B | 17.03B | 17.30B | 17.38B | 17.01B | 16.69B | 16.81B | 16.76B | 16.41B | 16.03B | 15.82B | 15.27B | 14.93B | 15.30B | 16.06B | 16.59B | 16.44B | 16.81B | 17.48B | 17.77B | 18.01B | 17.99B | 18.06B | 18.44B | |
|
Invested Capital
|
44.93B | 44.17B | 41.87B | 18.08B | 36.01B | 35.84B | 35.16B | 16.56B | 32.00B | 31.26B | 30.35B | 27.68B | 27.64B | 23.99B | 23.06B | 22.93B | 23.42B | 24.06B | 22.10B | 22.67B | 22.23B | 22.55B | 22.75B | 22.59B | 22.34B | 22.35B | 24.32B | 25.20B | 25.06B | 26.36B | 23.42B | 24.43B | 22.73B | 24.26B | 23.33B | 24.82B | 23.82B | 27.07B | 29.20B | 29.11B | 30.07B | 30.07B | 31.11B | 26.22B | 30.59B | 24.04B | 22.82B | 21.68B | 20.78B | 21.12B | 21.07B | |
|
Asset Utilization Ratio
|
0.04 | 0.04 | 0.04 | 0.03 | 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 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.09 | 0.09 | 0.09 | 0.09 | 0.04 | 0.05 | 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 | |
|
Interest Coverage Ratio
|
1.69 | 0.78 | -0.39 | 3.83 | 0.07 | -0.13 | -0.05 | 4.54 | 1.09 | 1.20 | 1.77 | 0.65 | 2.89 | 4.06 | 4.05 | 4.19 | 4.96 | 4.94 | 5.79 | 5.84 | 6.54 | 6.75 | 7.16 | 5.28 | 5.66 | 7.56 | 6.82 | 5.21 | 4.82 | 4.72 | 5.40 | 5.04 | 4.93 | 5.20 | 4.91 | 5.55 | 4.93 | 4.11 | 3.68 | 4.41 | 3.24 | 3.06 | 3.42 | 3.71 | 2.35 | -1.87 | 9.93 | 14.40 | 18.87 | 24.74 | 21.27 | 15.62 |
|
Debt to Equity
|
0.72 | 0.50 | 0.43 | 0.31 | 0.25 | 0.28 | 0.36 | 0.40 | 0.32 | 0.26 | 0.28 | 0.33 | 0.30 | 0.42 | 0.26 | 0.20 | 0.23 | 0.44 | 0.23 | 0.28 | 0.12 | 0.11 | 0.11 | 0.24 | 0.24 | 0.11 | | 0.00 | | 0.00 | | 0.49 | | 0.04 | 0.04 | 0.03 | | 0.09 | 0.22 | 0.11 | 0.10 | 0.26 | 0.33 | 0.13 | 0.18 | | | | | | | |
|
Debt Ratio
|
0.09 | 0.07 | 0.06 | 0.04 | 0.03 | 0.04 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.03 | 0.02 | 0.03 | 0.06 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | | 0.00 | | 0.00 | | 0.06 | | 0.00 | 0.00 | 0.00 | | 0.01 | 0.03 | 0.01 | 0.01 | 0.03 | 0.04 | 0.02 | 0.02 | | | | | | | |
|
Equity Ratio
|
0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | |
|
Times Interest Earned
|
1.69 | 0.78 | -0.39 | 3.83 | 0.07 | -0.13 | -0.05 | 4.54 | 1.09 | 1.20 | 1.77 | 0.65 | 2.89 | 4.06 | 4.05 | 4.19 | 4.96 | 4.94 | 5.79 | 5.84 | 6.54 | 6.75 | 7.16 | 5.28 | 5.66 | 7.56 | 6.82 | 5.21 | 4.82 | 4.72 | 5.40 | 5.04 | 4.93 | 5.20 | 4.91 | 5.55 | 4.93 | 4.11 | 3.68 | 4.41 | 3.24 | 3.06 | 3.42 | 3.71 | 2.35 | -1.87 | 9.93 | 14.40 | 18.87 | 24.74 | 21.27 | 15.62 |
|
FCF Payout Ratio
|
-0.10 | 0.01 | 0.13 | -0.34 | 0.03 | 0.04 | 0.09 | -0.11 | 0.03 | 0.03 | 0.03 | 0.44 | 0.02 | 0.06 | 0.01 | 0.08 | 0.01 | 0.04 | 0.04 | 0.08 | 0.11 | 0.27 | 0.10 | 0.13 | 0.25 | 0.24 | 0.13 | 6.50 | 0.11 | 0.20 | 0.15 | 0.44 | 0.22 | 0.22 | 0.13 | | 1.04 | 0.21 | 0.18 | 0.15 | 0.26 | 0.20 | 0.20 | 0.34 | 0.20 | 0.18 | 0.22 | -3.82 | 0.22 | 0.21 | 0.18 | 0.22 |
|
Enterprise Value
|
-2.37B | 4.51B | 4.16B | -23.53B | 9.10B | 8.28B | 6.33B | -21.30B | -23.13B | -16.87B | 2.73B | -1.20B | -25.84B | 9.42B | -16.57B | 9.96B | 11.45B | 13.37B | -8.64B | 14.43B | 14.02B | 14.55B | 13.74B | 14.43B | 13.19B | 13.78B | 11.83B | 12.39B | 10.00B | 11.67B | 12.27B | 17.55B | 17.39B | 17.68B | 17.62B | 22.04B | 20.86B | 21.35B | 18.11B | 13.83B | 14.41B | 15.14B | 15.78B | 16.55B | 9.26B | 10.70B | 11.07B | 21.34B | 21.62B | 19.05B | 23.15B | 20.78B |
|
Market Capitalization
|
4.11B | 5.62B | 5.55B | 8.12B | 10.34B | 9.55B | 7.91B | 8.79B | 8.93B | 6.72B | 4.19B | 7.31B | 8.30B | 9.53B | 10.17B | 10.07B | 11.58B | 13.47B | 12.93B | 14.54B | 14.13B | 14.65B | 13.84B | 14.54B | 13.30B | 13.89B | 11.94B | 12.53B | 10.11B | 11.79B | 12.39B | 17.68B | 17.51B | 17.85B | 17.82B | 22.23B | 20.86B | 21.35B | 18.11B | 13.83B | 14.40B | 15.14B | 15.78B | 16.55B | 9.26B | 10.67B | 11.07B | 21.34B | 21.62B | 19.05B | 23.14B | |
|
Return on Sales
|
0.01% | -0.02% | -0.09% | -0.09% | -0.12% | -0.14% | -0.10% | 0.04% | 0.08% | 0.14% | 0.18% | -0.07% | -0.09% | -0.09% | -0.10% | -0.03% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.04% | 0.04% | 0.03% | 0.00% | 0.03% | 0.03% | 0.06% | 0.13% | 0.07% | 0.12% | 0.19% | 0.19% | 0.25% | 0.27% | 0.27% | 0.23% | 0.13% | 0.14% | 0.17% | 0.24% | 0.40% | 0.42% | 0.39% |
|
Return on Invested Capital
|
0.28% | 0.18% | 0.18% | | | | | | | | | | 0.04% | 0.05% | 0.05% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.05% | 0.05% | 0.06% | 0.08% | 0.13% | 0.13% | |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | |
|
Return on Equity
|
0.00% | -0.01% | -0.03% | -0.02% | -0.04% | -0.04% | -0.03% | 0.01% | 0.03% | 0.05% | 0.06% | -0.02% | -0.03% | -0.03% | -0.04% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.00% | 0.02% | 0.02% | 0.02% | 0.05% | 0.03% | 0.05% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.08% | 0.04% | 0.05% | 0.06% | 0.09% | 0.14% | 0.15% | |