|
EBT Margin
|
31.95% | 30.88% | 31.65% | 26.98% | 1.33% | 31.30% | 18.72% | 20.32% | 32.64% | 32.44% | 30.48% | 22.64% | 26.32% | 33.67% | 30.18% | 28.31% | 25.66% | 30.82% | 33.79% | 34.70% | 35.32% | 35.25% | 33.40% | 35.72% | 31.72% | 36.21% | 36.51% | 38.14% | 37.13% | 39.39% | 41.48% | 41.78% | 40.51% | 42.68% | 43.65% | 42.51% | 41.78% | 45.49% | 47.27% | 45.34% | 46.42% | 46.10% | 45.59% | 42.67% | 40.01% | 36.24% | 36.32% | 35.34% | 41.57% | 37.97% | 44.00% | 42.97% | 39.36% | 44.65% | 48.67% | 47.26% | 41.24% | 36.32% | 30.03% | 26.78% | 37.93% | 37.25% | 38.00% | 43.25% | 43.85% | 47.91% | 49.24% |
|
EBIT Margin
|
35.55% | 36.31% | 37.78% | 29.21% | 6.54% | 35.46% | 23.89% | 24.58% | 36.37% | 36.22% | 34.21% | 26.33% | 29.52% | 36.71% | 33.44% | 31.11% | 27.83% | 32.76% | 35.62% | 36.52% | 37.08% | 37.01% | 35.14% | 37.20% | 33.62% | 38.31% | 38.63% | 40.27% | 39.29% | 41.68% | 43.89% | 44.07% | 43.15% | 46.15% | 47.99% | 47.81% | 48.37% | 52.86% | 56.11% | 56.13% | 58.06% | 57.96% | 55.22% | 49.12% | 45.20% | 40.20% | 39.95% | 37.64% | 43.78% | 40.65% | 46.70% | 45.69% | 42.27% | 47.91% | 56.51% | 62.03% | 65.60% | 75.28% | 68.91% | 67.89% | 73.97% | 72.62% | 73.20% | 68.02% | 62.62% | 64.40% | 64.01% |
|
EBITDA Margin
|
35.55% | 36.31% | 37.78% | 29.21% | 6.54% | 35.46% | 23.89% | 24.58% | 36.37% | 36.22% | 34.21% | 26.33% | 29.52% | 36.71% | 33.44% | 31.11% | 27.83% | 32.76% | 35.62% | 36.52% | 37.08% | 37.01% | 35.14% | 37.20% | 33.62% | 38.31% | 38.63% | 40.27% | 39.29% | 41.68% | 43.89% | 44.07% | 43.15% | 46.15% | 47.99% | 47.81% | 48.37% | 52.86% | 56.11% | 56.13% | 58.06% | 57.96% | 55.22% | 49.12% | 45.20% | 40.20% | 39.95% | 37.64% | 43.78% | 40.65% | 46.70% | 45.69% | 42.27% | 47.91% | 56.51% | 62.03% | 65.60% | 75.28% | 68.91% | 67.89% | 73.97% | 72.62% | 73.20% | 68.02% | 62.62% | 64.40% | 64.01% |
|
Net Margin
|
19.62% | 18.89% | 19.78% | 16.63% | 0.61% | 18.98% | 11.67% | 10.56% | 20.13% | 20.00% | 18.63% | 14.65% | 16.40% | 20.34% | 19.90% | 15.56% | 15.35% | 17.43% | 20.54% | 20.70% | 21.52% | 20.43% | 20.12% | 21.21% | 19.07% | 21.07% | 22.86% | 22.35% | 22.22% | 22.21% | 24.56% | 24.24% | 25.23% | 24.88% | 26.56% | 24.53% | 31.11% | 32.70% | 34.32% | 33.16% | 33.97% | 33.08% | 33.68% | 30.74% | 28.93% | 25.35% | 25.12% | 25.14% | 29.44% | 24.67% | 30.77% | 30.78% | 27.35% | 32.44% | 34.25% | 33.13% | 29.96% | 25.19% | 22.08% | 20.77% | 26.39% | 25.82% | 26.80% | 32.22% | 32.08% | 33.79% | 37.11% |
|
FCF Margin
|
11.43% | 83.87% | -44.02% | 71.50% | -63.19% | 77.78% | 12.98% | -44.19% | 104.81% | 48.40% | 2.88% | 36.75% | 4.71% | -28.37% | 47.99% | 70.12% | -32.33% | 35.15% | 43.41% | 52.82% | 1.08% | 21.65% | 54.29% | 49.65% | -89.12% | 31.80% | 63.37% | 49.08% | -24.09% | 95.90% | -32.71% | 129.56% | -79.63% | 29.81% | 148.08% | -152.68% | 5.25% | 120.72% | 43.74% | 285.91% | -100.40% | 76.20% | 191.70% | 157.75% | 380.66% | -678.45% | -8.58% | 313.48% | -104.52% | -18.40% | 35.82% | 113.13% | 59.01% | -160.69% | 160.40% | -42.00% | 188.00% | -117.16% | -113.98% | 447.95% | -31.60% | -92.56% | 391.38% | -207.94% | 111.48% | 52.11% | 6.41% |
|
Assets Average
|
| | 65.12B | 71.71B | 76.88B | 80.32B | 84.80B | 89.93B | 93.73B | 96.23B | 100.24B | 105.73B | 110.02B | 111.65B | 114.74B | 125.65B | 133.48B | 134.62B | 138.06B | 141.93B | 143.85B | 143.73B | 145.42B | 151.04B | 157.41B | 161.90B | 167.01B | 177.05B | 187.35B | 194.53B | 203.69B | 216.36B | 225.22B | 223.83B | 225.66B | 236.99B | 245.80B | 255.10B | 266.99B | 284.29B | 289.65B | 279.57B | 277.65B | 286.49B | 332.39B | 385.63B | 409.92B | 484.18B | 556.23B | 568.99B | 591.04B | 637.41B | 674.11B | 659.25B | 607.56B | 564.67B | 543.66B | 523.53B | 493.35B | 484.19B | 480.98B | 459.23B | 457.87B | 472.95B | 471.37B | 460.92B | 462.10B |
|
Equity Average
|
| | 4.76B | 4.99B | 5.37B | 5.78B | 5.96B | 6.13B | 6.36B | 6.61B | 7.19B | 7.68B | 8.03B | 8.72B | 9.29B | 9.53B | 9.68B | 9.75B | 9.89B | 10.22B | 10.60B | 10.99B | 11.32B | 11.64B | 11.98B | 12.29B | 12.81B | 13.30B | 13.96B | 14.75B | 15.23B | 15.95B | 16.70B | 17.24B | 17.76B | 18.28B | 18.93B | 19.71B | 20.47B | 20.75B | 21.15B | 21.47B | 21.34B | 21.55B | 24.01B | 28.54B | 31.07B | 43.70B | 55.83B | 56.52B | 57.45B | 56.85B | 52.18B | 46.31B | 40.78B | 36.82B | 36.48B | 36.75B | 37.47B | 39.37B | 41.69B | 43.18B | 45.58B | 47.80B | 48.94B | 49.48B | 49.42B |
|
Invested Capital
|
| 6.17B | 6.42B | 6.58B | 6.98B | 7.19B | 8.04B | 8.23B | 8.49B | 8.74B | 9.66B | 9.71B | 10.34B | 11.11B | 11.26B | 11.22B | 11.41B | 11.35B | 11.97B | 12.30B | 10.81B | 11.17B | 11.47B | 13.72B | 15.07B | 15.33B | 16.10B | 16.31B | 17.42B | 17.89B | 18.37B | 19.32B | 17.58B | 17.79B | 23.03B | 33.52B | 19.33B | 20.10B | 20.83B | 20.67B | 21.62B | 21.32B | 21.35B | 29.18B | 26.27B | 30.82B | 31.33B | 69.69B | 73.29B | 76.16B | 76.97B | 75.17B | 52.33B | 45.86B | 37.54B | 36.86B | 36.35B | 37.15B | 37.78B | 40.96B | 42.41B | 43.95B | 47.22B | 48.38B | 49.51B | 49.45B | 49.38B |
|
Asset Utilization Ratio
|
| | 0.07 | 0.06 | 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 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 | 0.04 | 0.05 | 0.05 |
|
Interest Coverage Ratio
|
9.88 | 6.68 | 6.16 | 13.09 | 1.25 | 8.51 | 4.62 | 5.77 | 9.76 | 9.58 | 9.18 | 7.15 | 9.24 | 12.08 | 10.26 | 11.12 | 12.82 | 16.85 | 19.56 | 20.15 | 21.08 | 21.04 | 20.19 | 25.09 | 17.69 | 18.18 | 18.15 | 18.92 | 18.24 | 18.14 | 18.26 | 19.31 | 16.33 | 13.28 | 11.05 | 9.01 | 7.34 | 7.18 | 6.35 | 5.20 | 4.99 | 4.89 | 5.74 | 7.62 | 8.70 | 10.15 | 10.99 | 16.38 | 19.85 | 15.21 | 17.35 | 16.80 | 14.52 | 14.70 | 7.21 | 4.20 | 2.69 | 1.93 | 1.77 | 1.65 | 2.05 | 2.05 | 2.08 | 2.75 | 3.34 | 3.90 | 4.33 |
|
Debt to Equity
|
| | | 0.15 | | | 0.24 | 0.23 | | | | 0.19 | | | 0.15 | 0.17 | | | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.24 | 0.23 | 0.22 | 0.21 | 0.25 | 0.53 | 0.38 | 0.18 | 0.24 | 0.22 | 0.46 | 1.07 | 0.21 | 0.29 | 0.28 | 0.33 | 0.32 | 0.35 | 0.35 | 0.34 | 0.32 | 0.28 | 0.25 | 0.24 | 0.36 | 0.39 | 0.39 | 0.42 | 0.54 | 0.50 | 0.58 | 0.58 | 1.25 | 1.10 | 0.84 | 0.64 | 0.57 | 0.56 | 0.48 | 0.46 | 0.43 | 0.41 | 0.41 |
|
Debt Ratio
|
| | | 0.01 | | | 0.02 | 0.02 | | | | 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 | 0.04 | 0.03 | 0.01 | 0.02 | 0.02 | 0.04 | 0.08 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.09 | 0.08 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|
Equity Ratio
|
| 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 |
|
Times Interest Earned
|
9.88 | 6.68 | 6.16 | 13.09 | 1.25 | 8.51 | 4.62 | 5.77 | 9.76 | 9.58 | 9.18 | 7.15 | 9.24 | 12.08 | 10.26 | 11.12 | 12.82 | 16.85 | 19.56 | 20.15 | 21.08 | 21.04 | 20.19 | 25.09 | 17.69 | 18.18 | 18.15 | 18.92 | 18.24 | 18.14 | 18.26 | 19.31 | 16.33 | 13.28 | 11.05 | 9.01 | 7.34 | 7.18 | 6.35 | 5.20 | 4.99 | 4.89 | 5.74 | 7.62 | 8.70 | 10.15 | 10.99 | 16.38 | 19.85 | 15.21 | 17.35 | 16.80 | 14.52 | 14.70 | 7.21 | 4.20 | 2.69 | 1.93 | 1.77 | 1.65 | 2.05 | 2.05 | 2.08 | 2.75 | 3.34 | 3.90 | 4.33 |
|
FCF Payout Ratio
|
0.54 | 0.08 | -0.16 | 0.10 | -0.12 | 0.08 | 0.52 | -0.15 | 0.06 | 0.13 | 2.15 | 0.19 | 1.38 | -0.21 | 0.17 | 0.10 | -0.24 | 0.18 | 0.17 | 0.11 | 6.25 | 0.27 | 0.12 | 0.11 | -0.07 | 0.18 | 0.10 | 0.12 | -0.26 | 0.07 | -0.22 | 0.05 | -0.10 | 0.21 | 0.05 | -0.04 | 1.46 | 0.06 | 0.20 | 0.03 | -0.10 | 0.13 | 0.05 | 0.06 | 0.03 | -0.02 | -1.56 | 0.03 | -0.09 | -0.55 | 0.29 | 0.09 | 0.18 | -0.06 | 0.06 | -0.24 | 0.06 | -0.11 | -0.11 | 0.03 | -0.38 | -0.13 | 0.03 | -0.05 | 0.10 | 0.20 | 1.43 |
|
Enterprise Value
|
11.40B | 10.97B | 14.11B | -8.80B | 15.99B | -16.40B | -15.12B | -8.45B | -9.84B | -13.75B | -21.62B | -28.33B | -26.22B | -31.43B | -34.18B | -40.00B | -32.65B | 20.94B | -31.99B | 12.99B | -24.59B | 28.21B | 29.72B | 13.76B | 30.90B | 33.87B | 27.21B | 42.35B | 26.54B | 20.48B | 31.34B | 51.14B | 45.01B | 47.87B | 46.32B | 54.65B | 56.17B | 55.69B | 44.57B | 28.15B | 24.44B | 29.46B | 34.43B | 31.64B | -25.22B | 9.86B | 19.22B | 59.18B | 74.51B | 107.01B | 103.20B | 96.02B | 68.55B | 55.26B | 89.86B | 115.23B | 47.34B | 55.51B | 66.73B | 82.06B | 100.22B | 109.37B | 83.71B | 93.40B | 106.96B | 133.59B | 142.73B |
|
Market Capitalization
|
17.94B | 20.33B | 22.23B | 21.87B | 22.28B | 16.92B | 16.59B | 20.44B | 21.70B | 19.85B | 13.63B | 14.30B | 18.27B | 16.46B | 16.29B | 18.31B | 22.61B | 27.17B | 27.16B | 33.52B | 35.49B | 35.04B | 38.31B | 39.42B | 39.91B | 42.89B | 37.57B | 43.35B | 37.00B | 33.45B | 41.77B | 52.32B | 54.48B | 57.44B | 58.57B | 68.87B | 70.31B | 68.94B | 66.40B | 56.08B | 56.99B | 53.65B | 54.68B | 60.99B | 43.24B | 43.44B | 46.69B | 99.53B | 122.69B | 137.34B | 137.52B | 159.00B | 159.68B | 119.81B | 136.34B | 155.42B | 96.50B | 103.16B | 99.98B | 125.39B | 131.97B | 134.72B | 118.56B | 135.48B | 141.97B | 165.78B | 173.30B |
|
Return on Sales
|
0.23% | 0.22% | 0.21% | 0.19% | 0.14% | 0.14% | 0.12% | 0.09% | 0.14% | 0.15% | 0.16% | 0.18% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.18% | 0.19% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.23% | 0.24% | 0.24% | 0.25% | 0.25% | 0.26% | 0.27% | 0.27% | 0.27% | 0.29% | 0.31% | 0.33% | 0.35% | 0.35% | 0.35% | 0.35% | 0.35% | 0.33% | 0.31% | 0.30% | 0.28% | 0.29% | 0.29% | 0.30% | 0.32% | 0.31% | 0.33% | 0.34% | 0.35% | 0.35% | 0.33% | 0.30% | 0.27% | 0.26% | 0.26% | 0.27% | 0.30% | 0.32% | 0.34% | 0.36% |
|
Return on Invested Capital
|
| | 0.17% | 0.14% | 0.10% | 0.10% | 0.08% | 0.06% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.12% | 0.09% | 0.11% | 0.17% | 0.18% | 0.20% | 0.21% | 0.22% | 0.22% | 0.18% | 0.15% | 0.13% | 0.11% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.10% | 0.14% | 0.18% | 0.22% | 0.26% | 0.28% | 0.28% | 0.26% | 0.25% | 0.24% | 0.23% | 0.23% | 0.22% | 0.23% | 0.23% |
|
Return on Assets
|
| | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.01% | 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% | 0.02% | 0.02% |
|
Return on Equity
|
| | 0.20% | 0.16% | 0.11% | 0.10% | 0.08% | 0.07% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.15% | 0.11% | 0.10% | 0.08% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.14% | 0.17% | 0.20% | 0.20% | 0.19% | 0.16% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.15% | 0.17% |