|
EBT Margin
|
30.67% | 35.06% | 21.78% | 29.82% | 30.57% | 15.19% | 33.85% | 12.33% | 27.95% | 28.70% | 25.92% | 22.98% | 24.20% | 26.91% | 39.94% | 23.97% | 25.01% | 29.77% | 28.99% | 24.22% | 18.31% | 28.71% | 26.65% | 21.00% | 19.19% | 18.10% | 24.75% | 26.79% | 17.31% | 27.56% | 24.27% | 13.64% | 21.89% | 27.62% | 28.88% | 27.63% | 25.79% | 29.09% | 29.88% | 17.50% | 21.66% | 24.99% | 24.84% | 20.93% | 25.25% | 27.34% | 24.46% | 21.97% | 21.25% | 30.92% | 29.30% | 23.91% | 24.47% | 28.28% | 28.69% | 28.18% | 22.19% | 29.45% | 18.99% | 6.61% | 19.06% | 28.58% | 28.38% | 28.14% | 25.03% | 25.78% | 31.09% |
|
EBIT Margin
|
39.36% | 23.66% | 14.62% | 21.84% | 40.03% | 23.35% | 41.65% | 21.05% | 34.60% | 34.60% | 32.10% | 29.85% | 29.99% | 31.61% | 44.65% | 28.50% | 29.57% | 33.83% | 32.99% | 28.27% | 22.33% | 32.14% | 30.56% | 24.91% | 22.88% | 21.70% | 28.62% | 31.09% | 22.02% | 31.40% | 28.47% | 17.67% | 27.14% | 32.06% | 34.43% | 33.79% | 32.79% | 37.19% | 38.04% | 26.93% | 33.73% | 38.71% | 37.13% | 29.79% | 31.91% | 31.26% | 25.97% | 22.45% | 21.39% | 30.92% | 29.30% | 23.88% | 24.86% | 32.34% | 43.60% | 58.95% | 62.85% | 79.00% | 82.31% | 69.54% | 88.30% | 99.50% | 100.74% | 94.37% | 92.27% | 93.24% | 93.23% |
|
EBITDA Margin
|
39.36% | 23.66% | 14.62% | 21.84% | 40.03% | 23.35% | 41.65% | 21.05% | 34.60% | 34.60% | 32.10% | 29.85% | 29.99% | 31.61% | 44.65% | 28.50% | 29.57% | 33.83% | 32.99% | 28.27% | 22.33% | 32.14% | 30.56% | 24.91% | 22.88% | 21.70% | 28.62% | 31.09% | 22.02% | 31.40% | 28.47% | 17.67% | 27.14% | 32.06% | 34.43% | 33.79% | 32.79% | 37.19% | 38.04% | 26.93% | 33.73% | 38.71% | 37.13% | 29.79% | 31.91% | 31.26% | 25.97% | 22.45% | 21.39% | 30.92% | 29.30% | 23.88% | 24.86% | 32.34% | 43.60% | 58.95% | 62.85% | 79.00% | 82.31% | 69.54% | 88.30% | 99.50% | 100.74% | 94.37% | 92.27% | 93.24% | 93.23% |
|
Operating Margin
|
| 23.66% | 14.62% | 21.84% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
22.23% | -156.17% | 14.62% | 21.84% | 21.43% | 18.75% | 23.64% | 4.06% | 19.74% | 20.15% | 22.37% | 16.03% | 17.22% | 19.81% | 27.76% | 19.11% | 18.69% | 22.30% | 21.90% | 18.78% | 14.33% | 23.17% | 20.99% | 17.55% | 14.35% | 14.92% | 20.62% | 21.55% | 12.84% | 22.74% | 19.35% | 22.02% | 16.72% | 20.78% | 22.10% | 10.64% | 19.73% | 22.76% | 23.69% | 13.10% | 15.42% | 18.69% | 18.19% | 16.14% | 18.92% | 22.54% | 18.57% | 17.07% | 16.58% | 23.99% | 23.18% | 21.68% | 18.92% | 24.11% | 22.61% | 22.06% | 16.93% | 23.34% | 14.79% | 5.65% | 13.32% | 20.53% | 20.93% | 21.34% | 18.18% | 18.27% | 22.62% |
|
FCF Margin
|
-143.61% | -116.87% | 23.52% | 11.97% | 77.44% | 67.06% | -107.71% | -13.41% | 2.71% | -93.01% | 93.49% | 132.18% | 22.22% | -71.98% | 99.83% | 17.64% | 10.80% | -87.97% | 47.63% | -64.57% | 72.27% | -62.74% | -55.31% | 10.50% | 11.58% | -196.66% | -19.01% | 126.83% | 108.05% | 77.73% | -110.11% | -4.82% | 125.37% | 11.71% | -80.89% | 167.61% | 153.44% | -51.32% | 184.28% | 31.13% | -25.58% | 2.82% | 140.75% | 50.62% | 128.06% | 40.14% | -192.96% | 111.07% | -132.00% | -256.76% | 6.39% | 130.10% | 144.37% | -146.19% | 143.87% | 216.55% | -98.16% | -32.86% | 3.23% | 126.62% | -34.23% | -246.22% | 75.91% | -225.06% | 66.08% | -254.06% | 216.02% |
|
Assets Average
|
| | 158.35B | 160.61B | 155.96B | 158.02B | 167.52B | 166.73B | 166.15B | 181.13B | 199.62B | 191.80B | 181.38B | 194.37B | 202.65B | 213.55B | 215.44B | 217.80B | 222.24B | 230.24B | 249.98B | 269.49B | 278.56B | 274.46B | 170.91B | 70.10B | 67.90B | 154.23B | 163.38B | 83.10B | 85.65B | 164.70B | 157.15B | 72.40B | 77.35B | 159.96B | 158.46B | 81.68B | 84.00B | 163.87B | 161.16B | 81.83B | 83.78B | 163.62B | 304.07B | 321.38B | 276.16B | 293.39B | 315.80B | 321.71B | 211.40B | 205.45B | 204.65B | 94.02B | 92.29B | 196.34B | 191.60B | 79.12B | 78.62B | 189.00B | 191.83B | 83.67B | 88.11B | 224.25B | 362.97B | 374.70B | 373.89B |
|
Equity Average
|
| | 12.77B | 13.97B | 14.95B | 15.73B | 16.81B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Invested Capital
|
| 21.08B | 22.29B | 23.33B | 24.23B | 26.29B | 27.39B | | | | | | | | | | | | | | | | | 21.33B | | 21.35B | | 32.60B | | 34.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Utilization Ratio
|
| | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 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 | 0.04 | 0.06 | 0.15 | 0.15 | 0.07 | 0.06 | 0.12 | 0.12 | 0.06 | 0.07 | 0.15 | 0.14 | 0.07 | 0.07 | 0.15 | 0.14 | 0.07 | 0.07 | 0.14 | 0.14 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.13 | 0.13 | 0.06 | 0.06 | 0.16 | 0.15 | 0.06 | 0.06 | 0.14 | 0.14 | 0.06 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
4.53 | 2.60 | 1.87 | 2.77 | 4.24 | 2.86 | 5.34 | 2.42 | 5.20 | 5.86 | 5.19 | 4.35 | 5.19 | 6.72 | 9.48 | 6.29 | 6.49 | 8.33 | 8.25 | 6.98 | 5.55 | 9.38 | 7.81 | 6.37 | 6.20 | 6.02 | 7.41 | 7.24 | 4.68 | 8.16 | 6.78 | 4.38 | 5.17 | 7.21 | 6.20 | 5.49 | 4.68 | 4.59 | 4.66 | 2.86 | 2.79 | 2.82 | 3.02 | 3.36 | 4.79 | 7.98 | 17.21 | 46.79 | 157.75 | | | -729.00 | 63.83 | 7.96 | 2.93 | 1.92 | 1.55 | 1.59 | 1.30 | 1.10 | 1.28 | 1.40 | 1.39 | 1.42 | 1.37 | 1.38 | 1.50 |
|
Debt to Equity
|
| 1.07 | 0.88 | 0.73 | 0.58 | 0.56 | 0.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.10 | | | | | | | | | | | | | | | | | 0.08 | | 0.29 | | 0.09 | | 0.26 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Times Interest Earned
|
4.53 | 2.60 | 1.87 | 2.77 | 4.24 | 2.86 | 5.34 | 2.42 | 5.20 | 5.86 | 5.19 | 4.35 | 5.19 | 6.72 | 9.48 | 6.29 | 6.49 | 8.33 | 8.25 | 6.98 | 5.55 | 9.38 | 7.81 | 6.37 | 6.20 | 6.02 | 7.41 | 7.24 | 4.68 | 8.16 | 6.78 | 4.38 | 5.17 | 7.21 | 6.20 | 5.49 | 4.68 | 4.59 | 4.66 | 2.86 | 2.79 | 2.82 | 3.02 | 3.36 | 4.79 | 7.98 | 17.21 | 46.79 | 157.75 | | | -729.00 | 63.83 | 7.96 | 2.93 | 1.92 | 1.55 | 1.59 | 1.30 | 1.10 | 1.28 | 1.40 | 1.39 | 1.42 | 1.37 | 1.38 | 1.50 |
|
FCF Payout Ratio
|
-0.04 | -0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 0.08 | -0.04 | 0.04 | 0.03 | 0.18 | -0.07 | 0.05 | 0.28 | 0.42 | -0.06 | 0.11 | -0.08 | 0.07 | -0.08 | -0.10 | 0.52 | 0.52 | -0.03 | -0.36 | 0.05 | 0.07 | 0.08 | -0.07 | -1.49 | 0.06 | 0.54 | -0.09 | 0.04 | 0.04 | -0.12 | 0.04 | 0.23 | -0.31 | 2.80 | 0.06 | 0.15 | 0.06 | 0.18 | -0.04 | 0.07 | -0.05 | -0.03 | 1.04 | 0.06 | 0.05 | -0.06 | 0.05 | 0.04 | -0.08 | -0.24 | 2.61 | 0.07 | -0.23 | -0.03 | 0.10 | -0.04 | 0.12 | -0.03 | 0.04 |
|
Enterprise Value
|
| | | -74.84B | | -80.69B | -80.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19B | | | -5.04B | -4.75B | -9.71B | -4.77B | -5.71B | -5.80B | -8.17B | -7.85B | -7.57B | -4.11B | -6.79B | -9.48B | -11.18B | -7.66B | -4.66B | -6.43B | -7.80B | -5.31B | -4.94B | -5.88B | -4.36B | -11.18B | -7.26B | -9.47B | -3.55B |
|
Return on Sales
|
0.24% | 0.24% | 0.15% | 0.22% | 0.22% | 0.19% | 0.24% | 0.04% | 0.20% | 0.21% | 0.23% | 0.16% | 0.18% | 0.20% | 0.29% | 0.19% | 0.19% | 0.23% | 0.22% | 0.19% | 0.15% | 0.24% | 0.22% | 0.18% | 0.16% | 0.16% | 0.22% | 0.23% | 0.15% | 0.24% | 0.22% | 0.23% | 0.19% | 0.22% | 0.24% | 0.12% | 0.22% | 0.24% | 0.26% | 0.14% | 0.17% | 0.20% | 0.20% | 0.19% | 0.21% | 0.24% | 0.20% | 0.18% | 0.18% | 0.25% | 0.24% | 0.23% | 0.20% | 0.25% | 0.23% | 0.23% | 0.18% | 0.25% | 0.16% | 0.07% | 0.15% | 0.22% | 0.22% | 0.23% | 0.20% | 0.20% | 0.24% |
|
Return on Invested Capital
|
| | 0.04% | 0.07% | 0.07% | 0.07% | 0.09% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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% | 0.01% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.03% | 0.02% | 0.01% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | 0.07% | 0.13% | 0.12% | 0.11% | 0.12% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |