|
EBT Margin
|
19.35% | 8.79% | 4.66% | -48.55% | 18.48% | 18.66% | 20.66% | 24.69% | 25.33% | 32.62% | 38.73% | 41.99% | 43.26% | 45.63% | 47.38% | 43.35% | 47.22% | 32.59% | 43.79% | 38.62% | 37.38% | 41.43% | 42.37% | 41.92% |
|
EBIT Margin
|
49.67% | 18.80% | 10.75% | -120.50% | 33.08% | 33.21% | 34.79% | 37.30% | 16.46% | 21.07% | 25.00% | 26.50% | 27.80% | 29.30% | 30.29% | 27.57% | 30.32% | 21.43% | 28.08% | 24.75% | 23.82% | 26.54% | 27.07% | 49.31% |
|
EBITDA Margin
|
49.67% | 18.80% | 10.75% | -120.50% | 33.08% | 33.21% | 34.79% | 37.30% | 16.24% | 21.10% | 24.90% | 26.08% | 27.61% | 28.90% | 30.06% | 27.04% | 29.89% | 20.83% | 27.79% | 24.62% | 23.73% | 26.56% | 26.93% | 27.21% |
|
Operating Margin
|
| | | | | | | | 16.46% | 21.07% | 25.00% | 26.50% | 27.80% | 29.30% | 30.29% | 27.57% | 30.32% | 21.43% | 28.08% | 24.75% | 23.82% | 26.54% | 27.07% | |
|
Net Margin
|
10.60% | 1.77% | 3.04% | -31.42% | 12.13% | 12.23% | 13.47% | 16.22% | -0.08% | -0.07% | -0.01% | -0.42% | 27.80% | 29.30% | 30.32% | 27.54% | 30.24% | 19.26% | 26.04% | 22.76% | 21.76% | 24.60% | 25.28% | 25.50% |
|
FCF Margin
|
215.15% | -114.39% | 12.88% | 706.81% | 220.08% | -590.91% | -527.87% | 290.40% | 579.79% | -387.92% | -917.90% | 779.76% | -157.99% | -131.69% | -368.48% | 674.23% | 67.25% | 35.71% | 36.07% | 25.04% | 31.48% | -12.18% | 62.71% | 24.96% |
|
Assets Average
|
2.87B | 5.26B | 5.32B | 10.15B | 10.19B | 5.68B | 6.15B | 6.40B | 6.25B | | | | 8.35B | 9.55B | 10.21B | 10.21B | 10.28B | 10.50B | 10.89B | 11.26B | 11.93B | 12.84B | 13.90B | |
|
Equity Average
|
0.42B | 0.47B | 0.48B | 0.48B | 0.49B | 0.51B | 0.52B | 0.53B | 0.54B | | | | 0.63B | 0.66B | 0.74B | 0.82B | 0.92B | -0.01B | 0.02B | 1.08B | -0.07B | 0.02B | 1.28B | |
|
Invested Capital
|
4.54B | 4.58B | 4.55B | 0.48B | 4.40B | 4.60B | 4.93B | 4.07B | 4.72B | | | 3.94B | 4.55B | 5.26B | 4.97B | 5.41B | 5.75B | 3.67B | 6.41B | 6.68B | 4.66B | 7.50B | 7.88B | |
|
Asset Utilization Ratio
|
0.02 | 0.02 | 0.03 | | | 0.01 | 0.03 | 0.04 | 0.05 | | | | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |
|
Interest Coverage Ratio
|
1.64 | 1.88 | 1.76 | 1.67 | 2.27 | 2.28 | 2.46 | 2.96 | 2.12 | 4.00 | 5.34 | 5.34 | 5.53 | 6.04 | 6.31 | 4.75 | 5.40 | 3.98 | 5.20 | 4.68 | 3.41 | 3.55 | 3.83 | 6.68 |
|
Debt to Equity
|
8.93 | 8.60 | 8.56 | | 7.88 | 7.95 | 8.42 | 0.21 | 7.68 | | | 2.16 | 1.93 | 2.42 | 1.93 | 1.97 | 0.44 | -1.26 | 0.23 | 0.78 | -0.41 | 0.55 | 0.35 | |
|
Debt Ratio
|
0.79 | 0.77 | 0.77 | | 0.73 | 0.69 | 0.69 | 0.02 | 0.69 | | | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.04 | 0.12 | 0.02 | 0.07 | 0.04 | 0.05 | 0.03 | |
|
Equity Ratio
|
0.09 | 0.09 | 0.09 | 0.03 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | | | 0.08 | 0.08 | 0.06 | 0.08 | 0.08 | 0.10 | -0.09 | 0.10 | 0.09 | -0.10 | 0.09 | 0.09 | |
|
Times Interest Earned
|
1.64 | 1.88 | 1.76 | 1.67 | 2.27 | 2.28 | 2.46 | 2.96 | 2.12 | 4.00 | 5.34 | 5.34 | 5.53 | 6.04 | 6.31 | 4.75 | 5.40 | 3.98 | 5.20 | 4.68 | 3.41 | 3.55 | 3.83 | 6.68 |
|
FCF Payout Ratio
|
0.00 | 0.01 | | | | | | | | | | | | | | | | | | 0.07 | 0.07 | -0.16 | 0.03 | 0.07 |
|
Enterprise Value
|
-0.08B | -0.72B | -0.08B | -0.13B | -0.13B | -0.13B | -1.14B | -0.19B | -0.18B | | | -0.13B | -0.02B | -0.23B | -0.03B | -0.23B | -0.03B | -0.01B | -0.01B | -0.21B | -0.02B | -0.05B | | |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 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% | 0.27% |
|
Return on Invested Capital
|
0.03% | 0.02% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | |
|
Return on Assets
|
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% | |
|
Return on Equity
|
0.01% | 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% | |