|
EBT Margin
|
33.66% | 28.45% | 37.30% | 36.84% | 36.19% | 238.42% | 200.81% | 186.34% | 206.82% | 225.52% | 232.43% | 301.44% | 350.84% | 301.18% | 309.55% | 298.39% | 243.18% | 104.33% | 231.43% | 317.16% | 448.57% | 358.00% | 345.81% | 342.52% | 241.48% | 330.51% | 405.98% | 413.72% | 437.46% | 257.93% | 321.79% | 283.31% | 298.31% | 305.71% | 308.24% | 296.52% | 278.45% | 277.02% | 337.92% |
|
EBIT Margin
|
36.38% | 31.18% | 40.00% | 39.46% | 38.96% | 256.49% | 220.12% | 205.88% | 229.64% | 253.79% | 274.16% | 341.54% | 390.39% | 339.35% | 349.22% | 333.41% | 279.62% | 134.81% | 250.38% | 333.39% | 462.66% | 370.77% | 358.20% | 353.52% | 252.34% | 345.15% | 423.80% | 446.85% | 522.93% | 401.03% | 507.31% | 511.30% | 556.93% | 579.51% | 580.00% | 546.24% | 527.19% | 495.64% | 559.23% |
|
EBITDA Margin
|
39.09% | 34.70% | 43.01% | 42.63% | 42.17% | 276.76% | 239.28% | 224.67% | 246.22% | 271.53% | 292.12% | 358.44% | 390.39% | 339.35% | 349.22% | 333.41% | 279.62% | 134.81% | 250.38% | 333.39% | 462.66% | 370.77% | 358.20% | 353.52% | 252.34% | 345.15% | 423.80% | 446.85% | 522.93% | 401.03% | 507.31% | 511.30% | 556.93% | 579.51% | 580.00% | 546.24% | 527.19% | 495.64% | 559.23% |
|
Net Margin
|
13.66% | 17.95% | 22.87% | 22.53% | 22.50% | 152.57% | 125.56% | 31.26% | 148.67% | 162.86% | 165.97% | 229.06% | 250.56% | 227.70% | 220.92% | 215.35% | 176.65% | 90.96% | 168.17% | 231.52% | 321.20% | 259.49% | 243.43% | 250.26% | 174.20% | 240.45% | 294.42% | 294.44% | 320.02% | 191.95% | 233.96% | 202.95% | 219.59% | 226.90% | 227.28% | 221.38% | 207.94% | 201.77% | 247.39% |
|
FCF Margin
|
-6.49% | 34.14% | 26.76% | 15.21% | 31.72% | 52.09% | 140.07% | 55.16% | 229.95% | 79.23% | 260.13% | 291.40% | 224.97% | 107.41% | 395.78% | 238.19% | 360.03% | 362.18% | 131.87% | -25.13% | -575.32% | 161.12% | 353.92% | 235.57% | 292.53% | 273.71% | 132.33% | 432.24% | 337.07% | 117.33% | 328.84% | 284.17% | 190.33% | 240.92% | 213.87% | 174.86% | 180.05% | 206.65% | 314.25% |
|
Assets Average
|
| 4.37B | 4.41B | 4.49B | 4.52B | 4.52B | 4.59B | 4.71B | 4.77B | 4.82B | 5.59B | 6.34B | 6.41B | 6.43B | 6.39B | 6.43B | 6.47B | 6.92B | 7.40B | 7.54B | 7.84B | 8.10B | 8.31B | 8.54B | 9.37B | 10.12B | 10.05B | 9.95B | 9.89B | 9.85B | 9.88B | 9.90B | 9.86B | 9.78B | 9.78B | 9.75B | 9.75B | 9.87B | 9.90B |
|
Equity Average
|
| 0.47B | 0.48B | 0.48B | 0.48B | 0.49B | 0.50B | 0.51B | 0.51B | 0.51B | 0.66B | 0.81B | 0.84B | 0.86B | 0.89B | 0.90B | 0.89B | 0.88B | 0.89B | 0.91B | 0.93B | 0.95B | 0.97B | 0.99B | 1.05B | 1.08B | 1.02B | 1.02B | 1.07B | 1.09B | 1.08B | 1.12B | 1.16B | 1.17B | 1.21B | 1.23B | 1.24B | 1.26B | 1.29B |
|
Invested Capital
|
0.46B | 0.47B | 0.48B | 0.48B | 0.49B | 0.50B | 0.51B | 0.51B | 0.51B | 0.51B | 0.80B | 0.83B | 0.85B | 0.88B | 0.90B | 0.91B | 0.87B | 0.89B | 0.90B | 0.93B | 0.94B | 0.97B | 0.98B | 1.00B | 1.11B | 1.04B | 0.99B | 1.05B | 1.09B | 1.09B | 1.07B | 1.16B | 1.16B | 1.18B | 1.24B | 1.22B | 1.26B | 1.27B | 1.30B |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Interest Coverage Ratio
|
13.38 | 11.43 | 14.82 | 15.03 | 14.03 | 14.19 | 11.40 | 10.54 | 10.06 | 8.98 | 6.57 | 8.52 | 9.87 | 8.89 | 8.80 | 9.52 | 7.67 | 4.42 | 13.21 | 20.53 | 32.84 | 29.03 | 28.93 | 32.12 | 23.22 | 23.58 | 23.78 | 13.49 | 6.12 | 2.80 | 2.73 | 2.24 | 2.15 | 2.12 | 2.13 | 2.19 | 2.12 | 2.27 | 2.53 |
|
Debt to Equity
|
0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.19 | 0.24 | 0.13 | 0.30 | 0.35 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.09 | 0.10 | 0.10 | 0.25 | 0.40 | 0.36 | 0.50 | 0.55 | 0.34 | 0.21 | 0.22 | 0.08 | 0.08 | 0.08 | 0.03 |
|
Debt Ratio
|
0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.03 | 0.04 | 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 | 0.04 | 0.04 | 0.05 | 0.06 | 0.04 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.00 |
|
Equity Ratio
|
0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
|
Times Interest Earned
|
13.38 | 11.43 | 14.82 | 15.03 | 14.03 | 14.19 | 11.40 | 10.54 | 10.06 | 8.98 | 6.57 | 8.52 | 9.87 | 8.89 | 8.80 | 9.52 | 7.67 | 4.42 | 13.21 | 20.53 | 32.84 | 29.03 | 28.93 | 32.12 | 23.22 | 23.58 | 23.78 | 13.49 | 6.12 | 2.80 | 2.73 | 2.24 | 2.15 | 2.12 | 2.13 | 2.19 | 2.12 | 2.27 | 2.53 |
|
FCF Payout Ratio
|
-1.03 | 0.19 | 0.24 | 0.41 | 0.20 | 0.84 | 0.29 | 0.74 | 0.18 | 0.53 | 0.20 | 0.20 | 0.28 | 0.53 | 0.16 | 0.27 | 0.20 | 0.22 | 0.47 | -2.55 | -0.12 | 0.42 | 0.19 | 0.28 | 0.22 | 0.23 | 0.60 | 0.19 | 0.26 | 0.66 | 0.23 | 0.27 | 0.46 | 0.35 | 0.40 | 0.47 | 0.48 | 0.38 | 0.27 |
|
Enterprise Value
|
0.19B | 0.41B | 0.30B | 0.47B | 0.49B | 0.80B | 0.93B | 0.66B | 0.67B | 0.67B | 0.95B | 0.80B | 1.19B | 1.15B | 1.10B | 0.97B | 0.90B | 0.89B | 0.72B | 0.38B | 1.40B | 1.26B | 1.39B | 0.51B | 0.15B | 1.04B | 1.24B | 1.57B | 1.27B | 0.98B | 0.95B | 1.33B | 1.14B | 1.10B | 1.08B | 1.29B | 1.01B | 1.01B | 1.14B |
|
Market Capitalization
|
0.58B | 0.63B | 0.61B | 0.78B | 0.81B | 0.80B | 0.93B | 0.87B | 0.85B | 0.86B | 1.17B | 1.03B | 1.20B | 1.15B | 1.11B | 1.25B | 0.91B | 0.90B | 0.73B | 1.05B | 1.41B | 1.27B | 1.40B | 1.28B | 1.19B | 1.53B | 1.49B | 1.68B | 1.38B | 1.10B | 1.07B | 1.43B | 1.22B | 1.31B | 1.41B | 1.44B | 1.32B | 1.33B | 1.45B |
|
Return on Sales
|
| | | 0.21% | 0.21% | 0.29% | 0.39% | 0.50% | 1.14% | 1.16% | 1.27% | 1.78% | 2.02% | 2.18% | 2.31% | 2.28% | 2.11% | 1.81% | 1.67% | 1.71% | 2.09% | 2.45% | 2.64% | 2.68% | 2.31% | 2.27% | 2.41% | 2.52% | 2.86% | 2.73% | 2.57% | 2.34% | 2.12% | 2.21% | 2.19% | 2.24% | 2.21% | 2.14% | 2.20% |
|
Return on Invested Capital
|
| | | 0.10% | 0.10% | 0.11% | 0.11% | 0.09% | 0.09% | 0.10% | 0.08% | 0.10% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.12% | 0.13% | 0.14% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% |
|
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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% |