|
EBT Margin
|
| 20.21% | 6.80% | 9.03% | 11.21% | 10.38% | 10.15% | 10.10% | 14.36% | 19.52% | 20.85% | 20.39% | 27.48% | 30.02% | 27.51% | 30.29% | 30.42% | 32.39% | 32.69% | 40.47% | 36.46% | 30.12% | 31.55% | 32.79% | 33.67% | 34.21% | 43.83% | 33.49% | 28.08% | 26.95% | -107.48% | 28.33% | 310.39% | 33.63% | 30.71% | 31.33% | 30.34% | 33.49% |
|
EBIT Margin
|
| 45.14% | 30.13% | 30.70% | 32.76% | 29.51% | 28.63% | 28.53% | 33.92% | 35.22% | 36.70% | 33.74% | 40.79% | 40.98% | 37.20% | 40.30% | 40.20% | 41.65% | 42.25% | 48.81% | 45.21% | 38.55% | 39.90% | 36.06% | 38.37% | 44.88% | 83.79% | 69.74% | 79.69% | 82.23% | -51.21% | 86.70% | 142.79% | 87.71% | 81.88% | 81.98% | 81.81% | 84.71% |
|
EBITDA Margin
|
| 45.14% | 30.13% | 30.70% | 32.76% | 29.51% | 28.63% | 28.53% | 33.92% | 35.22% | 36.70% | 33.74% | 40.79% | 40.98% | 37.20% | 40.30% | 40.20% | 41.65% | 42.25% | 48.81% | 45.21% | 38.55% | 39.90% | 38.27% | 40.39% | 46.96% | 86.81% | 71.67% | 81.44% | 84.06% | -49.10% | 88.52% | 137.51% | 89.36% | 84.09% | 83.65% | 83.60% | 86.45% |
|
Net Margin
|
| 12.68% | 6.98% | 8.07% | 8.71% | 8.75% | 8.66% | 9.06% | 11.26% | 14.34% | 17.38% | 16.47% | 18.68% | 21.00% | 19.17% | 20.27% | 8.67% | 22.23% | 11.54% | 22.00% | 21.81% | 18.43% | 22.28% | 24.92% | 25.71% | 26.27% | 51.18% | 26.66% | 24.76% | 22.00% | -105.84% | 22.64% | -49.02% | 26.27% | 24.03% | 23.62% | 23.66% | 25.99% |
|
FCF Margin
|
| | 203.22% | 14.30% | 17.33% | 57.23% | 9.36% | 21.60% | 99.20% | 82.48% | 20.09% | -5.05% | 80.28% | 29.08% | -0.20% | 40.71% | 15.48% | 71.84% | -26.23% | 145.46% | 27.79% | | | -3.53% | 70.11% | 64.48% | 112.33% | 2.23% | 74.85% | 49.44% | 48.67% | -20.55% | -50.15% | 30.17% | 15.32% | 15.23% | 18.33% | 28.86% |
|
Assets Average
|
| | 158.86B | 165.55B | 164.73B | 159.39B | 156.16B | 157.16B | 157.06B | 158.17B | 163.49B | 171.34B | 174.88B | 176.64B | 180.28B | 183.26B | 183.00B | 182.45B | 182.55B | 182.38B | 183.86B | 186.36B | 187.54B | 365.51B | 544.55B | 546.78B | 548.02B | 557.29B | 556.74B | 540.87B | 535.29B | 531.27B | 523.52B | 521.64B | 527.30B | 533.54B | 539.87B | 543.84B |
|
Equity Average
|
| | 15.47B | 16.19B | 16.38B | 16.63B | 16.76B | 16.64B | 16.58B | 16.86B | 17.30B | 17.51B | 17.68B | 18.40B | 19.73B | 20.86B | 21.21B | 21.61B | 22.05B | 22.44B | 23.15B | 23.73B | 24.10B | 44.66B | 64.02B | 61.91B | 60.67B | 61.47B | 63.04B | 62.84B | 60.63B | 59.15B | 61.44B | 64.76B | 64.69B | 64.16B | 64.74B | 65.24B |
|
Invested Capital
|
| 32.90B | 37.46B | 37.62B | 16.53B | 38.83B | 38.90B | 38.23B | 39.26B | 40.43B | 39.69B | 39.28B | 40.65B | 41.49B | 39.75B | 40.31B | 39.55B | 41.36B | 42.50B | 44.27B | 46.91B | 45.86B | 46.63B | 98.82B | 93.32B | 91.98B | 103.74B | 132.29B | 108.43B | 103.24B | 98.17B | 98.12B | 98.44B | 102.47B | 98.64B | 96.67B | 109.27B | 107.38B |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
| 1.81 | 1.29 | 1.42 | 1.52 | 1.54 | 1.55 | 1.55 | 1.73 | 2.24 | 2.31 | 2.53 | 3.07 | 3.74 | 3.84 | 4.02 | 4.11 | 4.50 | 4.42 | 5.85 | 5.17 | 4.57 | 4.78 | 11.03 | 8.16 | 4.21 | 2.10 | 1.92 | 1.54 | 1.49 | -0.91 | 1.49 | -0.85 | 1.62 | 1.60 | 1.62 | 1.59 | 1.65 |
|
Debt to Equity
|
| 0.85 | 0.52 | 0.63 | | 0.36 | 0.35 | 0.42 | 0.31 | 0.28 | 0.23 | 0.24 | 0.19 | 0.17 | 0.15 | 0.16 | 0.15 | 0.15 | 0.22 | 0.20 | 0.14 | 0.17 | 0.14 | 0.08 | 0.22 | 0.42 | 0.39 | 0.38 | 0.38 | 0.38 | 0.42 | 0.45 | 0.36 | 0.32 | 0.46 | 0.37 | 0.26 | 0.45 |
|
Debt Ratio
|
| 0.08 | 0.05 | 0.06 | | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.03 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.03 | 0.05 |
|
Equity Ratio
|
| 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 |
|
Times Interest Earned
|
| 1.81 | 1.29 | 1.42 | 1.52 | 1.54 | 1.55 | 1.55 | 1.73 | 2.24 | 2.31 | 2.53 | 3.07 | 3.74 | 3.84 | 4.02 | 4.11 | 4.50 | 4.42 | 5.85 | 5.17 | 4.57 | 4.78 | 11.03 | 8.16 | 4.21 | 2.10 | 1.92 | 1.54 | 1.49 | -0.91 | 1.49 | -0.85 | 1.62 | 1.60 | 1.62 | 1.59 | 1.65 |
|
FCF Payout Ratio
|
| | 0.02 | 0.31 | 0.28 | 0.08 | 0.46 | 0.21 | 0.05 | 0.07 | 0.26 | -0.93 | 0.06 | 0.20 | -28.00 | 0.14 | 0.80 | 0.09 | -0.25 | 0.04 | 0.25 | | | -3.39 | 0.16 | 0.18 | 0.19 | 5.86 | 0.19 | 0.29 | 0.29 | -0.70 | 0.82 | 0.45 | 0.88 | 0.91 | 0.73 | 0.44 |
|
Enterprise Value
|
9.46B | 9.61B | 17.02B | -16.12B | 22.37B | -5.11B | 0.15B | -34.13B | 1.16B | -24.34B | -39.44B | -8.65B | -31.54B | -33.51B | -30.59B | -35.54B | -32.30B | -30.33B | -27.50B | -21.15B | -16.06B | -17.58B | -19.90B | 65.86B | 66.74B | 59.45B | 57.11B | 45.30B | 40.58B | 38.27B | 49.39B | 52.55B | 56.34B | 57.28B | 57.59B | 53.72B | 56.36B | 58.95B |
|
Market Capitalization
|
| 12.32B | 17.66B | 17.44B | 22.37B | 18.21B | 16.69B | 18.24B | 19.07B | 18.69B | 14.87B | 20.75B | 21.89B | 21.55B | 23.18B | 20.37B | 21.47B | 23.77B | 23.76B | 26.88B | 28.56B | 28.33B | 26.78B | 65.84B | 66.72B | 59.43B | 57.09B | 45.28B | 40.42B | 38.11B | 49.24B | 52.32B | 56.34B | 57.28B | 57.59B | 53.72B | 56.36B | 58.95B |
|
Return on Sales
|
| | | | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.13% | 0.15% | 0.17% | 0.19% | 0.20% | 0.21% | 0.19% | 0.19% | 0.17% | 0.18% | 0.22% | 0.21% | 0.24% | 0.25% | 0.26% | 0.27% | 0.29% | 0.22% | 0.16% | 0.08% | 0.02% | 0.02% | 0.39% | 0.38% | 0.37% | 0.46% | 0.12% | 0.20% |
|
Return on Invested Capital
|
| | | | 0.09% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.05% | 0.05% | 0.07% | 0.08% | 0.08% | 0.09% | 0.11% | | | 0.03% | 0.03% | 0.01% | | 0.13% | 0.13% |
|
Return on Assets
|
| | | | 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% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% |
|
Return on Equity
|
| | | | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.08% | 0.09% | 0.07% | 0.06% | 0.08% | 0.10% | 0.07% | 0.05% | 0.02% | 0.01% | 0.01% | 0.08% | 0.08% | 0.08% | 0.09% | 0.04% | 0.06% |