|
EBT Margin
|
28.22% | 23.82% | 31.88% | 25.23% | 16.34% | 29.30% | 44.68% | 33.38% | 26.10% | 27.33% | 35.45% | 35.78% | 32.00% | 32.10% | 37.39% | 35.69% | 36.06% | 37.00% | 38.43% | 41.12% | 42.17% | 42.73% | 38.19% | 45.76% | 45.30% | 38.69% | 45.38% | 43.48% | 44.26% | 53.01% | 87.63% |
|
EBIT Margin
|
27.94% | 23.48% | 31.48% | 24.77% | 16.25% | 28.99% | 27.54% | 33.08% | 26.23% | 27.49% | 30.71% | 35.96% | 32.12% | 32.24% | 32.93% | 35.83% | 35.88% | 35.81% | 31.24% | 37.23% | 37.45% | 37.99% | 38.28% | 41.02% | 40.13% | 35.49% | 40.69% | 40.05% | 38.96% | 41.36% | 42.41% |
|
EBITDA Margin
|
27.94% | 23.48% | 31.48% | 24.77% | 16.25% | 28.99% | 27.54% | 34.92% | 28.31% | 29.70% | 32.86% | 37.94% | 34.31% | 34.38% | 34.41% | 37.34% | 37.53% | 37.55% | 32.91% | 38.77% | 39.16% | 39.63% | 39.74% | 42.32% | 41.41% | 36.74% | 42.12% | 41.24% | 40.11% | 42.62% | 43.77% |
|
Operating Margin
|
27.94% | 23.48% | 31.48% | 24.77% | 16.25% | 28.99% | 27.54% | 33.08% | 26.23% | 27.49% | 30.71% | 35.96% | 32.12% | 32.24% | 32.93% | 35.83% | 35.88% | 35.81% | 31.24% | 37.23% | 37.45% | 37.99% | 38.28% | 41.02% | 40.13% | 35.49% | 40.69% | 40.05% | 38.96% | 41.36% | 42.41% |
|
Net Margin
|
26.73% | 22.74% | 27.39% | 22.67% | 13.03% | 24.17% | 29.03% | 26.63% | 19.99% | 22.10% | 28.51% | 29.83% | 25.39% | 24.61% | 21.67% | 31.28% | 27.46% | 28.41% | 33.78% | 31.04% | 32.82% | 34.00% | 28.04% | 35.08% | 33.69% | 29.01% | 34.52% | 33.02% | 34.22% | 41.40% | 70.44% |
|
FCF Margin
|
-12.05% | | 49.02% | -14.91% | 47.72% | | 69.44% | -12.28% | 84.19% | 61.50% | 56.43% | 17.30% | 53.57% | 65.40% | 66.09% | 11.62% | 56.83% | 66.98% | 67.77% | 18.53% | 65.17% | 62.67% | 63.14% | 6.66% | 67.63% | 62.25% | 58.12% | 9.23% | 76.53% | 63.89% | 65.34% |
|
Assets Average
|
| | | | 2,536.17M | 5,347.51M | 5,359.01M | 5,140.02M | 5,324.30M | 5,500.62M | 5,608.60M | 5,744.39M | 5,836.91M | 5,900.69M | 5,963.34M | 5,995.65M | 5,995.33M | 6,063.07M | 6,198.37M | 6,250.10M | 6,365.28M | 6,497.53M | 6,782.05M | 7,227.74M | 7,340.24M | 7,310.63M | 7,302.35M | 7,318.98M | 7,713.01M | 8,026.00M | 8,092.75M |
|
Equity Average
|
| | | | | 4,471.02M | 4,539.99M | 4,640.80M | 4,759.00M | 4,854.18M | 4,949.19M | 5,092.15M | 5,181.73M | 5,223.33M | 5,278.64M | 5,301.34M | 5,332.25M | 5,412.17M | 5,499.94M | 5,573.59M | 5,659.12M | 5,764.55M | 5,871.57M | 6,003.72M | 6,141.72M | 6,246.90M | 6,342.64M | 6,473.05M | 6,636.74M | 6,830.62M | 7,062.10M |
|
Invested Capital
|
| | | | 4,454.80M | 4,487.24M | 4,592.74M | 4,688.85M | 4,829.14M | 4,879.22M | 5,019.16M | 5,165.14M | 5,198.33M | 5,248.33M | 5,308.94M | 5,293.73M | 5,370.77M | 5,453.57M | 5,546.32M | 5,600.86M | 5,717.37M | 5,811.74M | 5,931.41M | 6,076.03M | 6,207.40M | 6,286.39M | 6,398.89M | 6,547.20M | 6,726.28M | 6,934.96M | 7,189.24M |
|
Asset Utilization Ratio
|
| | | | 0.28 | 0.14 | 0.14 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.21 | 0.22 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | 272.98 | 249.11 | 268.83 | 212.34 | 97.60 | 299.80 | 110.18 | 329.04 | 347.70 | 465.86 | 403.01 | 548.42 |
|
Debt to Equity
|
| | | | | 0.01 | | | | | | | | | | 0.00 | | | | | | | 0.00 | | | | | | | | |
|
Debt Ratio
|
| | | | | 0.00 | | | | | | | | | | 0.00 | | | | | | | 0.00 | | | | | | | | |
|
Equity Ratio
|
| | | | 0.88 | 0.80 | 0.90 | 0.90 | 0.88 | 0.88 | 0.88 | 0.89 | 0.89 | 0.88 | 0.89 | 0.88 | 0.90 | 0.89 | 0.89 | 0.90 | 0.88 | 0.89 | 0.84 | 0.82 | 0.85 | 0.86 | 0.88 | 0.89 | 0.83 | 0.87 | 0.88 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | 272.98 | 249.11 | 268.83 | 212.34 | 97.60 | 299.80 | 110.18 | 329.04 | 347.70 | 465.86 | 403.01 | 548.42 |
|
FCF Payout Ratio
|
-1.22 | | | -0.72 | 0.13 | | 0.26 | -0.46 | 0.08 | 0.11 | 0.12 | 0.34 | 0.12 | 0.09 | 0.09 | 0.45 | 0.10 | 0.09 | 0.08 | 0.31 | 0.09 | 0.09 | 0.08 | 0.78 | 0.08 | 0.08 | 0.08 | 0.54 | 0.07 | 0.08 | 0.08 |
|
Enterprise Value
|
-308.94M | | | -100.00 | 1,293.67M | 1,223.70M | 753.45M | 761.68M | 255.01M | 145.01M | -75.57M | -163.82M | -30.86M | -163.85M | -308.70M | -182.95M | -303.85M | -525.55M | -664.70M | -634.71M | -860.99M | -947.48M | -1148.82M | -977.65M | -1141.63M | -587.99M | -741.61M | -698.16M | -1001.62M | -1253.66M | -1403.26M |
|
Return on Sales
|
0.27% | 0.23% | 0.27% | 0.23% | 0.13% | 0.24% | 0.29% | 0.27% | 0.20% | 0.22% | 0.29% | 0.30% | 0.25% | 0.25% | 0.22% | 0.31% | 0.27% | 0.28% | 0.34% | 0.31% | 0.33% | 0.34% | 0.28% | 0.35% | 0.34% | 0.29% | 0.35% | 0.33% | 0.34% | 0.41% | 0.70% |
|
Return on Invested Capital
|
| | | | | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% |
|
Return on Assets
|
| | | | 0.06% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.11% |
|
Return on Equity
|
| | | | | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.13% |