|
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% |
|
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% |
|
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% |
|
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% |
|
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% |
|
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% |
|
Assets Average
|
| | | | 2.54B | 5.35B | 5.36B | 5.14B | 5.32B | 5.50B | 5.61B | 5.74B | 5.84B | 5.90B | 5.96B | 6.00B | 6.00B | 6.06B | 6.20B | 6.25B | 6.37B | 6.50B | 6.78B | 7.23B | 7.34B | 7.31B | 7.30B | 7.32B | 7.71B | 8.03B |
|
Equity Average
|
| | | | | 4.47B | 4.54B | 4.64B | 4.76B | 4.85B | 4.95B | 5.09B | 5.18B | 5.22B | 5.28B | 5.30B | 5.33B | 5.41B | 5.50B | 5.57B | 5.66B | 5.76B | 5.87B | 6.00B | 6.14B | 6.25B | 6.34B | 6.47B | 6.64B | 6.83B |
|
Invested Capital
|
| | | | 4.45B | 4.49B | 4.59B | 4.69B | 4.83B | 4.88B | 5.02B | 5.17B | 5.20B | 5.25B | 5.31B | 5.29B | 5.37B | 5.45B | 5.55B | 5.60B | 5.72B | 5.81B | 5.93B | 6.08B | 6.21B | 6.29B | 6.40B | 6.55B | 6.73B | 6.93B |
|
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 |
|
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 |
|
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 |
|
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 |
|
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 |
|
Enterprise Value
|
-0.31B | | | -100.00 | 11.03B | 9.44B | 11.06B | 10.20B | 13.39B | 13.32B | 14.14B | 16.79B | 19.61B | 18.64B | 22.98B | 20.42B | 15.70B | 12.70B | 14.55B | 17.90B | 15.21B | 17.87B | 20.18B | 23.58B | 23.89B | 28.64B | 30.19B | 34.36B | 33.61B | 24.99B |
|
Market Capitalization
|
| | | | 9.74B | 8.22B | 10.31B | 9.43B | 13.13B | 13.18B | 14.22B | 16.96B | 19.64B | 18.80B | 23.29B | 20.60B | 16.00B | 13.22B | 15.22B | 18.53B | 16.07B | 18.82B | 21.33B | 24.56B | 25.03B | 29.22B | 30.93B | 35.06B | 34.61B | 26.24B |
|
Return on Sales
|
| | | 0.25% | 0.21% | 0.22% | 0.22% | 0.23% | 0.25% | 0.24% | 0.24% | 0.25% | 0.27% | 0.27% | 0.25% | 0.26% | 0.26% | 0.27% | 0.30% | 0.30% | 0.32% | 0.33% | 0.31% | 0.32% | 0.33% | 0.31% | 0.33% | 0.33% | 0.33% | 0.36% |
|
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% |
|
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% |
|
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% |