|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82.51% | 78.78% | 75.54% | 80.65% | 80.61% | 76.97% | 78.76% | 81.51% | 81.83% | 22.57% | 69.29% | 72.38% | 70.48% | 70.82% | 63.54% | 70.63% | 68.82% | 67.00% | 67.32% | 66.28% | 61.78% | 60.65% | 63.62% | 67.42% | 67.11% | 63.07% | 68.65% | 70.11% | 69.39% | 71.62% | 66.09% | 91.11% | 67.05% | 68.84% |
|
EBT Margin
|
15.67% | 14.65% | 18.33% | 8.44% | 15.38% | 5.98% | 19.98% | 8.36% | 16.81% | 14.44% | 22.71% | 6.82% | 15.72% | 15.29% | 17.20% | -0.17% | 14.24% | 10.97% | 16.28% | 12.60% | 18.90% | 14.95% | 17.37% | 6.67% | 20.16% | 16.47% | 17.51% | 8.11% | 17.64% | 17.44% | -28.46% | 10.74% | 23.15% | 15.40% | 19.50% | 14.55% | 13.34% | 14.54% | 11.10% | 9.70% | 14.79% | 10.84% | 17.60% | 2.44% | 13.77% | 14.54% | 18.01% | 10.79% | 14.13% | 15.80% | 18.38% | 11.15% | 16.44% | 15.94% | 11.89% | 5.50% | 8.33% | 12.01% | 18.74% | 6.38% | 16.70% | 7.08% | 18.12% | 14.86% | 16.28% | 89.26% | 18.60% | 13.17% |
|
EBIT Margin
|
21.69% | 21.30% | 24.19% | 14.66% | 21.24% | 11.73% | 25.22% | 14.15% | 22.31% | 19.87% | 20.54% | 9.96% | 20.80% | 20.87% | 21.94% | 6.89% | 19.73% | 15.27% | 20.95% | 17.97% | 22.95% | 19.50% | 21.75% | 11.25% | 24.08% | 21.01% | 21.67% | 12.90% | 22.07% | 22.25% | -24.24% | 15.19% | 27.60% | 20.50% | 23.76% | 19.18% | 17.44% | 18.86% | 15.43% | 14.50% | 19.43% | 15.42% | 22.21% | 8.15% | 20.06% | 20.68% | 23.19% | 15.79% | 18.93% | 21.17% | 23.95% | 16.83% | 21.52% | 21.65% | 16.83% | 11.47% | 15.02% | 20.00% | 25.33% | 13.62% | 23.33% | 14.93% | 24.93% | 23.34% | 23.51% | 518.19% | 25.31% | 20.96% |
|
EBITDA Margin
|
21.69% | 21.30% | 24.19% | 14.66% | 21.24% | 11.73% | 25.22% | 14.15% | 22.31% | 19.87% | 20.54% | 9.96% | 20.80% | 20.87% | 21.94% | 6.89% | 19.73% | 15.27% | 20.95% | 17.97% | 22.95% | 19.50% | 21.75% | 11.25% | 24.08% | 21.01% | 21.67% | 12.90% | 22.07% | 22.25% | -24.24% | 15.19% | 27.60% | 20.50% | 23.76% | 19.18% | 17.44% | 18.86% | 15.43% | 14.50% | 19.43% | 15.42% | 22.21% | 8.15% | 20.06% | 20.68% | 23.19% | 15.79% | 19.71% | 21.16% | 23.95% | 82.92% | 22.33% | 21.67% | 16.86% | 73.61% | 15.84% | 20.01% | 25.33% | 76.74% | 24.11% | 14.95% | 24.97% | 23.38% | 24.33% | 518.56% | 25.32% | 20.97% |
|
Operating Margin
|
21.69% | 21.30% | 24.19% | 14.66% | 21.24% | 11.73% | 25.22% | 14.15% | 22.31% | 19.87% | 20.54% | 9.96% | 20.80% | 20.87% | 21.94% | 6.89% | 19.73% | 15.27% | 20.95% | 17.97% | 22.95% | 19.50% | 21.75% | 11.25% | 24.08% | 21.01% | 21.67% | 12.90% | 22.07% | 22.25% | -24.24% | 15.19% | 27.60% | 20.50% | 23.76% | 19.18% | 17.44% | 18.86% | 15.43% | 14.50% | 19.43% | 15.42% | 22.21% | 8.15% | 20.06% | 20.68% | 23.19% | 15.79% | 18.93% | 21.17% | 23.95% | 16.83% | 21.52% | 21.65% | 16.83% | 11.47% | 15.02% | 20.00% | 25.33% | 13.62% | 23.33% | 14.93% | 24.93% | 23.34% | 23.51% | 518.19% | 25.31% | 20.96% |
|
Net Margin
|
10.41% | 9.87% | 12.49% | 7.25% | 9.64% | 4.05% | 13.66% | 5.13% | 9.46% | 9.75% | 21.42% | 8.94% | 10.73% | 10.19% | 11.72% | 0.58% | 9.49% | 9.44% | 10.37% | 9.17% | 12.45% | 10.00% | 11.85% | 5.00% | 13.74% | 11.24% | 11.70% | 12.99% | 12.39% | 12.90% | -16.46% | 9.85% | 15.06% | 10.49% | 13.27% | 10.52% | 11.22% | 13.17% | 13.33% | 9.56% | 14.12% | 12.91% | 17.00% | 4.25% | 13.21% | 14.91% | 18.41% | 12.06% | 13.43% | 15.11% | 17.22% | 13.27% | 15.56% | 11.30% | 12.37% | 7.87% | 8.46% | 11.92% | 17.85% | 7.35% | 19.96% | 7.43% | 17.70% | 14.14% | 13.19% | -201.22% | -1.84% | -9.33% |
|
FCF Margin
|
-16.77% | -3.44% | 12.35% | -1.98% | -17.01% | 2.53% | 14.64% | 7.11% | 7.77% | 9.12% | 20.08% | -10.74% | 3.72% | 5.83% | 11.12% | -0.69% | -2.27% | -0.95% | 16.28% | -2.10% | 5.03% | 2.26% | 12.11% | -9.05% | 3.95% | -4.27% | 13.78% | -10.71% | -9.98% | -4.02% | 12.77% | -7.74% | -14.21% | -6.55% | 3.40% | -20.13% | -27.26% | -2.82% | 10.63% | -8.73% | -18.66% | -12.00% | 4.63% | -21.99% | -31.41% | -9.21% | -6.63% | -17.87% | -37.60% | -3.42% | 13.56% | -17.38% | -1.40% | -1.79% | 2.39% | -28.03% | -29.25% | -18.20% | 1.44% | -6.00% | -6.36% | -2.07% | 5.95% | -15.66% | -11.90% | -258.85% | 7.96% | -12.01% |
|
Assets Average
|
| | 46.77B | 47.77B | 48.99B | | | 50.17B | 50.51B | 50.66B | 50.97B | 51.70B | 52.56B | 53.16B | 53.63B | 54.10B | 54.46B | 54.76B | 54.97B | 55.64B | 56.68B | 57.33B | 57.77B | 58.73B | 59.79B | 60.49B | 61.02B | 61.39B | 62.08B | 62.90B | 62.38B | 62.45B | 62.60B | 62.23B | 63.35B | 64.35B | 65.17B | 66.24B | 67.24B | 68.21B | 69.76B | 71.64B | 73.23B | 74.90B | 76.81B | 77.76B | 78.25B | 79.72B | 81.87B | 83.67B | 85.35B | 87.00B | 88.75B | 90.35B | 91.06B | 92.33B | 93.96B | 95.26B | 95.56B | 95.90B | 97.21B | 98.68B | 99.87B | 101.60B | 103.74B | 106.09B | 109.02B | 112.36B |
|
Equity Average
|
10.83B | 11.86B | 12.91B | 13.10B | 13.23B | 13.30B | 13.46B | 13.64B | 13.70B | 13.86B | 14.30B | 14.66B | 14.76B | 14.93B | 15.16B | 15.27B | 15.33B | 15.48B | 15.65B | 15.92B | 16.25B | 16.50B | 16.73B | 16.85B | 17.04B | 17.34B | 17.58B | 17.81B | 18.02B | 18.27B | 17.87B | 17.38B | 17.57B | 17.78B | 17.98B | 18.21B | 18.41B | 18.63B | 18.90B | 19.05B | 19.14B | 19.33B | 19.71B | 19.96B | 19.96B | 20.14B | 20.46B | 20.70B | 21.00B | 21.42B | 22.08B | 22.60B | 23.36B | 24.17B | 24.40B | 24.32B | 24.05B | 24.05B | 24.74B | 25.32B | 25.56B | 26.01B | 26.42B | 26.82B | 27.18B | 29.17B | 31.22B | 31.85B |
|
Invested Capital
|
10.96B | 14.11B | 14.60B | 30.64B | 14.58B | 13.27B | 30.94B | 30.43B | 30.83B | 30.57B | 31.10B | 31.18B | 16.84B | 16.99B | 17.58B | 17.41B | 17.09B | 17.36B | 17.13B | 34.46B | 18.03B | 34.71B | 34.93B | 35.43B | 36.48B | 37.02B | 37.14B | 37.48B | 37.92B | 37.95B | 19.73B | 37.68B | 20.23B | 37.40B | 20.46B | 39.49B | 39.97B | 40.78B | 41.82B | 42.41B | 43.66B | 44.85B | 45.88B | 46.64B | 47.90B | 49.05B | 50.70B | 51.85B | 53.56B | 54.75B | 57.11B | 56.13B | 57.90B | 59.76B | 59.56B | 60.92B | 63.11B | 64.27B | 64.84B | 65.43B | 65.68B | 68.24B | 68.63B | 69.63B | 70.35B | 75.49B | 77.62B | 79.54B |
|
Asset Utilization Ratio
|
| | 0.29 | 0.28 | 0.28 | | | 0.29 | 0.29 | 0.29 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.15 | 0.15 | 0.15 |
|
Interest Coverage Ratio
|
3.15 | 2.84 | 3.46 | 1.95 | 3.03 | 1.58 | 4.08 | 1.95 | 3.44 | 3.00 | 3.68 | 1.63 | 3.29 | 3.15 | 3.91 | 0.86 | 3.25 | 2.40 | 3.89 | 3.31 | 4.69 | 3.44 | 4.17 | 1.97 | 5.04 | 3.67 | 4.36 | 2.16 | 4.11 | 3.85 | -5.01 | 2.74 | 4.89 | 3.29 | 4.37 | 3.22 | 3.02 | 3.12 | 2.60 | 2.19 | 3.08 | 2.20 | 3.48 | 1.01 | 2.57 | 2.46 | 3.24 | 1.98 | 2.79 | 2.69 | 3.65 | 2.25 | 3.15 | 3.07 | 2.58 | 1.42 | 1.70 | 1.90 | 2.88 | 1.35 | 2.69 | 1.47 | 2.71 | 2.37 | 2.59 | 2.86 | 2.99 | 2.09 |
|
Debt to Equity
|
| 1.31 | 1.32 | 1.33 | 1.32 | | 1.28 | 1.24 | 1.24 | 1.23 | 1.12 | 1.14 | 1.17 | 1.15 | 1.13 | 1.17 | 1.14 | 1.13 | 1.11 | 1.14 | 1.10 | 1.09 | 1.07 | 1.10 | 1.11 | 1.12 | 1.10 | 1.09 | 1.09 | 1.06 | 1.14 | 1.16 | 1.09 | 1.10 | 1.14 | 1.16 | 1.16 | 1.19 | 1.21 | 1.24 | 1.29 | 1.36 | 1.35 | 1.34 | 1.51 | 1.47 | 1.48 | 1.51 | 1.57 | 1.56 | 1.53 | 1.50 | 1.42 | 1.46 | 1.48 | 1.59 | 1.66 | 1.68 | 1.56 | 1.60 | 1.64 | 1.61 | 1.57 | 1.58 | 1.57 | 1.44 | 1.47 | 1.47 |
|
Debt Ratio
|
| 0.36 | 0.37 | 0.36 | 0.35 | | 0.35 | 0.33 | 0.34 | 0.34 | 0.32 | 0.32 | 0.33 | 0.32 | 0.32 | 0.33 | 0.32 | 0.32 | 0.32 | 0.33 | 0.32 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.35 | 0.36 | 0.37 | 0.35 | 0.39 | 0.38 | 0.39 | 0.39 | 0.40 | 0.40 | 0.40 | 0.39 | 0.38 | 0.39 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.43 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 |
|
Equity Ratio
|
| 0.28 | 0.28 | 0.27 | 0.27 | | 0.27 | 0.27 | 0.27 | 0.27 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.27 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.26 | 0.29 | 0.29 | 0.28 |
|
Times Interest Earned
|
3.15 | 2.84 | 3.46 | 1.95 | 3.03 | 1.58 | 4.08 | 1.95 | 3.44 | 3.00 | 3.68 | 1.63 | 3.29 | 3.15 | 3.91 | 0.86 | 3.25 | 2.40 | 3.89 | 3.31 | 4.69 | 3.44 | 4.17 | 1.97 | 5.04 | 3.67 | 4.36 | 2.16 | 4.11 | 3.85 | -5.01 | 2.74 | 4.89 | 3.29 | 4.37 | 3.22 | 3.02 | 3.12 | 2.60 | 2.19 | 3.08 | 2.20 | 3.48 | 1.01 | 2.57 | 2.46 | 3.24 | 1.98 | 2.79 | 2.69 | 3.65 | 2.25 | 3.15 | 3.07 | 2.58 | 1.42 | 1.70 | 1.90 | 2.88 | 1.35 | 2.69 | 1.47 | 2.71 | 2.37 | 2.59 | 2.86 | 2.99 | 2.09 |
|
FCF Payout Ratio
|
-0.29 | -1.77 | -2.12 | -20.34 | -0.32 | 2.38 | 0.34 | 0.91 | 0.77 | 0.68 | 0.26 | -0.62 | 1.70 | 1.11 | 0.50 | -9.16 | -2.64 | -7.03 | 0.35 | -3.10 | 1.08 | 2.78 | 0.49 | -0.76 | 1.44 | -1.60 | 0.43 | -0.82 | -0.69 | -1.77 | 0.47 | -0.99 | -0.52 | -1.25 | 2.08 | -0.41 | -0.28 | -2.73 | 0.67 | -1.00 | -0.44 | -0.78 | 1.67 | -0.44 | -0.31 | -1.06 | -1.30 | -0.57 | -0.23 | -2.86 | 0.60 | 3.74 | -6.19 | -4.88 | 3.10 | -0.32 | -0.31 | -0.54 | 5.61 | -1.67 | -1.46 | -4.96 | 1.46 | -0.67 | -0.77 | -0.71 | 1.04 | -0.80 |
|
Enterprise Value
|
-0.71B | -0.63B | -0.82B | -0.51B | -0.95B | -0.86B | -1.22B | -0.74B | -0.71B | -0.36B | -0.49B | -0.37B | -0.28B | -0.30B | -0.44B | -0.28B | -0.19B | -0.13B | -0.15B | -0.57B | -0.29B | -0.56B | -0.55B | -0.40B | -0.69B | -0.72B | -0.66B | -0.38B | -0.65B | -0.64B | -0.47B | -0.13B | -0.26B | -0.43B | -0.28B | -0.38B | -0.77B | -0.39B | -0.39B | -0.37B | -0.30B | -0.42B | -0.23B | -0.16B | -0.18B | -0.13B | -0.32B | -0.13B | -0.11B | -0.23B | -0.44B | -0.27B | -0.38B | -0.44B | -0.69B | -0.49B | -0.29B | -0.33B | -0.52B | -0.83B | -0.66B | -0.74B | -0.70B | -0.66B | -0.77B | 0.14B | -0.65B | 0.27B |
|
Return on Sales
|
0.10% | 0.03% | 0.03% | 0.03% | 0.10% | 0.04% | 0.14% | 0.05% | 0.09% | 0.10% | 0.15% | 0.06% | 0.11% | 0.10% | 0.11% | 0.00% | 0.09% | 0.09% | 0.10% | 0.08% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.07% | 0.02% | 0.00% | 0.02% | 0.00% | 0.14% | 0.04% | 0.04% | 0.04% | 0.11% | 0.13% | 0.13% | 0.09% | 0.14% | 0.12% | 0.17% | 0.04% | 0.13% | 0.14% | 0.18% | 0.11% | 0.13% | 0.14% | 0.17% | 0.13% | 0.15% | 0.15% | 0.12% | 0.07% | 0.08% | 0.11% | 0.18% | 0.07% | 0.20% | 0.07% | 0.17% | 0.14% | 0.14% | 2.05% | 0.16% | 0.11% |
|
Return on Capital Employed
|
| | 0.06% | 0.07% | 0.06% | | | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.02% | 0.02% | 0.03% | 0.02% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
0.15% | 0.14% | 0.13% | 0.08% | 0.08% | 0.12% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.04% | 0.08% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
| | 0.01% | 0.01% | 0.01% | | | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.08% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.09% | 0.06% | 0.05% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.11% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% |