|
Gross Margin
|
| 87.86% | 88.93% | 90.31% | 90.43% | 91.63% | 92.67% | 89.97% | 91.15% | 90.76% | 93.56% | 98.67% | 92.36% | 93.06% | 93.56% | 94.54% | 93.12% | 93.77% | 93.21% | 94.27% | 94.22% | 94.54% | 95.38% | 96.06% | 94.06% | 94.82% | 94.49% | 94.68% | 94.64% | 94.88% | 94.25% | 94.53% | 94.61% | 94.65% | 93.90% | 92.42% | 94.75% | 95.14% | 95.12% | 92.84% | 94.57% | 94.69% | 94.77% | 102.30% | 95.92% | 95.85% | 94.28% | 96.68% | 95.76% | 94.97% | 96.86% | 96.13% | 96.35% | 96.30% | 96.37% | -78.43% | 96.03% | 96.03% | 96.07% | -82.72% | 52.15% | 50.68% | 39.64% | 45.04% | 48.01% | 47.66% | 41.87% |
|
EBT Margin
|
| 50.52% | 49.40% | 29.49% | 45.45% | 13.31% | 14.90% | 13.84% | 7.80% | 3.57% | 10.11% | 69.84% | 27.41% | 27.58% | 19.96% | 25.75% | 26.83% | 27.57% | 22.18% | 24.45% | 28.32% | 26.01% | 22.71% | 23.43% | 28.37% | 24.89% | 24.13% | 24.66% | 26.64% | 25.55% | 24.28% | 23.49% | 26.27% | 26.55% | 24.52% | 24.61% | 29.65% | 28.04% | 25.50% | 31.12% | 24.70% | 26.22% | 24.21% | -51.36% | -19.15% | 8.10% | 6.30% | 4.69% | 20.61% | 17.31% | 13.85% | 24.00% | 21.28% | 11.89% | 9.63% | 16.90% | 14.08% | 12.83% | 9.24% | 15.17% | 14.95% | 13.26% | 8.86% | 14.01% | 9.59% | 10.91% | 10.68% |
|
EBIT Margin
|
| 18.80% | 18.57% | 20.89% | 14.22% | 15.02% | 16.57% | 15.66% | 9.82% | 5.49% | 11.69% | 70.69% | 29.16% | 29.27% | 21.20% | 27.24% | 28.40% | 29.15% | 23.42% | 25.70% | 29.81% | 27.23% | 23.85% | 24.79% | 29.92% | 26.18% | 25.19% | 25.71% | 27.86% | 26.76% | 25.40% | 24.70% | 27.60% | 27.95% | 25.67% | 25.72% | 30.57% | 28.91% | 26.25% | 32.07% | 25.49% | 27.09% | 25.01% | -50.52% | -17.54% | 9.69% | 7.84% | 5.60% | 22.20% | 18.81% | 15.22% | 25.31% | 22.73% | 13.39% | 10.58% | 17.94% | 15.17% | 13.86% | 10.12% | 16.08% | 15.95% | 14.26% | 9.67% | 14.89% | 10.61% | 11.90% | 11.50% |
|
EBITDA Margin
|
| 18.80% | 18.57% | 20.89% | 14.22% | 15.02% | 16.57% | 15.66% | 9.82% | 5.49% | 11.69% | 70.69% | 29.16% | 29.27% | 21.20% | 27.24% | 28.40% | 29.15% | 23.42% | 25.70% | 29.81% | 27.23% | 23.85% | 24.79% | 29.92% | 26.18% | 25.19% | 25.71% | 27.86% | 26.76% | 25.40% | 24.70% | 27.60% | 27.95% | 25.67% | 25.72% | 30.57% | 28.91% | 26.25% | 32.07% | 25.49% | 27.09% | 25.01% | -50.52% | -17.54% | 9.69% | 7.84% | 5.60% | 22.20% | 18.81% | 15.22% | 25.31% | 22.73% | 13.39% | 10.58% | 17.94% | 15.17% | 13.86% | 10.12% | 16.08% | 15.95% | 14.26% | 9.67% | 14.89% | 10.61% | 11.90% | 11.50% |
|
Operating Margin
|
| 18.80% | 18.57% | 20.89% | 14.22% | 15.02% | 16.57% | 15.66% | 9.82% | 5.49% | 11.69% | 70.69% | 29.16% | 29.27% | 21.20% | 27.24% | 28.40% | 29.15% | 23.42% | 25.70% | 29.81% | 27.23% | 23.85% | 24.79% | 29.92% | 26.18% | 25.19% | 25.71% | 27.86% | 26.76% | 25.40% | 24.70% | 27.60% | 27.95% | 25.67% | 25.72% | 30.57% | 28.91% | 26.25% | 32.07% | 25.49% | 27.09% | 25.01% | -50.52% | -17.54% | 9.69% | 7.84% | 5.60% | 22.20% | 18.81% | 15.22% | 25.31% | 22.73% | 13.39% | 10.58% | 17.94% | 15.17% | 13.86% | 10.12% | 16.08% | 15.95% | 14.26% | 9.67% | 14.89% | 10.61% | 11.90% | 11.50% |
|
Net Margin
|
100.00% | 16.22% | 18.24% | 10.31% | 17.31% | 7.79% | 8.37% | 7.87% | 3.18% | 0.82% | 6.52% | 61.03% | 22.08% | 22.95% | 15.15% | 29.80% | 21.43% | 23.27% | 19.13% | 18.50% | 23.86% | 22.63% | 19.29% | 19.24% | 27.99% | 19.90% | 22.17% | 19.72% | 23.12% | 20.94% | 20.47% | 27.58% | 21.95% | 22.90% | 23.54% | 19.03% | 27.61% | 25.20% | 23.46% | 31.36% | 20.41% | 23.67% | 22.61% | -50.05% | -15.17% | 4.43% | 4.88% | 16.28% | 10.07% | 49.77% | | | | | | | 11.09% | 9.84% | 7.30% | 11.71% | 11.70% | 10.00% | 6.84% | 10.98% | 7.27% | 8.06% | 8.41% |
|
FCF Margin
|
306.46% | 6.39% | 22.05% | 12.53% | 34.33% | 4.94% | 24.86% | 6.14% | 35.51% | 9.88% | 7.64% | 0.16% | -3.13% | 18.51% | 16.38% | 26.49% | 2.70% | 11.15% | 12.96% | 26.65% | 15.69% | 20.76% | 10.18% | 35.12% | 29.14% | 10.76% | 17.66% | 25.28% | 26.44% | 5.06% | 14.02% | 22.57% | -5.52% | 38.34% | 21.96% | 41.37% | 22.73% | 22.42% | 21.81% | 46.51% | 21.94% | 21.07% | 37.73% | 35.40% | 49.57% | 37.65% | 37.79% | 17.84% | 40.69% | 21.55% | 24.40% | 15.93% | 30.23% | -1.56% | 25.96% | 4.98% | 22.41% | 5.16% | 31.84% | 34.76% | 3.62% | -6.37% | 18.15% | 29.83% | 17.08% | 8.21% | 7.51% |
|
Assets Average
|
26.13B | 26.06B | 27.06B | 27.77B | 28.99B | 30.41B | 31.58B | 32.44B | 32.59B | 33.50B | 34.59B | 35.48B | 36.02B | 36.63B | 38.34B | 39.40B | 39.16B | 39.28B | 40.18B | 41.52B | 42.43B | 44.06B | 45.95B | 47.03B | 47.91B | 48.87B | 49.99B | 50.20B | 50.44B | 51.89B | 53.79B | 54.96B | 56.27B | 58.04B | 59.39B | 60.41B | 60.66B | 61.24B | 63.01B | 63.82B | 64.79B | 66.91B | 68.38B | 69.60B | 68.89B | 69.25B | 35.84B | 0.80B | 37.49B | 51.49B | 29.36B | 29.44B | 28.85B | 28.42B | 28.81B | 29.18B | 28.66B | 28.76B | 29.94B | 30.31B | 29.89B | 29.96B | 31.25B | 31.71B | 30.57B | 30.48B | 32.25B |
|
Equity Average
|
2.58B | 2.88B | 3.50B | 3.78B | 4.04B | 4.38B | 4.60B | 4.61B | 4.48B | 4.49B | 4.50B | 4.52B | 4.64B | 4.75B | 4.87B | 4.86B | 4.83B | 4.77B | 4.67B | 4.74B | 4.87B | 5.07B | 5.12B | 5.07B | 5.08B | 5.04B | 4.95B | 4.84B | 4.85B | 5.07B | 5.28B | 5.14B | 5.06B | 5.25B | 5.35B | 5.36B | 5.26B | 5.13B | 5.12B | 5.07B | 5.32B | 5.88B | 6.21B | 6.29B | 5.66B | 5.59B | 6.23B | 6.56B | 6.74B | 6.14B | 5.42B | 5.13B | 4.92B | 4.45B | 4.00B | 3.99B | 4.00B | 3.97B | 3.99B | 4.12B | 4.25B | 4.31B | 4.55B | 4.59B | 4.43B | 4.45B | 4.62B |
|
Invested Capital
|
2.56B | 3.19B | 3.80B | 4.59B | 4.32B | 5.30B | 5.70B | 5.43B | 5.43B | 5.44B | 5.42B | 5.49B | 5.66B | 5.93B | 5.93B | 5.70B | 5.86B | 5.59B | 5.62B | 5.68B | 5.89B | 6.07B | 6.14B | 6.12B | 6.16B | 6.01B | 5.79B | 5.77B | 5.93B | 6.19B | 6.66B | 6.20B | 6.48B | 6.72B | 6.66B | 6.63B | 6.48B | 6.38B | 6.47B | 6.27B | 7.09B | 7.51B | 7.74B | 7.74B | 6.52B | 8.04B | 8.45B | 8.75B | 8.65B | 7.56B | 7.20B | 6.98B | 6.75B | 5.61B | 5.46B | 5.55B | 5.42B | 5.47B | 5.46B | 5.73B | 5.71B | 5.86B | 6.18B | 5.94B | 5.87B | 5.99B | 6.55B |
|
Asset Utilization Ratio
|
0.01 | 0.05 | 0.09 | 0.12 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.11 | 0.10 | 0.17 | 8.36 | 0.19 | 0.14 | 0.25 | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.26 | 0.26 | 0.27 | 0.27 | 0.26 |
|
Interest Coverage Ratio
|
| 15.85 | 10.68 | 12.37 | 8.17 | 8.78 | 9.90 | 8.62 | 4.86 | 2.86 | 7.43 | 82.45 | 16.68 | 17.32 | 17.16 | 18.28 | 18.11 | 18.44 | 18.78 | 20.59 | 20.06 | 22.29 | 20.94 | 18.29 | 19.40 | 20.20 | 23.61 | 24.47 | 22.83 | 22.26 | 22.79 | 20.43 | 20.71 | 20.00 | 22.43 | 23.25 | 33.00 | 33.13 | 35.13 | 33.88 | 32.25 | 31.24 | 31.24 | -59.78 | -10.88 | 6.09 | 5.08 | 6.13 | 13.96 | 12.52 | 11.13 | 19.35 | 15.70 | 8.96 | 11.05 | 17.30 | 13.89 | 13.42 | 11.53 | 17.63 | 16.00 | 14.26 | 12.05 | 16.84 | 10.37 | 12.05 | 14.11 |
|
Debt to Equity
|
0.41 | 0.29 | 0.23 | 0.22 | 0.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.04 | 0.03 | 0.03 | 0.03 | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.10 | 0.12 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.09 | 7.83 | 8.63 | 0.09 | 0.19 | 0.18 | 0.17 | 0.17 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 |
|
Times Interest Earned
|
| 15.85 | 10.68 | 12.37 | 8.17 | 8.78 | 9.90 | 8.62 | 4.86 | 2.86 | 7.43 | 82.45 | 16.68 | 17.32 | 17.16 | 18.28 | 18.11 | 18.44 | 18.78 | 20.59 | 20.06 | 22.29 | 20.94 | 18.29 | 19.40 | 20.20 | 23.61 | 24.47 | 22.83 | 22.26 | 22.79 | 20.43 | 20.71 | 20.00 | 22.43 | 23.25 | 33.00 | 33.13 | 35.13 | 33.88 | 32.25 | 31.24 | 31.24 | -59.78 | -10.88 | 6.09 | 5.08 | 6.13 | 13.96 | 12.52 | 11.13 | 19.35 | 15.70 | 8.96 | 11.05 | 17.30 | 13.89 | 13.42 | 11.53 | 17.63 | 16.00 | 14.26 | 12.05 | 16.84 | 10.37 | 12.05 | 14.11 |
|
FCF Payout Ratio
|
-0.04 | 0.64 | 0.06 | 0.11 | 0.04 | 0.31 | 0.05 | 0.24 | 0.04 | 0.17 | 0.16 | 8.50 | -0.50 | 0.08 | 0.07 | 0.13 | 0.55 | 0.13 | 0.10 | 0.30 | 0.10 | 0.07 | 0.12 | 0.20 | 0.06 | 0.13 | 0.07 | 0.27 | 0.06 | 0.30 | 0.10 | 0.29 | -0.31 | 0.25 | 0.07 | 0.27 | 0.08 | 0.40 | 0.07 | 0.22 | 0.08 | 0.41 | 0.04 | 0.27 | 0.08 | 0.08 | 0.06 | 0.46 | 0.07 | 3.72 | 0.49 | 3.19 | 0.45 | -30.25 | 0.09 | 2.33 | 1.01 | 0.56 | 0.08 | 0.26 | 3.88 | -0.49 | 0.13 | 0.63 | 0.74 | 0.43 | 0.38 |
|
Enterprise Value
|
-1.20B | -1.33B | -1.13B | -0.98B | -0.98B | -0.86B | -0.99B | -0.95B | -1.35B | -1.48B | -0.84B | -1.18B | -1.27B | -1.37B | -1.44B | -1.53B | -1.35B | -1.11B | -1.16B | -1.47B | -1.70B | -1.94B | -1.14B | -1.17B | -1.03B | -1.03B | -0.71B | -1.28B | -1.05B | -1.35B | -1.44B | -2.60B | -2.46B | -2.80B | -2.98B | -4.00B | -3.44B | -3.59B | -3.84B | -1.97B | -3.93B | -4.36B | -4.70B | -2.10B | -2.86B | -58.34B | -2.07B | -1.10B | -14.84B | -17.09B | -17.38B | -1.63B | -16.62B | -15.30B | -15.32B | -1.24B | -15.46B | -15.54B | -15.80B | -16.28B | -16.29B | -16.34B | -16.82B | -16.60B | -16.76B | -16.85B | -17.56B |
|
Return on Sales
|
0.19% | 0.44% | 0.43% | 0.23% | 0.40% | 0.08% | 0.08% | 0.08% | 0.03% | 0.01% | 0.07% | 0.61% | 0.22% | 0.23% | 0.15% | 0.30% | 0.21% | 0.23% | 0.19% | 0.19% | 0.24% | 0.23% | 0.19% | 0.19% | 0.28% | 0.20% | 0.22% | 0.20% | 0.23% | 0.21% | 0.20% | 0.28% | 0.22% | 0.23% | 0.24% | 0.19% | 0.28% | 0.25% | 0.23% | 0.31% | 0.20% | 0.24% | 0.23% | -0.50% | -0.15% | 0.04% | 0.05% | 0.16% | 0.10% | 0.50% | 0.18% | 0.14% | 0.11% | | | | 0.11% | 0.10% | 0.07% | 0.12% | 0.12% | 0.10% | 0.07% | 0.11% | 0.07% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| 0.15% | 0.16% | 0.17% | 0.15% | 0.13% | 0.10% | 0.09% | 0.07% | 0.05% | 0.05% | 0.18% | 0.21% | 0.25% | 0.26% | 0.20% | 0.20% | 0.20% | 0.22% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.22% | 0.22% | 0.24% | 0.25% | 0.24% | 0.24% | 0.22% | 0.24% | 0.25% | 0.25% | 0.26% | 0.24% | 0.25% | 0.27% | 0.28% | 0.31% | 0.29% | 0.27% | 0.26% | 0.04% | -0.03% | -0.08% | -0.11% | 0.02% | 0.07% | 0.09% | 0.10% | 0.15% | 0.16% | 0.16% | 0.17% | 0.16% | 0.15% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% |
|
Return on Assets
|
0.00% | 0.03% | 0.04% | 0.04% | 0.06% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | -0.01% | -0.03% | 0.51% | 0.02% | 0.03% | 0.05% | 0.03% | 0.03% | | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
0.03% | 0.26% | 0.33% | 0.32% | 0.40% | 0.28% | 0.19% | 0.15% | 0.07% | 0.05% | 0.05% | 0.20% | 0.24% | 0.29% | 0.31% | 0.22% | 0.23% | 0.23% | 0.25% | 0.22% | 0.22% | 0.22% | 0.23% | 0.24% | 0.25% | 0.25% | 0.27% | 0.28% | 0.28% | 0.27% | 0.25% | 0.29% | 0.30% | 0.30% | 0.31% | 0.28% | 0.30% | 0.33% | 0.34% | 0.38% | 0.35% | 0.32% | 0.30% | 0.05% | -0.05% | -0.12% | -0.17% | 0.06% | 0.11% | 0.23% | 0.25% | 0.18% | 0.15% | | | | 0.05% | 0.09% | 0.13% | 0.19% | 0.19% | 0.19% | 0.18% | 0.18% | 0.16% | 0.15% | 0.16% |