|
Gross Margin
|
41.66% | 36.87% | 37.76% | 35.68% | 43.59% | 42.07% | 42.49% | 38.36% | 37.03% | 34.94% | 41.26% | 38.12% | 41.57% | 36.24% | 42.57% | 37.43% | 43.28% | 43.56% | 40.79% | 41.46% | 42.91% | 43.59% | 41.51% | 44.34% | 43.51% | 44.45% | 41.92% | 44.91% | 44.51% | 40.15% | 40.90% | 45.22% | 42.51% | 44.01% | 44.01% | 44.56% | 44.33% | 45.77% | 46.17% | 42.94% | 47.55% | 46.22% | 45.32% | 46.74% | 43.06% | 46.42% | 47.31% | 49.70% | 53.40% | 52.32% | 50.18% | 49.22% | 52.00% | 57.22% | 55.87% | 47.97% | 55.21% | 59.44% | 62.42% | 44.32% | 63.02% | 62.61% | 52.07% | 64.41% | 42.76% | 51.68% | 69.70% |
|
EBT Margin
|
18.08% | 10.97% | 12.13% | 7.46% | 19.23% | 17.85% | 19.56% | 12.60% | 11.55% | 8.73% | 18.24% | 13.75% | 19.26% | 12.56% | 21.62% | 13.80% | 21.92% | 22.47% | 18.16% | 17.72% | 19.57% | 21.21% | 18.72% | 19.50% | 19.38% | 16.53% | 17.14% | 20.87% | 20.49% | 15.34% | 16.85% | 19.36% | 16.91% | 19.25% | 19.52% | 18.42% | 17.97% | 20.24% | 20.55% | 14.09% | 21.96% | 20.12% | 18.71% | 18.88% | 13.95% | 19.79% | 20.35% | 20.56% | 27.31% | 24.68% | 21.25% | 22.89% | 25.01% | 32.14% | 28.25% | 13.63% | 27.96% | 35.29% | 36.46% | 7.65% | 39.92% | 39.30% | 2.76% | 39.52% | 4.27% | 19.76% | 42.07% |
|
EBIT Margin
|
14.28% | 15.49% | 15.29% | 15.60% | 14.33% | 14.60% | 14.18% | 14.90% | 15.52% | 15.41% | 14.08% | 14.35% | 14.13% | 14.32% | 12.69% | 13.74% | 13.42% | 13.45% | 13.95% | 14.24% | 14.66% | 14.44% | 14.66% | 14.65% | 14.96% | 14.70% | 15.56% | 14.89% | 14.69% | 15.12% | 14.73% | 13.65% | 14.96% | 14.78% | 14.73% | 14.97% | 15.32% | 15.42% | 15.60% | 17.05% | 15.52% | 15.93% | 16.91% | 15.81% | 17.51% | 16.09% | 15.82% | 16.37% | 15.76% | 17.85% | 18.92% | 18.63% | 17.46% | 17.63% | 19.56% | 22.70% | 19.65% | 19.32% | 20.28% | 22.90% | 18.40% | 21.31% | 30.23% | 18.80% | 28.10% | 25.99% | 22.51% |
|
EBITDA Margin
|
14.28% | 15.49% | 15.29% | 15.60% | 14.33% | 14.60% | 14.18% | 14.90% | 15.52% | 15.41% | 14.08% | 14.35% | 14.13% | 14.32% | 12.69% | 13.74% | 13.42% | 13.45% | 13.95% | 14.24% | 14.66% | 14.44% | 14.66% | 14.65% | 14.96% | 14.70% | 15.56% | 14.89% | 14.69% | 15.12% | 14.73% | 13.65% | 14.96% | 14.78% | 14.73% | 14.97% | 15.32% | 15.42% | 15.60% | 17.05% | 15.52% | 15.93% | 16.91% | 15.81% | 17.51% | 16.09% | 15.82% | 16.37% | 15.76% | 17.85% | 18.92% | 18.63% | 17.46% | 17.63% | 19.56% | 22.70% | 19.65% | 19.32% | 20.28% | 22.90% | 18.40% | 21.31% | 30.23% | 18.80% | 28.10% | 25.99% | 22.51% |
|
Operating Margin
|
14.28% | 15.49% | 15.29% | 15.60% | 14.33% | 14.60% | 14.18% | 14.90% | 15.52% | 15.41% | 14.08% | 14.35% | 14.13% | 14.32% | 12.69% | 13.74% | 13.42% | 13.45% | 13.95% | 14.24% | 14.66% | 14.44% | 14.66% | 14.65% | 14.96% | 14.70% | 15.56% | 14.89% | 14.69% | 15.12% | 14.73% | 13.65% | 14.96% | 14.78% | 14.73% | 14.97% | 15.32% | 15.42% | 15.60% | 17.05% | 15.52% | 15.93% | 16.91% | 15.81% | 17.51% | 16.09% | 15.82% | 16.37% | 15.76% | 17.85% | 18.92% | 18.63% | 17.46% | 17.63% | 19.56% | 22.70% | 19.65% | 19.32% | 20.28% | 22.90% | 18.40% | 21.31% | 30.23% | 18.80% | 28.10% | 25.99% | 22.51% |
|
Net Margin
|
11.81% | 7.28% | 8.02% | 5.48% | 12.56% | 11.67% | 12.79% | 16.94% | 7.60% | 5.39% | 12.29% | 9.00% | 12.58% | 8.18% | 14.85% | 9.11% | 14.37% | 14.71% | 11.93% | 11.64% | 12.98% | 13.87% | 12.31% | 12.75% | 12.69% | 10.84% | 11.25% | 13.72% | 13.41% | 10.08% | 11.00% | 12.61% | 11.15% | 13.14% | 13.00% | 47.64% | 13.12% | 14.89% | 15.15% | 10.24% | 16.40% | 14.82% | 14.04% | 13.96% | 10.96% | 14.89% | 43.35% | 16.08% | 22.03% | 19.86% | 16.96% | 16.93% | 20.24% | 26.23% | 37.86% | 4.96% | 24.75% | 31.59% | 31.70% | 7.10% | 34.57% | 34.16% | -2.79% | 28.61% | 0.85% | 14.40% | 34.58% |
|
FCF Margin
|
34.23% | 28.40% | 33.78% | 38.24% | 25.23% | 35.04% | 34.22% | 40.05% | 42.35% | 43.46% | 51.91% | 56.13% | 56.99% | 62.50% | 61.43% | 54.92% | 61.73% | 30.87% | 24.82% | 58.40% | 28.63% | 25.98% | 25.19% | 35.78% | 27.94% | 31.08% | 33.08% | 37.71% | 24.42% | 28.01% | 22.15% | 31.35% | 33.09% | 25.94% | 25.99% | 28.24% | 22.66% | 28.07% | 33.21% | 26.43% | 27.29% | 14.75% | 34.43% | 21.27% | 27.39% | 21.95% | 35.30% | 22.95% | 23.27% | 17.29% | 35.38% | 17.81% | 24.36% | 9.60% | 22.87% | 26.17% | 18.54% | 8.55% | 25.78% | 15.41% | 15.62% | 4.96% | 38.16% | 6.16% | 17.33% | 9.59% | 26.41% |
|
Assets Average
|
| | 79.33B | 83.36B | 84.64B | 88.21B | 94.54B | 99.04B | 100.69B | 103.69B | 110.48B | 115.48B | 115.89B | 118.88B | 130.02B | 129.57B | 120.92B | 118.43B | 118.12B | 120.61B | 122.30B | 125.58B | 127.56B | 123.49B | 120.56B | 118.49B | 116.52B | 117.86B | 123.01B | 134.53B | 142.69B | 136.96B | 131.73B | 134.52B | 135.74B | 136.65B | 142.29B | 144.67B | 139.96B | 139.17B | 143.04B | 148.54B | 152.77B | 153.45B | 152.19B | 154.35B | 159.02B | 163.02B | 161.62B | 159.82B | 161.04B | 159.07B | 152.29B | 141.34B | 131.86B | 129.92B | 133.35B | 132.80B | 127.87B | 125.92B | 125.73B | 122.45B | 124.31B | 123.00B | 118.91B | 122.50B | 123.52B |
|
Equity Average
|
8.25B | 5.77B | 7.12B | 9.95B | 10.50B | 9.51B | 10.58B | 12.46B | 12.15B | 10.98B | 11.80B | 13.65B | 14.40B | 13.91B | 15.08B | 16.69B | 16.46B | 14.62B | 14.18B | 17.27B | 17.78B | 16.62B | 17.71B | 20.00B | 20.40B | 17.83B | 17.14B | 20.63B | 22.01B | 21.29B | 22.67B | 21.63B | 20.41B | 20.92B | 21.74B | 23.29B | 24.44B | 24.04B | 23.52B | 23.35B | 24.76B | 27.14B | 28.84B | 29.20B | 27.68B | 27.91B | 30.95B | 33.02B | 32.83B | 32.92B | 33.64B | 25.29B | 23.28B | 27.96B | 25.27B | 22.15B | 19.96B | 20.11B | 21.55B | 22.33B | 22.76B | 24.79B | 25.44B | 25.46B | 26.22B | 26.77B | 27.94B |
|
Invested Capital
|
5.20B | 6.35B | 7.88B | 12.02B | 8.99B | 10.03B | 11.13B | 16.82B | 10.51B | 11.45B | 15.46B | 18.43B | 17.61B | 17.85B | 20.39B | 21.74B | 19.82B | 18.64B | 19.61B | 24.78B | 20.59B | 22.48B | 22.41B | 27.44B | 24.92B | 22.44B | 22.26B | 28.98B | 25.00B | 27.56B | 28.55B | 25.84B | 25.59B | 26.75B | 27.23B | 29.89B | 29.66B | 29.11B | 28.51B | 29.24B | 31.95B | 34.47B | 35.67B | 35.53B | 33.16B | 37.19B | 40.30B | 41.46B | 40.19B | 41.86B | 41.62B | 24.99B | 37.30B | 33.80B | 31.67B | 27.58B | 27.20B | 27.53B | 29.63B | 29.35B | 31.45B | 33.48B | 32.81B | 33.60B | 34.09B | 36.13B | 37.37B |
|
Asset Utilization Ratio
|
| | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.21 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.17 | 0.17 | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | 0.14 | 0.16 | 0.15 | 0.13 | 0.14 |
|
Interest Coverage Ratio
|
86.00 | 47.71 | 27.68 | 27.58 | 22.00 | 22.03 | 19.62 | 17.93 | 17.64 | 17.04 | 16.21 | 16.19 | 15.47 | 13.63 | 12.97 | 11.68 | 11.73 | 11.78 | 11.56 | 10.07 | 10.34 | 10.41 | 10.92 | 10.23 | 9.42 | 10.50 | 11.70 | 12.18 | 12.32 | 12.45 | 12.95 | 11.29 | 12.81 | 13.15 | 13.75 | 13.76 | 14.95 | 15.96 | 16.42 | 15.07 | 15.14 | 15.40 | 16.42 | 15.54 | 16.44 | 13.81 | 14.22 | 15.87 | 14.92 | 16.02 | 17.39 | 15.96 | 16.13 | 17.04 | 15.59 | 16.29 | 19.65 | 19.59 | 20.49 | 18.40 | 21.28 | 21.90 | 20.12 | 20.32 | 19.10 | 20.79 | 18.72 |
|
Equity Ratio
|
| 0.08 | 0.10 | 0.14 | 0.11 | 0.11 | 0.11 | 0.14 | 0.10 | 0.11 | 0.11 | 0.13 | 0.12 | 0.12 | 0.12 | 0.14 | 0.13 | 0.12 | 0.12 | 0.16 | 0.13 | 0.14 | 0.14 | 0.19 | 0.15 | 0.15 | 0.15 | 0.20 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.16 | 0.18 | 0.16 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.19 | 0.17 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.11 | 0.20 | 0.19 | 0.19 | 0.15 | 0.15 | 0.16 | 0.18 | 0.17 | 0.19 | 0.22 | 0.19 | 0.22 | 0.22 | 0.22 | 0.23 |
|
Times Interest Earned
|
86.00 | 47.71 | 27.68 | 27.58 | 22.00 | 22.03 | 19.62 | 17.93 | 17.64 | 17.04 | 16.21 | 16.19 | 15.47 | 13.63 | 12.97 | 11.68 | 11.73 | 11.78 | 11.56 | 10.07 | 10.34 | 10.41 | 10.92 | 10.23 | 9.42 | 10.50 | 11.70 | 12.18 | 12.32 | 12.45 | 12.95 | 11.29 | 12.81 | 13.15 | 13.75 | 13.76 | 14.95 | 15.96 | 16.42 | 15.07 | 15.14 | 15.40 | 16.42 | 15.54 | 16.44 | 13.81 | 14.22 | 15.87 | 14.92 | 16.02 | 17.39 | 15.96 | 16.13 | 17.04 | 15.59 | 16.29 | 19.65 | 19.59 | 20.49 | 18.40 | 21.28 | 21.90 | 20.12 | 20.32 | 19.10 | 20.79 | 18.72 |
|
FCF Payout Ratio
|
0.08 | 0.11 | 0.09 | 0.07 | 0.10 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.08 | 0.11 | 0.05 | 0.10 | 0.11 | 0.11 | 0.09 | 0.11 | 0.10 | 0.10 | 0.08 | 0.13 | 0.11 | 0.13 | 0.09 | 0.09 | 0.12 | 0.11 | 0.11 | 0.16 | 0.13 | 0.11 | 0.15 | 0.13 | 0.24 | 0.10 | 0.16 | 0.14 | 0.16 | 0.10 | 0.14 | 0.16 | 0.22 | 0.12 | 0.24 | 0.20 | 0.49 | 0.22 | 0.23 | 0.28 | 0.55 | 0.19 | 0.41 | 0.33 | 1.07 | 0.21 | 0.80 | 0.52 | 0.75 | 0.24 |
|
Enterprise Value
|
-1.20B | -1.69B | -1.80B | -2.32B | -1.61B | -2.18B | -2.43B | -2.12B | -2.09B | -1.29B | -1.86B | -2.25B | -2.21B | -2.13B | -2.98B | -2.04B | -2.60B | -2.39B | -2.75B | -2.54B | -1.99B | -2.25B | -2.67B | -4.66B | -4.36B | -3.10B | -3.52B | -4.35B | -3.45B | -3.70B | -5.27B | -4.86B | -4.21B | -4.26B | -4.93B | -3.49B | -5.19B | -4.95B | -4.49B | -2.75B | -4.93B | -4.11B | -5.05B | -3.31B | -4.81B | -142.98B | -146.90B | -3.41B | -144.46B | -148.18B | -147.47B | -3.70B | -134.01B | -122.56B | -115.59B | -1.14B | -120.50B | -116.46B | -111.31B | -113.56B | -111.72B | -107.63B | -115.60B | -105.09B | -107.45B | -111.77B | -109.52B |
|
Return on Sales
|
0.12% | 0.07% | 0.08% | 0.05% | 0.26% | 0.24% | 0.26% | 0.17% | 0.08% | 0.05% | 0.12% | 0.09% | 0.13% | 0.08% | 0.15% | 0.09% | 0.14% | 0.15% | 0.12% | 0.12% | 0.13% | 0.14% | 0.12% | 0.13% | 0.13% | 0.11% | 0.11% | 0.14% | 0.13% | 0.10% | 0.11% | 0.13% | 0.11% | 0.13% | 0.13% | 0.48% | 0.13% | 0.15% | 0.15% | 0.10% | 0.16% | 0.15% | 0.14% | 0.14% | 0.11% | 0.15% | 0.43% | 0.16% | 0.22% | 0.20% | 0.17% | 0.17% | 0.20% | 0.26% | 0.38% | 0.05% | 0.25% | 0.32% | 0.32% | 0.07% | 0.35% | 0.34% | -0.03% | 0.29% | 0.01% | 0.14% | 0.35% |
|
Return on Invested Capital
|
0.21% | 0.30% | 0.25% | 0.19% | 0.26% | 0.34% | 0.36% | 0.29% | 0.27% | 0.31% | 0.20% | 0.13% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.13% | 0.13% | 0.13% | 0.14% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.11% | 0.10% | 0.10% | 0.10% | 0.07% | 0.09% | 0.10% | 0.08% | 0.10% | 0.11% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% |
|
Return on Assets
|
| | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.03% |
|
Return on Equity
|
0.16% | 0.20% | 0.20% | 0.15% | 0.21% | 0.33% | 0.40% | 0.39% | 0.32% | 0.27% | 0.19% | 0.14% | 0.16% | 0.18% | 0.19% | 0.17% | 0.18% | 0.23% | 0.22% | 0.18% | 0.17% | 0.18% | 0.17% | 0.15% | 0.14% | 0.15% | 0.15% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.20% | 0.19% | 0.20% | 0.21% | 0.13% | 0.13% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.15% | 0.14% | 0.17% | 0.18% | 0.13% | 0.16% | 0.17% | 0.15% | 0.20% | 0.20% | 0.23% | 0.24% | 0.21% | 0.21% | 0.24% | 0.22% | 0.15% | 0.20% | 0.12% | 0.08% | 0.14% |