|
Gross Margin
|
| | | 86.73% | 100.00% | 100.00% | 100.00% | | 97.86% | 99.88% | 96.61% | 96.76% | 95.54% | 95.74% | 94.47% | 91.38% | 90.17% | 82.42% | 82.51% | 81.31% | 77.06% | 74.65% | 76.62% | 74.88% | 77.63% | 71.21% | 76.29% | 76.59% | 77.23% | 69.66% | 76.21% | 77.72% | 73.34% | 71.68% | 73.70% | 76.54% | 73.39% | 71.39% | 73.80% | 80.78% | 82.39% | 78.23% | 83.68% | 90.07% | 89.82% | 82.74% | 87.30% | 85.72% | 86.10% | 82.88% | 88.38% | 99.06% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | |
|
EBT Margin
|
16.34% | 14.36% | 6.99% | 8.89% | 13.91% | 15.20% | 5.62% | 5.25% | 12.07% | 12.62% | 8.20% | 5.94% | 14.02% | 11.73% | 6.74% | 6.28% | 12.50% | 10.23% | 5.54% | 5.89% | 9.49% | 7.41% | 2.43% | 2.51% | 9.37% | 7.27% | 2.13% | 4.28% | 9.63% | 6.40% | 3.29% | 12.12% | 3.63% | 4.83% | 1.83% | 13.18% | 6.24% | 5.08% | 2.61% | 16.17% | 6.36% | 6.29% | 4.88% | 19.07% | 10.84% | 11.33% | 7.85% | 18.86% | 11.50% | 10.82% | 5.73% | 22.08% | 17.24% | 15.41% | 6.01% | 22.39% | 12.18% | 14.61% | -3.38% | 23.73% | 13.17% | 14.37% | 12.27% | 23.41% | 14.64% | 10.31% | 4.96% |
|
EBIT Margin
|
17.88% | 15.90% | 8.69% | -4.37% | 13.91% | 15.20% | 5.62% | 7.38% | 9.92% | 12.49% | 4.81% | 190.82% | 181.52% | 184.01% | 187.73% | 185.11% | 177.68% | 172.19% | 176.97% | -12.71% | -13.45% | -17.94% | 174.51% | -22.61% | -13.00% | -21.53% | -21.58% | -19.12% | -13.14% | -23.94% | -26.69% | -10.16% | -23.03% | -23.50% | -19.49% | -10.28% | -20.37% | -23.53% | -23.59% | -3.05% | -11.25% | -15.48% | -11.44% | 9.14% | 0.66% | -5.93% | -4.85% | 4.59% | -2.40% | -6.30% | -5.89% | 21.14% | 17.24% | 15.41% | 6.01% | 24.90% | 15.37% | 17.53% | -0.16% | 26.56% | 16.57% | 17.68% | 16.02% | 27.66% | 19.56% | 15.08% | 9.40% |
|
EBITDA Margin
|
19.53% | 17.66% | 10.46% | -2.78% | 15.65% | 16.99% | 7.43% | 9.19% | 11.59% | 14.16% | 6.41% | 192.59% | 183.09% | 185.65% | 189.33% | 186.71% | 179.36% | 173.91% | 178.68% | -11.09% | -12.04% | -16.49% | 176.06% | -20.86% | -11.34% | -19.89% | -19.65% | -17.23% | -11.32% | -22.20% | -24.73% | -8.37% | -21.00% | -21.58% | -17.56% | -8.61% | -18.51% | -21.65% | -21.60% | -1.34% | -9.12% | -13.56% | -9.35% | 11.11% | 2.83% | -3.96% | -2.65% | 6.35% | -0.48% | -4.50% | -3.99% | 22.58% | 19.20% | 17.02% | 7.82% | 26.29% | 17.04% | 19.26% | 1.63% | 27.95% | 18.04% | 19.29% | 17.73% | 28.85% | 21.10% | 16.69% | 11.01% |
|
Operating Margin
|
| | | -4.37% | 13.91% | 15.20% | 5.62% | | 9.92% | 12.49% | 4.81% | 190.82% | 181.52% | 184.01% | 187.73% | 185.11% | 177.68% | 172.19% | 176.97% | -12.71% | -13.45% | -17.94% | 174.51% | -22.61% | -13.00% | -21.53% | -21.58% | -19.12% | -13.14% | -23.94% | -26.69% | -10.16% | -23.03% | -23.50% | -19.49% | -10.28% | -20.37% | -23.53% | -23.59% | -3.05% | -11.25% | -15.48% | -11.44% | 9.14% | 0.66% | -5.93% | -4.85% | 4.59% | -2.40% | -6.30% | -5.89% | 21.14% | 17.24% | 15.41% | 6.01% | | | | | | | | | | | | |
|
Net Margin
|
9.66% | | -0.28% | 6.05% | 0.46% | | 1.90% | 3.40% | 7.64% | 8.30% | 7.00% | 5.14% | 11.03% | 9.49% | 4.98% | 6.01% | 11.99% | 8.93% | 9.50% | 6.23% | 9.64% | 7.87% | 6.21% | 2.63% | 10.76% | 9.69% | 5.11% | 4.45% | 10.91% | 8.80% | 6.94% | 14.70% | 5.26% | 7.41% | 4.91% | 15.56% | 7.45% | 7.78% | 8.77% | 17.67% | 7.32% | 7.51% | 8.98% | 19.04% | 10.21% | 10.16% | 13.78% | 18.18% | 10.44% | 11.16% | 12.57% | 18.03% | 13.95% | 12.54% | 6.68% | 17.98% | 9.66% | 11.36% | -1.63% | 18.81% | 10.28% | 11.19% | 9.53% | 19.02% | 11.37% | 8.13% | 4.25% |
|
FCF Margin
|
| 25.92% | 2.30% | -0.52% | 17.43% | 25.41% | 2.35% | -3.73% | 16.61% | 13.56% | 15.18% | -11.45% | 15.23% | 16.44% | 22.09% | 6.22% | -0.51% | 20.45% | 7.87% | 7.03% | 9.87% | 1.38% | 12.57% | 7.76% | -3.83% | 14.55% | 24.90% | 2.93% | -0.83% | 13.75% | 14.56% | -0.84% | 14.04% | 19.08% | 14.11% | -13.53% | 30.07% | 9.18% | 13.69% | -6.81% | 28.94% | 17.37% | 22.71% | 4.24% | 41.94% | 30.54% | 23.46% | 8.85% | 22.66% | 22.33% | 7.94% | 7.35% | -6.34% | 28.99% | 27.88% | 14.74% | -1.91% | 33.64% | 26.62% | 23.32% | 3.16% | 31.99% | 25.61% | 22.63% | -14.45% | 20.61% | 19.66% |
|
Assets Average
|
| | | | | 2.56B | 3.04B | 3.11B | 3.08B | 3.38B | 3.85B | 3.96B | 3.70B | 3.90B | 4.59B | 4.65B | 4.14B | 4.49B | 5.76B | 6.32B | 6.89B | 8.20B | 9.19B | 9.05B | 8.49B | 8.77B | 9.78B | 9.80B | 8.95B | 9.10B | 11.25B | 13.18B | 13.02B | 13.11B | 13.96B | 14.35B | 13.78B | 14.95B | 16.22B | 17.48B | 18.92B | 19.19B | 19.40B | 20.24B | 21.07B | 21.56B | 22.07B | 23.37B | 26.12B | 27.37B | 30.08B | 38.07B | 41.37B | 39.18B | 38.44B | 41.73B | 49.73B | 53.78B | 52.41B | 56.30B | 61.99B | 60.13B | 60.75B | 69.18B | 77.11B | 79.60B | 74.87B |
|
Equity Average
|
| | | | | | | 1.13B | 1.17B | 1.21B | 1.23B | 1.30B | 1.41B | 1.55B | 1.65B | 1.67B | 1.68B | 1.82B | 2.02B | 2.13B | 2.70B | 3.25B | 3.28B | 3.26B | 3.47B | 3.71B | 3.70B | 3.67B | 3.65B | 3.70B | 3.76B | 3.75B | 3.82B | 4.04B | 4.24B | 4.44B | 4.55B | 4.56B | 4.59B | 4.76B | 4.95B | 4.93B | 5.06B | 5.14B | 5.30B | 5.68B | 6.03B | 6.51B | 7.57B | 8.41B | 8.52B | 8.80B | 8.95B | 8.75B | 8.91B | 9.52B | 10.15B | 10.47B | 10.66B | 11.08B | 11.47B | 11.90B | 16.19B | 21.27B | 22.70B | 23.15B | 23.29B |
|
Invested Capital
|
| | 0.89B | | | | 1.11B | 1.15B | 1.88B | 1.89B | 1.26B | 2.03B | 2.15B | 2.36B | 1.71B | 2.39B | 2.63B | 2.86B | 2.15B | 3.67B | 5.47B | 5.38B | 3.35B | 5.34B | 5.84B | 5.83B | 3.75B | 5.78B | 6.06B | 6.14B | 3.80B | 3.74B | 3.92B | 4.18B | 4.32B | 4.59B | 4.52B | 4.62B | 4.59B | 4.97B | 4.96B | 4.92B | 5.23B | 5.08B | 5.54B | 5.83B | 6.25B | 6.79B | 8.36B | 8.48B | 8.58B | 9.05B | 8.87B | 8.64B | 9.21B | 9.87B | 10.45B | 10.52B | 10.84B | 11.36B | 11.61B | 12.22B | 20.20B | 22.37B | 23.07B | 23.25B | 36.22B |
|
Asset Utilization Ratio
|
| | | | | 0.72 | 0.61 | 0.59 | 0.62 | 0.60 | 0.55 | 0.56 | 0.63 | 0.62 | 0.55 | 0.57 | 0.67 | 0.66 | 0.55 | 0.54 | 0.55 | 0.52 | 0.50 | 0.55 | 0.60 | 0.60 | 0.55 | 0.56 | 0.62 | 0.61 | 0.50 | 0.45 | 0.46 | 0.47 | 0.45 | 0.45 | 0.49 | 0.46 | 0.43 | 0.41 | 0.37 | 0.37 | 0.37 | 0.35 | 0.33 | 0.33 | 0.32 | 0.31 | 0.29 | 0.29 | 0.27 | 0.22 | 0.21 | 0.22 | 0.22 | 0.21 | 0.19 | 0.18 | 0.19 | 0.19 | 0.18 | 0.19 | 0.19 | 0.17 | 0.16 | 0.16 | 0.19 |
|
Interest Coverage Ratio
|
11.59 | 10.28 | 5.11 | -2.45 | 7.34 | 8.19 | 2.97 | 3.47 | 5.11 | 6.83 | 2.67 | 98.43 | 109.23 | 111.85 | 115.94 | 111.41 | 116.39 | 109.86 | 113.34 | -7.18 | -7.48 | -8.91 | 84.56 | -10.88 | -6.86 | -12.23 | -11.17 | -9.64 | -6.89 | -12.45 | -13.06 | -5.60 | -10.85 | -11.93 | -9.99 | -6.04 | -9.98 | -11.40 | -10.71 | -1.51 | -4.15 | -6.06 | -4.09 | 3.38 | 0.21 | -2.28 | -1.73 | 2.06 | -0.83 | -2.23 | -1.89 | 8.06 | 5.45 | 4.89 | 1.91 | 9.92 | 4.82 | 6.00 | -0.05 | 9.38 | 4.88 | 5.34 | 4.28 | 6.51 | 3.97 | 3.16 | 2.12 |
|
Debt to Equity
|
| | 0.62 | | | | 0.50 | 0.59 | 0.59 | 0.55 | 0.55 | 0.57 | 0.49 | 0.44 | 0.51 | 0.47 | 0.54 | 0.55 | 0.69 | 0.88 | 0.73 | 0.70 | 0.69 | 0.70 | 0.61 | 0.61 | 0.63 | 0.66 | 0.72 | 0.71 | 0.72 | 0.76 | 0.77 | 0.69 | 0.69 | 0.69 | 0.75 | 0.73 | 0.76 | 0.82 | 0.86 | 0.88 | 0.85 | 0.94 | 0.82 | 0.75 | 0.70 | 0.64 | 0.71 | 0.62 | 0.71 | 0.66 | 0.71 | 0.70 | 0.64 | 0.68 | 0.67 | 0.61 | 0.71 | 0.71 | 0.70 | 0.65 | 0.64 | 0.58 | 0.55 | 0.55 | 0.55 |
|
Debt Ratio
|
| | 0.17 | | | | 0.15 | 0.26 | 0.20 | 0.21 | 0.15 | 0.22 | 0.18 | 0.19 | 0.16 | 0.20 | 0.21 | 0.23 | 0.21 | 0.33 | 0.30 | 0.27 | 0.23 | 0.28 | 0.26 | 0.26 | 0.21 | 0.28 | 0.29 | 0.30 | 0.20 | 0.22 | 0.23 | 0.22 | 0.20 | 0.23 | 0.25 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.21 | 0.20 | 0.19 | 0.18 | 0.21 | 0.20 | 0.18 | 0.14 | 0.16 | 0.16 | 0.15 | 0.15 | 0.13 | 0.12 | 0.15 | 0.13 | 0.13 | 0.14 | 0.20 | 0.17 | 0.16 | 0.16 | 0.18 |
|
Equity Ratio
|
| | 0.27 | | | | 0.31 | 0.44 | 0.34 | 0.38 | 0.28 | 0.39 | 0.37 | 0.43 | 0.31 | 0.42 | 0.39 | 0.41 | 0.31 | 0.37 | 0.41 | 0.39 | 0.33 | 0.40 | 0.42 | 0.43 | 0.34 | 0.42 | 0.40 | 0.42 | 0.28 | 0.29 | 0.30 | 0.32 | 0.29 | 0.33 | 0.33 | 0.29 | 0.28 | 0.27 | 0.26 | 0.26 | 0.27 | 0.24 | 0.26 | 0.27 | 0.28 | 0.28 | 0.30 | 0.31 | 0.26 | 0.21 | 0.22 | 0.22 | 0.24 | 0.22 | 0.19 | 0.20 | 0.21 | 0.19 | 0.18 | 0.21 | 0.31 | 0.30 | 0.29 | 0.29 | 0.33 |
|
Times Interest Earned
|
11.59 | 10.28 | 5.11 | -2.45 | 7.34 | 8.19 | 2.97 | 3.47 | 5.11 | 6.83 | 2.67 | 98.43 | 109.23 | 111.85 | 115.94 | 111.41 | 116.39 | 109.86 | 113.34 | -7.18 | -7.48 | -8.91 | 84.56 | -10.88 | -6.86 | -12.23 | -11.17 | -9.64 | -6.89 | -12.45 | -13.06 | -5.60 | -10.85 | -11.93 | -9.99 | -6.04 | -9.98 | -11.40 | -10.71 | -1.51 | -4.15 | -6.06 | -4.09 | 3.38 | 0.21 | -2.28 | -1.73 | 2.06 | -0.83 | -2.23 | -1.89 | 8.06 | 5.45 | 4.89 | 1.91 | 9.92 | 4.82 | 6.00 | -0.05 | 9.38 | 4.88 | 5.34 | 4.28 | 6.51 | 3.97 | 3.16 | 2.12 |
|
FCF Payout Ratio
|
| 0.28 | 3.26 | -13.12 | 0.41 | 0.29 | 3.13 | -2.08 | 0.41 | 0.48 | 0.42 | -0.62 | 0.40 | 0.38 | 0.57 | 1.05 | -11.48 | 0.27 | 0.66 | 0.77 | 0.49 | 3.27 | 0.38 | 0.66 | -1.22 | 0.31 | 0.20 | 1.81 | -5.72 | 0.33 | 0.34 | -5.17 | 0.34 | 0.23 | 0.32 | -0.31 | 0.15 | 0.46 | 0.33 | -0.59 | 0.17 | 0.25 | 0.21 | 1.10 | 0.13 | 0.15 | 0.22 | 0.51 | 0.24 | 0.19 | 0.64 | 0.60 | -0.83 | 0.18 | 0.19 | 0.29 | -2.54 | 0.14 | 0.18 | 0.17 | 1.50 | 0.15 | 0.19 | 0.20 | -0.36 | 0.24 | 0.23 |
|
Enterprise Value
|
| | -0.21B | -0.23B | -0.23B | -0.30B | -0.25B | -0.33B | -0.73B | -0.72B | -0.29B | -0.30B | -0.28B | -0.31B | -0.30B | -0.22B | -0.24B | -0.29B | -0.30B | -0.74B | -0.97B | -0.29B | -0.24B | -0.20B | -0.25B | -0.31B | -1.84B | -0.37B | -0.36B | -0.48B | -1.88B | -1.76B | -2.00B | -2.12B | -2.24B | -2.04B | -2.28B | -2.19B | -2.17B | -2.46B | -2.48B | -2.54B | -2.56B | -2.59B | -2.96B | -3.43B | -6.44B | -3.31B | -6.33B | -5.96B | -4.55B | -4.71B | -4.87B | -5.40B | -5.12B | -6.25B | -7.07B | -6.91B | -1.12B | -7.23B | -1.58B | -2.23B | -15.19B | -22.42B | -14.27B | -1.37B | -1.37B |
|
Return on Sales
|
0.10% | | 0.00% | 0.06% | 0.00% | 0.02% | 0.02% | 0.03% | 0.08% | 0.08% | 0.07% | 0.05% | 0.11% | 0.09% | 0.05% | 0.06% | 0.12% | 0.09% | 0.10% | 0.06% | 0.10% | 0.08% | 0.06% | 0.03% | 0.11% | 0.10% | 0.05% | 0.04% | 0.11% | 0.09% | 0.07% | 0.15% | 0.05% | 0.07% | 0.05% | 0.16% | 0.07% | 0.08% | 0.09% | 0.18% | 0.07% | 0.08% | 0.09% | 0.19% | 0.10% | 0.10% | 0.14% | 0.18% | 0.10% | 0.11% | 0.13% | 0.18% | 0.14% | 0.13% | 0.07% | 0.18% | 0.10% | 0.11% | -0.02% | 0.19% | 0.10% | 0.11% | 0.10% | 0.19% | 0.11% | 0.08% | 0.04% |
|
Return on Capital Employed
|
| | | | | | 0.09% | 0.12% | 0.23% | 0.13% | 0.10% | 0.62% | 1.84% | 1.91% | 2.10% | 2.01% | 2.84% | 2.79% | 2.28% | 1.30% | 0.91% | 0.24% | 0.30% | 0.27% | 0.32% | 0.28% | -0.19% | -0.18% | -0.23% | -0.23% | -0.17% | -0.13% | -0.15% | -0.15% | -0.17% | -0.18% | -0.20% | -0.17% | -0.16% | -0.14% | -0.11% | -0.09% | -0.07% | -0.05% | -0.03% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.02% | 0.03% | 0.06% | 0.08% | 0.10% | 0.11% | 0.08% | 0.07% | 0.10% | 0.09% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% |
|
Return on Invested Capital
|
| | | | | | | 0.14% | 0.10% | 0.08% | 0.08% | 0.53% | 0.86% | 1.25% | 1.83% | 1.94% | 1.78% | 1.74% | 2.41% | 1.59% | 0.66% | 0.23% | 0.46% | 0.42% | 0.33% | 0.32% | -0.29% | -0.28% | -0.23% | -0.23% | -0.31% | -0.37% | -0.45% | -0.44% | -0.40% | -0.38% | -0.36% | -0.37% | -0.42% | -0.34% | -0.29% | -0.24% | -0.17% | -0.11% | -0.06% | -0.02% | 0.00% | -0.01% | -0.02% | -0.02% | -0.03% | 0.03% | 0.07% | 0.11% | 0.12% | 0.13% | 0.12% | 0.13% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.09% | 0.09% | 0.09% | 0.07% |
|
Return on Assets
|
| | | | | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 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% |
|
Return on Equity
|
| | | | | | | 0.02% | 0.06% | 0.09% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.14% | 0.13% | 0.14% | 0.15% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.12% | 0.17% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.06% |