|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.36% | 87.02% | 87.08% | 86.95% | 89.57% | 88.79% | 89.24% | 91.01% | 90.61% | 90.65% | 91.96% | 92.23% | 90.66% | 90.94% | 91.16% | 90.60% | 91.24% | 91.29% | 91.32% | 91.51% |
|
EBT Margin
|
9.18% | 6.86% | 15.26% | 15.25% | 19.09% | 23.44% | 23.52% | 20.39% | 24.41% | 22.96% | 22.60% | 22.58% | 23.37% | 23.59% | 23.79% | 11.41% | 24.22% | 24.20% | 24.14% | 23.45% | 27.02% | 26.79% | 27.05% | 29.13% | 26.92% | 23.65% | 17.33% | 27.00% | 36.62% | 22.32% | 14.47% | 21.12% | 21.34% | 19.71% | 18.52% | 21.42% | 20.91% | 20.88% | 17.48% | 18.89% | 20.47% | 20.62% | 17.47% | 4.38% | 8.10% | 15.59% | 19.87% | 33.02% | 28.70% | 22.42% | 18.99% | 23.11% | 18.98% | 18.14% | 13.20% | 15.17% | 18.16% | 20.15% | 15.90% | 19.90% | 23.20% | 19.26% | 16.04% | 19.63% | 19.88% | 20.76% | 16.28% |
|
EBIT Margin
|
9.18% | 6.86% | 15.26% | -37.40% | 19.09% | 23.44% | 32.27% | 28.74% | 32.77% | 30.47% | 30.19% | 30.01% | 30.93% | 30.50% | 30.88% | 18.09% | 30.81% | 30.16% | 29.97% | 28.94% | 32.39% | 31.92% | 32.11% | 34.29% | 31.92% | 28.52% | 22.10% | 32.26% | 41.92% | 27.85% | 19.63% | 26.20% | 27.02% | 25.82% | 24.50% | 27.81% | 28.01% | 28.54% | 25.44% | 27.53% | 28.70% | 28.60% | 24.52% | 11.33% | 15.17% | 20.73% | 24.04% | 14.94% | 9.80% | 7.75% | 6.37% | 12.40% | 10.83% | 13.12% | 11.46% | 13.17% | 16.77% | 20.14% | 17.22% | 18.59% | 21.91% | 18.57% | 14.17% | 17.65% | 19.04% | 19.07% | 15.24% |
|
EBITDA Margin
|
9.18% | 6.86% | 15.26% | -37.40% | 19.09% | 23.44% | 32.27% | 28.74% | 32.77% | 30.47% | 30.19% | 30.01% | 30.93% | 30.50% | 30.88% | 18.09% | 30.81% | 30.16% | 29.97% | 28.94% | 32.39% | 31.92% | 32.11% | 34.29% | 31.92% | 28.52% | 22.10% | 32.26% | 41.92% | 27.85% | 19.63% | 26.20% | 27.02% | 25.82% | 24.50% | 27.81% | 28.01% | 28.54% | 25.44% | 27.53% | 28.70% | 28.60% | 24.52% | 11.33% | 15.17% | 20.73% | 24.04% | 14.94% | 9.80% | 7.75% | 6.37% | 12.40% | 10.83% | 13.12% | 11.46% | 13.17% | 16.77% | 20.14% | 17.22% | 18.59% | 21.91% | 18.57% | 14.17% | 17.65% | 19.04% | 19.07% | 15.24% |
|
Operating Margin
|
9.18% | 6.86% | 15.26% | -37.40% | 19.09% | 23.44% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.94% | 9.80% | 7.75% | 6.37% | 12.40% | 10.83% | 13.12% | 11.46% | 13.17% | 16.77% | 20.14% | 17.22% | 18.59% | 21.91% | 18.57% | 14.17% | 17.65% | 19.04% | 19.07% | 15.24% |
|
Net Margin
|
-0.10% | -0.08% | -0.03% | 0.10% | | | | | | 0.47% | | | | | | | 16.24% | 17.04% | 16.46% | 15.46% | 17.52% | 17.72% | 17.79% | 19.18% | 17.54% | 15.18% | 9.72% | 17.63% | 24.47% | 14.69% | 8.99% | 14.36% | 14.65% | 14.63% | -12.42% | 16.81% | 16.23% | 16.31% | 19.19% | 14.96% | 16.25% | 15.97% | 14.90% | 3.56% | 3.35% | 12.26% | 15.38% | 24.66% | 22.26% | 16.71% | 14.15% | 17.89% | 14.66% | 13.86% | 11.09% | 12.72% | 14.44% | 15.94% | 12.23% | 15.42% | 18.46% | 15.07% | 12.63% | 15.23% | 16.16% | 15.75% | 12.97% |
|
FCF Margin
|
8.64% | 28.81% | 35.61% | 19.14% | 32.24% | 29.58% | 36.04% | 16.70% | 3.97% | 40.80% | 27.35% | 39.91% | 41.73% | 38.67% | 45.83% | -46.92% | 93.17% | 29.24% | -26.33% | -0.32% | 37.43% | | | 23.52% | 22.07% | 39.63% | 28.84% | 27.53% | 3.93% | 18.33% | 36.65% | 10.14% | 31.21% | 43.30% | 48.51% | 18.79% | 27.33% | 46.84% | -16.14% | 79.11% | 22.49% | -12.88% | 24.33% | -24.77% | 23.14% | 20.88% | 32.77% | 21.64% | 28.26% | 33.88% | 37.36% | 29.25% | 28.42% | 29.99% | 55.86% | -5.16% | 23.56% | 50.99% | 40.15% | 32.63% | 24.29% | -13.63% | 30.75% | 25.54% | 20.97% | 30.28% | 12.36% |
|
Assets Average
|
| | 118.74B | 122.80B | 134.23B | 143.54B | | | 145.33B | 145.89B | 148.24B | 151.01B | 152.56B | 149.96B | 150.50B | 153.01B | 155.00B | 154.39B | 151.02B | 151.55B | 152.25B | 151.94B | 153.12B | 154.43B | 156.00B | 155.50B | 157.50B | 123.50B | 123.00B | 156.50B | 156.00B | 160.00B | 164.00B | 168.00B | 175.00B | 180.50B | 182.50B | 187.00B | 189.00B | 193.00B | 197.50B | 196.00B | 196.00B | 192.00B | 187.50B | 188.00B | 189.00B | 192.00B | 190.00B | 185.50B | 186.50B | 192.50B | 200.50B | 210.00B | 221.68B | 232.18B | 240.45B | 247.75B | 255.85B | 265.18B | 270.74B | 271.60B | 271.22B | 276.85B | 288.90B | 296.55B | 298.80B |
|
Equity Average
|
| | 13.68B | 13.29B | 13.03B | 13.97B | | | 16.86B | 17.84B | 18.15B | 18.45B | 19.35B | 19.59B | 19.37B | 19.18B | 19.09B | 19.16B | 19.12B | 19.36B | 19.74B | 20.09B | 20.21B | 21.11B | 22.00B | 21.50B | 20.84B | 20.59B | 20.75B | 21.00B | 20.76B | 20.73B | 21.05B | 21.13B | 19.67B | 18.94B | 20.25B | 21.18B | 21.88B | 22.25B | 22.66B | 23.06B | 23.05B | 22.04B | 21.03B | 21.47B | 22.43B | 23.72B | 24.99B | 24.98B | 23.30B | 22.28B | 22.81B | 23.59B | 24.33B | 25.35B | 26.35B | 27.01B | 27.69B | 28.41B | 29.15B | 29.62B | 29.99B | 30.73B | 31.76B | 32.36B | 32.95B |
|
Invested Capital
|
| 66.94B | 66.79B | 89.94B | 85.72B | 83.86B | | 82.65B | 78.21B | 79.60B | 79.87B | 78.36B | 76.75B | 75.22B | 75.75B | 77.86B | 75.66B | 71.71B | 71.75B | 74.83B | 74.07B | 75.05B | 75.93B | 76.71B | 74.74B | 69.65B | 74.78B | 75.44B | 74.67B | 73.77B | 72.84B | 74.06B | 78.19B | 81.66B | 81.93B | 85.53B | 87.53B | 90.03B | 80.71B | 94.33B | 80.83B | 81.50B | 80.91B | 73.59B | 69.86B | 66.65B | 65.94B | 66.47B | 62.90B | 58.91B | 60.85B | 60.72B | 63.73B | 66.33B | 67.28B | 67.13B | 73.43B | 73.77B | 75.92B | 77.59B | 81.06B | 83.25B | 79.98B | 82.44B | 90.51B | 90.20B | 89.86B |
|
Asset Utilization Ratio
|
| | 0.21 | 0.20 | 0.19 | 0.18 | | | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.27 | 0.27 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.22 | 0.20 | 0.19 | 0.18 | 0.20 | 0.21 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
|
Interest Coverage Ratio
|
0.98 | 0.76 | 1.69 | -4.19 | 2.09 | 2.61 | 3.69 | 3.44 | 3.92 | 4.06 | 3.98 | 4.04 | 4.09 | 4.42 | 4.35 | 2.71 | 4.68 | 5.05 | 5.14 | 5.28 | 6.03 | 6.22 | 6.35 | 6.65 | 6.39 | 5.86 | 4.64 | 6.14 | 7.92 | 5.03 | 3.80 | 5.15 | 4.76 | 4.22 | 4.10 | 4.35 | 3.94 | 3.73 | 3.20 | 3.19 | 3.49 | 3.58 | 3.48 | 1.63 | 2.15 | 4.03 | 5.76 | 3.74 | 3.12 | 2.76 | 2.65 | 4.53 | 3.31 | 2.23 | 1.35 | 1.31 | 1.51 | 1.72 | 1.40 | 1.46 | 1.73 | 1.44 | 1.19 | 1.52 | 1.64 | 1.65 | 1.40 |
|
Debt to Equity
|
| 0.16 | 0.16 | 0.19 | 0.14 | 0.18 | | 0.27 | 0.19 | 0.20 | 0.20 | 0.27 | 0.19 | 0.18 | 0.21 | 0.23 | 0.17 | 0.16 | 0.17 | 0.31 | 0.14 | 0.17 | 0.17 | 0.11 | 0.20 | 0.15 | 0.27 | 0.13 | 0.11 | 0.14 | 0.30 | 0.17 | 0.16 | 0.11 | 0.19 | 0.09 | 0.09 | 0.11 | 0.16 | 0.09 | 0.12 | 0.12 | 0.28 | 0.17 | 0.07 | 0.08 | 0.08 | 0.06 | 0.07 | 0.09 | 0.10 | 0.09 | 0.09 | 0.06 | 0.05 | 0.07 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 |
|
Debt Ratio
|
| 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | | 0.03 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.03 | 0.01 | 0.02 | 0.04 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
|
Equity Ratio
|
| 0.11 | 0.12 | 0.10 | 0.09 | 0.10 | | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.24 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.12 | 0.10 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Times Interest Earned
|
0.98 | 0.76 | 1.69 | -4.19 | 2.09 | 2.61 | 3.69 | 3.44 | 3.92 | 4.06 | 3.98 | 4.04 | 4.09 | 4.42 | 4.35 | 2.71 | 4.68 | 5.05 | 5.14 | 5.28 | 6.03 | 6.22 | 6.35 | 6.65 | 6.39 | 5.86 | 4.64 | 6.14 | 7.92 | 5.03 | 3.80 | 5.15 | 4.76 | 4.22 | 4.10 | 4.35 | 3.94 | 3.73 | 3.20 | 3.19 | 3.49 | 3.58 | 3.48 | 1.63 | 2.15 | 4.03 | 5.76 | 3.74 | 3.12 | 2.76 | 2.65 | 4.53 | 3.31 | 2.23 | 1.35 | 1.31 | 1.51 | 1.72 | 1.40 | 1.46 | 1.73 | 1.44 | 1.19 | 1.52 | 1.64 | 1.65 | 1.40 |
|
FCF Payout Ratio
|
0.44 | 0.15 | 0.10 | 0.18 | 0.10 | 0.11 | 0.09 | 0.18 | 0.77 | 0.07 | 0.10 | 0.07 | 0.07 | 0.08 | 0.06 | -0.06 | 0.03 | 0.09 | -0.11 | -9.11 | 0.08 | | | 0.14 | 0.14 | 0.10 | 0.13 | 0.14 | 0.92 | 0.20 | 0.11 | 0.35 | 0.11 | 0.08 | 0.07 | 0.18 | 0.12 | 0.07 | -0.21 | 0.04 | 0.14 | -0.24 | 0.14 | -0.15 | 0.21 | 0.20 | 0.12 | 0.19 | 0.12 | 0.10 | 0.08 | 0.10 | 0.11 | 0.10 | 0.05 | -0.55 | 0.13 | 0.06 | 0.07 | 0.09 | 0.13 | -0.23 | 0.10 | 0.12 | 0.16 | 0.11 | 0.25 |
|
Enterprise Value
|
-20.81B | -15.62B | -18.65B | -17.40B | -22.91B | -20.69B | -28.39B | -30.29B | -32.45B | -32.29B | -33.97B | -31.70B | -33.35B | -28.01B | -30.75B | -27.39B | -33.34B | -28.19B | -27.28B | -24.42B | -25.36B | -23.12B | -25.87B | -27.84B | -25.54B | -23.78B | -26.91B | -28.79B | -37.56B | -30.17B | -28.35B | -32.91B | -33.78B | -29.40B | -36.42B | -34.50B | -34.52B | -36.34B | -27.97B | -39.62B | -26.87B | -24.27B | -24.67B | -38.61B | -42.10B | -35.63B | -33.12B | -40.49B | -32.22B | -28.02B | -22.22B | -29.45B | -26.96B | -32.19B | -34.22B | -41.04B | -43.67B | -43.99B | -46.76B | -54.28B | -53.08B | -48.04B | -40.86B | -52.77B | -58.13B | -55.98B | -48.53B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.16% | 0.17% | 0.16% | 0.15% | 0.18% | 0.18% | 0.18% | 0.19% | 0.18% | 0.15% | 0.10% | 0.18% | 0.24% | 0.15% | 0.09% | 0.14% | 0.15% | 0.15% | -0.12% | 0.17% | 0.16% | 0.16% | 0.19% | 0.15% | 0.16% | 0.16% | 0.15% | 0.04% | 0.03% | 0.12% | 0.15% | 0.25% | 0.22% | 0.17% | 0.14% | 0.18% | 0.15% | 0.14% | 0.11% | 0.13% | 0.14% | 0.16% | 0.12% | 0.15% | 0.18% | 0.15% | 0.13% | 0.15% | 0.16% | 0.16% | 0.13% |
|
Return on Invested Capital
|
| | -0.03% | 0.00% | 0.00% | 0.01% | | | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.08% | 0.04% | 0.05% | 0.05% | 0.06% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.11% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | -0.01% | 0.00% | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.07% | 0.14% | 0.21% | 0.28% | 0.28% | 0.28% | 0.28% | 0.28% | 0.27% | 0.27% | 0.24% | 0.24% | 0.27% | 0.26% | 0.26% | 0.25% | 0.21% | 0.22% | 0.14% | 0.17% | 0.17% | 0.17% | 0.32% | 0.31% | 0.31% | 0.31% | 0.29% | 0.25% | 0.19% | 0.16% | 0.14% | 0.21% | 0.28% | 0.31% | 0.35% | 0.36% | 0.33% | 0.32% | 0.31% | 0.29% | 0.28% | 0.30% | 0.30% | 0.32% | 0.34% | 0.33% | 0.34% | 0.33% | 0.32% | 0.33% | 0.33% |