|
Gross Margin
|
96.40% | 96.57% | -16.66% | 61.12% | 60.56% | 61.48% | 60.81% | 61.94% | 61.31% | 61.18% | 63.56% | 62.95% | 60.23% | 61.20% | 61.37% | 61.57% | 61.22% | 61.01% | 63.85% | 63.18% | 63.44% | 62.95% | 64.93% | 64.56% | 64.65% | 65.31% | 66.58% | 66.52% | 67.05% | 66.14% | 66.73% | 66.68% | 66.59% | 66.47% | 66.92% | 67.27% | 67.76% | 67.93% | 65.33% | 68.51% | 68.66% | 68.69% | 65.62% | 68.05% | 67.67% | 68.25% | 72.63% | 74.61% | 73.91% | 75.56% | 75.86% | 77.06% | 76.82% | 78.32% | 78.71% | 80.25% | 78.90% | 79.34% | 79.30% | 79.87% | 77.50% | 77.34% | 77.53% | 77.25% | 76.41% | 76.71% | 77.82% | 76.76% |
|
EBT Margin
|
19.32% | 39.41% | 41.54% | 37.34% | 35.97% | 32.25% | 36.14% | 41.03% | 38.79% | 37.08% | 30.53% | 40.84% | 38.34% | 34.48% | 37.35% | 37.65% | 40.47% | 37.03% | 36.45% | 40.23% | 37.77% | 41.47% | 41.09% | 39.84% | 42.74% | 37.55% | 31.79% | 38.23% | 33.61% | 39.71% | 39.48% | 39.70% | 39.20% | 39.87% | 40.72% | 40.33% | 39.13% | 28.69% | 34.21% | 24.51% | 34.35% | 28.00% | 29.38% | 32.08% | 7.85% | 23.24% | 11.71% | 26.93% | 29.54% | 25.56% | 33.84% | 31.29% | 22.40% | 15.41% | 13.11% | 11.65% | 18.99% | 16.80% | 20.81% | 16.63% | 11.06% | 14.14% | -2.09% | 13.91% | 2.02% | 8.56% | 10.85% | 19.41% |
|
EBIT Margin
|
24.48% | 30.38% | 31.05% | 33.90% | 32.63% | 34.00% | 33.30% | 38.77% | 35.98% | 36.84% | 37.47% | 37.16% | 34.30% | 36.05% | 34.29% | 36.02% | 36.22% | 37.02% | 37.04% | 38.54% | 37.50% | 36.93% | 38.75% | 37.88% | 37.70% | 38.47% | 38.32% | 37.18% | 33.29% | 36.43% | 35.95% | 37.60% | 34.71% | 34.96% | 34.49% | 35.97% | 34.35% | 32.28% | 27.49% | 29.15% | 26.47% | 25.39% | 22.34% | 26.84% | 25.92% | 20.02% | 6.08% | 20.51% | 21.97% | 22.00% | 24.37% | 25.08% | 22.25% | 19.92% | 17.97% | 9.86% | 13.24% | 15.99% | 17.03% | 10.37% | 6.01% | 10.48% | -6.82% | 9.73% | 6.90% | 7.47% | 3.64% | 12.08% |
|
EBITDA Margin
|
24.48% | 30.38% | 31.05% | 33.90% | 32.63% | 34.00% | 33.30% | 38.77% | 35.98% | 36.84% | 37.47% | 37.16% | 34.30% | 36.05% | 34.29% | 36.02% | 36.22% | 37.02% | 37.04% | 38.54% | 37.50% | 36.93% | 38.75% | 37.88% | 37.70% | 38.47% | 38.32% | 37.18% | 33.29% | 36.43% | 35.95% | 37.60% | 34.71% | 34.96% | 34.49% | 35.97% | 34.35% | 32.28% | 27.49% | 29.15% | 26.47% | 25.39% | 22.34% | 26.84% | 25.92% | 20.02% | 6.08% | 20.51% | 21.97% | 22.00% | 24.37% | 25.08% | 22.25% | 19.92% | 17.97% | 9.86% | 13.24% | 15.99% | 17.03% | 10.37% | 6.01% | 10.48% | -6.82% | 9.73% | 6.90% | 7.47% | 3.64% | 12.08% |
|
Operating Margin
|
24.48% | 30.38% | 31.05% | 33.90% | 32.63% | 34.00% | 33.30% | 38.77% | 35.98% | 36.84% | 37.47% | 37.16% | 34.30% | 36.05% | 34.29% | 36.02% | 36.22% | 37.02% | 37.04% | 38.54% | 37.50% | 36.93% | 38.75% | 37.88% | 37.70% | 38.47% | 38.32% | 37.18% | 33.29% | 36.43% | 35.95% | 37.60% | 34.71% | 34.96% | 34.49% | 35.97% | 34.35% | 32.28% | 27.49% | 29.15% | 26.47% | 25.39% | 22.34% | 26.84% | 25.92% | 20.02% | 6.08% | 20.51% | 21.97% | 22.00% | 24.37% | 25.08% | 22.25% | 19.92% | 17.97% | 9.86% | 13.24% | 15.99% | 17.03% | 10.37% | 6.01% | 10.48% | -6.82% | 9.73% | 6.90% | 7.47% | 3.64% | 12.08% |
|
Net Margin
|
11.96% | 27.50% | 30.55% | 25.96% | 25.36% | 23.37% | 24.59% | 28.83% | 28.33% | 25.81% | 19.43% | 29.01% | 27.11% | 24.11% | 27.75% | 26.54% | 29.47% | 26.96% | -5.13% | 28.25% | 26.38% | 29.67% | 0.12% | -1.57% | 0.74% | -4.72% | -14.59% | -10.09% | -16.88% | -7.83% | -7.41% | 8.75% | 9.71% | 9.56% | 9.94% | -55.36% | 8.60% | 1.83% | 11.86% | -5.05% | -16.30% | -27.10% | -24.17% | -29.13% | -60.35% | -46.16% | -36.84% | -24.25% | -22.62% | -3.87% | 7.13% | -4.44% | -13.93% | -25.49% | -31.90% | -36.62% | -17.52% | -17.50% | -14.73% | -19.07% | -25.33% | -25.11% | -35.75% | -23.96% | -38.06% | -35.55% | -31.60% | -26.59% |
|
FCF Margin
|
21.79% | 22.13% | 11.27% | 22.32% | 25.55% | 40.31% | 27.57% | 11.28% | 13.23% | 27.02% | 30.82% | 8.28% | 16.23% | 21.92% | 9.02% | 14.41% | 23.32% | 35.61% | 24.56% | 14.68% | 14.38% | 35.75% | 33.04% | 26.95% | 26.64% | 33.97% | 21.98% | 15.71% | 7.34% | 43.41% | 32.64% | 27.77% | 9.50% | 20.06% | 9.35% | 18.64% | 34.13% | 37.45% | 48.58% | 16.23% | 9.97% | -27.45% | 5.05% | 0.43% | 4.69% | 47.35% | 21.25% | 13.91% | 11.94% | 8.23% | 21.17% | 6.73% | 3.76% | 39.71% | 42.89% | -14.42% | -4.60% | 29.23% | 37.12% | -13.63% | 4.41% | 22.72% | 22.09% | -9.64% | -4.15% | 61.44% | -2.21% | -10.96% |
|
Assets Average
|
| | 9.36B | 9.35B | 9.37B | 9.97B | 10.56B | 11.55B | 12.61B | 12.99B | 13.46B | 13.59B | 13.53B | 13.65B | 14.19B | 14.55B | 14.58B | 15.06B | 15.35B | 15.65B | 16.02B | 16.41B | 16.52B | 16.33B | 16.39B | 16.58B | 16.50B | 16.25B | 16.02B | 15.94B | 16.05B | 16.15B | 16.71B | 17.34B | 17.51B | 17.80B | 17.88B | 16.61B | 14.96B | 14.17B | 14.09B | 14.35B | 14.50B | 14.77B | 14.83B | 15.14B | 18.65B | 21.46B | 21.55B | 22.50B | 23.65B | 24.58B | 25.41B | 26.71B | 27.83B | 28.70B | 29.21B | 29.66B | 30.18B | 29.99B | 31.39B | 33.08B | 32.86B | 32.43B | 32.19B | 32.27B | 32.46B | 32.46B |
|
Equity Average
|
| | 7.49B | 7.39B | 7.26B | 7.41B | 7.58B | 7.93B | 8.28B | 8.59B | 8.93B | 9.02B | 9.14B | 9.33B | 9.53B | 9.65B | 9.81B | 10.24B | 10.54B | 10.88B | 11.28B | 11.70B | 12.07B | 12.18B | 12.29B | 12.57B | 12.60B | 12.46B | 12.41B | 12.39B | 12.45B | 12.39B | 12.36B | 12.59B | 12.82B | 12.51B | 11.24B | 10.30B | 10.20B | 10.14B | 10.29B | 10.53B | 10.55B | 10.69B | 10.79B | 10.83B | 10.89B | 11.07B | 11.48B | 11.56B | 11.62B | 12.00B | 12.19B | 12.24B | 12.29B | 12.43B | 12.50B | 12.49B | 12.54B | 12.59B | 13.11B | 13.61B | 13.44B | 13.24B | 13.20B | 13.11B | 13.03B | 13.05B |
|
Invested Capital
|
| 7.35B | 7.63B | 7.14B | 7.39B | 8.33B | 8.63B | 9.03B | 9.32B | 9.66B | 10.10B | 9.91B | 10.32B | 9.97B | 11.33B | 10.80B | 11.34B | 11.65B | 11.88B | 12.28B | 12.67B | 13.12B | 13.41B | 13.35B | 14.03B | 14.06B | 13.84B | 13.77B | 13.85B | 13.81B | 13.93B | 13.64B | 13.85B | 14.08B | 13.98B | 13.12B | 11.45B | 10.89B | 10.90B | 10.77B | 11.20B | 11.26B | 11.24B | 11.53B | 11.45B | 11.60B | 13.89B | 15.03B | 15.17B | 14.91B | 15.21B | 15.59B | 15.58B | 15.67B | 15.68B | 15.93B | 15.81B | 15.90B | 15.60B | 15.68B | 16.62B | 16.67B | 16.02B | 16.01B | 15.83B | 15.72B | 15.37B | 15.46B |
|
Asset Utilization Ratio
|
| | 0.45 | 0.49 | 0.54 | 0.56 | 0.55 | 0.53 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.52 | 0.50 | 0.50 | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | 0.51 | 0.51 | 0.52 | 0.51 | 0.50 | 0.48 | 0.47 | 0.45 | 0.43 | 0.41 | 0.40 | 0.38 | 0.37 | 0.37 | 0.36 | 0.36 | 0.39 | 0.41 | 0.42 | 0.41 | 0.40 | 0.39 | 0.38 | 0.37 | 0.34 | 0.30 | 0.29 | 0.32 | 0.35 | 0.36 | 0.35 | 0.34 | 0.32 | 0.30 | 0.28 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 |
|
Interest Coverage Ratio
|
106.75 | 0.00B | 0.00B | 629.35 | 492.67 | 107.85 | 50.97 | 83.50 | 75.26 | 67.89 | 62.10 | 73.53 | 64.28 | 63.66 | 74.13 | 47.25 | 66.92 | 77.17 | 63.92 | 64.53 | 68.95 | 72.18 | 66.82 | 69.20 | 445.71 | 56.19 | 55.67 | 54.47 | 44.04 | 48.41 | 43.24 | 44.13 | 44.09 | 43.74 | 43.91 | 53.81 | 55.57 | 22.76 | 114.21 | 64.30 | 66.58 | 66.95 | 64.04 | 61.13 | 91.86 | 44.71 | 5.63 | 13.77 | 28.70 | 18.60 | 37.70 | 28.90 | 20.22 | 14.00 | 12.86 | 6.28 | 7.61 | 9.02 | 13.86 | 10.98 | 4.67 | 8.66 | -6.03 | 9.48 | 7.00 | 5.97 | 3.39 | 13.77 |
|
Debt to Equity
|
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.11 | 0.01 | 0.01 | 0.04 | 0.15 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.07 | 0.01 | 0.01 | 0.03 | 0.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.79 | 0.81 | 0.77 | 0.78 | 0.71 | 0.72 | 0.66 | 0.66 | 0.67 | 0.66 | 0.67 | 0.68 | 0.68 | 0.66 | 0.66 | 0.68 | 0.68 | 0.69 | 0.70 | 0.71 | 0.71 | 0.75 | 0.75 | 0.75 | 0.76 | 0.76 | 0.77 | 0.78 | 0.77 | 0.78 | 0.76 | 0.72 | 0.73 | 0.74 | 0.67 | 0.59 | 0.66 | 0.71 | 0.72 | 0.74 | 0.73 | 0.73 | 0.72 | 0.73 | 0.70 | 0.50 | 0.53 | 0.53 | 0.49 | 0.49 | 0.49 | 0.47 | 0.45 | 0.44 | 0.43 | 0.43 | 0.41 | 0.42 | 0.42 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 |
|
Times Interest Earned
|
106.75 | 0.00B | 0.00B | 629.35 | 492.67 | 107.85 | 50.97 | 83.50 | 75.26 | 67.89 | 62.10 | 73.53 | 64.28 | 63.66 | 74.13 | 47.25 | 66.92 | 77.17 | 63.92 | 64.53 | 68.95 | 72.18 | 66.82 | 69.20 | 445.71 | 56.19 | 55.67 | 54.47 | 44.04 | 48.41 | 43.24 | 44.13 | 44.09 | 43.74 | 43.91 | 53.81 | 55.57 | 22.76 | 114.21 | 64.30 | 66.58 | 66.95 | 64.04 | 61.13 | 91.86 | 44.71 | 5.63 | 13.77 | 28.70 | 18.60 | 37.70 | 28.90 | 20.22 | 14.00 | 12.86 | 6.28 | 7.61 | 9.02 | 13.86 | 10.98 | 4.67 | 8.66 | -6.03 | 9.48 | 7.00 | 5.97 | 3.39 | 13.77 |
|
FCF Payout Ratio
|
0.25 | 0.21 | 0.35 | 2.38 | 0.14 | 0.08 | 0.12 | 0.26 | 0.24 | 0.11 | 0.10 | -3.88 | 0.00 | -0.15 | 7.74 | -2.77 | 0.00 | -0.08 | 3.49 | 0.21 | 0.25 | 0.10 | 0.11 | 0.14 | 0.76 | 0.14 | 0.22 | 0.33 | 0.91 | 0.15 | 0.20 | 0.24 | 0.74 | 0.35 | 0.74 | 0.37 | 0.23 | 3.01 | 0.18 | 0.53 | 0.93 | -0.33 | 1.93 | 21.77 | 2.19 | 0.24 | 0.37 | 0.49 | 0.57 | 0.79 | 0.31 | 0.96 | 1.88 | 0.18 | 0.18 | -0.52 | -1.73 | 0.27 | 0.21 | -0.57 | 1.75 | 0.35 | 0.34 | -0.77 | -1.98 | 0.14 | -3.30 | -0.67 |
|
Enterprise Value
|
-2.28B | -3.72B | -3.94B | -3.78B | -3.88B | -4.73B | -5.08B | -5.10B | -5.09B | -5.44B | -5.15B | -4.65B | -5.06B | -5.14B | -6.62B | -4.50B | -4.75B | -5.45B | -6.20B | -6.55B | -6.74B | -7.51B | -7.36B | -7.81B | -8.07B | -8.35B | -8.31B | -8.22B | -8.00B | -8.20B | -7.89B | -7.61B | -7.12B | -6.96B | -6.81B | -6.76B | -6.64B | -4.62B | -5.87B | -5.73B | -5.13B | -4.95B | -5.46B | -5.19B | -5.19B | -6.24B | -3.24B | -3.58B | -3.25B | -3.31B | -3.42B | -3.90B | -3.27B | -2.31B | -2.61B | -1.57B | -2.51B | -2.68B | -2.66B | -2.25B | -2.05B | -2.11B | -1.99B | -0.70B | -0.74B | -1.87B | -1.91B | -1.38B |
|
Return on Sales
|
0.12% | 0.29% | 0.31% | 0.26% | 0.25% | 0.23% | 0.25% | 0.29% | 0.28% | 0.26% | 0.19% | 0.29% | 0.27% | 0.24% | 0.28% | 0.27% | 0.29% | 0.27% | 0.26% | 0.28% | 0.26% | 0.30% | 0.29% | 0.27% | 0.31% | 0.27% | 0.20% | 0.26% | 0.22% | 0.28% | 0.29% | 0.27% | 0.27% | 0.28% | 0.29% | -0.35% | 0.30% | 0.23% | 0.34% | 0.18% | 0.27% | 0.17% | 0.23% | 0.25% | 0.04% | 0.22% | 0.07% | 0.20% | 0.23% | 0.22% | 0.34% | 0.24% | 0.17% | 0.11% | 0.11% | 0.09% | 0.14% | 0.13% | 0.17% | 0.13% | 0.08% | 0.11% | -0.03% | 0.10% | 0.01% | 0.06% | 0.08% | 0.15% |
|
Return on Capital Employed
|
| | 0.14% | 0.17% | 0.20% | 0.20% | 0.21% | 0.21% | 0.20% | 0.21% | 0.22% | 0.21% | 0.21% | 0.21% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| | 0.11% | 0.13% | 0.16% | 0.17% | 0.16% | 0.17% | 0.18% | 0.18% | 0.19% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.15% | 0.15% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.05% | 0.06% | 0.06% | 0.06% | 0.14% | 0.13% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.06% | 0.06% | 0.06% | 0.07% | 0.11% | 0.11% | 0.11% | 0.11% | 0.09% | 0.07% | 0.06% | 0.05% | 0.05% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.03% | 0.03% |
|
Return on Assets
|
| | 0.10% | 0.12% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.04% | 0.05% | 0.04% | 0.05% | 0.11% | 0.10% | 0.10% | 0.08% | 0.09% | 0.07% | 0.06% | 0.04% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.08% | 0.07% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% |
|
Return on Equity
|
| | 0.12% | 0.16% | 0.19% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.19% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 0.19% | 0.17% | 0.16% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.06% | 0.08% | 0.07% | 0.07% | 0.16% | 0.14% | 0.13% | 0.11% | 0.12% | 0.09% | 0.09% | 0.07% | 0.08% | 0.11% | 0.13% | 0.18% | 0.19% | 0.17% | 0.15% | 0.11% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.05% | 0.04% | 0.03% | 0.02% | 0.04% | 0.05% |