|
Gross Margin
|
24.71% | 50.55% | 55.43% | 41.83% | 32.23% | 46.31% | 47.22% | 38.11% | 17.85% | 30.51% | 48.48% | 40.97% | 32.65% | 44.83% | 54.95% | 48.50% | 42.84% | 44.27% | 43.34% | 38.44% | 37.15% | 46.41% | 46.51% | 41.71% | 45.90% | 47.57% | 46.40% | 46.92% | 40.12% | 46.29% | 38.34% | 43.99% | 38.38% | 38.10% | 42.66% | 30.23% | 43.32% | 54.10% | -23.10% | 60.17% | 51.07% | 45.18% | 57.71% | 31.11% | 59.99% | 48.68% | 66.52% | 54.96% | 60.13% | 39.94% | 72.31% | 39.04% | 25.44% | 24.73% | 33.49% | 37.62% | 48.56% | 34.48% | 64.12% | 54.04% | 41.82% | 52.47% | 47.60% | 23.30% | 48.89% | 58.67% |
|
EBT Margin
|
-5.72% | 24.23% | 31.33% | 9.58% | 2.39% | 20.63% | 18.27% | 8.07% | -10.15% | 1.17% | 19.48% | 11.36% | 2.84% | 14.69% | 25.51% | 19.67% | 13.41% | 15.80% | 14.25% | 10.01% | 8.81% | 20.23% | 18.70% | 13.54% | 18.84% | 19.01% | 17.10% | 19.43% | 12.11% | 18.05% | 9.76% | 18.12% | 9.24% | 9.14% | 13.96% | -4.08% | 16.94% | 32.27% | -81.83% | 40.16% | 27.71% | 17.29% | 36.29% | -108.24% | 42.19% | 27.57% | 48.85% | 34.49% | 38.00% | 10.31% | 56.46% | -20.73% | -59.39% | -30.63% | 68.64% | 11.96% | 25.57% | -7.28% | 44.40% | 32.47% | 15.17% | 31.33% | 18.87% | -4.99% | 26.32% | 37.92% |
|
EBIT Margin
|
13.62% | 12.61% | 11.56% | 14.66% | 14.81% | 11.95% | 13.89% | 14.10% | 13.54% | 13.77% | 13.82% | 13.29% | 12.94% | 12.75% | 12.71% | 11.60% | 11.87% | 11.55% | 11.69% | 11.35% | 11.20% | 10.78% | 11.09% | 10.82% | 10.64% | 11.19% | 11.88% | 10.63% | 10.87% | 10.56% | 11.66% | 9.78% | 10.89% | 10.84% | 11.06% | 12.25% | 9.88% | 8.04% | 22.68% | 7.27% | 8.36% | 9.47% | 7.81% | 11.33% | 6.12% | 7.50% | 6.38% | 7.81% | 7.63% | 10.03% | 5.60% | 10.93% | 11.00% | 10.24% | 11.09% | 9.37% | 8.45% | 11.07% | 7.12% | 8.35% | 9.51% | 7.77% | 11.03% | 10.91% | 8.77% | 7.92% |
|
EBITDA Margin
|
13.62% | 12.61% | 11.56% | 14.66% | 14.81% | 11.95% | 13.89% | 15.82% | -0.21% | -19.17% | 13.82% | 23.53% | -0.49% | 26.28% | 12.71% | 11.60% | 11.87% | 11.55% | 11.69% | 11.35% | 11.20% | 10.78% | 11.09% | 10.82% | 10.64% | 11.19% | 11.88% | 10.63% | 10.87% | 10.56% | 11.66% | 9.78% | 10.89% | 10.84% | 11.06% | 12.25% | 9.88% | 8.04% | 22.68% | 7.27% | 8.36% | 9.47% | 7.81% | 11.33% | 6.12% | 7.50% | 6.38% | 7.81% | 7.63% | 10.03% | 5.60% | 10.93% | 11.00% | 10.24% | 11.09% | 9.37% | 8.45% | 11.07% | 7.12% | 8.35% | 9.51% | 7.77% | 11.03% | 10.91% | 8.77% | 7.92% |
|
Operating Margin
|
13.62% | 12.61% | 11.56% | 14.66% | 14.81% | 11.95% | 13.89% | 14.10% | 13.54% | 13.77% | 13.82% | 13.29% | 12.94% | 12.75% | 12.71% | 11.60% | 11.87% | 11.55% | 11.69% | 11.35% | 11.20% | 10.78% | 11.09% | 10.82% | 10.64% | 11.19% | 11.88% | 10.63% | 10.87% | 10.56% | 11.66% | 9.78% | 10.89% | 10.84% | 11.06% | 12.25% | 9.88% | 8.04% | 22.68% | 7.27% | 8.36% | 9.47% | 7.81% | 11.33% | 6.12% | 7.50% | 6.38% | 7.81% | 7.63% | 10.03% | 5.60% | 10.93% | 11.00% | 10.24% | 11.09% | 9.37% | 8.45% | 11.07% | 7.12% | 8.35% | 9.51% | 7.77% | 11.03% | 10.91% | 8.77% | 7.92% |
|
Net Margin
|
-0.11% | 16.98% | 21.62% | 7.67% | 1.25% | 14.57% | 14.10% | 5.49% | -5.03% | -0.64% | 12.15% | 8.72% | 2.25% | 10.72% | 17.94% | 13.96% | 9.96% | 11.37% | 10.41% | 7.65% | 6.92% | 14.30% | 13.23% | 9.96% | 13.37% | 13.62% | 12.35% | 13.78% | 8.61% | 12.84% | 7.62% | 13.20% | 7.00% | 7.22% | 45.50% | -6.37% | 13.93% | 37.39% | -63.66% | 32.19% | 22.37% | 14.59% | 29.09% | -84.20% | 33.49% | 21.73% | 41.35% | 27.84% | 30.63% | 7.23% | 44.95% | -15.71% | -46.14% | -22.08% | 54.03% | 10.04% | 20.50% | -10.08% | 35.25% | 25.72% | 12.26% | 24.70% | 15.96% | -3.35% | 21.09% | 30.11% |
|
FCF Margin
|
| 19.27% | 13.42% | 11.50% | 15.83% | 14.85% | 11.11% | 5.17% | -6.15% | 14.51% | 9.42% | 14.10% | 10.59% | 15.65% | 18.32% | 4.44% | 16.67% | 24.22% | 20.90% | 10.51% | 17.87% | 21.72% | 18.62% | 16.50% | 19.15% | 21.99% | 25.02% | 18.99% | 16.78% | 23.75% | 21.04% | 8.60% | 21.65% | 20.82% | 20.91% | 12.09% | 19.26% | 18.43% | 48.87% | 8.89% | 13.96% | 23.29% | 14.82% | 11.06% | 15.84% | 22.23% | 14.29% | 15.36% | 24.10% | 33.22% | 14.40% | 11.46% | 31.19% | 35.14% | 33.49% | 10.98% | 21.92% | 31.87% | 16.95% | 11.79% | 28.97% | 27.29% | 25.14% | 11.96% | 22.69% | 29.76% |
|
Assets Average
|
| | | | | 14.84B | 15.08B | 15.23B | 15.54B | 15.56B | 15.52B | 15.83B | 16.06B | 16.28B | 16.51B | 16.79B | 17.04B | 17.19B | 17.50B | 17.80B | 18.14B | 18.40B | 18.61B | 18.82B | 18.89B | 18.82B | 18.82B | 19.17B | 19.80B | 20.30B | 20.42B | 20.57B | 21.00B | 21.41B | 21.72B | 21.66B | 21.61B | 22.12B | 22.21B | 22.64B | 23.84B | 24.54B | 25.07B | 24.39B | 24.41B | 25.91B | 26.96B | 27.93B | 29.00B | 29.79B | 30.65B | 30.82B | 29.72B | 28.70B | 28.97B | 30.10B | 30.91B | 31.13B | 31.84B | 33.25B | 34.26B | 35.91B | 36.76B | 36.89B | 38.06B | 39.70B |
|
Equity Average
|
| 4.38B | 4.69B | 4.81B | 4.80B | 4.87B | 5.01B | 5.05B | 5.07B | 4.90B | 4.90B | 5.12B | 5.18B | 5.25B | 4.69B | 4.90B | 5.74B | 5.76B | 5.04B | 5.22B | 6.26B | 6.36B | 5.44B | 5.56B | 6.55B | 6.42B | 5.56B | 5.75B | 6.85B | 7.05B | 6.08B | 6.15B | 7.31B | 7.45B | 6.35B | 6.56B | 7.93B | 8.12B | 7.98B | 8.13B | 8.88B | 9.25B | 9.31B | 8.65B | 8.65B | 9.50B | 9.91B | 10.61B | 11.50B | 11.85B | 12.24B | 12.36B | 11.32B | 9.99B | 10.00B | 10.65B | 10.89B | 10.83B | 11.36B | 12.38B | 12.72B | 13.29B | 13.87B | 13.83B | 14.01B | 14.85B |
|
Invested Capital
|
4.14B | 4.63B | 5.55B | 4.87B | 5.53B | 5.80B | 5.80B | 5.89B | 5.83B | 5.55B | 5.82B | 6.00B | 5.93B | 6.15B | 4.81B | 6.58B | 6.49B | 6.61B | 5.06B | 6.96B | 7.13B | 7.17B | 5.29B | 7.40B | 7.29B | 7.14B | 5.55B | 7.52B | 7.76B | 7.91B | 5.82B | 8.04B | 8.16B | 8.31B | 5.97B | 8.73B | 8.70B | 9.12B | 8.41B | 9.42B | 9.92B | 10.16B | 10.04B | 8.83B | 10.05B | 10.53B | 10.87B | 11.93B | 12.65B | 12.63B | 13.42B | 12.88B | 11.34B | 10.22B | 11.35B | 11.53B | 11.82B | 11.41B | 12.89B | 13.44B | 13.57B | 14.59B | 14.72B | 14.51B | 15.09B | 16.20B |
|
Asset Utilization Ratio
|
| | | | | 0.27 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.25 | 0.26 | 0.28 | 0.24 | 0.28 | 0.28 | 0.26 | 0.32 | 0.30 | 0.33 | 0.33 | 0.34 | 0.35 | 0.33 | 0.30 | 0.31 | 0.30 | 0.29 | 0.30 | 0.25 | 0.26 | 0.28 | 0.28 | 0.32 | 0.33 | 0.32 | 0.34 | 0.31 | 0.30 | 0.31 | 0.30 |
|
Interest Coverage Ratio
|
8.50 | 9.07 | 10.08 | 9.29 | 10.00 | 9.85 | 9.29 | 10.08 | 9.43 | 10.00 | 9.43 | 9.36 | 10.15 | 9.43 | 10.46 | 9.85 | 9.36 | 10.23 | 9.79 | 9.64 | 10.46 | 10.62 | 10.77 | 10.69 | 10.77 | 10.21 | 11.54 | 11.15 | 11.46 | 11.38 | 10.93 | 11.46 | 11.62 | 11.77 | 11.14 | 11.54 | 11.85 | 11.00 | 12.38 | 12.08 | 12.31 | 11.50 | 12.92 | 12.69 | 11.86 | 12.85 | 12.29 | 13.38 | 13.46 | 13.77 | 13.29 | 14.23 | 15.00 | 13.79 | 16.00 | 15.00 | 16.92 | 17.31 | 17.07 | 18.85 | 17.29 | 19.85 | 21.54 | 21.54 | 20.36 | 22.69 |
|
Debt to Equity
|
| | | | | | 0.16 | | | | 0.16 | 0.16 | 0.16 | 0.15 | 0.21 | 0.14 | 0.15 | 0.14 | 0.20 | 0.14 | 0.13 | 0.13 | 0.18 | 0.12 | 0.13 | 0.13 | 0.17 | 0.12 | 0.12 | 0.12 | 0.16 | 0.11 | 0.11 | 0.11 | 0.16 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.11 | 0.09 | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
|
Debt Ratio
|
| | | | | | 0.05 | | | | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 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 | 0.04 | 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 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Equity Ratio
|
| | 0.33 | | 0.32 | 0.33 | 0.33 | 0.33 | 0.32 | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.24 | 0.34 | 0.33 | 0.34 | 0.24 | 0.34 | 0.35 | 0.35 | 0.24 | 0.35 | 0.34 | 0.34 | 0.25 | 0.35 | 0.35 | 0.35 | 0.25 | 0.35 | 0.35 | 0.35 | 0.24 | 0.37 | 0.36 | 0.37 | 0.35 | 0.37 | 0.38 | 0.38 | 0.36 | 0.34 | 0.36 | 0.37 | 0.37 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.36 | 0.33 | 0.36 | 0.35 | 0.35 | 0.34 | 0.37 | 0.38 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.38 |
|
Times Interest Earned
|
8.50 | 9.07 | 10.08 | 9.29 | 10.00 | 9.85 | 9.29 | 10.08 | 9.43 | 10.00 | 9.43 | 9.36 | 10.15 | 9.43 | 10.46 | 9.85 | 9.36 | 10.23 | 9.79 | 9.64 | 10.46 | 10.62 | 10.77 | 10.69 | 10.77 | 10.21 | 11.54 | 11.15 | 11.46 | 11.38 | 10.93 | 11.46 | 11.62 | 11.77 | 11.14 | 11.54 | 11.85 | 11.00 | 12.38 | 12.08 | 12.31 | 11.50 | 12.92 | 12.69 | 11.86 | 12.85 | 12.29 | 13.38 | 13.46 | 13.77 | 13.29 | 14.23 | 15.00 | 13.79 | 16.00 | 15.00 | 16.92 | 17.31 | 17.07 | 18.85 | 17.29 | 19.85 | 21.54 | 21.54 | 20.36 | 22.69 |
|
FCF Payout Ratio
|
| 0.32 | 0.41 | 0.62 | 0.45 | 0.40 | 0.61 | 1.33 | -1.05 | 0.47 | 0.71 | 0.46 | 0.59 | 0.39 | 0.56 | 1.33 | 0.35 | 0.23 | 0.73 | 0.54 | 0.33 | 0.25 | 0.82 | 0.33 | 0.29 | 0.26 | 0.72 | 0.29 | 0.33 | 0.23 | 0.89 | 0.59 | 0.27 | 0.28 | 0.55 | 0.54 | 0.29 | 0.24 | 0.24 | 0.44 | 0.34 | 0.23 | 0.28 | 0.56 | 0.22 | 0.19 | 0.25 | 0.28 | 0.18 | 0.17 | 0.21 | 0.51 | 0.20 | 0.16 | 0.17 | 0.43 | 0.20 | 0.18 | 0.20 | 0.34 | 0.17 | 0.14 | 0.20 | 0.41 | 0.18 | 0.12 |
|
Enterprise Value
|
-0.25B | -0.45B | -0.56B | -0.40B | -0.33B | -0.45B | -0.39B | -0.38B | -0.31B | -0.31B | -0.44B | -0.42B | -0.26B | -0.42B | -0.49B | -0.38B | -0.38B | -0.51B | -0.43B | -0.52B | -0.46B | -0.41B | -0.59B | -0.67B | -0.56B | -0.49B | -0.54B | -0.61B | -0.55B | -0.70B | -0.78B | -0.54B | -0.61B | -0.67B | -0.66B | -0.60B | -0.52B | -0.62B | -0.78B | -0.80B | -0.80B | -0.79B | -0.20B | -0.49B | -0.71B | -0.91B | -0.02B | -0.95B | -1.00B | -1.08B | -0.21B | -0.99B | -1.10B | -1.08B | -0.12B | -0.95B | -0.75B | -0.90B | -0.91B | -0.62B | -0.77B | -1.75B | -1.28B | -1.11B | -1.09B | -1.61B |
|
Return on Sales
|
0.00% | 0.17% | 0.22% | 0.08% | 0.01% | 0.15% | 0.14% | 0.05% | -0.05% | -0.01% | 0.12% | 0.09% | 0.02% | 0.11% | 0.18% | 0.14% | 0.10% | 0.11% | 0.10% | 0.08% | 0.07% | 0.14% | 0.13% | 0.10% | 0.13% | 0.14% | 0.12% | 0.14% | 0.09% | 0.13% | 0.08% | 0.13% | 0.07% | 0.07% | 0.45% | -0.06% | 0.14% | 0.37% | -0.64% | 0.32% | 0.22% | 0.15% | 0.29% | -0.84% | 0.33% | 0.22% | 0.41% | 0.28% | 0.31% | 0.07% | 0.45% | -0.16% | -0.46% | -0.22% | 0.54% | 0.10% | 0.20% | -0.10% | 0.35% | 0.26% | 0.12% | 0.25% | 0.16% | -0.03% | 0.21% | 0.30% |
|
Return on Invested Capital
|
| | | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.12% | 0.16% | 0.11% | 0.10% | 0.11% | 0.07% | 0.06% | 0.05% | 0.05% | 0.18% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.01% | 0.05% | 0.00% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
| | | | | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.05% | 0.04% | 0.04% | 0.07% | 0.02% | 0.05% | 0.06% | 0.04% | 0.08% | 0.00% | 0.02% | 0.03% | 0.05% | 0.11% | 0.10% | 0.09% | 0.10% | 0.07% | 0.02% | 0.00% | -0.02% | 0.00% | 0.04% | 0.05% | 0.05% | 0.07% | 0.06% | 0.09% | 0.06% | 0.04% | 0.05% | 0.05% |
|
Return on Equity
|
| | | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | 0.06% | 0.03% | 0.02% | 0.03% | 0.04% | 0.06% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.12% | 0.09% | 0.09% | 0.10% | 0.10% | 0.08% | 0.07% | 0.16% | 0.12% | 0.11% | 0.18% | 0.05% | 0.14% | 0.16% | 0.10% | 0.21% | 0.01% | 0.06% | 0.08% | 0.13% | 0.29% | 0.25% | 0.22% | 0.24% | 0.17% | 0.05% | 0.00% | -0.05% | 0.00% | 0.12% | 0.14% | 0.15% | 0.18% | 0.16% | 0.23% | 0.17% | 0.10% | 0.13% | 0.14% |