|
Gross Margin
|
| | 86.02% | 77.91% | 81.08% | 78.48% | 86.42% | 78.89% | 79.44% | 77.22% | 83.08% | 78.84% | 80.42% | 78.92% | 85.75% | 78.38% | 80.35% | 78.92% | 89.46% | 79.29% | 76.99% | 81.06% | 86.59% | 76.89% | 79.07% | 78.99% | 83.18% | 79.14% | 81.03% | 78.17% | 84.14% | 78.26% | 80.09% | 81.61% | 84.13% | 78.15% | 77.11% | 77.31% | 82.81% | 76.26% | 79.75% | 80.72% | 82.52% | 77.13% | 81.35% | 77.13% | 84.55% | 77.21% | 76.23% | 73.73% | 85.93% | 79.58% | 79.59% | 76.73% | 81.13% | 73.89% | 73.28% | 79.33% | 81.53% | 74.86% | 76.36% | 78.88% | 83.45% | 78.40% | 79.42% | 77.21% |
|
EBT Margin
|
| | 7.63% | 11.87% | 16.15% | 2.85% | 10.22% | 8.14% | 15.10% | 3.95% | 5.62% | 12.60% | 16.39% | 6.53% | 12.08% | 9.60% | 15.09% | 9.45% | 12.25% | 8.65% | 9.86% | 8.65% | 14.31% | 7.70% | 15.01% | 11.07% | 13.21% | 13.35% | 17.71% | 7.56% | 16.13% | 9.66% | 15.00% | 12.49% | 14.39% | 11.06% | 12.63% | 6.89% | 12.68% | 7.89% | 16.11% | 7.80% | 14.98% | 11.07% | 15.79% | 9.55% | 17.39% | 11.23% | 10.38% | 5.85% | 16.01% | 8.13% | 8.99% | 8.08% | 9.76% | 14.79% | 11.00% | 16.26% | 14.75% | 13.88% | 15.66% | 15.38% | 14.63% | 13.87% | 16.82% | 13.21% |
|
EBIT Margin
|
| | 12.15% | 19.55% | 22.11% | 9.39% | 14.89% | 15.18% | 21.58% | 10.74% | 10.79% | 19.50% | 22.76% | 12.69% | 16.62% | 16.50% | 21.94% | 15.21% | 16.17% | 16.01% | 16.50% | 15.53% | 18.81% | 15.11% | 21.33% | 16.24% | 18.10% | 20.06% | 23.63% | 17.07% | 21.21% | 16.63% | 21.61% | 21.32% | 18.59% | 17.09% | 18.39% | 13.67% | 17.44% | 15.09% | 22.70% | 17.33% | 18.59% | 17.95% | 22.56% | 17.78% | 21.36% | 16.17% | 15.07% | 10.03% | 19.21% | 12.45% | 12.75% | 11.90% | 13.75% | 15.69% | 16.20% | 20.82% | 18.93% | 17.61% | 21.06% | 21.37% | 20.19% | 17.25% | 23.80% | 19.48% |
|
EBITDA Margin
|
| | 12.15% | 19.55% | 22.11% | 9.39% | 14.89% | 15.18% | 21.58% | 10.74% | 10.79% | 19.50% | 22.76% | 12.69% | 16.62% | 16.50% | 21.94% | 15.21% | 16.17% | 16.01% | 16.50% | 15.53% | 18.81% | 15.11% | 21.33% | 16.24% | 18.10% | 20.06% | 23.63% | 17.07% | 21.21% | 16.63% | 21.61% | 21.32% | 18.59% | 17.09% | 18.39% | 13.67% | 17.44% | 15.09% | 22.70% | 17.33% | 18.59% | 17.95% | 22.56% | 17.78% | 21.36% | 16.17% | 15.07% | 10.03% | 19.21% | 12.45% | 12.75% | 11.90% | 13.75% | 15.69% | 16.20% | 20.82% | 18.93% | 17.61% | 21.06% | 21.37% | 20.19% | 17.25% | 23.80% | 19.48% |
|
Operating Margin
|
| | 12.15% | 19.55% | 22.11% | 9.39% | 14.89% | 15.18% | 21.58% | 10.74% | 10.79% | 19.50% | 22.76% | 12.69% | 16.62% | 16.50% | 21.94% | 15.21% | 16.17% | 16.01% | 16.50% | 15.53% | 18.81% | 15.11% | 21.33% | 16.24% | 18.10% | 20.06% | 23.63% | 17.07% | 21.21% | 16.63% | 21.61% | 21.32% | 18.59% | 17.09% | 18.39% | 13.67% | 17.44% | 15.09% | 22.70% | 17.33% | 18.59% | 17.95% | 22.56% | 17.78% | 21.36% | 16.17% | 15.07% | 10.03% | 19.21% | 12.45% | 12.75% | 11.90% | 13.75% | 15.69% | 16.20% | 20.82% | 18.93% | 17.61% | 21.06% | 21.37% | 20.19% | 17.25% | 23.80% | 19.48% |
|
Net Margin
|
| | 4.32% | 5.97% | 9.29% | 1.49% | 6.57% | 7.33% | 9.49% | 2.53% | 3.84% | 7.50% | 9.82% | 4.01% | 7.28% | 5.69% | 8.72% | 5.88% | 8.09% | 5.65% | 6.57% | 5.52% | 9.57% | 5.04% | 9.96% | 7.09% | 9.11% | 9.12% | 11.72% | 4.76% | 11.54% | 7.11% | 11.85% | 7.59% | 12.39% | 10.12% | 11.26% | 7.11% | 10.98% | 6.71% | 13.78% | 11.42% | 13.49% | 9.84% | 14.47% | 9.15% | 17.34% | 11.30% | 10.78% | 31.33% | 14.79% | 7.55% | 8.05% | 7.37% | 8.84% | 12.54% | 10.40% | 15.69% | 13.10% | 12.13% | 14.40% | 13.17% | 12.34% | 10.77% | 13.61% | 12.81% |
|
FCF Margin
|
| | 23.74% | 11.72% | -16.42% | -14.80% | 31.63% | 12.24% | -16.80% | -17.53% | 19.56% | 2.03% | -19.58% | -3.53% | 22.79% | 4.55% | -20.55% | -7.03% | 12.17% | -2.25% | -30.56% | 3.81% | 19.52% | 12.96% | -18.10% | -16.04% | 12.49% | 4.30% | -16.82% | -3.66% | 15.36% | 6.35% | -25.02% | 2.76% | 14.64% | 17.29% | -34.46% | -19.90% | 6.61% | 5.26% | -25.03% | -7.35% | -17.87% | 12.59% | -26.61% | -28.14% | 19.67% | 5.97% | -25.97% | 77.82% | 7.88% | 36.98% | -22.58% | 8.21% | 38.66% | 37.36% | 10.28% | 20.92% | 15.76% | 1.62% | -28.80% | 99.85% | 4.58% | -25.57% | -31.42% | 114.91% |
|
Assets Average
|
| | | | 15.31B | 15.59B | 15.63B | 15.79B | 15.95B | 16.20B | 16.31B | 16.23B | 16.45B | 16.87B | 17.20B | 17.35B | 17.21B | 17.14B | 17.61B | 17.82B | 18.05B | 18.76B | 19.17B | 19.22B | 19.34B | 19.88B | 20.17B | 20.25B | 20.65B | 21.23B | 21.62B | 21.75B | 21.99B | 22.59B | 22.96B | 23.09B | 23.61B | 24.22B | 24.66B | 25.04B | 25.65B | 26.42B | 27.14B | 28.01B | 28.93B | 29.47B | 29.69B | 29.84B | 30.23B | 29.63B | 28.75B | 28.89B | 29.71B | 30.86B | 31.37B | 31.83B | 32.39B | 33.02B | 33.71B | 34.13B | 34.59B | 35.37B | 36.11B | 37.00B | 37.85B | 38.97B |
|
Equity Average
|
| 2.95B | 2.94B | 2.97B | 2.93B | 2.85B | 2.88B | 2.97B | 3.04B | 3.08B | 3.08B | 3.12B | 3.20B | 3.24B | 3.29B | 3.35B | 3.40B | 3.46B | 3.57B | 3.67B | 3.69B | 3.71B | 3.77B | 3.85B | 3.90B | 3.96B | 4.06B | 4.17B | 4.24B | 4.29B | 4.35B | 4.45B | 4.53B | 4.53B | 4.56B | 4.67B | 4.75B | 4.79B | 4.84B | 4.89B | 4.94B | 5.02B | 5.14B | 5.24B | 5.57B | 5.99B | 6.19B | 6.33B | 6.51B | 6.92B | 7.30B | 7.44B | 7.49B | 7.55B | 7.62B | 7.68B | 7.73B | 7.94B | 8.32B | 8.52B | 8.59B | 8.69B | 8.84B | 8.95B | 9.20B | 9.57B |
|
Invested Capital
|
2.97B | 2.95B | 2.94B | 3.65B | 3.90B | 10.04B | 4.21B | 10.29B | 10.24B | 10.14B | 10.10B | 10.01B | 10.44B | 10.47B | 10.80B | 10.79B | 11.03B | 11.13B | 11.84B | 11.63B | 4.40B | 4.25B | 4.38B | 4.37B | 4.68B | 4.68B | 5.10B | 5.11B | 5.30B | 5.18B | 5.22B | 5.33B | 5.55B | 5.58B | 5.93B | 5.92B | 6.76B | 5.79B | 4.97B | 4.96B | 5.06B | 5.08B | 6.94B | 7.00B | 7.70B | 6.10B | 7.81B | 6.96B | 7.24B | 7.21B | 7.79B | 8.14B | 8.50B | 7.62B | 9.09B | 8.84B | 8.80B | 8.15B | 9.28B | 9.31B | 9.15B | 8.77B | 9.63B | 10.10B | 10.59B | 9.85B |
|
Asset Utilization Ratio
|
| | | | 0.31 | 0.41 | 0.42 | 0.41 | 0.41 | 0.40 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.38 | 0.38 | 0.38 | 0.40 | 0.40 | 0.40 | 0.38 | 0.35 | 0.35 | 0.35 | 0.32 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.27 | 0.26 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.25 | 0.27 | 0.28 | 0.28 | 0.28 | 0.27 | 0.26 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 |
|
Interest Coverage Ratio
|
| | 2.28 | 2.24 | 3.13 | 1.48 | 2.91 | 1.99 | 3.04 | 1.71 | 1.90 | 2.65 | 3.57 | 2.21 | 3.36 | 2.27 | 3.20 | 2.67 | 4.04 | 2.33 | 2.34 | 2.63 | 3.93 | 1.98 | 3.14 | 2.69 | 3.08 | 2.55 | 3.41 | 2.52 | 3.63 | 2.19 | 2.97 | 3.45 | 3.27 | 2.28 | 2.58 | 2.07 | 2.97 | 1.66 | 2.64 | 4.15 | 2.45 | 1.95 | 2.62 | 2.42 | 3.47 | 2.02 | 2.08 | 1.62 | 3.68 | 1.90 | 1.98 | 1.95 | 2.14 | 1.53 | 1.65 | 2.36 | 2.33 | 1.64 | 2.06 | 2.36 | 2.64 | 1.59 | 2.36 | 2.09 |
|
Debt to Equity
|
| 2.01 | | 2.18 | 2.46 | 2.54 | 2.46 | 2.43 | 2.32 | 2.31 | 2.27 | 2.18 | 2.23 | 2.24 | 2.23 | 2.22 | 2.22 | 2.20 | 2.24 | 2.17 | 2.36 | 2.31 | 2.26 | 2.22 | 2.19 | 2.29 | 2.20 | 2.24 | 2.26 | 2.22 | 2.26 | 2.21 | 2.19 | 2.28 | 2.22 | 2.23 | 2.26 | 2.42 | 2.44 | 2.52 | 2.63 | 2.59 | 2.73 | 2.89 | 2.56 | 2.03 | 2.39 | 1.93 | 1.90 | 1.73 | 1.68 | 1.65 | 1.82 | 1.87 | 1.88 | 1.95 | 1.95 | 1.91 | 1.85 | 1.84 | 1.86 | 1.87 | 1.89 | 2.00 | 1.90 | 1.93 |
|
Debt Ratio
|
| 0.39 | | 0.43 | 0.45 | 0.46 | 0.46 | 0.46 | 0.45 | 0.43 | 0.44 | 0.42 | 0.43 | 0.42 | 0.43 | 0.43 | 0.45 | 0.44 | 0.46 | 0.45 | 0.48 | 0.45 | 0.45 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 | 0.47 | 0.44 | 0.46 | 0.45 | 0.45 | 0.44 | 0.45 | 0.45 | 0.45 | 0.47 | 0.48 | 0.49 | 0.50 | 0.49 | 0.52 | 0.53 | 0.51 | 0.42 | 0.51 | 0.41 | 0.41 | 0.43 | 0.43 | 0.42 | 0.45 | 0.45 | 0.46 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.47 | 0.47 |
|
Equity Ratio
|
| 0.19 | | 0.20 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.21 | 0.20 | 0.20 | 0.21 | 0.21 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.20 | 0.20 | 0.21 | 0.21 | 0.22 | 0.25 | 0.26 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.24 | 0.25 | 0.24 |
|
Times Interest Earned
|
| | 2.28 | 2.24 | 3.13 | 1.48 | 2.91 | 1.99 | 3.04 | 1.71 | 1.90 | 2.65 | 3.57 | 2.21 | 3.36 | 2.27 | 3.20 | 2.67 | 4.04 | 2.33 | 2.34 | 2.63 | 3.93 | 1.98 | 3.14 | 2.69 | 3.08 | 2.55 | 3.41 | 2.52 | 3.63 | 2.19 | 2.97 | 3.45 | 3.27 | 2.28 | 2.58 | 2.07 | 2.97 | 1.66 | 2.64 | 4.15 | 2.45 | 1.95 | 2.62 | 2.42 | 3.47 | 2.02 | 2.08 | 1.62 | 3.68 | 1.90 | 1.98 | 1.95 | 2.14 | 1.53 | 1.65 | 2.36 | 2.33 | 1.64 | 2.06 | 2.36 | 2.64 | 1.59 | 2.36 | 2.09 |
|
FCF Payout Ratio
|
-0.07 | 2.23 | 0.07 | 0.22 | -0.14 | -0.24 | 0.08 | 0.32 | -0.22 | -0.18 | 0.18 | 2.33 | -0.21 | -1.08 | 0.15 | 1.06 | -0.24 | -0.56 | 0.23 | -2.24 | -0.17 | 1.12 | 0.19 | 0.46 | -0.30 | -0.33 | 0.38 | 1.47 | -0.33 | -1.45 | 0.33 | 1.02 | -0.25 | 1.94 | 0.35 | 0.40 | -0.18 | -0.28 | 0.79 | 1.45 | -0.28 | -0.83 | -0.36 | 0.68 | -0.29 | -0.24 | 0.32 | 1.37 | -0.28 | 0.08 | 0.73 | 0.19 | -0.30 | 0.72 | 0.16 | 0.25 | 0.84 | 0.35 | 0.45 | 6.08 | -0.31 | 0.08 | 1.48 | -0.35 | -0.26 | 0.07 |
|
Enterprise Value
|
-0.18B | 0.01B | -0.76B | -0.49B | -0.65B | -0.20B | -0.76B | -0.95B | -0.58B | -0.12B | -0.31B | -0.14B | -0.08B | -0.05B | -0.54B | -0.50B | -0.22B | -0.14B | -0.72B | -0.32B | -0.46B | -0.17B | -0.48B | -0.44B | -0.11B | -0.23B | -0.14B | -0.35B | -0.30B | -0.20B | -0.40B | -0.38B | -0.10B | -0.14B | -0.16B | -0.44B | -0.29B | -0.12B | -0.20B | -0.28B | -0.37B | -0.10B | -0.80B | -1.55B | 0.06B | 0.55B | 0.08B | 0.42B | 0.46B | 0.10B | 0.10B | 0.52B | 0.42B | 0.42B | 0.00B | 0.17B | 0.41B | 0.35B | -0.24B | -0.16B | 0.12B | 0.41B | -0.47B | -0.27B | 0.20B | 0.06B |
|
Return on Sales
|
| | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.06% | 0.09% | 0.06% | 0.08% | 0.06% | 0.07% | 0.06% | 0.10% | 0.05% | 0.10% | 0.07% | 0.09% | 0.09% | 0.12% | 0.05% | 0.11% | 0.06% | 0.11% | 0.00% | 0.12% | 0.09% | 0.11% | 0.06% | 0.10% | 0.07% | 0.13% | 0.07% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.26% | 0.00% | 0.07% | 0.06% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.12% | 0.04% | 0.04% | 0.03% | 0.12% | 0.11% | 0.13% | 0.11% |
|
Return on Capital Employed
|
| | | | | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 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% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Invested Capital
|
| | | | | 0.09% | 0.09% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.09% | 0.18% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.17% | 0.16% | 0.16% | 0.13% | 0.13% | 0.14% | 0.13% | 0.16% | 0.18% | 0.19% | 0.20% | 0.20% | 0.17% | 0.15% | 0.14% | 0.15% | 0.16% | 0.15% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% |
|
Return on Assets
|
| | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% |
|
Return on Equity
|
| | | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.07% | 0.10% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.13% | 0.14% | 0.13% | 0.14% | 0.13% | 0.12% | 0.10% | 0.11% | 0.12% | 0.12% | 0.14% | 0.13% | 0.12% | 0.13% | 0.13% | 0.08% | 0.07% | 0.03% | 0.01% | 0.01% | 0.01% | 0.02% | 0.09% | 0.08% | 0.07% | 0.07% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.08% | 0.10% |