|
Gross Margin
|
42.39% | 51.61% | 49.22% | 44.97% | 2.20% | 34.95% | 32.34% | 29.41% | -23.56% | 29.24% | 30.99% | -1.41% | 39.63% | 41.43% | 40.20% | 16.81% | 45.57% | 38.20% | 37.17% | 43.62% | 45.88% | 42.18% | 39.73% | 49.86% | 43.80% | 39.45% | 36.05% | 49.01% | 42.51% | 33.44% | 42.68% | 44.85% | 41.26% | 37.12% | -38.23% | 58.94% | 39.59% | 28.78% | 35.35% | -8.11% | 39.48% | 39.77% | 28.01% | 27.73% | 29.75% | 37.31% | 33.48% | 17.51% | 37.63% | 48.45% | 22.26% | 41.70% | 38.19% | 35.67% | 14.64% | 44.36% | 40.17% | 46.30% | 43.72% | 38.42% | 45.87% | 45.33% | 39.70% | 9.99% | 32.14% | 44.96% | 34.31% |
|
EBT Margin
|
13.45% | 26.71% | 23.67% | 18.59% | -1.05% | 16.20% | 20.50% | 23.16% | -33.78% | 13.54% | 0.90% | -4.22% | 34.35% | 23.07% | 31.62% | 3.40% | 43.15% | 28.00% | 25.34% | 35.12% | 31.04% | 28.44% | 23.17% | 25.52% | 28.62% | 19.05% | 6.05% | 30.64% | 14.53% | 14.45% | 23.40% | 28.84% | 25.79% | 20.12% | -56.54% | 42.82% | 12.72% | 2.72% | 9.78% | -38.11% | 23.92% | 20.49% | 4.88% | 11.25% | -2.14% | 10.56% | 10.44% | 4.97% | 13.60% | 24.71% | -3.01% | 16.03% | 10.43% | 4.08% | -13.05% | 17.45% | 12.42% | 20.55% | 18.17% | 7.40% | 20.13% | 19.68% | 13.47% | -16.13% | 5.82% | 18.15% | 6.23% |
|
EBIT Margin
|
-44.16% | 14.28% | 14.30% | 12.40% | 17.42% | 16.74% | 14.18% | 18.12% | 17.67% | 15.25% | 14.98% | 12.55% | 15.27% | 14.39% | 15.06% | 13.08% | 13.39% | 12.92% | 10.43% | 9.80% | 10.76% | 10.31% | 10.23% | 9.84% | 9.63% | 9.72% | 8.47% | 8.05% | 8.41% | 10.30% | 8.94% | 7.99% | 9.32% | 9.82% | 8.57% | 9.00% | 7.90% | 7.50% | 8.33% | 7.57% | 8.14% | 9.85% | 9.50% | 7.50% | 7.26% | 1.70% | 8.97% | 9.28% | 9.49% | 13.23% | 10.02% | 6.57% | 8.39% | 7.75% | 4.91% | 6.45% | 7.91% | 9.78% | 10.17% | 11.23% | 11.06% | 12.49% | 11.58% | 10.20% | 11.52% | 11.85% | 12.50% |
|
EBITDA Margin
|
10.69% | 49.57% | 52.32% | 11.57% | 0.68% | 22.48% | 36.79% | 7.37% | -30.73% | 24.46% | 0.54% | 0.50% | 40.27% | 18.16% | 40.28% | 0.18% | 28.82% | 1.42% | 16.95% | 26.58% | 30.36% | 29.73% | 11.58% | 14.90% | 25.75% | 10.99% | -0.65% | 17.33% | 29.38% | 22.11% | 20.94% | 5.62% | 24.61% | 20.39% | -35.75% | 30.74% | 2.02% | -2.26% | 8.95% | -20.40% | 34.69% | 27.74% | 10.26% | 10.24% | -13.81% | 33.76% | 13.70% | 7.80% | 1.53% | 26.07% | -7.76% | 7.66% | -18.89% | -21.30% | -35.47% | 26.05% | 19.63% | 13.75% | 9.77% | 55.79% | 13.11% | 16.28% | 30.92% | -29.92% | 13.18% | 25.50% | 9.77% |
|
Operating Margin
|
-44.16% | 14.28% | 14.30% | 12.40% | 17.42% | 16.74% | 14.18% | 18.12% | 17.67% | 15.25% | 14.98% | 12.55% | 15.27% | 14.39% | 15.06% | 13.08% | 13.39% | 12.92% | 10.43% | 9.80% | 10.76% | 10.31% | 10.23% | 9.84% | 9.63% | 9.72% | 8.47% | 8.05% | 8.41% | 10.30% | 8.94% | 7.99% | 9.32% | 9.82% | 8.57% | 9.00% | 7.90% | 7.50% | 8.33% | 7.57% | 8.14% | 9.85% | 9.50% | 7.50% | 7.26% | 1.70% | 8.97% | 9.28% | 9.49% | 13.23% | 10.02% | 6.57% | 8.39% | 7.75% | 4.91% | 6.45% | 7.91% | 9.78% | 10.17% | 11.23% | 11.06% | 12.49% | 11.58% | 10.20% | 11.52% | 11.85% | 12.50% |
|
Net Margin
|
10.97% | 23.27% | 19.77% | 16.69% | -2.44% | 15.83% | 17.47% | 29.90% | -31.23% | 12.63% | 6.04% | 4.08% | 30.53% | 20.67% | 24.86% | 5.25% | 35.30% | 23.94% | 19.46% | 28.49% | 26.39% | 23.42% | 21.67% | 21.87% | 25.38% | 16.27% | 6.50% | 26.04% | 14.09% | 12.08% | 21.54% | 25.92% | 22.23% | 17.94% | -39.99% | 38.37% | 12.30% | 3.23% | 10.24% | -20.82% | 20.46% | 18.32% | 5.48% | 11.17% | 0.82% | 8.50% | 9.31% | 9.99% | 12.46% | 22.10% | -2.53% | 13.78% | 10.29% | 4.22% | -10.38% | 15.24% | 11.11% | 18.36% | 16.99% | 21.94% | 17.74% | 17.13% | 11.88% | -12.79% | 4.90% | 15.14% | 5.90% |
|
FCF Margin
|
18.25% | 8.83% | 27.21% | 15.75% | 29.26% | 22.38% | 29.86% | 12.53% | 18.60% | 14.49% | 19.91% | 17.01% | 16.61% | 13.37% | 17.33% | 19.22% | 23.82% | 15.60% | 31.49% | 21.23% | 32.08% | 17.55% | 24.14% | 9.46% | 27.55% | 14.09% | 19.83% | 22.33% | 30.81% | 23.90% | 20.21% | 29.34% | 29.10% | 18.44% | 25.63% | 7.15% | 11.18% | -3.34% | 21.22% | 3.59% | 26.54% | 21.66% | 33.24% | 18.74% | 24.84% | 26.67% | 41.61% | 28.52% | 32.96% | 23.52% | 39.76% | 33.40% | 29.21% | 24.55% | 36.38% | 31.18% | 32.38% | 29.97% | 34.53% | 27.79% | 26.66% | 31.63% | 40.56% | 16.82% | 21.77% | 24.03% | 33.78% |
|
Assets Average
|
16.79B | 17.03B | 17.73B | 18.07B | 18.08B | 18.18B | 18.38B | 18.47B | 18.59B | 18.90B | 18.87B | 18.81B | 19.03B | 19.03B | 19.29B | 19.72B | 19.79B | 19.68B | 19.79B | 19.92B | 19.96B | 20.65B | 21.34B | 21.15B | 21.04B | 21.38B | 21.58B | 21.12B | 20.70B | 21.07B | 21.47B | 21.49B | 21.76B | 22.36B | 23.23B | 23.75B | 23.54B | 23.70B | 24.15B | 24.58B | 25.17B | 25.97B | 26.68B | 27.17B | 27.27B | 27.90B | 29.37B | 31.43B | 33.15B | 34.48B | 35.99B | 37.40B | 38.09B | 37.95B | 38.03B | 39.05B | 40.90B | 43.25B | 45.49B | 47.86B | 50.17B | 51.75B | 54.21B | 56.10B | 57.24B | 59.33B | 61.38B |
|
Equity Average
|
4.43B | 4.62B | 5.14B | 5.33B | 5.30B | 6.04B | 6.16B | 5.68B | 4.90B | 4.78B | 5.46B | 5.49B | 5.02B | 5.26B | 6.07B | 6.20B | 5.79B | 6.10B | 6.47B | 6.74B | 6.90B | 7.18B | 7.35B | 7.60B | 7.74B | 7.70B | 7.61B | 8.05B | 8.23B | 7.91B | 8.01B | 8.73B | 8.89B | 8.47B | 8.28B | 8.81B | 9.00B | 8.29B | 8.27B | 8.91B | 8.96B | 8.61B | 8.91B | 9.65B | 9.44B | 8.93B | 9.44B | 9.66B | 9.70B | 10.05B | 10.20B | 10.06B | 9.83B | 9.19B | 8.25B | 8.04B | 8.73B | 9.96B | 11.06B | 12.21B | 13.41B | 13.90B | 14.76B | 14.61B | 14.01B | 14.58B | 15.20B |
|
Invested Capital
|
5.04B | 4.20B | 6.08B | 4.77B | 6.04B | 6.17B | 6.36B | 5.12B | 4.77B | 4.87B | 6.09B | 4.88B | 5.16B | 5.35B | 6.79B | 5.61B | 5.97B | 6.23B | 6.72B | 6.77B | 7.04B | 7.32B | 7.38B | 7.82B | 7.67B | 7.73B | 7.49B | 8.62B | 7.84B | 7.99B | 8.04B | 9.42B | 8.35B | 8.58B | 7.97B | 9.66B | 8.34B | 8.24B | 8.29B | 9.53B | 8.39B | 8.84B | 8.98B | 10.31B | 8.58B | 9.29B | 9.59B | 9.73B | 9.68B | 10.42B | 9.98B | 10.14B | 9.53B | 8.85B | 7.65B | 8.44B | 9.01B | 10.90B | 11.23B | 13.20B | 13.63B | 14.18B | 15.34B | 13.88B | 14.14B | 15.02B | 15.38B |
|
Asset Utilization Ratio
|
0.22 | 0.23 | 0.24 | 0.25 | 0.25 | 0.23 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.27 | 0.29 | 0.30 | 0.30 | 0.29 | 0.28 | 0.27 | 0.27 | 0.28 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 |
|
Interest Coverage Ratio
|
| 9.77 | 9.52 | 8.39 | 9.70 | 12.73 | 10.76 | 14.18 | 13.75 | 12.09 | 11.96 | 9.62 | 11.57 | 11.28 | 11.40 | 10.51 | 10.81 | 8.57 | 16.74 | 16.51 | 16.27 | 14.62 | 11.44 | 14.02 | 13.63 | 13.85 | 12.84 | 12.03 | 11.11 | 14.63 | 13.79 | 12.75 | 13.64 | 16.69 | 18.85 | 20.39 | 18.64 | 18.29 | 20.42 | 17.56 | 18.47 | 21.23 | 22.90 | 18.92 | 19.49 | 5.25 | 35.27 | 15.31 | 16.65 | 26.08 | 18.31 | 8.91 | 10.13 | 9.42 | 6.04 | 7.78 | 8.13 | 10.82 | 11.94 | 11.74 | 12.35 | 14.27 | 13.05 | 12.78 | 12.92 | 14.00 | 14.21 |
|
Debt to Equity
|
0.07 | 0.08 | 0.05 | 0.12 | 0.05 | 0.08 | 0.07 | 0.07 | 0.08 | 0.08 | 0.05 | 0.07 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.02 | 0.05 | 0.04 | 0.04 | 0.14 | 0.03 | 0.03 | 0.03 | 0.23 | 0.25 | 0.27 | 0.31 | 0.28 | 0.26 | 0.22 | 0.21 | 0.18 | 0.17 | 0.17 | 0.15 | 0.17 | 0.17 | 0.16 | 0.15 |
|
Debt Ratio
|
0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | 0.01 | 0.01 | 0.01 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
|
Equity Ratio
|
0.30 | 0.24 | 0.34 | 0.25 | 0.33 | 0.33 | 0.34 | 0.28 | 0.25 | 0.25 | 0.33 | 0.26 | 0.27 | 0.28 | 0.35 | 0.28 | 0.30 | 0.32 | 0.34 | 0.34 | 0.35 | 0.35 | 0.34 | 0.38 | 0.36 | 0.36 | 0.35 | 0.42 | 0.38 | 0.38 | 0.37 | 0.44 | 0.38 | 0.38 | 0.33 | 0.41 | 0.35 | 0.35 | 0.34 | 0.39 | 0.33 | 0.34 | 0.33 | 0.38 | 0.32 | 0.32 | 0.32 | 0.30 | 0.29 | 0.29 | 0.27 | 0.27 | 0.25 | 0.23 | 0.20 | 0.21 | 0.22 | 0.24 | 0.24 | 0.27 | 0.27 | 0.27 | 0.27 | 0.25 | 0.24 | 0.25 | 0.25 |
|
Times Interest Earned
|
| 9.77 | 9.52 | 8.39 | 9.70 | 12.73 | 10.76 | 14.18 | 13.75 | 12.09 | 11.96 | 9.62 | 11.57 | 11.28 | 11.40 | 10.51 | 10.81 | 8.57 | 16.74 | 16.51 | 16.27 | 14.62 | 11.44 | 14.02 | 13.63 | 13.85 | 12.84 | 12.03 | 11.11 | 14.63 | 13.79 | 12.75 | 13.64 | 16.69 | 18.85 | 20.39 | 18.64 | 18.29 | 20.42 | 17.56 | 18.47 | 21.23 | 22.90 | 18.92 | 19.49 | 5.25 | 35.27 | 15.31 | 16.65 | 26.08 | 18.31 | 8.91 | 10.13 | 9.42 | 6.04 | 7.78 | 8.13 | 10.82 | 11.94 | 11.74 | 12.35 | 14.27 | 13.05 | 12.78 | 12.92 | 14.00 | 14.21 |
|
FCF Payout Ratio
|
-0.16 | 0.29 | 0.09 | 0.15 | 0.10 | 0.12 | 0.09 | 0.20 | 0.14 | 0.17 | 0.12 | 0.15 | 0.15 | 0.18 | 0.14 | 0.11 | 0.09 | 0.13 | 0.06 | 0.13 | 0.09 | 0.15 | 0.10 | 0.33 | 0.12 | 0.23 | 0.15 | 0.16 | 0.13 | 0.16 | 0.17 | 0.12 | 0.13 | 0.20 | 0.13 | 0.45 | 0.27 | -0.85 | 0.13 | 0.86 | 0.12 | 0.14 | 0.09 | 0.17 | 0.13 | 0.10 | 0.06 | 0.09 | 0.07 | 0.09 | 0.05 | 0.06 | 0.07 | 0.09 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.05 | 0.11 | 0.09 | 0.08 | 0.06 |
|
Enterprise Value
|
-16.09B | -1.57B | -1.81B | -0.92B | -15.64B | -15.48B | -0.79B | -1.04B | -0.94B | -1.20B | -1.28B | -1.13B | -1.42B | -1.35B | -1.45B | -1.40B | -1.31B | -1.17B | -1.37B | -1.73B | -1.43B | -1.60B | -1.49B | -1.72B | -1.50B | -1.48B | -1.26B | -0.33B | -0.77B | -0.96B | -0.75B | -0.91B | -0.95B | -0.80B | -0.95B | -1.60B | -1.87B | -1.84B | -1.81B | -1.37B | -1.47B | -1.58B | -1.62B | -1.74B | -1.54B | -1.87B | -2.16B | -2.27B | -2.53B | -2.59B | -2.59B | -31.50B | -31.08B | -30.02B | -29.82B | -30.90B | -32.47B | -35.23B | -37.04B | -39.27B | -40.55B | -41.53B | -46.02B | -46.24B | -45.58B | -46.80B | -49.72B |
|
Return on Sales
|
0.11% | 0.23% | 0.20% | 0.17% | -0.02% | 0.16% | 0.17% | 0.30% | -0.31% | 0.13% | 0.06% | 0.04% | 0.31% | 0.21% | 0.25% | 0.05% | 0.35% | 0.24% | 0.19% | 0.28% | 0.26% | 0.23% | 0.22% | 0.22% | 0.25% | 0.16% | 0.06% | 0.26% | 0.14% | 0.12% | 0.22% | 0.26% | 0.22% | 0.18% | -0.40% | 0.38% | 0.12% | 0.03% | 0.10% | -0.21% | 0.20% | 0.18% | 0.05% | 0.11% | 0.01% | 0.09% | 0.09% | 0.10% | 0.12% | 0.22% | -0.03% | 0.14% | 0.10% | 0.04% | -0.10% | 0.15% | 0.11% | 0.18% | 0.17% | 0.22% | 0.18% | 0.17% | 0.12% | -0.13% | 0.05% | 0.15% | 0.06% |
|
Return on Invested Capital
|
0.18% | -0.45% | -0.08% | 0.01% | 0.10% | 0.09% | 0.09% | 0.12% | 0.17% | 0.17% | 0.51% | 0.04% | 0.14% | 0.13% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.13% | 0.08% | 0.09% | 0.23% | 0.07% | -0.02% | -0.30% | 0.13% | 0.17% | 0.06% | 0.07% | 0.06% | 0.06% | 0.08% | 0.08% | 0.11% | 0.12% | 0.10% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.14% | 0.14% | 0.14% | 0.14% | 0.12% | 0.13% | 0.12% | 0.13% |
|
Return on Assets
|
0.00% | 0.01% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% | 0.00% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.01% | 0.02% | 0.02% | 0.01% | 0.05% | 0.00% | 0.01% | 0.02% | 0.02% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.04% | 0.04% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.02% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
0.00% | 0.03% | 0.12% | 0.15% | 0.13% | 0.09% | 0.08% | 0.11% | 0.07% | 0.06% | 0.03% | -0.01% | 0.11% | 0.12% | 0.13% | 0.13% | 0.16% | 0.16% | 0.15% | 0.19% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.15% | 0.12% | 0.12% | 0.10% | 0.10% | 0.12% | 0.11% | 0.13% | 0.14% | 0.03% | 0.06% | 0.05% | 0.03% | 0.13% | 0.01% | 0.03% | 0.06% | 0.05% | 0.10% | 0.07% | 0.06% | 0.07% | 0.07% | 0.10% | 0.15% | 0.12% | 0.14% | 0.14% | 0.08% | 0.06% | 0.07% | 0.08% | 0.12% | 0.20% | 0.21% | 0.21% | 0.21% | 0.19% | 0.09% | 0.06% | 0.06% | 0.04% |