|
Gross Margin
|
| 68.77% | 67.63% | 69.63% | 67.51% | 69.55% | 70.36% | 70.02% | 68.66% | 70.90% | 71.14% | 73.01% | 70.77% | 72.60% | 72.57% | 72.46% | 71.14% | 73.49% | 74.17% | 73.41% | 71.50% | 73.69% | 74.39% | 73.69% | 72.72% | 74.06% | 75.25% | 73.59% | 73.36% | 74.44% | 75.76% | 75.43% | 74.66% | 75.62% | 75.21% | 76.01% | 74.52% | 75.38% | 76.01% | 76.51% | 74.72% | 75.01% | 73.73% | 73.86% | 72.84% | 72.79% | 73.09% | 74.83% | 74.26% | 76.45% | 77.50% | 77.94% | 76.66% | 78.05% | 77.03% | 77.71% | 76.71% | 77.58% | 75.24% | 75.55% | 74.42% | 75.71% | 74.66% | 73.10% | 72.73% | 72.95% | 72.57% |
|
EBT Margin
|
55.24% | -10.68% | 9.21% | 10.95% | 6.99% | 11.02% | 12.27% | 13.19% | 11.52% | 13.52% | 18.33% | 19.03% | 17.30% | 24.94% | 24.35% | 22.39% | 25.78% | 29.34% | 23.46% | 27.35% | 27.28% | 27.05% | 32.55% | 29.60% | 31.98% | 32.36% | 39.68% | 5.14% | 27.21% | 37.03% | 35.21% | 33.49% | 33.95% | 33.74% | 35.28% | 78.01% | 32.64% | 34.16% | 45.19% | 35.34% | 32.53% | 34.70% | 34.77% | 35.79% | 34.08% | 33.43% | 35.83% | 46.24% | 59.27% | 44.75% | 48.08% | 65.29% | 47.74% | 51.21% | 46.45% | 42.21% | 40.33% | 40.68% | 25.50% | 27.01% | 26.99% | 23.19% | 22.29% | 32.25% | 33.41% | 30.66% | 18.75% |
|
EBIT Margin
|
31.66% | 3.44% | 32.65% | 34.46% | 30.87% | 33.16% | 32.73% | 32.24% | 32.26% | 33.13% | 37.12% | 36.88% | 36.02% | 39.89% | 39.61% | 37.93% | 39.16% | 42.28% | 42.12% | 40.38% | 39.58% | 43.96% | 45.84% | 42.43% | 43.57% | 43.91% | 49.27% | 17.85% | 40.81% | 45.16% | 47.72% | 47.19% | 47.22% | 49.42% | 49.23% | 50.07% | 46.91% | 48.76% | 50.04% | 50.98% | 47.66% | 49.20% | 48.19% | 49.03% | 47.28% | 45.83% | 47.58% | 55.38% | 67.18% | 51.98% | 54.86% | 72.95% | 53.05% | 58.04% | 54.09% | 53.20% | 52.39% | 53.45% | 40.08% | 41.80% | 42.00% | 37.59% | 36.70% | 46.24% | 47.41% | 44.43% | 32.51% |
|
EBITDA Margin
|
31.66% | 3.44% | 32.65% | 34.46% | 30.87% | 33.16% | 32.73% | 32.24% | 32.26% | 33.13% | 37.12% | 36.88% | 36.02% | 39.89% | 39.61% | 37.93% | 39.16% | 42.28% | 42.12% | 40.38% | 39.58% | 43.96% | 45.84% | 42.43% | 43.57% | 43.91% | 49.27% | 17.85% | 40.81% | 45.16% | 47.72% | 47.19% | 47.22% | 49.42% | 49.23% | 50.07% | 46.91% | 48.76% | 50.04% | 50.98% | 47.66% | 49.20% | 48.19% | 49.03% | 47.28% | 45.83% | 47.58% | 55.38% | 67.18% | 51.98% | 54.86% | 72.95% | 53.05% | 58.04% | 54.09% | 53.20% | 52.39% | 53.45% | 40.08% | 41.80% | 42.00% | 37.59% | 36.70% | 46.24% | 47.41% | 44.43% | 32.51% |
|
Operating Margin
|
31.66% | 3.44% | 32.65% | 34.46% | 30.87% | 33.16% | 32.73% | 32.24% | 32.26% | 33.13% | 37.12% | 36.88% | 36.02% | 39.89% | 39.61% | 37.93% | 39.16% | 42.28% | 42.12% | 40.38% | 39.58% | 43.96% | 45.84% | 42.43% | 43.57% | 43.91% | 49.27% | 17.85% | 40.81% | 45.16% | 47.72% | 47.19% | 47.22% | 49.42% | 49.23% | 50.07% | 46.91% | 48.76% | 50.04% | 50.98% | 47.66% | 49.20% | 48.19% | 49.03% | 47.28% | 45.83% | 47.58% | 55.38% | 67.18% | 51.98% | 54.86% | 72.95% | 53.05% | 58.04% | 54.09% | 53.20% | 52.39% | 53.45% | 40.08% | 41.80% | 42.00% | 37.59% | 36.70% | 46.24% | 47.41% | 44.43% | 32.51% |
|
Net Margin
|
39.88% | -10.92% | 8.39% | 8.39% | 5.28% | 8.99% | 10.65% | 12.19% | 11.15% | 13.59% | 18.15% | 17.46% | 22.22% | 23.60% | 35.16% | 31.74% | 0.10% | 0.12% | 21.97% | -66.63% | 0.08% | 0.08% | 31.38% | 26.60% | 28.99% | 29.56% | 36.30% | 2.56% | 24.62% | 34.08% | 31.86% | 30.12% | 31.26% | 31.46% | 32.97% | 78.48% | 30.98% | 32.27% | 43.11% | 33.20% | 30.93% | 32.89% | 32.65% | 34.05% | 32.49% | 31.50% | 33.53% | 44.20% | 57.09% | 42.41% | 45.59% | 63.41% | 46.06% | 49.09% | 44.20% | 40.29% | 39.03% | 39.07% | 24.27% | 26.19% | 25.87% | 21.74% | 20.74% | 31.37% | 32.23% | 29.19% | 17.27% |
|
FCF Margin
|
-1.44% | 9.89% | 3.30% | 8.03% | 14.79% | 25.84% | 25.62% | 30.82% | 35.67% | 43.73% | 40.00% | -163.28% | 24.50% | 25.10% | -238.56% | -149.61% | 27.12% | 27.32% | 36.65% | -136.92% | -124.10% | 37.46% | 34.00% | -57.22% | 5.98% | -36.57% | 40.75% | -2.41% | -60.75% | -23.04% | -70.56% | -65.20% | 28.13% | 51.60% | 40.19% | -137.10% | 33.45% | 2.06% | 32.72% | 16.07% | -13.87% | 48.77% | 42.30% | 30.03% | 47.85% | 57.37% | 24.84% | 5.39% | 11.74% | 12.24% | 12.46% | -98.45% | 20.66% | 23.25% | -75.94% | 24.35% | 46.59% | 52.36% | 45.25% | 30.23% | 46.84% | 59.08% | 32.07% | 14.46% | 33.27% | 34.22% | 38.92% |
|
Assets Average
|
2.30B | 2.34B | 2.38B | 2.39B | 2.32B | 2.21B | 2.18B | 2.21B | 2.25B | 2.28B | 2.34B | 2.45B | 2.52B | 2.62B | 2.86B | 3.12B | 3.23B | 3.33B | 3.48B | 3.75B | 4.05B | 4.17B | 4.22B | 4.30B | 4.42B | 4.65B | 5.42B | 6.04B | 6.18B | 6.38B | 6.60B | 6.92B | 7.06B | 7.04B | 7.06B | 7.27B | 7.47B | 7.60B | 7.76B | 7.82B | 7.99B | 8.26B | 8.35B | 8.43B | 8.54B | 8.54B | 8.65B | 9.08B | 9.37B | 9.40B | 9.59B | 10.09B | 10.53B | 10.82B | 11.44B | 12.00B | 12.15B | 12.25B | 20.00B | 27.54B | 27.47B | 27.62B | 27.91B | 28.46B | 28.92B | 29.18B | 29.30B |
|
Equity Average
|
| | | | | | 0.94B | 0.94B | 0.94B | 1.00B | 1.06B | 1.07B | 1.08B | 1.20B | 1.32B | 1.44B | 1.55B | 1.57B | 1.61B | 1.78B | 1.93B | 1.93B | 1.93B | 1.92B | 1.91B | 2.17B | 2.41B | 2.38B | 2.40B | 2.43B | 2.49B | 2.56B | 2.59B | 2.58B | 2.58B | 2.65B | 2.72B | 2.72B | 2.74B | 2.78B | 2.78B | 2.80B | 2.87B | 2.91B | 2.85B | 2.76B | 2.76B | 2.85B | 3.13B | 3.34B | 3.37B | 3.58B | 3.83B | 3.89B | 3.98B | 4.07B | 4.06B | 4.03B | 9.80B | 15.49B | 15.35B | 15.21B | 15.04B | 14.91B | 14.82B | 14.73B | 14.59B |
|
Invested Capital
|
0.10B | 0.10B | 0.10B | 1.05B | 0.10B | 0.94B | 0.93B | 0.94B | 0.95B | 1.06B | 1.06B | 1.11B | 1.08B | 1.31B | 1.33B | 1.66B | 1.55B | 1.59B | 1.64B | 1.93B | 1.92B | 1.93B | 1.93B | 3.78B | 1.91B | 2.42B | 2.39B | 5.15B | 2.43B | 2.44B | 2.53B | 2.60B | 2.59B | 2.58B | 2.57B | 2.72B | 2.72B | 2.72B | 2.77B | 2.79B | 2.77B | 2.83B | 2.91B | 2.92B | 2.77B | 2.75B | 2.77B | 2.94B | 3.31B | 3.36B | 3.38B | 3.79B | 3.88B | 3.89B | 4.07B | 4.08B | 4.03B | 4.04B | 15.57B | 15.41B | 15.29B | 15.13B | 14.96B | 14.86B | 14.78B | 14.68B | 14.50B |
|
Asset Utilization Ratio
|
0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.09 | 0.10 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
-1.39 | 0.15 | 1.31 | 1.33 | 1.21 | 1.40 | 1.46 | 1.73 | 1.46 | 1.59 | 1.86 | 1.92 | 1.77 | 2.39 | 2.36 | 2.21 | 2.69 | 2.91 | 3.45 | 2.92 | 3.08 | 3.42 | 3.75 | 3.43 | 3.52 | 3.58 | 4.68 | 1.32 | 2.99 | 3.36 | 3.66 | 3.44 | 3.45 | 3.64 | 3.52 | 3.50 | 3.27 | 3.34 | 3.34 | 3.25 | 3.14 | 3.36 | 3.47 | | 3.54 | 3.65 | 3.87 | | 5.92 | 4.89 | 5.70 | 6.84 | 5.53 | 5.81 | 4.80 | 3.70 | 3.29 | 3.16 | 2.44 | 2.57 | 2.53 | | | | | | |
|
Debt to Equity
|
| | | 1.27 | | 0.89 | 0.91 | 0.93 | 0.97 | 0.81 | 0.82 | 0.91 | 0.95 | 0.83 | 0.92 | 0.96 | 0.88 | 0.89 | 0.86 | 0.82 | 0.87 | 0.93 | 0.92 | 0.20 | 1.03 | 0.80 | 1.06 | 0.02 | 0.05 | 0.04 | 0.07 | 0.14 | 0.14 | 0.05 | 0.01 | 0.03 | 0.04 | 0.09 | | 0.03 | 0.12 | 0.14 | 0.05 | 0.05 | 0.09 | 0.08 | 0.03 | 0.45 | 0.11 | 0.08 | 0.05 | 0.62 | 0.71 | 0.71 | 0.68 | 0.68 | 0.81 | 0.92 | 0.37 | 0.42 | 0.46 | 0.46 | 0.50 | 0.52 | 0.58 | 0.59 | 0.65 |
|
Debt Ratio
|
0.04 | 0.04 | 0.04 | 0.50 | 0.04 | 0.38 | 0.39 | 0.39 | 0.41 | 0.37 | 0.37 | 0.39 | 0.41 | 0.40 | 0.41 | 0.46 | 0.42 | 0.41 | 0.40 | 0.40 | 0.40 | 0.43 | 0.42 | 0.09 | 0.44 | 0.40 | 0.42 | 0.01 | 0.02 | 0.01 | 0.02 | 0.05 | 0.05 | 0.02 | 0.00 | 0.01 | 0.01 | 0.03 | | 0.01 | 0.04 | 0.05 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.14 | 0.04 | 0.03 | 0.02 | 0.23 | 0.26 | 0.25 | 0.23 | 0.23 | 0.27 | 0.30 | 0.21 | 0.23 | 0.26 | 0.25 | 0.27 | 0.27 | 0.30 | 0.29 | 0.32 |
|
Equity Ratio
|
| | | 0.39 | | 0.43 | 0.43 | 0.42 | 0.42 | 0.46 | 0.45 | 0.43 | 0.43 | 0.48 | 0.44 | 0.48 | 0.48 | 0.46 | 0.46 | 0.49 | 0.47 | 0.46 | 0.46 | 0.44 | 0.43 | 0.50 | 0.40 | 0.39 | 0.39 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.36 | 0.37 | 0.36 | 0.35 | 0.36 | 0.35 | 0.34 | 0.34 | 0.35 | 0.34 | 0.32 | 0.32 | 0.32 | 0.31 | 0.36 | 0.36 | 0.35 | 0.36 | 0.37 | 0.35 | 0.34 | 0.34 | 0.33 | 0.33 | 0.56 | 0.56 | 0.56 | 0.55 | 0.53 | 0.52 | 0.51 | 0.50 | 0.50 |
|
Times Interest Earned
|
-1.39 | 0.15 | 1.31 | 1.33 | 1.21 | 1.40 | 1.46 | 1.73 | 1.46 | 1.59 | 1.86 | 1.92 | 1.77 | 2.39 | 2.36 | 2.21 | 2.69 | 2.91 | 3.45 | 2.92 | 3.08 | 3.42 | 3.75 | 3.43 | 3.52 | 3.58 | 4.68 | 1.32 | 2.99 | 3.36 | 3.66 | 3.44 | 3.45 | 3.64 | 3.52 | 3.50 | 3.27 | 3.34 | 3.34 | 3.25 | 3.14 | 3.36 | 3.47 | | 3.54 | 3.65 | 3.87 | | 5.92 | 4.89 | 5.70 | 6.84 | 5.53 | 5.81 | 4.80 | 3.70 | 3.29 | 3.16 | 2.44 | 2.57 | 2.53 | | | | | | |
|
FCF Payout Ratio
|
21.66 | 6.30 | | 1.99 | 0.87 | 0.49 | 0.47 | 0.39 | 0.47 | 0.39 | 0.39 | -0.09 | 0.85 | 0.87 | -0.08 | -0.16 | 0.86 | 1.29 | 0.91 | -0.24 | -0.24 | 0.91 | 0.95 | -0.58 | 5.28 | -1.01 | 0.90 | -13.45 | -0.53 | -1.74 | -0.54 | -0.58 | 1.33 | 0.69 | 0.86 | -0.25 | 1.03 | 17.78 | 1.08 | 2.21 | -2.53 | 0.73 | 0.82 | 1.16 | 0.74 | 0.62 | 1.36 | 6.19 | 3.15 | 2.89 | 3.25 | -0.40 | 2.21 | 1.82 | -0.53 | 1.63 | 0.94 | 0.82 | 0.78 | 1.42 | 0.92 | 0.72 | 1.30 | 2.89 | 1.26 | 1.19 | 1.03 |
|
Enterprise Value
|
-0.09B | -0.10B | -0.10B | -0.14B | -0.16B | 0.00B | 0.00B | -0.02B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.16B | -0.02B | -0.01B | -0.01B | -0.18B | 0.01B | -0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | -0.92B | 0.12B | 0.15B | 0.15B | 0.18B | 0.16B | 0.17B | 0.17B | 0.14B | 0.16B | 0.18B | 0.16B | 0.17B | 0.16B | 0.17B | 0.16B | 0.15B | 0.14B | 0.11B | 0.14B | 0.13B | 0.11B | 0.16B | 0.16B | 0.16B | 0.34B | 0.35B | 0.37B | 0.47B | 0.46B | 0.51B | 0.51B | 0.59B | 0.70B | 0.72B | 0.69B | 0.67B | 0.70B | 0.72B | 0.71B | 0.71B |
|
Return on Sales
|
0.56% | -0.12% | 0.08% | 0.07% | 0.05% | 0.09% | 0.11% | 0.12% | 0.11% | 0.13% | 0.18% | 0.18% | 0.16% | 0.23% | 0.23% | 0.18% | 0.24% | 0.27% | 0.22% | 0.25% | 0.25% | 0.25% | 0.33% | 0.28% | 0.31% | 0.31% | 0.38% | 0.04% | 0.26% | 0.35% | 0.33% | 0.32% | 0.33% | 0.33% | 0.34% | 0.80% | 0.32% | 0.33% | 0.44% | 0.34% | 0.32% | 0.34% | 0.34% | 0.35% | 0.33% | 0.32% | 0.34% | 0.45% | 0.58% | 0.43% | 0.46% | 0.64% | 0.47% | 0.50% | 0.45% | 0.41% | 0.39% | 0.40% | 0.25% | 0.26% | 0.26% | 0.22% | 0.21% | 0.32% | 0.32% | 0.29% | 0.17% |
|
Return on Invested Capital
|
| | | 0.10% | 0.05% | 0.11% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.09% | 0.10% | 0.14% | 0.13% | 0.07% | 0.08% | 0.13% | 0.14% | 0.17% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.23% | 0.23% | 0.23% | 0.25% | 0.27% | 0.25% | 0.26% | 0.27% | 0.25% | 0.26% | 0.26% | 0.11% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% |
|
Return on Assets
|
0.02% | 0.01% | 0.02% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.13% | 0.13% | 0.14% | 0.19% | 0.19% | 0.19% | 0.20% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.16% | 0.16% | 0.16% | 0.17% | 0.19% | 0.19% | 0.21% | 0.23% | 0.22% | 0.23% | 0.24% | 0.22% | 0.21% | 0.21% | 0.08% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% |