|
Gross Margin
|
43.36% | 44.80% | 45.89% | 44.55% | 45.67% | 48.32% | 48.49% | 44.03% | 48.17% | 47.59% | 47.73% | 18.40% | 20.51% | 20.69% | 21.50% | 18.47% | 19.66% | 19.98% | 21.18% | 19.80% | 21.51% | 22.29% | 20.55% | 20.80% | 20.42% | 20.47% | 20.63% | 19.96% | 19.69% | 20.00% | 19.94% | 19.29% | 19.69% | 19.89% | 18.82% | 19.70% | 19.82% | 20.23% | 20.68% | 20.26% | 19.78% | 20.62% | 19.79% | 20.21% | 18.38% | 19.25% | 18.31% | 15.05% | 18.61% | 17.24% | 43.79% | 23.14% | 23.76% | 20.35% | 22.95% | 23.10% | 23.40% | 23.19% | 22.85% | 23.07% | 23.25% | 26.05% | 49.62% | 49.29% | 48.96% | 59.24% |
|
EBT Margin
|
19.57% | 18.86% | 20.74% | 20.58% | 21.62% | 24.83% | 25.44% | 17.79% | 23.83% | 22.71% | 21.25% | 18.96% | 21.04% | 21.52% | 23.75% | 18.06% | 20.29% | 20.46% | 22.18% | 22.88% | 21.36% | 20.73% | 21.70% | 20.81% | 20.69% | 21.01% | 18.84% | 19.99% | 20.10% | 20.35% | 18.04% | 18.73% | 19.62% | 21.09% | 20.47% | 19.88% | 20.91% | 20.33% | 19.13% | 20.38% | 20.24% | 21.67% | 19.98% | 17.91% | 17.97% | 19.37% | 20.34% | 17.27% | 19.29% | 18.06% | 44.72% | 22.58% | 21.40% | 18.10% | 22.22% | 20.75% | 19.94% | 23.03% | 23.78% | 22.24% | 22.38% | 25.90% | 21.31% | 21.35% | 21.15% | 31.53% |
|
EBIT Margin
|
20.42% | 20.85% | 20.39% | 19.76% | 20.41% | 20.54% | 19.63% | 20.70% | 19.73% | 20.72% | 20.97% | 19.39% | 19.78% | 19.31% | 18.84% | 18.46% | 18.73% | 18.94% | 19.16% | 20.58% | 21.14% | 21.28% | 20.79% | 20.50% | 20.49% | 20.40% | 20.81% | 20.16% | 20.33% | 20.48% | 21.07% | 20.35% | 20.68% | 20.45% | 20.15% | 20.37% | 20.15% | 20.45% | 21.06% | 20.25% | 20.12% | 20.06% | 20.01% | 20.50% | 19.61% | 19.37% | 19.13% | 18.62% | 18.75% | 18.70% | 39.65% | 18.80% | 18.94% | 19.02% | 19.14% | 23.10% | 23.40% | 23.27% | 19.19% | 19.95% | 19.83% | 19.58% | 19.26% | 18.96% | 19.05% | 18.90% |
|
EBITDA Margin
|
20.42% | 20.85% | 20.39% | 19.76% | 20.41% | 20.54% | 19.63% | 20.70% | 19.73% | 20.72% | 20.97% | 19.39% | 19.78% | 19.31% | 18.84% | 18.46% | 18.73% | 18.94% | 19.16% | 20.58% | 21.14% | 21.28% | 20.79% | 20.50% | 20.49% | 20.40% | 20.81% | 20.16% | 20.33% | 20.48% | 21.07% | 20.35% | 20.68% | 20.45% | 20.15% | 20.37% | 20.15% | 20.45% | 21.06% | 20.25% | 20.12% | 20.06% | 20.01% | 20.50% | 19.61% | 19.37% | 19.13% | 18.62% | 18.75% | 18.70% | 39.65% | 18.80% | 18.94% | 19.02% | 19.14% | 23.10% | 23.40% | 23.27% | 19.19% | 19.95% | 19.83% | 19.58% | 19.26% | 18.96% | 19.05% | 18.90% |
|
Operating Margin
|
20.42% | 20.85% | 20.39% | 19.76% | 20.41% | 20.54% | 19.63% | 20.70% | 19.73% | 20.72% | 20.97% | 19.39% | 19.78% | 19.31% | 18.84% | 18.46% | 18.73% | 18.94% | 19.16% | 20.58% | 21.14% | 21.28% | 20.79% | 20.50% | 20.49% | 20.40% | 20.81% | 20.16% | 20.33% | 20.48% | 21.07% | 20.35% | 20.68% | 20.45% | 20.15% | 20.37% | 20.15% | 20.45% | 21.06% | 20.25% | 20.12% | 20.06% | 20.01% | 20.50% | 19.61% | 19.37% | 19.13% | 18.62% | 18.75% | 18.70% | 39.65% | 18.80% | 18.94% | 19.02% | 19.14% | 23.10% | 23.40% | 23.27% | 19.19% | 19.95% | 19.83% | 19.58% | 19.26% | 18.96% | 19.05% | 18.90% |
|
Net Margin
|
13.92% | 0.29% | 0.84% | 0.74% | 0.74% | -2.81% | 0.69% | -0.07% | | 0.02% | | | | | 23.75% | 18.06% | 20.29% | 20.46% | 22.18% | -0.82% | 0.14% | 0.90% | 14.68% | -0.98% | -0.57% | 1.22% | 12.76% | -0.98% | -0.09% | 1.01% | 12.80% | -0.36% | -0.01% | 0.00% | 97.21% | -0.01% | 0.00% | 0.00% | 19.13% | 0.00% | 0.00% | | 19.98% | 17.91% | 17.97% | 19.37% | 20.34% | 17.27% | 19.29% | 18.06% | 44.72% | 22.58% | 21.40% | 18.10% | 22.22% | 20.75% | 19.94% | 23.03% | 23.78% | 17.95% | 17.94% | 20.82% | 17.40% | 17.20% | 17.06% | 25.63% |
|
FCF Margin
|
| 29.74% | 49.50% | 35.82% | 20.30% | 32.12% | 32.73% | 36.09% | 17.33% | 27.50% | 20.70% | 31.58% | 18.16% | 28.43% | 26.31% | 30.21% | 21.13% | 29.63% | 36.68% | 29.52% | 15.54% | 24.76% | 40.50% | 29.28% | 17.52% | 27.35% | 41.30% | 34.46% | 26.35% | 36.73% | 42.22% | 44.63% | 26.65% | 32.64% | 31.83% | 34.60% | 20.96% | 28.80% | 30.30% | 37.19% | 22.00% | 29.37% | 28.29% | 29.50% | 35.14% | 25.16% | 31.32% | 28.13% | 25.33% | 27.47% | 28.55% | 29.95% | 22.42% | 27.05% | 27.24% | 35.50% | 23.33% | 19.95% | 26.72% | 24.13% | 24.75% | 21.39% | 21.96% | 28.38% | 19.91% | 13.79% |
|
Assets Average
|
14.12B | 15.28B | 15.94B | | | 17.33B | 16.94B | 16.24B | 16.27B | 16.59B | 16.78B | 16.66B | 16.96B | 17.56B | 18.36B | 18.83B | 18.51B | 18.14B | 18.16B | 18.63B | 19.36B | 19.76B | 20.07B | 20.48B | 20.36B | 20.07B | 19.99B | 20.24B | 21.10B | 21.83B | 21.76B | 21.76B | 22.33B | 22.79B | 23.23B | 23.33B | 23.03B | 23.17B | 23.28B | 23.61B | 24.49B | 25.32B | 25.88B | 25.66B | 26.44B | 27.79B | 28.54B | 28.58B | 28.85B | 29.54B | 29.63B | 28.99B | 27.32B | 25.84B | 25.62B | 26.45B | 26.85B | 26.50B | 27.14B | 28.31B | 28.43B | 28.93B | 29.32B | 29.39B | 29.76B | 30.17B |
|
Equity Average
|
2.42B | 2.97B | 3.19B | | | 4.11B | 3.97B | 3.81B | 3.87B | 3.98B | 4.02B | 3.85B | 3.92B | 4.15B | 4.34B | 4.33B | 4.06B | 3.80B | 3.78B | 3.98B | 4.35B | 4.52B | 4.61B | 4.79B | 4.59B | 4.29B | 4.17B | 4.22B | 4.63B | 4.98B | 4.83B | 4.66B | 4.90B | 5.11B | 5.70B | 6.03B | 5.70B | 5.56B | 5.48B | 5.73B | 6.37B | 7.01B | 7.30B | 6.91B | 7.18B | 8.04B | 8.50B | 8.30B | 8.22B | 8.61B | 8.63B | 7.77B | 6.11B | 4.84B | 4.16B | 3.90B | 3.91B | 4.30B | 4.55B | 4.76B | 5.13B | 4.93B | 4.97B | 5.37B | 5.42B | 5.55B |
|
Invested Capital
|
3.42B | 3.55B | 3.30B | | 4.15B | 4.46B | 3.87B | 4.16B | 3.98B | 4.41B | 4.77B | 4.06B | 4.32B | 4.63B | 4.38B | 4.67B | 4.17B | 4.00B | 4.91B | 5.34B | 5.67B | 5.67B | 5.69B | 5.88B | 5.05B | 5.03B | 4.80B | 5.14B | 6.01B | 6.22B | 5.70B | 5.88B | 6.19B | 6.30B | 7.36B | 6.95B | 6.39B | 6.90B | 6.78B | 7.40B | 6.96B | 7.55B | 8.65B | 6.98B | 8.68B | 9.89B | 10.44B | 8.11B | 10.60B | 10.15B | 10.34B | 8.59B | 7.27B | 6.15B | 5.74B | 5.64B | 5.78B | 6.42B | 6.12B | 5.77B | 5.88B | 5.08B | 5.72B | 5.90B | 5.88B | 6.08B |
|
Asset Utilization Ratio
|
0.22 | 0.20 | 0.19 | | | 0.19 | 0.20 | 0.21 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.20 | 0.21 | 0.21 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
|
Interest Coverage Ratio
|
11.22 | 7.81 | 8.36 | 8.82 | 9.07 | 9.17 | 8.76 | 8.82 | 8.92 | 8.89 | 8.95 | 8.85 | 8.92 | 8.54 | 8.19 | 8.47 | 8.54 | 8.98 | 9.34 | 9.87 | 9.98 | 9.96 | 10.03 | 10.05 | 10.19 | 10.04 | 10.11 | 10.17 | 8.73 | 9.95 | 10.03 | 10.06 | 10.06 | 10.20 | 9.81 | 10.09 | 9.75 | 9.88 | 9.50 | 10.65 | 10.61 | 10.85 | 11.09 | 11.16 | 10.15 | 10.68 | 10.98 | 11.14 | 10.95 | 11.44 | 26.16 | 12.28 | 11.21 | 10.29 | 10.36 | 12.27 | 12.02 | 12.41 | 10.58 | 9.87 | 9.10 | 9.08 | 7.92 | 8.02 | 8.09 | 7.92 |
|
Debt to Equity
|
0.13 | 0.31 | 0.34 | | 0.25 | 0.23 | 0.27 | 0.25 | 0.26 | 0.24 | 0.26 | 0.26 | 0.28 | 0.30 | 0.33 | 0.32 | 0.35 | 0.32 | 0.36 | 0.06 | 0.06 | 0.06 | 0.29 | 0.05 | 0.15 | 0.14 | 0.30 | 0.13 | 0.06 | 0.05 | 0.31 | 0.07 | 0.06 | 0.06 | 0.23 | 0.06 | 0.12 | 0.11 | 0.31 | 0.05 | 0.24 | 0.22 | 0.23 | 0.28 | 0.27 | 0.24 | 0.22 | 0.25 | 0.26 | 0.23 | 0.23 | 0.30 | 0.40 | 0.47 | 0.53 | 0.56 | 0.52 | 0.49 | 0.47 | 0.47 | 0.44 | 0.60 | 0.52 | 0.52 | 0.51 | 0.48 |
|
Debt Ratio
|
0.02 | 0.06 | 0.06 | | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.01 | 0.01 | 0.01 | 0.07 | 0.01 | 0.03 | 0.03 | 0.06 | 0.03 | 0.01 | 0.01 | 0.07 | 0.01 | 0.01 | 0.01 | 0.06 | 0.02 | 0.03 | 0.03 | 0.07 | 0.01 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Equity Ratio
|
0.18 | 0.21 | 0.19 | | 0.23 | 0.24 | 0.23 | 0.24 | 0.23 | 0.25 | 0.23 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.22 | 0.21 | 0.20 | 0.21 | 0.23 | 0.23 | 0.21 | 0.21 | 0.22 | 0.22 | 0.27 | 0.25 | 0.24 | 0.24 | 0.23 | 0.25 | 0.27 | 0.28 | 0.28 | 0.26 | 0.29 | 0.29 | 0.30 | 0.28 | 0.29 | 0.29 | 0.29 | 0.24 | 0.20 | 0.17 | 0.15 | 0.14 | 0.15 | 0.18 | 0.16 | 0.18 | 0.18 | 0.16 | 0.18 | 0.18 | 0.18 | 0.19 |
|
Times Interest Earned
|
11.22 | 7.81 | 8.36 | 8.82 | 9.07 | 9.17 | 8.76 | 8.82 | 8.92 | 8.89 | 8.95 | 8.85 | 8.92 | 8.54 | 8.19 | 8.47 | 8.54 | 8.98 | 9.34 | 9.87 | 9.98 | 9.96 | 10.03 | 10.05 | 10.19 | 10.04 | 10.11 | 10.17 | 8.73 | 9.95 | 10.03 | 10.06 | 10.06 | 10.20 | 9.81 | 10.09 | 9.75 | 9.88 | 9.50 | 10.65 | 10.61 | 10.85 | 11.09 | 11.16 | 10.15 | 10.68 | 10.98 | 11.14 | 10.95 | 11.44 | 26.16 | 12.28 | 11.21 | 10.29 | 10.36 | 12.27 | 12.02 | 12.41 | 10.58 | 9.87 | 9.10 | 9.08 | 7.92 | 8.02 | 8.09 | 7.92 |
|
FCF Payout Ratio
|
| 0.05 | 0.03 | 0.04 | 0.07 | 0.05 | 0.05 | 0.04 | 0.08 | 0.05 | 0.07 | 0.04 | 0.09 | 0.06 | 0.06 | 0.05 | 0.08 | 0.06 | 0.05 | 0.06 | 0.12 | 0.08 | 0.04 | 0.06 | 0.10 | 0.07 | 0.04 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.08 | 0.06 | 0.06 | 0.04 | 0.08 | 0.06 | 0.06 | 0.06 | 0.05 | 0.07 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.07 | 0.06 | 0.06 | 0.04 | 0.07 | 0.08 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 | 0.08 | 0.10 |
|
Enterprise Value
|
-0.97B | -0.42B | -0.53B | -0.04B | -0.28B | -0.15B | -0.58B | -0.55B | -0.11B | -0.22B | -0.11B | -0.13B | -0.18B | -0.68B | -0.16B | -0.20B | -0.15B | -0.17B | -0.11B | -0.15B | -12.75B | -0.15B | -0.08B | -0.09B | -0.03B | -0.06B | -0.12B | -0.14B | -0.05B | -0.07B | -0.15B | -0.12B | -0.09B | -0.15B | -0.25B | -0.17B | -0.07B | -0.71B | -0.18B | -0.19B | -0.07B | -0.08B | -0.04B | -0.27B | -0.53B | -0.26B | -0.11B | -0.09B | -0.37B | -0.09B | -0.07B | -0.06B | -0.12B | -0.09B | -0.11B | -0.07B | -0.07B | -0.08B | -0.08B | -0.06B | -0.10B | -0.10B | -0.09B | -0.13B | -0.12B | -0.06B |
|
Return on Sales
|
0.14% | 0.00% | 0.01% | 0.01% | 0.01% | -0.03% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.24% | 0.18% | 0.20% | 0.20% | 0.22% | -0.01% | 0.00% | 0.01% | 0.15% | -0.01% | -0.01% | 0.01% | 0.13% | -0.01% | 0.00% | 0.01% | 0.13% | 0.00% | 0.00% | 0.00% | 0.97% | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% | 0.00% | 0.05% | 0.20% | 0.18% | 0.18% | 0.19% | 0.20% | 0.17% | 0.19% | 0.18% | 0.45% | 0.23% | 0.21% | 0.18% | 0.22% | 0.21% | 0.20% | 0.23% | 0.24% | 0.18% | 0.18% | 0.21% | 0.17% | 0.17% | 0.17% | 0.26% |
|
Return on Invested Capital
|
0.14% | 0.12% | 0.12% | | | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | | | | | | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.22% | 0.21% | 0.23% | | | | | | | | | | | | | | | | | | | | | | | 0.31% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.15% |
|
Return on Assets
|
0.03% | 0.02% | 0.01% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.04% | 0.04% | 0.04% | 0.04% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 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% |
|
Return on Equity
|
0.18% | 0.10% | 0.07% | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.05% | 0.09% | 0.14% | 0.20% | 0.20% | 0.15% | 0.09% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.18% | 0.17% | 0.18% | 0.18% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.06% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.15% | 0.17% | 0.23% | 0.29% | 0.27% | 0.28% | 0.27% | 0.27% | 0.26% | 0.25% | 0.23% | 0.23% | 0.22% | 0.20% | 0.20% | 0.21% |