|
Gross Margin
|
18.70% | 19.39% | 20.80% | 20.93% | 18.65% | 20.02% | 20.47% | 17.96% | 20.08% | 21.70% | 23.16% | 22.02% | 18.29% | 21.11% | 22.63% | 21.36% | 21.85% | 21.61% | 21.75% | 19.48% | 22.10% | 21.23% | 21.02% | 20.92% | 20.44% | 18.06% | 18.46% | 16.80% | 17.41% | 17.83% | 20.40% | 13.02% | 17.70% | 19.54% | 19.88% | 19.33% | 18.27% | 19.10% | 20.86% | 19.30% | 16.23% | 18.02% | 17.76% | 15.99% | 17.46% | 25.72% | 22.24% | 14.95% | 16.32% | 16.93% | 16.34% | 17.17% | 18.13% | 19.28% | 19.36% | 17.19% | 18.26% | 17.71% | 17.70% | 13.91% | 15.15% | 15.24% | 14.55% | 13.12% | 17.37% | 14.89% | 14.27% |
|
EBT Margin
|
3.81% | 5.57% | 6.08% | 5.22% | 4.98% | 6.24% | 7.45% | 2.10% | 5.41% | 7.82% | 7.52% | 3.46% | 3.82% | 5.82% | 6.99% | 2.95% | 6.96% | 6.34% | 5.68% | -0.48% | 5.86% | 5.29% | 4.50% | 2.33% | 5.38% | 5.77% | 4.85% | 1.84% | 3.62% | 4.54% | 6.59% | -3.77% | 12.27% | 7.70% | 6.02% | 3.72% | 4.95% | 0.13% | 6.34% | 3.08% | 4.63% | 7.57% | 5.47% | 3.64% | 3.79% | 13.55% | 8.74% | -2.40% | 5.03% | 3.57% | 7.90% | -0.28% | 5.09% | 4.74% | 5.69% | -0.32% | 6.04% | 4.72% | 4.16% | -2.23% | 3.42% | 3.11% | 2.21% | -2.95% | 5.27% | 2.29% | 0.41% |
|
EBIT Margin
|
4.16% | 5.91% | 6.42% | 5.57% | 5.29% | 6.54% | 7.76% | 2.42% | 5.70% | 8.12% | 7.81% | 3.75% | 4.07% | 6.08% | 7.26% | 3.23% | 7.30% | 6.68% | 6.02% | -0.14% | 6.16% | 5.57% | 4.81% | 3.01% | 5.71% | 4.17% | 5.20% | 2.16% | 3.96% | 4.88% | 6.93% | -3.40% | 12.63% | 8.13% | 6.46% | 4.29% | 5.32% | 6.05% | 6.76% | 3.65% | 5.26% | 6.86% | 5.34% | 2.22% | 5.67% | 12.76% | 9.08% | -1.82% | 5.92% | 5.99% | 3.03% | 0.29% | 5.38% | 5.13% | 5.14% | 0.55% | 6.43% | 5.37% | 4.56% | -1.32% | 4.17% | 3.86% | 2.48% | -1.86% | 6.27% | 3.39% | 1.23% |
|
EBITDA Margin
|
4.16% | 5.91% | 6.42% | 5.57% | 5.29% | 6.54% | 7.76% | 2.42% | 3.30% | 8.12% | 7.81% | 3.75% | 2.52% | 6.08% | 7.26% | 3.23% | 7.30% | 6.68% | 6.02% | -0.14% | 6.16% | 5.57% | 4.81% | 3.01% | 5.71% | 4.17% | 5.20% | 2.16% | 3.96% | 4.88% | 6.93% | -3.40% | 12.63% | 8.13% | 6.46% | 4.29% | 5.32% | 6.05% | 6.76% | 3.65% | 5.99% | 7.61% | 6.22% | 2.98% | 6.33% | 13.43% | 9.77% | -1.09% | 6.66% | 6.74% | 3.81% | 1.11% | 6.13% | 5.93% | 5.96% | 1.42% | 7.18% | 6.15% | 5.39% | -0.48% | 4.94% | 4.63% | 3.25% | -1.09% | 6.89% | 4.00% | 1.81% |
|
Operating Margin
|
4.16% | 5.91% | 6.42% | 5.57% | 5.29% | 6.54% | 7.76% | 2.42% | 5.70% | 8.12% | 7.81% | 3.75% | 4.07% | 6.08% | 7.26% | 3.23% | 7.30% | 6.68% | 6.02% | -0.14% | 6.16% | 5.57% | 4.81% | 3.01% | 5.71% | 4.17% | 5.20% | 2.16% | 3.96% | 4.88% | 6.93% | -3.40% | 12.63% | 8.13% | 6.46% | 4.29% | 5.32% | 6.05% | 6.76% | 3.65% | 5.26% | 6.86% | 5.34% | 2.22% | 5.67% | 12.76% | 9.08% | -1.82% | 5.92% | 5.99% | 3.03% | 0.29% | 5.38% | 5.13% | 5.14% | 0.55% | 6.43% | 5.37% | 4.56% | -1.32% | 4.17% | 3.86% | 2.48% | -1.86% | 6.27% | 3.39% | 1.23% |
|
Net Margin
|
2.67% | 3.57% | 3.91% | 2.93% | 3.09% | 3.96% | 4.71% | -1.11% | 3.43% | 4.95% | 4.78% | 2.20% | 2.43% | 3.67% | 4.41% | 2.01% | 4.51% | 4.07% | 3.57% | -0.29% | 3.14% | 2.81% | 2.37% | 1.18% | 3.11% | 3.14% | 2.35% | 0.76% | 1.84% | 2.22% | 3.29% | -3.11% | 8.10% | 4.80% | 3.76% | 1.40% | 3.44% | 1.35% | 4.47% | 2.49% | 3.50% | 5.71% | 4.24% | 3.15% | 2.46% | 9.45% | 6.50% | -1.47% | 3.90% | 2.69% | 7.22% | -0.15% | 3.80% | 2.85% | 4.94% | -0.32% | 4.48% | 3.40% | 2.98% | -2.16% | 2.39% | 2.16% | 1.49% | -2.45% | 3.79% | 1.55% | 0.49% |
|
FCF Margin
|
0.08% | 1.50% | 11.67% | 2.77% | 8.54% | 3.18% | 13.75% | -1.41% | 7.89% | 1.11% | 30.45% | -21.28% | 22.12% | 6.26% | -15.06% | 1.04% | 3.07% | 0.74% | 9.92% | -1.44% | 4.82% | -2.54% | 6.61% | 0.21% | -0.12% | -5.42% | 6.79% | 1.48% | -0.76% | 0.39% | 31.87% | -22.56% | 29.67% | -1.60% | 20.48% | -23.19% | 24.88% | -1.84% | -8.58% | -3.59% | 4.70% | 7.86% | 13.74% | 1.73% | 1.49% | 14.89% | 7.80% | -0.07% | -5.45% | 0.15% | 12.12% | -2.34% | 0.03% | 2.87% | 35.81% | -24.07% | 24.17% | 10.89% | 3.85% | -28.03% | 0.83% | 3.72% | 5.88% | -2.33% | 0.73% | 3.57% | 2.56% |
|
Assets Average
|
| | 13.94B | 14.18B | 14.68B | 15.45B | 16.04B | 16.25B | 16.63B | 17.38B | 18.75B | 18.80B | 19.20B | 20.78B | 19.83B | 19.39B | 20.48B | 20.91B | 20.88B | 20.82B | 21.65B | 22.84B | 23.73B | 23.93B | 24.58B | 25.50B | 24.84B | 24.49B | 25.81B | 27.09B | 28.35B | 27.43B | 28.55B | 31.98B | 32.60B | 30.07B | 30.32B | 33.86B | 30.88B | 26.45B | 26.88B | 28.63B | 29.05B | 29.13B | 31.85B | 36.54B | 38.47B | 36.72B | 36.19B | 37.74B | 41.70B | 44.84B | 45.33B | 46.56B | 48.79B | 46.91B | 48.92B | 55.62B | 56.18B | 51.48B | 48.58B | 50.09B | 50.05B | 48.24B | 48.70B | 50.64B | 50.04B |
|
Equity Average
|
| | 5.30B | 5.66B | 5.93B | 6.28B | 6.71B | 6.93B | 7.08B | 7.41B | 7.72B | 7.96B | 8.15B | 8.34B | 8.57B | 8.77B | 9.01B | 9.25B | 9.47B | 9.46B | 9.52B | 9.86B | 10.06B | 9.89B | 9.85B | 10.06B | 10.22B | 10.35B | 10.44B | 10.70B | 11.08B | 10.98B | 10.46B | 10.59B | 11.08B | 10.53B | 9.96B | 10.15B | 10.40B | 10.38B | 10.50B | 11.36B | 11.74B | 11.82B | 12.20B | 13.39B | 15.09B | 14.75B | 13.96B | 14.52B | 15.56B | 16.19B | 15.72B | 15.43B | 15.91B | 15.84B | 16.00B | 16.76B | 16.95B | 16.66B | 16.25B | 16.46B | 17.18B | 17.03B | 17.13B | 18.06B | 18.44B |
|
Invested Capital
|
| 5.06B | 5.55B | 5.78B | 6.09B | 6.48B | 6.94B | 6.92B | 7.23B | 7.59B | 7.86B | 8.06B | 8.23B | 8.46B | 8.69B | 11.46B | 9.16B | 9.34B | 9.61B | 11.92B | 9.72B | 10.00B | 13.95B | 9.65B | 10.04B | 10.38B | 10.36B | 10.64B | 10.82B | 11.17B | 11.59B | 10.98B | 10.70B | 11.65B | 12.16B | 9.99B | 10.48B | 10.61B | 10.99B | 11.86B | 12.56B | 13.22B | 12.30B | 12.74B | 14.25B | 16.14B | 17.49B | 14.33B | 15.39B | 14.84B | 17.08B | 18.06B | 17.03B | 17.05B | 19.12B | 17.46B | 18.50B | 18.91B | 19.25B | 17.76B | 17.01B | 17.88B | 18.76B | 17.02B | 18.40B | 18.30B | 18.58B |
|
Asset Utilization Ratio
|
| | 2.21 | 2.18 | 2.15 | 2.09 | 2.05 | 2.07 | 2.07 | 2.02 | 1.92 | 1.96 | 1.97 | 1.84 | 1.95 | 2.02 | 1.92 | 1.91 | 1.95 | 1.98 | 1.96 | 1.95 | 1.95 | 2.03 | 2.06 | 2.04 | 2.14 | 2.22 | 2.10 | 2.01 | 1.94 | 1.98 | 1.90 | 1.68 | 1.64 | 1.79 | 1.79 | 1.62 | 1.81 | 2.15 | 2.19 | 2.12 | 2.16 | 2.23 | 2.13 | 1.93 | 1.93 | 2.10 | 2.18 | 2.13 | 1.94 | 1.85 | 1.91 | 1.92 | 1.87 | 1.98 | 1.96 | 1.78 | 1.82 | 2.07 | 2.25 | 2.24 | 2.30 | 2.44 | 2.47 | 2.43 | 2.53 |
|
Interest Coverage Ratio
|
11.97 | 17.56 | 18.87 | 16.11 | 16.84 | 21.44 | 24.80 | 7.61 | 19.41 | 26.93 | 26.89 | 12.59 | 16.00 | 22.69 | 26.96 | 11.44 | 21.86 | 19.69 | 17.74 | -0.40 | 20.60 | 19.46 | 15.50 | 4.42 | 17.17 | 12.19 | 14.79 | 6.28 | 11.64 | 14.53 | 20.19 | -9.13 | 35.47 | 18.97 | 14.54 | 7.45 | 14.34 | 16.26 | 18.13 | 8.76 | 13.66 | 18.58 | 14.00 | 6.24 | 17.90 | 32.04 | 24.31 | -4.81 | 17.99 | 15.65 | 7.14 | 0.67 | 14.32 | 12.03 | 11.49 | 1.15 | 15.21 | 11.97 | 10.58 | -2.38 | 7.77 | 6.79 | 4.31 | -3.31 | 12.59 | 6.99 | 2.38 |
|
Debt to Equity
|
| 0.33 | 0.30 | 0.29 | 0.28 | 0.26 | 0.24 | 0.24 | 0.23 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.30 | 0.28 | 0.28 | 0.27 | 0.28 | 0.27 | 0.26 | 0.43 | 0.40 | 0.38 | 0.41 | 0.37 | 0.40 | 0.39 | 0.38 | 0.36 | 0.38 | 0.51 | 0.45 | 0.44 | 0.50 | 0.51 | 0.51 | 0.49 | 0.60 | 0.56 | 0.48 | 0.52 | 0.47 | 0.64 | 0.54 | 0.49 | 0.49 | 0.51 | 0.48 | 0.75 | 0.78 | 0.85 | 0.83 | 0.65 | 0.72 | 0.70 | 0.70 | 0.69 | 0.71 | 0.82 | 0.77 | 0.74 | 0.71 | 0.75 | 0.69 | 0.68 |
|
Debt Ratio
|
| 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.09 | 0.08 | 0.08 | 0.09 | 0.13 | 0.12 | 0.13 | 0.12 | 0.13 | 0.12 | 0.11 | 0.18 | 0.16 | 0.15 | 0.16 | 0.16 | 0.17 | 0.15 | 0.15 | 0.14 | 0.16 | 0.17 | 0.15 | 0.15 | 0.18 | 0.15 | 0.15 | 0.19 | 0.24 | 0.21 | 0.20 | 0.21 | 0.19 | 0.23 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.27 | 0.28 | 0.28 | 0.27 | 0.21 | 0.26 | 0.21 | 0.21 | 0.21 | 0.25 | 0.26 | 0.26 | 0.26 | 0.25 | 0.26 | 0.25 | 0.25 |
|
Equity Ratio
|
| 0.37 | 0.39 | 0.41 | 0.40 | 0.41 | 0.42 | 0.43 | 0.42 | 0.43 | 0.39 | 0.46 | 0.40 | 0.41 | 0.46 | 0.44 | 0.44 | 0.45 | 0.46 | 0.45 | 0.43 | 0.43 | 0.42 | 0.41 | 0.39 | 0.40 | 0.43 | 0.42 | 0.39 | 0.40 | 0.38 | 0.42 | 0.32 | 0.34 | 0.34 | 0.36 | 0.30 | 0.30 | 0.39 | 0.40 | 0.38 | 0.41 | 0.40 | 0.41 | 0.36 | 0.37 | 0.41 | 0.39 | 0.38 | 0.39 | 0.36 | 0.36 | 0.33 | 0.33 | 0.32 | 0.36 | 0.30 | 0.30 | 0.30 | 0.35 | 0.32 | 0.33 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 |
|
Times Interest Earned
|
11.97 | 17.56 | 18.87 | 16.11 | 16.84 | 21.44 | 24.80 | 7.61 | 19.41 | 26.93 | 26.89 | 12.59 | 16.00 | 22.69 | 26.96 | 11.44 | 21.86 | 19.69 | 17.74 | -0.40 | 20.60 | 19.46 | 15.50 | 4.42 | 17.17 | 12.19 | 14.79 | 6.28 | 11.64 | 14.53 | 20.19 | -9.13 | 35.47 | 18.97 | 14.54 | 7.45 | 14.34 | 16.26 | 18.13 | 8.76 | 13.66 | 18.58 | 14.00 | 6.24 | 17.90 | 32.04 | 24.31 | -4.81 | 17.99 | 15.65 | 7.14 | 0.67 | 14.32 | 12.03 | 11.49 | 1.15 | 15.21 | 11.97 | 10.58 | -2.38 | 7.77 | 6.79 | 4.31 | -3.31 | 12.59 | 6.99 | 2.38 |
|
FCF Payout Ratio
|
| | | | | | | | | | 0.01 | -0.02 | 0.02 | 0.07 | -0.03 | 0.42 | 0.13 | 0.55 | 0.04 | -0.29 | 0.08 | -0.14 | 0.05 | 1.65 | -2.75 | -0.06 | 0.05 | 0.22 | -0.45 | 0.78 | 0.01 | -0.02 | 0.01 | -0.27 | 0.02 | -0.02 | 0.02 | -0.26 | -0.06 | -0.14 | 0.09 | 0.06 | 0.03 | 0.27 | 0.26 | 0.03 | 0.05 | -6.46 | -0.07 | 2.90 | 0.04 | -0.18 | 13.00 | 0.15 | 0.01 | -0.02 | 0.02 | 0.04 | 0.11 | -0.01 | 0.44 | 0.10 | 0.06 | -0.16 | 0.46 | 0.09 | 0.13 |
|
Enterprise Value
|
-1.91B | -6.17B | -7.35B | -7.80B | -8.58B | -8.88B | -10.07B | -8.55B | -9.18B | -9.18B | -11.88B | -9.12B | -11.54B | -11.75B | -9.42B | -9.31B | -9.54B | -9.07B | -9.52B | -9.23B | -9.91B | -9.16B | -10.79B | -9.53B | -9.55B | -9.29B | -9.02B | -9.84B | -10.54B | -9.85B | -14.10B | -11.47B | -16.63B | -16.25B | -18.49B | -13.60B | -18.60B | -17.52B | -13.84B | -12.37B | -13.75B | -14.77B | -15.96B | -15.03B | -17.16B | -20.00B | -20.73B | -17.23B | -17.13B | -16.85B | -18.00B | -16.56B | -17.93B | -18.17B | -26.62B | -18.88B | -28.61B | -31.41B | -30.24B | -21.26B | -22.55B | -22.87B | -24.09B | -20.36B | -22.07B | -21.65B | -22.06B |
|
Return on Sales
|
0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | -0.01% | 0.03% | 0.05% | 0.05% | 0.02% | 0.02% | 0.04% | 0.04% | 0.02% | 0.05% | 0.04% | 0.04% | 0.00% | 0.03% | 0.03% | 0.02% | 0.01% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | -0.03% | 0.08% | 0.05% | 0.04% | 0.01% | 0.03% | 0.01% | 0.04% | 0.02% | 0.03% | 0.06% | 0.04% | 0.03% | 0.02% | 0.09% | 0.07% | -0.01% | 0.04% | 0.03% | 0.07% | 0.00% | 0.04% | 0.03% | 0.05% | 0.00% | 0.05% | 0.04% | 0.03% | -0.02% | 0.03% | 0.02% | 0.02% | -0.02% | 0.04% | 0.02% | 0.01% |
|
Return on Capital Employed
|
| | 0.19% | 0.19% | 0.21% | 0.20% | 0.21% | 0.18% | 0.19% | 0.19% | 0.22% | 0.18% | 0.22% | 0.17% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.14% | 0.14% | 0.13% | 0.12% | 0.14% | 0.16% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.15% | 0.09% | 0.19% | 0.18% | 0.18% | 0.21% | 0.22% | 0.20% | 0.16% | 0.19% | 0.21% | 0.20% | 0.19% | 0.18% | 0.20% | 0.24% | 0.24% | 0.21% | 0.25% | 0.17% | 0.10% | 0.11% | 0.12% | 0.11% | 0.16% | 0.13% | 0.19% | 0.16% | 0.16% | 0.12% | 0.12% | 0.11% | 0.09% | 0.08% | 0.11% | 0.10% | 0.09% |
|
Return on Invested Capital
|
| | 0.19% | 0.19% | 0.19% | 0.19% | 0.19% | 0.14% | 0.14% | 0.15% | 0.15% | 0.19% | 0.17% | 0.16% | 0.15% | 0.13% | 0.15% | 0.17% | 0.16% | 0.12% | 0.11% | 0.11% | 0.09% | 0.11% | 0.13% | 0.12% | 0.13% | 0.12% | 0.10% | 0.10% | 0.11% | 0.06% | 0.15% | 0.17% | 0.17% | 0.23% | 0.19% | 0.20% | 0.21% | 0.22% | 0.22% | 0.20% | 0.20% | 0.20% | 0.19% | 0.23% | 0.24% | 0.22% | 0.26% | 0.20% | 0.15% | 0.15% | 0.16% | 0.15% | 0.16% | 0.16% | 0.19% | 0.20% | 0.18% | 0.16% | 0.15% | 0.14% | 0.11% | 0.11% | 0.14% | 0.14% | 0.13% |
|
Return on Assets
|
| | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.02% | 0.05% | 0.06% | 0.06% | 0.08% | 0.06% | 0.04% | 0.05% | 0.06% | 0.06% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.11% | 0.09% | 0.10% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% |
|
Return on Equity
|
| | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.13% | 0.14% | 0.15% | 0.15% | 0.18% | 0.17% | 0.15% | 0.14% | 0.14% | 0.16% | 0.16% | 0.15% | 0.13% | 0.12% | 0.11% | 0.10% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.10% | 0.06% | 0.14% | 0.17% | 0.17% | 0.23% | 0.18% | 0.13% | 0.14% | 0.16% | 0.17% | 0.22% | 0.22% | 0.23% | 0.21% | 0.26% | 0.27% | 0.22% | 0.26% | 0.16% | 0.17% | 0.18% | 0.19% | 0.20% | 0.18% | 0.18% | 0.20% | 0.20% | 0.18% | 0.15% | 0.13% | 0.11% | 0.08% | 0.08% | 0.11% | 0.09% | 0.08% |