|
Gross Margin
|
69.94% | 69.38% | 78.75% | 68.11% | 71.50% | 68.92% | 76.75% | 67.77% | 71.90% | 63.63% | 72.69% | 57.54% | 67.44% | 66.23% | 73.07% | 62.30% | 69.88% | 72.64% | 77.84% | 65.75% | 72.49% | 72.48% | 77.96% | 64.68% | 70.11% | 73.88% | 77.25% | 69.58% | 69.53% | 72.38% | 76.59% | 69.52% | 71.25% | 73.96% | 79.56% | 70.71% | 72.20% | 72.84% | 77.60% | 69.74% | 74.62% | 72.54% | 77.44% | 68.34% | 69.14% | 73.92% | 80.53% | 69.48% | 72.90% | 75.42% | 80.37% | 70.32% | 73.25% | 71.97% | 80.56% | 74.93% | 78.58% | 76.53% | 81.24% | 72.12% | 76.43% | 75.41% | 78.02% | 67.84% | 73.87% | 72.95% | 77.04% |
|
EBT Margin
|
12.74% | 13.44% | 21.09% | 7.93% | 6.78% | 9.35% | 24.97% | 10.66% | 13.67% | 7.37% | 20.04% | 5.23% | 13.75% | 18.06% | 28.79% | 12.62% | 17.77% | 21.16% | 27.90% | 12.42% | 12.26% | 18.59% | 25.67% | 6.02% | 10.54% | 22.55% | 26.22% | 13.37% | 10.64% | 20.64% | 26.49% | 13.95% | 12.95% | 20.13% | 27.77% | 13.83% | 12.58% | 20.50% | 26.04% | 9.54% | 13.40% | 19.07% | 27.28% | 15.39% | 14.21% | 21.20% | 26.96% | 13.65% | 15.78% | 22.59% | 25.80% | 10.81% | 15.16% | 20.32% | 23.57% | 11.88% | 14.69% | 18.61% | 23.37% | 7.20% | 9.52% | 21.71% | 24.63% | 8.58% | 10.91% | 19.84% | 25.23% |
|
EBIT Margin
|
15.66% | 20.31% | 24.53% | 15.36% | 13.46% | 15.14% | 28.77% | 13.87% | 19.92% | 14.60% | 23.06% | -0.19% | 16.53% | 22.17% | 32.72% | 14.75% | 22.43% | 26.12% | 30.32% | 12.61% | 16.60% | 22.60% | 27.66% | 9.52% | 15.36% | 25.56% | 28.35% | 17.01% | 15.60% | 24.40% | 26.32% | 22.10% | 17.73% | 24.60% | 30.30% | 18.42% | 16.31% | 24.37% | 28.19% | 15.48% | 16.59% | 22.65% | 29.55% | 18.53% | 17.72% | 24.92% | 29.34% | 17.02% | 19.33% | 25.66% | 27.79% | 15.51% | 17.62% | 22.72% | 24.75% | 13.42% | 15.85% | 19.89% | 24.72% | 8.93% | 11.05% | 22.90% | 25.30% | 10.36% | 12.70% | 22.31% | 27.62% |
|
EBITDA Margin
|
27.05% | 31.32% | 33.42% | 26.82% | 24.76% | 15.14% | 28.77% | 13.87% | 19.92% | 14.60% | 23.06% | -0.19% | 16.53% | 22.17% | 32.72% | 14.75% | 22.43% | 26.12% | 30.32% | 12.61% | 16.60% | 22.60% | 27.66% | 9.52% | 15.36% | 25.56% | 28.35% | 17.01% | 15.60% | 24.40% | 26.32% | 22.10% | 17.73% | 24.60% | 30.30% | 18.42% | 16.31% | 24.37% | 28.19% | 15.48% | 16.59% | 22.65% | 29.55% | 18.53% | 17.72% | 24.92% | 29.34% | 17.02% | 19.33% | 25.66% | 27.79% | 15.51% | 17.62% | 22.72% | 24.75% | 13.42% | 15.85% | 19.89% | 24.72% | 8.93% | 23.08% | 35.03% | 35.97% | 25.00% | 26.53% | 35.86% | 39.91% |
|
Operating Margin
|
15.66% | 20.31% | 24.53% | 15.36% | 13.46% | 15.14% | 28.77% | 13.87% | 19.92% | 14.60% | 23.06% | -0.19% | 16.53% | 22.17% | 32.72% | 14.75% | 22.43% | 26.12% | 30.32% | 12.61% | 16.60% | 22.60% | 27.66% | 9.52% | 15.36% | 25.56% | 28.35% | 17.01% | 15.60% | 24.40% | 26.32% | 22.10% | 17.73% | 24.60% | 30.30% | 18.42% | 16.31% | 24.37% | 28.19% | 15.48% | 16.59% | 22.65% | 29.55% | 18.53% | 17.72% | 24.92% | 29.34% | 17.02% | 19.33% | 25.66% | 27.79% | 15.51% | 17.62% | 22.72% | 24.75% | 13.42% | 15.85% | 19.89% | 24.72% | 8.93% | 11.05% | 22.90% | 25.30% | 10.36% | 12.70% | 22.31% | 27.62% |
|
Net Margin
|
7.88% | 11.32% | 16.86% | 9.25% | 6.27% | 16.23% | 21.70% | 8.73% | 11.73% | 8.93% | 34.69% | 5.32% | 10.29% | 13.91% | 27.62% | 8.24% | 13.23% | 15.34% | 19.18% | 9.29% | 9.29% | 14.07% | 22.82% | 11.95% | 8.36% | 19.68% | 19.85% | 11.10% | 9.09% | 17.88% | 22.31% | 11.29% | 10.91% | 15.04% | 22.30% | 12.76% | 11.64% | 18.41% | 25.10% | 8.41% | 12.17% | 16.85% | 23.35% | 16.07% | 12.87% | 19.03% | 24.06% | 11.89% | 14.17% | 19.52% | 21.92% | 9.80% | 13.41% | 18.00% | 20.58% | 9.97% | 13.04% | 16.64% | 20.68% | 7.61% | 10.75% | 19.92% | 21.54% | 9.54% | 13.80% | 21.32% | 23.76% |
|
FCF Margin
|
41.20% | -34.31% | 17.43% | -13.61% | 12.42% | -4.51% | -15.33% | -2.56% | -3.44% | -8.72% | -0.95% | 1.97% | -4.45% | -11.51% | 10.11% | 6.28% | 0.76% | 1.04% | 20.19% | -7.84% | 12.89% | -0.87% | 20.91% | -8.51% | 9.67% | -2.68% | 10.00% | 1.49% | 4.10% | 2.92% | 14.71% | -9.61% | 13.15% | 0.86% | 23.50% | 3.62% | 7.97% | 11.21% | 25.72% | 14.69% | -1.24% | 12.79% | 13.44% | -0.08% | -13.67% | 7.30% | 20.49% | 2.08% | 2.02% | 9.04% | 15.11% | -12.90% | -2.77% | -7.97% | 0.36% | -10.64% | -48.59% | -14.16% | 0.43% | -19.16% | -33.48% | -44.24% | -3.05% | -12.28% | -17.81% | -34.68% | -24.39% |
|
Assets Average
|
2,036.85B | 2,036.86B | 4.08B | 4.18B | 4.23B | 4.25B | 4.43B | 4.63B | 4.63B | 4.62B | 4.73B | 4.88B | 4.96B | 5.05B | 5.16B | 5.25B | 5.30B | 5.40B | 5.54B | 5.47B | 5.35B | 5.38B | 5.44B | 5.60B | 5.84B | 5.93B | 5.92B | 5.98B | 6.08B | 6.11B | 6.11B | 6.21B | 6.26B | 6.25B | 6.32B | 6.21B | 6.15B | 6.23B | 6.25B | 6.34B | 6.39B | 6.42B | 6.48B | 6.57B | 6.63B | 6.82B | 6.98B | 7.01B | 7.09B | 7.14B | 7.23B | 7.23B | 7.25B | 7.37B | 7.49B | 7.53B | 7.71B | 7.86B | 8.07B | 8.38B | 8.41B | 8.51B | 8.89B | 9.17B | 9.42B | 9.76B | 10.01B |
|
Equity Average
|
| | 1.36B | 1.07B | 1.08B | 1.42B | 1.48B | 1.53B | 1.54B | 1.56B | 1.61B | 1.65B | 1.66B | 1.69B | 1.74B | 1.76B | 1.76B | 1.78B | 1.82B | 1.85B | 1.86B | 1.87B | 1.92B | 1.96B | 1.96B | 1.98B | 2.03B | 2.06B | 2.06B | 2.08B | 2.12B | 2.16B | 2.16B | 2.17B | 2.22B | 2.25B | 2.26B | 2.28B | 2.34B | 2.37B | 2.38B | 2.40B | 2.44B | 2.47B | 2.47B | 2.49B | 2.54B | 2.57B | 2.57B | 2.59B | 2.65B | 2.67B | 2.68B | 2.70B | 2.75B | 2.80B | 2.82B | 2.85B | 2.90B | 2.92B | 2.92B | 3.06B | 3.24B | 3.31B | 3.35B | 3.38B | 3.45B |
|
Invested Capital
|
0.00B | 1.33B | 1.38B | 0.77B | 1.41B | 1.56B | 1.65B | 2.89B | 1.56B | 2.91B | 3.00B | 2.91B | 3.03B | 3.10B | 3.17B | 3.09B | 3.18B | 3.28B | 3.34B | 3.34B | 3.34B | 3.37B | 3.43B | 3.42B | 3.56B | 3.60B | 3.65B | 3.64B | 3.66B | 3.69B | 3.74B | 3.74B | 3.75B | 3.77B | 3.83B | 3.83B | 3.93B | 3.96B | 4.03B | 4.03B | 4.04B | 4.06B | 4.12B | 4.01B | 4.12B | 4.31B | 4.37B | 4.56B | 2.58B | 2.62B | 2.68B | 4.67B | 2.69B | 2.79B | 2.86B | 5.00B | 2.96B | 2.86B | 2.93B | 5.69B | 2.97B | 3.25B | 3.35B | 6.39B | 3.35B | 3.41B | 3.60B |
|
Asset Utilization Ratio
|
0.00 | 0.00 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.21 | 0.22 | 0.22 | 0.23 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 |
|
Interest Coverage Ratio
|
2.16 | 2.71 | 4.23 | 2.03 | 1.75 | 1.88 | 4.42 | 1.50 | 2.40 | 1.76 | 3.66 | -0.02 | 2.04 | 2.81 | 5.56 | 1.88 | 3.02 | 3.82 | 5.53 | 1.85 | 2.41 | 3.57 | 5.25 | 1.37 | 2.07 | 4.08 | 5.08 | 2.36 | 2.08 | 3.73 | 4.82 | 3.24 | 2.59 | 3.97 | 5.96 | 2.60 | 2.39 | 3.87 | 5.28 | 2.20 | 2.64 | 3.25 | 5.29 | 2.61 | 2.62 | 3.60 | 5.80 | 2.22 | 2.90 | 4.39 | 5.90 | 2.20 | 2.88 | 3.81 | 5.80 | 2.29 | 2.73 | 2.88 | 4.30 | 1.10 | 1.49 | 3.10 | 3.77 | 1.11 | 1.44 | 2.27 | 3.13 |
|
Debt to Equity
|
| | | 1.88 | | 0.99 | 1.06 | 1.05 | 0.96 | 0.95 | 0.90 | 0.91 | 0.89 | 0.91 | 0.87 | 0.88 | 0.87 | 0.94 | 0.91 | 0.90 | 0.87 | 0.86 | 0.83 | 0.83 | 0.95 | 0.87 | 0.85 | 0.85 | 0.90 | 0.83 | 0.81 | 0.82 | 0.81 | 0.80 | 0.78 | 0.80 | 0.87 | 0.82 | 0.77 | 0.77 | 0.77 | 0.76 | 0.74 | 0.75 | 0.74 | 0.87 | 0.78 | 0.78 | 0.78 | 0.77 | 0.75 | 0.75 | 0.77 | 0.79 | 0.77 | 0.78 | 0.92 | 0.87 | 0.96 | 0.97 | 0.97 | 0.88 | 0.95 | 0.92 | 1.03 | 1.01 | 0.99 |
|
Debt Ratio
|
0.00 | | | 0.33 | | 0.33 | 0.35 | 0.34 | 0.32 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.31 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.31 | 0.30 | 0.29 | 0.29 | 0.30 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 0.30 | 0.31 | 0.30 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.31 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.33 | 0.32 | 0.34 | 0.33 | 0.34 | 0.33 | 0.34 | 0.33 | 0.36 | 0.35 | 0.34 |
|
Equity Ratio
|
| 0.33 | 0.34 | 0.18 | 0.33 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.34 | 0.33 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.35 | 0.36 | 0.34 | 0.33 | 0.34 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 | 0.35 | 0.35 | 0.35 | 0.37 | 0.36 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.36 | 0.37 | 0.36 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.36 | 0.37 | 0.37 | 0.36 | 0.37 | 0.35 | 0.34 | 0.35 | 0.37 | 0.36 | 0.36 | 0.35 | 0.34 | 0.35 |
|
Times Interest Earned
|
2.16 | 2.71 | 4.23 | 2.03 | 1.75 | 1.88 | 4.42 | 1.50 | 2.40 | 1.76 | 3.66 | -0.02 | 2.04 | 2.81 | 5.56 | 1.88 | 3.02 | 3.82 | 5.53 | 1.85 | 2.41 | 3.57 | 5.25 | 1.37 | 2.07 | 4.08 | 5.08 | 2.36 | 2.08 | 3.73 | 4.82 | 3.24 | 2.59 | 3.97 | 5.96 | 2.60 | 2.39 | 3.87 | 5.28 | 2.20 | 2.64 | 3.25 | 5.29 | 2.61 | 2.62 | 3.60 | 5.80 | 2.22 | 2.90 | 4.39 | 5.90 | 2.20 | 2.88 | 3.81 | 5.80 | 2.29 | 2.73 | 2.88 | 4.30 | 1.10 | 1.49 | 3.10 | 3.77 | 1.11 | 1.44 | 2.27 | 3.13 |
|
FCF Payout Ratio
|
-0.15 | -0.51 | 0.25 | -0.42 | 0.46 | -1.32 | -0.30 | -2.47 | -1.75 | -0.72 | -5.06 | 3.26 | -1.57 | -0.57 | 0.49 | 1.20 | 9.64 | 6.04 | 0.25 | -0.93 | 0.58 | -7.79 | 0.27 | -0.95 | 0.89 | -2.58 | 0.65 | 6.03 | 2.27 | 2.78 | 0.47 | -0.98 | 0.71 | 9.67 | 0.29 | 2.69 | 1.22 | 0.78 | 0.28 | 0.70 | -7.46 | 0.79 | 0.61 | -150.92 | -0.86 | 1.45 | 0.39 | 5.46 | 5.71 | 1.10 | 0.53 | -0.88 | -4.02 | -1.33 | 20.60 | -0.89 | -0.19 | -0.68 | 18.13 | -0.54 | -0.28 | -0.21 | -2.74 | -0.97 | -0.61 | -0.30 | -0.36 |
|
Enterprise Value
|
-0.09B | -0.01B | -0.03B | -0.05B | -0.04B | -0.03B | -0.18B | -0.22B | -0.09B | -0.05B | -0.03B | -0.02B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.13B | -0.18B | -0.07B | -0.08B | -0.05B | -0.11B | -0.05B | -0.31B | -0.13B | -0.12B | -0.11B | -0.22B | -0.09B | -0.10B | -0.06B | -0.04B | -0.03B | -0.10B | -0.07B | -0.30B | -0.18B | -0.26B | -0.26B | -0.23B | -0.23B | -0.25B | -0.21B | -0.13B | -0.45B | -0.33B | -0.29B | -0.26B | -0.25B | -0.29B | -0.21B | -0.22B | -0.26B | -0.22B | -0.17B | -0.35B | -0.13B | -0.44B | -0.32B | -0.15B | -0.16B | -0.42B | -0.36B | -0.63B | -0.47B | -0.33B |
|
Return on Sales
|
0.08% | 0.11% | 0.17% | 0.09% | 0.06% | 0.16% | 0.22% | 0.09% | 0.12% | 0.09% | 0.35% | 0.05% | 0.10% | 0.14% | 0.28% | 0.08% | 0.13% | 0.15% | 0.19% | 0.09% | 0.09% | 0.14% | 0.23% | 0.12% | 0.08% | 0.20% | 0.20% | 0.11% | 0.09% | 0.18% | 0.22% | 0.11% | 0.11% | 0.15% | 0.22% | 0.13% | 0.12% | 0.18% | 0.25% | 0.08% | 0.12% | 0.17% | 0.23% | 0.16% | 0.13% | 0.19% | 0.24% | 0.12% | 0.14% | 0.20% | 0.22% | 0.10% | 0.13% | 0.18% | 0.21% | 0.10% | 0.13% | 0.17% | 0.21% | 0.08% | 0.11% | 0.20% | 0.22% | 0.10% | 0.14% | 0.21% | 0.24% |
|
Return on Capital Employed
|
0.00% | | | 0.05% | | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 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% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 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% |
|
Return on Invested Capital
|
0.40% | 0.24% | 0.12% | 0.16% | 0.16% | 0.13% | 0.13% | 0.08% | 0.09% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.08% | 0.11% | 0.11% | 0.08% | 0.08% | 0.10% | 0.10% | 0.07% | 0.07% | 0.10% | 0.10% | 0.07% | 0.06% | 0.10% | 0.09% | 0.06% | 0.07% | 0.10% | 0.10% |
|
Return on Assets
|
0.00% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | 0.08% | 0.12% | 0.11% | 0.09% | 0.10% | 0.09% | 0.10% | 0.09% | 0.11% | 0.10% | 0.10% | 0.11% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% |