|
Gross Margin
|
| | 27.67% | | | | 26.17% | | | | | | | | | | | | | | | | | | 15.97% | 18.96% | 16.29% | 18.39% | 16.42% | 19.19% | 16.63% | 19.26% | 16.64% | 19.86% | 17.16% | 19.58% | 16.43% | 19.88% | 18.35% | 19.76% | 17.07% | 19.87% | 17.34% | 19.32% | 16.55% | 7.20% | 20.16% | 20.49% | 17.23% | 20.30% | 20.02% | 20.40% | 14.81% | 19.85% | 19.93% | 20.21% | 14.22% | 19.42% | 19.65% | 20.09% | 17.18% | 17.69% | 19.60% | 19.85% | 17.06% | 16.64% | 18.68% |
|
EBT Margin
|
9.50% | 13.10% | 9.37% | 11.36% | 9.14% | 12.88% | 9.49% | 11.36% | 9.20% | 13.20% | 10.10% | 11.86% | 10.08% | 13.24% | 10.19% | 12.87% | 9.73% | 13.26% | 9.64% | 12.60% | 9.81% | 13.30% | 10.73% | 13.10% | 9.90% | 13.24% | 10.59% | 12.97% | 10.06% | 13.31% | 10.84% | 13.24% | 10.32% | 13.73% | 11.23% | 13.80% | 10.33% | 13.73% | 12.00% | 14.05% | 11.04% | 14.07% | 11.70% | 14.68% | 10.99% | 0.55% | 14.12% | 15.08% | 12.19% | 13.86% | 14.49% | 14.99% | 9.10% | 14.06% | 15.01% | 15.95% | 9.50% | 14.50% | 14.60% | 15.27% | 12.45% | 12.16% | 14.42% | 14.97% | 11.47% | 9.92% | 12.06% |
|
EBIT Margin
|
10.28% | 13.87% | 10.39% | 12.24% | 9.97% | 13.66% | 10.49% | 12.26% | 10.22% | 14.00% | 11.04% | 12.65% | 10.96% | 14.22% | 11.37% | 13.89% | 10.94% | 14.38% | 10.87% | 13.58% | 10.93% | 14.17% | 11.56% | 13.81% | 10.89% | 14.15% | 11.56% | 13.86% | 11.21% | 14.46% | 11.95% | 14.19% | 11.59% | 15.08% | 12.64% | 15.00% | 11.62% | 15.09% | 13.52% | 15.35% | 12.36% | 15.42% | 13.06% | 15.61% | 12.33% | 2.23% | 15.64% | 16.36% | 13.58% | 15.91% | 15.77% | 16.14% | 10.35% | 15.18% | 15.86% | 16.61% | 10.06% | 15.26% | 15.67% | 15.93% | 13.19% | 13.24% | 15.46% | 15.86% | 12.26% | 10.94% | 13.13% |
|
EBITDA Margin
|
10.28% | 13.87% | 10.39% | 12.24% | 9.97% | 13.66% | 10.49% | 12.26% | 10.22% | 14.00% | 11.04% | 12.65% | 10.96% | 14.22% | 11.37% | 13.89% | 10.94% | 14.38% | 10.87% | 13.58% | 10.93% | 14.17% | 11.56% | 13.81% | 12.24% | 15.35% | 12.78% | 14.91% | 12.52% | 15.61% | 13.12% | 15.21% | 12.77% | 16.20% | 13.74% | 16.02% | 12.77% | 16.13% | 14.62% | 16.29% | 13.46% | 16.41% | 14.07% | 16.49% | 13.40% | 3.51% | 16.71% | 17.24% | 14.56% | 16.82% | 16.71% | 17.03% | 11.40% | 16.16% | 16.84% | 17.51% | 11.07% | 16.14% | 16.57% | 16.72% | 14.12% | 14.13% | 16.36% | 16.63% | 13.16% | 11.81% | 14.01% |
|
Operating Margin
|
10.28% | 13.87% | 10.39% | 12.24% | 9.97% | 13.66% | 10.49% | 12.26% | 10.22% | 14.00% | 11.04% | 12.65% | 10.96% | 14.22% | 11.37% | 13.89% | 10.94% | 14.38% | 10.87% | 13.58% | 10.93% | 14.17% | 11.56% | 13.81% | 10.89% | 14.15% | 11.56% | 13.86% | 11.21% | 14.46% | 11.95% | 14.19% | 11.59% | 15.08% | 12.64% | 15.00% | 11.62% | 15.09% | 13.52% | 15.35% | 12.36% | 15.42% | 13.06% | 15.61% | 12.33% | 2.23% | 15.64% | 16.36% | 13.58% | 15.91% | 15.77% | 16.14% | 10.35% | 15.18% | 15.86% | 16.61% | 10.06% | 15.26% | 15.67% | 15.93% | 13.19% | 13.24% | 15.46% | 15.86% | 12.26% | 10.94% | 13.13% |
|
Net Margin
|
6.27% | 0.67% | -2.20% | -0.36% | -2.29% | 0.44% | -3.24% | -1.24% | 6.86% | 8.67% | -7.14% | -4.55% | -7.56% | -4.37% | -7.63% | -3.17% | -7.75% | -3.71% | -7.08% | -3.71% | -7.44% | -3.56% | -5.48% | -2.48% | -6.12% | -2.59% | -4.37% | -1.81% | -8.44% | -3.66% | -5.96% | -2.80% | -7.52% | -3.94% | -6.27% | -5.99% | -8.44% | -3.74% | -6.29% | -3.31% | -7.96% | -4.20% | -5.84% | -1.71% | -5.87% | -16.25% | -4.71% | -1.79% | -5.09% | -3.26% | -2.76% | -1.53% | -10.39% | -4.32% | -3.46% | -1.84% | -7.86% | -3.43% | -4.65% | -3.77% | -6.30% | -5.58% | -4.24% | -1.75% | -6.99% | -6.82% | -3.83% |
|
FCF Margin
|
-7.47% | 8.75% | 11.05% | 38.01% | -10.38% | 2.28% | 5.98% | 38.72% | -6.85% | -3.66% | 6.80% | 32.27% | -1.39% | 2.54% | 2.84% | 27.47% | -7.29% | 6.75% | 6.85% | 33.52% | -13.50% | 5.01% | 4.64% | 32.63% | -7.96% | 3.09% | 12.25% | 40.97% | -14.16% | 1.02% | 18.22% | 36.58% | -6.34% | -4.52% | 3.62% | 51.05% | -18.10% | -0.15% | 8.29% | 46.04% | -12.19% | -3.20% | 6.42% | 49.81% | -29.75% | 4.21% | 5.75% | 62.83% | -13.81% | 4.33% | 14.98% | 28.10% | -16.65% | -6.02% | 13.54% | 30.10% | -15.83% | -7.74% | 10.66% | 44.00% | -17.67% | -4.69% | 13.84% | 43.45% | -22.12% | 4.18% | 10.86% |
|
Assets Average
|
| | 16.04B | 17.06B | 17.38B | 16.58B | 17.31B | 18.92B | 19.37B | 19.16B | 19.05B | 19.72B | 20.16B | 19.96B | 20.45B | 21.47B | 21.53B | 20.72B | 20.70B | 21.48B | 21.59B | 21.15B | 20.59B | 20.70B | 20.75B | 20.42B | 20.62B | 21.28B | 21.59B | 21.00B | 21.17B | 22.28B | 22.70B | 22.20B | 22.19B | 23.57B | 24.22B | 22.84B | 22.33B | 23.55B | 24.91B | 25.13B | 24.35B | 25.22B | 25.23B | 23.16B | 23.21B | 25.71B | 26.63B | 25.63B | 25.62B | 27.00B | 27.28B | 25.53B | 24.52B | 25.57B | 26.12B | 25.15B | 25.04B | 26.53B | 27.66B | 27.30B | 28.06B | 29.21B | 28.87B | 28.45B | 28.81B |
|
Equity Average
|
| | 4.18B | 4.36B | 4.31B | 4.09B | 4.21B | 4.15B | 3.94B | 4.01B | 3.97B | 3.95B | 4.02B | 3.89B | 3.79B | 3.90B | 3.81B | 3.58B | 3.66B | 3.94B | 4.14B | 4.08B | 3.73B | 3.42B | 3.08B | 2.96B | 2.99B | 2.90B | 2.90B | 2.84B | 2.80B | 4.25B | 4.17B | 2.71B | 2.90B | 4.63B | 4.71B | 3.04B | 2.90B | 4.98B | 4.99B | 2.96B | 2.97B | 5.40B | 5.37B | 2.89B | 2.99B | 5.66B | 5.94B | 3.76B | 3.79B | 6.38B | 6.27B | 3.45B | 3.30B | 3.51B | 3.70B | 3.65B | 3.72B | 7.18B | 7.35B | 4.17B | 4.36B | 4.64B | 4.84B | 4.99B | 5.08B |
|
Invested Capital
|
| 4.13B | 4.45B | 4.47B | 4.18B | 4.28B | 4.66B | 3.94B | 4.05B | 4.09B | 3.93B | 7.14B | 4.06B | 3.75B | 3.86B | 8.37B | 3.67B | 3.52B | 3.83B | 8.07B | 4.46B | 4.20B | 3.54B | 7.82B | 2.84B | 4.09B | 3.91B | 7.39B | 3.91B | 2.78B | 2.85B | 10.58B | 2.70B | 2.78B | 3.08B | 11.11B | 3.23B | 2.88B | 3.45B | 11.92B | 3.56B | 3.57B | 3.00B | 7.82B | 2.94B | 2.87B | 3.15B | 8.19B | 3.70B | 3.85B | 3.76B | 9.01B | 3.56B | 3.37B | 3.26B | 3.79B | 3.65B | 3.68B | 3.80B | 10.58B | 4.15B | 4.21B | 4.54B | 4.77B | 4.95B | 5.06B | 5.15B |
|
Asset Utilization Ratio
|
| | 0.74 | 0.69 | 0.68 | 0.73 | 0.71 | 0.66 | 0.66 | 0.69 | 0.71 | 0.70 | 0.70 | 0.71 | 0.69 | 0.66 | 0.66 | 0.69 | 0.70 | 0.68 | 0.68 | 0.71 | 0.74 | 0.74 | 0.74 | 0.75 | 0.74 | 0.71 | 0.70 | 0.73 | 0.72 | 0.69 | 0.68 | 0.69 | 0.69 | 0.65 | 0.63 | 0.67 | 0.69 | 0.65 | 0.61 | 0.60 | 0.61 | 0.59 | 0.59 | 0.60 | 0.58 | 0.51 | 0.50 | 0.54 | 0.55 | 0.53 | 0.52 | 0.56 | 0.58 | 0.56 | 0.55 | 0.57 | 0.58 | 0.55 | 0.54 | 0.55 | 0.55 | 0.54 | 0.55 | 0.56 | 0.56 |
|
Interest Coverage Ratio
|
10.54 | 14.53 | 8.72 | 11.68 | 9.77 | 13.89 | 8.70 | 11.33 | 7.69 | 13.23 | 9.38 | 12.34 | 9.42 | 11.51 | 8.10 | 11.09 | 7.59 | 10.63 | 7.51 | 11.39 | 8.02 | 12.05 | 10.27 | 13.86 | 8.66 | 12.05 | 9.39 | 12.22 | 7.80 | 10.35 | 8.57 | 8.17 | 7.01 | 9.10 | 7.23 | 10.17 | 6.77 | 8.77 | 7.24 | 9.18 | 6.81 | 8.61 | 7.54 | 12.45 | 7.18 | 1.16 | 9.22 | 11.14 | 8.65 | 7.08 | 10.68 | 12.06 | 6.92 | 10.58 | 10.50 | 11.81 | 6.31 | 9.58 | 10.48 | 12.29 | 8.90 | 8.14 | 9.04 | 10.54 | 7.66 | 7.02 | 8.78 |
|
Debt to Equity
|
| 0.31 | 0.39 | 0.34 | 0.36 | 0.44 | 0.63 | 0.65 | 0.63 | 0.63 | 0.65 | 0.64 | 0.62 | 0.88 | 0.99 | 0.96 | 1.04 | 1.08 | 1.00 | 0.93 | 0.96 | 1.02 | 1.09 | 1.37 | 1.63 | 1.48 | 1.59 | 1.58 | 1.59 | 1.82 | 1.78 | 0.87 | 1.85 | 1.79 | 1.63 | 0.79 | 1.52 | 1.71 | 1.65 | 0.63 | 1.68 | 1.57 | 1.51 | 0.58 | 1.75 | 2.00 | 1.85 | 0.71 | 1.56 | 1.38 | 1.41 | 0.63 | 1.59 | 1.66 | 1.68 | 1.48 | 1.55 | 1.54 | 1.48 | 0.46 | 1.33 | 1.31 | 1.37 | 1.28 | 1.24 | 0.97 | 0.96 |
|
Debt Ratio
|
| 0.08 | 0.10 | 0.08 | 0.09 | 0.11 | 0.15 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.13 | 0.16 | 0.18 | 0.17 | 0.18 | 0.19 | 0.18 | 0.17 | 0.19 | 0.19 | 0.19 | 0.21 | 0.23 | 0.22 | 0.23 | 0.21 | 0.22 | 0.24 | 0.24 | 0.21 | 0.22 | 0.22 | 0.22 | 0.20 | 0.21 | 0.22 | 0.22 | 0.18 | 0.20 | 0.19 | 0.19 | 0.17 | 0.22 | 0.25 | 0.24 | 0.21 | 0.22 | 0.21 | 0.21 | 0.20 | 0.22 | 0.22 | 0.23 | 0.21 | 0.22 | 0.22 | 0.22 | 0.17 | 0.20 | 0.20 | 0.22 | 0.20 | 0.22 | 0.17 | 0.17 |
|
Equity Ratio
|
| 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.20 | 0.21 | 0.21 | 0.21 | 0.19 | 0.20 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.18 | 0.20 | 0.19 | 0.18 | 0.15 | 0.14 | 0.15 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.25 | 0.12 | 0.12 | 0.14 | 0.25 | 0.14 | 0.13 | 0.13 | 0.29 | 0.12 | 0.12 | 0.13 | 0.29 | 0.12 | 0.13 | 0.13 | 0.30 | 0.14 | 0.15 | 0.15 | 0.32 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.15 | 0.38 | 0.15 | 0.15 | 0.16 | 0.16 | 0.18 | 0.18 | 0.18 |
|
Times Interest Earned
|
10.54 | 14.53 | 8.72 | 11.68 | 9.77 | 13.89 | 8.70 | 11.33 | 7.69 | 13.23 | 9.38 | 12.34 | 9.42 | 11.51 | 8.10 | 11.09 | 7.59 | 10.63 | 7.51 | 11.39 | 8.02 | 12.05 | 10.27 | 13.86 | 8.66 | 12.05 | 9.39 | 12.22 | 7.80 | 10.35 | 8.57 | 8.17 | 7.01 | 9.10 | 7.23 | 10.17 | 6.77 | 8.77 | 7.24 | 9.18 | 6.81 | 8.61 | 7.54 | 12.45 | 7.18 | 1.16 | 9.22 | 11.14 | 8.65 | 7.08 | 10.68 | 12.06 | 6.92 | 10.58 | 10.50 | 11.81 | 6.31 | 9.58 | 10.48 | 12.29 | 8.90 | 8.14 | 9.04 | 10.54 | 7.66 | 7.02 | 8.78 |
|
FCF Payout Ratio
|
0.23 | 0.56 | 0.15 | 0.04 | -0.15 | 0.89 | 0.34 | 0.04 | -0.27 | -0.56 | 0.30 | 0.06 | -1.51 | 0.92 | 0.85 | 0.15 | -0.09 | 0.34 | 0.44 | 0.08 | -0.22 | 0.55 | 0.74 | 0.09 | -0.46 | 1.06 | 0.27 | 0.07 | -0.25 | 3.03 | 0.19 | 0.08 | -0.58 | -0.76 | 0.95 | 0.06 | -0.21 | -24.42 | 0.44 | 0.07 | -0.32 | -1.22 | 0.61 | 0.07 | -0.14 | 1.20 | 0.76 | 0.06 | -0.30 | 0.98 | 0.29 | 0.14 | -0.26 | -0.68 | 0.31 | 0.12 | -0.26 | -0.51 | 0.36 | 0.08 | -0.22 | -0.77 | 0.26 | 0.07 | -0.17 | 0.83 | 0.31 |
|
Enterprise Value
|
-0.41B | -0.17B | -0.38B | -1.34B | -0.66B | -0.30B | -1.41B | -1.99B | -1.06B | -0.53B | -0.45B | -1.33B | -1.03B | -1.21B | -1.48B | -2.20B | -1.61B | -0.96B | -1.07B | -2.24B | -1.60B | -1.05B | -0.38B | -1.92B | -1.09B | -0.92B | -1.00B | -2.18B | -1.22B | -1.05B | -1.47B | -2.53B | -1.95B | -1.37B | -1.33B | -3.26B | -1.98B | -1.38B | -1.54B | -3.10B | -2.90B | -2.35B | -1.92B | -3.79B | -2.22B | -2.83B | -2.80B | -5.11B | -4.42B | -3.90B | -3.96B | -4.81B | -3.47B | -2.80B | -2.79B | -3.82B | -2.83B | -2.30B | -2.22B | -3.82B | -2.61B | -2.15B | -2.96B | -3.79B | -2.82B | -2.75B | -2.90B |
|
Return on Sales
|
0.06% | 0.09% | 0.06% | 0.08% | 0.06% | 0.08% | 0.06% | 0.07% | 0.07% | 0.09% | 0.07% | 0.08% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.06% | 0.08% | 0.06% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.07% | 0.09% | 0.08% | 0.07% | 0.08% | 0.10% | 0.09% | 0.10% | 0.08% | 0.11% | 0.09% | 0.11% | 0.08% | 0.00% | 0.10% | 0.11% | 0.09% | 0.10% | 0.11% | 0.12% | 0.06% | 0.10% | 0.11% | 0.12% | 0.07% | 0.11% | 0.11% | 0.11% | 0.09% | 0.09% | 0.11% | 0.11% | 0.08% | 0.07% | 0.09% |
|
Return on Capital Employed
|
| | 0.19% | 0.20% | 0.17% | 0.19% | 0.19% | 0.18% | 0.17% | 0.18% | 0.18% | 0.21% | 0.18% | 0.19% | 0.18% | 0.19% | 0.17% | 0.19% | 0.19% | 0.20% | 0.18% | 0.20% | 0.20% | 0.23% | 0.20% | 0.25% | 0.23% | 0.27% | 0.22% | 0.21% | 0.22% | 0.24% | 0.21% | 0.22% | 0.22% | 0.25% | 0.20% | 0.21% | 0.24% | 0.26% | 0.21% | 0.21% | 0.19% | 0.23% | 0.17% | 0.14% | 0.15% | 0.16% | 0.12% | 0.18% | 0.19% | 0.20% | 0.16% | 0.17% | 0.17% | 0.20% | 0.16% | 0.18% | 0.17% | 0.20% | 0.18% | 0.18% | 0.18% | 0.18% | 0.16% | 0.18% | 0.17% |
|
Return on Invested Capital
|
| | 0.22% | 0.20% | 0.21% | 0.22% | 0.21% | 0.22% | 0.25% | 0.26% | 0.27% | 0.20% | 0.20% | 0.29% | 0.30% | 0.20% | 0.21% | 0.35% | 0.34% | 0.20% | 0.19% | 0.29% | 0.33% | 0.23% | 0.25% | 0.37% | 0.32% | 0.23% | 0.23% | 0.39% | 0.47% | 0.20% | 0.21% | 0.51% | 0.48% | 0.19% | 0.19% | 0.45% | 0.45% | 0.21% | 0.20% | 0.44% | 0.47% | 0.29% | 0.29% | 0.40% | 0.39% | 0.21% | 0.20% | 0.42% | 0.43% | 0.26% | 0.24% | 0.44% | 0.45% | 0.42% | 0.41% | 0.42% | 0.41% | 0.22% | 0.22% | 0.39% | 0.38% | 0.36% | 0.34% | 0.31% | 0.30% |
|
Return on Assets
|
| | 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% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | 0.21% | 0.19% | 0.20% | 0.21% | 0.21% | 0.21% | 0.24% | 0.24% | 0.25% | 0.26% | 0.26% | 0.27% | 0.28% | 0.29% | 0.30% | 0.32% | 0.31% | 0.28% | 0.27% | 0.28% | 0.32% | 0.36% | 0.40% | 0.41% | 0.40% | 0.41% | 0.41% | 0.43% | 0.44% | 0.29% | 0.30% | 0.47% | 0.44% | 0.26% | 0.26% | 0.41% | 0.45% | 0.29% | 0.29% | 0.48% | 0.47% | 0.27% | 0.27% | 0.36% | 0.35% | 0.18% | 0.18% | 0.38% | 0.39% | 0.24% | 0.22% | 0.40% | 0.42% | 0.40% | 0.39% | 0.40% | 0.39% | 0.20% | 0.21% | 0.37% | 0.35% | 0.34% | 0.32% | 0.29% | 0.28% |