|
Gross Margin
|
40.30% | 38.16% | 41.99% | 38.34% | 43.67% | 40.14% | 42.31% | 46.40% | 46.49% | 48.01% | 46.75% | 45.65% | 42.15% | 47.61% | 39.11% | 49.72% | 49.49% | 50.43% | 51.05% | 47.72% | 50.48% | 51.34% | 55.17% | 44.25% | 53.48% | 36.96% | 42.31% | 45.24% | 45.38% | 45.14% | 47.40% | 39.88% | 45.65% | 41.52% | 45.88% | 44.35% | 51.06% | 47.47% | 39.24% | 35.29% | 41.37% | 38.43% | 36.30% | 40.09% | 37.19% | 48.59% | 44.43% | 47.37% | 57.15% | 48.78% | 48.28% | 45.97% | 51.84% | 78.34% | 61.05% | 39.83% | 37.07% | 48.44% | 62.80% | 8.22% | 48.94% | 51.80% | 40.96% | 54.82% | 39.93% | 49.88% | 46.65% |
|
EBT Margin
|
5.94% | 9.17% | 10.94% | 7.59% | 11.32% | 7.06% | 7.14% | 8.77% | 11.77% | 13.51% | 7.22% | 7.29% | 13.26% | 10.83% | 7.08% | 11.36% | 10.53% | 12.01% | 14.30% | 11.60% | 15.19% | 15.63% | 15.85% | 10.91% | 17.24% | 9.04% | 11.39% | 11.01% | 14.48% | 13.22% | 13.15% | 10.85% | 13.58% | 11.50% | 25.02% | 9.72% | 15.85% | 15.93% | 13.09% | 6.44% | 14.05% | 11.34% | 7.75% | 9.17% | 7.21% | 16.01% | 8.31% | 15.71% | 19.13% | 12.22% | 12.50% | 10.25% | 12.22% | 59.58% | 35.47% | -0.08% | -7.54% | 12.75% | 34.90% | -41.15% | 15.47% | 10.30% | -9.76% | 23.41% | 0.78% | 13.70% | 6.75% |
|
EBIT Margin
|
37.86% | 39.86% | 37.59% | 38.47% | 38.12% | 39.26% | 38.47% | 36.90% | 38.70% | 38.04% | 38.94% | 40.15% | 39.35% | 37.81% | 28.98% | 36.82% | 36.43% | 33.91% | 35.03% | 30.49% | 34.08% | 31.80% | 31.01% | 27.98% | 27.24% | 24.24% | 23.25% | 27.96% | 25.08% | 26.41% | 30.38% | 25.03% | 28.77% | 27.26% | 18.11% | 27.10% | 31.29% | 27.48% | 21.14% | 24.36% | 25.67% | 26.11% | 22.35% | 24.80% | 21.61% | 30.33% | 27.73% | 27.74% | 32.04% | 29.54% | 31.94% | 29.66% | 36.36% | 12.30% | 19.71% | 31.15% | 35.00% | 27.78% | 21.51% | 41.92% | 26.45% | 25.19% | 38.77% | 23.64% | 31.54% | 31.67% | 32.61% |
|
EBITDA Margin
|
37.86% | 39.86% | 37.59% | 38.47% | 38.12% | 39.26% | 38.47% | 36.90% | 38.70% | 38.04% | 38.94% | 40.15% | 39.35% | 37.81% | 28.98% | 36.82% | 36.43% | 33.91% | 35.03% | 30.49% | 20.20% | 21.43% | 1.19% | 27.98% | 15.31% | -2.87% | 3.18% | 27.96% | 25.08% | 26.41% | 30.38% | 25.03% | 28.77% | 27.26% | 18.11% | 27.10% | 31.29% | 27.48% | 21.14% | 24.36% | 25.67% | 26.11% | 22.35% | 24.80% | 21.61% | 30.33% | 27.73% | 27.74% | 32.04% | 29.54% | 31.94% | 29.66% | 36.36% | 12.30% | 19.71% | 31.15% | 35.00% | 27.78% | 21.51% | 41.92% | 26.45% | 25.19% | 38.77% | 23.64% | 31.54% | 31.67% | 32.61% |
|
Operating Margin
|
37.86% | 39.86% | 37.59% | 38.47% | 38.12% | 39.26% | 38.47% | 36.90% | 38.70% | 38.04% | 38.94% | 40.15% | 39.35% | 37.81% | 28.98% | 36.82% | 36.43% | 33.91% | 35.03% | 30.49% | 34.08% | 31.80% | 31.01% | 27.98% | 27.24% | 24.24% | 23.25% | 27.96% | 25.08% | 26.41% | 30.38% | 25.03% | 28.77% | 27.26% | 18.11% | 27.10% | 31.29% | 27.48% | 21.14% | 24.36% | 25.67% | 26.11% | 22.35% | 24.80% | 21.61% | 30.33% | 27.73% | 27.74% | 32.04% | 29.54% | 31.94% | 29.66% | 36.36% | 12.30% | 19.71% | 31.15% | 35.00% | 27.78% | 21.51% | 41.92% | 26.45% | 25.19% | 38.77% | 23.64% | 31.54% | 31.67% | 32.61% |
|
Net Margin
|
5.15% | 6.97% | 8.14% | 6.36% | 8.43% | 6.00% | 6.21% | 8.40% | 8.19% | 9.46% | 3.43% | 7.21% | 9.73% | 7.91% | 6.92% | 9.36% | 8.23% | 10.06% | 10.97% | 8.73% | 11.85% | 11.75% | 9.69% | 9.30% | 15.59% | 7.40% | 9.27% | 9.03% | 12.12% | 10.65% | 10.94% | 9.05% | 11.44% | 9.74% | 17.51% | 26.00% | 13.96% | 14.20% | 10.58% | 6.14% | 12.08% | 9.87% | 6.38% | 7.79% | 6.26% | 13.36% | 7.13% | 13.05% | 16.09% | 10.50% | 10.64% | 8.81% | 11.09% | 47.02% | 28.36% | 0.28% | -4.77% | 11.07% | 27.18% | -33.31% | 13.13% | 8.28% | -6.42% | 18.99% | 1.70% | 11.81% | 6.35% |
|
FCF Margin
|
42.80% | 20.21% | 16.36% | 19.56% | 28.42% | 36.81% | 19.23% | 35.08% | 53.49% | 25.19% | 3.56% | 36.03% | 42.01% | 27.46% | 29.46% | 29.19% | 26.42% | 7.43% | 26.89% | 29.81% | 16.51% | 29.70% | 30.89% | 29.93% | 20.43% | 42.04% | 35.60% | 35.19% | 28.02% | 39.66% | 27.23% | 25.18% | 14.17% | 40.68% | 38.26% | 15.20% | 24.99% | 27.02% | 47.05% | 37.76% | 30.64% | 36.90% | 39.33% | 24.56% | 34.05% | 12.79% | 29.76% | 14.49% | 3.07% | 25.25% | 27.08% | 24.76% | -1.79% | 11.67% | 24.83% | 33.54% | 23.20% | 29.47% | 21.92% | 33.23% | 13.68% | 32.26% | 36.12% | 29.51% | 25.56% | 21.25% | 26.62% |
|
Assets Average
|
| | 134.04B | 137.57B | 139.30B | 138.72B | 140.03B | 144.54B | 146.59B | 148.41B | 146.29B | 145.33B | 150.55B | 152.89B | 155.62B | 160.51B | 181.30B | 198.64B | 199.10B | 204.94B | 209.69B | 214.76B | 217.37B | 217.75B | 220.79B | 222.38B | 218.82B | 217.01B | 218.12B | 220.32B | 226.72B | 229.19B | 231.76B | 237.82B | 244.04B | 250.94B | 253.79B | 252.87B | 255.43B | 250.90B | 251.23B | 263.67B | 269.08B | 273.16B | 261.50B | 259.11B | 274.90B | 139.57B | 148.14B | 298.90B | 300.54B | 301.78B | 298.10B | 292.38B | 287.90B | 286.72B | 295.14B | 299.30B | 293.57B | 296.50B | 306.87B | 308.73B | 315.82B | 318.26B | 313.33B | 318.05B | 328.80B |
|
Equity Average
|
2.64B | 4.24B | 6.69B | 7.51B | 8.05B | 8.88B | 9.55B | 9.64B | 9.52B | 9.91B | 9.86B | 9.49B | 9.48B | 9.51B | 9.57B | 9.74B | 9.77B | 9.62B | 9.39B | 9.58B | 9.92B | 10.26B | 10.41B | 10.30B | 10.36B | 10.13B | 9.72B | 9.53B | 9.74B | 10.34B | 10.72B | 10.58B | 10.49B | 10.96B | 11.65B | 12.49B | 12.59B | 11.98B | 11.74B | 11.61B | 12.11B | 13.43B | 14.49B | 14.78B | 13.83B | 14.14B | 15.52B | 16.17B | 16.04B | 15.88B | 16.21B | 14.13B | 12.05B | 11.52B | 10.28B | 9.75B | 10.14B | 10.33B | 10.56B | 10.84B | 11.10B | 11.14B | 11.17B | 11.21B | 11.20B | 11.37B | 11.59B |
|
Invested Capital
|
2.71B | 7.81B | 9.19B | 9.00B | 10.27B | 10.64B | 11.62B | 10.83B | 11.37B | 11.62B | 11.25B | 10.87B | 11.23B | 10.94B | 11.96B | 12.37B | 12.62B | 11.99B | 11.97B | 12.38B | 12.57B | 12.99B | 12.90B | 12.76B | 13.01B | 13.08B | 12.97B | 12.67B | 13.41B | 13.86B | 14.17B | 13.45B | 13.81B | 14.36B | 15.24B | 16.13B | 15.45B | 14.93B | 15.01B | 14.74B | 16.03B | 17.89B | 18.67B | 18.45B | 16.64B | 19.51B | 20.03B | 20.93B | 19.74B | 20.57B | 20.41B | 16.45B | 16.23B | 15.36B | 13.47B | 14.04B | 14.98B | 14.41B | 14.68B | 14.92B | 15.16B | 14.99B | 15.21B | 15.11B | 15.63B | 15.43B | 15.68B |
|
Asset Utilization Ratio
|
| | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.05 | 0.11 | 0.09 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 |
|
Debt to Equity
|
| 0.03 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.06 | -0.04 | 0.01 | 0.00 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|
Debt Ratio
|
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
| 0.04 | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 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 | 0.05 | 0.05 | 0.06 | 0.06 | 25.53 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 |
|
FCF Payout Ratio
|
0.01 | 0.02 | 0.02 | 0.31 | 0.01 | 0.01 | 0.02 | 0.18 | 0.01 | 0.01 | 0.11 | 0.25 | 0.06 | 0.09 | 0.08 | 0.09 | 0.12 | 0.41 | 0.13 | 0.10 | 0.20 | 0.12 | 0.13 | 0.11 | 0.20 | 0.08 | 0.10 | 0.11 | 0.13 | 0.09 | 0.15 | 0.14 | 0.30 | 0.10 | 0.08 | 0.29 | 0.20 | 0.17 | 0.07 | 0.11 | 0.13 | 0.10 | 0.09 | 0.15 | 0.10 | 0.39 | 0.16 | 0.28 | 1.55 | 0.18 | 0.18 | 0.16 | -3.02 | 0.21 | 0.14 | 0.15 | 0.24 | 0.15 | 0.15 | 0.18 | 0.29 | 0.12 | 0.15 | 0.12 | 0.18 | 0.22 | 0.18 |
|
Enterprise Value
|
-2.70B | -4.25B | -3.14B | -2.12B | -1.50B | -1.69B | -2.13B | -1.72B | -1.80B | -1.90B | -1.13B | -2.81B | -1.63B | -1.59B | -2.22B | -4.12B | -1.60B | -1.06B | -1.47B | -2.12B | -1.11B | -1.46B | -1.21B | -1.81B | -1.39B | -2.19B | -2.44B | -2.48B | -1.88B | -1.92B | -2.03B | -2.62B | -1.44B | -1.91B | -2.67B | -4.24B | -4.14B | -4.07B | -4.66B | -4.43B | -3.59B | -4.91B | -4.74B | -4.13B | -4.91B | -4.66B | -5.14B | -4.61B | -4.27B | -4.59B | -2.80B | -2.00B | -2.43B | -2.90B | -3.98B | -4.59B | -4.37B | -3.81B | -4.30B | -4.46B | -3.80B | -4.54B | -5.86B | -3.87B | -3.55B | -3.27B | -4.73B |
|
Return on Sales
|
0.06% | 0.08% | 0.09% | 0.06% | 0.09% | 0.06% | 0.07% | 0.08% | 0.09% | 0.11% | 0.04% | 0.07% | 0.11% | 0.08% | 0.07% | 0.10% | 0.09% | 0.11% | 0.12% | 0.09% | 0.13% | 0.12% | 0.10% | 0.10% | 0.16% | 0.08% | 0.09% | 0.08% | 0.12% | 0.11% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.14% | 0.14% | 0.11% | 0.06% | 0.12% | 0.10% | 0.06% | 0.08% | 0.06% | 0.13% | 0.07% | 0.13% | 0.16% | 0.10% | 0.11% | 0.09% | 0.11% | 0.47% | 0.28% | 0.00% | -0.05% | 0.11% | 0.27% | -0.33% | 0.13% | 0.08% | -0.06% | 0.19% | 0.02% | 0.12% | 0.06% |
|
Return on Invested Capital
|
0.89% | 0.52% | 0.30% | 0.32% | 0.29% | 0.27% | 0.27% | 0.27% | 0.27% | 0.25% | 0.23% | 0.24% | 0.23% | 0.22% | 0.25% | 0.23% | 0.22% | 0.23% | 0.22% | 0.21% | 0.22% | 0.21% | 0.19% | 0.20% | 0.20% | 0.20% | 0.21% | 0.20% | 0.19% | 0.18% | 0.19% | 0.20% | 0.22% | 0.22% | 0.18% | 0.23% | 0.23% | 0.24% | 0.28% | 0.21% | 0.21% | 0.19% | 0.19% | 0.18% | 0.20% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | 0.17% | 0.20% | 0.24% | 0.22% | 0.23% | 0.22% | 0.20% | 0.22% | 0.22% | 0.23% | 0.23% | 0.22% | 0.18% | 0.25% | 0.26% | 0.27% | 0.26% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
0.11% | 0.06% | 0.05% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.09% | 0.07% | 0.04% | 0.01% | 0.01% | 0.00% | 0.03% | 0.07% | 0.11% | 0.13% | 0.13% | 0.11% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.37% | 0.50% | 0.49% | 0.43% | 0.15% | 0.14% | 0.06% | 0.12% | 0.11% | -0.02% | 0.14% | 0.10% | 0.11% | 0.14% |