|
Gross Margin
|
64.37% | 64.97% | 59.60% | 66.50% | 73.79% | 80.56% | 65.69% | 60.70% | 73.67% | 81.33% | 65.77% | 66.06% | 75.39% | 80.11% | 65.79% | 67.49% | 74.96% | 79.75% | 65.87% | 68.98% | 76.69% | 80.95% | 64.14% | 67.98% | 76.31% | 81.62% | 69.77% | 64.09% | 73.53% | 81.36% | 71.82% | 66.64% | 76.61% | 80.49% | 64.30% | 61.65% | 72.45% | 80.56% | 66.14% | 66.83% | 72.14% | 71.04% | 65.71% | 66.56% | 74.36% | 71.85% | 71.21% | 66.97% | 73.02% | 67.33% | 67.82% | 66.14% | 66.83% | 62.13% | 54.89% | 58.25% | 63.65% | 62.48% | 62.09% | 62.40% | 66.60% | 64.30% | 63.84% | 63.18% | 64.89% | 63.97% |
|
EBT Margin
|
14.91% | 28.75% | -1.04% | 10.55% | 17.61% | 30.89% | 0.80% | -2.52% | 18.00% | 34.20% | 4.03% | -0.70% | 23.63% | 36.05% | 7.66% | 6.60% | 23.66% | 31.81% | 6.00% | 4.53% | 23.83% | 32.65% | 2.00% | 4.27% | 21.88% | 33.48% | 9.37% | 1.66% | 20.97% | 35.08% | 11.56% | 4.78% | 27.66% | 35.94% | 6.22% | 0.99% | 22.14% | 31.88% | 4.99% | 3.40% | 19.10% | 31.11% | -2.94% | 2.21% | 25.77% | 34.16% | -4.65% | 5.19% | 26.59% | 31.80% | 3.49% | 3.24% | 18.40% | 26.08% | -2.82% | 0.23% | 11.31% | 28.06% | 0.71% | 2.63% | 18.38% | 26.77% | -0.23% | -0.63% | 17.07% | 27.21% |
|
EBIT Margin
|
21.00% | 33.74% | 8.28% | 10.55% | 24.77% | 35.43% | 8.56% | 5.52% | 24.63% | 38.67% | 11.79% | 7.74% | 28.97% | 40.38% | 14.61% | 12.66% | 28.37% | 36.07% | 11.99% | 10.95% | 28.04% | 35.97% | 8.28% | 10.08% | 26.05% | 37.12% | 14.95% | 7.41% | 25.32% | 38.67% | 16.61% | 9.95% | 31.47% | 38.84% | 11.26% | 4.52% | 24.86% | 34.17% | 8.84% | 8.11% | 22.61% | 33.87% | 1.79% | 6.11% | 28.17% | 36.27% | 4.16% | 6.82% | 27.83% | 32.82% | 6.26% | 6.95% | 21.01% | 28.41% | 3.64% | 5.37% | 16.34% | 31.52% | 7.50% | 7.02% | 23.97% | 30.92% | 7.72% | 5.54% | 22.63% | 31.96% |
|
EBITDA Margin
|
21.00% | 33.74% | 8.28% | 10.55% | 24.77% | 35.43% | 8.56% | 5.52% | 24.63% | 38.67% | 11.79% | 7.74% | 28.97% | 40.38% | 14.61% | 12.66% | 28.37% | 36.07% | 11.99% | 10.95% | 28.04% | 35.97% | 8.28% | 10.08% | 26.05% | 37.12% | 14.95% | 7.41% | 25.32% | 38.67% | 16.61% | 9.95% | 31.47% | 38.84% | 11.26% | 4.52% | 24.86% | 34.17% | 8.84% | 8.11% | 22.61% | 33.87% | 1.79% | 6.11% | 28.17% | 36.27% | 4.16% | 6.82% | 27.83% | 32.82% | 6.26% | 6.95% | 21.01% | 28.41% | 3.64% | 5.37% | 16.34% | 31.52% | 7.50% | 7.02% | 23.97% | 30.92% | 7.72% | 5.54% | 22.63% | 31.96% |
|
Operating Margin
|
21.00% | 33.74% | 8.28% | 10.55% | 24.77% | 35.43% | 8.56% | 5.52% | 24.63% | 38.67% | 11.79% | 7.74% | 28.97% | 40.38% | 14.61% | 12.66% | 28.37% | 36.07% | 11.99% | 10.95% | 28.04% | 35.97% | 8.28% | 10.08% | 26.05% | 37.12% | 14.95% | 7.41% | 25.32% | 38.67% | 16.61% | 9.95% | 31.47% | 38.84% | 11.26% | 4.52% | 24.86% | 34.17% | 8.84% | 8.11% | 22.61% | 33.87% | 1.79% | 6.11% | 28.17% | 36.27% | 4.16% | 6.82% | 27.83% | 32.82% | 6.26% | 6.95% | 21.01% | 28.41% | 3.64% | 5.37% | 16.34% | 31.52% | 7.50% | 7.02% | 23.97% | 30.92% | 7.72% | 5.54% | 22.63% | 31.96% |
|
Net Margin
|
-1.00% | -1.13% | -2.73% | 1.77% | 13.99% | 20.54% | 1.12% | -2.33% | 10.84% | 22.70% | 1.88% | -1.33% | 13.93% | 22.07% | 3.27% | 3.56% | 14.33% | 19.63% | 3.47% | 2.30% | 14.62% | 20.80% | 0.74% | 2.40% | 13.80% | 21.44% | 5.60% | 0.66% | 13.25% | 22.54% | 7.20% | 3.44% | 17.73% | 23.33% | 2.85% | 0.46% | 17.12% | 24.84% | 3.45% | 2.42% | 16.58% | 26.22% | 9.54% | 4.53% | 20.82% | 27.61% | -2.62% | 5.12% | 21.56% | 25.97% | 3.45% | 2.16% | 15.48% | 22.20% | -2.38% | -0.35% | 9.51% | 24.31% | 0.00% | 1.77% | 15.57% | 22.33% | -0.62% | -0.45% | 14.17% | 22.69% |
|
FCF Margin
|
| 37.07% | 14.13% | -34.86% | 4.76% | 17.03% | -2.24% | 8.01% | -0.37% | 20.29% | -5.39% | -20.24% | 18.15% | 20.27% | 3.29% | 4.27% | 5.28% | 19.36% | -23.41% | 6.08% | 3.82% | 16.37% | -10.91% | -15.93% | -3.35% | 14.96% | -3.33% | -34.60% | -8.18% | 5.08% | -0.30% | -30.80% | -20.57% | 12.44% | -4.60% | -28.03% | -9.24% | 27.24% | 4.98% | -11.66% | -12.55% | 14.47% | -31.56% | -23.63% | -16.30% | 8.68% | -21.75% | -23.23% | -20.70% | 1.75% | -33.49% | -6.51% | -19.21% | 0.68% | -21.91% | -24.72% | -22.02% | 0.00% | -15.94% | -17.90% | -26.29% | -1.85% | -8.41% | -21.38% | -32.98% | 2.30% |
|
Assets Average
|
| | | | | 12.30B | 12.41B | 12.35B | 12.39B | 12.81B | 13.13B | 13.15B | 13.20B | 13.34B | 13.42B | 13.34B | 13.43B | 13.69B | 13.67B | 13.48B | 13.57B | 13.84B | 14.13B | 14.36B | 14.57B | 14.79B | 14.95B | 15.11B | 15.36B | 15.67B | 15.90B | 16.10B | 16.43B | 16.82B | 17.00B | 17.08B | 17.32B | 17.58B | 17.67B | 17.76B | 18.01B | 18.27B | 18.43B | 18.52B | 18.93B | 19.53B | 19.89B | 20.10B | 20.62B | 21.30B | 21.77B | 22.10B | 22.35B | 22.67B | 22.78B | 23.15B | 23.78B | 24.21B | 24.55B | 24.75B | 25.27B | 26.01B | 26.21B | 26.67B | 28.24B | 29.56B |
|
Equity Average
|
| | | | | 3.71B | 3.12B | 3.08B | 3.72B | 3.86B | 3.97B | 3.90B | 3.88B | 4.04B | 4.14B | 4.13B | 4.16B | 4.30B | 4.38B | 4.36B | 4.38B | 4.51B | 4.58B | 4.54B | 4.54B | 4.66B | 4.76B | 4.73B | 4.73B | 4.86B | 4.96B | 4.95B | 4.98B | 5.13B | 5.21B | 5.14B | 5.16B | 5.32B | 5.42B | 5.37B | 5.37B | 5.52B | 5.62B | 5.58B | 5.60B | 5.79B | 5.86B | 5.78B | 5.82B | 6.01B | 6.10B | 6.04B | 6.04B | 6.19B | 6.26B | 6.16B | 6.12B | 6.28B | 6.39B | 6.30B | 6.31B | 6.52B | 6.79B | 6.85B | 6.84B | 7.02B |
|
Invested Capital
|
| | 2.46B | | 4.05B | 4.07B | 6.10B | 4.56B | 7.38B | 7.93B | 7.30B | 7.30B | 7.33B | 7.61B | 7.42B | 7.58B | 7.59B | 7.81B | 7.68B | 4.92B | 4.75B | 8.05B | 7.91B | 8.22B | 8.19B | 8.46B | 8.54B | 8.56B | 8.91B | 9.15B | 9.08B | 9.36B | 9.39B | 9.98B | 10.01B | 10.03B | 5.78B | 6.09B | 5.50B | 5.63B | 5.79B | 6.13B | 5.75B | 6.25B | 5.90B | 6.14B | 5.75B | 6.02B | 6.34B | 6.34B | 6.32B | 6.31B | 6.56B | 6.83B | 6.61B | 6.66B | 6.40B | 6.91B | 6.91B | 7.19B | 7.32B | 7.73B | 7.66B | 7.72B | 8.23B | 7.89B |
|
Asset Utilization Ratio
|
| | | | | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.18 |
|
Interest Coverage Ratio
|
2.87 | 6.09 | 0.88 | | 3.35 | 6.68 | 0.90 | 0.59 | 3.28 | 7.01 | 1.34 | 0.84 | 4.80 | 8.57 | 1.93 | 1.76 | 5.06 | 8.22 | 1.66 | 1.42 | 4.91 | 8.86 | 1.24 | 1.40 | 4.80 | 9.02 | 2.25 | 0.99 | 4.39 | 8.80 | 2.42 | 1.30 | 5.41 | 8.26 | 1.49 | 0.53 | 3.99 | 7.03 | 1.08 | 0.99 | 3.42 | 7.02 | 0.20 | 0.68 | 4.18 | 7.40 | 0.48 | 0.77 | 4.43 | 6.70 | 0.76 | 0.83 | 3.28 | 5.78 | 0.47 | 0.58 | 1.95 | 5.33 | 0.77 | 0.67 | 2.88 | 4.98 | 0.79 | 0.55 | 2.71 | 4.65 |
|
Debt to Equity
|
| | 1.76 | | 1.05 | 0.97 | 1.52 | 0.99 | 0.99 | 0.98 | 0.89 | 0.92 | 0.89 | 0.82 | 0.81 | 0.83 | 0.82 | 0.77 | 0.77 | 0.82 | 0.77 | 0.73 | 0.75 | 0.80 | 0.82 | 0.77 | 0.81 | 0.81 | 0.89 | 0.85 | 0.85 | 0.90 | 0.94 | 0.89 | 0.95 | 0.95 | 0.93 | 0.93 | 0.96 | 0.95 | 0.99 | 0.96 | 1.01 | 0.98 | 1.11 | 1.09 | 1.13 | 1.15 | 1.17 | 1.12 | 1.20 | 1.24 | 1.29 | 1.23 | 1.31 | 1.36 | 1.40 | 1.32 | 1.34 | 1.33 | 1.43 | 1.35 | 1.29 | 1.30 | 1.45 | 1.37 |
|
Debt Ratio
|
| | 0.32 | | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.27 | 0.27 | 0.26 | 0.25 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.27 | 0.25 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.27 | 0.27 | 0.26 | 0.28 | 0.28 | 0.28 | 0.29 | 0.28 | 0.27 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.32 | 0.33 | 0.32 | 0.33 | 0.32 | 0.32 | 0.33 | 0.34 | 0.35 | 0.34 | 0.36 | 0.36 | 0.35 | 0.35 | 0.34 | 0.34 | 0.35 | 0.34 | 0.34 | 0.33 | 0.34 | 0.33 |
|
Equity Ratio
|
| | 0.18 | | 0.30 | 0.31 | 0.20 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.32 | 0.33 | 0.32 | 0.32 | 0.31 | 0.32 | 0.31 | 0.31 | 0.30 | 0.32 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.31 | 0.30 | 0.30 | 0.29 | 0.31 | 0.30 | 0.30 | 0.29 | 0.30 | 0.29 | 0.29 | 0.28 | 0.29 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.26 | 0.25 | 0.27 | 0.25 | 0.25 | 0.25 | 0.26 | 0.26 | 0.25 | 0.23 | 0.24 |
|
Times Interest Earned
|
2.87 | 6.09 | 0.88 | | 3.35 | 6.68 | 0.90 | 0.59 | 3.28 | 7.01 | 1.34 | 0.84 | 4.80 | 8.57 | 1.93 | 1.76 | 5.06 | 8.22 | 1.66 | 1.42 | 4.91 | 8.86 | 1.24 | 1.40 | 4.80 | 9.02 | 2.25 | 0.99 | 4.39 | 8.80 | 2.42 | 1.30 | 5.41 | 8.26 | 1.49 | 0.53 | 3.99 | 7.03 | 1.08 | 0.99 | 3.42 | 7.02 | 0.20 | 0.68 | 4.18 | 7.40 | 0.48 | 0.77 | 4.43 | 6.70 | 0.76 | 0.83 | 3.28 | 5.78 | 0.47 | 0.58 | 1.95 | 5.33 | 0.77 | 0.67 | 2.88 | 4.98 | 0.79 | 0.55 | 2.71 | 4.65 |
|
FCF Payout Ratio
|
| 0.13 | 0.57 | -0.24 | 1.41 | 0.28 | -3.76 | 1.06 | -19.49 | 0.24 | -1.54 | -0.44 | 0.35 | 0.27 | 5.25 | 1.98 | 2.48 | 0.00 | -0.43 | 1.50 | 1.81 | 0.00 | -0.87 | -0.60 | -2.27 | 0.34 | -3.19 | -0.29 | -0.95 | 1.08 | -36.75 | -0.34 | -0.39 | 0.46 | -2.51 | -0.39 | -0.89 | 0.00 | 2.47 | -0.94 | -1.52 | 0.00 | -0.47 | -0.55 | -0.57 | 0.79 | -0.57 | -0.57 | -0.44 | 4.01 | -0.35 | -1.85 | -0.46 | 9.44 | -0.43 | -0.41 | -0.39 | -0.00B | -0.62 | -0.58 | -0.29 | -3.01 | -1.09 | -0.48 | -0.23 | 2.51 |
|
Enterprise Value
|
-0.02B | -0.10B | -0.08B | -0.00B | 0.00B | -0.15B | -0.13B | -0.07B | -0.03B | -0.48B | 0.04B | 0.01B | 0.04B | -0.01B | 0.08B | 0.09B | 0.09B | -0.01B | 0.12B | 0.03B | 0.12B | 0.13B | 0.13B | 0.13B | 0.10B | 0.11B | 0.08B | 0.11B | 0.07B | 0.08B | 0.10B | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.12B | 0.07B | 0.12B | 0.12B | 0.12B | 0.10B | 0.11B | 0.06B | 0.11B | -0.07B | 0.06B | 0.08B | 0.02B | -0.03B | 0.04B | -0.10B | -0.05B | -0.05B | 0.02B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.06B | 0.09B | 0.02B | 0.07B | 0.01B |
|
Return on Sales
|
-0.01% | -0.01% | -0.03% | 0.12% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.05% | 0.15% | 0.20% | 0.05% | 0.04% | 0.16% | 0.21% | 0.01% | 0.03% | 0.14% | 0.22% | 0.06% | 0.01% | 0.14% | 0.23% | 0.08% | 0.04% | 0.18% | 0.24% | 0.03% | 0.01% | 0.18% | 0.25% | 0.04% | 0.03% | 0.17% | 0.27% | 0.10% | 0.05% | 0.21% | 0.28% | -0.02% | 0.06% | 0.22% | 0.26% | 0.04% | 0.03% | 0.16% | 0.22% | -0.02% | 0.00% | 0.10% | 0.25% | 0.00% | 0.02% | 0.16% | 0.23% | 0.00% | 0.00% | 0.14% | 0.23% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 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% | 0.06% | 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% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | | 0.12% | 0.10% | 0.09% | 0.08% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.09% | 0.11% | 0.09% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.10% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% |
|
Return on Assets
|
| | | | | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 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% | 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% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | 0.02% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.04% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% |