|
Gross Margin
|
35.03% | 29.51% | 34.52% | 32.33% | 28.72% | 35.32% | 35.62% | 31.03% | 24.07% | 26.71% | 31.09% | 31.58% | 32.11% | 33.98% | 35.07% | 21.62% | 28.24% | 31.67% | 30.62% | 34.99% | 31.71% | 30.82% | 29.56% | 29.05% | 24.88% | 28.73% | 24.91% | 34.27% | 31.29% | 31.06% | 30.00% | 30.84% | 33.21% | 33.55% | 25.58% | 28.67% | 31.52% | 24.75% | 26.67% | 27.43% | 31.92% | 28.59% | 16.85% | 25.12% | 30.55% | 23.22% | 22.51% | 32.00% | 18.65% | 45.42% | -226.17% | 24.72% | 24.74% | 28.28% | 27.95% | 27.50% | 23.17% | 23.37% | 19.02% | 23.90% | 27.16% | 24.77% | 27.34% | 27.75% | 29.79% |
|
EBT Margin
|
12.05% | 9.59% | 9.20% | 10.25% | 10.08% | 12.10% | 9.93% | 8.49% | 7.84% | 8.23% | 7.88% | 9.09% | 8.23% | 11.79% | 10.72% | -2.89% | 8.44% | 8.39% | 7.51% | 10.61% | 8.53% | 10.26% | 7.30% | 8.13% | 5.75% | 7.31% | 4.28% | 11.62% | 9.92% | 9.63% | 6.91% | 10.84% | 10.81% | 7.90% | 4.35% | 7.73% | 10.01% | 4.21% | 6.35% | 7.50% | 9.56% | 8.14% | -3.00% | 5.41% | 7.82% | 4.08% | 4.52% | 11.65% | -0.84% | 1.31% | 6.82% | 3.77% | -1.90% | 8.74% | 8.26% | 6.38% | 7.37% | 3.28% | 4.29% | 5.51% | 3.79% | 4.29% | 7.02% | 6.09% | 5.16% |
|
EBIT Margin
|
16.83% | 16.21% | 14.49% | 15.10% | 14.70% | 15.62% | 16.26% | 15.31% | 13.44% | 12.97% | 14.87% | 13.82% | 16.20% | 13.59% | 16.34% | 17.15% | 15.46% | 16.85% | 15.22% | 14.49% | 16.46% | 16.74% | 16.94% | 17.13% | 15.98% | 16.53% | 16.61% | 16.70% | 16.88% | 16.20% | 17.10% | 16.57% | 17.71% | 17.48% | 16.27% | 16.52% | 17.75% | 15.92% | 16.96% | 16.84% | 18.72% | 17.89% | 18.54% | 17.89% | 17.95% | 16.46% | 19.71% | 18.35% | 19.69% | 17.69% | 80.11% | 19.32% | 18.99% | 19.00% | 20.14% | 20.62% | 17.89% | 19.09% | 15.16% | 22.18% | 21.02% | 22.61% | 23.42% | 25.15% | 23.77% |
|
EBITDA Margin
|
16.83% | 16.21% | 14.49% | 15.10% | 14.70% | 15.62% | 16.26% | 15.31% | 13.44% | 12.97% | 14.87% | 13.82% | 16.20% | 13.59% | 16.34% | 17.15% | 15.46% | 16.85% | 15.22% | 14.49% | 16.46% | 16.74% | 16.94% | 17.13% | 15.98% | 16.53% | 16.61% | 16.70% | 16.88% | 16.20% | 17.10% | 16.57% | 17.71% | 17.48% | 16.27% | 16.52% | 17.75% | 15.92% | 16.96% | 16.84% | 18.72% | 17.89% | 18.54% | 17.89% | 17.95% | 16.46% | 19.71% | 18.35% | 19.69% | 17.69% | 80.11% | 19.32% | 18.99% | 19.00% | 20.14% | 20.62% | 17.89% | 19.09% | 15.16% | 22.18% | 21.02% | 22.61% | 23.42% | 25.15% | 23.77% |
|
Operating Margin
|
16.83% | 16.21% | 14.49% | 15.10% | 14.70% | 15.62% | 16.26% | 15.31% | 13.44% | 12.97% | 14.87% | 13.82% | 16.20% | 13.59% | 16.34% | 17.15% | 15.46% | 16.85% | 15.22% | 14.49% | 16.46% | 16.74% | 16.94% | 17.13% | 15.98% | 16.53% | 16.61% | 16.70% | 16.88% | 16.20% | 17.10% | 16.57% | 17.71% | 17.48% | 16.27% | 16.52% | 17.75% | 15.92% | 16.96% | 16.84% | 18.72% | 17.89% | 18.54% | 17.89% | 17.95% | 16.46% | 19.71% | 18.35% | 19.69% | 17.69% | 80.11% | 19.32% | 18.99% | 19.00% | 20.14% | 20.62% | 17.89% | 19.09% | 15.16% | 22.18% | 21.02% | 22.61% | 23.42% | 25.15% | 23.77% |
|
Net Margin
|
8.43% | 2.95% | 5.83% | 6.57% | 6.56% | 9.48% | 6.52% | 5.62% | 6.75% | 5.90% | 5.38% | 5.94% | 5.90% | 8.19% | 7.13% | -1.92% | 5.77% | 5.30% | 5.14% | 7.00% | 5.82% | 7.08% | 4.96% | 4.96% | 3.43% | 5.77% | 3.04% | 7.77% | 6.85% | 6.20% | 4.84% | 7.42% | 7.24% | 37.63% | 3.16% | 6.39% | 9.34% | 3.36% | 4.97% | 5.83% | 7.25% | 6.21% | -2.75% | 4.38% | 5.85% | 3.19% | 3.37% | 8.32% | -0.54% | 0.34% | 1.33% | 2.72% | -1.85% | 6.72% | 5.95% | 4.98% | 5.61% | 3.20% | 3.35% | 4.18% | 2.80% | 2.86% | 5.48% | 3.23% | 4.11% |
|
FCF Margin
|
| 23.73% | 45.14% | 4.51% | 15.09% | 22.53% | 16.46% | 7.36% | 14.85% | 20.25% | 24.19% | 11.10% | 29.02% | 16.36% | 19.03% | 11.97% | 18.66% | 17.40% | 20.37% | 11.41% | 11.02% | 40.19% | 11.69% | 10.95% | 11.13% | 42.81% | 14.67% | 7.43% | 14.67% | 13.07% | 13.31% | 9.18% | 12.20% | 26.81% | 6.88% | 10.97% | 15.82% | 14.40% | 9.62% | 17.97% | 21.72% | 14.08% | 68.70% | 10.18% | 5.33% | 12.84% | 57.34% | -1.02% | 36.75% | 21.17% | -4.31% | -2.18% | -20.79% | 52.77% | -36.34% | -5.80% | -19.62% | 138.67% | -90.41% | -19.78% | -19.70% | 327.21% | -27.02% | -15.27% | -19.05% |
|
Assets Average
|
| | | | | 23.12B | 23.41B | 30.08B | 30.92B | 31.41B | 31.96B | 35.32B | 39.13B | 40.14B | 40.28B | 39.49B | 39.16B | 39.60B | 40.11B | 41.86B | 43.04B | 43.78B | 44.67B | 46.08B | 47.53B | 48.99B | 51.28B | 53.03B | 54.35B | 53.97B | 53.45B | 55.97B | 58.42B | 59.60B | 60.73B | 60.36B | 61.37B | 63.75B | 65.61B | 69.37B | 73.91B | 76.25B | 76.19B | 78.19B | 81.43B | 83.39B | 84.73B | 86.88B | 90.20B | 92.19B | 91.35B | 87.19B | 83.66B | 83.80B | 87.01B | 89.08B | 88.23B | 92.52B | 101.81B | 107.94B | 115.07B | 119.47B | 123.44B | 130.84B | 142.74B |
|
Equity Average
|
| | | | | 4.88B | 4.89B | 5.17B | 5.49B | 5.74B | 5.87B | 6.09B | 6.49B | 6.82B | 6.91B | 6.40B | 5.89B | 5.92B | 6.09B | 6.47B | 6.68B | 6.85B | 7.09B | 6.82B | 6.36B | 6.19B | 6.43B | 7.15B | 7.79B | 7.54B | 7.26B | 7.70B | 8.03B | 8.83B | 9.29B | 8.80B | 8.59B | 8.51B | 9.06B | 10.19B | 11.12B | 11.56B | 10.45B | 10.93B | 12.88B | 13.78B | 13.22B | 12.77B | 13.16B | 10.53B | 8.73B | 7.60B | 4.84B | 5.46B | 7.44B | 7.81B | 8.02B | 8.66B | 9.36B | 9.69B | 10.52B | 11.06B | 11.20B | 11.82B | 12.61B |
|
Invested Capital
|
| 4.86B | | | 6.21B | 5.78B | 6.04B | 6.74B | 7.08B | 7.23B | 7.34B | 7.66B | 8.55B | 8.73B | 8.73B | 7.70B | 8.11B | 8.15B | 8.47B | 8.90B | 8.99B | 9.32B | 9.46B | 8.80B | 8.55B | 8.43B | 8.72B | 10.37B | 10.78B | 10.18B | 10.21B | 10.76B | 10.89B | 12.36B | 11.80B | 11.39B | 11.37B | 11.24B | 12.46B | 14.09B | 14.91B | 14.58B | 12.28B | 16.13B | 16.79B | 17.93B | 15.66B | 16.62B | 16.06B | 11.85B | 12.94B | 9.60B | 7.95B | 11.13B | 12.17B | 12.74B | 12.60B | 13.60B | 13.98B | 14.89B | 16.28B | 15.95B | 17.23B | 17.88B | 18.80B |
|
Asset Utilization Ratio
|
| | | | | 0.36 | 0.36 | 0.29 | 0.28 | 0.28 | 0.28 | 0.26 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.21 | 0.20 | 0.20 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.19 | 0.17 | 0.17 | 0.16 |
|
Interest Coverage Ratio
|
3.52 | 2.45 | 5.34 | 3.68 | 3.03 | 4.49 | 3.50 | 3.51 | 7.61 | 3.86 | 3.87 | 4.92 | 3.04 | 3.90 | 3.39 | 3.75 | 6.16 | 2.67 | 3.66 | 3.54 | 3.70 | 4.36 | 3.54 | 5.83 | 10.95 | 4.45 | 4.75 | 5.30 | 4.19 | 7.76 | 4.78 | 4.50 | 4.42 | 3.70 | 6.42 | 4.83 | 4.00 | 5.68 | 4.36 | 3.70 | 3.00 | 3.76 | 4.07 | 3.45 | 3.34 | 3.90 | 5.56 | 3.48 | 4.50 | 4.85 | 4.48 | 5.46 | 4.07 | 3.87 | 3.98 | 4.10 | 4.13 | 4.41 | 3.78 | 4.68 | 3.83 | 4.06 | 4.12 | 4.48 | 2.70 |
|
Debt to Equity
|
| 0.23 | | | 0.17 | 0.22 | 0.22 | 0.19 | 0.16 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.07 | 0.10 | 0.08 | 0.08 | 0.09 | 0.09 | 0.07 | 0.11 | 0.11 | 0.14 | 0.15 | 0.15 | 0.18 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.05 | 0.05 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.05 | | | 0.03 | 0.06 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 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 | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.23 | | | 0.17 | 0.28 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.16 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.14 | 0.13 | 0.12 | 0.13 | 0.14 | 0.15 | 0.13 | 0.14 | 0.14 | 0.14 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.14 | 0.15 | 0.15 | 0.15 | 0.12 | 0.16 | 0.16 | 0.17 | 0.14 | 0.15 | 0.14 | 0.09 | 0.10 | 0.07 | 0.05 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
3.52 | 2.45 | 5.34 | 3.68 | 3.03 | 4.49 | 3.50 | 3.51 | 7.61 | 3.86 | 3.87 | 4.92 | 3.04 | 3.90 | 3.39 | 3.75 | 6.16 | 2.67 | 3.66 | 3.54 | 3.70 | 4.36 | 3.54 | 5.83 | 10.95 | 4.45 | 4.75 | 5.30 | 4.19 | 7.76 | 4.78 | 4.50 | 4.42 | 3.70 | 6.42 | 4.83 | 4.00 | 5.68 | 4.36 | 3.70 | 3.00 | 3.76 | 4.07 | 3.45 | 3.34 | 3.90 | 5.56 | 3.48 | 4.50 | 4.85 | 4.48 | 5.46 | 4.07 | 3.87 | 3.98 | 4.10 | 4.13 | 4.41 | 3.78 | 4.68 | 3.83 | 4.06 | 4.12 | 4.48 | 2.70 |
|
FCF Payout Ratio
|
| 0.01 | 0.01 | 0.10 | 0.03 | 0.02 | 0.02 | 0.05 | 0.05 | 0.03 | 0.02 | 0.05 | 0.02 | 0.04 | 0.04 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.08 | 0.02 | 0.08 | 0.08 | 0.09 | 0.02 | 0.07 | 0.11 | 0.06 | 0.07 | 0.07 | 0.09 | 0.08 | 0.04 | 0.15 | 0.09 | 0.07 | 0.08 | 0.12 | 0.06 | 0.06 | 0.08 | 0.02 | 0.12 | 0.24 | 0.09 | 0.02 | -1.12 | 0.03 | 0.05 | -0.29 | -0.58 | -0.06 | 0.02 | -0.03 | -0.22 | -0.06 | 0.01 | -0.01 | -0.06 | -0.05 | 0.00 | -0.04 | -0.07 | -0.05 |
|
Enterprise Value
|
-0.55B | -0.63B | -0.53B | -0.56B | -0.72B | -0.58B | -0.54B | -0.84B | -0.88B | -1.05B | -0.95B | -1.01B | -1.69B | -1.55B | -1.18B | -1.01B | -1.47B | -1.06B | -1.25B | -1.16B | -1.16B | -1.74B | -1.17B | -1.41B | -1.81B | -2.08B | -1.93B | -1.23B | -1.51B | -1.28B | -1.23B | -1.25B | -1.29B | -1.40B | -1.64B | -1.52B | -1.96B | -1.59B | -2.14B | -2.45B | -2.77B | -3.73B | -2.94B | -4.44B | -3.41B | -3.17B | -3.28B | -3.44B | -3.19B | -2.09B | -2.93B | -2.74B | -3.65B | -5.16B | -5.61B | -4.98B | -5.29B | -5.51B | -8.54B | -7.30B | -8.08B | -6.30B | -8.29B | -8.66B | -8.18B |
|
Return on Sales
|
0.08% | 0.03% | 0.06% | 0.07% | 0.07% | 0.09% | 0.07% | 0.06% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.08% | 0.07% | -0.02% | 0.06% | 0.05% | 0.05% | 0.07% | 0.06% | 0.07% | 0.05% | 0.05% | 0.03% | 0.06% | 0.03% | 0.08% | 0.07% | 0.06% | 0.05% | 0.07% | 0.07% | 0.38% | 0.03% | 0.06% | 0.09% | 0.03% | 0.05% | 0.06% | 0.07% | 0.06% | -0.03% | 0.04% | 0.06% | 0.03% | 0.03% | 0.08% | -0.01% | 0.00% | 0.01% | 0.03% | -0.02% | 0.07% | 0.06% | 0.05% | 0.06% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.05% | 0.03% | 0.04% |
|
Return on Invested Capital
|
| | | | | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.13% | 0.30% | 0.30% | 0.33% | 0.36% | 0.16% | 0.16% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.11% | 0.13% | 0.13% | 0.14% | 0.15% | 0.22% | 0.17% | 0.15% | 0.30% | 0.20% | 0.20% | 0.21% | 0.21% | 0.22% | 0.22% | 0.21% | 0.20% | 0.21% | 0.19% | 0.20% |
|
Return on Assets
|
| | | | | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 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% | 0.01% |
|
Return on Equity
|
| | | | | 0.12% | 0.13% | 0.12% | 0.11% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.08% | 0.08% | 0.07% | 0.06% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.08% | 0.09% | 0.09% | 0.11% | 0.10% | 0.10% | 0.21% | 0.19% | 0.20% | 0.21% | 0.08% | 0.09% | 0.08% | 0.07% | 0.08% | 0.06% | 0.05% | 0.04% | 0.03% | 0.05% | 0.06% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.07% | 0.08% | 0.09% | 0.13% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |