|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.03% | 94.66% | 90.65% | 84.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
12.01% | 14.42% | 11.75% | 10.31% | 10.22% | 13.53% | 10.93% | 8.88% | 11.89% | 24.17% | 19.08% | -72.49% | 7.99% | 35.88% | 9.31% | 12.54% | 6.93% | 14.42% | 7.94% | 2.50% | 8.91% | 10.23% | 9.54% | 39.46% | 10.67% | 8.32% | 9.79% | 12.05% | 6.55% | 11.09% | 9.99% | 9.55% | 11.57% | 5.39% | 11.16% | 10.04% | 14.29% | 10.45% | 6.23% | 7.79% | 15.33% | 27.55% | 15.50% | 8.34% | 19.21% | 21.35% | 18.78% | 55.75% | 20.89% | 17.56% | 17.69% | 10.82% | 27.48% | 41.02% | 50.70% | 9.18% | 20.89% | 41.83% | 33.00% | 22.59% | 28.59% | 21.90% | 21.00% | 39.13% | 27.53% | 19.78% | 31.54% | 24.69% |
|
EBIT Margin
|
12.01% | 14.42% | 11.75% | 10.31% | 10.22% | 13.53% | 10.93% | 8.88% | 11.89% | 24.17% | 19.08% | -72.49% | 10.98% | 39.64% | 11.69% | 15.96% | 12.28% | 18.87% | 10.24% | 6.50% | 11.47% | 10.81% | 14.20% | 43.11% | 12.83% | 12.31% | 14.05% | 15.00% | 11.10% | 14.48% | 14.03% | 10.28% | 20.59% | 17.03% | 22.64% | 17.96% | 19.43% | 15.56% | 13.47% | 8.84% | 18.43% | 31.41% | 18.54% | 13.64% | 19.08% | 25.98% | 22.04% | 59.16% | 24.49% | 20.63% | 18.48% | 15.03% | 24.73% | 24.23% | 25.29% | 35.75% | 29.23% | 50.09% | 27.67% | 30.74% | 29.55% | 23.85% | 24.07% | 37.82% | 29.63% | 24.43% | 33.28% | 26.88% |
|
EBITDA Margin
|
12.01% | 14.42% | 11.75% | 10.31% | 23.09% | 21.92% | 23.56% | 19.81% | 21.53% | 25.76% | 26.38% | 2.35% | 23.29% | 25.55% | 25.43% | 26.55% | 23.84% | 27.13% | 27.38% | 18.61% | 26.20% | 30.01% | 28.61% | 26.87% | 28.47% | 27.52% | 30.51% | 31.00% | 11.10% | 27.34% | 14.03% | 22.20% | 20.59% | 17.03% | 31.92% | 61.81% | 31.18% | 26.54% | 24.38% | 31.83% | 37.46% | 39.00% | 38.43% | 34.93% | 40.79% | 43.49% | 127.93% | 6.25% | 129.94% | 135.51% | 133.88% | 15.03% | 24.73% | 24.23% | 25.29% | 35.75% | 29.23% | 50.09% | 27.67% | 147.55% | 29.55% | 23.85% | 24.07% | 37.61% | 146.42% | 157.65% | 161.45% | 38.68% |
|
Operating Margin
|
12.01% | 14.42% | 11.75% | 10.31% | 10.22% | 13.53% | 10.93% | 8.88% | 11.89% | 24.17% | 19.08% | -72.49% | 10.98% | 39.64% | 11.69% | 15.96% | 12.28% | 18.87% | 10.24% | 6.50% | 11.47% | 10.81% | 14.20% | 43.11% | 12.83% | 12.31% | 14.05% | 15.00% | 11.10% | 14.48% | 14.03% | 10.28% | 20.59% | 17.03% | 22.64% | 17.96% | 19.43% | 15.56% | 13.47% | 8.84% | 18.43% | 31.41% | 18.54% | 13.64% | 19.08% | 25.98% | 22.04% | 59.16% | 24.49% | 20.63% | 18.48% | 15.03% | 24.73% | 24.23% | 25.29% | 35.75% | 29.23% | 50.09% | 27.67% | 30.74% | 29.55% | 23.85% | 24.07% | 37.82% | 29.63% | 24.43% | 33.28% | 26.88% |
|
Net Margin
|
6.07% | 9.57% | 5.04% | 5.27% | 4.04% | 9.02% | 8.23% | 6.48% | 7.51% | 16.33% | 10.69% | -71.90% | 9.47% | 27.57% | 13.86% | 10.46% | -0.98% | 7.84% | 8.78% | -10.71% | 9.01% | 8.52% | 8.04% | 38.82% | 10.92% | 12.67% | 12.81% | 14.65% | 12.57% | 12.89% | 14.69% | 7.97% | 34.41% | 34.06% | 38.29% | 40.74% | 14.29% | 9.08% | 6.62% | 7.40% | 6.99% | 12.65% | -3.11% | 83.64% | 15.72% | 15.73% | 16.70% | 34.78% | 18.23% | 69.71% | -15.73% | -10.23% | 19.24% | -7.13% | 17.73% | 20.51% | 22.78% | 25.02% | 23.53% | 37.36% | 26.68% | 22.13% | 20.82% | 30.75% | 26.63% | 22.07% | 21.49% | 16.53% |
|
FCF Margin
|
8.14% | 30.55% | 15.73% | 26.84% | 6.85% | 27.64% | 14.62% | 29.01% | 6.01% | 25.50% | 16.68% | 26.33% | 8.05% | 26.13% | 18.58% | 28.09% | 3.65% | 28.58% | 21.91% | 12.42% | 3.61% | 29.98% | 20.36% | 27.28% | 4.40% | 29.84% | 24.28% | 33.36% | 12.03% | 25.21% | 28.02% | 38.36% | -29.83% | 40.16% | 44.03% | 25.74% | 28.14% | 36.84% | 29.36% | 14.41% | 11.10% | 19.68% | 30.08% | 31.65% | 21.91% | 40.00% | 48.58% | 41.46% | 33.99% | 38.12% | 45.28% | 30.18% | 30.17% | 36.06% | 43.07% | 46.01% | 23.30% | 49.97% | 49.94% | 46.67% | 30.66% | 49.31% | 52.49% | 38.50% | 31.47% | 50.70% | 48.65% | 45.55% |
|
Assets Average
|
34.43B | 34.90B | 35.57B | 35.09B | 34.21B | 17.05B | 166,500.13B | 166,517.77B | 25,517.77B | 25,517.99B | 35.69B | 33.94B | 32.18B | 31.90B | 32.06B | 32.36B | 32.29B | 32.23B | 15,882,516.21B | 15,882,516.22B | 32.03B | 31.60B | 15,830,015.79B | 15,830,015.36B | 30.26B | 29.90B | 29.53B | 29.08B | 29.08B | 28.83B | 28.51B | 28.13B | 27.23B | 26.56B | 26.64B | 26.62B | 26.72B | 26.97B | 26.86B | 21.88B | 16.74B | 16.46B | 16.22B | 16.64B | 17.11B | 16.91B | 16.97B | 17.46B | 20.83B | 24.17B | 23.83B | 22.62B | 22.49B | 22.31B | 21.48B | 21.44B | 21.37B | 20.96B | 20.12B | 19.02B | 18.75B | 18.60B | 18.40B | 18.43B | 18.46B | 18.22B | 17.91B | 17.89B |
|
Invested Capital
|
7.66B | 0.19B | 0.10B | 0.09B | 0.14B | 0.19B | 0.17B | 0.14B | 0.14B | 0.12B | 0.09B | 0.08B | 0.10B | 0.06B | 0.10B | 0.10B | 0.08B | 0.08B | 25.27B | 0.19B | 0.20B | 0.14B | 24.43B | 0.27B | 0.43B | 0.24B | 0.37B | 13.49B | 0.32B | 0.34B | 0.34B | 20.97B | 0.33B | 0.32B | 0.32B | 20.85B | 0.28B | 12.75B | 0.79B | 12.44B | 0.22B | 0.23B | 0.29B | 3.25B | 0.13B | 0.13B | 0.15B | 3.77B | 0.16B | 0.16B | 0.65B | 3.79B | 0.08B | 0.50B | 0.76B | 4.76B | 0.23B | 0.20B | 0.20B | 3.28B | 0.39B | 0.25B | 0.24B | 14.83B | 0.21B | 0.21B | 0.43B | 12.12B |
|
Asset Utilization Ratio
|
0.38 | 0.38 | 0.37 | 0.37 | 0.38 | 0.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.38 | 0.41 | 0.43 | 0.43 | 0.42 | 0.41 | 0.40 | 0.40 | 0.00 | 0.00 | 0.40 | 0.39 | 0.00 | 0.00 | 0.38 | 0.38 | 0.38 | 0.39 | 0.39 | 0.39 | 0.39 | 0.40 | 0.36 | 0.31 | 0.25 | 0.20 | 0.20 | 0.20 | 0.20 | 0.25 | 0.34 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.34 | 0.29 | 0.26 | 0.26 | 0.28 | 0.29 | 0.29 | 0.31 | 0.31 | 0.31 | 0.32 | 0.34 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.40 | 0.41 | 0.42 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44 | -2.52 | -2.11 | 0.52 | 1.17 | 1.66 | 0.46 | 2.12 | 1.75 | 1.32 | 1.19 | 3.20 | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55 | | | | 0.56 | | | | 0.52 | | 0.52 | | 0.36 | | | | | | | | | | | | | | | | | | | | | | | | 0.17 | | | | 0.13 |
|
Debt Ratio
|
0.22 | 0.21 | 0.21 | 0.20 | 0.20 | 26.63 | 0.00 | 0.20 | 0.00 | 0.20 | 0.19 | 0.22 | 0.23 | 0.23 | 0.20 | 0.19 | 0.20 | 0.22 | 0.00 | 0.24 | 0.24 | 0.24 | 0.00 | 0.26 | 0.26 | 0.24 | 0.25 | 0.25 | 0.23 | 0.25 | 0.23 | 0.27 | 0.25 | 0.25 | 0.21 | 0.27 | 0.21 | 0.22 | 0.21 | 0.19 | 0.21 | 0.21 | 0.22 | 0.19 | 0.17 | 0.23 | 0.23 | 0.23 | 0.17 | 0.16 | 0.19 | 0.18 | 0.17 | 0.20 | 0.21 | 0.22 | 0.16 | 0.16 | 0.16 | 0.18 | 0.17 | 0.11 | 0.11 | 0.11 | 0.11 | 0.09 | 0.10 | 0.09 |
|
Equity Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45 | | | | 0.48 | | | | 0.51 | | 0.43 | | 0.54 | | | | | | | | | | | | | | | | | | | | | | | | 0.65 | | | | 0.66 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44 | -2.52 | -2.11 | 0.52 | 1.17 | 1.66 | 0.46 | 2.12 | 1.75 | 1.32 | 1.19 | 3.20 | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.89 | -0.22 | -0.45 | -0.25 | -1.07 | -0.26 | -0.49 | -0.20 | -1.09 | -0.28 | -0.43 | -0.26 | -0.96 | -0.30 | -0.43 | -0.27 | -2.23 | -0.29 | -0.38 | -0.64 | -2.32 | -0.29 | -0.44 | -0.32 | -2.08 | -0.30 | -0.38 | -0.26 | -0.74 | -0.36 | -0.32 | -0.22 | 0.61 | -0.47 | -0.42 | -0.65 | -0.61 | -0.49 | -0.62 | -0.88 | -1.05 | -0.63 | -0.41 | -0.35 | -0.55 | -0.32 | -0.26 | -0.27 | -0.36 | -0.33 | -0.28 | -0.37 | -0.41 | -0.36 | -0.31 | -0.25 | -0.55 | -0.28 | -0.27 | -0.25 | -0.41 | -0.27 | -0.26 | -0.32 | -0.43 | -0.29 | -0.30 | -0.28 |
|
Enterprise Value
|
6.28B | -1.57B | -1.93B | -1.49B | -1.54B | -0.33B | -1.49B | -1.32B | -1.37B | -1.24B | -1.24B | -0.85B | -0.85B | -0.77B | -2.17B | -1.64B | -0.78B | -1.91B | -0.93B | -1.51B | -0.83B | -0.89B | -1.86B | -1.18B | -1.03B | -1.46B | -0.87B | -1.14B | -0.98B | -0.80B | -0.96B | -2.56B | -0.94B | -0.86B | -1.00B | -0.97B | -0.56B | -0.93B | -0.55B | | -2.37B | -2.47B | -1.60B | -1.36B | -1.26B | -1.44B | -1.70B | -2.40B | -1.86B | -2.42B | -1.59B | -0.89B | -0.70B | -0.95B | -1.40B | -1.27B | -2.21B | -2.14B | -2.89B | -1.36B | -1.72B | -2.31B | -2.11B | -2.41B | -2.42B | -1.12B | -2.41B | -2.43B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% | 0.00% | 0.09% | 0.00% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% | 0.07% | 0.00% | 0.08% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.69% | 0.13% | 0.12% | 0.16% | 0.20% | -0.35% | 0.39% | 0.27% | 2.28% | -0.01% | -0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.03% | -0.02% | 0.02% | 0.01% | 0.00% | 0.00% | 0.02% | 0.01% | 0.00% | 0.01% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% |
|
Return on Capital Employed
|
0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | -0.02% | -0.03% | -0.01% | -0.02% | 0.09% | 0.09% | 0.07% | 0.00% | 0.00% | 0.05% | 0.04% | 0.00% | 0.00% | 0.09% | 0.10% | 0.10% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.13% | 0.11% | 0.09% | 0.09% | 0.06% | 0.06% | 0.07% | 0.08% | 0.11% | 0.11% | 0.15% | 0.15% | 0.15% | 0.16% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.16% | 0.15% |
|
Return on Invested Capital
|
0.38% | 0.31% | 0.24% | 0.16% | 0.28% | 2.33% | 2.63% | 2.55% | 2.60% | 3.58% | 4.89% | -0.90% | -1.38% | -0.30% | -1.66% | 7.84% | 8.97% | 6.81% | 0.19% | 0.22% | 4.52% | 2.96% | 0.16% | 0.19% | 2.68% | 2.33% | 2.04% | 0.21% | 0.20% | 1.14% | 1.13% | 0.12% | 0.12% | 0.92% | 0.88% | 0.07% | 0.08% | 0.12% | 0.13% | 0.14% | 0.14% | 0.79% | 0.75% | -0.10% | -0.03% | -0.07% | -0.10% | 0.51% | 0.92% | 0.97% | 0.89% | 0.66% | 0.33% | 0.25% | 0.29% | 0.37% | 0.35% | 0.49% | 0.55% | 0.61% | 0.68% | 0.39% | 0.40% | 0.21% | 0.25% | 2.50% | 2.72% | 0.39% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.08% | 0.09% | 0.09% | 0.03% | 0.01% | 0.02% | 0.02% | 0.18% | 0.26% | 0.23% | 0.21% | 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% |