|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | 88.74% | 90.95% | 90.48% | 91.45% | 90.32% | 89.57% | 91.24% | 90.77% | 90.01% | 90.58% | 86.59% | | | | |
|
EBT Margin
|
21.84% | 17.37% | 21.01% | 18.51% | 22.51% | 19.52% | 17.89% | 15.94% | 23.41% | 19.49% | 20.05% | 16.97% | 30.74% | 21.73% | 19.43% | 22.34% | 18.42% | 14.25% | 3.95% | 22.61% | 21.68% | 21.94% | 23.66% | 22.94% | 132.25% | 137.25% | 144.28% | 153.56% | 154.74% | 150.24% | 58.45% | 162.72% | 157.16% | 161.44% | 164.98% | -1.56% | 22.98% | 28.04% | 45.18% |
|
EBIT Margin
|
32.16% | 26.30% | 29.34% | 25.83% | 28.88% | 24.95% | 22.94% | 20.54% | 27.45% | 23.02% | 23.69% | 20.33% | 33.41% | 24.34% | 21.91% | 24.01% | 20.50% | 16.69% | 6.23% | 25.48% | 24.67% | 25.13% | 26.95% | 27.31% | -327.19% | -290.36% | -322.23% | -308.25% | -323.30% | -325.82% | -348.76% | -363.57% | -360.74% | -332.70% | -347.81% | 12.20% | 27.85% | 32.29% | 48.17% |
|
EBITDA Margin
|
41.18% | 34.22% | 36.49% | 32.95% | 35.58% | 31.68% | 29.54% | 27.30% | 33.32% | 28.76% | 29.48% | 26.31% | 38.46% | 30.11% | 27.44% | 30.58% | 27.61% | 24.56% | 13.17% | 33.02% | 32.13% | 32.15% | 34.58% | 34.68% | -284.98% | -250.68% | -279.98% | -265.46% | -279.33% | -283.14% | -303.44% | -316.65% | -316.87% | -288.97% | -303.39% | 19.99% | 35.05% | 39.34% | 53.37% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | -327.19% | -290.36% | -322.23% | -308.25% | -323.30% | -325.82% | -348.76% | -363.57% | -360.74% | -332.70% | -347.81% | | | | |
|
Net Margin
|
15.68% | 12.56% | 15.34% | 11.10% | 16.14% | 13.80% | 13.52% | 10.97% | 30.23% | 24.96% | 25.66% | 20.81% | 39.55% | 28.15% | 24.87% | 15.66% | 13.93% | 10.25% | -0.60% | 17.40% | 1.43% | 1.68% | -0.16% | 1.23% | -6.11% | -2.29% | 230.47% | -2.08% | 129.36% | 133.22% | 60.76% | 137.63% | 132.76% | 137.96% | 142.02% | -1.26% | 20.27% | 24.58% | 35.81% |
|
FCF Margin
|
23.18% | 19.40% | 32.32% | 6.15% | 26.42% | 23.67% | 21.85% | 16.28% | 34.62% | 20.80% | 1.43% | 40.26% | 1.55% | | | 3.46% | 31.72% | 25.16% | 11.80% | 8.90% | 20.42% | 28.85% | 49.97% | 4.92% | 226.23% | 247.71% | 159.46% | 24.95% | 153.30% | 254.90% | 120.31% | 86.13% | 174.81% | 69.98% | 266.55% | -3.07% | 24.99% | 34.34% | 34.28% |
|
Assets Average
|
| | | | 11.19B | 10.89B | 11.20B | 11.87B | 12.88B | 13.06B | 12.45B | 12.84B | 13.59B | 13.41B | 13.23B | 15.01B | 17.57B | 18.51B | 18.85B | 19.20B | 19.52B | 19.73B | 20.20B | 20.63B | 20.46B | 20.32B | 21.03B | 21.38B | 20.76B | 21.00B | 22.41B | 23.45B | 23.79B | 24.08B | 25.35B | 26.40B | 28.00B | 30.00B | |
|
Equity Average
|
| | | | 1.02B | 1.05B | 1.08B | 1.08B | 1.07B | 1.11B | 1.15B | 1.18B | 1.20B | 1.23B | 1.27B | 1.49B | 1.77B | 1.88B | 1.90B | 1.92B | 1.98B | 2.01B | 1.99B | 1.99B | 2.04B | 2.09B | 2.14B | 2.17B | 2.18B | 2.20B | 2.22B | 2.29B | 2.41B | 2.52B | 2.59B | 2.63B | 2.72B | 2.82B | |
|
Invested Capital
|
| | | 1.04B | 1.05B | 1.08B | 1.10B | 1.07B | 1.09B | 1.14B | 1.18B | 1.20B | 1.22B | 1.26B | 1.30B | 1.69B | 1.95B | 1.98B | 1.98B | 2.03B | 2.09B | 2.10B | 2.04B | 2.09B | 2.15B | 2.18B | 2.26B | 2.25B | 2.28B | 2.28B | 2.31B | 2.43B | 2.57B | 2.65B | 2.68B | 2.79B | 2.85B | 3.12B | |
|
Asset Utilization Ratio
|
| | | | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | |
|
Interest Coverage Ratio
|
3.12 | 2.94 | 3.52 | 3.53 | 4.54 | 4.59 | 4.54 | 4.46 | 6.79 | 6.52 | 6.51 | 6.04 | 12.51 | 9.32 | 8.86 | 14.39 | 9.83 | 6.85 | 2.74 | 8.88 | 8.26 | 7.89 | 8.19 | 6.25 | -10.07 | -7.68 | -8.50 | -6.87 | -5.28 | -4.09 | -3.57 | -3.22 | -3.08 | -2.96 | -3.75 | 0.89 | 5.72 | 7.60 | 16.15 |
|
Debt to Equity
|
| | | 1.93 | 1.30 | 1.34 | 1.34 | 2.01 | 1.59 | 1.35 | 1.17 | 1.65 | 1.25 | 1.13 | 0.90 | 1.03 | 0.96 | 0.71 | 0.97 | 0.88 | 0.91 | 1.01 | 0.95 | 1.19 | 0.91 | 0.89 | 0.58 | 0.63 | 0.76 | 0.55 | 0.68 | 18.17 | 0.69 | 0.70 | 0.73 | 0.72 | 0.71 | 0.68 | |
|
Debt Ratio
|
| | | 0.17 | 0.12 | 0.13 | 0.13 | 0.17 | 0.13 | 0.12 | 0.11 | 0.14 | 0.11 | 0.11 | 0.09 | 0.10 | 0.10 | 0.07 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.12 | 0.09 | 0.09 | 0.06 | 0.06 | 0.08 | 0.06 | 0.07 | 1.81 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | |
|
Equity Ratio
|
| | | 0.09 | 0.10 | 0.10 | 0.10 | 0.09 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | |
|
Times Interest Earned
|
3.12 | 2.94 | 3.52 | 3.53 | 4.54 | 4.59 | 4.54 | 4.46 | 6.79 | 6.52 | 6.51 | 6.04 | 12.51 | 9.32 | 8.86 | 14.39 | 9.83 | 6.85 | 2.74 | 8.88 | 8.26 | 7.89 | 8.19 | 6.25 | -10.07 | -7.68 | -8.50 | -6.87 | -5.28 | -4.09 | -3.57 | -3.22 | -3.08 | -2.96 | -3.75 | 0.89 | 5.72 | 7.60 | 16.15 |
|
FCF Payout Ratio
|
0.21 | 0.24 | 0.14 | 0.75 | 0.17 | 0.19 | 0.20 | 0.28 | 0.12 | 0.20 | 3.05 | 0.12 | 2.54 | | | 1.44 | 0.17 | 0.21 | 0.44 | 0.63 | 0.27 | 0.18 | 0.11 | 1.09 | 0.13 | 0.11 | 0.19 | 1.32 | 0.22 | 0.13 | 0.29 | 0.41 | 0.20 | 0.47 | 0.12 | -1.82 | 0.20 | 0.15 | 0.11 |
|
Enterprise Value
|
1.74B | 1.55B | 1.64B | 1.55B | 1.61B | 1.39B | 1.40B | 1.61B | 1.46B | -0.11B | 0.65B | -4.48B | -4.29B | -4.12B | -4.35B | 1.15B | 1.29B | 1.20B | 1.11B | 1.63B | 1.64B | 1.83B | 2.72B | 2.73B | 2.77B | 2.83B | 1.82B | 2.48B | 3.19B | 2.25B | 1.31B | 1.31B | 1.57B | 1.80B | 1.65B | -0.10B | -1.20B | -0.92B | 3.31B |
|
Market Capitalization
|
| | | 1.59B | 1.64B | 1.44B | 1.44B | 1.67B | 1.51B | 1.70B | 1.51B | 1.50B | 1.81B | 2.08B | 1.98B | 2.42B | 2.61B | 2.51B | 2.29B | 2.56B | 2.63B | 2.94B | 3.82B | 3.75B | 3.73B | 3.73B | 3.59B | 3.62B | 3.82B | 3.55B | 3.04B | 3.14B | 3.23B | 3.17B | 3.37B | 2.28B | 2.48B | 2.35B | |
|
Return on Sales
|
| | | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.17% | 0.20% | 0.23% | 0.25% | 0.28% | 0.29% | 0.29% | 0.27% | 0.20% | 0.16% | 0.10% | 0.10% | 0.07% | 0.05% | 0.05% | 0.01% | 0.01% | 0.00% | 0.27% | 0.55% | 0.88% | 1.23% | 0.80% | 1.15% | 1.16% | 1.18% | 1.38% | 0.45% | 0.28% | 0.21% | 0.22% |
|
Return on Invested Capital
|
| | | | 0.12% | 0.11% | 0.11% | 0.11% | 0.14% | | | | | | | | 0.10% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.09% | 0.09% | 0.02% | -0.05% | -0.12% | -0.19% | -0.19% | -0.20% | -0.21% | -0.21% | -0.21% | -0.20% | -0.20% | -0.14% | -0.06% | 0.01% | |
|
Return on Assets
|
| | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | |
|
Return on Equity
|
| | | | 0.09% | 0.09% | 0.08% | 0.08% | 0.11% | 0.13% | 0.15% | 0.16% | 0.18% | 0.18% | 0.17% | 0.15% | 0.09% | 0.07% | 0.04% | 0.05% | 0.03% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.05% | 0.04% | 0.07% | 0.10% | 0.06% | 0.09% | 0.08% | 0.08% | 0.09% | 0.07% | 0.07% | 0.07% | |