|
Gross Margin
|
24.70% | 23.77% | 25.46% | 26.36% | 25.97% | 25.98% | 27.36% | 28.18% | 26.37% | 26.38% | 27.18% | 28.15% | 26.92% | 26.60% | 28.68% | 27.69% | 25.61% | 27.08% | 28.02% | 26.49% | 26.81% | 27.79% | 29.51% | 28.78% | 27.87% | 27.95% | 37.99% | 39.84% | 36.15% | 35.74% | 37.27% | 37.53% | 34.16% | 34.97% | 36.01% | 36.22% | 35.02% | 35.05% | 36.07% | 36.74% | 35.43% | 35.33% | 35.31% | 35.51% | 36.36% | 44.19% | 36.06% | 35.72% | 36.03% | 34.74% | 34.61% | 34.69% | 34.47% | 35.15% | 34.93% | 35.27% | 34.90% | 35.13% | 35.52% | 34.10% | 34.13% | 33.78% | 34.58% | 33.50% | 33.00% | 29.59% | 29.34% |
|
EBT Margin
|
6.99% | 6.01% | 7.09% | 6.57% | 8.15% | 7.66% | 8.56% | 7.01% | 8.27% | 7.85% | 7.68% | 7.47% | 7.95% | 7.60% | 8.98% | 6.70% | 6.46% | 7.32% | 8.01% | 7.31% | 5.97% | 7.36% | 8.40% | 7.82% | 6.96% | 7.57% | 6.72% | 5.06% | 6.07% | 6.31% | 7.15% | 6.14% | 6.42% | 6.85% | 7.54% | 7.05% | 6.75% | 6.88% | 7.49% | 7.06% | 7.35% | 7.14% | 7.56% | 7.65% | 7.08% | 14.18% | 6.54% | 4.76% | 9.03% | 7.81% | 7.31% | 6.93% | 8.13% | 8.30% | 8.59% | 7.51% | 7.98% | 7.78% | 8.33% | 7.26% | 0.00% | 5.73% | 7.55% | 6.74% | 7.40% | 3.66% | 2.85% |
|
EBIT Margin
|
7.58% | 6.65% | 7.73% | 7.23% | 8.69% | 8.17% | 9.06% | 7.50% | 8.73% | 8.32% | 8.19% | 8.00% | 8.49% | 8.16% | 9.56% | 7.30% | 7.05% | 7.90% | 8.59% | 7.88% | 6.48% | 7.83% | 8.86% | 8.27% | 7.38% | 7.98% | 7.27% | 5.66% | 6.65% | 6.89% | 7.73% | 6.70% | 7.00% | 7.45% | 8.12% | 7.64% | 7.34% | 7.50% | 8.12% | 7.70% | 8.01% | 7.83% | 8.31% | 8.37% | 7.76% | 14.87% | 7.14% | 5.37% | 9.60% | 8.38% | 7.90% | 7.51% | 8.67% | 8.88% | 9.22% | 8.32% | 8.80% | 8.67% | 9.23% | 8.14% | 7.95% | 7.97% | 8.64% | 7.71% | 8.32% | 4.61% | 3.81% |
|
EBITDA Margin
|
7.58% | 6.65% | 7.73% | 7.23% | 8.69% | 8.17% | 9.06% | 7.50% | 8.73% | 8.32% | 8.19% | 8.00% | 8.49% | 8.16% | 9.56% | 7.30% | 7.05% | 7.90% | 8.59% | 7.88% | 6.48% | 7.83% | 8.86% | 8.27% | 7.38% | 7.98% | 7.27% | 5.66% | 6.65% | 6.89% | 7.73% | 6.70% | 7.00% | 7.45% | 8.12% | 7.64% | 7.34% | 7.50% | 8.12% | 7.70% | 8.01% | 7.83% | 8.31% | 8.37% | 7.76% | 14.87% | 7.14% | 5.37% | 9.60% | 8.38% | 7.90% | 7.51% | 8.67% | 8.88% | 9.22% | 8.32% | 8.80% | 8.67% | 9.23% | 8.14% | 7.95% | 7.97% | 8.64% | 7.71% | 8.32% | 4.61% | 3.81% |
|
Operating Margin
|
7.58% | 6.65% | 7.73% | 7.23% | 8.69% | 8.17% | 9.06% | 7.50% | 8.73% | 8.32% | 8.19% | 8.00% | 8.49% | 8.16% | 9.56% | 7.30% | 7.05% | 7.90% | 8.59% | 7.88% | 6.48% | 7.83% | 8.86% | 8.27% | 7.38% | 7.98% | 7.27% | 5.66% | 6.65% | 6.89% | 7.73% | 6.70% | 7.00% | 7.45% | 8.12% | 7.64% | 7.34% | 7.50% | 8.12% | 7.70% | 8.01% | 7.83% | 8.31% | 8.37% | 7.76% | 14.87% | 7.14% | 5.37% | 9.60% | 8.38% | 7.90% | 7.51% | 8.67% | 8.88% | 9.22% | 8.32% | 8.80% | 8.67% | 9.23% | 8.14% | 7.95% | 7.97% | 8.64% | 7.71% | 8.32% | 4.61% | 3.81% |
|
Net Margin
|
4.47% | 3.97% | 4.77% | 4.26% | 5.14% | 4.83% | 5.40% | 4.34% | 5.29% | 5.02% | 5.03% | 4.85% | 5.09% | 4.90% | 5.70% | 4.32% | 4.09% | 4.72% | 5.13% | 4.59% | 3.47% | 4.32% | 4.89% | 4.52% | 3.95% | 4.37% | 3.88% | 3.11% | 3.88% | 4.00% | 4.48% | 3.80% | 0.20% | 0.35% | 1.09% | 3.20% | 0.80% | 0.93% | 1.23% | 0.93% | 1.38% | 1.05% | 1.44% | 1.39% | 0.90% | 6.12% | 0.59% | -0.74% | 2.95% | 1.91% | 5.79% | 5.68% | 6.42% | 6.47% | 6.66% | 5.93% | 6.28% | 6.09% | 6.54% | 6.01% | -1.22% | 4.47% | 6.21% | 5.74% | 5.91% | 3.20% | 2.25% |
|
FCF Margin
|
4.33% | 1.57% | 11.84% | 4.70% | 4.63% | 2.20% | 11.40% | 4.62% | 3.98% | 3.53% | 18.49% | -2.61% | 12.16% | 7.30% | -2.27% | 4.86% | 2.41% | 3.85% | 9.91% | 2.40% | 3.33% | 2.00% | 8.53% | 6.06% | 5.30% | 2.26% | 5.88% | 6.94% | 4.25% | 2.79% | 14.68% | -3.98% | 12.21% | 3.50% | 14.07% | -6.16% | 14.30% | 6.28% | 0.70% | 3.15% | 4.43% | 9.01% | 4.48% | 9.12% | 3.84% | 15.37% | 3.95% | 8.44% | 7.75% | 6.98% | 9.61% | 3.42% | 5.94% | 7.74% | 22.04% | -6.52% | 16.93% | 10.98% | 6.57% | -6.52% | 0.40% | 5.96% | 12.85% | 1.45% | 4.16% | 5.65% | 4.47% |
|
Assets Average
|
| | 56.67B | 58.25B | 59.29B | 59.98B | 61.72B | 63.04B | 64.20B | 65.72B | 68.51B | 69.40B | 70.29B | 73.08B | 72.58B | 76.29B | 82.01B | 81.66B | 81.03B | 81.87B | 83.25B | 85.04B | 85.45B | 85.86B | 88.01B | 90.57B | 99.85B | 109.76B | 114.55B | 118.73B | 121.62B | 123.23B | 129.98B | 137.63B | 139.26B | 139.75B | 147.31B | 155.09B | 152.85B | 151.65B | 156.71B | 164.20B | 170.45B | 173.80B | 181.48B | 190.78B | 191.73B | 194.13B | 201.23B | 207.73B | 211.67B | 212.63B | 216.72B | 225.71B | 236.62B | 244.38B | 264.69B | 281.92B | 281.11B | 277.89B | 278.96B | 285.13B | 292.68B | 298.79B | 304.03B | 309.18B | 311.92B |
|
Equity Average
|
21.08B | 21.46B | 22.22B | 23.25B | 23.96B | 24.57B | 25.22B | 25.72B | 26.20B | 26.97B | 27.62B | 28.08B | 28.57B | 29.12B | 29.80B | 30.70B | 31.47B | 31.57B | 31.70B | 32.08B | 32.35B | 32.74B | 32.77B | 32.53B | 32.17B | 32.45B | 33.07B | 33.42B | 34.40B | 35.68B | 36.92B | 37.87B | 41.09B | 44.67B | 46.32B | 48.57B | 49.93B | 50.41B | 51.69B | 53.46B | 54.38B | 55.15B | 56.80B | 59.10B | 60.15B | 63.19B | 67.31B | 68.22B | 68.82B | 70.67B | 72.64B | 74.15B | 75.59B | 76.17B | 77.13B | 79.76B | 83.64B | 86.59B | 88.47B | 91.99B | 93.40B | 93.52B | 97.28B | 99.07B | 99.54B | 100.64B | 101.02B |
|
Invested Capital
|
21.38B | 22.56B | 23.40B | 25.77B | 26.84B | 27.50B | 28.54B | 28.30B | 28.86B | 29.05B | 30.24B | 29.27B | 30.63B | 30.84B | 32.08B | 44.78B | 34.15B | 32.47B | 33.91B | 46.95B | 34.79B | 35.05B | 35.53B | 33.85B | 34.67B | 35.71B | 38.89B | 40.36B | 41.57B | 42.65B | 44.76B | 45.37B | 51.74B | 51.08B | 51.85B | 52.69B | 57.41B | 53.74B | 54.10B | 56.29B | 58.37B | 63.65B | 64.14B | 64.31B | 75.69B | 72.67B | 72.00B | 73.15B | 78.15B | 75.89B | 76.88B | 78.67B | 82.83B | 81.80B | 81.29B | 84.56B | 95.75B | 93.69B | 94.85B | 98.69B | 102.16B | 106.05B | 103.79B | 102.81B | 110.80B | 106.17B | 109.31B |
|
Asset Utilization Ratio
|
| | 1.51 | 1.50 | 1.49 | 1.50 | 1.49 | 1.49 | 1.50 | 1.50 | 1.46 | 1.47 | 1.48 | 1.45 | 1.48 | 1.45 | 1.39 | 1.43 | 1.48 | 1.50 | 1.49 | 1.48 | 1.50 | 1.52 | 1.53 | 1.53 | 1.47 | 1.43 | 1.45 | 1.48 | 1.49 | 1.50 | 1.45 | 1.40 | 1.41 | 1.44 | 1.41 | 1.38 | 1.44 | 1.49 | 1.48 | 1.44 | 1.41 | 1.39 | 1.36 | 1.30 | 1.32 | 1.32 | 1.31 | 1.31 | 1.32 | 1.35 | 1.37 | 1.36 | 1.33 | 1.33 | 1.27 | 1.24 | 1.28 | 1.34 | 1.36 | 1.35 | 1.35 | 1.34 | 1.35 | 1.37 | 1.40 |
|
Interest Coverage Ratio
|
12.73 | 10.36 | 12.23 | 10.94 | 16.13 | 15.97 | 18.03 | 15.27 | 18.82 | 17.64 | 16.05 | 14.92 | 15.66 | 14.55 | 16.52 | 12.14 | 12.02 | 13.64 | 14.78 | 13.93 | 12.84 | 16.46 | 19.10 | 18.31 | 17.60 | 19.17 | 13.18 | 9.49 | 11.43 | 11.82 | 13.31 | 11.89 | 12.06 | 12.40 | 13.90 | 12.91 | 12.32 | 12.22 | 13.00 | 12.02 | 12.08 | 11.35 | 11.17 | 11.66 | 11.43 | 21.49 | 11.77 | 8.77 | 16.97 | 14.58 | 13.54 | 12.86 | 16.05 | 15.27 | 14.46 | 10.19 | 10.72 | 9.73 | 10.22 | 9.26 | 9.40 | 7.99 | 8.11 | 7.75 | 9.14 | 5.01 | 4.30 |
|
Debt to Equity
|
| 0.54 | 0.49 | 0.47 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.41 | 0.43 | 0.41 | 0.45 | 0.43 | 0.43 | 0.54 | 0.57 | 0.53 | 0.52 | 0.52 | 0.52 | 0.51 | 0.54 | 0.54 | 0.58 | 0.55 | 0.96 | 0.95 | 0.96 | 0.91 | 0.88 | 0.86 | 0.77 | 0.70 | 0.62 | 0.64 | 0.71 | 0.69 | 0.64 | 0.67 | 0.70 | 0.76 | 0.78 | 0.67 | 0.86 | 0.69 | 0.64 | 0.64 | 0.67 | 0.67 | 0.64 | 0.61 | 0.62 | 0.67 | 0.62 | 0.71 | 0.82 | 0.75 | 0.71 | 0.66 | 0.80 | 0.79 | 0.78 | 0.78 | 0.81 | 0.79 | 0.79 |
|
Debt Ratio
|
| 0.21 | 0.19 | 0.19 | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.18 | 0.17 | 0.18 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 | 0.20 | 0.29 | 0.29 | 0.29 | 0.28 | 0.27 | 0.27 | 0.25 | 0.23 | 0.21 | 0.23 | 0.23 | 0.23 | 0.22 | 0.24 | 0.24 | 0.25 | 0.26 | 0.23 | 0.27 | 0.24 | 0.23 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.22 | 0.20 | 0.23 | 0.25 | 0.23 | 0.22 | 0.23 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 |
|
Equity Ratio
|
| 0.39 | 0.40 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.39 | 0.42 | 0.40 | 0.40 | 0.42 | 0.39 | 0.38 | 0.39 | 0.39 | 0.39 | 0.38 | 0.39 | 0.38 | 0.38 | 0.36 | 0.36 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.32 | 0.33 | 0.34 | 0.36 | 0.32 | 0.33 | 0.35 | 0.36 | 0.34 | 0.33 | 0.33 | 0.35 | 0.32 | 0.35 | 0.36 | 0.35 | 0.34 | 0.34 | 0.34 | 0.35 | 0.34 | 0.33 | 0.32 | 0.33 | 0.30 | 0.31 | 0.32 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 |
|
Times Interest Earned
|
12.73 | 10.36 | 12.23 | 10.94 | 16.13 | 15.97 | 18.03 | 15.27 | 18.82 | 17.64 | 16.05 | 14.92 | 15.66 | 14.55 | 16.52 | 12.14 | 12.02 | 13.64 | 14.78 | 13.93 | 12.84 | 16.46 | 19.10 | 18.31 | 17.60 | 19.17 | 13.18 | 9.49 | 11.43 | 11.82 | 13.31 | 11.89 | 12.06 | 12.40 | 13.90 | 12.91 | 12.32 | 12.22 | 13.00 | 12.02 | 12.08 | 11.35 | 11.17 | 11.66 | 11.43 | 21.49 | 11.77 | 8.77 | 16.97 | 14.58 | 13.54 | 12.86 | 16.05 | 15.27 | 14.46 | 10.19 | 10.72 | 9.73 | 10.22 | 9.26 | 9.40 | 7.99 | 8.11 | 7.75 | 9.14 | 5.01 | 4.30 |
|
FCF Payout Ratio
|
| | | | | 0.34 | 0.05 | 0.12 | 0.13 | 0.20 | 0.04 | -0.25 | 0.05 | 0.11 | -0.35 | 0.16 | 0.30 | 0.24 | 0.09 | 0.37 | 0.26 | 0.56 | 0.13 | 0.18 | 0.19 | 0.58 | 0.20 | 0.16 | 0.25 | 0.46 | 0.09 | -0.31 | 0.10 | 0.41 | 0.10 | -0.23 | 0.09 | 0.25 | 2.19 | 0.47 | 0.32 | 0.19 | 0.38 | 0.18 | 0.41 | 0.12 | 0.46 | 0.21 | 0.22 | 0.27 | 0.20 | 0.54 | 0.29 | 0.25 | 0.09 | -0.29 | 0.10 | 0.17 | 0.29 | -0.28 | 4.31 | 0.33 | 0.15 | 1.33 | 0.42 | 0.32 | 0.40 |
|
Enterprise Value
|
-7.89B | -8.15B | -10.50B | -11.04B | -11.07B | -11.07B | -11.00B | -11.20B | -12.15B | -12.31B | -16.38B | -12.01B | -14.33B | -14.43B | -11.95B | -9.32B | -10.87B | -9.33B | -9.59B | -8.04B | -8.12B | -6.99B | -7.83B | -7.85B | -8.98B | -8.19B | -8.35B | -11.18B | -11.19B | -9.23B | -13.73B | -11.26B | -17.26B | -15.79B | -17.62B | -13.30B | -19.56B | -19.37B | -11.26B | -12.42B | -12.98B | -14.52B | -13.06B | -1.58B | -21.56B | -22.70B | -17.94B | -0.91B | -20.01B | -19.55B | -20.89B | -3.27B | -25.03B | -23.04B | -37.67B | 0.09B | -41.70B | -41.26B | -39.03B | -23.96B | -27.03B | -26.01B | -31.79B | -23.50B | -28.52B | -26.27B | -24.83B |
|
Return on Sales
|
0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.07% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.11% | 0.05% | 0.04% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | -0.01% | 0.04% | 0.06% | 0.06% | 0.06% | 0.03% | 0.02% |
|
Return on Capital Employed
|
| | 0.16% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.20% | 0.20% | 0.21% | 0.19% | 0.20% | 0.19% | 0.19% | 0.19% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.20% | 0.19% | 0.16% | 0.17% | 0.16% | 0.17% | 0.17% | 0.18% | 0.17% | 0.18% | 0.17% | 0.20% | 0.18% | 0.17% | 0.18% | 0.19% | 0.18% | 0.18% | 0.18% | 0.19% | 0.20% | 0.19% | 0.18% | 0.20% | 0.16% | 0.17% | 0.18% | 0.19% | 0.18% | 0.20% | 0.18% | 0.20% | 0.18% | 0.19% | 0.18% | 0.18% | 0.18% | 0.17% | 0.17% | 0.18% | 0.15% | 0.13% |
|
Return on Invested Capital
|
0.15% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.15% | 0.15% | 0.18% | 0.18% | 0.15% | 0.15% | 0.17% | 0.17% | 0.17% | 0.18% | 0.18% | 0.17% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.17% | 0.17% | 0.19% | 0.22% | 0.23% | 0.24% | 0.26% | 0.24% | 0.25% | 0.24% | 0.24% | 0.24% | 0.22% | 0.25% | 0.25% | 0.23% | 0.24% | 0.21% | 0.22% | 0.24% | 0.24% | 0.24% | 0.26% | 0.27% | 0.26% | 0.25% | 0.26% | 0.27% | 0.24% | 0.23% | 0.23% | 0.24% | 0.26% | 0.24% | 0.20% |
|
Return on Assets
|
| | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.09% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | 0.05% | 0.05% | 0.05% | 0.08% | 0.07% | 0.06% |
|
Return on Equity
|
0.14% | 0.16% | 0.16% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.18% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.18% | 0.18% | 0.18% | 0.18% | 0.19% | 0.19% | 0.18% | 0.19% | 0.22% | 0.23% | 0.24% | 0.25% | 0.23% | 0.24% | 0.24% | 0.24% | 0.24% | 0.24% | 0.28% | 0.25% | 0.23% | 0.25% | 0.21% | 0.22% | 0.24% | 0.24% | 0.25% | 0.26% | 0.26% | 0.25% | 0.25% | 0.25% | 0.25% | 0.17% | 0.16% | 0.16% | 0.15% | 0.23% | 0.22% | 0.18% |