|
Gross Margin
|
| | | | | 99.95% | 98.24% | 98.16% | 97.92% | 97.76% | 97.50% | 98.71% | 99.47% | 99.37% | 99.69% | 99.76% | 99.33% | 99.36% | 99.39% | 99.45% | 99.21% | 99.28% | 98.66% | 98.95% | 99.14% | 99.29% | 99.22% | 99.11% | 99.51% | 99.73% | 99.72% | 99.88% | 99.87% | 99.79% | 98.55% | 99.55% | 99.67% | 99.63% | 99.87% | 93.62% | 99.93% | 98.79% | | | | | | | | | | | | | | | | | | | | | 99.68% | | | | 99.10% | |
|
EBT Margin
|
19.83% | 20.11% | 21.07% | 21.43% | 22.07% | 22.18% | 23.00% | 21.15% | 16.99% | 3.48% | 15.91% | 32.79% | 10.23% | 6.02% | 14.06% | 15.01% | 17.92% | 17.77% | 17.56% | -0.63% | 18.10% | 19.25% | 12.20% | 9.91% | 11.11% | 14.14% | 4.29% | 13.30% | 13.51% | 14.72% | 16.26% | 15.71% | 16.94% | 16.78% | 16.49% | 15.25% | 12.46% | 14.76% | 10.32% | 3.41% | 12.92% | 2.62% | | | | | -0.32% | 7.76% | -6.10% | 4.99% | -8.86% | -6.48% | 3.73% | -4.29% | -0.49% | -7.90% | 1.07% | 5.66% | -6.68% | -9.70% | -0.63% | -1.59% | 1.54% | -0.04% | 3.01% | 3.00% | 2.98% | 4.87% |
|
EBIT Margin
|
39.95% | 39.17% | 39.52% | 38.69% | 40.53% | 21.29% | 20.46% | 24.65% | 14.14% | 1.22% | 13.29% | 33.78% | 9.38% | 5.10% | 13.52% | 15.01% | 17.24% | 17.12% | 16.95% | 39.04% | 5.86% | 7.16% | 10.87% | 8.86% | 10.25% | 13.43% | 3.51% | 12.41% | 13.02% | 14.45% | 15.98% | 15.58% | 16.80% | 16.57% | 15.04% | 14.80% | 12.13% | 14.39% | 10.19% | -2.96% | 12.85% | 13.26% | | | | | 12.25% | 20.15% | 6.07% | 16.97% | 2.29% | 4.32% | 14.61% | 6.85% | 11.02% | 3.84% | 12.96% | 18.61% | 6.18% | 3.60% | 11.87% | 10.84% | 1.23% | 11.86% | 14.01% | 13.58% | 2.09% | 14.74% |
|
EBITDA Margin
|
39.95% | 39.17% | 39.52% | 38.69% | 40.53% | 21.29% | 20.46% | 24.65% | 14.14% | 1.22% | 13.29% | 33.78% | 9.38% | 5.10% | 13.52% | 15.01% | 17.24% | 17.12% | 16.95% | 39.04% | 5.86% | 7.16% | 14.05% | 8.86% | 10.25% | 13.43% | 1.46% | 14.00% | 13.02% | 14.45% | 15.98% | 15.58% | 16.80% | 16.57% | 15.04% | 14.80% | 12.73% | 14.39% | 10.19% | -2.96% | 12.85% | 13.26% | | | | | 12.25% | 20.15% | 6.07% | 16.97% | 2.29% | 4.32% | 14.61% | 6.85% | 11.02% | 3.84% | 12.96% | 18.61% | 6.18% | 3.60% | 11.87% | 10.84% | 1.23% | 11.86% | 14.01% | 13.58% | 2.09% | 14.74% |
|
Operating Margin
|
| | | | | 21.29% | 20.46% | 24.65% | 14.14% | 1.22% | 13.29% | 33.78% | 9.38% | 5.10% | 13.52% | 15.01% | 17.24% | 17.12% | 16.95% | 39.04% | 5.86% | 7.16% | 10.87% | 8.86% | 10.25% | 13.43% | 3.51% | 12.41% | 13.02% | 14.45% | 15.98% | 15.58% | 16.80% | 16.57% | 15.04% | 14.80% | 12.13% | 14.39% | 10.19% | -2.96% | 12.85% | 13.26% | | | | | | | | | | | | | | | | | | | | | 1.23% | | | | 2.09% | |
|
Net Margin
|
12.89% | 18.48% | 0.25% | -7.49% | 22.03% | 24.07% | 22.04% | 29.17% | 18.39% | 5.47% | 18.55% | 34.26% | 16.05% | 12.13% | 17.56% | 13.16% | 16.43% | 16.75% | 16.63% | 14.79% | 18.20% | 20.52% | 15.48% | 14.64% | 14.95% | 18.45% | 2.76% | 14.83% | 17.48% | 16.87% | 17.24% | 23.71% | 22.43% | 16.96% | 68.22% | 43.85% | 8.34% | 17.67% | 10.89% | 6.74% | 13.34% | 22.14% | 8.67% | 1.15% | 46.75% | -16.66% | 1.39% | 11.99% | -6.28% | 9.40% | 6.22% | -4.00% | 3.81% | -4.15% | 0.12% | -4.28% | 1.63% | 9.35% | -6.19% | -7.80% | -1.19% | 1.61% | 1.56% | 4.42% | 3.45% | 4.80% | 4.44% | 4.48% |
|
FCF Margin
|
46.08% | 30.60% | 52.71% | 32.33% | 43.42% | 33.61% | -29.64% | 24.90% | 46.15% | -55.95% | 31.98% | 25.28% | 41.61% | -110.38% | -1.10% | -2.24% | 25.50% | 7.30% | -105.08% | 38.34% | 15.42% | 32.86% | -83.45% | 6.91% | -90.41% | 23.67% | -120.68% | 33.64% | 29.73% | 42.48% | -118.70% | 40.72% | 7.02% | 37.63% | 37.43% | 3.16% | 24.81% | 34.01% | 24.84% | 28.52% | 30.38% | 34.56% | 24.28% | -37.55% | 21.76% | 33.86% | 33.17% | 24.46% | 19.66% | 23.82% | 16.16% | -87.89% | 23.29% | 21.96% | 22.80% | -2.34% | 16.13% | 21.34% | 16.64% | 11.61% | 15.14% | 21.30% | 22.56% | -102.00% | 19.31% | 28.17% | 19.23% | -101.91% |
|
Assets Average
|
| | 5.58B | 5.60B | 5.63B | 5.55B | 5.63B | 5.78B | 5.73B | 7.66B | 13.42B | 17.24B | 17.23B | 17.71B | 18.33B | 18.71B | 18.84B | 18.75B | 19.34B | 19.81B | 19.72B | 19.75B | 20.22B | 20.91B | 22.80B | 24.36B | 23.34B | 22.34B | 22.26B | 22.18B | 22.76B | 23.30B | 23.54B | 23.89B | 23.80B | 23.85B | 23.72B | 23.10B | 22.65B | 22.59B | 22.63B | 22.83B | 23.90B | 24.75B | 25.66B | 25.60B | 24.40B | 24.07B | 23.74B | 23.53B | 24.27B | 24.88B | 24.83B | 24.79B | 24.46B | 24.23B | 24.08B | 24.53B | 25.02B | 24.85B | 24.70B | 24.60B | 24.94B | 25.77B | 26.11B | 26.25B | 26.70B | 27.26B |
|
Equity Average
|
| | 2.51B | 2.49B | 2.47B | 2.45B | 2.42B | 2.40B | 2.52B | 3.28B | 6.62B | 9.34B | 9.31B | 9.39B | 9.49B | 9.28B | 9.04B | 9.00B | 8.99B | 8.93B | 8.86B | 8.77B | 8.68B | 8.69B | 9.93B | 11.10B | 10.38B | 9.65B | 9.65B | 9.71B | 10.16B | 10.55B | 10.51B | 10.46B | 10.62B | 10.87B | 10.87B | 10.74B | 10.60B | 10.39B | 10.24B | 10.54B | 10.82B | 10.65B | 10.63B | 10.56B | 10.34B | 10.28B | 10.17B | 10.03B | 10.58B | 11.06B | 10.87B | 10.70B | 10.52B | 10.33B | 10.14B | 10.05B | 9.95B | 9.71B | 9.50B | 9.56B | 9.75B | 10.33B | 11.18B | 11.56B | 12.01B | 12.50B |
|
Invested Capital
|
| 5.13B | 5.12B | 5.15B | 5.16B | 5.01B | 5.31B | 5.32B | 5.22B | 8.93B | 15.64B | 15.79B | 15.69B | 16.73B | 16.96B | 17.50B | 17.28B | 17.43B | 18.38B | 18.27B | 18.29B | 18.33B | 19.09B | 19.60B | 22.72B | 22.60B | 20.94B | 20.83B | 20.92B | 20.65B | 21.82B | 21.66B | 22.43B | 22.35B | 22.22B | 22.21B | 21.84B | 21.08B | 20.99B | 21.01B | 10.21B | 10.88B | 22.81B | 22.70B | 24.89B | 22.93B | 22.34B | 22.17B | 21.83B | 21.75B | 23.25B | 22.97B | 23.21B | 22.93B | 22.64B | 22.52B | 22.41B | 23.38B | 23.26B | 23.04B | 23.01B | 22.84B | 23.50B | 24.35B | 24.23B | 24.65B | 25.00B | 12.59B |
|
Asset Utilization Ratio
|
| | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.15 | 0.11 | 0.10 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.20 | 0.21 | 0.21 |
|
Interest Coverage Ratio
|
1.99 | 2.06 | 2.14 | 2.24 | 2.20 | 1.17 | 1.18 | 1.68 | 0.90 | 0.08 | 1.06 | 3.10 | 0.78 | 0.43 | 1.16 | 1.32 | 1.50 | 1.42 | 1.44 | 65.44 | 0.44 | 0.53 | 0.99 | 0.83 | 1.00 | 1.30 | 0.30 | 1.01 | 1.07 | 1.18 | 1.32 | 1.27 | 1.36 | 1.31 | 1.19 | 1.18 | 1.03 | 1.20 | 0.89 | -0.25 | 1.10 | 1.14 | | | | | 0.97 | 1.63 | 0.50 | 1.42 | 0.20 | 0.40 | 1.34 | 0.61 | 0.96 | 0.33 | 1.09 | 1.44 | 0.48 | 0.27 | 0.95 | 0.87 | 0.10 | 1.00 | 1.27 | 1.28 | 0.20 | 1.49 |
|
Equity Ratio
|
| 0.45 | 0.45 | 0.44 | 0.44 | 0.45 | 0.42 | 0.42 | 0.46 | 0.41 | 0.54 | 0.54 | 0.54 | 0.52 | 0.51 | 0.48 | 0.48 | 0.48 | 0.45 | 0.45 | 0.45 | 0.44 | 0.42 | 0.41 | 0.45 | 0.46 | 0.43 | 0.43 | 0.43 | 0.44 | 0.45 | 0.45 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 | 0.47 | 0.47 | 0.45 | 0.45 | 0.47 | 0.43 | 0.43 | 0.40 | 0.42 | 0.42 | 0.43 | 0.43 | 0.42 | 0.45 | 0.44 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.40 | 0.40 | 0.39 | 0.38 | 0.39 | 0.39 | 0.41 | 0.44 | 0.44 | 0.46 | 0.46 |
|
Times Interest Earned
|
1.99 | 2.06 | 2.14 | 2.24 | 2.20 | 1.17 | 1.18 | 1.68 | 0.90 | 0.08 | 1.06 | 3.10 | 0.78 | 0.43 | 1.16 | 1.32 | 1.50 | 1.42 | 1.44 | 65.44 | 0.44 | 0.53 | 0.99 | 0.83 | 1.00 | 1.30 | 0.30 | 1.01 | 1.07 | 1.18 | 1.32 | 1.27 | 1.36 | 1.31 | 1.19 | 1.18 | 1.03 | 1.20 | 0.89 | -0.25 | 1.10 | 1.14 | | | | | 0.97 | 1.63 | 0.50 | 1.42 | 0.20 | 0.40 | 1.34 | 0.61 | 0.96 | 0.33 | 1.09 | 1.44 | 0.48 | 0.27 | 0.95 | 0.87 | 0.10 | 1.00 | 1.27 | 1.28 | 0.20 | 1.49 |
|
FCF Payout Ratio
|
0.70 | 1.14 | 0.65 | 1.04 | 0.81 | 1.04 | -1.08 | 1.27 | 0.76 | -0.54 | 0.86 | 1.17 | 0.76 | -0.27 | -26.19 | -12.51 | 1.12 | 3.94 | -0.26 | 0.76 | 2.08 | 0.96 | -0.36 | 4.65 | -0.35 | 1.36 | -0.24 | 0.86 | 0.97 | 0.69 | -0.25 | 0.77 | 4.44 | 0.82 | 0.82 | | 1.20 | 0.88 | 1.21 | 1.07 | 0.99 | 0.87 | 1.23 | -0.79 | 1.35 | 0.93 | 0.55 | 0.75 | 0.94 | 0.77 | 1.07 | -0.20 | 0.76 | 0.80 | 0.76 | -7.32 | 1.04 | 0.76 | 0.94 | 1.34 | 1.01 | 0.71 | 0.67 | -0.14 | 0.76 | 0.54 | 0.76 | -0.14 |
|
Enterprise Value
|
-0.10B | -0.03B | -0.05B | -0.09B | -0.11B | -0.01B | -0.02B | -0.02B | -0.04B | -0.02B | 0.04B | 0.06B | 0.05B | 0.06B | 0.06B | 0.11B | 0.14B | 0.13B | 0.12B | 0.06B | 0.10B | 0.08B | 0.10B | 0.12B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.16B | 0.12B | -0.17B | 0.08B | 0.08B | 0.09B | -0.03B | 0.04B | 0.06B | 0.06B | 0.06B | 0.12B | 0.08B | 0.03B | 0.17B | -2.65B | -0.77B | -0.35B | -0.18B | 0.07B | 0.02B | 0.14B | 0.13B | 0.16B | 0.16B | 0.11B | 0.14B | 0.11B | 0.13B | -0.17B | -0.21B | -0.35B | -0.25B | -0.78B | -0.59B | 0.16B | -0.29B | 0.16B | -0.37B |
|
Return on Sales
|
0.13% | 0.18% | 0.00% | 0.00% | 0.01% | 0.03% | 0.01% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% | 0.05% | -0.01% | -0.02% | -0.01% | -0.03% | -0.01% | 0.00% | 0.05% | 0.05% | 0.03% | 0.03% | 0.02% | 0.02% | -0.03% | 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% | 0.08% | -0.06% | 0.05% | -0.09% | -0.06% | 0.04% | -0.04% | 0.00% | -0.08% | 0.01% | 0.07% | -0.07% | -0.10% | 0.00% | -0.02% | 0.01% | 0.04% | 0.04% | 0.03% | 0.03% | 0.05% |
|
Return on Invested Capital
|
| | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | | | | | 0.02% | 0.04% | -0.01% | 0.02% | 0.03% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | -0.07% | 0.04% | 0.03% | 0.03% | 0.04% |
|
Return on Assets
|
| | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | -0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | 0.04% | 0.03% | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | | | | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% |