|
Gross Margin
|
54.43% | 55.69% | 36.10% | 41.71% | 42.75% | 41.89% | 22.06% | 32.86% | 37.84% | 43.84% | 41.91% | 45.00% | 40.71% | 20.14% | 46.94% | 44.83% | 46.28% | 48.26% | 49.26% | 46.48% | 44.48% | 46.29% | 45.76% | 44.94% | 43.23% | 46.37% | 45.04% | 41.89% | 45.31% | 42.83% | 50.53% | 44.41% | 17.10% | 44.57% | 48.43% | 45.68% | 45.82% | 39.56% | 47.51% | 47.56% | 44.20% | 44.26% | 36.06% | 46.38% | 47.40% | 37.75% | 46.90% | 54.87% | 41.65% | 56.90% | 52.81% | 52.58% | 31.89% | 55.05% | 53.57% | 52.85% | 50.53% | 58.82% | 56.15% | 56.80% | 49.11% | 47.58% | 44.64% | 55.82% | 56.94% |
|
EBT Margin
|
29.00% | 31.46% | 33.40% | 39.30% | 24.10% | 36.47% | 3.93% | 14.67% | 24.40% | 20.90% | 24.42% | 30.42% | 26.06% | 0.91% | 1.85% | 23.99% | 15.37% | 21.08% | 21.27% | 24.14% | 25.42% | 23.03% | 35.31% | 14.05% | 7.87% | 4.18% | 20.17% | 26.19% | 33.06% | 8.60% | 27.07% | 18.80% | -2.93% | 21.11% | 15.25% | 20.95% | 21.86% | 6.67% | 39.55% | 36.23% | 30.41% | 22.29% | -3.97% | 21.60% | 22.12% | 34.39% | 19.38% | 29.00% | 14.35% | 26.70% | 8.72% | 18.10% | -0.24% | 32.13% | 23.42% | 22.58% | 22.26% | 29.89% | 29.59% | 31.24% | 22.24% | 20.60% | 14.51% | 27.07% | 29.42% |
|
EBIT Margin
|
-16.58% | -12.85% | -56.62% | -43.59% | -60.23% | -52.23% | -96.31% | -73.11% | -49.93% | -46.32% | -53.47% | -40.52% | -54.08% | -96.99% | -36.59% | -43.44% | -46.66% | -40.64% | -39.52% | -43.55% | -39.93% | -40.56% | -37.83% | -49.08% | -48.46% | -45.05% | -48.98% | -50.33% | -46.58% | -50.57% | -40.49% | -50.23% | -103.09% | -50.35% | -40.30% | -38.91% | -41.07% | -52.50% | -38.80% | -37.76% | -42.40% | -48.32% | -55.35% | -32.02% | -30.48% | -59.05% | -33.72% | -16.13% | -44.00% | -16.40% | -30.03% | -24.51% | -64.91% | -24.05% | -23.01% | -24.57% | -27.22% | -11.30% | -14.26% | -11.97% | -28.65% | -31.82% | -40.85% | -17.11% | -13.64% |
|
EBITDA Margin
|
-16.58% | -12.85% | -56.62% | -43.59% | -60.23% | -52.23% | -96.31% | -73.11% | -49.93% | -46.32% | -53.47% | -40.52% | -54.08% | -96.99% | -36.59% | -43.44% | -46.66% | -40.64% | -39.52% | -43.55% | -39.93% | -40.56% | -37.83% | -49.08% | -48.46% | -45.05% | -48.98% | -50.33% | -46.58% | -50.57% | -40.49% | -50.23% | -103.09% | -50.35% | -40.30% | -38.91% | -41.07% | -52.50% | -38.80% | -37.76% | -42.40% | -48.32% | -55.35% | -32.02% | -30.48% | -59.05% | -33.72% | -16.13% | -44.00% | -16.40% | -30.03% | -24.51% | -64.91% | -24.05% | -23.01% | -24.57% | -27.22% | -11.30% | -14.26% | -11.97% | -28.65% | -31.82% | -40.85% | -17.11% | -13.64% |
|
Operating Margin
|
-16.58% | -12.85% | -56.62% | -43.59% | -60.23% | -52.23% | -96.31% | -73.11% | -49.93% | -46.32% | -53.47% | -40.52% | -54.08% | -96.99% | -36.59% | -43.44% | -46.66% | -40.64% | -39.52% | -43.55% | -39.93% | -40.56% | -37.83% | -49.08% | -48.46% | -45.05% | -48.98% | -50.33% | -46.58% | -50.57% | -40.49% | -50.23% | -103.09% | -50.35% | -40.30% | -38.91% | -41.07% | -52.50% | -38.80% | -37.76% | -42.40% | -48.32% | -55.35% | -32.02% | -30.48% | -59.05% | -33.72% | -16.13% | -44.00% | -16.40% | -30.03% | -24.51% | -64.91% | -24.05% | -23.01% | -24.57% | -27.22% | -11.30% | -14.26% | -11.97% | -28.65% | -31.82% | -40.85% | -17.11% | -13.64% |
|
Net Margin
|
28.11% | 30.74% | 31.43% | 38.04% | 22.56% | 36.01% | 3.00% | 14.02% | 23.80% | 20.63% | 23.19% | 27.80% | 24.60% | 1.76% | 33.34% | 22.60% | 13.75% | 18.59% | 20.59% | 22.33% | 24.70% | 22.71% | 30.52% | 11.69% | 7.96% | 5.63% | 15.69% | 20.43% | 25.81% | 6.44% | 21.66% | 14.01% | -4.18% | 16.62% | 11.12% | 17.45% | 16.81% | 9.21% | 32.01% | 31.33% | 26.57% | 20.84% | 7.67% | 12.57% | 17.67% | 29.44% | 18.88% | 25.83% | 18.50% | 26.55% | 8.77% | 16.94% | 0.28% | 30.75% | 22.25% | 20.90% | 21.42% | 58.47% | 28.17% | 29.77% | 20.71% | 20.34% | 12.07% | 23.54% | 26.23% |
|
FCF Margin
|
| 19.44% | 27.29% | 32.02% | 42.26% | 22.62% | 34.16% | 33.86% | 44.97% | 15.77% | 20.33% | 34.23% | 44.21% | 23.74% | 26.82% | 23.63% | 29.54% | 25.89% | 22.42% | 27.55% | 37.89% | 25.15% | 9.03% | 31.44% | 44.61% | 19.66% | 33.48% | 21.31% | 51.40% | 34.74% | 15.98% | 27.72% | 41.32% | 2.30% | 32.06% | 6.56% | 47.90% | 31.22% | 16.51% | 32.12% | 56.98% | 32.66% | 34.51% | 30.58% | 43.28% | 29.92% | 33.12% | -28.29% | 122.30% | 34.22% | 25.51% | 38.26% | 55.28% | 35.10% | 30.05% | 35.93% | 58.85% | 41.51% | 39.30% | 35.63% | 42.48% | 34.30% | 31.01% | 21.33% | 42.55% |
|
Assets Average
|
| | | | | 16.99B | 16.74B | 17.20B | 17.32B | 17.27B | 17.46B | 18.15B | 18.69B | 18.35B | 18.29B | 18.84B | 18.92B | 19.24B | 20.68B | 22.18B | 22.59B | 22.29B | 22.41B | 22.97B | 23.43B | 23.45B | 23.84B | 24.48B | 25.03B | 27.51B | 29.73B | 30.48B | 31.74B | 32.34B | 32.09B | 31.99B | 32.05B | 32.24B | 33.10B | 34.41B | 35.21B | 36.73B | 38.15B | 39.81B | 41.96B | 43.00B | 43.74B | 45.34B | 45.63B | 44.94B | 45.39B | 45.70B | 46.03B | 47.16B | 49.55B | 52.48B | 54.54B | 57.07B | 60.84B | 64.12B | 69.56B | 72.28B | 73.04B | 76.98B | 78.99B |
|
Equity Average
|
| 4.03B | 3.71B | 3.93B | 4.12B | 4.29B | 4.34B | 4.35B | 4.42B | 4.62B | 4.82B | 4.93B | 5.18B | 5.35B | 5.34B | 5.28B | 5.34B | 5.74B | 6.36B | 6.85B | 6.94B | 6.84B | 6.95B | 7.01B | 6.93B | 6.92B | 7.02B | 7.29B | 7.80B | 8.63B | 9.29B | 9.63B | 9.77B | 9.91B | 10.02B | 10.01B | 10.13B | 10.23B | 10.59B | 11.28B | 11.81B | 12.14B | 12.06B | 12.27B | 12.94B | 13.16B | 13.54B | 14.44B | 14.15B | 13.47B | 13.23B | 12.67B | 12.11B | 12.35B | 13.45B | 14.31B | 14.94B | 16.80B | 18.85B | 20.01B | 21.47B | 21.55B | 21.18B | 22.29B | 23.38B |
|
Invested Capital
|
4.46B | 3.61B | 3.82B | 4.05B | 4.19B | 4.39B | 4.29B | 4.40B | 4.44B | 4.80B | 4.84B | 5.02B | 5.35B | 5.35B | 5.34B | 5.23B | 5.44B | 6.04B | 6.69B | 7.02B | 6.86B | 6.82B | 7.08B | 6.93B | 6.94B | 6.91B | 7.13B | 7.45B | 8.15B | 9.11B | 9.47B | 9.78B | 9.77B | 10.04B | 10.00B | 10.02B | 10.23B | 10.23B | 10.95B | 11.61B | 12.01B | 12.26B | 11.86B | 12.67B | 13.21B | 13.11B | 13.97B | 14.90B | 13.39B | 13.55B | 12.92B | 12.42B | 11.80B | 12.91B | 13.99B | 14.64B | 15.24B | 18.35B | 19.36B | 20.66B | 22.27B | 20.82B | 21.55B | 23.04B | 23.72B |
|
Asset Utilization Ratio
|
| | | | | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.21 | 0.20 | 0.19 | 0.20 | 0.21 | 0.22 | 0.22 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 |
|
Interest Coverage Ratio
|
-26.97 | -16.96 | -52.24 | -34.31 | -51.27 | -44.25 | -79.05 | -60.58 | -41.91 | -38.56 | -48.36 | -39.58 | -54.88 | -122.20 | -46.70 | -56.33 | -62.48 | -36.39 | -23.59 | -27.56 | -86.91 | -29.38 | -27.04 | -115.44 | -34.13 | -26.86 | -28.94 | -32.32 | -28.00 | -26.43 | -15.77 | -21.68 | -44.08 | -20.22 | -16.24 | -17.14 | -17.83 | -24.15 | -18.27 | -18.87 | -19.46 | -23.48 | -29.66 | -23.60 | -17.05 | -27.84 | -19.92 | -11.61 | -27.87 | -11.93 | -19.30 | -17.27 | -48.61 | -20.75 | -22.78 | -23.55 | -26.65 | -13.21 | -16.53 | -14.46 | -38.66 | -39.11 | -54.54 | -23.47 | -18.84 |
|
Debt to Equity
|
| 0.08 | | | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.13 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.15 | 0.16 | 0.15 | 0.16 | 0.23 | 0.22 | 0.22 | 0.20 | 0.19 | 0.20 | 0.20 | 0.21 | 0.22 | 0.23 | 0.21 | 0.19 | 0.19 | 0.18 | 0.15 | 0.14 | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 |
|
Debt Ratio
|
| 0.02 | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
|
Equity Ratio
|
| 0.23 | | | 0.24 | 0.27 | 0.25 | 0.26 | 0.25 | 0.28 | 0.27 | 0.27 | 0.28 | 0.30 | 0.28 | 0.28 | 0.29 | 0.31 | 0.31 | 0.31 | 0.30 | 0.31 | 0.31 | 0.30 | 0.29 | 0.30 | 0.29 | 0.31 | 0.32 | 0.31 | 0.31 | 0.32 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.32 | 0.31 | 0.31 | 0.31 | 0.30 | 0.32 | 0.32 | 0.30 | 0.30 | 0.28 | 0.27 | 0.25 | 0.27 | 0.27 | 0.27 | 0.28 | 0.31 | 0.31 | 0.32 | 0.30 | 0.29 | 0.29 | 0.29 | 0.30 |
|
Times Interest Earned
|
-26.97 | -16.96 | -52.24 | -34.31 | -51.27 | -44.25 | -79.05 | -60.58 | -41.91 | -38.56 | -48.36 | -39.58 | -54.88 | -122.20 | -46.70 | -56.33 | -62.48 | -36.39 | -23.59 | -27.56 | -86.91 | -29.38 | -27.04 | -115.44 | -34.13 | -26.86 | -28.94 | -32.32 | -28.00 | -26.43 | -15.77 | -21.68 | -44.08 | -20.22 | -16.24 | -17.14 | -17.83 | -24.15 | -18.27 | -18.87 | -19.46 | -23.48 | -29.66 | -23.60 | -17.05 | -27.84 | -19.92 | -11.61 | -27.87 | -11.93 | -19.30 | -17.27 | -48.61 | -20.75 | -22.78 | -23.55 | -26.65 | -13.21 | -16.53 | -14.46 | -38.66 | -39.11 | -54.54 | -23.47 | -18.84 |
|
FCF Payout Ratio
|
| 0.04 | 0.04 | 0.03 | 0.02 | 0.05 | 0.03 | 0.03 | 0.02 | 0.06 | 0.05 | 0.04 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.07 | 0.02 | 0.01 | 0.03 | 0.02 | 0.03 | 0.01 | 0.03 | 0.06 | 0.03 | 0.02 | 0.39 | 0.03 | 0.12 | 0.02 | -0.03 | 0.05 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 1.18 | 0.01 | 0.01 | 0.00 |
|
Enterprise Value
|
-0.39B | -0.91B | -0.34B | -0.34B | -1.15B | -1.28B | -1.54B | -1.12B | -1.17B | -1.26B | -1.54B | -1.44B | -1.27B | -1.09B | -1.30B | -1.47B | -1.43B | -1.91B | -2.26B | -1.11B | -0.63B | -1.06B | -0.54B | -0.61B | -0.58B | -0.40B | -0.43B | -0.58B | -0.93B | -0.60B | -0.64B | -0.78B | -1.65B | -1.23B | -0.79B | -0.76B | -0.74B | -0.81B | -0.50B | -0.57B | -0.78B | -0.92B | -1.57B | -2.45B | -2.26B | -2.77B | -1.60B | -2.56B | -4.20B | -2.65B | -1.81B | -1.61B | -1.61B | -1.70B | -1.65B | -1.81B | -1.75B | -2.12B | -2.71B | -2.42B | -2.65B | -2.68B | -2.81B | -2.70B | -2.87B |
|
Return on Sales
|
0.29% | 0.31% | 0.32% | 0.39% | 0.24% | 0.37% | 0.04% | 0.15% | 0.25% | 0.22% | 0.24% | 0.30% | 0.25% | 0.01% | 0.02% | 0.23% | 0.14% | 0.19% | 0.21% | 0.23% | 0.25% | 0.22% | 0.34% | 0.13% | 0.07% | 0.03% | 0.18% | 0.25% | 0.32% | 0.08% | 0.25% | 0.16% | -0.04% | 0.16% | 0.13% | 0.19% | 0.19% | 0.04% | 0.36% | 0.33% | 0.28% | 0.20% | -0.06% | 0.20% | 0.21% | 0.28% | 0.18% | 0.27% | 0.14% | 0.18% | 0.08% | 0.17% | 0.00% | 0.26% | 0.21% | 0.20% | 0.20% | 0.57% | 0.27% | 0.29% | 0.20% | 0.18% | 0.12% | 0.23% | 0.25% |
|
Return on Invested Capital
|
| | | -0.23% | -0.27% | -0.31% | -0.37% | -0.41% | -0.40% | -0.38% | -0.31% | -0.27% | -0.26% | -0.33% | -0.32% | -0.32% | -0.31% | -0.22% | -0.21% | -0.20% | -0.20% | -0.21% | -0.20% | -0.21% | -0.22% | -0.22% | -0.23% | -0.23% | -0.22% | -0.21% | -0.19% | -0.19% | -0.25% | -0.25% | -0.25% | -0.25% | -0.18% | -0.19% | -0.19% | -0.18% | -0.18% | -0.18% | -0.21% | -0.22% | -0.22% | -0.23% | -0.22% | -0.18% | -0.20% | -0.16% | -0.15% | -0.17% | -0.22% | -0.24% | -0.23% | -0.23% | -0.18% | -0.21% | -0.17% | -0.14% | -0.16% | -0.16% | -0.22% | -0.22% | -0.18% |
|
Return on Assets
|
| | | | | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.06% | 0.05% | 0.05% | 0.05% |
|
Return on Equity
|
| | | 0.26% | 0.22% | 0.20% | 0.15% | 0.12% | 0.12% | 0.09% | 0.12% | 0.14% | 0.14% | 0.11% | 0.08% | 0.07% | 0.06% | 0.08% | 0.10% | 0.10% | 0.11% | 0.12% | 0.14% | 0.12% | 0.10% | 0.08% | 0.06% | 0.07% | 0.10% | 0.09% | 0.10% | 0.09% | 0.05% | 0.06% | 0.05% | 0.06% | 0.09% | 0.07% | 0.10% | 0.11% | 0.12% | 0.14% | 0.09% | 0.09% | 0.09% | 0.10% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.10% | 0.08% | 0.10% | 0.13% | 0.14% | 0.18% | 0.25% | 0.25% | 0.26% | 0.26% | 0.19% | 0.17% | 0.16% | 0.17% |