|
Gross Margin
|
| 77.56% | 53.02% | 75.10% | 64.76% | 71.14% | 61.62% | 63.40% | 74.80% | 46.09% | -1.90% | 33.78% | -24.74% | 46.12% | 61.26% | 73.39% | 75.81% | 61.96% | 65.41% | 53.30% | 54.55% | 58.09% | 65.28% | 54.43% | 60.56% | 14.16% | 47.42% | 44.79% | 50.82% | 52.34% | 71.86% | 52.54% | 58.54% | 55.56% | -19.89% | 65.73% | 82.76% | 67.65% | 85.92% | 80.00% | 76.41% | 92.11% | 85.44% | 56.10% | 56.31% | 88.71% | 72.76% | 80.74% | 67.80% | 79.59% | 67.92% | 67.68% | 81.00% | 54.44% | 15.73% | 83.90% | 80.57% | 80.28% | 75.19% | 85.63% | 84.08% | 79.70% | 81.04% | 77.56% | 87.83% | 83.99% | 78.74% |
|
EBT Margin
|
36.50% | -165.97% | -9.90% | 56.93% | 144.04% | 86.53% | 52.51% | -109.19% | 83.86% | -39.57% | 500.00% | -65.78% | -358.76% | 252.97% | 80.63% | 43.58% | -85.48% | 201.84% | 337.11% | 268.68% | 52.27% | 160.29% | 338.89% | 478.48% | 187.32% | 186.76% | 80.75% | 304.17% | 35.52% | 93.93% | 207.79% | 114.83% | 226.83% | 92.59% | 168.28% | 87.64% | 149.66% | 63.97% | 123.94% | 80.80% | 29.74% | 68.42% | 41.75% | 112.20% | -60.19% | 59.68% | 29.48% | 45.91% | 8.47% | 63.78% | -8.49% | 126.24% | 34.67% | -24.44% | -24.72% | 36.64% | 42.40% | 40.00% | 50.12% | 61.77% | 58.78% | 46.53% | 81.78% | 19.23% | 66.38% | 47.33% | 65.22% |
|
EBIT Margin
|
38.62% | 25.55% | 29.86% | 15.28% | 26.79% | 30.61% | 29.65% | 32.80% | 38.19% | 44.78% | 45.02% | 44.89% | 50.52% | 46.12% | 45.95% | 47.25% | 37.90% | 57.06% | 62.26% | 58.79% | 78.03% | 70.59% | 70.83% | 64.56% | 71.13% | 44.75% | 52.58% | 58.33% | 54.10% | 45.79% | 40.69% | 49.58% | 74.39% | 62.35% | 53.23% | 53.93% | 68.97% | 72.06% | 69.72% | 78.40% | 50.26% | 41.35% | 42.72% | 66.67% | 77.67% | 20.97% | 26.49% | 17.94% | 39.55% | 34.69% | 31.13% | 24.71% | 20.67% | 68.89% | 75.28% | 26.71% | 28.62% | 24.72% | 24.81% | 29.05% | 34.29% | 40.10% | 30.48% | 59.62% | 25.22% | 31.67% | 45.41% |
|
EBITDA Margin
|
30.76% | -68.97% | 29.86% | 15.28% | 26.79% | 30.61% | 29.65% | 32.80% | 38.19% | 44.78% | 45.02% | 44.89% | 50.52% | 46.12% | 45.95% | 47.25% | 37.90% | 57.06% | 62.26% | 58.79% | 78.03% | 70.59% | 70.83% | 64.56% | 71.13% | 44.75% | 52.58% | 58.33% | 54.10% | 45.79% | 40.69% | 49.58% | 74.39% | 62.35% | 53.23% | 53.93% | 68.97% | 72.06% | 69.72% | 78.40% | 50.26% | 41.35% | 42.72% | 66.67% | 77.67% | 20.97% | 26.49% | 17.94% | 39.55% | 34.69% | 31.13% | 24.71% | 20.67% | 68.89% | 75.28% | 26.71% | 28.62% | 24.72% | 24.81% | 29.05% | 34.29% | 40.10% | 30.48% | 59.62% | 25.22% | 31.67% | 45.41% |
|
Operating Margin
|
| 25.55% | 29.86% | 15.28% | 26.79% | 30.61% | 29.65% | 32.80% | 38.19% | 44.78% | 45.02% | 44.89% | 50.52% | 46.12% | 45.95% | 47.25% | 37.90% | 57.06% | 62.26% | 58.79% | 78.03% | 70.59% | 70.83% | 64.56% | 71.13% | 44.75% | 52.58% | 58.33% | 54.10% | 45.79% | 40.69% | 49.58% | 74.39% | 62.35% | 53.23% | 53.93% | 68.97% | 72.06% | 69.72% | 78.40% | 50.26% | 41.35% | 42.72% | 66.67% | 77.67% | 20.97% | 26.49% | 17.94% | 39.55% | 34.69% | 31.13% | 24.71% | 20.67% | 68.89% | 75.28% | 26.71% | 28.62% | 24.72% | 24.81% | 29.05% | 34.29% | 40.10% | 30.48% | 59.62% | 25.22% | 31.67% | 45.41% |
|
Net Margin
|
31.17% | -100.30% | -33.55% | 4.20% | 105.97% | 60.30% | 57.01% | -64.09% | 54.83% | -18.74% | 360.66% | -37.16% | -248.97% | 172.15% | 63.96% | 33.94% | -58.06% | 134.36% | 241.51% | 191.76% | 31.82% | 116.91% | 246.53% | 336.71% | 141.55% | 135.62% | 60.56% | 223.44% | 32.24% | 68.22% | 207.36% | 83.47% | 193.29% | 94.44% | 111.83% | 29.21% | 135.86% | 55.15% | 114.08% | 70.40% | 27.69% | 53.38% | 33.50% | 105.69% | -80.58% | 38.44% | 15.67% | 28.50% | -15.25% | 27.04% | -36.79% | 22.05% | -35.67% | -297.78% | -246.07% | -48.29% | -34.63% | -14.72% | 27.30% | 100.00% | 24.49% | 12.38% | 45.35% | -25.64% | 34.20% | 3.56% | 16.91% |
|
FCF Margin
|
60.90% | 21.10% | 31.99% | -2.51% | -66.86% | -2.45% | 39.27% | 81.49% | -48.09% | 327.86% | -14.67% | 33.33% | 38.66% | 39.73% | -173.42% | 26.61% | -5.65% | 83.44% | 15.09% | 53.85% | 76.52% | 88.97% | 86.81% | 145.57% | 16.20% | 37.44% | -67.61% | -16.67% | -49.18% | 20.09% | -61.47% | 24.15% | 62.20% | 59.26% | 83.87% | 44.38% | 18.62% | 306.62% | -64.79% | 88.00% | -170.26% | 50.38% | -81.07% | -117.07% | -159.22% | -75.54% | -81.72% | -49.87% | -263.28% | -246.43% | -397.64% | -55.13% | -297.33% | -1,002.22% | -60.67% | -216.10% | 110.25% | 34.44% | -44.17% | 62.08% | -30.20% | 28.71% | 6.32% | 29.49% | 25.22% | 27.76% | 26.57% |
|
Assets Average
|
5.07B | 6.04B | 11.35B | 17.12B | 17.71B | 17.49B | 17.98B | 19.11B | 19.71B | 19.44B | 18.85B | 18.06B | 18.11B | 18.29B | 17.82B | 17.40B | 17.27B | 16.95B | 16.48B | 16.32B | 15.70B | 15.40B | 15.53B | 15.14B | 14.80B | 15.08B | 15.26B | 14.79B | 14.50B | 14.27B | 14.38B | 14.41B | 14.41B | 14.66B | 14.65B | 14.54B | 14.23B | 14.08B | 13.94B | 13.67B | 13.58B | 13.57B | 13.47B | 13.85B | 14.04B | 14.26B | 14.74B | 15.01B | 15.68B | 16.62B | 17.42B | 17.91B | 18.03B | 17.40B | 16.81B | 16.75B | 16.81B | 16.82B | 14.40B | 12.24B | 12.35B | 12.13B | 12.19B | 12.10B | 11.92B | 12.02B | 12.10B |
|
Equity Average
|
1.52B | 1.01B | 1.86B | 3.05B | 3.46B | 3.74B | 4.03B | 3.93B | 3.76B | 3.88B | 4.34B | 4.71B | 4.42B | 4.45B | 4.84B | 4.97B | 4.86B | 4.60B | 4.66B | 4.97B | 5.16B | 5.23B | 5.30B | 5.56B | 5.77B | 3.01B | 0.26B | 3.17B | 3.21B | 0.39B | 0.41B | 0.28B | 0.19B | 0.26B | 0.32B | 3.58B | 6.81B | 6.71B | 6.61B | 6.57B | 6.61B | 6.70B | 6.69B | 6.65B | 6.46B | 6.38B | 6.54B | 6.64B | 6.58B | 6.51B | 6.46B | 6.43B | 6.24B | 5.77B | 5.35B | 5.22B | 5.35B | 5.43B | 5.38B | 5.51B | 5.70B | 5.64B | 5.69B | 5.67B | 5.61B | 5.69B | 5.73B |
|
Invested Capital
|
1.10B | 0.92B | 2.80B | 4.37B | 3.62B | 4.79B | 5.11B | 4.72B | 4.89B | 4.96B | 5.81B | 5.69B | 5.22B | 5.57B | 5.79B | 5.83B | 5.56B | 5.31B | 5.65B | 5.93B | 6.02B | 6.55B | 6.66B | 7.05B | 7.09B | 1.54B | 1.58B | 7.36B | 1.65B | 1.73B | 1.69B | 1.48B | 1.51B | 1.61B | 1.62B | 8.13B | 8.06B | 7.90B | 7.83B | 7.79B | 7.90B | 7.96B | 7.89B | 7.88B | 7.49B | 7.71B | 7.82B | 7.91B | 7.70B | 8.27B | 8.05B | 8.15B | 7.67B | 7.22B | 6.83B | 6.97B | 7.09B | 7.13B | 6.99B | 7.41B | 7.38B | 7.29B | 7.48B | 7.25B | 7.36B | 7.43B | 7.44B |
|
Asset Utilization Ratio
|
0.19 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.07 | 0.08 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.06 | 0.09 | 0.11 | 0.11 | 0.10 | 0.09 | 0.07 | 0.08 | 0.09 | 0.08 |
|
Interest Coverage Ratio
|
18.20 | 6.68 | 3.36 | 3.46 | 3.36 | 3.65 | 3.44 | 3.80 | 3.88 | 4.29 | 3.80 | 4.04 | 3.92 | 4.04 | 4.86 | 4.90 | 4.48 | 4.43 | 4.71 | 5.63 | 5.15 | 4.80 | 3.78 | 4.08 | 4.04 | 3.77 | 4.48 | 4.48 | 3.81 | 3.92 | 3.62 | 4.68 | 5.08 | 4.04 | 4.13 | 4.00 | 4.17 | 4.08 | 4.30 | 4.26 | 4.26 | 5.00 | 4.00 | 3.73 | 3.64 | 3.71 | 3.38 | 3.24 | 3.33 | 2.96 | 2.87 | 3.25 | 3.10 | 3.10 | 3.35 | 3.71 | 3.86 | 4.05 | 4.17 | 4.13 | 3.65 | 3.52 | 3.73 | 4.04 | 3.95 | 3.87 | 4.27 |
|
Debt to Equity
|
0.18 | 0.56 | 0.33 | 0.28 | 0.25 | | | 0.08 | | | 0.06 | 0.06 | 0.07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.04 | 0.08 | 0.06 | 0.05 | 0.05 | | | 0.02 | | | 0.02 | 0.02 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.20 | 0.14 | 0.17 | 0.18 | 0.21 | 0.22 | 0.23 | 0.18 | 0.20 | 0.20 | 0.26 | 0.26 | 0.23 | 0.26 | 0.28 | 0.29 | 0.27 | 0.27 | 0.30 | 0.31 | 0.34 | 0.33 | 0.35 | 0.39 | 0.39 | 0.02 | 0.02 | 0.42 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.47 | 0.48 | 0.47 | 0.48 | 0.48 | 0.49 | 0.49 | 0.50 | 0.46 | 0.46 | 0.44 | 0.45 | 0.44 | 0.40 | 0.38 | 0.36 | 0.36 | 0.34 | 0.33 | 0.31 | 0.31 | 0.32 | 0.32 | 0.44 | 0.46 | 0.47 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
|
Times Interest Earned
|
18.20 | 6.68 | 3.36 | 3.46 | 3.36 | 3.65 | 3.44 | 3.80 | 3.88 | 4.29 | 3.80 | 4.04 | 3.92 | 4.04 | 4.86 | 4.90 | 4.48 | 4.43 | 4.71 | 5.63 | 5.15 | 4.80 | 3.78 | 4.08 | 4.04 | 3.77 | 4.48 | 4.48 | 3.81 | 3.92 | 3.62 | 4.68 | 5.08 | 4.04 | 4.13 | 4.00 | 4.17 | 4.08 | 4.30 | 4.26 | 4.26 | 5.00 | 4.00 | 3.73 | 3.64 | 3.71 | 3.38 | 3.24 | 3.33 | 2.96 | 2.87 | 3.25 | 3.10 | 3.10 | 3.35 | 3.71 | 3.86 | 4.05 | 4.17 | 4.13 | 3.65 | 3.52 | 3.73 | 4.04 | 3.95 | 3.87 | 4.27 |
|
FCF Payout Ratio
|
-0.02 | 0.34 | 0.08 | -0.49 | -0.04 | -1.14 | 0.07 | 0.03 | -0.07 | 0.01 | -0.27 | 0.11 | 0.21 | 0.20 | -0.05 | 0.31 | -1.36 | 0.14 | 0.79 | 0.18 | 0.20 | 0.17 | 0.14 | 0.08 | 0.83 | 0.22 | -0.13 | -0.53 | -0.20 | 0.40 | -0.12 | 0.30 | 0.19 | 0.18 | 0.11 | 0.22 | 0.67 | 0.05 | -0.18 | 0.15 | -0.06 | 0.14 | -0.10 | -0.13 | -0.12 | -0.06 | -0.07 | -0.08 | -0.04 | -0.04 | -0.02 | -0.10 | -0.02 | -0.02 | -0.30 | -0.02 | 0.06 | 0.14 | -0.09 | 0.08 | -0.26 | 0.29 | 0.94 | 0.35 | 0.22 | 0.22 | 0.31 |
|
Enterprise Value
|
-0.64B | -1.18B | -0.01B | -1.71B | -0.09B | -1.49B | -1.00B | -1.16B | -0.92B | -12.49B | -12.31B | -0.95B | -12.40B | -0.92B | -0.56B | -0.95B | -0.85B | -1.09B | -0.87B | -0.18B | -0.22B | -0.11B | -0.08B | -0.07B | -0.89B | -0.07B | -0.07B | -0.17B | -0.11B | -0.19B | -0.10B | -0.12B | -0.15B | -0.20B | -0.07B | -0.14B | -11.27B | -11.42B | -11.11B | -0.10B | -10.90B | -10.98B | -10.71B | -1.43B | -0.91B | -0.78B | -0.81B | -0.97B | -0.66B | -1.04B | -0.62B | -1.16B | -0.39B | -0.62B | -0.95B | -0.69B | -1.08B | -1.47B | -1.38B | -1.71B | -1.60B | -1.66B | -1.43B | -1.28B | -1.09B | -0.84B | -1.25B |
|
Return on Sales
|
0.31% | -1.00% | -0.34% | 0.04% | 1.06% | 0.60% | 0.57% | -0.64% | 0.55% | -0.19% | 3.61% | -0.37% | -2.49% | 1.72% | 0.64% | 0.34% | -0.58% | 1.34% | 2.42% | 1.92% | 0.32% | 1.17% | 2.47% | 3.37% | 1.42% | 1.36% | 0.61% | 2.23% | 0.32% | 0.68% | 2.07% | 0.83% | 1.93% | 0.94% | 1.12% | 0.29% | 1.36% | 0.55% | 1.14% | 0.70% | 0.28% | 0.53% | 0.33% | 1.11% | -0.56% | 0.51% | 0.33% | 0.39% | 0.08% | 0.52% | -0.01% | 0.93% | 0.29% | -0.28% | 0.06% | 0.30% | 0.34% | 0.35% | 0.39% | 1.16% | 0.46% | 0.40% | 0.65% | 0.12% | 0.54% | 0.38% | 0.55% |
|
Return on Invested Capital
|
0.22% | -0.16% | -0.03% | -0.12% | 0.01% | 0.04% | 0.04% | 0.06% | 0.07% | -0.15% | 0.06% | 0.05% | 0.09% | 0.05% | 0.03% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.07% | 0.19% | 0.07% | 0.07% | 0.19% | 0.20% | 0.22% | 0.25% | 0.25% | 0.22% | 0.06% | 0.04% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Assets
|
0.06% | -0.06% | -0.04% | -0.01% | 0.01% | 0.03% | 0.04% | 0.03% | 0.02% | 0.00% | 0.04% | 0.04% | 0.01% | 0.03% | 0.00% | 0.01% | 0.03% | 0.02% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.08% | 0.06% | 0.08% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.06% | 0.06% | 0.06% | 0.03% | 0.04% | 0.04% | 0.03% |
|
Return on Equity
|
0.21% | -0.39% | -0.23% | -0.05% | 0.03% | 0.12% | 0.17% | 0.13% | 0.08% | 0.02% | 0.16% | 0.16% | 0.03% | 0.13% | -0.01% | 0.02% | 0.09% | 0.06% | 0.11% | 0.16% | 0.19% | 0.18% | 0.17% | 0.20% | 0.22% | 0.46% | 4.48% | 0.33% | 0.29% | 1.97% | 2.73% | 3.14% | 6.04% | 4.40% | 2.73% | 0.20% | 0.09% | 0.08% | 0.07% | 0.08% | 0.06% | 0.07% | 0.05% | 0.06% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.05% | 0.04% | 0.06% | 0.07% | 0.05% | 0.06% | 0.03% | 0.03% | 0.06% | 0.09% | 0.14% | 0.14% | 0.13% | 0.13% | 0.07% | 0.08% | 0.09% | 0.07% |