|
Gross Margin
|
| | | 100.00% | | | 100.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
120.41% | 120.04% | 126.33% | 118.32% | 104.03% | 75.11% | 83.10% | 63.27% | 58.56% | 52.39% | 81.84% | 72.08% | 26.39% | 49,474.09% | 46,917.26% | -119,726.53% | 30.63% | 0.05% | 51.13% | 47.71% | 24.95% | 40,903.07% | 20.20% | 26.54% | 48.06% | 28.30% | 37.81% | 21.49% | 27.41% | 26.82% | 34.66% | 33.89% | 35.31% | 29.29% | 28.23% | 22.44% | 27.86% | 24.68% | 29.80% | 22.97% | 24.37% | 25.41% | 21.74% | 17.90% | 22.32% |
|
EBIT Margin
|
53.91% | 54.05% | 54.05% | 55.37% | 47.67% | 40.74% | 51.56% | 40.31% | 35.24% | 30.33% | 58.77% | 49.41% | 45.93% | 49,493.81% | 46,935.99% | -119,707.92% | 50.80% | 0.05% | 51.13% | 47.71% | 46.85% | 40,903.07% | 41.55% | 47.32% | 48.06% | 50.00% | 48.27% | 42.76% | 47.26% | 47.95% | 55.74% | 56.24% | 57.34% | 51.78% | 50.47% | 44.58% | 50.07% | 47.36% | 52.85% | 48.13% | 49.01% | 50.82% | 46.98% | 44.63% | 48.80% |
|
EBITDA Margin
|
53.91% | 54.05% | 54.05% | 55.37% | 47.67% | 40.74% | 51.56% | 40.31% | 35.24% | 30.33% | 58.77% | 49.41% | 45.93% | 49,493.81% | 46,935.99% | -119,707.92% | 50.80% | 0.05% | 51.13% | 47.71% | 46.85% | 40,903.07% | 41.55% | 47.32% | 48.06% | 50.00% | 48.27% | 42.76% | 47.26% | 47.95% | 55.74% | 56.24% | 57.34% | 51.78% | 50.47% | 44.58% | 50.07% | 47.36% | 52.85% | 48.13% | 49.01% | 50.82% | 46.98% | 44.63% | 48.80% |
|
Operating Margin
|
53.91% | 54.05% | 54.05% | 55.37% | 47.67% | 40.74% | 51.56% | 40.31% | 35.24% | 30.33% | 58.77% | 49.41% | 45.93% | 49,493.81% | 46,935.99% | -119,707.92% | 50.80% | 0.05% | 51.13% | 47.71% | 46.85% | 40,903.07% | 41.55% | 47.32% | 48.06% | 50.00% | 48.27% | 42.76% | 47.26% | 47.95% | 55.74% | 56.24% | 57.34% | 51.78% | 50.47% | 44.58% | 50.07% | 47.36% | 52.85% | 48.13% | 49.01% | 50.82% | 46.98% | 44.63% | 48.80% |
|
Net Margin
|
120.36% | 119.90% | 125.59% | 118.30% | 104.28% | 74.54% | 83.22% | 60.07% | 57.05% | 51.07% | 81.43% | 70.57% | 24.75% | 49,474.09% | 46,917.26% | -119,731.79% | 28.68% | 0.04% | 49.51% | 46.68% | 22.70% | 40,903.07% | 17.24% | 25.61% | 46.68% | 27.97% | 36.87% | 20.36% | 25.90% | 23.86% | 32.57% | 31.28% | 32.50% | 28.96% | 27.29% | 21.98% | 25.46% | 23.68% | 28.08% | 21.42% | 23.06% | 24.45% | 20.67% | 16.50% | 20.18% |
|
FCF Margin
|
34.79% | 102.29% | 98.79% | -184.56% | -53.69% | -337.21% | -157.21% | 4.06% | 105.27% | -8.26% | -208.88% | -95.25% | -3.50% | -121.56% | 397.70% | -370.92% | -28.14% | 351.78% | 176.52% | -1,028.31% | 22.29% | -46.25% | -227.76% | -11.38% | 227.41% | | 258.64% | | -334.03% | 109.32% | -313.15% | 3.72% | -56.25% | 141.10% | -7.57% | 7.02% | -50.78% | -3.00% | -174.57% | -67.23% | -35.31% | -40.85% | -29.26% | -98.85% | -53.85% |
|
Assets Average
|
2.07B | 2.05B | 2.06B | 2.19B | 2.35B | 3.23B | 4.25B | 4.50B | 4.63B | 4.81B | 4.98B | 5.22B | 5.50B | 5.71B | 6.05B | 6.35B | 6.38B | 6.74B | 7.44B | 7.95B | 8.17B | 8.38B | 8.88B | 9.35B | 9.21B | 9.05B | | | | | | | 22.22B | 22.11B | 22.02B | 22.58B | 23.36B | 24.03B | 25.17B | 26.60B | 27.68B | 28.29B | 28.69B | 29.94B | 31.02B |
|
Equity Average
|
0.55B | 0.00B | | | 785.12B | 784.49B | 0.00B | 1.53B | 1,583.03B | 3,148.64B | 1,567.14B | 1.58B | | | | | | | | | | | | | | | | | | | | | 9.50B | 9.80B | 10.20B | 10.58B | 11.01B | 11.54B | 12.12B | 12.57B | 13.06B | 13.51B | 13.85B | 14.18B | 14.32B |
|
Invested Capital
|
0.00B | 0.00B | | 1.26B | 1,568.98B | 0.00B | 0.00B | 3.05B | 3,163.01B | 3,134.28B | 0.00B | 3.15B | | 3,446.50B | | 3.99B | | | | 4.90B | | | | 5.28B | | | | | 19.89B | | | 21.25B | 10.05B | 10.49B | 10.62B | 10.94B | 11.26B | 11.93B | 12.39B | 12.80B | 27.08B | 27.59B | 14.19B | 14.42B | 14.85B |
|
Asset Utilization Ratio
|
0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.09 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | | | | | | | 0.09 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 |
|
Interest Coverage Ratio
|
4.59 | 5.07 | 5.75 | 6.78 | 3.69 | 2.14 | 3.13 | 2.54 | 1.58 | 1.53 | 3.18 | 2.82 | 2.35 | 0.00B | 0.00B | -0.00B | 2.52 | | | | 2.14 | | 1.95 | 2.28 | | 2.30 | 4.61 | 2.01 | 2.38 | 2.27 | 2.64 | 2.52 | 2.60 | 2.30 | 2.27 | 2.01 | 2.25 | 2.09 | 2.29 | 1.91 | 1.99 | 2.00 | 1.86 | 1.67 | 1.84 |
|
Debt to Equity
|
| | | | | | | | | | | 1.22 | | | | 1.21 | | | | 1.37 | | | | 1.44 | | | | | 0.11 | | | | 0.20 | 0.17 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.10 | | | 0.09 | 0.09 | 0.13 |
|
Debt Ratio
|
| | | | | | | | | | | 0.71 | 0.14 | | | 0.76 | | | | 0.82 | | | | 0.80 | | 0.73 | | | 0.05 | | | | 0.08 | 0.08 | 0.07 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | | | 0.04 | 0.04 | 0.06 |
|
Equity Ratio
|
0.00 | 0.00 | | 0.54 | 659.42 | 0.00 | 0.00 | 0.67 | 671.97 | 638.15 | 0.00 | 0.58 | | 593.46 | | 0.62 | | | | 0.60 | | | | 0.56 | | | | | 0.43 | | | 0.43 | 0.43 | 0.46 | 0.47 | 0.47 | 0.47 | 0.49 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.46 | 0.46 |
|
Times Interest Earned
|
4.59 | 5.07 | 5.75 | 6.78 | 3.69 | 2.14 | 3.13 | 2.54 | 1.58 | 1.53 | 3.18 | 2.82 | 2.35 | 0.00B | 0.00B | -0.00B | 2.52 | | | | 2.14 | | 1.95 | 2.28 | | 2.30 | 4.61 | 2.01 | 2.38 | 2.27 | 2.64 | 2.52 | 2.60 | 2.30 | 2.27 | 2.01 | 2.25 | 2.09 | 2.29 | 1.91 | 1.99 | 2.00 | 1.86 | 1.67 | 1.84 |
|
FCF Payout Ratio
|
4.19 | -3.28 | 4.52 | 2.70 | -1.19 | 0.35 | 0.28 | -10.29 | -0.46 | -16.60 | -0.20 | 2.70 | -13.99 | 1.10 | 0.54 | 0.78 | -1.64 | 0.13 | 0.22 | 0.29 | 2.30 | 3.40 | 0.20 | 3.87 | -0.23 | | | | -0.10 | 0.43 | -0.15 | 11.70 | -0.69 | 0.30 | -5.27 | 5.52 | -0.73 | -12.86 | -0.21 | -0.55 | -1.13 | -1.03 | -1.45 | -0.41 | -0.75 |
|
Enterprise Value
|
-0.09B | -0.05B | -0.06B | -0.09B | -0.10B | -0.14B | -0.13B | -0.10B | -0.10B | -0.08B | -0.10B | -0.10B | -0.12B | -0.12B | -0.12B | -0.12B | -0.10B | -0.27B | -0.14B | -0.27B | -0.15B | -0.22B | -0.15B | -0.19B | -0.13B | -0.19B | | | -0.10B | | | -0.26B | -1.56B | -1.79B | -1.85B | -1.82B | -1.86B | -1.87B | -1.95B | -1.81B | -0.64B | -0.65B | -2.21B | -2.84B | -2.77B |
|
Return on Sales
|
1.20% | 1.20% | 1.26% | 1.18% | 1.04% | 0.75% | 0.83% | 0.60% | 0.57% | 0.51% | 0.81% | 0.71% | 0.25% | 494.74% | 469.17% | -1,197.32% | 0.29% | 0.00% | 0.50% | 0.47% | 0.23% | 409.03% | 0.17% | 0.26% | 0.47% | 0.28% | 0.37% | 0.20% | 0.26% | 0.24% | 0.33% | 0.31% | 0.33% | 0.29% | 0.27% | 0.22% | 0.25% | 0.24% | 0.28% | 0.21% | 0.23% | 0.24% | 0.21% | 0.16% | 0.20% |
|
Return on Invested Capital
|
0.24% | 116.56% | | | 0.00% | 0.00% | 69.45% | 0.14% | 0.00% | 0.00% | 0.00% | 0.18% | | | | | | | | | | | | | | | | | | | | | 0.07% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.07% | 0.05% | 0.07% | 0.10% | 0.09% |
|
Return on Assets
|
0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.10% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.07% | 15.45% | 29.31% | -12.09% | -12.04% | -24.42% | -34.12% | 0.04% | 0.03% | 11.01% | 10.38% | 9.86% | 10.02% | 0.03% | | | | | | | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
0.50% | 257.46% | | | 0.00% | 0.00% | 130.02% | 0.24% | 0.00% | 0.00% | 0.00% | 0.27% | | | | | | | | | | | | | | | | | | | | | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% |