|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.89% | 96.57% | 96.58% | 97.33% | 96.13% | 96.15% | 96.75% |
|
EBT Margin
|
15.03% | 7.26% | -7.59% | -5.66% | 13.73% | 13.02% | -22.14% | -16.05% | 10.34% | -97.27% | 26.12% | 9.77% | 3.23% | 14.33% | 5.43% | -10.20% | 8.55% | 24.19% | 22.50% | 17.89% | -3.02% | 12.85% | 2.03% | 26.60% | 20.67% | 32.87% | 29.76% | 24.92% | 23.94% | 32.03% | 33.76% | 29.63% | 32.90% | 35.57% | 34.85% | 30.48% | 36.38% | 37.69% | 39.58% | 38.36% | 38.11% | 38.81% | 30.07% | 36.55% | 19.90% | 17.02% | 22.35% | 30.44% | 40.16% | 37.46% | 39.31% | 35.44% | 33.92% | 30.38% | 33.88% | 32.19% | 34.61% | 31.88% | 32.17% | 14.23% | 28.13% | 29.79% | 28.90% | 28.04% | 29.66% | 29.05% | 33.67% |
|
EBIT Margin
|
42.05% | 31.55% | 19.68% | 18.61% | 32.90% | 34.35% | -0.52% | 10.07% | 31.71% | -53.44% | 44.97% | 28.70% | 23.94% | 34.55% | 25.20% | 9.34% | 23.37% | 38.61% | 36.98% | 31.51% | 9.61% | 26.32% | 14.47% | 38.96% | 32.68% | 44.92% | 41.65% | 39.71% | 36.08% | 43.56% | 44.89% | 42.50% | 44.82% | 49.42% | 50.86% | 45.49% | 52.99% | 57.83% | 61.16% | 61.87% | 63.30% | 64.95% | 55.19% | 57.97% | 37.33% | 24.59% | 29.03% | 36.45% | 45.41% | 42.84% | 44.77% | 40.63% | 39.61% | 41.53% | 57.78% | 74.56% | 88.72% | 104.10% | 108.63% | 112.97% | 27.13% | 32.30% | 31.56% | 31.10% | 31.20% | 31.22% | 35.03% |
|
EBITDA Margin
|
43.79% | 33.43% | 22.05% | 21.00% | 34.82% | 36.45% | 1.80% | 12.78% | 33.97% | -48.96% | 47.14% | 30.81% | 26.69% | 37.04% | 27.95% | 12.29% | 25.74% | 40.95% | 39.48% | 33.96% | 12.03% | 28.77% | 16.90% | 41.56% | 35.12% | 47.19% | 44.03% | 42.41% | 38.30% | 45.68% | 46.94% | 44.74% | 46.79% | 51.29% | 52.76% | 47.52% | 54.90% | 59.67% | 63.01% | 63.75% | 63.30% | 64.95% | 55.19% | 57.97% | 37.33% | 24.59% | 29.03% | 36.45% | 45.41% | 42.84% | 44.77% | 40.63% | 39.61% | 41.53% | 57.78% | 74.56% | 88.72% | 104.10% | 108.63% | 112.97% | 27.13% | 32.30% | 31.56% | 31.10% | 31.20% | 31.22% | 35.03% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.13% | 32.30% | 31.56% | 31.10% | 31.20% | 31.22% | 35.03% |
|
Net Margin
|
7.87% | 7.38% | -8.61% | -20.72% | 8.86% | 9.55% | -28.64% | -6.99% | 6.47% | -68.96% | 20.70% | 6.36% | 1.47% | 9.55% | -0.16% | 1.97% | 4.79% | 15.71% | 10.30% | 14.81% | -2.28% | 9.36% | -2.22% | 16.81% | 12.98% | 21.88% | 19.90% | 15.46% | 14.50% | 20.77% | 20.58% | 21.27% | 21.73% | 20.78% | 22.71% | 10.29% | 28.13% | 28.68% | 29.49% | 31.04% | 29.86% | 30.80% | 23.12% | 30.19% | 15.55% | 14.71% | 21.83% | 25.91% | 33.13% | 41.76% | 31.89% | 30.70% | 28.41% | 26.15% | 26.85% | 28.14% | 29.16% | 28.19% | 28.89% | 12.92% | 23.79% | 25.94% | 25.17% | 25.25% | 25.54% | 25.79% | 28.62% |
|
FCF Margin
|
151.76% | 58.78% | 86.86% | 125.00% | 74.02% | 53.30% | 141.24% | 20.73% | -3.45% | 390.16% | -40.81% | 96.58% | -69.75% | 76.85% | 42.08% | -139.29% | 114.34% | 202.29% | 37.03% | 55.04% | 99.52% | 21.12% | 12.79% | -0.63% | 0.32% | 41.18% | 121.73% | 29.05% | 52.41% | 71.85% | 2.43% | -47.22% | -58.38% | 42.27% | 92.97% | -35.13% | 174.92% | -28.91% | 86.28% | -61.39% | 65.65% | -29.13% | -25.00% | 264.45% | 83.64% | -13.46% | -160.49% | 271.63% | -229.30% | -43.38% | 43.02% | 202.41% | -195.58% | -22.25% | 53.69% | 126.36% | -43.03% | 46.78% | 46.78% | 149.02% | -60.19% | 71.31% | -147.07% | 102.24% | -7.98% | -34.51% | 166.88% |
|
Assets Average
|
| | 2,252.72B | 2,290.86B | 2,334.69B | 2,353.54B | 2,354.02B | 2,302.28B | 2,269.72B | 2,267.93B | 2,240.47B | 2,174.34B | 2,155.25B | 2,171.15B | 2,163.51B | 2,188.07B | 2,192.40B | 2,149.07B | 2,124.99B | 2,114.46B | 2,126.06B | 2,160.20B | 2,147.09B | 2,114.07B | 2,124.04B | 2,146.29B | 2,151.00B | 2,148.62B | 2,165.01B | 2,186.35B | 2,191.14B | 2,191.69B | 2,217.93B | 2,251.25B | 2,269.44B | 2,282.70B | 2,304.86B | 2,310.07B | 2,315.25B | 2,346.67B | 2,365.84B | 2,386.53B | 2,411.11B | 2,430.20B | 2,527.02B | 2,680.82B | 2,740.07B | 2,779.04B | 2,894.81B | 2,999.94B | 3,057.67B | 3,127.47B | 3,203.86B | 3,174.91B | 3,092.28B | 3,062.16B | 3,123.02B | 3,158.93B | 3,138.14B | 3,166.62B | 3,226.98B | 3,265.90B | 3,291.14B | 3,292.91B | 3,305.47B | 3,395.28B | 3,422.43B |
|
Equity Average
|
208.30B | 247.35B | 256.42B | 244.56B | 230.63B | 231.50B | 231.83B | 229.37B | 229.56B | 226.53B | 226.21B | 230.18B | 231.30B | 234.24B | 237.29B | 237.78B | 237.12B | 234.16B | 231.66B | 232.38B | 232.18B | 234.65B | 238.05B | 241.08B | 246.83B | 250.92B | 253.76B | 255.74B | 259.31B | 265.21B | 268.75B | 268.14B | 267.09B | 269.32B | 271.31B | 269.56B | 266.69B | 265.22B | 263.19B | 263.74B | 266.17B | 269.21B | 269.90B | 266.60B | 264.86B | 265.28B | 267.24B | 270.89B | 273.46B | 275.56B | 274.79B | 271.26B | 268.34B | 267.87B | 269.32B | 271.36B | 276.70B | 281.76B | 285.19B | 289.36B | 292.60B | 293.72B | 295.20B | 296.04B | 295.57B | 297.59B | 301.88B |
|
Invested Capital
|
239.55B | 905.88B | 910.41B | 754.32B | 873.77B | 873.98B | 865.28B | 873.96B | 289.20B | 272.81B | 859.43B | 854.91B | 863.32B | 857.05B | 863.81B | 891.29B | 899.22B | 885.40B | 889.76B | 900.19B | 908.22B | 900.23B | 893.41B | 903.64B | 923.62B | 920.11B | 932.67B | 959.38B | 981.58B | 982.03B | 998.58B | 1,017.09B | 1,030.15B | 1,028.55B | 1,048.72B | 1,063.72B | 1,077.44B | 1,075.41B | 1,106.36B | 1,156.96B | 1,174.09B | 1,171.84B | 1,185.79B | 1,205.54B | 1,273.84B | 1,313.65B | 1,265.65B | 1,311.27B | 1,353.55B | 1,353.47B | 1,380.95B | 1,435.98B | 1,445.07B | 1,403.99B | 272.52B | 1,455.79B | 1,463.30B | 1,480.71B | 1,515.10B | 1,565.55B | 1,598.06B | 1,585.74B | 1,605.37B | 1,624.57B | 1,642.00B | 1,663.08B | 1,658.60B |
|
Asset Utilization Ratio
|
| | 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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|
Interest Coverage Ratio
|
1.56 | 1.30 | 0.72 | 0.77 | 1.72 | 1.61 | -0.02 | 0.39 | 1.48 | -1.22 | 2.39 | 1.52 | 1.16 | 1.71 | 1.27 | 0.48 | 1.58 | 2.68 | 2.55 | 2.31 | 0.76 | 1.95 | 1.16 | 3.15 | 2.72 | 3.73 | 3.50 | 2.68 | 2.97 | 3.78 | 4.03 | 3.30 | 3.76 | 3.57 | 3.18 | 3.03 | 3.19 | 2.87 | 2.83 | 2.63 | 2.51 | 2.48 | 2.20 | 2.71 | 2.14 | 3.25 | 4.35 | 6.07 | 8.65 | 7.97 | 8.21 | 7.83 | 6.96 | 3.72 | 2.42 | 1.76 | 1.64 | 1.44 | 1.42 | 1.14 | 0.31 | 0.35 | 0.34 | 0.36 | 0.44 | 0.41 | 0.49 |
|
Debt to Equity
|
| 0.38 | 0.24 | 1.08 | 0.37 | 0.31 | 0.28 | 1.07 | 0.25 | 0.23 | 0.15 | 0.93 | 0.17 | 0.17 | 0.15 | 1.36 | 0.18 | 0.20 | 0.18 | 0.86 | 0.22 | 1.11 | 1.97 | 0.83 | 1.76 | 1.85 | 1.69 | 0.68 | 1.55 | 1.46 | 0.66 | 0.64 | 0.70 | 0.73 | 0.70 | 0.66 | 0.67 | 0.67 | 0.66 | 0.71 | 0.71 | 0.73 | 0.76 | 0.63 | 0.65 | 0.68 | 0.71 | 0.63 | 0.73 | 0.77 | 0.76 | 0.71 | 0.81 | 0.76 | 0.80 | 0.72 | 1.13 | 1.03 | 1.05 | 0.98 | 1.13 | 1.26 | 1.35 | 1.13 | 1.29 | 1.35 | 1.14 |
|
Debt Ratio
|
| 0.04 | 0.03 | 0.11 | 0.04 | 0.03 | 0.03 | 0.11 | 0.03 | 0.02 | 0.02 | 0.10 | 0.02 | 0.02 | 0.02 | 0.15 | 0.02 | 0.02 | 0.02 | 0.09 | 0.02 | 0.12 | 0.22 | 0.10 | 0.21 | 0.22 | 0.20 | 0.08 | 0.19 | 0.18 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.10 | 0.09 | 0.10 | 0.09 | 0.10 | 0.11 | 0.12 | 0.10 | 0.11 | 0.12 | 0.10 |
|
Equity Ratio
|
| 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
|
Times Interest Earned
|
1.56 | 1.30 | 0.72 | 0.77 | 1.72 | 1.61 | -0.02 | 0.39 | 1.48 | -1.22 | 2.39 | 1.52 | 1.16 | 1.71 | 1.27 | 0.48 | 1.58 | 2.68 | 2.55 | 2.31 | 0.76 | 1.95 | 1.16 | 3.15 | 2.72 | 3.73 | 3.50 | 2.68 | 2.97 | 3.78 | 4.03 | 3.30 | 3.76 | 3.57 | 3.18 | 3.03 | 3.19 | 2.87 | 2.83 | 2.63 | 2.51 | 2.48 | 2.20 | 2.71 | 2.14 | 3.25 | 4.35 | 6.07 | 8.65 | 7.97 | 8.21 | 7.83 | 6.96 | 3.72 | 2.42 | 1.76 | 1.64 | 1.44 | 1.42 | 1.14 | 0.31 | 0.35 | 0.34 | 0.36 | 0.44 | 0.41 | 0.49 |
|
FCF Payout Ratio
|
0.02 | 0.07 | 0.05 | 0.04 | 0.02 | 0.03 | 0.01 | 0.09 | -0.45 | 0.01 | -0.04 | 0.02 | -0.03 | 0.03 | 0.05 | -0.02 | 0.02 | 0.01 | 0.05 | 0.03 | 0.02 | 0.08 | 0.28 | -6.54 | 12.82 | 0.10 | 0.04 | 0.15 | 0.09 | 0.06 | 2.24 | -0.12 | -0.10 | 0.12 | 0.08 | -0.22 | 0.04 | -0.24 | 0.10 | -0.13 | 0.13 | -0.25 | -0.08 | 0.03 | 0.11 | -0.61 | -0.06 | 0.03 | -0.04 | -0.20 | 0.22 | 0.04 | -0.05 | -0.40 | 0.17 | 0.07 | -0.21 | 0.18 | 0.20 | 0.07 | -0.16 | 0.12 | -0.07 | 0.09 | -1.17 | -0.24 | 0.05 |
|
Enterprise Value
|
-173.46B | -339.84B | -357.25B | -144.39B | -350.81B | -173.73B | -151.52B | -127.23B | -113.74B | -134.73B | -98.86B | -134.50B | -140.09B | -135.12B | -116.42B | -338.53B | -108.99B | -106.53B | -322.44B | -332.31B | -347.59B | -349.85B | -317.15B | -330.37B | -349.40B | -352.62B | -350.44B | -335.88B | -358.60B | -346.57B | -331.28B | -327.95B | -377.07B | -375.07B | -382.70B | -366.79B | -402.72B | -374.62B | -403.98B | -391.75B | -410.69B | -423.38B | -420.78B | -391.39B | -443.71B | -515.81B | -556.51B | -579.32B | -602.98B | -551.76B | -568.42B | -595.30B | -587.33B | -492.03B | -498.43B | -526.31B | -691.20B | -684.95B | -658.13B | -610.43B | -631.77B | -627.10B | -637.72B | -604.57B | -613.19B | -622.60B | -582.07B |
|
Return on Sales
|
0.12% | 0.10% | -0.04% | -0.01% | 0.10% | 0.11% | -0.27% | -0.06% | 0.08% | -0.67% | 0.22% | 0.08% | 0.03% | 0.11% | 0.02% | 0.04% | 0.06% | 0.18% | 0.12% | 0.16% | -0.01% | 0.11% | -0.01% | 0.18% | 0.15% | 0.23% | 0.22% | 0.17% | 0.17% | 0.22% | 0.23% | 0.23% | 0.24% | 0.22% | 0.25% | 0.12% | 0.30% | 0.30% | 0.32% | 0.32% | 0.32% | 0.32% | 0.25% | 0.31% | 0.18% | 0.16% | 0.24% | 0.27% | 0.35% | 0.43% | 0.34% | 0.32% | 0.30% | 0.28% | 0.29% | 0.29% | 0.31% | 0.29% | 0.31% | 0.14% | 0.26% | 0.27% | 0.27% | 0.26% | 0.27% | 0.27% | 0.30% |
|
Return on Invested Capital
|
0.08% | 0.09% | 0.09% | 0.06% | 0.06% | 0.04% | -0.04% | 0.04% | 0.04% | 0.01% | 0.01% | -0.16% | 0.00% | 0.03% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.04% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Assets
|
| | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | -0.01% | -0.01% | -0.01% | -0.07% | -0.01% | 0.01% | 0.00% | 0.05% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.04% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.08% | 0.09% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.08% | 0.10% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.10% |