|
Gross Margin
|
| | | | | | | | | | | | 98.81% | 99.75% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
58.63% | 41.98% | -1,038.93% | 85.65% | 135.55% | 74.92% | 70.18% | 19.26% | 39.51% | 37.16% | -0.97% | 43.59% | 41.17% | 47.52% | 23.23% | -23.49% | 54.13% | 55.38% | -177.85% | -22.09% | 3.17% | 11.15% | -8.18% | 2.07% | 29.26% | 26.83% | 25.93% | 39.19% | 17.86% | 28.29% | 8.92% | -51.88% | 43.27% | 51.08% | 34.01% | -8.76% | -105.81% | 22.71% | 40.12% | 46.02% | 47.77% | 46.29% | 42.78% | 45.48% | 46.95% | 28.57% | 32.94% | 23.84% | 18.58% | -15.15% | 21.24% | -90.98% | 17.53% | 20.45% | 29.93% | 25.70% | 17.57% | 28.01% | 25.79% |
|
EBIT Margin
|
59.92% | 41.98% | -1,012.58% | 87.10% | 136.48% | 77.42% | 70.65% | 19.79% | 40.43% | 38.67% | 0.35% | 44.30% | 3.02% | 8.20% | 25.14% | -21.75% | 55.41% | 57.07% | -172.97% | -20.08% | 6.33% | 13.68% | -5.62% | 4.67% | 30.60% | 28.64% | 28.57% | 40.89% | 20.40% | 30.35% | 12.80% | -38.96% | 45.08% | 52.92% | 36.61% | -3.78% | -102.60% | 25.00% | 42.34% | 47.42% | 48.72% | 47.23% | 44.48% | 47.33% | 48.71% | 31.13% | 35.45% | 27.79% | 22.04% | -8.50% | 25.62% | -87.53% | 22.01% | 23.30% | 31.08% | 28.56% | 20.43% | 29.79% | 34.75% |
|
EBITDA Margin
|
59.92% | 41.98% | -1,012.58% | 87.10% | 136.48% | 77.42% | 70.65% | 19.79% | 40.43% | 38.67% | 0.35% | 44.30% | 3.02% | 8.20% | 25.14% | -21.75% | 55.41% | 57.07% | -172.97% | -20.08% | 6.33% | 13.68% | -5.62% | 4.67% | 30.60% | 28.64% | 28.57% | 40.89% | 20.40% | 30.35% | 12.80% | -38.96% | 45.08% | 52.92% | 36.61% | -3.78% | -102.60% | 25.00% | 42.34% | 47.42% | 48.72% | 47.23% | 44.48% | 47.33% | 48.71% | 31.13% | 35.45% | 27.79% | 22.04% | -8.50% | 25.62% | -87.53% | 22.01% | 23.30% | 31.08% | 28.56% | 20.43% | 29.79% | 34.75% |
|
Operating Margin
|
| | | | | | | | | | | | 3.02% | 8.20% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
58.16% | 41.98% | -1,060.57% | 84.53% | 134.49% | 70.65% | 69.54% | 17.60% | 37.34% | 35.01% | -2.98% | 41.34% | 39.78% | 42.80% | 24.01% | -25.03% | 53.20% | 54.68% | -176.47% | -20.65% | 1.64% | 7.15% | -8.35% | 2.54% | 7.41% | 6.34% | 6.97% | 5.25% | 4.81% | 7.11% | 1.71% | -10.55% | 12.60% | 13.97% | 8.90% | -1.80% | -82.07% | 12.90% | 28.56% | 34.25% | 35.67% | 34.18% | 32.50% | 32.39% | 36.14% | 23.39% | 25.80% | 17.68% | 11.72% | -13.57% | 15.49% | -72.37% | 14.35% | 13.96% | 23.36% | 22.01% | 16.30% | 20.86% | 33.81% |
|
FCF Margin
|
58.12% | 69.74% | 1,082.05% | 84.90% | 42.74% | 167.03% | 132.39% | -4.05% | 126.59% | -11.08% | 132.15% | 26.06% | 85.94% | 95.13% | 57.19% | 13.68% | 128.22% | 209.73% | 383.13% | -77.17% | 3.21% | -68.73% | 85.07% | -76.44% | 45.64% | -17.04% | 29.60% | -58.24% | -3.88% | -58.57% | 92.12% | -296.44% | 30.72% | -8.35% | 86.03% | -125.07% | -34.75% | 14.01% | -4.57% | -5.45% | 2.45% | 19.14% | 42.56% | 23.72% | -62.59% | -17.81% | 27.56% | -16.79% | -14.60% | -163.62% | 109.22% | 25.60% | 8.27% | -120.35% | 29.33% | -36.76% | -37.90% | -11.84% | -475.71% |
|
Assets Average
|
| | | | 26.92B | | | 30.81B | 32.11B | 33.22B | 33.85B | 34.76B | 35.99B | 21.73B | 22.39B | 36.83B | 35.50B | 34.71B | 33.60B | 32.49B | 20.48B | 9.18B | 9.54B | 9.74B | 10.17B | 10.62B | 11.27B | 11.98B | 12.61B | 13.12B | 13.36B | 13.17B | 12.58B | 12.82B | 13.66B | 13.87B | 12.95B | 12.20B | 13.26B | 14.92B | 16.31B | 18.31B | 20.22B | 21.02B | 21.49B | 21.58B | 21.26B | 21.25B | 21.34B | 17.56B | 17.40B | 21.07B | 21.01B | 21.57B | 22.47B | 22.88B | 23.60B | 24.58B | 26.06B |
|
Equity Average
|
| | | | 9.51B | | | 10.70B | 10.38B | 9.96B | 9.71B | 9.97B | 10.15B | 9.98B | 9.97B | 9.50B | 8.63B | 7.95B | 7.22B | 6.39B | 3.90B | 1.75B | 1.68B | 1.51B | 1.62B | 1.95B | 2.45B | 2.86B | 3.00B | 3.08B | 3.10B | 2.96B | 2.99B | 3.38B | 3.46B | 3.13B | 2.52B | 2.11B | 2.29B | 2.68B | 3.32B | 4.17B | 4.83B | 5.37B | 6.03B | 6.39B | 6.54B | 6.74B | 6.82B | 6.73B | 6.57B | 6.14B | 5.76B | 5.73B | 6.03B | 6.34B | 6.37B | 6.55B | 6.78B |
|
Invested Capital
|
| | | 9.17B | 9.85B | | 10.70B | 11.58B | 10.98B | 10.79B | 10.48B | 11.32B | 11.07B | 11.19B | 10.40B | 9.09B | 8.16B | 7.74B | 6.70B | 6.08B | 1.85B | 1.92B | 1.72B | 1.45B | 1.92B | 2.27B | 2.77B | 3.06B | 3.15B | 3.23B | 3.08B | 4.39B | 3.14B | 5.15B | 5.27B | 4.95B | 4.26B | 4.09B | 4.42B | 4.90B | 5.65B | 6.93B | 7.40B | 7.78B | 8.61B | 8.67B | 8.89B | 6.82B | 6.81B | 6.64B | 6.50B | 5.78B | 5.74B | 5.73B | 6.34B | 6.35B | 6.39B | 6.72B | 6.85B |
|
Asset Utilization Ratio
|
| | | | 0.10 | | | 0.10 | 0.09 | 0.11 | 0.11 | 0.13 | 0.12 | 0.22 | 0.21 | 0.11 | 0.11 | 0.10 | 0.09 | 0.09 | 0.11 | 0.23 | 0.25 | 0.23 | 0.29 | 0.30 | 0.29 | 0.31 | 0.26 | 0.25 | 0.25 | 0.18 | 0.22 | 0.23 | 0.22 | 0.24 | 0.23 | 0.25 | 0.25 | 0.30 | 0.38 | 0.42 | 0.41 | 0.42 | 0.37 | 0.29 | 0.27 | 0.21 | 0.17 | 0.18 | 0.16 | 0.14 | 0.13 | 0.16 | 0.24 | 0.24 | 0.24 | 0.25 | 0.15 |
|
Interest Coverage Ratio
|
46.43 | | -38.44 | 59.88 | 145.79 | 31.02 | 151.63 | 37.38 | 44.09 | 25.65 | 0.26 | 62.05 | 2.84 | 6.44 | 13.18 | -12.50 | 43.14 | 33.70 | -35.49 | -9.98 | 2.00 | 5.40 | -2.19 | 1.79 | 22.85 | 15.77 | 10.82 | 24.10 | 8.01 | 14.74 | 3.30 | -3.02 | 24.87 | 28.79 | 14.07 | -0.76 | -32.01 | 10.92 | 19.05 | 33.88 | 51.62 | 50.13 | 26.14 | 25.64 | 27.72 | 12.14 | 14.14 | 7.04 | 6.37 | -1.28 | 5.85 | -25.33 | 4.92 | 8.20 | 27.03 | 10.00 | 7.15 | 16.74 | 3.88 |
|
Debt to Equity
|
| | | 0.09 | 0.11 | | 0.05 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.19 | 0.73 | 0.72 | 0.81 | 0.87 | 0.75 | 0.68 | 0.55 | 0.53 | 0.53 | 0.51 | 0.51 | 0.55 | 0.49 | 0.42 | 0.60 | 0.67 | 1.06 | 0.91 | 0.82 | 0.67 | 0.52 | 0.50 | 0.47 | 0.36 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.34 | 0.35 | 0.39 | 0.39 | 0.39 | 0.35 | 0.34 | 0.34 | 0.32 | 0.44 |
|
Debt Ratio
|
| | | 0.03 | 0.04 | | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 | 0.14 | 0.14 | 0.18 | 0.16 | 0.14 | 0.13 | 0.11 | 0.12 | 0.11 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.16 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.11 |
|
Equity Ratio
|
| | | 0.37 | 0.34 | | 0.36 | 0.34 | 0.31 | 0.29 | 0.28 | 0.29 | 0.27 | 1.41 | 0.26 | 0.25 | 0.23 | 0.22 | 0.20 | 0.19 | 0.20 | 0.19 | 0.17 | 0.15 | 0.17 | 0.20 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.22 | 0.26 | 0.27 | 0.24 | 0.22 | 0.17 | 0.17 | 0.17 | 0.19 | 0.22 | 0.24 | 0.24 | 0.27 | 0.29 | 0.30 | 0.32 | 0.32 | 0.32 | 0.48 | 0.31 | 0.27 | 0.28 | 0.26 | 0.28 | 0.27 | 0.26 | 0.27 | 0.25 |
|
Times Interest Earned
|
46.43 | | -38.44 | 59.88 | 145.79 | 31.02 | 151.63 | 37.38 | 44.09 | 25.65 | 0.26 | 62.05 | 2.84 | 6.44 | 13.18 | -12.50 | 43.14 | 33.70 | -35.49 | -9.98 | 2.00 | 5.40 | -2.19 | 1.79 | 22.85 | 15.77 | 10.82 | 24.10 | 8.01 | 14.74 | 3.30 | -3.02 | 24.87 | 28.79 | 14.07 | -0.76 | -32.01 | 10.92 | 19.05 | 33.88 | 51.62 | 50.13 | 26.14 | 25.64 | 27.72 | 12.14 | 14.14 | 7.04 | 6.37 | -1.28 | 5.85 | -25.33 | 4.92 | 8.20 | 27.03 | 10.00 | 7.15 | 16.74 | 3.88 |
|
FCF Payout Ratio
|
0.11 | 0.21 | 0.61 | 1.03 | 1.69 | 0.96 | -1.05 | -0.23 | 0.03 | -0.09 | 0.01 | 0.02 | 0.07 | 0.01 | 0.03 | 1.84 | 0.08 | 0.01 | 0.06 | -0.08 | 1.52 | -0.05 | 0.10 | -0.10 | 0.03 | -0.06 | 0.21 | -0.09 | -1.22 | -0.05 | 0.04 | -0.10 | 0.14 | -0.24 | 0.08 | -0.06 | -0.34 | 0.55 | -1.87 | -1.07 | 1.48 | 0.17 | 0.13 | 0.19 | -0.15 | -0.32 | 0.39 | -0.98 | -0.94 | -0.17 | 0.16 | 0.53 | 2.23 | -0.10 | 0.16 | -0.33 | -0.45 | -0.68 | -0.08 |
|
Enterprise Value
|
-0.60B | | -0.71B | 6.99B | 7.05B | -0.45B | 7.43B | 7.70B | 7.28B | 7.20B | 6.52B | 6.73B | 6.34B | 6.12B | 5.91B | 5.20B | 4.90B | 4.17B | 3.59B | 3.50B | -0.65B | -0.54B | -0.84B | -0.39B | -0.55B | -0.51B | -0.98B | -0.60B | -0.66B | -0.49B | -0.86B | -0.31B | -0.43B | -0.36B | -1.18B | -0.46B | -0.80B | -0.37B | -0.72B | -0.75B | -0.63B | -1.30B | -2.13B | -2.04B | -0.85B | -0.86B | -0.82B | -0.76B | -0.37B | -0.19B | -0.68B | -0.85B | -0.61B | -0.22B | -0.59B | -0.53B | -0.38B | -0.42B | -1.00B |
|
Return on Sales
|
0.58% | 0.42% | -10.61% | 0.85% | 1.34% | 0.71% | 0.70% | 0.18% | 0.37% | 0.35% | -0.03% | 0.41% | 0.40% | 0.43% | 0.24% | -0.25% | 0.53% | 0.55% | -1.76% | -0.21% | 0.02% | 0.07% | -0.08% | 0.03% | 0.29% | 0.25% | 0.26% | 0.29% | 0.17% | 0.27% | 0.06% | -0.48% | 0.41% | 0.50% | 0.33% | -0.09% | -0.95% | 0.18% | 0.32% | 0.37% | 0.37% | 0.35% | 0.33% | 0.33% | 0.38% | 0.24% | 0.26% | 0.22% | 0.15% | -0.14% | 0.15% | -0.72% | 0.14% | 0.14% | 0.23% | 0.22% | 0.16% | 0.21% | 0.34% |
|
Return on Invested Capital
|
| | | | 0.20% | | | 0.22% | 0.12% | 0.13% | 0.08% | 0.13% | 0.09% | 0.07% | 0.09% | 0.01% | 0.08% | 0.14% | 0.05% | 0.07% | -0.03% | -0.30% | -0.04% | 0.02% | 0.23% | 0.28% | 0.32% | 0.37% | 0.28% | 0.27% | 0.24% | 0.11% | 0.20% | 0.25% | 0.24% | 0.25% | -0.01% | -0.05% | -0.02% | 0.10% | 0.39% | 0.44% | 0.42% | 0.41% | 0.35% | 0.25% | 0.21% | 0.18% | 0.13% | 0.09% | 0.07% | -0.06% | -0.07% | -0.04% | 0.05% | 0.19% | 0.20% | 0.22% | 0.14% |
|
Return on Assets
|
| | | | 0.07% | | | 0.08% | 0.04% | 0.04% | 0.02% | 0.04% | 0.04% | 0.07% | 0.08% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | -0.01% | -0.07% | -0.02% | 0.00% | 0.03% | 0.05% | 0.07% | 0.08% | 0.06% | 0.06% | 0.05% | 0.02% | 0.05% | 0.07% | 0.08% | 0.09% | 0.00% | -0.02% | -0.02% | 0.03% | 0.12% | 0.15% | 0.15% | 0.14% | 0.13% | 0.10% | 0.08% | 0.06% | 0.04% | 0.03% | 0.02% | -0.02% | -0.02% | -0.01% | 0.01% | 0.05% | 0.05% | 0.05% | 0.03% |
|
Return on Equity
|
| | | | 0.20% | | | 0.22% | 0.13% | 0.14% | 0.08% | 0.14% | 0.14% | 0.16% | 0.18% | 0.10% | 0.12% | 0.13% | 0.05% | 0.06% | -0.05% | -0.35% | -0.09% | 0.01% | 0.20% | 0.26% | 0.30% | 0.35% | 0.27% | 0.26% | 0.22% | 0.11% | 0.22% | 0.28% | 0.33% | 0.38% | 0.01% | -0.14% | -0.09% | 0.14% | 0.60% | 0.65% | 0.61% | 0.57% | 0.46% | 0.32% | 0.27% | 0.19% | 0.12% | 0.07% | 0.05% | -0.08% | -0.09% | -0.05% | 0.03% | 0.17% | 0.18% | 0.20% | 0.12% |