|
Gross Margin
|
20.71% | 27.30% | 22.65% | 14.71% | 21.43% | 20.19% | 20.38% | 15.99% | 19.55% | 19.46% | 19.10% | 27.00% | 7.69% | 3.91% | 11.74% | 37.90% | 14.67% | 18.26% | 17.94% | 17.72% | 20.72% | 26.42% | 22.10% | 24.13% | 24.75% | 24.06% | 23.84% | 24.36% | 23.62% | 23.05% | 22.77% | 28.10% | 20.49% | 21.26% | 19.79% | 25.25% | 23.91% | 26.80% | 21.98% | 21.42% | 24.73% | 21.80% | 18.81% | 19.31% | 21.54% | 26.72% | 21.17% | 20.09% | 21.99% | 21.39% | 21.53% | 22.03% | 25.14% | 24.00% | 21.62% | 20.51% | 24.31% | 21.97% | 22.51% | 22.37% | 23.45% | 22.77% | 23.37% | 22.05% | 21.70% | 20.38% | 17.69% | 16.56% |
|
EBT Margin
|
3.27% | 3.05% | 3.63% | 3.44% | 3.07% | 3.90% | 3.22% | 3.67% | 3.05% | 3.38% | 3.58% | 3.98% | 2.22% | -2.41% | -0.40% | 6.38% | 1.47% | 2.52% | 2.94% | 2.86% | 1.97% | 2.26% | 2.41% | 4.08% | 2.49% | 3.12% | 3.09% | 3.44% | 0.03% | 3.28% | 2.93% | 4.06% | 1.87% | 3.52% | 2.74% | 1.31% | 3.89% | 3.34% | 0.15% | 2.16% | 3.71% | 3.61% | 0.92% | 1.38% | 0.50% | 7.02% | 2.65% | -0.26% | 3.14% | -1.75% | 2.22% | 2.13% | 3.09% | -0.66% | 2.81% | 0.12% | 3.58% | 3.76% | 2.02% | 0.06% | 3.65% | 3.81% | 2.19% | 0.85% | 3.75% | -0.53% | -13.43% | -3.10% |
|
EBIT Margin
|
3.31% | 3.02% | 3.66% | 3.46% | 2.77% | 3.87% | 3.59% | 3.85% | 3.21% | 4.21% | 3.73% | 4.04% | 2.19% | -2.38% | -1.20% | 6.52% | 1.57% | 2.63% | 3.01% | 2.89% | 2.02% | 2.31% | 2.48% | 4.08% | 2.51% | 3.14% | 3.14% | 3.49% | 0.29% | 3.46% | 3.15% | 4.40% | 2.05% | 3.66% | 2.86% | 1.41% | 4.09% | 3.45% | 0.25% | 2.34% | 3.71% | 3.50% | 0.93% | 1.47% | 0.72% | 7.28% | 2.96% | 0.05% | 3.52% | -1.35% | 1.68% | 1.85% | 3.37% | -0.36% | 1.33% | -0.79% | 3.13% | 3.11% | 1.93% | -0.49% | 2.74% | 3.09% | 1.58% | 0.43% | 3.29% | -0.94% | -13.99% | -3.51% |
|
EBITDA Margin
|
3.31% | 3.02% | 3.66% | 3.46% | 2.77% | 3.87% | 3.59% | 3.85% | 3.21% | 4.21% | 3.73% | 4.04% | 2.19% | -2.38% | -1.20% | 6.52% | 1.57% | 2.63% | 3.01% | 2.89% | 2.02% | 2.31% | 2.48% | 4.08% | 2.51% | 3.14% | 3.14% | 3.49% | 0.29% | 3.46% | 3.15% | 4.40% | 2.05% | 3.66% | 2.86% | 1.41% | 4.09% | 3.45% | 0.25% | 2.34% | 3.71% | 3.50% | 0.93% | 1.47% | 0.72% | 7.28% | 2.96% | 0.05% | 3.96% | -0.92% | 2.14% | 2.32% | 3.79% | 0.10% | 1.75% | -0.39% | 3.50% | 3.50% | 2.32% | -0.14% | 3.07% | 3.42% | 1.92% | 0.77% | 3.60% | -0.65% | -13.70% | -3.19% |
|
Operating Margin
|
3.31% | 3.02% | 3.66% | 3.46% | 2.77% | 3.87% | 3.59% | 3.85% | 3.21% | 4.21% | 3.73% | 4.04% | 2.19% | -2.38% | -1.20% | 6.52% | 1.57% | 2.63% | 3.01% | 2.89% | 2.02% | 2.31% | 2.48% | 4.08% | 2.51% | 3.14% | 3.14% | 3.49% | 0.29% | 3.46% | 3.15% | 4.40% | 2.05% | 3.66% | 2.86% | 1.41% | 4.09% | 3.45% | 0.25% | 2.34% | 3.71% | 3.50% | 0.93% | 1.47% | 0.72% | 7.28% | 2.96% | 0.05% | 3.52% | -1.35% | 1.68% | 1.85% | 3.37% | -0.36% | 1.33% | -0.79% | 3.13% | 3.11% | 1.93% | -0.49% | 2.74% | 3.09% | 1.58% | 0.43% | 3.29% | -0.94% | -13.99% | -3.51% |
|
Net Margin
|
-0.13% | -0.05% | -0.38% | -0.24% | 0.35% | -0.02% | 0.02% | -0.01% | 1.88% | 2.13% | 2.17% | 2.51% | -0.20% | -0.76% | -2.11% | -0.45% | -0.03% | -0.19% | -0.23% | -0.14% | -0.30% | -0.19% | -0.16% | 0.04% | -0.02% | | -0.02% | -0.19% | -0.19% | -0.11% | -0.14% | -0.07% | -0.12% | -0.12% | -0.11% | -0.11% | 1.98% | 1.49% | -0.50% | 0.88% | 2.30% | 2.17% | 0.01% | 0.50% | -0.23% | 3.92% | 1.54% | -0.46% | 1.94% | -2.16% | 1.79% | 1.82% | 2.29% | -0.48% | 2.06% | -0.62% | 2.91% | 2.81% | 1.25% | 0.10% | 2.87% | 2.88% | 1.69% | 0.69% | 2.82% | -0.53% | -13.35% | -2.21% |
|
FCF Margin
|
2.51% | 3.72% | 9.82% | 4.99% | -3.60% | -5.55% | 5.21% | 10.70% | 6.34% | -4.49% | 1.13% | 10.30% | -3.01% | -1.03% | 13.17% | -1.75% | 1.28% | 0.71% | 4.09% | 5.07% | 6.76% | 3.38% | 9.51% | 7.11% | 0.35% | 5.79% | 0.33% | 2.41% | 2.17% | -4.29% | 3.37% | 12.57% | 9.94% | -3.38% | -0.19% | 2.57% | 12.34% | -4.72% | 2.60% | -4.95% | 6.18% | 4.12% | -1.54% | -4.51% | -1.60% | 12.55% | -4.14% | 9.81% | -0.48% | 4.63% | 4.87% | 1.31% | 2.44% | 8.55% | 8.60% | -5.09% | 10.40% | 6.20% | 2.33% | -0.02% | -1.50% | 4.99% | -2.69% | -1.82% | 2.95% | 3.24% | 2.30% | 0.45% |
|
Assets Average
|
1.50B | 1.57B | 1.61B | 1.67B | 1.72B | 1.73B | 1.76B | 1.87B | 1.97B | 2.01B | 2.02B | 2.07B | | | 2.57B | 2.61B | 2.71B | 2.97B | 3.09B | 3.33B | 3.98B | 4.56B | 5.06B | 5.64B | 6.26B | 6.86B | 7.17B | 7.33B | 13.00B | 19.07B | 19.57B | 19.92B | 20.78B | 21.60B | 21.92B | 21.93B | 23.51B | 26.96B | 29.95B | 31.03B | 32.23B | 33.97B | 34.31B | 37.62B | 53.71B | 67.39B | 68.36B | 68.54B | 69.50B | 70.91B | 74.64B | 78.06B | 80.64B | 81.98B | 81.12B | 79.02B | 79.93B | 82.92B | 83.62B | 84.51B | 83.63B | 82.88B | 82.74B | 82.40B | 84.74B | 86.72B | 84.24B | 79.42B |
|
Equity Average
|
| | | | | | 0.79B | 0.80B | 0.81B | 0.85B | 0.89B | 0.92B | 0.96B | 0.97B | 0.96B | 0.96B | 0.97B | 1.05B | 1.15B | 1.21B | 1.33B | 1.45B | 1.56B | 1.69B | 1.79B | 1.89B | 2.00B | 2.11B | 3.74B | 5.42B | 5.63B | 5.82B | 6.00B | 6.24B | 6.52B | 6.76B | 7.22B | 9.14B | 10.72B | 10.88B | 11.32B | 11.94B | 12.33B | 12.53B | 18.16B | 24.41B | 25.51B | 25.86B | 26.17B | 26.25B | 26.32B | 26.77B | 27.13B | 26.87B | 25.98B | 24.86B | 24.67B | 25.47B | 25.58B | 25.67B | 26.49B | 27.24B | 27.42B | 26.95B | 27.25B | 27.75B | 24.26B | 20.53B |
|
Invested Capital
|
| | -645.00 | 0.62B | | 0.78B | 0.80B | 0.80B | 0.83B | 0.87B | 0.91B | 0.94B | 0.98B | 0.95B | 0.97B | 1.47B | 0.99B | 1.12B | 1.19B | 1.90B | 1.43B | 1.49B | 1.65B | 1.73B | 1.84B | 1.95B | 2.06B | 3.39B | 5.31B | 6.38B | 6.57B | 10.69B | 6.09B | 6.40B | 6.66B | 11.69B | 7.58B | 10.70B | 10.75B | 17.86B | 11.67B | 12.34B | 12.47B | 26.52B | 23.79B | 25.28B | 25.93B | 42.77B | 26.52B | 26.30B | 26.84B | 45.97B | 27.61B | 26.73B | 25.78B | 42.36B | 25.26B | 25.88B | 25.51B | 43.90B | 27.16B | 27.55B | 27.51B | 45.14B | 28.02B | 27.52B | 21.07B | 37.53B |
|
Asset Utilization Ratio
|
2.34 | 2.38 | 2.43 | 2.46 | 2.47 | 2.47 | 2.47 | 2.38 | 2.33 | 2.41 | 2.48 | 2.59 | | | 2.86 | 3.10 | 3.35 | 3.28 | 3.30 | 3.26 | 2.96 | 2.89 | 2.92 | 2.94 | 2.91 | 2.87 | 2.95 | 3.10 | 1.89 | 1.57 | 1.79 | 2.04 | 2.18 | 2.15 | 2.17 | 2.21 | 2.12 | 1.93 | 1.88 | 1.94 | 2.03 | 2.05 | 2.11 | 1.98 | 1.53 | 1.36 | 1.49 | 1.62 | 1.66 | 1.67 | 1.63 | 1.61 | 1.65 | 1.68 | 1.75 | 1.83 | 1.83 | 1.78 | 1.80 | 1.82 | 1.86 | 1.90 | 1.95 | 1.98 | 2.00 | 2.05 | 2.21 | 2.45 |
|
Interest Coverage Ratio
|
| 7.56 | 9.35 | 9.20 | | 10.78 | 8.28 | 8.35 | 6.87 | 10.52 | 10.62 | 12.69 | 7.13 | -9.86 | -5.69 | 26.43 | 5.98 | 9.77 | 12.72 | 12.56 | 10.00 | 10.33 | 12.00 | 19.30 | 12.90 | 15.73 | 16.64 | 20.00 | 0.61 | 7.25 | 6.00 | 6.99 | 3.87 | 7.06 | 5.23 | 2.74 | 7.94 | 6.11 | 0.42 | 3.96 | 6.92 | 6.37 | 1.78 | 2.45 | 1.04 | 10.79 | 4.68 | 0.08 | 6.20 | -2.56 | 3.21 | 3.72 | 7.83 | -0.80 | 2.82 | -1.62 | 6.77 | 6.47 | 4.06 | -1.06 | 6.21 | 6.98 | 3.78 | 1.02 | 9.02 | -2.69 | -40.91 | -10.39 |
|
Debt to Equity
|
| | | 0.50 | | 0.32 | 0.33 | 0.41 | 0.37 | 0.39 | 0.39 | 0.38 | 0.36 | 0.43 | 0.41 | 0.56 | 0.54 | | 0.44 | 0.54 | 0.57 | 0.60 | 0.58 | 0.50 | 0.61 | 0.59 | 0.62 | 0.56 | 0.81 | 0.81 | 0.80 | 0.79 | 0.76 | 0.74 | 0.71 | 0.68 | 0.68 | 0.59 | 0.59 | 0.61 | 0.59 | 0.58 | 0.57 | 1.08 | 0.73 | 0.67 | 0.65 | 0.65 | 0.63 | 0.64 | 0.71 | 0.70 | 0.69 | 0.71 | 0.72 | 0.75 | 0.73 | 0.70 | 0.71 | 0.69 | 0.67 | 0.64 | 0.64 | 0.70 | 0.65 | 0.64 | 0.84 | 0.87 |
|
Debt Ratio
|
| | 0.00 | 0.18 | | 0.15 | 0.15 | 0.17 | 0.15 | 0.17 | 0.17 | 0.17 | | 0.17 | 0.15 | 0.21 | 0.19 | | 0.17 | 0.19 | 0.18 | 0.19 | 0.18 | 0.15 | 0.17 | 0.16 | 0.17 | 0.17 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.22 | 0.21 | 0.22 | 0.20 | 0.22 | 0.20 | 0.21 | 0.21 | 0.33 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.23 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.22 | 0.21 | 0.21 | 0.22 | 0.21 | 0.20 | 0.21 | 0.23 |
|
Equity Ratio
|
| | | 0.36 | | 0.45 | 0.45 | 0.41 | 0.41 | 0.43 | 0.44 | 0.45 | | 0.39 | 0.36 | 0.38 | 0.34 | 0.37 | 0.38 | 0.35 | 0.32 | 0.32 | 0.30 | 0.30 | 0.27 | 0.28 | 0.28 | 0.30 | 0.28 | 0.28 | 0.29 | 0.29 | 0.28 | 0.29 | 0.30 | 0.31 | 0.30 | 0.37 | 0.35 | 0.36 | 0.35 | 0.36 | 0.36 | 0.31 | 0.36 | 0.37 | 0.38 | 0.38 | 0.38 | 0.36 | 0.34 | 0.34 | 0.33 | 0.33 | 0.31 | 0.31 | 0.30 | 0.31 | 0.30 | 0.31 | 0.33 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.26 | 0.26 |
|
Times Interest Earned
|
| 7.56 | 9.35 | 9.20 | | 10.78 | 8.28 | 8.35 | 6.87 | 10.52 | 10.62 | 12.69 | 7.13 | -9.86 | -5.69 | 26.43 | 5.98 | 9.77 | 12.72 | 12.56 | 10.00 | 10.33 | 12.00 | 19.30 | 12.90 | 15.73 | 16.64 | 20.00 | 0.61 | 7.25 | 6.00 | 6.99 | 3.87 | 7.06 | 5.23 | 2.74 | 7.94 | 6.11 | 0.42 | 3.96 | 6.92 | 6.37 | 1.78 | 2.45 | 1.04 | 10.79 | 4.68 | 0.08 | 6.20 | -2.56 | 3.21 | 3.72 | 7.83 | -0.80 | 2.82 | -1.62 | 6.77 | 6.47 | 4.06 | -1.06 | 6.21 | 6.98 | 3.78 | 1.02 | 9.02 | -2.69 | -40.91 | -10.39 |
|
FCF Payout Ratio
|
| | -0.05 | 0.14 | | | 0.04 | 0.01 | | | | | | | | | | | | | | | | | | | | | 0.09 | | | | | | -1.43 | 0.10 | | | | -0.01 | | | | | | | | | | | | | | | | | 0.01 | 0.01 | 0.00 | -0.17 | | | | | | | | |
|
Enterprise Value
|
-0.33B | -0.38B | -0.39B | -0.42B | -0.35B | -0.28B | -0.41B | -0.45B | -0.54B | -1.15B | -1.21B | -0.70B | -1.31B | -0.58B | -0.94B | -0.88B | -0.88B | | -0.86B | -1.07B | -1.20B | -1.21B | -1.55B | -1.64B | -1.66B | -1.95B | -1.67B | -0.02B | -3.56B | -3.01B | -3.24B | -0.36B | -5.29B | -5.61B | -5.96B | -4.61B | -6.10B | -7.22B | -7.34B | -5.97B | -6.95B | -7.55B | -6.92B | -12.88B | -10.59B | -14.24B | -13.58B | -12.27B | -11.17B | -12.45B | -14.82B | -14.51B | -12.76B | -15.09B | -17.02B | -14.27B | -17.86B | -19.29B | -20.33B | -19.55B | -19.58B | -20.12B | -17.48B | -16.59B | -17.20B | -17.20B | -19.15B | -20.24B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.03% | 0.00% | -0.01% | -0.02% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.03% | 0.02% | 0.00% | 0.01% | 0.03% | 0.03% | 0.01% | 0.01% | 0.00% | 0.04% | 0.02% | 0.00% | 0.02% | -0.02% | 0.02% | 0.02% | 0.02% | 0.00% | 0.02% | -0.01% | 0.03% | 0.03% | 0.01% | 0.00% | 0.03% | 0.03% | 0.02% | 0.01% | 0.03% | -0.01% | -0.13% | -0.02% |
|
Return on Capital Employed
|
| | | 0.14% | | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.15% | 0.17% | | | 0.02% | 0.08% | 0.08% | | 0.20% | 0.16% | 0.16% | 0.14% | 0.15% | 0.17% | 0.18% | 0.18% | 0.19% | 0.19% | 0.12% | 0.08% | 0.09% | 0.11% | 0.13% | 0.12% | 0.13% | 0.10% | 0.12% | 0.09% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.07% | 0.04% | 0.06% | 0.07% | 0.07% | 0.08% | 0.03% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.04% | -0.13% | -0.18% |
|
Return on Invested Capital
|
| | | 0.29% | 0.28% | 0.24% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.13% | 0.05% | 0.01% | 0.05% | 0.06% | 0.14% | 0.18% | 0.11% | 0.11% | 0.12% | 0.13% | 0.16% | 0.17% | 0.18% | 0.18% | 0.13% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.14% | 0.14% | 0.09% | 0.11% | 0.12% | 0.09% | 0.07% | 0.08% | 0.11% | 0.11% | 0.07% | 0.03% | 0.07% | 0.08% | 0.06% | 0.08% | 0.04% | 0.03% | 0.04% | 0.04% | 0.07% | 0.06% | 0.02% | 0.03% | 0.07% | 0.07% | 0.06% | 0.06% | 0.08% | 0.08% | 0.07% | 0.08% | 0.05% | -0.26% | -0.26% |
|
Return on Assets
|
0.04% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.04% | 0.06% | | | -0.01% | -0.03% | -0.03% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.02% | -0.06% | -0.08% |
|
Return on Equity
|
| | | | | | 0.00% | 0.00% | 0.03% | 0.06% | 0.09% | 0.13% | 0.10% | 0.05% | -0.04% | -0.09% | -0.09% | -0.06% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.05% | 0.07% | 0.06% | 0.08% | 0.09% | 0.11% | 0.11% | 0.10% | 0.05% | 0.06% | 0.08% | 0.07% | 0.09% | 0.03% | 0.03% | 0.05% | 0.05% | 0.07% | 0.08% | 0.05% | 0.06% | 0.11% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.13% | 0.07% | -0.22% | -0.33% |