|
Gross Margin
|
88.75% | 28.71% | 30.03% | 29.15% | 89.37% | 31.70% | 33.49% | 37.38% | 34.88% | 33.68% | 33.39% | 36.22% | 38.70% | 35.24% | 31.77% | 39.72% | 34.00% | 37.75% | 35.80% | 38.68% | 36.36% | 36.77% | 41.52% | 36.07% | 38.06% | 40.77% | 35.64% | 43.08% | 35.55% | 37.01% | 39.97% | 47.33% | 37.49% | 40.01% | 40.88% | 39.35% | 41.79% | 40.92% | 56.33% | 45.14% | 39.05% | 37.70% | 38.26% | 43.84% | 31.57% | 46.73% | 44.68% | 47.40% | 54.36% | 38.74% | 45.80% | 49.13% | 60.39% | 64.65% | 56.25% | 39.97% | 39.39% | 44.67% | 57.88% | 35.38% | 44.95% | 46.13% | 35.29% | 53.67% | 43.23% | 42.82% | 40.94% |
|
EBT Margin
|
3.95% | 4.53% | 5.73% | 1.67% | 5.30% | 5.43% | 7.34% | 10.35% | 6.71% | 6.96% | 6.22% | 9.73% | 8.21% | 9.81% | -14.53% | 11.10% | 3.03% | 10.61% | 10.46% | 3.55% | -15.64% | 10.47% | 15.97% | 7.59% | 8.41% | 7.58% | 5.79% | 16.53% | 4.22% | 8.24% | 4.85% | 17.98% | 9.03% | 12.16% | 12.04% | 11.50% | 10.73% | 12.41% | -36.44% | 4.77% | 6.41% | 4.87% | 5.67% | 10.05% | -9.90% | 10.39% | 16.42% | 13.33% | 18.89% | 9.47% | 13.22% | 13.78% | 28.51% | 35.06% | 25.17% | 4.98% | -0.10% | 9.40% | 22.75% | 3.94% | 12.64% | 14.12% | 0.97% | 19.19% | 2.77% | 10.25% | 3.05% |
|
EBIT Margin
|
-7.30% | -66.77% | -64.24% | -69.18% | -5.34% | -62.86% | -59.16% | -58.65% | -58.41% | -59.36% | -60.40% | -54.05% | -53.09% | -54.95% | -82.75% | -49.19% | 22.90% | 20.95% | -53.74% | -57.77% | 20.69% | 22.65% | 23.91% | 72.42% | 23.15% | 23.47% | 21.70% | 60.40% | 22.30% | 22.70% | 24.09% | 63.53% | 27.58% | 24.30% | 20.63% | 81.86% | 18.96% | 20.38% | 17.34% | 82.88% | 11.32% | 11.72% | 12.34% | 95.02% | 16.37% | 11.50% | 11.41% | 81.11% | 11.50% | 10.71% | 11.93% | 99.98% | 13.94% | 13.78% | 13.38% | 67.74% | 12.47% | 12.49% | 13.83% | 95.31% | 11.63% | 13.18% | 12.59% | 121.36% | 14.74% | 13.49% | 13.27% |
|
EBITDA Margin
|
-7.30% | -66.77% | -64.24% | -69.18% | -5.34% | -62.86% | -59.16% | -58.65% | -58.41% | -59.36% | -60.40% | -54.05% | -53.09% | -54.95% | -82.75% | -49.19% | 22.90% | 20.95% | -53.74% | -57.77% | 20.69% | 22.65% | 23.91% | 72.42% | 23.15% | 23.47% | 21.70% | 60.40% | 22.30% | 22.70% | 24.09% | 63.53% | 27.58% | 24.30% | 20.63% | 81.86% | 18.96% | 20.38% | 17.34% | 82.88% | 11.32% | 11.72% | 12.34% | 95.02% | 16.37% | 11.50% | 11.41% | 81.11% | 11.50% | 10.71% | 11.93% | 99.98% | 13.94% | 13.78% | 13.38% | 67.74% | 12.47% | 12.49% | 13.83% | 95.31% | 11.63% | 13.18% | 12.59% | 121.36% | 14.74% | 13.49% | 13.27% |
|
Operating Margin
|
-7.30% | -66.77% | -64.24% | -69.18% | -5.34% | -62.86% | -59.16% | -58.65% | -58.41% | -59.36% | -60.40% | -54.05% | -53.09% | -54.95% | -82.75% | -49.19% | 22.90% | 20.95% | -53.74% | -57.77% | 20.69% | 22.65% | 23.91% | 72.42% | 23.15% | 23.47% | 21.70% | 60.40% | 22.30% | 22.70% | 24.09% | 63.53% | 27.58% | 24.30% | 20.63% | 81.86% | 18.96% | 20.38% | 17.34% | 82.88% | 11.32% | 11.72% | 12.34% | 95.02% | 16.37% | 11.50% | 11.41% | 81.11% | 11.50% | 10.71% | 11.93% | 99.98% | 13.94% | 13.78% | 13.38% | 67.74% | 12.47% | 12.49% | 13.83% | 95.31% | 11.63% | 13.18% | 12.59% | 121.36% | 14.74% | 13.49% | 13.27% |
|
Net Margin
|
3.95% | 2.94% | 1.38% | -6.38% | 7.21% | 7.40% | 10.00% | 5.06% | 9.09% | 9.42% | -5.65% | 13.34% | 11.17% | 13.46% | -28.60% | 12.65% | 1.04% | 7.13% | 25.87% | 9.15% | -21.02% | 7.15% | 12.14% | 8.39% | 5.40% | 4.88% | 3.74% | 14.16% | 4.74% | 5.97% | 1.83% | 23.31% | 5.82% | 7.89% | 9.34% | -6.50% | 8.36% | 9.77% | -35.77% | 3.64% | 5.06% | 3.84% | 4.45% | 26.01% | -2.96% | 8.09% | 12.75% | 10.39% | 14.65% | 7.27% | 10.31% | 10.77% | 21.76% | 27.29% | 19.43% | 3.90% | -0.08% | 7.21% | 17.66% | 3.10% | 9.71% | 10.91% | 0.82% | 15.14% | 2.37% | 7.97% | 0.67% |
|
FCF Margin
|
11.46% | 13.38% | 13.41% | 18.20% | 18.07% | 17.30% | 16.97% | 19.46% | 14.80% | 19.91% | 20.30% | 20.23% | 6.96% | 15.10% | 16.98% | 19.82% | 10.03% | 16.21% | 16.66% | 21.44% | -44.28% | 15.13% | 19.75% | 24.57% | 12.52% | 21.67% | 22.65% | 21.92% | 14.95% | 19.53% | 24.13% | 19.00% | 13.39% | 13.49% | 15.15% | 16.86% | 7.16% | 16.39% | -8.69% | 26.06% | 13.91% | 17.90% | 20.47% | 17.38% | 17.53% | 19.65% | 21.39% | 18.00% | 8.89% | 13.88% | 24.86% | 11.10% | 6.69% | 12.94% | 18.50% | 16.53% | 8.14% | 13.83% | 19.29% | 15.10% | 8.18% | 10.40% | 20.47% | 17.41% | 13.61% | 12.64% | 16.64% |
|
Assets Average
|
| | | 30.31B | 30.56B | 31.00B | 31.60B | 31.94B | 31.98B | 32.23B | 32.66B | 32.92B | 32.98B | 33.21B | 33.77B | 34.14B | 34.52B | 34.34B | 33.85B | 34.35B | 34.62B | 34.69B | 32.94B | 31.07B | 31.38B | 31.32B | 31.03B | 31.07B | 31.29B | 31.74B | 32.22B | 32.20B | 32.20B | 32.63B | 32.77B | 32.91B | 32.96B | 32.64B | 32.06B | 31.54B | 31.88B | 32.52B | 33.00B | 33.46B | 33.18B | 33.36B | 34.27B | 34.95B | 35.00B | 35.09B | 35.62B | 35.96B | 35.84B | 34.65B | 33.44B | 33.09B | 33.57B | 34.03B | 33.78B | 34.27B | 34.98B | 35.61B | 36.97B | 37.75B | 37.64B | 37.38B | 37.81B |
|
Equity Average
|
| | 2.87B | 3.19B | 3.38B | 3.95B | 4.39B | 4.21B | 3.85B | 3.96B | 4.29B | 4.58B | 4.65B | 4.79B | 4.98B | 5.06B | 5.04B | 4.80B | 4.68B | 4.87B | 4.83B | 4.78B | 4.78B | 4.71B | 4.72B | 4.56B | 4.27B | 4.15B | 4.18B | 4.34B | 4.47B | 4.49B | 4.55B | 4.69B | 4.83B | 4.86B | 4.73B | 4.54B | 4.04B | 3.50B | 3.60B | 4.05B | 4.40B | 4.62B | 4.22B | 4.25B | 4.91B | 5.28B | 5.17B | 5.09B | 5.28B | 5.25B | 4.48B | 2.95B | 1.75B | 1.53B | 1.90B | 2.01B | 1.94B | 2.05B | 2.29B | 2.40B | 2.56B | 2.60B | 2.52B | 2.53B | 2.57B |
|
Invested Capital
|
| 2.42B | 3.33B | 3.04B | 3.72B | 4.18B | 4.60B | 3.81B | 3.88B | 4.04B | 4.54B | 4.61B | 4.68B | 4.89B | 5.07B | 5.05B | 5.03B | 4.58B | 4.79B | 4.96B | 4.71B | 4.84B | 4.72B | 4.69B | 4.75B | 4.36B | 4.17B | 4.14B | 4.23B | 4.46B | 4.49B | 4.49B | 4.61B | 4.78B | 4.88B | 4.85B | 4.62B | 4.45B | 3.62B | 3.37B | 3.84B | 4.25B | 4.55B | 4.68B | 3.77B | 4.73B | 5.08B | 5.48B | 4.86B | 5.32B | 5.23B | 5.26B | 3.69B | 2.21B | 1.30B | 1.77B | 2.03B | 2.00B | 1.89B | 2.22B | 2.37B | 2.43B | 2.69B | 2.52B | 2.53B | 2.52B | 2.61B |
|
Asset Utilization Ratio
|
| | | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 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 | 0.11 | 0.12 | 0.12 |
|
Interest Coverage Ratio
|
3.49 | -22.37 | -22.53 | -24.31 | 2.28 | -20.88 | -21.93 | -22.06 | -20.99 | -21.20 | -21.48 | -20.22 | -20.72 | -20.39 | -30.98 | -18.70 | 9.59 | 8.42 | -22.78 | -26.45 | 9.12 | 10.19 | 10.56 | 32.92 | 10.53 | 8.90 | 8.21 | 24.20 | 7.73 | 7.89 | 8.32 | 21.00 | 9.59 | 8.18 | 7.40 | 28.42 | 5.69 | 5.66 | 6.62 | 16.25 | 2.82 | 2.97 | 3.11 | 28.86 | 3.51 | 4.11 | 4.88 | 37.46 | 4.80 | 4.79 | 4.87 | 45.53 | 4.94 | 4.24 | 3.22 | 13.80 | 2.29 | 2.22 | 2.09 | 17.51 | 2.23 | 2.19 | 2.09 | 21.48 | 2.39 | 2.63 | 2.79 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | | | | 0.04 | | | | 0.03 | | | | 0.02 | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.11 | 0.10 | 0.12 | 0.13 | 0.14 | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.14 | 0.12 | 0.14 | 0.15 | 0.16 | 0.14 | 0.15 | 0.15 | 0.15 | 0.10 | 0.07 | 0.04 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
|
Times Interest Earned
|
3.49 | -22.37 | -22.53 | -24.31 | 2.28 | -20.88 | -21.93 | -22.06 | -20.99 | -21.20 | -21.48 | -20.22 | -20.72 | -20.39 | -30.98 | -18.70 | 9.59 | 8.42 | -22.78 | -26.45 | 9.12 | 10.19 | 10.56 | 32.92 | 10.53 | 8.90 | 8.21 | 24.20 | 7.73 | 7.89 | 8.32 | 21.00 | 9.59 | 8.18 | 7.40 | 28.42 | 5.69 | 5.66 | 6.62 | 16.25 | 2.82 | 2.97 | 3.11 | 28.86 | 3.51 | 4.11 | 4.88 | 37.46 | 4.80 | 4.79 | 4.87 | 45.53 | 4.94 | 4.24 | 3.22 | 13.80 | 2.29 | 2.22 | 2.09 | 17.51 | 2.23 | 2.19 | 2.09 | 21.48 | 2.39 | 2.63 | 2.79 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | 0.03 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | -0.03 | 0.08 | 0.07 | 0.05 | 0.10 | 0.07 | 0.06 | 0.06 | 0.09 | 0.07 | 0.06 | 0.07 | 0.10 | 0.11 | 0.09 | 0.08 | 0.21 | 0.10 | -0.13 | 0.08 | 0.12 | 0.10 | 0.09 | 0.09 | 0.13 | 0.09 | 0.08 | 0.09 | 0.18 | 0.12 | 0.07 | 0.13 | 0.29 | 0.15 | 0.10 | 0.10 | 0.21 | 0.12 | 0.09 | 0.09 | 0.18 | 0.16 | 0.07 | 0.09 | 0.12 | 0.11 | 0.08 |
|
Enterprise Value
|
-0.89B | -0.88B | -0.91B | -0.82B | -0.32B | -0.68B | -0.94B | -0.94B | -0.83B | -0.66B | -0.54B | -0.53B | -0.30B | -0.30B | -0.61B | -0.85B | -0.48B | -0.52B | -0.62B | -0.95B | -0.52B | -0.61B | -0.69B | -0.86B | -0.68B | -0.71B | -0.87B | -1.06B | -0.92B | -0.73B | -1.01B | -1.03B | -1.23B | -1.25B | -1.17B | -1.20B | -1.02B | -1.11B | -0.93B | -0.89B | -0.24B | -0.25B | -0.25B | -0.62B | -0.05B | -0.06B | -0.06B | -1.09B | -0.16B | -0.15B | -0.15B | -0.76B | -0.09B | -0.14B | -0.14B | -0.71B | -0.53B | -0.55B | -0.56B | -0.87B | -0.68B | -1.00B | -1.29B | -1.93B | -1.28B | -1.15B | -1.60B |
|
Return on Sales
|
0.04% | 0.03% | 0.01% | -0.06% | 0.07% | 0.07% | 0.10% | 0.05% | 0.09% | 0.09% | -0.06% | 0.13% | 0.11% | 0.13% | -0.29% | 0.13% | 0.01% | 0.07% | 0.26% | 0.09% | -0.21% | 0.07% | 0.12% | 0.08% | 0.05% | 0.05% | 0.04% | 0.14% | 0.05% | 0.06% | 0.02% | 0.23% | 0.06% | 0.08% | 0.09% | -0.07% | 0.08% | 0.10% | -0.36% | 0.04% | 0.05% | 0.04% | 0.04% | 0.26% | -0.03% | 0.08% | 0.13% | 0.10% | 0.15% | 0.07% | 0.10% | 0.11% | 0.22% | 0.27% | 0.19% | 0.04% | 0.00% | 0.07% | 0.18% | 0.03% | 0.10% | 0.11% | 0.01% | 0.15% | 0.02% | 0.08% | 0.01% |
|
Return on Invested Capital
|
| | | | -0.47% | -0.48% | -0.53% | -0.47% | -0.67% | -0.67% | -0.35% | -0.47% | -0.48% | -0.48% | -0.37% | -0.30% | 0.08% | 0.16% | -0.18% | -0.25% | -0.39% | -0.39% | 0.00% | 0.09% | 0.24% | 0.24% | 0.25% | 0.22% | 0.24% | 0.23% | 0.22% | 0.30% | 0.28% | 0.27% | 0.26% | 0.13% | 0.13% | 0.15% | 0.90% | 0.44% | 0.39% | 0.30% | 0.18% | 0.44% | 0.79% | 0.63% | 0.42% | 0.20% | 0.18% | 0.19% | 0.18% | 0.21% | 0.25% | 0.37% | 0.63% | 0.51% | 0.42% | 0.40% | 0.42% | 0.57% | 0.51% | 0.49% | 0.46% | 0.52% | 0.55% | 0.56% | 0.52% |
|
Return on Assets
|
| | | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 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
|
| | -0.10% | 0.01% | 0.02% | 0.02% | 0.04% | 0.07% | 0.08% | 0.09% | 0.04% | 0.06% | 0.07% | 0.07% | 0.02% | 0.02% | 0.00% | -0.02% | 0.11% | 0.10% | 0.05% | 0.05% | 0.02% | 0.01% | 0.07% | 0.07% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.10% | 0.04% | 0.04% | 0.05% | -0.10% | -0.09% | -0.10% | -0.10% | 0.04% | 0.09% | 0.08% | 0.09% | 0.10% | 0.06% | 0.09% | 0.09% | 0.08% | 0.08% | 0.11% | 0.21% | 0.40% | 0.41% | 0.23% | 0.14% | 0.14% | 0.13% | 0.17% | 0.18% | 0.11% | 0.16% | 0.13% | 0.12% | 0.11% |