|
Gross Margin
|
| 95.78% | 97.08% | 94.41% | 95.80% | 94.39% | 93.77% | 92.23% | 93.24% | | | | | 93.39% | 94.53% | 92.98% | 94.29% | 94.15% | 94.71% | 92.30% | 93.95% | 93.87% | | | | | | | | | | | | | | | | 51.81% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
| 10.10% | 16.39% | 17.05% | 22.48% | 30.25% | 28.71% | 26.07% | 33.95% | 34.94% | 29.73% | 14.10% | 37.65% | 4.67% | 29.80% | 24.31% | 30.17% | 32.95% | 29.96% | 24.39% | 31.71% | 32.64% | 29.46% | 24.43% | 29.45% | 21.79% | 27.93% | 21.54% | 23.63% | 21.86% | 23.40% | 17.29% | 16.97% | 22.23% | 22.69% | 18.65% | 24.06% | 282.54% | 27.59% | 17.72% | 24.27% | 28.12% | 24.49% | 19.50% | -26.25% | -22.27% | 47.45% | 41.76% | 58.99% | 61.95% | 50.91% | 37.68% | 36.03% | 31.15% | 24.84% | 17.08% | 13.06% | 19.17% | 23.72% | 9.80% | 16.83% | 6.85% | 22.15% | 14.32% | 17.29% | -47.46% | 28.53% |
|
EBIT Margin
|
| 35.28% | 46.43% | 36.54% | 52.74% | 43.16% | 44.07% | 39.45% | 40.27% | 49.04% | 43.02% | 26.91% | 49.10% | 31.24% | 41.87% | 37.75% | 40.41% | 40.62% | 39.69% | 33.95% | 39.35% | 39.39% | 36.37% | 31.12% | 36.50% | 28.84% | 34.78% | 28.37% | 31.05% | 29.50% | 31.40% | 25.85% | 26.09% | 32.00% | 33.00% | 29.93% | 37.36% | -336.39% | 43.52% | 35.23% | 42.64% | 46.79% | 43.71% | 35.71% | -11.30% | -9.18% | 56.39% | 48.82% | 65.16% | 67.32% | 55.79% | 42.37% | 40.77% | 38.17% | 38.43% | 38.77% | 41.91% | 53.05% | 60.56% | 47.95% | 56.06% | 46.13% | 59.94% | 49.83% | 51.34% | -16.78% | 56.91% |
|
EBITDA Margin
|
| 35.28% | 46.43% | 36.54% | 52.74% | 43.16% | 44.07% | 39.45% | 40.27% | 49.04% | 43.02% | 26.91% | 49.10% | 31.24% | 41.87% | 37.75% | 40.41% | 40.62% | 39.69% | 33.95% | 39.35% | 39.39% | 36.37% | 31.12% | 36.50% | 28.84% | 34.78% | 28.37% | 31.05% | 29.50% | 31.40% | 25.85% | 26.09% | 32.00% | 33.00% | 29.93% | 37.36% | -336.39% | 43.52% | 35.23% | 42.64% | 46.79% | 43.71% | 35.71% | -11.30% | -9.18% | 56.39% | 48.82% | 65.16% | 67.32% | 55.79% | 42.37% | 40.77% | 38.17% | 38.43% | 38.77% | 41.91% | 53.05% | 60.56% | 47.95% | 56.06% | 46.13% | 59.94% | 49.83% | 51.34% | -16.78% | 56.91% |
|
Operating Margin
|
| 35.28% | 46.43% | 36.54% | 52.74% | 43.16% | 44.07% | 39.45% | 40.27% | | | | | 31.24% | 41.87% | 37.75% | 40.41% | 40.62% | 39.69% | 33.95% | 39.35% | 39.39% | | | | | | | | | | | | | | | | -336.39% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
| -8.67% | 11.96% | 10.28% | -3.03% | -8.09% | -0.57% | 4.09% | 24.89% | 22.81% | 19.57% | 9.41% | 28.29% | 1.82% | 20.29% | 14.22% | 18.70% | 19.35% | 19.24% | 15.06% | 21.15% | 21.53% | 18.73% | 16.76% | 19.74% | 14.63% | 18.29% | 13.69% | 15.59% | 13.93% | 14.89% | 10.81% | 11.51% | 14.14% | 14.99% | -14.87% | 18.58% | 205.67% | 20.68% | 16.73% | 19.03% | 21.52% | 18.25% | 14.02% | -19.59% | -15.39% | 31.42% | 33.61% | 45.49% | 46.73% | 38.15% | 28.28% | 28.36% | 23.68% | 18.35% | 12.84% | 9.96% | 14.99% | 18.20% | 6.72% | 12.76% | 5.59% | 16.90% | 10.03% | 13.25% | -34.74% | 20.09% |
|
FCF Margin
|
| | -0.31% | -24.60% | | | 78.04% | 0.18% | 44.15% | 60.11% | 34.79% | 36.86% | 34.06% | 41.31% | 84.59% | 5.41% | 38.44% | 41.50% | 59.16% | 24.33% | 56.42% | 29.99% | 46.57% | 25.91% | 32.58% | 40.18% | 75.85% | 16.16% | 63.79% | 36.39% | 48.12% | 26.26% | 45.00% | 53.68% | 39.73% | 54.88% | 20.29% | 437.19% | 44.69% | 53.26% | 66.33% | 56.33% | 45.65% | 52.03% | 72.49% | 55.19% | 35.98% | 60.79% | 20.50% | 52.82% | 22.87% | 55.04% | -3.78% | 33.54% | 29.03% | 87.02% | 30.97% | 34.93% | 73.35% | 71.94% | 29.39% | 62.63% | 61.37% | 20.53% | 43.19% | 45.37% | 57.08% |
|
Assets Average
|
| | 170.21B | 169.07B | 185.18B | 199.10B | 197.21B | 197.22B | 198.40B | 199.53B | 199.95B | 203.08B | 250.25B | 295.53B | 299.28B | 307.49B | 308.11B | 300.49B | 296.33B | 295.93B | 295.24B | 293.82B | 296.50B | 303.54B | 308.78B | 308.30B | 310.51B | 323.94B | 332.98B | 333.20B | 338.82B | 350.09B | 352.79B | 349.57B | 356.00B | 363.55B | 364.27B | 363.42B | 363.45B | 367.72B | 372.86B | 373.40B | 376.21B | 384.59B | 393.62B | 409.09B | 421.59B | 421.74B | 423.39B | 424.30B | 424.40B | 428.88B | 433.29B | 437.24B | 442.26B | 449.74B | 463.45B | 469.73B | 469.62B | 474.95B | 480.09B | 480.87B | 483.23B | 488.29B | 491.87B | 576.29B | 660.42B |
|
Equity Average
|
26.68B | 26.04B | 25.76B | 26.39B | 25.48B | 24.82B | 25.67B | 26.30B | 27.05B | 28.12B | 29.03B | 29.50B | 33.28B | 37.07B | 38.43B | 40.05B | 40.65B | 41.19B | 41.34B | 41.41B | 42.25B | 43.31B | 44.30B | 44.94B | 45.73B | 46.83B | 47.86B | 47.87B | 48.18B | 49.01B | 48.98B | 48.27B | 47.78B | 48.59B | 49.65B | 49.44B | 48.97B | 49.56B | 50.28B | 51.15B | 52.57B | 54.62B | 57.00B | 58.12B | 57.42B | 56.44B | 57.23B | 59.31B | 60.70B | 62.91B | 64.08B | 62.29B | 58.69B | 54.88B | 52.14B | 51.72B | 53.62B | 54.61B | 54.11B | 55.88B | 57.95B | 57.89B | 60.45B | 61.85B | 62.16B | 87.25B | 112.38B |
|
Invested Capital
|
26.75B | 25.33B | 26.19B | 26.59B | 24.38B | 25.27B | 26.06B | 26.54B | 27.55B | 28.68B | 29.38B | 29.62B | 36.95B | 37.19B | 39.67B | 40.42B | 40.88B | 41.49B | 41.19B | 41.63B | 42.86B | 43.77B | 44.83B | 45.05B | 46.40B | 47.26B | 48.46B | 47.28B | 49.08B | 48.93B | 49.03B | 47.51B | 48.04B | 49.14B | 50.15B | 48.73B | 49.20B | 49.93B | 50.64B | 51.67B | 53.48B | 55.77B | 58.23B | 58.01B | 56.83B | 56.05B | 58.42B | 60.20B | 61.19B | 64.62B | 63.54B | 61.03B | 56.34B | 53.41B | 50.86B | 52.58B | 54.65B | 54.56B | 53.67B | 58.09B | 57.80B | 57.98B | 62.92B | 60.78B | 63.54B | 110.96B | 113.81B |
|
Asset Utilization Ratio
|
| | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 |
|
Interest Coverage Ratio
|
| 1.45 | 2.37 | 1.92 | 2.82 | 2.28 | 2.51 | 2.40 | 2.69 | 3.48 | 3.24 | 2.10 | 4.29 | 2.57 | 3.98 | 3.62 | 4.66 | 5.01 | 5.12 | 4.52 | 5.24 | 5.43 | 5.26 | 4.65 | 5.18 | 4.09 | 5.08 | 4.15 | 4.19 | 3.86 | 3.92 | 3.02 | 2.86 | 3.27 | 3.20 | 2.65 | 2.81 | -2.84 | 2.73 | 2.01 | 2.32 | 2.51 | 2.27 | 2.20 | -0.76 | -0.70 | 6.31 | 6.92 | 10.56 | 12.54 | 11.43 | 9.03 | 8.61 | 5.44 | 2.83 | 1.79 | 1.45 | 1.57 | 1.64 | 1.26 | 1.43 | 1.17 | 1.59 | 1.40 | 1.51 | -0.55 | 2.01 |
|
Debt to Equity
|
| 0.52 | 0.46 | 0.34 | 0.37 | 0.37 | 0.35 | 0.18 | 0.31 | 0.30 | 0.16 | 0.36 | 0.13 | 0.24 | 0.33 | 0.61 | 0.30 | 0.27 | 0.23 | 0.39 | 0.23 | 0.24 | 0.41 | 0.41 | 0.44 | 0.42 | 0.45 | 0.46 | 0.44 | 0.45 | 0.49 | 0.49 | 0.55 | 0.58 | 0.57 | 0.63 | 0.63 | 0.66 | 0.62 | 0.60 | 0.57 | 0.57 | 0.53 | 0.53 | 0.56 | 0.51 | 0.49 | 0.45 | 0.42 | 0.38 | 0.38 | 0.45 | 0.48 | 0.57 | 0.60 | 0.59 | 0.56 | 0.58 | 0.58 | 0.54 | 0.56 | 0.52 | 0.52 | 0.51 | 0.46 | 0.33 | 0.32 |
|
Debt Ratio
|
| 0.08 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.02 | 0.04 | 0.04 | 0.02 | 0.05 | 0.02 | 0.03 | 0.04 | 0.08 | 0.04 | 0.04 | 0.03 | 0.05 | 0.03 | 0.04 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
|
Equity Ratio
|
| 0.15 | 0.16 | 0.16 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.13 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.12 | 0.13 | 0.17 | 0.17 |
|
Times Interest Earned
|
| 1.45 | 2.37 | 1.92 | 2.82 | 2.28 | 2.51 | 2.40 | 2.69 | 3.48 | 3.24 | 2.10 | 4.29 | 2.57 | 3.98 | 3.62 | 4.66 | 5.01 | 5.12 | 4.52 | 5.24 | 5.43 | 5.26 | 4.65 | 5.18 | 4.09 | 5.08 | 4.15 | 4.19 | 3.86 | 3.92 | 3.02 | 2.86 | 3.27 | 3.20 | 2.65 | 2.81 | -2.84 | 2.73 | 2.01 | 2.32 | 2.51 | 2.27 | 2.20 | -0.76 | -0.70 | 6.31 | 6.92 | 10.56 | 12.54 | 11.43 | 9.03 | 8.61 | 5.44 | 2.83 | 1.79 | 1.45 | 1.57 | 1.64 | 1.26 | 1.43 | 1.17 | 1.59 | 1.40 | 1.51 | -0.55 | 2.01 |
|
FCF Payout Ratio
|
| | -32.64 | -0.03 | | | 0.01 | 3.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.10 | 0.01 | 0.08 | 0.05 | 0.13 | 0.06 | 0.10 | 0.06 | 0.11 | 0.09 | 0.10 | 0.05 | 0.21 | 0.05 | 0.09 | 0.06 | 0.11 | 0.07 | 0.05 | 0.07 | 0.05 | 0.14 | 0.05 | 0.06 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.04 | 0.05 | 0.02 | 0.01 | 0.13 | 0.05 | 0.30 | 0.06 | -0.81 | 0.09 | 0.09 | 0.03 | 0.08 | 0.07 | 0.03 | 0.03 | 0.09 | 0.04 | 0.04 | 0.11 | 0.05 | 0.07 | 0.04 |
|
Enterprise Value
|
-7.75B | -4.77B | -4.13B | -47.22B | -18.90B | -43.60B | -43.98B | -46.24B | -16.77B | -45.40B | -44.16B | -14.64B | -90.97B | -13.58B | -5.97B | -12.91B | -6.75B | -4.65B | -5.72B | -7.25B | -6.93B | -7.48B | -6.15B | -8.26B | -8.89B | -7.16B | -6.84B | -7.25B | -5.24B | -7.15B | -9.09B | -7.30B | -9.31B | -6.71B | -8.48B | -14.04B | -14.01B | -12.27B | -10.88B | -13.19B | -17.47B | -15.11B | -17.12B | -13.41B | -24.94B | -55.82B | -44.11B | -40.51B | -50.49B | -34.85B | -26.62B | -21.75B | -26.80B | -21.55B | -24.89B | -30.86B | -46.51B | -41.60B | -44.87B | -43.30B | -51.03B | -45.41B | -49.30B | -43.23B | -48.57B | -59.11B | -55.28B |
|
Return on Sales
|
0.31% | 0.00% | -0.01% | -0.02% | -0.03% | -0.08% | -0.01% | 0.04% | -0.01% | -0.01% | -0.01% | 0.00% | -0.02% | -0.02% | 0.00% | 0.00% | -0.01% | -0.02% | 0.00% | 0.00% | 0.01% | 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% | -0.02% | 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% | | 0.11% | 0.16% | 0.19% | 0.07% | 0.14% | 0.10% | 0.05% | 0.00% | 0.14% | 0.00% | 0.00% |
|
Return on Invested Capital
|
| 2.12% | 0.77% | 0.59% | 0.18% | 0.20% | 0.19% | 0.19% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.14% | 0.15% | 0.15% | 0.14% | 0.15% | 0.14% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.06% | 0.08% | 0.04% | 0.05% | 0.08% | 0.09% | 0.18% | 0.18% | 0.17% | 0.12% | -0.09% | 0.08% | 0.09% | 0.15% | 0.21% | 0.22% | 0.22% | 0.22% | 0.21% | 0.20% | 0.21% | 0.20% | 0.23% | 0.27% | 0.27% | 0.28% | 0.28% | 0.27% | 0.27% | 0.27% | 0.00% | 0.13% |
|
Return on Assets
|
| | 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% | 0.00% | 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% | 0.00% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
0.02% | 0.00% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -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% | 0.00% | 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% | | 0.02% | 0.04% | 0.08% | 0.09% | 0.09% | 0.07% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% |