|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.63% | 65.79% | 55.18% | 63.99% | 62.97% | 60.26% | 133.71% | 42.41% | 30.30% | 22.74% | 170.78% | 37.71% | 56.48% | 56.76% | 57.33% | 60.08% | 60.08% | 58.02% | 58.77% | 58.42% | 58.48% | 57.69% | 57.96% | 57.56% | 59.33% | 58.16% | 59.47% | 59.82% | 60.63% | 59.98% | 60.31% | 61.14% | 60.22% | 58.64% | |
|
EBT Margin
|
18.28% | 22.98% | -16.84% | 10.34% | 27.82% | 28.36% | 29.54% | 37.28% | 21.83% | 44.93% | 35.71% | 11.97% | 39.17% | 40.98% | 38.61% | 39.78% | 42.58% | 39.03% | 39.22% | 41.53% | 41.66% | 38.97% | 40.38% | 36.91% | 15.68% | 1.37% | -2.21% | 13.53% | 10.75% | 36.47% | 8.94% | 12.51% | 92.40% | 4.11% | -2.70% | -11.50% | 7.79% | 18.82% | 21.69% | 188.63% | 6.94% | 8.37% | -5.94% | 46.82% | 33.70% | 19.14% | 3.30% | -0.66% | -26.77% | 34.95% | 12.11% | 5.28% | 14.79% | 13.17% | 68.36% | 1.80% | 25.30% | 10.01% | 12.11% | 10.84% | 3.71% | 22.34% | 14.06% | -0.46% | 7.72% | 5.71% | 9.24% | 17.39% |
|
EBIT Margin
|
46.05% | 48.83% | 8.96% | 35.07% | 53.62% | 52.49% | 52.16% | 56.41% | 54.94% | 66.61% | 59.18% | 33.74% | 62.19% | 63.42% | 60.60% | 61.00% | 63.93% | 60.20% | 59.01% | 62.20% | 61.78% | 58.90% | 59.03% | 55.96% | 41.55% | 27.17% | 21.79% | 36.98% | 34.20% | 59.01% | 31.16% | 31.61% | 110.02% | -29.37% | -23.79% | -61.84% | -24.13% | -28.40% | -29.68% | 158.17% | -88.84% | -143.36% | -146.62% | 262.11% | -84.64% | -42.22% | -37.84% | -44.40% | -31.10% | -29.36% | -33.12% | -36.24% | -31.24% | -30.90% | -31.89% | -39.95% | -32.80% | -31.91% | -30.00% | -30.16% | -49.95% | -35.15% | -34.99% | -35.41% | -30.26% | -33.62% | -33.91% | 28.60% |
|
EBITDA Margin
|
46.05% | 48.83% | 8.96% | 35.07% | 53.62% | 52.49% | 52.16% | 56.41% | 54.94% | 66.61% | 59.18% | 33.74% | 62.19% | 63.42% | 60.60% | 61.00% | 63.93% | 60.20% | 59.01% | 62.20% | 61.78% | 58.90% | 59.03% | 55.96% | 41.55% | 27.17% | 21.79% | 36.98% | 34.20% | 59.01% | 31.16% | 31.61% | 110.02% | -29.37% | -23.79% | -61.84% | -24.09% | -28.35% | -29.61% | 158.91% | -88.70% | -143.23% | -146.50% | 262.33% | -84.64% | -42.22% | -37.84% | -44.40% | -31.10% | -29.36% | -33.12% | -36.24% | -31.24% | -30.90% | -31.89% | -39.95% | -32.80% | -31.91% | -30.00% | -30.16% | -49.95% | -35.15% | -34.99% | -35.41% | -30.26% | -33.62% | -33.91% | 28.60% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.37% | -23.79% | -61.84% | -24.13% | -28.40% | -29.68% | 158.17% | -88.84% | -143.36% | -146.62% | 262.11% | -84.64% | -42.22% | -37.84% | -44.40% | -31.10% | -29.36% | -33.12% | -36.24% | -31.24% | -30.90% | -31.89% | -39.95% | -32.80% | -31.91% | -30.00% | -30.16% | -49.95% | -35.15% | -34.99% | -35.41% | -30.26% | -33.62% | -33.91% | |
|
Net Margin
|
19.09% | 34.72% | -15.06% | 12.05% | 28.57% | 29.39% | 8.27% | 42.68% | 19.48% | 45.98% | 37.73% | 15.45% | 38.89% | 44.17% | 41.62% | 47.68% | 45.01% | 41.59% | 42.71% | 55.19% | 48.69% | 40.74% | 41.43% | 32.50% | -53.37% | 35.78% | 22.61% | -115.15% | 22.24% | 55.98% | 28.45% | 10.82% | 93.54% | 4.20% | -1.72% | -13.38% | 8.31% | 19.06% | 21.70% | 187.85% | 20.81% | -4.56% | -14.40% | 13.55% | 72.81% | 12.51% | -15.06% | 33.85% | 31.48% | 57.95% | 11.31% | 5.90% | 13.97% | 13.14% | 67.90% | 1.22% | 22.39% | 9.49% | 11.51% | 12.79% | 1.07% | 20.97% | 12.23% | 0.63% | 6.03% | 4.54% | -16.61% | 15.83% |
|
FCF Margin
|
35.05% | 39.13% | 37.61% | 34.09% | 26.64% | 13.44% | 26.38% | 83.65% | 25.73% | 41.33% | 55.56% | 23.86% | 36.42% | 58.65% | 43.02% | 53.14% | 34.35% | 64.04% | 44.52% | 51.27% | 40.23% | 60.09% | 38.37% | 50.67% | 35.15% | -176.73% | 63.06% | 244.87% | 32.57% | 54.38% | 43.64% | 18.33% | 23.97% | 33.93% | 22.62% | 21.92% | 17.22% | 27.12% | 17.80% | 12.23% | 7.48% | 22.39% | 30.06% | 10.03% | -30.02% | 10.52% | 7.93% | 1.08% | -2.77% | 18.98% | 13.10% | 9.08% | 3.19% | 13.01% | -1.30% | -7.22% | -5.89% | 19.90% | 11.67% | 14.91% | 7.50% | 27.85% | 21.18% | 12.24% | 16.13% | 29.55% | 13.07% | 10.77% |
|
Assets Average
|
| | 12.06B | 12.27B | 12.17B | 12.19B | 12.24B | 12.79B | 15.42B | 17.60B | 17.57B | 17.42B | 17.57B | 17.76B | 17.93B | 19.00B | 19.82B | 19.89B | 19.97B | 19.98B | 19.97B | 20.00B | 20.44B | 21.04B | 21.18B | 21.69B | 22.27B | 21.82B | 21.32B | 21.16B | 21.15B | 18.47B | 15.31B | 14.48B | 14.00B | 14.00B | 7.10B | 0.31B | 6.80B | 12.90B | 12.81B | 13.31B | 13.86B | 14.02B | 15.05B | 16.19B | 16.03B | 15.84B | 15.56B | 14.76B | 14.54B | 15.00B | 15.27B | 15.30B | 15.49B | 15.72B | 15.69B | 15.60B | 15.60B | 15.65B | 18.12B | 20.36B | 20.07B | 19.95B | 19.88B | 19.81B | 19.70B | 19.96B |
|
Equity Average
|
| | 5.92B | 6.00B | 5.93B | 6.10B | 6.27B | 7.20B | 8.71B | 9.29B | 9.32B | 9.27B | 9.27B | 9.50B | 9.71B | 10.24B | 10.77B | 10.79B | 10.82B | 10.89B | 10.95B | 10.97B | 11.00B | 11.02B | 10.78B | 10.54B | 10.49B | 10.10B | 9.69B | 9.65B | 9.63B | 7.76B | 6.06B | 6.10B | 5.94B | 5.72B | 5.54B | 5.45B | 5.53B | 6.08B | 6.46B | 6.51B | 6.57B | 6.59B | 7.24B | 7.74B | 7.52B | 7.33B | 7.27B | 7.30B | 7.29B | 7.14B | 7.00B | 6.89B | 6.92B | 7.09B | 7.16B | 7.10B | 7.02B | 6.93B | 8.21B | 9.48B | 9.32B | 9.14B | 8.94B | 8.70B | 8.40B | 8.19B |
|
Invested Capital
|
| 5.99B | 6.25B | 6.16B | 5.91B | 6.29B | 6.25B | 8.15B | 9.27B | 9.32B | 9.32B | 9.22B | 9.31B | 9.69B | 9.95B | 10.98B | 10.99B | 11.01B | 11.07B | 11.16B | 11.20B | 11.21B | 11.26B | 11.21B | 11.09B | 11.09B | 11.00B | 10.27B | 10.14B | 10.15B | 10.04B | 6.38B | 6.45B | 6.25B | 6.08B | 5.82B | 5.72B | 5.64B | 5.86B | 6.51B | 6.40B | 6.87B | 6.77B | 6.91B | 8.06B | 7.92B | 7.61B | 7.54B | 7.49B | 7.60B | 7.22B | 7.06B | 6.95B | 6.84B | 7.00B | 7.68B | 7.63B | 7.56B | 7.48B | 7.37B | 11.19B | 11.06B | 10.87B | 10.70B | 10.48B | 10.21B | 9.88B | 9.79B |
|
Asset Utilization Ratio
|
| | 0.10 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.08 | 0.08 | 0.09 | 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 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.12 | 0.14 | 0.14 | 0.14 | 0.13 | 0.26 | 5.95 | 0.27 | 0.14 | 0.13 | 0.11 | 0.10 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.12 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|
Interest Coverage Ratio
|
1.66 | 1.89 | 0.35 | 1.42 | 2.08 | 2.18 | 2.31 | 2.95 | 1.66 | 3.07 | 2.52 | 1.55 | 2.70 | 2.83 | 2.76 | 2.88 | 2.99 | 2.84 | 2.98 | 3.01 | 3.07 | 2.96 | 3.17 | 2.94 | 1.61 | 1.05 | 0.91 | 1.58 | 1.46 | 2.62 | 1.40 | 1.65 | 6.24 | -1.73 | -1.51 | -3.81 | -1.54 | -1.83 | -2.13 | 14.08 | -5.28 | -7.73 | -7.69 | 16.68 | -5.79 | -3.15 | -2.98 | -3.54 | -3.02 | -3.61 | -4.44 | -4.79 | -4.14 | -3.82 | -3.77 | -4.24 | -3.60 | -3.55 | -3.30 | -3.16 | -4.97 | -3.26 | -3.31 | -3.51 | -2.93 | -3.11 | -3.12 | 2.55 |
|
Debt to Equity
|
| 0.61 | 0.58 | 0.59 | 0.60 | 0.56 | 0.53 | 0.41 | 0.62 | 0.61 | 0.58 | 0.59 | 0.63 | 0.58 | 0.61 | 0.62 | 0.61 | 0.61 | 0.61 | 0.64 | 0.63 | 0.62 | 0.69 | 0.69 | 0.76 | 0.81 | 0.82 | 0.94 | 0.90 | 0.89 | 0.86 | | 1.16 | | 1.09 | | 1.17 | 1.18 | 1.01 | 0.81 | 0.82 | 0.80 | 0.81 | 0.85 | 0.72 | 0.78 | 0.77 | 0.78 | 0.59 | 0.50 | 0.58 | 0.66 | 0.67 | 0.68 | 0.67 | 0.65 | 0.71 | 0.76 | 0.77 | 0.79 | 0.69 | 0.70 | 0.71 | 0.72 | 0.76 | 0.73 | 0.82 | 0.83 |
|
Debt Ratio
|
| 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.25 | 0.33 | 0.32 | 0.31 | 0.31 | 0.33 | 0.32 | 0.33 | 0.34 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.34 | 0.37 | 0.36 | 0.38 | 0.38 | 0.39 | 0.43 | 0.41 | 0.41 | 0.39 | | 0.48 | | 0.46 | | 56.13 | 12.63 | 0.44 | 0.41 | 0.41 | 0.38 | 0.37 | 0.40 | 0.35 | 0.37 | 0.36 | 0.36 | 0.28 | 0.26 | 0.28 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.32 | 0.35 | 0.35 | 0.34 | 0.32 | 0.32 | 0.33 | 0.33 | 0.34 | 0.32 | 0.35 | 0.33 |
|
Equity Ratio
|
| 0.49 | 0.49 | 0.49 | 0.49 | 0.51 | 0.51 | 0.61 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.54 | 0.55 | 0.54 | 0.55 | 0.54 | 0.53 | 0.52 | 0.50 | 0.47 | 0.47 | 0.45 | 0.45 | 0.46 | 0.45 | 0.38 | 0.42 | 0.43 | 0.42 | 0.40 | 48.08 | 10.68 | 0.43 | 0.51 | 0.50 | 0.48 | 0.47 | 0.47 | 0.49 | 0.47 | 0.47 | 0.46 | 0.48 | 0.51 | 0.49 | 0.46 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.45 | 0.45 | 0.44 | 0.46 | 0.47 | 0.46 | 0.45 | 0.45 | 0.43 | 0.42 | 0.40 |
|
Times Interest Earned
|
1.66 | 1.89 | 0.35 | 1.42 | 2.08 | 2.18 | 2.31 | 2.95 | 1.66 | 3.07 | 2.52 | 1.55 | 2.70 | 2.83 | 2.76 | 2.88 | 2.99 | 2.84 | 2.98 | 3.01 | 3.07 | 2.96 | 3.17 | 2.94 | 1.61 | 1.05 | 0.91 | 1.58 | 1.46 | 2.62 | 1.40 | 1.65 | 6.24 | -1.73 | -1.51 | -3.81 | -1.54 | -1.83 | -2.13 | 14.08 | -5.28 | -7.73 | -7.69 | 16.68 | -5.79 | -3.15 | -2.98 | -3.54 | -3.02 | -3.61 | -4.44 | -4.79 | -4.14 | -3.82 | -3.77 | -4.24 | -3.60 | -3.55 | -3.30 | -3.16 | -4.97 | -3.26 | -3.31 | -3.51 | -2.93 | -3.11 | -3.12 | 2.55 |
|
FCF Payout Ratio
|
1.26 | 1.07 | 1.22 | 1.40 | 1.82 | 3.51 | 1.79 | 0.55 | 2.18 | 1.00 | 0.82 | 1.84 | 1.29 | 0.79 | 1.07 | 0.85 | 1.36 | 0.73 | 0.98 | 0.88 | 1.17 | 0.78 | 1.09 | 0.82 | 1.64 | -0.32 | 0.82 | 0.21 | 1.58 | 0.92 | 1.16 | 1.75 | 1.47 | 1.11 | 1.69 | 1.79 | 2.11 | 1.37 | 2.15 | 3.23 | 8.08 | 2.58 | 1.89 | 5.74 | -1.65 | 4.64 | 5.94 | 42.76 | -13.01 | 1.79 | 2.57 | 3.69 | 10.28 | 2.40 | -23.91 | -4.25 | -5.33 | 1.51 | 2.53 | 1.99 | 3.61 | 1.09 | 1.41 | 2.46 | 1.88 | 1.03 | 2.30 | 2.73 |
|
Enterprise Value
|
-0.07B | 0.13B | 0.04B | 0.07B | 0.14B | 0.08B | 0.14B | -0.85B | -3.80B | -0.10B | 0.14B | 0.15B | -0.16B | 0.01B | 0.11B | -0.05B | 0.15B | 0.15B | 0.16B | -0.09B | 0.16B | 0.16B | 0.18B | 0.08B | 0.13B | 0.18B | 0.17B | 0.05B | 0.30B | 0.21B | 0.26B | 0.30B | -0.43B | -0.07B | 0.19B | 0.24B | 0.19B | 0.18B | 0.49B | 0.51B | 0.44B | 0.43B | 0.47B | 0.50B | -0.14B | -0.10B | 0.43B | 0.51B | 0.52B | 0.45B | 0.35B | 0.39B | 0.45B | 0.46B | 0.42B | 0.46B | 0.47B | 0.42B | 0.46B | 0.41B | 0.56B | 0.55B | 0.48B | 0.53B | 0.57B | 0.55B | 0.55B | 0.18B |
|
Return on Sales
|
0.01% | 0.12% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.05% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.07% | 0.00% | 0.01% | 0.02% | 0.11% | 0.06% | 0.05% | 0.04% | 1.07% | -0.68% | 0.34% | 0.26% | -1.31% | 0.13% | 0.20% | 0.20% | -0.03% | 0.94% | 0.27% | 0.23% | 0.25% | 0.09% | 0.20% | 0.23% | 1.86% | 0.14% | -0.11% | -0.06% | -0.33% | 0.36% | -0.01% | -0.08% | 0.39% | 0.59% | 0.24% | 0.00% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.22% | 0.14% | 0.02% | 0.07% | 0.05% | 0.09% | 0.17% |
|
Return on Invested Capital
|
| | 0.07% | 0.06% | 0.07% | 0.07% | 0.09% | 0.09% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.12% | 0.12% | 0.11% | 0.09% | 0.07% | 0.06% | 0.06% | 0.08% | 0.09% | 0.10% | 0.19% | 0.12% | 0.08% | 0.00% | -0.10% | -0.11% | -0.12% | 0.05% | 0.03% | -0.02% | -0.07% | -0.05% | -0.06% | -0.02% | 0.02% | -0.12% | -0.14% | -0.05% | -0.09% | -0.09% | -0.09% | -0.10% | -0.10% | -0.10% | -0.09% | -0.10% | -0.10% | -0.09% | -0.09% | -0.08% | -0.09% | -0.09% | -0.09% | -0.09% | -0.10% | -0.05% |
|
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% | 0.01% | 0.00% | 0.00% | 0.03% | 0.02% | 0.02% | 0.03% | -0.03% | -0.02% | -0.02% | -0.02% | 0.01% | 0.04% | 0.04% | 0.03% | 0.03% | 0.01% | 0.44% | 0.04% | 0.08% | 0.08% | 0.07% | 0.06% | -0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.04% | 0.04% | 0.03% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.06% | 0.03% | 0.05% | 0.06% | -0.07% | -0.03% | -0.04% | -0.04% | 0.03% | 0.11% | 0.09% | 0.07% | 0.08% | 0.01% | 0.02% | 0.04% | 0.17% | 0.16% | 0.14% | 0.12% | -0.02% | 0.00% | 0.00% | 0.00% | 0.04% | 0.06% | 0.07% | 0.08% | 0.05% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% |