|
Gross Margin
|
| 39.91% | 39.36% | 44.41% | 45.68% | 44.40% | 43.68% | 28.83% | 44.98% | 36.76% | 42.21% | 46.95% | 46.78% | 42.46% | 44.50% | 43.21% | 47.85% | 46.48% | 49.55% | 54.48% | 43.57% | 45.31% | 11.69% | 4.17% | 44.17% | 42.88% | 38.57% | 33.44% | 51.82% | 46.65% | 22.70% | 30.39% | 42.61% | 45.75% | 39.32% | 21.17% | 33.01% | 39.96% | 33.25% | 8.11% | 37.28% | 37.26% | 36.44% | 39.06% | 26.09% | 27.76% | 45.08% | 46.29% | 38.64% | 43.12% | 44.78% | 39.34% | 38.35% | 59.30% | 37.28% | 35.24% | 36.57% | 37.90% | 34.52% | 35.48% | 35.46% | 34.93% | 35.48% | 32.72% | 31.86% | 33.46% | 36.59% |
|
EBT Margin
|
-5.93% | -2.17% | -0.29% | 4.14% | 4.92% | 2.99% | 5.25% | -44.62% | 4.40% | -3.95% | 0.52% | 30.45% | 3.54% | 4.54% | 3.34% | 16.46% | 10.29% | 10.42% | 10.83% | 10.70% | 14.46% | 14.04% | -44.75% | -73.89% | 13.77% | 11.36% | -16.71% | -30.43% | 8.40% | 15.70% | -5.81% | -2.55% | 15.29% | 18.04% | 12.91% | -52.91% | 11.65% | 17.94% | 6.92% | -19.24% | 11.59% | 11.23% | 8.51% | -5.50% | -3.59% | 3.89% | 22.95% | 17.78% | 11.74% | 15.68% | 18.02% | 10.71% | 18.81% | 13.78% | 11.90% | 28.33% | 11.27% | 11.68% | 4.92% | -11.36% | 12.66% | 8.08% | 8.56% | 3.09% | 7.05% | 6.96% | 8.48% |
|
EBIT Margin
|
-1.00% | 31.45% | 31.74% | 31.78% | 31.60% | 34.15% | 30.56% | 33.31% | 32.32% | 33.18% | 33.40% | 31.52% | 35.94% | 35.22% | 33.59% | 34.05% | 35.35% | 34.63% | 34.57% | 29.81% | 38.04% | 36.05% | 35.53% | 35.76% | 36.58% | 36.76% | 37.29% | 36.22% | 44.20% | 34.84% | 37.44% | 35.76% | 36.39% | 36.03% | 35.98% | 40.21% | 41.08% | 41.26% | 39.96% | 39.24% | 38.85% | 40.92% | 40.40% | 36.21% | 43.23% | 38.89% | 35.38% | 39.28% | 40.35% | 41.35% | 41.50% | 49.88% | 40.36% | 41.71% | 43.72% | 42.15% | 42.45% | 41.49% | 43.75% | 42.39% | 41.95% | 45.68% | 41.33% | 44.50% | 41.38% | 44.65% | 41.29% |
|
EBITDA Margin
|
-1.00% | 31.45% | 31.74% | 31.78% | 31.60% | 34.15% | 30.56% | 33.31% | 32.32% | 33.18% | 33.40% | 31.52% | 35.94% | 35.22% | 33.59% | 34.05% | 35.35% | 34.63% | 34.57% | 29.81% | 38.04% | 36.05% | 35.53% | 35.76% | 36.58% | 36.76% | 37.29% | 36.22% | 44.20% | 34.84% | 37.44% | 35.76% | 36.39% | 36.03% | 35.98% | 40.21% | 41.08% | 41.26% | 39.96% | 39.24% | 38.85% | 40.92% | 40.40% | 36.21% | 43.23% | 38.89% | 35.38% | 39.28% | 40.35% | 41.35% | 41.50% | 49.88% | 40.36% | 41.71% | 43.72% | 42.15% | 42.45% | 41.49% | 43.75% | 42.39% | 41.95% | 45.68% | 41.33% | 44.50% | 41.38% | 44.65% | 41.29% |
|
Operating Margin
|
-1.00% | 31.45% | 31.74% | 31.78% | 31.60% | 34.15% | 30.56% | 33.31% | 32.32% | 33.18% | 33.40% | 31.52% | 35.94% | 35.22% | 33.59% | 34.05% | 35.35% | 34.63% | 34.57% | 29.81% | 38.04% | 36.05% | 35.53% | 35.76% | 36.58% | 36.76% | 37.29% | 36.22% | 44.20% | 34.84% | 37.44% | 35.76% | 36.39% | 36.03% | 35.98% | 40.21% | 41.08% | 41.26% | 39.96% | 39.24% | 38.85% | 40.92% | 40.40% | 36.21% | 43.23% | 38.89% | 35.38% | 39.28% | 40.35% | 41.35% | 41.50% | 49.88% | 40.36% | 41.71% | 43.72% | 42.15% | 42.45% | 41.49% | 43.75% | 42.39% | 41.95% | 45.68% | 41.33% | 44.50% | 41.38% | 44.65% | 41.29% |
|
Net Margin
|
-1.80% | -2.01% | 1.88% | 11.42% | 8.76% | 3.20% | 4.57% | -29.87% | 3.62% | -3.77% | 0.79% | 40.47% | 0.52% | 1.12% | 0.49% | 0.24% | -0.87% | 0.25% | 0.09% | | 0.43% | 0.18% | 0.27% | 6.19% | 0.05% | -14.56% | -1.00% | -3.39% | -1.06% | -0.94% | 0.70% | -0.18% | | | -0.41% | -113.29% | 4.24% | 4.78% | 5.38% | -90.33% | -85.42% | -89.02% | -92.48% | -24.53% | -21.95% | -46.98% | -19.07% | -24.93% | 1.06% | -0.24% | -36.91% | -0.06% | -0.11% | -0.05% | 0.27% | -0.11% | | 0.11% | | -0.10% | -0.05% | -0.06% | -0.16% | -0.28% | -0.28% | -0.39% | -0.41% |
|
FCF Margin
|
52.13% | 23.60% | 20.28% | 3.13% | 5.37% | 17.72% | 15.71% | 13.89% | 13.08% | 19.06% | 47.20% | 41.65% | -10.89% | 19.65% | 8.43% | 21.69% | 2.61% | 24.72% | 19.29% | 12.69% | 2.88% | 23.56% | 25.66% | 58.23% | 29.23% | -5.24% | 30.81% | 20.08% | 14.34% | 36.23% | 34.05% | 3.37% | 30.17% | 29.37% | 28.17% | 36.89% | 5.57% | 22.52% | 21.11% | 33.25% | 6.56% | 33.15% | 40.25% | 23.11% | 37.59% | 30.90% | 6.60% | 23.58% | -12.44% | 23.32% | 2.95% | 8.47% | -4.86% | 22.73% | 16.67% | 21.64% | 0.92% | 13.64% | 9.56% | 7.69% | -5.74% | 0.40% | 8.56% | 1.52% | 1.90% | 0.33% | 4.50% |
|
Assets Average
|
105.77B | 104.49B | 106.83B | 108.51B | 108.64B | 109.72B | 112.53B | 113.55B | 112.67B | 112.64B | 113.12B | 113.04B | 111.58B | 111.76B | 113.46B | 113.85B | 112.69B | 109.83B | 107.86B | 108.09B | 108.91B | 110.70B | 111.08B | 110.92B | 111.82B | 110.75B | 108.69B | 107.33B | 106.80B | 107.69B | 108.53B | 106.75B | 104.67B | 104.85B | 104.82B | 104.96B | 104.53B | 103.12B | 102.30B | 101.52B | 101.56B | 103.25B | 104.98B | 103.50B | 100.09B | 101.24B | 104.28B | 105.34B | 102.15B | 99.60B | 100.26B | 99.52B | 96.33B | 91.28B | 87.50B | 87.83B | 90.45B | 90.51B | 87.66B | 88.14B | 90.00B | 88.37B | 89.15B | 88.82B | 87.06B | 87.30B | 87.91B |
|
Equity Average
|
8.58B | 9.10B | 11.71B | 12.72B | 13.01B | 14.54B | 15.56B | 14.79B | 13.65B | 13.93B | 14.96B | 15.99B | 16.01B | 16.40B | 17.26B | 17.69B | 17.64B | 16.71B | 15.87B | 15.73B | 16.18B | 17.50B | 17.69B | 16.96B | 16.94B | 16.40B | 15.57B | 15.03B | 15.30B | 16.49B | 16.88B | 15.61B | 14.59B | 14.86B | 15.04B | 15.21B | 15.10B | 14.80B | 14.68B | 14.40B | 14.54B | 15.24B | 15.87B | 15.39B | 14.73B | 14.96B | 15.16B | 15.53B | 15.29B | 14.96B | 15.61B | 10.17B | 5.01B | 6.48B | 7.62B | 8.20B | 8.31B | 8.25B | 8.57B | 8.61B | 8.61B | 9.12B | 9.30B | 9.34B | 9.56B | 9.73B | 9.80B |
|
Invested Capital
|
8.23B | 13.45B | 16.90B | 15.63B | 17.66B | 19.38B | 20.44B | 18.46B | 19.13B | 18.83B | 20.55B | 20.86B | 20.98B | 21.78B | 22.48B | 22.56B | 22.27B | 20.62B | 20.62B | 20.78B | 21.88B | 22.95B | 21.78B | 21.41B | 21.68B | 20.33B | 20.02B | 19.21B | 20.20B | 21.20B | 20.94B | 18.65B | 18.91B | 19.20B | 19.31B | 19.55B | 19.52B | 18.79B | 18.67B | 17.90B | 18.92B | 18.41B | 19.85B | 17.91B | 17.68B | 17.91B | 18.80B | 19.22B | 17.68B | 18.09B | 18.46B | 6.18B | 7.55B | 9.01B | 9.64B | 10.00B | 9.82B | 9.87B | 10.48B | 9.92B | 10.46B | 10.92B | 10.80B | 10.95B | 11.20B | 11.30B | 11.34B |
|
Asset Utilization Ratio
|
0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Interest Coverage Ratio
|
-0.24 | 2.97 | 3.37 | 3.54 | 3.59 | 3.90 | 3.84 | 4.21 | 4.13 | 4.32 | 4.34 | 4.24 | 4.27 | 4.36 | 4.27 | 4.35 | 4.42 | 4.46 | 4.35 | 3.87 | 4.40 | 4.30 | 4.21 | 4.31 | 4.34 | 4.38 | 4.37 | 4.34 | 4.46 | 4.50 | 4.65 | 4.54 | 4.73 | 4.91 | 4.86 | 4.46 | 5.15 | 5.45 | 5.17 | 5.13 | 5.40 | 5.59 | 5.59 | 5.35 | 5.55 | 5.60 | 5.99 | 6.41 | 6.11 | 6.65 | 6.98 | 6.66 | 6.11 | 6.25 | 6.31 | 6.30 | 6.25 | 6.23 | 6.31 | 6.53 | 6.26 | 6.46 | 7.62 | -396.50 | 7.46 | 8.53 | 8.32 |
|
Debt to Equity
|
| 0.44 | 0.33 | 0.36 | 0.31 | 0.28 | 0.26 | 0.31 | 0.25 | 0.24 | 0.21 | 0.22 | 0.16 | 0.15 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 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 | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.08 | 0.10 | 0.12 | 0.11 | 0.13 | 0.14 | 0.14 | 0.12 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.15 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.04 | 0.06 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 0.10 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Times Interest Earned
|
-0.24 | 2.97 | 3.37 | 3.54 | 3.59 | 3.90 | 3.84 | 4.21 | 4.13 | 4.32 | 4.34 | 4.24 | 4.27 | 4.36 | 4.27 | 4.35 | 4.42 | 4.46 | 4.35 | 3.87 | 4.40 | 4.30 | 4.21 | 4.31 | 4.34 | 4.38 | 4.37 | 4.34 | 4.46 | 4.50 | 4.65 | 4.54 | 4.73 | 4.91 | 4.86 | 4.46 | 5.15 | 5.45 | 5.17 | 5.13 | 5.40 | 5.59 | 5.59 | 5.35 | 5.55 | 5.60 | 5.99 | 6.41 | 6.11 | 6.65 | 6.98 | 6.66 | 6.11 | 6.25 | 6.31 | 6.30 | 6.25 | 6.23 | 6.31 | 6.53 | 6.26 | 6.46 | 7.62 | -396.50 | 7.46 | 8.53 | 8.32 |
|
FCF Payout Ratio
|
| | | 0.13 | 0.08 | 0.03 | 0.26 | | 0.04 | 0.12 | | | -0.05 | 0.03 | 0.06 | 0.03 | 0.22 | 0.02 | 0.04 | 0.03 | 0.21 | 0.03 | 0.03 | 0.02 | 0.09 | -0.11 | 0.12 | 0.03 | 0.20 | 0.01 | 0.08 | 0.16 | 0.06 | 0.02 | 0.06 | -0.06 | 0.33 | 0.03 | 0.01 | | 0.10 | 0.01 | 0.04 | -0.12 | 0.01 | | | -0.02 | | | | 0.25 | | 0.01 | 0.01 | 0.09 | 0.24 | 0.03 | 0.01 | 0.17 | -0.08 | 1.29 | 0.09 | 0.48 | 0.35 | 2.67 | 0.23 |
|
Enterprise Value
|
-7.06B | -5.37B | -6.12B | -3.93B | -2.33B | -3.47B | -2.53B | -2.70B | -2.59B | -1.71B | -2.56B | -4.17B | -3.04B | -2.73B | -2.52B | -3.56B | -2.53B | -3.02B | -2.88B | 0.73B | -3.71B | -2.75B | -1.52B | 0.72B | -3.40B | -3.10B | -1.97B | -4.18B | -2.12B | -3.46B | -3.08B | 1.82B | -3.02B | -0.88B | -1.60B | 1.01B | -1.76B | -1.12B | -0.83B | 1.74B | -0.21B | 0.12B | 0.13B | 0.45B | -2.02B | -2.08B | -2.26B | -2.06B | -1.96B | -2.21B | -1.16B | 0.76B | -0.55B | -0.97B | -0.80B | 0.76B | -0.96B | -1.37B | -1.17B | -1.36B | -1.08B | -1.04B | -1.11B | -1.11B | -0.92B | -0.81B | -1.03B |
|
Return on Sales
|
-0.02% | -0.02% | 0.02% | 0.11% | 0.09% | 0.03% | 0.05% | -0.30% | 0.04% | -0.04% | 0.01% | 0.40% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | -0.15% | -0.01% | -0.03% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.05% | 0.05% | -0.03% | 0.03% | 0.03% | -0.05% | -0.03% | -0.01% | -0.25% | 0.01% | -0.02% | 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% | 0.00% | 0.00% | 0.00% |
|
Return on Invested Capital
|
0.15% | 0.14% | 0.10% | -0.74% | 0.57% | 0.36% | 0.26% | 0.07% | 0.10% | 0.12% | 0.12% | 0.21% | 0.21% | 0.19% | 0.18% | 0.12% | 0.11% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.19% | 0.12% | 0.12% | 0.13% | 0.13% | 0.09% | 0.09% | 0.08% | 0.22% | -0.02% | 0.02% | 0.02% | 0.10% | -0.84% | -4.99% | 6.76% | 0.81% | 0.13% | 0.12% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.21% | 0.38% | 0.31% | 0.26% | 0.25% | 0.24% | 0.24% | 0.23% | 0.20% | 0.20% | 0.19% | 0.20% | 0.21% | 0.21% | 0.20% | 0.22% |
|
Return on Assets
|
-0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 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% | -0.01% | -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% |
|
Return on Equity
|
-0.08% | -0.07% | -0.03% | 0.02% | 0.04% | 0.04% | 0.04% | -0.02% | -0.04% | -0.05% | -0.05% | 0.07% | 0.06% | 0.07% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | -0.01% | -0.01% | -0.03% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.04% | -0.03% | -0.03% | -0.03% | 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% |