|
Gross Margin
|
96.50% | 96.70% | 95.62% | 96.65% | 95.84% | 93.63% | | | | | | | | | | | | | 43.15% | 43.42% | 44.15% | 34.51% | 44.98% | 44.08% | 44.49% | 39.98% | 40.60% | 72.52% | 32.80% | 23.08% | 32.43% | 64.86% | 41.86% | 42.57% | 37.07% | 41.31% | 42.55% | 42.83% | 42.46% | 36.41% | 45.65% | 42.38% | 45.50% | 45.18% | 41.16% | 43.82% | 42.72% | 42.19% | 36.78% | 50.15% | 39.85% | 45.60% | 42.15% | 42.79% | 38.94% | 41.21% | 41.08% | 40.82% | 42.56% | 43.23% | 43.75% | 43.56% | 43.37% | 45.06% | 41.26% | 46.87% | 47.55% |
|
EBT Margin
|
-39.62% | 44.85% | 30.00% | 25.76% | 8.55% | 4.41% | 13.89% | 11.38% | 6.14% | -2.78% | -0.38% | -0.35% | 0.03% | -6.00% | -0.76% | 3.27% | -6.94% | 5.01% | 9.17% | 10.09% | 13.20% | 3.25% | 10.40% | 9.62% | 13.54% | 10.03% | 8.31% | 0.09% | 9.69% | 4.16% | 12.83% | -15.89% | 9.62% | -6.67% | 4.32% | 9.20% | 11.06% | 11.21% | 10.95% | 3.60% | 15.69% | 8.96% | 12.21% | 12.61% | 6.94% | 11.68% | 10.29% | 12.24% | 5.72% | 19.86% | 10.25% | 15.63% | 10.03% | 10.31% | 7.74% | 12.22% | 11.05% | 11.11% | 13.18% | 14.84% | 14.19% | 14.06% | 14.10% | 15.61% | 11.50% | 17.83% | 18.22% |
|
EBIT Margin
|
-37.39% | 46.41% | 32.26% | 27.61% | 28.13% | -45.97% | 32.05% | 20.57% | 30.33% | 9.39% | -18.32% | 23.55% | 52.31% | -12.44% | 26.26% | -10.34% | 54.25% | 17.77% | 16.19% | 16.98% | 17.87% | 16.64% | 16.98% | 16.29% | 17.52% | 16.99% | 16.00% | -17.15% | 17.71% | 17.99% | 18.77% | -15.74% | 9.83% | 9.37% | 9.64% | 8.59% | 9.61% | 8.94% | 9.17% | 9.86% | 9.51% | 9.58% | 9.16% | 9.38% | 9.26% | 6.69% | 9.51% | 10.44% | 9.61% | 10.40% | 11.43% | 9.85% | 9.44% | 10.07% | 8.73% | 10.64% | 8.71% | 8.93% | 9.68% | 10.20% | 9.24% | 9.28% | 9.76% | 10.38% | 9.63% | 9.50% | 10.50% |
|
EBITDA Margin
|
-37.39% | 46.41% | 32.26% | 27.61% | 28.13% | -45.97% | 32.05% | 20.57% | 30.33% | 9.39% | -18.32% | 23.55% | 52.31% | -12.44% | 26.26% | -10.34% | 54.25% | 17.77% | 16.19% | 16.98% | 17.87% | 16.64% | 16.98% | 16.29% | 17.52% | 16.99% | 16.00% | -17.15% | 17.71% | 17.99% | 18.77% | -15.74% | 9.83% | 9.37% | 9.64% | 8.59% | 9.61% | 8.94% | 9.17% | 9.86% | 9.51% | 9.58% | 9.16% | 9.38% | 9.26% | 6.69% | 9.51% | 10.44% | 9.61% | 10.40% | 11.43% | 9.85% | 9.44% | 10.07% | 8.73% | 10.64% | 8.71% | 8.93% | 9.68% | 10.20% | 9.24% | 9.28% | 9.76% | 10.38% | 9.63% | 9.50% | 10.50% |
|
Operating Margin
|
-37.39% | 46.41% | 32.26% | 27.61% | 28.13% | -45.97% | 32.05% | 20.57% | 30.33% | 9.39% | -18.32% | 23.55% | 52.31% | -12.44% | 26.26% | -10.34% | 54.25% | 17.77% | 16.19% | 16.98% | 17.87% | 16.64% | 16.98% | 16.29% | 17.52% | 16.99% | 16.00% | -17.15% | 17.71% | 17.99% | 18.77% | -15.74% | 9.83% | 9.37% | 9.64% | 8.59% | 9.61% | 8.94% | 9.17% | 9.86% | 9.51% | 9.58% | 9.16% | 9.38% | 9.26% | 6.69% | 9.51% | 10.44% | 9.61% | 10.40% | 11.43% | 9.85% | 9.44% | 10.07% | 8.73% | 10.64% | 8.71% | 8.93% | 9.68% | 10.20% | 9.24% | 9.28% | 9.76% | 10.38% | 9.63% | 9.50% | 10.50% |
|
Net Margin
|
-22.41% | -0.24% | -5.39% | 7.69% | -2.62% | 1.99% | 9.94% | 10.25% | 7.79% | 0.41% | 1.11% | 1.90% | 1.14% | -2.45% | 0.05% | -0.74% | -3.98% | -4.01% | 6.03% | 6.57% | 10.73% | -10.12% | 8.14% | 8.27% | | | 0.20% | | 0.64% | 2.86% | 2.11% | 1.36% | 9.07% | -0.95% | 5.58% | -80.73% | 12.73% | 12.15% | 8.92% | 4.10% | 12.65% | 7.31% | 9.80% | 10.13% | 5.41% | 9.14% | 8.76% | 9.98% | 4.60% | 16.10% | 8.37% | 12.55% | 8.12% | 8.17% | 5.99% | 9.76% | 8.97% | 8.96% | 10.46% | 11.97% | 11.65% | 11.30% | 11.27% | 12.33% | 9.18% | 14.17% | 14.85% |
|
FCF Margin
|
18.72% | 12.78% | 14.51% | 3.56% | 7.80% | 21.81% | 15.83% | 17.94% | 7.52% | 9.07% | 14.60% | 11.53% | 15.15% | 2.10% | 15.41% | 6.09% | 2.95% | 4.69% | 10.18% | 5.65% | 6.85% | 3.90% | 7.17% | 20.08% | 8.43% | 13.19% | 17.51% | 14.25% | 7.99% | 8.94% | 13.20% | 15.59% | 4.41% | 14.67% | 14.15% | 11.79% | 14.35% | 11.23% | 11.59% | 20.48% | 5.24% | 13.77% | 26.39% | 18.90% | 5.55% | 18.57% | 26.32% | 22.15% | 13.89% | 14.56% | 21.93% | 20.00% | 7.38% | 17.27% | 26.45% | 17.14% | 13.91% | -1.64% | 27.87% | 24.42% | 16.31% | 18.49% | 23.97% | 27.62% | 13.91% | 17.90% | 24.79% |
|
Assets Average
|
| | 303.21B | 312.22B | 312.50B | 315.72B | 314.04B | 316.14B | 320.44B | 320.00B | 311.53B | 304.10B | 306.58B | 307.26B | 306.35B | 303.62B | 297.77B | 295.93B | 289.39B | 280.92B | 275.40B | 263.82B | 250.91B | 246.06B | 245.99B | 243.99B | 236.24B | 229.90B | 227.92B | 227.55B | 228.02B | 226.50B | 224.98B | 225.63B | 225.04B | 224.74B | 220.96B | 138.72B | 61.11B | 61.87B | 62.82B | 66.40B | 69.86B | 70.54B | 69.77B | 69.86B | 71.65B | 73.22B | 74.16B | 74.47B | 75.51B | 76.43B | 75.92B | 73.83B | 72.10B | 72.40B | 73.63B | 74.07B | 74.21B | 75.65B | 77.25B | 78.38B | 80.13B | 81.07B | 81.61B | 82.97B | 84.32B |
|
Equity Average
|
| | 15.47B | 17.69B | 17.87B | 18.37B | 19.90B | 20.61B | 20.66B | 21.34B | 22.23B | 22.13B | 21.38B | 21.62B | 22.47B | 22.71B | 21.68B | 19.97B | 18.97B | 18.92B | 19.34B | 10.47B | 10.00B | 18.78B | 18.90B | 18.65B | 18.22B | 17.92B | 17.88B | 18.34B | 18.61B | 17.78B | 16.96B | 17.15B | 17.26B | 15.36B | 13.32B | 12.84B | 12.64B | 12.91B | 13.72B | 14.82B | 15.69B | 14.38B | 13.98B | 14.22B | 15.48B | 18.18B | 18.13B | 17.97B | 18.05B | 17.85B | 16.87B | 15.06B | 13.59B | 13.32B | 14.01B | 14.25B | 13.92B | 14.50B | 15.40B | 15.57B | 16.34B | 16.73B | 16.65B | 17.18B | 17.98B |
|
Invested Capital
|
| 13.46B | 17.48B | 17.89B | 17.84B | 18.89B | 20.91B | 20.31B | 21.00B | 21.68B | 22.78B | 21.49B | 21.27B | 21.96B | 23.30B | 29.25B | 27.25B | 25.64B | 25.23B | 25.01B | 25.59B | 6.98B | 24.65B | 18.97B | 19.24B | 18.39B | 18.37B | 17.92B | 18.80B | 19.25B | 19.35B | 21.40B | 17.33B | 17.61B | 22.05B | 13.64B | 17.90B | 16.81B | 16.99B | 17.37B | 18.11B | 19.34B | 20.42B | 17.03B | 19.61B | 17.52B | 22.15B | 22.91B | 22.05B | 22.60B | 22.80B | 22.79B | 20.25B | 18.58B | 17.31B | 18.03B | 18.70B | 18.51B | 18.04B | 19.69B | 19.83B | 20.04B | 21.37B | 20.81B | 21.21B | 21.89B | 22.82B |
|
Asset Utilization Ratio
|
| | 0.07 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.13 | 0.31 | 0.31 | 0.31 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.29 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.33 | 0.32 | 0.32 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
|
Interest Coverage Ratio
|
-16.81 | 29.78 | 14.30 | 14.94 | 14.67 | -11.37 | 16.53 | 9.53 | 14.93 | 3.96 | -6.47 | 10.71 | 31.74 | -4.94 | 15.26 | -7.30 | 31.94 | 8.41 | 8.37 | 8.45 | 8.67 | 8.17 | 8.71 | 8.00 | 8.61 | 8.94 | 8.30 | -10.32 | 8.09 | 8.65 | 8.98 | -8.94 | 5.13 | 5.00 | 5.11 | 5.05 | 5.64 | 5.42 | 6.43 | 6.53 | 7.34 | 7.75 | 7.31 | 7.74 | 7.17 | 5.95 | 8.48 | 9.75 | 8.93 | 10.19 | 11.21 | 9.24 | 8.21 | 10.61 | 9.74 | 12.80 | 10.30 | 10.80 | 11.94 | 13.33 | 11.86 | 12.04 | 13.45 | 14.28 | 13.12 | 13.28 | 15.18 |
|
Debt to Equity
|
| 0.41 | 0.31 | 0.31 | 0.37 | 0.35 | 0.32 | 0.31 | 0.30 | 0.29 | 0.27 | 0.29 | 0.29 | 0.32 | 0.31 | 0.32 | | | | 0.35 | 0.03 | 0.21 | 0.02 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | | | | | | | | | 0.04 | | | | | | | | | | | | | | |
|
Debt Ratio
|
| 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 | 0.00 | 0.00 | 0.00 | 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | | 0.01 | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.07 | 0.00 | 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 | 0.06 | 0.06 | 0.21 | 0.21 | 0.21 | 0.23 | 0.22 | 0.23 | 0.18 | 0.22 | 0.19 | 0.25 | 0.25 | 0.24 | 0.24 | 0.23 | 0.23 | 0.21 | 0.20 | 0.18 | 0.19 | 0.19 | 0.19 | 0.18 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.20 | 0.21 | 0.22 |
|
Times Interest Earned
|
-16.81 | 29.78 | 14.30 | 14.94 | 14.67 | -11.37 | 16.53 | 9.53 | 14.93 | 3.96 | -6.47 | 10.71 | 31.74 | -4.94 | 15.26 | -7.30 | 31.94 | 8.41 | 8.37 | 8.45 | 8.67 | 8.17 | 8.71 | 8.00 | 8.61 | 8.94 | 8.30 | -10.32 | 8.09 | 8.65 | 8.98 | -8.94 | 5.13 | 5.00 | 5.11 | 5.05 | 5.64 | 5.42 | 6.43 | 6.53 | 7.34 | 7.75 | 7.31 | 7.74 | 7.17 | 5.95 | 8.48 | 9.75 | 8.93 | 10.19 | 11.21 | 9.24 | 8.21 | 10.61 | 9.74 | 12.80 | 10.30 | 10.80 | 11.94 | 13.33 | 11.86 | 12.04 | 13.45 | 14.28 | 13.12 | 13.28 | 15.18 |
|
FCF Payout Ratio
|
0.10 | 0.02 | 0.02 | 0.09 | 0.13 | | 0.01 | 0.01 | 0.04 | 0.09 | 0.07 | 0.07 | 0.04 | 0.47 | 0.04 | 0.09 | 0.24 | 0.19 | 0.09 | 0.25 | 0.21 | 0.37 | 0.23 | 0.07 | 0.20 | 0.12 | 0.10 | 0.14 | 0.27 | 0.23 | 0.15 | 0.13 | 0.47 | 0.14 | 0.14 | 0.15 | 0.13 | 0.17 | 0.16 | 0.11 | 0.42 | 0.15 | 0.08 | 0.10 | 0.39 | 0.12 | 0.09 | 0.10 | 0.16 | 0.15 | 0.10 | 0.10 | 0.33 | 0.14 | 0.09 | 0.12 | 0.16 | -1.35 | 0.08 | 0.08 | 0.13 | 0.12 | 0.09 | 0.07 | 0.16 | 0.12 | 0.08 |
|
Enterprise Value
|
| -15.24B | -13.88B | -10.33B | -8.54B | -8.73B | -9.52B | -8.53B | -7.33B | -8.86B | -9.70B | -7.74B | -5.26B | -5.15B | -4.79B | -4.58B | -4.41B | -4.87B | -4.15B | -4.01B | -4.04B | -4.51B | -5.01B | -4.88B | -3.65B | -3.28B | -3.43B | -1.84B | -1.92B | -2.50B | -2.22B | -1.90B | -4.59B | -4.72B | -3.76B | -2.27B | -2.38B | -3.30B | -3.54B | -35.60B | -4.20B | -2.36B | -2.93B | -2.92B | -2.50B | -3.67B | -41.07B | -3.28B | -3.37B | -3.40B | -3.61B | -3.70B | -3.94B | -2.52B | -2.72B | -3.86B | -4.06B | -3.24B | -3.30B | -3.85B | -2.98B | -3.70B | -3.96B | -4.07B | -3.37B | -3.65B | -4.22B |
|
Return on Sales
|
-0.25% | 0.44% | 0.35% | 0.23% | 0.05% | -0.03% | 0.00% | 0.01% | 0.03% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.08% | -0.09% | -0.01% | -0.01% | 0.01% | -0.13% | -0.04% | 0.01% | -0.03% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.02% | 0.01% | 0.02% | 0.03% | 0.02% | -0.69% | 0.04% | 0.03% | 0.00% | 0.02% | 0.01% | 0.00% | | | 0.06% | 0.09% | 0.09% | 0.10% | 0.05% | 0.16% | 0.08% | 0.13% | 0.08% | 0.08% | 0.06% | 0.10% | 0.09% | 0.09% | 0.11% | 0.12% | 0.12% | 0.11% | 0.11% | 0.12% | 0.09% | 0.14% | 0.15% |
|
Return on Invested Capital
|
| | 0.36% | 0.33% | 0.48% | 0.20% | 0.17% | 0.13% | 0.15% | 0.24% | 0.15% | 0.38% | -0.41% | -0.06% | -0.04% | -0.61% | 0.02% | 12.65% | 0.21% | 0.24% | 0.11% | 0.16% | 0.16% | 0.11% | 0.13% | 0.13% | 0.14% | 0.07% | 0.07% | 0.07% | 0.06% | 0.11% | 0.08% | 0.77% | 0.01% | -0.03% | -0.02% | 0.03% | 0.04% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% |
|
Return on Assets
|
| | 0.01% | 0.02% | 0.02% | 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% | -0.01% | -0.01% | -0.02% | -0.05% | 0.01% | 0.00% | 0.00% | | | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | 0.10% | 0.30% | 0.39% | 0.19% | 0.09% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.04% | -0.05% | -0.06% | -0.03% | -0.07% | -0.07% | -0.03% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | -0.19% | -0.21% | -0.21% | -0.22% | 0.02% | 0.01% | 0.00% | | | 0.02% | 0.05% | 0.08% | 0.10% | 0.09% | 0.12% | 0.12% | 0.13% | 0.15% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.17% | 0.17% | 0.18% | 0.19% | 0.19% | 0.19% | 0.18% | 0.19% | 0.20% |