|
Gross Margin
|
17.26% | 22.39% | 24.32% | 28.14% | 25.68% | 28.68% | 26.83% | 28.09% | 25.56% | 24.78% | 25.46% | 25.54% | 26.08% | 26.47% | 25.03% | 25.77% | 25.30% | 25.04% | 25.58% | 26.88% | 26.48% | 21.99% | 22.08% | 23.26% | 25.54% | 22.11% | 21.89% | 22.88% | 22.68% | 22.87% | 22.68% | 21.83% | 22.18% | 22.58% | 20.85% | 22.60% | 21.48% | 21.41% | 21.79% | 20.52% | 19.60% | 20.76% | 20.70% | 20.84% | 20.14% | 16.69% | 21.01% | 22.02% | 21.49% | 20.58% | 20.24% | 20.71% | 20.50% | 19.99% | 19.13% | 20.25% | 19.47% | 21.56% | 21.88% | 21.78% | 21.19% | 22.14% | 21.32% | 21.33% | 21.23% | 20.05% | 20.37% |
|
EBT Margin
|
-15.26% | 0.27% | 3.22% | 7.63% | -5.45% | 10.85% | 7.38% | 6.23% | 3.46% | 1.71% | 4.06% | 3.01% | 3.87% | 8.00% | 4.68% | 3.70% | 3.57% | 6.07% | 5.73% | 7.17% | 23.54% | 7.60% | 6.08% | 7.56% | 2.15% | 7.62% | 5.82% | 5.55% | -1.60% | 8.31% | 8.29% | 7.45% | 4.97% | 9.02% | 6.42% | 8.77% | 4.86% | 8.90% | 7.37% | 5.71% | 2.74% | 7.25% | 7.77% | 5.52% | 0.11% | -3.46% | 9.47% | 10.25% | 7.05% | 8.69% | 7.32% | 7.72% | 5.80% | 6.20% | 6.54% | 7.74% | 0.46% | 11.13% | 7.31% | 7.15% | 6.96% | 10.35% | 3.38% | 8.74% | 1.72% | 5.47% | 4.44% |
|
EBIT Margin
|
-15.26% | 1.26% | 3.19% | 7.90% | 4.22% | 9.93% | 7.26% | 5.95% | 2.09% | 1.32% | 2.78% | 2.28% | 4.66% | 7.23% | 4.44% | 5.44% | 4.95% | 6.53% | 5.93% | 7.57% | 5.34% | 6.41% | 5.40% | 6.00% | 2.00% | 6.46% | 4.55% | 4.51% | -1.75% | 7.69% | 6.99% | 5.93% | 3.67% | 7.25% | 4.05% | 7.19% | 3.24% | 7.44% | 5.58% | 4.28% | 1.05% | 6.32% | 5.90% | 4.45% | -0.16% | -5.35% | 7.75% | 7.36% | 5.88% | 6.79% | 5.85% | 6.22% | 5.15% | 5.80% | 5.43% | 6.32% | 1.07% | 8.53% | 6.06% | 7.05% | 5.63% | 8.97% | 4.78% | 7.18% | 1.37% | 4.57% | 3.67% |
|
EBITDA Margin
|
-15.26% | 1.26% | 3.19% | 7.90% | 4.22% | 9.93% | 7.26% | 5.95% | 2.09% | 1.32% | 2.78% | 2.28% | 4.66% | 7.23% | 4.44% | 5.44% | 4.95% | 6.53% | 5.93% | 7.57% | 5.34% | 6.41% | 5.40% | 6.00% | 2.00% | 6.46% | 4.55% | 4.51% | -1.75% | 7.69% | 6.99% | 5.93% | 3.67% | 7.25% | 4.05% | 7.19% | 3.24% | 7.44% | 5.58% | 4.28% | 1.05% | 6.32% | 5.90% | 4.45% | -0.16% | -5.35% | 7.75% | 7.36% | 5.88% | 6.79% | 5.85% | 6.22% | 5.15% | 5.80% | 5.43% | 6.32% | 1.07% | 8.53% | 6.06% | 7.05% | 5.63% | 8.97% | 4.78% | 7.18% | 1.37% | 4.57% | 3.67% |
|
Operating Margin
|
-15.26% | 1.26% | 3.19% | 7.90% | 4.22% | 9.93% | 7.26% | 5.95% | 2.09% | 1.32% | 2.78% | 2.28% | 4.66% | 7.23% | 4.44% | 5.44% | 4.95% | 6.53% | 5.93% | 7.57% | 5.34% | 6.41% | 5.40% | 6.00% | 2.00% | 6.46% | 4.55% | 4.51% | -1.75% | 7.69% | 6.99% | 5.93% | 3.67% | 7.25% | 4.05% | 7.19% | 3.24% | 7.44% | 5.58% | 4.28% | 1.05% | 6.32% | 5.90% | 4.45% | -0.16% | -5.35% | 7.75% | 7.36% | 5.88% | 6.79% | 5.85% | 6.22% | 5.15% | 5.80% | 5.43% | 6.32% | 1.07% | 8.53% | 6.06% | 7.05% | 5.63% | 8.97% | 4.78% | 7.18% | 1.37% | 4.57% | 3.67% |
|
Net Margin
|
-9.70% | -0.25% | 1.60% | 4.76% | -7.15% | 10.36% | 4.75% | 2.11% | 1.24% | 0.31% | 2.49% | 1.30% | 1.83% | 4.80% | 2.71% | 2.54% | 2.54% | 3.57% | 3.33% | 4.52% | 22.49% | 4.85% | 3.82% | 4.36% | 2.44% | 5.02% | 3.53% | 3.43% | -2.55% | 5.03% | 5.43% | 4.82% | 2.55% | 5.58% | 4.61% | 14.41% | 2.75% | 6.07% | 5.49% | 4.23% | -0.32% | 4.31% | 5.27% | 3.11% | -0.85% | -3.81% | 6.60% | 7.53% | 5.89% | 6.21% | 4.90% | 5.23% | 3.22% | 3.90% | 4.45% | 5.51% | 1.56% | 7.85% | 5.08% | 4.70% | 4.38% | 7.30% | 1.85% | 5.62% | 0.57% | 3.68% | 2.18% |
|
FCF Margin
|
-60.84% | 26.72% | 31.36% | 14.36% | -15.34% | 16.57% | 18.99% | 7.15% | -9.83% | 16.05% | 19.43% | 5.50% | -16.98% | 13.08% | 12.64% | 15.15% | 16.56% | 18.17% | 17.74% | 11.98% | -5.37% | 10.21% | 11.96% | 9.98% | 20.63% | 11.23% | 8.00% | 7.00% | 11.82% | 4.94% | 6.77% | 1.89% | 11.34% | 4.76% | 8.33% | 3.32% | 44.02% | 5.33% | 4.76% | -13.08% | 43.11% | 4.89% | 5.75% | 5.22% | 10.82% | -3.38% | 15.71% | -9.14% | 49.59% | 0.20% | 8.54% | 17.61% | 62.71% | 16.14% | 16.99% | 8.37% | 9.49% | 4.24% | 3.69% | 0.77% | 6.00% | -1.50% | 2.78% | 1.53% | 2.59% | 1.60% | 5.29% |
|
Assets Average
|
| | | | 128.16B | 126.55B | | | 138.52B | | | | | | | | | | | | | | | | | 155.29B | 152.93B | 151.55B | 155.59B | 158.08B | 162.05B | 169.58B | 169.97B | 169.10B | 173.75B | 175.54B | 176.76B | 179.38B | 181.08B | 178.96B | 180.74B | 185.07B | 187.02B | 188.95B | 188.23B | 187.46B | 190.02B | 195.95B | 202.98B | 203.96B | 199.90B | 197.36B | 201.01B | 200.40B | 190.76B | 178.95B | 178.70B | 189.84B | 192.41B | 188.61B | 193.24B | 201.03B | 198.70B | 201.31B | 204.05B | 204.10B | 210.10B |
|
Equity Average
|
44.90B | 43.56B | 43.63B | 46.22B | 48.61B | 49.21B | 50.89B | 53.56B | 55.20B | 55.72B | 56.23B | 56.56B | 56.77B | | | | | | | | | 2.11 | 1.16 | 1.77 | 2.23 | 1.61 | 1.14 | 1.71 | 30.48B | 30.48B | 1.40 | 2.28 | 33.29B | 33.29B | 1.47 | 3.30 | 37.98B | 37.98B | 1.79 | 2.72 | 37.55B | 37.55B | 1.42 | 2.25 | 36.79B | 36.79B | 0.44 | 1.89 | 42.90B | 42.90B | 1.61 | 2.51 | 45.06B | 45.06B | 0.58 | 0.64 | 42.28B | 42.28B | 0.70 | 1.03 | 42.84B | 42.84B | 0.61 | 0.90 | 40.40B | 40.40B | 0.42 |
|
Invested Capital
|
62.44B | 51.11B | 52.48B | 56.74B | 60.87B | 58.74B | 62.64B | 63.40B | 69.05B | 68.49B | 69.39B | 68.85B | 69.36B | 10.30B | 11.89B | 11.62B | 10.28B | 9.59B | 9.26B | 10.97B | 31.34B | 11.50B | 12.77B | 11.42B | 32.96B | 31.80B | 33.83B | 32.21B | 93.36B | 30.98B | 34.12B | 35.72B | 127.32B | 36.18B | 37.21B | 36.36B | 139.21B | 36.82B | 36.97B | 35.45B | 141.69B | 37.94B | 37.95B | 38.44B | 142.19B | 40.06B | 42.58B | 41.21B | 158.75B | 40.68B | 42.54B | 39.47B | 159.84B | 38.80B | 34.53B | 30.93B | 142.50B | 35.70B | 36.39B | 36.47B | 154.26B | 39.59B | 41.95B | 44.50B | 155.85B | 48.07B | 55.20B |
|
Asset Utilization Ratio
|
| | | | 0.72 | 0.77 | | | 0.75 | | | | | | | | | | | | | | | | | 0.77 | 0.78 | 0.78 | 0.78 | 0.78 | 0.77 | 0.75 | 0.76 | 0.77 | 0.76 | 0.77 | 0.78 | 0.79 | 0.79 | 0.80 | 0.79 | 0.77 | 0.77 | 0.75 | 0.73 | 0.64 | 0.63 | 0.62 | 0.61 | 0.67 | 0.67 | 0.66 | 0.64 | 0.63 | 0.66 | 0.70 | 0.70 | 0.68 | 0.69 | 0.73 | 0.73 | 0.71 | 0.72 | 0.71 | 0.70 | 0.71 | 0.69 |
|
Interest Coverage Ratio
|
| -6.60 | -19.78 | -151.00 | -22.58 | -107.84 | -78.86 | -62.30 | -20.91 | -8.88 | -20.84 | -18.12 | -39.03 | -58.36 | -32.38 | -46.92 | -42.31 | -62.19 | -60.41 | -59.39 | -54.34 | -43.37 | -35.06 | -41.13 | -22.36 | -49.59 | -38.27 | -37.01 | 13.85 | -86.30 | -73.60 | -80.09 | -37.46 | -94.33 | -46.39 | -90.57 | -34.49 | -101.04 | -71.63 | -41.42 | -13.44 | -70.23 | -55.03 | -22.13 | 0.59 | 62.02 | -60.00 | -137.90 | -40.12 | -83.15 | -56.80 | -70.80 | -27.73 | -29.92 | -28.12 | -29.33 | 0.76 | -43.62 | -27.84 | -31.28 | 3.33 | -39.67 | -20.18 | -30.45 | 0.79 | -17.56 | -12.56 |
|
Debt to Equity
|
0.88 | 0.72 | 0.78 | 0.73 | 0.76 | 0.68 | 0.67 | 0.67 | 0.68 | 0.64 | 0.63 | 0.65 | 0.71 | | | | 17.95B | | | | 18.63B | 50.73B | 30.94B | 19.13B | 27.81B | 37.35B | 23.74B | 16.09B | 0.53 | 34.57B | 17.89B | 13.48B | 0.90 | 34.94B | 19.50B | 7.75B | 0.83 | 29.14B | 16.00B | 11.32B | 0.89 | 42.60B | 19.43B | 15.13B | 0.93 | -91.99B | 32.41B | 16.74B | 0.85 | 34.56B | 20.77B | 13.28B | 0.77 | 57.52B | 72.22B | 38.29B | 0.69 | 67.01B | 42.16B | 30.50B | 0.80 | 75.33B | 60.60B | 39.87B | 0.93 | 148.61B | 106.60B |
|
Debt Ratio
|
0.31 | | | 0.27 | 0.29 | 0.27 | | 0.27 | 0.27 | | | | 0.27 | | | | 1.43 | | | | 2.46 | | | | 0.43 | 0.20 | 0.23 | 0.21 | 0.20 | 0.20 | 0.21 | 0.21 | 0.36 | 0.21 | 0.21 | 0.21 | 0.35 | 0.20 | 0.20 | 0.20 | 0.36 | 0.21 | 0.20 | 0.20 | 0.37 | 0.21 | 0.22 | 0.21 | 0.35 | 0.20 | 0.21 | 0.20 | 0.34 | 0.20 | 0.18 | 0.18 | 0.31 | 0.18 | 0.19 | 0.20 | 0.34 | 0.20 | 0.21 | 0.22 | 0.37 | 0.23 | 0.26 |
|
Equity Ratio
|
0.35 | | | 0.38 | 0.38 | 0.39 | | 0.40 | 0.40 | | | | 0.38 | | | | 0.00 | | | | 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.39 | 0.00 | 0.00 | 0.00 | 0.40 | 0.00 | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 | 0.00 | 0.40 | 0.00 | 0.00 | 0.00 | 0.39 | 0.00 | 0.00 | 0.00 | 0.41 | 0.00 | 0.00 | 0.00 | 0.44 | 0.00 | 0.00 | 0.00 | 0.45 | 0.00 | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 | 0.00 | 0.40 | 0.00 | 0.00 |
|
Times Interest Earned
|
| -6.60 | -19.78 | -151.00 | -22.58 | -107.84 | -78.86 | -62.30 | -20.91 | -8.88 | -20.84 | -18.12 | -39.03 | -58.36 | -32.38 | -46.92 | -42.31 | -62.19 | -60.41 | -59.39 | -54.34 | -43.37 | -35.06 | -41.13 | -22.36 | -49.59 | -38.27 | -37.01 | 13.85 | -86.30 | -73.60 | -80.09 | -37.46 | -94.33 | -46.39 | -90.57 | -34.49 | -101.04 | -71.63 | -41.42 | -13.44 | -70.23 | -55.03 | -22.13 | 0.59 | 62.02 | -60.00 | -137.90 | -40.12 | -83.15 | -56.80 | -70.80 | -27.73 | -29.92 | -28.12 | -29.33 | 0.76 | -43.62 | -27.84 | -31.28 | 3.33 | -39.67 | -20.18 | -30.45 | 0.79 | -17.56 | -12.56 |
|
FCF Payout Ratio
|
0.00 | -0.02 | -0.01 | 0.00 | 0.00 | -0.02 | -0.03 | 0.00 | -0.50 | -0.05 | -0.04 | -0.01 | | -0.01 | -0.02 | 0.00 | 0.02 | -0.01 | -0.02 | 0.00 | 0.00 | -0.03 | -0.04 | -0.01 | | -0.02 | -0.07 | 0.00 | 0.41 | -0.05 | -0.13 | 0.00 | 0.46 | -0.13 | 0.00 | 0.00 | 0.00 | -0.14 | 0.00 | 0.03 | 0.18 | -0.12 | 0.00 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 | -1.50 | -0.09 | -0.01 | | -0.01 | 0.00 | -0.01 | 0.74 | -0.11 | -0.13 | -0.09 | 1.09 | 0.29 | -0.15 | -0.04 | 3.44 | -0.31 | -0.09 |
|
Enterprise Value
|
6.64B | 49.62B | 53.51B | 21.59B | 14.14B | 15.16B | 64.33B | 31.99B | 54.13B | 71.30B | 53.53B | 58.29B | 55.10B | 65.47B | 60.74B | 69.40B | 71.16B | 69.59B | 71.27B | 76.32B | 63.44B | 65.78B | 63.57B | 53.24B | 55.76B | 54.02B | 49.71B | 42.03B | 31.13B | 43.54B | 49.67B | 48.93B | 34.70B | 47.45B | 55.72B | 60.31B | 39.81B | 51.32B | 49.46B | 45.63B | 20.19B | 42.47B | 43.35B | 46.18B | 19.90B | 40.37B | 32.96B | 40.86B | 23.30B | 51.19B | 47.64B | 42.98B | 9.49B | 34.59B | 28.30B | 33.55B | 15.17B | 41.38B | 46.45B | 46.12B | 25.42B | 45.19B | 47.02B | 37.04B | 10.90B | 7.57B | 33.63B |
|
Market Capitalization
|
50.28B | 49.67B | 55.00B | 61.52B | 64.04B | 52.17B | 64.58B | 72.11B | 68.07B | 69.59B | 52.54B | 55.06B | 69.26B | 62.47B | 55.69B | 66.58B | 68.96B | 67.14B | 68.74B | 74.52B | 63.69B | 63.06B | 61.78B | 53.20B | 59.04B | 58.39B | 53.89B | 46.34B | 49.27B | 45.65B | 52.12B | 52.61B | 54.54B | 50.21B | 60.43B | 65.21B | 62.59B | 54.52B | 53.49B | 49.31B | 44.32B | 45.47B | 45.89B | 49.81B | 46.19B | 44.13B | 40.92B | 48.78B | 52.14B | 55.56B | 52.96B | 49.12B | 42.99B | 41.31B | 36.93B | 39.04B | 45.92B | 50.45B | 57.55B | 55.99B | 60.40B | 51.89B | 51.01B | 43.22B | 41.95B | 41.77B | 41.94B |
|
Return on Sales
|
0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.02% | 0.03% | 0.03% | 0.05% | 0.02% | 0.02% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.10% | 0.11% | 0.13% | 0.08% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.08% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.05% | 0.05% | 0.07% | 0.09% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% |
|
Return on Capital Employed
|
| | | | 0.04% | 0.07% | | | 0.07% | | | | | | | | | | | | | | | | | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.02% | 0.02% | 0.03% | 0.04% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% |
|
Return on Invested Capital
|
0.01% | | | 0.00% | | 0.06% | 0.08% | 0.06% | 0.07% | 0.03% | 0.02% | 0.01% | 0.02% | 0.07% | 0.27% | 0.33% | 0.38% | 0.40% | 0.45% | 0.45% | 0.28% | 0.33% | | | | | | | | | | | | | | 0.20% | 0.08% | 0.09% | 0.22% | | | | | | | | | | | | | | | | | | 0.05% | 0.07% | 0.19% | 0.20% | 0.07% | 0.07% | 0.16% | 0.16% | 0.05% | 0.04% | 0.07% |
|
Return on Assets
|
| | | | 0.00% | 0.02% | | | 0.03% | | | | | | | | | | | | | | | | | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.03% | 0.03% | 0.04% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% |
|
Return on Equity
|
0.01% | -0.02% | -0.03% | 0.00% | -0.01% | 0.05% | 0.06% | 0.05% | 0.09% | 0.04% | 0.03% | 0.02% | 0.03% | | | | | | | | | | | | | | | | 0.23% | 0.25% | | | 0.37% | 0.38% | | | 0.26% | 0.27% | | | 0.31% | 0.29% | | | 0.27% | 0.15% | | | 0.25% | 0.35% | | | 0.27% | 0.25% | | | 0.12% | 0.18% | | | 0.20% | 0.19% | | | 0.15% | 0.10% | |