|
Gross Margin
|
95.10% | 96.18% | 96.08% | 101.77% | 96.06% | 97.76% | 97.94% | 97.51% | 97.50% | 97.56% | 98.69% | 97.70% | 97.42% | 97.31% | 97.41% | 97.79% | 98.00% | 97.90% | 98.07% | 97.55% | 98.16% | 97.66% | 97.97% | 97.50% | 97.93% | 97.75% | 98.04% | 97.25% | 97.83% | 97.62% | 97.80% | 97.05% | 97.95% | 97.68% | 97.79% | 97.18% | 97.93% | 97.64% | 97.51% | 96.71% | 97.69% | 97.68% | 98.07% | 97.65% | 97.95% | 98.99% | 98.96% | 98.74% | 99.05% | 98.58% | 98.84% | 97.85% | 98.67% | 97.79% | 98.09% | 99.20% | 98.62% | 98.40% | 98.67% | 98.57% | 98.77% | 98.61% | 98.75% | 98.51% | 98.89% | 98.48% | 98.77% |
|
EBT Margin
|
-6.84% | 10.27% | 21.03% | 24.39% | 36.80% | 34.93% | 8.59% | 20.65% | 17.03% | 19.14% | 14.28% | 41.69% | 14.36% | 29.21% | 22.29% | 16.51% | 25.34% | 25.70% | 29.27% | 27.64% | 23.46% | 32.84% | 26.48% | 25.58% | 29.83% | 26.81% | 26.83% | 22.72% | 20.00% | 26.92% | 28.77% | 26.03% | 24.31% | 27.28% | 29.73% | 29.03% | 24.61% | 23.09% | 25.51% | 11.78% | 21.14% | 5.31% | 18.40% | 18.53% | 11.10% | 7.43% | 25.81% | 24.52% | 28.81% | 37.72% | 39.16% | 39.00% | 19.66% | 18.42% | 17.65% | 27.05% | 16.62% | 15.93% | 15.95% | -66.05% | 19.18% | 17.52% | 9.58% | 19.92% | 22.55% | 18.11% | 21.14% |
|
EBIT Margin
|
11.27% | 17.66% | 21.48% | 21.46% | 19.04% | 9.07% | 19.19% | 19.32% | 21.97% | 21.78% | 22.83% | 22.05% | 22.23% | 20.35% | 20.80% | 19.63% | 24.01% | 24.12% | 24.41% | 23.94% | 19.24% | 27.51% | 25.14% | 27.27% | 26.18% | 27.62% | 27.70% | 24.49% | 23.89% | 25.35% | 25.49% | 22.62% | 21.63% | 25.37% | 26.93% | 24.91% | 23.68% | 24.35% | 24.01% | 18.35% | 16.48% | 1.27% | 15.99% | 18.05% | 19.83% | 8.25% | 17.93% | 13.36% | 20.74% | 27.36% | 26.50% | 28.88% | 23.18% | 22.52% | 24.22% | 16.98% | 14.77% | 14.13% | 15.79% | -76.11% | 14.44% | 13.94% | 6.63% | 19.57% | 18.13% | 14.13% | 16.51% |
|
EBITDA Margin
|
11.27% | 17.66% | 21.48% | 21.46% | 19.04% | 9.07% | 19.19% | 19.32% | 21.97% | 21.78% | 22.83% | 22.05% | 22.23% | 20.35% | 20.80% | 19.63% | 24.01% | 24.12% | 24.41% | 23.94% | 19.24% | 27.51% | 25.14% | 27.27% | 26.18% | 27.62% | 27.70% | 24.49% | 23.89% | 25.35% | 25.49% | 22.62% | 21.63% | 25.37% | 26.93% | 24.91% | 23.68% | 24.35% | 24.01% | 18.35% | 16.48% | 1.27% | 15.99% | 18.05% | 19.83% | 8.25% | 17.93% | 13.36% | 20.74% | 27.36% | 26.50% | 28.88% | 23.18% | 22.52% | 24.22% | 16.98% | 14.77% | 14.13% | 15.79% | -76.11% | 14.44% | 13.94% | 6.63% | 19.57% | 18.13% | 14.13% | 16.51% |
|
Operating Margin
|
11.27% | 17.66% | 21.48% | 21.46% | 19.04% | 9.07% | 19.19% | 19.32% | 21.97% | 21.78% | 22.83% | 22.05% | 22.23% | 20.35% | 20.80% | 19.63% | 24.01% | 24.12% | 24.41% | 23.94% | 19.24% | 27.51% | 25.14% | 27.27% | 26.18% | 27.62% | 27.70% | 24.49% | 23.89% | 25.35% | 25.49% | 22.62% | 21.63% | 25.37% | 26.93% | 24.91% | 23.68% | 24.35% | 24.01% | 18.35% | 16.48% | 1.27% | 15.99% | 18.05% | 19.83% | 8.25% | 17.93% | 13.36% | 20.74% | 27.36% | 26.50% | 28.88% | 23.18% | 22.52% | 24.22% | 16.98% | 14.77% | 14.13% | 15.79% | -76.11% | 14.44% | 13.94% | 6.63% | 19.57% | 18.13% | 14.13% | 16.51% |
|
Net Margin
|
-10.54% | 4.51% | 14.83% | 17.95% | 29.83% | 30.27% | 2.87% | 15.24% | 9.67% | 12.09% | 8.36% | 33.81% | 7.24% | 0.20% | 0.32% | 1.03% | 0.37% | -0.41% | -0.12% | 5.42% | -0.16% | 0.02% | -0.05% | -0.08% | | | | | 13.74% | 19.88% | 21.30% | -22.83% | 17.96% | 34.66% | 38.93% | -11.65% | 19.56% | 17.78% | 20.96% | 7.55% | 15.69% | 4.31% | 10.36% | 10.52% | 3.80% | 0.20% | 15.73% | 16.66% | 18.82% | 25.32% | 27.79% | 28.24% | 10.94% | 10.44% | 7.55% | 16.74% | 7.52% | 7.29% | 7.59% | -51.39% | 10.51% | 8.91% | 3.63% | 11.27% | 13.61% | -0.82% | 18.37% |
|
FCF Margin
|
-33.78% | 26.46% | 22.39% | 24.75% | -26.77% | 11.87% | 43.77% | -2.77% | -12.26% | 21.61% | 47.71% | 31.15% | -17.09% | 39.39% | 3.88% | 44.97% | -45.20% | 63.23% | 26.25% | 13.80% | -18.95% | 57.45% | 32.81% | 10.69% | -6.14% | 36.98% | 4.66% | 43.27% | -5.07% | 17.36% | 27.65% | 2.16% | 8.33% | 17.85% | 27.44% | 25.87% | -5.37% | 31.12% | 18.12% | 10.55% | -11.65% | 30.56% | 17.16% | 22.87% | -6.02% | 21.85% | 25.05% | 32.28% | -2.84% | 27.93% | 32.86% | -2.23% | -24.51% | 5.87% | 29.69% | 27.05% | -9.66% | 19.73% | 21.84% | 47.69% | -5.11% | 31.17% | 27.06% | 20.33% | -7.06% | 35.00% | 35.75% |
|
Assets Average
|
9.53B | 4.68B | 0.05B | 5.48B | 8.29B | 6.05B | 6.46B | 13.46B | 20.79B | 21.03B | 20.33B | 19.54B | 9.99B | 9.63B | 18.24B | 17.68B | 18.01B | 18.34B | 18.45B | 19.02B | 19.81B | 20.12B | 19.99B | 20.27B | 10.61B | 0.78B | 1.12B | 13.27B | 12.58B | 0.28B | 0.47B | 13.10B | 12.94B | 0.25B | 0.35B | 16.01B | 16.03B | 0.49B | 0.82B | 16.01B | 15.54B | 0.38B | 0.65B | 20.04B | 19.78B | 0.18B | 0.22B | 18.36B | 35.69B | 34.06B | 33.03B | 32.75B | 32.27B | 31.02B | 29.73B | 29.51B | 29.75B | 29.60B | 29.44B | 29.18B | 28.51B | 27.62B | 27.34B | 27.26B | 27.58B | 28.32B | 28.47B |
|
Equity Average
|
6.48B | 6.78B | 7.31B | 7.52B | 7.81B | 8.41B | 8.83B | 9.10B | 9.39B | 9.31B | 9.08B | 9.05B | 9.14B | 9.13B | 9.16B | 9.12B | 8.94B | 8.80B | 8.94B | 9.05B | 8.94B | 9.11B | 9.23B | 9.13B | 9.00B | 8.98B | 8.97B | 8.78B | 8.33B | 7.85B | 7.78B | 7.72B | 7.72B | 8.00B | 8.36B | 8.75B | 9.07B | 9.16B | 9.23B | 9.13B | 8.97B | 11.65B | 14.13B | 14.14B | 14.13B | 13.96B | 14.16B | 14.58B | 14.92B | 15.23B | 15.58B | 15.95B | 16.08B | 15.89B | 15.65B | 15.68B | 15.89B | 15.90B | 15.85B | 15.50B | 15.18B | 15.19B | 15.26B | 15.23B | 15.18B | 14.83B | 14.53B |
|
Invested Capital
|
6.66B | 7.50B | 7.72B | 6.86B | 8.00B | 10.22B | 8.85B | 10.70B | 9.41B | 9.41B | 10.36B | 10.45B | 10.46B | 10.46B | 10.48B | 10.23B | 10.35B | 10.20B | 10.51B | 10.57B | 10.49B | 10.91B | 10.73B | 10.70B | 10.47B | 10.68B | 10.55B | 10.77B | 10.04B | 9.80B | 9.90B | 9.71B | 9.93B | 10.25B | 10.62B | 11.03B | 11.27B | 12.09B | 12.13B | 11.35B | 11.53B | 16.42B | 16.26B | 16.40B | 16.53B | 16.37B | 16.52B | 16.89B | 17.11B | 17.51B | 17.82B | 18.25B | 18.07B | 17.47B | 17.00B | 17.33B | 17.42B | 17.36B | 17.33B | 16.66B | 16.44B | 16.09B | 16.22B | 16.01B | 16.21B | 16.31B | 16.27B |
|
Asset Utilization Ratio
|
0.31 | 0.56 | 47.17 | 0.48 | 0.34 | 0.49 | 0.50 | 0.26 | 0.18 | 0.19 | 0.20 | 0.20 | 0.40 | 0.41 | 0.21 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.49 | 6.68 | 4.60 | 0.39 | 0.40 | 17.27 | 10.27 | 0.36 | 0.37 | 19.62 | 14.33 | 0.32 | 0.33 | 11.09 | 6.65 | 0.33 | 0.33 | 13.96 | 8.67 | 0.31 | 0.33 | 37.01 | 28.45 | 0.33 | 0.17 | 0.19 | 0.20 | 0.21 | 0.21 | 0.22 | 0.21 | 0.20 | 0.20 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
|
Interest Coverage Ratio
|
3.89 | 6.69 | 8.97 | 10.56 | 4.12 | 1.80 | 11.36 | 12.42 | 13.93 | 14.56 | 14.89 | 13.68 | 16.90 | 14.91 | 16.74 | 16.18 | 27.53 | 27.39 | 29.48 | 19.30 | 13.06 | 19.49 | 18.21 | 19.24 | 18.08 | 18.57 | 17.29 | 13.20 | 11.48 | 13.64 | 12.82 | 11.50 | 10.75 | 13.49 | 15.27 | 14.52 | 13.84 | 11.23 | 10.88 | 7.89 | 6.05 | 0.55 | 7.86 | 9.09 | 8.73 | 3.36 | 7.94 | 8.93 | 14.47 | 19.14 | 20.08 | 21.95 | 16.28 | 13.36 | 18.83 | 13.93 | 11.64 | 11.08 | 13.16 | -64.04 | 13.40 | 12.69 | 7.50 | 25.14 | 21.17 | 10.35 | 10.54 |
|
Debt to Equity
|
0.18 | 0.14 | 0.14 | 0.10 | 0.09 | 0.16 | 0.16 | 0.14 | 0.14 | 0.17 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.13 | 0.17 | 0.17 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.12 | 19.51 | 19.51 | 0.07 | 0.13 | 0.22 | 0.22 | 0.06 | 0.06 | 0.08 | 0.07 | 0.07 | 2.06 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
0.68 | 135.14 | 139.29 | 0.70 | 1.41 | 1.37 | 1.37 | 0.46 | 0.45 | 0.44 | 0.45 | 0.47 | 14.22 | 0.49 | 0.51 | 0.52 | 0.48 | 0.48 | 0.49 | 0.47 | 0.44 | 0.47 | 0.46 | 0.45 | 11.41 | 11.68 | 6.05 | 0.35 | 82.77 | 16.60 | 16.80 | 0.30 | 50.86 | 24.06 | 24.06 | 0.28 | 23.72 | 15.44 | 8.93 | 0.29 | 82.66 | 22.23 | 21.28 | 0.36 | 107.00 | 63.52 | 65.20 | 0.41 | 0.43 | 0.46 | 0.48 | 0.49 | 0.50 | 0.52 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.52 | 0.54 | 0.56 | 0.56 | 0.56 | 0.54 | 0.51 | 0.51 |
|
Times Interest Earned
|
3.89 | 6.69 | 8.97 | 10.56 | 4.12 | 1.80 | 11.36 | 12.42 | 13.93 | 14.56 | 14.89 | 13.68 | 16.90 | 14.91 | 16.74 | 16.18 | 27.53 | 27.39 | 29.48 | 19.30 | 13.06 | 19.49 | 18.21 | 19.24 | 18.08 | 18.57 | 17.29 | 13.20 | 11.48 | 13.64 | 12.82 | 11.50 | 10.75 | 13.49 | 15.27 | 14.52 | 13.84 | 11.23 | 10.88 | 7.89 | 6.05 | 0.55 | 7.86 | 9.09 | 8.73 | 3.36 | 7.94 | 8.93 | 14.47 | 19.14 | 20.08 | 21.95 | 16.28 | 13.36 | 18.83 | 13.93 | 11.64 | 11.08 | 13.16 | -64.04 | 13.40 | 12.69 | 7.50 | 25.14 | 21.17 | 10.35 | 10.54 |
|
FCF Payout Ratio
|
-0.21 | 0.25 | 0.28 | 0.24 | -0.23 | 0.52 | 0.13 | -1.81 | -0.41 | 0.25 | 0.12 | 0.20 | -0.32 | 0.20 | 1.98 | 0.16 | -0.15 | 0.14 | 0.33 | 0.59 | -0.41 | 0.15 | 0.25 | 0.79 | -1.36 | 0.24 | 1.96 | 0.21 | -1.94 | 0.57 | 0.35 | 4.42 | 1.15 | 0.53 | 0.32 | 0.33 | -1.64 | 0.29 | 0.51 | 0.92 | -0.85 | 0.29 | 0.48 | 0.35 | -1.46 | 0.24 | 0.19 | 0.14 | -1.51 | 0.16 | 0.14 | -2.01 | -0.19 | 0.95 | 0.20 | 0.22 | -0.63 | 0.32 | 0.29 | 0.13 | -1.20 | 0.20 | 0.23 | 0.29 | -0.86 | 0.18 | 0.16 |
|
Enterprise Value
|
0.43B | -0.26B | -0.40B | -0.24B | -0.05B | -0.87B | -0.66B | 0.05B | 0.26B | 0.04B | -0.03B | 0.01B | 0.01B | -0.11B | -0.36B | -0.47B | -0.60B | -0.68B | -1.17B | -0.75B | -0.35B | -0.42B | -0.64B | -0.72B | -0.42B | -0.71B | -0.83B | -1.04B | -1.05B | -1.13B | -1.23B | -1.04B | -1.19B | -1.32B | -1.41B | -1.75B | -1.58B | -1.18B | -1.21B | -0.75B | -0.57B | -0.80B | -0.65B | -0.59B | -0.76B | -0.78B | -0.84B | -0.96B | -0.82B | -4.17B | -3.06B | -1.39B | -0.51B | -0.04B | -0.03B | -0.24B | -0.01B | -0.17B | -0.49B | -0.72B | -0.23B | -0.31B | -0.46B | -0.42B | -0.28B | -0.37B | -0.34B |
|
Return on Sales
|
-0.11% | 0.05% | 0.15% | 0.18% | 0.30% | 0.30% | 0.03% | 0.15% | 0.10% | 0.12% | 0.08% | 0.34% | 0.07% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.14% | 0.20% | 0.21% | -0.23% | 0.18% | 0.35% | 0.39% | -0.12% | 0.20% | 0.18% | 0.21% | 0.08% | 0.16% | 0.04% | 0.14% | 0.14% | 0.08% | 0.04% | 0.20% | 0.20% | 0.22% | 0.29% | 0.31% | 0.32% | 0.15% | 0.14% | 0.12% | 0.21% | 0.12% | 0.11% | 0.12% | -0.47% | 0.15% | 0.13% | 0.07% | 0.15% | 0.17% | 0.13% | 0.22% |
|
Return on Capital Employed
|
0.08% | 0.20% | -0.16% | 0.15% | 0.07% | 0.09% | 0.09% | 0.06% | 0.04% | 0.05% | 0.05% | 0.05% | 0.09% | 0.12% | 0.06% | 0.06% | 0.06% | 0.06% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
0.06% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.04% | 0.04% | 0.06% | 0.08% | 0.08% | 0.09% | 0.07% | 0.05% | 0.08% | 0.07% | 0.04% | 0.03% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% | -0.02% | -0.02% | -0.01% | -0.02% | 0.04% | 0.04% | 0.04% | 0.05% |
|
Return on Assets
|
0.03% | 0.03% | 2.20% | 0.04% | 0.06% | 0.11% | 0.10% | 0.05% | 0.03% | 0.02% | 0.02% | 0.03% | 0.06% | 0.05% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 1.40% | 1.40% | 0.03% | 0.03% | 2.56% | 2.58% | 0.06% | 0.07% | 1.77% | 0.77% | 0.06% | 0.05% | 1.67% | 0.91% | 0.04% | 0.03% | 3.81% | 3.27% | 0.04% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | -0.01% | 0.00% | 0.00% | -0.01% | 0.03% | 0.03% | 0.03% | 0.04% |
|
Return on Equity
|
0.05% | 0.02% | 0.02% | 0.03% | 0.06% | 0.08% | 0.07% | 0.07% | 0.06% | 0.04% | 0.05% | 0.07% | 0.06% | 0.05% | 0.04% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.05% | 0.08% | 0.05% | 0.06% | 0.08% | 0.11% | 0.12% | 0.12% | 0.09% | 0.07% | 0.10% | 0.09% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.10% | 0.11% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | 0.05% | 0.05% | 0.05% | -0.01% | -0.01% | -0.01% | -0.01% | 0.05% | 0.05% | 0.05% | 0.07% |