|
EBT Margin
|
-66.26% | -31.61% | -67.76% | -48.04% | -19.65% | 10.10% | 26.29% | 43.98% | 37.29% | 33.99% | 31.79% | 29.74% | 27.29% | 28.04% | 24.41% | 23.69% | 26.82% | 26.65% | 28.09% | 29.24% | 32.87% | 31.79% | 26.67% | 32.07% | 29.89% | 29.85% | 27.52% | 28.15% | 23.48% | 24.95% | 14.15% | 17.35% | 28.03% | 34.75% | 32.27% | 28.04% | 30.94% | 35.51% | 35.67% | 34.89% | 32.25% | 31.82% | 29.78% | 33.19% | 11.52% | 12.57% | 28.79% | 37.51% | 43.89% | 51.67% | 44.57% | 39.55% | 31.78% | 37.09% | 35.34% | 24.85% | 22.96% | 21.68% | 23.56% | 3.72% | 18.27% | 22.13% | -74.08% | -48.30% | 29.20% | 29.44% | 31.92% |
|
EBIT Margin
|
-29.90% | -2.12% | -32.03% | -20.47% | 23.00% | 32.10% | 44.40% | 59.74% | 52.75% | 49.90% | 46.82% | 45.74% | 40.34% | 40.42% | 33.39% | 31.97% | 35.11% | 34.12% | 34.71% | 35.57% | 39.54% | 38.16% | 33.07% | 38.00% | 36.28% | 36.19% | 34.12% | 34.68% | 31.11% | 33.08% | 22.42% | 25.32% | 36.86% | 43.60% | 42.73% | 39.08% | 43.43% | 49.30% | 51.54% | 52.95% | 53.87% | 53.52% | 51.05% | 51.96% | 30.04% | 22.63% | 35.87% | 42.41% | 48.59% | 55.80% | 48.48% | 43.15% | 35.68% | 42.46% | 48.54% | 49.97% | 65.44% | 86.70% | 95.96% | 77.47% | 94.28% | 101.45% | 104.98% | 78.13% | 84.41% | 82.20% | 82.13% |
|
EBITDA Margin
|
-27.84% | -0.16% | -29.57% | -18.20% | 26.84% | 34.45% | 46.54% | 61.99% | 55.22% | 52.46% | 49.33% | 48.58% | 42.93% | 43.11% | 35.84% | 34.54% | 37.67% | 36.77% | 37.10% | 38.06% | 41.93% | 40.48% | 35.56% | 40.13% | 38.45% | 38.25% | 36.19% | 36.71% | 33.14% | 35.05% | 24.38% | 27.25% | 38.66% | 45.26% | 44.61% | 41.03% | 45.11% | 50.88% | 53.23% | 54.53% | 55.45% | 55.02% | 52.71% | 53.50% | 31.69% | 24.09% | 37.36% | 43.82% | 50.03% | 57.22% | 49.86% | 44.44% | 37.04% | 43.92% | 49.76% | 51.03% | 66.73% | 88.09% | 97.24% | 79.03% | 95.60% | 102.77% | 107.91% | 80.47% | 85.54% | 83.34% | 83.19% |
|
Net Margin
|
-50.23% | -30.59% | -44.97% | -24.11% | -15.34% | 2.61% | 15.81% | 24.16% | 16.41% | 22.99% | 20.42% | 22.02% | 19.32% | 23.05% | 0.27% | 0.67% | 0.30% | 0.49% | 3.55% | -0.48% | 0.40% | -2.71% | -1.70% | 0.19% | 0.49% | 0.28% | 20.08% | 20.24% | 17.68% | 18.32% | 12.49% | 13.43% | 19.80% | 24.48% | 22.73% | 11.42% | 26.15% | 28.49% | 29.34% | 28.02% | 25.58% | 25.27% | 23.80% | 27.12% | 8.16% | 9.42% | 23.85% | 30.27% | 34.14% | 39.78% | 34.09% | 31.05% | 24.91% | 28.40% | 27.41% | 18.83% | 16.17% | 15.82% | 17.14% | 1.96% | 12.02% | 15.72% | -65.30% | -32.63% | 20.92% | 21.25% | 24.02% |
|
FCF Margin
|
-9.47% | 70.75% | 55.24% | 68.43% | 131.31% | 61.05% | 32.68% | 60.69% | 36.24% | 98.04% | 37.86% | -18.16% | -111.25% | 154.69% | 10.34% | 55.95% | 21.60% | 66.08% | -7.96% | 61.27% | 14.44% | 8.50% | 17.88% | 75.16% | -108.65% | 107.00% | 15.74% | 77.92% | 35.27% | 30.75% | 6.55% | 49.04% | -27.22% | -12.67% | 106.23% | 42.66% | -14.89% | 36.73% | 21.88% | 102.49% | 36.42% | 8.80% | 71.70% | 59.26% | -12.69% | 15.38% | 35.93% | 50.52% | -12.45% | 24.50% | 50.52% | -2.32% | 51.07% | -5.71% | 109.74% | 81.97% | 40.66% | 33.52% | 34.72% | 64.92% | 22.80% | -15.19% | -178.92% | 199.30% | -8.50% | 66.14% | 19.46% |
|
Assets Average
|
101.18B | 97.81B | 97.39B | 95.14B | 94.30B | 94.73B | 94.11B | 92.94B | 91.14B | 89.61B | 89.02B | 89.02B | 88.11B | 86.98B | 86.74B | 88.09B | 89.22B | 89.92B | 90.67B | 91.82B | 91.87B | 91.30B | 90.79B | 91.80B | 94.01B | 94.40B | 95.01B | 95.28B | 96.77B | 99.78B | 118.48B | 136.13B | 135.46B | 135.15B | 136.28B | 137.22B | 137.37B | 137.42B | 138.30B | 139.21B | 140.56B | 143.03B | 145.62B | 145.84B | 150.59B | 163.69B | 170.87B | 170.44B | 173.27B | 178.66B | 184.07B | 186.69B | 183.78B | 184.11B | 188.53B | 189.93B | 193.67B | 196.28B | 191.44B | 188.07B | 187.88B | 187.47B | 188.61B | 188.47B | 187.93B | 187.09B | 186.45B |
|
Equity Average
|
8.45B | 10.62B | 11.12B | 8.17B | 8.04B | 11.00B | 11.23B | 8.47B | 7.63B | 9.72B | 9.83B | 8.08B | 8.18B | 10.15B | 10.23B | 8.60B | 8.65B | 10.32B | 10.25B | 8.92B | 9.01B | 10.47B | 10.51B | 9.39B | 9.44B | 5.13B | 5.18B | 9.82B | 8.98B | 9.10B | 9.21B | 9.32B | 4.41B | 4.66B | 10.00B | 10.23B | 12.64B | 15.02B | 15.16B | 13.38B | 11.66B | 14.37B | 17.04B | 17.08B | 14.61B | 12.16B | 14.94B | 17.85B | 17.81B | 17.79B | 17.73B | 17.47B | 7.25B | 5.75B | 13.86B | 13.37B | 13.89B | 14.08B | 13.60B | 14.00B | 14.59B | 14.67B | 15.82B | 17.51B | 18.59B | 19.24B | 19.79B |
|
Invested Capital
|
63.61B | 65.33B | 64.03B | 55.55B | 60.06B | 57.39B | 55.46B | 48.61B | 50.75B | 50.09B | 50.59B | 46.52B | 51.15B | 50.29B | 51.41B | 49.18B | 52.95B | 52.50B | 52.39B | 50.31B | 53.84B | 52.86B | 52.70B | 50.48B | 53.81B | 43.17B | 55.38B | 53.87B | 56.73B | 58.36B | 81.42B | 80.64B | 71.40B | 81.17B | 81.46B | 81.91B | 88.10B | 88.85B | 90.96B | 89.57B | 24.22B | 98.94B | 99.88B | 100.06B | 98.19B | 104.86B | 110.89B | 110.06B | 112.28B | 114.73B | 116.22B | 117.99B | 95.31B | 109.32B | 111.17B | 115.22B | 121.16B | 125.61B | 125.94B | 129.50B | 129.14B | 132.36B | 136.85B | 138.31B | 141.29B | 138.71B | 142.53B |
|
Asset Utilization Ratio
|
0.04 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 |
|
Interest Coverage Ratio
|
-0.82 | -0.07 | -0.90 | -0.74 | 0.54 | 1.46 | 2.45 | 3.79 | 3.41 | 3.14 | 3.12 | 2.86 | 3.09 | 3.27 | 3.72 | 3.86 | 4.24 | 4.57 | 5.25 | 5.62 | 5.93 | 5.98 | 5.17 | 6.41 | 5.68 | 5.71 | 5.17 | 5.31 | 4.08 | 4.07 | 2.71 | 3.18 | 4.17 | 4.92 | 4.09 | 3.54 | 3.48 | 3.58 | 3.25 | 2.93 | 2.49 | 2.47 | 2.40 | 2.77 | 1.62 | 2.25 | 5.07 | 8.66 | 10.33 | 13.51 | 12.38 | 11.97 | 9.14 | 7.90 | 3.68 | 1.99 | 1.54 | 1.33 | 1.33 | 1.05 | 1.24 | 1.28 | 0.59 | 0.62 | 1.53 | 1.56 | 1.64 |
|
Debt to Equity
|
0.38 | 0.29 | 0.19 | 0.37 | 0.22 | 0.33 | 0.31 | 0.57 | 0.30 | 0.22 | 0.23 | 0.33 | 0.21 | 0.20 | 0.21 | 0.27 | 0.22 | 0.19 | 0.19 | 0.24 | 0.18 | 0.16 | 0.06 | 0.22 | 0.05 | -1.23 | 0.04 | 0.19 | 0.04 | 0.04 | 0.07 | 0.05 | -0.80 | 0.18 | 0.04 | 0.04 | 0.04 | 0.11 | 0.08 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.20 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | -0.20 | 0.22 | 0.32 | 0.01 | 0.10 | 0.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Debt Ratio
|
0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
0.10 | 0.11 | 0.12 | 0.06 | 0.11 | 0.12 | 0.12 | 0.06 | 0.11 | 0.11 | 0.11 | 0.07 | 0.12 | 0.12 | 0.12 | 0.08 | 0.12 | 0.11 | 0.11 | 0.08 | 0.11 | 0.11 | 0.12 | 0.09 | 0.11 | 0.00 | 0.11 | 0.09 | 0.09 | 0.09 | 0.07 | 0.07 | 0.00 | 0.07 | 0.07 | 0.08 | 0.11 | 0.11 | 0.11 | 0.08 | 0.08 | 0.12 | 0.12 | 0.12 | 0.08 | 0.07 | 0.10 | 0.11 | 0.10 | 0.10 | 0.09 | 0.09 | -0.02 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 |
|
Times Interest Earned
|
-0.82 | -0.07 | -0.90 | -0.74 | 0.54 | 1.46 | 2.45 | 3.79 | 3.41 | 3.14 | 3.12 | 2.86 | 3.09 | 3.27 | 3.72 | 3.86 | 4.24 | 4.57 | 5.25 | 5.62 | 5.93 | 5.98 | 5.17 | 6.41 | 5.68 | 5.71 | 5.17 | 5.31 | 4.08 | 4.07 | 2.71 | 3.18 | 4.17 | 4.92 | 4.09 | 3.54 | 3.48 | 3.58 | 3.25 | 2.93 | 2.49 | 2.47 | 2.40 | 2.77 | 1.62 | 2.25 | 5.07 | 8.66 | 10.33 | 13.51 | 12.38 | 11.97 | 9.14 | 7.90 | 3.68 | 1.99 | 1.54 | 1.33 | 1.33 | 1.05 | 1.24 | 1.28 | 0.59 | 0.62 | 1.53 | 1.56 | 1.64 |
|
FCF Payout Ratio
|
-0.74 | 0.05 | 0.09 | 0.06 | 0.06 | 0.07 | 0.13 | 0.07 | 0.16 | 0.04 | 0.09 | -0.21 | -0.03 | 0.03 | 0.46 | 0.09 | 0.24 | 0.08 | -0.66 | 0.09 | 0.38 | 0.70 | 0.34 | 0.08 | -0.06 | 0.06 | 0.41 | 0.08 | 0.19 | 0.24 | 0.90 | 0.15 | -0.29 | -0.57 | 0.07 | 0.19 | -0.55 | 0.23 | 0.54 | 0.12 | 0.35 | 1.35 | 0.18 | 0.22 | -1.12 | 0.79 | 0.34 | 0.22 | -0.95 | 0.48 | 0.22 | -4.64 | 0.24 | -2.05 | 0.10 | 0.15 | 0.33 | 0.43 | 0.42 | 0.23 | 0.66 | -1.00 | -0.19 | 0.14 | -1.77 | 0.22 | 0.72 |
|
Enterprise Value
|
2.39B | 1.39B | 4.48B | 3.66B | 5.56B | 5.60B | 5.86B | 6.86B | 6.69B | 3.38B | -11.30B | -8.15B | -6.01B | -5.37B | -6.48B | -7.68B | -3.93B | -2.93B | 6.85B | -8.20B | 6.43B | 5.72B | 6.34B | 2.86B | 4.86B | 5.62B | 6.55B | 2.80B | 3.79B | 2.71B | 9.96B | 16.97B | 16.54B | 18.02B | 16.48B | 17.25B | 19.09B | 19.80B | 16.76B | 14.53B | 14.85B | 14.94B | 14.35B | 18.66B | 6.36B | -2.29B | -0.70B | -0.17B | 7.45B | -0.42B | 1.07B | 10.53B | 16.88B | 13.61B | 10.05B | 13.82B | 3.26B | -0.32B | 2.20B | 2.67B | 1.56B | -2.14B | -7.00B | -0.51B | 2.32B | 7.53B | 7.16B |
|
Market Capitalization
|
3.89B | 2.63B | 5.71B | 4.88B | 6.81B | 6.76B | 7.01B | 7.96B | 7.82B | 7.92B | 5.65B | 7.33B | 8.11B | 7.38B | 8.25B | 8.54B | 9.20B | 10.16B | 10.39B | 11.57B | 12.67B | 12.66B | 11.66B | 12.04B | 12.11B | 12.74B | 10.94B | 8.81B | 9.23B | 9.31B | 13.17B | 19.74B | 19.07B | 20.54B | 20.47B | 21.69B | 20.74B | 22.44B | 19.03B | 17.76B | 15.89B | 17.38B | 17.70B | 19.94B | 10.44B | 11.74B | 13.45B | 16.02B | 22.83B | 20.04B | 20.68B | 21.54B | 20.76B | 16.07B | 14.94B | 16.25B | 11.67B | 8.64B | 10.07B | 13.48B | 14.76B | 13.40B | 15.80B | 16.99B | 17.67B | 19.09B | 20.49B |
|
Return on Sales
|
-0.02% | -0.02% | -0.02% | -0.01% | 0.00% | -0.01% | 0.00% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.05% | 0.05% | 0.05% | 0.00% | 0.00% | 0.08% | 0.08% | 0.08% | 0.08% | 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% | 0.06% | 0.06% | 0.06% | 0.06% | 0.01% | 0.05% | 0.05% | 0.05% | -0.01% | -0.05% | -0.05% | -0.04% |
|
Return on Invested Capital
|
0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | | 0.02% | 0.03% | 0.03% | 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% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.05% | 0.05% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% | 0.02% | | | 0.03% |
|
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% | 0.00% | 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% | 0.00% | 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% |
|
Return on Equity
|
-0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 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% | 0.07% | 0.07% | 0.03% | 0.03% | 0.00% | 0.00% | 0.03% | 0.04% | 0.04% | 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% | 0.03% | 0.03% | 0.03% | 0.03% | 0.00% | 0.02% | 0.02% | 0.02% | 0.00% | -0.01% | -0.01% | -0.01% |