|
Gross Margin
|
63.36% | 65.70% | 64.13% | 64.77% | 67.10% | 63.71% | 68.05% | 62.81% | 61.41% | 59.28% | 60.99% | 63.11% | 60.21% | 61.37% | 57.76% | 61.42% | 58.93% | 61.69% | 59.10% | 60.79% | 59.89% | 61.57% | 61.66% | 61.50% | 57.23% | 62.13% | 58.72% | 55.63% | 51.29% | 63.43% | 60.04% | 60.82% | 61.86% | 57.97% | 64.64% | 62.61% | 63.04% | 63.64% | 51.51% | 63.88% | 62.68% | 56.08% | 61.74% | 34.62% | 28.92% | 53.36% | 59.91% | 58.42% | 61.38% | 51.59% | 53.92% | 56.55% | 52.74% | 45.68% | 55.34% | 56.30% | 54.78% | 53.49% | 57.49% | 57.29% | 55.89% | 54.79% | 55.35% | 54.90% | 54.23% | 56.50% | 54.58% |
|
EBT Margin
|
21.39% | 25.63% | 23.10% | 24.13% | 23.03% | 6.97% | 25.44% | 20.64% | 15.47% | 12.77% | 13.85% | 19.79% | 6.32% | 11.01% | 17.76% | 13.76% | 15.65% | 16.01% | 13.17% | 13.94% | 15.20% | 9.62% | 11.67% | 3.02% | 8.59% | 10.98% | -6.15% | 6.15% | -8.35% | 16.92% | 21.93% | 15.45% | 10.33% | 7.50% | 12.97% | 11.31% | 8.55% | 9.81% | -7.06% | 13.52% | 7.59% | 1.63% | 7.12% | -36.17% | -46.49% | 5.28% | 14.77% | 11.24% | 25.28% | 9.02% | 11.94% | 12.90% | 6.94% | -0.72% | 12.26% | 13.72% | 12.91% | 9.07% | 14.40% | 14.87% | 11.88% | 12.32% | 4.14% | 11.44% | 11.83% | 14.75% | 11.43% |
|
EBIT Margin
|
-15.25% | -8.67% | -12.77% | -11.10% | -9.87% | -29.32% | -6.51% | -16.55% | -23.12% | -27.95% | -25.17% | -17.09% | -33.47% | -27.62% | -11.52% | -26.70% | -25.41% | -22.30% | -27.74% | -25.27% | -24.91% | -28.81% | -26.67% | 1.06% | 3.00% | 3.85% | -5.28% | 2.17% | -2.93% | 5.90% | 58.99% | 18.30% | 14.23% | 15.82% | 15.27% | 14.13% | 15.35% | 13.69% | 8.09% | 17.49% | 15.21% | 14.29% | 2.99% | 5.26% | 27.88% | 15.58% | 17.47% | 15.18% | 15.39% | 14.33% | 16.66% | 12.70% | 10.80% | 11.67% | 15.82% | 15.04% | 15.05% | 15.08% | 15.10% | 15.81% | 14.98% | 17.38% | 15.31% | 13.53% | 15.68% | 15.91% | 15.08% |
|
EBITDA Margin
|
-15.25% | -8.67% | -12.77% | -11.10% | -9.87% | -29.32% | -6.51% | -16.55% | -23.12% | -27.95% | -25.17% | -17.09% | -33.47% | -27.62% | -11.52% | -26.70% | -25.41% | -22.30% | -27.74% | -25.27% | -24.91% | -28.81% | -26.67% | 1.06% | 3.00% | 3.85% | -5.28% | 2.17% | -2.93% | 5.90% | 58.99% | 18.30% | 14.23% | 15.82% | 15.27% | 14.13% | 15.35% | 13.69% | 8.09% | 17.49% | 15.21% | 14.29% | 2.99% | 5.26% | 27.88% | 15.58% | 17.47% | 15.18% | 15.39% | 14.33% | 16.66% | 12.70% | 10.80% | 11.67% | 15.82% | 15.04% | 15.05% | 15.08% | 15.10% | 15.81% | 14.98% | 17.38% | 15.31% | 13.53% | 15.68% | 15.91% | 15.08% |
|
Operating Margin
|
-15.25% | -8.67% | -12.77% | -11.10% | -9.87% | -29.32% | -6.51% | -16.55% | -23.12% | -27.95% | -25.17% | -17.09% | -33.47% | -27.62% | -11.52% | -26.70% | -25.41% | -22.30% | -27.74% | -25.27% | -24.91% | -28.81% | -26.67% | 1.06% | 3.00% | 3.85% | -5.28% | 2.17% | -2.93% | 5.90% | 58.99% | 18.30% | 14.23% | 15.82% | 15.27% | 14.13% | 15.35% | 13.69% | 8.09% | 17.49% | 15.21% | 14.29% | 2.99% | 5.26% | 27.88% | 15.58% | 17.47% | 15.18% | 15.39% | 14.33% | 16.66% | 12.70% | 10.80% | 11.67% | 15.82% | 15.04% | 15.05% | 15.08% | 15.10% | 15.81% | 14.98% | 17.38% | 15.31% | 13.53% | 15.68% | 15.91% | 15.08% |
|
Net Margin
|
-0.03% | -0.03% | | 16.78% | 0.03% | -0.54% | 0.03% | 15.32% | 11.41% | 9.19% | 11.84% | 13.86% | 5.84% | 8.34% | 13.01% | -2.21% | 0.22% | -1.00% | -11.79% | -5.59% | -5.20% | 0.82% | -0.20% | 1.41% | 7.19% | 8.90% | -3.42% | 6.27% | -8.71% | 11.96% | 20.46% | 11.85% | 8.28% | 6.02% | 14.94% | 10.61% | 6.91% | 8.01% | -93.67% | -65.72% | -73.28% | -76.16% | -67.08% | -33.69% | -36.62% | 4.68% | -23.83% | 8.09% | 19.81% | 7.30% | -26.66% | 10.35% | 5.52% | -0.78% | 9.99% | 10.68% | 9.86% | 7.03% | 11.20% | 11.46% | 9.26% | 9.52% | 4.16% | 8.72% | 9.13% | 11.48% | 9.04% |
|
FCF Margin
|
| 9.04% | 38.59% | 2.21% | 7.03% | -0.35% | -34.40% | 26.69% | -10.25% | 26.35% | 31.83% | 2.40% | 4.34% | 23.45% | 9.20% | 0.17% | -18.06% | 18.60% | 8.91% | -9.08% | 10.44% | 7.98% | -2.39% | -11.82% | 7.89% | 28.02% | 37.32% | -4.51% | 0.57% | 19.93% | 8.15% | -6.42% | 28.79% | 9.09% | 13.61% | 7.90% | 38.66% | 27.52% | 17.13% | -3.78% | 3.06% | 15.21% | 4.44% | 3.10% | -4.16% | 20.40% | 8.84% | 1.30% | 7.82% | 29.34% | 21.63% | 8.88% | 24.56% | 32.39% | 10.52% | 14.80% | 32.89% | 28.35% | 5.97% | 0.92% | 18.58% | 17.78% | 16.87% | 14.20% | 19.14% | 16.36% | 9.00% |
|
Assets Average
|
70.75B | 73.37B | 74.59B | 74.96B | 75.46B | 75.94B | 76.55B | 76.12B | 76.02B | 76.19B | 75.79B | 76.25B | 77.28B | 78.44B | 79.79B | 80.32B | 80.33B | 79.78B | 79.72B | 80.87B | 82.35B | 80.71B | 78.45B | 78.50B | 78.32B | 77.77B | 76.77B | 76.61B | 78.20B | 78.85B | 77.55B | 76.85B | 78.11B | 79.31B | 79.56B | 80.19B | 80.76B | 79.73B | 78.52B | 79.38B | 81.36B | 82.39B | 82.37B | 80.75B | 78.85B | 78.95B | 79.85B | 80.12B | 80.81B | 81.67B | 81.68B | 80.39B | 78.11B | 76.09B | 75.34B | 76.06B | 38.40B | 38.35B | 38.35B | 40.57B | 80.98B | 82.34B | 82.78B | 82.54B | 83.91B | 85.30B | 86.14B |
|
Equity Average
|
17.85B | 19.97B | 21.14B | 21.54B | 22.36B | 23.11B | 23.26B | 23.20B | 23.42B | 23.52B | 23.38B | 23.66B | 24.18B | 24.55B | 24.77B | 24.70B | 24.68B | 24.73B | 24.86B | 25.01B | 25.24B | 25.24B | 24.88B | 24.64B | 24.48B | 24.24B | 23.48B | 22.97B | 23.08B | 23.22B | 23.38B | 23.55B | 23.92B | 24.23B | 24.46B | 24.21B | 22.85B | 21.87B | 21.64B | 21.64B | 22.15B | 22.33B | 22.09B | 20.55B | 18.80B | 18.52B | 18.90B | 18.86B | 18.97B | 19.26B | 18.30B | 17.58B | 16.96B | 15.44B | 14.93B | 15.26B | 15.39B | 15.31B | 15.84B | 16.76B | 17.10B | 17.72B | 18.09B | 17.99B | 18.21B | 18.81B | 19.43B |
|
Invested Capital
|
27.41B | 29.88B | 30.57B | 31.54B | 31.54B | 32.33B | 32.51B | 23.56B | 23.49B | 24.77B | 23.29B | 24.21B | 24.33B | 24.88B | 24.70B | 24.74B | 24.68B | 25.09B | 25.73B | 25.97B | 26.33B | 25.97B | 24.98B | 25.32B | 25.39B | 25.43B | 23.85B | 23.13B | 23.36B | 23.59B | 23.47B | 23.89B | 24.30B | 24.55B | 24.85B | 24.06B | 22.04B | 22.04B | 21.40B | 22.03B | 22.48B | 22.34B | 33.39B | 28.69B | 28.37B | 28.99B | 29.25B | 27.53B | 28.39B | 28.05B | 17.56B | 18.09B | 17.06B | 15.47B | 16.05B | 16.22B | 16.43B | 16.42B | 17.61B | 18.68B | 18.21B | 18.96B | 17.94B | 18.54B | 19.39B | 20.23B | 20.69B |
|
Asset Utilization Ratio
|
0.19 | 0.18 | 0.19 | 0.20 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.18 | 0.18 | 0.16 | 0.16 | 0.16 | 0.16 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.39 | 0.40 | 0.41 | 0.40 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.21 | 0.21 |
|
Interest Coverage Ratio
|
-4.90 | -2.77 | -3.84 | -3.17 | -2.71 | -8.54 | -1.82 | -4.02 | -6.35 | -7.63 | -7.55 | -5.77 | -10.22 | -9.41 | -4.49 | -8.94 | -8.51 | -7.64 | -9.62 | -7.64 | -7.10 | -8.39 | -7.28 | 0.28 | 0.77 | 0.95 | -1.39 | 0.48 | -0.75 | 1.49 | 14.80 | 4.25 | 3.44 | 2.50 | 3.82 | 3.59 | 3.85 | 3.38 | 1.85 | 4.66 | 3.36 | 3.65 | 0.82 | 1.13 | 5.24 | 3.94 | 5.84 | 4.40 | 6.16 | 4.88 | 6.10 | 4.50 | 3.81 | 4.39 | 6.38 | 5.99 | 6.51 | 6.30 | 6.70 | 6.50 | 5.61 | 6.81 | 6.33 | 5.79 | 6.67 | 6.63 | 6.32 |
|
Debt to Equity
|
0.00 | 0.00 | 0.45 | 0.00 | 0.01 | 0.03 | 0.41 | 0.41 | 0.39 | 0.39 | 0.39 | 0.37 | 0.38 | 0.36 | 0.37 | 0.38 | 0.41 | 0.40 | 0.42 | 0.45 | 0.43 | 0.43 | 0.43 | 0.43 | 0.45 | 0.45 | 0.46 | 0.46 | 0.48 | 0.47 | 0.46 | 0.45 | 0.47 | 0.47 | 0.47 | 0.48 | 0.52 | 0.52 | 0.53 | 0.52 | 0.52 | 0.52 | 0.53 | 0.13 | 0.00 | 0.00 | 0.53 | 0.01 | 0.01 | 0.01 | 0.52 | 0.52 | 0.57 | 0.63 | 0.59 | 0.59 | 0.59 | 0.61 | 0.54 | 0.59 | 0.56 | 0.52 | 0.50 | 0.50 | 0.49 | 0.49 | 0.48 |
|
Debt Ratio
|
0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.01 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.03 | 0.00 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 39.03 | 0.12 | 38.81 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Equity Ratio
|
0.26 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.31 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.30 | 0.30 | 0.31 | 0.30 | 0.31 | 0.31 | 0.30 | 0.27 | 0.28 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.24 | 0.23 | 0.23 | 0.24 | 0.23 | 0.24 | 0.23 | 0.21 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 66.68 | 0.20 | 71.23 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 |
|
Times Interest Earned
|
-4.90 | -2.77 | -3.84 | -3.17 | -2.71 | -8.54 | -1.82 | -4.02 | -6.35 | -7.63 | -7.55 | -5.77 | -10.22 | -9.41 | -4.49 | -8.94 | -8.51 | -7.64 | -9.62 | -7.64 | -7.10 | -8.39 | -7.28 | 0.28 | 0.77 | 0.95 | -1.39 | 0.48 | -0.75 | 1.49 | 14.80 | 4.25 | 3.44 | 2.50 | 3.82 | 3.59 | 3.85 | 3.38 | 1.85 | 4.66 | 3.36 | 3.65 | 0.82 | 1.13 | 5.24 | 3.94 | 5.84 | 4.40 | 6.16 | 4.88 | 6.10 | 4.50 | 3.81 | 4.39 | 6.38 | 5.99 | 6.51 | 6.30 | 6.70 | 6.50 | 5.61 | 6.81 | 6.33 | 5.79 | 6.67 | 6.63 | 6.32 |
|
FCF Payout Ratio
|
| 0.72 | 0.13 | 2.02 | 0.56 | -13.31 | -0.01 | 0.10 | -0.27 | 0.11 | 0.09 | 1.20 | 0.73 | 0.13 | 0.35 | 20.33 | -0.19 | 0.19 | 0.38 | -0.32 | 0.21 | 0.27 | -0.92 | -0.20 | 0.10 | 0.03 | 0.02 | -0.52 | 1.00 | 0.03 | 0.07 | -0.36 | 0.02 | 0.07 | 0.05 | 0.28 | 0.02 | 0.01 | 0.02 | -0.48 | 0.09 | 0.02 | 0.06 | 0.72 | -0.09 | 0.01 | 0.03 | 0.68 | 0.04 | 0.01 | 0.01 | 0.23 | 0.01 | 0.01 | 0.03 | 0.08 | 0.01 | 0.01 | 0.04 | 1.44 | 0.01 | 0.01 | 0.01 | 0.09 | 0.01 | 0.01 | 0.02 |
|
Enterprise Value
|
-2.84B | -2.37B | -3.22B | -1.88B | -1.19B | -1.59B | -2.54B | -1.39B | -1.31B | -1.39B | -0.80B | -0.96B | -0.99B | -1.25B | -0.85B | -0.83B | -0.76B | -0.97B | -1.62B | -2.46B | -2.06B | -1.90B | -1.01B | -1.31B | -0.76B | -0.00B | -0.00B | -0.29B | -0.60B | -0.10B | 0.11B | -0.18B | 0.00B | -0.07B | 0.24B | 0.50B | -1.94B | -1.43B | -1.41B | -1.96B | -2.25B | -2.18B | -2.15B | 0.09B | -3.97B | -4.19B | -3.83B | -3.67B | -4.07B | -3.68B | -3.53B | -3.54B | -3.31B | -3.32B | -4.00B | -3.22B | -3.61B | -3.26B | -3.58B | -4.57B | -4.10B | -4.35B | -3.73B | -3.51B | -3.58B | -4.45B | -5.09B |
|
Return on Sales
|
0.00% | 0.00% | 0.03% | 0.17% | 0.00% | -0.01% | 0.00% | 0.15% | 0.11% | 0.09% | 0.12% | 0.14% | 0.06% | 0.08% | 0.13% | -0.02% | 0.00% | -0.01% | -0.12% | -0.06% | -0.05% | 0.01% | 0.00% | 0.01% | 0.07% | 0.09% | -0.03% | 0.06% | -0.09% | 0.12% | 0.20% | 0.12% | 0.08% | 0.06% | 0.15% | 0.11% | 0.07% | 0.08% | -0.06% | 0.11% | 0.06% | 0.01% | 0.05% | -0.34% | -0.37% | 0.05% | 0.12% | 0.08% | 0.20% | 0.07% | 0.10% | 0.10% | 0.06% | -0.01% | 0.10% | 0.11% | 0.10% | 0.07% | 0.11% | 0.11% | 0.09% | 0.10% | 0.04% | 0.09% | 0.09% | 0.11% | 0.09% |
|
Return on Capital Employed
|
| | -0.05% | | | | -0.03% | | | | -0.04% | | | | -0.04% | | | | -0.05% | | | | -0.05% | | | | 0.00% | | | | 0.03% | | | | 0.03% | | | | 0.02% | | | | 0.02% | | | | 0.03% | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
-0.42% | -0.14% | -0.09% | -0.04% | -0.03% | -0.05% | -0.04% | -0.06% | -0.08% | -0.08% | -0.10% | -0.10% | -0.11% | -0.12% | -0.10% | -0.11% | -0.10% | -0.09% | -0.10% | -0.10% | -0.10% | -0.10% | -0.11% | -0.08% | -0.05% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.09% | 0.11% | 0.12% | 0.08% | 0.08% | 0.09% | 0.09% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.06% | 0.08% | 0.10% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% |
|
Return on Assets
|
0.07% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | -0.02% | -0.02% | -0.02% | 0.00% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.04% | 0.04% | 0.04% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
0.26% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | 0.05% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.02% | -0.02% | -0.03% | -0.03% | -0.03% | -0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.00% | 0.01% | 0.04% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.03% | 0.03% | 0.03% | 0.02% | 0.04% | -0.03% | -0.09% | -0.08% | -0.07% | 0.00% | 0.09% | 0.09% | 0.09% | 0.10% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% |