|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.55% | 42.10% | | | 46.56% | 45.09% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
-42.86% | 7.41% | 10.63% | -47.62% | -13.71% | 16.00% | 17.53% | 22.12% | 16.77% | 13.80% | 14.18% | -8.02% | 3.58% | 5.54% | 6.08% | -4.52% | 0.36% | 4.21% | 12.69% | 8.88% | 17.10% | 14.69% | 17.34% | 29.06% | 10.13% | -133.46% | 97.46% | 21.51% | 17.36% | 18.94% | 22.47% | 20.62% | 21.85% | 22.27% | 20.96% | 50.83% | 22.83% | 24.59% | 19.85% | 20.26% | 15.36% | 12.53% | 5.30% | 13.43% | 11.46% | 12.81% | 14.10% | 21.97% | 16.84% | 17.33% | 18.24% | 24.47% | 19.34% | 15.85% | 18.55% | 7.33% | -10.04% | -19.52% | -4.44% | 6.32% | 4.31% | 5.79% | 17.17% | 10.12% | 5.01% | 8.80% | 9.37% |
|
EBIT Margin
|
-32.90% | 14.14% | 16.69% | -42.48% | -7.87% | 16.00% | 17.53% | 22.12% | 16.77% | 18.69% | 18.97% | -3.30% | 7.78% | 10.19% | 10.90% | -0.93% | 5.37% | 8.35% | 16.89% | 11.94% | 20.09% | 17.46% | 20.08% | 31.48% | 12.92% | -131.57% | 99.52% | 23.49% | 19.75% | 21.18% | 24.47% | 22.68% | 24.09% | 24.05% | 23.08% | 52.82% | 24.62% | 26.38% | 22.14% | 22.75% | 18.08% | 15.62% | 8.57% | 16.49% | 15.07% | 16.19% | 17.50% | 24.21% | 19.75% | 19.72% | 21.00% | 26.49% | 22.30% | 19.05% | 21.19% | 9.99% | -6.57% | -16.62% | -0.89% | 8.71% | 6.95% | 8.99% | 19.96% | 12.76% | 8.16% | 11.39% | 12.32% |
|
EBITDA Margin
|
-32.90% | 14.14% | 16.69% | -42.48% | -7.87% | 16.00% | 17.53% | 22.12% | 16.77% | 18.69% | 18.97% | -3.30% | 7.78% | 10.19% | 10.90% | -0.93% | 5.37% | 8.35% | 16.89% | 11.94% | 20.09% | 17.46% | 20.08% | 31.48% | 12.92% | -131.57% | 99.52% | 23.49% | 19.75% | 21.18% | 24.47% | 22.68% | 24.09% | 24.05% | 23.08% | 52.82% | 24.62% | 26.38% | 22.14% | 22.75% | 18.08% | 15.62% | 8.57% | 16.49% | 15.07% | 16.19% | 17.50% | 24.21% | 19.75% | 19.72% | 21.00% | 26.49% | 22.30% | 19.05% | 21.19% | 9.99% | -6.57% | -16.62% | -0.89% | 8.71% | 6.95% | 8.99% | 19.96% | 12.76% | 8.16% | 11.39% | 12.32% |
|
Operating Margin
|
-32.90% | 14.14% | 16.69% | -42.48% | -7.87% | 16.00% | 17.53% | 22.12% | 16.77% | 18.69% | 18.97% | -3.30% | 7.78% | 10.19% | 10.90% | -0.93% | 5.37% | 8.35% | 16.89% | 11.94% | 20.09% | 17.46% | 20.08% | 31.48% | 12.92% | -131.57% | 99.52% | 23.49% | 19.75% | 21.18% | 24.47% | 22.68% | 24.09% | 24.05% | 23.08% | 52.82% | 24.62% | 26.38% | 22.14% | 22.75% | 18.08% | 15.62% | 8.57% | 16.49% | 15.07% | 16.19% | 17.50% | 24.21% | 19.75% | 19.72% | 21.00% | 26.49% | 22.30% | 19.05% | 21.19% | 9.99% | -6.57% | -16.62% | -0.89% | 8.71% | 6.95% | 8.99% | 19.96% | 12.76% | 8.16% | 11.39% | 12.32% |
|
Net Margin
|
-41.34% | 4.05% | 6.08% | -43.15% | -15.17% | -10.26% | 15.52% | 18.73% | 13.69% | 12.47% | 13.58% | -1.06% | 1.78% | 5.85% | 7.77% | -0.96% | -0.62% | 3.13% | 8.86% | 5.56% | 13.03% | 12.38% | 13.14% | 24.83% | 8.05% | 9.19% | 69.49% | 26.60% | 11.81% | 12.50% | 18.48% | 18.51% | 15.47% | 15.00% | 17.48% | -12.31% | 21.16% | 19.39% | 17.09% | 16.50% | 14.67% | 8.21% | 4.61% | 7.97% | 6.84% | 8.97% | 9.39% | 19.44% | 10.45% | 12.43% | 12.89% | 18.84% | 13.92% | 10.68% | 13.81% | 5.14% | -6.17% | -21.07% | -2.30% | 6.27% | 2.48% | 4.15% | 11.59% | 6.69% | 6.11% | 4.91% | 6.59% |
|
FCF Margin
|
-6.45% | 16.52% | 16.10% | 21.77% | -53.24% | 32.55% | 29.44% | 19.98% | -16.36% | 16.94% | 55.18% | 19.26% | -22.44% | 21.65% | 42.57% | 40.04% | -25.45% | 15.19% | 29.42% | 57.49% | 9.50% | 12.91% | 49.00% | 49.31% | 5.35% | 27.41% | 52.84% | 60.64% | -21.14% | 21.04% | 44.33% | 45.81% | 15.31% | 37.32% | 52.30% | 45.89% | -7.27% | 11.56% | 35.02% | 57.82% | -25.26% | 35.59% | 34.90% | 49.55% | -30.10% | 24.11% | 41.20% | 32.33% | -19.24% | 15.24% | 52.89% | 43.29% | -31.70% | 44.27% | 57.51% | 39.60% | -74.04% | 29.23% | 4.78% | 40.30% | -12.30% | 23.98% | 34.20% | 41.47% | -34.57% | 4.65% | 36.93% |
|
Assets Average
|
| | | | | | 2,966.29M | 3,273.11M | 3,290.95M | 3,120.19M | 3,108.74M | 3,109.20M | 2,994.97M | 2,942.93M | 2,986.40M | 2,990.92M | 2,857.53M | 2,824.70M | 2,938.84M | 2,983.80M | 2,954.67M | 2,988.84M | 3,061.18M | 3,184.11M | 3,076.53M | 3,489.84M | 4,149.99M | 4,312.91M | 4,244.68M | 4,113.61M | 4,258.96M | 4,429.41M | 4,470.88M | 4,577.51M | 4,803.07M | 4,882.53M | 4,706.89M | 4,556.54M | 4,786.39M | 4,971.01M | 5,248.36M | 5,503.48M | 5,529.68M | 5,595.73M | 5,367.35M | 5,203.62M | 5,389.56M | 5,719.43M | 6,090.71M | 6,308.18M | 6,566.69M | 6,936.88M | 6,997.76M | 6,780.07M | 6,459.86M | 6,030.24M | 5,210.04M | 4,585.23M | 4,449.22M | 4,465.64M | 4,611.38M | 4,557.08M | 4,673.60M | 4,807.00M | 4,513.03M | 4,362.73M | 4,563.65M |
|
Equity Average
|
| | 500.29M | 573.85M | 546.01M | 576.93M | 610.47M | 716.06M | 818.29M | 849.13M | 887.89M | 892.42M | 863.82M | 843.59M | 830.12M | 742.68M | 614.32M | 584.66M | 624.64M | 643.53M | 592.82M | 561.17M | 602.18M | 703.86M | 653.68M | 703.34M | 1,040.62M | 1,289.59M | 1,295.03M | 1,213.55M | 1,252.74M | 1,338.25M | 1,294.27M | 1,257.95M | 1,335.59M | 1,313.69M | 1,157.54M | 1,084.64M | 1,117.34M | 1,045.84M | 870.73M | 744.62M | 702.05M | 683.90M | 620.60M | 621.79M | 731.33M | 889.07M | 933.07M | 899.28M | 954.78M | 1,027.84M | 1,023.80M | 898.29M | 752.14M | 676.36M | 591.90M | 462.15M | 417.72M | 450.87M | 465.36M | 481.36M | 597.09M | 682.57M | 666.85M | 717.52M | 832.55M |
|
Invested Capital
|
| 375.98M | 624.59M | 523.10M | 568.92M | 584.94M | 635.99M | 796.12M | 840.46M | 857.79M | 917.98M | 2,004.86M | 860.78M | 2,012.41M | 833.83M | 651.54M | 577.10M | 592.21M | 657.06M | 630.00M | 555.64M | 566.70M | 637.66M | 770.06M | 537.30M | 869.37M | 1,211.87M | 2,365.66M | 2,221.10M | 2,202.69M | 2,299.49M | 2,575.36M | 2,413.19M | 2,502.71M | 2,568.47M | 2,458.91M | 2,256.18M | 2,313.10M | 2,571.59M | 2,420.09M | 2,553.43M | 2,417.88M | 2,386.22M | 2,381.57M | 2,259.62M | 2,383.97M | 2,478.70M | 2,699.43M | 2,566.70M | 2,631.86M | 2,677.71M | 2,777.96M | 2,669.63M | 2,526.96M | 2,377.32M | 2,363.11M | 2,208.41M | 2,104.84M | 2,109.14M | 2,172.39M | 2,299.97M | 2,366.34M | 2,532.83M | 2,372.21M | 2,336.39M | 2,475.11M | 2,565.91M |
|
Asset Utilization Ratio
|
| | | | | | 0.62 | 0.58 | 0.58 | 0.63 | 0.63 | 0.59 | 0.63 | 0.62 | 0.60 | 0.64 | 0.64 | 0.67 | 0.66 | 0.67 | 0.72 | 0.73 | 0.74 | 0.72 | 0.76 | 0.68 | 0.58 | 0.55 | 0.54 | 0.53 | 0.52 | 0.53 | 0.55 | 0.58 | 0.55 | 0.54 | 0.59 | 0.62 | 0.59 | 0.57 | 0.52 | 0.48 | 0.47 | 0.47 | 0.47 | 0.48 | 0.46 | 0.46 | 0.45 | 0.48 | 0.48 | 0.47 | 0.47 | 0.46 | 0.49 | 0.47 | 0.52 | 0.59 | 0.56 | 0.58 | 0.61 | 0.63 | 0.67 | 0.65 | 0.67 | 0.72 | 0.68 |
|
Interest Coverage Ratio
|
-3.31 | 2.10 | 2.75 | -8.28 | -1.35 | | | | | 3.83 | 3.96 | -0.70 | 1.85 | 2.19 | 2.26 | -0.26 | 1.07 | 2.02 | 4.02 | 3.90 | 6.72 | 6.30 | 7.33 | 12.96 | 4.63 | -69.70 | 48.38 | 11.88 | 8.27 | 9.47 | 12.22 | 11.02 | 10.76 | 13.51 | 10.87 | 26.51 | 13.76 | 14.71 | 9.69 | 9.16 | 6.65 | 5.06 | 2.62 | 5.39 | 4.17 | 4.80 | 5.15 | 10.78 | 6.78 | 8.26 | 7.60 | 13.11 | 7.52 | 5.96 | 8.03 | 3.76 | -1.90 | -5.73 | -0.25 | 3.64 | 2.63 | 2.81 | 7.15 | 4.83 | 2.59 | 4.40 | 4.18 |
|
Debt to Equity
|
| 2.89 | 1.74 | 2.08 | 1.91 | 1.84 | 0.24 | 1.35 | 1.28 | 1.26 | 1.17 | 1.24 | 1.25 | 1.30 | 1.29 | 1.65 | 1.87 | 1.82 | 1.64 | 1.66 | 1.89 | 1.85 | 1.64 | 1.36 | 1.86 | 1.15 | 0.82 | 0.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.35 | | 0.38 | 0.05 | 0.31 | 0.34 | 0.35 | 0.34 | 0.35 | 0.37 | 0.36 | 0.36 | 0.36 | 0.39 | 0.37 | 0.36 | 0.35 | 0.36 | 0.34 | 0.34 | 0.32 | 0.35 | 0.24 | 0.24 | 0.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.17 | | 0.21 | 0.20 | 0.23 | 0.27 | 0.28 | 0.29 | 0.28 | 0.30 | 0.28 | 0.28 | 0.22 | 0.21 | 0.20 | 0.22 | 0.21 | 0.19 | 0.18 | 0.21 | 0.23 | 0.19 | 0.21 | 0.29 | 0.31 | 0.30 | 0.29 | 0.30 | 0.30 | 0.28 | 0.27 | 0.28 | 0.26 | 0.24 | 0.24 | 0.23 | 0.19 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.13 | 0.14 | 0.17 | 0.14 | 0.15 | 0.15 | 0.15 | 0.14 | 0.12 | 0.11 | 0.12 | 0.11 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.14 | 0.14 | 0.15 | 0.18 | 0.19 |
|
Times Interest Earned
|
-3.31 | 2.10 | 2.75 | -8.28 | -1.35 | | | | | 3.83 | 3.96 | -0.70 | 1.85 | 2.19 | 2.26 | -0.26 | 1.07 | 2.02 | 4.02 | 3.90 | 6.72 | 6.30 | 7.33 | 12.96 | 4.63 | -69.70 | 48.38 | 11.88 | 8.27 | 9.47 | 12.22 | 11.02 | 10.76 | 13.51 | 10.87 | 26.51 | 13.76 | 14.71 | 9.69 | 9.16 | 6.65 | 5.06 | 2.62 | 5.39 | 4.17 | 4.80 | 5.15 | 10.78 | 6.78 | 8.26 | 7.60 | 13.11 | 7.52 | 5.96 | 8.03 | 3.76 | -1.90 | -5.73 | -0.25 | 3.64 | 2.63 | 2.81 | 7.15 | 4.83 | 2.59 | 4.40 | 4.18 |
|
FCF Payout Ratio
|
0.38 | 0.30 | 0.14 | 0.09 | -0.05 | 0.09 | 0.10 | 0.12 | -0.20 | 0.23 | 0.07 | 0.22 | -0.22 | 0.20 | 0.13 | 0.31 | -0.03 | 0.37 | 0.22 | 0.17 | 0.71 | 0.51 | 0.13 | 0.12 | 5.12 | 0.27 | 0.15 | 0.12 | -1.85 | 0.42 | 0.18 | 0.15 | 2.01 | 0.19 | 0.15 | 0.16 | -3.69 | 0.60 | 0.24 | 0.13 | -0.62 | 0.22 | 0.24 | 0.14 | -0.29 | 0.34 | 0.20 | 0.17 | -0.38 | 0.39 | 0.12 | 0.11 | -0.21 | 0.16 | 0.11 | 0.15 | -0.10 | 0.22 | 1.67 | 0.13 | -0.45 | 0.27 | 0.16 | 0.13 | -0.19 | 1.24 | 0.17 |
|
Enterprise Value
|
1,431.39M | 1,216.38M | 3,041.46M | 2,749.53M | 2,757.33M | 2,064.88M | 3,257.42M | 3,536.86M | 4,107.84M | 3,601.73M | 1,695.78M | 2,337.96M | 2,869.90M | 2,565.52M | 2,888.03M | 2,980.38M | 3,870.42M | 3,587.85M | 4,034.21M | 5,076.61M | 5,480.18M | 6,036.24M | 5,798.86M | 5,404.36M | 6,282.28M | 6,656.04M | 4,816.11M | 5,888.72M | 4,391.02M | 3,276.12M | 3,922.38M | 5,386.00M | 5,136.60M | 5,116.11M | 4,674.65M | 6,867.90M | 5,917.85M | 5,559.63M | 5,167.71M | 4,838.77M | 3,748.54M | 3,642.51M | 3,655.59M | 4,574.98M | 1,936.48M | 2,415.02M | 2,702.06M | 4,857.21M | 4,506.76M | 4,697.77M | 4,554.91M | 5,493.78M | 3,587.26M | 3,322.99M | 3,167.74M | 3,258.30M | 3,226.56M | 2,994.34M | 2,925.30M | 3,040.62M | 3,886.74M | 3,538.79M | 4,599.90M | 4,576.61M | 4,058.00M | 4,515.84M | 4,858.33M |
|
Market Capitalization
|
2,243.07M | 2,060.45M | 3,639.61M | 3,499.15M | 3,290.32M | 2,707.96M | 3,957.43M | 4,604.71M | 4,977.04M | 4,440.79M | 2,541.00M | 3,208.17M | 3,513.15M | 3,199.23M | 3,601.02M | 3,749.62M | 4,376.03M | 4,122.16M | 4,648.60M | 5,848.82M | 6,077.25M | 6,654.13M | 6,579.14M | 6,492.20M | 6,824.40M | 7,298.04M | 5,618.87M | 5,840.77M | 5,034.92M | 3,864.43M | 4,718.30M | 5,332.09M | 5,967.94M | 6,012.06M | 5,868.02M | 6,812.72M | 6,820.51M | 6,346.86M | 6,245.64M | 4,789.67M | 4,689.75M | 4,462.66M | 4,541.81M | 4,506.13M | 2,656.77M | 3,228.49M | 3,726.92M | 4,770.01M | 4,906.45M | 5,102.67M | 5,164.69M | 4,919.98M | 3,890.43M | 3,654.75M | 3,589.34M | 3,909.60M | 3,733.69M | 3,608.51M | 3,496.88M | 3,924.26M | 4,721.52M | 4,305.41M | 5,681.16M | 5,805.20M | 4,882.77M | 5,410.52M | 5,951.79M |
|
Return on Sales
|
-0.14% | -0.16% | -0.03% | -0.18% | -0.14% | -0.12% | -0.09% | 0.09% | 0.15% | 0.15% | 0.13% | 0.07% | 0.04% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.04% | 0.07% | 0.10% | 0.11% | 0.16% | 0.15% | 0.27% | 0.40% | 0.40% | 0.42% | 0.30% | 0.17% | 0.15% | 0.15% | 0.16% | 0.16% | 0.08% | 0.09% | 0.10% | 0.10% | 0.17% | 0.15% | 0.12% | 0.10% | 0.08% | 0.07% | 0.07% | 0.08% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.15% | 0.11% | 0.07% | -0.01% | -0.06% | -0.05% | -0.03% | 0.03% | 0.06% | 0.06% | 0.07% | 0.07% | 0.06% |
|
Return on Invested Capital
|
| | | | | | | 0.26% | 0.36% | 0.36% | 0.34% | 0.12% | 0.09% | 0.06% | 0.02% | 0.03% | | | 0.09% | 0.21% | 0.35% | 0.48% | 0.50% | 0.60% | 0.61% | | | | | 0.31% | 0.18% | 0.16% | 0.17% | 0.19% | 0.18% | 0.09% | 0.12% | 0.13% | 0.12% | 0.21% | 0.18% | 0.15% | 0.13% | 0.11% | 0.10% | 0.10% | 0.11% | 0.15% | 0.16% | 0.18% | 0.19% | 0.19% | 0.20% | 0.20% | 0.21% | 0.16% | 0.10% | | -0.04% | -0.03% | | 0.07% | 0.10% | 0.10% | 0.12% | 0.12% | 0.10% |
|
Return on Assets
|
| | | | | | -0.06% | 0.05% | 0.09% | 0.09% | 0.09% | 0.04% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.03% | 0.05% | 0.07% | 0.08% | 0.12% | 0.11% | 0.18% | 0.23% | 0.22% | 0.22% | 0.16% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.04% | 0.05% | 0.06% | 0.06% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.03% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.03% | -0.01% | -0.03% | -0.03% | -0.02% | 0.02% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% |
|
Return on Equity
|
| | -0.08% | -0.52% | -0.46% | -0.37% | -0.27% | 0.24% | 0.36% | 0.34% | 0.30% | 0.14% | 0.08% | 0.05% | 0.01% | 0.01% | -0.01% | -0.01% | 0.04% | 0.13% | 0.27% | 0.39% | 0.41% | 0.53% | 0.53% | 0.91% | 0.92% | 0.73% | 0.74% | 0.54% | 0.30% | 0.26% | 0.29% | 0.33% | 0.31% | 0.16% | 0.22% | 0.26% | 0.25% | 0.45% | 0.46% | 0.43% | 0.37% | 0.32% | 0.29% | 0.28% | 0.28% | 0.36% | 0.38% | 0.45% | 0.47% | 0.45% | 0.48% | 0.51% | 0.62% | 0.46% | 0.30% | -0.07% | -0.36% | -0.30% | -0.17% | 0.18% | 0.33% | 0.29% | 0.33% | 0.32% | 0.23% |