|
Gross Margin
|
48.82% | 96.90% | 97.16% | 95.00% | 93.40% | 93.60% | 92.68% | 90.38% | 88.98% | 87.72% | 89.60% | 86.75% | 86.30% | 85.90% | 81.02% | 83.32% | 81.42% | 86.36% | 86.02% | 84.07% | 85.30% | 85.31% | 82.21% | 80.79% | 82.26% | 81.43% | 78.35% | 80.09% | 80.01% | 79.80% | 78.36% | 77.07% | 79.98% | 79.83% | 77.09% | 77.04% | 74.48% | 70.04% | 78.81% | | | | | | | | | | | | | | | | | | | 71.32% | 58.39% | | 71.17% | 66.70% | 65.06% | | 63.09% | 72.02% | 68.13% |
|
EBT Margin
|
4.87% | 7.74% | 8.40% | 16.71% | 11.66% | 5.80% | 16.26% | 18.26% | 1.84% | 5.67% | 9.93% | 10.93% | 10.17% | 17.18% | 6.85% | 8.16% | 14.37% | 4.43% | 7.73% | 8.30% | 9.36% | 4.32% | 7.96% | 12.47% | 18.39% | 7.69% | 11.37% | 17.57% | 15.57% | 8.42% | 8.35% | 12.61% | 6.66% | 14.14% | -23.90% | 8.64% | 2.72% | 18.15% | 23.21% | -89.22% | 29.63% | 26.66% | 12.88% | 24.83% | -133.17% | 37.53% | 20.06% | 30.19% | 25.10% | 29.15% | 9.08% | 30.26% | -2.57% | -61.20% | 4.34% | 21.47% | 18.43% | 21.92% | 2.00% | 21.69% | 30.04% | 9.89% | 32.66% | 13.08% | 4.64% | 18.74% | 24.87% |
|
EBIT Margin
|
7.25% | 12.26% | 13.25% | 11.01% | 15.00% | 12.49% | 19.58% | 21.33% | 11.28% | 9.93% | 13.43% | 11.66% | 13.19% | 20.39% | 10.08% | 11.09% | 17.24% | 7.56% | 10.30% | 10.74% | 11.75% | 7.32% | 10.25% | 14.59% | 20.65% | 9.93% | 13.61% | 19.66% | 17.82% | 14.08% | 10.66% | 14.96% | 9.02% | 16.23% | -21.90% | 6.11% | 6.86% | 15.67% | 24.85% | -51.56% | 32.15% | 27.32% | 12.90% | 29.20% | -135.67% | 39.66% | 23.78% | 29.79% | 25.70% | 30.83% | 8.99% | 31.27% | 3.54% | -64.20% | 3.67% | 37.92% | 20.69% | 23.42% | 5.69% | 24.38% | 29.91% | 11.08% | 37.13% | 10.77% | 8.31% | 24.06% | 25.67% |
|
EBITDA Margin
|
-0.40% | 32.90% | 67.92% | 14.74% | 25.07% | -6.58% | 40.14% | 17.09% | 3.98% | 14.84% | -7.78% | 26.81% | 28.09% | 10.59% | 19.26% | 9.53% | 31.43% | -14.45% | 12.12% | 16.13% | 18.58% | 19.90% | 2.81% | 31.34% | 21.64% | -10.19% | -3.81% | 9.50% | 28.85% | 15.26% | 6.23% | -2.03% | 15.81% | 23.11% | -1.32% | 37.85% | -11.10% | 8.27% | 14.09% | -65.24% | 29.62% | 25.56% | 12.30% | 18.91% | -101.66% | 35.20% | 17.91% | 27.77% | 12.59% | 24.59% | 3.04% | 21.05% | -19.64% | -66.43% | -11.35% | 20.70% | 19.09% | 14.12% | -3.19% | 25.99% | 20.88% | 7.20% | 37.13% | 2.50% | 10.45% | 19.28% | 20.47% |
|
Operating Margin
|
7.25% | 12.26% | 13.25% | 11.01% | 15.00% | 12.49% | 19.58% | 21.33% | 11.28% | 9.93% | 13.43% | 11.66% | 13.19% | 20.39% | 10.08% | 11.09% | 17.24% | 7.56% | 10.30% | 10.74% | 11.75% | 7.32% | 10.25% | 14.59% | 20.65% | 9.93% | 13.61% | 19.66% | 17.82% | 14.08% | 10.66% | 14.96% | 9.02% | 16.23% | -21.90% | 6.11% | 6.86% | 15.67% | 24.85% | -51.56% | 32.15% | 27.32% | 12.90% | 29.20% | -135.67% | 39.66% | 23.78% | 29.79% | 25.70% | 30.83% | 8.99% | 31.27% | 3.54% | -64.20% | 3.67% | 37.92% | 20.69% | 23.42% | 5.69% | 24.38% | 29.91% | 11.08% | 37.13% | 10.77% | 8.31% | 24.06% | 25.67% |
|
Net Margin
|
3.33% | 6.32% | 11.83% | 12.20% | 4.65% | 4.06% | 11.25% | 22.95% | 1.59% | 4.89% | 8.09% | 7.63% | 7.87% | 13.09% | 6.75% | 7.19% | 10.89% | 2.78% | 5.62% | 7.73% | 7.06% | 3.27% | 5.91% | 8.85% | 14.90% | 7.09% | 7.78% | 13.96% | 11.89% | 5.86% | 5.83% | 9.29% | 5.03% | 10.22% | -17.33% | 26.43% | -4.08% | 14.00% | 18.31% | -72.07% | 23.31% | 20.39% | 10.11% | 19.80% | -105.64% | 29.43% | 15.55% | 24.70% | 19.78% | 22.11% | 7.00% | 22.65% | -1.99% | -50.94% | 1.94% | 16.00% | 13.41% | 16.35% | 1.26% | 16.18% | 22.95% | 6.75% | 24.50% | 9.60% | 3.58% | 13.71% | 19.10% |
|
FCF Margin
|
2.57% | 19.64% | 20.66% | 11.58% | 0.80% | 11.50% | 19.46% | 6.06% | -3.55% | 14.71% | 21.36% | 4.90% | -10.54% | 22.96% | 16.22% | 17.45% | 5.01% | 16.71% | 24.52% | 15.00% | 0.94% | 16.48% | 20.41% | 11.26% | -0.06% | 15.32% | 21.54% | 5.85% | -8.68% | 11.27% | 16.71% | 13.73% | -0.28% | 13.92% | 22.99% | 14.15% | 2.18% | 11.11% | 19.19% | 9.78% | -0.24% | 8.44% | 20.49% | 20.69% | 2.69% | 12.84% | 25.78% | 13.33% | 9.91% | 13.42% | 29.18% | 15.62% | 13.93% | 24.40% | 28.07% | 18.61% | 6.78% | 16.47% | 26.07% | 15.49% | 12.51% | 14.09% | 22.71% | 7.59% | 9.87% | 9.86% | 29.64% |
|
Assets Average
|
9.45B | 9.55B | 9.96B | 10.22B | 10.29B | 10.33B | 10.45B | 10.70B | 10.93B | 11.25B | 11.42B | 11.45B | 11.70B | 11.91B | 12.17B | 12.47B | 12.84B | 18.31B | 23.65B | 23.88B | 24.20B | 24.81B | 25.12B | 25.14B | 25.23B | 25.31B | 25.27B | 25.06B | 25.31B | 26.01B | 26.37B | 26.14B | 26.14B | 26.80B | 27.86B | 30.66B | 32.84B | 33.06B | 33.60B | 33.63B | 34.02B | 35.58B | 36.73B | 37.26B | 36.76B | 37.56B | 39.62B | 40.94B | 42.38B | 44.34B | 46.17B | 47.59B | 48.73B | 48.47B | 48.18B | 49.11B | 50.37B | 51.56B | 52.47B | 53.90B | 56.17B | 58.50B | 61.00B | 62.09B | 63.25B | 65.70B | 67.09B |
|
Equity Average
|
| | 2.52B | 2.73B | 2.85B | 2.89B | 2.97B | 3.12B | 3.22B | 3.27B | 3.25B | 3.30B | 3.50B | 3.63B | 3.73B | 3.85B | 4.02B | 5.24B | 6.39B | 6.57B | 6.79B | 7.03B | 7.17B | 7.39B | 7.74B | 7.81B | 7.73B | 7.77B | 8.04B | 8.35B | 8.49B | 8.50B | 8.56B | 8.80B | 8.93B | 9.21B | 9.41B | 9.40B | 9.63B | 9.44B | 9.46B | 10.12B | 10.52B | 10.86B | 10.41B | 10.57B | 11.66B | 12.37B | 13.01B | 13.59B | 14.02B | 14.38B | 14.41B | 13.44B | 12.56B | 12.79B | 13.50B | 14.01B | 14.15B | 14.56B | 15.44B | 15.88B | 16.55B | 17.04B | 17.05B | 17.25B | 17.70B |
|
Invested Capital
|
| 2.35B | 2.69B | 3.74B | 2.92B | 3.87B | 4.07B | 4.19B | 4.29B | 4.55B | 4.48B | 4.68B | 4.91B | 4.96B | 5.32B | 5.38B | 5.89B | 8.58B | 8.71B | 8.93B | 9.16B | 9.41B | 9.46B | 9.86B | 10.13B | 10.00B | 9.94B | 10.08B | 10.55B | 11.05B | 11.12B | 11.04B | 11.23B | 11.44B | 11.38B | 12.60B | 12.37B | 12.51B | 12.78B | 12.11B | 12.88B | 14.04B | 14.53B | 14.61B | 13.33B | 15.02B | 15.41B | 16.32B | 16.75B | 18.16B | 18.31B | 19.08B | 18.54B | 17.27B | 16.49B | 17.32B | 17.69B | 18.05B | 17.82B | 18.84B | 19.67B | 20.35B | 21.50B | 21.26B | 21.56B | 21.70B | 22.34B |
|
Asset Utilization Ratio
|
0.21 | 0.20 | 0.20 | 0.20 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.19 | 0.16 | 0.18 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.20 | 0.22 | 0.20 | 0.23 | 0.23 | 0.22 | 0.26 | 0.23 | 0.24 | 0.25 | 0.26 | 0.29 | 0.29 | 0.27 | 0.27 | 0.26 | 0.22 | 0.23 | 0.24 | 0.25 | 0.29 | 0.29 | 0.29 | 0.30 | 0.28 | 0.27 | 0.28 | 0.26 | 0.26 | 0.26 |
|
Interest Coverage Ratio
|
3.04 | 5.41 | 5.40 | 3.37 | 4.48 | 3.51 | 5.91 | 6.95 | 3.70 | 2.93 | 3.84 | 3.68 | 4.36 | 6.36 | 3.13 | 3.78 | 6.00 | 2.73 | 4.01 | 4.40 | 4.91 | 3.09 | 4.49 | 6.88 | 9.17 | 4.42 | 6.08 | 9.42 | 7.95 | 5.75 | 4.60 | 6.63 | 3.81 | 7.56 | -10.37 | 2.87 | 2.70 | 8.48 | 14.64 | -13.62 | 19.73 | 16.15 | 5.53 | 17.67 | -40.09 | 27.35 | 16.20 | 22.52 | 17.58 | 23.18 | 5.20 | 24.40 | 1.86 | -23.51 | 2.38 | 32.61 | 15.25 | 20.54 | 4.31 | 25.81 | 29.33 | 7.79 | 25.70 | 11.28 | 5.42 | 20.86 | 19.93 |
|
Debt to Equity
|
| | 0.35 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | 0.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.24 | 0.26 | 0.27 | 0.28 | 0.28 | 0.29 | 0.29 | 0.30 | 0.29 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.27 | 0.27 | 0.28 | 0.28 | 0.28 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.33 | 0.33 | 0.31 | 0.29 | 0.28 | 0.29 | 0.29 | 0.27 | 0.28 | 0.29 | 0.29 | 0.30 | 0.27 | 0.29 | 0.30 | 0.31 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.27 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.28 | 0.27 | 0.27 | 0.26 | 0.27 |
|
Times Interest Earned
|
3.04 | 5.41 | 5.40 | 3.37 | 4.48 | 3.51 | 5.91 | 6.95 | 3.70 | 2.93 | 3.84 | 3.68 | 4.36 | 6.36 | 3.13 | 3.78 | 6.00 | 2.73 | 4.01 | 4.40 | 4.91 | 3.09 | 4.49 | 6.88 | 9.17 | 4.42 | 6.08 | 9.42 | 7.95 | 5.75 | 4.60 | 6.63 | 3.81 | 7.56 | -10.37 | 2.87 | 2.70 | 8.48 | 14.64 | -13.62 | 19.73 | 16.15 | 5.53 | 17.67 | -40.09 | 27.35 | 16.20 | 22.52 | 17.58 | 23.18 | 5.20 | 24.40 | 1.86 | -23.51 | 2.38 | 32.61 | 15.25 | 20.54 | 4.31 | 25.81 | 29.33 | 7.79 | 25.70 | 11.28 | 5.42 | 20.86 | 19.93 |
|
FCF Payout Ratio
|
| | | | | | | | | | | 0.20 | -0.02 | 0.02 | 0.00 | 0.02 | 0.05 | 0.00 | 0.00 | 0.01 | 0.10 | 0.01 | 0.00 | 0.01 | -1.50 | 0.01 | 0.00 | 0.03 | -0.01 | 0.01 | 0.00 | 0.01 | -0.60 | 0.01 | 0.00 | 0.01 | 0.14 | 0.01 | 0.01 | -0.08 | -0.47 | 0.01 | 0.01 | -0.01 | 0.05 | 0.00 | | 0.04 | | | | 0.03 | | | | 0.02 | | | | 0.10 | | | | 0.24 | | | |
|
Enterprise Value
|
-0.65B | -0.64B | -1.04B | -1.33B | -0.64B | -1.03B | -1.12B | -1.00B | -1.02B | -1.30B | -1.35B | -1.17B | -1.08B | -1.10B | -1.38B | -1.75B | -2.11B | -2.62B | -3.20B | -3.36B | -3.45B | -3.64B | -3.40B | -3.49B | -3.63B | -3.99B | -4.53B | -4.21B | -3.54B | -3.94B | -4.08B | -4.00B | -3.94B | -3.93B | -3.92B | -4.19B | -3.93B | -7.86B | -8.74B | -7.56B | -8.65B | -8.95B | -9.53B | -10.49B | -9.36B | -10.28B | -10.54B | -11.09B | -11.18B | -11.66B | -11.93B | -12.54B | -12.07B | -10.37B | -9.98B | -11.29B | -11.65B | -12.53B | -12.46B | -12.86B | -13.70B | -13.63B | -14.95B | -14.94B | -15.31B | -15.52B | -16.30B |
|
Return on Sales
|
0.03% | 0.06% | 0.12% | 0.15% | 0.08% | 0.04% | 0.11% | 0.23% | 0.02% | 0.05% | 0.08% | 0.08% | 0.08% | 0.13% | 0.07% | 0.07% | 0.11% | 0.03% | 0.06% | 0.08% | 0.07% | 0.03% | 0.06% | 0.09% | 0.15% | 0.07% | 0.08% | 0.14% | 0.12% | 0.06% | 0.06% | 0.09% | 0.05% | 0.10% | -0.17% | 0.26% | -0.04% | 0.14% | 0.18% | -0.72% | 0.23% | 0.21% | 0.10% | 0.20% | -1.05% | 0.30% | 0.16% | 0.25% | 0.20% | 0.23% | 0.07% | 0.23% | -0.02% | -0.48% | 0.04% | 0.17% | 0.15% | 0.17% | 0.02% | 0.17% | 0.23% | 0.08% | 0.26% | 0.10% | 0.04% | 0.15% | 0.19% |
|
Return on Invested Capital
|
| | 0.57% | 0.07% | 0.08% | 0.07% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.05% | 0.02% | 0.05% | 0.07% | 0.03% | 0.08% | 0.58% | 0.07% | 0.08% | 0.06% | 0.13% | -0.01% | 0.03% | 0.05% | 0.06% | 0.18% | 0.16% | 0.14% | 0.14% | 0.11% | 0.01% | 0.01% | 0.03% | 0.06% | 0.15% | 0.15% | 0.13% | 0.15% | 0.12% | 0.16% | 0.14% | 0.10% | 0.12% | 0.11% |
|
Return on Assets
|
-0.01% | -0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.00% | 0.02% | 0.02% | 0.01% | 0.05% | 0.00% | 0.01% | 0.01% | 0.02% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | 0.01% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.03% | 0.04% | 0.03% |
|
Return on Equity
|
| | 0.03% | 0.07% | 0.08% | 0.07% | 0.07% | 0.09% | 0.07% | 0.07% | 0.07% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.06% | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.04% | 0.05% | 0.01% | 0.04% | 0.03% | 0.04% | 0.11% | -0.01% | 0.05% | 0.07% | 0.05% | 0.17% | -0.02% | 0.02% | 0.04% | 0.07% | 0.22% | 0.20% | 0.17% | 0.17% | 0.13% | 0.01% | 0.00% | -0.01% | 0.04% | 0.15% | 0.14% | 0.14% | 0.17% | 0.14% | 0.19% | 0.17% | 0.11% | 0.13% | 0.12% |