|
Gross Margin
|
| | | | | | | | | | | | | | | 77.17% | 83.28% | 72.92% | 74.28% | 86.34% | 90.12% | 83.05% | 81.81% | 81.67% | 86.08% | 77.34% | 78.49% | 74.82% | 80.98% | 72.62% | 78.63% | 75.74% | 80.66% | 72.11% | 80.99% | 73.93% | 75.29% | 63.75% | -117.30% | 59.78% | 59.41% | 59.75% | 51.29% | 56.22% | 58.52% | 38.84% | 36.57% | 60.97% | 53.83% | 60.28% |
|
EBT Margin
|
29.09% | 4.80% | 13.92% | 109.26% | 44.43% | 199.73% | -0.36% | 49.79% | 45.93% | 35.50% | 39.51% | 38.86% | 27.36% | 53.94% | 48.62% | 136.86% | 71.50% | 123.50% | 71.94% | 148.95% | 55.04% | 50.64% | 15.14% | 46.16% | 27.10% | 37.04% | 44.97% | -44.26% | 97.15% | 79.38% | 265.09% | 141.47% | 97.46% | 59.52% | 111.85% | 176.42% | 86.80% | 94.68% | 105.21% | 22.46% | 22.48% | 39.19% | -30.36% | 65.44% | 49.98% | -1.88% | 72.41% | 72.04% | 196.62% | 90.33% |
|
EBIT Margin
|
132.90% | 40.82% | 28.85% | 177.85% | 70.43% | 347.65% | 40.95% | 69.73% | 73.29% | 66.62% | 72.97% | 87.34% | 89.80% | 93.30% | 82.71% | -123.90% | -119.81% | -144.70% | -166.37% | -65.10% | -63.73% | -81.68% | -74.33% | -74.20% | -72.82% | -101.59% | -98.30% | -94.53% | -86.25% | -95.36% | -108.53% | -79.10% | -72.59% | -90.44% | -51.49% | -77.03% | -82.14% | -92.61% | -1,022.45% | -91.14% | -112.17% | -107.90% | -124.64% | -95.30% | -124.84% | -148.42% | -172.63% | -86.94% | -127.82% | -89.16% |
|
EBITDA Margin
|
132.90% | 40.82% | 28.85% | 177.85% | 70.43% | 347.65% | 40.95% | 69.73% | 73.29% | 66.62% | 72.97% | 90.08% | 93.39% | 95.67% | 84.62% | -112.83% | -108.04% | -130.94% | -149.20% | -52.92% | -51.77% | -68.27% | -60.49% | -60.53% | -58.61% | -84.20% | -80.00% | -76.52% | -66.43% | -75.76% | -88.09% | -68.52% | -61.89% | -79.40% | -41.85% | -77.03% | -82.14% | -92.61% | -1,022.45% | -91.14% | -112.17% | -107.90% | -124.64% | -95.30% | -124.84% | -148.42% | -172.63% | -86.94% | -127.82% | -89.16% |
|
Operating Margin
|
| | | | | | | | | | | | | | | -123.90% | -119.81% | -144.70% | -166.37% | -65.10% | -63.73% | -81.68% | -74.33% | -74.20% | -72.82% | -101.59% | -98.30% | -94.53% | -86.25% | -95.36% | -108.53% | -79.10% | -72.59% | -90.44% | -51.49% | -77.03% | -82.14% | -92.61% | -1,022.45% | -91.14% | -112.17% | -107.90% | -124.64% | -95.30% | -124.84% | -148.42% | -172.63% | -86.94% | -127.82% | -89.16% |
|
Net Margin
|
0.00% | 0.00% | 0.00% | -40.21% | 0.00% | 0.00% | 0.00% | 31.12% | 0.00% | 22.63% | 26.09% | 25.76% | 17.38% | 34.45% | 28.48% | 85.53% | 43.32% | 77.81% | 81.75% | 113.03% | 43.25% | 38.31% | 19.22% | 36.25% | 21.65% | 29.25% | 36.99% | -35.27% | 78.00% | 62.55% | 203.18% | 110.21% | 74.06% | 45.59% | 85.87% | 135.58% | 66.39% | 74.87% | 83.47% | 16.53% | 14.13% | 30.97% | -23.06% | 49.29% | 37.36% | -1.64% | 58.55% | 55.07% | 147.32% | 66.65% |
|
FCF Margin
|
78.25% | 15.63% | 11.52% | 132.14% | 2.85% | 127.77% | -29.30% | -1,440.96% | 41.15% | | | -2.16% | -2.73% | 13.36% | -13.94% | -4.10% | 87.47% | 10.99% | -101.63% | -552.12% | -1,718.71% | -419.51% | -516.83% | -398.25% | -488.99% | -179.19% | -344.69% | -491.29% | -382.49% | 104.56% | -220.19% | -92.96% | -670.01% | 40.48% | -19.31% | 83.61% | -21.45% | 22.75% | -3,646.75% | -119.47% | -38.63% | 7.65% | -440.04% | 131.21% | 105.33% | 112.20% | -697.03% | 59.59% | 64.66% | 66.71% |
|
Assets Average
|
27.97B | 28.10B | 27.85B | 26.73B | 26.36B | 27.70B | 28.58B | 27.24B | 25.59B | 25.08B | 25.55B | 27.91B | 29.15B | 28.19B | 27.43B | 26.67B | 25.73B | 25.05B | 24.37B | 23.93B | 24.55B | 25.16B | 25.16B | 24.97B | 24.47B | 24.08B | 23.82B | 23.49B | 22.95B | 22.42B | 22.43B | 22.41B | 22.60B | 22.72B | 22.04B | 21.33B | 20.81B | 20.09B | 19.46B | 18.72B | 17.93B | 17.49B | 16.96B | 16.04B | 14.94B | 14.29B | 13.93B | 13.98B | 13.95B | 13.79B |
|
Equity Average
|
| | | 0.76B | 0.81B | 0.86B | 0.86B | 0.88B | 0.93B | 0.97B | 1.00B | 1.45B | 1.90B | 1.94B | 2.03B | 2.10B | 2.13B | 2.13B | 2.15B | 2.21B | 2.27B | 2.31B | 2.32B | 2.32B | 2.33B | 2.34B | 2.37B | 2.36B | 2.33B | 2.37B | 2.52B | 2.69B | 2.79B | 2.84B | 2.90B | 3.01B | 3.09B | 3.13B | 3.17B | 3.20B | 3.23B | 3.23B | 3.22B | 3.22B | 3.23B | 3.22B | 3.28B | 3.38B | 3.50B | 3.61B |
|
Invested Capital
|
27.13B | 27.17B | 27.31B | 25.59B | 26.60B | 28.30B | 28.24B | 25.58B | 25.02B | 24.59B | 25.94B | 29.24B | 28.31B | 27.30B | 26.74B | 25.72B | 24.92B | 24.37B | 23.52B | 23.47B | 24.76B | 24.58B | 24.53B | 24.17B | 23.62B | 23.26B | 22.92B | 22.79B | 22.07B | 21.62B | 21.95B | 21.50B | 22.21B | 21.47B | 20.57B | 19.82B | 19.21B | 18.21B | 17.82B | 16.66B | 16.30B | 15.69B | 15.03B | 13.82B | 12.79B | 12.15B | 11.66B | 12.08B | 11.48B | 11.48B |
|
Asset Utilization Ratio
|
0.01 | 0.01 | 0.02 | | 0.01 | | 1.26 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 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 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 |
|
Interest Coverage Ratio
|
1.28 | 1.13 | 1.93 | 2.59 | 2.71 | 2.35 | 0.99 | 3.50 | 2.68 | 2.14 | 2.18 | 1.80 | 1.44 | 2.37 | 2.43 | -0.65 | -0.60 | -0.67 | -0.75 | -0.48 | -0.43 | -0.51 | -0.46 | -0.44 | -0.44 | -0.67 | -0.75 | -0.79 | -1.12 | -1.86 | -2.37 | -3.18 | -1.63 | -2.03 | -1.60 | -2.18 | -1.39 | -0.98 | -1.38 | -0.64 | -0.59 | -0.67 | -0.78 | -0.70 | -0.83 | -1.04 | -1.32 | -1.02 | -1.16 | -1.12 |
|
Debt to Equity
|
| | 36.52 | 31.62 | 30.69 | 31.39 | 32.43 | 27.21 | 25.19 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
0.97 | 0.97 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | 0.95 | 0.95 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.12 | 0.12 | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.18 | 0.18 | 0.19 | 0.19 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.26 | 0.26 |
|
Times Interest Earned
|
1.28 | 1.13 | 1.93 | 2.59 | 2.71 | 2.35 | 0.99 | 3.50 | 2.68 | 2.14 | 2.18 | 1.80 | 1.44 | 2.37 | 2.43 | -0.65 | -0.60 | -0.67 | -0.75 | -0.48 | -0.43 | -0.51 | -0.46 | -0.44 | -0.44 | -0.67 | -0.75 | -0.79 | -1.12 | -1.86 | -2.37 | -3.18 | -1.63 | -2.03 | -1.60 | -2.18 | -1.39 | -0.98 | -1.38 | -0.64 | -0.59 | -0.67 | -0.78 | -0.70 | -0.83 | -1.04 | -1.32 | -1.02 | -1.16 | -1.12 |
|
FCF Payout Ratio
|
| | | | -0.63 | 0.21 | -0.07 | -0.01 | 0.04 | | | -1.26 | -1.24 | 0.16 | -0.13 | -2.57 | 0.12 | 0.94 | -0.11 | -0.02 | | -0.01 | -0.01 | -0.02 | -0.01 | -0.04 | -0.02 | -0.01 | -0.02 | 0.06 | -0.03 | -0.08 | -0.01 | 0.18 | -0.31 | 0.08 | -0.33 | 0.29 | -0.01 | -0.06 | -0.21 | 0.99 | -0.02 | 0.06 | 0.08 | 0.08 | -0.01 | 0.12 | 0.13 | 0.11 |
|
Enterprise Value
|
-0.38B | -0.36B | -0.40B | -0.53B | -0.47B | -0.37B | -0.37B | -0.33B | -0.32B | -0.07B | -0.14B | -0.04B | -0.05B | -0.06B | -0.06B | -0.09B | -0.05B | -0.24B | -0.05B | -0.06B | -0.06B | -0.07B | -0.11B | -0.07B | -0.08B | -0.16B | -0.13B | -0.20B | -0.06B | -0.09B | -0.12B | -0.15B | -0.22B | -0.19B | -0.12B | -0.17B | -0.13B | -0.08B | -0.12B | -0.19B | -0.13B | -0.22B | -0.22B | -0.23B | -0.22B | -0.30B | -0.25B | -0.28B | -0.32B | -0.28B |
|
Return on Sales
|
0.40% | 0.07% | 0.19% | -0.40% | 0.61% | 1.25% | 0.00% | 0.31% | 0.29% | 0.23% | 0.26% | 0.26% | 0.17% | 0.34% | 0.31% | 0.86% | 0.43% | 0.78% | 0.82% | 1.13% | 0.43% | 0.38% | 0.19% | 0.36% | 0.22% | 0.29% | 0.37% | -0.35% | 0.78% | 0.63% | 2.03% | 1.10% | 0.74% | 0.46% | 0.86% | 1.36% | 0.66% | 0.75% | 0.83% | 0.17% | 0.14% | 0.31% | -0.23% | 0.49% | 0.37% | -0.02% | 0.59% | 0.55% | 1.47% | 0.67% |
|
Return on Invested Capital
|
0.88% | 0.51% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.04% | -0.04% | -0.04% | -0.04% | -0.04% |
|
Return on Assets
|
0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% |
|
Return on Equity
|
| | | 0.18% | 0.25% | 0.27% | 0.16% | 0.29% | 0.20% | 0.18% | 0.22% | 0.13% | 0.08% | 0.11% | 0.13% | 0.12% | 0.12% | 0.10% | 0.08% | 0.10% | 0.11% | 0.11% | 0.10% | 0.07% | 0.06% | 0.05% | 0.06% | 0.03% | 0.05% | 0.07% | 0.14% | 0.19% | 0.18% | 0.17% | 0.13% | 0.15% | 0.15% | 0.16% | 0.12% | 0.07% | 0.05% | 0.03% | 0.02% | 0.03% | 0.04% | 0.03% | 0.05% | 0.06% | 0.09% | 0.12% |