|
Gross Margin
|
99.19% | 97.46% | 96.68% | 99.50% | 99.08% | 98.00% | 98.11% | 99.74% | 98.18% | 98.21% | 98.07% | 98.87% | 99.10% | 98.99% | 96.91% | 98.74% | 98.71% | 99.25% | 96.77% | 98.37% | 98.67% | 98.46% | 97.92% | 99.17% | 98.74% | 98.68% | 97.94% | 98.46% | 98.40% | 99.32% | 94.81% | 63.54% | 97.37% | 98.78% | 97.13% | 99.41% | 99.01% | 99.27% | 98.85% | 99.60% | 99.44% | 99.36% | 98.85% | 99.53% | 98.93% | 99.50% | 97.05% | 99.75% | 99.59% | 99.74% | 99.68% | 99.28% | 99.80% | 99.69% | 99.96% | | | | | | | | | | | | |
|
EBT Margin
|
11.55% | -53.92% | 24.23% | 11.84% | 10.24% | 9.48% | -19.43% | 7.91% | 11.79% | 5.12% | 7.65% | 15.09% | 9.44% | 16.06% | -9.11% | 10.50% | 12.78% | 8.11% | 11.55% | 12.40% | 15.30% | 15.10% | 32.16% | 17.54% | 18.33% | 18.52% | 12.06% | 18.57% | 19.06% | -13.82% | 46.85% | -15.51% | 12.85% | 19.54% | 27.04% | 15.58% | 14.01% | 21.74% | 23.30% | 21.19% | 14.34% | 20.63% | 8.26% | -12.76% | 7.25% | 2.14% | 10.60% | 25.47% | 33.57% | 34.03% | 16.25% | 60.64% | 27.19% | 25.54% | 26.84% | 27.23% | 24.28% | 24.09% | 21.63% | 27.68% | 25.92% | 25.01% | 20.44% | 25.56% | 24.84% | 25.15% | 29.20% |
|
EBIT Margin
|
35.03% | 38.60% | 30.23% | 32.54% | 33.74% | 29.64% | 40.66% | 31.09% | 34.01% | 35.12% | 47.07% | 29.52% | 35.83% | 33.93% | 32.42% | 31.47% | 34.23% | 33.77% | 28.46% | 31.16% | 33.85% | 34.12% | 31.26% | 35.18% | 35.71% | 35.70% | 31.69% | 34.38% | 33.07% | 35.02% | 26.20% | -38.66% | 28.18% | 31.18% | 26.78% | 34.10% | 34.31% | 32.98% | 30.84% | 31.69% | 30.53% | 33.58% | 32.00% | 35.16% | 18.64% | 24.23% | 21.38% | 33.86% | 38.09% | 43.35% | 38.02% | 39.26% | 39.53% | 37.52% | 36.85% | 38.67% | 36.04% | 35.83% | 6.21% | 72.27% | 72.33% | 72.49% | 71.10% | 71.81% | 73.77% | 72.73% | 71.03% |
|
EBITDA Margin
|
35.03% | 38.60% | 30.23% | 32.54% | 33.74% | 29.64% | 40.66% | 31.09% | 34.01% | 35.12% | 47.07% | 29.52% | 35.83% | 33.93% | 32.42% | 31.47% | 34.23% | 33.77% | 28.46% | 31.16% | 33.85% | 34.12% | 31.26% | 35.18% | 35.71% | 35.70% | 31.69% | 34.38% | 33.07% | 35.02% | 26.20% | -38.66% | 28.18% | 31.18% | 26.78% | 34.10% | 34.31% | 32.98% | 30.84% | 31.69% | 30.53% | 33.58% | 32.00% | 35.16% | 18.64% | 24.23% | 21.38% | 33.86% | 38.09% | 43.35% | 38.02% | 39.26% | 39.53% | 37.52% | 36.85% | 38.67% | 36.04% | 35.83% | 6.21% | 72.27% | 72.33% | 72.49% | 71.10% | 71.81% | 73.77% | 72.73% | 71.03% |
|
Operating Margin
|
35.03% | 38.60% | 30.23% | 32.54% | 33.74% | 29.64% | 40.66% | 31.09% | 34.01% | 35.12% | 47.07% | 29.52% | 35.83% | 33.93% | 32.42% | 31.47% | 34.23% | 33.77% | 28.46% | 31.16% | 33.85% | 34.12% | 31.26% | 35.18% | 35.71% | 35.70% | 31.69% | 34.38% | 33.07% | 35.02% | 26.20% | -38.66% | 28.18% | 31.18% | 26.78% | 34.10% | 34.31% | 32.98% | 30.84% | 31.69% | 30.53% | 33.58% | 32.00% | 35.16% | 18.64% | 24.23% | 21.38% | 33.86% | 38.09% | 43.35% | 38.02% | 39.26% | 39.53% | 37.52% | 36.85% | | | | | 72.27% | 72.33% | 72.49% | 71.10% | 71.81% | 73.77% | 72.73% | 71.03% |
|
Net Margin
|
-14.90% | -63.55% | 25.97% | 9.36% | 6.59% | 6.62% | -32.23% | 1.78% | 10.37% | 6.95% | 6.59% | 10.94% | 4.62% | 10.23% | -31.99% | 12.92% | 26.05% | 29.09% | 36.77% | 14.55% | 18.89% | 35.90% | 53.99% | 17.93% | 23.01% | 37.82% | 12.05% | 32.00% | 22.84% | 3.47% | 35.01% | -16.94% | 18.51% | 22.76% | 32.16% | 19.07% | 17.04% | 25.10% | 27.73% | 31.66% | 18.79% | 20.24% | 14.02% | -8.97% | 8.28% | 5.25% | 14.96% | 29.49% | 33.40% | -4.33% | -6.71% | -3.98% | -7.65% | -3.39% | -3.58% | -3.50% | -3.51% | 24.09% | 21.63% | 27.68% | 25.92% | 25.01% | 20.44% | 25.56% | 24.84% | 25.15% | 29.20% |
|
FCF Margin
|
| 24.07% | 9.17% | 30.05% | -137.65% | 19.97% | 6.77% | 29.40% | -98.85% | 61.15% | 24.70% | 9.01% | 16.74% | 41.30% | 12.15% | 7.42% | 13.24% | 10.82% | -0.55% | -20.02% | 38.93% | 23.53% | -13.04% | -0.42% | 13.38% | 33.44% | 10.02% | 25.75% | -121.17% | 25.05% | 45.03% | -15.60% | 18.29% | 33.35% | 6.92% | 35.38% | 29.29% | 39.63% | 32.87% | 31.94% | 42.72% | 13.40% | 52.50% | 24.46% | 17.39% | 47.64% | 35.99% | 39.31% | 50.34% | 43.95% | 31.69% | 29.43% | 46.01% | 51.39% | 24.13% | 36.96% | 37.24% | 46.62% | 27.26% | 29.38% | 34.30% | 37.22% | 22.36% | 15.66% | 36.96% | 29.94% | 18.83% |
|
Assets Average
|
| | | | | 4.01B | 3.99B | 3.99B | 4.01B | 4.06B | 4.04B | 4.00B | 4.02B | 3.91B | 3.83B | 3.86B | 3.88B | 3.90B | 3.91B | 3.97B | 4.04B | 4.09B | 4.16B | 4.16B | 4.11B | 4.13B | 4.18B | 4.17B | 4.29B | 4.45B | 4.47B | 7.81B | 11.16B | 11.16B | 11.13B | 11.19B | 11.21B | 11.12B | 11.00B | 10.98B | 10.98B | 11.06B | 11.15B | 11.35B | 11.48B | 11.19B | 10.96B | 10.78B | 10.63B | 10.75B | 10.82B | 10.82B | 10.87B | 10.90B | 10.88B | 10.83B | 10.82B | 11.60B | 12.40B | 12.54B | 12.52B | 12.41B | 12.41B | 12.48B | 12.65B | 12.89B | 13.03B |
|
Equity Average
|
| | | | | 2.04B | 2.04B | 2.15B | 2.26B | 2.27B | 2.28B | 2.28B | 2.28B | 2.30B | 2.31B | 2.34B | 2.39B | 2.42B | 2.14B | 2.14B | 2.43B | 2.46B | 2.51B | 2.54B | 2.54B | 2.22B | 2.33B | 2.41B | 2.14B | 2.40B | 2.61B | 4.69B | 7.27B | 7.78B | 7.26B | 7.24B | 7.16B | 6.56B | 6.50B | 6.43B | 6.38B | 6.35B | 6.31B | 6.28B | 6.24B | 6.16B | 6.09B | 6.05B | 6.04B | 6.09B | 6.13B | 6.16B | 6.21B | 6.20B | 6.19B | 6.16B | 6.14B | 6.69B | 7.21B | 7.18B | 7.07B | 6.95B | 6.92B | 6.89B | 6.87B | 6.96B | 7.12B |
|
Invested Capital
|
| | 2.02B | | 2.04B | 2.04B | 2.04B | 2.26B | 2.26B | 2.28B | 2.28B | 2.28B | 2.28B | 2.31B | 2.31B | 2.37B | 2.42B | 2.42B | 1.86B | 2.43B | 2.43B | 2.48B | 2.54B | 2.54B | 2.54B | 1.91B | 2.74B | 2.08B | 2.20B | 2.60B | 2.62B | 6.76B | 7.77B | 7.78B | 6.73B | 7.75B | 6.57B | 6.55B | 6.45B | 6.40B | 6.35B | 6.34B | 6.29B | 6.28B | 6.20B | 6.11B | 6.06B | 6.04B | 6.04B | 6.14B | 6.11B | 6.21B | 6.21B | 6.20B | 6.18B | 6.14B | 6.14B | 7.23B | 7.19B | 7.18B | 6.96B | 6.94B | 6.90B | 6.88B | 6.86B | 7.06B | 7.18B |
|
Asset Utilization Ratio
|
| | | | | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.08 | 0.07 | 0.08 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
|
Interest Coverage Ratio
|
1.44 | 0.41 | -0.48 | 1.36 | 1.29 | 1.10 | 1.44 | 1.24 | 1.38 | 1.39 | 1.86 | 1.23 | 1.56 | 1.41 | 1.38 | 1.36 | 1.51 | 1.52 | 1.35 | 1.53 | 1.66 | 1.65 | 1.56 | 1.85 | 1.89 | 2.02 | 1.91 | 2.13 | 2.07 | 2.44 | 2.07 | -2.79 | 2.08 | 2.36 | 2.01 | 2.57 | 2.54 | 2.51 | 2.37 | 2.40 | 2.27 | 2.48 | 2.43 | 2.66 | 1.07 | 1.44 | 1.45 | 2.52 | 3.05 | 3.70 | 3.10 | 3.24 | 3.25 | 3.14 | -2.11 | 3.38 | 3.06 | 3.05 | -0.40 | | | | | | | | |
|
Debt to Equity
|
| | | | | 0.05 | 0.00 | 0.02 | | | 0.02 | 0.12 | 0.13 | 0.03 | 0.07 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.11 | 0.06 | 0.08 | 0.14 | 0.10 | 0.11 | 0.10 | 0.07 | 0.07 | 0.09 | 0.07 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.07 | 0.08 | 0.15 | 0.04 | 0.04 | 0.04 | | | | | | | | | 0.00 | | 0.01 | 0.02 | 0.00 | 0.04 | 0.00 | 0.01 | 0.04 | 0.00 | 0.00 | 0.02 |
|
Debt Ratio
|
| | | | | 0.03 | 0.00 | 0.01 | | | 0.01 | 0.07 | 0.08 | 0.02 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.05 | 0.04 | 0.04 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.08 | 0.02 | 0.02 | 0.02 | | | | | | | | | 0.00 | | 0.01 | 0.01 | 0.00 | 0.03 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 |
|
Equity Ratio
|
| | 0.51 | | 0.51 | 0.51 | 0.51 | 0.57 | 0.56 | 0.56 | 0.57 | 0.57 | 0.57 | 0.61 | 0.60 | 0.61 | 0.62 | 0.62 | 0.48 | 0.60 | 0.60 | 0.60 | 0.61 | 0.62 | 0.62 | 0.46 | 0.66 | 0.50 | 0.50 | 0.58 | 0.58 | 0.61 | 0.69 | 0.70 | 0.60 | 0.69 | 0.59 | 0.59 | 0.59 | 0.58 | 0.58 | 0.57 | 0.57 | 0.54 | 0.54 | 0.56 | 0.55 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.57 | 0.56 | 0.56 | 0.56 | 0.55 | 0.54 | 0.54 | 0.55 |
|
Times Interest Earned
|
1.44 | 0.41 | -0.48 | 1.36 | 1.29 | 1.10 | 1.44 | 1.24 | 1.38 | 1.39 | 1.86 | 1.23 | 1.56 | 1.41 | 1.38 | 1.36 | 1.51 | 1.52 | 1.35 | 1.53 | 1.66 | 1.65 | 1.56 | 1.85 | 1.89 | 2.02 | 1.91 | 2.13 | 2.07 | 2.44 | 2.07 | -2.79 | 2.08 | 2.36 | 2.01 | 2.57 | 2.54 | 2.51 | 2.37 | 2.40 | 2.27 | 2.48 | 2.43 | 2.66 | 1.07 | 1.44 | 1.45 | 2.52 | 3.05 | 3.70 | 3.10 | 3.24 | 3.25 | 3.14 | -2.11 | 3.38 | 3.06 | 3.05 | -0.40 | | | | | | | | |
|
FCF Payout Ratio
|
| -1.15 | 27.58 | -1.02 | 0.23 | -1.57 | 32.78 | 1.03 | -0.33 | 0.55 | 1.35 | 3.79 | 2.01 | 0.88 | 2.88 | 4.63 | 2.60 | 3.25 | -60.98 | -1.61 | 0.82 | 1.37 | -2.46 | -76.99 | 2.41 | 0.96 | 3.10 | 1.26 | -0.26 | 1.36 | 0.72 | -1.74 | 1.88 | 1.03 | 4.88 | 0.97 | 1.13 | 0.85 | 1.00 | 1.07 | 0.83 | 2.58 | 0.64 | 1.43 | 2.50 | 0.87 | 0.00 | 0.93 | 0.70 | 0.75 | 1.08 | 1.20 | 0.77 | 0.69 | 1.41 | 0.95 | 0.95 | 0.72 | 1.23 | 1.16 | 1.01 | 0.91 | 1.46 | 2.14 | 0.91 | 1.10 | 1.69 |
|
Enterprise Value
|
-0.13B | -0.17B | -0.03B | -0.12B | -0.05B | 0.02B | 0.04B | 0.00B | 0.05B | 0.05B | 0.05B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.05B | -0.05B | -0.06B | -0.00B | -0.00B | -0.07B | -0.08B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | -0.01B | 0.02B | -0.00B | -0.06B | 0.02B | -0.01B | -0.05B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.03B | -0.04B | -0.66B | -0.51B | -0.21B | -0.31B | -0.07B | -0.21B | -0.36B | -0.02B | -0.11B | -0.04B | -0.08B | 0.01B | -0.07B | 0.05B | 0.07B | 0.05B | -0.09B | 0.07B | 0.05B | 0.10B | 0.08B | 0.01B | 0.04B | 0.14B |
|
Return on Sales
|
0.01% | -0.04% | 0.11% | 0.06% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.08% | 0.05% | 0.02% | 0.04% | -0.45% | 0.02% | 0.12% | 0.15% | 0.20% | 0.11% | 0.08% | 0.05% | 0.40% | 0.01% | 0.04% | 0.20% | 0.01% | 0.09% | 0.00% | 0.06% | 0.15% | 0.00% | 0.02% | 0.00% | 0.09% | 0.00% | 0.00% | 0.01% | 0.08% | 0.06% | 0.00% | 0.00% | 0.02% | 0.13% | 0.07% | 0.02% | 0.11% | 0.25% | 0.34% | 0.34% | 0.16% | 0.61% | 0.27% | 0.26% | 0.27% | 0.27% | 0.24% | 0.24% | 0.22% | 0.28% | 0.26% | 0.25% | 0.20% | 0.26% | 0.25% | 0.25% | 0.29% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | 0.04% | 0.04% | 0.04% | 0.03% | | | | 0.07% | 0.07% | | | | | 0.08% | 0.09% | | | 0.02% | 0.01% | | | 0.04% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.07% | 0.07% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% |