|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | 87.77% | 85.82% | 87.88% | 84.26% | 85.94% | 84.12% | -183.86% | 86.00% | 91.66% | 92.24% | -161.37% | 32.27% | 59.00% | 57.53% | 221.47% | 38.12% | 89.51% | 91.27% | 86.54% | 82.20% | 72.21% | 72.52% | 3.09% | 41.16% | 74.94% | 75.75% | 58.23% | 68.30% | 79.77% | 77.98% | 67.29% | 73.74% | 74.70% | 74.25% |
|
EBT Margin
|
14.28% | 3.48% | 2.27% | -0.75% | -1.06% | 1.09% | 8.31% | 11.45% | 12.84% | 14.25% | 10.08% | 8.10% | 14.17% | 16.70% | 23.07% | 21.80% | 18.11% | 24.44% | 25.34% | 36.72% | 38.30% | 37.94% | 38.31% | 35.13% | 352.59% | 466.50% | 612.12% | 508.81% | 429.96% | 549.93% | 606.81% | 423.48% | 316.64% | 312.31% | 417.64% | 136.51% | 106.25% | 46.81% | 219.23% | 287.39% | 678.62% | 649.42% | 810.93% | 689.49% | 809.63% | 905.53% | 2,435.74% | 568.97% | 243.68% | 438.16% | 614.15% | 290.72% | 203.22% | 395.24% | 673.14% | 485.32% | 547.67% | 708.31% |
|
EBIT Margin
|
105.23% | 32.52% | 20.03% | -86.58% | 74.83% | 63.31% | 78.24% | 74.69% | 66.63% | 62.31% | 53.04% | 46.59% | 49.02% | 46.99% | 49.11% | 48.33% | 42.14% | 46.69% | 45.97% | 52.43% | 52.87% | 52.56% | 54.31% | 52.35% | -458.89% | -541.84% | -703.95% | -608.89% | -526.64% | -668.32% | -1,026.60% | -487.40% | -310.04% | -283.67% | -664.25% | -431.45% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
EBITDA Margin
|
105.23% | 32.52% | 20.03% | -86.58% | 74.83% | 63.31% | 78.24% | 74.69% | 66.63% | 62.31% | 53.04% | 46.59% | 49.02% | 46.99% | 49.11% | 48.33% | 42.14% | 46.69% | 45.97% | 52.43% | 52.87% | 52.56% | 54.31% | 52.35% | -458.89% | -541.84% | -703.95% | -608.89% | 327.01% | 408.05% | 526.20% | 352.56% | 275.87% | 250.34% | 296.75% | 132.68% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | -458.89% | -541.84% | -703.95% | -608.89% | -526.64% | -668.32% | -1,026.60% | -487.40% | -310.04% | -283.67% | -664.25% | -431.45% | -159.90% | -168.42% | -65.78% | -267.56% | -591.02% | -404.98% | -676.54% | -900.74% | -1,261.23% | -1,232.03% | -5,637.11% | -2,708.68% | -1,225.95% | -1,356.54% | -1,901.27% | -1,486.68% | -889.70% | -1,166.94% | -1,743.65% | -1,249.02% | -1,157.68% | -1,109.88% |
|
Net Margin
|
7.53% | 0.08% | 0.34% | -0.64% | -6.00% | -3.66% | 1.02% | 1.99% | 4.25% | 5.34% | 2.94% | 2.16% | 5.73% | 8.27% | 10.53% | 12.10% | 10.10% | 13.85% | 14.59% | 23.36% | 24.20% | 24.70% | 24.52% | 22.78% | 224.83% | 302.92% | 191.00% | 392.62% | 338.24% | 427.03% | 469.02% | 323.59% | 255.83% | 242.62% | 329.84% | 106.15% | 80.99% | 35.32% | 169.85% | 223.74% | 520.57% | 495.48% | 621.70% | 533.47% | 611.49% | 683.98% | 1,887.29% | 434.57% | 183.84% | 339.24% | 479.52% | 216.67% | 155.95% | 302.42% | 549.51% | 369.80% | 419.44% | 541.38% |
|
FCF Margin
|
24.78% | 13.08% | 11.97% | 234.54% | 29.51% | 39.89% | 51.08% | 65.15% | 19.39% | 44.17% | 34.81% | 35.78% | 10.31% | 67.57% | 17.16% | 33.93% | 33.29% | | | -40.92% | 32.50% | 51.81% | 39.39% | 37.41% | -214.66% | 594.80% | 165.20% | 446.76% | 697.30% | 392.39% | 580.29% | 680.56% | -523.07% | -215.68% | 853.90% | -175.30% | 71.26% | -101.86% | 400.83% | 171.81% | 745.13% | 369.32% | 951.63% | 133.73% | 285.98% | 1,489.43% | 4,347.42% | 169.94% | -536.50% | 1,307.04% | 775.37% | -275.26% | 201.09% | 1,803.66% | -197.75% | 522.54% | 662.52% | 899.88% |
|
Assets Average
|
0.70B | 0.72B | 0.74B | 0.73B | 0.73B | 0.74B | 0.74B | 0.74B | 0.75B | 0.76B | 0.76B | 0.76B | 0.77B | 0.76B | 0.77B | 0.79B | 0.81B | 0.83B | 0.84B | 1.04B | 1.27B | 1.29B | 1.32B | 1.40B | 1.50B | 1.55B | 1.59B | 1.68B | 1.76B | 1.82B | 1.88B | 1.96B | 2.07B | 2.16B | 2.23B | 2.32B | 2.43B | 2.48B | 2.48B | 2.53B | 2.62B | 2.72B | 2.85B | 3.00B | 3.18B | 3.36B | 3.57B | 3.82B | 3.97B | 4.01B | 4.04B | 4.08B | 4.11B | 4.14B | 4.13B | 4.19B | 4.30B | 4.33B |
|
Equity Average
|
| | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.10B | 0.10B | 0.11B | 0.11B | 0.13B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.18B | 0.19B | 0.19B | 0.20B | 0.21B | 0.21B | 0.22B | 0.22B | 0.23B | 0.25B | 0.26B | 0.27B | 1.68B | 1.68B | 0.29B | 0.29B | 0.30B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.32B | 0.33B | 0.33B | 0.34B | 0.35B |
|
Invested Capital
|
621.08B | | | 0.06B | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.19B | 0.06B | 0.19B | 0.19B | 0.19B | 0.19B | 0.19B | 0.22B | 0.21B | 0.22B | 0.22B | 0.23B | 0.23B | 0.22B | 0.19B | 0.22B | 0.18B | 0.19B | 0.24B | 0.22B | 0.21B | 0.19B | 0.20B | 0.32B | 0.21B | 0.22B | 0.22B | 0.25B | 0.24B | 0.25B | 0.27B | 0.28B | 3.07B | 0.28B | 0.29B | 0.33B | 0.30B | 0.30B | 0.30B | 0.35B | 0.35B | 0.36B | 0.35B | 0.36B | 0.34B | 0.35B | 0.36B |
|
Asset Utilization Ratio
|
0.01 | 0.02 | 0.03 | | | | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.02 | 0.01 | 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 | 0.01 | 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 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
1.16 | 1.12 | 1.13 | 1.01 | 0.99 | 1.02 | 1.12 | 1.18 | 1.24 | 1.30 | 1.23 | 1.21 | 1.41 | 1.55 | 1.89 | 1.82 | 1.75 | 2.10 | 2.23 | 3.34 | 3.63 | 3.59 | 3.39 | 3.04 | -2.85 | -2.87 | -2.78 | -2.58 | -2.19 | -2.07 | -2.49 | -1.56 | -1.34 | -1.28 | -2.31 | -2.00 | -2.19 | -3.81 | -1.48 | -8.05 | -9.01 | -8.72 | -10.21 | -10.35 | -6.34 | -2.77 | -1.50 | -0.94 | -0.69 | -0.58 | -0.55 | -0.58 | -0.55 | -0.55 | -0.62 | -0.68 | -0.67 | -0.65 |
|
Debt to Equity
|
| | | | | | | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.07 | | | 0.17 | | 0.17 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.13 | 0.01 | 0.13 | 0.13 | 0.14 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.13 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Debt Ratio
|
0.00B | | | | | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | 0.02 | | 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 | 0.01 | 0.01 |
|
Equity Ratio
|
| | | 0.08 | | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 | 1.00 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Times Interest Earned
|
1.16 | 1.12 | 1.13 | 1.01 | 0.99 | 1.02 | 1.12 | 1.18 | 1.24 | 1.30 | 1.23 | 1.21 | 1.41 | 1.55 | 1.89 | 1.82 | 1.75 | 2.10 | 2.23 | 3.34 | 3.63 | 3.59 | 3.39 | 3.04 | -2.85 | -2.87 | -2.78 | -2.58 | -2.19 | -2.07 | -2.49 | -1.56 | -1.34 | -1.28 | -2.31 | -2.00 | -2.19 | -3.81 | -1.48 | -8.05 | -9.01 | -8.72 | -10.21 | -10.35 | -6.34 | -2.77 | -1.50 | -0.94 | -0.69 | -0.58 | -0.55 | -0.58 | -0.55 | -0.55 | -0.62 | -0.68 | -0.67 | -0.65 |
|
FCF Payout Ratio
|
| | | | 0.14 | 0.08 | 0.08 | 0.06 | 0.19 | 0.08 | 0.09 | 0.09 | 0.30 | 0.04 | 0.15 | 0.08 | 0.08 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.01B | -0.04B | -0.03B | -0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.08B | -0.05B | -0.04B | -0.11B | -0.05B | -0.03B | -0.04B | -0.03B | -0.04B | -0.04B | -0.02B | -0.05B | -0.07B | -0.04B | -0.05B | -0.12B | -0.09B | -0.07B | -0.09B | -0.14B | -0.11B | -0.09B | -0.08B | -0.12B | | -0.13B | -0.20B | -0.11B | -0.24B | -0.16B | -0.01B | -0.16B | -0.15B | -0.13B | -0.01B | -0.15B | -0.18B | -0.16B | -0.02B | -0.27B | -0.21B | -0.16B | -0.16B | -0.17B | -0.20B | -0.26B | -0.17B | -0.31B | -0.27B | -0.29B |
|
Return on Sales
|
0.10% | 0.02% | 0.02% | -0.03% | 0.00% | 0.01% | 0.06% | 0.08% | 0.09% | 0.10% | 0.07% | 0.06% | 0.10% | 0.11% | 0.15% | 0.15% | 0.12% | 0.16% | 0.17% | 0.23% | 0.24% | 0.25% | 0.25% | 0.23% | 2.25% | 3.03% | 1.91% | 3.93% | 3.38% | 4.27% | 4.59% | 3.24% | 2.56% | 2.43% | 3.11% | 1.06% | 0.81% | 0.35% | 0.59% | 2.24% | 5.21% | 4.95% | 6.22% | 5.33% | 6.11% | 6.84% | 16.27% | 4.35% | 1.84% | 3.39% | 4.53% | 2.17% | 1.56% | 3.02% | 4.29% | 3.70% | 4.19% | 5.41% |
|
Return on Invested Capital
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.33% | 0.23% | 0.20% | 0.19% | 0.18% | 0.09% | 0.08% | 0.08% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.04% | 0.00% | -0.04% | -0.09% | -0.11% | -0.10% | -0.13% | -0.14% | -0.16% | -0.16% | -0.12% | -0.13% | -0.16% | -0.16% | -0.08% | -0.09% | -0.10% | -0.10% | -0.14% | -0.02% | -0.02% | -0.15% | -0.14% | -0.15% | -0.16% | -0.16% | -0.15% | -0.14% | -0.14% | -0.14% | -0.14% | -0.15% | -0.15% | -0.15% |
|
Return on Assets
|
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% | 0.00% | 0.00% | 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% | 0.01% | 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% | 0.01% |
|
Return on Equity
|
| | | | | | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.11% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.10% | 0.08% | 0.06% | 0.09% | 0.11% | 0.15% | 0.17% | 0.03% | 0.02% | 0.12% | 0.10% | 0.08% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% |