|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.50% | 35.15% | 27.06% | 80.83% | 11.37% | 16.82% | 13.69% |
|
EBT Margin
|
59.03% | 6.02% | 1.46% | 7.91% | 16.09% | 26.01% | 12.07% | 21.79% | 22.34% | 24.97% | 14.39% | 24.99% | 29.33% | 19.87% | 20.17% | 24.76% | 25.92% | 26.40% | 28.73% | 33.70% | 33.54% | 34.15% | 33.19% | 32.54% | 36.44% | 36.02% | 18.96% | 35.54% | 261.73% | 202.43% | 158.61% | 174.26% | 232.27% | 217.03% | 230.70% | 201.90% | 242.72% | 209.21% | 113.92% | -377.04% | 44.62% | 24.92% | 55.80% | 443.72% | 587.86% | 76.94% | 43.56% | 543.10% | 564.13% | 104.07% | 599.56% | 477.15% | 479.15% | 96.52% | 463.17% | 510.75% | 548.87% | 140.83% | 337.43% | 745.20% | 754.85% |
|
EBIT Margin
|
65.62% | 25.25% | 19.15% | 21.07% | 27.48% | 33.54% | 19.93% | 28.35% | 27.75% | 29.65% | 18.39% | 28.73% | 32.85% | 24.12% | 24.30% | 28.59% | 29.58% | 30.20% | 32.31% | 36.45% | 35.75% | 36.41% | 35.17% | 34.28% | 38.19% | 38.02% | 21.67% | 38.33% | 282.04% | 228.58% | 185.46% | 214.96% | 294.60% | 278.56% | 314.20% | 290.97% | 327.79% | 284.20% | 193.38% | -377.04% | 44.62% | 24.92% | 55.80% | 501.04% | 631.73% | 82.22% | 43.56% | 575.07% | 610.29% | 119.95% | 831.13% | 828.53% | 921.24% | 210.44% | -719.62% | -699.88% | -699.26% | -112.07% | -1,126.37% | -973.60% | -860.92% |
|
EBITDA Margin
|
66.87% | 29.84% | 23.58% | 25.08% | 32.14% | 37.00% | 24.39% | 32.96% | 32.12% | 33.51% | 22.37% | 32.79% | 36.41% | 27.82% | 27.93% | 32.19% | 32.68% | 33.22% | 35.21% | 39.37% | 38.21% | 38.67% | 37.73% | 36.99% | 40.96% | 41.13% | 24.50% | 41.22% | 300.67% | 248.12% | 199.15% | 230.07% | 313.39% | 294.76% | 332.51% | 307.51% | 199.13% | 284.20% | 131.96% | -281.75% | 37.49% | 24.92% | 29.19% | 431.78% | 375.55% | 82.22% | -58.97% | 575.07% | 610.29% | 119.95% | 680.63% | 828.53% | 921.24% | 210.44% | -719.62% | -699.88% | -699.26% | -112.07% | -1,126.37% | -973.60% | -860.92% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -719.62% | -699.88% | -699.26% | -112.07% | -1,126.37% | -973.60% | -860.92% |
|
Net Margin
|
37.59% | 4.17% | 1.24% | 5.16% | 5.38% | 16.81% | 9.74% | 14.49% | 14.80% | 16.16% | 10.05% | 16.82% | 19.65% | 12.13% | 12.54% | 15.23% | 17.03% | 18.44% | 19.89% | 22.25% | 22.14% | 22.29% | 21.94% | 21.60% | 24.10% | 23.18% | 13.65% | 23.69% | 173.98% | 11.41% | 125.22% | 135.31% | 192.17% | 172.55% | 184.10% | 161.95% | 193.85% | 170.33% | 96.83% | -291.97% | 35.87% | 14.93% | 43.62% | 344.23% | 469.91% | 60.84% | 34.30% | 425.49% | 438.71% | 81.72% | 468.62% | 372.94% | 378.14% | 75.47% | 347.13% | 391.14% | 421.29% | 100.85% | 247.91% | 568.34% | 579.35% |
|
FCF Margin
|
| -85.17% | 228.43% | 86.74% | 0.91% | 24.73% | 156.49% | 90.62% | -38.33% | 2.66% | 233.77% | 30.69% | 106.06% | 80.59% | 61.95% | 25.30% | 26.04% | 26.39% | 19.77% | 12.96% | | | 36.79% | 17.09% | 28.93% | 17.27% | 27.69% | 23.86% | 346.20% | 206.80% | 302.16% | 169.86% | 250.45% | 193.29% | 141.40% | 226.81% | 90.35% | 175.20% | 156.18% | 75.27% | 106.33% | 65.97% | 87.11% | -218.03% | 657.60% | -8.73% | 196.18% | 1,369.45% | 1,996.26% | 85.70% | 173.28% | 921.07% | 1,334.40% | -202.69% | 821.08% | 346.71% | -747.97% | 256.25% | -387.06% | 138.63% | 238.94% |
|
Assets Average
|
| 3.62B | 3.60B | 3.78B | 3.90B | 3.89B | 3.92B | 3.97B | 4.21B | 4.35B | 4.73B | 5.14B | 5.09B | 6.54B | 7.98B | 7.96B | 7.99B | 7.94B | 7.85B | 7.92B | 8.05B | 8.29B | 8.59B | 8.70B | 8.76B | 8.85B | 10.03B | 11.15B | 11.16B | 12.82B | 14.58B | 14.63B | 14.54B | 14.60B | 15.04B | 15.55B | 15.72B | 15.84B | 16.28B | 27.18B | 37.77B | 37.80B | 38.76B | 40.05B | 40.64B | 41.37B | 44.02B | 46.20B | 45.69B | 44.55B | 44.42B | 44.93B | 44.96B | 44.95B | 45.02B | 45.32B | 45.79B | 46.23B | 55.76B | 65.51B | 65.97B |
|
Equity Average
|
| 0.33B | 0.33B | 0.35B | 0.37B | 0.38B | 0.38B | 0.38B | 0.41B | 0.43B | 0.47B | 0.51B | 0.52B | 0.74B | 0.98B | 0.96B | 0.94B | 0.96B | 0.98B | 1.00B | 1.02B | 1.04B | 1.07B | 1.09B | 1.11B | 1.13B | 1.36B | 1.59B | 1.62B | 1.97B | 2.32B | 2.34B | 2.36B | 2.37B | 2.37B | 2.38B | 2.36B | 2.36B | 2.35B | 3.41B | 4.53B | 4.61B | 4.68B | 4.74B | 4.78B | 4.80B | 4.99B | 5.11B | 4.98B | 5.00B | 5.16B | 5.27B | 5.26B | 5.38B | 5.54B | 5.60B | 5.78B | 5.90B | 7.26B | 8.71B | 8.91B |
|
Invested Capital
|
0.33B | 0.34B | 0.33B | 0.37B | 0.37B | 0.38B | 0.38B | 0.39B | 0.42B | 0.43B | 0.51B | 0.51B | 0.52B | 0.97B | 0.98B | 0.93B | 0.95B | 0.97B | 0.98B | 1.01B | 1.02B | 1.05B | 1.08B | 1.10B | 1.12B | 1.13B | 1.58B | 1.61B | 1.63B | 2.41B | 2.32B | 2.35B | 2.37B | 2.52B | 2.38B | 2.37B | 2.35B | 3.07B | 2.32B | 4.49B | 4.56B | 4.66B | 4.72B | 4.76B | 4.79B | 4.80B | 5.17B | 5.04B | 4.92B | 5.07B | 5.25B | 5.29B | 5.23B | 5.53B | 5.55B | 5.65B | 5.90B | 5.89B | 8.62B | 8.80B | 9.01B |
|
Asset Utilization Ratio
|
| | | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 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 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
9.97 | 1.31 | 1.08 | 1.60 | 2.41 | 4.46 | 2.53 | 4.32 | 5.13 | 6.33 | 4.60 | 7.68 | 9.33 | 5.67 | 5.88 | 7.45 | 8.08 | 7.95 | 9.02 | 13.29 | 16.15 | 16.12 | 17.74 | 19.65 | 21.87 | 18.99 | 8.00 | 13.74 | 13.88 | 8.74 | 6.91 | 5.28 | 4.73 | 4.53 | 3.76 | 3.27 | 3.85 | 3.79 | 2.43 | | | | | 8.74 | 14.40 | 15.56 | | 17.99 | 13.22 | 7.55 | 3.59 | 2.36 | 2.08 | 1.85 | -1.38 | -1.31 | -1.23 | -0.83 | -1.53 | -1.40 | -1.30 |
|
Debt to Equity
|
0.53 | 0.49 | 0.58 | 0.56 | 0.51 | 0.48 | 0.47 | 0.61 | 0.52 | 0.52 | 0.47 | 0.64 | 0.51 | 0.24 | 0.22 | 0.27 | 0.29 | 0.24 | 0.22 | 0.27 | 0.28 | 0.25 | 0.29 | 0.31 | 0.27 | 0.28 | 0.22 | 0.21 | 0.18 | 0.17 | 0.15 | 0.14 | 0.12 | 0.18 | 0.26 | 0.30 | 0.30 | 0.59 | 0.57 | 0.16 | 0.15 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.07 | 0.07 | 0.17 | 0.08 | 0.05 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 |
|
Debt Ratio
|
0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.04 | 0.09 | 0.08 | 0.02 | 0.02 | 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 | 0.00 | 0.00 | 0.00 |
|
Equity Ratio
|
0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.14 |
|
Times Interest Earned
|
9.97 | 1.31 | 1.08 | 1.60 | 2.41 | 4.46 | 2.53 | 4.32 | 5.13 | 6.33 | 4.60 | 7.68 | 9.33 | 5.67 | 5.88 | 7.45 | 8.08 | 7.95 | 9.02 | 13.29 | 16.15 | 16.12 | 17.74 | 19.65 | 21.87 | 18.99 | 8.00 | 13.74 | 13.88 | 8.74 | 6.91 | 5.28 | 4.73 | 4.53 | 3.76 | 3.27 | 3.85 | 3.79 | 2.43 | | | | | 8.74 | 14.40 | 15.56 | | 17.99 | 13.22 | 7.55 | 3.59 | 2.36 | 2.08 | 1.85 | -1.38 | -1.31 | -1.23 | -0.83 | -1.53 | -1.40 | -1.30 |
|
FCF Payout Ratio
|
| -0.06 | 0.02 | 0.06 | 5.60 | 0.16 | 0.03 | 0.05 | -0.12 | 1.72 | 0.02 | 0.16 | 0.05 | 0.06 | 0.07 | 0.17 | 0.18 | 0.18 | 0.25 | 0.40 | | | 0.16 | 0.37 | 0.22 | 0.43 | 0.26 | 0.30 | 0.14 | 0.22 | 0.12 | 0.25 | 0.21 | 0.24 | 0.39 | 0.24 | 0.61 | 0.32 | 0.41 | 0.72 | 0.12 | 0.19 | 0.11 | -0.53 | 0.20 | -2.23 | 0.06 | 0.10 | 0.06 | 0.25 | 0.74 | 0.13 | 0.09 | -0.14 | 0.15 | 0.34 | -0.16 | 0.12 | -0.40 | 1.04 | 0.60 |
|
Enterprise Value
|
0.26B | 0.23B | 0.41B | 0.05B | 0.15B | 0.19B | 0.24B | 0.06B | 0.22B | 0.33B | 0.23B | -0.14B | 0.42B | 0.68B | 1.12B | 0.10B | 0.88B | 0.85B | 1.20B | 1.02B | 1.24B | 0.97B | 0.85B | 1.16B | 1.31B | 1.74B | 1.95B | 2.07B | 2.23B | 2.17B | 2.49B | 2.77B | 2.71B | 1.78B | 1.47B | 1.75B | 1.85B | 2.24B | 0.70B | -2.78B | -1.08B | 0.51B | -0.42B | -0.60B | -1.08B | -1.13B | -0.42B | 1.10B | 3.17B | 4.47B | 3.41B | 3.48B | 3.79B | 5.42B | 5.27B | 4.70B | 6.20B | 6.20B | 6.11B | 5.87B | 6.86B |
|
Market Capitalization
|
0.45B | 0.40B | 0.42B | 0.46B | 0.40B | 0.35B | 0.41B | 0.46B | 0.53B | 0.61B | 0.61B | 0.86B | 0.86B | 1.33B | 1.60B | 1.51B | 1.47B | 1.35B | 1.62B | 1.65B | 1.84B | 1.86B | 1.55B | 1.65B | 1.82B | 2.12B | 2.61B | 2.51B | 2.64B | 2.55B | 3.14B | 3.17B | 3.02B | 2.19B | 2.42B | 2.61B | 2.57B | 2.93B | 1.97B | 1.60B | 3.41B | 5.13B | 5.58B | 5.81B | 5.23B | 5.59B | 5.62B | 5.82B | 5.99B | 5.78B | 5.40B | 5.00B | 5.12B | 6.42B | 6.48B | 5.82B | 7.41B | 7.59B | 9.41B | 9.34B | 10.01B |
|
Return on Sales
|
| | | 0.20% | 0.05% | 0.09% | 0.06% | 0.08% | 0.09% | 0.09% | 0.14% | 0.14% | 0.16% | 0.15% | 0.15% | 0.15% | 0.15% | 0.16% | 0.18% | 0.19% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.23% | 0.20% | 0.21% | 0.28% | 0.28% | 0.53% | 1.14% | 1.21% | 1.53% | 1.69% | 1.77% | 1.78% | 1.77% | 1.57% | 0.35% | 0.24% | 0.13% | 0.22% | 0.42% | 0.62% | 0.84% | 0.82% | 0.86% | 0.87% | 0.94% | 2.03% | 2.01% | 1.96% | 2.08% | 1.95% | 1.98% | 2.05% | 2.24% | 2.11% | 2.42% | 2.75% |
|
Return on Invested Capital
|
| | | 0.21% | 0.08% | 0.09% | 0.05% | 0.06% | 0.07% | 0.06% | 0.08% | 0.08% | 0.09% | 0.07% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.06% | 0.07% | 0.09% | 0.10% | 0.10% | 0.11% | 0.09% | 0.09% | 0.03% | 0.03% | 0.02% | 0.04% | 0.08% | 0.09% | 0.11% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.14% | 0.15% | 0.16% | 0.09% | 0.02% | -0.06% | -0.11% | -0.11% | -0.10% | -0.11% |
|
Return on Assets
|
| | | 0.01% | 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% | 0.01% | 0.01% | 0.01% | 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% |
|
Return on Equity
|
| | | 0.15% | 0.03% | 0.05% | 0.03% | 0.04% | 0.05% | 0.04% | 0.06% | 0.07% | 0.07% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.07% | 0.04% | 0.05% | 0.05% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.01% | 0.02% | 0.02% | 0.04% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.09% | 0.07% | 0.07% | 0.08% |