|
Gross Margin
|
| 59.02% | 60.92% | 61.78% | 60.62% | 59.48% | 59.67% | 61.30% | 59.30% | 60.15% | 59.42% | 63.04% | 63.89% | 64.43% | 65.26% | 65.28% | 63.90% | 63.25% | 66.22% | 67.66% | 66.80% | 66.77% | 68.01% | 66.00% | 65.74% | 66.08% | 66.42% | 65.62% | 65.57% | 66.40% | 67.34% | 67.97% | 76.62% | 64.81% | 62.77% | 65.81% | 71.25% | 67.55% | 67.77% | 67.30% | 59.77% | 63.81% | 63.56% | 62.52% | 60.70% | 59.50% | 60.02% | 61.93% | 60.13% | 60.21% | 60.92% | 58.65% | 60.30% | 59.33% | 58.77% | 58.93% |
|
EBT Margin
|
| -3.03% | -18.54% | 6.41% | -11.36% | -2.03% | -2.66% | 0.83% | -4.96% | -4.48% | 10.44% | 0.03% | -6.70% | -2.10% | 1.24% | 0.28% | 7.28% | 6.56% | 8.46% | 17.30% | 15.37% | 16.70% | 19.40% | 20.92% | 19.80% | 19.17% | 12.98% | 13.15% | 14.34% | 12.19% | 22.10% | 16.32% | 5.86% | 15.10% | 15.84% | 21.32% | 9.37% | 20.17% | 24.81% | 17.34% | 6.95% | 8.26% | 13.17% | 11.81% | 7.88% | 8.04% | 7.91% | -30.11% | -0.61% | 8.13% | 11.60% | 8.92% | 9.70% | 17.69% | 13.76% | 12.83% |
|
EBIT Margin
|
| 23.38% | 19.38% | 21.01% | 15.26% | 15.22% | 13.13% | 16.46% | 12.38% | 11.47% | 9.89% | 12.06% | 6.08% | 10.34% | 13.58% | 15.50% | 12.67% | 12.79% | 14.92% | 21.89% | 20.49% | 22.22% | 24.33% | 25.42% | 24.01% | 23.30% | 23.87% | 20.23% | 21.32% | 19.72% | 24.13% | 24.85% | 22.56% | 18.86% | 18.05% | 22.28% | 19.72% | 23.41% | 27.52% | 22.83% | 14.43% | 14.59% | 18.87% | 18.07% | 15.91% | 15.44% | 16.36% | -24.39% | 6.42% | 15.39% | 17.52% | 14.41% | 16.47% | 23.22% | 16.86% | 17.75% |
|
EBITDA Margin
|
| 36.86% | 19.38% | 21.01% | 15.26% | 15.22% | 13.13% | 16.46% | 12.38% | 11.47% | 9.89% | 12.06% | 6.08% | 10.34% | 13.58% | 15.50% | 12.67% | 12.79% | 14.92% | 21.89% | 20.49% | 22.22% | 24.33% | 25.42% | 24.01% | 23.30% | 23.87% | 20.23% | 21.32% | 19.72% | 24.13% | 24.85% | 22.56% | 18.86% | 18.05% | 22.28% | 19.72% | 23.41% | 27.52% | 22.83% | 14.43% | 14.59% | 18.87% | 18.07% | 15.91% | 15.44% | 16.36% | -24.39% | 6.42% | 15.39% | 17.52% | 14.41% | 16.47% | 23.22% | 16.86% | 17.75% |
|
Operating Margin
|
| 23.38% | 19.38% | 21.01% | 15.26% | 15.22% | 13.13% | 16.46% | 12.38% | 11.47% | 9.89% | 12.06% | 6.08% | 10.34% | 13.58% | 15.50% | 12.67% | 12.79% | 14.92% | 21.89% | 20.49% | 22.22% | 24.33% | 25.42% | 24.01% | 23.30% | 23.87% | 20.23% | 21.32% | 19.72% | 24.13% | 24.85% | 22.56% | 18.86% | 18.05% | 22.28% | 19.72% | 23.41% | 27.52% | 22.83% | 14.43% | 14.59% | 18.87% | 18.07% | 15.91% | 15.44% | 16.36% | -24.39% | 6.42% | 15.39% | 17.52% | 14.41% | 16.47% | 23.22% | 16.86% | 17.75% |
|
Net Margin
|
| -10.26% | -22.89% | 4.63% | -19.90% | -1.72% | -2.03% | -0.47% | -5.37% | -4.45% | 6.08% | -0.03% | -3.19% | -1.25% | -1.74% | -0.26% | 5.46% | 3.60% | 2.96% | 10.17% | 12.07% | 14.18% | 14.17% | 14.44% | 49.00% | 14.03% | 10.18% | -0.23% | 0.47% | -0.26% | -0.45% | 12.81% | 7.67% | 11.62% | 11.92% | 16.39% | 7.62% | 1.90% | 1.48% | 2.89% | 124.85% | -0.04% | 0.03% | 0.26% | 1.67% | -0.01% | -0.02% | -0.05% | 1.01% | 6.85% | 8.62% | 6.63% | 6.82% | 13.95% | 9.86% | 8.56% |
|
FCF Margin
|
| | -48.19% | 17.45% | 24.30% | -1.00% | 6.65% | 13.32% | 1.61% | -14.80% | 4.95% | 6.24% | 2.00% | -3.85% | 16.33% | 15.86% | 17.35% | 2.66% | 19.69% | 21.94% | 17.27% | 8.64% | 15.78% | 28.41% | 14.78% | 13.79% | 15.27% | 21.85% | 14.24% | 13.61% | 20.55% | 34.14% | 19.38% | 13.06% | 35.48% | 20.71% | 23.80% | 14.89% | 25.16% | 30.16% | 9.19% | -5.10% | -20.00% | 12.26% | 13.80% | 1.16% | 14.30% | 8.39% | 10.93% | -0.82% | 21.80% | 14.87% | 13.20% | -1.45% | 18.80% | 20.56% |
|
Assets Average
|
| | | | 4.33B | 4.35B | 4.30B | 4.33B | 4.43B | 4.47B | 4.54B | 4.61B | 4.62B | 4.64B | 4.93B | 4.87B | 4.47B | 4.59B | 4.73B | 4.75B | 4.78B | 4.77B | 4.76B | 4.82B | 5.00B | 5.14B | 6.14B | 7.13B | 7.09B | 7.11B | 7.15B | 7.07B | 7.07B | 7.02B | 6.98B | 7.11B | 7.25B | 7.30B | 7.34B | 7.45B | 10.07B | 12.42B | 12.04B | 11.84B | 11.74B | 11.61B | 11.59B | 11.36B | 11.10B | 11.06B | 11.02B | 11.04B | 11.02B | 10.97B | 11.03B | 11.12B |
|
Equity Average
|
| | | | -0.69B | -0.75B | -2.61B | -0.94B | 0.93B | 0.91B | 0.75B | 0.78B | 0.95B | 0.93B | 1.08B | 1.41B | 1.61B | 1.62B | 1.38B | 1.41B | 1.64B | 1.65B | 1.47B | 1.51B | 1.71B | 1.90B | 1.92B | 1.94B | 1.97B | 2.03B | 2.09B | 2.12B | 2.23B | 2.25B | 2.20B | 2.32B | 2.52B | 2.70B | 2.84B | 2.94B | 3.49B | 4.07B | 4.14B | 4.15B | 4.21B | 4.30B | 4.40B | 4.29B | 4.11B | 4.14B | 4.21B | 4.28B | 4.32B | 4.41B | 4.56B | 4.60B |
|
Invested Capital
|
-1.72B | | | -2.48B | 3.79B | 0.06B | 0.05B | 1.48B | 3.99B | 1.43B | 3.70B | 3.67B | 4.08B | 1.32B | 4.32B | 3.60B | 4.06B | 3.75B | 3.78B | 3.82B | 4.22B | 3.87B | 3.87B | 3.94B | 4.33B | 2.02B | 6.12B | 6.09B | 6.03B | 2.16B | 6.03B | 5.87B | 6.00B | 2.22B | 2.29B | 2.46B | 6.09B | 2.83B | 2.98B | 3.06B | 10.37B | 4.26B | 4.25B | 4.27B | 9.94B | 4.45B | 4.58B | 4.22B | 9.45B | 4.25B | 4.30B | 4.39B | 9.47B | 4.56B | 4.70B | 4.66B |
|
Asset Utilization Ratio
|
| | | | 0.24 | 0.24 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.29 | 0.28 | 0.30 | 0.34 | 0.34 | 0.34 | 0.35 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.34 | 0.31 | 0.33 | 0.34 | 0.35 | 0.37 | 0.38 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.37 | 0.38 | 0.29 | 0.26 | 0.28 | 0.30 | 0.32 | 0.32 | 0.32 | 0.33 | 0.35 | 0.35 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.40 |
|
Interest Coverage Ratio
|
| 43.73 | 1.06 | 1.44 | 0.93 | 0.89 | 0.80 | 1.01 | 0.73 | 0.69 | 0.65 | 0.91 | 0.46 | 0.81 | 1.14 | 2.43 | 2.47 | 2.54 | 2.98 | 4.48 | 3.99 | 4.70 | 5.11 | 5.83 | 5.57 | 5.54 | 5.19 | 2.78 | 2.90 | 2.71 | 3.53 | 3.94 | 3.87 | 3.20 | 3.16 | 5.25 | 4.68 | 6.34 | 7.83 | 6.60 | 3.21 | 2.68 | 3.45 | 2.77 | 2.13 | 2.02 | 2.18 | -3.25 | 0.86 | 2.29 | 2.69 | 2.35 | 2.75 | 4.53 | 3.45 | 3.32 |
|
Debt to Equity
|
-0.92 | | | -0.92 | 2.42 | -1.03 | -1.01 | 3.69 | 2.56 | 4.18 | 3.63 | 3.76 | 2.58 | 4.14 | 2.01 | 1.61 | 1.19 | 1.70 | 1.74 | 1.67 | 1.29 | 1.64 | 1.63 | 1.54 | 1.32 | 1.25 | 2.20 | 2.10 | 2.04 | 1.94 | 1.86 | 1.76 | 1.56 | 1.68 | 1.62 | 1.51 | 1.31 | 1.21 | 1.15 | 1.12 | 1.59 | 1.44 | 1.43 | 1.42 | 1.33 | 1.29 | 1.23 | 1.31 | 1.30 | 1.28 | 1.24 | 1.20 | 1.19 | 1.14 | 1.11 | 1.12 |
|
Debt Ratio
|
1.59 | | | 0.54 | 0.61 | 0.62 | 0.62 | 0.62 | 0.64 | 0.65 | 0.63 | 0.63 | 0.63 | 0.65 | 0.55 | 0.49 | 0.50 | 0.50 | 0.51 | 0.50 | 0.50 | 0.51 | 0.50 | 0.49 | 0.48 | 0.47 | 0.59 | 0.58 | 0.58 | 0.56 | 0.55 | 0.53 | 0.51 | 0.53 | 0.52 | 0.50 | 0.47 | 0.46 | 0.45 | 0.44 | 0.50 | 0.49 | 0.50 | 0.50 | 0.49 | 0.48 | 0.47 | 0.48 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 |
|
Equity Ratio
|
-1.73 | | | -0.58 | 0.25 | -0.60 | -0.61 | 0.17 | 0.25 | 0.16 | 0.17 | 0.17 | 0.24 | 0.16 | 0.27 | 0.31 | 0.42 | 0.29 | 0.29 | 0.30 | 0.39 | 0.31 | 0.31 | 0.32 | 0.36 | 0.37 | 0.27 | 0.28 | 0.28 | 0.29 | 0.30 | 0.30 | 0.33 | 0.31 | 0.32 | 0.33 | 0.36 | 0.38 | 0.39 | 0.40 | 0.32 | 0.34 | 0.35 | 0.35 | 0.37 | 0.37 | 0.38 | 0.37 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 | 0.41 | 0.42 | 0.41 |
|
Times Interest Earned
|
| 43.73 | 1.06 | 1.44 | 0.93 | 0.89 | 0.80 | 1.01 | 0.73 | 0.69 | 0.65 | 0.91 | 0.46 | 0.81 | 1.14 | 2.43 | 2.47 | 2.54 | 2.98 | 4.48 | 3.99 | 4.70 | 5.11 | 5.83 | 5.57 | 5.54 | 5.19 | 2.78 | 2.90 | 2.71 | 3.53 | 3.94 | 3.87 | 3.20 | 3.16 | 5.25 | 4.68 | 6.34 | 7.83 | 6.60 | 3.21 | 2.68 | 3.45 | 2.77 | 2.13 | 2.02 | 2.18 | -3.25 | 0.86 | 2.29 | 2.69 | 2.35 | 2.75 | 4.53 | 3.45 | 3.32 |
|
FCF Payout Ratio
|
| | 0.00 | 0.03 | 0.40 | -0.03 | 0.05 | 0.04 | 1.11 | -0.01 | 0.06 | 0.14 | 0.90 | -0.01 | 0.03 | 0.04 | 0.10 | 0.04 | 0.01 | 0.02 | 0.08 | | 0.00 | 0.02 | 0.10 | | 0.16 | 0.11 | 0.16 | 0.17 | 0.10 | 0.06 | 0.11 | 0.18 | 0.07 | 0.11 | 0.09 | 0.14 | 0.10 | 0.08 | 0.25 | -0.40 | -0.10 | 0.18 | 0.16 | 1.89 | 0.15 | 0.25 | 0.20 | -2.48 | 0.09 | 0.13 | 0.15 | -1.42 | 0.10 | 0.10 |
|
Enterprise Value
|
-0.08B | -0.11B | -0.09B | -0.11B | -0.06B | -0.03B | -0.04B | -0.03B | -0.02B | 0.03B | 0.07B | 0.06B | 0.08B | 0.08B | 3.12B | 4.67B | 4.62B | 5.03B | 6.09B | 6.29B | 5.59B | 7.00B | 7.87B | 8.44B | 10.07B | 10.37B | 13.09B | 13.46B | 10.43B | 12.33B | 15.29B | 15.09B | 18.35B | 12.29B | 16.19B | 15.54B | 16.31B | 16.83B | 22.22B | 20.90B | 20.98B | 18.64B | 14.97B | 10.96B | 10.45B | 11.65B | 14.79B | 13.56B | 12.93B | 15.15B | 13.96B | 19.80B | 17.49B | 15.69B | 16.59B | 15.68B |
|
Market Capitalization
|
| | | | | | | | | | | | | | 3.72B | 4.65B | 4.61B | 5.04B | 6.10B | 6.30B | 5.66B | 7.03B | 7.91B | 8.60B | 10.09B | 10.42B | 13.18B | 13.59B | 10.53B | 12.43B | 15.38B | 15.23B | 18.53B | 12.49B | 16.52B | 15.99B | 16.71B | 17.16B | 22.64B | 21.51B | 22.72B | 19.83B | 15.39B | 11.45B | 10.94B | 11.99B | 15.13B | 13.88B | 13.31B | 15.48B | 14.40B | 20.34B | 18.07B | 16.19B | 17.17B | 16.32B |
|
Return on Sales
|
| | | | -0.11% | -0.09% | -0.05% | -0.06% | -0.02% | -0.03% | -0.01% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.08% | 0.10% | 0.13% | 0.14% | 0.23% | 0.23% | 0.22% | 0.17% | 0.06% | 0.02% | 0.00% | 0.03% | 0.05% | 0.08% | 0.11% | 0.12% | 0.12% | 0.09% | 0.07% | 0.03% | 0.35% | 0.32% | 0.30% | 0.27% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.10% |
|
Return on Capital Employed
|
| | | | | 0.04% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.07% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.02% | 0.01% | 0.01% | 0.02% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.08% | 0.08% | | | | | 0.07% | 0.11% | 0.11% | 0.09% | 0.08% | 0.11% | 0.19% | 0.17% | 0.09% | 0.10% | 0.17% | 0.17% | 0.07% | 0.06% | 0.10% | 0.10% | 0.06% | 0.06% | 0.09% | | | | | 0.10% | 0.07% | 0.08% | 0.12% | 0.13% |
|
Return on Assets
|
| | | | -0.03% | -0.02% | -0.01% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.09% | 0.09% | 0.07% | 0.05% | 0.02% | 0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.03% | 0.02% | 0.01% | 0.10% | 0.08% | 0.08% | 0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | 0.17% | 0.12% | 0.02% | 0.07% | -0.03% | -0.04% | -0.01% | -0.01% | 0.00% | 0.01% | -0.01% | -0.01% | 0.01% | 0.02% | 0.04% | 0.07% | 0.08% | 0.11% | 0.16% | 0.17% | 0.26% | 0.24% | 0.24% | 0.20% | 0.07% | 0.03% | 0.00% | 0.04% | 0.06% | 0.09% | 0.13% | 0.13% | 0.12% | 0.09% | 0.06% | 0.03% | 0.30% | 0.25% | 0.24% | 0.24% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.07% | 0.09% | 0.09% | 0.09% |