|
Gross Margin
|
| 72.49% | 75.51% | 74.02% | 68.51% | 74.32% | 74.79% | 74.48% | 70.98% | 68.31% | 68.62% | 66.53% | 69.78% | 68.90% | 70.47% | 62.80% | 69.21% | 72.45% | 68.60% | 66.51% | 68.24% | 68.71% | 67.44% | 67.21% | 67.42% | 73.77% | 71.71% | 67.32% | 68.83% | 74.99% | 71.05% | 67.23% | 68.51% | 71.94% | 68.87% | 71.92% | 67.73% | 73.63% | 72.02% | 71.94% | 67.97% | 74.29% | 72.03% | 66.98% | 70.62% | 68.92% | 73.66% | 75.22% | 72.49% | 75.30% | 73.72% | 70.68% | 74.57% | 76.11% | 75.68% | 72.63% | 69.13% | 74.89% | 71.22% | 69.55% | 68.71% | 71.75% | 69.27% | 69.70% | 66.81% | 68.72% | 62.54% |
|
EBT Margin
|
-89.13% | 13.57% | 17.43% | -19.69% | -9.15% | 3.86% | 9.36% | -38.63% | -28.33% | 144.33% | -9.33% | -32.76% | -9.63% | -1.93% | -1.06% | -7.17% | -6.68% | -3.22% | -0.41% | -4.22% | -10.56% | 2.95% | 0.25% | 0.29% | -3.30% | -2.28% | -11.38% | -28.94% | -1.61% | 8.09% | 3.87% | -1.91% | -2.44% | 1.01% | -12.36% | 4.06% | -9.72% | 7.22% | 13.73% | -9.19% | -4.36% | 8.44% | 11.01% | -4.97% | -47.34% | 2.77% | -13.51% | 12.48% | 0.49% | 22.91% | 18.62% | 4.89% | 20.14% | 17.76% | 5.74% | 1.86% | -3.25% | 72.77% | -57.51% | -4.47% | 10.20% | -54.02% | -30.09% | -6.69% | 4.25% | -108.43% | -4.25% |
|
EBIT Margin
|
-71.39% | 26.40% | 29.60% | -5.48% | 6.45% | 18.41% | 23.28% | -28.03% | 8.55% | 16.26% | 12.60% | -9.02% | 13.33% | 20.21% | 19.56% | 13.79% | 15.59% | 15.33% | 18.41% | 15.58% | 14.25% | 20.62% | 17.44% | 17.70% | 14.74% | 20.69% | 6.12% | -10.34% | 17.24% | 22.59% | 22.13% | 15.04% | 16.24% | 10.29% | 3.15% | 18.92% | 7.34% | 21.54% | 28.99% | 8.29% | 15.03% | 23.95% | 28.02% | 11.39% | -28.76% | 26.82% | 4.32% | 30.41% | 26.05% | 35.32% | 30.99% | 15.55% | 32.52% | 21.39% | 14.84% | 8.49% | 7.39% | 7.45% | -47.62% | 5.62% | 12.34% | -51.32% | -23.73% | -1.58% | 2.27% | -131.71% | 2.71% |
|
EBITDA Margin
|
-71.39% | 26.40% | 29.60% | -7.07% | 6.45% | 18.41% | 23.28% | -28.03% | 8.55% | 16.26% | 12.60% | -9.02% | 13.33% | 20.21% | 19.56% | 13.79% | 15.59% | 15.33% | 18.41% | 15.58% | 14.25% | 20.62% | 17.44% | 17.70% | 14.74% | 20.69% | 6.12% | -10.34% | 17.24% | 22.59% | 22.13% | 15.04% | 16.24% | 10.29% | 3.15% | 18.92% | 7.34% | 21.54% | 28.99% | 8.29% | 15.03% | 23.95% | 28.02% | 11.39% | -28.76% | 26.82% | 4.32% | 30.41% | 26.05% | 35.32% | 30.99% | 15.55% | 32.52% | 21.39% | 14.84% | 8.49% | 7.39% | 7.45% | -47.62% | 5.62% | 12.34% | -51.32% | -23.73% | -1.58% | 2.27% | -131.71% | 2.71% |
|
Operating Margin
|
-71.39% | 26.40% | 29.60% | -5.48% | 6.45% | 18.41% | 23.28% | -28.03% | 8.55% | 16.26% | 12.60% | -9.02% | 13.33% | 20.21% | 19.56% | 13.79% | 15.59% | 15.33% | 18.41% | 15.58% | 14.25% | 20.62% | 17.44% | 17.70% | 14.74% | 20.69% | 6.12% | -10.34% | 17.24% | 22.59% | 22.13% | 15.04% | 16.24% | 10.29% | 3.15% | 18.92% | 7.34% | 21.54% | 28.99% | 8.29% | 15.03% | 23.95% | 28.02% | 11.39% | -28.76% | 26.82% | 4.32% | 30.41% | 26.05% | 35.32% | 30.99% | 15.55% | 32.52% | 21.39% | 14.84% | 8.49% | 7.39% | 7.45% | -47.62% | 5.62% | 12.34% | -51.32% | -23.73% | -1.58% | 2.27% | -131.71% | 2.71% |
|
Net Margin
|
97.97% | -10.29% | -18.84% | -138.50% | -9.99% | -0.24% | -0.21% | 0.06% | -0.01% | -212.60% | -0.02% | -209.27% | -0.03% | -196.25% | -0.04% | -0.12% | 0.90% | 0.00% | | -0.01% | | | | | -11.37% | -10.58% | -15.21% | -21.76% | -3.23% | 6.31% | -0.02% | -3.07% | -2.33% | 0.86% | -6.98% | 111.55% | -22.61% | 20.74% | 21.11% | 100.29% | -3.03% | 5.87% | 5.12% | -7.36% | -24.30% | 2.16% | -13.36% | 23.89% | 0.51% | 16.97% | 13.00% | 4.56% | 15.26% | 14.28% | 3.09% | -0.86% | -2.19% | 54.88% | -43.27% | -6.70% | 7.80% | -38.30% | -28.44% | -30.24% | -12.77% | -85.09% | -3.04% |
|
FCF Margin
|
6.81% | 15.72% | 13.36% | 23.90% | -5.39% | 10.75% | 11.59% | -0.01% | 9.09% | -10.02% | 7.10% | 4.70% | 1.72% | -12.02% | -3.17% | 4.62% | -12.76% | -11.84% | 7.51% | 2.10% | -10.17% | 10.84% | -6.66% | 13.82% | -13.71% | 21.75% | 0.48% | -7.62% | -6.18% | 0.72% | 18.76% | -0.58% | -17.77% | 2.17% | -3.08% | -5.16% | 21.17% | 9.26% | 7.85% | 4.71% | 15.79% | 8.67% | 18.92% | 5.91% | 21.72% | 13.18% | 33.34% | 7.75% | 14.79% | 33.11% | -15.24% | 32.02% | 12.38% | 21.47% | 7.40% | 8.64% | 13.74% | 17.40% | -0.79% | 16.82% | -4.11% | 3.34% | -3.13% | 29.08% | -0.50% | 5.44% | -3.52% |
|
Assets Average
|
181.50B | 14,000,000.00B | 14,000,019.00B | 19.52B | 49.52B | 49.52B | 1.05B | 1.02B | 1.00B | 1.27B | 1.52B | 1.50B | 1.48B | 1.48B | 1.48B | 1.47B | 1.45B | 1.44B | 1.42B | 1.42B | 1.41B | 1.41B | 1.40B | 1.39B | 1.39B | 1.38B | 1.37B | 1.35B | 1.34B | 1.35B | 1.36B | 1.36B | 1.36B | 1.36B | 1.34B | 1.32B | 1.31B | 1.30B | 1.29B | 1.26B | 1.25B | 1.27B | 1.27B | 1.26B | 1.24B | 1.22B | 1.21B | 1.20B | 1.21B | 1.26B | 1.30B | 1.32B | 1.35B | 1.36B | 1.34B | 1.34B | 1.31B | 1.28B | 1.24B | 1.20B | 1.17B | 1.07B | 0.99B | 0.95B | 0.92B | 0.81B | 0.73B |
|
Equity Average
|
0.26B | 0.25B | 0.26B | 0.23B | 0.22B | | | | | | 0.43B | 0.42B | 0.37B | 0.35B | 0.37B | 0.36B | 0.34B | 0.33B | 0.31B | 0.29B | 0.27B | 0.26B | 0.24B | 0.23B | 0.21B | 0.09B | -0.04B | -0.06B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.08B | -0.02B | 0.03B | 0.03B | 0.05B | 0.12B | 0.18B | 0.18B | 0.19B | 0.19B | 0.17B | 0.16B | 0.16B | 0.17B | 0.21B | 0.26B | 0.29B | 0.30B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.31B | 0.28B | 0.28B | 0.26B | 0.22B | 0.19B | 0.17B | 0.12B | 0.08B |
|
Invested Capital
|
0.28B | 0.27B | 0.29B | 0.85B | 0.59B | 0.66B | 0.65B | 0.21B | 0.00B | 0.44B | 0.43B | 0.41B | 0.33B | 1.07B | 1.05B | 0.36B | 0.34B | 0.32B | 0.31B | 0.29B | 0.27B | 0.25B | 0.24B | 1.04B | 0.69B | 1.02B | 1.00B | 0.97B | 0.97B | 0.96B | 0.96B | 0.95B | 0.95B | 0.95B | 0.92B | 1.03B | 0.99B | 1.00B | 1.01B | 1.11B | 1.09B | 1.09B | 1.08B | 1.07B | 1.06B | 1.06B | 1.05B | 1.04B | 1.07B | 1.11B | 1.13B | 1.14B | 1.16B | 1.12B | 1.09B | 1.08B | 1.06B | 1.06B | 1.00B | 0.99B | 0.94B | 0.85B | 0.80B | 0.75B | 0.71B | 0.57B | 0.56B |
|
Asset Utilization Ratio
|
0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.26 | 0.27 | 0.28 | 0.24 | 0.22 | 0.24 | 0.27 | 0.28 | 0.28 | 0.29 | 0.29 | 0.30 | 0.31 | 0.32 | 0.33 | 0.32 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.33 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.32 | 0.30 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.38 | 0.40 | 0.40 | 0.40 | 0.43 | 0.46 | 0.47 | 0.48 | 0.51 | 0.54 |
|
Interest Coverage Ratio
|
-4.02 | 2.05 | 2.42 | -0.38 | 0.41 | 1.43 | 1.43 | -1.26 | 0.29 | 0.69 | 0.57 | -0.39 | 0.58 | 0.93 | 0.97 | 0.66 | 0.70 | 0.82 | 0.98 | 0.78 | 0.72 | 1.16 | 1.01 | 1.00 | 0.81 | 1.24 | 0.35 | -0.55 | 0.91 | 1.35 | 1.21 | 0.85 | 0.81 | 0.61 | 0.18 | 1.07 | 0.38 | 1.30 | 1.69 | 0.49 | 0.71 | 1.42 | 1.54 | 0.61 | -1.43 | 1.11 | 0.22 | 1.84 | 1.32 | 2.39 | 2.17 | 1.28 | 2.29 | 1.60 | 1.18 | 0.77 | 0.58 | 0.69 | -4.01 | 0.48 | 0.99 | -4.87 | -2.25 | -0.16 | 0.19 | -12.44 | 0.27 |
|
Debt to Equity
|
2.70 | 2.62 | 2.42 | 3.34 | 2.64 | | | 3.30 | | 1.84 | 1.91 | 1.97 | 2.48 | 2.17 | 2.26 | 2.31 | 2.46 | 2.56 | 2.71 | 2.86 | 3.14 | 3.28 | 3.47 | 3.69 | 4.02 | -32.69 | -21.12 | -14.26 | -13.48 | -15.37 | -15.22 | -14.15 | -13.70 | -13.77 | -12.35 | 22.76 | 55.39 | 23.63 | 14.98 | 5.21 | 5.02 | 4.94 | 4.63 | 4.79 | 5.63 | 5.57 | 5.40 | 4.51 | 3.35 | 2.90 | 2.76 | 2.70 | 2.50 | 2.47 | 2.40 | 2.23 | 2.16 | 2.16 | 2.57 | 2.61 | 2.25 | 2.54 | 2.90 | 3.39 | 3.46 | 5.94 | 6.14 |
|
Debt Ratio
|
0.00B | 0.00 | 0.02 | 0.63 | 0.01 | 0.63 | 0.63 | 0.64 | 0.67 | 0.52 | 0.53 | 0.54 | 0.55 | 0.56 | 0.55 | 0.56 | 0.57 | 0.57 | 0.57 | 0.58 | 0.59 | 0.58 | 0.59 | 0.58 | 0.59 | 0.74 | 0.75 | 0.76 | 0.76 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.75 | 0.74 | 0.73 | 0.73 | 0.73 | 0.74 | 0.70 | 0.70 | 0.70 | 0.70 | 0.73 | 0.73 | 0.72 | 0.70 | 0.66 | 0.63 | 0.63 | 0.62 | 0.60 | 0.59 | 0.57 | 0.55 | 0.56 | 0.56 | 0.60 | 0.59 | 0.57 | 0.60 | 0.62 | 0.61 | 0.62 | 0.67 | 0.67 |
|
Equity Ratio
|
766.37 | 0.00 | 0.01 | 0.19 | 0.00 | | | 0.19 | | 0.28 | 0.28 | 0.28 | 0.22 | 0.26 | 0.25 | 0.24 | 0.23 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.17 | 0.16 | 0.15 | -0.02 | -0.04 | -0.05 | -0.06 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.06 | 0.03 | 0.01 | 0.03 | 0.05 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.13 | 0.13 | 0.13 | 0.16 | 0.20 | 0.22 | 0.23 | 0.23 | 0.24 | 0.24 | 0.24 | 0.25 | 0.26 | 0.26 | 0.23 | 0.23 | 0.25 | 0.23 | 0.21 | 0.18 | 0.18 | 0.11 | 0.11 |
|
Times Interest Earned
|
-4.02 | 2.05 | 2.42 | -0.38 | 0.41 | 1.43 | 1.43 | -1.26 | 0.29 | 0.69 | 0.57 | -0.39 | 0.58 | 0.93 | 0.97 | 0.66 | 0.70 | 0.82 | 0.98 | 0.78 | 0.72 | 1.16 | 1.01 | 1.00 | 0.81 | 1.24 | 0.35 | -0.55 | 0.91 | 1.35 | 1.21 | 0.85 | 0.81 | 0.61 | 0.18 | 1.07 | 0.38 | 1.30 | 1.69 | 0.49 | 0.71 | 1.42 | 1.54 | 0.61 | -1.43 | 1.11 | 0.22 | 1.84 | 1.32 | 2.39 | 2.17 | 1.28 | 2.29 | 1.60 | 1.18 | 0.77 | 0.58 | 0.69 | -4.01 | 0.48 | 0.99 | -4.87 | -2.25 | -0.16 | 0.19 | -12.44 | 0.27 |
|
FCF Payout Ratio
|
| | | | | | | | | | -0.13 | 0.53 | 2.32 | -0.13 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27 | | 0.09 | | | 0.05 | | | 0.20 | | | -0.06 | 0.03 | | | | | 0.13 | | -2.57 | | -0.42 | | | | -2.03 | | |
|
Enterprise Value
|
-0.02B | -0.02B | -0.01B | 0.03B | -0.02B | 0.02B | 0.02B | 0.02B | -0.00B | 0.18B | 0.17B | 0.17B | 0.16B | 0.17B | 0.16B | 0.15B | 0.16B | 0.17B | 0.16B | 0.15B | 0.16B | 0.14B | 0.15B | 0.13B | 0.14B | -0.05B | -0.05B | -0.06B | -0.06B | -0.04B | -0.06B | -0.03B | -0.03B | -0.05B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.01B | 0.00B | -0.00B | -0.02B | -0.02B | -0.06B | -0.06B | -0.09B | -0.06B | -0.04B | -0.11B | -0.09B | -0.11B | 0.00B | 0.00B | -0.06B | -0.04B | -0.05B | -0.21B | -0.17B | -0.22B | -0.15B | -0.12B | -0.10B | -0.13B | -0.11B | -0.08B | -0.08B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | 0.03% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.11% | -0.11% | -0.15% | -0.22% | -0.03% | 0.06% | 0.00% | -0.03% | -0.02% | 0.01% | -0.07% | 1.12% | -0.23% | 0.21% | 0.21% | 1.00% | -0.03% | 0.06% | 0.05% | -0.07% | -0.24% | 0.02% | -0.13% | 0.24% | 0.01% | 0.17% | 0.13% | 0.05% | 0.15% | 0.14% | 0.03% | -0.01% | -0.02% | 0.55% | -0.43% | -0.07% | 0.08% | -0.38% | -0.28% | -0.30% | -0.13% | -0.85% | -0.03% |
|
Return on Capital Employed
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.09% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.09% | 0.06% | 0.05% | 0.03% | 0.03% | 0.03% | 0.05% | 0.07% | 0.07% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.08% | 0.04% | 0.03% | 0.01% | 0.03% | 0.07% | 0.09% | 0.11% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.05% | 0.04% | -0.02% | -0.03% | -0.03% | -0.10% | -0.08% | -0.09% | -0.10% | -0.20% | -0.18% |
|
Return on Invested Capital
|
-1.24% | -1.28% | -0.24% | -0.01% | 0.06% | 0.01% | 0.04% | 0.02% | 0.05% | 0.00% | 0.00% | 0.01% | 0.00% | 0.06% | 0.06% | 0.26% | -0.10% | 0.52% | 0.55% | 0.70% | 0.65% | 1.05% | 1.13% | 0.65% | -10.04% | 0.69% | 0.18% | 0.05% | 0.05% | 0.04% | 0.06% | 0.01% | 0.02% | -0.43% | 0.04% | -0.57% | -0.22% | -0.60% | 0.68% | 2.83% | 1.33% | 1.03% | 1.24% | 0.01% | 0.03% | 0.02% | 0.01% | 0.00% | 0.31% | 0.11% | 0.12% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.04% | 0.03% | -0.02% | -0.02% | -0.02% | -0.08% | -0.07% | -0.11% | -0.15% | -0.26% | -0.25% |
|
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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | -0.02% | -0.03% | -0.05% | -0.04% | -0.03% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.09% | 0.07% | 0.09% | 0.11% | 0.11% | 0.13% | 0.11% | 0.10% | 0.00% | -0.01% | -0.02% | -0.03% | -0.01% | 0.01% | 0.03% | 0.05% | 0.03% | 0.04% | 0.04% | 0.03% | 0.03% | 0.01% | 0.06% | 0.01% | 0.01% | 0.02% | -0.09% | -0.08% | -0.11% | -0.13% | -0.19% | -0.18% |
|
Return on Equity
|
0.00% | 0.00% | -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% | | -0.06% | -0.29% | 1.06% | 1.10% | 0.78% | 0.53% | 0.30% | -0.01% | -0.03% | 0.07% | 0.16% | -5.99% | 3.08% | 4.02% | 2.85% | 1.17% | 0.90% | 0.79% | 0.67% | 0.01% | -0.11% | -0.15% | -0.26% | -0.04% | 0.08% | 0.13% | 0.21% | 0.13% | 0.18% | 0.17% | 0.14% | 0.11% | 0.05% | 0.22% | 0.05% | 0.04% | 0.07% | -0.37% | -0.34% | -0.55% | -0.75% | -1.30% | -1.59% |