|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.27% | 49.49% | 46.85% | 47.58% | 47.27% | 46.89% | 48.22% | 47.54% | 45.83% | 44.40% | 38.79% | 44.69% | 41.32% | 43.68% | 41.17% | 40.03% | 38.84% | 42.00% | 38.11% | 38.17% | 38.63% | 42.44% | 40.12% | 40.79% | 41.02% | 39.10% | 41.01% | 37.39% | 39.65% | 40.56% | 41.28% | 39.20% |
|
EBT Margin
|
| 16.87% | 21.31% | 13.89% | 26.11% | -8.04% | -11.24% | 0.20% | 12.49% | 11.69% | 6.65% | 10.47% | 6.96% | 8.03% | 14.12% | -1.86% | 6.41% | 4.02% | 4.90% | 9.05% | 10.60% | 13.64% | 12.50% | 18.44% | 15.75% | 20.07% | 12.04% | 16.00% | 19.57% | 17.96% | 12.72% | 11.19% | 14.81% | 7.78% | -5.53% | 10.88% | 14.13% | 4.93% | 6.77% | 10.71% | 12.30% | 6.19% | 13.13% | 6.01% | 0.36% | -7.84% | -2.69% | 0.38% | 0.60% | 7.35% | 5.25% | 3.63% | 7.42% | 0.42% | 0.45% | 2.44% | 9.15% | 4.35% | 5.00% | 7.58% | 4.96% | 8.94% | 4.85% | 8.20% | 11.70% | 10.91% | -100.72% |
|
EBIT Margin
|
| 35.88% | 37.23% | 32.49% | 47.86% | 16.33% | 13.26% | 22.48% | 33.87% | 33.63% | 27.62% | 30.87% | 27.11% | 27.42% | 32.62% | 15.31% | 22.46% | 18.76% | 20.63% | 24.12% | 25.25% | 27.61% | 26.41% | 31.98% | 28.16% | 32.44% | 24.78% | 28.70% | 31.86% | 29.98% | 24.44% | 22.35% | 25.79% | 19.01% | 6.00% | -39.84% | -36.38% | -48.23% | -45.64% | -42.01% | -40.81% | -45.59% | -39.33% | -48.16% | -55.24% | -69.06% | -58.00% | -58.30% | -55.72% | -51.48% | -54.72% | -57.53% | -50.58% | -61.47% | -61.38% | -58.93% | -48.41% | -55.54% | -54.21% | -51.41% | -55.94% | -50.05% | -57.76% | -52.15% | -47.74% | -47.81% | -100.72% |
|
EBITDA Margin
|
| 35.88% | 37.23% | 32.49% | 47.86% | 16.33% | 13.26% | 22.48% | 33.87% | 13.55% | 27.62% | 13.26% | 27.11% | 11.95% | 32.62% | 7.85% | 22.46% | 18.76% | 20.63% | 24.12% | 25.25% | 27.61% | 26.41% | 31.98% | 28.16% | 32.44% | 24.78% | 28.70% | 31.86% | 29.98% | 24.44% | 22.35% | 25.79% | 19.01% | 6.00% | 42.83% | 11.08% | 6.56% | -45.64% | 22.26% | 14.88% | 49.45% | 20.28% | 25.92% | 13.35% | 37.88% | 13.13% | 9.16% | 4.29% | 16.84% | 3.61% | 3.64% | 5.64% | 4.29% | -3.17% | 2.54% | 8.40% | 4.57% | 4.65% | 5.89% | 13.23% | 24.76% | -1.99% | 12.72% | 17.71% | 8.55% | 1.40% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.84% | -36.38% | -48.23% | -45.64% | -42.01% | -40.81% | -45.59% | -39.33% | -48.16% | -55.24% | -69.06% | -58.00% | -58.30% | -55.72% | -51.48% | -54.72% | -57.53% | -50.58% | -61.47% | -61.38% | -58.93% | -48.41% | -55.54% | -54.21% | -51.41% | -55.94% | -50.05% | -57.76% | -52.15% | -47.74% | -47.81% | -100.72% |
|
Net Margin
|
41.81% | 13.18% | 28.95% | 16.90% | 27.98% | -2.59% | 35.44% | 9.15% | 18.33% | 9.51% | 8.12% | 9.03% | 12.08% | 7.86% | 18.55% | 8.69% | -1.25% | 2.63% | 1.45% | 6.24% | 8.69% | 16.08% | 21.74% | 21.34% | 32.66% | 18.59% | 12.91% | 14.23% | 18.16% | 31.04% | 30.89% | 29.43% | 17.80% | 6.78% | -10.10% | 39.90% | 13.72% | 5.21% | 8.20% | 22.05% | 10.44% | 46.59% | 17.76% | 24.65% | 15.08% | 31.40% | 14.59% | 6.80% | 2.30% | 14.49% | 4.48% | 4.44% | 6.10% | -0.46% | -0.25% | 1.64% | 6.19% | 7.67% | 4.80% | 6.84% | 13.96% | 21.88% | 5.33% | 10.65% | 11.85% | 10.45% | 3.03% |
|
FCF Margin
|
| | -82.89% | -45.38% | -79.10% | -178.26% | -1,060.88% | -222.94% | -671.66% | -125.74% | 2,593.86% | -91.00% | -90.73% | -157.99% | -112.37% | -250.28% | -64.37% | -56.14% | -18.01% | 25.40% | -11.63% | -28.86% | -107.72% | -142.57% | -27.14% | 8.34% | -50.26% | 19.97% | 33.35% | -68.22% | -31.38% | 26.66% | 30.59% | -1.70% | 53.92% | -3.37% | 24.85% | -179.74% | 265.63% | 22.56% | 31.22% | 19.96% | 20.22% | 27.21% | 29.20% | 22.83% | 17.25% | 21.87% | 23.18% | 18.88% | 9.83% | 13.35% | 16.74% | 12.14% | 5.61% | 9.60% | 10.11% | 10.98% | 4.93% | 9.41% | 20.72% | 24.89% | 14.85% | 14.80% | 21.08% | 22.17% | 10.70% |
|
Assets Average
|
| | | | | | 8.67B | | | | | 17.24B | 17.95B | 17.31B | 18.92B | 11.44B | 12.76B | 22.62B | 23.07B | 23.15B | 23.39B | 24.06B | 24.75B | 25.80B | 27.02B | 27.43B | 28.24B | 29.06B | 29.03B | 29.41B | 29.36B | 28.32B | 27.87B | 28.08B | 28.06B | 27.85B | 27.68B | 28.93B | 30.30B | 30.49B | 31.89B | 32.51B | 32.62B | 33.15B | 33.04B | 32.85B | 32.51B | 32.74B | 32.58B | 32.83B | 34.20B | 35.19B | 36.02B | 36.99B | 37.65B | 38.19B | 39.28B | 40.86B | 42.83B | 44.28B | 45.04B | 47.24B | 50.00B | 52.17B | 54.56B | 57.67B | 63.40B |
|
Equity Average
|
| | 3.82B | | | | 4.48B | 5.75B | 6.75B | 6.71B | 6.99B | 7.92B | 8.39B | 9.38B | 10.52B | 10.45B | 11.22B | 11.99B | 11.84B | 11.69B | 12.07B | 13.01B | 13.49B | 14.20B | 14.98B | 15.09B | 15.16B | 15.09B | 14.93B | 15.07B | 15.27B | 15.20B | 15.21B | 15.28B | 15.09B | 14.99B | 14.93B | 15.03B | 15.43B | 15.82B | 16.01B | 16.10B | 16.37B | 16.79B | 17.00B | 16.95B | 16.92B | 16.79B | 16.77B | 17.32B | 18.19B | 18.66B | 19.09B | 19.76B | 20.53B | 21.11B | 21.51B | 22.70B | 24.83B | 27.16B | 28.84B | 30.11B | 31.56B | 33.31B | 35.28B | 37.65B | 40.98B |
|
Invested Capital
|
| 3.84B | 3.81B | | | 4.22B | 4.73B | 6.77B | 6.73B | 6.69B | 7.28B | 8.56B | 8.23B | 10.52B | 10.52B | 10.38B | 12.06B | 11.91B | 11.76B | 11.62B | 12.51B | 13.51B | 13.47B | 14.92B | 15.05B | 15.14B | 15.18B | 15.00B | 14.87B | 15.26B | 15.28B | 15.11B | 15.31B | 15.24B | 14.93B | 15.06B | 14.80B | 15.27B | 15.59B | 16.05B | 15.97B | 16.23B | 16.51B | 17.07B | 16.94B | 16.96B | 16.88B | 16.69B | 16.85B | 17.78B | 18.60B | 18.73B | 19.45B | 20.06B | 21.01B | 21.20B | 21.82B | 23.57B | 26.08B | 28.25B | 29.43B | 30.79B | 32.32B | 34.30B | 36.26B | 39.03B | 42.94B |
|
Asset Utilization Ratio
|
| | | | | | 0.07 | | | | | 0.09 | 0.09 | 0.10 | 0.10 | 0.18 | 0.18 | 0.11 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 0.17 |
|
Interest Coverage Ratio
|
| 1.89 | 2.34 | 1.75 | 2.20 | 0.67 | 0.54 | 1.01 | 1.58 | 1.53 | 1.32 | 1.51 | 1.35 | 1.41 | 1.76 | 0.89 | 1.40 | 1.27 | 1.31 | 1.60 | 1.72 | 1.98 | 1.90 | 2.36 | 2.27 | 2.62 | 1.95 | 2.26 | 2.59 | 2.49 | 2.09 | 2.00 | 2.35 | 1.69 | 0.52 | -3.56 | -3.37 | -4.32 | -3.92 | -3.68 | -3.81 | -4.20 | -3.77 | -4.27 | -5.20 | -5.74 | -5.37 | -4.98 | -5.20 | -5.21 | -5.88 | -6.60 | -5.83 | -6.49 | -6.64 | -6.37 | -5.29 | -5.90 | -6.14 | -6.49 | -7.65 | -7.40 | | | | | |
|
Debt to Equity
|
| | 0.04 | | | 0.61 | 0.06 | | | 0.06 | 0.08 | 0.00 | 0.05 | 0.47 | | 0.07 | | 0.07 | 0.01 | 0.05 | | | | 0.03 | 0.02 | 0.03 | 0.06 | 0.04 | 0.05 | 0.09 | 0.53 | 0.03 | 0.03 | 0.03 | 0.56 | 0.53 | 0.57 | 0.63 | 0.62 | 0.60 | 0.66 | 0.60 | 0.63 | 0.60 | | 0.67 | 0.68 | 0.73 | 0.66 | 0.63 | 0.02 | 0.65 | 0.64 | 0.61 | 0.59 | 0.59 | 0.62 | 0.57 | 0.52 | 0.43 | | | 0.41 | 0.39 | 0.37 | 0.37 | 0.38 |
|
Debt Ratio
|
| | 0.02 | | | 0.33 | 0.03 | | | | 0.04 | 0.00 | 0.02 | 0.27 | | 0.21 | | 0.04 | 0.01 | 0.02 | | | | 0.02 | 0.01 | 0.02 | 0.03 | 0.02 | 0.03 | 0.05 | 0.28 | 0.02 | 0.01 | 0.01 | 0.30 | 0.29 | 0.30 | 0.32 | 0.32 | 0.31 | 0.32 | 0.31 | 0.31 | 0.31 | | 0.35 | 0.35 | 0.37 | 0.35 | 0.33 | 0.01 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.34 | 0.32 | 0.31 | 0.27 | | | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 |
|
Equity Ratio
|
| | 0.60 | | | 0.53 | 0.50 | | | | 0.49 | 0.44 | 0.50 | 0.58 | 0.54 | 3.12 | 0.54 | 0.52 | 0.51 | 0.50 | 0.53 | 0.55 | 0.54 | 0.56 | 0.55 | 0.55 | 0.52 | 0.52 | 0.51 | 0.51 | 0.53 | 0.54 | 0.55 | 0.54 | 0.53 | 0.54 | 0.54 | 0.50 | 0.51 | 0.52 | 0.48 | 0.51 | 0.49 | 0.52 | 0.51 | 0.52 | 0.52 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.55 | 0.55 | 0.54 | 0.57 | 0.59 | 0.63 | 0.65 | 0.63 | 0.63 | 0.64 | 0.65 | 0.66 | 0.64 |
|
Times Interest Earned
|
| 1.89 | 2.34 | 1.75 | 2.20 | 0.67 | 0.54 | 1.01 | 1.58 | 1.53 | 1.32 | 1.51 | 1.35 | 1.41 | 1.76 | 0.89 | 1.40 | 1.27 | 1.31 | 1.60 | 1.72 | 1.98 | 1.90 | 2.36 | 2.27 | 2.62 | 1.95 | 2.26 | 2.59 | 2.49 | 2.09 | 2.00 | 2.35 | 1.69 | 0.52 | -3.56 | -3.37 | -4.32 | -3.92 | -3.68 | -3.81 | -4.20 | -3.77 | -4.27 | -5.20 | -5.74 | -5.37 | -4.98 | -5.20 | -5.21 | -5.88 | -6.60 | -5.83 | -6.49 | -6.64 | -6.37 | -5.29 | -5.90 | -6.14 | -6.49 | -7.65 | -7.40 | | | | | |
|
FCF Payout Ratio
|
| | -0.98 | -1.30 | -0.70 | -0.29 | -0.08 | -0.19 | -0.06 | -0.30 | 0.02 | -0.41 | -0.43 | -0.23 | -0.38 | -0.14 | -0.49 | -0.53 | -1.67 | 1.21 | -2.58 | -1.07 | -0.30 | -0.23 | -1.18 | 3.76 | -0.60 | 1.54 | 0.90 | -0.44 | -0.97 | 1.16 | 1.02 | -17.93 | 0.56 | -9.08 | 1.20 | -0.15 | 0.10 | 1.19 | 0.85 | 1.40 | 1.38 | 1.04 | 0.74 | 1.07 | 1.32 | 1.11 | 0.96 | 1.11 | 2.06 | 1.46 | 1.12 | 1.58 | 3.50 | 2.00 | 1.80 | 1.75 | 3.92 | 2.01 | 0.97 | 0.80 | 1.25 | 1.21 | 0.82 | 0.83 | 1.50 |
|
Enterprise Value
|
| -0.10B | -0.03B | | | -0.09B | -0.00B | -2.67B | -0.33B | -0.14B | -0.01B | -0.31B | -0.04B | -1.22B | -0.81B | -0.07B | -0.09B | 0.19B | 0.18B | 0.14B | 0.12B | -0.69B | -0.26B | 0.16B | 0.14B | 0.20B | 0.16B | 0.12B | 0.01B | 0.05B | 0.06B | 0.05B | 0.04B | 0.28B | 0.26B | 0.24B | 0.24B | 0.77B | 0.74B | 0.72B | 0.71B | 0.69B | 0.68B | 0.63B | -0.79B | -0.75B | -0.64B | -1.24B | 0.42B | 0.62B | 0.69B | 0.54B | 0.53B | 0.54B | 0.08B | 0.18B | -1.58B | -1.96B | -1.32B | -1.69B | -2.33B | -3.11B | -3.15B | -3.15B | -4.05B | -6.52B | -4.22B |
|
Return on Sales
|
-0.05% | -0.06% | 0.12% | -0.07% | -0.07% | -0.05% | 0.50% | -0.11% | -0.06% | -0.06% | 0.06% | -0.05% | -0.04% | -0.03% | 0.09% | -0.01% | -0.01% | 0.00% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.06% | 0.02% | 0.02% | 0.01% | 0.16% | 0.20% | 0.18% | 0.14% | 0.11% | 0.16% | 0.08% | -0.08% | 0.11% | 0.14% | 0.05% | 0.07% | 0.11% | 0.12% | 0.06% | 0.14% | 0.06% | 0.00% | -0.08% | -0.03% | 0.00% | 0.01% | 0.07% | 0.05% | 0.03% | 0.07% | 0.00% | 0.01% | 0.02% | 0.09% | 0.04% | 0.05% | 0.07% | 0.05% | 0.09% | 0.05% | 0.08% | 0.12% | 0.11% | -1.01% |
|
Return on Invested Capital
|
| | | | | | 0.04% | 0.03% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.01% | -0.03% | -0.08% | -0.13% | -0.13% | -0.14% | -0.13% | -0.13% | -0.13% | -0.13% | -0.14% | -0.20% | -0.17% | -0.16% | -0.13% | -0.14% | -0.14% | -0.14% | -0.15% | -0.16% | -0.16% | -0.16% | -0.15% | -0.14% | -0.13% | -0.13% | -0.13% | -0.14% | -0.14% | -0.14% | -0.13% | -0.17% |
|
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% | 0.01% | 0.01% | 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% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | -0.04% |
|
Return on Equity
|
| | 0.00% | | | | 0.01% | 0.00% | 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% | 0.00% | 0.01% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | -0.06% |