|
Gross Margin
|
| 82.27% | 79.17% | 80.22% | 83.10% | 82.40% | 81.76% | | | 80.79% | 76.31% | 84.60% | 84.68% | 80.64% | 80.60% | 84.59% | 82.13% | 81.26% | 81.94% | 84.96% | 81.50% | 80.79% | 82.78% | 85.28% | 80.59% | 79.08% | 79.26% | 80.71% | 80.86% | 79.18% | 80.28% | 82.71% | 79.98% | 80.24% | 81.91% | 81.54% | 79.60% | 79.88% | 81.70% | 81.92% | 79.88% | 79.03% | 85.13% | 77.19% | 79.92% | 80.50% | 81.75% | 82.05% | 81.64% | 80.49% | 81.37% | 77.50% | 80.65% | 80.34% | 84.13% | 79.81% | 79.94% | 81.72% | 81.71% | 80.48% | 80.62% | 81.70% | 82.93% | 83.58% | 85.14% | 84.62% |
|
EBT Margin
|
34.95% | 15.56% | 4.83% | 15.41% | 16.02% | 9.00% | 16.30% | | | 6.84% | 4.52% | 28.13% | 17.34% | 5.04% | -92.54% | 24.36% | 15.62% | -1.89% | 12.95% | 26.80% | 11.76% | -1.11% | 12.84% | 23.37% | 10.09% | 0.12% | -0.82% | 11.73% | 4.87% | -3.26% | 2.23% | 17.16% | 2.51% | -1.89% | 3.85% | 11.52% | 3.72% | 1.94% | 20.11% | 15.57% | 9.13% | 5.03% | 14.83% | 18.43% | 9.19% | 8.49% | 22.26% | 26.48% | 9.18% | 60.11% | 26.76% | 7.27% | 8.81% | 9.47% | 27.08% | 11.41% | 5.56% | 7.57% | 25.36% | 10.34% | 7.37% | -87.29% | 55.78% | 13.63% | 13.84% | 17.05% |
|
EBIT Margin
|
29.46% | 21.05% | 11.31% | 21.00% | 21.15% | 14.46% | 21.38% | | | 11.84% | 9.89% | 31.29% | 21.26% | 9.28% | -90.82% | 26.74% | 18.76% | 8.81% | 15.78% | 29.72% | 15.83% | 4.19% | 14.51% | 26.95% | 11.39% | 3.19% | 0.21% | 14.59% | 6.98% | 0.06% | 4.57% | 17.29% | 3.12% | -1.40% | 3.85% | 11.30% | 3.17% | 0.91% | 19.81% | 15.53% | 8.59% | 5.38% | 25.54% | 6.60% | 3.84% | 3.48% | 21.69% | 9.47% | 8.13% | 57.32% | 25.50% | 8.29% | 6.75% | 7.89% | 26.01% | 12.70% | 6.58% | 7.34% | 26.73% | 11.96% | 9.36% | -33.46% | 29.69% | 19.43% | 16.28% | 18.27% |
|
EBITDA Margin
|
29.46% | 22.83% | 13.38% | 23.54% | 23.15% | 16.37% | 23.55% | | | 1.18% | 12.09% | 33.17% | 23.52% | 7.03% | -1.15% | 29.21% | 21.12% | 11.45% | 18.61% | 31.81% | 18.40% | 7.02% | 16.81% | 28.98% | 13.88% | 6.15% | 2.77% | 10.34% | -3.18% | -4.11% | -27.24% | 14.27% | 9.27% | 2.48% | 20.69% | 13.31% | -5.88% | 1.29% | 2.07% | 13.62% | 6.45% | -2.26% | 16.28% | 4.38% | 8.20% | 13.71% | 14.16% | 35.28% | 10.47% | 41.87% | 95.34% | 3.19% | -6.65% | -2.25% | 25.75% | 11.54% | 5.74% | 2.82% | 13.28% | 6.19% | 5.56% | -68.33% | 29.59% | 20.78% | 24.81% | 13.24% |
|
Operating Margin
|
29.46% | 21.05% | 11.31% | 21.00% | 21.15% | 14.46% | 21.38% | | | 11.84% | 9.89% | 31.29% | 21.26% | 9.28% | -90.82% | 26.74% | 18.76% | 8.81% | 15.78% | 29.72% | 15.83% | 4.19% | 14.51% | 26.95% | 11.39% | 3.19% | 0.21% | 14.59% | 6.98% | 0.06% | 4.57% | 17.29% | 3.12% | -1.40% | 3.85% | 11.30% | 3.17% | 0.91% | 19.81% | 15.53% | 8.59% | 5.38% | 25.54% | 6.60% | 3.84% | 3.48% | 21.69% | 9.47% | 8.13% | 57.32% | 25.50% | 8.29% | 6.75% | 7.89% | 26.01% | 12.70% | 6.58% | 7.34% | 26.73% | 11.96% | 9.36% | -33.46% | 29.69% | 19.43% | 16.28% | 18.27% |
|
Net Margin
|
-5.59% | -5.61% | 0.14% | | 8.14% | 3.82% | 9.18% | | | 6.58% | 0.98% | 18.56% | -2.73% | -3.18% | -3.10% | 17.13% | -2.58% | -2.89% | -3.05% | 18.32% | 3.53% | -3.20% | 6.89% | 16.10% | -2.39% | 2.36% | -14.68% | 4.07% | -3.18% | -9.34% | -11.00% | 9.75% | -4.25% | -8.91% | -7.46% | 3.97% | -2.71% | 2.47% | 11.30% | 12.67% | 7.28% | 4.02% | 9.14% | 8.62% | 3.48% | 0.16% | 0.19% | 8.53% | 3.30% | -0.61% | 67.74% | 0.51% | -2.26% | 0.41% | -0.48% | | | | | 8.29% | 6.23% | -73.22% | 34.27% | 10.71% | 14.77% | 13.68% |
|
FCF Margin
|
10.86% | 9.31% | 5.66% | 13.35% | -12.52% | 27.83% | 25.00% | | | 16.45% | 15.75% | 2.57% | 8.19% | 15.65% | 20.32% | 1.52% | 7.87% | 25.41% | 17.52% | -1.55% | 12.30% | 12.56% | 17.12% | -7.45% | 4.45% | 6.26% | 8.73% | 3.18% | 14.01% | 7.09% | 12.71% | 1.42% | 8.55% | 6.32% | 22.62% | -2.05% | 15.13% | 22.65% | 23.57% | -2.77% | 16.26% | 15.49% | 16.54% | 0.38% | 33.42% | 26.62% | 20.76% | -6.37% | 23.00% | 75.92% | 6.32% | 0.28% | 10.78% | 8.29% | 13.19% | 5.12% | 12.69% | 16.99% | 17.12% | -1.54% | 15.06% | 18.30% | 22.37% | -3.87% | 13.40% | 27.14% |
|
Assets Average
|
23.76B | 24.49B | | | 16.32B | 16.39B | 15.80B | 16.54B | 17.59B | 17.28B | 16.17B | | | | 16.06B | 15.46B | 15.87B | 15.63B | 15.06B | 15.31B | 16.19B | 15.88B | 15.31B | 15.76B | 17.21B | 18.07B | 18.33B | 25.93B | 32.72B | 32.10B | 31.03B | 31.24B | 32.50B | 32.52B | 32.37B | 33.34B | 34.21B | 33.63B | 32.71B | 34.14B | 35.53B | 35.43B | 35.56B | 36.58B | 37.92B | 38.07B | 38.28B | 38.58B | 38.45B | 37.77B | 36.13B | 33.91B | 32.67B | 31.75B | 31.38B | 31.84B | 30.34B | 28.20B | 28.36B | 29.66B | 29.93B | 28.39B | 27.42B | 27.87B | 28.27B | 27.96B |
|
Equity Average
|
| | | | 2.33B | 2.46B | 2.55B | 2.64B | 2.70B | 2.73B | 2.62B | 2.61B | 2.71B | 2.70B | 2.21B | 1.81B | 1.95B | 2.02B | 2.15B | 2.36B | 2.47B | 2.37B | 2.14B | 2.16B | 2.40B | 2.49B | 2.42B | 6.83B | 11.25B | 11.04B | 10.54B | 10.29B | 10.40B | 10.21B | 10.14B | 10.53B | 10.57B | 10.26B | 10.07B | 10.09B | 10.21B | 10.10B | 10.19B | 10.38B | 10.42B | 10.54B | 10.78B | 11.25B | 11.64B | 11.57B | 12.37B | 12.19B | 10.75B | 10.16B | 10.00B | 10.13B | 10.03B | 9.68B | 9.54B | 9.58B | 9.49B | 8.49B | 7.79B | 8.12B | 8.20B | 8.00B |
|
Invested Capital
|
| | | 4.39B | 4.58B | 4.70B | 2.72B | 2.81B | 2.85B | 2.83B | 2.53B | 2.70B | 2.71B | 2.71B | 1.74B | 1.91B | 2.02B | 2.06B | 2.26B | 2.49B | 2.48B | 2.44B | 2.17B | 2.49B | 2.96B | 2.81B | 3.35B | 11.70B | 11.58B | 11.40B | 15.13B | 10.80B | 10.78B | 10.86B | 15.89B | 10.89B | 12.45B | 12.26B | 10.16B | 12.31B | 12.30B | 12.70B | 10.69B | 11.09B | 10.98B | 11.59B | 11.90B | 12.04B | 12.82B | 12.08B | 13.92B | 11.67B | 10.42B | 10.16B | 10.34B | 10.43B | 10.78B | 10.13B | 10.24B | 10.22B | 9.41B | 7.57B | 8.02B | 8.76B | 8.73B | 8.36B |
|
Asset Utilization Ratio
|
0.12 | 0.13 | | | 0.19 | 0.19 | 0.20 | 0.20 | 0.19 | 0.20 | 0.21 | | | | 0.22 | 0.23 | 0.22 | 0.23 | 0.24 | 0.24 | 0.23 | 0.24 | 0.25 | 0.24 | 0.22 | 0.21 | 0.21 | 0.19 | 0.18 | 0.22 | 0.25 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.26 | 0.25 | 0.24 | 0.25 | 0.25 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 | 0.25 | 0.26 | 0.27 | 0.28 | 0.28 | 0.28 | 0.30 | 0.33 | 0.33 | 0.32 | 0.32 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 |
|
Interest Coverage Ratio
|
-7.21 | 3.84 | 1.74 | 3.76 | 4.12 | 2.65 | 4.21 | | | 2.37 | 1.84 | 9.91 | 5.42 | 2.19 | -25.52 | 9.06 | 5.22 | 2.33 | 4.39 | 10.19 | 4.23 | 1.00 | 4.09 | 8.88 | 3.00 | 0.77 | 0.05 | 7.09 | 2.89 | 0.02 | 1.91 | 8.72 | 1.33 | -0.55 | 1.63 | 5.08 | 1.21 | 0.33 | 8.70 | 6.65 | 3.14 | 1.73 | 11.08 | 2.30 | 1.19 | 1.08 | 9.65 | 3.58 | 3.27 | 22.62 | 13.80 | 3.65 | 2.69 | 2.85 | 13.11 | 5.28 | 2.49 | 2.61 | 12.37 | 4.38 | 3.12 | -11.78 | 13.65 | 6.65 | 5.75 | 6.43 |
|
Debt to Equity
|
| | | 1.07 | 0.08 | 0.04 | 0.87 | 0.97 | 0.88 | 0.88 | 0.94 | | | 0.88 | 1.36 | 1.27 | 1.17 | 1.14 | 1.04 | 0.94 | 0.94 | 1.02 | 1.14 | 0.99 | 1.01 | 1.03 | 1.38 | 0.35 | 0.34 | 0.35 | 0.38 | 0.39 | 0.40 | 0.46 | 0.44 | 0.43 | 0.45 | 0.46 | 0.46 | 0.46 | 0.44 | 0.59 | 0.54 | 0.57 | 0.53 | 0.53 | 0.52 | 0.44 | 0.44 | 0.41 | 0.34 | 0.41 | 0.45 | 0.48 | 0.47 | 0.46 | 0.55 | 0.55 | 0.54 | 0.62 | 0.56 | 0.70 | 0.66 | 0.65 | 0.65 | 0.68 |
|
Debt Ratio
|
0.08 | 0.13 | | 0.15 | 0.01 | 0.01 | 0.14 | 0.15 | 0.13 | 0.14 | 0.15 | | | 0.14 | 0.16 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 | 0.17 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.13 | 0.13 | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.19 | 0.19 | 0.18 | 0.20 | 0.18 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 |
|
Equity Ratio
|
| | | 0.14 | 0.14 | 0.16 | 0.16 | 0.15 | 0.15 | 0.16 | 0.16 | | | 0.16 | 0.11 | 0.12 | 0.13 | 0.13 | 0.15 | 0.16 | 0.15 | 0.15 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.34 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.31 | 0.32 | 0.32 | 0.30 | 0.31 | 0.31 | 0.28 | 0.29 | 0.28 | 0.29 | 0.28 | 0.27 | 0.28 | 0.28 | 0.30 | 0.31 | 0.31 | 0.38 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.33 | 0.32 | 0.32 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 |
|
Times Interest Earned
|
-7.21 | 3.84 | 1.74 | 3.76 | 4.12 | 2.65 | 4.21 | | | 2.37 | 1.84 | 9.91 | 5.42 | 2.19 | -25.52 | 9.06 | 5.22 | 2.33 | 4.39 | 10.19 | 4.23 | 1.00 | 4.09 | 8.88 | 3.00 | 0.77 | 0.05 | 7.09 | 2.89 | 0.02 | 1.91 | 8.72 | 1.33 | -0.55 | 1.63 | 5.08 | 1.21 | 0.33 | 8.70 | 6.65 | 3.14 | 1.73 | 11.08 | 2.30 | 1.19 | 1.08 | 9.65 | 3.58 | 3.27 | 22.62 | 13.80 | 3.65 | 2.69 | 2.85 | 13.11 | 5.28 | 2.49 | 2.61 | 12.37 | 4.38 | 3.12 | -11.78 | 13.65 | 6.65 | 5.75 | 6.43 |
|
FCF Payout Ratio
|
0.00 | 0.00 | 1.05 | 0.40 | 0.00 | 0.65 | 0.21 | | | 1.09 | 0.34 | 1.77 | 0.68 | 0.39 | 0.26 | 2.94 | 0.73 | 0.24 | 0.29 | -2.94 | 0.46 | 0.53 | 0.45 | -0.70 | 1.59 | 1.06 | 1.16 | 0.90 | 0.26 | 0.56 | 0.28 | 2.33 | 0.82 | 0.63 | 0.16 | -1.68 | 0.25 | 0.19 | 0.15 | -1.33 | 0.25 | 0.28 | 0.21 | 11.00 | 0.14 | 0.18 | 0.17 | -0.65 | 0.19 | 0.07 | 0.64 | 16.33 | 0.41 | 0.53 | 0.25 | 0.77 | 0.32 | 0.24 | 0.18 | -2.53 | 0.26 | 0.21 | 0.14 | -1.08 | 0.29 | 0.15 |
|
Enterprise Value
|
-0.16B | -0.10B | -0.18B | -0.17B | -0.14B | -0.13B | -0.30B | -0.39B | -0.34B | -0.39B | -0.42B | -0.43B | -0.38B | -0.41B | -0.47B | -0.50B | -0.48B | -0.60B | -0.77B | -0.70B | -0.69B | -0.64B | -0.58B | -0.45B | -0.39B | -0.37B | -0.40B | -0.80B | -0.81B | -0.63B | -0.75B | -0.78B | -0.73B | -0.80B | -0.91B | -0.82B | -0.79B | -0.82B | -0.91B | -0.92B | -0.70B | -0.76B | -0.78B | -0.78B | -0.97B | -1.55B | -1.95B | -1.92B | -2.18B | -2.13B | -4.64B | -2.13B | -1.84B | -1.42B | -1.21B | -1.06B | -1.53B | -1.17B | -1.36B | -1.82B | -1.17B | -1.30B | -1.81B | -1.43B | -1.91B | -1.84B |
|
Return on Sales
|
0.00% | 0.03% | 0.00% | 0.00% | 0.12% | 0.08% | 0.13% | 0.08% | 0.05% | 0.07% | 0.05% | 0.21% | 0.00% | 0.07% | 0.00% | 0.20% | 0.06% | 0.06% | 0.06% | 0.21% | 0.05% | -0.01% | 0.09% | 0.18% | 0.08% | 0.13% | -0.01% | 0.11% | 0.04% | -0.02% | -0.05% | 0.15% | 0.02% | -0.03% | -0.02% | 0.10% | 0.03% | 0.02% | 0.11% | 0.13% | 0.07% | 0.04% | 0.09% | 0.09% | 0.03% | 0.00% | 0.00% | 0.09% | 0.03% | -0.01% | 0.68% | 0.01% | -0.02% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | | 0.08% | 0.06% | -0.73% | 0.34% | 0.11% | 0.15% | 0.14% |
|
Return on Capital Employed
|
| | | | | | 0.11% | | | 0.08% | 0.07% | | | | -0.04% | -0.05% | -0.05% | -0.05% | 0.12% | 0.14% | 0.13% | 0.11% | 0.13% | 0.12% | 0.12% | 0.09% | 0.08% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.11% | 0.10% | 0.11% | 0.12% | 0.07% | 0.07% | 0.08% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.03% | 0.04% | 0.05% | 0.06% | 0.14% |
|
Return on Invested Capital
|
| | | | 0.11% | 0.10% | 0.13% | | | 0.15% | 0.15% | 0.21% | 0.20% | 0.19% | -0.13% | -0.17% | -0.17% | -0.16% | 0.23% | 0.22% | 0.19% | 0.18% | 0.19% | 0.18% | 0.16% | 0.20% | 0.15% | 0.07% | 0.05% | 0.04% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.02% | 0.02% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.14% | 0.14% | 0.13% | 0.15% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.11% | 0.06% | -0.23% | -0.14% | -0.02% | 0.18% |
|
Return on Assets
|
0.01% | 0.00% | | | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.06% | 0.06% | 0.05% | 0.06% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.01% | -0.05% | -0.01% | -0.01% | 0.00% | 0.07% |
|
Return on Equity
|
| | | | 0.04% | 0.06% | 0.10% | 0.10% | 0.06% | 0.06% | 0.03% | 0.12% | 0.11% | 0.10% | 0.10% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.17% | 0.15% | 0.15% | 0.19% | 0.15% | 0.06% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.02% | 0.02% | 0.02% | 0.02% | 0.17% | 0.16% | 0.17% | 0.18% | 0.00% | -0.01% | 0.00% | 0.00% | | 0.02% | 0.04% | -0.16% | -0.04% | -0.03% | -0.01% | 0.24% |