|
Gross Margin
|
16.42% | 12.00% | 12.35% | 16.44% | 15.50% | 17.15% | 23.80% | 19.94% | 21.05% | 27.60% | 25.50% | 23.08% | 26.70% | 24.85% | 19.82% | 19.25% | 17.41% | 15.93% | 14.95% | 10.06% | 13.83% | 17.47% | 20.14% | 23.90% | 25.31% | 28.65% | 33.77% | 24.07% | 6.42% | 2.52% | 9.96% | 6.30% | 5.11% | 6.55% | 7.50% | 12.84% | 17.60% | 22.15% | 27.63% | 12.13% | 10.02% |
|
EBT Margin
|
0.52% | -61.77% | -9.25% | 2.41% | 4.38% | -25.58% | 15.74% | 8.29% | 9.72% | 29.71% | 15.89% | 8.07% | 13.42% | 34.15% | 3.38% | -6.53% | -2.03% | -35.43% | 9.20% | -4.89% | 0.93% | 15.26% | 10.87% | 16.27% | 15.99% | 17.72% | 23.17% | 24.92% | -25.57% | 15.47% | -6.74% | -3.69% | -8.76% | -2.97% | -12.50% | 3.17% | 6.34% | 19.76% | 19.83% | 5.33% | 5.58% |
|
EBIT Margin
|
-83.05% | -120.56% | -96.90% | 11.92% | -79.95% | -88.25% | -60.45% | 16.79% | 18.76% | 15.78% | 23.69% | 14.59% | 19.56% | 18.75% | 12.32% | 4.72% | 7.36% | -1.77% | 12.05% | 6.05% | 11.37% | 12.29% | 17.84% | 20.61% | 22.29% | -5.27% | 28.36% | 22.39% | 4.63% | -23.39% | 1.99% | 3.24% | 1.77% | 3.97% | -3.00% | 9.39% | 13.74% | 16.75% | 25.02% | 8.55% | -22.50% |
|
EBITDA Margin
|
-83.05% | -120.56% | 12.07% | 16.92% | 15.37% | 17.54% | 23.50% | 19.52% | 21.26% | 29.21% | 22.30% | 27.05% | 25.07% | 22.22% | 14.78% | 17.85% | 15.58% | 13.96% | 15.75% | 8.61% | 15.18% | 16.64% | 19.83% | 22.06% | 25.22% | 32.72% | 30.82% | 26.18% | 8.07% | 3.04% | 10.75% | 5.33% | 5.07% | 6.63% | 7.27% | 14.42% | 18.84% | 26.10% | 23.69% | 7.82% | 12.49% |
|
Operating Margin
|
-83.05% | -120.56% | -96.90% | 11.92% | -79.95% | -88.25% | -60.45% | 16.79% | 18.76% | 15.78% | 23.69% | 14.59% | 19.56% | 18.75% | 12.32% | 4.72% | 7.36% | -1.77% | 12.05% | 6.05% | 11.37% | 12.29% | 17.84% | 20.61% | 22.29% | -5.27% | 28.36% | 22.39% | 4.63% | -23.39% | 1.99% | 3.24% | 1.77% | 3.97% | -3.00% | 9.39% | 13.74% | 16.75% | 25.02% | 8.55% | -22.50% |
|
Net Margin
|
-2.35% | -65.52% | -10.10% | -0.52% | 0.43% | -27.63% | 11.60% | 4.83% | 5.70% | 21.39% | 11.00% | 3.66% | 5.75% | 28.38% | -2.13% | -10.81% | -5.73% | -37.64% | 5.84% | -6.98% | -0.85% | 13.34% | 7.63% | 12.35% | 11.90% | 8.80% | 16.79% | 18.50% | -26.97% | 8.71% | -8.69% | -4.51% | -7.42% | -1.58% | -11.81% | 1.07% | 3.37% | 15.86% | 16.27% | 5.00% | 7.28% |
|
FCF Margin
|
| -3.26% | -20.90% | -7.23% | -8.37% | 3.67% | 11.75% | 11.05% | -3.85% | 9.61% | -0.61% | -14.67% | 6.08% | 11.57% | 3.64% | -0.26% | 3.39% | 5.25% | -7.60% | 9.82% | 3.55% | -3.05% | -2.40% | -5.82% | 11.32% | 12.34% | -1.21% | 11.77% | 0.21% | -1.99% | -9.21% | -4.77% | -2.92% | 0.39% | -12.47% | 4.23% | -0.10% | 7.06% | -0.53% | 11.83% | -2.20% |
|
Inventory Average
|
| | | | | 1.18B | 1.23B | 1.29B | 1.30B | 1.39B | 1.54B | 1.65B | 1.67B | 1.74B | 1.81B | 1.78B | 1.71B | 1.65B | 1.58B | 1.46B | 1.41B | 1.40B | 1.41B | 1.48B | 1.62B | 1.83B | 2.23B | 2.53B | 2.48B | 2.41B | 2.41B | 2.40B | 2.29B | 2.17B | 2.10B | 2.01B | 2.04B | 2.05B | 2.09B | 2.20B | 2.21B |
|
Assets Average
|
| | | | | 17.02B | 16.91B | 17.00B | 17.09B | 17.35B | 17.27B | 16.81B | 16.35B | 16.16B | 16.04B | 15.65B | 15.01B | 14.65B | 14.14B | 13.48B | 13.78B | 14.55B | 14.90B | 14.68B | 14.32B | 14.61B | 15.51B | 15.85B | 15.30B | 14.82B | 14.56B | 14.25B | 14.02B | 14.04B | 14.24B | 14.32B | 14.42B | 14.30B | 14.32B | 14.78B | 15.48B |
|
Equity Average
|
| 11.65B | 11.66B | 11.83B | 10.48B | 8.40B | 7.93B | 8.18B | 8.16B | 7.46B | 7.16B | 7.31B | 7.20B | 7.44B | 7.34B | 6.97B | 6.63B | 6.15B | 5.85B | 5.57B | 5.17B | 5.02B | 4.94B | 5.15B | 5.44B | 5.87B | 6.27B | 6.77B | 7.09B | 6.74B | 6.44B | 6.38B | 6.28B | 5.97B | 5.69B | 5.47B | 5.33B | 5.20B | 5.49B | 5.97B | 6.24B |
|
Invested Capital
|
11.79B | 11.53B | 11.81B | 11.85B | 9.86B | 7.73B | 8.18B | 8.22B | 8.26B | 6.98B | 7.63B | 7.26B | 7.42B | 7.67B | 7.17B | 6.93B | 6.48B | 5.95B | 5.89B | 5.37B | 5.08B | 5.12B | 5.62B | 5.65B | 5.76B | 6.56B | 6.77B | 7.52B | 7.06B | 6.79B | 6.51B | 6.62B | 6.30B | 6.06B | 5.74B | 5.67B | 5.71B | 5.42B | 6.07B | 6.42B | 6.67B |
|
Asset Utilization Ratio
|
| | | | | 0.55 | 0.58 | 0.61 | 0.64 | 0.67 | 0.70 | 0.76 | 0.81 | 0.83 | 0.81 | 0.78 | 0.76 | 0.71 | 0.71 | 0.71 | 0.68 | 0.64 | 0.66 | 0.71 | 0.78 | 0.83 | 0.81 | 0.84 | 0.86 | 0.84 | 0.81 | 0.76 | 0.76 | 0.75 | 0.74 | 0.75 | 0.76 | 0.83 | 0.88 | 0.86 | 0.83 |
|
Interest Coverage Ratio
|
-32.25 | -32.12 | -32.23 | 4.20 | -27.79 | -32.45 | -61.73 | 19.20 | 21.38 | 11.39 | 28.15 | 16.31 | 20.09 | 13.93 | 11.17 | 4.27 | 6.30 | -0.98 | 9.57 | 4.06 | 6.56 | 5.65 | 12.19 | 8.72 | 11.95 | -5.18 | 37.36 | 27.20 | 5.28 | -21.48 | 2.04 | 3.22 | 1.77 | 3.22 | -2.89 | 6.83 | 9.07 | 11.02 | 15.91 | 4.61 | -20.42 |
|
Debt to Equity
|
| 0.02 | | | 0.16 | 0.19 | 0.18 | 0.18 | 0.19 | 0.23 | 0.21 | 0.29 | 0.27 | 0.25 | 0.27 | 0.27 | 0.29 | 0.32 | 0.32 | 0.35 | 0.52 | 0.51 | 0.61 | 0.45 | 0.37 | 0.32 | 0.36 | 0.27 | 0.27 | 0.30 | 0.32 | 0.31 | 0.33 | 0.33 | 0.48 | 0.50 | 0.56 | 0.53 | 0.49 | 0.47 | 0.46 |
|
Debt Ratio
|
| | | | 0.09 | 0.09 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.14 | 0.14 | 0.18 | 0.17 | 0.20 | 0.17 | 0.14 | 0.13 | 0.14 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.19 | 0.19 | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 |
|
Equity Ratio
|
| | | | 0.53 | 0.46 | 0.48 | 0.48 | 0.47 | 0.39 | 0.44 | 0.43 | 0.45 | 0.47 | 0.44 | 0.45 | 0.44 | 0.40 | 0.43 | 0.40 | 0.35 | 0.34 | 0.33 | 0.38 | 0.38 | 0.42 | 0.39 | 0.46 | 0.46 | 0.45 | 0.44 | 0.46 | 0.44 | 0.41 | 0.39 | 0.38 | 0.36 | 0.37 | 0.40 | 0.41 | 0.40 |
|
Times Interest Earned
|
-32.25 | -32.12 | -32.23 | 4.20 | -27.79 | -32.45 | -61.73 | 19.20 | 21.38 | 11.39 | 28.15 | 16.31 | 20.09 | 13.93 | 11.17 | 4.27 | 6.30 | -0.98 | 9.57 | 4.06 | 6.56 | 5.65 | 12.19 | 8.72 | 11.95 | -5.18 | 37.36 | 27.20 | 5.28 | -21.48 | 2.04 | 3.22 | 1.77 | 3.22 | -2.89 | 6.83 | 9.07 | 11.02 | 15.91 | 4.61 | -20.42 |
|
FCF Payout Ratio
|
| -0.44 | -0.11 | -0.20 | -0.47 | 0.61 | 0.18 | 0.31 | -0.78 | 0.32 | -14.05 | -0.22 | 0.88 | 0.67 | 2.16 | -10.29 | 1.17 | 0.66 | -0.17 | 0.36 | 0.55 | -0.75 | -0.90 | -0.45 | 0.11 | 0.09 | -4.05 | 0.04 | 3.00 | -1.13 | -0.07 | -0.14 | -0.24 | 1.80 | -0.06 | 0.15 | -8.67 | 0.11 | -1.44 | 0.07 | -0.39 |
|
Enterprise Value
|
-0.52B | 0.44B | -0.36B | -0.33B | 1.91B | 1.14B | 1.48B | 1.29B | 1.02B | 0.72B | 0.90B | 0.91B | 0.95B | 0.70B | 0.77B | 1.00B | 0.91B | 0.82B | 0.65B | 0.63B | -0.12B | 0.08B | -0.93B | -0.03B | 0.11B | -0.22B | 0.06B | -0.24B | -0.12B | 0.02B | 0.36B | 0.53B | 0.62B | 0.62B | 0.16B | 0.08B | -1.32B | -1.16B | -1.14B | -1.49B | -1.44B |
|
Return on Sales
|
-0.02% | -0.66% | -0.10% | -0.01% | 0.00% | -0.28% | 0.12% | 0.05% | 0.06% | 0.21% | 0.11% | 0.04% | 0.06% | 0.28% | -0.02% | -0.11% | -0.06% | -0.38% | 0.06% | -0.07% | -0.01% | 0.13% | 0.08% | 0.12% | 0.12% | 0.09% | 0.17% | 0.18% | -0.27% | 0.09% | -0.09% | -0.05% | -0.07% | -0.02% | -0.12% | 0.01% | 0.03% | 0.16% | 0.16% | 0.05% | 0.07% |
|
Return on Capital Employed
|
| | | | | -0.41% | -0.38% | -0.36% | -0.20% | 0.00% | 0.16% | 0.17% | 0.18% | 0.19% | 0.16% | 0.13% | 0.10% | 0.05% | 0.05% | 0.05% | 0.06% | 0.08% | 0.10% | 0.14% | 0.18% | 0.14% | 0.17% | 0.18% | 0.14% | 0.11% | 0.03% | -0.03% | -0.04% | 0.03% | 0.01% | 0.03% | 0.06% | 0.11% | 0.19% | 0.18% | 0.08% |
|
Return on Invested Capital
|
| | | -0.68% | -0.71% | -0.89% | -3.69% | 1.45% | 0.10% | -0.01% | 0.21% | 0.20% | 0.20% | 0.23% | 0.18% | 0.13% | 0.09% | 0.14% | 0.13% | 0.13% | 0.16% | 0.11% | 0.14% | 0.22% | 0.28% | 0.17% | 0.21% | 0.22% | 0.11% | 0.09% | -0.01% | -0.08% | -0.22% | 0.05% | 0.02% | 0.06% | 0.21% | 0.12% | 0.28% | 0.26% | 0.13% |
|
Return on Assets
|
| | | | | -0.05% | -0.02% | -0.01% | -0.01% | 0.07% | 0.08% | 0.08% | 0.08% | 0.10% | 0.08% | 0.05% | 0.03% | -0.10% | -0.09% | -0.08% | -0.07% | 0.02% | 0.02% | 0.06% | 0.09% | 0.08% | 0.10% | 0.12% | 0.05% | 0.05% | -0.01% | -0.06% | -0.02% | -0.04% | -0.05% | -0.04% | -0.02% | 0.03% | 0.09% | 0.09% | 0.09% |
|
Return on Equity
|
| | | -0.16% | -0.17% | -0.11% | -0.05% | -0.03% | -0.01% | 0.17% | 0.19% | 0.18% | 0.19% | 0.22% | 0.17% | 0.11% | 0.07% | -0.23% | -0.21% | -0.19% | -0.18% | 0.06% | 0.07% | 0.17% | 0.23% | 0.21% | 0.25% | 0.28% | 0.11% | 0.10% | -0.01% | -0.14% | -0.05% | -0.10% | -0.12% | -0.09% | -0.04% | 0.07% | 0.22% | 0.23% | 0.24% |