|
Gross Margin
|
72.52% | 85.47% | 33.33% | 87.43% | 84.82% | 85.33% | 49.38% | 66.65% | 83.14% | 90.18% | 86.69% | 55.76% | 88.89% | 81.36% | 71.05% | 17.31% | 78.96% | -217.83% | 70.91% | 55.31% | 42.96% | 63.73% | 62.62% | 58.59% | 58.89% | 46.80% | 48.43% | 56.39% | 46.03% | 42.13% | 55.31% | 3.12% | 97.59% | -87.84% | 55.84% | 98.35% | 98.57% | -17.91% | 24.98% | 73.29% | 72.27% | 65.87% | 99.98% | 100.00% | 99.99% | 100.00% | 100.00% | 100.00% | 99.97% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
|
EBT Margin
|
-205.71% | 41.49% | -127.57% | 55.51% | 48.15% | -33.26% | -82.08% | -20.22% | 44.45% | 66.05% | 52.58% | -59.35% | 60.98% | 27.92% | 2.14% | -382.02% | 36.64% | -459.89% | 36.54% | 7.44% | -20.85% | 12.67% | 8.75% | -9.38% | -5.48% | -10.77% | 126.71% | 4.57% | -102.91% | -61.89% | -34.07% | -92.83% | -81.24% | 9.09% | -1.03% | -54.30% | -40.92% | 59.33% | -28.95% | 42.24% | 28.27% | 47.81% | 22.96% | -10.26% | 4.11% | 7.46% | 3.64% | -9.39% | -2.67% | 4.68% | 19.32% | 16.55% | 10.62% | 19.33% |
|
EBIT Margin
|
-181.31% | 52.75% | -78.87% | 64.16% | 57.89% | -16.94% | -63.09% | -1.70% | 50.02% | 69.35% | 56.90% | -43.47% | 65.20% | 34.61% | 10.92% | -357.09% | 41.86% | -404.57% | 41.93% | 15.66% | -11.12% | 18.31% | 14.25% | -3.31% | 0.45% | -4.46% | -3.25% | 7.69% | -88.11% | -7.08% | 19.92% | -93.05% | -84.78% | 11.09% | 6.90% | -49.15% | -38.60% | 57.54% | -26.00% | 43.21% | 29.96% | 48.25% | 23.54% | -9.33% | 4.95% | 8.20% | 4.25% | -8.18% | -2.36% | 4.46% | 19.15% | 15.79% | 9.73% | 20.49% |
|
EBITDA Margin
|
-181.31% | 52.75% | -78.87% | 64.16% | 57.89% | -16.94% | -63.09% | -1.70% | 50.02% | 69.35% | 56.90% | -43.47% | 65.20% | 34.61% | 10.92% | -357.09% | 41.86% | -404.57% | 41.93% | 15.66% | -11.12% | 18.31% | 14.25% | -3.31% | 0.45% | -4.46% | -3.25% | 7.69% | -88.11% | -7.08% | 19.92% | -93.05% | -84.78% | 11.09% | 6.90% | -49.15% | -38.60% | 57.54% | -26.00% | 43.21% | 29.96% | 48.25% | 23.54% | -9.33% | 4.95% | 8.20% | 4.25% | -8.18% | -2.36% | 4.46% | 19.15% | 15.79% | 9.73% | 20.49% |
|
Operating Margin
|
-181.31% | 52.75% | -78.87% | 64.16% | 57.89% | -16.94% | -63.09% | -1.70% | 50.02% | 69.35% | 56.90% | -43.47% | 65.20% | 34.61% | 10.92% | -357.09% | 41.86% | -404.57% | 41.93% | 15.66% | -11.12% | 18.31% | 14.25% | -3.31% | 0.45% | -4.46% | -3.25% | 7.69% | -88.11% | -7.08% | 19.92% | -93.05% | -84.78% | 11.09% | 6.90% | -49.15% | -38.60% | 57.54% | -26.00% | 43.21% | 29.96% | 48.25% | 23.54% | -9.33% | 4.95% | 8.20% | 4.25% | -8.18% | -2.36% | 4.46% | 19.15% | 15.79% | 9.73% | 20.49% |
|
Net Margin
|
-14.98% | -39.08% | -78.10% | 33.89% | 0.81% | 0.45% | -57.44% | -13.58% | 26.74% | 40.94% | 32.08% | -38.59% | 36.99% | 17.51% | -0.70% | -239.27% | 21.34% | -310.96% | 22.45% | -0.65% | -20.85% | 47.65% | 1.44% | -13.79% | -14.34% | -11.62% | 94.35% | 3.24% | -78.55% | -50.61% | -25.72% | -71.04% | -60.22% | 5.33% | -1.13% | -40.01% | -30.99% | 43.78% | -19.88% | 31.14% | 21.66% | 37.35% | 15.15% | -8.72% | 1.58% | 4.21% | 2.03% | -8.15% | -3.35% | 12.80% | 14.67% | 12.07% | 6.28% | 13.72% |
|
FCF Margin
|
| -46.85% | -365.73% | -78.46% | -79.27% | -51.65% | -134.51% | -123.04% | -41.96% | -37.38% | -17.70% | -52.21% | -6.58% | -13.93% | -7.63% | -30.60% | 2.43% | 11.30% | 7.28% | -8.70% | 112.37% | -2.15% | 17.67% | -9.66% | 4.51% | 43.87% | 16.42% | -7.18% | -7.10% | -15.56% | -7.58% | -20.82% | 3.84% | 8.46% | 33.47% | 10.68% | 7.83% | 15.63% | 48.44% | 29.05% | 34.53% | 15.07% | 5.02% | -9.35% | -5.23% | 9.02% | 6.48% | -3.05% | 1.81% | 14.76% | 19.94% | 23.98% | 11.79% | 14.78% |
|
Assets Average
|
| | 3.86B | 4.46B | 5.25B | 6.14B | 6.87B | 7.59B | 8.68B | 10.43B | 12.01B | 12.51B | 13.05B | 13.85B | 14.20B | 13.92B | 14.09B | 14.44B | 14.57B | 15.17B | 15.15B | 15.06B | 15.34B | 15.56B | 15.75B | 15.66B | 16.40B | 17.31B | 16.73B | 15.66B | 14.86B | 14.13B | 13.55B | 13.25B | 13.08B | 12.92B | 13.16B | 13.68B | 13.85B | 14.01B | 14.31B | 14.27B | 13.99B | 13.82B | 13.75B | 13.63B | 13.53B | 13.48B | 13.32B | 13.12B | 13.03B | 12.91B | 12.84B | 13.08B |
|
Equity Average
|
| | | | | 2.74B | 3.57B | 3.53B | 3.64B | 4.61B | 5.95B | 6.37B | 6.71B | 7.20B | 7.35B | 7.51B | 7.79B | 7.85B | 7.99B | 8.28B | 8.35B | 8.63B | 8.90B | 8.86B | 8.74B | 8.58B | 8.39B | 8.32B | 7.89B | 7.21B | 6.78B | 6.51B | 6.21B | 6.04B | 6.16B | 5.97B | 5.43B | 5.60B | 5.90B | 6.00B | 6.37B | 6.74B | 7.09B | 7.12B | 7.08B | 7.12B | 7.20B | 7.23B | 7.19B | 7.20B | 7.31B | 7.45B | 7.50B | 7.62B |
|
Invested Capital
|
| 1.67B | | | 1.88B | 3.60B | 3.55B | 3.54B | 3.75B | 5.47B | 6.43B | 6.31B | 7.11B | 7.29B | 7.42B | 7.60B | 7.98B | 7.93B | 8.31B | 8.31B | 8.39B | 8.90B | 8.96B | 8.83B | 8.68B | 8.49B | 8.30B | 8.34B | 7.45B | 6.98B | 6.59B | 6.44B | 6.09B | 9.22B | 6.37B | 6.45B | 7.53B | 8.24B | 7.71B | 7.87B | 7.66B | 8.21B | 8.49B | 8.57B | 8.72B | 8.68B | 8.79B | 8.79B | 8.81B | 8.71B | 8.70B | 8.59B | 8.83B | 9.12B |
|
Asset Utilization Ratio
|
| | | 0.17 | 0.20 | 0.21 | 0.21 | 0.18 | 0.20 | 0.26 | 0.32 | 0.31 | 0.35 | 0.29 | 0.24 | 0.24 | 0.21 | 0.16 | 0.19 | 0.21 | 0.18 | 0.24 | 0.23 | 0.24 | 0.26 | 0.26 | 0.25 | 0.26 | 0.27 | 0.28 | 0.32 | 0.29 | 0.28 | 0.31 | 0.32 | 0.38 | 0.44 | 0.48 | 0.43 | 0.51 | 0.55 | 0.54 | 0.60 | 0.49 | 0.39 | 0.34 | 0.32 | 0.33 | 0.33 | 0.33 | 0.35 | 0.38 | 0.40 | 0.41 |
|
Interest Coverage Ratio
|
-7.43 | 4.69 | -1.62 | 7.42 | 5.95 | -2.27 | -3.32 | -0.14 | 8.98 | 20.98 | 13.16 | -2.74 | 15.45 | 5.18 | 1.24 | -14.22 | 7.82 | -9.31 | 7.52 | 1.80 | -1.03 | 2.95 | 2.27 | -0.47 | 0.06 | -0.59 | -0.47 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 0.86 | | | 1.58 | 0.58 | 0.72 | 0.96 | 1.10 | 0.80 | 0.65 | | 0.62 | 0.64 | 0.63 | 0.56 | 0.60 | 0.63 | 0.59 | 0.64 | 0.54 | 0.54 | 0.55 | 0.60 | 0.63 | 0.64 | 0.42 | 0.43 | 0.50 | 0.54 | 0.56 | 0.55 | 0.56 | 0.50 | 0.45 | 0.55 | 0.74 | 0.44 | 0.54 | 0.37 | 0.28 | 0.18 | 0.19 | 0.22 | 0.23 | 0.22 | 0.21 | 0.22 | 0.23 | 0.21 | 0.18 | 0.15 | 0.17 | 0.18 |
|
Debt Ratio
|
| 0.40 | | | 0.52 | 0.31 | 0.36 | 0.42 | 0.44 | 0.38 | 0.33 | | 0.32 | 0.33 | 0.33 | 0.31 | 0.33 | 0.34 | 0.32 | 0.34 | 0.30 | 0.32 | 0.32 | 0.34 | 0.35 | 0.35 | 0.20 | 0.21 | 0.23 | 0.25 | 0.26 | 0.26 | 0.25 | 0.23 | 0.21 | 0.25 | 0.28 | 0.19 | 0.23 | 0.17 | 0.12 | 0.09 | 0.10 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.10 | 0.09 | 0.10 | 0.11 |
|
Equity Ratio
|
| 0.46 | | | 0.33 | 0.54 | 0.50 | 0.44 | 0.40 | 0.47 | 0.52 | 0.50 | 0.52 | 0.52 | 0.52 | 0.56 | 0.55 | 0.54 | 0.55 | 0.54 | 0.56 | 0.58 | 0.58 | 0.56 | 0.55 | 0.55 | 0.48 | 0.48 | 0.46 | 0.46 | 0.45 | 0.47 | 0.45 | 0.46 | 0.48 | 0.45 | 0.38 | 0.44 | 0.42 | 0.44 | 0.45 | 0.50 | 0.52 | 0.51 | 0.52 | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.57 | 0.59 | 0.58 | 0.58 |
|
Times Interest Earned
|
-7.43 | 4.69 | -1.62 | 7.42 | 5.95 | -2.27 | -3.32 | -0.14 | 8.98 | 20.98 | 13.16 | -2.74 | 15.45 | 5.18 | 1.24 | -14.22 | 7.82 | -9.31 | 7.52 | 1.80 | -1.03 | 2.95 | 2.27 | -0.47 | 0.06 | -0.59 | -0.47 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | -0.02 | -0.04 | -0.09 | -0.10 | -0.25 | -0.23 | 0.72 | 1.35 | 0.31 | -0.51 | 0.06 | -2.29 | 0.31 | -0.66 | 1.44 | 0.17 | 0.50 | | | | | | | 0.17 | 0.05 | 0.15 | 0.14 | 0.10 | 0.09 | 0.04 | 0.05 | 0.21 | 0.73 | -0.36 | -0.36 | 0.23 | 0.32 | -0.65 | 0.82 | 0.09 | 0.06 | 0.07 | 0.12 | 0.08 |
|
Enterprise Value
|
-0.02B | -0.18B | -0.00B | -0.01B | -0.22B | -0.20B | -0.14B | -0.19B | -0.29B | 0.15B | 0.19B | 0.95B | 1.31B | 0.32B | 1.32B | 0.91B | 0.96B | 1.36B | 0.38B | 0.15B | 0.41B | 0.24B | 0.26B | 0.28B | 0.26B | 0.58B | -0.12B | -0.35B | | -0.42B | -0.82B | -0.23B | 0.23B | 0.22B | 0.31B | 0.32B | 0.28B | 0.31B | 0.25B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.21B | 0.20B | 0.20B | 0.19B | 0.19B | 0.18B | 0.15B | -0.05B |
|
Return on Sales
|
-0.15% | -0.39% | -0.78% | 0.34% | 0.01% | 0.00% | -0.57% | 0.01% | 0.27% | 0.04% | 0.32% | -0.37% | 0.38% | 0.19% | 0.01% | -2.31% | 0.24% | -2.90% | 0.26% | 0.05% | -0.14% | 0.52% | 0.08% | -0.07% | -0.07% | 0.02% | 0.99% | 0.03% | -0.79% | -0.51% | -0.26% | -0.71% | -0.62% | 0.07% | -0.01% | -0.41% | -0.32% | 0.47% | -0.22% | 0.33% | 0.23% | 0.41% | 0.19% | -0.07% | 0.03% | 0.06% | 0.03% | -0.08% | -0.02% | 0.14% | 0.15% | 0.13% | 0.07% | 0.14% |
|
Return on Capital Employed
|
| | | | 0.12% | 0.06% | 0.05% | 0.00% | 0.03% | 0.14% | 0.19% | 0.17% | 0.21% | 0.14% | 0.09% | 0.03% | 0.00% | -0.07% | -0.04% | 0.03% | -0.01% | 0.05% | 0.03% | 0.02% | 0.02% | 0.00% | -0.01% | 0.00% | -0.06% | -0.07% | -0.05% | -0.11% | -0.09% | -0.08% | -0.09% | -0.10% | -0.10% | 0.00% | -0.03% | 0.12% | 0.24% | 0.20% | 0.25% | 0.16% | 0.10% | 0.03% | 0.01% | 0.01% | 0.00% | 0.00% | 0.02% | 0.04% | 0.06% | 0.08% |
|
Return on Invested Capital
|
| | | | | -0.02% | -0.05% | 0.01% | 0.44% | 0.17% | 0.22% | 0.19% | 0.23% | 0.16% | 0.10% | 0.05% | 0.00% | -0.07% | -0.04% | 0.05% | -0.01% | 0.14% | 0.17% | -1.37% | 0.24% | 0.00% | -0.01% | 0.00% | -0.23% | -0.11% | -0.08% | -0.17% | -0.14% | -0.09% | -0.11% | -0.14% | -0.12% | 0.00% | -0.03% | 0.14% | 0.29% | 0.26% | 0.30% | 0.19% | 0.12% | 0.04% | 0.01% | 0.01% | 0.00% | 0.00% | 0.03% | 0.06% | 0.07% | 0.07% |
|
Return on Assets
|
| | | -0.01% | 0.00% | 0.01% | 0.01% | -0.01% | 0.01% | 0.01% | 0.05% | 0.04% | 0.06% | 0.07% | 0.04% | 0.01% | -0.01% | -0.05% | -0.03% | 0.01% | -0.01% | 0.05% | 0.04% | 0.03% | 0.03% | 0.00% | 0.05% | 0.06% | 0.01% | -0.02% | -0.11% | -0.15% | -0.14% | -0.10% | -0.07% | -0.08% | -0.08% | -0.01% | -0.02% | 0.07% | 0.15% | 0.14% | 0.17% | 0.11% | 0.07% | 0.02% | 0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | | 0.03% | 0.01% | -0.02% | 0.03% | 0.02% | 0.10% | 0.07% | 0.12% | 0.14% | 0.08% | 0.02% | -0.02% | -0.10% | -0.06% | 0.02% | -0.02% | 0.09% | 0.06% | 0.05% | 0.05% | -0.01% | 0.11% | 0.12% | 0.03% | -0.04% | -0.24% | -0.33% | -0.30% | -0.21% | -0.15% | -0.17% | -0.19% | -0.03% | -0.05% | 0.17% | 0.34% | 0.30% | 0.34% | 0.22% | 0.14% | 0.04% | 0.01% | 0.01% | 0.00% | 0.01% | 0.04% | 0.07% | 0.08% | 0.09% |