|
Gross Margin
|
52.12% | 31.65% | 35.22% | 46.71% | 47.83% | 54.77% | 46.17% | 52.37% | 52.23% | 57.99% | 59.47% | 68.87% | 71.36% | 74.71% | 66.47% | 68.54% | 67.64% | 63.82% | 62.69% | 68.87% | 69.92% | 66.44% | 66.29% | 65.79% | 69.17% | 66.77% | 70.30% | 72.96% | 72.94% | 71.48% | 73.68% | 75.94% | 78.93% | 64.33% | 60.64% | 68.16% | 68.11% | 67.26% | 69.88% | 73.82% | 85.12% | 90.65% | 89.33% | 87.37% | 83.40% | 83.41% | 84.68% | 85.96% | 86.63% | 85.47% | 81.54% | 79.46% | 78.59% | 79.78% | 76.95% |
|
EBT Margin
|
-6.98% | -25.10% | -23.59% | -0.47% | -14.16% | -8.57% | -17.48% | -3.24% | 0.78% | 0.68% | 8.41% | 17.15% | 20.18% | 28.86% | 12.93% | 15.53% | 13.93% | -12.59% | -8.58% | -4.33% | -3.69% | -9.50% | -7.99% | -10.20% | -16.28% | -24.87% | -28.99% | -14.65% | -17.99% | -11.03% | 3.23% | 10.05% | 20.11% | -14.63% | -46.60% | 0.00% | -17.12% | -25.83% | -14.57% | -11.37% | 27.78% | 43.58% | 40.83% | 37.55% | 27.28% | 24.62% | 27.71% | 37.20% | 51.33% | 25.42% | 13.99% | 8.57% | 13.52% | 16.06% | 15.00% |
|
EBIT Margin
|
6.70% | -14.36% | -16.63% | 6.98% | 2.61% | 1.39% | -12.71% | 3.93% | 7.95% | 6.27% | 13.67% | 22.58% | 26.61% | 36.92% | 23.30% | 25.66% | 22.71% | 5.49% | 3.93% | 5.37% | 7.53% | 1.37% | 2.98% | 0.87% | -3.89% | -12.25% | -3.47% | 6.70% | 80.05% | 78.96% | 79.55% | 82.05% | 84.80% | 73.78% | 70.89% | 68.16% | 79.99% | 81.19% | 80.22% | 80.88% | 89.12% | 94.74% | 93.35% | 91.65% | 88.58% | 89.25% | 90.41% | 90.73% | 91.00% | 91.99% | 99.37% | 86.15% | 85.30% | 86.26% | 94.87% |
|
EBITDA Margin
|
-7.09% | 14.56% | 16.66% | 35.20% | 35.54% | 32.07% | 18.88% | 34.75% | 38.69% | 32.46% | 35.75% | 42.25% | 26.61% | 36.92% | 41.04% | 25.66% | 22.71% | 5.49% | 25.19% | 5.37% | 7.53% | 1.37% | 23.08% | 0.87% | -3.89% | -12.25% | 13.37% | 6.70% | 80.05% | 78.96% | 29.41% | 82.05% | 84.80% | 73.78% | 70.89% | 68.16% | 79.99% | 81.19% | 80.22% | 80.88% | 89.12% | 94.74% | 0.05% | 91.65% | 88.58% | 89.25% | 0.04% | 90.73% | 91.00% | 91.99% | 0.02% | 86.15% | 85.30% | 86.26% | 0.03% |
|
Operating Margin
|
6.70% | -14.36% | -16.63% | 6.98% | 2.61% | 1.39% | -12.71% | 3.93% | 7.95% | 6.27% | 13.67% | 22.58% | 26.61% | 36.92% | 23.30% | 25.66% | 22.71% | 5.49% | 3.93% | 5.37% | 7.53% | 1.37% | 2.98% | 0.87% | -3.89% | -12.25% | -3.47% | 6.70% | 80.05% | 78.96% | 79.55% | 82.05% | 84.80% | 73.78% | 70.89% | 68.16% | 79.99% | 81.19% | 80.22% | 80.88% | 89.12% | 94.74% | 93.35% | 91.65% | 88.58% | 89.25% | 90.41% | 90.73% | 91.00% | 91.99% | 99.37% | 86.15% | 85.30% | 86.26% | 94.87% |
|
Net Margin
|
-6.87% | -24.99% | -23.08% | -0.38% | -14.06% | -8.48% | -17.38% | -3.14% | 0.88% | 0.74% | 8.45% | 17.19% | 20.22% | 28.90% | 13.02% | 15.57% | 14.03% | -12.54% | -8.62% | -4.31% | -3.65% | -9.47% | -7.97% | -10.15% | -16.18% | -24.74% | -28.95% | -14.59% | -17.91% | -11.10% | 3.25% | 10.09% | 20.00% | -14.67% | -46.77% | 0.00% | 17.36% | 27.18% | -16.30% | 12.39% | 26.93% | 42.81% | 39.96% | 36.58% | 25.74% | 23.40% | 26.45% | 36.11% | 50.97% | 24.23% | 6.20% | 7.60% | 12.44% | 14.95% | 11.27% |
|
FCF Margin
|
| 120.17% | -452.66% | 234.06% | -37.91% | 593.22% | -1,556.30% | 147.87% | 43.99% | 98.53% | -821.48% | 57.56% | 39.87% | 38.91% | -588.72% | 41.13% | 27.00% | 393.64% | -716.71% | 1.89% | 17.96% | 4.79% | 12.20% | 40.14% | 9.34% | -2.28% | -53.81% | 2.59% | 17.67% | 4.68% | 6.76% | 18.27% | 28.28% | 34.93% | -1.97% | 0.00% | 3.02% | -5.43% | -1.22% | -8.95% | 13.58% | 38.33% | 45.73% | 48.06% | 45.77% | 48.27% | 18.96% | 46.26% | 39.90% | 41.49% | 28.01% | 35.48% | 15.59% | 22.09% | 31.62% |
|
Inventory Average
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Assets Average
|
| | | | | 0.30B | 0.36B | 0.43B | 0.50B | 0.53B | 0.56B | 0.60B | 0.67B | 0.73B | 0.76B | 0.78B | 0.79B | 0.84B | 0.88B | 0.88B | 0.87B | 0.87B | 0.85B | 0.85B | 0.85B | 0.85B | 0.84B | 0.83B | 0.80B | 0.77B | 0.77B | 0.78B | 0.78B | 0.77B | 0.76B | 0.74B | 0.73B | 0.73B | 0.73B | 0.72B | 0.73B | 0.73B | 0.72B | 0.72B | 0.70B | 0.69B | 0.69B | 0.70B | 0.72B | 0.73B | 0.71B | 0.70B | 0.70B | 0.75B | 0.79B |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.34B | 0.34B | 0.33B | 0.32B | 0.31B | 0.30B | 0.30B | 0.29B | 0.31B | 0.38B | 0.44B | 0.48B | 0.50B | 0.51B | 0.53B | 0.55B | 0.59B | 0.62B | 0.62B | 0.61B | 0.61B | 0.62B | |
|
Invested Capital
|
| | 0.12B | | 0.01B | 0.01B | 0.24B | 0.01B | 0.01B | 0.02B | 0.52B | 0.02B | 0.03B | 0.03B | 0.74B | 0.04B | 0.04B | 0.05B | 0.86B | 0.04B | 0.04B | 0.04B | 0.79B | 0.04B | 0.03B | 0.03B | 0.57B | 0.02B | 0.02B | 0.02B | 0.53B | 0.36B | 0.36B | 0.36B | 0.53B | 0.33B | 0.33B | 0.31B | 0.44B | 0.30B | 0.35B | 0.43B | 0.60B | 0.51B | 0.51B | 0.52B | 0.58B | 0.57B | 0.62B | 0.63B | 0.65B | 0.61B | 0.62B | 0.63B | |
|
Asset Utilization Ratio
|
| | | | | 0.11 | 0.10 | 0.09 | 0.09 | 0.10 | 0.12 | 0.14 | 0.16 | 0.19 | 0.21 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.21 | 0.22 | 0.23 | 0.23 | 0.23 | 0.24 | 0.25 | 0.27 | 0.28 | 0.29 | 0.30 | 0.30 | 0.32 | 0.31 | 0.29 | 61.80 | 62.58 | 62.52 | 62.90 | 0.29 | 0.37 | 0.50 | 0.62 | 0.70 | 0.69 | 0.62 | 0.57 | 0.55 | 0.57 | 0.58 | 0.57 | 0.54 | 0.47 | 0.41 | 0.39 |
|
Interest Coverage Ratio
|
-0.49 | 1.33 | 2.38 | -0.94 | -0.16 | -0.14 | 2.66 | -0.55 | -1.10 | -1.12 | -2.59 | -4.15 | -4.14 | -4.58 | -2.24 | -2.52 | -2.28 | -0.53 | -0.31 | -0.54 | -0.66 | -0.12 | -0.27 | -0.08 | 0.31 | 0.95 | 0.23 | -0.60 | -6.47 | -6.48 | -7.26 | -9.82 | -12.05 | -8.29 | -7.55 | -0.01B | -8.77 | -8.74 | -9.79 | -12.39 | -19.82 | -29.67 | -60.94 | -37.83 | -28.82 | -25.88 | -32.84 | -38.18 | -54.02 | -80.17 | -73.84 | -68.18 | -58.92 | -40.19 | -32.90 |
|
Debt to Equity
|
| | 0.62 | | | | 0.38 | | | | 0.60 | | | | 1.12 | | | | 1.12 | | | | 1.06 | | | | 0.66 | | | | 0.64 | 0.65 | 0.61 | 0.60 | 0.66 | 0.64 | 0.46 | 0.51 | 0.50 | 0.54 | 0.40 | 0.25 | 0.27 | 0.20 | 0.16 | 0.10 | 0.09 | 0.04 | 0.07 | 0.04 | 0.06 | 0.03 | 0.04 | 0.18 | |
|
Debt Ratio
|
| | 0.37 | | 0.39 | 0.25 | 0.25 | 0.26 | 0.26 | 0.34 | 0.35 | 0.42 | 0.46 | 0.48 | 0.50 | 0.50 | 0.47 | 0.52 | 0.51 | 0.51 | 0.47 | 0.47 | 0.48 | 0.46 | 0.42 | 0.42 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.27 | 0.28 | 0.27 | 0.20 | 0.21 | 0.20 | 0.21 | 0.18 | 0.14 | 0.18 | 0.14 | 0.11 | 0.08 | 0.07 | 0.03 | 0.06 | 0.03 | 0.06 | 0.03 | 0.04 | 0.15 | 0.16 |
|
Equity Ratio
|
| | 0.60 | | | | 0.65 | | | | 0.58 | | | | 0.45 | | | | 0.46 | | | | 0.45 | | | | 0.41 | | | | 0.42 | 0.43 | 0.44 | 0.45 | 0.43 | 0.43 | 0.42 | 0.41 | 0.40 | 0.40 | 0.46 | 0.58 | 0.65 | 0.70 | 0.72 | 0.75 | 0.78 | 0.81 | 0.83 | 0.87 | 0.86 | 0.88 | 0.88 | 0.79 | |
|
Times Interest Earned
|
-0.49 | 1.33 | 2.38 | -0.94 | -0.16 | -0.14 | 2.66 | -0.55 | -1.10 | -1.12 | -2.59 | -4.15 | -4.14 | -4.58 | -2.24 | -2.52 | -2.28 | -0.53 | -0.31 | -0.54 | -0.66 | -0.12 | -0.27 | -0.08 | 0.31 | 0.95 | 0.23 | -0.60 | -6.47 | -6.48 | -7.26 | -9.82 | -12.05 | -8.29 | -7.55 | -0.01B | -8.77 | -8.74 | -9.79 | -12.39 | -19.82 | -29.67 | -60.94 | -37.83 | -28.82 | -25.88 | -32.84 | -38.18 | -54.02 | -80.17 | -73.84 | -68.18 | -58.92 | -40.19 | -32.90 |
|
FCF Payout Ratio
|
| | | | | | | -0.10 | -0.43 | -0.14 | -0.09 | -0.15 | -0.11 | -0.10 | -0.08 | -0.16 | -0.32 | -0.02 | -0.06 | | | | | | | | | | | | | -0.14 | | | -4.04 | | | 0.10 | -1.64 | | | | | | | -0.19 | 4.68 | -0.18 | -0.27 | -0.40 | -0.33 | -0.12 | -0.18 | -0.16 | -0.16 |
|
Enterprise Value
|
-0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.06B | -0.06B | -0.07B | -0.07B | -0.06B | -0.06B | -0.04B | -0.05B | -0.04B | -0.05B | -0.11B | -0.05B | -0.06B | -0.06B | -0.05B | -5019.34B | -0.04B | -0.04B | -0.05B | -0.04B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.07B | -0.05B | -0.06B | -0.05B | -0.06B | -0.04B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.05B |
|
Return on Sales
|
-0.07% | -0.25% | -0.23% | 0.00% | -0.14% | -0.08% | -0.17% | -0.03% | 0.01% | 0.01% | 0.08% | 0.17% | 0.20% | 0.29% | 0.13% | 0.16% | 0.14% | -0.13% | -0.09% | -0.04% | -0.04% | -0.09% | -0.08% | -0.10% | -0.16% | -0.25% | -0.29% | -0.15% | -0.18% | -0.11% | 0.03% | 0.10% | 0.20% | -0.15% | -0.46% | 0.00% | -0.17% | -0.26% | -0.15% | -0.11% | 0.28% | 0.44% | 0.41% | 0.38% | 0.28% | 0.25% | 0.28% | 0.37% | 0.51% | 0.26% | 0.14% | 0.09% | 0.14% | 0.16% | 0.15% |
|
Return on Capital Employed
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.06% | 0.06% | 0.07% | 0.06% | 0.04% | 0.03% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | 0.05% | 0.12% | 0.19% | 0.26% | 0.28% | 0.27% | 0.25% | 45.70% | 46.36% | 46.37% | 46.65% | 0.26% | 0.34% | 0.54% | 0.61% | 0.69% | 0.68% | 0.60% | 0.54% | 0.55% | 0.55% | 0.55% | 0.55% | 0.52% | 0.44% | 0.38% | 0.36% |
|
Return on Invested Capital
|
| | | | | -0.01% | 0.00% | 0.00% | 0.01% | 0.03% | 0.02% | 0.04% | 0.29% | 0.42% | 0.11% | 0.11% | 0.39% | 0.23% | 0.05% | 0.03% | 0.06% | 0.05% | 0.02% | 0.01% | 0.00% | -0.04% | -0.03% | -0.02% | 0.34% | 0.85% | 0.44% | 0.41% | 0.55% | 0.54% | 0.38% | 71.36% | 94.54% | 97.09% | 82.76% | 0.46% | 0.72% | 0.83% | 0.79% | 0.84% | 0.88% | 0.76% | 0.65% | 0.60% | 0.63% | 0.62% | 0.59% | 0.55% | 0.48% | 0.45% | 0.80% |
|
Return on Assets
|
| | | | | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.02% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.03% | -0.03% | -0.05% | -0.06% | -0.06% | -0.05% | -0.03% | -0.01% | 0.02% | 0.02% | -0.01% | -0.02% | -0.05% | -0.05% | -0.04% | -0.05% | 0.00% | 0.11% | 0.19% | 0.27% | 0.27% | 0.21% | 0.17% | 0.16% | 0.21% | 0.21% | 0.19% | 0.15% | 0.07% | 0.05% | 0.05% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02% | 0.05% | 0.05% | -0.02% | -0.04% | -0.11% | -0.13% | -0.09% | -0.12% | 0.01% | 0.20% | 0.31% | 0.40% | 0.37% | 0.29% | 0.23% | 0.21% | 0.25% | 0.25% | 0.22% | 0.17% | 0.08% | 0.07% | |