|
Gross Margin
|
6.75% | 12.44% | 34.45% | 37.94% | 40.25% | 42.99% | 43.58% | 45.00% | 44.73% | 45.12% | 42.06% | 40.99% | 41.82% | | 43.21% | 41.07% | 38.19% | | 40.27% | 43.59% | 43.64% | | 43.72% | 0.00% | 47.19% | 45.57% | 45.41% | 0.00% | 42,611,761.18% | 42.62% | 45.98% | 47.22% | 47.57% | 45,041,400.97% | 42.88% | 45.15% | 48.73% | 43.31% | 48.12% | 44,324,582.34% | 41.63% | 43.04% | 43.74% | 0.00% | 45,128,247.15% | 0.00% | 47.53% | 51.98% | 53.91% | 50.86% | 51.73% | 54.17% | 48.98% | 49.07% | 51.81% | 51.49% | 50.59% | 51.35% | 51.87% | 51.37% | 50.98% | 51.45% | 50.80% | 51.50% | 53.99% |
|
EBT Margin
|
-80.61% | -45.08% | | 11.18% | 18.08% | 27.11% | 27.74% | 32.37% | 31.10% | 32.44% | 28.08% | 24.05% | 25.84% | | 25.63% | 17.78% | 11.68% | | 15.22% | 25.77% | 18.84% | | | | 27.41% | 25.07% | 23.77% | | 16.83% | 23.03% | 25.44% | 31.70% | 26.79% | 25.94% | 26.28% | 0.00% | 27.65% | 25.08% | 29.17% | 25.72% | 14.64% | 18.98% | 22.78% | 31.51% | 17,016,307,465,377.37% | 27.00% | 30.51% | 35.16% | 35.48% | 30.58% | 36.42% | 40.50% | 21.76% | 30.25% | 33.29% | 32.99% | 32.87% | 33.03% | 32.81% | 33.12% | 26.80% | 29.20% | 32.68% | 36.15% | 36.00% |
|
EBIT Margin
|
-79.68% | -44.76% | 6.95% | 11.78% | 18.46% | 27.36% | 27.87% | 32.44% | 30.97% | 32.33% | 27.93% | 23.92% | 25.79% | | 25.84% | 18.11% | 12.05% | | 16.10% | 25.96% | 19.03% | | 19.77% | 22.07% | 27.62% | 25.32% | 24,038,213.27% | | 17.10% | 23.24% | 27.31% | 27,781,272,936,982.28% | 27.52% | 26,449,033.98% | 26.79% | 0.00% | 28.11% | 25.16% | 29.46% | 25.96% | 15.00% | 19.25% | 22.96% | 31.62% | 17,483,405,719,904.94% | 27.22% | 30.72% | 35.35% | 35.76% | 30.82% | 36.62% | 40.74% | 22.20% | 30.45% | 33.55% | 33.03% | 32.69% | 32.79% | 32.70% | 33.05% | 26.30% | 29.39% | 32.69% | 36.08% | 35.37% |
|
EBITDA Margin
|
-79.68% | -44.76% | 6.95% | 11.78% | 18.46% | 27.36% | 27.87% | 32.44% | 30.97% | 32.33% | 27.93% | 23.92% | 25.79% | | 25.84% | 18.11% | 12.05% | | 16.10% | 25.96% | 19.03% | | 19.77% | 22.07% | 27.62% | 25.32% | 24,038,213.27% | | 17.10% | 23.24% | 27.31% | 27,781,272,936,982.28% | 27.52% | 26,449,033.98% | 26.79% | 0.00% | 28.11% | 25.16% | 29.46% | 25.96% | 15.00% | 19.25% | 22.96% | 31.62% | 17,483,405,719,904.94% | 27.22% | 30.72% | 35.35% | 35.76% | 30.82% | 36.62% | 40.74% | 22.20% | 30.45% | 33.55% | 33.03% | 32.69% | 32.79% | 32.70% | 33.05% | 26.30% | 29.39% | 32.69% | 36.08% | 35.37% |
|
Operating Margin
|
-79.68% | -44.76% | 6.95% | 11.78% | 18.46% | 27.36% | 27.87% | 32.44% | 30.97% | 32.33% | 27.93% | 23.92% | 25.79% | | 25.84% | 18.11% | 12.05% | | 16.10% | 25.96% | 19.03% | | 19.77% | 22.07% | 27.62% | 25.32% | 24,038,213.27% | | 17.10% | 23.24% | 27.31% | 27,781,272,936,982.28% | 27.52% | 26,449,033.98% | 26.79% | 0.00% | 28.11% | 25.16% | 29.46% | 25.96% | 15.00% | 19.25% | 22.96% | 31.62% | 17,483,405,719,904.94% | 27.22% | 30.72% | 35.35% | 35.76% | 30.82% | 36.62% | 40.74% | 22.20% | 30.45% | 33.55% | 33.03% | 32.69% | 32.79% | 32.70% | 33.05% | 26.30% | 29.39% | 32.69% | 36.08% | 35.37% |
|
Net Margin
|
-1,075.60% | -664.03% | 0.00% | -292.03% | -222.45% | -168.75% | -164.57% | -144.32% | -179.78% | -171.52% | -197.79% | -259.85% | -263.43% | | -537.06% | -391.05% | 12.58% | | 15.79% | 25.51% | 18.52% | | | | 27.18% | 27.79% | 26.72% | | 18.81% | 22.30% | 24.53% | 35.92% | 30.32% | 29.68% | 29.79% | 0.00% | 30.90% | 29.00% | 33.84% | -411,850,410.55% | 13.88% | 19.72% | 24.95% | -309.20% | 19,003,523,723,674.51% | -392.22% | 34.71% | -320.51% | 40.76% | -303.62% | 41.59% | 46.83% | 24.99% | 34.78% | 37.65% | 38.54% | 37.35% | 38.88% | 37.96% | 38.45% | 31.03% | 33.87% | 38.59% | 43.93% | 42.01% |
|
FCF Margin
|
91.67% | 36.91% | | -6.40% | 9.03% | 23.46% | 39.91% | 21.68% | 81.59% | 37.54% | 29.72% | 22.88% | 35.37% | | 43.90% | -21.48% | -3.25% | | 12.34% | 32.44% | 19.97% | | | | 25.63% | 21.95% | 32.68% | | 3.71% | 33.34% | 3.50% | 67.59% | -6.68% | 33.08% | 20.25% | 0.00% | 13.75% | 32.12% | 22.18% | 58.44% | -14.97% | 8.87% | 8.55% | 96.47% | -15,336,392,690,322.05% | 17.95% | 10.20% | 116.67% | -17.24% | 94.77% | 38.13% | 134.19% | -9.79% | 51.27% | 26.41% | 90.26% | 18.76% | 13.37% | 24.43% | 52.25% | 3.13% | 23.30% | 18.28% | 110.20% | 4.60% |
|
Inventory Average
|
1.28B | 1.24B | 0.63B | 0.73B | 1.53B | 1.64B | 1.77B | 1.95B | 2.08B | 2.23B | 2.20B | 2.14B | 2.15B | 0.85B | 1.00B | 2.40B | 2.53B | 1.14B | 1.47B | 1.30B | 1.39B | 1.52B | -0.22B | -0.18B | -0.18B | 0.00B | 0.00B | -0.05B | -0.05B | 0.00B | 0.00B | 1.50B | 1.50B | 0.24B | 0.24B | -0.17B | -0.17B | 0.00B | 0.00B | 0.29B | 0.29B | 0.00B | 0.00B | 2.11B | 4.51B | 1.91B | 2.20B | 5.42B | 5.58B | 2.59B | 2.64B | 5.88B | 6.37B | 6.80B | 6.86B | 7.14B | 7.64B | 8.18B | 8.77B | 9.32B | 10.12B | 11.27B | 12.17B | 12.09B | 11.61B |
|
Assets Average
|
5.29B | 4.92B | 2,574,229.04B | 2,574,229.64B | 6.09B | 6.16B | 6.62B | 7.89B | 9.12B | 10.01B | 10.51B | 10.03B | 9.65B | | | 11.81B | 10.21B | | | 15.51B | 16.13B | | | 8,038,862.54B | 7.92B | 0.00B | 0.00B | 7.29B | 7.29B | 0.00B | 0.00B | 10.10B | 10.10B | 0.00B | 0.00B | 11.61B | 11.61B | 0.00B | 0.00B | 12.37B | 12.37B | 0.00B | 11.52B | 24.04B | 12.52B | 0.00B | 14.86B | 31.12B | 32.65B | 33.16B | 32.85B | 33.38B | 34.25B | 33.95B | 33.51B | 35.04B | 37.38B | 38.97B | 40.53B | 41.91B | 42.70B | 43.14B | 44.86B | 48.89B | 49.87B |
|
Invested Capital
|
| | | 3.65B | | | | 4.73B | | | | 5.63B | | | 0.00B | 6.26B | | | | 9.43B | | | | 9.39B | | | | 10.40B | | | | 14.31B | | | | 16.16B | | | | 16.72B | | | | 13.94B | | 0.00B | | 16.55B | | 0.01B | | 12.18B | | | | 9.75B | | | | 14.47B | | | | 19.74B | |
|
Asset Utilization Ratio
|
0.62 | 0.47 | 0.31 | 0.31 | 0.00B | 0.00B | 0.72 | 0.76 | 0.76 | 0.77 | 0.79 | 0.79 | 0.78 | | | 0.38 | 0.40 | | | 0.35 | 0.38 | | | 0.45 | 0.00B | 251.28B | 132.76B | 0.00B | 0.00B | 106.45B | 99.66B | 0.00 | 0.00 | 0.45 | 0.47 | 0.26 | 0.26 | 0.00B | 0.00B | 0.00 | 0.00 | 0.54 | 0.00 | 0.19 | 0.36 | 0.00B | 0.86 | 0.43 | 0.57 | 0.60 | 0.65 | 0.66 | 0.60 | 0.64 | 0.63 | 0.63 | 0.68 | 0.70 | 0.71 | 0.71 | 0.66 | 0.64 | 0.63 | 0.63 | 0.66 |
|
Interest Coverage Ratio
|
86.06 | 137.56 | -16083.33B | -19.54 | -48.89 | -108.30 | -204.88 | -448.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.41 | | | | 0.25 | | | | 0.20 | | | | 0.17 | | | | 0.15 | | | | 0.15 | | | | 0.13 | | | | 0.33 | | | | 0.28 | | | | 0.26 | | | | 0.25 | | | | 0.34 | | | | 0.45 | | | | 0.48 | | | | 0.34 | | | | 0.25 | |
|
Debt Ratio
|
0.18 | 0.19 | | 0.18 | 0.16 | 0.15 | 0.13 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | | 0.07 | 0.09 | 0.10 | | 0.10 | 0.09 | 0.09 | | | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.09 | 0.07 | 0.16 | 0.18 | 0.18 | 0.17 | 0.17 | 0.15 | 0.16 | 0.16 | 0.15 | 0.14 | 0.15 | 0.16 | 0.00 | 0.14 | 0.00B | 0.00B | 0.18 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.13 | 0.14 | 0.11 | 0.12 | 0.10 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.10 | 0.08 |
|
Equity Ratio
|
| | | 0.43 | | | | 0.43 | | | | 0.48 | | | | 0.51 | | | | 0.58 | | | | 0.59 | | | | 0.64 | | | | 0.53 | | | | 0.54 | | | | 0.54 | | | | 0.56 | | | | 0.51 | | | | 0.34 | | | | 0.24 | | | | 0.34 | | | | 0.38 | |
|
Times Interest Earned
|
86.06 | 137.56 | -16083.33B | -19.54 | -48.89 | -108.30 | -204.88 | -448.73 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| -0.85 | -0.00B | -2.33 | | -0.35 | | 0.26 | | | | 1.25 | | | 0.00 | -1.72 | | | 0.00 | 0.72 | | | 0.00B | -0.00B | | -0.83 | -1.19 | -0.00B | | -0.77 | 0.01B | -0.00B | | -0.74 | 0.00B | -0.00B | | -0.68 | 0.00B | 0.00B | | -3.88 | 0.00B | -0.11 | | -0.95 | | -0.10 | | -0.17 | | -0.11 | | -0.53 | -0.36 | -0.09 | -0.43 | -0.72 | -0.35 | -0.15 | -3.45 | -0.47 | -0.44 | -0.06 | -1.68 |
|
Enterprise Value
|
-1.51B | -1.54B | -1453969.92B | -1.61B | -1.51B | -1.52B | -1.99B | -2.75B | -3.68B | -4.01B | -4.15B | -3.81B | -3.87B | -3.51B | -7.70B | -3.01B | -3.46B | -2.31B | -3.61B | -3.68B | -4.11B | -3.20B | -2850674.63B | -3.17B | -0.00B | -0.00B | -0.00B | -3.74B | -0.00B | -0.00B | -0.00B | -4.38B | -0.00B | -660.24 | -0.00B | -3.87B | -0.00B | -0.00B | -0.00B | -1046.00B | -0.00B | -0.00B | -0.00B | -5.22B | -1.53B | -4.92B | -5.15B | -8.77B | -5.61B | -7.52B | -7.29B | -8.68B | -8.25B | -4.69B | -3.39B | -7.53B | -7.81B | -7.24B | -5.42B | -7.54B | -5.87B | -5.71B | -5.47B | -13.62B | -13.39B |
|
Return on Sales
|
-0.97% | -0.53% | 0.00% | 0.14% | 0.22% | 0.26% | 0.33% | 0.38% | 0.30% | 0.32% | 0.27% | 0.25% | 0.25% | 0.26% | 0.25% | 0.06% | 0.13% | 0.15% | 0.16% | 0.26% | 0.19% | 0.21% | 0.00% | 0.00% | 0.27% | 0.28% | 0.27% | 0.00% | 0.19% | 0.22% | 0.25% | 0.36% | 0.30% | 0.30% | 0.30% | 0.00% | 0.31% | 0.29% | 0.34% | 0.27% | 0.14% | 0.20% | 0.25% | 0.35% | 190,035,237,236.75% | 0.32% | 0.35% | 0.39% | 0.41% | 0.36% | 0.42% | 0.47% | 0.25% | 0.35% | 0.38% | 0.39% | 0.37% | 0.39% | 0.38% | 0.38% | 0.31% | 0.34% | 0.39% | 0.44% | 0.42% |
|
Return on Capital Employed
|
0.00% | -0.11% | 0.02% | 0.02% | 14,328.41% | 14,203.01% | 0.28% | 0.23% | 0.36% | 0.35% | 0.34% | 0.35% | 0.30% | | | 0.17% | 0.17% | | | 0.12% | 0.12% | | | 0.09% | 95,855.78% | 67,384,515,914.20% | 37,288,749,811.58% | 0.11% | 0.06% | 39,177.32% | 0.13% | 87,186.04% | 56,622.89% | 37,411,741,279.75% | 35,121,344,332.90% | 0.08% | 0.05% | 0.18% | 0.19% | 0.00% | 0.00% | 0.15% | 0.00% | 0.07% | 0.26% | -0.56% | 0.48% | 0.20% | 0.25% | 0.29% | 0.34% | 0.41% | 0.37% | 0.39% | 0.39% | 0.41% | 0.43% | 0.43% | 0.41% | 0.40% | 0.34% | 0.33% | 0.32% | 0.36% | 0.36% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | 0.48% | 0.38% | | 249.56% | 0.25% | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,526.62% | 0.64% | 0.84% | 1,030.50% | 866.02% | 1.50% | 1.32% | 1,013.26% | | | | | | | | | | | |
|
Return on Assets
|
-0.02% | -0.10% | 0.00% | 0.00% | 0.02% | 0.11% | 0.18% | 0.24% | 0.24% | 0.26% | 0.25% | 0.23% | 0.22% | | | 0.07% | 0.06% | | | 0.07% | 0.08% | | | 0.00% | 0.00% | 0.13% | 0.14% | 0.00% | 0.00% | 0.10% | 0.10% | 0.00% | 0.00% | 0.14% | 0.15% | 0.00% | 0.00% | 0.16% | 0.17% | 0.00% | 0.00% | 0.13% | 0.00% | 0.06% | 0.16% | 123,122.01% | 0.33% | 0.17% | 0.21% | 0.22% | 0.26% | 0.27% | 0.23% | 0.24% | 0.23% | 0.22% | 0.25% | 0.27% | 0.27% | 0.27% | 0.24% | 0.23% | 0.23% | 0.24% | 0.27% |