|
Gross Margin
|
| | | | 56.14% | 52.01% | 53.45% | 55.91% | 56.14% | 56.50% | 57.34% | 54.67% | 51.43% | 46.43% | 46.89% | 100.00% | 46.75% | 42.77% | 40.10% | 35.45% | 35.06% | 33.65% | 35.94% | 28.33% | 23.92% | 24.29% | 24.75% | 21.00% | 31.40% | 33.60% | 43.80% | 37.30% | | 40.88% | 36.28% | 100.00% | 35.64% | 31.31% | 28.42% | 36.73% | 28.81% | 25.11% | 29.46% | | 34.73% | 37.81% | 45.56% | | 42.08% | 41.10% | 37.44% | | 39.05% | 35.29% | 28.18% | 24.55% | 26.56% | 31.63% | 33.09% | 30.08% | 29.52% | 37.41% | 39.10% | 45.27% | 42.97% | 48.98% | 54.44% | 54.78% |
|
EBT Margin
|
7,316.67% | -825.58% | 2,234.19% | -41.16% | 38.55% | 42.40% | 47.45% | 48.22% | 48.88% | 50.64% | 51.30% | 41.16% | 43.03% | 31.18% | 30.85% | 0.00% | 37.83% | -262.70% | 25.66% | 537.87% | 15.72% | -4.07% | 17.23% | -136.29% | 8.64% | 4.21% | -5.62% | -147.54% | 5.91% | 17.35% | 25.25% | 31.69% | -66.53% | 65.32% | 13.60% | 0.00% | 21.96% | 2.34% | -15.30% | 0.00% | 14.67% | 12.80% | 120.46% | 141.36% | 38.55% | 28.81% | 43.93% | -58.20% | 40.73% | 35.85% | 33.09% | -51.49% | 35.30% | 34.84% | 24.73% | -34.14% | 17.93% | 27.04% | 28.06% | 25.20% | 24.06% | 32.92% | 30.43% | 51.60% | 33.83% | 36.89% | 57.40% | 66.82% |
|
EBIT Margin
|
7,283.33% | -1,046.51% | 2,123.93% | -46.00% | 44.09% | 52.01% | 53.45% | 55.91% | 52.67% | 52.78% | 53.89% | 50.92% | 47.48% | 42.24% | 42.43% | 100.00% | 42.45% | 37.86% | 35.14% | 14.41% | 27.39% | 26.04% | 28.32% | 20.88% | 17.10% | 16.81% | 19.14% | 14.83% | 25.54% | 26.44% | 38.79% | 33.76% | -59.79% | 35.05% | 27.80% | 0.00% | 28.88% | 20.21% | 0.00% | 0.00% | 22.69% | 17.50% | 23.71% | 147.93% | 30.65% | 32.93% | 42.12% | -33.24% | 38.73% | 36.81% | 34.11% | -53.61% | 34.81% | 30.75% | 24.10% | 18.96% | 22.40% | 27.07% | 29.04% | 25.76% | 25.05% | 33.33% | 34.65% | 42.39% | 39.90% | 45.69% | 50.36% | 51.39% |
|
EBITDA Margin
|
10,916.67% | -1,046.51% | 2,123.93% | -46.00% | 59.22% | 56.98% | 59.99% | 58.90% | 52.67% | 61.18% | 61.95% | 53.12% | 54.80% | 61.18% | 71.59% | 100.00% | 42.45% | 37.86% | 35.14% | 14.41% | 27.39% | 26.04% | 28.32% | 20.88% | 17.10% | 16.81% | 19.14% | 0.27% | 25.54% | 26.44% | 38.79% | 2.37% | -59.79% | 35.05% | 27.80% | 0.00% | 28.88% | 20.21% | 0.00% | 0.00% | 22.69% | 17.50% | 23.71% | 147.93% | 30.65% | 32.93% | 62.80% | 197.61% | 38.73% | 59.42% | 34.11% | 168.18% | 34.81% | 53.41% | 45.71% | 18.96% | 22.40% | 48.29% | 51.15% | 25.76% | 25.05% | 33.33% | 34.65% | 42.39% | 39.90% | 45.69% | 50.36% | 51.39% |
|
Operating Margin
|
| | | | 44.09% | 52.01% | 53.45% | 55.91% | 52.67% | 52.78% | 53.89% | 50.92% | 47.48% | 42.24% | 42.43% | 100.00% | 42.45% | 37.86% | 35.14% | 14.41% | 27.39% | 26.04% | 28.32% | 20.88% | 17.10% | 16.81% | 19.14% | 14.83% | 25.54% | 26.44% | 38.79% | 33.76% | | 35.05% | 27.80% | 0.00% | 28.88% | 20.21% | 0.00% | 0.00% | 22.69% | 17.50% | 23.71% | | 30.65% | 32.93% | 42.12% | | 38.73% | 36.81% | 34.11% | | 34.81% | 30.75% | 24.10% | 18.96% | 22.40% | 27.07% | 29.04% | 25.76% | 25.05% | 33.33% | 34.65% | 42.39% | 39.90% | 45.69% | 50.36% | 51.39% |
|
Net Margin
|
50.00% | -25.58% | -2.59% | 363.00% | 32.52% | 31.53% | 32.78% | 33.88% | 32.43% | 32.70% | 34.73% | 31.00% | 29.80% | 32.70% | 40.13% | 0.00% | 24.92% | -0.27% | 0.01% | 0.60% | 3.32% | -0.01% | 0.00% | 31.60% | 0.00% | 0.00% | -0.01% | 15.38% | 0.00% | 0.01% | 0.01% | 35.27% | -0.03% | 0.04% | 0.00% | 0.27% | 8.83% | 0.00% | -0.02% | 0.12% | 5.30% | 0.01% | 0.05% | 76.59% | 14.70% | 11.69% | 20.51% | -24.52% | 18.20% | 17.73% | 12.28% | -25.67% | 15.35% | 14.66% | 8.86% | 7.93% | 4.54% | 11.86% | 14.61% | 15.23% | 10.74% | 11.70% | 14.34% | 27.33% | 24.95% | 34.12% | 45.90% | 25.00% |
|
FCF Margin
|
13,583.33% | -1,534.88% | -617.95% | 701.87% | 69.58% | 75.70% | 82.82% | 72.45% | 81.31% | 53.22% | 86.02% | 57.67% | 70.99% | 68.65% | 100.79% | 0.00% | 72.49% | 76.82% | 81.61% | 221.52% | 45.37% | 44.91% | 57.36% | 36.57% | 36.97% | 45.90% | 71.02% | 45.08% | 37.36% | 38.77% | 53.46% | -9.27% | -37.24% | 39.49% | | | 46.54% | 26.52% | | | 42.71% | 39.41% | 56.24% | 72.94% | 49.25% | 50.41% | 37.03% | -207.01% | 62.28% | -0.66% | 57.29% | -127.23% | 56.61% | 5.91% | 61.34% | 60.78% | 55.39% | 2.22% | 66.21% | 60.74% | 54.17% | 62.56% | 56.89% | 62.63% | 65.46% | 61.48% | 81.12% | 63.92% |
|
Inventory Average
|
| | 1.51B | 1.54B | 1.54B | 1.60B | 1.74B | 1.80B | 1.80B | 1.97B | 2.19B | 2.37B | 2.50B | 2.58B | 2.76B | 2.77B | 2.75B | 2.82B | 2.80B | 2.73B | 2.67B | 2.65B | 2.67B | 2.71B | 2.72B | 2.59B | 2.24B | 1.86B | 1.69B | 1.68B | 1.78B | 1.90B | 1.79B | 1.77B | 1.97B | 1.96B | 1.89B | 1.98B | 1.99B | 1.88B | 1.91B | 1.95B | 2.10B | 2.28B | 2.22B | 2.16B | 2.14B | 1.99B | 1.83B | 1.80B | 1.82B | 1.78B | 1.75B | 1.73B | 1.70B | 1.74B | 1.85B | 1.89B | 1.89B | 1.85B | 1.79B | 1.74B | 1.73B | 1.86B | 1.97B | 1.87B | 1.81B | 1.97B |
|
Assets Average
|
24.49B | 25.06B | 27.79B | 28.68B | 28.30B | 30.05B | 31.44B | 33.46B | 35.34B | 40.77B | 46.17B | 47.86B | 49.38B | 50.44B | 51.54B | 49.78B | 48.24B | 44.45B | 39.87B | 38.64B | 37.63B | 37.62B | 37.46B | 35.68B | 33.70B | 33.35B | 32.80B | | | | 25.62B | 25.45B | 25.84B | 26.11B | 25.44B | | | 28.92B | | | 27.63B | 32.62B | 38.23B | 44.13B | 44.67B | 45.06B | 45.65B | 46.31B | 46.68B | 46.69B | 46.58B | 46.76B | 47.10B | 47.07B | 46.64B | 46.20B | 46.06B | 45.72B | 45.44B | 45.70B | 45.83B | 46.03B | 46.79B | 47.49B | 47.88B | 47.71B | 47.82B | 49.97B |
|
Invested Capital
|
| 0.26B | 0.15B | 15.60B | | 0.00B | 0.09B | 20.75B | | | 0.04B | | | | 0.02B | | | | | | | | | 111.00 | | | | 9.66B | | | | 18.24B | | | | 17.55B | | | | 15.12B | | | | 26.97B | | | | 28.50B | | | | 29.01B | | | | 27.55B | | | | 28.07B | | | | 29.02B | | | | 0.68B |
|
Asset Utilization Ratio
|
0.00 | 0.00 | -0.01 | -0.04 | 0.11 | 0.19 | 0.27 | 0.34 | 0.33 | 0.30 | 0.29 | 0.30 | 0.30 | 0.29 | 0.28 | 0.00B | 0.00B | 0.00B | 0.00B | 0.32 | 0.31 | 0.29 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | | | | 0.33 | 0.34 | -0.09 | 0.34 | 0.34 | | | 11.55 | | | 12.32 | 10.45 | 8.94 | 0.04 | 0.21 | 0.23 | 0.26 | -0.05 | 0.26 | 0.27 | 0.26 | -0.06 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.24 | 0.24 | 0.25 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 | 0.29 | 0.31 | 0.34 |
|
Interest Coverage Ratio
|
-218.50 | 4.74 | -19.26 | 9.49 | -20.62 | 7.43 | 5.85 | -62.22 | -50.81 | -37.56 | 8.56 | -37.55 | -36.04 | 8.29 | -44.18 | -0.33B | -13.36 | -7.53 | -8.60 | 1.59 | -3.61 | 3.20 | 3.75 | 2.66 | -1.98 | -1.95 | 2.14 | 2.34 | -2.34 | 3.22 | 4.64 | 41.21 | -8.87 | -4.38 | 2.28 | -61.44 | -3.89 | -2.54 | 0.00 | -13.96 | -3.96 | -3.06 | -5.08 | 22.51 | -8.02 | 11.70 | 17.96 | -1.33 | -13.16 | -11.70 | 9.54 | 25.27 | -11.28 | -9.88 | -8.34 | 0.95 | 10.21 | 17.43 | -15.98 | -2.43 | 22.19 | 20.67 | -14.23 | -3.90 | 20.15 | 29.00 | -48.58 | 48.16 |
|
Debt to Equity
|
| | | 0.41 | | | | 0.32 | | | | | | | | | | | | | | | | | | | | 1.05 | | | | 0.74 | | | | 0.57 | | | | 0.61 | | | | 0.26 | | | | 0.22 | | | | 0.22 | | | | 0.21 | | | | 0.20 | | | | 0.23 | | | | |
|
Debt Ratio
|
0.12 | 0.21 | 0.17 | 0.23 | 0.21 | 0.23 | 0.21 | 0.19 | | | 0.00 | 0.21 | 0.21 | 0.22 | 0.21 | 0.24 | | | | | | | | | | | | | | | | 0.30 | | | | | | | | 0.25 | | | | 0.12 | | | | 0.11 | | | | 0.11 | | | | 0.10 | | | | 0.10 | | | | 0.12 | | | | 0.10 |
|
Equity Ratio
|
| | | 0.57 | | | | 0.60 | | | | | | | | | | | | | | | | 0.00 | | | | | | | | 0.41 | | | | | | | | 0.41 | | | | 0.48 | | | | 0.50 | | | | 0.51 | | | | 0.50 | | | | 0.51 | | | | 0.51 | | | | |
|
Times Interest Earned
|
-218.50 | 4.74 | -19.26 | 9.49 | -20.62 | 7.43 | 5.85 | -62.22 | -50.81 | -37.56 | 8.56 | -37.55 | -36.04 | 8.29 | -44.18 | -0.33B | -13.36 | -7.53 | -8.60 | 1.59 | -3.61 | 3.20 | 3.75 | 2.66 | -1.98 | -1.95 | 2.14 | 2.34 | -2.34 | 3.22 | 4.64 | 41.21 | -8.87 | -4.38 | 2.28 | -61.44 | -3.89 | -2.54 | 0.00 | -13.96 | -3.96 | -3.06 | -5.08 | 22.51 | -8.02 | 11.70 | 17.96 | -1.33 | -13.16 | -11.70 | 9.54 | 25.27 | -11.28 | -9.88 | -8.34 | 0.95 | 10.21 | 17.43 | -15.98 | -2.43 | 22.19 | 20.67 | -14.23 | -3.90 | 20.15 | 29.00 | -48.58 | 48.16 |
|
FCF Payout Ratio
|
| -0.13 | | 0.04 | | -0.10 | -0.05 | -0.20 | -0.05 | -0.07 | -0.03 | -0.07 | -0.06 | -0.09 | -0.06 | -0.05 | 0.08 | -0.08 | -0.02 | 0.15 | -0.05 | -0.05 | 0.12 | -0.06 | -0.07 | -0.06 | -0.01 | -0.02 | -0.03 | -0.03 | -0.02 | -0.70 | -0.04 | -0.04 | | | -0.04 | -0.07 | | | -0.37 | -0.08 | -0.04 | -0.07 | -0.09 | -0.08 | -0.11 | -0.03 | -0.09 | 8.37 | -0.10 | -0.04 | -0.11 | -2.09 | -0.23 | -0.15 | -0.12 | -2.76 | -0.09 | -0.09 | -0.12 | -0.09 | -0.09 | -0.08 | -0.08 | -0.08 | -0.08 | -0.08 |
|
Enterprise Value
|
-2.11B | -1.71B | -6.13B | -2.21B | -1.82B | -3.84B | -2.72B | -2.22B | -2.63B | -2.83B | -2.91B | -2.69B | -2.65B | -2.32B | -2.51B | -2096997.30B | 0.35B | -2.57B | 0.11B | 0.05B | 0.02B | -2.46B | 0.08B | -2.65B | -2.23B | -2.09B | -0.72B | -0.28B | -2.44B | -2.39B | -0.32B | -0.01B | 0.11B | -2.66B | -0.02B | -0.00B | -0.60B | -0.09B | -2.16B | 0.22B | 0.55B | 0.57B | -2.19B | 0.60B | 5.34B | 4.97B | 4.11B | -5.20B | -5.38B | -4.56B | 0.84B | 0.06B | 2.56B | 2.54B | -5.11B | -4.71B | -4.23B | -3.81B | 4.42B | -4.25B | -3.75B | -3.58B | -3.47B | 4.89B | -3.80B | -4.05B | 3.70B | -4.54B |
|
Return on Sales
|
0.50% | -0.26% | 0.13% | -0.04% | 0.01% | -0.01% | 0.00% | 0.01% | 0.65% | 0.67% | 0.68% | 0.57% | 0.58% | 0.40% | 0.44% | 0.00% | 0.00% | -0.16% | 0.00% | -0.04% | 0.27% | -0.09% | 0.07% | -1.21% | 0.04% | 0.09% | -0.11% | -1.64% | -0.04% | 0.26% | 0.40% | 0.33% | -0.40% | 0.53% | -0.02% | 0.00% | 0.11% | 0.09% | -0.10% | 0.00% | 0.07% | 0.11% | 0.91% | 1.85% | 0.24% | 0.37% | 0.36% | -0.14% | 0.53% | 0.48% | 0.45% | -0.14% | 0.25% | 0.25% | 0.33% | -0.55% | 0.10% | 0.18% | 0.36% | 0.50% | 0.18% | 0.20% | 0.23% | 1.16% | 0.25% | 0.34% | 0.46% | 0.25% |
|
Return on Capital Employed
|
0.06% | 0.07% | -0.13% | -0.11% | | | | 0.19% | 0.19% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.14% | 320,658.46% | 322,803.79% | 358,097.42% | 398,405.80% | 0.12% | 0.10% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | | | | 0.10% | 0.11% | 0.15% | 0.15% | 0.14% | | | 0.05% | | | 0.03% | 0.03% | 0.04% | 0.10% | 0.11% | 0.12% | 0.14% | 0.09% | 0.10% | 0.10% | 0.09% | 0.10% | 0.10% | 0.10% | 0.09% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.10% | 0.11% | 0.12% | 0.15% | 0.17% |
|
Return on Invested Capital
|
0.13% | 2.06% | -4.00% | -0.45% | -0.37% | -6.78% | 10.05% | 0.47% | 0.60% | 88.33% | 82.03% | 125.69% | 274.27% | 260.79% | 317.07% | 963,537,997.76% | 978,342,045.01% | 796,488,877.79% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
0.02% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.11% | 0.15% | 0.19% | 0.19% | 0.16% | 0.14% | -0.02% | -0.07% | -0.12% | -0.17% | -0.01% | 0.01% | 0.01% | 0.02% | -0.07% | -0.09% | -0.08% | -0.09% | | | | -0.09% | 0.08% | 0.12% | 0.14% | 0.11% | | | 0.01% | | | 0.00% | 0.01% | 0.07% | 0.14% | 0.15% | 0.17% | 0.14% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.08% | 0.07% | 0.06% | 0.02% | 0.01% | 0.00% | 0.01% | 0.07% | 0.08% | 0.08% | 0.07% | 0.13% | 0.13% | 0.15% | 0.17% | 0.11% |