|
EBT Margin
|
-45.31% | 4.44% | 4.91% | -7.25% | 16.01% | -17.70% | 13.63% | 37.26% | 13.96% | 25.37% | 10.66% | 22.55% | 22.69% | 22.39% | 26.05% | 32.76% | 32.14% | 15.41% | 19.02% | 3.05% | 2.94% | 15.17% | 9.43% | 0.90% | 19.34% | 18.06% | 23.12% | 13.22% | 33.43% | -31.81% | 27.74% | -16.24% | -39.04% | 30.55% | 41.72% | 26.76% | 40.47% | 46.47% | 10.92% | 81.72% | 43.13% | 40.11% | 38.82% | -399.27% | -455.98% | -15.22% | 264.68% | 16.13% | 17.22% | 5.31% | 26.53% | 27.47% | 17.55% | 32.09% |
|
EBIT Margin
|
25.72% | 28.71% | 18.24% | 6.30% | 57.26% | -1.14% | 22.22% | -38.35% | 36.61% | 43.58% | 24.76% | 31.52% | 31.58% | 32.71% | 36.25% | 48.39% | 45.23% | 29.97% | 33.57% | 22.30% | 28.72% | 38.42% | 39.84% | 34.98% | 59.45% | 66.18% | 78.43% | 71.12% | 96.26% | 22.53% | 71.64% | 26.14% | -10.47% | 53.65% | 59.18% | 43.94% | 56.00% | 59.34% | 21.88% | 91.23% | 54.97% | 59.58% | 69.15% | -323.71% | 154.10% | 165.46% | 137.88% | 111.06% | 107.12% | 104.39% | 98.13% | 92.98% | 83.63% | 94.34% |
|
EBITDA Margin
|
25.72% | 28.71% | 18.24% | 6.30% | 57.26% | -1.14% | 22.22% | -38.35% | 36.61% | -5.88% | -8.00% | 31.52% | 31.58% | 32.71% | 36.25% | 48.39% | 45.23% | 29.97% | 33.57% | 22.30% | 28.72% | 38.42% | 39.84% | 34.98% | 59.45% | 66.18% | 78.43% | 71.12% | 96.26% | 22.53% | 71.64% | 26.14% | -10.47% | 53.65% | 59.18% | 43.94% | 56.00% | 59.34% | 21.88% | 91.23% | 54.97% | 59.58% | 69.15% | -320.74% | 169.77% | 170.23% | 134.89% | 113.92% | 110.02% | 107.68% | 100.82% | 95.52% | 86.08% | 96.69% |
|
Net Margin
|
-38.85% | 2.19% | 3.90% | 3.50% | 8.11% | -15.12% | 9.56% | -23.62% | 8.75% | 17.92% | 5.33% | 11.90% | 10.83% | 10.82% | 13.47% | 17.09% | 20.60% | 29.39% | 24.39% | 8.63% | -12.44% | -7.57% | -5.51% | -3.84% | -4.74% | -5.32% | -5.42% | -5.81% | -6.89% | -5.48% | -5.75% | -18.78% | -35.98% | 20.84% | 26.64% | 18.03% | 27.37% | 31.31% | 5.17% | 57.18% | 31.25% | 28.44% | 27.31% | -381.85% | -357.56% | -19.07% | 197.67% | 7.95% | 7.86% | -0.54% | 17.77% | 16.40% | 10.40% | 24.20% |
|
FCF Margin
|
34.36% | 16.05% | 34.28% | -22.46% | 88.39% | 15.65% | 30.10% | -148.41% | 84.97% | | | -73.25% | 2.30% | 95.45% | -133.49% | -227.88% | -44.77% | 68.87% | 129.29% | -27.58% | 489.29% | 135.65% | 63.35% | 15.31% | 40.87% | 57.38% | 34.32% | 19.96% | 8.74% | 50.71% | 29.29% | 8.46% | -16.56% | 66.15% | 52.12% | 37.01% | 62.12% | 16.16% | 529.21% | 5.75% | 80.75% | 40.17% | 728.38% | -14.65% | 105.41% | 15.58% | -31.46% | -34.36% | 13.27% | 20.58% | 28.63% | 5.11% | 22.52% | 26.24% |
|
Inventory Average
|
| | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
0.89B | 0.89B | 0.89B | 0.89B | 0.90B | 0.89B | 0.87B | 0.86B | 0.85B | 0.86B | 0.91B | 3.51B | 6.27B | 6.85B | 7.75B | 8.93B | 9.89B | 10.69B | 11.12B | 11.04B | 10.71B | 10.32B | 10.30B | 10.33B | 10.32B | 10.29B | 10.45B | 10.26B | 9.62B | 8.99B | 8.23B | 7.75B | 7.72B | 7.75B | 7.81B | 7.91B | 7.98B | 8.15B | 8.84B | 9.49B | 9.54B | 9.44B | 25.30B | 25.63B | 9.70B | 9.31B | 23.89B | 37.30B | 35.66B | 34.34B | 33.49B | 33.66B | 34.02B | 34.13B |
|
Equity Average
|
| | | | | | | | | | 0.18B | 0.35B | 0.57B | 0.64B | 0.65B | 0.76B | 0.90B | 0.96B | 0.98B | 0.98B | 1.00B | 1.01B | 1.01B | 1.00B | 0.99B | 0.97B | 0.95B | 0.95B | 0.96B | 0.93B | 0.90B | 0.87B | 0.84B | 0.86B | 2.23B | 2.20B | 0.82B | 0.84B | 2.42B | 2.49B | 0.96B | 0.95B | 2.45B | 3.36B | 2.65B | 2.47B | 2.90B | 3.39B | 3.40B | 3.45B | 3.50B | 3.51B | 3.47B | 3.45B |
|
Invested Capital
|
| | | 0.10B | | | | 0.14B | | 0.16B | 0.19B | 0.51B | 0.90B | 0.91B | 0.91B | 1.13B | 1.12B | 1.15B | 1.16B | 1.16B | 1.18B | 1.19B | 1.19B | 1.17B | 1.16B | 1.12B | 1.12B | 1.12B | 1.14B | 1.07B | 1.08B | 0.84B | 0.85B | 0.87B | 3.59B | 0.80B | 0.83B | 0.84B | 4.00B | 0.98B | 0.95B | 0.95B | 5.71B | 2.77B | 3.14B | 3.01B | 6.30B | 5.53B | 4.85B | 5.09B | 4.89B | 5.19B | 5.34B | 5.47B |
|
Asset Utilization Ratio
|
0.01 | 0.02 | 0.04 | 0.05 | 0.01 | 0.02 | 0.03 | | | | 0.02 | 0.04 | 0.02 | 0.03 | 0.04 | 0.05 | 0.01 | 0.04 | 0.04 | 0.04 | 0.01 | 0.01 | 0.04 | 0.01 | 0.01 | 0.04 | 0.03 | 0.03 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.01 | 0.02 | 0.06 | 0.07 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 |
|
Interest Coverage Ratio
|
0.36 | 1.18 | 1.37 | 0.46 | 1.39 | -0.07 | 2.59 | 0.51 | 1.62 | 2.39 | 1.76 | 3.52 | 3.55 | 3.17 | 3.55 | 3.10 | 3.46 | 2.06 | 2.31 | 1.16 | 1.11 | 1.65 | 1.31 | 1.03 | 1.48 | 1.38 | 1.42 | 1.23 | 1.53 | 0.41 | 1.63 | 0.62 | -0.37 | 2.32 | 3.39 | 2.56 | 3.61 | 4.61 | 2.00 | 9.60 | 4.64 | 3.06 | 2.28 | -4.28 | 0.25 | 0.92 | -1.09 | 1.17 | 1.19 | 1.05 | 1.37 | 1.42 | 1.27 | 1.52 |
|
Debt to Equity
|
| | | | | | | 0.55 | | 0.19 | 0.10 | 1.06 | 0.55 | 1.29 | 1.43 | 1.38 | 0.99 | 0.79 | 0.50 | 1.10 | 0.86 | 1.45 | 1.67 | 1.92 | 1.83 | 1.73 | 1.61 | 0.99 | 1.89 | 1.83 | 1.32 | 1.17 | 0.73 | 0.64 | 0.15 | 0.79 | 0.59 | 0.48 | 0.12 | 0.57 | 0.54 | 0.76 | 0.22 | 0.63 | 0.45 | 0.42 | 0.28 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 |
|
Debt Ratio
|
| | | | | | | 0.09 | | 0.03 | 0.02 | 0.09 | 0.05 | 0.11 | 0.11 | 0.12 | 0.09 | 0.07 | 0.04 | 0.10 | 0.08 | 0.14 | 0.16 | 0.18 | 0.17 | 0.16 | 0.14 | 0.09 | 0.19 | 0.19 | 0.15 | 0.13 | 0.08 | 0.07 | 0.07 | 0.08 | 0.06 | 0.05 | 0.05 | 0.06 | 0.05 | 0.08 | 0.02 | 0.17 | 0.12 | 0.11 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
|
Equity Ratio
|
| | | 0.11 | | | | 0.16 | | 0.18 | 0.21 | 0.08 | 0.10 | 0.09 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.12 | 0.11 | 0.11 | 0.11 | 0.46 | 0.10 | 0.10 | 0.10 | 0.43 | 0.10 | 0.10 | 0.10 | 0.10 | 0.28 | 0.27 | 0.26 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
|
Times Interest Earned
|
0.36 | 1.18 | 1.37 | 0.46 | 1.39 | -0.07 | 2.59 | 0.51 | 1.62 | 2.39 | 1.76 | 3.52 | 3.55 | 3.17 | 3.55 | 3.10 | 3.46 | 2.06 | 2.31 | 1.16 | 1.11 | 1.65 | 1.31 | 1.03 | 1.48 | 1.38 | 1.42 | 1.23 | 1.53 | 0.41 | 1.63 | 0.62 | -0.37 | 2.32 | 3.39 | 2.56 | 3.61 | 4.61 | 2.00 | 9.60 | 4.64 | 3.06 | 2.28 | -4.28 | 0.25 | 0.92 | -1.09 | 1.17 | 1.19 | 1.05 | 1.37 | 1.42 | 1.27 | 1.52 |
|
FCF Payout Ratio
|
-0.30 | -0.13 | -0.02 | -0.31 | -0.03 | 0.25 | 0.03 | 0.13 | 0.15 | | | -0.06 | 1.58 | 0.04 | -0.03 | -0.03 | -0.13 | 0.09 | 0.03 | -0.25 | 0.02 | 0.05 | 0.13 | 0.54 | 0.20 | 0.15 | 0.26 | 0.44 | 0.56 | 0.10 | 0.17 | 0.77 | -0.30 | 0.08 | 0.10 | 0.14 | 0.08 | 0.27 | 0.27 | 0.79 | 0.05 | 0.10 | 0.19 | -0.64 | 0.10 | 0.21 | 0.22 | -0.18 | 0.50 | 0.37 | 0.24 | 1.27 | 0.26 | 0.21 |
|
Enterprise Value
|
-0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.06B | -0.06B | -0.06B | -0.08B | -0.27B | -0.46B | -0.38B | -0.16B | -0.22B | -0.27B | -0.37B | -0.44B | -0.41B | -0.51B | -0.61B | -0.44B | -0.35B | -0.43B | -0.41B | -0.39B | -0.30B | -0.31B | -0.53B | -0.37B | -0.44B | -0.42B | -0.29B | -3.16B | -0.38B | -0.16B | -0.19B | -4.06B | -0.25B | -0.24B | -0.26B | -2.24B | -6.68B | -6.70B | -6.14B | -5.38B | -3.09B | -2.70B | -2.55B | -2.50B | -2.34B | -2.35B | -2.40B |
|
Return on Sales
|
-0.35% | 0.03% | 0.05% | -0.03% | 0.04% | 0.00% | -0.01% | -0.05% | 0.10% | 0.18% | 0.07% | 0.13% | 0.13% | 0.14% | 0.16% | 0.05% | 0.11% | 0.18% | 0.13% | 0.14% | -0.06% | -0.02% | 0.01% | 0.03% | 0.02% | 0.01% | 0.00% | 0.01% | 0.02% | 0.00% | | -0.12% | -0.30% | 0.27% | 0.32% | 0.23% | 0.30% | 0.34% | 0.07% | 0.59% | 0.31% | 0.28% | 0.27% | -3.79% | -3.40% | -0.13% | 1.94% | 0.12% | 0.12% | 0.04% | 0.22% | 0.20% | 0.10% | 0.24% |
|
Return on Invested Capital
|
| | | | | | | | | | 0.06% | 0.07% | 0.06% | 0.07% | 0.10% | 0.09% | 0.09% | 0.11% | 0.12% | 0.13% | 0.17% | 0.16% | 0.19% | 0.21% | 0.16% | 0.16% | 0.15% | 0.14% | 0.14% | 0.12% | 0.13% | 0.15% | 0.06% | 0.18% | 0.03% | 0.04% | 0.13% | 0.13% | 0.04% | 0.05% | 0.13% | 0.14% | 0.05% | -0.20% | -0.26% | -0.18% | -0.18% | 0.04% | 0.07% | 0.07% | 0.16% | 0.15% | 0.13% | 0.14% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | -0.04% | -0.14% | -0.15% | -0.08% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% |
|
Return on Equity
|
| | | | | | | | | | 0.02% | 0.04% | 0.05% | 0.07% | 0.10% | 0.07% | 0.05% | 0.06% | 0.05% | 0.06% | 0.04% | 0.02% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | -0.03% | -0.01% | 0.01% | 0.02% | 0.09% | 0.09% | 0.03% | 0.04% | 0.11% | 0.11% | 0.05% | -0.33% | -0.51% | -0.57% | -0.66% | -0.20% | -0.13% | -0.12% | 0.04% | 0.04% | 0.04% | 0.06% |