|
Gross Margin
|
| 84.28% | 84.31% | 54.34% | 84.39% | 73.32% | 76.18% | 79.99% | 83.18% | 77.48% | 76.63% | 82.53% | 82.30% | 75.42% | 75.93% | 81.61% | 82.74% | 76.78% | 74.58% | 81.66% | 84.52% | 76.67% | 76.39% | 153.18% | 99.99% | 99.65% | 99.13% | 96.79% | 94.01% | 97.62% | 97.92% | 96.80% | 99.47% | 99.39% | 99.70% | 100.04% | 99.74% | 99.85% | 99.93% | 100.03% | 99.93% | 99.88% | 64.19% | | | | 64.58% | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
6.71% | 14.27% | -3.28% | 17.11% | 11.42% | -6.10% | 4.60% | 12.76% | 10.48% | 2.56% | -8.10% | 8.03% | 15.05% | -8.22% | 21.28% | 25.71% | 17.04% | 16.49% | 14.03% | 9.56% | 16.15% | 11.05% | 14.33% | 13.99% | 11.73% | -20.92% | -8.08% | 77.69% | 10.03% | 1.13% | 7.57% | 29.31% | 21.20% | 10.70% | 13.82% | 18.16% | 19.67% | 9.48% | 9.09% | 15.91% | 20.85% | 5.99% | 5.50% | 16.83% | 21.08% | 9.03% | 12.98% | 18.08% | 15.94% | 7.75% | 14.03% | 13.36% | 16.45% | 7.42% | 8.63% | 10.79% | 14.34% | 4.98% | 13.80% | 15.70% | 20.44% | 7.05% | 7.30% | 19.06% | 19.19% | 7.56% | 6.95% | 19.81% |
|
EBIT Margin
|
6.71% | 1.70% | 0.50% | 17.28% | 15.53% | 10.98% | 18.58% | 14.88% | 14.56% | 13.87% | 15.86% | 14.44% | 19.15% | 8.50% | 31.53% | 23.60% | 21.23% | 17.87% | 21.75% | 20.28% | 19.65% | 16.74% | 20.30% | 18.72% | 15.95% | -14.27% | -0.75% | 0.06% | 20.67% | 20.05% | 21.86% | 24.23% | 27.43% | 20.42% | 23.71% | 25.74% | 25.77% | 19.55% | 20.21% | 22.77% | 26.79% | 16.17% | 21.67% | 25.41% | 28.52% | 20.47% | 23.73% | 25.90% | 21.84% | 18.05% | 23.61% | 20.26% | 21.05% | 15.27% | 17.18% | 16.42% | 18.99% | 15.44% | 24.02% | 23.07% | 26.61% | 17.54% | 18.87% | 27.35% | 25.46% | 18.79% | 18.29% | 26.97% |
|
EBITDA Margin
|
6.71% | 1.70% | 0.50% | 17.28% | 15.53% | 10.98% | 18.58% | 14.88% | -0.39% | 0.11% | 15.86% | 14.44% | -0.05% | -0.25% | 31.53% | 23.60% | 21.23% | 17.87% | 21.75% | 20.28% | 19.65% | 16.74% | 20.30% | 18.72% | 15.95% | -14.27% | -0.75% | 0.06% | 20.67% | 20.05% | 21.86% | 24.23% | 27.43% | 20.42% | 23.71% | 25.74% | 25.77% | 19.55% | 20.21% | 22.77% | 26.79% | 16.17% | 21.67% | 25.41% | 28.52% | 20.47% | 23.73% | 25.90% | 21.84% | 18.05% | 23.61% | 20.26% | 21.05% | 15.27% | 17.18% | 16.42% | 18.99% | 15.44% | 24.02% | 23.07% | 26.61% | 17.54% | 18.87% | 27.35% | 25.46% | 18.79% | 18.29% | 26.97% |
|
Operating Margin
|
6.71% | 10.03% | 7.49% | 17.28% | 15.53% | 10.98% | 18.58% | 14.88% | 14.56% | 13.87% | 15.86% | 14.44% | 19.15% | 8.50% | 31.53% | 23.60% | 21.23% | 17.87% | 21.75% | 20.28% | 19.65% | 16.74% | 20.30% | 18.72% | 15.95% | -14.27% | -0.75% | 0.06% | 20.67% | 20.05% | 21.86% | 24.23% | 27.43% | 20.42% | 23.71% | 25.74% | 25.77% | 19.55% | 20.21% | 22.77% | 26.79% | 16.17% | 21.67% | 25.41% | 28.52% | 20.47% | 23.73% | 25.90% | 21.84% | 18.05% | 23.61% | 20.26% | 21.05% | 15.27% | 17.18% | 16.42% | 18.99% | 15.44% | 24.02% | 23.07% | 26.61% | 17.54% | 18.87% | 27.35% | 25.46% | 18.79% | 18.29% | 26.97% |
|
Net Margin
|
6.03% | 8.18% | -0.67% | 0.67% | 7.47% | -4.02% | | 1.76% | -0.54% | 1.55% | 0.26% | 1.89% | 8.14% | -5.56% | 13.96% | 9.65% | 11.51% | 11.13% | 9.13% | 5.27% | 10.57% | 7.18% | 10.06% | 9.13% | 7.66% | -15.37% | -3.65% | -4.45% | 9.06% | 0.21% | 4.36% | 3.99% | 13.98% | 6.49% | 8.24% | 11.13% | 23.52% | 6.84% | 5.53% | 17.52% | 17.36% | 4.37% | 3.61% | 14.48% | 18.10% | 7.55% | 11.64% | 16.55% | 15.86% | 6.75% | 11.59% | 13.20% | 14.69% | 7.05% | 7.56% | 9.62% | 12.74% | 6.47% | 11.99% | 14.08% | 18.12% | 6.14% | 6.57% | 16.93% | 16.94% | 6.56% | 6.02% | 17.10% |
|
FCF Margin
|
62.02% | 45.99% | 42.84% | -24.69% | 1.83% | -14.05% | -71.09% | -37.34% | -2.58% | -11.93% | -31.49% | -26.85% | 7.77% | -0.21% | -7.96% | -12.67% | 11.90% | 1.74% | -14.57% | -11.68% | 3.15% | -6.34% | -17.52% | -8.47% | 7.68% | 5.13% | -11.59% | 44.49% | 11.14% | -20.63% | -33.49% | -2.10% | 14.68% | 8.25% | -8.34% | 4.76% | 17.62% | 14.79% | -15.90% | -13.16% | 5.31% | -17.87% | -54.85% | -22.28% | 3.74% | -18.17% | -22.28% | -22.41% | -84.05% | -10.00% | -19.17% | -17.69% | 15.46% | 4.40% | -25.99% | -6.01% | 22.75% | 32.53% | -2.26% | 9.23% | 7.87% | 16.00% | -21.41% | -10.13% | 9.30% | -6.90% | -20.80% | -15.97% |
|
Inventory Average
|
0.03B | 0.07B | 0.09B | 0.11B | 0.11B | 0.11B | 0.14B | 0.10B | 0.05B | 0.05B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.07B | 0.09B | 0.10B | 0.08B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.10B | 0.11B | 0.09B | 0.09B | 0.11B | 0.12B | 0.10B | 0.09B | 0.11B | 0.12B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.13B | 0.15B | 0.13B | 0.13B | 0.19B | 0.22B | 0.17B | 0.13B | 0.15B | 0.16B | 0.15B | 0.13B | 0.15B | 0.15B | 0.14B | 0.14B | 0.16B | 0.17B |
|
Assets Average
|
| 2.80B | 3.14B | 3.24B | 3.34B | 3.36B | 3.46B | 3.63B | 3.72B | 3.77B | 3.88B | 4.04B | 3.97B | 3.79B | 3.81B | 3.79B | 3.71B | 3.72B | 3.77B | 3.82B | 3.88B | 3.93B | 3.99B | 4.14B | 4.25B | 4.23B | 4.22B | 4.43B | 5.47B | 6.32B | 6.38B | 6.48B | 6.52B | 6.50B | 6.54B | 6.61B | 6.64B | 6.60B | 6.62B | 6.81B | 7.00B | 7.06B | 7.18B | 7.42B | 7.60B | 7.67B | 7.76B | 7.96B | 8.39B | 8.72B | 8.82B | 9.02B | 9.13B | 9.13B | 9.23B | 9.47B | 9.54B | 9.43B | 9.67B | 9.78B | 9.65B | 9.93B | 9.95B | 9.87B | 10.04B | 10.08B | 10.21B | 10.60B |
|
Equity Average
|
| | 1.07B | 1.07B | 1.10B | 1.10B | 1.08B | 1.09B | 1.11B | 1.11B | 1.10B | 1.15B | 1.22B | 1.21B | 1.21B | 1.22B | 1.25B | 1.27B | 1.29B | 1.29B | 1.30B | 1.32B | 1.33B | 1.34B | 1.36B | 1.34B | 1.30B | 1.38B | 1.47B | 1.58B | 1.70B | 1.73B | 1.76B | 1.79B | 1.79B | 1.81B | 1.87B | 1.93B | 1.92B | 2.10B | 2.34B | 2.40B | 2.43B | 2.45B | 2.54B | 2.62B | 2.62B | 2.64B | 2.69B | 2.74B | 2.78B | 2.84B | 2.93B | 2.98B | 2.98B | 3.04B | 3.14B | 3.20B | 3.23B | 3.28B | 3.36B | 3.43B | 3.49B | 3.56B | 3.65B | 3.72B | 3.79B | 3.88B |
|
Invested Capital
|
| | | 1.14B | 1.18B | 2.08B | 2.27B | 2.29B | 2.30B | 2.30B | 2.37B | 2.49B | 2.51B | 2.47B | 2.49B | 2.28B | 2.30B | 2.50B | 2.50B | 2.68B | 2.71B | 2.72B | 2.72B | 2.90B | 2.91B | 2.88B | 2.86B | 3.33B | 4.64B | 4.83B | 4.94B | 4.95B | 5.01B | 4.96B | 4.91B | 4.94B | 5.04B | 5.04B | 5.13B | 5.24B | 2.55B | 2.52B | 2.73B | 5.61B | 5.77B | 6.15B | 6.16B | 6.87B | 6.26B | 6.30B | 6.93B | 7.46B | 7.17B | 7.11B | 7.11B | 7.22B | 7.67B | 7.68B | 8.18B | 7.71B | 7.83B | 8.29B | 7.78B | 7.84B | 7.97B | 7.97B | 8.10B | 8.64B |
|
Asset Utilization Ratio
|
| 0.37 | 0.37 | 0.34 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.31 | 0.32 | 0.32 | 0.31 | 0.32 | 0.33 | 0.33 | 0.33 | 0.35 | 0.35 | 0.34 | 0.34 | 0.32 | 0.32 | 0.32 | 0.29 | 0.24 | 0.21 | 0.22 | 0.24 | 0.25 | 0.26 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.24 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.25 | 0.25 | 0.27 | 0.28 | 0.27 | 0.26 | 0.24 | 0.22 | 0.21 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
|
Interest Coverage Ratio
|
| 0.19 | 0.05 | 1.81 | 2.58 | 1.05 | 1.61 | 1.75 | 2.00 | 1.26 | 1.35 | 1.76 | 2.34 | 0.74 | 2.83 | 2.31 | 3.41 | 2.14 | 2.37 | 1.67 | 5.06 | 2.65 | 3.08 | 3.66 | 3.54 | -1.99 | -0.09 | 0.01 | 2.85 | 1.84 | 1.90 | 3.14 | 4.28 | 1.99 | 2.25 | 3.34 | 4.18 | 1.97 | 1.79 | 3.31 | 4.57 | 1.56 | 2.08 | 3.41 | 4.28 | 1.87 | 2.25 | 3.42 | 3.66 | 1.74 | 2.33 | 2.92 | 4.47 | 1.85 | 1.96 | 2.94 | 3.97 | 1.47 | 2.20 | 2.83 | 4.20 | 1.46 | 1.50 | 3.24 | 3.97 | 1.66 | 1.56 | 3.13 |
|
Debt to Equity
|
| | | 0.99 | 0.96 | 1.12 | 1.23 | 1.30 | 1.32 | 1.41 | 1.51 | 1.34 | 1.22 | 1.06 | 1.05 | 0.99 | 0.94 | 0.95 | 0.94 | 1.15 | 1.14 | 1.06 | 1.04 | 1.14 | 1.19 | 1.27 | 1.30 | 1.32 | 2.28 | 1.88 | 1.91 | 1.91 | 1.82 | 1.83 | 1.86 | 1.82 | 1.62 | 1.62 | 1.67 | 1.37 | 1.31 | 1.30 | 1.37 | 1.42 | 1.32 | 1.35 | 1.38 | 1.41 | 1.59 | 1.58 | 1.59 | 1.57 | 1.50 | 1.50 | 1.55 | 1.34 | 1.40 | 1.40 | 1.51 | 1.33 | 1.29 | 1.41 | 1.21 | 1.22 | 1.14 | 1.14 | 1.14 | 1.21 |
|
Debt Ratio
|
| | | 0.32 | 0.32 | 0.36 | 0.38 | 0.39 | 0.39 | 0.41 | 0.42 | 0.39 | 0.39 | 0.34 | 0.33 | 0.33 | 0.32 | 0.32 | 0.32 | 0.39 | 0.38 | 0.36 | 0.34 | 0.36 | 0.38 | 0.39 | 0.39 | 0.42 | 0.54 | 0.50 | 0.51 | 0.51 | 0.50 | 0.50 | 0.51 | 0.50 | 0.47 | 0.47 | 0.48 | 0.45 | 0.44 | 0.45 | 0.46 | 0.46 | 0.45 | 0.46 | 0.46 | 0.47 | 0.50 | 0.50 | 0.50 | 0.50 | 0.49 | 0.49 | 0.50 | 0.43 | 0.47 | 0.48 | 0.50 | 0.46 | 0.45 | 0.48 | 0.44 | 0.44 | 0.42 | 0.42 | 0.42 | 0.43 |
|
Equity Ratio
|
| 0.35 | 0.34 | 0.33 | 0.33 | 0.32 | 0.31 | 0.30 | 0.30 | 0.29 | 0.28 | 0.29 | 0.32 | 0.32 | 0.32 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.32 | 0.31 | 0.30 | 0.32 | 0.23 | 0.26 | 0.27 | 0.26 | 0.28 | 0.27 | 0.27 | 0.27 | 0.29 | 0.29 | 0.29 | 0.33 | 0.34 | 0.34 | 0.33 | 0.33 | 0.34 | 0.34 | 0.33 | 0.33 | 0.31 | 0.32 | 0.31 | 0.32 | 0.33 | 0.33 | 0.32 | 0.32 | 0.34 | 0.34 | 0.33 | 0.34 | 0.35 | 0.34 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.36 |
|
Times Interest Earned
|
| 0.19 | 0.05 | 1.81 | 2.58 | 1.05 | 1.61 | 1.75 | 2.00 | 1.26 | 1.35 | 1.76 | 2.34 | 0.74 | 2.83 | 2.31 | 3.41 | 2.14 | 2.37 | 1.67 | 5.06 | 2.65 | 3.08 | 3.66 | 3.54 | -1.99 | -0.09 | 0.01 | 2.85 | 1.84 | 1.90 | 3.14 | 4.28 | 1.99 | 2.25 | 3.34 | 4.18 | 1.97 | 1.79 | 3.31 | 4.57 | 1.56 | 2.08 | 3.41 | 4.28 | 1.87 | 2.25 | 3.42 | 3.66 | 1.74 | 2.33 | 2.92 | 4.47 | 1.85 | 1.96 | 2.94 | 3.97 | 1.47 | 2.20 | 2.83 | 4.20 | 1.46 | 1.50 | 3.24 | 3.97 | 1.66 | 1.56 | 3.13 |
|
FCF Payout Ratio
|
-0.05 | -0.10 | -0.13 | -0.20 | 1.85 | -0.41 | -0.08 | -0.12 | -1.39 | -0.49 | -0.17 | -0.17 | 0.57 | -31.30 | -0.83 | -0.40 | 0.37 | 3.47 | -0.45 | -0.41 | 1.20 | -0.97 | -0.37 | -0.54 | 0.53 | 1.30 | -0.58 | 0.13 | 0.44 | -0.33 | -0.20 | -2.33 | 0.30 | 0.84 | -0.85 | 1.17 | 0.25 | 0.48 | -0.50 | -0.46 | 0.95 | -0.51 | -0.17 | -0.31 | 1.64 | -0.56 | -0.43 | -0.33 | -0.07 | -0.95 | -0.49 | -0.38 | 0.30 | 1.85 | -0.32 | -0.86 | 0.20 | 0.31 | -4.60 | 0.78 | 0.78 | 0.70 | -0.54 | -0.77 | 0.65 | -1.62 | -0.55 | -0.50 |
|
Enterprise Value
|
-0.10B | -0.10B | -0.16B | -0.04B | -0.19B | -0.12B | -0.13B | -0.01B | -0.03B | -0.03B | -0.04B | -0.02B | -0.07B | -0.06B | -0.26B | -0.02B | -0.02B | -0.04B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.07B | -0.09B | -0.04B | -0.44B | -0.02B | -0.06B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.06B | -0.04B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.05B | -0.16B | -0.60B | -0.09B | -0.13B | -0.63B | -0.02B | -0.02B | -0.01B | -0.02B | -0.03B | -0.19B |
|
Return on Sales
|
0.00% | -0.14% | 0.01% | 0.01% | 0.07% | -0.04% | 0.02% | 0.02% | -0.01% | 0.02% | 0.00% | 0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.11% | 0.07% | 0.10% | 0.09% | 0.08% | -0.13% | -0.04% | 0.48% | -0.01% | -0.06% | -0.02% | -0.07% | 0.00% | 0.00% | 0.00% | -0.03% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.18% | 0.08% | 0.12% | 0.17% | 0.16% | 0.08% | 0.13% | 0.13% | 0.15% | 0.08% | 0.08% | 0.10% | 0.13% | 0.06% | 0.12% | 0.14% | 0.18% | 0.06% | 0.07% | 0.17% | 0.17% | 0.07% | 0.06% | 0.17% |
|
Return on Capital Employed
|
| 0.02% | 0.00% | 0.03% | 0.04% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | 0.04% | 0.03% | 0.01% | 0.01% | 0.03% | 0.04% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% |
|
Return on Invested Capital
|
0.54% | 1.60% | -5.53% | 0.10% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.01% | 0.01% | 0.02% | 0.03% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.10% | 0.15% | 0.15% | 0.09% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
| -0.05% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 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% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | 0.03% | 0.02% | 0.02% | 0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | 0.00% | 0.00% | 0.03% | 0.02% | 0.02% | 0.02% | -0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.04% | 0.05% | 0.07% | 0.10% | 0.09% | 0.04% | 0.02% | 0.10% | 0.07% | 0.08% | 0.07% | -0.04% | -0.03% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.04% | 0.05% | 0.06% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% |