|
Gross Margin
|
21.02% | 22.32% | 20.86% | 19.67% | 18.24% | 18.32% | 19.70% | 19.08% | 19.30% | 20.74% | 20.46% | 20.38% | 20.57% | 19.74% | 19.78% | 20.19% | 19.50% | 20.65% | 22.96% | 22.45% | 21.66% | 21.99% | 22.45% | 22.85% | 22.57% | 23.97% | 25.45% | 26.26% | 25.03% | 24.94% | 25.03% | 25.31% | 24.53% | 25.00% | 24.45% | 24.24% | 24.17% | 23.75% | 24.68% | 27.14% | 27.09% | 27.15% | 27.32% | 27.02% | 26.04% | 26.59% | 24.86% | 26.44% | 25.63% | 28.39% | 31.09% | 32.06% | 32.25% | 34.83% | 34.97% | 34.08% | 35.32% | 35.22% | 34.87% | 35.29% | 33.40% | 32.82% | 32.75% | 32.31% | 30.49% | 30.68% | 30.43% | 29.84% |
|
EBT Margin
|
-16.61% | -10.50% | -8.39% | -17.50% | -19.42% | -9.10% | -11.20% | -16.73% | -13.00% | -6.64% | -5.15% | -8.48% | -8.64% | -4.35% | -4.20% | -3.76% | -3.53% | -12.03% | 3.18% | 1.29% | -0.98% | 2.54% | 2.11% | 0.66% | -1.85% | 0.73% | -0.61% | -0.49% | -0.89% | 2.00% | -0.35% | 0.42% | 0.27% | 3.13% | 2.92% | -1.39% | 1.49% | 3.62% | 4.37% | 3.69% | 2.88% | 4.53% | 5.14% | 2.70% | 0.50% | 5.27% | 4.87% | 7.31% | 5.18% | 11.70% | 14.55% | 12.55% | 14.48% | 18.70% | 16.84% | 11.10% | 10.95% | 11.57% | 13.04% | 10.69% | 8.36% | 9.82% | 8.83% | 6.57% | 3.27% | 5.65% | 4.05% | -0.18% |
|
EBIT Margin
|
-11.89% | -7.03% | -5.25% | -12.64% | -12.41% | -6.01% | -7.37% | -12.04% | -9.39% | -3.90% | -2.71% | -4.29% | -2.66% | -0.50% | -0.56% | 0.05% | 0.38% | 3.31% | 5.05% | 3.61% | 1.57% | 4.07% | 3.58% | 2.83% | 0.20% | 3.46% | 3.00% | 2.46% | 1.63% | 4.56% | 4.94% | 3.29% | 2.63% | 4.96% | 4.72% | 3.64% | 3.07% | 5.00% | 5.75% | 4.98% | 4.41% | 6.07% | 6.54% | 4.26% | 3.41% | 6.64% | 6.09% | 8.45% | 5.94% | 12.20% | 15.20% | 13.42% | 15.20% | 19.72% | 17.61% | 12.07% | 12.03% | 12.74% | 14.15% | 11.82% | 9.60% | 10.98% | 10.11% | 7.96% | 5.04% | 7.35% | 5.80% | 1.84% |
|
EBITDA Margin
|
-11.89% | -7.03% | -5.25% | -12.64% | -12.41% | -6.01% | -7.37% | -12.04% | -12.82% | -6.64% | -5.32% | -4.29% | -8.75% | -4.43% | -4.65% | 0.05% | -3.69% | -12.11% | 3.18% | 3.61% | -0.98% | 2.49% | 1.96% | 0.61% | -1.91% | 0.77% | -0.69% | -0.73% | -1.22% | 1.76% | 7.19% | 0.41% | 0.25% | 2.06% | 2.12% | -2.40% | 1.37% | 2.71% | 3.46% | 2.86% | 2.19% | 3.50% | 3.94% | 2.35% | 0.49% | 4.06% | 3.74% | 5.53% | 5.94% | 12.20% | 15.20% | 13.42% | 15.20% | 19.72% | 17.61% | 12.07% | 12.03% | 12.74% | 14.15% | 11.82% | 9.60% | 10.98% | 10.11% | 7.96% | 5.04% | 7.35% | 5.80% | 1.84% |
|
Operating Margin
|
-11.89% | -7.03% | -5.25% | -12.64% | -12.41% | -6.01% | -7.37% | -12.04% | -9.39% | -3.90% | -2.71% | -4.29% | -2.66% | -0.50% | -0.56% | 0.05% | 0.38% | 3.31% | 5.05% | 3.61% | 1.57% | 4.07% | 3.58% | 2.83% | 0.20% | 3.46% | 3.00% | 2.46% | 1.63% | 4.56% | 4.94% | 3.29% | 2.63% | 4.96% | 4.72% | 3.64% | 3.07% | 5.00% | 5.75% | 4.98% | 4.41% | 6.07% | 6.54% | 4.26% | 3.41% | 6.64% | 6.09% | 8.45% | 5.94% | 12.20% | 15.20% | 13.42% | 15.20% | 19.72% | 17.61% | 12.07% | 12.03% | 12.74% | 14.15% | 11.82% | 9.60% | 10.98% | 10.11% | 7.96% | 5.04% | 7.35% | 5.80% | 1.84% |
|
Net Margin
|
0.00% | 0.00% | 0.00% | -3.22% | | -0.06% | -0.44% | -0.08% | -0.06% | -0.05% | -0.05% | -0.03% | -0.03% | -0.03% | -0.44% | -0.35% | -0.06% | 0.02% | -0.04% | -0.01% | -0.02% | 0.00% | -0.05% | -0.02% | 0.02% | 0.00% | | 0.00% | -1.22% | 1.76% | 7.19% | 0.41% | 0.25% | 2.06% | 2.12% | -2.40% | 1.37% | 2.71% | 3.46% | 2.86% | 2.19% | 3.50% | 3.94% | 2.35% | 0.49% | 4.06% | 3.74% | 5.53% | 4.13% | 8.92% | 11.13% | 8.80% | 11.26% | 14.25% | 12.81% | 6.70% | 8.60% | 8.93% | 9.96% | 8.45% | 6.65% | 7.72% | 6.73% | 4.98% | 2.63% | 4.37% | 3.11% | 0.94% |
|
FCF Margin
|
-0.98% | 16.73% | -8.51% | -10.76% | -15.51% | -1.86% | -1.85% | -12.48% | -15.88% | -7.05% | -4.73% | -10.65% | -7.59% | -9.24% | -5.56% | -6.69% | -8.19% | -16.15% | 6.18% | 0.80% | 2.44% | -4.66% | 6.30% | -3.58% | 0.20% | 0.54% | 6.84% | 2.94% | -3.74% | -0.13% | 0.95% | 9.92% | -9.54% | 2.46% | 2.41% | 9.66% | -11.67% | -0.98% | 7.07% | 13.80% | -0.95% | 7.82% | 7.52% | 6.17% | -4.43% | 9.98% | -1.89% | 3.02% | -5.74% | -1.12% | 18.97% | 16.67% | 2.28% | 12.68% | 24.56% | 19.20% | 14.13% | 5.87% | 11.11% | 12.33% | 5.76% | 8.17% | 14.89% | 7.17% | 0.88% | 5.96% | 11.72% | 3.18% |
|
Inventory Average
|
0.02B | 0.01B | 0.03B | 0.05B | 0.02B | -0.02B | -0.01B | 0.03B | 0.03B | 0.03B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.32B | 0.51B | 0.52B | 0.56B | 0.57B | 0.56B | 0.58B | 0.63B | 0.64B | 0.61B | 0.64B | 0.73B | 0.73B | 0.64B | 0.62B | 0.63B | 0.60B | 0.57B | 0.60B | 0.63B | 0.68B | 0.77B | 1.19B | 1.83B | 1.85B | 1.62B | 1.91B | 2.13B | 1.91B | 1.59B | 1.38B | 1.35B | 1.35B | 1.28B | 1.29B | 1.32B | 1.25B | 1.21B | 1.28B | 1.33B | 1.24B | 1.14B |
|
Assets Average
|
0.51B | 0.47B | 0.45B | 0.44B | 0.46B | 0.48B | 0.45B | 0.43B | 0.41B | 0.40B | 0.39B | 0.44B | 0.49B | 0.50B | 0.50B | 0.52B | 0.56B | 0.53B | 0.52B | 0.52B | 0.53B | 0.54B | 0.58B | 0.59B | 0.60B | 0.64B | 1.85B | 2.96B | 2.87B | 2.91B | 3.01B | 2.98B | 2.96B | 3.07B | 3.11B | 3.05B | 3.06B | 3.22B | 3.26B | 3.06B | 3.07B | 3.22B | 3.27B | 3.27B | 3.41B | 3.66B | 3.89B | 4.09B | 6.78B | 10.00B | 10.72B | 10.76B | 11.38B | 12.07B | 11.81B | 11.07B | 10.54B | 10.61B | 10.73B | 10.62B | 10.83B | 10.94B | 10.81B | 10.74B | 11.02B | 11.46B | 11.45B | 11.33B |
|
Equity Average
|
| | | | | | | | | | 0.12B | 0.11B | 0.09B | 0.08B | 0.07B | 0.05B | 0.04B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.10B | 0.15B | 0.14B | 0.15B | 0.23B | 0.30B | 0.32B | 0.35B | 0.39B | 0.39B | 0.39B | 0.43B | 0.50B | 0.57B | 0.61B | 0.67B | 0.74B | 0.80B | 0.83B | 0.87B | 0.96B | 1.08B | 3.07B | 5.23B | 5.50B | 5.16B | 4.97B | 5.14B | 5.18B | 5.09B | 4.81B | 4.50B | 4.46B | 4.66B | 4.84B | 4.63B | 4.38B | 4.37B | 4.34B | 4.28B | 4.25B | 4.33B |
|
Invested Capital
|
0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.16B | 0.01B | 0.13B | 0.12B | 0.40B | 0.08B | 0.37B | 0.36B | 0.41B | 0.40B | -0.01B | 0.01B | 0.37B | 0.37B | 0.02B | 0.07B | 0.07B | 0.09B | 0.10B | 0.29B | 0.21B | 0.16B | 0.20B | 0.32B | 0.33B | 0.34B | 0.38B | 0.42B | 0.39B | 0.41B | 0.48B | 0.55B | 0.61B | 0.65B | 0.72B | 0.79B | 0.84B | 0.86B | 0.94B | 1.04B | 1.18B | 5.00B | 5.49B | 5.53B | 4.81B | 5.14B | 5.14B | 5.23B | 4.97B | 4.66B | 4.35B | 4.58B | 4.74B | 4.96B | 4.31B | 4.45B | 4.30B | 4.38B | 4.19B | 4.33B | 4.37B |
|
Asset Utilization Ratio
|
1.78 | 1.68 | 1.61 | 1.56 | 1.47 | 1.50 | 1.56 | 1.64 | 1.72 | 1.74 | 1.86 | 1.76 | 1.69 | 1.81 | 1.96 | 2.04 | 2.10 | 2.43 | 2.71 | 2.84 | 2.86 | 2.84 | 2.73 | 2.71 | 2.72 | 2.58 | 1.35 | 1.20 | 1.60 | 2.00 | 2.09 | 2.14 | 2.19 | 2.17 | 2.19 | 2.31 | 2.36 | 2.32 | 2.36 | 2.52 | 2.50 | 2.32 | 2.24 | 2.22 | 2.18 | 2.04 | 2.00 | 2.09 | 1.62 | 1.46 | 1.66 | 1.85 | 1.88 | 1.89 | 1.95 | 2.05 | 1.99 | 1.75 | 1.61 | 1.61 | 1.58 | 1.56 | 1.55 | 1.53 | 1.47 | 1.39 | 1.37 | 1.34 |
|
Interest Coverage Ratio
|
-2.52 | -2.02 | -1.67 | -2.60 | -1.77 | -1.95 | -1.92 | -2.56 | -2.60 | -1.42 | -1.10 | -1.02 | -0.45 | -0.13 | -0.15 | 0.01 | 0.10 | 0.22 | 2.70 | 1.56 | 0.62 | 2.67 | 2.44 | 1.30 | 0.10 | 1.27 | 0.83 | 0.83 | 0.65 | 1.79 | 0.93 | 1.15 | 1.11 | 2.71 | 2.62 | 0.72 | 1.95 | 3.61 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 6.37 | | | | 1.06 | | 1.33 | 1.44 | 2.94 | 3.61 | 4.18 | 5.07 | 7.50 | 9.75 | -41.88 | 64.93 | 23.03 | 28.11 | 14.42 | 10.90 | 9.33 | 12.03 | 8.49 | 13.04 | 13.08 | 14.39 | 11.46 | 6.47 | 5.82 | 5.99 | 5.18 | 4.49 | 4.74 | 4.84 | 4.27 | 3.42 | 2.62 | 2.50 | 2.04 | 1.75 | 1.57 | 1.88 | 1.75 | 1.59 | 1.41 | 0.34 | 0.37 | 0.44 | 0.61 | 0.66 | 0.69 | 0.61 | 0.60 | 0.69 | 0.85 | 0.74 | 0.67 | 0.75 | 0.88 | 0.83 | 0.86 | 1.02 | 1.12 | 1.03 | 1.02 |
|
Debt Ratio
|
0.65 | 0.65 | 0.69 | 0.69 | 0.34 | 0.36 | 0.38 | 0.41 | 0.42 | 0.43 | 0.43 | 0.60 | 0.60 | 0.60 | 0.60 | 0.66 | 0.64 | 0.70 | 0.66 | 0.69 | 0.65 | 0.65 | 0.63 | 0.65 | 0.65 | 0.62 | 0.67 | 0.68 | 0.68 | 0.65 | 0.64 | 0.62 | 0.64 | 0.61 | 0.60 | 0.59 | 0.62 | 0.59 | 0.58 | 0.53 | 0.49 | 0.44 | 0.41 | 0.40 | 0.44 | 0.43 | 0.40 | 0.39 | 0.18 | 0.19 | 0.22 | 0.27 | 0.28 | 0.29 | 0.28 | 0.28 | 0.31 | 0.34 | 0.32 | 0.30 | 0.33 | 0.35 | 0.34 | 0.35 | 0.39 | 0.41 | 0.39 | 0.40 |
|
Equity Ratio
|
| | | 0.11 | | | | 0.39 | | 0.32 | 0.30 | 0.20 | 0.17 | 0.14 | 0.12 | 0.09 | 0.07 | -0.02 | 0.01 | 0.03 | 0.02 | 0.04 | 0.06 | 0.07 | 0.05 | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.10 | 0.11 | 0.11 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.17 | 0.20 | 0.20 | 0.22 | 0.24 | 0.25 | 0.23 | 0.24 | 0.25 | 0.28 | 0.53 | 0.52 | 0.51 | 0.45 | 0.43 | 0.42 | 0.45 | 0.47 | 0.44 | 0.40 | 0.43 | 0.45 | 0.44 | 0.40 | 0.41 | 0.41 | 0.38 | 0.36 | 0.38 | 0.39 |
|
Times Interest Earned
|
-2.52 | -2.02 | -1.67 | -2.60 | -1.77 | -1.95 | -1.92 | -2.56 | -2.60 | -1.42 | -1.10 | -1.02 | -0.45 | -0.13 | -0.15 | 0.01 | 0.10 | 0.22 | 2.70 | 1.56 | 0.62 | 2.67 | 2.44 | 1.30 | 0.10 | 1.27 | 0.83 | 0.83 | 0.65 | 1.79 | 0.93 | 1.15 | 1.11 | 2.71 | 2.62 | 0.72 | 1.95 | 3.61 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.11B | -0.11B | -0.11B | -0.09B | -0.12B | -0.08B | -0.08B | -0.10B | -0.10B | -0.06B | -0.05B | -0.15B | -0.13B | -0.11B | -0.09B | -0.13B | -0.12B | -0.03B | -0.05B | -0.05B | -0.06B | -0.03B | -0.07B | -0.02B | -0.04B | -0.04B | -0.10B | -0.07B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.06B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.16B | -0.39B | -0.34B | -0.42B | -0.02B | -0.09B | -0.22B | -0.04B | -0.28B | -0.17B | -0.08B | -0.08B | -0.14B | -0.09B | -0.09B | -0.07B | -0.70B | -0.08B | -0.33B | -0.15B | -0.12B | -0.09B | -0.30B | -0.18B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | -0.03% | -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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.02% | 0.07% | 0.00% | 0.00% | 0.02% | 0.02% | -0.02% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.04% | 0.02% | 0.00% | 0.04% | 0.04% | 0.06% | 0.04% | 0.09% | 0.11% | 0.09% | 0.11% | 0.14% | 0.13% | 0.07% | 0.09% | 0.09% | 0.10% | 0.08% | 0.07% | 0.08% | 0.07% | 0.05% | 0.03% | 0.04% | 0.03% | 0.01% |
|
Return on Capital Employed
|
-0.28% | | -0.27% | -0.17% | -0.16% | -0.16% | -0.17% | -0.18% | -0.18% | -0.18% | -0.16% | -0.10% | -0.07% | -0.06% | -0.05% | -0.02% | 0.00% | 0.03% | 0.09% | 0.12% | 0.14% | 0.14% | 0.14% | 0.12% | 0.12% | 0.11% | 0.06% | 0.04% | 0.05% | 0.08% | 0.10% | 0.11% | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.16% | 0.17% | 0.17% | 0.17% | 0.16% | 0.15% | 0.14% | 0.14% | 0.18% | 0.15% | 0.17% | 0.23% | 0.28% | 0.35% | 0.39% | 0.41% | 0.41% | 0.39% | 0.30% | 0.25% | 0.25% | 0.23% | 0.22% | 0.20% | 0.18% | 0.15% | 0.13% | 0.11% | 0.08% |
|
Return on Invested Capital
|
-2.21% | -509.66% | -493.66% | -1.67% | -1.68% | -210.02% | -218.97% | -0.76% | -0.69% | -0.80% | -0.38% | -0.15% | -0.12% | -0.10% | -0.05% | -0.02% | 0.00% | 0.07% | -24.63% | 0.26% | 0.14% | 0.29% | 1.11% | 0.69% | 0.51% | 0.40% | 0.39% | 0.45% | 0.83% | -1.06% | 13.70% | 4.88% | 3.29% | 2.08% | 0.48% | 0.30% | 0.38% | 0.41% | 0.44% | 0.50% | 0.48% | 0.45% | 0.42% | 0.38% | 0.36% | 0.35% | 0.33% | 0.38% | 0.18% | 0.19% | 0.28% | 0.35% | 0.46% | 0.54% | 0.56% | 0.55% | 0.52% | 0.42% | 0.36% | 0.36% | 0.33% | 0.34% | 0.32% | 0.28% | 0.25% | 0.22% | 0.19% | 0.15% |
|
Return on Assets
|
-0.09% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.05% | 0.05% | 0.06% | 0.06% | 0.03% | 0.01% | 0.02% | 0.02% | 0.03% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.08% | 0.07% | 0.09% | 0.13% | 0.16% | 0.19% | 0.22% | 0.23% | 0.24% | 0.22% | 0.17% | 0.14% | 0.15% | 0.14% | 0.13% | 0.11% | 0.10% | 0.08% | 0.07% | 0.05% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | 0.00% | 0.00% | 0.00% | 0.00% | -0.02% | -0.05% | -0.06% | -0.17% | 0.86% | -0.03% | -0.01% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | -0.12% | 0.08% | 0.59% | 0.47% | 0.52% | 0.50% | 0.23% | 0.10% | 0.15% | 0.18% | 0.22% | 0.36% | 0.35% | 0.34% | 0.31% | 0.28% | 0.23% | 0.24% | 0.22% | 0.29% | 0.16% | 0.17% | 0.26% | 0.33% | 0.43% | 0.52% | 0.54% | 0.52% | 0.49% | 0.39% | 0.33% | 0.33% | 0.30% | 0.30% | 0.28% | 0.25% | 0.21% | 0.18% | 0.14% | 0.10% |