|
Gross Margin
|
38.59% | 41.35% | 37.31% | 37.71% | 38.97% | 41.67% | 38.09% | 38.19% | 39.64% | 42.19% | 39.74% | 39.18% | 39.75% | 40.99% | 40.07% | 39.63% | 41.17% | 41.79% | 40.86% | 40.72% | 42.17% | 42.02% | 41.21% | 41.45% | 42.37% | 41.96% | 40.97% | 41.41% | 42.58% | 42.12% | 2.41% | 45.91% | 45.07% | 42.64% | 43.36% | 42.25% | 41.51% | 39.95% | 41.08% | 39.07% | 41.29% | 40.77% | 42.36% | 41.78% | 43.31% | 42.80% | 43.65% | 42.89% | 43.96% | 42.99% | 43.89% | 43.82% | 44.29% |
|
EBT Margin
|
-2.24% | 8.22% | -0.81% | -4.07% | -2.30% | 8.44% | 1.73% | -1.03% | -5.03% | 11.00% | 3.49% | 1.62% | 1.97% | 10.19% | 4.69% | 2.60% | 3.71% | 11.30% | 5.59% | 4.63% | 4.71% | 11.55% | 6.59% | 5.29% | 5.63% | 11.86% | 5.77% | 5.78% | 6.70% | 12.33% | -67.26% | -10.85% | 1.39% | 8.08% | 9.65% | 5.59% | 1.37% | 6.84% | 0.92% | 0.80% | 1.12% | 9.15% | 2.03% | 1.93% | 2.92% | 10.03% | 4.64% | 4.04% | 4.66% | 10.60% | 5.31% | 4.71% | 5.09% |
|
EBIT Margin
|
-64.47% | -51.61% | -64.25% | -67.17% | -64.12% | -51.26% | -60.84% | -63.56% | -66.16% | -48.17% | -57.43% | -59.84% | -58.91% | -49.48% | -55.72% | -58.21% | -55.60% | -47.30% | -53.97% | -55.08% | -53.56% | -46.86% | -52.62% | -53.67% | -52.40% | -46.51% | -53.61% | -53.15% | -50.71% | -45.87% | -164.85% | -64.94% | -53.55% | -49.12% | -46.99% | -52.16% | -57.12% | -53.22% | -58.00% | -60.13% | -57.59% | -50.08% | -55.61% | -56.29% | -53.77% | -47.17% | -51.71% | -53.07% | -51.37% | -46.41% | -50.81% | -51.47% | -50.61% |
|
EBITDA Margin
|
-0.77% | 5.16% | -0.52% | -2.60% | -1.58% | 4.77% | 1.04% | -0.62% | -66.16% | -48.17% | -57.43% | -59.84% | -58.91% | -49.48% | -55.72% | -58.21% | -55.60% | -47.30% | -53.97% | -55.08% | -53.56% | -46.86% | -52.62% | -53.67% | -52.40% | -46.51% | -53.61% | -53.15% | -50.71% | -45.87% | -164.85% | -64.94% | -53.55% | -49.12% | -46.99% | -52.16% | -57.12% | -53.22% | -58.00% | -60.13% | -57.59% | -50.08% | -55.61% | -56.29% | -53.77% | -47.17% | -51.71% | -53.07% | -51.37% | -46.41% | -50.81% | -51.47% | -50.61% |
|
Operating Margin
|
-64.47% | -51.61% | -64.25% | -67.17% | -64.12% | -51.26% | -60.84% | -63.56% | -66.16% | -48.17% | -57.43% | -59.84% | -58.91% | -49.48% | -55.72% | -58.21% | -55.60% | -47.30% | -53.97% | -55.08% | -53.56% | -46.86% | -52.62% | -53.67% | -52.40% | -46.51% | -53.61% | -53.15% | -50.71% | -45.87% | -164.85% | -64.94% | -53.55% | -49.12% | -46.99% | -52.16% | -57.12% | -53.22% | -58.00% | -60.13% | -57.59% | -50.08% | -55.61% | -56.29% | -53.77% | -47.17% | -51.71% | -53.07% | -51.37% | -46.41% | -50.81% | -51.47% | -50.61% |
|
Net Margin
|
-4.53% | 1.12% | -4.37% | -6.95% | -4.25% | 1.07% | 1.04% | -0.62% | -2.96% | 6.39% | 2.17% | 0.95% | 1.23% | 6.41% | 2.92% | 1.62% | 2.41% | 7.45% | 3.89% | 3.44% | 3.12% | 12.43% | 5.44% | 4.73% | 4.70% | 9.26% | 4.78% | 5.11% | 5.41% | 9.37% | -41.64% | -4.62% | 0.48% | 6.83% | 7.80% | 4.63% | 0.59% | 4.66% | 0.84% | 0.60% | 0.82% | 6.75% | 1.53% | 1.42% | 2.12% | 7.28% | 3.32% | 2.99% | 3.58% | 7.96% | 4.03% | 3.48% | 3.86% |
|
FCF Margin
|
| 7.73% | 6.19% | -7.89% | -2.71% | 12.00% | -0.22% | -3.88% | -2.85% | 10.60% | -5.49% | -1.55% | 2.65% | 12.18% | 0.24% | 2.44% | 9.45% | 15.89% | -1.81% | -0.83% | 4.49% | 16.01% | -0.01% | 2.97% | 6.64% | 9.59% | -1.82% | 5.77% | 8.49% | 15.73% | -41.70% | -26.92% | 16.52% | 12.15% | 6.92% | 5.77% | 3.92% | 4.25% | -14.47% | -4.15% | 1.58% | 17.43% | -8.13% | 0.86% | 5.27% | 13.13% | -4.89% | -1.43% | -2.22% | 5.79% | -17.52% | 0.00% | -4.04% |
|
Inventory Average
|
| 0.76B | 0.70B | 0.74B | 0.83B | 0.81B | 0.71B | 0.71B | 0.81B | 0.84B | 0.81B | 0.81B | 0.87B | 0.86B | 0.79B | 0.77B | 0.78B | 0.76B | 0.71B | 0.73B | 0.82B | 0.83B | 0.77B | 0.82B | 0.95B | 1.01B | 0.92B | 0.86B | 0.91B | 0.89B | 0.70B | 0.62B | 0.74B | 0.80B | 0.75B | 0.80B | 0.94B | 1.04B | 1.14B | 1.26B | 1.36B | 1.31B | 1.21B | 1.20B | 1.25B | 1.21B | 1.11B | 1.18B | 1.33B | 1.35B | 1.28B | 1.37B | 1.54B |
|
Assets Average
|
| 2.58B | 2.54B | 2.58B | 2.77B | 2.80B | 2.58B | 2.55B | 2.68B | 2.71B | 2.65B | 2.67B | 2.73B | 2.68B | 2.59B | 2.59B | 2.63B | 2.63B | 2.57B | 2.59B | 2.73B | 2.83B | 2.82B | 2.88B | 3.07B | 3.14B | 4.07B | 5.06B | 5.28B | 5.55B | 6.12B | 6.51B | 6.64B | 6.84B | 6.92B | 7.02B | 7.14B | 7.18B | 7.01B | 6.83B | 6.92B | 7.19B | 7.14B | 6.96B | 7.20B | 7.60B | 7.70B | 7.76B | 8.13B | 8.61B | 8.66B | 8.93B | 9.45B |
|
Equity Average
|
| -1.12B | -1.28B | -1.49B | -0.87B | -0.18B | -0.14B | -0.14B | -0.15B | -0.12B | -0.05B | -0.04B | -0.08B | -0.11B | -0.10B | -0.10B | -0.12B | -0.09B | -0.05B | -0.07B | -0.10B | -0.01B | 0.10B | 0.13B | 0.17B | 0.26B | 0.30B | 0.30B | 0.35B | 0.46B | 0.40B | 0.27B | 0.27B | 0.38B | 0.50B | 0.61B | 0.70B | 0.74B | 0.74B | 0.68B | 0.64B | 0.72B | 0.80B | 0.81B | 0.84B | 0.92B | 1.01B | 1.05B | 1.11B | 1.26B | 1.36B | 1.40B | 1.49B |
|
Invested Capital
|
-0.21B | -0.25B | 0.23B | 0.18B | 0.64B | 1.28B | 1.23B | 0.69B | 1.02B | 1.10B | 1.08B | 1.07B | 0.99B | 1.01B | 1.01B | 1.01B | 0.98B | 1.06B | 1.07B | 1.02B | 1.00B | 1.20B | 1.22B | 1.11B | 1.15B | 1.28B | 1.24B | 1.27B | 1.35B | 1.49B | 0.28B | 0.27B | 0.29B | 2.53B | 0.54B | 0.69B | 0.73B | 0.77B | 0.73B | 0.65B | 0.65B | 0.81B | 0.82B | 0.84B | 0.86B | 1.01B | 1.20B | 1.24B | 1.32B | 1.54B | 1.37B | 1.47B | 1.55B |
|
Asset Utilization Ratio
|
| | | 1.67 | 1.59 | 1.58 | 1.74 | 1.79 | 1.74 | 1.78 | 1.84 | 1.86 | 1.85 | 1.90 | 2.01 | 2.05 | 2.06 | 2.12 | 2.19 | 2.22 | 2.14 | 2.15 | 2.22 | 2.22 | 2.15 | 2.11 | 1.66 | 1.37 | 1.34 | 1.31 | 1.05 | 0.89 | 0.86 | 0.84 | 1.03 | 1.19 | 1.26 | 1.30 | 1.29 | 1.29 | 1.24 | 1.21 | 1.25 | 1.31 | 1.30 | 1.28 | 1.29 | 1.32 | 1.29 | 1.24 | 1.24 | 1.23 | 1.18 |
|
Interest Coverage Ratio
|
-22.76 | -23.12 | -19.95 | -19.42 | -20.86 | -24.97 | -25.85 | -25.97 | -46.06 | -47.62 | -45.90 | -46.90 | -49.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.17 | | | | -71.62 |
|
Debt to Equity
|
-1.25 | -1.20 | -1.15 | -1.12 | -7.95 | -9.49 | -10.04 | -9.80 | -8.48 | -18.96 | -43.09 | -33.03 | -11.52 | -13.09 | -12.84 | -13.05 | -9.63 | -22.69 | -28.21 | -13.33 | -11.73 | 12.99 | 10.21 | 7.56 | 5.65 | 3.06 | 4.08 | 3.44 | 2.52 | 1.90 | 8.27 | 8.25 | 7.58 | 4.16 | 3.86 | 2.65 | 2.27 | 2.05 | 2.08 | 2.35 | 2.31 | 1.86 | 1.70 | 1.65 | 1.66 | 1.41 | 1.36 | 1.31 | 1.49 | 1.25 | 1.22 | 1.41 | 1.33 |
|
Debt Ratio
|
0.53 | 0.54 | 0.65 | 0.66 | 0.58 | 0.54 | 0.54 | 0.54 | 0.51 | 0.48 | 0.49 | 0.50 | 0.50 | 0.50 | 0.52 | 0.53 | 0.49 | 0.44 | 0.45 | 0.49 | 0.46 | 0.40 | 0.40 | 0.40 | 0.34 | 0.32 | 0.22 | 0.21 | 0.18 | 0.18 | 0.35 | 0.34 | 0.31 | 0.28 | 0.30 | 0.26 | 0.22 | 0.22 | 0.21 | 0.22 | 0.21 | 0.20 | 0.19 | 0.20 | 0.19 | 0.18 | 0.18 | 0.18 | 0.20 | 0.20 | 0.19 | 0.22 | 0.21 |
|
Equity Ratio
|
-0.43 | -0.45 | -0.56 | -0.59 | -0.07 | -0.06 | -0.05 | -0.05 | -0.06 | -0.03 | -0.01 | -0.02 | -0.04 | -0.04 | -0.04 | -0.04 | -0.05 | -0.02 | -0.02 | -0.04 | -0.04 | 0.03 | 0.04 | 0.05 | 0.06 | 0.10 | 0.05 | 0.06 | 0.07 | 0.09 | 0.04 | 0.04 | 0.04 | 0.07 | 0.08 | 0.10 | 0.10 | 0.11 | 0.10 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.11 | 0.13 | 0.13 | 0.14 | 0.14 | 0.16 | 0.16 | 0.16 | 0.16 |
|
Times Interest Earned
|
-22.76 | -23.12 | -19.95 | -19.42 | -20.86 | -24.97 | -25.85 | -25.97 | -46.06 | -47.62 | -45.90 | -46.90 | -49.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -73.17 | | | | -71.62 |
|
FCF Payout Ratio
|
| | 5.10 | 0.00 | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-0.03B | -0.04B | -0.10B | -0.03B | 1.74B | 1.75B | 2.01B | 2.38B | 3.08B | 3.70B | 3.88B | 4.14B | 3.59B | 4.05B | 4.08B | 5.74B | 5.27B | 5.68B | 6.92B | 5.96B | 6.22B | 7.77B | 9.31B | 11.06B | 11.21B | 9.89B | 11.47B | 11.64B | 14.83B | 14.00B | 10.34B | 11.30B | 11.46B | 15.11B | 20.13B | 20.95B | 17.25B | 14.28B | 12.91B | 8.87B | 8.70B | 13.89B | 12.00B | 11.01B | 6.93B | 11.77B | 11.13B | 15.29B | 14.59B | 17.03B | 14.03B | 17.87B | 16.66B |
|
Market Capitalization
|
| | | | 2.01B | 1.88B | 2.08B | 2.41B | 3.11B | 3.72B | 3.91B | 4.17B | 3.62B | 4.08B | 4.11B | 5.77B | 5.30B | 5.71B | 6.95B | 5.99B | 6.27B | 7.90B | 9.39B | 11.15B | 11.29B | 10.00B | 11.57B | 11.73B | 14.97B | 14.41B | 11.83B | 12.38B | 12.81B | 16.49B | 21.66B | 22.29B | 18.44B | 15.38B | 13.54B | 9.32B | 9.13B | 14.76B | 12.53B | 11.53B | 7.55B | 12.69B | 11.87B | 15.95B | 15.45B | 18.02B | 14.40B | 18.61B | 17.25B |
|
Return on Sales
|
| | | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.01% | -0.01% | -0.03% | -0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | -1.51% | -1.73% | -1.42% | -1.54% | -1.58% | -1.75% | -1.59% | -1.61% | -1.58% | -1.65% | -1.59% | -1.68% | -1.68% | -1.84% | -1.83% | -1.85% | -1.82% | -1.90% | -1.85% | -1.87% | -1.87% | -2.02% | -1.79% | -1.27% | -0.95% | -0.98% | -0.90% | -0.86% | -0.74% | -0.79% | -0.77% | -0.71% | -0.80% | -0.91% | -0.93% | -0.94% | -0.96% | -0.97% | -0.92% | -0.91% | -0.93% | -0.96% | -0.92% | -0.92% | -0.94% | -0.91% | -0.84% | -0.81% | -0.80% | -0.77% |
|
Return on Invested Capital
|
| | | -9.37% | -3.37% | -0.42% | -0.74% | -1.23% | -1.27% | -1.03% | -1.11% | -1.20% | -1.37% | -1.80% | -1.81% | -1.85% | -1.90% | -1.87% | -1.84% | -1.94% | -2.03% | -2.37% | -2.27% | -2.45% | -2.66% | -2.28% | -2.25% | -2.31% | -2.22% | -2.07% | | -4.27% | -6.54% | -1.41% | -2.21% | -5.44% | -5.19% | -4.87% | -4.78% | -4.88% | -5.32% | -4.43% | -4.04% | -4.01% | -3.97% | -3.98% | -3.38% | -3.12% | -3.05% | -2.79% | -2.80% | -2.92% | -2.77% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.00% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.03% | 0.05% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.10% | 0.08% | 0.08% | 0.08% | 0.01% | -0.01% | -0.03% | -0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.04% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | -0.02% | -0.02% | -0.03% | -0.16% | -0.30% | -0.16% | -0.38% | -1.20% | -2.12% | -1.53% | -1.38% | -1.61% | -1.67% | -1.60% | -2.30% | -5.02% | -3.72% | -2.58% | -29.89% | 3.89% | 3.09% | 2.55% | 1.61% | 1.36% | 1.43% | 1.25% | 1.01% | 0.13% | -0.29% | -0.61% | -0.59% | 0.57% | 0.71% | 0.63% | 0.55% | 0.34% | 0.24% | 0.26% | 0.29% | 0.28% | 0.30% | 0.32% | 0.37% | 0.38% | 0.41% | 0.42% | 0.40% | 0.39% | 0.39% | 0.38% |