|
Gross Margin
|
34.80% | 43.32% | 39.64% | 40.45% | 37.76% | 44.98% | 45.24% | 47.70% | 39.81% | 47.36% | 45.47% | 48.06% | 39.85% | 46.76% | 46.57% | 48.23% | 40.61% | 47.90% | 45.22% | 48.78% | 39.94% | 47.11% | 46.04% | 49.95% | 40.98% | 48.49% | 46.47% | 49.89% | 41.94% | 48.88% | 45.87% | 50.76% | 39.51% | 47.58% | 44.46% | 49.12% | 39.62% | 47.62% | 45.51% | 49.87% | 40.76% | 47.99% | 45.19% | 48.58% | 36.41% | 19.17% | 35.06% | 43.52% | | | | | 45.92% | 52.36% | 52.04% | 53.64% | 49.92% | 56.15% | 53.51% | 55.30% | 52.56% | 55.60% | 55.46% | 55.18% | 49.57% | 53.94% | 54.53% |
|
EBT Margin
|
-12.18% | -118.84% | -3.49% | -13.78% | -9.77% | -0.46% | -1.88% | 2.64% | -5.04% | 7.17% | 2.78% | 7.59% | -9.29% | 1.15% | 4.52% | -30.82% | -12.17% | 4.02% | 0.25% | 4.59% | -12.50% | 4.52% | 0.91% | 5.69% | -9.28% | 5.05% | -5.46% | 4.85% | 34.63% | -11.72% | -4.09% | 20.40% | -10.05% | 2.59% | -6.47% | -113.59% | -14.62% | -5.36% | -7.76% | 0.91% | -19.04% | -5.80% | -27.89% | 6.04% | -49.64% | -51.39% | -36.95% | -10.64% | | | | | -14.40% | -10.06% | -7.93% | 4.72% | -28.87% | -14.44% | -10.23% | -2.05% | -21.13% | -8.30% | -8.99% | 0.21% | -16.20% | 2.70% | -15.78% |
|
EBIT Margin
|
-4.59% | -109.81% | 4.18% | -7.36% | -0.48% | 8.20% | 5.98% | 11.46% | 2.48% | 13.49% | 9.51% | 13.37% | -1.31% | 12.79% | 16.02% | 7.60% | -0.24% | 13.89% | 10.24% | 13.79% | -0.94% | 12.29% | 9.83% | 14.89% | -0.54% | 13.15% | 7.61% | 15.06% | 49.47% | 4.87% | 9.08% | 34.72% | 3.62% | 13.05% | 4.37% | 13.29% | -1.65% | 13.20% | 7.71% | 15.58% | 1.55% | 11.81% | 7.30% | 15.25% | -29.85% | -21.78% | -16.96% | 3.05% | | | | | 5.89% | 11.97% | 16.03% | 18.18% | 3.71% | 12.61% | 17.94% | 22.98% | 13.43% | 18.18% | 17.79% | 23.47% | 13.46% | 19.22% | 19.90% |
|
EBITDA Margin
|
25.19% | 83.09% | 3.02% | -191.15% | 14.76% | -11.39% | 10.67% | 2.77% | 4.77% | 6.74% | -12.06% | 2.83% | -1.54% | -6.13% | 4.66% | -15.71% | -15.28% | -1.56% | 5.13% | 2.80% | -15.79% | 5.01% | -9.37% | -1.56% | -19.13% | 1.28% | -6.33% | -8.10% | 28.41% | -4.41% | -3.67% | 34.72% | -3.87% | 2.01% | -7.53% | 13.29% | -21.20% | -9.69% | -10.66% | 15.58% | -28.14% | -1.17% | 7.30% | 15.25% | -29.85% | -21.78% | -16.96% | 3.05% | | | | | 5.89% | 11.97% | 16.03% | 18.18% | 3.71% | 12.61% | 17.94% | 22.98% | 13.43% | 18.18% | 17.79% | 23.47% | 13.46% | 19.22% | 19.90% |
|
Operating Margin
|
-4.59% | -109.81% | 4.18% | -7.36% | -0.48% | 8.20% | 5.98% | 11.46% | 2.48% | 13.49% | 9.51% | 13.37% | -1.31% | 12.79% | 16.02% | 7.60% | -0.24% | 13.89% | 10.24% | 13.79% | -0.94% | 12.29% | 9.83% | 14.89% | -0.54% | 13.15% | 7.61% | 15.06% | 49.47% | 4.87% | 9.08% | 34.72% | 3.62% | 13.05% | 4.37% | 13.29% | -1.65% | 13.20% | 7.71% | 15.58% | 1.55% | 11.81% | 7.30% | 15.25% | -29.85% | -21.78% | -16.96% | 3.05% | | | | | 5.89% | 11.97% | 16.03% | 18.18% | 3.71% | 12.61% | 17.94% | 22.98% | 13.43% | 18.18% | 17.79% | 23.47% | 13.46% | 19.22% | 19.90% |
|
Net Margin
|
0.00% | -138.07% | -1.82% | -20.00% | 0.00% | -0.36% | -4.59% | 8.11% | 0.00% | 4.33% | 1.31% | 3.63% | -6.94% | 0.09% | 3.40% | -17.37% | -11.40% | 2.44% | 1.66% | 2.37% | -15.17% | 7.70% | 0.19% | 6.48% | -5.36% | 1.28% | -2.18% | -4.20% | 23.95% | -8.65% | -3.55% | 14.99% | -6.04% | -0.15% | -9.01% | -73.35% | -22.20% | -6.03% | -8.80% | 4.19% | -28.88% | -1.63% | -32.50% | 4.23% | -52.51% | -45.28% | -30.36% | -6.01% | | | | | -6.57% | 1.68% | -3.97% | -1.26% | 13.32% | 3.73% | -63.49% | 6.15% | -6.08% | -3.51% | -0.93% | -3.64% | 35.46% | 1.07% | -2.28% |
|
FCF Margin
|
| | 26.85% | -15.54% | | | 20.66% | 12.63% | -1.06% | 12.36% | 12.67% | 4.77% | 6.05% | -1.31% | 1.25% | 5.11% | -0.95% | 3.90% | 15.63% | 8.89% | -1.67% | -0.24% | 8.86% | 7.96% | -5.22% | -0.48% | 3.33% | 12.04% | -5.27% | 3.21% | 7.54% | 5.06% | -15.81% | -5.38% | 9.37% | -0.32% | -3.95% | 3.96% | 0.87% | -4.56% | -12.92% | 7.41% | -6.64% | 6.66% | -24.42% | 13.70% | -26.21% | -9.84% | | | | | 3.13% | -14.74% | 10.22% | -6.09% | -9.31% | -28.06% | 4.30% | -5.11% | -18.67% | 1.39% | 5.59% | -6.52% | -3.17% | -7.24% | 10.21% |
|
Assets Average
|
7,938.07M | 7,482.52M | 7,189.36M | 7,215.74M | 7,122.07M | 6,982.88M | 7,000.35M | 7,081.61M | 7,081.90M | 7,146.60M | 7,138.49M | 7,079.60M | 7,110.31M | 7,094.14M | 7,065.00M | 7,089.97M | 7,018.90M | 6,891.70M | 6,889.82M | 6,835.68M | 6,698.05M | 6,661.40M | 6,526.85M | 6,340.26M | 6,238.21M | 6,184.07M | 6,160.81M | 6,220.02M | 6,023.09M | 5,718.76M | 5,686.86M | 5,691.98M | 5,547.37M | 5,401.48M | 5,498.55M | 5,125.64M | 4,643.15M | 4,568.29M | 4,500.21M | 4,500.69M | 5,423.83M | 6,376.80M | 6,347.55M | 6,330.22M | 6,258.85M | 5,844.12M | 5,682.68M | 5,778.39M | 5,536.06M | 5,336.58M | 5,360.82M | 5,332.35M | 5,240.20M | 5,117.61M | 5,020.58M | 5,036.49M | 5,017.47M | 4,894.33M | 4,744.33M | 4,685.70M | 4,640.96M | 4,551.90M | 4,594.44M | 4,724.39M | 4,397.57M | 3,878.75M | 3,763.58M |
|
Equity Average
|
| | | | | | | | | | 2,535.82M | 2,616.16M | 1,649.74M | 540.84M | 543.45M | 505.30M | 394.44M | 340.51M | 337.10M | 248.04M | 109.43M | 81.03M | -14.63M | -135.95M | -197.29M | -259.30M | -280.59M | -432.83M | -753.20M | -951.59M | -978.88M | -970.24M | -1090.93M | -1225.52M | -1250.34M | -1571.23M | -1925.95M | -2036.28M | -2109.48M | -2120.83M | -2178.74M | -2235.38M | -2157.57M | -2077.46M | -2209.12M | -2485.70M | -2673.35M | -2760.72M | -2956.61M | -3191.42M | -3270.02M | -3240.90M | -3234.45M | -3308.59M | -3357.53M | -3317.81M | -3298.33M | -3369.61M | -3533.94M | -3556.64M | -3498.62M | -3568.53M | -3594.41M | -3619.01M | -3530.25M | -3411.46M | -3428.74M |
|
Invested Capital
|
| 66.91M | 2,579.89M | 2,761.38M | | | | 2,749.73M | | 2,638.34M | 2,539.70M | 2,764.03M | 582.75M | 545.46M | 584.21M | 455.50M | 349.19M | 342.48M | 342.38M | 176.11M | 74.31M | 118.36M | -129.42M | -135.87M | -252.56M | -260.77M | -295.50M | 4,543.00M | -933.99M | 4,150.64M | 4,124.77M | 4,169.68M | 3,885.00M | 3,902.62M | 3,980.69M | 3,408.43M | 3,277.74M | 3,193.58M | 3,134.80M | 3,175.68M | 3,037.81M | 3,081.43M | 2,986.88M | 3,029.31M | 2,867.39M | 2,669.95M | 2,856.54M | 2,789.68M | 2,495.05M | 2,489.42M | 2,450.08M | 2,410.98M | 2,325.97M | 2,254.57M | 2,219.37M | 2,299.09M | 2,258.09M | 2,185.63M | 1,966.70M | 2,179.55M | 2,105.61M | 2,064.11M | 2,059.15M | 2,020.52M | 1,872.61M | 1,665.00M | 1,644.83M |
|
Asset Utilization Ratio
|
0.39 | 0.38 | 0.38 | 0.37 | 0.38 | 0.39 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.43 | 0.43 | 0.43 | 0.44 | 0.44 | 0.45 | 0.47 | 0.47 | 0.47 | 0.46 | 0.45 | 0.46 | 0.48 | 0.48 | 0.47 | 0.48 | 0.48 | 0.47 | 0.51 | 0.57 | 0.59 | 0.60 | 0.60 | 0.50 | 0.42 | 0.42 | 0.42 | 0.42 | 0.39 | 0.36 | 0.32 | 0.24 | 0.19 | 0.10 | | 0.08 | 0.19 | 0.29 | 0.40 | 0.37 | 0.35 | 0.33 | 0.31 | 0.32 | 0.32 | 0.33 | 0.32 | 0.34 | 0.40 | 0.42 |
|
Interest Coverage Ratio
|
-13.96 | -558.03 | 20.44 | -7.61 | -0.05 | 0.95 | 0.69 | 1.50 | 0.26 | 1.75 | 1.15 | 1.85 | -0.13 | 0.95 | 1.14 | 0.61 | -0.02 | 1.21 | 0.84 | 1.25 | -0.07 | 1.09 | 0.83 | 1.36 | -0.04 | 1.07 | 0.60 | 1.30 | 3.10 | 0.36 | 0.65 | 2.70 | 0.21 | 0.93 | 0.29 | 1.00 | -0.10 | 0.97 | 0.53 | 1.20 | 0.08 | 0.76 | 0.45 | 1.26 | -1.82 | -0.77 | -0.84 | 0.18 | | | | | 0.31 | 0.71 | 0.87 | 1.03 | 0.11 | 0.46 | 0.63 | 0.94 | 0.43 | 0.68 | 0.67 | 1.00 | 0.45 | 0.81 | 0.80 |
|
Debt to Equity
|
| | | | | | | 0.95 | | 0.99 | 1.02 | 0.93 | 8.48 | 9.08 | 8.39 | 11.08 | 14.41 | 14.60 | 14.70 | 30.83 | 84.00 | 47.77 | -37.21 | -35.41 | -19.32 | -18.72 | -16.55 | -9.00 | -5.45 | -5.30 | -5.15 | -5.40 | -4.15 | -4.21 | -4.10 | -2.83 | -2.64 | -2.54 | -2.46 | -2.51 | -2.35 | -2.39 | -2.42 | -2.47 | -2.21 | -2.02 | -2.04 | -2.00 | -1.80 | -1.77 | -1.75 | -1.75 | -1.71 | -1.67 | -1.66 | -1.70 | -1.68 | -1.64 | -1.54 | -1.63 | -1.59 | -1.57 | -1.57 | -1.56 | -1.55 | -1.49 | -1.48 |
|
Debt Ratio
|
| 0.01 | 0.36 | | | | | 0.36 | | 0.36 | 0.36 | 0.36 | 0.67 | 0.67 | 0.67 | 0.70 | 0.71 | 0.72 | 0.71 | 0.73 | 0.74 | 0.74 | 0.77 | 0.78 | 0.80 | 0.80 | 0.80 | 0.81 | 0.89 | 0.90 | 0.90 | 0.90 | 0.95 | 0.95 | 0.94 | 1.13 | 1.14 | 1.17 | 1.18 | 1.17 | 0.84 | 0.82 | 0.81 | 0.80 | 0.85 | 0.95 | 0.96 | 0.97 | 1.06 | 1.07 | 1.07 | 1.06 | 1.08 | 1.11 | 1.12 | 1.09 | 1.13 | 1.16 | 1.21 | 1.19 | 1.24 | 1.24 | 1.22 | 1.18 | 1.33 | 1.35 | 1.36 |
|
Equity Ratio
|
| | | 0.38 | | | | 0.38 | | 0.36 | 0.35 | 0.39 | 0.08 | 0.07 | 0.08 | 0.06 | 0.05 | 0.05 | 0.05 | 0.02 | 0.01 | 0.02 | -0.02 | -0.02 | -0.04 | -0.04 | -0.05 | -0.09 | -0.16 | -0.17 | -0.17 | -0.17 | -0.23 | -0.22 | -0.23 | -0.40 | -0.43 | -0.46 | -0.48 | -0.46 | -0.36 | -0.34 | -0.34 | -0.32 | -0.39 | -0.47 | -0.47 | -0.48 | -0.59 | -0.61 | -0.61 | -0.60 | -0.63 | -0.66 | -0.68 | -0.64 | -0.67 | -0.70 | -0.79 | -0.73 | -0.78 | -0.79 | -0.77 | -0.76 | -0.86 | -0.90 | -0.92 |
|
Times Interest Earned
|
-13.96 | -558.03 | 20.44 | -7.61 | -0.05 | 0.95 | 0.69 | 1.50 | 0.26 | 1.75 | 1.15 | 1.85 | -0.13 | 0.95 | 1.14 | 0.61 | -0.02 | 1.21 | 0.84 | 1.25 | -0.07 | 1.09 | 0.83 | 1.36 | -0.04 | 1.07 | 0.60 | 1.30 | 3.10 | 0.36 | 0.65 | 2.70 | 0.21 | 0.93 | 0.29 | 1.00 | -0.10 | 0.97 | 0.53 | 1.20 | 0.08 | 0.76 | 0.45 | 1.26 | -1.82 | -0.77 | -0.84 | 0.18 | | | | | 0.31 | 0.71 | 0.87 | 1.03 | 0.11 | 0.46 | 0.63 | 0.94 | 0.43 | 0.68 | 0.67 | 1.00 | 0.45 | 0.81 | 0.80 |
|
FCF Payout Ratio
|
| | | | | | | | | | | 0.09 | 55.10 | | | | -0.71 | 0.00 | 0.08 | 2.60 | -0.37 | -3.08 | 2.51 | | -0.07 | -7.46 | 0.00 | 2.04 | -24.30 | 0.00 | 0.02 | 0.01 | -3.28 | | 0.41 | -10.74 | -1.27 | 0.02 | 0.01 | 0.00 | 0.00 | 1.28 | -0.03 | -1.20 | | | | | | | | | | | 0.00 | 0.00 | | | 0.00 | -0.01 | 0.00 | 0.72 | 0.00 | 0.00 | -0.01 | -0.16 | 0.00 |
|
Enterprise Value
|
-93.28M | 105.20M | 27.10M | -609.44M | -588.60M | -616.54M | -664.71M | -414.22M | -591.56M | -397.40M | -407.79M | -325.84M | -305.27M | -255.88M | -293.79M | -318.15M | -303.03M | -156.49M | -212.05M | -116.36M | -74.53M | -27.46M | -1.15M | 14.01M | -3.20M | 52.89M | 9.95M | -226.92M | -298.04M | -249.97M | -211.12M | -392.11M | -55.48M | -11.75M | -70.05M | 12.92M | 4.84M | -20.35M | -37.88M | -22.09M | -15.48M | -226.93M | -196.78M | -246.04M | -233.01M | -650.66M | -833.54M | -774.45M | -632.56M | -554.22M | -590.31M | -399.71M | -420.88M | -303.33M | -315.24M | -269.37M | -327.52M | -222.23M | -302.16M | -159.48M | -180.46M | -179.74M | -190.62M | -98.04M | -383.58M | -129.82M | -145.07M |
|
Return on Sales
|
-0.09% | -1.38% | -0.02% | -0.20% | -0.12% | 0.00% | -0.05% | 0.08% | -0.02% | 0.04% | 0.01% | 0.04% | -0.07% | 0.00% | 0.03% | -0.17% | -0.11% | 0.02% | 0.02% | 0.02% | -0.15% | 0.08% | 0.00% | 0.06% | -0.05% | 0.01% | -0.02% | -0.04% | 0.24% | -0.09% | -0.04% | 0.15% | -0.06% | 0.00% | -0.09% | -0.73% | -0.22% | -0.06% | -0.09% | 0.04% | -0.29% | -0.02% | -0.32% | 0.04% | -0.53% | -0.45% | -0.30% | -0.06% | -0.24% | -0.17% | -0.06% | | -0.07% | 0.02% | -0.04% | -0.01% | 0.13% | 0.04% | -0.63% | 0.06% | -0.06% | -0.04% | -0.01% | -0.04% | 0.35% | 0.01% | -0.02% |
|
Return on Capital Employed
|
| -0.58% | -1.02% | | | | | 0.03% | | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.05% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.10% | 0.10% | 0.10% | 0.13% | 0.07% | 0.09% | 0.08% | 0.05% | 0.05% | 0.05% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.02% | -0.01% | -0.04% | -0.06% | | | | | -0.02% | 0.01% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.07% | 0.09% | 0.10% |
|
Return on Invested Capital
|
-1.74% | -40.30% | -3.03% | -0.34% | -0.34% | 0.01% | 0.02% | 0.05% | | | 0.16% | 0.07% | 0.06% | -0.08% | 0.13% | 0.31% | 0.45% | 0.53% | 0.44% | 2.86% | 10.86% | 2.77% | -2,689.02% | -4.37% | -3.85% | -1.03% | 0.96% | 0.41% | 0.13% | 0.08% | 0.02% | 0.10% | 0.05% | 0.07% | 0.02% | 0.04% | 0.05% | 0.05% | 0.06% | 0.10% | 0.11% | 0.09% | 0.09% | 0.11% | 0.03% | -0.03% | -0.07% | -0.09% | | | | | -0.04% | 0.01% | 0.07% | 0.04% | 0.05% | 0.03% | 0.04% | 0.09% | 0.11% | 0.12% | 0.11% | 0.13% | 0.13% | 0.17% | 0.17% |
|
Return on Assets
|
-0.43% | -0.61% | -0.64% | -0.16% | -0.17% | -0.03% | -0.04% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.02% | -0.03% | -0.02% | -0.03% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.01% | 0.02% | 0.01% | 0.00% | 0.03% | 0.00% | 0.01% | 0.00% | -0.12% | -0.16% | -0.17% | -0.17% | -0.05% | -0.04% | -0.03% | -0.06% | -0.06% | -0.08% | -0.10% | -0.09% | -0.10% | -0.06% | -0.03% | -0.01% | | -0.01% | 0.00% | -0.01% | -0.01% | 0.00% | 0.01% | -0.04% | -0.03% | -0.04% | -0.05% | 0.00% | -0.01% | 0.02% | 0.03% | 0.03% |
|
Return on Equity
|
| | | | | | | | | | 0.04% | 0.02% | 0.02% | -0.01% | 0.02% | -0.32% | -0.48% | -0.50% | -0.54% | -0.10% | -0.43% | -0.06% | 1.07% | -0.13% | -0.41% | -0.11% | -0.05% | 0.16% | -0.14% | -0.03% | -0.02% | -0.17% | 0.01% | -0.04% | -0.01% | 0.40% | 0.38% | 0.38% | 0.36% | 0.10% | 0.11% | 0.09% | 0.17% | 0.17% | 0.22% | 0.25% | 0.20% | 0.22% | 0.11% | 0.05% | 0.01% | | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | -0.01% | 0.05% | 0.04% | 0.06% | 0.07% | 0.00% | 0.01% | -0.02% | -0.03% | -0.03% |