|
Gross Margin
|
57.10% | 57.69% | 56.35% | 250.81% | 56.71% | 99.60% | 55.46% | 228.48% | 99.72% | 99.94% | | | 99.84% | 99.79% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
-16.43% | -5.86% | -176.90% | -1,451.03% | 2.48% | 0.11% | 0.79% | -0.06% | -1.75% | -1.45% | -0.72% | | -1.26% | -0.80% | -0.96% | 0.47% | -1.72% | -1.93% | -0.61% | 1.63% | 1.23% | 0.89% | 0.26% | | -1.95% | -3.58% | -3.59% | -4.38% | -6.32% | -1.06% | 2.65% | 7.58% | 2.32% | 2.35% | 1.13% | 4.07% | 2.36% | 3.50% | 6.36% | 3.22% | 3.89% | 4.14% | 5.18% | 7.92% | 4.23% | 8.91% | 9.21% | 13.11% | 9.08% | 11.24% | 13.34% | 15.58% | 13.14% | 16.16% | 12.75% | 13.19% | 11.40% | 13.60% | 13.29% | 11.92% | 12.62% | 13.52% | 13.63% | 14.69% | 13.50% | 13.87% | 12.68% | 14.42% |
|
EBIT Margin
|
20.10% | 17.81% | -153.04% | 250.81% | 14.47% | 14.34% | 13.57% | 15.64% | 15.20% | 15.08% | 13.10% | 14.45% | 12.59% | 14.28% | 11.22% | 10.77% | 11.58% | 11.87% | 9.87% | 11.36% | 10.90% | 10.45% | 9.53% | 11.74% | 10.54% | 11.07% | 11.14% | 12.86% | 11.94% | 2.76% | 9.08% | 10.44% | 9.26% | 10.16% | 8.69% | 11.36% | 9.78% | 12.53% | 12.67% | 12.81% | 12.72% | 13.58% | 13.85% | 16.66% | 15.35% | 16.83% | 18.04% | 19.50% | 16.51% | 20.11% | 22.27% | 22.37% | 20.99% | 23.73% | 21.58% | 22.23% | 21.43% | 23.72% | 23.01% | 23.83% | 22.89% | 23.84% | 24.18% | 24.34% | 23.57% | 23.82% | 22.90% | 23.98% |
|
EBITDA Margin
|
20.10% | 17.81% | -153.04% | 250.81% | 14.47% | 14.34% | 13.57% | 15.64% | 15.20% | 15.08% | 13.10% | 14.45% | 12.59% | 14.28% | 11.22% | 10.77% | 11.58% | 11.87% | 9.87% | 11.36% | 10.90% | 10.45% | 9.53% | 11.74% | 10.54% | 29.96% | 30.37% | 32.76% | 11.94% | 18.99% | 26.01% | 27.96% | 9.26% | 10.16% | 8.69% | 11.36% | 9.78% | 12.53% | 12.67% | 12.81% | 12.72% | 13.58% | 13.85% | 16.66% | 15.35% | 16.83% | 18.04% | 19.50% | 16.51% | 20.11% | 22.27% | 22.37% | 20.99% | 23.73% | 21.58% | 22.23% | 21.43% | 23.72% | 23.01% | 23.83% | 22.89% | 23.84% | 24.18% | 24.34% | 23.57% | 23.82% | 22.90% | 23.98% |
|
Operating Margin
|
20.10% | 17.81% | -153.04% | 250.81% | 14.47% | 14.34% | 13.57% | 15.64% | 15.20% | 15.08% | 13.10% | 14.45% | 12.59% | 14.28% | 11.22% | 10.77% | 11.58% | 11.87% | 9.87% | 11.36% | 10.90% | 10.45% | 9.53% | 11.74% | 10.54% | 11.07% | 11.14% | 12.86% | 11.94% | 2.76% | 9.08% | 10.44% | 9.26% | 10.16% | 8.69% | 11.36% | 9.78% | 12.53% | 12.67% | 12.81% | 12.72% | 13.58% | 13.85% | 16.66% | 15.35% | 16.83% | 18.04% | 19.50% | 16.51% | 20.11% | 22.27% | 22.37% | 20.99% | 23.73% | 21.58% | 22.23% | 21.43% | 23.72% | 23.01% | 23.83% | 22.89% | 23.84% | 24.18% | 24.34% | 23.57% | 23.82% | 22.90% | 23.98% |
|
Net Margin
|
-4.51% | 8.11% | -117.48% | -1,435.15% | 17.06% | -18.29% | -7.29% | -13.73% | -6.21% | -5.97% | -4.70% | 12.92% | -5.15% | -4.41% | -4.63% | -2.09% | -2.19% | -4.87% | -3.31% | 1.82% | -1.68% | -1.99% | -2.32% | -2.03% | -3.43% | -5.02% | 2.20% | -4.86% | -7.43% | 50.54% | 2.49% | 5.54% | 2.08% | 1.88% | 0.88% | 90.71% | 2.09% | 3.12% | 5.36% | 3.21% | 2.83% | 3.40% | 4.08% | 6.99% | 3.98% | 7.49% | 7.74% | 11.10% | 7.36% | 9.05% | 10.70% | 13.88% | 10.52% | 12.56% | 10.09% | 10.13% | 8.66% | 10.34% | 10.57% | 8.96% | 9.36% | 10.40% | 10.69% | 12.04% | 10.26% | 10.86% | 9.63% | 11.37% |
|
FCF Margin
|
27.44% | 41.95% | 39.10% | -125.74% | 12.68% | 6.32% | 8.03% | 13.73% | 5.14% | 7.59% | 5.58% | 5.34% | 6.24% | 0.05% | -1.06% | 1.88% | 6.73% | 3.14% | 5.34% | 1.35% | 1.73% | 2.74% | -2.14% | 3.69% | 7.49% | 4.07% | 7.35% | 2.51% | -0.20% | -434.85% | 27.91% | 31.40% | 12.67% | 7.70% | 4.92% | 6.35% | 4.84% | 6.50% | 6.30% | 6.54% | 9.11% | 10.26% | 11.28% | 9.15% | 14.99% | 14.12% | 13.71% | 16.52% | 15.41% | 16.54% | 18.27% | 16.30% | 13.56% | 11.33% | 9.97% | 6.34% | 6.29% | 3.49% | 7.24% | 7.29% | 3.08% | 7.31% | 9.73% | 2.86% | 13.37% | 5.27% | 10.45% | 3.13% |
|
Assets Average
|
13.77B | 13.70B | 12.32B | | | 16.00B | 16.17B | 16.14B | 15.72B | 15.76B | 15.72B | 15.62B | 15.56B | 15.54B | 16.02B | 16.05B | 15.62B | 15.61B | 16.42B | 17.27B | 17.30B | 17.33B | 19.16B | 22.67B | 24.40B | 20.86B | 27.10B | 38.09B | 39.92B | 94.86B | 149.05B | 148.98B | 149.26B | 148.20B | 147.59B | 147.43B | 146.39B | 146.20B | 146.17B | 146.11B | 146.69B | 146.67B | 145.68B | 146.73B | 147.37B | 145.84B | 144.66B | 144.20B | 143.82B | 143.73B | 143.26B | 142.49B | 143.22B | 143.60B | 143.46B | 144.10B | 144.70B | 145.24B | 146.15B | 146.94B | 147.62B | 148.33B | 148.99B | 149.70B | 150.49B | 151.27B | 152.22B | 153.53B |
|
Equity Average
|
-10.68B | -10.92B | -12.18B | | | -5.01B | -5.75B | -5.55B | 1.33B | 1.12B | 0.96B | 0.64B | 0.37B | 0.28B | 0.21B | 0.16B | 0.14B | 0.10B | 0.06B | 0.11B | 0.14B | 0.12B | 0.11B | 0.12B | 0.11B | 0.02B | 0.01B | 0.01B | -0.13B | 25.41B | 51.05B | 50.72B | 50.13B | 48.17B | 44.51B | 45.05B | 47.33B | 46.38B | 45.44B | 44.75B | 43.96B | 43.37B | 41.81B | 39.67B | 37.77B | 36.56B | 35.06B | 32.00B | 28.73B | 25.63B | 22.81B | 19.84B | 17.05B | 14.73B | 12.93B | 12.45B | 12.73B | 13.46B | 14.39B | 14.73B | 15.16B | 16.16B | 17.38B | 18.88B | 20.11B | 20.45B | 19.98B | 20.05B |
|
Invested Capital
|
-10.85B | -10.99B | -13.36B | | -11.31B | 0.83B | -12.31B | 13.78B | 1.18B | 13.68B | 0.86B | 0.41B | 0.33B | 0.24B | 1.04B | 0.15B | 0.13B | 0.06B | 0.06B | 0.15B | 0.13B | 0.12B | 0.10B | 21.17B | 21.04B | 13.87B | 33.34B | 35.68B | 36.91B | 113.23B | 113.07B | 112.11B | 112.75B | 109.68B | 110.71B | 117.76B | 118.07B | 117.76B | 117.70B | 117.10B | 117.74B | 116.40B | 115.42B | 117.89B | 116.41B | 114.77B | 113.37B | 113.03B | 112.07B | 112.05B | 109.90B | 109.72B | 111.17B | 109.51B | 109.38B | 110.15B | 110.87B | 112.00B | 112.54B | 112.50B | 113.57B | 113.41B | 113.37B | 113.64B | 114.29B | 114.78B | 114.75B | 115.28B |
|
Asset Utilization Ratio
|
0.36 | 0.36 | 0.41 | | | 0.41 | 0.41 | 0.44 | 0.45 | 0.45 | 0.45 | 0.46 | 0.47 | 0.47 | 0.46 | 0.47 | 0.49 | 0.49 | 0.48 | 0.47 | 0.49 | 0.50 | 0.46 | 0.40 | 0.38 | 0.45 | 0.35 | 0.26 | 0.25 | 0.14 | 0.14 | 0.19 | 0.25 | 0.28 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.31 | 0.31 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.35 | 0.36 | 0.36 | 0.37 | 0.37 | 0.37 | 0.37 | 0.38 | 0.38 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 |
|
Interest Coverage Ratio
|
| | | | | 1.16 | | | 1.15 | 1.12 | 0.97 | 1.08 | 0.97 | 1.20 | 0.92 | 0.95 | 1.06 | 1.11 | 0.98 | 1.16 | 1.14 | 1.12 | 1.00 | | 0.86 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | -1.13 | 11.64 | -1.02 | 8.15 | 10.62 | 11.86 | 14.56 | 31.43 | 39.27 | 52.40 | 79.13 | 85.96 | 99.35 | 210.03 | 234.52 | 93.91 | 110.94 | 117.81 | 181.39 | 143.06 | 272.48 | -448.26 | 554.68 | -776.59 | -169.52 | 1.22 | 1.21 | 1.23 | 1.26 | 1.36 | 1.60 | 1.48 | 1.51 | 1.58 | 1.60 | 1.64 | 1.70 | 1.70 | 1.85 | 2.04 | 2.17 | 2.15 | 2.36 | 2.73 | 3.12 | 3.65 | 4.11 | 5.04 | 5.97 | 7.10 | 7.86 | 7.78 | 7.59 | 6.98 | 6.63 | 6.64 | 6.28 | 5.79 | 5.28 | 4.77 | 4.57 | 4.64 | 4.86 | 4.62 |
|
Debt Ratio
|
| | | | 0.77 | 0.78 | 0.78 | 0.77 | 0.80 | 0.80 | 0.80 | 0.82 | 0.82 | 0.82 | 0.83 | 0.82 | 0.82 | 0.82 | 0.83 | 0.82 | 0.81 | 0.81 | 0.84 | 0.86 | 0.86 | 0.80 | 0.90 | 0.91 | 0.92 | 0.42 | 0.42 | 0.41 | 0.42 | 0.43 | 0.46 | 0.48 | 0.49 | 0.49 | 0.50 | 0.50 | 0.50 | 0.50 | 0.52 | 0.53 | 0.54 | 0.54 | 0.55 | 0.57 | 0.59 | 0.61 | 0.62 | 0.64 | 0.66 | 0.67 | 0.68 | 0.68 | 0.68 | 0.67 | 0.67 | 0.66 | 0.66 | 0.65 | 0.64 | 0.63 | 0.62 | 0.62 | 0.62 | 0.61 |
|
Equity Ratio
|
-0.79 | -0.80 | -1.23 | | -0.68 | 0.07 | -0.76 | 0.09 | 0.08 | 0.07 | 0.06 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.34 | 0.34 | 0.34 | 0.33 | 0.32 | 0.29 | 0.32 | 0.32 | 0.31 | 0.31 | 0.30 | 0.30 | 0.29 | 0.28 | 0.26 | 0.25 | 0.25 | 0.23 | 0.21 | 0.19 | 0.17 | 0.15 | 0.13 | 0.11 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 |
|
Times Interest Earned
|
| | | | | 1.16 | | | 1.15 | 1.12 | 0.97 | 1.08 | 0.97 | 1.20 | 0.92 | 0.95 | 1.06 | 1.11 | 0.98 | 1.16 | 1.14 | 1.12 | 1.00 | | 0.86 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | -0.71 | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.01 | 0.01 | 0.03 | 0.05 | 0.08 | 0.06 | 0.08 | 0.05 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | | 0.00 | 0.00 | 0.00 | 0.04 | 0.06 | 0.00 | 0.17 | 0.04 | 0.04 | 0.01 | 0.06 | 0.03 | 0.12 | 0.00 | 0.17 | | 0.02 |
|
Enterprise Value
|
-0.84B | -0.99B | -1.07B | -0.70B | -0.22B | -0.17B | -0.68B | 0.26B | -0.03B | -0.17B | -0.00B | -0.00B | -0.00B | -0.01B | -0.87B | -0.01B | -0.07B | -0.04B | -0.04B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.02B | -0.03B | | -0.01B | -1.28B | 10.24B | 9.63B | 8.69B | 7.26B | 9.11B | 7.18B | 7.83B | 7.78B | 7.43B | 7.51B | 7.44B | 6.46B | 7.11B | 7.04B | 3.88B | 4.19B | 4.95B | 5.52B | 5.47B | 5.41B | 3.03B | 4.03B | 3.50B | 1.45B | 3.15B | 2.98B | 2.79B | 2.95B | 3.09B | 3.08B | 2.92B | 3.07B | 3.23B | 3.23B | 3.66B | 3.48B | 3.55B | 3.78B | 3.99B |
|
Return on Sales
|
-0.13% | -0.02% | -2.10% | -14.35% | 0.04% | -0.05% | 0.07% | -0.28% | -0.06% | -0.06% | -0.05% | -0.04% | -0.05% | -0.04% | -0.05% | -0.02% | -0.02% | -0.05% | -0.03% | 0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.03% | -0.05% | 0.02% | -0.05% | -0.07% | 0.51% | 0.02% | 0.06% | 0.02% | 0.02% | 0.01% | 0.91% | 0.02% | 0.03% | 0.05% | 0.03% | 0.03% | 0.03% | 0.04% | 0.07% | 0.04% | 0.07% | 0.08% | 0.11% | 0.07% | 0.09% | 0.11% | 0.14% | 0.11% | 0.13% | 0.10% | 0.10% | 0.09% | 0.10% | 0.11% | 0.09% | 0.09% | 0.10% | 0.11% | 0.12% | 0.10% | 0.11% | 0.10% | 0.11% |
|
Return on Capital Employed
|
-0.72% | -0.75% | 3.67% | | | 0.09% | 0.29% | 0.07% | 0.07% | 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% | 0.05% | 0.05% | 0.06% | 0.05% | 0.04% | 0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% |
|
Return on Invested Capital
|
0.04% | 0.03% | 0.28% | | | -0.26% | -0.71% | -9.67% | 5.00% | 1.94% | 1.65% | 8.62% | 15.52% | 22.66% | 8.96% | 9.94% | 28.88% | 30.44% | 47.21% | 29.58% | -99.43% | -12.37% | -9.47% | -0.32% | 0.53% | 0.14% | 0.04% | 0.03% | 0.03% | -0.10% | -0.67% | 0.10% | 0.09% | 0.03% | 0.03% | 0.35% | 0.35% | 0.33% | 0.26% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% |
|
Return on Assets
|
-0.17% | -0.16% | -0.45% | | | -1.44% | -1.20% | -0.02% | -0.04% | -0.04% | -0.05% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.03% | 0.02% | 0.03% | 0.03% | 0.01% | 0.01% | 0.07% | 0.07% | 0.07% | 0.07% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
0.22% | 0.20% | 0.46% | | | 4.61% | 3.37% | 0.07% | -0.43% | -0.54% | -0.84% | -0.58% | -0.96% | -1.15% | -1.59% | -1.89% | -1.81% | -2.79% | -4.07% | -1.59% | -1.18% | -0.92% | -0.89% | -1.51% | -2.04% | -13.22% | -13.59% | -38.71% | 2.85% | 0.11% | 0.06% | 0.07% | 0.08% | 0.03% | 0.02% | 0.22% | 0.21% | 0.22% | 0.24% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.09% | 0.11% | 0.14% | 0.17% | 0.21% | 0.27% | 0.34% | 0.43% | 0.49% | 0.47% | 0.44% | 0.40% | 0.38% | 0.36% | 0.35% | 0.33% | 0.31% | 0.31% | 0.30% | 0.30% | 0.30% | 0.29% |