|
Gross Margin
|
| 21.68% | 19.29% | 100.00% | 100.00% | 23.12% | 19.53% | 18.90% | -231.94% | 15.32% | 17.02% | 17.05% | 18.73% | 17.15% | 18.57% | 17.34% | 17.26% | 16.66% | 18.55% | 17.40% | 16.17% | | | | | | | | 16.06% | | 3.04% | | 18.20% | 21.60% | | 27.27% | 26.19% | 29.26% | 28.03% | 29.33% | 28.30% | 32.40% | 32.04% | 32.19% | 30.73% | 33.69% | 32.54% | 32.75% | 31.85% | 32.89% | 32.24% | 31.92% |
|
EBT Margin
|
| 4.82% | 7.85% | 0.00% | 0.00% | 3.81% | 6.74% | 1.41% | 18.33% | 1.90% | 2.30% | -0.35% | 4.49% | -9.00% | 3.53% | 0.89% | 2.59% | 1.12% | 4.99% | 1.78% | 2.80% | -4.17% | -20.42% | -5.02% | 4.87% | 5.66% | -10.37% | -3.03% | 2.54% | -2.46% | -22.94% | -4.26% | 5.36% | 11.83% | -14.62% | 11.00% | 5.89% | 10.20% | 12.38% | 12.41% | 10.44% | 11.72% | 12.76% | 11.06% | 8.50% | 8.34% | 8.27% | 7.74% | 4.94% | 4.23% | 5.84% | 1.16% |
|
EBIT Margin
|
| 6.45% | 9.10% | 0.00% | 0.00% | 6.28% | 8.39% | 2.18% | 5.66% | 4.33% | 3.45% | 1.24% | 7.06% | -6.12% | 6.11% | 3.70% | 5.09% | -3.21% | 6.71% | -4.27% | 4.43% | -4.17% | -20.42% | -5.02% | 4.87% | 5.66% | -10.37% | -3.03% | -82.27% | -2.46% | -2.48% | -4.26% | -79.22% | -77.02% | -17.31% | -61.74% | -67.92% | -60.54% | -59.59% | -58.26% | 16.82% | 19.86% | 20.53% | 19.95% | 18.77% | 19.78% | 18.90% | 18.59% | 15.85% | 17.84% | 17.36% | 12.98% |
|
EBITDA Margin
|
| 6.45% | 9.10% | 0.00% | 0.00% | 6.28% | 8.39% | 2.18% | 5.66% | 4.33% | 3.45% | 1.24% | 7.06% | -6.12% | 6.11% | 3.70% | 5.09% | -3.21% | 6.71% | -4.27% | 4.43% | -4.17% | -20.42% | -5.02% | 4.87% | 5.66% | -10.37% | -3.03% | -82.27% | -2.46% | -2.48% | -4.26% | -79.22% | -77.02% | -17.31% | -61.74% | -67.92% | -60.54% | -59.59% | -58.26% | 16.82% | 19.86% | 20.53% | 19.95% | 18.77% | 19.78% | 18.90% | 18.59% | 15.85% | 17.84% | 17.36% | 12.98% |
|
Operating Margin
|
| 6.45% | 9.10% | 0.00% | 0.00% | 6.28% | 8.39% | 2.18% | 5.66% | 4.33% | 3.45% | 1.24% | 7.06% | -6.12% | 6.11% | 3.70% | 5.09% | -3.21% | 6.71% | -4.27% | 4.43% | | | | | | | | -82.27% | | -2.48% | | -79.22% | -77.02% | | -61.74% | -67.92% | -60.54% | -59.59% | -58.26% | 16.82% | 19.86% | 20.53% | 19.95% | 18.77% | 19.78% | 18.90% | 18.59% | 15.85% | 17.84% | 17.36% | 12.98% |
|
Net Margin
|
| 4.33% | 4.03% | 0.00% | 0.00% | 1.90% | 4.43% | 1.72% | 11.34% | 0.47% | 1.45% | -0.61% | 1.89% | -9.66% | 1.84% | 0.19% | 0.36% | 0.34% | 3.23% | 0.65% | 2.07% | -3.07% | -15.17% | -2.75% | 3.59% | 4.10% | -7.61% | -1.77% | 2.02% | -2.02% | -21.68% | -3.37% | 4.76% | 8.88% | -10.88% | 9.36% | 6.28% | 6.14% | 8.20% | 8.72% | | 7.08% | 8.69% | 7.00% | 6.67% | 5.44% | 5.38% | 4.64% | 1.85% | 1.36% | 2.82% | 0.11% |
|
FCF Margin
|
| -22.69% | 4.30% | 0.00% | 0.00% | -24.91% | -9.84% | -4.16% | 26.58% | -10.44% | 4.27% | 7.32% | 24.12% | -0.16% | 7.55% | 11.00% | 23.11% | 0.24% | 8.88% | 8.23% | 21.59% | 1.28% | -15.72% | -9.20% | 17.62% | -12.65% | | | | | | | 33.46% | | | | 48.81% | -19.10% | -4.46% | 4.63% | 20.78% | -13.12% | -2.12% | 3.88% | 22.31% | -18.56% | 6.91% | 17.00% | 34.70% | 4.23% | 16.39% | 14.98% |
|
Inventory Average
|
| 2.64B | -1.21B | -1.63B | 2.86B | 3.22B | 2.87B | 7.72B | 7.80B | 7.11B | 7.22B | 7.10B | | | 6.65B | 6.66B | | | -0.61B | -0.63B | | | 3.34B | 3.26B | | | 3.64B | 8.17B | | | 7.14B | 6.81B | | | 3.47B | 7.58B | 5.95B | 4.82B | 5.45B | 5.42B | 5.09B | 5.40B | 6.20B | 6.43B | 6.00B | 5.87B | 6.07B | 5.94B | 5.35B | 4.97B | 5.19B | 5.28B |
|
Assets Average
|
| | | | | 55.58B | 55.12B | 44.30B | 42.49B | 50.77B | 39.59B | 38.24B | | | 48.13B | 48.45B | | | 46.15B | 47.40B | | | 49.36B | 48.27B | 46.86B | 46.01B | 46.43B | 47.13B | | | 45.35B | 45.93B | | | 47.96B | 49.32B | 49.41B | 42.95B | 36.07B | 35.75B | 37.61B | 39.97B | 41.63B | 42.86B | 44.65B | 46.00B | 44.84B | 44.00B | 43.48B | 42.49B | 42.87B | 43.47B |
|
Equity Average
|
| | | | | 6.39B | 7.87B | 7.90B | 6.43B | 6.17B | 7.37B | 7.15B | 5.89B | 5.82B | 6.79B | 6.80B | 5.56B | 4.43B | 4.50B | 4.46B | 4.34B | 5.45B | 6.82B | 6.98B | 6.03B | 5.23B | 5.44B | 6.66B | 6.97B | 6.72B | 7.43B | 6.18B | 4.89B | 6.06B | 6.58B | 6.94B | 7.33B | 6.21B | 5.70B | 6.08B | 6.64B | 7.16B | 7.49B | 7.79B | 8.05B | 7.97B | 7.64B | 7.58B | 7.71B | 7.81B | 7.84B | 7.78B |
|
Invested Capital
|
27.05B | | | | 34.82B | 7.95B | 8.08B | 8.14B | 34.55B | 7.72B | 7.52B | 7.03B | 31.14B | 6.96B | 7.03B | 7.01B | 29.60B | 4.75B | 4.55B | 4.54B | 30.13B | 6.77B | 7.10B | 7.11B | 29.51B | 5.52B | 5.61B | 7.95B | 30.98B | 7.48B | 7.66B | 4.89B | 31.04B | 7.29B | 6.20B | 7.98B | 27.70B | 5.99B | 6.12B | 27.28B | 29.89B | 30.95B | 32.45B | 32.97B | 35.42B | 35.62B | 34.26B | 35.01B | 34.59B | 33.91B | 35.19B | 34.91B |
|
Asset Utilization Ratio
|
| | | | | -0.00B | -0.00B | -0.00B | 1.13 | 0.91 | 1.25 | 1.15 | | | 0.77 | 0.52 | | | 0.56 | 0.57 | | | -0.10 | -0.11 | 0.62 | 0.62 | -0.11 | -0.10 | | | 0.55 | -0.10 | | | -0.11 | 0.46 | 0.45 | 0.43 | 0.58 | 0.62 | 0.63 | 0.61 | 0.59 | 0.58 | 0.55 | 0.53 | 0.51 | 0.49 | 0.46 | 0.44 | 0.42 | 0.41 |
|
Interest Coverage Ratio
|
| 1.79 | 2.66 | 2.27 | 7.45 | 1.54 | 1.80 | 0.80 | 1.34 | 0.91 | 1.50 | 0.44 | 1.82 | -1.46 | 1.64 | 0.79 | 1.27 | -0.85 | 2.04 | -1.12 | 1.49 | | | | | | | | -27.85 | | | | -40.52 | | 6.45 | -23.07 | -28.20 | -20.38 | -22.37 | -18.03 | 4.79 | 3.90 | 4.17 | 3.45 | 3.16 | 2.42 | 2.48 | 2.29 | 1.84 | 1.89 | 2.27 | 1.51 |
|
Debt to Equity
|
| | | | 0.02 | 0.02 | 0.02 | 0.03 | 0.05 | 0.05 | 0.02 | 0.01 | | 0.02 | 0.04 | 0.03 | | 0.05 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.02 | | 0.02 | 0.02 | 0.02 | | 0.02 | 0.01 | 0.02 | | 0.02 | 0.03 | 0.02 | 0.10 | 0.08 | 0.07 | 0.01 | 0.02 | 0.01 | | | | | | | | | | |
|
Debt Ratio
|
| | | | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 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 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | | | | | | | | | | |
|
Equity Ratio
|
| | | | 0.09 | 0.14 | 0.14 | 0.24 | 0.10 | 0.15 | 0.25 | 0.15 | | 0.15 | 0.14 | 0.14 | | 0.10 | 0.09 | 0.09 | | 0.13 | 0.14 | 0.15 | 0.11 | 0.12 | 0.12 | 0.17 | | 0.17 | 0.16 | 0.11 | | 0.15 | 0.12 | 0.16 | 0.14 | 0.15 | 0.16 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.19 | 0.18 | 0.18 |
|
Times Interest Earned
|
| 1.79 | 2.66 | 2.27 | 7.45 | 1.54 | 1.80 | 0.80 | 1.34 | 0.91 | 1.50 | 0.44 | 1.82 | -1.46 | 1.64 | 0.79 | 1.27 | -0.85 | 2.04 | -1.12 | 1.49 | | | | | | | | -27.85 | | | | -40.52 | | 6.45 | -23.07 | -28.20 | -20.38 | -22.37 | -18.03 | 4.79 | 3.90 | 4.17 | 3.45 | 3.16 | 2.42 | 2.48 | 2.29 | 1.84 | 1.89 | 2.27 | 1.51 |
|
FCF Payout Ratio
|
| | | -0.01 | -0.14 | 0.00 | 0.43 | 0.39 | -0.18 | 0.06 | -0.56 | -0.23 | 0.34 | 0.22 | -0.41 | 0.00 | 0.25 | -0.07 | -0.26 | 0.60 | | 0.01 | -0.30 | 0.00 | | 0.01 | | | | | | | 0.00 | | | | -0.07 | 0.00 | -1.53 | 0.00 | 0.00 | 0.00 | -3.80 | 0.01 | 0.00 | 0.00 | 1.56 | 0.01 | 0.00 | 0.01 | 0.41 | 0.00 |
|
Enterprise Value
|
-5.35B | -5.16B | -5.08B | -5.14B | -5.82B | -5.75B | -4.72B | -5.60B | -5.35B | -5.47B | -5.32B | -4.84B | -5.37B | -4.47B | -5.51B | -5.50B | -5.00B | -3.97B | -5.36B | -4.16B | 0.03B | -4.47B | -5.31B | -4.92B | -5.03B | -4.56B | -0.09B | -0.11B | -4.84B | -4.06B | -5.29B | -6.57B | 0.04B | -0.10B | -7.93B | -0.13B | -5.18B | -3.39B | -3.81B | -3.38B | -4.52B | -3.34B | -3.33B | -3.08B | -4.39B | -3.28B | -2.08B | -1.90B | -3.33B | -1.79B | -2.61B | -2.40B |
|
Return on Sales
|
| 0.05% | 0.08% | 0.00% | 0.00% | 0.04% | 0.07% | 0.01% | 0.18% | 0.02% | 0.02% | 0.00% | 0.04% | -0.09% | 0.05% | 0.02% | 0.05% | 0.02% | 0.07% | 0.03% | 0.06% | -0.04% | -0.20% | -0.05% | 0.06% | 0.06% | -0.10% | -0.03% | 0.03% | -0.03% | -0.23% | -0.04% | 0.06% | 0.02% | -0.04% | -0.03% | -0.03% | -0.01% | -0.01% | -0.01% | | 0.08% | 0.10% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.03% | 0.03% | 0.04% | 0.01% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | 0.08% | 0.29% | 0.12% | 0.03% | | | | 0.13% | | | | -0.38% | -0.45% | | | -0.31% | -0.10% | -1.44% | -1.80% | -0.56% | -0.52% | -1.80% | -0.65% | -0.22% | -0.12% | 0.00% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.07% | 0.07% | 0.06% |
|
Return on Assets
|
| | | | | 0.06% | 0.06% | 0.07% | 0.06% | 0.05% | 0.06% | 0.05% | | | 0.00% | 0.01% | | | 0.02% | 0.02% | | | 0.04% | 0.04% | 0.04% | 0.05% | 0.03% | 0.03% | | | -0.02% | -0.02% | | | 0.02% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | | 0.01% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.02% | 0.01% |
|
Return on Equity
|
| | | | | 0.55% | 0.44% | 0.41% | 0.42% | 0.41% | 0.30% | 0.25% | 0.11% | 0.01% | 0.02% | 0.04% | 0.05% | 0.20% | 0.22% | 0.25% | 0.28% | 0.25% | 0.28% | 0.28% | 0.33% | 0.41% | 0.30% | 0.22% | 0.18% | 0.11% | -0.14% | -0.16% | -0.15% | -0.09% | 0.14% | 0.09% | -0.01% | -0.02% | -0.05% | -0.03% | | 0.06% | 0.15% | 0.20% | 0.26% | 0.25% | 0.22% | 0.20% | 0.15% | 0.12% | 0.10% | 0.07% |