|
Gross Margin
|
38.10% | 40.43% | 21.43% | 45.28% | 60.98% | 65.08% | 63.56% | 57.45% | 72.68% | 69.85% | 50.94% | 60.75% | 71.04% | 67.97% | 65.63% | 64.14% | 73.17% | | 70.21% | 61.54% | 73.26% | 70.63% | 63.20% | 60.44% | 75.90% | 71.23% | 65.07% | 61.75% | 72.54% | 71.62% | 60.85% | 63.95% | 73.56% | 71.39% | 67.50% | 53.59% | 71.84% | 66.67% | 63.21% | 40.19% | 69.57% | 71.18% | 63.81% | 62.50% | 70.94% | 63.88% | 54.62% | 52.09% | 68.03% | 72.22% | 51.95% | 59.06% | 66.58% | 70.16% |
|
EBT Margin
|
-4.76% | 25.53% | 9.52% | 20.75% | 42.68% | 42.86% | 26.27% | 20.57% | 22.68% | 24.62% | -4.72% | -11.21% | 16.22% | 15.63% | 10.27% | 0.84% | 26.48% | | -59.57% | -1.36% | 18.06% | 14.50% | -17.32% | -0.44% | 33.55% | 20.55% | -20.09% | -24.88% | -11.27% | 8.11% | -17.87% | -50.00% | 31.00% | 15.36% | -27.86% | -40.51% | 10.26% | 7.41% | -10.06% | -45.79% | 373.37% | 22.06% | -25.75% | -18.06% | 26.11% | 19.41% | -57.03% | -22.43% | 3.83% | 12.35% | -18.75% | -34.90% | 4.34% | 6.76% |
|
EBIT Margin
|
19.05% | 23.40% | 7.14% | 22.64% | 46.34% | 50.00% | 45.76% | 36.17% | 30.93% | 42.21% | 33.49% | 23.36% | 38.22% | 39.45% | 31.25% | 30.80% | 45.30% | | -42.55% | 24.43% | 43.40% | 31.23% | 8.66% | 21.78% | 46.91% | 34.25% | 23.58% | 18.89% | 30.63% | 30.41% | 2.55% | 20.16% | 39.51% | 37.05% | 10.00% | -5.91% | 35.00% | 25.36% | 18.55% | -24.77% | 382.07% | 30.88% | 4.48% | 14.58% | 36.70% | 25.34% | -8.84% | -11.03% | 22.95% | 36.63% | -14.45% | | 21.68% | 26.11% |
|
EBITDA Margin
|
19.05% | 2.13% | 14.29% | 22.64% | 46.34% | 11.90% | 27.12% | 36.17% | 30.93% | 42.21% | 33.49% | 23.36% | 38.22% | 39.45% | 31.25% | 30.80% | 45.30% | | -42.55% | 24.43% | 43.40% | 31.23% | 8.66% | 21.78% | 46.91% | 34.25% | 23.58% | 18.89% | 30.63% | 39.19% | 159.57% | 20.16% | 39.51% | 37.05% | 10.00% | -5.91% | 35.00% | 25.36% | 18.55% | -24.77% | 382.07% | 30.88% | 4.48% | 14.58% | 36.70% | 25.34% | -8.84% | -11.03% | 22.95% | 36.63% | -14.45% | | 21.68% | 26.11% |
|
Operating Margin
|
19.05% | 23.40% | 7.14% | 22.64% | 46.34% | 50.00% | 45.76% | 36.17% | 30.93% | 42.21% | 33.49% | 23.36% | 38.22% | 39.45% | 31.25% | 30.80% | 45.30% | | -42.55% | 24.43% | 43.40% | 31.23% | 8.66% | 21.78% | 46.91% | 34.25% | 23.58% | 18.89% | 30.63% | 30.41% | 2.55% | 20.16% | 39.51% | 37.05% | 10.00% | -5.91% | 35.00% | 25.36% | 18.55% | -24.77% | 382.07% | 30.88% | 4.48% | 14.58% | 36.70% | 25.34% | -8.84% | -11.03% | 22.95% | 36.63% | -14.45% | | 21.68% | 26.11% |
|
Net Margin
|
-2.38% | 8.51% | 9.52% | 20.75% | 42.68% | 7.14% | 3.39% | 2.84% | 3.09% | 3.02% | | -2.34% | 3.86% | 6.64% | 4.91% | 2.11% | 11.15% | | -5.53% | -1.36% | 9.72% | 10.78% | -30.30% | 7.11% | 25.73% | 7.19% | -29.69% | -9.22% | -8.45% | 13.18% | -20.43% | -41.47% | 23.10% | 12.65% | -26.07% | -32.07% | 8.42% | 7.12% | -17.61% | -45.33% | 312.23% | 18.24% | -20.15% | -13.89% | 20.69% | 4.04% | -29.32% | -17.49% | 1.09% | 5.56% | -18.75% | -34.90% | 3.06% | 13.99% |
|
FCF Margin
|
| -329.79% | -607.14% | -318.87% | -142.68% | 29.37% | 13.56% | 2.13% | 22.16% | 87.94% | 38.21% | 33.64% | 5.02% | 81.25% | 45.98% | 34.60% | 43.55% | | 55.32% | 26.24% | 17.71% | 60.22% | 24.24% | 20.89% | 28.99% | 67.81% | 35.37% | 20.74% | 3.17% | 40.54% | 31.91% | 17.05% | 17.33% | 73.80% | 26.79% | -4.64% | 41.84% | 73.22% | 45.60% | 21.50% | 41.30% | 92.35% | 60.82% | -4.51% | 27.83% | 68.19% | 55.02% | -6.46% | 25.14% | 54.73% | 55.47% | 13.09% | 29.34% | 33.57% |
|
Inventory Average
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Assets Average
|
| | | | | 2.20B | 2.78B | 2.89B | 2.88B | 4.57B | 6.88B | 7.23B | 6.90B | 7.10B | 7.84B | 8.17B | 7.63B | 4.27B | 4.95B | 8.77B | 8.55B | 8.48B | 8.47B | 8.43B | 8.40B | 8.47B | 8.50B | 8.48B | 8.60B | 8.78B | 9.27B | 9.63B | 9.65B | 9.73B | 10.16B | 11.22B | 11.86B | 11.83B | 12.30B | 12.72B | 12.64B | 12.62B | 12.45B | 12.53B | 12.69B | 13.00B | 14.04B | 14.78B | 14.69B | 14.38B | 14.29B | 14.49B | 15.34B | 16.05B |
|
Equity Average
|
| | | | | | 1.29B | 1.31B | 1.05B | 1.34B | 2.26B | 2.12B | 1.77B | 2.18B | 2.53B | 2.73B | 2.56B | 1.30B | 1.33B | 2.48B | 2.34B | 2.32B | 2.23B | 2.14B | 2.21B | 2.33B | 2.30B | 2.18B | 2.10B | 2.05B | 2.15B | 2.26B | 2.25B | 2.23B | 2.48B | 2.85B | 3.00B | 2.98B | 3.13B | 3.22B | 3.66B | 4.15B | 4.07B | 4.09B | 4.14B | 4.19B | 4.62B | 5.02B | 5.38B | 5.67B | 5.59B | 5.49B | 5.48B | 5.63B |
|
Invested Capital
|
| | 2.05B | | 0.06B | 2.16B | 3.37B | 2.45B | 3.16B | 5.77B | 7.89B | 6.38B | 6.95B | 6.66B | 8.56B | 7.38B | 7.33B | 0.81B | 8.77B | 8.39B | 8.32B | 8.20B | 8.24B | 8.16B | 8.26B | 8.24B | 8.27B | 8.03B | 8.24B | 8.22B | 9.12B | 3.45B | 2.59B | 2.60B | 7.96B | 3.50B | 3.52B | 3.50B | 8.37B | 3.91B | 4.65B | 4.60B | 4.14B | 4.52B | 4.46B | 4.77B | 5.12B | 5.61B | 6.12B | 6.04B | 12.80B | 5.81B | 6.00B | 6.06B |
|
Asset Utilization Ratio
|
| | | | | 0.14 | 0.14 | 0.16 | 0.20 | 0.14 | 0.11 | 0.11 | 0.13 | 0.13 | 0.12 | 0.12 | 0.13 | 0.18 | 0.15 | 0.08 | 0.09 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.11 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 |
|
Interest Coverage Ratio
|
0.50 | 2.20 | 1.00 | 2.40 | 6.33 | 3.00 | 2.70 | 1.89 | 1.76 | 1.75 | 0.66 | 0.68 | 2.20 | 1.42 | 1.06 | 0.99 | 1.91 | | -1.41 | 0.72 | 1.39 | 1.14 | 0.29 | 0.89 | 2.03 | 1.35 | 0.51 | 0.41 | 0.67 | 0.85 | 0.09 | 0.31 | 1.40 | 1.45 | 0.40 | -0.31 | 1.29 | 1.06 | 0.74 | -1.13 | 29.91 | 2.14 | 0.13 | 0.42 | 2.71 | 1.96 | -0.16 | -0.51 | 0.95 | 1.28 | -1.61 | | 1.02 | 1.14 |
|
Debt to Equity
|
| | 0.63 | | | 1.18 | 1.12 | 1.34 | 1.86 | 2.53 | 1.69 | 3.68 | 2.15 | 2.10 | 1.93 | 1.86 | 1.84 | | 2.31 | 2.55 | 2.52 | 2.53 | 2.78 | 2.80 | 2.58 | 2.44 | 2.69 | 2.71 | 2.97 | 2.99 | 3.00 | 2.90 | 3.02 | 3.00 | 2.57 | 2.66 | 2.65 | 2.65 | 2.34 | 2.47 | 1.69 | 1.71 | 1.69 | 1.72 | 1.71 | 1.77 | 1.61 | 1.61 | 1.26 | 1.27 | 1.29 | 1.41 | 1.57 | 1.47 |
|
Debt Ratio
|
| | 0.40 | | 0.58 | 0.50 | 0.55 | 0.54 | 0.62 | 0.69 | 0.63 | 0.75 | 0.66 | 0.65 | 0.64 | 0.62 | 0.62 | | 0.67 | 0.69 | 0.69 | 0.69 | 0.71 | 0.71 | 0.70 | 0.68 | 0.70 | 0.69 | 0.70 | 0.69 | 0.70 | 0.69 | 0.69 | 0.69 | 0.66 | 0.67 | 0.67 | 0.67 | 0.60 | 0.61 | 0.56 | 0.56 | 0.55 | 0.56 | 0.56 | 0.56 | 0.55 | 0.55 | 0.50 | 0.50 | 0.50 | 0.52 | 0.54 | 0.52 |
|
Equity Ratio
|
| | 0.63 | | | 0.43 | 0.49 | 0.41 | 0.33 | 0.27 | 0.37 | 0.20 | 0.31 | 0.31 | 0.33 | 0.33 | 0.34 | 0.05 | 0.29 | 0.27 | 0.27 | 0.27 | 0.25 | 0.25 | 0.27 | 0.28 | 0.26 | 0.25 | 0.24 | 0.23 | 0.23 | 0.24 | 0.23 | 0.23 | 0.26 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.32 | 0.34 | 0.34 | 0.39 | 0.39 | 0.39 | 0.37 | 0.35 | 0.36 |
|
Times Interest Earned
|
0.50 | 2.20 | 1.00 | 2.40 | 6.33 | 3.00 | 2.70 | 1.89 | 1.76 | 1.75 | 0.66 | 0.68 | 2.20 | 1.42 | 1.06 | 0.99 | 1.91 | | -1.41 | 0.72 | 1.39 | 1.14 | 0.29 | 0.89 | 2.03 | 1.35 | 0.51 | 0.41 | 0.67 | 0.85 | 0.09 | 0.31 | 1.40 | 1.45 | 0.40 | -0.31 | 1.29 | 1.06 | 0.74 | -1.13 | 29.91 | 2.14 | 0.13 | 0.42 | 2.71 | 1.96 | -0.16 | -0.51 | 0.95 | 1.28 | -1.61 | | 1.02 | 1.14 |
|
FCF Payout Ratio
|
| -0.06 | -0.16 | | | 19.11 | 24.69 | 7.33 | 0.51 | 0.16 | 3.25 | 0.42 | 2.38 | 0.18 | 0.39 | 0.55 | 0.35 | | 0.44 | 0.83 | 0.96 | 0.32 | 0.95 | 1.17 | 0.65 | 0.31 | 0.79 | 0.87 | 4.22 | 0.33 | 0.52 | 0.95 | 0.74 | 0.26 | 0.85 | -6.00 | 0.42 | 0.26 | 0.48 | 1.52 | 0.47 | 0.23 | 0.46 | -5.85 | 0.68 | 0.31 | 0.58 | -4.76 | 0.90 | 0.32 | 0.60 | 2.23 | 0.77 | 0.63 |
|
Enterprise Value
|
-0.03B | -0.03B | -0.02B | -0.02B | -0.02B | 0.29B | 0.56B | -0.05B | 0.15B | -0.11B | 1.39B | -0.01B | 0.05B | 0.27B | 0.90B | 0.68B | 0.65B | | 0.75B | 0.29B | 0.32B | 0.26B | 0.41B | 0.18B | 0.26B | 0.17B | -0.01B | 0.26B | 0.23B | 0.15B | 0.26B | 0.19B | 0.13B | -0.00B | 0.62B | 0.89B | 0.85B | 0.81B | 0.99B | 1.05B | 0.93B | 1.00B | 1.11B | 1.40B | 1.41B | 1.50B | 2.32B | 2.45B | 3.17B | 3.07B | 3.06B | 3.04B | 3.14B | 3.25B |
|
Return on Sales
|
-0.02% | 0.09% | 0.10% | 0.21% | 0.43% | 0.39% | 0.24% | 0.18% | 0.22% | 0.20% | 0.00% | -0.09% | 0.15% | 0.13% | 0.08% | 0.01% | 0.22% | 0.11% | -0.49% | -0.01% | 0.15% | 0.12% | -0.42% | -0.02% | 0.31% | 0.17% | -0.40% | -0.22% | -0.13% | 0.12% | -0.20% | -0.41% | 0.23% | 0.13% | -0.26% | -0.32% | 0.08% | 0.07% | -0.18% | -0.45% | 3.12% | 0.18% | -0.20% | -0.14% | 0.21% | 0.04% | -0.29% | -0.17% | 0.01% | 0.06% | -0.19% | -0.35% | 0.03% | 0.14% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.07% | 0.08% | 0.09% | 0.06% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | | 0.04% | 0.02% | 0.03% | 0.02% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.13% | 0.13% | 0.12% | 0.13% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.06% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | | 0.03% | 0.01% | 0.01% | 0.02% | -0.02% | -0.01% | 0.01% | 0.01% | 0.02% | 0.00% | 0.06% | 0.04% | 0.02% | 0.03% | 0.09% | 0.25% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.28% | 0.26% | 0.28% | 0.30% | 0.06% | 0.01% | 0.05% | 0.03% | 0.02% | 0.02% | 0.04% | 0.04% | 0.06% | 0.02% |
|
Return on Assets
|
| | | | | 0.04% | 0.04% | 0.05% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | -0.01% | -0.02% | -0.01% | -0.02% | 0.00% | 0.00% | -0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.08% | 0.08% | 0.09% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | -0.01% | -0.01% | 0.00% |
|
Return on Equity
|
| | | | | | 0.10% | 0.11% | 0.14% | 0.10% | 0.05% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.05% | 0.07% | -0.04% | -0.02% | -0.03% | -0.02% | -0.01% | -0.01% | 0.01% | 0.02% | 0.02% | 0.00% | -0.06% | -0.07% | -0.04% | -0.07% | -0.02% | -0.02% | -0.03% | -0.01% | -0.03% | -0.03% | -0.02% | -0.03% | 0.28% | 0.26% | 0.26% | 0.27% | 0.01% | 0.00% | 0.00% | 0.00% | -0.02% | -0.02% | -0.01% | -0.02% | -0.02% | -0.01% |