|
Gross Margin
|
74.11% | 73.95% | 74.93% | 75.42% | 76.00% | 77.40% | 75.25% | 72.04% | 70.91% | 70.65% | 75.95% | 73.46% | 66.04% | 77.62% | 72.20% | 73.07% | 73.27% | 78.16% | 75.52% | 75.03% | 77.08% | 73.59% | 57.96% | 80.45% | 86.39% | 83.62% | 84.92% | 86.74% | 88.25% | 86.44% | 77.71% | 83.72% | 84.30% | 83.86% | 82.38% | 81.38% | 80.12% | 79.10% | 78.34% | 81.11% | 81.72% | 82.17% | 82.42% | 81.44% | 74.66% | 84.13% | 81.80% | 75.49% | 79.13% | 83.05% | 83.35% | 77.62% | 76.69% | 76.26% | 78.79% | 79.03% | 83.85% | 81.04% | 79.32% | 81.10% | 83.11% | 82.48% | 84.52% | 82.83% | 85.24% | 84.59% | 85.13% |
|
EBT Margin
|
-3.61% | -2.36% | -5.22% | -3.59% | 5.73% | 4.09% | 0.26% | -5.02% | 2.13% | 5.57% | 4.96% | 1.51% | -1.69% | 10.60% | 0.13% | 0.04% | 7.07% | 12.99% | 5.23% | 3.76% | 12.22% | 5.18% | -11.82% | 12.63% | 22.10% | 18.65% | 16.13% | 15.50% | 22.49% | 18.12% | 7.07% | 9.33% | 17.04% | 16.06% | 10.20% | 7.34% | 11.77% | 14.12% | 12.52% | 9.03% | 15.21% | 15.50% | 12.22% | -7.06% | -477.79% | -224.00% | -27.89% | -36.51% | 10.89% | 16.74% | -4.17% | -12.84% | 7.47% | 6.88% | 8.34% | -3.97% | 14.87% | 9.82% | 16.00% | 0.89% | 10.64% | 9.96% | 7.73% | 2.28% | 15.46% | 10.66% | 9.45% |
|
EBIT Margin
|
0.01% | 2.69% | -0.68% | 0.99% | 10.43% | 11.21% | 3.77% | -1.19% | 5.26% | 8.76% | 8.64% | 4.54% | 1.38% | 13.18% | 4.09% | 2.61% | 9.42% | 14.90% | 7.72% | 6.95% | 14.87% | 7.47% | -8.58% | 14.89% | 23.11% | 19.92% | 18.07% | 16.65% | 23.19% | 18.78% | 10.78% | 10.98% | 18.44% | 16.48% | 11.36% | 8.47% | 14.30% | 13.76% | 10.15% | 9.74% | 16.98% | 16.49% | 12.23% | -4.77% | -328.00% | -208.56% | -21.60% | -33.69% | 11.45% | 24.09% | 2.78% | -8.38% | 10.99% | 10.42% | 10.94% | -2.17% | 15.99% | 12.81% | 9.29% | 4.47% | 13.61% | 8.91% | 11.04% | 4.05% | 12.63% | 10.10% | 9.17% |
|
EBITDA Margin
|
0.01% | 2.69% | -0.68% | 0.99% | 10.43% | 11.21% | 3.77% | -1.85% | 0.09% | 4.26% | 8.64% | 4.42% | -1.44% | 10.81% | 4.09% | 1.86% | 8.04% | 13.12% | 7.72% | 2.29% | 7.56% | 3.52% | -8.58% | 8.13% | 13.93% | 11.59% | 18.07% | 10.18% | 14.80% | 12.65% | 10.78% | 6.88% | 11.24% | 11.15% | 11.36% | 6.05% | 9.44% | 11.65% | 10.15% | 7.53% | 12.09% | 12.30% | 12.23% | -5.16% | -392.10% | -175.73% | -21.60% | -26.48% | 10.24% | 14.14% | 2.78% | -9.42% | 5.77% | 5.42% | 10.94% | -2.48% | 12.02% | 7.47% | 9.29% | 0.65% | 8.15% | 8.43% | 11.04% | 2.00% | 13.03% | 8.74% | 9.17% |
|
Operating Margin
|
0.01% | 2.69% | -0.68% | 0.99% | 10.43% | 11.21% | 3.77% | -1.19% | 5.26% | 8.76% | 8.64% | 4.54% | 1.38% | 13.18% | 4.09% | 2.61% | 9.42% | 14.90% | 7.72% | 6.95% | 14.87% | 7.47% | -8.58% | 14.89% | 23.11% | 19.92% | 18.07% | 16.65% | 23.19% | 18.78% | 10.78% | 10.98% | 18.44% | 16.48% | 11.36% | 8.47% | 14.30% | 13.76% | 10.15% | 9.74% | 16.98% | 16.49% | 12.23% | -4.77% | -328.00% | -208.56% | -21.60% | -33.69% | 11.45% | 24.09% | 2.78% | -8.38% | 10.99% | 10.42% | 10.94% | -2.17% | 15.99% | 12.81% | 9.29% | 4.47% | 13.61% | 8.91% | 11.04% | 4.05% | 12.63% | 10.10% | 9.17% |
|
Net Margin
|
-3.67% | -2.13% | -0.37% | -3.74% | 5.72% | 4.06% | 0.24% | -4.10% | 2.16% | 5.59% | 5.06% | 1.47% | -1.73% | 10.55% | 0.07% | 0.08% | 7.06% | 13.05% | 93.42% | 2.39% | 7.54% | 3.19% | -7.38% | 7.95% | 13.87% | 11.84% | 10.31% | 10.23% | 14.80% | 12.01% | 4.69% | 6.16% | 11.04% | 10.48% | 2.91% | 5.59% | 8.80% | 11.06% | 9.49% | 6.97% | 11.51% | 11.90% | 9.60% | -6.22% | -389.44% | -175.67% | -19.00% | -28.36% | 9.15% | 13.24% | -4.31% | -10.06% | 5.32% | 4.97% | 6.17% | -2.85% | 11.73% | 7.15% | 14.32% | 0.27% | 7.83% | 8.11% | 5.42% | 1.71% | 12.79% | 8.50% | 7.62% |
|
FCF Margin
|
| -1.28% | -12.33% | 13.49% | 12.26% | -1.83% | 0.21% | 13.71% | 2.52% | -2.98% | 11.04% | 6.22% | 3.40% | 1.88% | 2.78% | 5.61% | 9.99% | 6.20% | 3.20% | 4.90% | 16.13% | 9.27% | 1.03% | 12.62% | 18.86% | 14.95% | 1.23% | 2.67% | 22.35% | 12.87% | -1.13% | -15.66% | 15.56% | 8.86% | -0.93% | 3.82% | 13.81% | 7.77% | -10.15% | 8.43% | 16.77% | 13.50% | -10.42% | -3.15% | -21.80% | -87.30% | -61.11% | 9.28% | 21.05% | -2.68% | -17.14% | 5.30% | 13.98% | -0.74% | -17.31% | 12.58% | 9.85% | 1.42% | -15.59% | 8.84% | 6.85% | -0.34% | 3.75% | 8.22% | 3.89% | 4.12% | 8.45% |
|
Inventory Average
|
| | | | | 0.28B | 0.30B | 0.33B | 0.38B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | | | | 43.48B | 43.17B | 43.53B | 43.88B | 43.46B | 43.27B | 43.84B | 44.45B | 44.54B | 44.45B | 44.81B | 45.42B | 45.88B | 49.05B | 52.14B | 52.18B | 52.07B | 52.97B | 53.82B | 53.16B | 53.11B | 53.34B | 53.24B | 52.49B | 51.29B | 51.40B | 51.96B | 52.26B | 52.51B | 53.12B | 56.32B | 59.82B | 60.29B | 60.09B | 61.05B | 62.18B | 62.87B | 63.88B | 66.64B | 70.50B | 75.67B | 75.54B | 72.54B | 74.20B | 74.05B | 72.62B | 73.10B | 74.28B | 73.70B | 72.44B | 72.71B | 73.32B | 73.37B | 73.45B | 74.31B | 75.08B | 75.28B | 75.37B | 76.36B | 77.87B | 79.01B | 80.47B |
|
Equity Average
|
| | | | | 0.46B | 0.81B | 0.83B | 0.77B | 1.00B | -0.09B | -1.20B | -1.07B | -0.59B | -1.09B | -2.04B | -1.56B | -0.52B | 5.89B | 11.64B | 11.92B | 12.25B | 10.55B | 8.93B | 0.80B | -7.42B | 1.72B | 1.77B | -7.30B | -7.26B | 2.02B | 1.80B | -7.65B | -7.61B | 2.47B | 12.43B | 12.48B | 13.06B | 13.59B | 13.30B | 13.43B | 14.51B | 15.21B | 14.83B | 11.50B | 6.02B | 2.45B | 1.01B | 0.88B | 1.94B | 3.25B | 3.44B | 3.40B | 4.20B | 5.59B | 6.42B | 7.18B | 8.66B | 10.17B | 11.13B | 11.77B | 13.02B | 14.47B | 15.37B | 16.44B | 18.13B | 19.84B |
|
Invested Capital
|
| | 1.78B | | 1.75B | 3.02B | 15.40B | 13.82B | 14.68B | 14.97B | 11.66B | 11.66B | 11.18B | 1.50B | -0.50B | -0.35B | 0.51B | 1.96B | 13.19B | 13.22B | 13.44B | 13.46B | 18.08B | 11.56B | -5.78B | -5.21B | 18.80B | -4.69B | -6.17B | -6.15B | 18.29B | -6.63B | -6.53B | -6.37B | 20.97B | 14.61B | 22.15B | 22.37B | 23.05B | 23.30B | 23.25B | 24.09B | 25.46B | 14.31B | 8.69B | 3.36B | 29.51B | 27.95B | 28.55B | 28.71B | 28.97B | 26.76B | 26.88B | 26.11B | 27.96B | 26.58B | 26.74B | 27.25B | 29.71B | 29.28B | 29.17B | 30.23B | 30.64B | 30.52B | 31.82B | 33.00B | 34.16B |
|
Asset Utilization Ratio
|
| | | | | 0.71 | 0.74 | 0.75 | 0.77 | 0.79 | 0.81 | 0.82 | 0.82 | 0.82 | 0.82 | 0.82 | 0.81 | 0.81 | 0.77 | 0.73 | 0.75 | 0.76 | 0.76 | 0.76 | 0.77 | 0.77 | 0.76 | 0.76 | 0.77 | 0.77 | 0.77 | 0.76 | 0.76 | 0.77 | 0.77 | 0.75 | 0.72 | 0.73 | 0.74 | 0.74 | 0.74 | 0.74 | 0.74 | 0.68 | 0.48 | 0.32 | 0.23 | 0.17 | 0.25 | 0.33 | 0.41 | 0.48 | 0.56 | 0.63 | 0.70 | 0.74 | 0.76 | 0.78 | 0.79 | 0.79 | 0.80 | 0.80 | 0.82 | 0.81 | 0.80 | 0.80 | 0.79 |
|
Interest Coverage Ratio
|
0.00 | 0.94 | -0.18 | 0.28 | 3.34 | 3.92 | 1.31 | -0.42 | 2.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | 70.20 | | 79.31 | 21.49 | 17.00 | 20.01 | 18.68 | 11.86 | -9.88 | -13.23 | -11.45 | -263.69 | -5.96 | -6.34 | -10.32 | 86.86 | 0.97 | 0.95 | 0.85 | 0.82 | 1.28 | 1.20 | -1.24 | -1.25 | 0.86 | -1.31 | -1.07 | -1.04 | 0.65 | -1.20 | -1.18 | -1.16 | 0.71 | 0.70 | 0.78 | 0.69 | 0.71 | 0.83 | 0.72 | 0.67 | 0.73 | 0.88 | 2.23 | 8.88 | 19.01 | 59.61 | 22.40 | 10.67 | 6.93 | 8.54 | 6.52 | 5.06 | 3.50 | 3.51 | 2.49 | 2.12 | 1.81 | 1.74 | 1.45 | 1.30 | 1.06 | 1.02 | 0.86 | 0.79 | 0.68 |
|
Debt Ratio
|
| | 0.39 | | 0.36 | 0.36 | 0.35 | 0.35 | 0.33 | 0.34 | 0.32 | 0.30 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.26 | 0.22 | 0.21 | 0.20 | 0.20 | 0.21 | 0.20 | 0.18 | 0.17 | 0.18 | 0.18 | 0.15 | 0.15 | 0.14 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.16 | 0.16 | 0.16 | 0.17 | 0.16 | 0.16 | 0.17 | 0.18 | 0.27 | 0.38 | 0.40 | 0.39 | 0.38 | 0.38 | 0.37 | 0.35 | 0.33 | 0.32 | 0.32 | 0.30 | 0.27 | 0.27 | 0.27 | 0.26 | 0.24 | 0.23 | 0.21 | 0.20 | 0.19 | 0.19 | 0.17 |
|
Equity Ratio
|
| | 0.01 | | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | -0.03 | -0.02 | -0.03 | 0.00 | -0.05 | -0.04 | -0.03 | 0.00 | 0.22 | 0.22 | 0.23 | 0.24 | 0.16 | 0.17 | -0.14 | -0.14 | 0.20 | -0.14 | -0.14 | -0.14 | 0.22 | -0.15 | -0.15 | -0.14 | 0.23 | 0.21 | 0.21 | 0.23 | 0.23 | 0.21 | 0.22 | 0.24 | 0.24 | 0.21 | 0.12 | 0.04 | 0.02 | 0.01 | 0.02 | 0.04 | 0.05 | 0.04 | 0.05 | 0.06 | 0.09 | 0.09 | 0.11 | 0.13 | 0.15 | 0.15 | 0.16 | 0.18 | 0.20 | 0.20 | 0.22 | 0.24 | 0.26 |
|
Times Interest Earned
|
0.00 | 0.94 | -0.18 | 0.28 | 3.34 | 3.92 | 1.31 | -0.42 | 2.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | 0.08 | 0.18 | 0.12 | 0.03 | 0.07 | 0.77 | 0.06 | 0.04 | 0.06 | 0.90 | 0.43 | 0.04 | 0.11 | -1.39 | -0.10 | 0.09 | 0.22 | -2.26 | 0.57 | 0.13 | 0.26 | -0.22 | 0.26 | 0.11 | 0.15 | -0.22 | -0.96 | | | | | | | | | | | | | 0.04 | 0.29 | -0.03 | 0.05 | 0.14 | -1.80 | 0.17 | 0.09 | 0.34 | 0.18 | 0.09 |
|
Enterprise Value
|
-4.85B | -5.40B | -5.03B | -4.91B | -4.84B | -3.88B | -3.61B | -3.84B | -3.82B | -3.27B | -3.62B | -3.87B | -3.50B | -3.23B | -3.37B | -3.59B | -3.92B | -3.98B | -3.80B | -3.66B | -4.08B | -4.36B | -3.31B | -3.70B | -3.79B | -3.96B | -3.96B | -3.89B | -2.95B | -3.15B | -3.25B | -2.65B | -2.99B | -2.44B | -2.64B | -1.97B | -2.41B | -1.86B | -1.77B | -1.91B | -2.01B | -1.90B | -2.88B | -5.97B | -15.67B | -21.52B | -14.10B | -14.06B | -15.26B | -13.20B | -11.32B | -9.96B | -10.77B | -8.37B | -6.53B | -6.62B | -6.07B | -5.04B | -3.87B | -4.47B | -4.23B | -3.98B | -3.07B | -3.71B | -3.33B | -3.79B | -4.31B |
|
Return on Sales
|
-0.04% | -0.02% | 0.00% | -0.04% | 0.06% | 0.04% | 0.00% | -0.04% | 0.02% | 0.06% | 0.05% | 0.01% | -0.02% | 0.11% | 0.00% | 0.00% | 0.07% | 0.13% | 0.93% | 0.02% | 0.08% | 0.03% | -0.07% | 0.08% | 0.14% | 0.12% | 0.10% | 0.10% | 0.15% | 0.12% | 0.05% | 0.06% | 0.11% | 0.10% | 0.03% | 0.06% | 0.09% | 0.11% | 0.09% | 0.07% | 0.12% | 0.12% | 0.10% | -0.06% | -3.89% | -1.76% | -0.19% | -0.28% | 0.09% | 0.13% | -0.04% | -0.10% | 0.05% | 0.05% | 0.06% | -0.03% | 0.12% | 0.07% | 0.14% | 0.00% | 0.08% | 0.08% | 0.05% | 0.02% | 0.13% | 0.08% | 0.08% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.07% | 0.07% | 0.05% | 0.05% | 0.06% | 0.08% | 0.07% | 0.08% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.12% | 0.10% | 0.06% | 0.08% | 0.11% | 0.15% | 0.22% | 0.23% | 0.22% | 0.21% | 0.19% | 0.18% | 0.17% | 0.16% | 0.17% | 0.16% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.11% | -0.03% | -0.18% | -0.21% | -0.26% | -0.15% | 0.01% | 0.04% | 0.05% | 0.07% | 0.05% | 0.08% | 0.09% | 0.11% | 0.12% | 0.12% | 0.14% | 0.13% | 0.12% | 0.12% | 0.13% | 0.12% | 0.12% | 0.11% |
|
Return on Invested Capital
|
| | | | | 1.85% | 0.23% | 0.16% | 0.16% | 0.13% | 0.16% | 0.21% | 0.18% | 0.40% | 4.31% | -4.67% | 34.59% | 2.47% | 1.87% | 1.08% | 1.05% | 1.02% | 0.09% | 0.12% | 0.84% | -0.60% | 0.73% | 0.72% | -0.94% | -0.81% | 0.76% | 0.73% | -0.60% | -0.59% | 0.48% | 0.19% | 0.19% | 0.16% | 0.18% | 0.18% | 0.19% | 0.20% | 0.21% | 0.20% | -0.13% | -1.36% | -0.60% | -0.37% | -0.21% | 0.01% | 0.05% | 0.06% | 0.07% | 0.02% | 0.09% | 0.11% | 0.15% | 0.16% | 0.16% | 0.17% | 0.17% | 0.15% | 0.15% | 0.15% | 0.15% | 0.15% | 0.14% |
|
Return on Assets
|
| | | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.02% | 0.03% | 0.02% | 0.02% | 0.04% | 0.05% | 0.21% | 0.21% | 0.21% | 0.19% | 0.01% | 0.02% | 0.04% | 0.05% | 0.08% | 0.09% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | -0.05% | -0.14% | -0.16% | -0.18% | -0.09% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% |
|
Return on Equity
|
| | | | | 1.20% | 0.74% | 0.64% | 0.34% | 0.45% | -9.82% | -1.08% | -0.87% | -2.41% | -0.93% | -0.44% | -1.12% | -3.95% | 1.79% | 0.92% | 0.91% | 0.80% | 0.06% | 0.13% | 2.34% | -0.38% | 2.63% | 2.68% | -0.66% | -0.65% | 2.08% | 2.11% | -0.45% | -0.44% | 1.30% | 0.26% | 0.24% | 0.25% | 0.29% | 0.31% | 0.34% | 0.32% | 0.31% | 0.24% | -0.32% | -1.75% | -5.06% | -12.92% | -7.55% | -0.03% | 0.09% | 0.15% | 0.18% | 0.02% | 0.24% | 0.30% | 0.42% | 0.39% | 0.45% | 0.45% | 0.38% | 0.36% | 0.24% | 0.24% | 0.27% | 0.26% | 0.25% |