|
Gross Margin
|
15.26% | 16.04% | 16.82% | 17.78% | 17.92% | 17.86% | 24.00% | 22.57% | 24.76% | 25.45% | 26.69% | 26.83% | 27.52% | 26.69% | 26.43% | 29.82% | 31.03% | 31.35% | 31.19% | 31.97% | 23.48% | 23.39% | 23.27% | 22.87% | 23.30% | 22.63% | 20.94% | 20.07% | 22.15% | 20.58% | 23.09% | 22.99% | 24.28% | 23.62% | 23.37% | 24.07% | 21.81% | 21.42% | 22.00% | 23.73% | 21.12% | 18.29% | 20.71% |
|
EBT Margin
|
-4.09% | -2.50% | -2.22% | -1.56% | -2.92% | -2.16% | -14.19% | -7.71% | -10.24% | -6.20% | -5.62% | -2.84% | -2.92% | -2.04% | -4.45% | -1.09% | -0.65% | -0.47% | 0.70% | 0.18% | 0.68% | 2.40% | 6.49% | 1.28% | 3.09% | 3.00% | 17.21% | -0.17% | 4.64% | 2.40% | 1.84% | 3.69% | 3.67% | 3.24% | 5.54% | 6.02% | 2.66% | 4.15% | 5.93% | 8.24% | 4.63% | 4.84% | 7.19% |
|
EBIT Margin
|
-2.67% | -0.79% | -0.62% | -0.21% | -1.14% | 0.51% | -9.31% | -4.02% | -7.07% | -3.41% | -2.10% | -0.31% | -0.72% | -0.06% | -1.58% | 1.39% | 2.51% | 2.22% | 3.66% | 1.92% | 3.50% | 5.45% | 5.23% | 2.97% | 4.37% | 4.20% | 3.96% | 5.75% | 5.94% | 4.81% | 7.13% | 4.75% | 5.41% | 5.21% | 6.92% | 6.93% | 4.34% | 5.56% | 7.06% | 9.02% | 4.98% | 5.95% | 7.85% |
|
EBITDA Margin
|
-2.67% | -0.79% | -0.62% | -0.21% | -1.14% | 0.51% | -9.31% | -4.02% | -7.07% | -3.41% | -2.10% | -0.31% | -0.72% | -0.06% | -1.58% | 1.39% | 2.51% | 2.22% | 3.66% | 1.92% | 3.50% | 5.45% | 5.23% | 2.97% | 4.37% | 4.20% | 3.96% | 5.75% | 5.94% | 4.81% | 7.13% | 4.75% | 5.41% | 5.21% | 6.92% | 6.93% | 4.34% | 5.56% | 7.06% | 9.02% | 4.98% | 5.95% | 7.85% |
|
Operating Margin
|
-2.67% | -0.79% | -0.62% | -0.21% | -1.14% | 0.51% | -9.31% | -4.02% | -7.07% | -3.41% | -2.10% | -0.31% | -0.72% | -0.06% | -1.58% | 1.39% | 2.51% | 2.22% | 3.66% | 1.92% | 3.50% | 5.45% | 5.23% | 2.97% | 4.37% | 4.20% | 3.96% | 5.75% | 5.94% | 4.81% | 7.13% | 4.75% | 5.41% | 5.21% | 6.92% | 6.93% | 4.34% | 5.56% | 7.06% | 9.02% | 4.98% | 5.95% | 7.85% |
|
Net Margin
|
-0.22% | 0.21% | 0.66% | 0.10% | 3.91% | 6.38% | -2.70% | 5.70% | -6.68% | -3.79% | -4.39% | -0.61% | -2.52% | -2.01% | -4.00% | -1.15% | 1.50% | 18.11% | 2.42% | -19.11% | 0.74% | 0.84% | 1.33% | 2.68% | 1.24% | 1.04% | 0.78% | 0.11% | 4.09% | 1.91% | 0.97% | 2.42% | 3.02% | 2.10% | 4.72% | 5.41% | 4.46% | 3.52% | 4.80% | 6.40% | 4.13% | 3.91% | 5.73% |
|
FCF Margin
|
-8.04% | 11.62% | 2.75% | 6.54% | -1.27% | 13.26% | -2.63% | 2.57% | 0.22% | 7.70% | 6.64% | 12.70% | 4.15% | 10.22% | 2.37% | 7.26% | -0.16% | 11.68% | 5.31% | 11.68% | -6.75% | 13.36% | 11.64% | 22.27% | 7.14% | 4.52% | 9.28% | 8.41% | -3.67% | -0.31% | -1.42% | 7.81% | 5.14% | 11.29% | 6.51% | 3.61% | 2.01% | 2.63% | 3.75% | -0.63% | 9.53% | 6.27% | 1.86% |
|
Inventory Average
|
| | | | 1.64B | 1.55B | 2.48B | 3.02B | 2.50B | 2.53B | 2.59B | 2.63B | 2.81B | 3.29B | 3.72B | 3.72B | 3.50B | 3.25B | 3.20B | 3.27B | 3.45B | 3.61B | 3.50B | 3.40B | 3.62B | 4.03B | 4.83B | 5.67B | 6.09B | 6.08B | 6.03B | 5.47B | 4.40B | 3.80B | 3.48B | 3.50B | 4.20B | 5.37B | 6.30B | 6.68B | 7.07B | 7.31B | 7.08B |
|
Assets Average
|
| | | | 44.50B | 56.40B | 97.27B | 121.92B | 117.12B | 116.77B | 117.94B | 121.29B | 123.70B | 123.30B | 122.31B | 116.53B | 110.86B | 112.71B | 116.17B | 117.84B | 119.55B | 120.76B | 120.11B | 121.18B | 122.58B | 122.22B | 129.18B | 114.21B | 90.57B | 88.59B | 86.97B | 87.39B | 86.85B | 84.88B | 84.46B | 82.69B | 81.16B | 81.44B | 82.32B | 80.85B | 83.31B | 88.02B | 88.33B |
|
Equity Average
|
| | | 1.58B | 1.52B | 1.88B | 11.01B | 20.20B | 18.98B | 17.16B | 16.08B | 16.36B | 17.23B | 16.10B | 14.82B | 6.74B | -3.70B | -1.68B | 3.49B | 3.52B | 3.20B | 3.90B | 5.25B | 6.75B | 8.07B | 9.26B | 12.07B | 6.25B | -2.07B | -2.66B | -3.16B | -3.30B | -3.07B | -2.90B | -2.72B | -2.45B | -2.52B | -2.86B | -2.59B | -1.88B | -2.25B | -2.90B | -2.69B |
|
Invested Capital
|
| | 1.69B | 15.10B | 14.71B | 38.53B | 75.49B | 69.97B | 67.18B | 66.00B | 66.88B | 69.36B | 68.88B | 64.77B | 63.08B | 52.58B | 47.06B | 55.02B | 56.27B | 55.21B | 59.97B | 58.51B | 55.80B | 46.77B | 55.27B | 53.54B | 62.17B | 25.27B | 24.66B | 24.07B | 23.86B | 26.47B | 25.41B | 24.37B | 23.95B | 23.77B | 22.66B | 21.63B | 22.74B | 23.09B | 25.76B | 25.92B | 28.62B |
|
Asset Utilization Ratio
|
| | | | 1.14 | 0.90 | 0.56 | 0.51 | 0.58 | 0.63 | 0.65 | 0.65 | 0.67 | 0.70 | 0.73 | 0.78 | 0.82 | 0.81 | 0.79 | 0.78 | 0.76 | 0.73 | 0.72 | 0.72 | 0.73 | 0.76 | 0.75 | 0.89 | 1.16 | 1.21 | 1.21 | 1.17 | 1.12 | 1.10 | 1.08 | 1.07 | 1.11 | 1.13 | 1.14 | 1.18 | 1.16 | 1.15 | 1.18 |
|
Debt to Equity
|
| | | 9.30 | 8.39 | 16.58 | 2.81 | 2.40 | 2.86 | 2.90 | 3.39 | 2.97 | 3.06 | 3.26 | 3.37 | -56.82 | -8.28 | 16.78 | 13.51 | 16.50 | 17.51 | 11.84 | 8.40 | 5.19 | 5.44 | 4.38 | 3.38 | -16.00 | -11.02 | -9.42 | -7.88 | -9.48 | -9.41 | -9.79 | -9.99 | -11.67 | -9.03 | -8.47 | -10.95 | -16.58 | -9.52 | -10.37 | -11.92 |
|
Debt Ratio
|
| | | 0.30 | 0.30 | 0.53 | 0.44 | 0.42 | 0.43 | 0.42 | 0.44 | 0.42 | 0.42 | 0.40 | 0.40 | 0.48 | 0.49 | 0.45 | 0.45 | 0.44 | 0.47 | 0.44 | 0.42 | 0.32 | 0.38 | 0.36 | 0.35 | 0.29 | 0.31 | 0.30 | 0.32 | 0.33 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 | 0.30 | 0.31 | 0.31 | 0.33 | 0.32 | 0.36 |
|
Equity Ratio
|
| | | 0.03 | 0.04 | 0.03 | 0.16 | 0.17 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.12 | 0.12 | -0.01 | -0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.08 | 0.10 | -0.02 | -0.03 | -0.03 | -0.04 | -0.03 | -0.04 | -0.03 | -0.03 | -0.03 | -0.04 | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -0.03 |
|
FCF Payout Ratio
|
| | | | | | | -1.18 | | | | 0.06 | | | | | -23.62 | 0.22 | 0.23 | 0.66 | -0.22 | 0.10 | 0.12 | 0.09 | 0.27 | 0.50 | 0.08 | 0.45 | -0.26 | -2.99 | -0.69 | 0.12 | 0.26 | 0.11 | 0.19 | 0.34 | 0.75 | 0.49 | 0.35 | -2.15 | 0.18 | 0.20 | 0.71 |
|
Enterprise Value
|
-4.77B | -6.00B | -5.65B | -6.32B | -5.75B | -7.10B | 15.05B | 44.07B | 42.98B | 52.15B | 54.49B | 44.19B | 44.86B | 60.31B | 59.39B | 64.07B | 45.13B | 34.01B | 35.71B | 31.02B | 22.20B | 38.08B | 38.75B | 44.54B | 65.85B | 67.19B | 66.99B | 32.98B | 29.20B | 27.92B | 23.58B | 20.35B | 25.36B | 30.16B | 41.93B | 54.01B | 83.43B | 67.98B | 86.61B | 69.03B | 58.31B | 78.29B | 99.36B |
|
Market Capitalization
|
| | | | | | 19.79B | 49.75B | 48.29B | 57.39B | 62.49B | 54.55B | 56.09B | 71.48B | 70.03B | 68.92B | 49.36B | 37.66B | 38.58B | 35.59B | 29.58B | 44.32B | 45.00B | 54.65B | 74.99B | 73.79B | 84.16B | 42.96B | 35.75B | 33.32B | 28.70B | 29.15B | 33.19B | 38.72B | 50.29B | 61.43B | 89.30B | 72.55B | 91.92B | 72.57B | 66.01B | 86.43B | 108.93B |
|
Return on Sales
|
| | | 0.00% | 0.01% | 0.03% | 0.02% | 0.03% | 0.00% | -0.02% | -0.02% | -0.04% | -0.03% | -0.02% | -0.02% | -0.02% | -0.01% | 0.04% | 0.05% | 0.01% | 0.00% | -0.04% | -0.05% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% |
|
Return on Capital Employed
|
| | | | -0.02% | -0.01% | -0.03% | -0.03% | -0.04% | -0.06% | -0.04% | -0.03% | -0.02% | -0.01% | -0.01% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.08% | 0.14% | 0.16% | 0.18% | 0.16% | 0.13% | 0.16% | 0.14% | 0.16% | 0.16% | 0.19% | 0.17% | 0.18% | 0.20% | 0.21% | 0.19% |
|
Return on Invested Capital
|
| | | -0.06% | -0.02% | -0.01% | -0.02% | -0.02% | -0.03% | -0.04% | -0.03% | -0.02% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | | | | | | | 0.07% | 0.07% | 0.05% | 0.05% | 0.09% | 0.17% | 0.19% | 0.20% | 0.17% | 0.15% | 0.14% | 0.16% | 0.19% | 0.22% | 0.24% | 0.24% | 0.25% | 0.22% | 0.21% | 0.21% |
|
Return on Assets
|
| | | | 0.01% | 0.03% | 0.01% | 0.02% | 0.00% | -0.01% | -0.01% | -0.02% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.03% | 0.04% | 0.00% | 0.00% | -0.03% | -0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.06% |
|
Return on Equity
|
| | | 0.06% | 0.40% | 0.75% | 0.08% | 0.10% | 0.02% | -0.07% | -0.10% | -0.18% | -0.13% | -0.12% | -0.14% | -0.32% | 0.35% | -2.01% | 1.39% | 0.15% | 0.11% | -0.95% | -0.76% | 0.19% | 0.17% | 0.16% | 0.11% | 0.12% | -0.75% | -0.68% | -0.58% | -0.73% | -0.65% | -0.68% | -1.02% | -1.38% | -1.48% | -1.45% | -1.64% | -2.43% | -2.02% | -1.67% | -1.93% |