|
Gross Margin
|
51.24% | | 52.55% | 45.84% | 51.14% | 52.44% | 41.12% | 38.72% | 39.79% | 40.63% | 37.21% | 43.21% | 41.30% | 42.12% | 41.68% | 44.02% | 42.53% | 43.32% | 43.43% | 42.86% | 42.80% | 42.91% | 42.27% | 43.13% | 42.26% | 44.27% | 42.07% | 43.59% | 41.99% | 42.62% | 41.50% | 43.81% | 40.66% | 39.68% | 36.61% | 38.67% | 36.90% | 35.88% | 37.99% | 39.66% | 38.99% | 40.36% | 38.42% | 42.61% | 43.61% | 41.47% | 41.01% | 42.19% | 42.61% | 42.22% |
|
EBT Margin
|
11.89% | | 11.41% | -2.07% | -1.37% | 6.25% | -13.45% | -0.30% | -1.38% | -17.45% | -15.54% | -14.08% | 2.04% | 9.69% | -23.25% | -1.10% | -10.58% | -8.01% | -22.02% | 0.20% | -3.91% | -4.73% | -2.40% | -3.02% | 1.73% | 11.02% | 21.05% | 2.76% | 2.09% | -2.32% | 13.34% | 20.61% | 8.05% | 8.63% | 5.86% | 11.23% | 12.93% | 11.29% | 6.67% | 10.43% | 8.19% | -2.74% | 6.56% | 12.09% | 12.11% | 11.97% | 10.70% | 19.50% | 10.12% | 8.46% |
|
EBIT Margin
|
16.35% | | 20.50% | 2.18% | 2.96% | 11.84% | -8.55% | 0.41% | 6.52% | 5.24% | -0.80% | 6.32% | 10.30% | 8.97% | -14.48% | 22.23% | 19.58% | 11.82% | 10.77% | 11.96% | 11.80% | 12.20% | 14.80% | 9.81% | 12.15% | 14.40% | 17.95% | 12.06% | 10.21% | 12.27% | 14.91% | 18.16% | 12.10% | 11.12% | 9.35% | 14.04% | 13.37% | 12.81% | 10.47% | 11.56% | 8.97% | -0.15% | 9.68% | 13.53% | 15.70% | 14.73% | 12.00% | 13.04% | 15.08% | 15.36% |
|
EBITDA Margin
|
16.35% | | 20.50% | 2.18% | 2.96% | 11.84% | -8.55% | 0.41% | 6.52% | 5.24% | -0.80% | 6.32% | 10.30% | 8.97% | -14.48% | 22.23% | 19.58% | 11.82% | 10.77% | 11.96% | 11.80% | 12.20% | 14.80% | 9.81% | 12.15% | 14.40% | 17.95% | 12.06% | 10.21% | 12.27% | 14.91% | 18.16% | 12.10% | 11.12% | 9.35% | 14.04% | 13.37% | 12.81% | 10.47% | 11.56% | 8.97% | -0.15% | 9.68% | 13.53% | 15.70% | 14.73% | 12.00% | 13.04% | 15.08% | 15.36% |
|
Operating Margin
|
16.35% | | 20.50% | 2.18% | 2.96% | 11.84% | -8.55% | 0.41% | 6.52% | 5.24% | -0.80% | 6.32% | 10.30% | 8.97% | -14.48% | 22.23% | 19.58% | 11.82% | 10.77% | 11.96% | 11.80% | 12.20% | 14.80% | 9.81% | 12.15% | 14.40% | 17.95% | 12.06% | 10.21% | 12.27% | 14.91% | 18.16% | 12.10% | 11.12% | 9.35% | 14.04% | 13.37% | 12.81% | 10.47% | 11.56% | 8.97% | -0.15% | 9.68% | 13.53% | 15.70% | 14.73% | 12.00% | 13.04% | 15.08% | 15.36% |
|
Net Margin
|
1.90% | | -2.49% | -4.03% | -0.21% | 6.05% | -97.48% | -4.99% | -1.81% | -23.46% | -17.63% | -16.36% | -0.95% | 11.76% | -0.20% | -5.28% | -12.98% | -13.80% | -29.82% | 7.57% | 2.39% | -83.71% | 7.57% | 5.05% | 0.33% | -1.48% | 16.36% | 1.90% | 0.31% | 7.54% | 5.57% | 14.96% | 13.83% | 5.84% | 0.60% | 8.25% | 9.63% | 8.60% | 2.21% | 7.47% | 0.49% | | -0.14% | 9.74% | 0.26% | | | 16.51% | | |
|
FCF Margin
|
11.96% | | -0.38% | 10.40% | -1.37% | -1.37% | 2.74% | -3.37% | 13.18% | 4.69% | 23.67% | -26.95% | 9.34% | 8.88% | -1.45% | -30.04% | 20.61% | -10.51% | 4.99% | -11.01% | 6.08% | -4.56% | 3.51% | -8.42% | 7.14% | 17.22% | 14.80% | 11.20% | 15.25% | 13.17% | 13.90% | 4.38% | 12.21% | 13.19% | 15.88% | -2.22% | 9.17% | 18.69% | 14.90% | 7.73% | 11.45% | 12.35% | 16.64% | 6.82% | 8.50% | 13.32% | 18.65% | 2.53% | 8.78% | 12.74% |
|
Inventory Average
|
| | | | 0.08B | 0.08B | 0.14B | 0.33B | 0.47B | 0.47B | 0.48B | 0.55B | 0.59B | 0.57B | 0.49B | 0.47B | 0.53B | 0.55B | 0.37B | 0.40B | 0.60B | 0.40B | 0.20B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.26B | 0.30B | 0.30B | 0.30B | 0.33B | 0.32B | 0.30B | 0.31B | 0.33B | 0.33B | 0.31B | 0.31B | 0.33B | 0.31B | 0.27B | 0.26B | 0.28B | 0.29B |
|
Assets Average
|
| | | | 2.58B | 2.75B | 3.64B | 6.34B | 8.34B | 8.30B | 9.12B | 10.39B | 10.63B | 10.80B | 10.49B | 10.20B | 10.37B | 10.41B | 10.35B | 10.40B | 10.26B | 9.68B | 9.40B | 6.99B | 4.51B | 4.36B | 4.30B | 4.44B | 4.39B | 4.27B | 4.41B | 4.48B | 4.56B | 4.91B | 5.16B | 5.13B | 5.07B | 4.94B | 4.89B | 4.92B | 4.99B | 5.01B | 4.97B | 4.94B | 4.95B | 5.04B | 4.99B | 4.83B | 4.90B | 5.02B |
|
Equity Average
|
| 0.58B | 0.88B | 1.09B | 1.46B | 1.60B | 2.07B | 2.38B | 2.47B | 2.50B | 2.26B | 2.36B | 2.51B | 2.81B | 2.98B | 2.97B | 3.00B | 2.99B | 2.94B | 2.91B | 2.79B | 2.36B | 2.15B | 2.22B | 2.24B | 2.18B | 2.17B | 2.18B | 2.15B | 2.20B | 2.28B | 2.33B | 2.41B | 2.49B | 2.51B | 2.51B | 2.46B | 2.36B | 2.33B | 2.36B | 2.35B | 2.28B | 2.30B | 2.34B | 2.36B | 2.42B | 2.43B | 2.47B | 2.59B | 2.65B |
|
Invested Capital
|
0.27B | 0.88B | 0.88B | 2.05B | 2.37B | 2.33B | 3.96B | 5.64B | 6.20B | 5.67B | 2.29B | 7.71B | 2.69B | 3.14B | 8.13B | 3.26B | 3.14B | 3.11B | 8.37B | 3.08B | 2.74B | 2.11B | 7.58B | 2.38B | 2.29B | 2.13B | 3.76B | 2.47B | 2.16B | 2.25B | 3.85B | 2.36B | 2.48B | 2.53B | 4.43B | 2.53B | 2.43B | 2.32B | 4.26B | 2.38B | 2.33B | 2.26B | 4.29B | 2.35B | 2.40B | 2.47B | 4.24B | 2.54B | 2.64B | 2.67B |
|
Asset Utilization Ratio
|
| | | | 0.22 | 0.28 | 0.23 | 0.19 | 0.20 | 0.25 | 0.28 | 0.27 | 0.29 | 0.31 | 0.34 | 0.31 | 0.27 | 0.22 | 0.18 | 0.19 | 0.19 | 0.20 | 0.21 | 0.28 | 0.42 | 0.43 | 0.43 | 0.41 | 0.40 | 0.41 | 0.42 | 0.44 | 0.47 | 0.47 | 0.47 | 0.49 | 0.52 | 0.53 | 0.52 | 0.50 | 0.47 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.49 | 0.51 | 0.51 | 0.50 |
|
Interest Coverage Ratio
|
2.54 | 5.71 | 2.39 | 0.52 | 0.73 | 2.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.58 | 0.46 | 0.47 | 0.55 | 1.64 | 1.25 | 1.52 | 2.30 | 2.21 | 2.08 | 1.72 | 1.81 | 1.75 | 1.85 | 1.80 | 1.90 | 1.89 | 2.13 | 2.55 | 2.46 | 0.73 | 0.70 | 0.72 | 0.69 | 0.86 | 0.70 | 0.68 | 0.65 | 0.64 | 0.61 | 0.76 | 0.76 | 0.76 | 0.79 | 0.82 | 0.81 | 0.80 | 0.88 | 0.91 | 0.82 | 0.83 | 0.81 | 0.78 | 0.76 | 0.64 | 0.62 | 0.61 |
|
Debt Ratio
|
| | | 0.31 | 0.27 | 0.27 | 0.31 | 0.44 | 0.40 | 0.42 | 0.51 | 0.51 | 0.50 | 0.48 | 0.52 | 0.52 | 0.53 | 0.52 | 0.53 | 0.53 | 0.56 | 0.57 | 0.57 | 0.36 | 0.35 | 0.36 | 0.35 | 0.40 | 0.36 | 0.35 | 0.34 | 0.34 | 0.33 | 0.37 | 0.37 | 0.37 | 0.38 | 0.39 | 0.39 | 0.38 | 0.40 | 0.41 | 0.39 | 0.39 | 0.39 | 0.38 | 0.37 | 0.34 | 0.32 | 0.32 |
|
Equity Ratio
|
| | | 0.54 | 0.59 | 0.58 | 0.56 | 0.27 | 0.32 | 0.28 | 0.22 | 0.23 | 0.24 | 0.28 | 0.29 | 0.29 | 0.28 | 0.29 | 0.28 | 0.28 | 0.26 | 0.22 | 0.23 | 0.49 | 0.50 | 0.50 | 0.51 | 0.47 | 0.51 | 0.52 | 0.52 | 0.52 | 0.53 | 0.49 | 0.49 | 0.49 | 0.48 | 0.47 | 0.48 | 0.48 | 0.46 | 0.45 | 0.47 | 0.48 | 0.48 | 0.48 | 0.49 | 0.53 | 0.53 | 0.53 |
|
Times Interest Earned
|
2.54 | 5.71 | 2.39 | 0.52 | 0.73 | 2.92 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | -30.64 | | | | | | | | | | | | | | | | | | | | | | | | 0.17 | 0.51 | 0.21 | 0.18 | 0.19 | -1.33 | 0.32 | 0.17 | 0.23 | 0.44 | 0.29 | 0.26 | 0.20 | 0.51 | 0.38 | 0.23 | 0.17 | 1.32 | 0.36 | 0.23 |
|
Enterprise Value
|
-0.14B | -0.52B | -0.70B | -0.22B | -0.54B | -0.18B | -0.30B | -0.19B | -0.56B | -0.58B | -0.26B | -0.15B | -0.15B | -0.54B | -0.27B | -0.22B | -0.30B | -0.26B | -0.14B | -0.30B | -0.37B | -0.19B | -0.16B | -0.23B | -0.25B | -0.20B | -0.19B | -0.50B | -0.24B | -0.25B | -0.29B | -0.32B | -0.32B | -0.24B | -0.31B | -0.20B | -0.20B | -0.22B | -0.25B | -0.26B | -0.27B | -0.31B | -0.27B | -0.27B | -0.29B | -0.36B | -0.34B | -0.48B | -0.51B | -0.58B |
|
Return on Sales
|
0.08% | | 0.08% | -0.03% | 0.01% | 0.07% | -0.12% | -0.05% | -0.01% | -0.23% | -0.18% | -0.16% | -0.01% | 0.07% | -0.12% | 0.09% | 0.03% | -0.06% | -0.26% | 0.10% | 0.12% | -0.82% | 0.11% | 0.06% | -0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% | 0.02% | 0.02% | 0.07% | 0.00% | 0.02% | 0.00% | 0.10% | 0.00% | 0.02% | 0.02% | 0.17% | 0.04% | 0.04% |
|
Return on Capital Employed
|
| | | | 0.02% | 0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.06% | 0.06% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% | 0.04% | 0.04% | 0.04% | 0.05% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% |
|
Return on Invested Capital
|
| | | 0.02% | 0.00% | 0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.12% | 0.01% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.05% | 0.05% | 0.07% | 0.05% | 0.02% | -0.03% | 0.05% | 0.05% | 0.05% | 0.12% | 0.07% | 0.07% | 0.13% | 0.10% | 0.07% | 0.07% | 0.08% | 0.09% | 0.07% | 0.06% | 0.07% | 0.03% | 0.05% | 0.05% | 0.11% | 0.14% | 0.09% | 0.09% | 0.10% | 0.10% |
|
Return on Assets
|
| | | | 0.00% | 0.01% | -0.01% | -0.01% | -0.01% | -0.03% | -0.03% | -0.04% | -0.04% | -0.02% | -0.02% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | 0.00% | -0.04% | -0.03% | -0.04% | -0.07% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% |
|
Return on Equity
|
| | | 0.01% | 0.00% | 0.02% | -0.01% | -0.02% | -0.02% | -0.08% | -0.13% | -0.17% | -0.16% | -0.07% | -0.06% | -0.01% | 0.00% | -0.03% | -0.04% | -0.03% | -0.02% | -0.18% | -0.11% | -0.12% | -0.15% | 0.03% | 0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.04% | 0.04% | 0.04% |