|
EBT Margin
|
44.21% | 38.30% | 31.56% | 32.45% | 45.74% | 44.77% | 35.98% | 30.82% | 34.52% | -16.05% | -95.72% | -189.85% | -0.45% | -13.78% | -43.66% | -10.99% | 14.61% | -99.29% | 248.66% | -254.50% | -8.91% | -66.27% | -47.45% | 218.92% | 60.21% | 75.62% | 57.58% | | 34.80% | 7.57% | 3.62% | 10.45% | 15.31% | -12.77% | -17.00% | -138.92% | -7.98% | -13.55% | 1.25% | 11.84% | 16.85% | 0.51% | -5.30% | 32.28% | 40.15% | 51.58% | 23.08% | -5.22% | 14.89% | -15.68% | -19.32% | 11.44% | 13.32% | 15.68% | 40.93% | 45.32% | 40.10% | 45.02% | 28.57% | 28.58% | 31.53% | 34.01% | 13.31% | 3.24% | 8.25% | 16.47% | 9.62% |
|
EBIT Margin
|
31.12% | 22.07% | 12.08% | 14.83% | 33.81% | 33.13% | 19.29% | 12.96% | 18.23% | -0.48% | -78.09% | -167.89% | 11.79% | 0.61% | -14.76% | 4.30% | -100,871.31% | -82.54% | -16.34% | 14.22% | 3.28% | -55.10% | -27.67% | 36.19% | 63.68% | 79.05% | 63.99% | | 45.25% | 19.32% | 12.62% | 10.00% | 23.03% | -0.94% | -3.84% | -128.94% | 1.63% | -0.60% | 12.24% | 26.65% | 28.93% | 13.88% | 6.46% | 38.95% | 50.62% | 58.26% | 28.68% | 1.64% | 12.73% | -6.87% | -11.20% | 8.63% | 9.54% | 20.94% | 29.41% | 46.48% | 48.44% | 49.34% | 30.43% | 33.26% | 43.44% | 46.03% | 29.53% | 6.33% | 21.77% | 27.47% | 22.18% |
|
EBITDA Margin
|
13.94% | 15.95% | 0.12% | 5.39% | 22.41% | 21.98% | 3.65% | 0.03% | 7.21% | -16.16% | -96.04% | -189.26% | 4.90% | -13.83% | -43.69% | -11.02% | -100,850.57% | -99.97% | -29.24% | -9.06% | -8.78% | -65.96% | -47.81% | -10.64% | -20.64% | 3.26% | 9.23% | | 33.38% | 8.87% | 4.11% | 10.87% | 18.72% | -15.64% | -16.36% | -139.73% | -7.90% | -13.15% | 1.25% | 11.74% | 16.88% | 0.50% | -5.32% | 32.21% | 40.15% | 51.59% | 23.09% | -5.30% | 14.89% | -15.68% | -19.34% | 9.30% | 13.32% | 17.13% | 40.43% | 45.27% | 40.15% | 45.00% | 28.56% | 28.49% | 31.38% | 33.70% | 12.28% | 3.31% | 7.76% | 44.59% | 9.05% |
|
Operating Margin
|
31.12% | 22.07% | 12.08% | 14.83% | 33.81% | 33.13% | 19.29% | 12.96% | 18.23% | -0.48% | -78.09% | -167.89% | 11.79% | 0.61% | -14.76% | 4.30% | -100,871.31% | -82.54% | -16.34% | 14.22% | 3.28% | -55.10% | -27.67% | 36.19% | 63.68% | 79.05% | 63.99% | | 45.25% | 19.32% | 12.62% | 10.00% | 23.03% | -0.94% | -3.84% | -128.94% | 1.63% | -0.60% | 12.24% | 26.65% | 28.93% | 13.88% | 6.46% | 38.95% | 50.62% | 58.26% | 28.68% | 1.64% | 12.73% | -6.87% | -11.20% | 8.63% | 9.54% | 20.94% | 29.41% | 46.48% | 48.44% | 49.34% | 30.43% | 33.26% | 43.44% | 46.03% | 29.53% | 6.33% | 21.77% | 27.47% | 22.18% |
|
Net Margin
|
44.21% | 38.30% | 31.56% | 32.45% | 45.74% | 44.77% | 35.98% | 30.82% | 34.52% | -16.05% | -95.67% | -190.24% | 5.07% | -13.78% | -8.48% | 0.00% | -0.44% | -0.40% | 0.01% | -0.13% | -8.87% | | -47.19% | 218.78% | 80.81% | 53.34% | 243.83% | | 34.78% | 7.60% | 3.66% | 10.54% | 15.29% | -12.72% | -16.99% | -138.82% | -7.99% | -13.52% | 1.26% | 11.74% | 16.87% | 0.49% | -5.29% | 32.36% | 40.15% | 51.57% | 23.08% | -5.19% | 14.88% | 13.64% | -19.31% | -28.49% | -1.30% | 14.04% | 21.68% | 40.65% | 40.06% | 45.05% | 28.57% | 28.63% | 31.80% | 34.29% | 14.29% | 3.23% | 8.72% | 16.79% | 9.93% |
|
FCF Margin
|
27.07% | 42.12% | 22.07% | 16.62% | -0.01% | 42.47% | 38.18% | 29.99% | -3.02% | 19.58% | 1.12% | 10.67% | 9.08% | 19.30% | -2.45% | 15.51% | -22.75% | -14.15% | -2.46% | 4.34% | 12.44% | -0.36% | 13.07% | 11.06% | 53.08% | 37.00% | 29.96% | | 53.49% | 42.94% | 30.88% | 18.89% | 45.04% | 19.75% | 7.76% | 3.00% | 7.10% | 0.72% | -0.94% | 15.98% | 41.03% | 23.42% | 15.05% | 32.22% | 49.71% | 62.21% | 53.39% | 15.13% | 6.19% | 17.18% | -2.05% | 11.82% | 9.17% | 21.69% | 17.96% | 41.45% | 54.29% | 55.22% | 53.71% | 24.22% | 29.62% | 41.85% | 33.56% | 8.19% | 32.24% | 31.98% | 24.88% |
|
Inventory Average
|
| | | | | | | | | | | | | | | 12.26M | 11.16M | | | 33.30M | 28.35M | 47.81M | 46.78M | 28.28M | | | | | | | | | 41.31M | 45.10M | | | 62.30M | 66.36M | 66.84M | 66.31M | 65.28M | 59.30M | 57.45M | 62.38M | 68.89M | 58.18M | 50.96M | 57.27M | 62.06M | 69.93M | 75.37M | 78.97M | 84.82M | 107.03M | | | | | 102.32M | 120.62M | | | | | | | |
|
Assets Average
|
3,984.89M | 3,922.84M | 3,855.18M | 3,760.97M | 3,686.70M | 3,812.47M | 3,905.63M | 3,821.21M | 3,726.65M | 3,590.69M | 3,399.81M | 2,557.09M | 1,830.03M | 1,811.26M | 1,764.38M | 1,706.97M | 1,635.94M | 1,525.93M | 1,438.67M | 1,388.37M | 1,370.84M | 1,312.94M | 1,144.92M | 1,000.11M | 1,412.94M | 1,709.70M | 1,552.86M | | | 2,963.79M | 2,935.46M | 2,944.59M | 3,058.00M | 3,185.38M | 3,316.19M | 3,272.52M | 3,202.86M | 3,263.55M | 3,193.35M | 3,104.71M | 3,100.07M | 3,145.68M | 3,378.75M | 3,643.13M | 3,847.87M | 4,024.78M | 4,017.70M | 3,950.99M | 3,922.98M | 3,954.66M | 3,985.01M | 4,047.51M | 4,083.78M | 4,213.03M | 4,456.88M | 4,658.55M | 4,743.82M | 4,710.46M | 4,650.88M | 5,241.39M | 6,253.33M | 6,537.65M | 6,367.48M | 6,252.17M | 6,179.59M | 6,123.95M | 5,909.98M |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | -92.53M | 255.97M | | | 220.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,261.56M | 2,252.09M | | | | | | | |
|
Invested Capital
|
323.25M | 174.94M | 148.96M | 874.63M | 131.33M | 105.57M | 118.23M | 2,123.39M | 114.44M | 114.38M | 151.42M | 726.99M | 21.85M | 20.80M | 21.57M | 881.79M | 22.02M | 21.55M | 22.54M | 1,094.28M | 58.81M | 147.14M | 73.67M | 1,152.78M | 97.42M | 219.60M | 229.53M | 4.00M | | 65.97M | | 1,566.18M | 78.07M | 89.77M | | 2,780.04M | 121.32M | 122.24M | 124.20M | 1,264.00M | 122.55M | 128.09M | 129.24M | 1,782.21M | 494.40M | 532.29M | 220.89M | 3,749.15M | 172.22M | 326.46M | 166.73M | 3,968.09M | 434.48M | 416.88M | 256.92M | 4,650.69M | 365.23M | 2,659.31M | 2,591.39M | 5,734.28M | 324.53M | 2,881.30M | 402.15M | 6,085.04M | 319.40M | 2,684.32M | 293.56M |
|
Asset Utilization Ratio
|
0.90 | 0.85 | 0.77 | 0.30 | 0.30 | 0.31 | 0.31 | 0.30 | 0.29 | 0.26 | 0.25 | 0.32 | 0.40 | 0.38 | 0.35 | 0.35 | 0.35 | 0.34 | 0.37 | 0.37 | 0.41 | 0.43 | 0.50 | 0.56 | 0.34 | 0.27 | 0.28 | | | 0.18 | 0.20 | 0.26 | 0.23 | 0.21 | 0.19 | 0.20 | 0.20 | 0.20 | 0.22 | 0.24 | 0.26 | 0.27 | 0.25 | 0.26 | 0.29 | 0.33 | 0.34 | 0.31 | 0.26 | 0.20 | 0.18 | 0.19 | 0.19 | 0.21 | 0.25 | 0.31 | 0.36 | 0.41 | 0.41 | 0.34 | 0.30 | 0.29 | 0.32 | 0.59 | 0.57 | 0.56 | 0.57 |
|
Interest Coverage Ratio
|
-2.73 | -1.55 | -0.71 | -0.96 | -3.16 | -3.14 | -1.24 | -0.78 | -1.19 | 0.03 | 4.18 | 8.22 | -0.73 | -0.04 | 0.71 | -0.29 | 0.01M | 4.37 | 0.91 | -0.91 | -0.26 | 3.09 | 1.42 | -3.18 | -24.19 | -23.07 | -20.89 | | -7.37 | -2.68 | -1.35 | -1.26 | -2.71 | 0.09 | 0.29 | 11.47 | 0.13 | 0.04 | -0.94 | 2.52 | 2.94 | -1.15 | -0.52 | -5.33 | -9.21 | -12.37 | -4.41 | -0.19 | -1.67 | 0.80 | 1.26 | -1.10 | 2.62 | -3.32 | -11.54 | -6.87 | -5.30 | -7.81 | -3.01 | -2.49 | -3.52 | -3.49 | -1.76 | -1.91 | -1.48 | -2.18 | -1.63 |
|
Debt to Equity
|
| | | 1.18 | | | | 1.80 | | | | 2.41 | | | | 1.30 | | | | 0.72 | | -7.74 | -2.64 | 0.30 | | 2.78 | 2.60 | | | | | 0.89 | | | | 1.33 | | | | 1.49 | | | | 1.12 | | | | 1.34 | | | | 1.42 | | | | 1.06 | | 1.00 | 1.01 | 1.52 | | 1.59 | | 1.60 | | 1.52 | |
|
Debt Ratio
|
0.24 | 0.23 | 0.23 | 0.24 | 0.25 | 0.32 | 0.36 | 0.36 | 0.35 | 0.36 | 0.40 | 0.28 | 0.27 | 0.27 | 0.28 | 0.31 | 0.30 | 0.33 | 0.34 | 0.34 | 0.38 | 0.38 | 0.31 | 0.20 | 0.36 | 0.39 | 0.38 | | 0.29 | 0.33 | 0.32 | 0.33 | 0.37 | 0.42 | 0.44 | 0.50 | 0.53 | 0.55 | 0.56 | 0.56 | 0.55 | 0.55 | 0.48 | 0.46 | 0.54 | 0.54 | 0.54 | 0.55 | 0.54 | 0.56 | 0.57 | 0.57 | 0.55 | 0.53 | 0.52 | 0.50 | 0.50 | 0.49 | 0.49 | 0.59 | 0.62 | 0.60 | 0.60 | 0.60 | 0.60 | 0.59 | 0.57 |
|
Equity Ratio
|
| | | 0.20 | | | | 0.20 | | | | 0.12 | | | | 0.24 | | | | 0.46 | | -0.05 | -0.12 | 0.66 | | 0.14 | 0.15 | | | | | 0.37 | | | | 0.38 | | | | 0.38 | | | | 0.41 | | | | 0.41 | | | | 0.40 | | | | 0.47 | | 0.49 | 0.48 | 0.39 | | 0.38 | | 0.38 | | 0.39 | |
|
Times Interest Earned
|
-2.73 | -1.55 | -0.71 | -0.96 | -3.16 | -3.14 | -1.24 | -0.78 | -1.19 | 0.03 | 4.18 | 8.22 | -0.73 | -0.04 | 0.71 | -0.29 | 0.01M | 4.37 | 0.91 | -0.91 | -0.26 | 3.09 | 1.42 | -3.18 | -24.19 | -23.07 | -20.89 | | -7.37 | -2.68 | -1.35 | -1.26 | -2.71 | 0.09 | 0.29 | 11.47 | 0.13 | 0.04 | -0.94 | 2.52 | 2.94 | -1.15 | -0.52 | -5.33 | -9.21 | -12.37 | -4.41 | -0.19 | -1.67 | 0.80 | 1.26 | -1.10 | 2.62 | -3.32 | -11.54 | -6.87 | -5.30 | -7.81 | -3.01 | -2.49 | -3.52 | -3.49 | -1.76 | -1.91 | -1.48 | -2.18 | -1.63 |
|
FCF Payout Ratio
|
-0.20 | -0.16 | -0.38 | -0.27 | 811.04 | -0.39 | -0.61 | -0.29 | 1.10 | -0.18 | -0.80 | 1.76 | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | | 0.45 | -0.76 | -0.64 | -0.46 | -0.32 | -0.86 | 9.43 | 0.00 | | -0.32 | | 0.02 | | | | -0.18 | -0.38 | -0.57 | -0.74 | 23.61 | | | | | | | | -0.15 | -0.88 | -0.55 | -0.88 | -0.66 | -0.48 | -0.59 | -0.84 | -0.45 | -0.32 | -0.26 | -0.74 |
|
Enterprise Value
|
-205.89M | -112.71M | -97.12M | -136.09M | -75.05M | -157.95M | -196.96M | -214.63M | -169.64M | -159.82M | -178.09M | -148.76M | -157.39M | -165.08M | -152.65M | -122.48M | -98.30M | -73.17M | -69.41M | -342.33M | -105.45M | -57.38M | -104.12M | 87.97M | -111.49M | -167.57M | -163.14M | | -271.50M | -129.73M | -124.12M | -210.91M | -128.30M | -129.44M | -118.93M | -19.61M | -113.02M | -128.62M | -70.96M | -66.90M | -181.20M | -90.57M | -180.13M | -177.63M | -218.31M | -240.76M | -252.76M | -183.67M | -151.48M | -140.83M | -122.53M | -115.51M | -219.68M | -113.55M | -113.55M | -491.28M | -225.83M | -307.30M | -285.86M | -308.79M | -297.82M | -308.79M | -321.36M | -436.43M | -437.01M | -490.14M | -189.90M |
|
Return on Sales
|
0.44% | 0.38% | 0.32% | 0.32% | 0.46% | 0.45% | 0.36% | 0.31% | 0.35% | -0.16% | -0.96% | -1.90% | 0.05% | -0.14% | -0.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.09% | -0.03% | -0.47% | 2.19% | 0.81% | 0.53% | 2.44% | 1.29% | 0.35% | 0.08% | 0.04% | 0.11% | 0.15% | -0.13% | -0.17% | -1.39% | -0.08% | -0.14% | 0.01% | 0.12% | 0.17% | 0.00% | -0.05% | 0.32% | 0.40% | 0.52% | 0.23% | -0.05% | 0.15% | -0.16% | -0.19% | 0.14% | 0.13% | 0.16% | 0.41% | 0.45% | 0.40% | 0.45% | 0.29% | 0.29% | 0.32% | 0.34% | 0.14% | 0.03% | 0.09% | 0.17% | 0.10% |
|
Return on Capital Employed
|
| | | 0.08% | | | | 0.09% | | | | -0.17% | | | -0.19% | 0.01% | -84.02% | | -97.50% | -101.07% | -0.08% | -0.06% | -0.09% | -0.07% | | 0.10% | | | | 0.11% | 0.08% | 0.06% | 0.04% | 0.03% | 0.02% | -0.06% | -0.08% | -0.08% | -0.07% | 0.03% | 0.05% | 0.06% | 0.06% | 0.09% | 0.12% | 0.17% | 0.17% | 0.14% | 0.09% | 0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.05% | 0.10% | 0.16% | 0.20% | 0.20% | 0.15% | 0.13% | 0.13% | 0.14% | 0.14% | 0.11% | 0.09% | 0.08% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | -1.16% | 0.02% | -261.66% | -1,474.46% | -1,461.56% | -214.94% | -0.16% | -0.44% | -0.70% | -0.08% | | | | | 1.83% | 1.78% | 1.92% | 0.22% | 0.14% | 0.41% | 0.28% | -0.13% | -0.15% | -0.75% | -0.59% | 0.10% | 0.17% | 0.36% | 0.33% | 0.21% | 0.29% | 0.54% | 0.48% | 0.20% | 0.13% | 0.06% | 0.00% | 0.00% | 0.00% | 0.07% | 0.17% | 0.15% | 0.22% | 0.41% | 0.33% | 0.18% | 0.21% | 0.36% | 0.38% | 0.21% | 0.17% | 0.25% | 0.23% |
|
Return on Assets
|
0.24% | 0.17% | 0.13% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.11% | 0.06% | -0.01% | -0.18% | -0.30% | -0.29% | -0.21% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.07% | 0.22% | 0.22% | 0.21% | 0.44% | | | 0.12% | 0.03% | 0.04% | 0.02% | 0.01% | 0.00% | -0.08% | -0.10% | -0.09% | -0.09% | 0.00% | 0.01% | 0.02% | 0.02% | 0.04% | 0.07% | 0.12% | 0.13% | 0.10% | 0.07% | 0.01% | -0.01% | 0.00% | 0.00% | 0.02% | 0.06% | 0.10% | 0.14% | 0.18% | 0.17% | 0.13% | 0.10% | 0.09% | 0.09% | 0.08% | 0.06% | 0.04% | 0.04% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | 0.86% | 0.85% | | | 3.12% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34% | 0.29% | | | | | | | |