|
Gross Margin
|
38.95% | 43.65% | 45.20% | 41.16% | 38.94% | 42.81% | 46.96% | 43.62% | 39.68% | 42.71% | 48.71% | 47.14% | 43.16% | 46.36% | 50.82% | 45.78% | 44.03% | 47.67% | 49.69% | 43.29% | 43.10% | 43.67% | 45.47% | 38.45% | -250.86% | 58.06% | 56.99% | 58.52% | 56.59% | 58.15% | 57.90% | 58.51% | 56.63% | 59.45% | 58.89% | 60.69% | 54.56% | 59.94% | 62.34% | 63.16% | 60.25% | 60.32% | 61.09% | 63.75% | 56.63% | 60.68% | 62.91% | 76.29% | 59.67% | 58.65% | 62.05% | 62.12% | 60.21% | 61.25% | 62.68% | 64.80% | 62.03% | 64.84% | 68.28% | 65.38% | 61.82% | 61.56% | 65.39% | 65.93% | 62.02% | 62.18% | 64.19% | 64.52% |
|
EBT Margin
|
-13.42% | 1.75% | 3.71% | -4.21% | -9.57% | -0.31% | 7.14% | -0.33% | -8.93% | 4.56% | 12.16% | 4.61% | -1.87% | 6.65% | 14.82% | -1.86% | 2.42% | 7.09% | 10.15% | 1.53% | -2.44% | 4.28% | 6.50% | -11.10% | 1.67% | 4.64% | 8.22% | 22.51% | -0.41% | -0.71% | 1.66% | -1.83% | 13.94% | 11.98% | 4.06% | 4.29% | 3.52% | 0.10% | 8.76% | 7.04% | -2.06% | 3.16% | 1.02% | 9.85% | -0.60% | 0.03% | 11.30% | 8.65% | 9.06% | 12.59% | 17.46% | 15.92% | 11.80% | 15.31% | 18.12% | 17.03% | 10.14% | 12.84% | 16.08% | 14.78% | 10.07% | 10.97% | 16.58% | -4.52% | -0.93% | -4.59% | 2.91% | 1.41% |
|
EBIT Margin
|
-74.47% | -54.59% | -51.08% | -62.72% | -70.56% | 8.40% | 15.28% | 9.38% | 3.62% | 10.30% | 17.80% | 10.97% | 5.14% | 12.47% | 19.81% | 7.80% | 9.60% | 13.74% | 17.87% | 9.04% | 3.59% | 9.33% | 11.86% | -4.45% | -493.32% | 55.93% | 55.09% | 23.37% | 54.05% | 55.70% | 57.90% | 17.13% | 11.94% | 17.82% | 19.38% | 26.09% | 15.65% | 24.04% | 28.11% | 29.13% | 24.20% | 22.00% | 25.88% | 30.61% | 17.61% | 17.50% | 27.24% | 43.75% | 23.12% | 22.98% | 28.09% | 27.15% | 23.59% | 25.78% | 28.86% | 31.77% | 27.16% | 30.92% | 37.22% | 32.81% | 27.61% | 27.95% | 34.61% | 34.17% | 19.74% | 22.75% | 29.68% | 30.60% |
|
EBITDA Margin
|
-74.47% | -27.27% | -26.64% | -35.97% | -42.91% | 32.70% | 38.19% | 33.96% | 28.12% | 32.17% | 39.51% | 36.41% | 31.08% | 35.58% | 41.93% | 31.51% | 33.77% | 37.08% | 39.73% | 34.13% | 32.22% | 34.35% | 35.76% | 28.88% | -317.14% | 76.41% | 75.45% | 43.75% | 76.42% | 77.84% | 79.98% | 40.67% | 35.80% | 40.50% | 40.43% | 45.50% | 37.28% | 44.02% | 47.15% | 47.32% | 45.22% | 43.23% | 46.09% | 50.14% | 40.62% | 45.05% | 49.55% | 63.01% | 45.24% | 43.57% | 47.24% | 46.72% | 44.54% | 46.09% | 47.65% | 50.44% | 47.70% | 51.00% | 55.62% | 52.40% | 47.51% | 47.41% | 52.64% | 53.10% | 39.72% | 42.22% | 48.54% | 50.70% |
|
Operating Margin
|
-74.47% | -54.59% | -51.08% | -62.72% | -70.56% | 8.40% | 15.28% | 9.38% | 3.62% | 10.30% | 17.80% | 10.97% | 5.14% | 12.47% | 19.81% | 7.80% | 9.60% | 13.74% | 17.87% | 9.04% | 3.59% | 9.33% | 11.86% | -4.45% | -493.32% | 55.93% | 55.09% | 23.37% | 54.05% | 55.70% | 57.90% | 17.13% | 11.94% | 17.82% | 19.38% | 26.09% | 15.65% | 24.04% | 28.11% | 29.13% | 24.20% | 22.00% | 25.88% | 30.61% | 17.61% | 17.50% | 27.24% | 43.75% | 23.12% | 22.98% | 28.09% | 27.15% | 23.59% | 25.78% | 28.86% | 31.77% | 27.16% | 30.92% | 37.22% | 32.81% | 27.61% | 27.95% | 34.61% | 34.17% | 19.74% | 22.75% | 29.68% | 30.60% |
|
Net Margin
|
-17.74% | 0.22% | 3.16% | -1.98% | -9.10% | -1.32% | 7.10% | -1.53% | -7.45% | 2.65% | 8.50% | 2.33% | -2.87% | 3.95% | 9.69% | -1.59% | 0.65% | 4.46% | 6.84% | -0.02% | -2.72% | 2.54% | 4.77% | -9.14% | -17.44% | 2.51% | 4.82% | 18.51% | -0.41% | -2.10% | 0.74% | -3.26% | 17.82% | 17.32% | 2.80% | 43.58% | 4.71% | -0.06% | 8.95% | 6.12% | -1.41% | 2.04% | 1.85% | 6.50% | -0.85% | 0.54% | 8.74% | 6.82% | 7.25% | 9.59% | 13.14% | 12.41% | 10.21% | 11.41% | 13.56% | 12.45% | 9.05% | 9.48% | 12.44% | 10.94% | 8.08% | 8.25% | 12.64% | -4.84% | -2.09% | -3.49% | 2.30% | 1.99% |
|
FCF Margin
|
63.13% | -19.26% | 28.81% | 20.36% | 14.05% | 36.75% | 30.69% | 23.65% | 6.12% | 21.84% | 36.37% | 23.99% | 21.30% | 27.65% | 34.81% | 21.79% | 27.41% | 22.53% | 41.76% | 27.55% | 27.01% | 20.00% | 39.92% | -103.26% | 170.70% | -187.70% | -12.14% | 13.52% | 18.03% | -0.08% | -5.05% | -19.77% | 8.65% | -16.40% | -14.90% | -10.09% | 10.83% | -23.54% | -33.88% | 5.55% | 10.22% | -6.97% | -15.94% | 11.61% | 4.24% | 27.28% | 6.98% | 22.29% | 9.65% | 9.13% | -5.89% | 16.06% | -25.35% | -8.28% | -2.82% | -4.19% | -13.11% | -11.22% | -12.89% | 8.41% | 7.34% | 3.66% | 5.28% | 3.79% | -1.86% | 0.70% | -4.29% | 4.38% |
|
Inventory Average
|
0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.09B | 0.10B | 0.10B | 0.08B | 0.07B | 0.07B | 0.07B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
15.57B | 15.17B | 15.90B | 16.09B | 16.15B | 17.07B | 17.99B | 17.74B | 17.09B | 17.57B | 18.70B | 18.38B | 17.98B | 18.85B | 19.48B | 21.33B | 23.51B | 24.81B | 25.54B | 24.89B | 24.45B | 25.32B | 25.82B | 24.73B | 24.29B | 25.31B | 25.29B | 13.98B | 13.71B | 13.78B | 3.56B | 3.52B | 3.46B | 3.48B | 3.56B | 3.57B | 3.56B | 3.65B | 3.75B | 3.69B | 3.64B | 3.73B | 3.85B | 3.86B | 3.79B | 3.74B | 3.69B | 3.63B | 3.58B | 3.63B | 3.91B | 4.31B | 4.60B | 5.01B | 5.50B | 5.82B | 6.12B | 6.49B | 6.79B | 6.98B | 7.13B | 7.39B | 7.87B | 8.02B | 7.79B | 10.86B | 13.97B | 13.85B |
|
Equity Average
|
| | | | | | 2.02B | 2.12B | 2.07B | 2.07B | 2.20B | 2.19B | 2.16B | 2.24B | 2.40B | 2.44B | 2.32B | 2.37B | 2.51B | 2.24B | 2.23B | 2.67B | 2.81B | 2.28B | 2.02B | 1.94B | 1.74B | 2.13B | 2.17B | 1.19B | 0.35B | 0.34B | 0.30B | 0.27B | 0.27B | 0.40B | 0.51B | 0.50B | 0.52B | 0.56B | 0.57B | 0.57B | 0.59B | 0.62B | 0.63B | 0.63B | 0.66B | 0.71B | 0.76B | 0.81B | 0.87B | 0.94B | 0.99B | 1.04B | 1.07B | 1.10B | 1.10B | 1.09B | 1.15B | 1.24B | 1.29B | 1.33B | 1.42B | 1.44B | 1.38B | 1.63B | 1.92B | 1.94B |
|
Invested Capital
|
| | | 12.45B | | 13.61B | 14.18B | 13.42B | 12.77B | 13.81B | 14.78B | 13.44B | 13.63B | 14.73B | 15.26B | 17.78B | 18.63B | 20.27B | 19.74B | 18.19B | 18.70B | 20.06B | 19.85B | 17.69B | 18.70B | 19.20B | 18.57B | 18.14B | 18.11B | 0.36B | 0.37B | 0.33B | 0.30B | 0.27B | 0.31B | 0.62B | 0.61B | 0.61B | 0.67B | 0.69B | 0.59B | 0.61B | 0.63B | 0.76B | 0.74B | 0.75B | 0.80B | 0.86B | 0.89B | 0.95B | 1.02B | 1.09B | 1.12B | 1.17B | 1.19B | 1.17B | 1.15B | 1.16B | 1.27B | 1.35B | 1.38B | 1.43B | 1.54B | 1.47B | 1.43B | 1.99B | 2.01B | 2.03B |
|
Asset Utilization Ratio
|
0.52 | 0.50 | 0.45 | 0.44 | 0.45 | 0.43 | 0.42 | 0.43 | 0.45 | 0.45 | 0.43 | 0.45 | 0.47 | 0.46 | 0.45 | 0.42 | 0.40 | 0.40 | 0.41 | 0.43 | 0.44 | 0.43 | 0.43 | 0.45 | 0.37 | 0.26 | 0.15 | 0.12 | 0.12 | 0.12 | 0.44 | 0.44 | 0.46 | 0.46 | 0.47 | 0.49 | 0.50 | 0.51 | 0.51 | 0.54 | 0.56 | 0.54 | 0.52 | 0.52 | 0.52 | 0.50 | 0.49 | 0.49 | 0.50 | 0.53 | 0.52 | 0.48 | 0.48 | 0.47 | 0.46 | 0.47 | 0.48 | 0.47 | 0.48 | 0.47 | 0.47 | 0.46 | 0.44 | 0.44 | 0.47 | 0.35 | 0.29 | 0.32 |
|
Interest Coverage Ratio
|
-7.06 | -5.85 | -6.16 | -6.00 | -6.47 | 0.84 | 1.65 | 0.86 | 0.33 | 1.29 | 2.56 | 1.32 | 0.62 | 1.82 | 3.22 | -0.46 | 1.32 | 2.02 | 3.01 | -0.49 | 0.58 | 1.61 | 2.26 | 0.29 | -12.86 | 1.52 | 1.51 | -0.26 | 1.26 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03 | | 6.13 | 6.07 | 6.91 | 7.59 | 8.35 | 7.72 | 4.24 | 4.15 | 4.31 | 4.07 | 3.77 | 3.62 | 3.48 | 3.68 | 3.23 | 3.33 | 3.08 | 2.69 | 2.25 | 2.06 | 1.86 | 1.99 | 1.98 | 2.13 | 2.36 | 2.56 | 2.64 | 2.96 | 3.17 | 3.06 | 2.89 | 2.87 | 2.84 | 2.82 | 2.91 | 2.96 | 4.32 | 4.23 | 4.12 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | | 0.60 | 0.60 | 0.63 | 0.62 | 0.61 | 0.62 | 0.61 | 0.58 | 0.57 | 0.60 | 0.60 | 0.56 | 0.53 | 0.56 | 0.55 | 0.55 | 0.53 | 0.50 | 0.46 | 0.45 | 0.42 | 0.44 | 0.43 | 0.46 | 0.47 | 0.49 | 0.49 | 0.51 | 0.52 | 0.53 | 0.52 | 0.52 | 0.51 | 0.51 | 0.52 | 0.52 | 0.59 | 0.59 | 0.58 |
|
Equity Ratio
|
| | | 0.13 | | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.10 | 0.10 | 0.09 | 0.10 | 0.08 | 0.11 | 0.11 | 0.11 | 0.07 | 0.10 | 0.06 | 0.08 | 0.68 | 0.08 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.08 | 0.14 | 0.14 | 0.13 | 0.15 | 0.16 | 0.15 | 0.15 | 0.15 | 0.17 | 0.16 | 0.17 | 0.19 | 0.21 | 0.22 | 0.23 | 0.22 | 0.22 | 0.21 | 0.20 | 0.19 | 0.19 | 0.17 | 0.16 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.14 | 0.14 | 0.14 |
|
Times Interest Earned
|
-7.06 | -5.85 | -6.16 | -6.00 | -6.47 | 0.84 | 1.65 | 0.86 | 0.33 | 1.29 | 2.56 | 1.32 | 0.62 | 1.82 | 3.22 | -0.46 | 1.32 | 2.02 | 3.01 | -0.49 | 0.58 | 1.61 | 2.26 | 0.29 | -12.86 | 1.52 | 1.51 | -0.26 | 1.26 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.00 | -0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | 0.03 | 0.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16 | -0.12 | -0.32 | -0.81 | -0.52 | -0.21 | -0.20 | -0.15 | 0.24 | 0.34 | 0.61 | 0.37 | 0.53 | -1.31 | 2.86 | -0.41 | 0.43 |
|
Enterprise Value
|
-0.88B | -0.76B | -1.00B | -0.97B | -0.99B | -0.88B | -1.47B | -2.36B | -1.35B | -0.73B | -0.37B | -0.92B | -0.59B | -0.59B | -0.45B | -0.54B | -0.65B | -0.47B | -0.51B | -0.02B | -0.50B | -0.54B | -0.63B | -0.03B | -0.58B | -0.01B | -0.00B | -0.02B | -0.02B | -0.06B | -0.05B | -0.02B | -0.02B | -0.01B | -0.02B | -0.04B | -0.04B | -0.04B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | -0.06B | -0.08B | -0.05B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.02B | -0.05B | -0.06B | -0.05B | -0.04B | -0.04B | -0.07B | -0.07B | -0.06B | -0.07B | -0.14B | -0.08B | -0.05B | -0.05B | -0.06B | -0.05B |
|
Return on Sales
|
-0.17% | 0.00% | 0.03% | -0.02% | -0.09% | -0.01% | 0.07% | -0.01% | -0.07% | 0.03% | 0.09% | 0.03% | -0.03% | 0.04% | 0.10% | -0.02% | 0.00% | 0.04% | 0.07% | -0.01% | -0.03% | 0.03% | 0.05% | -0.09% | 0.06% | 0.03% | 0.05% | 0.19% | 0.00% | -0.02% | 0.01% | -0.03% | 0.18% | 0.17% | 0.03% | 0.44% | 0.05% | 0.00% | 0.09% | 0.06% | -0.01% | 0.02% | 0.02% | 0.06% | -0.01% | 0.01% | 0.09% | 0.07% | 0.07% | 0.10% | 0.13% | 0.12% | 0.10% | 0.11% | 0.14% | 0.12% | 0.09% | 0.09% | 0.12% | 0.11% | 0.08% | 0.08% | 0.13% | -0.05% | -0.02% | -0.03% | 0.02% | 0.02% |
|
Return on Capital Employed
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10% | | 0.06% | 0.23% | 0.22% | 0.18% | 0.14% | 0.09% | 0.10% | 0.11% | 0.13% | 0.14% | 0.14% | 0.16% | 0.16% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.18% | 0.17% | 0.14% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.16% | 0.17% | 0.16% | 0.16% | 0.16% | 0.15% | 0.15% | 0.15% | 0.11% | 0.08% | 0.09% |
|
Return on Invested Capital
|
| | | | | | -0.06% | -0.08% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.12% | -0.02% | -0.07% | -0.07% | -0.06% | 0.03% | 0.06% | 1.49% | 8.17% | 1.79% | 1.88% | 1.17% | 1.86% | 1.77% | 2.94% | 2.46% | 0.72% | 0.82% | 0.81% | 0.77% | 0.56% | 0.46% | 0.45% | 0.40% | 0.47% | 0.48% | 0.48% | 0.47% | 0.39% | 0.40% | 0.41% | 0.44% | 0.49% | 0.55% | 0.60% | 0.66% | 0.63% | 0.60% | 0.58% | 0.55% | 0.54% | 0.46% | 0.23% | 0.65% | |
|
Return on Assets
|
-0.09% | -0.10% | -0.09% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.01% | 0.01% | 0.01% | 0.02% | -0.01% | 0.01% | 0.04% | 0.04% | 0.10% | 0.09% | 0.07% | 0.07% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.02% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | | -0.02% | -0.01% | -0.01% | 0.03% | 0.05% | 0.09% | 0.13% | 0.14% | 0.14% | 0.10% | 0.13% | 0.14% | 0.11% | 0.13% | 0.10% | 0.07% | 0.05% | -0.04% | 0.00% | -0.03% | -0.10% | 0.06% | 0.05% | 0.08% | 0.20% | -0.06% | 0.17% | 0.49% | 0.51% | 0.92% | 0.63% | 0.50% | 0.53% | 0.18% | 0.13% | 0.14% | 0.08% | 0.08% | 0.08% | 0.07% | 0.11% | 0.10% | 0.15% | 0.19% | 0.22% | 0.24% | 0.25% | 0.26% | 0.28% | 0.30% | 0.31% | 0.31% | 0.31% | 0.28% | 0.27% | 0.25% | 0.25% | 0.15% | 0.09% | 0.01% | -0.04% | 0.00% |