|
Gross Margin
|
77.43% | 78.31% | 77.52% | 76.77% | 29.68% | 33.18% | 30.01% | 93.26% | 77.54% | 79.26% | 79.24% | 79.05% | 78.15% | 79.79% | 79.88% | 79.01% | 77.78% | 79.56% | 79.52% | 78.29% | 78.30% | 80.08% | 79.91% | 78.24% | 78.26% | 79.92% | 79.89% | 78.88% | 78.79% | 80.19% | 80.15% | 64.40% | 79.45% | 77.52% | 75.36% | 76.12% | 76.60% | 77.87% | 75.29% | 75.75% | 76.47% | 77.48% | 74.64% | 76.46% | 69.68% | -9.71% | 44.95% | 45.69% | 59.90% | 67.80% | 70.14% | 73.05% | 74.58% | 78.28% | 74.77% | 75.61% | 77.19% | 76.81% | 74.14% | 75.21% | 77.29% | 76.60% | 73.84% | 74.72% | 77.16% | 76.36% | 73.18% |
|
EBT Margin
|
-7.87% | 6.57% | -10.19% | -5.69% | -12.65% | 2.97% | -6.58% | -1.76% | -9.03% | 5.87% | -2.84% | 0.71% | -7.14% | 6.94% | -2.50% | 3.04% | 2.21% | 9.36% | 1.07% | 4.51% | 13.83% | 12.16% | 11.67% | 19.35% | 6.91% | 15.77% | 7.48% | 12.14% | 13.07% | 26.25% | 9.81% | 9.42% | 11.50% | 16.59% | 11.72% | 8.18% | 19.32% | 15.02% | 32.33% | 28.88% | 13.74% | 20.63% | 29.79% | 6.67% | -3.80% | -390.29% | -196.46% | -48.69% | -49.87% | -12.79% | -15.76% | 31.36% | 9.50% | 21.65% | 10.26% | 11.56% | 20.93% | 16.37% | 10.54% | 10.81% | 18.35% | 17.60% | 6.82% | 7.21% | 15.68% | 15.89% | 12.92% |
|
EBIT Margin
|
2.31% | 9.90% | -0.89% | 2.51% | -0.12% | 9.89% | 2.29% | 6.39% | -0.34% | 11.82% | 4.88% | 8.66% | 1.68% | 13.35% | 5.27% | 7.12% | 7.35% | 14.65% | 6.52% | 10.37% | 10.24% | 15.72% | 15.61% | 10.33% | 10.22% | 15.43% | 10.37% | 10.78% | 11.28% | 16.38% | 11.12% | 11.22% | 12.69% | 16.93% | 10.13% | 9.97% | 12.70% | 17.33% | -7.08% | 13.81% | 15.54% | 18.88% | 10.86% | 12.44% | -1.05% | -342.72% | -160.61% | -101.50% | -41.60% | -10.48% | -11.26% | 7.92% | 11.36% | 23.68% | 12.45% | 14.09% | 17.96% | 17.88% | 12.93% | 13.08% | 19.78% | 19.92% | 10.24% | 10.99% | 17.88% | 17.47% | 7.59% |
|
EBITDA Margin
|
2.31% | 9.90% | -0.89% | 2.51% | -0.12% | 9.89% | 2.29% | 6.39% | -0.34% | 11.82% | 4.88% | 8.66% | 1.68% | 13.35% | 5.27% | 7.12% | 7.35% | 14.65% | 6.52% | 10.37% | 10.24% | 15.72% | 15.61% | 10.33% | 10.22% | 15.43% | 10.37% | 10.78% | 11.28% | 16.38% | 11.12% | 11.22% | 12.69% | 16.93% | 10.13% | 9.97% | 12.70% | 17.33% | -7.08% | 13.81% | 15.54% | 18.88% | 10.86% | 12.44% | -1.05% | -342.72% | -160.61% | -101.50% | -41.60% | -10.48% | -11.26% | 7.92% | 11.36% | 23.68% | 12.45% | 14.09% | 17.96% | 17.88% | 12.93% | 13.08% | 19.78% | 19.92% | 10.24% | 10.99% | 17.88% | 17.47% | 7.59% |
|
Operating Margin
|
2.31% | 9.90% | -0.89% | 2.51% | -0.12% | 9.89% | 2.29% | 6.39% | -0.34% | 11.82% | 4.88% | 8.66% | 1.68% | 13.35% | 5.27% | 7.12% | 7.35% | 14.65% | 6.52% | 10.37% | 10.24% | 15.72% | 15.61% | 10.33% | 10.22% | 15.43% | 10.37% | 10.78% | 11.28% | 16.38% | 11.12% | 11.22% | 12.69% | 16.93% | 10.13% | 9.97% | 12.70% | 17.33% | -7.08% | 13.81% | 15.54% | 18.88% | 10.86% | 12.44% | -1.05% | -342.72% | -160.61% | -101.50% | -41.60% | -10.48% | -11.26% | 7.92% | 11.36% | 23.68% | 12.45% | 14.09% | 17.96% | 17.88% | 12.93% | 13.08% | 19.78% | 19.92% | 10.24% | 10.99% | 17.88% | 17.47% | 7.59% |
|
Net Margin
|
-6.83% | -6.66% | -6.31% | -5.54% | -10.46% | 1.08% | -5.78% | -0.42% | -6.77% | 4.85% | -2.93% | 1.21% | -0.21% | 6.18% | -3.02% | 0.91% | 4.58% | 8.51% | 1.57% | 9.24% | 14.21% | 10.83% | 11.13% | 19.50% | 7.60% | 14.87% | 6.78% | 12.44% | 13.74% | 24.06% | 8.34% | 9.57% | 11.94% | 14.71% | 8.37% | 6.92% | 19.02% | 13.90% | 29.10% | 22.48% | 13.60% | 19.55% | 29.48% | 6.07% | -0.29% | -345.63% | -159.60% | -24.72% | -38.35% | -9.40% | -14.22% | 32.36% | 10.99% | 18.83% | 9.76% | 11.80% | 21.07% | 15.36% | 9.31% | 10.13% | 18.49% | 16.51% | 6.37% | 7.63% | 15.75% | 14.19% | 12.25% |
|
FCF Margin
|
8.22% | 8.85% | 10.19% | 10.02% | 2.68% | 11.69% | 7.68% | 6.74% | -1.24% | 11.42% | 5.94% | 9.45% | -2.84% | 11.31% | 4.84% | 14.36% | 7.27% | 14.87% | 13.29% | 19.38% | 7.26% | 19.78% | 12.98% | 21.60% | 3.00% | 20.22% | 13.95% | 20.21% | 9.71% | 21.86% | 18.84% | 23.64% | -18.92% | 27.97% | 20.10% | 46.50% | -57.28% | 26.81% | 83.99% | 21.97% | 10.72% | 23.80% | 15.93% | 15.82% | 7.70% | -293.20% | -103.54% | -83.90% | -27.57% | -7.24% | 4.03% | 12.22% | 16.57% | 26.65% | 22.71% | 23.20% | 15.42% | 27.35% | 17.13% | 14.21% | 20.05% | 25.65% | 21.61% | 17.79% | 12.86% | 22.38% | 10.29% |
|
Assets Average
|
11.91B | 12.17B | 12.27B | 12.31B | 12.31B | 12.01B | 12.03B | 12.25B | 12.45B | 12.80B | 12.95B | 12.95B | 13.34B | 13.16B | 12.89B | 13.02B | 13.17B | 13.00B | 12.61B | 12.69B | 12.51B | 12.21B | 12.18B | 12.15B | 12.09B | 12.03B | 12.01B | 11.82B | 11.67B | 11.64B | 11.57B | 11.47B | 11.59B | 11.81B | 11.81B | 11.73B | 11.88B | 12.07B | 12.12B | 12.12B | 12.33B | 12.55B | 12.83B | 12.72B | 12.88B | 12.82B | 12.63B | 12.98B | 12.81B | 12.77B | 12.76B | 12.53B | 12.09B | 11.94B | 12.11B | 12.22B | 12.25B | 12.29B | 12.33B | 12.27B | 12.35B | 12.44B | 12.74B | 13.06B | 13.00B | 12.95B | 13.00B |
|
Equity Average
|
| | 6.04B | 6.47B | 6.52B | 6.10B | 6.09B | 6.68B | -0.62B | -8.39B | -8.23B | -0.20B | 7.30B | 6.92B | 6.96B | 7.49B | 7.58B | 7.16B | 7.24B | 7.88B | 7.92B | 7.37B | 7.37B | 7.91B | 7.90B | 7.29B | 7.12B | 7.64B | 7.68B | 7.14B | 7.17B | 7.60B | 7.57B | 7.10B | 7.12B | 7.60B | 7.61B | 7.61B | 8.10B | 8.13B | 7.84B | 7.50B | 7.49B | 7.59B | 7.37B | 6.90B | 6.56B | 6.99B | 6.86B | 6.19B | 6.18B | 6.29B | 6.49B | 6.65B | 6.80B | 6.77B | 6.79B | 6.92B | 6.93B | 6.76B | 6.69B | 6.78B | 6.77B | 6.66B | 6.63B | 6.65B | 6.65B |
|
Invested Capital
|
| 12.10B | 11.61B | 6.95B | 11.54B | 11.45B | 11.55B | 12.71B | -2.93B | -2.42B | -2.67B | 13.50B | 13.00B | 12.20B | 12.43B | 13.45B | 12.64B | 11.94B | 11.82B | 13.25B | 11.44B | 11.41B | 11.36B | 12.43B | 11.29B | 11.31B | 11.27B | 12.17B | 11.02B | 10.93B | 10.88B | 11.73B | 11.05B | 11.13B | 11.07B | 12.05B | 11.39B | 12.33B | 12.19B | 11.99B | 11.38B | 11.34B | 11.95B | 11.47B | 12.37B | 11.27B | 12.04B | 13.11B | 11.69B | 11.78B | 11.67B | 11.34B | 10.73B | 10.99B | 11.03B | 10.93B | 11.07B | 11.19B | 11.09B | 10.85B | 11.25B | 11.21B | 11.80B | 11.70B | 11.74B | 11.72B | 11.74B |
|
Asset Utilization Ratio
|
0.42 | 0.38 | 0.36 | 0.34 | 0.33 | 0.35 | 0.35 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.37 | 0.38 | 0.39 | 0.41 | 0.42 | 0.43 | 0.41 | 0.42 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.46 | 0.45 | 0.44 | 0.43 | 0.43 | 0.40 | 0.29 | 0.21 | 0.12 | 0.08 | 0.12 | 0.17 | 0.23 | 0.29 | 0.36 | 0.38 | 0.40 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 |
|
Interest Coverage Ratio
|
0.23 | 1.27 | -0.08 | 0.29 | -0.01 | 1.34 | 0.26 | 0.79 | -0.04 | 1.70 | 0.63 | 1.09 | 0.19 | 1.88 | 0.66 | 1.16 | 1.18 | 1.99 | 1.22 | 2.30 | 2.31 | 4.09 | 3.96 | 3.09 | 2.71 | 3.08 | 2.89 | 2.38 | 3.87 | 6.13 | 3.79 | 3.95 | 4.38 | 5.67 | 2.95 | 3.19 | 3.89 | 5.84 | -2.04 | 4.48 | 5.02 | 6.51 | 2.98 | 1.84 | -0.30 | -8.83 | -4.82 | -5.31 | -3.95 | -1.58 | -2.21 | 1.25 | 3.39 | 8.84 | 3.70 | 4.14 | 5.06 | 5.53 | 3.27 | 3.53 | 6.19 | 5.84 | 2.29 | 2.66 | 5.00 | 4.78 | 1.68 |
|
Debt to Equity
|
| 0.71 | 0.70 | 0.66 | 0.68 | 0.70 | 0.65 | 0.59 | -0.50 | -0.54 | -0.52 | 0.59 | 0.71 | 0.58 | 0.53 | 0.44 | 0.53 | 0.44 | 0.13 | 0.36 | 0.39 | 0.39 | 0.39 | 0.34 | 0.39 | 0.40 | 0.41 | 0.29 | 0.34 | 0.33 | 0.33 | 0.29 | 0.39 | 0.39 | 0.39 | 0.34 | 0.39 | 0.34 | 0.34 | 0.34 | 0.37 | 0.37 | 0.46 | 0.36 | 0.39 | 0.41 | 0.49 | 0.40 | 0.50 | 0.49 | 0.50 | 0.48 | 0.48 | 0.46 | 0.46 | 0.46 | 0.45 | 0.45 | 0.45 | 0.47 | 0.46 | 0.49 | 0.59 | 0.60 | 0.60 | 0.60 | 0.60 |
|
Debt Ratio
|
0.13 | 0.34 | 0.35 | 0.36 | 0.35 | 0.35 | 0.33 | 0.34 | 0.34 | 0.34 | 0.33 | 0.35 | 0.36 | 0.32 | 0.28 | 0.27 | 0.28 | 0.25 | 0.08 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.24 | 0.24 | 0.24 | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.24 | 0.23 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.26 | 0.23 | 0.21 | 0.23 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.26 | 0.26 | 0.26 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.27 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
|
Equity Ratio
|
| 0.48 | 0.50 | 0.55 | 0.51 | 0.51 | 0.51 | 0.58 | -0.68 | -0.63 | -0.64 | 0.59 | 0.50 | 0.55 | 0.53 | 0.62 | 0.53 | 0.57 | 0.58 | 0.66 | 0.60 | 0.60 | 0.61 | 0.70 | 0.61 | 0.60 | 0.58 | 0.71 | 0.60 | 0.62 | 0.62 | 0.71 | 0.60 | 0.60 | 0.60 | 0.69 | 0.59 | 0.67 | 0.67 | 0.67 | 0.60 | 0.60 | 0.57 | 0.62 | 0.53 | 0.55 | 0.49 | 0.59 | 0.48 | 0.49 | 0.48 | 0.52 | 0.55 | 0.56 | 0.56 | 0.55 | 0.56 | 0.56 | 0.56 | 0.54 | 0.54 | 0.55 | 0.51 | 0.51 | 0.51 | 0.51 | 0.51 |
|
Times Interest Earned
|
0.23 | 1.27 | -0.08 | 0.29 | -0.01 | 1.34 | 0.26 | 0.79 | -0.04 | 1.70 | 0.63 | 1.09 | 0.19 | 1.88 | 0.66 | 1.16 | 1.18 | 1.99 | 1.22 | 2.30 | 2.31 | 4.09 | 3.96 | 3.09 | 2.71 | 3.08 | 2.89 | 2.38 | 3.87 | 6.13 | 3.79 | 3.95 | 4.38 | 5.67 | 2.95 | 3.19 | 3.89 | 5.84 | -2.04 | 4.48 | 5.02 | 6.51 | 2.98 | 1.84 | -0.30 | -8.83 | -4.82 | -5.31 | -3.95 | -1.58 | -2.21 | 1.25 | 3.39 | 8.84 | 3.70 | 4.14 | 5.06 | 5.53 | 3.27 | 3.53 | 6.19 | 5.84 | 2.29 | 2.66 | 5.00 | 4.78 | 1.68 |
|
FCF Payout Ratio
|
0.38 | -0.01 | | 0.12 | 0.09 | 0.04 | 0.09 | 0.06 | -0.64 | 0.10 | 0.31 | 0.21 | -1.33 | 0.29 | 0.93 | 0.24 | 0.73 | 0.36 | 0.51 | 0.35 | 1.03 | 0.37 | 0.68 | 0.54 | 5.05 | 0.52 | 0.84 | 0.55 | 1.15 | 0.47 | 0.61 | 0.47 | -0.73 | 0.36 | 0.59 | 0.24 | -0.24 | 0.36 | 0.14 | 0.49 | 1.25 | 0.41 | 0.72 | 0.68 | 2.21 | -0.47 | | | | | | | 0.12 | 0.12 | 0.31 | | 1.07 | 0.28 | 0.61 | 0.68 | 1.07 | 0.38 | 0.49 | 0.55 | 1.02 | 0.39 | 1.01 |
|
Enterprise Value
|
-0.54B | -1.23B | -0.90B | -1.50B | -1.08B | -1.00B | -0.68B | -1.09B | -0.15B | -0.46B | -0.41B | -0.80B | -1.28B | -0.44B | -0.23B | -0.27B | -1.04B | -0.36B | -0.32B | -0.65B | -0.20B | -0.23B | -0.18B | -0.44B | -0.27B | -0.05B | -0.09B | -0.08B | -0.08B | -0.12B | -0.20B | -0.21B | -0.25B | -0.49B | -0.63B | -0.75B | -0.17B | -0.47B | -1.10B | -1.41B | -0.94B | -0.97B | -1.90B | -1.43B | -2.71B | -1.50B | -2.35B | -2.23B | -1.88B | -1.32B | -0.92B | -0.68B | -0.06B | -0.54B | -0.72B | -0.50B | -0.40B | -0.63B | -0.76B | -0.95B | -1.15B | -0.63B | -0.40B | -0.39B | -0.29B | -0.35B | -0.39B |
|
Return on Sales
|
-0.01% | -0.06% | 0.01% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.01% | 0.05% | 0.08% | 0.11% | 0.11% | 0.20% | 0.08% | 0.15% | 0.07% | 0.12% | 0.14% | 0.24% | 0.08% | 0.10% | 0.12% | 0.15% | 0.08% | 0.07% | 0.19% | 0.14% | 0.29% | 0.22% | 0.14% | 0.20% | 0.29% | 0.06% | 0.00% | -3.46% | -1.60% | -0.25% | -0.38% | -0.09% | -0.14% | 0.32% | 0.11% | 0.19% | 0.10% | 0.12% | 0.21% | 0.15% | 0.09% | 0.10% | 0.18% | 0.17% | 0.06% | 0.08% | 0.16% | 0.14% | 0.12% |
|
Return on Invested Capital
|
| | 0.15% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.04% | -0.07% | -0.08% | 0.08% | 0.06% | -0.28% | -0.15% | 0.01% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% | 0.05% | 0.06% | 0.07% | 0.05% | -0.02% | -0.04% | -0.06% | -0.07% | -0.05% | -0.04% | 0.00% | 0.00% | | 0.06% | 0.07% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.03% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.07% | 0.06% | 0.01% | -0.05% | -0.06% | -0.07% | -0.05% | -0.03% | 0.00% | 0.02% | 0.05% | 0.07% | 0.05% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.06% |
|
Return on Equity
|
| | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.05% | 0.07% | 0.08% | 0.08% | 0.10% | 0.09% | 0.07% | 0.08% | 0.11% | 0.11% | 0.10% | 0.10% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.12% | 0.14% | 0.14% | 0.16% | 0.15% | 0.12% | 0.10% | 0.01% | -0.09% | -0.11% | -0.13% | -0.10% | -0.06% | 0.00% | 0.04% | 0.09% | 0.12% | 0.10% | 0.12% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.11% |