|
Gross Margin
|
51.47% | 1.73% | 48.37% | 68.83% | 45.61% | 37.53% | 47.55% | 7.71% | 53.82% | -12.51% | 41.43% | 28.79% | 35.88% | -7.95% | 20.04% | 53.77% | 43.47% | -24.80% | 38.39% | 59.56% | 54.52% | 13.49% | 45.89% | 56.29% | 52.33% | -2.29% | 57.92% | 47.25% | 44.73% | 3.90% | 58.56% | 63.44% | 39.96% | 7.87% | 9.45% | 75.92% | 54.74% | 28.43% | 45.26% | 225.34% | 55.05% | 25.35% | 55.05% | 226.34% | 60.32% | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
7.28% | -44.71% | 8.98% | 10.97% | 2.69% | -12.13% | 2.61% | 4.21% | 6.31% | -55.98% | -2.62% | 35.02% | 1.55% | -44.07% | -15.82% | 40.16% | 140.22% | 93.21% | 149.47% | 118.40% | 98.34% | 110.31% | 93.54% | 130.79% | 326.22% | 120.52% | 176.19% | 81.08% | 107.26% | 129.54% | 220.68% | 138.54% | 114.39% | 245.87% | 140.19% | 182.42% | 93.74% | 133.19% | 130.75% | 112.71% | 134.19% | 240.75% | 299.87% | 181.00% | 201.00% | 23.83% | 34.05% | 28.17% | 30.90% | 29.74% | 26.15% | 11.05% | 8.77% | 16.81% | 13.13% | 13.35% | 9.95% | 13.89% | 14.67% | 18.10% | 16.31% | 18.41% | 16.11% |
|
EBIT Margin
|
6.20% | 5.91% | 5.11% | 3.55% | 5.81% | 5.64% | 6.02% | -32.33% | 6.00% | 6.10% | 7.66% | -51.54% | 9.27% | 8.90% | 8.63% | -7.17% | -530.26% | -699.59% | -503.33% | -470.12% | -472.85% | -602.57% | -563.24% | -536.81% | -742.46% | -878.62% | -751.63% | -778.88% | -773.70% | -944.85% | -881.21% | -864.43% | -846.85% | -1,008.93% | -1,016.39% | -846.14% | -843.42% | -964.14% | -936.78% | -684.92% | -784.48% | -883.29% | -928.55% | -707.69% | -803.42% | 29.13% | 38.67% | 33.48% | 38.79% | 35.74% | 30.39% | 35.58% | 39.58% | 49.16% | 49.49% | 50.51% | 44.80% | 48.59% | 48.92% | 45.64% | 44.83% | 45.03% | 40.75% |
|
EBITDA Margin
|
6.20% | 5.91% | 5.11% | 3.55% | 5.81% | 5.64% | 6.02% | -32.33% | 6.00% | 6.10% | 7.66% | -51.54% | 9.27% | 8.90% | 8.63% | -7.17% | -530.26% | -699.59% | -503.33% | -470.12% | -472.85% | -602.57% | -563.24% | -536.81% | -742.46% | -878.62% | -751.63% | -778.88% | -773.70% | -944.85% | -881.21% | -864.43% | -846.85% | -1,008.93% | -1,016.39% | -846.14% | -843.42% | -964.14% | -936.78% | -684.92% | -784.48% | -883.29% | -928.55% | -707.69% | -803.42% | 29.13% | 38.67% | 33.48% | 38.79% | 35.74% | 30.39% | 35.58% | 39.58% | 49.16% | 49.49% | 50.51% | 44.80% | 48.59% | 48.92% | 45.64% | 44.83% | 45.03% | 40.75% |
|
Operating Margin
|
6.20% | 5.91% | 5.11% | 3.55% | 5.81% | 5.64% | 6.02% | -32.33% | 6.00% | 6.10% | 7.66% | -51.54% | 9.27% | 8.90% | 8.63% | -7.17% | -530.26% | -699.59% | -503.33% | -470.12% | -472.85% | -602.57% | -563.24% | -536.81% | -742.46% | -878.62% | -751.63% | -778.88% | -773.70% | -944.85% | -881.21% | -864.43% | -846.85% | -1,008.93% | -1,016.39% | -846.14% | -843.42% | -964.14% | -936.78% | -684.92% | -784.48% | -883.29% | -928.55% | -707.69% | -803.42% | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
-4.30% | 38.04% | 3.07% | 1.41% | -7.42% | -15.84% | -21.31% | 5.46% | 4.07% | -36.22% | 0.61% | 22.68% | 0.98% | -29.59% | -10.74% | 22.74% | 86.38% | 54.27% | 95.48% | 71.17% | 58.93% | 66.42% | 55.92% | 76.23% | 282.75% | 73.47% | 113.83% | 50.55% | 69.38% | 80.25% | 134.03% | 92.12% | 72.79% | 174.38% | 87.99% | 38.36% | 71.23% | 96.99% | 104.74% | 104.86% | 116.81% | 172.75% | 243.21% | 17.06% | 9.65% | 5.37% | 0.12% | 0.67% | 23.69% | 22.76% | 20.17% | 9.77% | 6.45% | 12.58% | 10.67% | 10.35% | 7.71% | 10.77% | 12.58% | 13.98% | 12.49% | 14.14% | 13.01% |
|
FCF Margin
|
38.56% | -25.38% | 42.92% | 2.36% | -2.18% | 3.68% | 5.09% | 38.36% | 10.19% | -10.08% | -10.08% | 2.84% | 7.09% | -11.49% | -31.48% | 295.61% | 413.47% | -393.14% | 1,097.41% | -188.86% | 361.17% | -1,121.17% | 547.51% | -125.02% | -313.92% | 140.08% | 103.59% | 72.01% | -0.16% | -1,017.91% | 316.19% | 179.39% | 952.86% | -2,275.11% | -78.26% | 421.53% | 528.08% | -1,503.71% | 1,725.78% | 204.85% | 956.68% | -1,394.17% | -1,111.06% | 110.50% | -1,850.75% | 78.98% | 38.09% | 35.50% | 58.38% | | | -38.56% | -70.45% | 160.33% | 89.84% | 23.98% | -147.25% | 168.18% | 40.49% | 1.58% | -77.33% | 82.07% | -29.41% |
|
Assets Average
|
1.05B | 1.04B | 1.04B | 1.04B | 1.04B | 1.04B | 0.99B | 0.94B | 0.94B | 0.94B | 0.94B | 0.84B | 0.84B | 0.92B | 0.92B | 1.08B | 4.23B | 7.31B | 8.25B | 5.20B | 5.17B | 9.21B | 9.29B | 5.35B | 7.04B | 12.52B | 12.43B | 7.15B | 6.82B | 12.40B | 12.75B | 1,022.59B | 1,022.54B | 12.81B | 13.41B | 7.82B | 7.73B | 13.52B | 13.73B | 8.00B | 7.90B | 13.91B | 14.55B | 8.62B | 9.05B | 16.32B | 16.93B | 9.88B | 10.25B | 17.67B | 17.83B | 17.51B | 17.08B | 16.77B | 9.47B | 9.38B | 15.92B | 15.77B | 16.10B | 16.04B | 15.59B | 15.48B | 15.73B |
|
Equity Average
|
0.79B | 0.79B | 0.78B | 0.78B | 0.78B | 0.78B | 0.72B | 0.65B | 0.65B | 0.65B | 0.64B | 0.65B | 0.65B | 0.65B | 0.64B | 0.89B | 1.16B | 1.18B | 1.19B | 1.26B | 1.33B | 1.38B | 1.41B | 1.44B | 1.62B | 1.73B | 1.70B | 1.73B | 1.75B | 1.78B | 1.82B | 1.86B | 1.88B | 1.89B | 1.90B | 1.91B | 1.92B | 1.92B | 1.94B | 1.97B | 1.99B | 2.03B | 2.07B | 2.11B | 2.15B | 2.23B | 2.37B | 2.39B | 2.40B | 2.47B | 2.50B | 2.29B | 2.09B | 2.10B | 2.13B | 2.15B | 2.16B | 2.18B | 2.21B | 2.22B | 2.23B | 2.22B | 2.21B |
|
Invested Capital
|
0.79B | 0.78B | 0.78B | 0.78B | 0.78B | 0.78B | 0.65B | 0.66B | 0.65B | 0.64B | 0.64B | 0.66B | 0.65B | 0.64B | 0.64B | 1.87B | 1.76B | 2.18B | 1.51B | 1.65B | 1.85B | 2.58B | 2.27B | 2.22B | 2.78B | 2.77B | 2.63B | 1.89B | 1.99B | 2.12B | 2.16B | 2.02B | 2.21B | 2.19B | 2.21B | 2.12B | 2.13B | 2.14B | 2.18B | 2.20B | 2.24B | 3.39B | 3.59B | 3.55B | 3.49B | 3.01B | 3.22B | 3.05B | 3.12B | 3.41B | 3.25B | 3.66B | 3.72B | 2.99B | 3.05B | 3.05B | 3.06B | 3.12B | 3.05B | 2.93B | 2.96B | 2.90B | 2.87B |
|
Asset Utilization Ratio
|
0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.13 | 0.14 | 0.12 | 0.13 | 0.13 | 0.14 | 0.16 | 0.16 | 0.15 | 0.14 | 0.14 | 0.04 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 0.04 | 0.07 | 0.18 | 0.22 | 0.12 | 0.11 | 0.10 | 0.09 | 0.08 | 0.13 | 0.13 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Interest Coverage Ratio
|
0.71 | 0.68 | 0.60 | 0.68 | 0.75 | 0.82 | 0.88 | -2.72 | 0.96 | 0.99 | 1.39 | -4.93 | 1.52 | 1.51 | 1.52 | -0.71 | -27.06 | -34.87 | -25.85 | -19.50 | -29.76 | -41.21 | -31.59 | -28.63 | -20.58 | -23.62 | -20.19 | -19.18 | -21.48 | -26.50 | -21.22 | -23.32 | -18.96 | -17.88 | -14.63 | -12.08 | -9.67 | -9.34 | -8.43 | -5.85 | -6.41 | -7.09 | -6.28 | -5.68 | -7.59 | 5.49 | 8.37 | 6.30 | 4.92 | 5.95 | 7.16 | 1.45 | 1.28 | 1.52 | 1.36 | 1.36 | 1.29 | 1.40 | 1.43 | 1.66 | 1.57 | 1.69 | 1.65 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | 0.69 | 0.55 | 0.91 | 0.31 | 0.31 | 0.41 | 0.90 | 0.64 | 0.57 | 0.60 | 0.70 | 0.57 | 0.58 | 0.51 | 0.60 | 0.72 | 0.79 | 0.43 | 0.84 | 0.81 | 0.67 | 0.59 | 0.88 | 0.65 | 0.57 | 0.49 | 0.69 | 0.75 | 0.70 | 0.65 | 0.34 | 0.35 | 0.32 | 0.30 | 0.39 | 0.33 | 0.75 | 0.78 | 0.42 | 0.42 | 0.41 | 0.42 | 0.41 | 0.38 | 0.32 | 0.33 | 0.31 | 0.31 |
|
Debt Ratio
|
| | | | | | | | | | | | | | | 0.64 | 0.09 | 0.14 | 0.04 | 0.31 | 0.06 | 0.13 | 0.10 | 0.54 | 0.08 | 0.09 | 0.08 | 0.53 | 0.08 | 0.08 | 0.11 | 0.00 | 0.07 | 0.12 | 0.11 | 0.60 | 0.08 | 0.12 | 0.09 | 0.51 | 0.07 | 0.10 | 0.11 | 0.62 | 0.09 | 0.05 | 0.05 | 0.27 | 0.04 | 0.06 | 0.05 | 0.09 | 0.10 | 0.05 | 0.35 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 |
|
Equity Ratio
|
0.76 | 0.75 | 0.75 | 0.75 | 0.75 | 0.74 | 0.70 | 0.70 | 0.69 | 0.68 | 0.69 | 0.87 | 0.70 | 0.69 | 0.70 | 0.92 | 0.16 | 0.16 | 0.13 | 1.00 | 0.15 | 0.15 | 0.16 | 0.96 | 0.14 | 0.13 | 0.14 | 0.91 | 0.15 | 0.14 | 0.15 | 0.00 | 0.15 | 0.14 | 0.14 | 0.91 | 0.14 | 0.14 | 0.14 | 0.88 | 0.15 | 0.14 | 0.14 | 0.89 | 0.14 | 0.14 | 0.14 | 0.83 | 0.14 | 0.14 | 0.14 | 0.12 | 0.12 | 0.13 | 0.85 | 0.13 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 | 0.14 |
|
Times Interest Earned
|
0.71 | 0.68 | 0.60 | 0.68 | 0.75 | 0.82 | 0.88 | -2.72 | 0.96 | 0.99 | 1.39 | -4.93 | 1.52 | 1.51 | 1.52 | -0.71 | -27.06 | -34.87 | -25.85 | -19.50 | -29.76 | -41.21 | -31.59 | -28.63 | -20.58 | -23.62 | -20.19 | -19.18 | -21.48 | -26.50 | -21.22 | -23.32 | -18.96 | -17.88 | -14.63 | -12.08 | -9.67 | -9.34 | -8.43 | -5.85 | -6.41 | -7.09 | -6.28 | -5.68 | -7.59 | 5.49 | 8.37 | 6.30 | 4.92 | 5.95 | 7.16 | 1.45 | 1.28 | 1.52 | 1.36 | 1.36 | 1.29 | 1.40 | 1.43 | 1.66 | 1.57 | 1.69 | 1.65 |
|
FCF Payout Ratio
|
-0.24 | 0.35 | -0.21 | 17.92 | 4.21 | 6.39 | 2.10 | | | | | | | | | | | | 0.00 | -0.01 | 0.01 | 0.00 | 0.01 | -0.03 | -0.01 | 0.03 | | 0.01 | | | | | 0.02 | -0.01 | -0.21 | 0.04 | 0.04 | -0.01 | 0.01 | 0.09 | 0.02 | -0.02 | -0.02 | 0.20 | -0.01 | 0.02 | 0.04 | 0.04 | 0.03 | | | -0.09 | -0.05 | 0.02 | 0.04 | 0.16 | -0.03 | 0.02 | 0.09 | 2.31 | -0.05 | 0.04 | -0.11 |
|
Enterprise Value
|
-0.80B | -0.30B | -0.77B | -0.79B | -0.79B | -0.79B | -0.79B | -0.65B | -0.65B | -0.64B | -0.58B | -0.58B | -0.58B | -0.58B | -0.57B | -0.11B | -0.06B | -0.03B | -0.04B | -0.12B | -1.27B | -0.06B | -0.07B | -0.11B | -0.32B | -0.76B | -0.29B | -0.27B | -0.37B | -0.30B | -0.40B | -118.55B | -0.37B | -0.47B | -0.67B | -0.82B | -0.75B | -0.63B | -0.64B | -0.05B | -0.68B | 0.00B | 0.01B | -0.09B | 0.03B | 0.03B | 0.03B | -0.45B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | -0.22B | 0.03B | 0.03B | 0.03B | -0.01B | 0.03B | 0.03B | 0.03B | -0.01B |
|
Return on Sales
|
0.10% | -0.60% | 0.12% | 0.21% | 0.02% | -0.08% | 0.02% | 0.06% | 0.04% | -0.36% | 0.01% | 0.23% | 0.01% | -0.30% | -0.11% | 0.25% | 0.89% | 0.59% | 0.99% | 0.75% | 0.63% | 0.70% | 0.60% | 0.80% | 2.87% | 0.76% | 1.15% | 0.52% | 0.71% | 0.82% | 1.35% | 0.93% | 0.73% | 1.74% | 0.88% | 0.38% | 0.72% | 1.01% | 1.09% | 0.87% | 0.16% | -0.07% | 0.16% | 0.17% | 0.10% | 0.05% | 0.00% | 0.01% | 0.24% | 0.23% | 0.20% | 0.10% | 0.06% | 0.13% | 0.11% | 0.10% | 0.08% | 0.11% | 0.13% | 0.14% | 0.12% | 0.14% | 0.13% |
|
Return on Invested Capital
|
-11.46% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.07% | -0.15% | -0.23% | -0.35% | -0.31% | -0.24% | -0.23% | -0.25% | -0.30% | -0.30% | -0.32% | -0.42% | -0.43% | -0.41% | -0.39% | -0.41% | -0.40% | -0.40% | -0.41% | -0.33% | -0.34% | -0.32% | -0.34% | -0.42% | -0.40% | -0.31% | -0.24% | -0.24% | -0.24% | -0.15% | -0.02% | 0.08% | 0.20% | 0.18% | 0.16% | 0.14% | 0.11% | 0.12% | 0.14% | 0.14% | 0.15% | 0.14% | 0.15% | 0.15% | 0.15% | 0.16% | 0.15% |
|
Return on Assets
|
-0.01% | -0.03% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.03% | 0.02% | 0.02% | 0.03% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
-0.02% | -0.04% | 0.00% | 0.00% | -0.01% | 0.01% | 0.01% | 0.00% | 0.00% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.02% | 0.05% | 0.09% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.12% | 0.12% | 0.13% | 0.12% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.07% | 0.07% | 0.05% | 0.06% | 0.06% | 0.05% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.07% | 0.09% | 0.13% | 0.15% | 0.12% | 0.09% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% |