|
Gross Margin
|
9.17% | 12.62% | 16.48% | 17.15% | 13.42% | 16.43% | 17.28% | 15.75% | 17.17% | 17.08% | 16.47% | 14.78% | 18.88% | 18.09% | 19.59% | 16.04% | 12.92% | 15.94% | 17.84% | 16.49% | 16.33% | 16.90% | 17.86% | 15.22% | 17.38% | 20.04% | 17.93% | 16.12% | 21.49% | 21.54% | 19.44% | 18.70% | 20.19% | 21.23% | 21.76% | 23.06% | 25.35% | 24.23% | 23.73% | 19.33% | 21.51% | 20.91% | 20.15% | 18.71% | 18.64% | 12.99% | 18.48% | 22.32% | 21.34% | 21.29% | 20.84% | 20.03% | 23.49% | 22.67% | 17.35% | 11.52% | 16.75% | 15.91% | 15.34% | 10.83% | 13.67% | 15.44% | 15.19% | 12.95% | 14.26% | 12.48% | 13.97% |
|
EBT Margin
|
-8.04% | 38.95% | -0.29% | 16.47% | -9.22% | 3.97% | 4.08% | 6.14% | 3.81% | 5.39% | 0.44% | 3.31% | 7.79% | 6.69% | 6.60% | -2.14% | -1.30% | 3.46% | 5.38% | 7.50% | 3.81% | 5.59% | 5.34% | 0.30% | 0.73% | 2.74% | 4.25% | 12.09% | 4.96% | 6.45% | 2.51% | 9.30% | 6.11% | 7.89% | 6.96% | 11.03% | 15.72% | 14.82% | 10.82% | 5.66% | 9.17% | 6.78% | 0.18% | 13.28% | -3.89% | -6.17% | 4.77% | 58.73% | 7.24% | 10.52% | 12.06% | 32.39% | 12.86% | 13.55% | 7.26% | -1.52% | 3.42% | 3.82% | 2.79% | 6.84% | -2.45% | 2.80% | 2.21% | -15.01% | 1.91% | -9.53% | -0.48% |
|
EBIT Margin
|
-4.58% | -3.36% | 4.10% | 8.24% | -8.21% | 4.95% | 2.33% | 1.37% | 2.46% | 4.19% | -1.08% | 3.53% | 5.60% | 4.39% | 4.34% | -1.49% | 1.85% | 4.98% | 6.97% | 4.47% | 5.44% | 7.23% | 7.00% | 2.20% | 2.97% | 5.33% | 6.41% | 13.94% | 7.60% | 8.94% | 5.52% | 11.19% | 8.39% | 10.08% | 10.19% | 6.31% | 16.10% | 15.12% | 11.33% | 7.47% | 6.89% | 8.52% | 9.01% | 3.02% | 3.39% | -5.53% | 3.91% | 36.23% | 6.86% | 10.33% | 10.97% | 9.52% | 12.91% | 12.81% | 6.86% | -1.64% | 3.80% | 3.13% | 1.79% | -3.85% | -2.59% | 2.16% | 2.73% | -4.34% | 2.98% | -8.23% | 0.41% |
|
EBITDA Margin
|
-21.67% | 0.05% | -0.10% | 7.75% | -3.30% | 4.95% | 2.33% | 1.37% | 2.46% | 4.19% | -1.08% | 3.53% | 5.60% | 4.39% | 4.34% | -1.49% | 1.85% | 4.98% | 6.97% | 4.47% | 5.44% | 7.23% | 7.00% | 2.20% | 2.97% | 5.33% | 6.41% | 13.94% | 7.60% | 8.94% | 5.52% | 11.19% | 8.39% | 10.08% | 10.19% | 6.31% | 16.10% | 15.12% | 11.33% | 7.47% | 6.89% | 8.52% | 9.01% | 3.02% | 3.39% | -5.53% | 3.91% | 36.23% | 6.86% | 10.33% | 10.97% | 9.52% | 12.91% | 12.81% | 6.86% | -1.64% | 3.80% | 3.13% | 1.79% | -3.85% | -2.59% | 2.16% | 2.73% | -4.34% | 2.98% | -8.23% | 0.41% |
|
Operating Margin
|
-4.58% | -3.36% | 4.10% | 8.24% | -8.21% | 4.95% | 2.33% | 1.37% | 2.46% | 4.19% | -1.08% | 3.53% | 5.60% | 4.39% | 4.34% | -1.49% | 1.85% | 4.98% | 6.97% | 4.47% | 5.44% | 7.23% | 7.00% | 2.20% | 2.97% | 5.33% | 6.41% | 13.94% | 7.60% | 8.94% | 5.52% | 11.19% | 8.39% | 10.08% | 10.19% | 6.31% | 16.10% | 15.12% | 11.33% | 7.47% | 6.89% | 8.52% | 9.01% | 3.02% | 3.39% | -5.53% | 3.91% | 36.23% | 6.86% | 10.33% | 10.97% | 9.52% | 12.91% | 12.81% | 6.86% | -1.64% | 3.80% | 3.13% | 1.79% | -3.85% | -2.59% | 2.16% | 2.73% | -4.34% | 2.98% | -8.23% | 0.41% |
|
Net Margin
|
-0.24% | -0.11% | 0.29% | -0.82% | -0.62% | 2.65% | -0.04% | -0.25% | -0.52% | -0.03% | 0.34% | 0.15% | -0.14% | -0.07% | -0.04% | | -0.07% | | -0.07% | -0.04% | -0.25% | | | -0.03% | -0.08% | -0.07% | | -12.78% | -0.06% | -0.05% | 1.31% | 0.21% | -0.36% | 2.19% | 2.90% | 5.86% | 6.20% | 16.89% | -10.42% | -33.39% | 1.38% | 1.96% | 4.03% | 2.60% | 44.26% | 0.40% | | -0.47% | 4.52% | 0.05% | 0.29% | 0.62% | 0.82% | 10.51% | 4.97% | -1.09% | 7.60% | 1.19% | | -0.14% | -0.48% | 0.44% | -0.78% | -1.03% | -0.07% | 0.07% | -0.07% |
|
FCF Margin
|
3.45% | 46.10% | -6.84% | 7.17% | -21.25% | -3.20% | 1.58% | 7.79% | -6.87% | 2.08% | -2.32% | 8.62% | 3.74% | 2.61% | 4.49% | 2.06% | -6.03% | -0.71% | 9.71% | 5.32% | -6.32% | -1.91% | 7.73% | 5.66% | -4.44% | | 1.82% | 9.43% | -0.61% | 13.47% | 20.75% | 7.14% | 2.17% | 12.22% | 13.42% | 18.20% | 5.88% | 21.40% | 12.96% | 9.34% | -6.05% | 14.35% | 18.97% | 8.93% | -8.54% | 5.21% | 0.73% | 7.10% | -6.26% | -4.10% | 6.63% | 32.43% | 0.96% | 7.65% | 11.49% | 13.58% | -12.45% | -0.94% | 10.16% | 5.92% | -7.28% | -0.25% | 6.75% | 7.44% | -7.80% | 3.98% | 10.75% |
|
Inventory Average
|
0.81B | 0.64B | 1.14B | 1.15B | 1.22B | 1.29B | 1.35B | 1.42B | 1.54B | 1.72B | 1.81B | 1.70B | 1.68B | 1.72B | 1.80B | 1.85B | 1.85B | 1.82B | 1.73B | 1.75B | 1.90B | 1.96B | 1.90B | 1.98B | 2.01B | 1.96B | 1.94B | 1.82B | 1.73B | 1.65B | 1.53B | 1.23B | 1.26B | 1.56B | 1.36B | 1.14B | 1.20B | 1.25B | 1.26B | 1.17B | 1.16B | 1.21B | 1.07B | 0.97B | 0.99B | 0.98B | 0.88B | 0.86B | 0.96B | 1.13B | 1.22B | 1.15B | 1.25B | 1.44B | 1.29B | 1.08B | 1.06B | 1.07B | 1.02B | 0.94B | 0.92B | 0.95B | 1.00B | 1.00B | 1.02B | 1.01B | 0.92B |
|
Assets Average
|
7.32B | 7.67B | 8.00B | 8.25B | 8.19B | 7.91B | 8.47B | 8.79B | 4.48B | 4.86B | 9.24B | 8.83B | 8.80B | 8.84B | 8.84B | 8.91B | 8.80B | 8.69B | 8.84B | 9.10B | 9.21B | 9.33B | 9.43B | 10.17B | 10.84B | 10.66B | 10.41B | 10.03B | 9.83B | 9.78B | 9.72B | 9.45B | 9.34B | 9.59B | 9.84B | 10.11B | 10.47B | 10.88B | 10.97B | 9.42B | 8.30B | 8.57B | 8.31B | 8.22B | 8.39B | 8.29B | 8.11B | 8.40B | 8.51B | 8.40B | 8.54B | 8.98B | 9.40B | 9.06B | 8.43B | 8.18B | 7.99B | 7.66B | 7.46B | 7.31B | 7.41B | 7.44B | 7.33B | 7.22B | 7.17B | 7.19B | 7.11B |
|
Equity Average
|
| | 1.73B | 1.78B | 1.75B | 1.65B | 1.78B | 1.87B | 1.93B | 2.12B | 2.08B | 1.85B | 1.90B | 2.01B | 2.11B | 2.06B | 1.86B | 1.83B | 1.90B | 2.05B | 2.15B | 2.24B | 2.35B | 2.17B | 1.86B | 1.81B | 1.82B | 1.71B | 1.66B | 1.70B | 1.74B | 1.62B | 1.56B | 1.76B | 2.23B | 2.98B | 3.57B | 3.92B | 4.02B | 3.36B | 2.81B | 2.84B | 2.73B | 2.73B | 3.10B | 3.35B | 3.35B | 3.52B | 3.70B | 3.81B | 3.92B | 4.26B | 4.55B | 4.45B | 4.17B | 3.91B | 3.92B | 3.92B | 3.75B | 3.57B | 3.44B | 3.37B | 3.34B | 3.25B | 3.17B | 3.12B | 3.03B |
|
Invested Capital
|
0.16B | 2.44B | 1.90B | 2.30B | 1.95B | 1.84B | 2.27B | 2.37B | 2.01B | 2.52B | 2.16B | 1.99B | 2.21B | 2.15B | 2.35B | 5.60B | 2.12B | 2.16B | 5.84B | 6.04B | 2.45B | 6.38B | 2.67B | 2.22B | 2.30B | 1.97B | 1.95B | 1.80B | 1.79B | 1.80B | 1.86B | 1.52B | 1.71B | 1.92B | 2.62B | 3.41B | 3.81B | 4.33B | 4.16B | 2.85B | 3.14B | 3.05B | 2.77B | 3.04B | 3.52B | 3.97B | 3.94B | 5.79B | 3.79B | 5.45B | 5.54B | 6.11B | 6.09B | 5.87B | 5.47B | 5.58B | 5.51B | 5.42B | 5.26B | 5.17B | 5.45B | 5.26B | 5.20B | 5.00B | 5.12B | 5.10B | 5.01B |
|
Asset Utilization Ratio
|
1.26 | 1.06 | 0.94 | 0.93 | 0.99 | 1.08 | 1.05 | 1.05 | 2.19 | 2.14 | 1.19 | 1.27 | 1.30 | 1.29 | 1.27 | 1.25 | 1.25 | 1.25 | 1.24 | 1.22 | 1.21 | 1.21 | 1.20 | 1.14 | 1.05 | 1.05 | 1.05 | 1.03 | 0.97 | 0.89 | 0.82 | 0.80 | 0.82 | 0.81 | 0.82 | 0.83 | 0.79 | 0.75 | 0.73 | 0.81 | 0.90 | 0.85 | 0.84 | 0.83 | 0.80 | 0.75 | 0.74 | 0.64 | 0.67 | 0.77 | 0.82 | 0.90 | 0.90 | 0.95 | 1.01 | 0.98 | 0.93 | 0.90 | 0.85 | 0.84 | 0.81 | 0.80 | 0.82 | 0.84 | 0.83 | 0.82 | 0.81 |
|
Interest Coverage Ratio
|
| -1.07 | 1.31 | 2.83 | -2.82 | 2.70 | 0.88 | 0.54 | 1.12 | 1.89 | -0.51 | 1.50 | 2.76 | 2.25 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 2.53 | 2.34 | 2.26 | 2.55 | 2.32 | 2.30 | 2.24 | 0.05 | 1.87 | 2.11 | 2.22 | 1.89 | 1.87 | 1.66 | 1.95 | 2.08 | 2.05 | 1.97 | 1.84 | 1.79 | 1.76 | 1.68 | 2.62 | 3.02 | 2.74 | 2.72 | 2.94 | 2.86 | 2.78 | 2.57 | 2.84 | 2.56 | 2.19 | 1.11 | 0.68 | 0.62 | 0.63 | 0.62 | 0.84 | 0.91 | 0.89 | 0.89 | 0.85 | 0.65 | 0.65 | 0.63 | 0.58 | 0.42 | 0.40 | 0.40 | 0.34 | 0.34 | 0.35 | 0.37 | 0.45 | 0.38 | 0.41 | 0.44 | 0.49 | 0.61 | 0.58 | 0.56 | 0.58 | 0.62 | 0.66 | 0.67 |
|
Debt Ratio
|
0.49 | 0.55 | 0.51 | 0.49 | 0.54 | 0.48 | 0.49 | 0.48 | 0.37 | 0.44 | 0.45 | 0.46 | 0.43 | 0.43 | 0.41 | 0.42 | 0.43 | 0.44 | 0.43 | 0.43 | 0.42 | 0.43 | 0.43 | 0.47 | 0.50 | 0.48 | 0.48 | 0.49 | 0.49 | 0.49 | 0.47 | 0.45 | 0.44 | 0.42 | 0.29 | 0.22 | 0.22 | 0.23 | 0.23 | 0.29 | 0.30 | 0.29 | 0.29 | 0.29 | 0.26 | 0.27 | 0.26 | 0.24 | 0.19 | 0.18 | 0.18 | 0.17 | 0.16 | 0.17 | 0.18 | 0.21 | 0.20 | 0.21 | 0.22 | 0.23 | 0.27 | 0.26 | 0.25 | 0.26 | 0.27 | 0.28 | 0.28 |
|
Equity Ratio
|
| 0.22 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.21 | 8.06 | 0.24 | 0.21 | 0.21 | 0.23 | 0.23 | 0.25 | 0.21 | 0.21 | 0.21 | 0.22 | 0.23 | 0.24 | 0.24 | 0.25 | 0.18 | 0.16 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.16 | 0.17 | 0.19 | 0.26 | 0.33 | 0.35 | 0.37 | 0.36 | 0.35 | 0.33 | 0.33 | 0.33 | 0.34 | 0.40 | 0.41 | 0.42 | 0.42 | 0.45 | 0.46 | 0.46 | 0.49 | 0.48 | 0.50 | 0.49 | 0.47 | 0.51 | 0.51 | 0.50 | 0.48 | 0.45 | 0.46 | 0.46 | 0.44 | 0.44 | 0.43 | 0.42 |
|
Times Interest Earned
|
| -1.07 | 1.31 | 2.83 | -2.82 | 2.70 | 0.88 | 0.54 | 1.12 | 1.89 | -0.51 | 1.50 | 2.76 | 2.25 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
-0.40 | 0.08 | -0.17 | 0.16 | -0.05 | -0.32 | 0.63 | 0.13 | -0.13 | 0.39 | -0.35 | 0.11 | 0.22 | 0.32 | 0.20 | 0.44 | -0.18 | -1.50 | 0.11 | 0.21 | -0.17 | -0.53 | 0.14 | 0.18 | -0.27 | | 0.65 | 0.14 | -2.73 | 0.11 | 0.08 | 0.22 | 0.71 | 0.12 | 0.10 | 0.07 | 0.36 | 0.09 | 0.15 | 0.23 | -0.39 | 0.15 | 0.12 | 0.24 | -0.27 | 0.55 | 3.27 | 0.46 | -0.32 | -0.49 | 0.30 | 0.06 | 2.19 | 0.27 | 0.18 | 0.18 | -0.22 | -2.80 | 0.27 | 0.49 | -0.41 | -10.75 | 0.42 | 0.41 | -0.40 | 0.76 | 0.28 |
|
Enterprise Value
|
-0.46B | -2.28B | -1.61B | -1.73B | -1.10B | -0.74B | -0.94B | -0.93B | -0.57B | -0.55B | -0.34B | -0.47B | -0.36B | -0.37B | -0.34B | -0.28B | -0.15B | -0.06B | -0.26B | -0.37B | -0.12B | -0.25B | -0.45B | -0.70B | -0.85B | -0.41B | -0.24B | -0.07B | -0.02B | -0.19B | -0.26B | -0.23B | -0.26B | -0.30B | -0.15B | 0.28B | 0.41B | 0.60B | 0.56B | -0.11B | -0.20B | -0.24B | -0.26B | -0.39B | -1.45B | -1.16B | -1.01B | -1.45B | -0.48B | -0.33B | -0.32B | -0.85B | -0.61B | -0.40B | -0.30B | -0.44B | -0.39B | -0.27B | -0.27B | -0.31B | -0.31B | -0.11B | -0.10B | -0.15B | -0.12B | -0.14B | -0.21B |
|
Return on Sales
|
0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.03% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | -0.13% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.02% | 0.03% | 0.06% | 0.06% | 0.17% | -0.10% | -0.33% | 0.01% | 0.02% | 0.04% | 0.03% | 0.49% | 0.00% | 0.14% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | -0.01% | 0.08% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
0.08% | 0.05% | 0.04% | 0.02% | 0.00% | 0.03% | 0.03% | 0.00% | 0.06% | 0.10% | 0.03% | 0.04% | 0.05% | 0.05% | 0.07% | 0.06% | 0.04% | 0.04% | 0.05% | 0.07% | 0.09% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.09% | 0.10% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.12% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.12% | 0.09% | 0.09% | 0.08% | 0.06% | 0.03% | 0.02% | 0.07% | 0.07% | 0.12% | 0.14% | 0.11% | 0.13% | 0.13% | 0.13% | 0.10% | 0.07% | 0.03% | 0.02% | 0.01% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | -0.02% | -0.02% |
|
Return on Invested Capital
|
0.25% | 0.10% | 0.07% | 0.05% | 0.01% | | 0.09% | 0.01% | 0.10% | 0.10% | 0.06% | 0.08% | 0.12% | 0.11% | 0.16% | 0.06% | 0.05% | 0.08% | 0.04% | 0.06% | 0.10% | 0.11% | 0.14% | 0.23% | 0.23% | 0.22% | 0.12% | 0.34% | 0.37% | 0.39% | 0.37% | 0.28% | 0.32% | 0.31% | 0.28% | 0.21% | 0.20% | 0.21% | 0.21% | 0.22% | 0.20% | 0.13% | 0.08% | 0.14% | 0.11% | 0.06% | 0.03% | 0.12% | 0.13% | 0.19% | 0.19% | 0.11% | 0.13% | 0.14% | 0.13% | 0.09% | 0.06% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.02% | -0.03% | -0.03% |
|
Return on Assets
|
0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | -0.03% | -0.03% | -0.03% | -0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.03% | -0.04% | -0.05% | -0.09% | -0.06% | 0.02% | 0.11% | 0.11% | 0.10% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | 0.05% | -0.01% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | -0.01% | -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% | 0.00% | 0.00% | -0.18% | -0.18% | -0.18% | -0.16% | 0.02% | 0.01% | 0.04% | 0.05% | 0.08% | 0.10% | 0.16% | 0.09% | -0.11% | -0.16% | -0.27% | -0.18% | 0.06% | 0.30% | 0.27% | 0.25% | 0.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% |