|
Gross Margin
|
| 37.12% | 35.50% | 38.46% | 36.25% | 37.28% | 39.09% | 38.12% | 37.43% | 37.31% | 38.07% | 37.74% | 37.16% | 37.26% | 37.12% | 53.62% | 30.95% | 30.10% | 38.65% | 38.00% | 40.03% | 40.08% | 38.82% | 35.90% | 39.35% | 39.57% | 37.96% | 40.30% | 40.77% | 41.36% | 42.52% | 42.89% | 44.69% | 43.94% | 43.79% | 42.95% | 44.59% | 43.69% | 43.74% | 42.59% |
|
EBT Margin
|
| -3.25% | -4.78% | -15.42% | -1.79% | -32.84% | 4.99% | 3.08% | 10.62% | 11.60% | 13.75% | 15.63% | 9.53% | 8.46% | 8.43% | -30.57% | -14.93% | -7.17% | 3.85% | 7.67% | 8.92% | 11.84% | 10.26% | 8.80% | 10.67% | 12.54% | 11.43% | 15.14% | 12.95% | 14.17% | 15.75% | 16.88% | 16.14% | 13.08% | 16.23% | 17.12% | 14.74% | 1.49% | 16.34% | 16.01% |
|
EBIT Margin
|
| 5.63% | 4.37% | 6.52% | 7.64% | -17.54% | 14.78% | 11.71% | 14.49% | 15.18% | 17.08% | 18.82% | 12.93% | 11.86% | 12.22% | -19.60% | -10.82% | -4.39% | 6.20% | 9.43% | 10.74% | 10.95% | 12.37% | 9.90% | 11.74% | 13.71% | 12.54% | 16.81% | 14.75% | 16.15% | 18.31% | 18.29% | 17.56% | 15.06% | 19.15% | 19.95% | 17.62% | 4.05% | 19.21% | 18.66% |
|
EBITDA Margin
|
| 5.63% | 4.37% | 6.52% | 7.64% | -17.54% | 14.78% | 11.71% | 14.49% | 15.18% | 17.08% | 18.82% | 12.93% | 11.86% | 12.22% | -19.60% | -10.82% | -4.39% | 6.20% | 9.43% | 10.74% | 10.95% | 12.37% | 9.90% | 11.74% | 13.71% | 12.54% | 16.81% | 14.75% | 16.15% | 18.31% | 18.29% | 17.56% | 15.06% | 19.15% | 19.95% | 17.62% | 4.05% | 19.21% | 18.66% |
|
Operating Margin
|
| 5.63% | 4.37% | 6.52% | 7.64% | -17.54% | 14.78% | 11.71% | 14.49% | 15.18% | 17.08% | 18.82% | 12.93% | 11.86% | 12.22% | -19.60% | -10.82% | -4.39% | 6.20% | 9.43% | 10.74% | 10.95% | 12.37% | 9.90% | 11.74% | 13.71% | 12.54% | 16.81% | 14.75% | 16.15% | 18.31% | 18.29% | 17.56% | 15.06% | 19.15% | 19.95% | 17.62% | 4.05% | 19.21% | 18.66% |
|
Net Margin
|
| -0.89% | -2.81% | -31.19% | -1.45% | -25.26% | 4.31% | 16.62% | 6.84% | 9.02% | 10.47% | 13.26% | 7.59% | 7.14% | 6.92% | -21.06% | 0.17% | -2.40% | -0.01% | 3.67% | -15.95% | 7.53% | -0.32% | 4.23% | -0.10% | 0.10% | 0.03% | -2.88% | -3.95% | -3.89% | -3.78% | -3.45% | 9.03% | 6.87% | 8.68% | 8.99% | 7.32% | -3.34% | 9.14% | 9.76% |
|
FCF Margin
|
| | 3.78% | 5.31% | -3.94% | 2.11% | 8.36% | 14.47% | 8.09% | 18.48% | 13.43% | 17.69% | 8.82% | 8.06% | 17.61% | -14.53% | 4.32% | 13.97% | 16.85% | 20.55% | 6.48% | 10.61% | 9.87% | 15.79% | 2.41% | 11.44% | 16.67% | 19.79% | 9.08% | 12.07% | 21.20% | 30.30% | 5.95% | 15.68% | 20.11% | 25.86% | 12.97% | 11.14% | 16.65% | 22.07% |
|
Inventory Average
|
| | | | | | 0.50B | 0.50B | 0.53B | 0.56B | 0.55B | 0.54B | 0.54B | 0.56B | 0.55B | 0.52B | 0.80B | 1.06B | 1.02B | 0.86B | 0.77B | 0.81B | 0.83B | 0.86B | 0.90B | 0.98B | 1.01B | 1.02B | 1.07B | 1.11B | 1.09B | 1.04B | 1.03B | 1.11B | 1.16B | 1.11B | 1.09B | 1.17B | 1.23B | 1.22B |
|
Assets Average
|
| | | | | | 4.49B | 4.59B | 4.70B | 4.69B | 4.56B | 4.50B | 4.53B | 4.58B | 4.57B | 4.59B | 9.99B | 15.40B | 15.52B | 15.83B | 15.96B | 16.02B | 15.55B | 15.04B | 15.13B | 14.66B | 14.22B | 14.50B | 14.88B | 15.01B | 15.09B | 15.36B | 16.79B | 17.92B | 18.02B | 18.11B | 18.19B | 18.22B | 18.12B | 18.24B |
|
Equity Average
|
| 0.80B | 0.05B | 0.00B | -0.02B | -0.30B | -0.27B | 0.61B | 1.52B | 1.57B | 1.60B | 1.65B | 1.71B | 1.76B | 1.79B | 1.83B | 5.31B | 8.70B | 8.74B | 9.01B | 9.11B | 9.19B | 9.03B | 8.90B | 9.07B | 8.95B | 8.83B | 9.04B | 9.32B | 9.43B | 9.55B | 9.73B | 9.88B | 9.97B | 10.18B | 10.29B | 10.40B | 10.36B | 10.17B | 10.17B |
|
Invested Capital
|
1.22B | 0.37B | -0.27B | 0.27B | -0.32B | 1.27B | 1.03B | 1.48B | 2.85B | 2.75B | 2.65B | 1.68B | 2.67B | 2.71B | 2.72B | 2.80B | 11.58B | 11.85B | 12.04B | 9.23B | 12.22B | 12.53B | 11.51B | 11.85B | 11.83B | 8.84B | 8.81B | 9.29B | 9.38B | 9.48B | 9.62B | 9.88B | 9.92B | 10.02B | 10.33B | 10.25B | 10.55B | 10.16B | 10.19B | 10.16B |
|
Asset Utilization Ratio
|
| | | | | | 0.51 | 0.52 | 0.53 | 0.55 | 0.58 | 0.60 | 0.59 | 0.58 | 0.56 | 0.44 | 0.21 | 0.16 | 0.19 | 0.26 | 0.28 | 0.30 | 0.32 | 0.34 | 0.35 | 0.38 | 0.40 | 0.41 | 0.42 | 0.43 | 0.44 | 0.45 | 0.41 | 0.39 | 0.40 | 0.40 | 0.40 | 0.40 | 0.41 | 0.42 |
|
Interest Coverage Ratio
|
| 0.61 | 0.47 | 0.91 | 0.80 | -2.57 | 3.19 | 3.08 | 3.45 | 3.89 | 4.82 | 5.81 | 3.58 | 3.33 | 3.14 | -1.65 | -2.81 | -1.46 | 2.40 | 4.71 | 5.25 | 6.17 | 7.28 | 7.24 | 8.26 | 8.51 | 7.14 | 7.93 | 6.18 | 6.68 | 8.04 | 8.91 | 7.97 | 5.35 | 5.58 | 6.13 | 4.94 | 1.22 | 5.77 | 6.01 |
|
Debt to Equity
|
| | | 10.22 | | -7.04 | -8.06 | 1.38 | 1.31 | 1.22 | 1.08 | 1.00 | 0.94 | 0.91 | 0.89 | 0.86 | 0.40 | 0.45 | 0.44 | 0.42 | 0.43 | 0.41 | 0.40 | 0.38 | 0.38 | 0.31 | 0.31 | 0.30 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.47 | 0.46 | 0.46 | 0.45 | 0.47 | 0.47 | 0.47 |
|
Debt Ratio
|
| | | 0.64 | | 0.45 | 0.45 | 0.44 | 0.43 | 0.42 | 0.39 | 0.37 | 0.36 | 0.36 | 0.35 | 0.35 | 0.23 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.23 | 0.23 | 0.19 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.15 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
|
Equity Ratio
|
0.27 | | | 0.06 | | -0.06 | -0.06 | 0.32 | 0.33 | 0.34 | 0.36 | 0.37 | 0.38 | 0.39 | 0.39 | 0.40 | 0.57 | 0.56 | 0.57 | 0.57 | 0.57 | 0.58 | 0.58 | 0.60 | 0.60 | 0.62 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.55 | 0.56 | 0.57 | 0.57 | 0.57 | 0.56 | 0.56 | 0.55 |
|
Times Interest Earned
|
| 0.61 | 0.47 | 0.91 | 0.80 | -2.57 | 3.19 | 3.08 | 3.45 | 3.89 | 4.82 | 5.81 | 3.58 | 3.33 | 3.14 | -1.65 | -2.81 | -1.46 | 2.40 | 4.71 | 5.25 | 6.17 | 7.28 | 7.24 | 8.26 | 8.51 | 7.14 | 7.93 | 6.18 | 6.68 | 8.04 | 8.91 | 7.97 | 5.35 | 5.58 | 6.13 | 4.94 | 1.22 | 5.77 | 6.01 |
|
FCF Payout Ratio
|
| | | | -0.24 | 0.01 | 0.01 | | | | | | | | | | | | | | | | | 0.04 | 0.25 | 0.05 | 0.03 | 0.03 | 0.05 | 0.04 | 0.02 | 0.01 | 0.08 | 0.03 | 0.02 | 0.02 | 0.04 | 0.04 | 0.02 | 0.02 |
|
Enterprise Value
|
-0.23B | -0.25B | -0.24B | -0.25B | -0.23B | -0.25B | -0.30B | -0.39B | -0.35B | -0.34B | -0.27B | -0.22B | -0.26B | -0.32B | -0.41B | -0.51B | -0.49B | -1.11B | -1.26B | -1.68B | -1.57B | -3.60B | -1.96B | -2.04B | -1.92B | -1.24B | -1.40B | -1.55B | -1.05B | -1.11B | -1.13B | -1.53B | -1.39B | -1.00B | -1.31B | -1.47B | -1.54B | -1.24B | -1.11B | -1.18B |
|
Return on Sales
|
| -0.01% | -0.03% | -0.31% | -0.01% | -0.25% | 0.04% | 0.17% | 0.07% | 0.09% | 0.10% | 0.13% | 0.08% | 0.07% | 0.07% | -0.21% | 0.00% | -0.02% | 0.00% | 0.04% | -0.16% | 0.08% | 0.00% | 0.09% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | | 0.13% | 0.11% | 0.12% | 0.12% | 0.11% | 0.00% | 0.13% | 0.13% |
|
Return on Capital Employed
|
| | | | | | 0.02% | 0.03% | 0.04% | 0.09% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.05% | 0.00% | -0.01% | -0.01% | 0.00% | 0.02% | 0.03% | 0.04% | 0.04% | 0.04% | 0.05% | 0.05% | 0.06% | 0.07% | 0.07% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% |
|
Return on Invested Capital
|
| | | | -8.02% | -0.02% | 0.07% | 0.01% | -0.04% | 0.16% | 0.16% | 0.16% | 0.16% | 0.12% | 0.11% | 0.06% | 0.00% | -0.01% | -0.01% | 0.01% | 0.01% | 0.03% | 0.04% | 0.05% | | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% |
|
Return on Assets
|
| | | | | | -0.07% | 0.00% | 0.01% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% |
|
Return on Equity
|
| | | -394.60% | 8.96% | 1.16% | 1.15% | -0.02% | 0.02% | 0.15% | 0.18% | 0.16% | 0.16% | 0.15% | 0.13% | 0.05% | 0.01% | 0.00% | -0.01% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.04% | 0.06% | 0.08% | 0.08% | 0.06% | 0.07% | 0.07% |