|
Gross Margin
|
| | | | | 74.72% | 74.22% | 75.87% | 71.52% | 70.07% | 72.41% | 72.46% | 62.09% | 59.53% | 59.12% | 105.91% | 50.43% | 49.44% | 61.15% | 56.71% | -53.45% | -71.88% | -36.70% | -39.91% | | | | | | | | | | | | | | | | | | 87.52% | 85.75% | 84.33% | 86.44% | 85.15% | 87.29% | 84.50% | 84.33% | 85.09% | 85.23% | 83.46% | 85.91% | 84.67% | 81.64% | 79.78% | 84.31% | 84.92% | 82.72% | 81.81% | 85.03% | 84.81% | 84.25% | 82.63% | 85.43% | 84.40% | 85.16% | 82.74% |
|
EBT Margin
|
60.32% | -13.24% | -5.28% | -58.43% | -8.95% | -6.08% | -42.69% | -11.11% | -9.07% | -8.11% | -6.51% | -71.44% | -9.69% | -4.90% | -20.50% | 5.86% | -8.95% | -51.40% | -11.61% | 0.55% | -2.74% | -35.03% | 25.88% | 241.48% | 6.83% | 84.35% | -151.87% | 32.93% | 26.30% | 30.32% | 48.02% | 40.61% | 4.74% | 56.37% | 20.17% | 13.52% | 53.96% | 37.92% | 14.96% | 29.92% | 7.30% | 11.23% | 43.02% | 53.78% | -27.20% | -26.91% | -13.94% | -22.92% | -13.74% | -13.00% | -12.17% | -7.25% | -11.99% | 44.27% | -24.73% | -24.85% | -29.50% | -26.24% | -26.01% | -24.42% | -27.56% | -27.92% | -32.49% | -15.36% | -21.74% | 102.19% | -21.83% | -22.44% |
|
EBIT Margin
|
13.40% | 7.57% | 10.52% | -21.66% | 12.08% | 14.23% | -21.97% | 18.06% | 14.51% | 11.59% | 14.43% | -32.45% | 19.14% | 16.76% | -4.83% | 13.76% | 10.79% | -45.65% | -1.19% | -4.50% | 18.13% | -36.31% | 11.72% | 30.37% | 29.16% | 14.89% | -125.57% | -8.39% | 5.19% | -34.36% | 12.72% | 13.05% | -7.57% | 17.53% | 13.98% | 2.85% | 34.86% | 19.40% | 8.55% | 13.52% | -7.94% | -2.34% | 28.97% | 46.30% | -21.00% | -16.95% | -5.66% | -14.29% | -5.95% | -5.38% | -4.91% | 0.78% | -3.81% | 53.68% | -11.64% | -10.26% | -14.91% | -11.75% | -11.09% | -9.44% | -13.14% | -13.62% | -18.67% | -3.63% | -10.46% | 113.53% | -9.79% | -10.96% |
|
EBITDA Margin
|
-84.54% | 7.57% | 10.52% | -21.66% | -1.11% | -11.87% | -36.31% | -1.86% | -17.10% | -12.85% | -24.21% | -51.45% | -5.50% | -2.64% | -5.00% | 2.98% | 20.40% | -26.02% | 78.68% | 12.13% | 118.56% | 3.19% | 16.43% | 284.74% | 81.08% | 41.54% | -188.50% | 35.76% | 42.44% | 289.82% | 48.99% | 69.87% | -52.19% | 32.67% | 41.79% | -14.54% | 54.67% | 37.83% | 14.65% | 29.43% | -17.81% | -11.11% | 39.53% | 57.03% | -33.89% | -26.89% | 5.13% | 5.07% | 5.56% | 4.68% | 8.88% | -13.83% | 44.11% | 80.02% | 20.69% | -4.62% | -7.78% | 13.79% | 1.47% | -12.61% | 10.33% | 0.85% | -16.05% | 19.00% | 4.02% | 127.27% | 3.63% | 3.21% |
|
Operating Margin
|
13.40% | 7.57% | 10.52% | -21.66% | 12.08% | 14.23% | -21.97% | 18.06% | 14.51% | 11.59% | 14.43% | -32.45% | 19.14% | 16.76% | -4.83% | 13.76% | 10.79% | -45.65% | -1.19% | -4.50% | 18.13% | -36.31% | 11.72% | 30.37% | 29.16% | 14.89% | -125.57% | -8.39% | 5.19% | -34.36% | 12.72% | 13.05% | -7.57% | 17.53% | 13.98% | 2.85% | 34.86% | 19.40% | 8.55% | 13.52% | -7.94% | -2.34% | 28.97% | 46.30% | -21.00% | -16.95% | -5.66% | -14.29% | -5.95% | -5.38% | -4.91% | 0.78% | -3.81% | 53.68% | -11.64% | -10.26% | -14.91% | -11.75% | -11.09% | -9.44% | -13.14% | -13.62% | -18.67% | -3.63% | -10.46% | 113.53% | -9.79% | -10.96% |
|
Net Margin
|
52.57% | -6.96% | -11.63% | -19.91% | -7.12% | 0.12% | -1.48% | -9.55% | -14.77% | 0.31% | -8.71% | 9.96% | -1.84% | -0.33% | 17.80% | -7.54% | 11.56% | 39.54% | 101.54% | 8.57% | 113.12% | 43.74% | 22.00% | 75.08% | 13.85% | 7.23% | 10.95% | 11.51% | 12.96% | 185.38% | 14.74% | 5.67% | -0.92% | -1.34% | 15.47% | -6.93% | | | | | -23.94% | -20.98% | | | | | | | -13.74% | -13.00% | -12.17% | -7.25% | -11.99% | 44.27% | -24.73% | -24.85% | -29.50% | -26.24% | -26.01% | -24.42% | -27.56% | -27.92% | -32.49% | -15.36% | -21.74% | 102.19% | -21.83% | -22.44% |
|
FCF Margin
|
37.23% | 47.18% | 35.29% | -439.15% | 27.62% | -190.59% | 8.94% | 813.85% | 5.31% | 36.36% | -50.54% | -6.52% | -119.71% | 48.40% | 28.69% | 23.58% | 0.82% | 1.40% | -172.50% | -91.08% | -110.52% | 119.57% | 111.26% | -71.75% | 9.16% | -24.02% | 84.98% | -224.78% | 11.52% | -355.82% | -89.90% | -44.01% | -303.34% | 52.31% | -422.83% | 1.68% | 37.83% | -166.03% | 49.68% | -57.14% | -101.98% | -28.51% | -291.38% | -17.87% | -29.52% | 56.28% | 56.28% | 29.64% | 35.00% | 56.41% | -26.59% | 7.90% | -177.15% | 19.19% | 63.65% | -91.03% | -174.24% | 38.72% | 56.69% | 46.07% | -2.58% | 55.22% | 23.35% | -208.02% | 17.36% | 51.60% | -244.54% | -44.98% |
|
Assets Average
|
11.23B | 11.43B | 11.52B | 11.42B | 11.49B | 11.68B | 11.65B | 11.49B | 11.31B | 11.23B | 11.21B | 11.06B | 11.06B | | | 10.80B | 10.75B | 10.27B | 9.66B | 9.59B | 9.39B | 8.83B | 8.41B | 7.89B | 5.90B | 4.30B | 4.24B | 4.20B | 4.27B | 3.79B | 3.08B | 2.86B | 2.79B | 2.79B | 2.76B | 2.71B | 2.69B | 2.67B | 2.61B | 2.55B | 2.53B | 2.50B | 2.50B | 2.51B | 2.55B | 2.56B | 2.53B | 2.47B | 2.37B | 2.33B | 2.31B | 2.26B | 2.28B | 2.39B | 2.49B | 2.51B | 2.50B | 2.53B | 2.53B | 2.51B | 2.48B | 2.47B | 2.54B | 2.63B | 2.62B | 2.66B | 2.72B | 2.76B |
|
Equity Average
|
5.99B | 5.85B | 5.83B | 5.72B | 5.60B | 5.52B | 5.41B | 5.29B | 5.21B | 5.09B | 4.95B | 4.77B | 4.63B | 4.54B | 4.45B | 4.38B | 4.33B | 4.25B | 4.24B | 4.29B | 4.30B | 4.10B | 3.83B | 3.90B | 3.15B | 2.30B | 2.23B | 2.15B | 2.15B | 2.15B | 2.15B | 2.06B | 1.93B | 1.91B | 1.92B | 1.92B | 1.92B | 1.95B | 1.90B | 1.85B | 1.84B | 1.82B | 1.82B | 1.82B | 1.80B | 1.77B | 1.75B | 1.74B | 1.73B | 1.72B | 1.70B | 1.63B | 1.58B | 1.60B | 1.62B | 1.61B | 1.60B | 1.58B | 1.58B | 1.56B | 1.55B | 1.54B | 1.65B | 1.76B | 1.75B | 1.78B | 1.82B | 1.80B |
|
Invested Capital
|
5.85B | 5.87B | 5.82B | 5.64B | 5.56B | 5.49B | 5.32B | 5.26B | 5.16B | 5.02B | 4.88B | 4.66B | 4.59B | 4.50B | 4.41B | 4.34B | 4.32B | 4.17B | 4.31B | 7.91B | 8.54B | 3.87B | 7.43B | 5.99B | 4.14B | 4.13B | 4.00B | 3.24B | 4.17B | 3.09B | 2.81B | 2.62B | 2.68B | 2.68B | 2.59B | 2.57B | 2.57B | 2.54B | 2.44B | 2.41B | 2.39B | 2.36B | 2.39B | 2.39B | 2.47B | 2.41B | 2.40B | 2.29B | 2.23B | 2.21B | 2.20B | 2.10B | 2.26B | 2.32B | 2.43B | 2.36B | 2.42B | 2.42B | 2.41B | 2.37B | 2.38B | 2.35B | 2.50B | 2.50B | 2.49B | 1.82B | 1.81B | 2.62B |
|
Asset Utilization Ratio
|
0.07 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | | | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.10 | 0.09 | 0.08 | 0.06 | 0.07 | 0.08 | 0.07 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
-0.63 | -0.35 | -0.47 | -0.11 | -0.51 | 0.59 | -0.91 | 0.64 | 0.55 | 0.48 | 0.64 | -505.31 | 0.64 | 0.69 | -0.26 | 1.70 | 0.48 | -2.25 | -0.07 | 2.35 | 0.68 | -1.26 | 0.41 | -2.00 | 0.84 | 0.72 | -5.58 | -0.49 | 0.22 | -1.51 | 0.75 | 1.11 | -0.64 | 1.40 | 1.16 | 0.25 | 3.35 | 1.85 | 0.86 | 1.31 | -0.82 | -0.24 | 2.77 | 4.58 | -2.29 | -1.43 | -0.65 | -1.65 | -0.76 | -0.71 | -0.68 | 0.10 | -0.47 | 5.71 | -0.89 | -0.70 | -1.02 | -0.81 | -0.74 | -0.63 | -0.91 | -0.95 | -1.35 | -0.31 | -0.93 | 10.01 | -0.81 | -0.96 |
|
Debt to Equity
|
0.36 | 0.36 | 0.36 | 0.36 | 0.35 | 0.35 | 0.37 | 0.01 | | 0.01 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42 | | 0.41 | 0.42 | 0.46 |
|
Debt Ratio
|
0.19 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.17 | 0.00 | | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28 | | 0.28 | 0.28 | 0.30 |
|
Equity Ratio
|
0.52 | 0.51 | 0.50 | 0.50 | 0.48 | 0.47 | 0.46 | 0.46 | 0.46 | 0.45 | 0.44 | 0.43 | 0.41 | | 0.41 | 0.40 | 0.40 | 0.43 | 0.45 | 0.44 | 0.48 | 0.45 | 0.46 | 0.53 | 0.53 | 0.54 | 0.51 | 0.51 | 0.49 | 0.66 | 0.74 | 0.70 | 0.68 | 0.68 | 0.71 | 0.71 | 0.73 | 0.73 | 0.72 | 0.73 | 0.72 | 0.73 | 0.72 | 0.73 | 0.69 | 0.69 | 0.69 | 0.72 | 0.74 | 0.74 | 0.73 | 0.71 | 0.67 | 0.67 | 0.64 | 0.65 | 0.63 | 0.62 | 0.62 | 0.62 | 0.63 | 0.62 | 0.67 | 0.67 | 0.67 | 0.67 | 0.66 | 0.64 |
|
Times Interest Earned
|
-0.63 | -0.35 | -0.47 | -0.11 | -0.51 | 0.59 | -0.91 | 0.64 | 0.55 | 0.48 | 0.64 | -505.31 | 0.64 | 0.69 | -0.26 | 1.70 | 0.48 | -2.25 | -0.07 | 2.35 | 0.68 | -1.26 | 0.41 | -2.00 | 0.84 | 0.72 | -5.58 | -0.49 | 0.22 | -1.51 | 0.75 | 1.11 | -0.64 | 1.40 | 1.16 | 0.25 | 3.35 | 1.85 | 0.86 | 1.31 | -0.82 | -0.24 | 2.77 | 4.58 | -2.29 | -1.43 | -0.65 | -1.65 | -0.76 | -0.71 | -0.68 | 0.10 | -0.47 | 5.71 | -0.89 | -0.70 | -1.02 | -0.81 | -0.74 | -0.63 | -0.91 | -0.95 | -1.35 | -0.31 | -0.93 | 10.01 | -0.81 | -0.96 |
|
FCF Payout Ratio
|
-1.05 | -0.75 | -1.02 | -0.73 | -1.32 | -0.52 | 3.80 | 0.06 | 6.82 | 0.94 | -0.68 | -5.43 | -0.38 | 0.76 | 1.38 | 1.62 | 54.61 | 29.80 | -0.24 | -0.39 | -0.87 | 0.80 | 0.87 | -1.38 | 13.38 | -1.76 | 0.51 | -0.18 | 3.93 | -0.13 | -0.27 | -0.55 | -0.07 | 0.41 | -0.05 | 12.39 | 0.57 | -0.14 | 0.44 | -0.40 | -0.23 | -0.82 | -0.08 | -1.39 | -0.88 | 0.58 | 0.46 | 0.92 | 0.79 | 0.47 | -0.95 | 3.33 | -0.13 | 1.20 | 0.37 | -0.26 | -0.13 | 0.58 | 0.40 | 0.49 | -8.47 | 0.41 | 0.96 | -0.12 | 1.37 | 0.49 | -0.10 | -0.53 |
|
Enterprise Value
|
-0.95B | -0.63B | -0.95B | -0.50B | -0.30B | -0.50B | -0.50B | -0.00B | -0.15B | 0.06B | 0.04B | -0.22B | -0.16B | -0.21B | -0.33B | -0.22B | -0.20B | -0.30B | -0.38B | -0.32B | -0.55B | -0.36B | -0.35B | -0.60B | -0.20B | -0.17B | -0.25B | -0.20B | -0.44B | -0.81B | -0.58B | -0.40B | -0.24B | -0.37B | -0.10B | -0.16B | -0.29B | -0.19B | -0.16B | -0.26B | -0.17B | -0.15B | -0.11B | -0.26B | -0.33B | -0.31B | -0.33B | -0.22B | -0.18B | -0.17B | -0.14B | -0.04B | -0.03B | -0.10B | -0.22B | -0.14B | -0.07B | -0.08B | -0.10B | -0.10B | -0.08B | -0.04B | -0.20B | -0.09B | -0.08B | -0.29B | -0.08B | -0.04B |
|
Return on Sales
|
0.60% | 0.00% | -0.05% | -0.12% | -0.01% | 0.06% | 0.04% | -0.01% | -0.09% | 0.00% | -0.09% | 0.10% | -0.02% | 0.00% | 0.18% | -0.08% | 0.12% | 0.40% | 1.02% | 0.09% | 1.13% | 0.44% | 0.22% | 0.75% | 0.14% | 0.07% | 0.11% | 0.12% | 0.13% | 1.85% | 0.15% | 0.06% | -0.01% | -0.01% | 0.15% | -0.07% | 0.02% | 0.02% | -0.02% | | -0.24% | -0.21% | -0.11% | -0.11% | -0.05% | | | | -0.14% | -0.13% | -0.12% | -0.07% | -0.12% | 0.44% | -0.25% | -0.25% | -0.29% | -0.26% | -0.26% | -0.24% | -0.28% | -0.28% | -0.32% | -0.15% | -0.22% | 1.02% | -0.22% | -0.22% |
|
Return on Invested Capital
|
0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | -0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.01% | 0.01% | 0.01% | 0.00% | 0.03% | 0.03% | -0.02% | -0.01% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | -0.02% | -0.03% | -0.03% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.00% | 0.01% | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
-0.01% | -0.01% | -0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.01% | 0.02% | 0.04% | 0.05% | 0.06% | 0.05% | 0.03% | 0.04% | 0.03% | 0.03% | 0.02% | 0.01% | 0.01% | 0.04% | 0.04% | 0.05% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | | | | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | -0.03% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
-0.03% | -0.03% | -0.03% | 0.02% | -0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.04% | 0.09% | 0.10% | 0.13% | 0.12% | 0.06% | 0.07% | 0.05% | 0.05% | 0.05% | 0.01% | 0.01% | 0.06% | 0.06% | 0.06% | 0.06% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | | | | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | 0.01% | 0.00% | -0.01% | -0.01% | -0.04% | -0.04% | -0.04% | -0.04% | -0.05% | -0.05% | -0.04% | -0.04% | 0.01% | 0.02% | 0.01% |