|
Gross Margin
|
| 29.27% | 42.20% | 144.40% | 78.85% | 77.14% | 71.39% | 91.43% | 91.56% | 96.76% | 72.02% | 81.71% | 33.14% | -9.57% | 13.80% | 31.86% | 20.33% | 28.17% | 24.88% | 34.49% | 33.88% | 28.42% | 33.35% | 24.28% | 39.64% | 27.79% | 18.12% | 29.20% | 18.22% | 32.34% | 36.89% | 36.73% | 50.23% | 93.72% | 93.51% | 97.61% | 90.85% | 90.05% | 92.62% | 93.85% | 91.92% | 92.70% | 89.99% | 92.18% | 95.72% | 94.14% | 95.47% | 94.48% | 96.47% | 93.36% | 92.92% | 95.87% | 95.00% | 91.83% | 93.26% | 94.95% | 99.88% | 99.86% | 99.92% | 98.82% | 98.64% | 98.51% | 98.56% | 96.61% | 98.32% | 98.28% | 98.82% | 97.56% |
|
EBT Margin
|
| -119.80% | -44.30% | -14.83% | -14.84% | 16.88% | -48.44% | 48.54% | 20.06% | 68.12% | -5.40% | -231.44% | 12.01% | -15.97% | 8.96% | 27.46% | 15.41% | 3.13% | 2.24% | -29.53% | 5.34% | 4.13% | 3.93% | -0.44% | 18.44% | -1.03% | -12.53% | 1.65% | -15.98% | 5.31% | 9.34% | 27.27% | 17.10% | 4.15% | 2.32% | 6.27% | 4.22% | 4.12% | 23.69% | -6.43% | 5.95% | 16.65% | -6.89% | 21.02% | 13.33% | 5.97% | 22.58% | 18.92% | 30.01% | 22.97% | 27.13% | 18.83% | 20.51% | 10.43% | 16.48% | 10.78% | 8.87% | 1.09% | 4.46% | 4.43% | 8.63% | 9.05% | 9.74% | 10.69% | 6.11% | 5.41% | 11.41% | 8.59% |
|
EBIT Margin
|
| -95.98% | -22.35% | 1.51% | -2.70% | 27.76% | -31.57% | 53.53% | 31.57% | 71.98% | 8.37% | -220.94% | 13.07% | -16.76% | 7.85% | -3.94% | 5.89% | 1.70% | 0.10% | -5.99% | -61.46% | -68.68% | -63.67% | -78.18% | -43.19% | -73.24% | -94.41% | -69.78% | -97.76% | -64.33% | -55.14% | 28.74% | -25.78% | 19.70% | 15.35% | 67.93% | -8.52% | -9.50% | 14.68% | -9.19% | -5.42% | 7.34% | -16.90% | 5.86% | 27.13% | 16.80% | 29.24% | 22.02% | 34.49% | 26.30% | 29.47% | 30.07% | 27.01% | 18.45% | 27.33% | 26.18% | 36.67% | 38.10% | 46.46% | 42.44% | 39.16% | 41.73% | 43.43% | 38.68% | 40.01% | 38.16% | 39.81% | 35.99% |
|
EBITDA Margin
|
| -95.98% | -22.35% | 1.51% | -2.70% | 27.76% | -31.57% | 53.53% | 31.57% | 71.98% | 8.37% | -220.94% | 13.07% | -16.76% | 7.85% | -3.94% | 5.89% | 1.70% | 0.10% | -5.99% | -61.46% | -68.68% | -63.67% | -78.18% | -43.19% | -73.24% | -94.41% | -69.78% | -97.76% | -64.33% | -55.14% | 28.74% | -25.78% | 19.70% | 15.35% | 67.93% | -8.52% | -9.50% | 14.68% | -9.19% | -5.42% | 7.34% | -16.90% | 5.86% | 27.13% | 16.80% | 29.24% | 22.02% | 34.49% | 26.30% | 29.47% | 30.07% | 27.01% | 18.45% | 27.33% | 26.18% | 36.67% | 38.10% | 46.46% | 42.44% | 39.16% | 41.73% | 43.43% | 38.68% | 40.01% | 38.16% | 39.81% | 35.99% |
|
Operating Margin
|
| -95.98% | -22.35% | 1.51% | -2.70% | 27.76% | -31.57% | 53.53% | 31.57% | 71.98% | 8.37% | -220.94% | 13.07% | -16.76% | 7.85% | -3.94% | 5.89% | 1.70% | 0.10% | -5.99% | -61.46% | -68.68% | -63.67% | -78.18% | -43.19% | -73.24% | -94.41% | -69.78% | -97.76% | -64.33% | -55.14% | 28.74% | -25.78% | 19.70% | 15.35% | 67.93% | -8.52% | -9.50% | 14.68% | -9.19% | -5.42% | 7.34% | -16.90% | 5.86% | 27.13% | 16.80% | 29.24% | 22.02% | 34.49% | 26.30% | 29.47% | 30.07% | 27.01% | 18.45% | 27.33% | 26.18% | 36.67% | 38.10% | 46.46% | 42.44% | 39.16% | 41.73% | 43.43% | 38.68% | 40.01% | 38.16% | 39.81% | 35.99% |
|
Net Margin
|
-4.28% | -0.15% | 20.05% | -10.57% | -1.86% | 3.46% | 21.46% | 3.61% | 0.31% | 0.43% | 0.85% | 1.75% | -0.08% | -0.43% | -0.21% | -0.21% | -0.42% | -0.40% | -0.82% | -0.76% | -0.34% | -0.18% | 0.22% | -1.53% | -0.03% | -2.48% | -2.55% | -2.48% | -7.88% | -6.82% | -6.68% | 20.84% | 7.40% | -12.20% | -6.34% | 2.32% | 2.54% | 67.33% | -2.33% | -2.39% | 5.41% | 60.89% | 5.66% | 17.68% | 6.68% | 3.26% | 16.68% | 16.51% | 21.54% | 16.28% | 19.03% | 16.79% | 17.12% | 7.14% | 10.67% | 7.76% | 7.50% | 0.75% | 2.52% | 3.33% | 5.86% | 5.79% | 6.44% | 7.24% | 5.17% | 3.53% | 7.70% | 6.47% |
|
FCF Margin
|
-69.94% | -2.63% | -45.95% | -8.01% | -30.30% | 2.88% | 51.66% | 61.66% | -8.82% | 0.40% | 5.71% | -224.55% | -2.25% | 5.34% | 8.31% | 13.05% | -8.00% | 21.56% | 18.02% | -40.07% | -37.71% | -5.95% | -15.17% | 5.47% | -56.21% | -1.47% | 18.55% | 13.43% | -50.30% | 31.52% | 9.77% | 7.82% | -12.64% | 71.73% | 50.86% | -10.39% | -49.99% | -52.90% | 73.61% | 55.53% | -100.19% | -64.71% | 14.87% | 32.13% | -57.86% | 74.00% | 61.42% | 38.53% | -56.23% | 22.24% | 47.13% | 74.74% | -64.94% | 73.06% | 73.85% | 16.78% | -103.56% | 23.75% | -25.40% | 1.80% | -53.05% | 1.15% | -27.19% | 57.51% | -109.78% | -40.97% | 4.33% | 64.71% |
|
Inventory Average
|
| | | | | | | | | | | | 0.36B | 0.35B | 0.35B | 0.37B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets Average
|
| | 6.34B | 6.69B | | | | | 9.29B | 9.21B | 8.70B | 8.74B | 9.12B | 8.79B | 8.67B | 9.04B | 28.35B | 46.76B | 45.86B | 46.70B | 49.50B | 51.27B | 52.07B | 52.67B | 52.47B | 52.44B | 51.53B | 48.42B | 44.73B | 44.09B | 45.57B | 45.59B | 45.53B | 47.18B | 48.02B | 47.42B | 48.09B | 49.20B | 49.18B | 48.04B | 48.05B | 48.74B | 48.89B | 49.36B | 50.62B | 51.03B | 51.03B | 52.45B | 54.99B | 57.42B | 58.01B | 57.07B | 58.07B | 58.63B | 56.22B | 53.14B | 51.55B | 52.89B | 54.89B | 56.97B | 59.42B | 61.97B | 63.14B | 63.82B | 67.29B | 68.75B | 68.30B | 72.67B |
|
Equity Average
|
2.68B | 3.18B | 3.99B | 4.32B | 4.48B | 4.28B | 4.39B | 5.88B | 6.94B | 6.86B | 6.42B | 6.10B | 6.30B | 6.26B | 6.14B | 6.48B | 8.58B | 10.22B | 10.08B | 10.15B | 10.18B | 10.28B | 10.41B | 10.41B | 10.55B | 10.72B | 10.58B | 10.45B | 10.36B | 10.26B | 10.25B | 10.27B | 10.45B | 10.64B | 10.66B | 10.39B | 10.21B | 10.43B | 10.61B | 10.36B | 10.02B | 9.92B | 9.96B | 9.82B | 9.49B | 9.37B | 9.40B | 9.44B | 9.61B | 9.94B | 10.25B | 10.49B | 10.56B | 10.46B | 10.36B | 10.33B | 10.05B | 9.79B | 9.77B | 9.78B | 9.83B | 9.91B | 10.03B | 10.17B | 10.25B | 10.33B | 10.44B | 10.57B |
|
Invested Capital
|
2.66B | 3.98B | 4.58B | 6.15B | 4.90B | 4.37B | 6.40B | 8.65B | 6.94B | 6.81B | 6.03B | 8.08B | 6.47B | 6.13B | 6.64B | 8.13B | 18.15B | 17.59B | 17.48B | 18.35B | 18.52B | 19.16B | 19.07B | 11.82B | 19.28B | 19.18B | 18.28B | 17.87B | 17.87B | 17.43B | 17.47B | 17.68B | 18.79B | 18.77B | 18.73B | 18.02B | 18.79B | 18.28B | 18.42B | 17.70B | 17.64B | 17.74B | 18.02B | 17.94B | 17.84B | 17.38B | 17.86B | 17.79B | 18.02B | 18.92B | 19.07B | 19.71B | 19.44B | 19.25B | 19.00B | 19.07B | 18.44B | 18.56B | 19.23B | 19.50B | 19.79B | 22.62B | 23.04B | 23.76B | 25.06B | 25.73B | 26.51B | 26.54B |
|
Asset Utilization Ratio
|
| | -0.01 | 0.09 | | | | | 0.14 | 0.19 | 0.20 | 0.16 | 0.43 | 0.56 | 0.79 | 1.04 | 0.32 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.24 | 0.20 | 0.17 | 0.17 | 0.13 | 0.12 | 0.12 | 0.08 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.10 | 0.12 | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.13 | 0.13 | 0.13 | 0.14 | 0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.16 | 0.15 |
|
Interest Coverage Ratio
|
| -4.03 | -1.02 | 0.09 | -0.22 | 2.55 | -1.87 | 10.72 | 2.74 | 18.65 | 0.61 | -21.04 | 12.36 | -13.48 | 8.13 | -5.14 | 6.34 | 2.14 | 0.15 | -14.75 | -63.29 | -67.21 | -64.83 | -62.33 | -43.78 | -65.54 | -72.84 | -79.24 | -88.27 | -74.38 | -63.82 | 19.46 | -29.00 | 8.58 | 6.61 | 81.70 | -3.55 | -3.56 | 5.86 | -5.07 | -1.95 | 3.50 | -6.12 | 3.73 | 21.30 | 10.94 | 24.82 | 0.42 | 45.78 | 28.56 | 32.32 | 0.67 | 2.35 | 1.14 | 1.55 | 1.28 | 1.31 | 1.03 | 1.10 | 1.08 | 1.23 | 1.22 | 1.24 | 1.23 | 1.12 | 1.11 | 1.35 | 1.21 |
|
Debt to Equity
|
| 0.53 | 0.46 | 0.41 | 0.43 | 0.50 | 0.36 | 0.24 | 0.22 | 0.22 | 0.24 | 0.31 | 0.23 | 0.23 | 0.22 | 0.12 | 0.82 | 0.96 | 1.08 | 1.06 | 1.06 | 1.13 | 1.02 | 1.03 | 1.09 | 1.07 | 1.04 | 0.98 | 0.84 | 0.86 | 0.84 | 0.71 | 0.73 | 0.85 | 0.84 | 0.90 | 0.85 | 0.88 | 0.96 | 0.90 | 0.99 | 0.95 | 0.87 | 0.84 | 0.96 | 0.99 | 0.85 | 0.96 | 0.83 | 0.75 | 0.76 | 0.82 | 0.89 | 0.82 | 0.78 | 0.78 | 0.96 | 1.06 | 1.17 | 1.22 | 1.30 | 1.27 | 1.12 | 1.25 | 1.44 | 1.30 | 1.27 | 1.31 |
|
Debt Ratio
|
| 0.32 | 0.30 | 0.26 | | | | 0.18 | 0.17 | 0.16 | 0.18 | 0.21 | 0.16 | 0.16 | 0.16 | 0.09 | 0.18 | 0.21 | 0.24 | 0.23 | 0.21 | 0.23 | 0.20 | 0.20 | 0.22 | 0.22 | 0.21 | 0.22 | 0.20 | 0.20 | 0.19 | 0.16 | 0.17 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 | 0.21 | 0.19 | 0.20 | 0.19 | 0.18 | 0.16 | 0.17 | 0.18 | 0.16 | 0.17 | 0.14 | 0.13 | 0.14 | 0.15 | 0.16 | 0.15 | 0.15 | 0.16 | 0.18 | 0.19 | 0.20 | 0.21 | 0.21 | 0.20 | 0.18 | 0.20 | 0.21 | 0.20 | 0.19 | 0.18 |
|
Equity Ratio
|
| 0.61 | 0.64 | 0.65 | | | | 0.74 | 0.75 | 0.74 | 0.73 | 0.67 | 0.72 | 0.71 | 0.71 | 0.72 | 0.22 | 0.22 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.21 | 0.23 | 0.24 | 0.23 | 0.22 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.18 | 0.19 | 0.18 | 0.18 | 0.19 | 0.20 | 0.19 | 0.18 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.14 |
|
Times Interest Earned
|
| -4.03 | -1.02 | 0.09 | -0.22 | 2.55 | -1.87 | 10.72 | 2.74 | 18.65 | 0.61 | -21.04 | 12.36 | -13.48 | 8.13 | -5.14 | 6.34 | 2.14 | 0.15 | -14.75 | -63.29 | -67.21 | -64.83 | -62.33 | -43.78 | -65.54 | -72.84 | -79.24 | -88.27 | -74.38 | -63.82 | 19.46 | -29.00 | 8.58 | 6.61 | 81.70 | -3.55 | -3.56 | 5.86 | -5.07 | -1.95 | 3.50 | -6.12 | 3.73 | 21.30 | 10.94 | 24.82 | 0.42 | 45.78 | 28.56 | 32.32 | 0.67 | 2.35 | 1.14 | 1.55 | 1.28 | 1.31 | 1.03 | 1.10 | 1.08 | 1.23 | 1.22 | 1.24 | 1.23 | 1.12 | 1.11 | 1.35 | 1.21 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | 0.00 | 0.16 | -0.13 | 0.50 | 0.00 | 0.19 | -0.02 | -0.14 | -0.05 | 0.16 | -0.01 | -0.57 | 0.05 | 0.06 | -0.02 | 0.03 | 0.09 | 0.10 | -0.06 | 0.03 | 0.07 | -0.12 | -0.08 | -0.07 | 0.05 | 0.09 | -0.05 | -0.05 | 0.31 | 0.11 | -0.05 | 0.04 | 0.04 | 0.04 | -0.03 | 0.11 | 0.07 | 0.03 | -0.06 | 0.06 | 0.05 | 0.23 | -0.04 | 0.18 | -0.13 | 1.98 | -0.05 | 2.41 | -0.12 | 0.05 | -0.03 | -0.09 | 0.74 | 0.05 |
|
Enterprise Value
|
-0.20B | -0.52B | -0.49B | -0.23B | -0.31B | -0.35B | -0.44B | -0.70B | -0.54B | -1.16B | -1.11B | -0.08B | -0.10B | -0.13B | -0.93B | -1.43B | -2.92B | -3.34B | -4.21B | -3.67B | -3.36B | -3.95B | -4.02B | -4.09B | -3.36B | -3.32B | -3.38B | -3.45B | -2.40B | -2.80B | -2.93B | -3.47B | -3.92B | -4.37B | -4.64B | -4.86B | -4.74B | -4.74B | -4.90B | -5.24B | -5.49B | -5.37B | -5.98B | -7.65B | -6.67B | -6.85B | -8.39B | -9.02B | -8.62B | -8.41B | -9.44B | -10.73B | -8.44B | -8.46B | -9.41B | -9.64B | -7.45B | -7.94B | -8.75B | -8.43B | -7.53B | -10.76B | -10.50B | -12.09B | -11.11B | -11.18B | -11.40B | -13.98B |
|
Return on Sales
|
-0.04% | 0.00% | 0.20% | -0.04% | -0.02% | 0.03% | 0.21% | 0.04% | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -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% | 0.27% | 0.14% | 0.05% | 0.11% | 0.02% | 0.06% | 0.71% | 0.13% | 0.19% | 0.17% | | | | 0.11% | 0.04% | 0.17% | 0.13% | 0.22% | 0.17% | 0.20% | 0.14% | 0.17% | 0.07% | 0.11% | 0.08% | 0.06% | 0.05% | 0.02% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | -0.08% | -0.06% | | | | | 0.05% | 0.10% | 0.12% | 0.00% | 0.04% | -0.06% | -0.05% | 0.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
| -0.15% | -0.16% | -0.11% | -0.03% | 0.01% | 0.00% | 0.29% | 0.25% | 0.28% | 0.31% | 0.01% | 0.01% | -0.06% | -0.04% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | -0.09% | -0.18% | -0.27% | -0.28% | -0.28% | -0.24% | -0.23% | -0.26% | -0.31% | -0.33% | -0.17% | | -0.16% | -0.06% | 0.02% | 0.01% | -0.09% | -0.08% | -0.01% | 0.00% | 0.00% | 0.01% | -0.06% | -0.01% | 0.05% | 0.03% | 0.06% | 0.07% | 0.08% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.07% | 0.07% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% |
|
Return on Assets
|
| | 0.01% | 0.00% | | | | | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | | | | 0.00% | 0.00% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
0.08% | 0.01% | 0.02% | 0.00% | 0.00% | 0.01% | 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% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 0.11% | 0.12% | 0.13% | 0.06% | 0.03% | 0.09% | 0.07% | 0.07% | 0.06% | | | | 0.02% | 0.02% | 0.06% | 0.08% | 0.12% | 0.15% | 0.16% | 0.16% | 0.13% | 0.11% | 0.09% | 0.08% | 0.05% | 0.03% | 0.01% | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |