|
Gross Margin
|
| 29.42% | 29.57% | 31.98% | 34.18% | 33.72% | 26.60% | 33.75% | 36.19% | 37.26% | 35.39% | 35.86% | 34.53% | 36.28% | 34.34% | 33.43% | 35.91% | 35.08% | 32.81% | 32.16% | 33.75% | 32.50% | 32.04% | 32.24% | 30.18% | 36.88% | 36.39% | 36.36% | 34.42% | 34.63% | 32.07% | 32.23% | 31.94% | 30.27% | 28.33% | 32.03% | 32.56% | 33.64% | 34.02% | 33.78% | 34.99% | 35.42% | 34.25% | 34.14% | 34.41% | 34.37% | 31.91% | 32.61% |
|
EBT Margin
|
872.73% | 6.19% | 8.25% | 6.11% | 14.00% | -7.45% | -2.76% | 33.75% | 19.36% | 20.11% | 17.63% | 17.44% | 19.53% | 23.91% | 20.90% | 19.25% | 20.19% | 15.86% | 12.83% | -210.04% | 10.42% | 8.60% | 19.12% | 5.00% | 8.79% | -25.62% | 14.07% | 18.53% | 11.01% | 9.75% | 13.90% | -7.75% | 16.06% | 6.09% | 8.38% | 14.24% | 16.20% | 17.44% | 7.00% | 13.85% | 16.05% | 5.37% | -4.43% | -3.62% | 16.97% | -128.57% | 12.94% | 14.12% |
|
EBIT Margin
|
181.82% | 13.70% | 15.77% | 12.58% | 20.54% | 16.97% | 6.52% | 33.75% | 23.03% | 24.08% | 22.55% | 15.15% | 22.43% | 24.71% | 23.75% | 22.06% | 23.79% | 20.28% | 16.83% | -205.14% | 9.43% | 11.46% | 19.42% | 9.09% | 12.51% | -20.14% | 17.81% | 22.34% | 17.03% | 18.67% | 18.28% | -0.30% | 18.44% | 8.27% | 11.54% | 16.61% | 19.16% | 20.47% | 9.94% | 18.95% | 20.31% | 8.06% | -1.58% | -0.61% | 19.94% | -125.54% | 16.43% | 17.06% |
|
EBITDA Margin
|
181.82% | 13.70% | 15.77% | 12.58% | 20.54% | 16.97% | 6.52% | 33.75% | 23.03% | 24.08% | 22.55% | 15.15% | 22.43% | 24.71% | 23.75% | 22.06% | 23.79% | 20.28% | 16.83% | -205.14% | 9.43% | 11.46% | 19.42% | 9.09% | 12.51% | -20.14% | 17.81% | 22.34% | 17.03% | 18.67% | 18.28% | -0.30% | 18.44% | 8.27% | 11.54% | 16.61% | 19.16% | 20.47% | 9.94% | 18.95% | 20.31% | 8.06% | -1.58% | -0.61% | 19.94% | -125.54% | 16.43% | 17.06% |
|
Operating Margin
|
181.82% | 13.70% | 15.77% | 12.58% | 20.54% | 16.97% | 6.52% | 33.75% | 23.03% | 24.08% | 22.55% | 15.15% | 22.43% | 24.71% | 23.75% | 22.06% | 23.79% | 20.28% | 16.83% | -205.14% | 9.43% | 11.46% | 19.42% | 9.09% | 12.51% | -20.14% | 17.81% | 22.34% | 17.03% | 18.67% | 18.28% | -0.30% | 18.44% | 8.27% | 11.54% | 16.61% | 19.16% | 20.47% | 9.94% | 18.95% | 20.31% | 8.06% | -1.58% | -0.61% | 19.94% | -125.54% | 16.43% | 17.06% |
|
Net Margin
|
527.27% | -1.94% | -0.31% | -0.61% | 3.87% | -13.15% | -4.95% | 4.00% | 13.64% | 11.34% | 13.44% | 13.77% | 13.97% | 17.43% | 14.54% | 116.78% | 15.91% | 11.27% | 9.70% | -182.38% | 6.78% | 6.99% | 14.78% | 2.80% | 6.19% | -24.85% | 9.28% | 14.90% | 8.88% | -0.38% | 11.64% | -3.80% | 12.92% | 4.04% | 6.69% | 12.02% | 12.90% | 14.85% | 3.87% | 11.03% | 12.54% | 1.54% | -4.54% | 32.42% | 11.90% | -123.16% | 9.83% | 10.20% |
|
FCF Margin
|
| | 15.03% | 23.47% | -5.49% | | | | -6.99% | 12.42% | -3.27% | 17.81% | -15.55% | 1.73% | -1.16% | 3.63% | 2.93% | -6.08% | 7.93% | 21.25% | 0.92% | 12.83% | 8.76% | 21.04% | 1.32% | 28.23% | 15.08% | 20.23% | 9.12% | 15.34% | 3.08% | 39.74% | 4.50% | 1.24% | 8.18% | 9.05% | 3.39% | 12.74% | 11.64% | 16.36% | 7.44% | 10.70% | 13.30% | 17.35% | 8.03% | 16.09% | 15.81% | 18.43% |
|
Inventory Average
|
| | | | | | 2.07B | 2.80B | 2.75B | 2.89B | 2.99B | 2.90B | 2.89B | 3.05B | 3.07B | 2.95B | 2.92B | 3.09B | 3.15B | 2.94B | 2.89B | 3.10B | 3.12B | 2.94B | 2.78B | 2.82B | 2.74B | 2.72B | 2.72B | 2.75B | 2.83B | 2.78B | 2.91B | 3.26B | 3.48B | 3.59B | 3.83B | 3.92B | 3.80B | 3.70B | 3.60B | 3.58B | 3.72B | 3.62B | 3.48B | 3.58B | 3.55B | 3.35B |
|
Assets Average
|
| | | | | | 78.93B | 122.38B | 123.12B | 122.48B | 121.38B | 120.78B | 120.71B | 120.13B | 119.61B | 120.00B | 120.34B | 121.17B | 120.66B | 111.52B | 103.51B | 103.38B | 103.01B | 102.14B | 102.76B | 101.19B | 98.21B | 98.98B | 99.25B | 97.85B | 95.97B | 94.15B | 93.63B | 92.77B | 90.83B | 90.25B | 90.73B | 90.95B | 90.31B | 90.00B | 90.32B | 89.55B | 88.68B | 88.43B | 89.28B | 85.93B | 81.64B | 81.74B |
|
Equity Average
|
| | | | | | 32.99B | 58.45B | 58.08B | 58.15B | 57.96B | 57.72B | 57.70B | 58.12B | 58.62B | 62.44B | 66.18B | 66.00B | 65.56B | 58.59B | 51.80B | 51.75B | 51.74B | 51.78B | 51.44B | 50.15B | 49.25B | 49.79B | 50.34B | 50.29B | 50.19B | 49.84B | 49.62B | 49.38B | 48.63B | 48.57B | 49.07B | 49.64B | 49.70B | 49.56B | 49.67B | 49.34B | 48.74B | 48.89B | 49.46B | 45.54B | 41.53B | 41.67B |
|
Invested Capital
|
7.91B | | | 12.84B | | 20.59B | 81.82B | 78.85B | 58.26B | 60.15B | 59.91B | 83.33B | 59.84B | 59.51B | 61.56B | 91.23B | 69.01B | 68.43B | 66.38B | 77.33B | 53.14B | 52.97B | 54.35B | 75.88B | 52.37B | 49.92B | 49.87B | 50.47B | 50.56B | 51.75B | 51.27B | 50.19B | 50.53B | 50.11B | 49.08B | 49.66B | 50.15B | 50.60B | 50.04B | 50.33B | 50.27B | 49.69B | 49.16B | 49.97B | 50.28B | 43.39B | 43.48B | 43.69B |
|
Asset Utilization Ratio
|
| | | | | | 0.18 | 0.15 | 0.18 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.24 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.25 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.28 | 0.27 | 0.28 | 0.28 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.29 | 0.31 | 0.31 |
|
Interest Coverage Ratio
|
-1.82 | 2.23 | 2.45 | 1.93 | 2.53 | 1.13 | 0.87 | | 6.08 | 6.20 | 4.54 | 3.35 | 4.53 | 5.34 | 4.87 | 4.90 | 4.73 | 4.29 | 3.29 | -43.50 | 1.75 | 2.32 | 2.96 | 1.82 | 2.48 | -3.03 | 3.65 | 4.73 | 2.62 | 2.01 | 2.79 | -0.03 | 4.61 | 2.32 | 3.29 | 5.65 | 5.48 | 6.04 | 2.86 | 5.68 | 5.76 | 2.28 | -0.44 | -0.18 | 5.22 | -33.23 | 4.27 | 4.55 |
|
Debt to Equity
|
| | | 1.83 | | 1.96 | 0.43 | 0.44 | 0.43 | 0.55 | 0.55 | 0.55 | 0.55 | 0.53 | 0.53 | 0.47 | 0.47 | 0.52 | 0.49 | 0.60 | 0.60 | 0.60 | 0.59 | 0.56 | 0.64 | 0.59 | 0.58 | 0.56 | 0.54 | 0.50 | 0.48 | 0.44 | 0.44 | 0.43 | 0.42 | 0.41 | 0.41 | 0.40 | 0.40 | 0.40 | 0.41 | 0.41 | 0.41 | 0.40 | 0.44 | 0.51 | 0.51 | 0.51 |
|
Debt Ratio
|
| | | 0.37 | | 0.38 | 0.21 | 0.21 | 0.20 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.28 | 0.27 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.31 | 0.29 | 0.29 | 0.28 | 0.28 | 0.26 | 0.25 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.22 | 0.23 | 0.23 | 0.24 | 0.26 | 0.26 | 0.26 |
|
Equity Ratio
|
2.52 | | | 0.20 | | 0.19 | 0.48 | 0.47 | 0.47 | 0.48 | 0.48 | 0.48 | 0.48 | 0.49 | 0.49 | 0.55 | 0.55 | 0.54 | 0.55 | 0.50 | 0.50 | 0.50 | 0.50 | 0.51 | 0.49 | 0.50 | 0.50 | 0.50 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.54 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.56 | 0.55 | 0.51 | 0.51 | 0.51 |
|
Times Interest Earned
|
-1.82 | 2.23 | 2.45 | 1.93 | 2.53 | 1.13 | 0.87 | | 6.08 | 6.20 | 4.54 | 3.35 | 4.53 | 5.34 | 4.87 | 4.90 | 4.73 | 4.29 | 3.29 | -43.50 | 1.75 | 2.32 | 2.96 | 1.82 | 2.48 | -3.03 | 3.65 | 4.73 | 2.62 | 2.01 | 2.79 | -0.03 | 4.61 | 2.32 | 3.29 | 5.65 | 5.48 | 6.04 | 2.86 | 5.68 | 5.76 | 2.28 | -0.44 | -0.18 | 5.22 | -33.23 | 4.27 | 4.55 |
|
FCF Payout Ratio
|
| | 0.46 | 0.27 | -1.32 | | | | -1.45 | 0.79 | -3.85 | 1.20 | -0.75 | 6.32 | -10.44 | 3.08 | 4.85 | -1.87 | 1.51 | 0.52 | 8.87 | 0.59 | 0.92 | 0.36 | 6.02 | 0.26 | 0.51 | 0.35 | 0.84 | 0.48 | 2.51 | 0.18 | 1.80 | 6.05 | 0.92 | 0.73 | 2.23 | 0.57 | 0.64 | 0.44 | 1.02 | 0.70 | 0.57 | 0.42 | 0.99 | 0.46 | 0.48 | 0.40 |
|
Enterprise Value
|
-3.01B | -2.81B | -2.85B | -2.08B | -1.90B | -1.93B | -4.23B | -4.70B | -4.09B | -4.16B | -3.75B | -3.99B | -3.03B | -1.23B | -1.23B | -1.42B | -1.59B | -3.18B | -1.18B | -1.01B | -0.97B | -1.32B | -2.18B | -2.15B | -5.29B | -2.69B | -2.60B | -3.28B | -2.22B | -3.80B | -2.12B | -3.29B | -2.83B | -1.35B | -0.84B | -0.89B | -0.67B | -0.79B | -0.89B | -1.24B | -1.50B | -0.77B | -1.15B | -1.20B | -2.65B | -2.44B | -3.01B | -2.50B |
|
Return on Sales
|
5.27% | 0.05% | 0.07% | 0.06% | 0.11% | -0.06% | -0.02% | 0.34% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.17% | 0.15% | 1.17% | 0.16% | 0.11% | 0.10% | -1.83% | 0.07% | 0.07% | 0.15% | 0.03% | 0.06% | -0.25% | 0.09% | 0.15% | 0.09% | 0.00% | 0.12% | -0.04% | 0.13% | 0.04% | 0.07% | 0.12% | 0.13% | 0.15% | 0.04% | 0.11% | 0.13% | 0.02% | -0.05% | 0.32% | 0.12% | -1.23% | 0.10% | 0.10% |
|
Return on Capital Employed
|
| | | | | | 0.02% | 0.03% | 0.04% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | -0.10% | -0.12% | -0.12% | -0.12% | 0.03% | 0.03% | 0.01% | 0.01% | 0.02% | 0.03% | 0.06% | 0.06% | 0.04% | 0.04% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.04% | 0.02% | 0.02% | -0.09% | -0.08% | -0.06% |
|
Return on Invested Capital
|
| | | | | | 0.04% | | 0.06% | 0.09% | 0.10% | 0.06% | 0.06% | 0.07% | 0.07% | 0.16% | 0.15% | 0.18% | 0.19% | -0.13% | -0.15% | -0.20% | -0.19% | 0.03% | 0.04% | -0.01% | -0.16% | 0.01% | 0.02% | 0.06% | 0.06% | 0.04% | 0.04% | 0.05% | 0.04% | 0.06% | 0.06% | 0.08% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.11% | 0.10% | -0.10% | -0.09% | -0.12% |
|
Return on Assets
|
| | | | | | 0.00% | 0.02% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.09% | 0.09% | 0.09% | 0.09% | -0.09% | -0.10% | -0.11% | -0.11% | 0.02% | 0.02% | 0.00% | 0.00% | 0.00% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | -0.06% | -0.05% | -0.07% |
|
Return on Equity
|
| | | | | | 0.00% | 0.04% | 0.05% | 0.07% | 0.09% | 0.06% | 0.06% | 0.07% | 0.07% | 0.18% | 0.17% | 0.16% | 0.16% | -0.18% | -0.21% | -0.22% | -0.21% | 0.04% | 0.04% | 0.00% | -0.01% | 0.01% | 0.01% | 0.04% | 0.05% | 0.02% | 0.02% | 0.03% | 0.03% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.04% | 0.03% | 0.06% | 0.05% | -0.12% | -0.11% | -0.14% |