|
Gross Margin
|
14.21% | 14.16% | 19.62% | 41.43% | 19.49% | 26.99% | 19.36% | 9.46% | 14.21% | 14.27% | -7.61% | 6.47% | 14.45% | 11.36% | 13.94% | 25.25% | 22.81% | 23.29% | 18.24% | 19.32% | 27.46% | 20.49% | 20.19% | 19.35% | 22.12% | 25.05% | 23.34% | 25.30% | 22.63% | 26.62% | 17.37% | 18.37% | 16.89% | 34.94% | 11.95% | 13.55% | 15.20% | 13.78% | 13.75% | 13.68% | 16.83% | 14.29% | 13.48% | 9.86% | 12.30% | 15.82% | 15.09% | 16.49% | 14.98% | 10.75% | 11.38% | 15.89% | 14.88% | 14.10% | 17.99% | 21.36% | 18.59% | 17.09% | 19.68% | 21.72% | 17.24% | 19.17% | 18.62% | 19.39% | 25.28% |
|
EBT Margin
|
-8.62% | -6.77% | 11.01% | 12.80% | -9.07% | 1.59% | -28.68% | -20.65% | -13.13% | -17.05% | 134.78% | -44.72% | -43.78% | -45.61% | -80.78% | 55.72% | -26.93% | 597.81% | -12.30% | -9.85% | 7.22% | -471.24% | -7.79% | -1.61% | 1.88% | -29.55% | -1.86% | 3.55% | 3.65% | 21.76% | 2.80% | 2.89% | -15.30% | -8.18% | -6.60% | 0.90% | 6.99% | -14.96% | -3.09% | -1.30% | -0.95% | -15.81% | 20.22% | -1.88% | -176.19% | 6.06% | 2.64% | 6.53% | 3.14% | -2.28% | -0.34% | 5.92% | 1.04% | 3.93% | 14.75% | 12.54% | | 3.27% | 14.06% | 10.11% | 8.05% | 10.15% | -2.02% | -9.13% | 5.95% |
|
EBIT Margin
|
-8.01% | -5.54% | 28.24% | 20.32% | -6.43% | 3.30% | -28.06% | -17.17% | -11.72% | -13.24% | 106.52% | -30.93% | -14.88% | -32.58% | -5.41% | 82.32% | -9.43% | 0.55% | -7.79% | -5.49% | 10.21% | -146.24% | -2.68% | 2.30% | 6.35% | 4.07% | 2.65% | 7.57% | 7.79% | 9.03% | -11.20% | -7.09% | -24.54% | -17.47% | -11.01% | -7.83% | -4.26% | -12.61% | -11.00% | -8.14% | -6.03% | -7.90% | -7.87% | -8.92% | -36.90% | 1.35% | -5.28% | 1.37% | -3.14% | -8.79% | -6.55% | 1.25% | -2.42% | -0.33% | 3.24% | 3.39% | 0.74% | 0.36% | 2.81% | 2.25% | -3.07% | 2.26% | -5.26% | -1.90% | 7.06% |
|
EBITDA Margin
|
-8.01% | -5.54% | 28.24% | 20.32% | -6.43% | 3.30% | -28.06% | -17.17% | -11.72% | -13.24% | 106.52% | -30.93% | -14.88% | -32.58% | -5.41% | 82.32% | -9.43% | 0.55% | -7.79% | -5.49% | 10.21% | -146.24% | -2.68% | 2.30% | 6.35% | 4.07% | 2.65% | 7.57% | 7.79% | 9.03% | -11.20% | -7.09% | -24.54% | -17.47% | -11.01% | -7.83% | -4.26% | -12.61% | -11.00% | -8.14% | -6.03% | -7.90% | -7.87% | -8.92% | -36.90% | 1.35% | -5.28% | 1.37% | -3.14% | -8.79% | -6.55% | 1.25% | -2.42% | -0.33% | 3.24% | 3.39% | 0.74% | 0.36% | 2.81% | 2.25% | -3.07% | 2.26% | -5.26% | -1.90% | 7.06% |
|
Operating Margin
|
-8.01% | -5.54% | 28.24% | 20.32% | -6.43% | 3.30% | -28.06% | -17.17% | -11.72% | -13.24% | 106.52% | -30.93% | -14.88% | -32.58% | -5.41% | 82.32% | -9.43% | 0.55% | -7.79% | -5.49% | 10.21% | -146.24% | -2.68% | 2.30% | 6.35% | 4.07% | 2.65% | 7.57% | 7.79% | 9.03% | -11.20% | -7.09% | -24.54% | -17.47% | -11.01% | -7.83% | -4.26% | -12.61% | -11.00% | -8.14% | -6.03% | -7.90% | -7.87% | -8.92% | -36.90% | 1.35% | -5.28% | 1.37% | -3.14% | -8.79% | -6.55% | 1.25% | -2.42% | -0.33% | 3.24% | 3.39% | 0.74% | 0.36% | 2.81% | 2.25% | -3.07% | 2.26% | -5.26% | -1.90% | 7.06% |
|
Net Margin
|
-0.27% | | | | -0.06% | | -0.57% | 0.23% | | -0.63% | -34.78% | -6.03% | -0.29% | 1.52% | 2.44% | 6.90% | -2.74% | -21.37% | 3.89% | -0.38% | -2.11% | -0.19% | -4.14% | -1.84% | -3.53% | | -0.27% | -0.24% | -2.43% | | -3.36% | -0.79% | | 1.49% | -7.86% | 0.30% | -0.30% | -2.05% | -2.06% | 67.43% | 1.59% | 0.30% | -41.57% | -2.35% | -176.59% | 5.72% | 2.26% | 5.50% | 2.79% | -1.95% | -1.03% | 6.23% | 0.69% | 2.30% | 11.87% | 11.86% | 0.74% | 1.82% | 12.85% | 9.74% | 6.90% | 9.40% | -2.83% | -9.89% | 4.83% |
|
FCF Margin
|
| -3.56% | 43.70% | | | 6.32% | 8.29% | -41.45% | -23.91% | -17.68% | | -11.64% | -9.73% | -20.91% | -2.30% | -44.11% | | | -9.84% | -18.37% | | 77.44% | -23.36% | -5.07% | -11.76% | 6.42% | -6.90% | -3.78% | -3.89% | 0.46% | -16.81% | -8.14% | -3.69% | | -11.64% | -8.73% | -11.25% | 2.35% | -5.15% | -0.98% | 0.95% | 3.65% | -16.85% | -13.15% | 4.76% | 3.03% | -6.42% | -3.09% | -5.92% | -8.14% | -16.55% | -19.94% | -12.80% | 0.66% | 3.24% | 0.34% | -1.49% | | 2.81% | -5.99% | -15.71% | -4.89% | -20.24% | -1.52% | 6.32% |
|
Inventory Average
|
| | | | | 800.00M | 797.50M | | | | | 641.50M | 654.00M | 635.00M | 529.00M | 493.50M | 497.00M | 431.00M | 417.00M | 407.50M | 409.00M | 375.50M | 361.00M | 377.00M | 378.00M | 319.00M | 274.50M | 286.00M | 283.00M | 275.50M | 289.50M | 310.50M | 314.50M | 281.00M | 275.50M | 303.00M | 303.50M | 268.50M | 240.00M | 250.00M | 246.50M | 228.50M | 225.50M | 232.00M | 230.00M | 219.00M | 215.00M | 229.00M | 237.00M | 229.50M | 233.00M | 254.50M | 267.50M | 255.00M | 244.00M | 251.50M | 245.50M | 228.00M | 223.50M | 231.00M | 236.50M | 230.00M | 227.50M | 237.00M | 237.00M |
|
Assets Average
|
| | | | | 6,860.00M | 6,577.50M | | | | | 4,864.50M | 4,835.50M | 4,510.50M | 4,362.00M | 4,208.50M | 3,955.50M | | | 2,967.50M | 2,766.00M | 2,617.50M | 2,454.50M | 2,337.50M | 2,261.00M | 2,169.00M | 2,102.00M | 2,054.00M | 2,011.50M | 1,878.50M | 1,746.50M | 1,705.00M | 1,655.50M | 1,662.50M | 1,689.50M | 846.50M | 780.50M | 1,525.00M | 1,524.00M | 1,484.50M | 1,420.00M | 1,412.00M | 1,317.50M | 1,190.00M | 1,190.00M | 1,234.00M | 1,368.50M | 1,511.50M | 1,534.50M | 1,853.00M | 2,179.00M | 2,248.00M | 2,284.00M | 2,272.00M | 2,303.50M | 2,271.50M | 2,289.00M | 2,356.00M | 2,351.00M | 2,353.00M | 2,373.50M | 2,194.50M | 1,969.00M | 1,935.00M | 2,004.00M |
|
Equity Average
|
| | | | | -212.50M | -3104.50M | | | | | -4274.00M | -2831.00M | -3095.00M | -4489.50M | -4534.50M | -3239.00M | -4433.00M | -2547.50M | 582.00M | 537.50M | 413.00M | 273.00M | 237.00M | 204.50M | 142.50M | 13.50M | -71.50M | -58.50M | -61.50M | -65.50M | -58.50M | -88.00M | -30.00M | 44.50M | 22.00M | 15.00M | 7.50M | -9.50M | 83.50M | 177.00M | 135.00M | 37.00M | -27.50M | 29.00M | 82.50M | 90.50M | 117.00M | 137.00M | 462.50M | 781.50M | 841.50M | 901.00M | 971.00M | 1,054.50M | 1,017.50M | 963.00M | 945.00M | 941.00M | 956.00M | 971.50M | 811.50M | 602.00M | 545.50M | 645.00M |
|
Invested Capital
|
| | 29.00M | | -149.00M | -154.00M | -4749.00M | | | | -4328.00M | -625.00M | -798.00M | -1110.00M | -3624.00M | -2461.00M | -1914.00M | -5711.00M | 620.00M | 552.00M | 531.00M | 304.00M | 253.00M | 231.00M | 186.00M | 109.00M | -72.00M | -63.00M | -42.00M | -67.00M | -52.00M | -52.00M | -109.00M | 61.00M | 36.00M | 15.00M | 414.00M | 393.00M | 380.00M | 185.00M | 173.00M | 101.00M | -23.00M | -28.00M | 90.00M | 79.00M | 106.00M | 132.00M | 146.00M | 782.00M | 783.00M | 902.00M | 902.00M | 1,358.00M | 1,069.00M | 968.00M | 1,411.00M | 932.00M | 952.00M | 962.00M | 983.00M | 642.00M | 788.00M | 753.00M | 987.00M |
|
Asset Utilization Ratio
|
| | | | | 1.02 | 1.09 | | | | | 0.74 | 0.58 | 0.49 | 0.69 | 0.64 | 0.65 | | | 0.66 | 0.70 | 0.81 | 0.83 | 0.83 | 0.80 | 0.80 | 0.81 | 0.82 | 0.83 | 0.87 | 0.93 | 0.93 | 0.94 | 0.83 | 0.80 | 1.53 | 1.60 | 0.87 | 0.85 | 0.85 | 0.88 | 0.88 | 0.92 | 0.94 | 0.89 | 0.83 | 0.75 | 0.73 | 0.74 | 0.62 | 0.54 | 0.54 | 0.53 | 0.53 | 0.52 | 0.51 | 0.50 | 0.47 | 0.46 | 0.45 | 0.44 | 0.48 | 0.53 | 0.54 | 0.52 |
|
Interest Coverage Ratio
|
-5.17 | -3.00 | 11.25 | 10.24 | -2.44 | 1.53 | -17.58 | -5.97 | -4.58 | -4.07 | -4.45 | -7.97 | -2.89 | -43.00 | -0.32 | 20.38 | -1.17 | 0.06 | -2.38 | -1.81 | 3.87 | 17.68 | -0.73 | 0.67 | 1.69 | 1.12 | 0.63 | 2.00 | 2.00 | 3.25 | -5.00 | -3.38 | -11.63 | 2.94 | -17.50 | -13.00 | -7.00 | -14.33 | -10.67 | -5.00 | -4.75 | -6.50 | -5.25 | -4.75 | -31.00 | 4.00 | -3.50 | 0.40 | -1.00 | -2.70 | -2.11 | 0.40 | -0.70 | -0.09 | 0.82 | 0.91 | 0.14 | 0.06 | 0.47 | 0.40 | -0.57 | 0.40 | -0.93 | -0.33 | 1.06 |
|
Debt to Equity
|
| | -36.09 | | -6.17 | -5.81 | -0.21 | | | | -0.26 | -0.55 | -0.50 | -0.45 | -0.25 | -0.37 | -0.39 | | 1.10 | 1.24 | 1.28 | 2.26 | 2.74 | 2.97 | 3.70 | 6.65 | -8.89 | -10.09 | -13.44 | -5.63 | -7.07 | -6.97 | -3.50 | 7.07 | 12.59 | 33.42 | 22.28 | -133.67 | -25.88 | 0.58 | 0.63 | 1.12 | -4.52 | -3.83 | 0.22 | 0.25 | 2.38 | 1.93 | 1.75 | 0.33 | 0.33 | 0.34 | 0.35 | 0.30 | 0.30 | 0.34 | 0.47 | 0.49 | 0.47 | 0.47 | 0.47 | 0.73 | 0.84 | 0.93 | 0.67 |
|
Debt Ratio
|
| | 0.16 | | 0.19 | 0.18 | 0.20 | | | | 0.32 | 0.29 | 0.32 | 0.33 | 0.33 | 0.30 | 0.33 | | 0.22 | 0.24 | 0.25 | 0.26 | 0.29 | 0.29 | 0.31 | 0.32 | 0.33 | 0.33 | 0.34 | 0.23 | 0.24 | 0.24 | 0.25 | 0.24 | 0.24 | 19.10 | 0.26 | 0.27 | 0.27 | 0.07 | 0.08 | 0.08 | 0.09 | 0.10 | 0.02 | 0.02 | 0.17 | 0.16 | 0.16 | 0.12 | 0.12 | 0.13 | 0.14 | 0.14 | 0.14 | 0.15 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.23 | 0.25 | 0.25 | 0.24 |
|
Equity Ratio
|
| | 0.00 | | -0.03 | -0.03 | -0.96 | | | | -1.25 | -0.54 | -0.64 | -0.73 | -1.33 | -0.81 | -0.83 | | 0.20 | 0.19 | 0.20 | 0.12 | 0.10 | 0.10 | 0.08 | 0.05 | -0.04 | -0.03 | -0.03 | -0.04 | -0.03 | -0.03 | -0.07 | 0.03 | 0.02 | 0.57 | 0.01 | 0.00 | -0.01 | 0.13 | 0.12 | 0.07 | -0.02 | -0.03 | 0.07 | 0.06 | 0.07 | 0.08 | 0.09 | 0.36 | 0.36 | 0.39 | 0.40 | 0.46 | 0.46 | 0.44 | 0.41 | 0.40 | 0.41 | 0.41 | 0.41 | 0.32 | 0.29 | 0.27 | 0.37 |
|
Times Interest Earned
|
-5.17 | -3.00 | 11.25 | 10.24 | -2.44 | 1.53 | -17.58 | -5.97 | -4.58 | -4.07 | -4.45 | -7.97 | -2.89 | -43.00 | -0.32 | 20.38 | -1.17 | 0.06 | -2.38 | -1.81 | 3.87 | 17.68 | -0.73 | 0.67 | 1.69 | 1.12 | 0.63 | 2.00 | 2.00 | 3.25 | -5.00 | -3.38 | -11.63 | 2.94 | -17.50 | -13.00 | -7.00 | -14.33 | -10.67 | -5.00 | -4.75 | -6.50 | -5.25 | -4.75 | -31.00 | 4.00 | -3.50 | 0.40 | -1.00 | -2.70 | -2.11 | 0.40 | -0.70 | -0.09 | 0.82 | 0.91 | 0.14 | 0.06 | 0.47 | 0.40 | -0.57 | 0.40 | -0.93 | -0.33 | 1.06 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | -0.10 | -0.14 | | -0.08 | -0.10 | -0.05 | | | | | | -0.07 | -0.11 | 1.08 | 0.33 | -0.24 | -0.11 | -0.06 | -0.04 | -0.02 | -0.02 | -0.03 | 0.50 | 0.11 | 1.00 | -0.25 | | 0.14 | -0.06 | -0.02 | -0.08 | -0.02 | -0.25 | |
|
Enterprise Value
|
-1132.00M | -1147.00M | -2022.00M | | -1311.00M | -1395.00M | -1622.00M | -1300.00M | -957.00M | -862.00M | -859.00M | -1359.00M | -1255.00M | -1130.00M | -1133.00M | -1172.00M | -1013.00M | -898.00M | -787.00M | -745.00M | -723.00M | -690.00M | -584.00M | -549.00M | -494.00M | -522.00M | -485.00M | -487.00M | -463.00M | -434.00M | -378.00M | -370.00M | -342.00M | -343.00M | -313.00M | -275.00M | -238.00M | -241.00M | -240.00M | -216.00M | -225.00M | -245.00M | -217.00M | -187.00M | -200.00M | -203.00M | -401.00M | -395.00M | -380.00M | -362.00M | -309.00M | -289.00M | -216.00M | -217.00M | -225.00M | -223.00M | -246.00M | -255.00M | -262.00M | -251.00M | -214.00M | -201.00M | -158.00M | -155.00M | -168.00M |
|
Return on Sales
|
0.00% | | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | -0.01% | -0.35% | -0.06% | 0.00% | 0.02% | 0.02% | 0.07% | -0.03% | -0.21% | 0.04% | 0.00% | -0.02% | 0.00% | -0.04% | -0.02% | -0.04% | -0.02% | 0.00% | 0.00% | -0.02% | -0.01% | -0.03% | -0.01% | -0.01% | 0.01% | -0.08% | 0.00% | 0.00% | -0.02% | -0.02% | 0.67% | 0.02% | 0.00% | -0.42% | -0.02% | -1.77% | 0.06% | 0.02% | 0.05% | 0.03% | -0.02% | -0.01% | 0.06% | 0.01% | 0.02% | 0.12% | 0.12% | 0.01% | 0.02% | 0.13% | 0.10% | 0.07% | 0.09% | -0.03% | -0.10% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.19% | -0.05% | | | | | -0.22% | -0.19% | -0.23% | -0.91% | 0.06% | 0.31% | | | -0.05% | 0.00% | -0.39% | -0.39% | -0.40% | -0.43% | 0.03% | 0.04% | 0.05% | 0.06% | 0.08% | 0.05% | 0.00% | -0.10% | -0.17% | -0.16% | -0.44% | -81.33% | -0.16% | -0.16% | -0.10% | -0.11% | -0.10% | -0.09% | -0.09% | -0.18% | -0.14% | -0.11% | -0.08% | -0.01% | -0.03% | -0.03% | -0.03% | -0.02% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | -0.01% | -0.02% | 0.01% |
|
Return on Invested Capital
|
| | | | | -0.79% | 0.12% | | | | | 0.15% | 0.53% | 0.46% | 0.19% | -0.02% | -0.04% | -0.12% | -0.15% | -0.19% | -0.01% | -1.79% | -2.60% | -2.83% | -3.44% | 0.36% | 4.41% | -1.65% | -2.09% | -1.49% | -0.83% | -0.06% | 1.21% | -8.92% | 1.34% | 1.93% | 2.98% | -0.11% | -0.04% | -0.12% | -0.42% | -1.08% | -92.40% | 131.33% | -7.27% | -2.21% | -1.33% | -0.84% | -0.10% | -0.08% | -0.05% | -0.06% | -0.05% | -0.02% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | -0.01% | -0.01% | 0.00% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | | | | | -0.01% | -0.01% | 0.00% | -0.01% | 0.02% | 0.01% | | | -0.03% | -0.03% | 0.00% | -0.01% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | -0.02% | -0.03% | -0.02% | -0.01% | 0.13% | 0.14% | 0.15% | 0.08% | -0.09% | -0.47% | -0.44% | -0.31% | -0.27% | 0.03% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.05% | 0.03% | 0.01% | 0.00% |
|
Return on Equity
|
| | | | | 0.00% | 0.00% | | | | | 0.01% | 0.01% | 0.01% | 0.01% | -0.01% | -0.02% | 0.01% | 0.01% | -0.13% | -0.14% | 0.01% | -0.12% | -0.16% | -0.20% | -0.28% | -1.78% | 0.24% | 0.21% | 0.20% | 0.35% | 0.43% | 0.17% | 0.37% | -0.54% | -0.91% | -1.40% | -4.27% | 1.37% | 2.31% | 1.12% | 1.53% | 2.76% | 4.00% | -19.31% | -6.59% | -4.72% | -3.47% | 0.34% | 0.05% | 0.02% | 0.02% | 0.01% | 0.03% | 0.06% | 0.08% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.12% | 0.10% | 0.02% | 0.01% |