|
EBT Margin
|
-10.60% | -3.68% | -0.71% | 9.09% | 8.37% | 4.20% | 7.10% | 6.40% | 6.95% | 9.97% | 13.95% | 12.25% | 6.38% | 12.31% | -2.04% | -32.80% | 12.01% | 9.20% | 16.41% | 19.18% | 22.73% | 23.39% | 10.67% | 24.34% | 1.26% | 19.07% | 16.60% | -20.51% | -9.20% | -1.67% | -4.91% | 6.04% | 23.29% | 16.41% | 4.88% | 15.93% | 25.16% | 17.72% | 18.33% | 21.48% | 6.17% | 6.53% | -3.87% | 5.13% | 5.81% | -18.08% | -18.88% | -3.49% | 15.18% | 14.37% | 10.73% | 19.39% | 15.22% | 15.47% | 15.98% | 6.65% | 10.06% | 11.71% | 3.17% | 4.89% | 7.87% | 7.44% | 8.07% | 6.75% | 18.71% | 10.78% | 0.86% |
|
EBIT Margin
|
-6.22% | -1.63% | 0.98% | 10.71% | 9.82% | 5.87% | 8.99% | 7.24% | 7.65% | 12.55% | 16.78% | 15.23% | 8.86% | 15.40% | 1.19% | -31.03% | 14.43% | 10.00% | 17.22% | 17.64% | 23.14% | 24.11% | 12.92% | 25.59% | 4.82% | 20.32% | 15.64% | -13.27% | -5.03% | 2.53% | -2.26% | 8.54% | 24.07% | 15.80% | 5.18% | 16.06% | 25.17% | 18.48% | 19.02% | 21.87% | 7.33% | 8.54% | -2.16% | 8.77% | 8.91% | -12.40% | -11.09% | 1.13% | 17.63% | 14.69% | 11.99% | 19.69% | 16.27% | 16.87% | 16.50% | 6.14% | 9.56% | 12.72% | -0.61% | 5.40% | 9.19% | 8.16% | 5.02% | 16.41% | 24.32% | 16.68% | 8.61% |
|
EBITDA Margin
|
-6.22% | 10.10% | 9.78% | 19.10% | 17.46% | 12.62% | 11.91% | 12.50% | 13.09% | 16.37% | 16.57% | 19.10% | 13.96% | 17.23% | 15.88% | 61.67% | 22.85% | 21.42% | 24.27% | 27.81% | 26.34% | 20.20% | 18.77% | 20.46% | 16.82% | 20.23% | 18.03% | 537.60% | 8.28% | 8.12% | 14.51% | 23.74% | 32.95% | 26.00% | 19.87% | 29.49% | 31.81% | 28.95% | 28.08% | 20.17% | 21.51% | 17.22% | 11.76% | 17.69% | 18.52% | 6.25% | 6.88% | 16.76% | 23.83% | 24.52% | 24.49% | 27.14% | 28.66% | 21.37% | 18.97% | 16.23% | 20.13% | 17.03% | 12.75% | 16.04% | 17.47% | 17.82% | 23.11% | 23.60% | 27.68% | 22.96% | 20.59% |
|
Operating Margin
|
-6.22% | -1.63% | 0.98% | 10.71% | 9.82% | 5.87% | 8.99% | 7.24% | 7.65% | 12.55% | 16.78% | 15.23% | 8.86% | 15.40% | 1.19% | -31.03% | 14.43% | 10.00% | 17.22% | 17.64% | 23.14% | 24.11% | 12.92% | 25.59% | 4.82% | 20.32% | 15.64% | -13.27% | -5.03% | 2.53% | -2.26% | 8.54% | 24.07% | 15.80% | 5.18% | 16.06% | 25.17% | 18.48% | 19.02% | 21.87% | 7.33% | 8.54% | -2.16% | 8.77% | 8.91% | -12.40% | -11.09% | 1.13% | 17.63% | 14.69% | 11.99% | 19.69% | 16.27% | 16.87% | 16.50% | 6.14% | 9.56% | 12.72% | -0.61% | 5.40% | 9.19% | 8.16% | 5.02% | 16.41% | 24.32% | 16.68% | 8.61% |
|
Net Margin
|
-10.60% | -3.68% | -0.71% | 9.09% | 5.79% | 3.30% | 5.96% | 4.47% | 5.98% | 6.26% | 5.97% | 9.17% | 5.86% | 6.71% | 5.50% | 25.87% | 13.50% | 13.51% | 15.44% | 18.96% | 16.53% | 11.49% | 9.04% | 10.91% | 1.50% | 16.40% | 14.81% | 62.56% | -5.38% | -0.61% | -2.18% | 4.24% | 16.24% | 12.57% | 4.50% | 7.90% | 17.54% | 11.72% | 12.27% | 16.47% | 6.21% | 3.07% | -2.75% | 1.30% | 3.06% | -12.64% | -15.12% | -3.31% | 10.31% | 9.97% | 6.54% | 16.01% | 10.08% | 11.00% | 6.84% | 4.16% | 5.76% | 6.03% | 2.94% | 3.63% | 5.75% | 3.83% | 3.32% | 8.85% | 9.82% | 8.28% | -0.76% |
|
FCF Margin
|
3.18% | 6.68% | 2.07% | 10.74% | 14.13% | 9.72% | 10.75% | 2.77% | 20.40% | 12.88% | 0.64% | | 1.02% | 0.79% | 0.87% | 2.19% | 1.17% | 0.84% | | | | | | 109.28% | | 12.86% | 25.43% | 295.68% | 16.10% | 7.27% | 14.51% | 11.27% | 26.41% | 36.31% | 16.53% | 23.91% | 25.47% | 30.53% | 21.85% | 22.32% | 23.61% | 13.80% | 9.28% | 14.82% | 19.06% | 36.31% | 6.02% | 12.08% | 16.44% | 22.75% | 27.92% | 22.59% | 27.73% | 9.32% | 32.41% | 23.02% | 15.60% | 20.87% | 12.88% | 21.14% | 9.94% | 17.71% | 22.46% | 29.61% | 35.16% | 34.76% | 19.84% |
|
Inventory Average
|
0.15B | 0.11B | 0.11B | 0.14B | 0.17B | 0.17B | 0.18B | 0.21B | 0.22B | 0.22B | 0.24B | 0.26B | 0.27B | 0.26B | 0.23B | 0.24B | 0.27B | 0.28B | 0.26B | 0.29B | 0.32B | 0.29B | 0.27B | 0.29B | 0.30B | 0.30B | 0.29B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.32B | 0.32B | 0.29B | 0.30B | 0.33B | 0.35B | 0.34B | 0.36B | 0.36B | 0.35B | 0.33B | 0.29B | 0.30B | 0.30B | 0.28B | 0.29B | 0.35B | 0.40B | 0.40B | 0.42B | 0.45B | 0.46B | 0.45B | 0.43B | 0.43B | 0.44B | 0.43B | 0.42B | 0.41B | 0.43B | 0.43B | 0.43B | 0.43B | 0.46B | 0.53B |
|
Assets Average
|
| | | | | | | | | | | | 3.47B | | | | 3.50B | 3.60B | | | | | | 4.45B | | | | 4.55B | 4.48B | 4.44B | 4.48B | 4.52B | 4.62B | 4.66B | 4.61B | 4.60B | 4.70B | 4.74B | 4.67B | 4.63B | 4.79B | 4.94B | 5.19B | 5.34B | 5.46B | | | | | | | | | | | | | | | | 6.43B | 6.43B | 6.43B | 6.51B | 6.60B | 6.60B | 6.60B |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.76B | | | 1.74B | 1.69B | 1.65B | 1.62B | 1.60B | 1.63B | 1.63B | 1.56B | 1.51B | 1.55B | 1.54B | 1.46B | 1.48B | 1.50B | 1.47B | 1.42B | 1.36B | 1.35B | 1.32B | 1.23B | 1.17B | 1.21B | 1.34B | 1.49B | 1.62B | 1.85B | 2.04B | 2.11B | 2.13B | 2.06B | 1.98B | 1.97B | 1.96B | 1.95B | 1.99B | 2.01B | 2.05B | 2.17B | 2.44B | 2.60B |
|
Invested Capital
|
0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | | | 0.25B | | 0.25B | 1.71B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 3.07B | 0.04B | 0.04B | 0.19B | 3.77B | 1.77B | 0.05B | 1.80B | 1.77B | 1.71B | 1.70B | 1.65B | 3.15B | 1.71B | 1.66B | 1.58B | 3.00B | 1.65B | 1.51B | 1.49B | 2.97B | 1.87B | 1.84B | 1.78B | 3.10B | 1.40B | 1.31B | 1.48B | 3.51B | 1.31B | 1.46B | 1.57B | 3.84B | 2.02B | 2.09B | 2.16B | 4.26B | 2.03B | 1.97B | 1.99B | 4.07B | 2.28B | 2.32B | 2.32B | 4.51B | 2.26B | 2.67B | 2.61B |
|
Asset Utilization Ratio
|
| | | | | | | | | | | | 0.77 | | | | 0.76 | 0.76 | | | | | | 0.72 | | | | 0.39 | 0.36 | 0.33 | 0.32 | 0.44 | 0.51 | 0.55 | 0.60 | 0.67 | 0.68 | 0.74 | 0.82 | 0.85 | 0.81 | 0.76 | 0.67 | 0.61 | 0.57 | | | | | | | | | | | | | | | | 0.56 | 0.56 | 0.57 | 0.57 | 0.56 | 0.54 | 0.54 |
|
Interest Coverage Ratio
|
2.09 | 0.57 | -0.47 | -6.58 | -5.69 | -3.48 | 5.67 | 5.59 | -5.15 | 4.51 | -6.47 | 5.94 | -3.28 | 5.02 | 0.44 | -14.50 | -6.09 | 5.01 | 9.49 | -12.35 | -20.67 | 19.95 | 12.18 | 21.10 | 1.29 | -7.52 | 5.09 | 0.13 | -1.04 | -0.54 | 0.49 | -2.10 | 8.37 | 4.54 | 1.50 | 5.90 | 10.01 | 7.38 | 8.59 | -9.14 | 2.33 | 2.45 | -0.54 | 1.88 | 1.90 | 1.74 | -1.24 | 0.22 | -4.57 | 4.59 | 3.50 | -7.24 | -5.66 | -5.86 | -5.11 | -1.92 | 3.24 | -3.95 | 0.19 | -1.66 | -3.04 | 2.71 | -1.69 | -3.15 | 4.30 | -2.60 | 1.31 |
|
Debt to Equity
|
| | | | | | | | | | | 44.79 | | 0.77 | | | | | | | | | | 0.96 | 0.90 | | 0.87 | 0.89 | 0.91 | 0.94 | 0.98 | 0.97 | 0.92 | 0.96 | 0.99 | 1.00 | 0.93 | 1.02 | 1.00 | 0.96 | 0.97 | 1.00 | 1.52 | 1.33 | 1.61 | 1.67 | 2.19 | 2.06 | 1.84 | 1.55 | 1.38 | 1.28 | 1.07 | 1.04 | 1.00 | 1.02 | 1.07 | 1.10 | 1.08 | 1.11 | 1.09 | 1.06 | 1.06 | 1.15 | 1.07 | 1.13 | 1.10 |
|
Debt Ratio
|
| | | | | | | 0.30 | | | | 18.97 | 0.31 | | | 0.36 | 0.33 | 0.33 | | 0.28 | | | 0.27 | 0.36 | | | 0.34 | 0.34 | 0.35 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.33 | 0.33 | 0.31 | 0.32 | 0.31 | 0.32 | 0.29 | 0.29 | 0.39 | 0.34 | 0.38 | | | 0.41 | | | | 0.35 | | | | 0.32 | | | | 0.33 | | | | 0.37 | | | |
|
Equity Ratio
|
| | | | | | | | | | | 0.42 | | | | | | | | | | | | 0.37 | | | 0.39 | 0.38 | 0.38 | 0.37 | 0.36 | 0.35 | 0.35 | 0.35 | 0.33 | 0.33 | 0.34 | 0.31 | 0.31 | 0.33 | 0.30 | 0.30 | 0.25 | 0.26 | 0.24 | | | 0.20 | | | | 0.28 | | | | 0.32 | | | | 0.30 | | | | 0.32 | | | |
|
Times Interest Earned
|
2.09 | 0.57 | -0.47 | -6.58 | -5.69 | -3.48 | 5.67 | 5.59 | -5.15 | 4.51 | -6.47 | 5.94 | -3.28 | 5.02 | 0.44 | -14.50 | -6.09 | 5.01 | 9.49 | -12.35 | -20.67 | 19.95 | 12.18 | 21.10 | 1.29 | -7.52 | 5.09 | 0.13 | -1.04 | -0.54 | 0.49 | -2.10 | 8.37 | 4.54 | 1.50 | 5.90 | 10.01 | 7.38 | 8.59 | -9.14 | 2.33 | 2.45 | -0.54 | 1.88 | 1.90 | 1.74 | -1.24 | 0.22 | -4.57 | 4.59 | 3.50 | -7.24 | -5.66 | -5.86 | -5.11 | -1.92 | 3.24 | -3.95 | 0.19 | -1.66 | -3.04 | 2.71 | -1.69 | -3.15 | 4.30 | -2.60 | 1.31 |
|
FCF Payout Ratio
|
-1.76 | -0.87 | -2.18 | -0.35 | -0.22 | -0.33 | -0.28 | -0.91 | -0.11 | -0.02 | -3.71 | | -1.87 | -0.63 | -5.18 | 0.00 | -0.69 | -1.27 | | | | | | 0.00 | | | -0.01 | | -0.01 | | -0.01 | 1.52 | | | 0.03 | -0.01 | -0.13 | 0.01 | -0.18 | -0.14 | -0.10 | 0.00 | -0.03 | 1.15 | -0.04 | -0.11 | -0.02 | -0.09 | -0.11 | -0.03 | -0.09 | -0.20 | -0.05 | -0.06 | -0.09 | -0.14 | -0.13 | -0.16 | -0.30 | -0.53 | -0.06 | -0.03 | -0.02 | -0.09 | -0.04 | -0.08 | -0.02 |
|
Enterprise Value
|
-0.21B | -0.16B | -0.07B | -0.20B | -0.17B | -0.04B | -0.18B | -0.20B | -15.73B | -26.64B | -0.07B | -8.86B | -0.34B | -0.60B | -0.44B | -0.69B | -0.72B | -0.71B | -0.53B | -0.68B | -0.69B | -0.40B | -0.69B | -0.68B | -0.95B | -0.48B | -0.70B | -0.95B | -0.26B | -0.05B | -0.04B | -0.27B | -0.30B | -0.28B | -0.27B | -0.32B | -0.11B | -0.32B | -0.30B | -0.17B | 0.04B | 0.01B | 0.02B | -0.39B | -0.41B | -0.77B | -0.48B | -0.54B | -0.81B | -0.56B | -0.53B | -0.86B | -0.91B | -1.09B | -0.87B | -0.54B | -0.45B | -0.58B | -0.77B | -0.22B | -0.44B | -0.42B | -0.38B | -0.60B | -1.07B | -0.45B | -0.59B |
|
Return on Sales
|
-0.11% | -0.04% | -0.01% | 0.09% | 0.08% | 0.04% | 0.07% | 0.06% | 0.04% | 0.03% | 0.14% | 0.04% | 0.06% | 0.12% | -0.02% | -0.33% | 0.12% | 0.09% | 0.16% | 0.19% | 0.28% | 0.29% | 0.11% | 0.19% | 0.00% | 0.22% | 0.17% | 0.72% | -0.09% | -0.02% | -0.05% | 0.06% | 0.23% | 0.16% | 0.04% | 0.10% | 0.30% | 0.21% | 0.23% | 0.18% | 0.07% | 0.07% | -0.06% | 0.06% | 0.07% | -0.18% | -0.19% | -0.03% | 0.15% | 0.14% | 0.11% | 0.19% | 0.15% | 0.15% | 0.16% | 0.07% | 0.10% | 0.12% | 0.01% | 0.03% | 0.08% | 0.08% | 0.09% | 0.08% | 0.19% | 0.11% | 0.01% |
|
Return on Capital Employed
|
| | | | | | | | | | | | 0.12% | | | | 0.00% | -0.01% | | | | | | 0.19% | | | | 0.06% | 0.05% | 0.02% | -0.01% | 0.01% | 0.06% | 0.09% | 0.10% | 0.12% | 0.13% | 0.15% | 0.19% | 0.23% | 0.18% | 0.14% | 0.08% | 0.04% | 0.04% | | | | | | | | | | | | | | | | | | | 0.06% | | | |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.20% | 0.44% | | 0.13% | | | | | | | 0.26% | 0.20% | 0.23% | 0.39% | 0.55% | 0.41% | 0.29% | 0.31% | 0.16% | 0.08% | 0.09% | | | | | | | | | | | | | | 0.13% | 0.08% | | 0.08% | 0.10% | 0.11% | | | |
|
Return on Assets
|
| | | | | | | | | | | | 0.04% | | | | -0.02% | -0.03% | | | | | | 0.16% | | | | 0.05% | 0.04% | 0.01% | -0.01% | -0.01% | 0.04% | 0.07% | 0.08% | 0.09% | 0.11% | 0.13% | 0.17% | 0.19% | 0.14% | 0.11% | 0.05% | 0.02% | 0.02% | | | | | | | | | | | | | | | | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.26% | | | 0.14% | 0.12% | 0.03% | -0.04% | -0.02% | 0.12% | 0.19% | 0.23% | 0.27% | 0.33% | 0.39% | 0.55% | 0.61% | 0.45% | 0.37% | 0.18% | 0.09% | 0.08% | -0.03% | -0.08% | -0.15% | -0.06% | 0.13% | 0.27% | 0.41% | 0.37% | 0.35% | 0.36% | 0.27% | 0.25% | 0.22% | 0.15% | 0.13% | 0.11% | 0.09% | 0.13% | 0.15% | 0.18% | 0.17% | 0.13% |