|
Gross Margin
|
51.14% | 40.54% | 48.31% | 50.77% | 53.67% | 55.70% | 56.99% | 57.64% | 57.73% | 54.67% | 54.85% | 55.65% | 53.89% | 52.98% | 50.07% | 53.84% | 54.52% | 50.83% | 52.58% | 51.13% | 53.67% | 54.23% | 52.13% | 52.46% | 47.27% | 55.96% | 52.11% | 54.41% | 53.12% | 22.00% | 56.08% | 60.37% | 59.50% | 60.82% | 55.86% | 58.08% | 57.68% | 58.94% | 56.62% | 55.75% | 54.99% | 52.36% | 53.59% | 56.28% | 58.48% | 57.07% | 55.47% | 56.97% | 57.23% | 57.88% | 56.16% | 55.75% | 55.80% | 56.18% | 54.50% | 58.45% | 56.77% | 56.08% | 55.14% | 58.72% | 59.01% | 56.62% | 56.44% | 57.32% | 57.84% | 56.73% | 57.60% |
|
EBT Margin
|
-43.76% | -1.97% | 13.49% | 16.98% | 24.10% | 29.32% | 27.76% | 28.57% | 30.91% | 22.99% | 12.87% | 16.30% | 18.49% | 13.42% | -0.04% | 11.14% | 12.70% | 9.46% | 13.13% | 18.83% | 17.77% | 12.28% | 6.83% | 9.09% | 1.55% | 13.21% | 9.38% | 9.63% | 10.62% | -16.45% | 21.85% | 28.69% | 28.88% | 28.17% | 22.73% | 26.30% | 22.79% | 26.15% | 25.74% | 16.21% | 14.93% | 14.02% | 23.69% | 22.79% | 17.10% | 23.56% | 20.33% | 23.99% | 26.66% | 30.73% | 23.35% | 28.61% | 28.62% | 28.12% | 25.84% | 30.61% | 27.99% | 30.23% | 30.51% | 30.48% | 34.16% | 33.67% | 30.41% | 35.70% | 36.74% | 32.68% | 32.74% |
|
EBIT Margin
|
-43.76% | -1.97% | 13.49% | 16.98% | 24.10% | 29.32% | 27.32% | 27.79% | 29.94% | 22.26% | 11.79% | 14.49% | 17.24% | 12.26% | -1.57% | 10.66% | 11.83% | 8.46% | 12.93% | 18.33% | 17.15% | 12.20% | 6.19% | 8.32% | 1.17% | 12.98% | 8.92% | 8.25% | 9.90% | -15.77% | 21.47% | 27.93% | 27.95% | 27.01% | 21.49% | 25.59% | 22.01% | 24.78% | 23.87% | 15.31% | 13.25% | 12.33% | 22.41% | 21.11% | 16.48% | 22.35% | 22.08% | 23.48% | 27.84% | 31.52% | 24.60% | 27.70% | 26.10% | 27.06% | 24.41% | 27.03% | 23.40% | 26.51% | 25.08% | 26.25% | 29.08% | 27.51% | 28.48% | 29.64% | 29.84% | 28.43% | 27.28% |
|
EBITDA Margin
|
-43.76% | -1.97% | 13.49% | 16.98% | 24.10% | 29.32% | 27.32% | 27.79% | 29.94% | 22.26% | 11.79% | 14.49% | 17.24% | 12.26% | -1.57% | 10.66% | 11.83% | 8.46% | 12.93% | 18.33% | 17.15% | 12.20% | 6.19% | 8.32% | 1.17% | 12.98% | 8.92% | 8.25% | 9.90% | -15.77% | 21.47% | 27.93% | 27.95% | 27.01% | 21.49% | 25.59% | 22.01% | 24.78% | 23.87% | 15.31% | 13.25% | 12.33% | 22.41% | 21.11% | 16.48% | 22.35% | 22.08% | 23.48% | 27.84% | 31.52% | 24.60% | 27.70% | 26.10% | 27.06% | 24.41% | 27.03% | 23.40% | 26.51% | 25.08% | 26.25% | 29.08% | 27.51% | 28.48% | 29.64% | 29.84% | 28.43% | 27.28% |
|
Operating Margin
|
-43.76% | -1.97% | 13.49% | 16.98% | 24.10% | 29.32% | 27.32% | 27.79% | 29.94% | 22.26% | 11.79% | 14.49% | 17.24% | 12.26% | -1.57% | 10.66% | 11.83% | 8.46% | 12.93% | 18.33% | 17.15% | 12.20% | 6.19% | 8.32% | 1.17% | 12.98% | 8.92% | 8.25% | 9.90% | -15.77% | 21.47% | 27.93% | 27.95% | 27.01% | 21.49% | 25.59% | 22.01% | 24.78% | 23.87% | 15.31% | 13.25% | 12.33% | 22.41% | 21.11% | 16.48% | 22.35% | 22.08% | 23.48% | 27.84% | 31.52% | 24.60% | 27.70% | 26.10% | 27.06% | 24.41% | 27.03% | 23.40% | 26.51% | 25.08% | 26.25% | 29.08% | 27.51% | 28.48% | 29.64% | 29.84% | 28.43% | 27.28% |
|
Net Margin
|
-43.76% | -1.97% | 13.49% | 16.98% | 24.10% | 29.32% | 27.76% | 28.57% | 30.91% | 22.99% | 12.87% | 20.48% | 13.77% | 11.86% | -11.27% | 8.73% | 9.97% | 8.69% | 10.19% | 18.46% | 17.37% | 11.95% | 0.92% | 9.09% | 1.55% | 13.21% | 5.86% | 8.53% | 8.86% | -16.45% | 16.66% | 24.62% | 23.72% | 21.28% | 14.36% | 22.49% | 19.12% | 20.94% | 24.02% | 13.69% | 12.65% | 16.31% | 19.16% | 19.14% | 13.86% | 20.00% | 17.90% | 20.94% | 23.45% | 26.91% | 18.29% | 25.50% | 24.63% | 24.37% | 23.87% | 26.19% | 24.39% | 26.15% | 28.36% | 25.99% | 28.78% | 28.65% | 25.92% | 30.38% | 31.04% | 27.35% | 29.06% |
|
FCF Margin
|
-99.12% | -30.37% | 17.01% | 33.65% | 33.84% | 34.51% | 26.26% | 32.06% | 25.44% | 24.59% | 23.38% | 2.83% | 19.09% | 21.12% | 1.90% | 11.49% | 16.04% | 15.58% | 11.37% | 38.26% | 10.47% | 29.71% | 54.04% | 8.11% | 12.35% | 19.78% | 37.28% | -10.70% | 11.16% | -3.07% | | 42.47% | 37.88% | 19.02% | 23.43% | 20.07% | 13.43% | 6.47% | 23.45% | 34.38% | 9.18% | 32.70% | 32.53% | 26.48% | 31.65% | 32.64% | 10.54% | 39.79% | 28.34% | 47.37% | 18.53% | 12.41% | 20.70% | 25.63% | 38.37% | 19.54% | 22.36% | 39.01% | 27.72% | 43.87% | 40.00% | 28.43% | 39.35% | 36.28% | 22.00% | 33.66% | 32.30% |
|
Inventory Average
|
3.17B | 5.92B | 2.75B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.02B | 0.03B | 0.02B | 0.02B | 0.06B | 0.07B | 0.03B | -0.02B | 0.04B | 0.04B | -0.02B | -0.03B | 0.05B | 0.14B | 0.06B | -0.03B | -0.02B | 0.07B | 0.16B | 0.16B | 0.07B | 0.09B | 0.08B | -0.02B |
|
Assets Average
|
15.29B | 15.27B | 0.02B | 0.05B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.19B | 0.20B | 0.20B | 0.21B | 0.21B | 0.21B | 0.21B | 0.23B | 0.25B | 0.27B | 0.28B | 0.29B | 0.30B | 0.31B | 0.32B | 0.35B | 0.37B | 0.37B | 0.39B | 0.41B | 0.42B | 0.44B | 0.55B | 0.67B | 0.70B | 0.75B | 0.79B | 0.84B | 0.89B | 0.92B | 0.96B | 1.01B | 1.03B | 1.06B | 1.11B | 1.16B | 1.22B | 1.29B | 1.36B | 1.43B | 1.50B | 1.92B | 2.33B |
|
Equity Average
|
10.29B | 20.80B | 10.53B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.21B | 0.22B | 0.23B | 0.25B | 0.26B | 0.28B | 0.29B | 0.29B | 0.30B | 0.31B | 0.32B | 0.33B | 0.34B | 0.36B | 0.38B | 0.40B | 0.43B | 0.46B | 0.48B | 0.51B | 0.54B | 0.57B | 0.61B | 0.65B | 0.68B | 0.73B | 0.77B | 0.82B | 0.87B | 0.92B | 0.95B | 1.04B | 1.13B | 1.24B |
|
Invested Capital
|
20.56B | 21.04B | 0.02B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.17B | 0.17B | 0.17B | 0.19B | 0.21B | 0.22B | 0.23B | 0.24B | 0.25B | 0.27B | 0.28B | 0.29B | 0.29B | 0.30B | 0.31B | 0.33B | 0.34B | 0.35B | 0.37B | 0.39B | 0.42B | 0.45B | 0.47B | 0.50B | 0.52B | 0.55B | 0.59B | 0.63B | 0.66B | 0.70B | 0.75B | 0.79B | 0.84B | 0.91B | 0.93B | 0.98B | 1.10B | 1.17B | 1.32B |
|
Asset Utilization Ratio
|
0.00 | 0.00 | 1.55 | 0.78 | 0.78 | 0.90 | 0.97 | 0.98 | 0.95 | 0.93 | 0.86 | 0.76 | 0.71 | 0.67 | 0.68 | 0.70 | 0.69 | 0.69 | 0.71 | 0.71 | 0.71 | 0.72 | 0.70 | 0.65 | 0.65 | 0.68 | 0.73 | 0.75 | 0.73 | 0.74 | 0.77 | 0.81 | 0.82 | 0.81 | 0.80 | 0.80 | 0.79 | 0.79 | 0.77 | 0.69 | 0.63 | 0.60 | 0.58 | 0.56 | 0.58 | 0.59 | 0.49 | 0.44 | 0.47 | 0.50 | 0.53 | 0.55 | 0.57 | 0.59 | 0.60 | 0.57 | 0.53 | 0.50 | 0.47 | 0.45 | 0.46 | 0.47 | 0.49 | 0.52 | 0.54 | 0.44 | 0.38 |
|
Interest Coverage Ratio
|
| | | | | | | | | | | | | | | | | | 65.05 | 36.30 | 27.84 | 166.90 | 9.63 | 10.84 | 3.08 | 55.84 | 19.40 | 5.99 | 13.76 | -23.08 | 56.74 | 36.63 | 29.88 | 23.33 | 17.37 | 35.75 | 28.03 | 18.06 | 12.78 | 17.01 | 7.92 | 7.30 | 17.53 | 12.53 | 26.65 | 18.35 | | 46.60 | | | | 30.46 | 10.36 | 25.37 | 17.12 | 7.56 | 5.10 | 7.12 | 4.62 | 6.20 | 5.73 | 4.46 | 14.77 | 4.89 | 4.33 | 6.69 | |
|
Equity Ratio
|
0.67 | 0.00B | 0.72 | 0.73 | 0.71 | 0.70 | 0.73 | 0.73 | 0.73 | 0.81 | 0.81 | 0.79 | 0.79 | 0.79 | 0.81 | 0.81 | 0.82 | 0.82 | 0.79 | 0.80 | 0.81 | 0.83 | 0.83 | 0.83 | 0.78 | 0.77 | 0.78 | 0.80 | 0.81 | 0.80 | 0.80 | 0.80 | 0.79 | 0.80 | 0.80 | 0.82 | 0.83 | 0.85 | 0.84 | 0.77 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.79 | 0.57 | 0.57 | 0.58 | 0.58 | 0.59 | 0.56 | 0.58 | 0.59 | 0.60 | 0.61 | 0.64 | 0.65 | 0.66 | 0.67 | 0.68 | 0.68 | 0.67 | 0.67 | 0.71 | 0.51 | 0.56 |
|
Times Interest Earned
|
| | | | | | | | | | | | | | | | | | 65.05 | 36.30 | 27.84 | 166.90 | 9.63 | 10.84 | 3.08 | 55.84 | 19.40 | 5.99 | 13.76 | -23.08 | 56.74 | 36.63 | 29.88 | 23.33 | 17.37 | 35.75 | 28.03 | 18.06 | 12.78 | 17.01 | 7.92 | 7.30 | 17.53 | 12.53 | 26.65 | 18.35 | | 46.60 | | | | 30.46 | 10.36 | 25.37 | 17.12 | 7.56 | 5.10 | 7.12 | 4.62 | 6.20 | 5.73 | 4.46 | 14.77 | 4.89 | 4.33 | 6.69 | |
|
Enterprise Value
|
-4.61B | -4.61B | -0.02B | -0.01B | -0.01B | -0.01B | -0.06B | -0.01B | -0.01B | -0.01B | -0.08B | -0.03B | -0.02B | -0.03B | -0.09B | -0.02B | -0.02B | -0.02B | -0.10B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.04B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.03B | -0.23B | -0.21B | -0.23B | -0.07B | -0.23B | -0.11B | -0.17B | -0.12B | -0.11B | -0.10B | -0.13B | -0.12B | -0.11B | -0.12B | -0.13B | -0.15B | -0.16B | -0.14B | -0.16B | -0.52B | -0.21B |
|
Return on Sales
|
-0.44% | -0.02% | 0.13% | 0.17% | 0.24% | 0.29% | 0.28% | 0.29% | 0.31% | 0.23% | 0.13% | 0.20% | 0.14% | 0.12% | -0.11% | 0.09% | 0.10% | 0.09% | 0.10% | 0.18% | 0.17% | 0.12% | 0.01% | 0.09% | 0.02% | 0.13% | 0.06% | 0.09% | 0.09% | -0.16% | 0.17% | 0.25% | 0.24% | 0.21% | 0.14% | 0.22% | 0.19% | 0.21% | 0.24% | 0.14% | 0.13% | 0.16% | 0.19% | 0.19% | 0.14% | 0.20% | 0.18% | 0.21% | 0.23% | 0.27% | 0.18% | 0.26% | 0.25% | 0.24% | 0.24% | 0.26% | 0.24% | 0.26% | 0.28% | 0.26% | 0.29% | 0.29% | 0.26% | 0.30% | 0.31% | 0.27% | 0.29% |
|
Return on Capital Employed
|
| | | | | | 0.32% | | | | 0.24% | | | | 0.09% | | | | 0.10% | | | | 0.12% | | 0.05% | 0.06% | 0.07% | 0.07% | 0.09% | 0.02% | 0.06% | 0.12% | 0.17% | 0.26% | 0.26% | 0.24% | 0.22% | 0.21% | 0.22% | 0.18% | 0.14% | 0.11% | 0.11% | 0.11% | 0.12% | 0.14% | 0.11% | 0.10% | 0.18% | 0.21% | 0.22% | 0.24% | 0.18% | 0.18% | 0.18% | 0.17% | 0.19% | 0.18% | 0.17% | 0.16% | 0.17% | 0.18% | 0.19% | 0.21% | 0.20% | 0.15% | 0.12% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | 0.07% | 0.05% | 0.04% | 0.04% | 0.08% | 0.10% | 0.12% | 0.13% | 0.11% | | | | 0.05% | 0.05% | 0.07% | | 0.03% | 0.09% | 0.13% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.19% | 0.16% | 0.14% | 0.12% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.17% | 0.20% | 0.21% | 0.23% | 0.23% | 0.23% | 0.23% | 0.21% | 0.19% | 0.17% | 0.16% | 0.15% | 0.16% | 0.16% | 0.17% | 0.19% | 0.19% | 0.19% | 0.17% |
|
Return on Assets
|
0.00% | 0.00% | -0.20% | 0.05% | 0.13% | 0.20% | 0.25% | 0.27% | 0.28% | 0.26% | 0.21% | 0.17% | 0.13% | 0.10% | 0.06% | 0.05% | 0.04% | 0.03% | 0.07% | 0.09% | 0.10% | 0.11% | 0.09% | 0.07% | 0.04% | 0.04% | 0.05% | 0.05% | 0.07% | 0.01% | 0.03% | 0.08% | 0.11% | 0.18% | 0.17% | 0.16% | 0.15% | 0.15% | 0.17% | 0.14% | 0.12% | 0.10% | 0.09% | 0.10% | 0.10% | 0.11% | 0.09% | 0.08% | 0.10% | 0.11% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.15% | 0.16% | 0.13% | 0.11% |
|
Return on Equity
|
0.00% | 0.00% | 0.00% | 0.07% | 0.18% | 0.29% | 0.34% | 0.37% | 0.38% | 0.34% | 0.26% | 0.22% | 0.16% | 0.13% | 0.08% | 0.06% | 0.05% | 0.04% | 0.08% | 0.11% | 0.12% | 0.13% | 0.11% | 0.08% | 0.04% | 0.06% | 0.07% | 0.07% | 0.08% | 0.01% | 0.04% | 0.10% | 0.14% | 0.22% | 0.21% | 0.20% | 0.18% | 0.18% | 0.20% | 0.17% | 0.15% | 0.13% | 0.11% | 0.12% | 0.12% | 0.14% | 0.13% | 0.14% | 0.17% | 0.20% | 0.20% | 0.23% | 0.24% | 0.23% | 0.25% | 0.23% | 0.21% | 0.20% | 0.19% | 0.18% | 0.19% | 0.20% | 0.20% | 0.22% | 0.23% | 0.22% | 0.21% |