|
Gross Margin
|
| 40.53% | 67.33% | 68.19% | 67.06% | 67.33% | 67.49% | 67.65% | 66.20% | 66.37% | 67.30% | 67.41% | 66.08% | 66.59% | 66.34% | 65.75% | 64.72% | 65.22% | 67.79% | 67.22% | 65.63% | 66.22% | 67.23% | 66.82% | 65.78% | 66.75% | 67.32% | 67.26% | 66.36% | 67.20% | 67.61% | 67.62% | 66.95% | 67.89% | 68.07% | 67.70% | 67.56% | 67.55% | 69.15% | 70.85% |
|
EBT Margin
|
12.05% | 32.12% | -12.87% | -17.10% | -5.30% | -31.54% | -14.38% | -7.59% | -8.14% | -4.38% | 5.36% | 5.93% | -1.99% | 5.20% | 4.73% | -0.32% | 0.63% | 6.88% | 1.25% | 14.47% | 15.76% | 10.44% | 14.60% | 10.97% | 11.77% | 5.99% | 5.58% | -2.07% | 2.68% | 5.80% | 4.44% | -7.85% | -0.44% | 3.16% | -2.28% | -4.13% | -4.05% | -6.32% | -77.01% | -3.84% |
|
EBIT Margin
|
12.05% | 15.02% | 6.32% | 9.42% | 10.86% | 10.91% | 5.19% | 9.20% | 13.44% | 14.17% | 20.91% | 21.54% | 18.46% | 19.69% | 19.33% | 17.27% | 18.31% | 20.55% | 22.57% | 24.01% | 24.55% | 24.91% | 26.82% | 23.75% | 21.16% | 21.18% | 19.52% | 12.71% | 18.53% | 20.74% | 21.26% | 13.13% | 17.47% | 22.38% | 19.96% | 15.25% | 15.96% | 14.49% | -55.25% | 18.22% |
|
EBITDA Margin
|
12.05% | 15.02% | 6.32% | 9.42% | 10.86% | -20.87% | -8.37% | 9.20% | 13.44% | -4.12% | 1.66% | 21.54% | 18.46% | 19.69% | 19.33% | 17.27% | 18.31% | 20.55% | 22.57% | 24.01% | 24.55% | 24.91% | 26.82% | 23.75% | 21.16% | 21.18% | 19.52% | 12.71% | 18.53% | 20.74% | 21.26% | 13.13% | 17.47% | 22.38% | 19.96% | 15.25% | 15.96% | 14.49% | -55.25% | 18.22% |
|
Operating Margin
|
12.05% | 15.02% | 6.32% | 9.42% | 10.86% | 10.91% | 5.19% | 9.20% | 13.44% | 14.17% | 20.91% | 21.54% | 18.46% | 19.69% | 19.33% | 17.27% | 18.31% | 20.55% | 22.57% | 24.01% | 24.55% | 24.91% | 26.82% | 23.75% | 21.16% | 21.18% | 19.52% | 12.71% | 18.53% | 20.74% | 21.26% | 13.13% | 17.47% | 22.38% | 19.96% | 15.25% | 15.96% | 14.49% | -55.25% | 18.22% |
|
Net Margin
|
12.05% | 29.87% | -7.63% | -10.24% | -3.31% | -20.67% | -8.29% | 95.06% | -5.53% | -4.15% | 1.40% | 8.71% | -1.05% | 3.53% | 3.17% | 0.05% | -0.06% | 4.50% | -0.11% | 13.26% | 11.24% | 7.99% | 10.52% | 10.34% | 8.35% | 4.61% | 4.08% | -8.12% | 1.36% | 3.71% | 3.26% | -4.94% | -0.57% | 0.97% | -1.83% | -2.07% | -3.31% | -4.10% | -76.94% | -2.37% |
|
FCF Margin
|
| -17.88% | -9.35% | 17.59% | -0.58% | 15.54% | 9.30% | 21.33% | 7.44% | 20.63% | 11.44% | 17.00% | 6.83% | 19.26% | 6.80% | 16.06% | 12.02% | 28.58% | 18.80% | 17.63% | 21.66% | 16.15% | 15.11% | 11.50% | 8.58% | 7.76% | 5.67% | -3.46% | -7.24% | -1.49% | 5.23% | 8.73% | 2.82% | -1.83% | 3.45% | 2.23% | -7.84% | 1.32% | -8.45% | 9.14% |
|
Assets Average
|
| | | | | | 35.72B | 35.12B | 35.05B | 34.60B | 33.94B | 33.79B | 33.59B | 33.67B | 33.78B | 33.94B | 33.75B | 34.11B | 34.36B | 33.64B | 33.27B | 33.35B | 33.48B | 33.32B | 33.18B | 33.13B | 33.20B | 33.47B | 32.83B | 32.05B | 32.16B | 32.07B | 31.94B | 31.98B | 31.93B | 31.77B | 31.69B | 31.65B | 31.17B | 30.72B |
|
Equity Average
|
| -1.32B | | | | | 3.17B | 4.29B | 5.45B | 4.63B | 3.77B | 3.68B | 3.35B | 2.77B | 2.31B | 2.18B | 1.93B | 1.37B | 0.95B | -0.23B | -1.30B | -1.37B | -1.24B | -1.00B | -0.75B | -0.55B | -0.41B | -0.42B | -0.50B | -0.45B | -0.36B | -0.38B | -0.43B | -0.42B | -0.41B | -0.45B | -0.51B | -0.58B | -1.43B | -2.28B |
|
Invested Capital
|
3.09B | -4.75B | | 2.96B | | 5.05B | 4.64B | 6.01B | 6.44B | 4.90B | 4.20B | 26.49B | 3.14B | 3.19B | 26.15B | 26.70B | 26.04B | 27.34B | 26.45B | 25.52B | 25.30B | 25.64B | 25.64B | 25.68B | 25.81B | 25.90B | 26.01B | 26.08B | 24.49B | 24.71B | 24.80B | 24.64B | 24.63B | 24.81B | 24.63B | 24.59B | 24.76B | 24.66B | 24.00B | 23.89B |
|
Asset Utilization Ratio
|
| | | | | | 0.26 | 0.26 | 0.27 | 0.27 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 |
|
Interest Coverage Ratio
|
| -33.46 | 0.32 | 0.49 | 0.58 | 0.60 | 0.32 | 0.59 | 0.83 | 0.86 | 1.30 | 1.33 | 1.14 | 1.27 | 1.21 | 1.13 | 1.23 | 1.45 | 1.70 | 1.94 | 1.92 | 1.96 | 2.16 | 1.92 | 1.69 | | | | | | | | | | | | | | | |
|
Debt to Equity
|
1.23 | | | 9.08 | | 5.62 | 5.68 | 2.97 | 3.12 | 4.36 | 4.33 | 6.20 | 0.04 | 0.26 | 11.51 | 10.71 | 15.37 | 22.62 | 34.48 | -22.21 | -19.23 | -20.01 | -23.64 | -30.48 | -42.20 | -55.57 | -77.72 | -52.76 | -49.71 | -62.30 | -78.17 | -57.72 | -57.60 | -63.17 | -59.29 | -53.40 | -46.59 | -40.43 | -11.70 | -11.32 |
|
Debt Ratio
|
0.38 | | | 0.51 | | 0.51 | 0.49 | 0.47 | 0.48 | 0.50 | 0.47 | 0.68 | 0.00 | 0.02 | 0.71 | 0.72 | 0.73 | 0.75 | 0.76 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 | 0.79 | 0.79 | 0.78 | 0.78 | 0.78 | 0.79 | 0.78 | 0.79 | 0.79 | 0.79 | 0.80 | 0.80 | 0.85 | 0.85 |
|
Equity Ratio
|
0.31 | | | 0.06 | | 0.09 | 0.09 | 0.16 | 0.15 | 0.11 | 0.11 | 0.11 | 0.09 | 0.08 | 0.06 | 0.07 | 0.05 | 0.03 | 0.02 | -0.04 | -0.04 | -0.04 | -0.03 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.07 | -0.08 |
|
Times Interest Earned
|
| -33.46 | 0.32 | 0.49 | 0.58 | 0.60 | 0.32 | 0.59 | 0.83 | 0.86 | 1.30 | 1.33 | 1.14 | 1.27 | 1.21 | 1.13 | 1.23 | 1.45 | 1.70 | 1.94 | 1.92 | 1.96 | 2.16 | 1.92 | 1.69 | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | 0.90 | | 2.33 | 3.89 | | | 3.08 | | | 3.63 | 1.35 | 3.11 | -4.39 | 2.45 | 0.92 | 0.94 | -4.04 | 0.93 | 0.45 | 0.20 | | | | | 0.00 | | | | | | | 0.07 | 0.06 | -0.05 | 0.04 | | |
|
Enterprise Value
|
-1.09B | -1.14B | | -1.24B | | -0.62B | -0.73B | -0.38B | -1.44B | -0.38B | -0.48B | -0.29B | -0.12B | -0.13B | -0.17B | -0.69B | -0.24B | -1.94B | -0.97B | -0.34B | -0.28B | -0.28B | -0.28B | -0.25B | -0.24B | -0.27B | -0.76B | -0.60B | -0.25B | -0.24B | -0.28B | -0.31B | -0.34B | -0.40B | -0.25B | -0.24B | -0.26B | -0.25B | -1.02B | -1.10B |
|
Return on Sales
|
0.12% | 0.30% | -0.08% | -0.10% | -0.03% | -0.21% | -0.08% | 0.95% | -0.06% | -0.04% | 0.01% | 0.09% | -0.01% | 0.04% | 0.03% | 0.00% | 0.00% | 0.05% | 0.00% | 0.13% | 0.11% | 0.08% | 0.11% | 0.10% | 0.08% | 0.05% | 0.04% | -0.08% | 0.01% | 0.04% | 0.03% | -0.05% | -0.01% | 0.01% | -0.02% | -0.02% | -0.03% | -0.04% | -0.77% | -0.02% |
|
Return on Capital Employed
|
| | | | | | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | -0.01% | 0.00% |
|
Return on Invested Capital
|
| | | | | | 0.11% | -0.17% | -0.15% | -0.39% | -1.80% | -0.12% | 0.12% | 0.54% | 0.14% | 0.05% | 0.05% | 0.04% | 0.04% | 0.06% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.07% | 0.06% | 0.03% | 0.01% | 0.01% | 0.00% | 0.05% | 0.05% | 0.12% | 0.06% | 0.06% | 0.06% | 0.04% | -0.01% | 0.00% |
|
Return on Assets
|
| | | | | | -0.03% | 0.04% | 0.04% | 0.05% | 0.06% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.06% | -0.06% |
|
Return on Equity
|
| | | | | | -0.31% | 0.35% | 0.26% | 0.39% | 0.54% | 0.01% | 0.04% | 0.11% | 0.15% | 0.06% | 0.08% | 0.14% | 0.11% | -1.94% | -0.56% | -0.59% | -0.88% | -1.01% | -1.25% | -1.54% | -1.66% | -0.52% | -0.10% | -0.05% | 0.00% | -0.21% | -0.08% | 0.07% | 0.35% | 0.18% | 0.27% | 0.42% | 1.27% | 0.80% |