|
Gross Margin
|
-6.82% | | 16.69% | 15.43% | 9.92% | 7.27% | 14.92% | 14.83% | 17.00% | 19.05% | 19.17% | 18.70% | 21.41% | 21.62% | 22.47% | 22.56% | 25.41% | 25.21% | 25.94% | 25.93% | 25.04% | 35.64% | 25.78% | 25.54% | 25.74% | 35.84% | 27.54% | 27.19% | 27.03% | 25.64% | 25.09% | 19.01% | 25.40% | 23.17% | 25.31% | 26.05% | 25.41% | 22.66% | 25.13% | 24.69% | 24.88% | 24.44% | 25.49% | 26.74% | 27.16% | 27.32% | 28.19% | 28.36% | 28.41% | 29.75% | 30.94% | 32.56% | 31.63% | 30.43% | 30.16% | 31.03% | 30.70% | 30.27% | 30.97% | 31.38% | 30.38% | 28.83% | 28.84% | 28.56% | 27.77% | 26.05% |
|
EBT Margin
|
-27.55% | | -1.42% | -0.44% | -96.79% | -16.07% | -5.64% | -5.75% | -17.73% | -0.72% | -1.53% | 3.73% | 8.13% | 3.27% | 7.08% | 3.00% | 11.04% | 14.04% | 11.62% | 5.26% | 14.10% | 14.66% | 8.45% | 13.09% | 11.90% | 18.11% | 8.25% | 10.53% | 10.93% | 16.59% | 8.54% | 6.06% | 12.59% | 14.63% | 11.38% | 15.92% | 14.52% | 10.99% | 10.85% | 12.89% | 13.51% | 14.45% | 11.49% | 17.62% | 16.38% | 16.41% | 14.44% | 19.03% | 17.83% | 20.53% | 19.05% | 22.28% | 20.83% | 22.92% | 19.64% | 22.75% | 21.16% | 22.05% | 22.00% | 22.79% | 20.24% | 24.03% | 17.50% | 18.33% | 17.43% | 14.21% |
|
EBIT Margin
|
-24.84% | | 0.88% | 3.37% | -30.32% | -5.44% | -2.77% | -0.09% | 6.35% | 9.77% | 5.17% | 7.09% | 11.80% | 12.57% | 11.32% | 10.79% | 16.64% | 16.16% | 13.00% | 8.06% | 15.82% | 17.01% | 11.55% | 15.38% | 15.17% | 19.16% | 10.63% | 12.95% | 14.12% | 17.31% | 10.60% | 8.31% | 14.26% | 15.95% | 13.08% | 17.25% | 15.87% | 12.92% | 12.48% | 14.27% | 14.90% | 15.77% | 14.01% | 19.15% | 17.99% | 18.56% | 18.24% | 20.26% | 19.20% | 21.49% | 20.50% | 23.50% | 22.64% | 23.52% | 20.75% | 23.52% | 21.87% | 23.09% | 21.91% | 23.53% | 21.29% | 24.86% | 18.73% | 19.70% | 18.67% | 17.60% |
|
EBITDA Margin
|
-24.84% | | 0.88% | 3.37% | -30.32% | -5.44% | -2.77% | -0.09% | 6.35% | 9.77% | 5.17% | 7.09% | 11.80% | 12.57% | 11.32% | 10.79% | 16.64% | 16.16% | 13.00% | 8.06% | 15.82% | 17.01% | 11.55% | 15.38% | 15.17% | 19.16% | 10.63% | 12.95% | 14.12% | 17.31% | 10.60% | 8.31% | 14.26% | 15.95% | 13.08% | 17.25% | 15.87% | 12.92% | 12.48% | 14.27% | 14.90% | 15.77% | 14.01% | 19.15% | 17.99% | 18.56% | 18.24% | 20.26% | 19.20% | 21.49% | 20.50% | 23.50% | 22.64% | 23.52% | 20.75% | 23.52% | 21.87% | 23.09% | 21.91% | 23.53% | 21.29% | 24.86% | 18.73% | 19.70% | 18.67% | 17.60% |
|
Operating Margin
|
-24.84% | | 0.88% | 3.37% | -30.32% | -5.44% | -2.77% | -0.09% | 6.35% | 9.77% | 5.17% | 7.09% | 11.80% | 12.57% | 11.32% | 10.79% | 16.64% | 16.16% | 13.00% | 8.06% | 15.82% | 17.01% | 11.55% | 15.38% | 15.17% | 19.16% | 10.63% | 12.95% | 14.12% | 17.31% | 10.60% | 8.31% | 14.26% | 15.95% | 13.08% | 17.25% | 15.87% | 12.92% | 12.48% | 14.27% | 14.90% | 15.77% | 14.01% | 19.15% | 17.99% | 18.56% | 18.24% | 20.26% | 19.20% | 21.49% | 20.50% | 23.50% | 22.64% | 23.52% | 20.75% | 23.52% | 21.87% | 23.09% | 21.91% | 23.53% | 21.29% | 24.86% | 18.73% | 19.70% | 18.67% | 17.60% |
|
Net Margin
|
-27.92% | | -1.22% | 5.84% | -94.08% | -13.96% | -4.91% | -5.97% | -11.32% | 1.09% | -1.32% | 3.97% | 8.95% | 3.75% | 7.03% | 2.85% | 144.23% | 13.29% | 6.69% | 3.26% | 8.81% | 11.91% | 4.85% | 8.07% | 7.15% | 11.06% | 5.81% | 6.54% | 6.61% | 10.96% | 5.62% | 4.98% | 8.33% | 2.77% | 8.67% | 12.61% | 10.93% | 7.92% | 8.35% | 9.68% | 10.08% | 11.13% | 8.88% | 13.44% | 14.09% | 13.72% | 11.14% | 14.98% | 13.67% | 15.91% | 14.44% | 16.82% | 16.12% | 17.37% | 14.89% | 17.20% | 15.96% | 16.56% | 16.79% | 17.59% | 15.59% | 18.56% | 13.43% | 13.82% | 13.30% | 10.88% |
|
FCF Margin
|
| | 66.08% | 12.80% | -5.15% | -17.72% | -6.93% | -18.81% | 4.82% | 13.56% | 12.59% | 8.75% | 15.82% | 21.41% | 22.81% | 4.60% | 13.43% | 19.07% | 6.57% | -2.51% | 7.44% | 5.44% | -3.52% | -13.61% | -4.30% | -5.05% | -5.05% | -14.93% | 0.21% | 14.68% | 1.83% | 6.41% | 3.26% | 14.39% | 7.80% | 14.05% | 17.13% | 14.03% | 7.15% | 5.36% | 9.72% | 15.85% | 8.04% | 22.62% | 15.18% | 15.86% | 5.93% | 7.10% | 2.75% | 10.44% | 5.62% | -3.54% | -11.10% | 18.67% | 19.23% | 17.14% | 10.87% | 6.14% | 5.46% | 8.40% | 9.32% | 11.04% | 2.69% | 5.74% | 14.78% | 16.05% |
|
Inventory Average
|
| | | | | | 4.77B | 4.84B | 4.90B | 4.76B | 4.61B | 4.57B | 4.51B | 4.34B | 4.16B | 4.15B | 4.17B | 4.06B | 4.01B | 4.12B | 4.31B | 4.41B | 4.51B | 4.76B | 5.06B | 5.35B | 5.83B | 6.42B | 6.79B | 6.86B | 6.90B | 7.06B | 7.23B | 7.26B | 7.31B | 7.48B | 7.49B | 7.37B | 7.38B | 7.65B | 7.82B | 7.76B | 7.77B | 7.72B | 7.60B | 7.67B | 7.85B | 8.18B | 8.65B | 8.98B | 9.46B | 10.30B | 11.25B | 11.55B | 11.38B | 11.38B | 11.46B | 11.69B | 11.95B | 12.20B | 12.47B | 12.67B | 12.83B | 13.09B | 13.28B | 13.14B |
|
Assets Average
|
| | | | | | 7.61B | 7.47B | 7.33B | 7.06B | 6.87B | 6.91B | 7.05B | 6.94B | 6.74B | 6.60B | 7.57B | 8.71B | 8.54B | 8.41B | 8.54B | 8.59B | 8.50B | 8.30B | 8.48B | 9.00B | 9.52B | 9.68B | 9.69B | 10.02B | 10.05B | 9.87B | 9.89B | 9.83B | 9.70B | 9.76B | 9.94B | 10.11B | 10.19B | 10.15B | 10.18B | 10.49B | 11.07B | 11.19B | 11.16B | 11.79B | 11.83B | 11.76B | 12.33B | 12.96B | 13.26B | 13.43B | 13.96B | 14.50B | 14.81B | 15.03B | 15.47B | 15.90B | 16.29B | 16.52B | 16.75B | 17.16B | 17.35B | 17.46B | 17.72B | 17.95B |
|
Equity Average
|
| | 3.20B | 3.24B | 2.79B | 2.22B | 2.12B | 2.07B | 1.99B | 1.93B | 1.93B | 1.95B | 2.05B | 2.16B | 2.23B | 2.30B | 3.41B | 4.57B | 4.66B | 4.65B | 4.67B | 4.76B | 4.77B | 4.67B | 4.59B | 4.67B | 4.77B | 4.80B | 4.75B | 4.67B | 4.66B | 4.55B | 4.39B | 4.25B | 4.21B | 4.40B | 4.63B | 4.77B | 4.88B | 5.00B | 5.13B | 5.32B | 5.49B | 5.69B | 6.05B | 6.41B | 6.63B | 6.82B | 7.05B | 7.32B | 7.45B | 7.58B | 7.95B | 8.54B | 9.09B | 9.48B | 9.86B | 10.20B | 10.57B | 10.99B | 11.39B | 11.84B | 12.21B | 12.44B | 12.70B | 12.91B |
|
Invested Capital
|
2.15B | 3.19B | 3.20B | 3.28B | 2.30B | 2.14B | 2.10B | 2.05B | 1.92B | 1.94B | 1.93B | 1.98B | 2.12B | 2.19B | 2.28B | 2.33B | 4.49B | 4.65B | 4.66B | 4.64B | 4.71B | 4.80B | 4.74B | 4.61B | 4.57B | 4.76B | 4.77B | 4.82B | 4.67B | 4.66B | 4.66B | 4.44B | 4.35B | 4.15B | 4.27B | 4.53B | 4.73B | 4.82B | 4.93B | 5.07B | 5.18B | 5.46B | 5.53B | 5.85B | 6.24B | 6.57B | 6.69B | 6.96B | 7.14B | 7.49B | 7.41B | 7.75B | 8.16B | 8.91B | 9.26B | 9.71B | 10.01B | 10.38B | 10.76B | 11.22B | 11.56B | 12.12B | 12.30B | 12.57B | 12.83B | 12.99B |
|
Asset Utilization Ratio
|
| | | | | | 0.57 | 0.53 | 0.55 | 0.59 | 0.61 | 0.63 | 0.64 | 0.69 | 0.76 | 0.81 | 0.74 | 0.65 | 0.66 | 0.67 | 0.66 | 0.68 | 0.69 | 0.70 | 0.68 | 0.66 | 0.66 | 0.70 | 0.75 | 0.76 | 0.78 | 0.82 | 0.84 | 0.87 | 0.92 | 0.97 | 1.00 | 1.01 | 1.00 | 1.00 | 1.00 | 0.97 | 0.95 | 0.95 | 0.97 | 0.94 | 0.97 | 1.04 | 1.04 | 1.06 | 1.07 | 1.09 | 1.08 | 1.10 | 1.11 | 1.11 | 1.09 | 1.01 | 1.01 | 1.02 | 1.03 | 1.05 | 1.03 | 1.01 | 0.99 | 0.96 |
|
Interest Coverage Ratio
|
-386.64 | | 18.58 | 43.25 | -406.42 | -146.62 | -63.46 | -2.67 | 225.34 | 381.63 | 209.94 | 383.03 | 764.66 | 970.43 | 636.04 | 831.77 | 0.00B | 0.00B | 682.65 | 510.98 | 0.00B | 0.00B | 699.68 | 946.60 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 1.34 | | 1.31 | | 1.59 | 1.61 | 1.63 | 1.73 | 1.59 | 1.60 | 1.57 | 1.41 | 1.15 | 1.10 | 0.89 | 0.46 | 0.44 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.34 | 0.35 | 0.33 | 0.54 | 0.44 | 0.67 | 0.07 | 0.67 | 0.70 | 0.72 | 0.11 | 0.06 | 0.06 | 0.05 | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.04 | 0.06 | 0.04 | 0.05 | 0.07 | | 0.05 | 0.06 | 0.04 | | | | | | | | | | | | | |
|
Debt Ratio
|
| 0.43 | | 0.56 | | 0.44 | 0.45 | 0.45 | 0.46 | 0.45 | 0.45 | 0.44 | 0.42 | 0.37 | 0.37 | 0.32 | 0.24 | 0.24 | 0.22 | 0.21 | 0.21 | 0.21 | 0.22 | 0.19 | 0.18 | 0.17 | 0.26 | 0.22 | 0.32 | 0.03 | 0.31 | 0.32 | 0.31 | 0.05 | 0.03 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 | | 0.03 | 0.03 | 0.02 | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.32 | | 0.43 | | 0.28 | 0.28 | 0.28 | 0.27 | 0.28 | 0.28 | 0.28 | 0.30 | 0.33 | 0.34 | 0.36 | 0.52 | 0.53 | 0.56 | 0.55 | 0.55 | 0.56 | 0.56 | 0.56 | 0.52 | 0.52 | 0.48 | 0.51 | 0.47 | 0.46 | 0.47 | 0.45 | 0.44 | 0.43 | 0.44 | 0.46 | 0.47 | 0.47 | 0.48 | 0.50 | 0.50 | 0.51 | 0.48 | 0.53 | 0.55 | 0.54 | 0.58 | 0.58 | 0.57 | 0.56 | 0.56 | 0.57 | 0.57 | 0.60 | 0.62 | 0.64 | 0.64 | 0.65 | 0.65 | 0.68 | 0.68 | 0.70 | 0.71 | 0.71 | 0.72 | 0.72 |
|
Times Interest Earned
|
-386.64 | | 18.58 | 43.25 | -406.42 | -146.62 | -63.46 | -2.67 | 225.34 | 381.63 | 209.94 | 383.03 | 764.66 | 970.43 | 636.04 | 831.77 | 0.00B | 0.00B | 682.65 | 510.98 | 0.00B | 0.00B | 699.68 | 946.60 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | 0.18 | 0.06 | 0.26 | -0.59 | 0.16 | 0.30 | -0.74 | -0.17 | -0.44 | -0.29 | -0.44 | -0.12 | 7.64 | 0.08 | 0.98 | 0.22 | 0.40 | 0.07 | 0.17 | 0.07 | 0.06 | 0.07 | 0.22 | 0.23 | 0.11 | 0.07 | 0.18 | 0.06 | 0.07 | 0.07 | 0.23 | 0.15 | 0.38 | 0.08 | 0.21 | -0.26 | -0.08 | 0.04 | 0.05 | 0.05 | 0.08 | 0.16 | 0.20 | 0.11 | 0.10 | 0.08 | 0.44 | 0.17 | 0.07 | 0.07 |
|
Enterprise Value
|
-1.64B | -1.86B | -2.58B | -2.75B | -2.62B | -1.48B | -1.31B | -1.09B | -1.16B | -1.08B | -1.56B | -1.31B | -1.56B | -1.40B | -1.59B | -1.21B | -1.35B | -1.65B | -1.27B | -1.17B | -1.22B | -1.31B | -1.05B | -0.46B | -0.73B | -0.78B | -1.02B | -0.26B | -0.46B | -0.72B | -0.42B | -0.24B | -0.20B | -0.31B | -0.18B | -0.40B | -0.76B | -1.13B | -1.08B | -0.66B | -0.77B | -1.25B | -1.85B | -1.70B | -2.11B | -2.63B | -1.64B | -1.72B | -1.62B | -1.83B | -1.21B | -0.73B | -0.29B | -1.09B | -1.33B | -1.78B | -1.90B | -1.85B | -1.77B | -1.45B | -1.46B | -1.65B | -1.28B | -1.27B | -1.48B | -2.01B |
|
Return on Sales
|
-0.28% | | -0.01% | 0.06% | -0.94% | -0.14% | -0.05% | -0.06% | -0.11% | 0.01% | -0.01% | 0.04% | 0.09% | 0.04% | 0.07% | 0.03% | 1.44% | 0.13% | 0.07% | 0.03% | 0.09% | 0.12% | 0.05% | 0.08% | 0.07% | 0.11% | 0.06% | 0.07% | 0.07% | 0.11% | 0.06% | 0.05% | 0.08% | 0.03% | 0.09% | 0.13% | 0.11% | 0.08% | 0.08% | 0.10% | 0.10% | 0.11% | 0.09% | 0.13% | 0.14% | 0.14% | 0.11% | 0.15% | 0.14% | 0.16% | 0.14% | 0.17% | 0.16% | 0.17% | 0.15% | 0.17% | 0.16% | 0.17% | 0.17% | 0.18% | 0.16% | 0.19% | 0.13% | 0.14% | 0.13% | 0.11% |
|
Return on Invested Capital
|
| | | | -0.14% | -0.13% | -0.15% | -0.19% | -0.01% | 0.06% | 0.08% | 0.07% | 0.25% | 0.25% | 0.27% | 0.28% | 1.52% | 0.87% | 0.79% | 0.73% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.15% | 0.17% | 0.12% | 0.14% | 0.19% | 0.20% | 0.24% | 0.23% | 0.21% | 0.20% | 0.21% | 0.22% | 0.23% | 0.24% | 0.25% | 0.26% | 0.27% | 0.27% | 0.29% | 0.30% | 0.31% | 0.32% | 0.32% | 0.31% | 0.31% | 0.29% | 0.27% | 0.27% | 0.26% | 0.26% | 0.27% | 0.25% | 0.23% | 0.22% | 0.19% |
|
Return on Assets
|
| | | | | | -0.15% | -0.17% | -0.05% | -0.03% | -0.03% | -0.01% | 0.02% | 0.03% | 0.04% | 0.04% | 0.32% | 0.30% | 0.31% | 0.31% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.08% | 0.09% | 0.10% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.16% | 0.17% | 0.17% | 0.18% | 0.18% | 0.18% | 0.18% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.16% | 0.15% | 0.12% |
|
Return on Equity
|
| | -0.06% | 0.02% | -0.33% | -0.49% | -0.53% | -0.61% | -0.20% | -0.11% | -0.09% | -0.04% | 0.08% | 0.10% | 0.13% | 0.13% | 0.72% | 0.57% | 0.56% | 0.56% | 0.10% | 0.10% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.13% | 0.13% | 0.15% | 0.11% | 0.12% | 0.17% | 0.19% | 0.21% | 0.21% | 0.19% | 0.18% | 0.19% | 0.19% | 0.20% | 0.22% | 0.22% | 0.23% | 0.24% | 0.24% | 0.27% | 0.28% | 0.30% | 0.30% | 0.31% | 0.30% | 0.29% | 0.28% | 0.26% | 0.26% | 0.26% | 0.25% | 0.26% | 0.24% | 0.22% | 0.21% | 0.17% |