|
Gross Margin
|
| | | | | | | | | | | 62.53% | 63.90% | 64.57% | 64.06% | 62.66% | 63.20% | 63.54% | 63.52% | 62.36% | 62.88% | 63.99% | 63.24% | 62.84% | 63.71% | 63.67% | 62.88% | 61.24% | 62.08% | 61.80% | 63.13% | 59.53% | 58.91% | 58.63% | 60.28% | 58.58% | 56.55% | 56.11% | 54.93% | 55.43% | 56.51% | 57.37% | 56.79% | 55.84% | 58.14% | 56.64% | 56.04% | 55.00% | 54.24% | 52.75% | 51.87% | 49.19% | 49.80% | 48.93% | 47.22% | 45.56% | 47.75% | 47.88% | 46.15% | 43.74% | 43.65% | 44.00% | 43.93% | 43.40% | 43.81% | 43.90% | 43.78% |
|
EBT Margin
|
3.74% | 3.53% | 2.55% | 1.84% | 4.06% | 4.71% | 3.78% | 3.06% | 4.96% | 5.58% | 4.74% | 3.10% | 4.72% | 6.34% | 5.15% | 4.00% | 6.07% | 6.82% | 6.04% | 4.66% | 7.13% | 7.68% | 0.82% | 5.37% | 8.02% | 8.38% | 6.68% | 5.44% | 6.85% | 7.64% | 4.00% | 3.49% | 4.52% | 5.13% | 4.07% | 2.77% | 4.88% | 5.50% | 5.13% | 3.13% | 4.59% | -4.10% | -5.37% | -5.26% | -5.00% | 2.55% | 1.07% | 3.16% | 8.55% | 7.45% | 9.07% | 8.83% | 11.14% | 11.00% | 9.46% | 6.81% | 1.53% | 7.28% | 5.29% | 3.68% | 5.59% | 5.93% | 5.68% | 4.28% | 5.77% | 5.99% | 5.57% |
|
EBIT Margin
|
6.76% | 6.38% | 5.27% | 4.58% | 6.48% | 7.13% | 6.34% | 5.47% | 7.14% | 7.67% | 6.89% | -34.37% | -31.39% | -29.09% | -30.77% | -33.34% | -30.73% | -29.64% | -30.43% | -32.98% | -29.99% | -28.33% | -35.94% | -31.79% | -28.27% | -27.95% | -30.45% | -33.32% | -31.07% | -30.57% | -31.15% | -36.98% | -36.57% | -36.23% | -35.71% | -38.66% | -38.58% | -38.39% | -39.93% | -41.44% | -38.90% | -46.73% | -48.58% | -49.42% | -46.86% | -40.81% | -42.89% | -41.84% | -37.21% | -39.80% | -39.05% | -41.98% | -39.06% | -40.07% | -43.33% | -47.63% | -50.73% | -44.84% | -48.56% | -52.58% | -50.75% | -50.06% | -50.39% | -52.32% | -50.42% | -50.11% | -50.65% |
|
EBITDA Margin
|
25.20% | 23.94% | 22.58% | 21.87% | 22.56% | 23.07% | 22.03% | 19.92% | 21.33% | 21.96% | 6.89% | -34.37% | -31.39% | -29.09% | -30.77% | -33.34% | -30.73% | -29.64% | -30.43% | -32.98% | -29.99% | -28.33% | -35.94% | -31.79% | -28.27% | -27.95% | -30.45% | -33.32% | -31.07% | -30.57% | -31.15% | -36.98% | -36.57% | -36.23% | -35.71% | -38.66% | -38.58% | -38.39% | -39.93% | -41.44% | -38.90% | -46.73% | -48.58% | -49.42% | -46.86% | -40.81% | -42.89% | -41.84% | -37.21% | -39.80% | -39.05% | -41.98% | -39.06% | -40.07% | -43.33% | -47.63% | -50.73% | -44.84% | -48.56% | -52.58% | -50.75% | -50.06% | -50.39% | -52.32% | -50.42% | -50.11% | -50.65% |
|
Operating Margin
|
| | | | | | | | | | | -34.37% | -31.39% | -29.09% | -30.77% | -33.34% | -30.73% | -29.64% | -30.43% | -32.98% | -29.99% | -28.33% | -35.94% | -31.79% | -28.27% | -27.95% | -30.45% | -33.32% | -31.07% | -30.57% | -31.15% | -36.98% | -36.57% | -36.23% | -35.71% | -38.66% | -38.58% | -38.39% | -39.93% | -41.44% | -38.90% | -46.73% | -48.58% | -49.42% | -46.86% | -40.81% | -42.89% | -41.84% | -37.21% | -39.80% | -39.05% | -41.98% | -39.06% | -40.07% | -43.33% | -47.63% | -50.73% | -44.84% | -48.56% | -52.58% | -50.75% | -50.06% | -50.39% | -52.32% | -50.42% | -50.11% | -50.65% |
|
Net Margin
|
-0.34% | -0.36% | -1.24% | -0.04% | -0.06% | -0.06% | -0.32% | -0.05% | -0.06% | -0.03% | 0.03% | -0.04% | 0.00% | 0.69% | -0.07% | -0.06% | -0.02% | -0.17% | -0.08% | -0.05% | -0.02% | -0.02% | -0.02% | -0.03% | -0.05% | -0.01% | 0.02% | -0.02% | -0.02% | -0.02% | -0.06% | -0.01% | -0.03% | -0.02% | 0.03% | -0.02% | -0.06% | -0.04% | 0.01% | -0.03% | -0.01% | 0.00% | -0.02% | -0.02% | -0.02% | -0.43% | 0.01% | -0.03% | -0.02% | -0.02% | -0.05% | | -0.03% | -0.03% | 0.19% | -0.03% | | 0.03% | | | 0.03% | -0.03% | | | -0.03% | -0.03% | -0.03% |
|
FCF Margin
|
| 11.09% | 5.84% | 5.85% | -6.58% | -3.31% | 1.12% | -6.71% | -16.45% | -2.44% | -17.77% | -18.53% | -28.60% | -12.42% | -2.89% | -10.95% | -13.29% | -13.55% | -16.38% | -21.17% | -22.04% | -2.83% | -7.02% | -17.19% | -24.12% | -20.70% | -12.57% | -12.70% | -8.81% | 1.79% | 1.28% | -1.73% | -5.23% | -1.25% | -4.44% | -17.11% | -11.04% | -17.04% | -18.05% | -24.83% | -27.81% | -9.10% | -9.95% | 0.35% | 20.38% | 19.68% | 9.84% | 3.81% | 5.97% | 1.24% | -0.89% | -4.13% | 0.86% | -1.29% | -6.15% | -5.52% | -9.29% | -6.29% | -8.80% | -5.16% | -2.73% | 0.95% | -6.37% | 4.38% | 1.98% | -2.68% | 10.83% |
|
Inventory Average
|
| | | | | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | | | | | | | | | |
|
Assets Average
|
| | | | | 6.37B | 6.53B | 6.82B | 7.21B | 7.45B | 7.53B | 7.88B | 8.13B | 8.19B | 8.29B | 8.36B | 8.48B | 8.68B | 8.99B | 9.27B | 9.53B | 9.65B | 9.72B | 9.97B | 10.37B | 10.73B | 10.89B | 11.00B | 11.10B | 11.12B | 11.01B | 10.94B | 11.05B | 11.19B | 11.49B | 11.73B | 11.98B | 12.46B | 13.02B | 13.65B | 14.24B | 14.50B | 14.48B | 14.42B | 14.29B | 13.93B | 13.29B | 12.80B | 12.79B | 12.90B | 13.37B | 14.04B | 14.36B | 14.49B | 14.45B | 14.47B | 14.76B | 15.15B | 15.55B | 16.13B | 16.44B | 16.45B | 16.58B | 16.55B | 16.45B | 16.51B | 16.47B |
|
Equity Average
|
| | | | | 1.39B | 1.41B | 1.42B | 1.45B | 1.46B | 1.38B | 1.34B | 1.38B | 1.43B | 1.47B | 1.48B | 1.52B | 1.60B | 1.78B | 1.90B | 1.93B | 1.97B | 1.90B | 1.82B | 1.86B | 1.93B | 1.97B | 2.02B | 2.05B | 0.65B | 0.66B | 2.07B | 2.09B | 2.14B | 2.31B | 2.66B | 2.85B | 2.88B | 2.73B | 2.55B | 2.59B | 2.54B | 2.48B | 2.36B | 2.20B | 2.15B | 2.20B | 2.27B | 2.35B | 2.47B | 2.66B | 2.72B | 2.74B | 2.92B | 2.97B | 2.97B | 3.05B | 3.10B | 3.08B | 3.07B | 3.07B | 3.07B | 3.09B | 3.06B | 3.04B | 3.08B | 3.07B |
|
Invested Capital
|
| | 1.66B | | 1.76B | 1.87B | 4.15B | 1.91B | 4.70B | 1.71B | 4.70B | 4.96B | 5.13B | 5.37B | 5.29B | 5.34B | 5.46B | 5.69B | 6.09B | 6.35B | 6.68B | 6.49B | 6.55B | 6.51B | 7.13B | 7.40B | 7.49B | 7.64B | 7.68B | 4.77B | 7.45B | 7.41B | 7.49B | 7.52B | 7.86B | 8.54B | 8.82B | 9.20B | 9.19B | 3.68B | 10.28B | 10.22B | 10.40B | 3.10B | 3.62B | 3.28B | 8.89B | 3.07B | 3.78B | 3.87B | 9.40B | 4.21B | 4.25B | 4.06B | 9.31B | 4.68B | 4.43B | 4.99B | 10.25B | 3.81B | 4.17B | 4.03B | 10.96B | 4.12B | 3.81B | 3.67B | 10.74B |
|
Asset Utilization Ratio
|
| | | | | 0.80 | 0.79 | 0.78 | 0.77 | 0.78 | 0.80 | 0.78 | 0.76 | 0.76 | 0.75 | 0.75 | 0.75 | 0.74 | 0.71 | 0.70 | 0.69 | 0.68 | 0.68 | 0.66 | 0.63 | 0.61 | 0.60 | 0.60 | 0.60 | 0.61 | 0.62 | 0.63 | 0.63 | 0.63 | 0.63 | 0.64 | 0.65 | 0.65 | 0.65 | 0.64 | 0.62 | 0.61 | 0.62 | 0.62 | 0.60 | 0.61 | 0.63 | 0.66 | 0.70 | 0.72 | 0.72 | 0.73 | 0.76 | 0.80 | 0.83 | 0.84 | 0.81 | 0.78 | 0.76 | 0.74 | 0.74 | 0.76 | 0.76 | 0.77 | 0.77 | 0.77 | 0.77 |
|
Interest Coverage Ratio
|
2.24 | 2.24 | 1.94 | 1.67 | 2.68 | 2.94 | 2.48 | 2.27 | 3.27 | 3.68 | 3.21 | -15.19 | -13.78 | -13.12 | -12.81 | -15.12 | -14.54 | -14.26 | -12.91 | -14.95 | -14.14 | -13.03 | -16.18 | -13.54 | -12.03 | -11.96 | -14.32 | -14.33 | -14.20 | -14.08 | -15.28 | -18.41 | -18.76 | -19.14 | -18.49 | -19.27 | -18.84 | -17.33 | -17.46 | -16.33 | -14.37 | -16.64 | -17.61 | -17.07 | -13.20 | -14.02 | -13.85 | -16.99 | -16.37 | -18.21 | -19.76 | -23.04 | -21.16 | -21.33 | -21.24 | -21.63 | -20.32 | -17.48 | -17.48 | -17.71 | -16.82 | -16.18 | -16.07 | -16.38 | -15.76 | -15.58 | -16.08 |
|
Debt to Equity
|
| | 1.75 | | 1.80 | 1.80 | 1.96 | 1.95 | 2.22 | 2.20 | 2.57 | 2.62 | 2.71 | 2.63 | 2.60 | 2.58 | 2.53 | 2.44 | 2.26 | 2.34 | 2.40 | 2.27 | 2.60 | 2.71 | 2.73 | 2.79 | 2.77 | 2.74 | 2.75 | -7.38 | 2.62 | 2.56 | 2.56 | 2.46 | 2.20 | 1.99 | 2.10 | 2.15 | 2.62 | 2.78 | 2.94 | 3.13 | 3.20 | 3.64 | 3.77 | 3.46 | 2.93 | 2.80 | 2.58 | 2.38 | 2.35 | 2.56 | 2.33 | 2.10 | 2.16 | 2.11 | 2.11 | 2.14 | 2.32 | 2.46 | 2.45 | 2.49 | 2.50 | 2.59 | 2.51 | 2.54 | 2.50 |
|
Debt Ratio
|
| | 0.40 | | 0.39 | 0.39 | 0.41 | 0.40 | 0.44 | 0.43 | 0.44 | 0.44 | 0.46 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.47 | 0.49 | 0.47 | 0.48 | 0.49 | 0.49 | 0.50 | 0.50 | 0.51 | 0.51 | 0.50 | 0.49 | 0.49 | 0.48 | 0.48 | 0.46 | 0.48 | 0.49 | 0.50 | 0.50 | 0.51 | 0.53 | 0.53 | 0.55 | 0.57 | 0.57 | 0.55 | 0.51 | 0.50 | 0.48 | 0.46 | 0.48 | 0.48 | 0.46 | 0.44 | 0.44 | 0.44 | 0.44 | 0.43 | 0.45 | 0.46 | 0.46 | 0.46 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 |
|
Equity Ratio
|
| | 0.23 | | 0.22 | 0.22 | 0.21 | 0.21 | 0.20 | 0.19 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.21 | 0.20 | 0.20 | 0.21 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | -0.07 | 0.19 | 0.19 | 0.19 | 0.19 | 0.21 | 0.24 | 0.23 | 0.23 | 0.19 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.16 | 0.17 | 0.18 | 0.19 | 0.19 | 0.20 | 0.19 | 0.20 | 0.21 | 0.20 | 0.21 | 0.21 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 |
|
Times Interest Earned
|
2.24 | 2.24 | 1.94 | 1.67 | 2.68 | 2.94 | 2.48 | 2.27 | 3.27 | 3.68 | 3.21 | -15.19 | -13.78 | -13.12 | -12.81 | -15.12 | -14.54 | -14.26 | -12.91 | -14.95 | -14.14 | -13.03 | -16.18 | -13.54 | -12.03 | -11.96 | -14.32 | -14.33 | -14.20 | -14.08 | -15.28 | -18.41 | -18.76 | -19.14 | -18.49 | -19.27 | -18.84 | -17.33 | -17.46 | -16.33 | -14.37 | -16.64 | -17.61 | -17.07 | -13.20 | -14.02 | -13.85 | -16.99 | -16.37 | -18.21 | -19.76 | -23.04 | -21.16 | -21.33 | -21.24 | -21.63 | -20.32 | -17.48 | -17.48 | -17.71 | -16.82 | -16.18 | -16.07 | -16.38 | -15.76 | -15.58 | -16.08 |
|
FCF Payout Ratio
|
| 0.10 | 0.19 | 0.19 | -0.16 | -0.32 | 0.94 | -0.15 | -0.06 | -0.39 | -0.05 | -0.05 | -0.03 | -0.08 | -0.35 | -0.09 | -0.08 | -0.08 | -0.07 | -0.05 | -0.05 | -0.41 | -0.17 | -0.07 | -0.05 | -0.06 | -0.10 | -0.11 | -0.15 | 0.76 | 1.06 | -0.80 | -0.25 | -1.05 | -0.28 | -0.09 | -0.12 | -0.08 | -0.07 | -0.05 | -0.05 | -0.15 | -0.13 | 4.01 | 0.08 | 0.07 | 0.13 | 0.37 | 0.21 | 1.00 | -1.32 | -0.29 | 1.12 | -0.79 | -0.15 | -0.21 | -0.10 | -0.18 | -0.12 | -0.22 | -0.36 | 1.17 | -0.17 | 0.28 | 0.52 | -0.44 | 0.11 |
|
Enterprise Value
|
-0.10B | -0.11B | -0.10B | -0.12B | -0.11B | -0.13B | -0.21B | -0.16B | -0.13B | -0.12B | -0.10B | -0.11B | -0.07B | -0.10B | -0.07B | -0.08B | -0.07B | -0.07B | -0.06B | -0.07B | -0.09B | -0.08B | -0.05B | -0.07B | -0.07B | -0.08B | -0.06B | -0.06B | -0.07B | -0.07B | -0.06B | -0.04B | -0.06B | -0.07B | -0.08B | -0.07B | -0.07B | -0.06B | -0.07B | -0.06B | -0.09B | -0.08B | -0.07B | -0.40B | -0.83B | -0.68B | -0.15B | -0.09B | -0.27B | -0.20B | -0.23B | -0.22B | -0.45B | -0.46B | -0.27B | -0.25B | -0.22B | -0.16B | -0.20B | -0.23B | -0.16B | -0.16B | -0.15B | -0.15B | -0.18B | -0.19B | -0.20B |
|
Return on Sales
|
0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | | | 0.00% | 0.00% | 0.00% |
|
Return on Capital Employed
|
| | | | | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | -0.03% | -0.12% | -0.20% | -0.28% | -0.27% | -0.27% | -0.27% | -0.26% | -0.25% | -0.25% | -0.25% | -0.25% | -0.24% | -0.23% | -0.22% | -0.21% | -0.21% | -0.23% | -0.23% | -0.23% | -0.25% | -0.25% | -0.25% | -0.28% | -0.28% | -0.29% | -0.30% | -0.31% | -0.32% | -0.30% | -0.31% | -0.33% | -0.33% | -0.36% | -0.35% | -0.34% | -0.35% | -0.37% | -0.38% | -0.37% | -0.39% | -0.41% | -0.41% | -0.44% | -0.48% | -0.48% | -0.49% | -0.47% | -0.44% | -0.45% | -0.48% | -0.48% | -0.48% | -0.47% | -0.46% | -0.47% |
|
Return on Invested Capital
|
| | | | | 0.10% | 0.07% | 0.07% | 0.09% | 0.11% | 0.11% | -0.04% | -0.12% | -0.17% | -0.24% | -0.24% | -0.24% | -0.23% | -0.22% | -0.21% | -0.20% | -0.20% | -0.21% | -0.21% | -0.19% | -0.18% | -0.17% | -0.17% | -0.17% | -0.22% | -0.23% | -0.20% | -0.21% | -0.22% | -0.81% | -0.81% | -0.75% | -0.74% | -0.26% | -0.39% | -0.40% | -0.26% | -0.21% | -0.48% | -0.95% | -0.79% | -0.54% | -0.55% | -0.82% | -0.74% | -0.43% | -0.44% | -0.76% | -0.81% | -0.52% | -0.52% | -0.78% | -0.75% | -0.49% | -0.55% | -1.12% | -1.15% | -0.64% | -0.63% | -1.20% | -1.26% | -0.66% |
|
Return on Assets
|
| | | | | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% |
|
Return on Equity
|
| | | | | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | | | | 0.00% | 0.00% | 0.00% |