|
Gross Margin
|
38.13% | 42.11% | | | | 43.04% | | | | | | | 34.09% | 36.71% | 32.54% | 29.85% | 28.25% | 35.04% | 31.62% | 30.88% | 32.37% | 37.68% | 32.91% | 32.65% | 34.84% | 39.61% | 34.95% | 34.52% | 34.12% | 40.88% | 37.10% | 36.16% | 35.90% | 40.97% | 36.83% | 38.28% | 36.22% | 43.76% | 39.17% | 38.51% | 38.77% | 44.15% | 40.57% | 37.99% | 32.25% | -314.45% | -23.83% | 10.75% | 0.07% | 34.27% | 40.99% | 35.51% | 35.42% | 47.00% | 44.59% | 40.92% | 43.97% | 47.05% | 42.86% | 39.87% | 41.51% | 48.37% | 43.13% | 40.36% | 44.35% | | 40.91% |
|
EBT Margin
|
14.35% | 8.33% | | | -0.39% | -20.53% | -31.10% | -21.15% | -1.33% | 5.67% | -0.32% | 2.86% | 4.38% | 8.01% | -18.96% | -6.07% | -5.64% | 5.95% | 2.61% | 6.75% | 8.18% | 11.08% | 5.99% | 21.12% | 1.92% | 15.42% | 8.73% | 9.76% | 9.74% | 17.81% | 13.03% | 15.37% | 12.03% | 16.13% | 9.22% | 6.12% | 10.25% | 18.33% | 8.37% | 44.71% | 6.65% | 13.37% | 6.43% | 9.68% | -7.65% | -1,277.15% | -184.76% | -73.12% | -134.44% | -35.95% | -2.46% | -2.04% | -8.31% | 14.58% | 12.32% | 12.73% | 12.74% | 14.60% | 8.12% | 10.87% | 8.19% | 19.07% | 11.15% | 11.19% | 11.44% | | 5.12% |
|
EBIT Margin
|
3.78% | 9.54% | | | 6.97% | -11.25% | -20.61% | -12.95% | 6.67% | 13.18% | 6.14% | 7.34% | 9.08% | 12.48% | -14.66% | -9.24% | -1.01% | 11.79% | 8.95% | 11.17% | 13.31% | 18.41% | 11.87% | 15.00% | 14.18% | 20.81% | 12.96% | 11.66% | 14.84% | 22.60% | 17.14% | 19.23% | 17.02% | 21.64% | 14.17% | 10.66% | 15.93% | 22.97% | 13.72% | 14.29% | 14.55% | 20.93% | 14.88% | 16.08% | 1.52% | -958.62% | -146.86% | -51.12% | -94.51% | -18.11% | 8.37% | 6.92% | 2.63% | 22.54% | 20.74% | 20.44% | 21.49% | 24.21% | 19.28% | 19.57% | 18.24% | 27.40% | 19.25% | 18.61% | 19.77% | | 14.96% |
|
EBITDA Margin
|
3.78% | 9.54% | | | 6.97% | -11.25% | -20.61% | -12.95% | 0.66% | 5.13% | -0.32% | 9.08% | 2.52% | 3.54% | -11.69% | -9.24% | 24.74% | 10.11% | 8.23% | 11.17% | 8.36% | 10.83% | 6.15% | 15.00% | 1.81% | 15.12% | 10.43% | 11.66% | 10.09% | 17.33% | 11.03% | 19.23% | 11.82% | 15.84% | 9.61% | 10.66% | 9.51% | 16.66% | 8.91% | 14.29% | 7.96% | 12.14% | 4.38% | 16.08% | -28.17% | -1,286.34% | -191.18% | -51.12% | -131.89% | -30.34% | -1.48% | 6.92% | 2.63% | 22.54% | 20.74% | 20.44% | 21.49% | 24.21% | 19.28% | 19.57% | 8.36% | 27.40% | 19.25% | 18.61% | 10.71% | | 14.96% |
|
Operating Margin
|
3.78% | 9.54% | | | 6.97% | -11.25% | -20.61% | -12.95% | 6.67% | 13.18% | 6.14% | 7.34% | 9.08% | 12.48% | -14.66% | -9.24% | -1.01% | 11.79% | 8.95% | 11.17% | 13.31% | 18.41% | 11.87% | 15.00% | 14.18% | 20.81% | 12.96% | 11.66% | 14.84% | 22.60% | 17.14% | 19.23% | 17.02% | 21.64% | 14.17% | 10.66% | 15.93% | 22.97% | 13.72% | 14.29% | 14.55% | 20.93% | 14.88% | 16.08% | 1.52% | -958.62% | -146.86% | -51.12% | -94.51% | -18.11% | 8.37% | 6.92% | 2.63% | 22.54% | 20.74% | 20.44% | 21.49% | 24.21% | 19.28% | 19.57% | 18.24% | 27.40% | 19.25% | 18.61% | 19.77% | | 14.96% |
|
Net Margin
|
0.04% | -0.15% | | | -0.01% | 1.81% | 0.03% | -0.12% | 0.00% | 0.00% | 0.02% | 0.02% | 2.52% | 3.54% | -11.69% | -5.61% | 24.21% | 4.69% | 8.15% | 11.34% | 8.38% | 8.93% | 6.18% | 21.33% | 1.79% | 15.10% | 10.56% | 12.46% | 10.08% | 17.33% | 12.36% | 15.04% | 11.82% | 15.83% | 9.02% | 20.95% | 9.48% | 16.63% | 7.73% | 44.15% | 7.93% | 12.11% | 5.88% | 10.01% | -14.86% | -1,181.75% | -167.49% | -63.02% | -124.17% | -33.90% | -2.78% | -1.58% | -8.23% | 10.69% | 9.67% | 10.21% | 12.47% | 13.18% | 7.80% | 22.45% | 8.15% | 16.44% | 10.73% | 10.62% | 10.72% | | 5.73% |
|
FCF Margin
|
8.08% | 29.28% | | | 9.30% | 3.90% | -30.54% | -15.90% | -20.60% | 10.01% | 4.81% | 11.97% | -6.62% | 14.29% | 13.48% | 11.31% | -25.69% | 13.41% | 29.33% | 22.56% | 5.01% | 16.90% | 20.63% | 29.96% | -4.41% | 18.83% | 20.10% | 21.46% | 15.31% | 10.46% | 16.02% | 19.10% | 0.22% | 11.32% | 20.47% | 7.14% | -1.27% | 11.99% | 19.20% | 11.43% | 1.53% | 15.66% | 13.69% | 18.06% | -12.30% | -1,058.80% | -61.17% | -71.20% | -81.64% | -7.41% | 12.35% | 20.49% | -4.64% | 24.84% | 20.28% | 23.32% | -1.03% | 28.20% | 20.90% | 16.19% | -13.62% | 12.85% | 15.58% | 11.74% | -2.47% | | 22.85% |
|
Assets Average
|
| | | | | | | | 2,615.66M | 2,613.22M | 2,577.40M | 2,551.07M | 2,556.03M | 2,547.51M | 2,527.90M | 2,520.95M | 2,493.95M | 2,461.16M | 2,453.85M | 2,432.72M | 2,415.55M | 2,415.51M | 2,516.59M | 2,500.07M | 2,395.27M | 2,394.29M | 2,385.43M | 2,356.38M | 2,337.43M | 2,349.66M | 2,365.50M | 2,390.43M | 2,414.78M | 2,439.79M | 2,474.14M | 2,508.36M | 2,541.70M | 2,583.24M | 2,625.97M | 3,249.26M | 3,873.53M | 3,872.54M | 3,841.33M | 3,959.60M | 4,216.64M | 3,994.87M | 3,616.35M | 3,572.12M | 3,549.02M | 3,546.93M | 3,545.06M | 3,559.17M | 3,560.18M | 3,702.26M | 3,905.99M | 3,993.95M | 4,037.65M | 2,434.73M | 2,949.31M | 5,126.19M | 5,138.92M | 5,114.63M | 5,172.23M | 5,211.03M | 5,228.34M | 3,063.44M | 3,542.21M |
|
Equity Average
|
| | | | | | | | 1,033.27M | 1,044.17M | 1,052.25M | 1,049.24M | 1,049.19M | 1,060.53M | 980.94M | 873.64M | 843.12M | 811.32M | 766.01M | 749.86M | 753.42M | 672.18M | 591.30M | 494.40M | 386.54M | 376.60M | 377.46M | 376.48M | 360.93M | 349.63M | 353.58M | 359.10M | 362.74M | 167.63M | -21.44M | 178.75M | 369.04M | 366.81M | 365.59M | 413.54M | 455.02M | 437.74M | 373.25M | 478.10M | 602.38M | 476.86M | 340.39M | 253.44M | 168.57M | 45.75M | -26.46M | -24.74M | -29.79M | -15.47M | 29.06M | 73.89M | 98.09M | 299.50M | 486.39M | 523.42M | 553.09M | 549.86M | 560.93M | 554.09M | 561.49M | | |
|
Invested Capital
|
| | | 1,078.68M | | | | 2,188.97M | 1,095.59M | 2,216.90M | 2,123.66M | 2,119.36M | 2,114.80M | 2,103.42M | 2,042.14M | 1,885.46M | 1,924.72M | 1,944.67M | 1,916.83M | 1,912.12M | 1,903.19M | 1,875.34M | 2,096.07M | 407.41M | 1,883.07M | 1,874.77M | 1,842.98M | 385.56M | 1,823.22M | 1,850.60M | 1,837.04M | 1,870.55M | 1,894.29M | 1,538.44M | 1,546.10M | 1,969.55M | 2,009.22M | 2,048.49M | 2,050.92M | 2,911.47M | 2,925.64M | 2,929.13M | 2,892.79M | 3,204.70M | 3,511.91M | 2,970.01M | 2,874.05M | 2,877.82M | 2,868.98M | 2,944.33M | 2,898.88M | 2,914.43M | 2,900.48M | 2,869.25M | 2,914.97M | 2,958.49M | 2,967.18M | 3,878.78M | 3,848.85M | 3,949.80M | 3,911.22M | 3,939.70M | 3,928.98M | 3,931.03M | 3,945.37M | | 4,774.16M |
|
Asset Utilization Ratio
|
| | | | | | | | 0.30 | 0.32 | 0.35 | 0.37 | 0.38 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.41 | 0.41 | 0.40 | 0.42 | 0.44 | 0.44 | 0.45 | 0.46 | 0.47 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.47 | 0.47 | 0.47 | 0.48 | 0.48 | 0.39 | 0.35 | 0.37 | 0.40 | 0.41 | 0.37 | 0.29 | 0.23 | 0.15 | 0.08 | 0.13 | 0.19 | 0.26 | 0.32 | 0.39 | 0.41 | 0.45 | 0.49 | 0.84 | 0.71 | 0.42 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.58 | 0.52 |
|
Interest Coverage Ratio
|
-0.43 | -1.14 | | | 0.74 | -1.01 | -1.60 | -1.35 | 0.71 | 1.46 | 0.77 | 1.37 | 1.51 | 2.19 | -2.21 | -1.68 | -0.17 | 1.66 | 1.30 | 1.98 | 2.09 | 3.07 | 1.70 | 3.32 | 2.60 | 3.20 | 2.03 | 2.26 | 2.42 | 4.18 | 2.92 | 3.87 | 2.96 | 3.77 | 2.26 | 2.23 | 2.75 | 3.91 | 2.09 | 2.66 | 1.68 | 2.55 | 1.60 | 2.33 | 0.16 | -4.68 | -3.67 | -2.29 | -2.58 | -1.04 | 0.79 | 0.81 | 0.25 | 3.12 | 2.42 | 2.74 | 2.48 | 2.48 | 1.74 | 2.02 | 1.59 | 2.97 | 1.94 | 2.24 | 2.14 | | 1.37 |
|
Debt to Equity
|
| | | | | | | 1.13 | 1.12 | 1.11 | 1.02 | 1.03 | 1.01 | 0.97 | 1.29 | 1.21 | 1.31 | 1.46 | 1.58 | 1.52 | 1.54 | 2.15 | 2.57 | 3.29 | 4.07 | 3.91 | 3.94 | 3.77 | 4.33 | 4.18 | 4.25 | -4.46 | 4.30 | 73.77 | 80.84 | -4.54 | -4.83 | -4.82 | -5.17 | -4.04 | -4.44 | 0.02 | -6.62 | -3.28 | -3.83 | -5.35 | | 3.64 | | -30.98 | -29.53 | -35.73 | -21.52 | 128.39 | 15.42 | 8.34 | 7.98 | 1.60 | 1.69 | 1.40 | 1.87 | 1.77 | 1.80 | 1.81 | 1.75 | | 1.25 |
|
Debt Ratio
|
| | | | | | | 0.44 | 0.45 | 0.45 | 0.42 | 0.42 | 0.42 | 0.41 | 0.46 | 0.41 | 0.44 | 0.47 | 0.48 | 0.48 | 0.48 | 0.53 | 0.58 | 0.55 | 0.63 | 0.62 | 0.62 | 0.61 | 0.63 | 0.63 | 0.63 | -0.68 | 0.63 | -0.67 | -0.67 | -0.68 | -0.68 | -0.69 | -0.70 | -0.49 | -0.50 | 0.00 | -0.54 | -0.52 | -0.49 | -0.58 | | 0.22 | | 0.23 | 0.23 | 0.22 | 0.23 | 0.21 | 0.20 | 0.20 | 0.20 | 0.96 | 0.16 | 0.15 | 0.20 | 0.19 | 0.19 | 0.19 | 0.19 | | 0.16 |
|
Equity Ratio
|
| | | | | | | 0.39 | 0.40 | 0.40 | 0.41 | 0.41 | 0.41 | 0.42 | 0.36 | 0.34 | 0.34 | 0.32 | 0.30 | 0.31 | 0.31 | 0.25 | 0.23 | 0.17 | 0.15 | 0.16 | 0.16 | 0.16 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | -0.01 | -0.01 | 0.15 | 0.14 | 0.14 | 0.14 | 0.12 | 0.11 | 0.11 | 0.08 | 0.16 | 0.13 | 0.11 | 0.08 | 0.06 | 0.03 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.01 | 0.02 | 0.02 | 0.60 | 0.09 | 0.11 | 0.10 | 0.11 | 0.11 | 0.11 | 0.11 | | 0.13 |
|
Times Interest Earned
|
-0.43 | -1.14 | | | 0.74 | -1.01 | -1.60 | -1.35 | 0.71 | 1.46 | 0.77 | 1.37 | 1.51 | 2.19 | -2.21 | -1.68 | -0.17 | 1.66 | 1.30 | 1.98 | 2.09 | 3.07 | 1.70 | 3.32 | 2.60 | 3.20 | 2.03 | 2.26 | 2.42 | 4.18 | 2.92 | 3.87 | 2.96 | 3.77 | 2.26 | 2.23 | 2.75 | 3.91 | 2.09 | 2.66 | 1.68 | 2.55 | 1.60 | 2.33 | 0.16 | -4.68 | -3.67 | -2.29 | -2.58 | -1.04 | 0.79 | 0.81 | 0.25 | 3.12 | 2.42 | 2.74 | 2.48 | 2.48 | 1.74 | 2.02 | 1.59 | 2.97 | 1.94 | 2.24 | 2.14 | | 1.37 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | 0.39 | 0.85 | 2.06 | 0.64 | 0.56 | 0.36 | -2.58 | 0.65 | 0.71 | 0.65 | 0.91 | 1.23 | 0.88 | 0.67 | 63.67 | 1.21 | 0.76 | 1.77 | -11.95 | 1.09 | 0.78 | 1.13 | 8.16 | 0.73 | 0.89 | 0.65 | -1.36 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | | -0.02 | 0.00 | 0.06 | 0.15 | -8.32 | 0.43 | 0.55 | 1.11 | -0.93 | 0.85 | 0.78 | 0.92 | -4.84 | | 0.54 |
|
Enterprise Value
|
| | | -180.03M | -179.49M | -183.30M | -135.95M | -125.55M | -88.12M | -112.51M | -13.27M | -45.54M | -21.01M | -30.65M | -25.38M | -103.38M | -44.85M | -44.40M | -52.09M | -61.58M | -55.42M | -77.84M | -279.53M | -76.41M | -53.00M | -41.32M | -40.34M | -56.29M | -57.15M | -50.73M | -86.24M | -129.57M | -121.21M | -137.33M | -151.05M | -146.24M | -147.76M | -150.77M | -175.43M | 184.00M | 196.24M | 183.88M | 177.57M | -144.73M | -499.13M | 59.32M | 61.00M | 44.27M | 26.46M | -59.41M | -41.02M | -140.85M | -128.77M | 117.01M | 79.15M | -33.69M | 1.24M | 314.96M | -206.69M | -246.71M | -111.45M | -135.77M | -162.66M | -95.75M | -22.24M | -5.89M | -71.95M |
|
Return on Sales
|
0.00% | 0.00% | 0.02% | -0.02% | 0.00% | 0.02% | 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% | 0.02% | 0.15% | 0.11% | 0.12% | 0.10% | 0.17% | 0.12% | 0.15% | 0.12% | 0.16% | 0.09% | 0.21% | 0.09% | 0.17% | 0.08% | 0.44% | 0.06% | 0.11% | 0.06% | 0.09% | -0.16% | -12.79% | -1.85% | -0.73% | -1.39% | -0.37% | -0.03% | -0.02% | -0.08% | 0.11% | 0.10% | 0.11% | 0.12% | 0.14% | 0.08% | 0.27% | 0.08% | 0.17% | 0.11% | 0.11% | 0.11% | 0.11% | 0.06% |
|
Return on Capital Employed
|
| | | | | | | | -0.03% | -0.01% | 0.01% | 0.03% | 0.04% | 0.04% | 0.02% | 0.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Invested Capital
|
0.07% | | | | | | | | -0.03% | -0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.03% | 0.00% | 0.01% | 0.01% | -0.10% | 0.18% | 0.09% | 0.09% | 0.08% | 0.12% | 0.14% | 0.09% | 0.09% | 0.16% | 0.17% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.13% | 0.15% | 0.13% | 0.13% | 0.13% | 0.08% | 0.07% | 0.07% | 0.08% | 0.08% | 0.04% | 0.00% | -0.06% | -0.11% | -0.14% | -0.10% | -0.05% | -0.02% | 0.01% | 0.02% | 0.06% | 0.09% | 0.12% | 0.12% | 0.11% | 0.16% | 0.16% | 0.16% | 0.16% | 0.12% | 0.12% | | |
|
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% | 0.02% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.07% | 0.06% | 0.06% | 0.03% | 0.01% | -0.04% | -0.09% | -0.13% | -0.15% | -0.11% | -0.08% | -0.05% | -0.03% | 0.00% | 0.02% | 0.03% | 0.05% | 0.10% | 0.08% | 0.07% | 0.06% | 0.07% | 0.07% | 0.05% | 0.06% | 0.06% | 0.05% |
|
Return on Equity
|
| | | | | | | | 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% | 0.01% | 0.12% | 0.19% | 0.30% | 0.37% | 0.41% | 0.42% | 0.44% | 0.46% | 0.96% | -7.08% | 0.99% | 0.46% | 0.49% | 0.49% | 0.64% | 0.57% | 0.57% | 0.67% | 0.27% | 0.09% | -0.38% | -0.97% | -1.82% | -3.13% | -8.80% | 10.64% | 7.88% | 3.44% | -0.74% | 2.33% | 1.83% | 2.25% | 0.80% | 0.48% | 0.65% | 0.59% | 0.65% | 0.67% | 0.51% | 0.54% | | |