|
Gross Margin
|
| | | | | | | | | | | | | | | | | 57.04% | 67.34% | 52.82% | 56.35% | 62.31% | 70.24% | 60.09% | 62.55% | 66.12% | 74.99% | 63.51% | 63.19% | 69.28% | 77.50% | 66.77% | 66.00% | 73.15% | 79.04% | 69.18% | 67.47% | 69.65% | 75.81% | 61.89% | 58.81% | 66.10% | 73.91% | 64.01% | 59.19% | 92.89% | 68.21% | 55.33% | 60.14% | 57.73% | 68.81% | 59.39% | 66.89% | 60.30% | 67.94% | 60.42% | 56.10% | 63.33% | 70.03% | 54.64% | 49.13% | 60.79% | 70.74% | 60.40% | 50.19% | 66.41% | 72.39% | 60.88% |
|
EBT Margin
|
-29.82% | 19.12% | 43.63% | 68.70% | 58.17% | 11.66% | 29.41% | 17.13% | -30.45% | 13.55% | 29.74% | 0.44% | -30.21% | 8.76% | 31.11% | 1.99% | -5.90% | 6.59% | 31.21% | -4.33% | -6.39% | 14.95% | 33.50% | 4.80% | 2.11% | 16.81% | 53.56% | 8.36% | 4.66% | 16.98% | 41.83% | 7.90% | 4.71% | 23.23% | 39.84% | 8.04% | 3.99% | 16.61% | 33.28% | -5.29% | -18.14% | 11.34% | 32.42% | 4.28% | -55.93% | -167.73% | -21.16% | -106.24% | -265.12% | -87.58% | 12.59% | -9.03% | -16.76% | 7.80% | 33.94% | 9.65% | -17.66% | 20.30% | 34.87% | 0.10% | -15.36% | 11.05% | 32.89% | 4.86% | -18.55% | 21.45% | 35.79% | 0.76% |
|
EBIT Margin
|
-36.99% | 16.75% | 40.08% | 60.04% | 46.34% | 9.22% | 27.59% | 14.76% | -24.22% | 11.22% | 27.95% | -1.88% | -24.40% | 6.71% | 29.66% | -0.49% | -8.68% | -35.26% | -0.56% | -49.56% | 1,023.09% | -22.20% | 4.60% | -33.59% | -33.60% | -16.43% | 15.71% | -27.01% | -30.50% | -12.54% | 20.12% | -24.39% | -28.30% | -2.76% | 19.44% | -21.85% | -27.61% | 17.82% | 33.85% | -4.30% | -17.19% | 11.90% | 32.92% | 4.79% | -21.03% | -149.84% | 1.03% | -97.42% | -278.97% | -82.19% | 14.23% | -7.94% | -14.66% | 9.21% | 35.34% | 6.99% | -19.34% | 19.49% | 34.60% | -0.70% | -15.49% | 10.09% | 32.55% | 1.10% | -21.29% | 21.06% | 35.53% | 0.57% |
|
EBITDA Margin
|
-36.99% | 16.75% | 40.08% | 60.04% | 46.34% | 9.22% | 27.59% | 14.76% | -24.22% | 11.22% | 27.95% | -1.88% | -24.40% | 6.71% | 29.66% | -0.49% | -8.68% | -35.26% | -0.56% | -49.56% | 1,023.09% | -22.20% | 4.60% | -33.59% | -33.60% | -16.43% | 15.71% | -27.01% | -30.50% | -12.54% | 20.12% | -24.39% | -28.30% | -2.76% | 19.44% | -21.85% | -27.61% | 17.82% | 33.85% | -4.30% | -17.19% | 11.90% | 32.92% | 4.79% | -21.03% | -149.84% | 1.03% | -97.42% | -278.97% | -82.19% | 14.23% | -7.94% | -14.66% | 9.21% | 35.34% | 6.99% | -19.34% | 19.49% | 34.60% | -0.70% | -15.49% | 10.09% | 32.55% | 1.10% | -21.29% | 21.06% | 35.53% | 0.57% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | -35.26% | -0.56% | -49.56% | 1,023.09% | -22.20% | 4.60% | -33.59% | -33.60% | -16.43% | 15.71% | -27.01% | -30.50% | -12.54% | 20.12% | -24.39% | -28.30% | -2.76% | 19.44% | -21.85% | -27.61% | 17.82% | 33.85% | -4.30% | -17.19% | 11.90% | 32.92% | 4.79% | -21.03% | -149.84% | 1.03% | -97.42% | -278.97% | -82.19% | 14.23% | -7.94% | -14.66% | 9.21% | 35.34% | 6.99% | -19.34% | 19.49% | 34.60% | -0.70% | -15.49% | 10.09% | 32.55% | 1.10% | -21.29% | 21.06% | 35.53% | 0.57% |
|
Net Margin
|
-490.07% | 19.12% | 43.63% | 68.70% | -409.27% | 11.66% | 29.41% | 17.13% | 169.14% | 13.55% | 29.74% | 0.44% | 145.77% | 8.76% | 31.11% | 1.99% | -410.37% | 6.59% | 31.21% | -4.33% | -408.32% | 14.95% | 33.50% | 4.80% | -407.79% | 16.81% | 53.56% | 8.36% | -303.76% | 16.98% | 41.83% | 7.90% | -372.90% | 23.23% | 39.84% | 8.04% | 3.99% | 16.61% | 33.28% | -5.29% | -18.14% | 11.34% | 32.42% | 4.28% | -465.78% | -167.73% | -21.16% | -1,475.35% | -265.12% | -87.58% | 12.59% | -9.03% | -16.76% | 7.80% | 37.97% | 10.17% | -34.73% | 22.43% | 38.99% | -0.35% | -18.00% | 12.18% | 37.53% | 4.69% | 0.76% | 23.99% | 40.22% | 0.57% |
|
FCF Margin
|
69.58% | 37.67% | 9.17% | 4.31% | 75.86% | 30.62% | 9.13% | -6.61% | -39.72% | 30.18% | 6.93% | -1.54% | -32.92% | 35.95% | 8.01% | -15.00% | 69.39% | 39.87% | 1.39% | -24.82% | 88.34% | 41.18% | 7.77% | 4.23% | 88.06% | 41.88% | 11.52% | 1.76% | 73.38% | 41.88% | 5.51% | 4.02% | 88.08% | 38.01% | 8.40% | 6.43% | | 36.98% | -4.20% | -5.79% | 57.25% | 15.50% | 10.69% | -13.93% | 63.86% | -469.41% | -67.33% | -262.81% | -332.26% | 160.38% | 24.96% | -9.04% | 87.91% | 54.22% | | | | | | | | | | | | | | |
|
Inventory Average
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Assets Average
|
8.13B | 8.73B | 9.39B | 9.83B | 10.24B | 10.48B | 10.50B | 10.42B | 11.05B | 12.10B | 12.30B | 17.95B | 17.77B | 11.84B | 11.80B | 23.59B | 23.64B | 11.84B | 29.68B | 29.38B | 11.68B | 12.97B | 13.77B | 13.40B | 13.45B | 31.28B | 30.99B | 12.80B | 12.39B | 12.53B | 12.53B | 12.07B | 12.28B | 12.99B | 13.48B | 13.72B | 14.44B | 15.23B | 14.87B | 14.01B | 14.30B | 15.73B | 16.40B | 16.36B | 16.30B | 16.18B | 16.61B | 16.14B | 15.00B | 15.50B | 16.36B | 15.81B | 16.02B | 17.56B | 17.42B | 16.41B | 16.84B | 27.40B | 27.51B | 17.22B | 17.64B | 19.03B | 18.69B | 17.74B | 17.96B | 19.44B | 19.81B | 18.92B |
|
Equity Average
|
3.31B | 3.31B | 3.69B | 4.03B | 4.04B | 3.90B | 4.06B | 4.12B | 4.02B | | | 4.44B | 4.36B | | | | | | | 4.70B | 4.54B | 4.67B | 5.22B | 5.33B | 4.81B | | | 4.74B | 4.20B | 4.09B | 4.72B | 5.23B | 4.98B | 4.70B | 5.13B | 5.61B | 5.57B | 5.63B | 6.05B | 5.96B | 5.75B | 5.93B | 6.50B | 7.00B | 6.18B | 5.28B | 5.48B | | | 5.49B | 5.60B | 5.73B | 5.93B | 6.42B | 6.67B | 6.57B | 6.24B | | | 8.82B | 8.37B | 8.35B | 8.47B | 8.62B | 8.07B | 7.89B | 9.43B | 10.35B |
|
Invested Capital
|
3.44B | 3.76B | 4.26B | 4.60B | 4.31B | 4.24B | 4.63B | 4.42B | 4.50B | 0.49B | 4.98B | 4.86B | 4.82B | 0.49B | 5.15B | 0.51B | 4.85B | 0.52B | 5.36B | 5.13B | 5.14B | 5.47B | 6.22B | 5.65B | 9.57B | 0.44B | 5.48B | 4.94B | 8.40B | 4.66B | 5.64B | 5.67B | 9.38B | 5.19B | 6.07B | 6.10B | 11.96B | 6.28B | 6.84B | 6.02B | 11.31B | 6.27B | 7.37B | 7.21B | 14.66B | 7.25B | 8.00B | 2.21B | 13.95B | 6.42B | 6.83B | 6.07B | 14.25B | 7.93B | 8.57B | 8.39B | 13.42B | | 9.21B | 8.54B | 14.06B | 8.48B | 9.50B | 9.64B | 13.26B | 10.70B | 11.89B | 11.62B |
|
Asset Utilization Ratio
|
0.00B | 0.00B | 0.42 | 0.41 | 0.41 | 0.41 | 0.43 | 0.73 | 0.43 | 0.44 | 0.47 | 0.37 | 0.35 | 0.52 | 0.53 | 0.12 | 0.26 | 0.54 | 0.22 | 0.23 | 0.58 | 0.54 | 0.52 | 0.54 | 0.54 | 0.23 | 0.23 | 0.55 | 0.58 | 0.58 | 0.59 | 0.61 | 0.60 | 0.58 | 0.58 | 0.58 | 0.58 | 0.57 | 0.60 | 0.65 | 0.63 | 0.58 | 0.57 | 0.59 | 0.58 | 0.43 | 0.29 | 0.19 | 0.13 | 0.14 | 0.19 | 0.28 | 0.35 | 0.45 | 0.56 | 0.64 | 0.66 | 0.45 | 0.50 | 0.83 | 0.83 | 0.76 | 0.79 | 0.84 | 0.84 | 0.83 | 0.85 | 0.92 |
|
Interest Coverage Ratio
|
5.16 | -7.09 | -11.26 | -6.93 | -3.92 | -3.78 | -15.15 | -6.24 | -3.89 | -4.80 | -15.65 | 0.81 | -4.20 | -3.26 | -20.47 | 0.20 | 3.12 | 21.81 | 0.51 | 22.98 | -424.56 | 17.47 | -4.99 | 19.11 | -2.51 | 15.70 | -21.43 | 20.52 | -2.88 | 10.08 | -26.02 | 23.60 | -2.74 | 2.97 | -33.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
0.99 | 1.03 | 0.94 | 0.23 | 1.04 | 1.08 | 0.99 | 1.11 | 1.24 | | 1.15 | 1.12 | 1.10 | | 0.99 | | 1.07 | | 0.96 | 0.95 | 0.94 | 1.09 | 0.89 | 0.91 | 1.10 | | 0.93 | 1.02 | 1.12 | 1.06 | 0.82 | 0.77 | 0.99 | 1.00 | 0.88 | 0.85 | 0.89 | 0.81 | 0.70 | 0.76 | 0.70 | 0.82 | 0.66 | 0.65 | 0.81 | 0.98 | 1.08 | | 1.13 | 1.24 | 1.13 | 1.01 | 0.89 | 0.79 | 0.83 | 0.90 | 0.69 | | 0.31 | 0.33 | 0.34 | 0.33 | 0.33 | 0.31 | 0.36 | 0.30 | 0.15 | 0.15 |
|
Debt Ratio
|
0.38 | 0.39 | 0.38 | 0.09 | 0.39 | 0.40 | 0.40 | 0.43 | 0.42 | 0.42 | 0.43 | 0.43 | 0.40 | 0.39 | 0.40 | 0.40 | 0.39 | 0.07 | 0.39 | 0.38 | 0.35 | 0.38 | 0.36 | 0.35 | 0.36 | 0.36 | 0.36 | 0.37 | 0.36 | 0.35 | 0.35 | 0.34 | 0.37 | 0.36 | 0.36 | 0.35 | 0.32 | 0.30 | 0.31 | 0.31 | 0.28 | 0.30 | 0.28 | 0.28 | 0.27 | 0.31 | 0.37 | 0.42 | 0.43 | 0.41 | 0.40 | 0.38 | 0.33 | 0.29 | 0.33 | 0.36 | 0.24 | | 0.16 | 0.17 | 0.15 | 0.14 | 0.16 | 0.15 | 0.14 | 0.12 | 0.08 | 0.08 |
|
Equity Ratio
|
0.38 | 0.38 | 0.41 | 0.41 | 0.38 | 0.37 | 0.40 | 0.39 | 0.34 | | 0.37 | 0.38 | 0.37 | | 0.40 | | 0.37 | | 0.40 | 0.41 | 0.37 | 0.35 | 0.41 | 0.39 | 0.33 | | 0.38 | 0.36 | 0.32 | 0.33 | 0.42 | 0.45 | 0.37 | 0.36 | 0.40 | 0.41 | 0.36 | 0.38 | 0.44 | 0.41 | 0.39 | 0.36 | 0.43 | 0.42 | 0.33 | 0.32 | 0.34 | | 0.38 | 0.33 | 0.35 | 0.38 | 0.37 | 0.37 | 0.40 | 0.40 | 0.34 | | 0.51 | 0.51 | 0.44 | 0.43 | 0.47 | 0.50 | 0.40 | 0.41 | 0.55 | 0.55 |
|
Times Interest Earned
|
5.16 | -7.09 | -11.26 | -6.93 | -3.92 | -3.78 | -15.15 | -6.24 | -3.89 | -4.80 | -15.65 | 0.81 | -4.20 | -3.26 | -20.47 | 0.20 | 3.12 | 21.81 | 0.51 | 22.98 | -424.56 | 17.47 | -4.99 | 19.11 | -2.51 | 15.70 | -21.43 | 20.52 | -2.88 | 10.08 | -26.02 | 23.60 | -2.74 | 2.97 | -33.49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.28 | -0.34 | -17.00 | 2.09 | -0.66 | | -5.75 | 1.74 | -0.28 | -2.06 | 0.00 | | -0.34 | 2.34 | | | -0.27 | -0.39 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-2.60B | -2.26B | -2.44B | -2.36B | -3.80B | -2.05B | -2.71B | -2.24B | -3.96B | -3.09B | -3.03B | -2.89B | -3.67B | -3.69B | -3.59B | -3.74B | -6.60B | -1.65B | -1.96B | -1.97B | -4.42B | -3.85B | -2.60B | -2.60B | -6.03B | -1.73B | -5.78B | -5.38B | -6.17B | -4.88B | -4.67B | -4.10B | -5.72B | -4.80B | -4.19B | -3.77B | -6.38B | -4.49B | -3.52B | -3.28B | -5.54B | -4.20B | -4.34B | -3.96B | -4.17B | -4.03B | -5.22B | -4.31B | -3.76B | -3.76B | -4.97B | -3.39B | -7.06B | -6.12B | -5.56B | -4.53B | -8.88B | -3.22B | -4.32B | -4.28B | -4.17B | -4.83B | -4.70B | -4.14B | -4.17B | -4.92B | -4.52B | -4.50B |
|
Return on Sales
|
-0.30% | 0.19% | 0.44% | 0.69% | 0.58% | 0.12% | 0.29% | 0.17% | -0.30% | 0.14% | 0.30% | 0.00% | -0.30% | 0.09% | 0.31% | 0.02% | -0.06% | 0.07% | 0.31% | -0.04% | -0.06% | 0.15% | 0.33% | 0.05% | 0.02% | 0.17% | 0.54% | 0.08% | 0.05% | 0.17% | 0.42% | 0.08% | 0.05% | 0.23% | 0.40% | 0.08% | 0.04% | 0.17% | 0.33% | -0.05% | -0.18% | 0.11% | 0.32% | 0.04% | -0.56% | -1.68% | -0.21% | -1.06% | -2.65% | -0.88% | 0.13% | -0.09% | -0.17% | 0.08% | 0.38% | 0.10% | -0.35% | 0.22% | 0.39% | 0.00% | -0.18% | 0.12% | 0.38% | 0.05% | 0.01% | 0.24% | 0.40% | 0.01% |
|
Return on Capital Employed
|
-0.07% | -0.04% | 0.04% | 0.13% | 0.21% | 0.19% | 0.17% | 0.19% | 0.19% | 0.19% | 0.19% | 0.08% | 0.09% | 0.14% | 0.14% | 0.07% | 0.03% | 0.00% | -0.03% | -0.05% | 1.19% | 1.09% | 0.95% | 1.04% | -0.12% | -0.04% | -0.03% | -0.07% | -0.08% | -0.07% | -0.05% | -0.04% | -0.04% | -0.02% | -0.02% | -0.02% | -0.03% | 0.02% | 0.06% | 0.10% | 0.12% | 0.10% | 0.09% | 0.11% | 0.12% | 0.08% | -0.04% | -0.08% | -0.09% | -0.10% | -0.07% | -0.05% | -0.04% | 0.02% | 0.12% | 0.16% | 0.17% | | 0.11% | 0.18% | 0.21% | 0.16% | 0.15% | 0.16% | 0.18% | 0.28% | 0.23% | 0.25% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23% | 0.39% | 0.25% | 0.22% | 0.18% | 0.23% | 0.22% | 0.21% | 0.26% | 0.32% | 0.31% |
|
Return on Assets
|
-0.05% | -0.02% | 0.05% | 0.13% | 0.19% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.18% | 0.08% | 0.09% | 0.13% | 0.14% | 0.07% | 0.03% | 0.07% | 0.03% | 0.03% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.04% | 0.06% | 0.15% | 0.15% | 0.15% | 0.13% | 0.14% | 0.13% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.10% | 0.08% | 0.06% | 0.06% | 0.08% | 0.05% | 0.01% | -0.07% | -0.10% | -0.09% | -0.09% | -0.06% | -0.04% | -0.03% | 0.01% | 0.08% | 0.11% | 0.08% | 0.07% | 0.09% | 0.13% | 0.14% | 0.11% | 0.11% | 0.13% | 0.15% | 0.18% | 0.20% | 0.20% |
|
Return on Equity
|
-0.11% | -0.05% | 0.12% | 0.31% | 0.48% | 0.48% | 0.43% | 0.43% | 0.48% | | | 0.34% | 0.38% | | | | | | | 0.17% | 0.17% | 0.21% | 0.21% | 0.23% | 0.27% | | | 0.40% | 0.45% | 0.47% | 0.35% | 0.31% | 0.33% | 0.38% | 0.36% | 0.33% | 0.33% | 0.32% | 0.28% | 0.24% | 0.20% | 0.17% | 0.16% | 0.18% | 0.12% | 0.04% | -0.21% | | | -0.27% | -0.17% | -0.11% | -0.08% | 0.02% | 0.21% | 0.27% | 0.21% | | | 0.26% | 0.30% | 0.26% | 0.25% | 0.27% | 0.34% | 0.43% | 0.42% | 0.37% |