|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | 95.19% | 91.13% | | 89.50% | 85.89% | 82.26% | 12.06% | 85.31% | 64.80% | 69.73% | 85.44% | 38.67% | 51.41% | 73.57% | 77.67% | 75.71% | 77.62% | 66.90% | 70.59% | 36.95% | 64.00% | 66.74% | 31.75% | 51.12% | 43.22% | 39.16% | 385.35% | 98.83% | 98.92% | 98.79% | 97.23% | 98.46% | 98.82% | 98.83% | 98.61% | 98.84% | 98.84% | 98.85% | 98.85% | 98.81% | 99.06% | 98.55% | 98.65% |
|
EBT Margin
|
| | | | | -35.05% | -58.69% | -37.31% | 80.92% | -21.16% | -73.15% | -41.07% | -40.25% | -79.52% | -78.71% | -110.50% | -61.81% | -56.56% | -48.03% | -60.14% | -28.67% | -16.16% | 6.88% | -23.56% | -24.45% | -34.18% | -19.46% | -11.08% | -18.30% | 9.38% | 9.46% | 73.33% | -25.52% | 22.35% | -20.28% | 24.33% | 9.65% | 35.34% | -7.12% | -74.63% | -6.50% | 379.72% | 2.55% | -408.01% | -10.49% | -31.68% | 10.17% | -103.51% | -25.33% | -66.56% | 76.13% | 30.19% | -3.12% | 35.00% | 105.15% | 71.59% | 6.02% | 26.43% | -143.51% | 41.34% | 33.79% | 33.89% | 22.73% | 29.91% | 31.01% | 30.72% | 30.71% | 29.53% |
|
EBIT Margin
|
| | | | | 26.47% | -0.71% | 11.91% | 139.74% | 48.93% | 12.51% | 41.70% | 44.45% | 8.87% | 19.49% | -23.90% | 14.24% | 12.66% | 18.63% | 0.91% | 24.16% | 27.37% | 55.71% | 26.53% | 23.96% | -47.00% | -37.05% | 22.23% | -40.23% | -35.77% | -29.64% | -124.57% | -45.28% | -13.48% | -52.08% | -68.57% | -57.18% | -80.47% | -36.72% | -125.00% | -44.13% | -53.53% | -38.18% | 35.16% | -125.60% | -186.63% | -109.93% | -20.69% | -94.86% | -143.97% | -63.67% | 809.43% | 37.49% | 31.53% | 102.02% | 64.05% | 3.13% | 18.48% | -152.22% | 33.86% | 26.38% | 26.69% | 17.50% | 24.63% | 25.90% | 25.49% | 25.87% | 27.38% |
|
EBITDA Margin
|
| | | -104.67% | | 26.47% | -0.71% | 11.91% | 139.74% | 48.93% | 12.51% | 41.70% | 44.45% | 8.87% | 19.49% | -23.90% | 14.24% | 12.66% | 18.63% | 0.91% | 24.16% | 27.37% | 55.71% | 26.53% | 23.96% | -47.00% | -37.05% | 22.23% | -40.23% | 41.84% | 47.59% | -124.57% | -45.28% | 54.79% | -3.09% | -68.57% | -57.18% | -80.47% | -36.72% | -125.00% | -44.13% | -53.53% | -35.77% | 38.03% | -122.33% | -176.03% | -102.77% | -14.08% | -85.52% | -133.83% | -60.12% | 809.43% | 37.49% | 31.53% | 102.02% | 64.05% | 3.13% | 18.48% | -152.22% | 33.86% | 26.38% | 26.69% | 17.50% | 24.63% | 25.90% | 25.49% | 25.87% | 27.38% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | -47.00% | -37.05% | | -40.23% | -35.77% | -29.64% | -124.57% | -45.28% | -13.48% | -52.08% | -68.57% | -57.18% | -80.47% | -36.72% | -125.00% | -44.13% | -53.53% | -38.18% | 35.16% | -125.60% | -186.63% | -109.93% | -20.69% | -94.86% | -143.97% | -63.67% | 809.43% | 37.49% | 31.53% | 102.02% | 64.05% | 3.13% | 18.48% | -152.22% | 33.86% | 26.38% | 26.69% | 17.50% | 24.63% | 25.90% | 25.49% | 25.87% | 27.38% |
|
Net Margin
|
2.06% | 1.26% | -2.03% | -26.64% | -15.25% | 158.63% | -62.67% | -49.29% | 57.19% | -26.00% | -58.80% | -33.61% | -54.37% | -55.20% | -76.81% | -90.67% | -43.85% | -26.02% | -31.95% | -57.32% | -24.43% | -12.48% | 19.67% | -12.07% | -19.98% | -28.35% | -5.04% | 4.15% | -19.23% | 31.15% | 37.32% | -19.52% | -25.02% | 51.02% | -28.81% | -4.76% | 7.36% | 24.99% | -15.54% | -82.37% | -16.45% | 368.36% | -5.05% | -35.89% | -17.54% | -51.58% | -3.22% | -20.66% | -0.68% | -36.02% | 84.84% | 13.94% | 1,011.97% | 34.95% | 92.16% | 71.98% | 5.98% | 25.83% | -143.72% | 39.97% | 32.97% | 33.00% | 21.31% | 28.34% | 30.06% | 29.78% | 30.45% | 28.48% |
|
FCF Margin
|
24.81% | -8.32% | 34.06% | -14.20% | 16.67% | -27.95% | 13.88% | -5.41% | -0.53% | -24.93% | 16.02% | -10.36% | -51.48% | -14.20% | -18.74% | -111.34% | -88.94% | -22.86% | -45.73% | 226.10% | -85.26% | -46.85% | 34.98% | 31.88% | -59.43% | -27.40% | -39.34% | 2.69% | -30.33% | -1.71% | -27.75% | 30.06% | -40.13% | 39.86% | -16.83% | -10.23% | -14.94% | 9.01% | -34.29% | -2.71% | -146.25% | -13.37% | -101.09% | 179.00% | -20.45% | 19.30% | -2.44% | 25.91% | -7.41% | -82.59% | 26.93% | 60.54% | 39.52% | 33.83% | 7.32% | 41.67% | -8.70% | -3.10% | 2.10% | 20.19% | -3.29% | 27.54% | 9.11% | 8.60% | 9.11% | 29.84% | -1.46% | 12.59% |
|
Assets Average
|
15.05B | 14.46B | 13.76B | 13.11B | 12.58B | 11.50B | 10.56B | 9.82B | 9.03B | 8.59B | 8.02B | 7.64B | 6.83B | 6.67B | 7.06B | 6.55B | 6.12B | 6.01B | 5.86B | 2.96B | 2.81B | 5.48B | 5.48B | 2.87B | 2.96B | 5.66B | 5.66B | 5.62B | 5.54B | 5.35B | 5.22B | 5.03B | 5.06B | 5.10B | 5.35B | 5.26B | 4.59B | 4.90B | 5.22B | 5.05B | 4.84B | 4.72B | 5.17B | 5.33B | 5.15B | 5.05B | 4.89B | 4.87B | 4.83B | 4.78B | 4.78B | 4.82B | 4.46B | 3.85B | 3.57B | 4.69B | 6.07B | 6.35B | 6.43B | 6.50B | 6.61B | 6.72B | 6.79B | 6.86B | 6.91B | 7.00B | 7.11B | 7.20B |
|
Equity Average
|
| | | | | | | | | | 1.67B | 1.59B | 1.54B | 1.49B | 1.44B | 1.36B | 1.38B | 1.44B | 1.40B | 1.34B | 1.28B | 1.25B | 1.25B | 1.26B | 1.23B | 1.20B | 1.17B | 1.12B | 1.06B | 1.02B | 1.05B | 1.07B | 1.05B | 1.12B | 1.06B | 0.92B | 0.97B | 1.11B | 1.20B | 1.13B | 1.04B | 1.17B | 1.31B | 1.27B | 1.20B | 1.14B | 1.10B | 1.08B | 1.06B | 1.03B | 1.04B | 1.38B | 1.85B | 2.02B | 2.08B | 2.14B | 2.16B | 2.21B | 2.27B | 2.29B | 2.30B | 2.36B | 2.35B | 2.35B | 2.38B | 2.39B | 2.41B | 2.43B |
|
Invested Capital
|
| | | 2.28B | | 0.61B | 0.62B | 9.04B | | 8.14B | 7.60B | 7.41B | 7.54B | 7.07B | 6.79B | 6.06B | 5.95B | 5.82B | 5.64B | 5.46B | 5.40B | 5.34B | 5.31B | 5.27B | 5.48B | 5.34B | 5.29B | 5.25B | 5.13B | 4.80B | 4.82B | 4.45B | 4.92B | 4.57B | 5.20B | 4.45B | 4.15B | 5.14B | 4.81B | 4.67B | 4.08B | 4.39B | 5.13B | 4.63B | 4.74B | 4.40B | 4.40B | 3.67B | 4.34B | 4.32B | 4.37B | 4.29B | 4.12B | 3.90B | 3.83B | 5.71B | 6.12B | 6.26B | 6.28B | 6.37B | 6.52B | 6.62B | 6.66B | 6.75B | 6.78B | 6.90B | 6.99B | 7.08B |
|
Asset Utilization Ratio
|
0.07 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.13 | 0.14 | 0.08 | 0.08 | 0.16 | 0.16 | 0.08 | 0.08 | 0.09 | 0.09 | 0.10 | 0.10 | 0.09 | 0.09 | 0.13 | 0.13 | 0.13 | 0.20 | 0.15 | 0.15 | 0.16 | 0.11 | 0.10 | 0.09 | 0.09 | 0.10 | 0.09 | 0.07 | 0.07 | 0.05 | 0.06 | 0.07 | 0.06 | 0.07 | 0.08 | 0.07 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
|
Interest Coverage Ratio
|
| | | | | 0.43 | -0.01 | 0.24 | 2.38 | 0.70 | 0.15 | 0.50 | 0.52 | 0.10 | 0.20 | -0.28 | 0.19 | 0.18 | 0.28 | 0.01 | 0.46 | 0.63 | 1.14 | 0.53 | 0.49 | -0.92 | -0.78 | 0.67 | -0.78 | -0.78 | -0.67 | -2.31 | -0.96 | -0.96 | -1.28 | -1.54 | -4.61 | -3.20 | -0.95 | -3.64 | -1.01 | -1.20 | -1.19 | 9.35 | -3.54 | -2.01 | -1.66 | 20.77 | -1.98 | -2.73 | -3.19 | -63.82 | 0.89 | 0.68 | 2.06 | 0.51 | 0.06 | 0.34 | -2.80 | 0.73 | 0.51 | 0.49 | 0.32 | 0.45 | 0.50 | 0.47 | 0.47 | 0.51 |
|
Debt to Equity
|
| | | 6.96 | | | | 4.70 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.90 | 0.85 | 0.87 | 0.87 | 0.87 | 0.78 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.13 | | | | 0.18 | | 0.21 | 0.21 | 0.21 | 0.25 | 0.20 | 0.20 | 0.21 | 0.24 | 0.24 | 0.24 | 9.42 | 0.23 | 0.23 | 0.23 | 4.70 | 0.22 | 0.21 | 0.20 | 0.20 | 0.18 | 0.20 | 0.20 | 0.22 | 0.20 | 0.25 | 0.16 | 0.19 | 0.23 | 0.23 | 0.23 | 0.21 | 0.22 | 0.28 | 0.23 | 0.24 | 0.22 | 0.23 | 0.22 | 0.22 | 0.22 | 0.21 | 0.22 | 0.35 | 0.49 | 0.56 | 0.60 | 0.37 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 |
|
Times Interest Earned
|
| | | | | 0.43 | -0.01 | 0.24 | 2.38 | 0.70 | 0.15 | 0.50 | 0.52 | 0.10 | 0.20 | -0.28 | 0.19 | 0.18 | 0.28 | 0.01 | 0.46 | 0.63 | 1.14 | 0.53 | 0.49 | -0.92 | -0.78 | 0.67 | -0.78 | -0.78 | -0.67 | -2.31 | -0.96 | -0.96 | -1.28 | -1.54 | -4.61 | -3.20 | -0.95 | -3.64 | -1.01 | -1.20 | -1.19 | 9.35 | -3.54 | -2.01 | -1.66 | 20.77 | -1.98 | -2.73 | -3.19 | -63.82 | 0.89 | 0.68 | 2.06 | 0.51 | 0.06 | 0.34 | -2.80 | 0.73 | 0.51 | 0.49 | 0.32 | 0.45 | 0.50 | 0.47 | 0.47 | 0.51 |
|
FCF Payout Ratio
|
| | | | | | 0.57 | -1.44 | -16.96 | -0.31 | 0.62 | -0.97 | -0.20 | -0.70 | -0.60 | -0.10 | -0.13 | -0.56 | -0.29 | 0.06 | -0.14 | -0.21 | 0.32 | 0.37 | -0.19 | -0.43 | -0.27 | 2.77 | -0.38 | -6.12 | -0.37 | 0.43 | -0.30 | 0.09 | -0.64 | -0.94 | -0.15 | 2.27 | -0.07 | -3.88 | -0.05 | -0.62 | -0.06 | 0.04 | -0.31 | 0.96 | -5.27 | 0.35 | -1.85 | -0.20 | 0.23 | 0.35 | 0.44 | 0.50 | 2.10 | 0.88 | -3.25 | -4.32 | 7.08 | 0.61 | -4.14 | 0.51 | 1.54 | 1.61 | 1.44 | 0.46 | -9.09 | 1.04 |
|
Enterprise Value
|
-0.50B | -0.50B | -0.50B | -0.26B | -0.24B | -0.54B | -0.24B | -0.47B | -0.57B | -0.34B | -0.17B | -0.31B | -0.08B | -0.17B | -0.21B | -0.18B | -0.40B | -0.65B | -0.67B | -0.54B | -0.35B | -0.30B | -0.60B | -0.51B | -0.57B | -0.59B | -0.61B | -0.74B | -0.56B | -0.48B | -0.50B | -0.29B | -0.85B | -0.92B | -1.88B | -0.62B | -0.33B | -0.85B | -0.57B | -0.73B | -0.12B | -0.55B | -1.14B | -0.53B | -0.59B | -0.30B | -0.32B | 0.08B | -0.43B | -0.44B | -0.58B | 0.14B | -2.75B | -2.92B | -3.08B | -3.11B | -3.11B | -3.16B | -3.18B | -3.23B | -3.33B | 0.06B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Return on Sales
|
0.02% | 0.01% | -0.02% | 0.05% | 0.04% | 1.99% | 0.03% | 0.49% | -0.01% | 0.01% | 0.21% | 0.03% | 0.02% | 0.23% | 0.07% | 0.07% | 0.05% | 0.08% | 0.10% | 0.00% | 0.04% | 0.02% | 0.00% | | -0.30% | -0.35% | -0.17% | -0.13% | 0.03% | 0.03% | 0.03% | 0.07% | -0.04% | 0.00% | 0.00% | -0.01% | 0.00% | | | | -0.07% | 3.80% | 0.02% | -4.08% | 0.15% | 0.48% | 0.32% | 0.26% | 0.37% | 0.47% | 0.15% | 1.03% | 13.21% | 2.73% | 3.43% | 3.51% | 0.06% | 0.26% | -1.44% | 0.39% | 0.33% | 0.33% | 0.22% | 0.28% | 0.30% | 0.30% | 0.30% | 0.29% |
|
Return on Invested Capital
|
| | | | | | | | 0.05% | 0.06% | 0.04% | 0.04% | 0.02% | 0.01% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.03% | 0.01% | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.06% | -0.06% | -0.06% | -0.06% | -0.05% | -0.09% | -0.11% | -0.09% | -0.13% | -0.09% | -0.08% | -0.07% | -0.02% | -0.05% | -0.05% | -0.06% | -0.08% | -0.06% | -0.05% | -0.06% | 0.04% | 0.06% | 0.09% | 0.14% | 0.03% | | 0.02% | -0.01% | -0.01% | -0.01% | -0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Assets
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | 0.03% | 0.03% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.00% | | -0.01% | -0.01% | -0.02% | -0.02% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | | 0.00% | 0.08% | 0.07% | -0.03% | -0.03% | -0.10% | -0.10% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.20% | 0.23% | 0.24% | 0.17% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% |
|
Return on Equity
|
| | | | | | | | | | 0.01% | 0.02% | 0.02% | 0.04% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | 0.01% | 0.01% | 0.00% | | -0.03% | -0.06% | -0.08% | -0.10% | -0.07% | -0.04% | -0.01% | 0.02% | 0.01% | 0.01% | 0.00% | -0.01% | 0.00% | | | | -0.01% | 0.31% | 0.28% | -0.12% | -0.11% | -0.42% | -0.42% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.49% | 0.43% | 0.41% | 0.37% | 0.00% | 0.01% | -0.04% | -0.02% | -0.01% | -0.01% | 0.05% | 0.05% | 0.04% | 0.04% | 0.05% | 0.05% |