|
Gross Margin
|
90.87% | 78.93% | 62.23% | 92.37% | | | | | | | | 89.63% | 69.81% | 63.79% | 84.33% | 88.17% | 67.08% | 51.47% | 77.07% | 84.52% | 63.18% | 64.27% | 79.92% | 85.17% | 68.84% | 66.29% | 82.38% | 83.37% | 71.73% | 39.84% | 82.97% | 86.37% | 65.39% | 33.11% | 79.43% | 85.23% | 61.10% | 55.78% | 78.23% | 89.23% | 65.83% | 79.04% | 79.04% | 87.15% | 77.17% | 83.77% | 83.77% | 88.24% | 70.01% | 58.80% | 82.73% | 87.79% | 69.40% | 61.81% | 80.68% | 86.74% | 69.04% | 57.26% | 81.65% |
|
EBT Margin
|
7.87% | 2.00% | -15.84% | 6.62% | | | | | | | 13.42% | 11.17% | 4.51% | -11.56% | 11.22% | 15.88% | 6.80% | -13.91% | 17.38% | 24.49% | 7.02% | -8.02% | 13.63% | 24.31% | 9.40% | -7.73% | 14.76% | 14.40% | 9.01% | -18.35% | 13.62% | 23.40% | -1.84% | -19.95% | 14.34% | 22.89% | -37.34% | -9.61% | 21.75% | 21.12% | 1.62% | 13.34% | 10.23% | 24.33% | -0.78% | 13.83% | 13.83% | 19.59% | -6.79% | -15.46% | 14.02% | 22.48% | -3.79% | -11.74% | 15.15% | 24.92% | 5.66% | -16.73% | 15.53% |
|
EBIT Margin
|
9.54% | 5.56% | -10.16% | 8.28% | | | | | | | 13.42% | 12.56% | 10.22% | -3.78% | 14.09% | 17.97% | 13.08% | -4.16% | 21.78% | 27.52% | 14.16% | -2.76% | 18.00% | 27.19% | 15.55% | 0.73% | 18.51% | 18.45% | 16.80% | -7.90% | 17.46% | 26.07% | 4.14% | -11.35% | 18.05% | 29.42% | -33.17% | 0.04% | 25.93% | 23.30% | 10.13% | 17.16% | 17.16% | 27.84% | 8.46% | 18.45% | 18.45% | 23.17% | 2.87% | -1.26% | 18.40% | 26.46% | 7.41% | 6.74% | 22.24% | 29.14% | 16.40% | -0.15% | 22.76% |
|
EBITDA Margin
|
9.54% | 5.56% | -10.16% | 8.28% | | | | | | | 13.42% | 12.56% | 10.22% | -3.78% | 14.09% | 17.97% | 13.08% | -4.16% | 21.78% | 27.52% | 14.16% | -2.76% | 18.00% | 27.19% | 15.55% | 0.73% | 18.51% | 18.45% | 16.80% | -7.90% | 17.46% | 26.07% | 4.14% | -11.35% | 18.05% | 29.42% | -33.17% | 0.04% | 25.93% | 23.30% | 0.58% | -1.48% | 9.33% | 27.84% | 3.82% | 0.97% | 10.88% | 23.17% | 2.87% | -1.26% | 18.40% | 26.46% | 7.41% | 6.74% | 22.24% | 29.14% | 16.40% | -0.15% | 22.76% |
|
Operating Margin
|
9.54% | 5.56% | -10.16% | 8.28% | | | | | | | 13.42% | 12.56% | 10.22% | -3.78% | 14.09% | 17.97% | 13.08% | -4.16% | 21.78% | 27.52% | 14.16% | -2.76% | 18.00% | 27.19% | 15.55% | 0.73% | 18.51% | 18.45% | 16.80% | -7.90% | 17.46% | 26.07% | 4.14% | -11.35% | 18.05% | 29.42% | -33.17% | 0.04% | 25.93% | 23.30% | 10.13% | 17.16% | 17.16% | 27.84% | 8.46% | 18.45% | 18.45% | 23.17% | 2.87% | -1.26% | 18.40% | 26.46% | 7.41% | 6.74% | 22.24% | 29.14% | 16.40% | -0.15% | 22.76% |
|
Net Margin
|
5.03% | 1.46% | -7.90% | 4.29% | | | | | | | 13.42% | 7.52% | 4.84% | -6.70% | 7.60% | 10.76% | 5.12% | -9.16% | 11.74% | 16.54% | 4.29% | -5.08% | 9.13% | 16.28% | 6.71% | -5.14% | 20.65% | 12.07% | 7.36% | -10.83% | 11.16% | 19.20% | -1.43% | -16.80% | 11.15% | 18.13% | -29.87% | -9.25% | 16.60% | 16.60% | 0.46% | 9.34% | 9.34% | 19.26% | -1.14% | 10.71% | 10.71% | 15.59% | -6.02% | -11.18% | 10.75% | 17.75% | -3.94% | -10.04% | 11.58% | 19.53% | 4.08% | -12.99% | 11.97% |
|
FCF Margin
|
21.44% | 67.14% | -4.03% | -2.29% | | | | | | | -10.73% | 17.98% | 0.37% | -55.74% | -15.19% | 27.87% | 4.72% | -64.05% | -7.24% | 24.63% | 16.21% | -45.33% | -15.96% | 17.76% | -5.16% | -66.45% | -16.54% | 22.95% | 23.73% | -91.89% | -22.66% | 7.11% | -27.58% | -90.65% | -22.54% | 14.45% | 0.78% | -58.20% | -30.43% | 1.06% | -29.96% | -23.86% | -67.63% | 28.92% | -17.21% | -36.77% | -40.00% | 17.60% | 11.64% | -46.10% | -20.68% | 27.17% | 11.57% | -50.00% | -26.83% | 14.66% | -21.66% | -68.12% | -15.98% |
|
Assets Average
|
1.75B | 1.73B | 1.63B | 1.73B | 1.85B | 1.80B | 1.86B | 1.98B | 2.22B | 2.77B | 3.17B | 3.19B | 3.42B | 4.37B | 5.18B | 5.23B | 5.13B | 5.18B | 5.34B | 5.35B | 5.30B | 5.68B | 6.19B | 6.28B | 6.28B | 6.42B | 6.62B | 6.64B | 6.59B | 6.71B | 7.04B | 7.25B | 7.30B | 7.48B | 7.79B | 7.99B | 7.92B | 8.03B | 8.38B | 8.73B | 8.92B | 9.12B | 9.50B | 9.53B | 9.59B | 9.93B | 10.21B | 10.19B | 10.04B | 10.18B | 10.47B | 10.67B | 10.71B | 10.79B | 11.07B | 11.31B | 11.37B | 11.49B | 11.73B |
|
Equity Average
|
0.47B | 0.53B | 0.52B | 0.52B | 0.54B | 0.55B | 0.45B | 0.50B | 0.86B | 1.06B | 0.72B | 0.75B | 1.32B | 1.52B | 1.52B | 1.57B | 1.61B | 1.59B | 1.59B | 1.64B | 1.74B | 1.79B | 1.78B | 1.84B | 1.96B | 2.01B | 2.04B | 2.12B | 2.23B | 2.28B | 2.27B | 2.35B | 2.51B | 2.58B | 2.56B | 2.63B | 2.61B | 2.54B | 2.55B | 2.66B | 2.71B | 2.68B | 2.66B | 2.76B | 2.84B | 2.83B | 2.84B | 2.93B | 2.96B | 2.92B | 2.98B | 3.22B | 3.36B | 3.28B | 3.27B | 3.41B | 3.49B | 3.43B | 3.41B |
|
Invested Capital
|
0.92B | 0.92B | 0.91B | 0.90B | 0.92B | 0.91B | 0.99B | 1.10B | 1.55B | 1.96B | 1.90B | 1.94B | 2.51B | 3.36B | 3.27B | 3.35B | 3.35B | 3.35B | 3.44B | 3.52B | 3.64B | 3.59B | 3.62B | 3.81B | 3.95B | 3.99B | 4.12B | 4.23B | 4.34B | 4.16B | 4.28B | 4.45B | 4.65B | 4.63B | 5.07B | 5.15B | 5.04B | 4.95B | 5.11B | 5.43B | 5.65B | 5.61B | 5.89B | 6.06B | 6.07B | 5.79B | 6.04B | 6.71B | 6.50B | 6.49B | 6.31B | 6.82B | 6.76B | 6.95B | 7.01B | 6.87B | 6.98B | 6.76B | 7.89B |
|
Asset Utilization Ratio
|
0.81 | 0.80 | 0.84 | 0.69 | 0.41 | 0.33 | 0.26 | | | | 0.15 | 0.36 | 0.41 | 0.37 | 0.34 | 0.37 | 0.39 | 0.38 | 0.33 | 0.28 | 0.28 | 0.27 | 0.26 | 0.27 | 0.28 | 0.27 | 0.27 | 0.29 | 0.30 | 0.29 | 0.28 | 0.28 | 0.27 | 0.26 | 0.25 | 0.23 | 0.23 | 0.23 | 0.21 | 0.25 | 0.25 | 0.27 | 0.27 | 0.24 | 0.25 | 0.27 | 0.29 | 0.31 | 0.32 | 0.26 | 0.25 | 0.24 | 0.24 | 0.24 | 0.23 | 0.21 | 0.21 | 0.22 | 0.22 |
|
Interest Coverage Ratio
|
5.70 | 1.30 | -1.44 | 6.06 | | | | | | | | 9.38 | 2.17 | -0.56 | 4.55 | 8.26 | 2.02 | -0.46 | 4.58 | 8.69 | 1.82 | -0.39 | 4.03 | 7.95 | 2.35 | 0.08 | 4.26 | 5.91 | 2.43 | -0.77 | 4.06 | 7.59 | 0.52 | -1.01 | 3.83 | 7.74 | -4.03 | 0.00 | 5.17 | 9.98 | 1.23 | 3.33 | 6.57 | 8.92 | 1.29 | 3.44 | 3.44 | 5.51 | 0.26 | -0.08 | 2.75 | 5.72 | 0.63 | 0.40 | 3.10 | 6.46 | 1.39 | -0.01 | 2.87 |
|
Debt to Equity
|
1.18 | 0.98 | 1.00 | 0.96 | 0.87 | 0.81 | 1.24 | 0.73 | 0.43 | 0.94 | 2.41 | 0.75 | 0.64 | 1.23 | 1.21 | 1.13 | 1.13 | 1.18 | 1.15 | 1.09 | 1.02 | 1.17 | 1.15 | 1.02 | 0.95 | 1.05 | 1.03 | 1.01 | 0.94 | 0.92 | 0.95 | 0.94 | 0.84 | 0.83 | 0.98 | 0.93 | 0.97 | 0.98 | 1.02 | 1.03 | 1.13 | 1.13 | 1.21 | 1.14 | 1.14 | 1.15 | 1.19 | 1.33 | 1.35 | 1.27 | 1.21 | 1.10 | 1.12 | 1.16 | 1.13 | 1.07 | 1.12 | 1.14 | 1.44 |
|
Debt Ratio
|
0.35 | 0.31 | 0.32 | 0.27 | 0.26 | 0.25 | 0.23 | 0.23 | 0.19 | 0.32 | 0.29 | 0.26 | 0.27 | 0.36 | 0.35 | 0.35 | 0.36 | 0.35 | 0.34 | 0.35 | 0.35 | 0.34 | 0.33 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.30 | 0.30 | 0.31 | 0.30 | 0.28 | 0.32 | 0.31 | 0.32 | 0.30 | 0.31 | 0.31 | 0.34 | 0.32 | 0.34 | 0.34 | 0.33 | 0.32 | 0.33 | 0.39 | 0.39 | 0.36 | 0.35 | 0.35 | 0.35 | 0.34 | 0.33 | 0.33 | 0.34 | 0.33 | 0.42 |
|
Equity Ratio
|
0.30 | 0.32 | 0.32 | 0.29 | 0.30 | 0.31 | 0.19 | 0.32 | 0.45 | 0.33 | 0.12 | 0.35 | 0.42 | 0.30 | 0.29 | 0.31 | 0.32 | 0.30 | 0.30 | 0.32 | 0.34 | 0.29 | 0.28 | 0.30 | 0.32 | 0.30 | 0.31 | 0.33 | 0.35 | 0.33 | 0.32 | 0.33 | 0.36 | 0.33 | 0.32 | 0.33 | 0.33 | 0.31 | 0.30 | 0.31 | 0.30 | 0.28 | 0.28 | 0.30 | 0.29 | 0.28 | 0.28 | 0.30 | 0.29 | 0.28 | 0.29 | 0.32 | 0.31 | 0.30 | 0.29 | 0.31 | 0.31 | 0.29 | 0.29 |
|
Times Interest Earned
|
5.70 | 1.30 | -1.44 | 6.06 | | | | | | | | 9.38 | 2.17 | -0.56 | 4.55 | 8.26 | 2.02 | -0.46 | 4.58 | 8.69 | 1.82 | -0.39 | 4.03 | 7.95 | 2.35 | 0.08 | 4.26 | 5.91 | 2.43 | -0.77 | 4.06 | 7.59 | 0.52 | -1.01 | 3.83 | 7.74 | -4.03 | 0.00 | 5.17 | 9.98 | 1.23 | 3.33 | 6.57 | 8.92 | 1.29 | 3.44 | 3.44 | 5.51 | 0.26 | -0.08 | 2.75 | 5.72 | 0.63 | 0.40 | 3.10 | 6.46 | 1.39 | -0.01 | 2.87 |
|
FCF Payout Ratio
|
0.26 | 0.08 | -2.21 | -0.76 | | | -0.40 | 0.09 | -1.02 | | -0.28 | 0.12 | 16.00 | -0.15 | -0.20 | 0.08 | 1.53 | -0.15 | -0.69 | 0.14 | 0.53 | -0.18 | -0.29 | 0.20 | -1.44 | -0.16 | -0.28 | 0.15 | 0.33 | -0.14 | -0.22 | 0.53 | -0.34 | -0.15 | -0.27 | 0.31 | 12.92 | -0.22 | -0.22 | 2.87 | -0.35 | -0.26 | -0.09 | 0.14 | -0.46 | -0.12 | -0.12 | 0.19 | 0.79 | -0.27 | -0.26 | 0.14 | 0.96 | -0.30 | -0.25 | 0.30 | -0.51 | -0.21 | -0.40 |
|
Enterprise Value
|
-0.12B | -0.11B | -0.09B | -0.09B | -0.10B | -0.12B | -0.01B | -0.15B | -0.58B | -0.06B | -0.01B | -0.03B | -0.57B | -0.02B | -0.02B | -0.05B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.03B | -0.02B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.00B | -0.02B | -0.10B | -0.00B | -0.00B | 0.00B | -0.10B | -0.08B | -0.10B | -0.09B | -0.10B | -0.17B | -0.17B | -0.19B | -0.11B | -0.12B | -0.08B | -0.00B | -0.03B | -0.01B | -0.04B | -0.01B | -0.02B | -0.01B | -0.06B | -0.00B |
|
Return on Sales
|
0.05% | 0.01% | -0.08% | 0.04% | 0.02% | 0.02% | 0.04% | | | | 0.13% | 0.08% | 0.05% | -0.07% | 0.08% | 0.11% | 0.05% | -0.09% | 0.12% | 0.17% | 0.04% | -0.05% | 0.09% | 0.16% | 0.07% | -0.05% | 0.21% | 0.12% | 0.07% | -0.11% | 0.11% | 0.19% | -0.01% | -0.15% | 0.12% | 0.19% | -0.29% | -0.08% | 0.17% | 0.17% | 0.02% | 0.10% | 0.08% | 0.20% | 0.00% | 0.11% | 0.11% | 0.16% | -0.05% | -0.10% | 0.11% | 0.18% | -0.03% | -0.09% | 0.12% | 0.20% | 0.05% | -0.12% | 0.12% |
|
Return on Capital Employed
|
0.08% | 0.07% | 0.07% | 0.06% | | | | | | | 0.04% | 0.06% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.04% | 0.03% | 0.03% | 0.03% | 0.04% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.05% |
|
Return on Invested Capital
|
0.07% | 0.05% | 0.05% | 0.06% | | | | | | | | 0.08% | 0.08% | 0.04% | 0.04% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.08% | 0.08% | 0.08% | 0.08% | 0.06% | 0.07% | 0.06% | 0.05% | 0.05% | 0.05% | 0.03% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.07% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.07% | 0.05% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% |
|
Return on Assets
|
0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | | | | 0.02% | 0.04% | 0.04% | 0.03% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.03% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.02% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.03% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.04% | 0.03% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.02% | 0.02% |
|
Return on Equity
|
0.06% | 0.06% | 0.05% | 0.07% | 0.03% | 0.02% | 0.04% | | | | 0.09% | 0.15% | 0.10% | 0.07% | 0.06% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.11% | 0.11% | 0.10% | 0.09% | 0.07% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.03% | 0.03% | 0.04% | 0.06% | 0.10% | 0.13% | 0.11% | 0.10% | 0.10% | 0.11% | 0.12% | 0.12% | 0.11% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% |