|
Gross Margin
|
26.37% | 26.40% | 31.42% | 37.24% | 37.91% | 38.61% | 46.53% | 40.18% | | | | 33.73% | 29.55% | 34.39% | 35.54% | 33.02% | 31.35% | 33.04% | 32.52% | 32.97% | 33.26% | 34.12% | 34.55% | 34.27% | 33.43% | 33.92% | 34.93% | 33.59% | 26.70% | 35.84% | 10.05% | 32.02% | 39.85% | 40.82% | 40.11% | 40.49% | 39.88% | 40.22% | 39.50% | 38.43% | 37.97% | 39.31% | 37.97% | 35.03% | 36.01% | 38.66% | 39.02% | 40.60% | 41.67% | 45.43% | | | | 47.69% | | | 47.76% | 45.73% | 41.93% | 40.16% | 37.84% | 37.96% | 33.47% | 33.43% | 33.54% |
|
EBT Margin
|
-41.64% | -24.82% | -10.31% | -3.19% | -1.08% | 13.88% | 9.01% | 6.62% | | -57.66% | | -6.45% | -17.45% | -10.05% | -37.94% | -46.42% | -15.03% | -8.90% | -3.79% | -1.29% | -0.72% | 2.31% | 1.60% | 2.55% | -1.18% | 0.29% | 4.84% | 1.20% | -0.87% | 4.68% | 1.91% | 3.38% | 12.53% | 15.91% | 11.88% | 12.62% | 15.71% | 16.98% | 10.19% | 8.94% | 12.96% | 16.55% | 10.28% | 4.75% | 11.00% | 20.50% | 14.31% | 16.01% | 17.20% | 24.79% | -0.31% | -1.28% | -0.28% | 29.88% | -2.10% | -2.82% | 28.99% | 25.22% | 17.60% | 13.05% | 13.31% | 12.66% | 2.87% | -4.04% | 9.28% |
|
EBIT Margin
|
-23.72% | -21.73% | -8.64% | -0.23% | -0.87% | 3.63% | 6.01% | 7.58% | | -57.66% | | -6.08% | -17.45% | -9.67% | -37.38% | -34.58% | -14.03% | -5.26% | -3.29% | -0.55% | -0.22% | 5.27% | 1.98% | 2.10% | -1.12% | 0.68% | 5.19% | 1.50% | -0.37% | 5.02% | 3.26% | 10.58% | 13.24% | 16.73% | 12.15% | 12.84% | 15.83% | 16.82% | 10.19% | 9.07% | 13.19% | 16.73% | 10.37% | 5.09% | 12.35% | 20.25% | 14.61% | 16.38% | 18.95% | 24.99% | -0.31% | -1.28% | -0.28% | 29.20% | -2.10% | -2.82% | 28.10% | 24.00% | 16.00% | 11.62% | 11.74% | 11.18% | 0.12% | -4.80% | 5.70% |
|
EBITDA Margin
|
-23.72% | -21.73% | -8.64% | 2.96% | -0.87% | 3.63% | 6.01% | 7.58% | | -57.66% | | -6.08% | -17.45% | -9.67% | -37.38% | -34.58% | -14.03% | -5.26% | -3.29% | -0.55% | -0.22% | 5.27% | 1.98% | 2.10% | -1.12% | 0.68% | 5.19% | 1.50% | -0.37% | 5.02% | 3.26% | 10.58% | 13.24% | 16.73% | 12.15% | 12.84% | 15.83% | 16.82% | 10.19% | 9.07% | 13.19% | 16.73% | 10.37% | 5.09% | 12.35% | 20.25% | 14.61% | 16.38% | 18.95% | 24.99% | -0.31% | -1.28% | -0.28% | 29.20% | -2.10% | -2.82% | 28.10% | 24.00% | 16.00% | 11.62% | 11.74% | 11.18% | 0.12% | -4.80% | 5.70% |
|
Operating Margin
|
-23.72% | -21.73% | -8.64% | -0.23% | -0.87% | 3.63% | 6.01% | 7.58% | | -57.66% | | -6.08% | -17.45% | -9.67% | -37.38% | -34.58% | -14.03% | -5.26% | -3.29% | -0.55% | -0.22% | 5.27% | 1.98% | 2.10% | -1.12% | 0.68% | 5.19% | 1.50% | -0.37% | 5.02% | 3.26% | 10.58% | 13.24% | 16.73% | 12.15% | 12.84% | 15.83% | 16.82% | 10.19% | 9.07% | 13.19% | 16.73% | 10.37% | 5.09% | 12.35% | 20.25% | 14.61% | 16.38% | 18.95% | 24.99% | -0.31% | -1.28% | -0.28% | 29.20% | -2.10% | -2.82% | 28.10% | 24.00% | 16.00% | 11.62% | 11.74% | 11.18% | 0.12% | -4.80% | 5.70% |
|
Net Margin
|
455.16% | -16.14% | 321.60% | 278.09% | 2.47% | 14.20% | 283.09% | 270.00% | | -57.66% | | 350.37% | -8.73% | -3.50% | -22.56% | -20.27% | -8.54% | 279.70% | -7.08% | 281.03% | -1.33% | 2.05% | 3.85% | 276.52% | -1.30% | 2.00% | 5.13% | 0.12% | 1.42% | 3.96% | 1.61% | 5.84% | 11.12% | 12.54% | 10.79% | 248.31% | 14.67% | 241.51% | 8.59% | 7.41% | 11.86% | 256.11% | 8.62% | 4.32% | 9.09% | 260.42% | 12.09% | 13.80% | 14.85% | 259.99% | -0.31% | -1.28% | -0.28% | 287.95% | -2.10% | -2.82% | 24.68% | 392.52% | 14.90% | 10.94% | 10.82% | 528.60% | 705.37% | 640.72% | 565.82% |
|
FCF Margin
|
-0.84% | 7.92% | 9.92% | 24.86% | 17.01% | 14.40% | 21.11% | 97.69% | | 116.62% | | 70.37% | | -5.00% | 6.98% | 59.69% | 3.30% | 0.74% | 0.70% | 44.07% | 2.94% | 3.82% | 15.03% | 67.11% | 8.80% | 12.71% | 12.82% | 74.82% | 11.80% | | 8.69% | | 37.59% | 96.83% | 15.85% | 17.33% | | 35.51% | 16.47% | | | 36.76% | 17.91% | | | 40.17% | | | | 40.34% | 50.34% | 48.61% | 60.31% | 56.03% | 56.75% | 55.09% | 26.09% | 53.45% | | | | 35.81% | | | |
|
Inventory Average
|
0.98B | 0.25B | 0.46B | 0.91B | 0.62B | -0.07B | -0.14B | 0.66B | | | | | | | 0.04B | 0.70B | 0.69B | 0.02B | -0.01B | 0.66B | 0.67B | 0.01B | 0.02B | 0.65B | 0.64B | 0.00B | -0.02B | 0.61B | | 0.01B | 0.60B | | -0.07B | 0.62B | 0.63B | -0.16B | -0.26B | 0.65B | 0.67B | -0.27B | -0.29B | 0.72B | 0.80B | -0.18B | -0.24B | 0.81B | 0.90B | -0.09B | -0.16B | 0.90B | | | | | | | | 1.20B | 1.34B | -0.08B | -0.16B | 1.31B | 2.90B | 3.14B | 1.53B |
|
Assets Average
|
14.05B | 14.20B | 14.21B | 13.93B | 13.40B | 13.21B | 13.49B | 13.53B | | | | | | | 11.13B | 10.57B | 10.03B | 9.64B | 9.48B | 9.25B | 9.10B | 8.95B | 9.14B | 9.21B | 8.86B | 8.78B | 8.76B | 8.44B | | 8.20B | 8.14B | | 9.25B | 9.72B | 9.87B | 10.06B | 10.23B | 10.64B | 11.13B | 11.45B | 11.57B | 11.74B | 11.90B | 12.05B | 12.96B | 14.11B | 14.72B | 15.25B | 15.19B | 15.21B | | | | | | | | 23.51B | 24.71B | 24.94B | 25.21B | 25.13B | 24.83B | 25.19B | 25.07B |
|
Equity Average
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62B | 5.85B | | | | | | | | | | | | | | | | | | | | | | 16.18B | 17.03B | 17.50B | 17.81B | 17.74B | 17.82B | 18.35B | 18.42B |
|
Invested Capital
|
0.16B | 0.17B | 0.23B | 10.86B | 0.90B | 8.78B | | 10.19B | | | | 9.15B | | 9.39B | 1.26B | 6.99B | 0.25B | 7.07B | 0.17B | 5.94B | 0.23B | 6.47B | 0.22B | 5.26B | 0.20B | 5.41B | 0.19B | 4.88B | 5.39B | 0.12B | 4.71B | 5.53B | 0.49B | 5.58B | 5.89B | 6.04B | 0.12B | 6.57B | 0.17B | 7.12B | 0.17B | 7.28B | 0.17B | 8.12B | 0.98B | 9.30B | 0.84B | 9.37B | 0.20B | 9.42B | | | | 15.47B | | | 15.68B | 19.78B | 17.44B | 18.05B | 18.81B | 20.63B | 18.95B | 19.74B | 18.36B |
|
Asset Utilization Ratio
|
0.64 | 0.61 | 0.58 | 0.61 | 0.68 | 0.73 | 0.74 | 0.76 | | | | | | | 0.76 | 0.79 | 0.83 | 0.86 | 0.86 | 0.87 | 0.86 | 0.86 | 0.82 | 0.80 | 0.82 | 0.81 | 0.80 | 0.81 | | 0.83 | 1.48 | | 1.37 | 1.38 | 0.87 | 0.90 | 0.92 | 0.90 | 0.85 | 0.82 | 0.81 | 0.81 | 0.81 | 0.80 | 0.75 | 0.72 | 0.75 | 0.78 | 0.82 | 0.84 | | | | | | | | 0.73 | 0.67 | 0.62 | 0.56 | 0.53 | 0.49 | 0.47 | 0.47 |
|
Interest Coverage Ratio
|
| | | -80.59 | | | | | | | | -2.00 | | 9.86 | 99.00 | -7.16 | | | 33.00 | -0.44 | | | -5.29 | 0.93 | | | | | | | | | | | | | | | | | | | | -1.29 | | | | -1.51 | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| | | 0.30 | | 0.25 | | 0.21 | | | | 0.19 | | 0.19 | | 0.20 | | 0.14 | | 0.20 | | 0.18 | | 0.36 | | 0.34 | | 0.34 | 0.31 | | 0.32 | 0.27 | | 0.31 | 0.30 | 0.29 | | 0.30 | | 0.32 | | 0.29 | | 0.28 | | 0.31 | | 0.37 | | 0.27 | | | | 0.21 | | | 0.17 | 0.17 | 0.18 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.12 |
|
Debt Ratio
|
0.19 | 0.19 | 0.19 | 0.18 | 0.17 | 0.15 | 0.09 | 0.13 | | | | 0.13 | | 0.13 | 0.15 | 0.12 | 0.09 | 0.10 | 0.08 | 0.13 | 0.13 | 0.13 | 0.21 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | 0.22 | 0.18 | 0.17 | 0.17 | 0.17 | 0.18 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.21 | 0.18 | 0.20 | 0.20 | 0.18 | 0.16 | | | | 0.14 | | | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.09 |
|
Equity Ratio
|
| | | 0.61 | | 0.60 | | 0.64 | | | | 0.66 | | 0.71 | | 0.61 | | 0.70 | | 0.62 | | 0.70 | | 0.56 | | 0.59 | | 0.57 | 0.64 | | 0.57 | 0.62 | | 0.56 | 0.57 | 0.59 | | 0.59 | | 0.60 | | 0.60 | | 0.60 | | 0.59 | | 0.55 | | 0.60 | | | | 0.64 | | | 0.69 | 0.69 | 0.69 | 0.72 | 0.70 | 0.71 | 0.72 | 0.74 | 0.73 |
|
Times Interest Earned
|
| | | -80.59 | | | | | | | | -2.00 | | 9.86 | 99.00 | -7.16 | | | 33.00 | -0.44 | | | -5.29 | 0.93 | | | | | | | | | | | | | | | | | | | | -1.29 | | | | -1.51 | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
5.07 | | | -0.04 | -0.07 | | | -0.07 | -0.08 | -0.20 | 0.81 | -0.64 | | | | -0.49 | | | | -0.45 | | | | 0.07 | | | | -0.11 | | | -0.22 | | | 0.02 | | | | 0.05 | | | | -0.22 | | | | -0.91 | | | | -1.09 | | | | 0.02 | | | | -1.43 | | | | -1.30 | | | |
|
Enterprise Value
|
4.21B | 4.45B | 7.49B | 6.70B | 6.97B | 6.08B | 5.43B | 7.14B | | | | 3.30B | | 2.57B | 2.82B | 2.63B | 5.14B | 5.58B | 6.97B | 6.29B | 6.76B | 5.38B | 4.11B | 5.90B | 6.28B | 5.42B | 3.96B | 3.78B | 3.37B | 5.55B | 8.07B | 13.73B | 15.57B | 17.77B | 18.58B | 18.40B | 14.93B | 10.12B | 11.11B | 13.12B | 14.90B | 21.86B | 15.87B | 21.95B | 25.69B | 34.04B | 30.61B | 34.72B | 36.16B | 35.18B | | | | 28.36B | | | 36.32B | 40.95B | 36.03B | 32.05B | 24.34B | 18.01B | 18.55B | 25.74B | 23.29B |
|
Market Capitalization
|
4.53B | 6.52B | 8.04B | 8.10B | 7.52B | 7.32B | 6.75B | 9.17B | | | | 5.23B | | 4.81B | 4.78B | 6.41B | 6.85B | 7.98B | 8.33B | 8.10B | 8.45B | 7.10B | 6.13B | 8.19B | 8.16B | 7.42B | 5.74B | 5.82B | 5.14B | 7.16B | 9.97B | 15.41B | 17.69B | 19.90B | 20.31B | 20.15B | 16.71B | 12.65B | 13.53B | 15.43B | 17.36B | 24.52B | 18.42B | 23.81B | 28.34B | 37.12B | 34.02B | 38.49B | 39.44B | 38.64B | | | | 32.24B | | | 39.33B | 45.68B | 39.04B | 35.39B | 27.42B | 22.51B | 19.89B | 26.92B | 25.05B |
|
Return on Sales
|
-2.29% | -2.45% | -2.57% | -2.62% | -2.35% | -2.12% | -2.00% | 0.09% | | 0.08% | | 0.03% | -0.06% | -0.13% | -0.17% | -0.27% | -0.27% | -0.27% | -0.18% | -0.07% | -0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.03% | 0.01% | 0.02% | 0.04% | 0.07% | 0.13% | 0.15% | 0.16% | 0.15% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.11% | 0.12% | 0.15% | 0.17% | 0.21% | 0.16% | 0.11% | 0.06% | 0.08% | 0.07% | 0.07% | 0.15% | 0.13% | 0.19% | 0.24% | 0.19% | 0.17% | 0.13% | 0.08% | 0.07% |
|
Return on Capital Employed
|
-0.04% | -0.08% | -0.10% | -0.09% | -0.06% | -0.01% | 0.02% | 0.04% | | | | | | | -0.19% | -0.26% | -0.26% | -0.27% | -0.16% | -0.06% | -0.03% | 0.00% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.02% | | 0.03% | 0.05% | | 0.11% | 0.14% | 0.15% | 0.16% | 0.17% | 0.16% | 0.15% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.12% | 0.13% | 0.16% | 0.18% | 0.20% | | | | | | | | 0.10% | 0.13% | 0.15% | 0.11% | 0.08% | 0.05% | 0.03% | 0.02% |
|
Return on Invested Capital
|
| | | | | | | | | | | | | | -0.26% | -0.49% | -0.54% | -0.51% | -0.31% | -0.14% | -0.05% | | 0.02% | 0.05% | 0.04% | | 0.03% | 0.03% | | | 0.10% | | 0.24% | | | | | | | | | | | | | 0.22% | 0.27% | 0.36% | 0.44% | | | | | | | | | | | | | | | | |
|
Return on Assets
|
-1.47% | -1.49% | -1.48% | -1.59% | -1.60% | -1.55% | -1.48% | 0.07% | | | | | | | -0.13% | -0.22% | -0.22% | -0.23% | -0.16% | -0.06% | -0.03% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | | 0.02% | 0.02% | | 0.05% | 0.09% | 0.11% | 0.13% | 0.14% | 0.14% | 0.13% | 0.12% | 0.11% | 0.11% | 0.12% | 0.10% | 0.10% | 0.08% | 0.09% | 0.12% | 0.14% | 0.18% | | | | | | | | 0.10% | 0.13% | 0.15% | 0.11% | 0.09% | 0.06% | 0.04% | 0.03% |
|
Return on Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20% | 0.23% | | | | | | | | | | | | | | | | | | | | | | 0.14% | 0.18% | 0.21% | 0.15% | 0.12% | 0.09% | 0.05% | 0.04% |