|
Gross Margin
|
12.93% | 20.20% | 19.85% | 11.53% | 0.18% | 16.62% | 17.05% | 8.66% | -1.46% | 14.37% | 15.22% | 12.10% | 4.10% | 15.26% | 17.41% | 13.02% | 3.28% | 17.99% | 19.54% | 17.25% | 5.94% | 22.09% | 23.93% | 22.47% | 12.33% | 26.19% | 28.05% | 29.62% | 21.82% | 30.54% | 30.18% | 27.46% | 20.10% | 28.14% | 27.75% | 24.71% | 18.65% | 26.93% | 27.67% | 25.30% | 19.23% | 27.91% | 28.24% | 24.71% | 19.23% | 29.98% | 29.05% | 25.76% | 21.46% | 29.27% | 25.99% | 21.90% | 17.45% | 22.83% | 23.60% | 20.20% | 18.31% | 27.61% | 27.04% | 25.74% | 19.73% | 29.40% | 28.21% | 28.98% | 22.35% | 29.74% | 30.43% |
|
EBT Margin
|
-7.58% | 3.49% | 5.39% | -6.92% | -15.95% | -5.94% | 0.61% | -16.33% | -20.95% | 3.35% | 6.87% | -11.80% | -17.81% | -5.00% | 0.64% | 0.84% | -18.66% | 4.91% | 6.51% | -3.38% | 13.48% | 8.15% | 11.32% | 7.69% | -8.04% | 7.78% | 16.52% | 16.02% | 4.04% | 18.86% | 19.34% | 16.19% | 5.12% | 15.27% | 13.63% | 1.47% | 5.68% | 16.69% | 17.78% | 14.15% | 7.49% | 18.49% | 19.14% | 14.00% | 6.88% | 20.59% | 19.70% | 12.01% | 20.81% | 18.67% | 15.08% | 10.50% | 7.31% | 13.52% | 12.48% | 8.70% | 8.47% | 19.13% | 16.74% | 18.28% | 8.64% | 20.09% | 14.72% | 18.29% | 10.04% | 19.70% | 21.32% |
|
EBIT Margin
|
-0.22% | 9.10% | 10.63% | 0.24% | -7.45% | 0.16% | 6.79% | -5.02% | -12.56% | 3.35% | 14.02% | -0.90% | -8.64% | 2.83% | 7.66% | 9.13% | -9.30% | 11.76% | 12.26% | 7.91% | 33.89% | 13.05% | 16.06% | 13.23% | 1.70% | 17.18% | 20.43% | 20.18% | 8.60% | 22.34% | 22.52% | 19.91% | 8.94% | 18.62% | 20.78% | 15.26% | 9.50% | 19.23% | 20.09% | 17.14% | 10.48% | 20.79% | 21.38% | 16.32% | 10.70% | 22.60% | 21.99% | 16.72% | 23.35% | 21.12% | 17.30% | 13.16% | 9.54% | 15.74% | 14.62% | 11.06% | 11.35% | 21.35% | 19.16% | 20.18% | 11.19% | 22.52% | 16.82% | 21.63% | 13.85% | 22.40% | 23.70% |
|
EBITDA Margin
|
-0.22% | 9.10% | 10.63% | 0.24% | -7.18% | 0.16% | 6.79% | -5.02% | -10.48% | 3.35% | 2.99% | -12.98% | -8.96% | -2.05% | 2.51% | -2.85% | -9.39% | 12.63% | 5.43% | 9.31% | 10.22% | 6.02% | 7.86% | -4.26% | -5.50% | 6.03% | 12.32% | 13.49% | 5.36% | 13.07% | 14.12% | 10.58% | 5.80% | 11.73% | 10.07% | 32.16% | 6.63% | 13.40% | 14.54% | 11.48% | 6.38% | 14.91% | 15.23% | 9.66% | 4.58% | 16.01% | 15.41% | 11.85% | 15.18% | 14.47% | 17.30% | 13.16% | 9.54% | 15.74% | 14.62% | 11.06% | 7.43% | 14.69% | 12.76% | 12.76% | 6.77% | 15.38% | 10.49% | 16.45% | 8.00% | 15.33% | 16.43% |
|
Operating Margin
|
-0.22% | 9.10% | 10.63% | 0.24% | -7.45% | 0.16% | 6.79% | -5.02% | -12.56% | 3.35% | 14.02% | -0.90% | -8.64% | 2.83% | 7.66% | 9.13% | -9.30% | 11.76% | 12.26% | 7.91% | 33.89% | 13.05% | 16.06% | 13.23% | 1.70% | 17.18% | 20.43% | 20.18% | 8.60% | 22.34% | 22.52% | 19.91% | 8.94% | 18.62% | 20.78% | 15.26% | 9.50% | 19.23% | 20.09% | 17.14% | 10.48% | 20.79% | 21.38% | 16.32% | 10.70% | 22.60% | 21.99% | 16.72% | 23.35% | 21.12% | 17.30% | 13.16% | 9.54% | 15.74% | 14.62% | 11.06% | 11.35% | 21.35% | 19.16% | 20.18% | 11.19% | 22.52% | 16.82% | 21.63% | 13.85% | 22.40% | 23.70% |
|
Net Margin
|
-0.09% | 0.92% | 0.81% | -0.13% | 1.16% | -0.20% | 0.36% | -0.15% | 2.03% | 3.35% | -0.53% | -0.31% | 0.93% | -0.30% | -0.31% | -0.27% | 1.26% | -0.30% | -0.16% | -1.53% | -0.15% | -0.11% | -0.16% | -0.07% | -0.79% | -0.30% | -0.38% | -0.90% | -0.39% | -0.44% | -0.51% | 0.85% | 0.27% | 1.24% | -0.14% | -0.07% | -0.07% | -0.07% | -0.08% | -0.03% | -0.06% | -0.05% | -0.22% | -0.17% | 0.03% | -0.11% | -0.14% | -0.16% | -0.13% | -0.14% | -0.02% | -0.06% | -0.16% | -0.90% | -0.08% | 0.18% | -0.13% | -0.18% | -0.13% | -0.12% | -0.11% | -0.10% | -0.06% | -0.14% | -0.06% | -0.10% | -0.05% |
|
FCF Margin
|
13.24% | 4.13% | 19.45% | 14.00% | -2.70% | -1.38% | 12.01% | 8.64% | 4.07% | -9.17% | 11.68% | 4.19% | 1.92% | -6.76% | 11.11% | 16.56% | -7.38% | -8.89% | 30.49% | -9.05% | -8.87% | -5.36% | 8.46% | 7.37% | -4.82% | -5.99% | 14.50% | 19.10% | -2.59% | -2.63% | 16.06% | 20.31% | -4.94% | -9.40% | 15.39% | 15.59% | -4.18% | 5.36% | 15.79% | 12.80% | -0.59% | 6.17% | 18.55% | 21.98% | -5.74% | 19.86% | 23.40% | 16.96% | 6.42% | 10.07% | 13.22% | 9.61% | 0.99% | 1.01% | 12.59% | 13.72% | 1.68% | 5.93% | 10.80% | 15.01% | 1.33% | 0.48% | 24.86% | 14.98% | 5.11% | 11.36% | 19.85% |
|
Inventory Average
|
0.36B | 0.36B | 0.35B | 0.33B | 0.32B | 0.31B | 0.31B | 0.32B | 0.32B | 0.33B | 0.32B | 0.32B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.33B | 0.34B | 0.33B | 0.31B | 0.31B | 0.31B | 0.33B | 0.34B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.35B | 0.37B | 0.37B | 0.38B | 0.39B | 0.40B | 0.41B | 0.42B | 0.43B | 0.44B | 0.44B | 0.44B | 0.46B | 0.46B | 0.45B | 0.45B | 0.45B | 0.45B | 0.48B | 0.52B | 0.52B | 0.52B | 0.53B | 0.56B | 0.58B | 0.59B | 0.58B | 0.59B | 0.63B | 0.65B | 0.65B | 0.66B | 0.70B | 0.72B | 0.71B |
|
Assets Average
|
8.88B | 8.84B | 8.81B | 8.64B | 8.50B | 8.48B | 8.50B | 8.43B | 8.32B | 8.34B | 8.39B | 8.31B | 8.22B | 8.20B | 8.20B | 8.18B | 8.10B | 8.10B | 8.22B | 8.27B | 8.05B | 7.89B | 7.99B | 8.06B | 8.18B | 8.26B | 8.26B | 8.31B | 8.27B | 8.27B | 8.32B | 8.41B | 8.61B | 9.31B | 9.65B | 9.47B | 9.48B | 9.65B | 9.86B | 9.85B | 10.06B | 10.39B | 10.51B | 10.59B | 10.64B | 11.01B | 11.49B | 11.64B | 11.51B | 11.45B | 12.63B | 13.69B | 13.77B | 14.02B | 14.40B | 14.43B | 14.16B | 14.21B | 14.48B | 14.58B | 14.23B | 14.06B | 14.28B | 15.73B | 16.91B | 16.84B | 16.98B |
|
Equity Average
|
3.51B | 3.76B | 4.06B | 4.06B | 4.04B | 4.04B | 4.03B | 3.99B | 3.93B | 3.88B | 3.87B | 3.83B | 3.77B | 3.74B | 3.76B | 3.76B | 3.74B | 3.76B | 3.84B | 3.90B | 3.98B | 4.06B | 4.14B | 4.19B | 4.17B | 4.19B | 4.30B | 4.41B | 4.44B | 4.45B | 4.49B | 4.54B | 4.55B | 4.56B | 4.64B | 4.83B | 4.94B | 4.97B | 5.08B | 5.17B | 5.21B | 5.29B | 5.46B | 5.58B | 5.61B | 5.68B | 5.85B | 5.98B | 6.08B | 6.21B | 6.37B | 6.51B | 6.58B | 6.67B | 6.81B | 6.92B | 6.98B | 7.12B | 7.35B | 7.49B | 7.51B | 7.62B | 7.81B | 8.02B | 8.15B | 8.29B | 8.59B |
|
Invested Capital
|
4.15B | 6.62B | 6.65B | 6.53B | 6.47B | 6.46B | 6.78B | 6.39B | 6.33B | 6.66B | 6.69B | 6.61B | 6.56B | 6.56B | 6.58B | 6.44B | 6.38B | 6.34B | 6.39B | 3.94B | 4.03B | 4.09B | 4.20B | 4.33B | 4.53B | 4.37B | 4.36B | 4.45B | 4.42B | 4.48B | 4.50B | 4.57B | 4.52B | 5.13B | 4.69B | 5.01B | 5.11B | 5.38B | 5.35B | 5.34B | 5.40B | 5.51B | 5.54B | 5.62B | 5.59B | 6.26B | 6.44B | 6.54B | 6.15B | 6.31B | 6.46B | 6.57B | 6.70B | 6.92B | 7.19B | 7.05B | 10.89B | 11.10B | 11.34B | 11.39B | 10.85B | 11.06B | 11.22B | 13.45B | 13.07B | 12.79B | 13.12B |
|
Asset Utilization Ratio
|
0.39 | 0.35 | 0.33 | 0.31 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.30 | 0.31 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.32 | 0.33 | 0.33 | 0.35 | 0.36 | 0.37 | 0.37 | 0.37 | 0.38 | 0.40 | 0.41 | 0.43 | 0.44 | 0.43 | 0.43 | 0.42 | 0.40 | 0.39 | 0.41 | 0.42 | 0.43 | 0.43 | 0.44 | 0.45 | 0.45 | 0.46 | 0.47 | 0.47 | 0.45 | 0.42 | 0.42 | 0.42 | 0.43 | 0.41 | 0.41 | 0.44 | 0.47 | 0.50 | 0.51 | 0.52 | 0.53 | 0.53 | 0.53 | 0.54 | 0.54 | 0.52 | 0.47 | 0.44 | 0.45 | 0.46 |
|
Interest Coverage Ratio
|
-0.03 | 1.49 | 1.90 | 0.03 | -0.85 | 0.03 | 1.06 | -0.62 | -1.45 | | 2.10 | -0.10 | 29.76 | -12.41 | -34.59 | 0.25 | 35.38 | -62.67 | -88.52 | 0.26 | -39.45 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66 | 8.99 | 6.87 | 4.42 | 11.28 | 8.78 | 5.46 | 3.79 | 7.96 | 9.82 |
|
Debt to Equity
|
0.92 | 0.73 | 0.68 | 0.62 | 0.60 | 0.60 | 0.69 | 0.69 | 0.70 | 0.75 | 0.73 | 0.74 | 0.75 | 0.75 | 0.75 | 0.71 | 0.72 | 0.69 | 0.65 | 0.64 | 0.50 | 0.49 | 0.47 | 0.48 | 0.54 | 0.48 | 0.45 | 0.44 | 0.45 | 0.44 | 0.44 | 0.43 | 0.52 | 0.72 | 0.60 | 0.57 | 0.61 | 0.62 | 0.58 | 0.56 | 0.57 | 0.54 | 0.50 | 0.50 | 0.50 | 0.57 | 0.55 | 0.55 | 0.45 | 0.44 | 0.60 | 0.59 | 0.60 | 0.60 | 0.61 | 0.57 | 0.55 | 0.54 | 0.52 | 0.52 | 0.44 | 0.44 | 0.42 | 0.65 | 0.60 | 0.58 | 0.50 |
|
Debt Ratio
|
0.36 | 0.33 | 0.32 | 0.29 | 0.29 | 0.29 | 0.32 | 0.33 | 0.33 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.33 | 0.33 | 0.32 | 0.30 | 0.31 | 0.25 | 0.25 | 0.25 | 0.25 | 0.27 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.23 | 0.27 | 0.34 | 0.30 | 0.30 | 0.31 | 0.32 | 0.30 | 0.30 | 0.29 | 0.28 | 0.26 | 0.26 | 0.26 | 0.29 | 0.28 | 0.28 | 0.25 | 0.24 | 0.28 | 0.28 | 0.29 | 0.29 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.27 | 0.24 | 0.24 | 0.23 | 0.31 | 0.29 | 0.29 | 0.26 |
|
Equity Ratio
|
0.39 | 0.46 | 0.47 | 0.47 | 0.48 | 0.47 | 0.47 | 0.47 | 0.47 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.47 | 0.46 | 0.48 | 0.51 | 0.52 | 0.52 | 0.52 | 0.50 | 0.52 | 0.52 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.52 | 0.47 | 0.50 | 0.52 | 0.52 | 0.51 | 0.52 | 0.53 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.51 | 0.51 | 0.52 | 0.54 | 0.54 | 0.47 | 0.48 | 0.48 | 0.48 | 0.47 | 0.49 | 0.50 | 0.50 | 0.51 | 0.52 | 0.54 | 0.54 | 0.55 | 0.48 | 0.49 | 0.50 | 0.52 |
|
Times Interest Earned
|
-0.03 | 1.49 | 1.90 | 0.03 | -0.85 | 0.03 | 1.06 | -0.62 | -1.45 | | 2.10 | -0.10 | 29.76 | -12.41 | -34.59 | 0.25 | 35.38 | -62.67 | -88.52 | 0.26 | -39.45 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66 | 8.99 | 6.87 | 4.42 | 11.28 | 8.78 | 5.46 | 3.79 | 7.96 | 9.82 |
|
FCF Payout Ratio
|
0.68 | 1.83 | 0.21 | 0.38 | -2.37 | -3.14 | 0.36 | 0.63 | 1.63 | -0.50 | 0.36 | 0.05 | 0.13 | -0.03 | 0.02 | 0.01 | -0.03 | -0.02 | 0.01 | -0.02 | -0.13 | -0.15 | 0.11 | 0.14 | -0.44 | -0.25 | 0.09 | 0.08 | -1.37 | -1.06 | 0.16 | 0.15 | -0.85 | -0.34 | 0.20 | 0.22 | -1.04 | 0.58 | 0.19 | 0.27 | -6.99 | 0.50 | 0.16 | 0.16 | -0.75 | 0.17 | 0.15 | 0.23 | 0.72 | 0.36 | 0.24 | 0.32 | 3.50 | 2.70 | 0.20 | 0.22 | 2.06 | 0.46 | 0.24 | 0.21 | 3.01 | 6.27 | 0.12 | 0.22 | 0.79 | 0.27 | 0.14 |
|
Enterprise Value
|
-0.06B | -0.05B | -0.05B | -0.03B | -0.04B | -0.05B | -0.09B | -0.05B | -0.06B | -0.11B | -0.15B | -0.16B | -0.19B | -0.16B | -0.24B | -0.28B | -0.19B | -0.09B | -0.25B | -0.19B | -0.27B | -0.23B | -0.09B | -0.14B | -0.39B | -0.07B | -0.17B | -0.28B | -0.19B | -0.09B | -0.14B | -0.26B | -0.29B | -1.13B | -0.70B | -0.14B | -0.04B | -0.06B | -0.04B | -0.04B | -0.03B | -0.03B | -0.09B | -0.27B | -0.12B | -0.82B | -1.08B | -1.20B | -0.72B | -0.86B | -0.11B | -0.21B | -0.10B | -0.10B | -0.10B | -0.14B | -0.12B | -0.14B | -0.32B | -0.91B | -0.27B | -0.09B | -0.41B | -0.54B | -0.16B | -0.32B | -0.17B |
|
Return on Sales
|
0.00% | 0.01% | 0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.02% | 0.03% | -0.01% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | -0.01% | 0.01% | 0.00% | 0.01% | 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% | 0.00% | -0.01% | 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% |
|
Return on Capital Employed
|
0.02% | 0.00% | 0.00% | 0.02% | 0.01% | 0.01% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.06% | 0.06% | 0.06% | 0.07% | 0.05% | 0.05% | 0.06% | 0.07% | 0.08% | 0.08% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.09% | 0.10% |
|
Return on Invested Capital
|
-0.32% | 0.00% | -0.01% | -0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.01% | 0.01% | 0.00% | -0.08% | 0.01% | 0.08% | 0.08% | 0.08% | 0.09% | 0.05% | 0.06% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.12% | 0.11% | 0.11% | 0.10% | 0.22% | 0.21% | 0.21% | 0.20% | 0.12% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.11% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% | 0.08% | 0.08% | 0.09% | 0.09% | 0.09% | 0.09% | 0.08% | 0.09% | 0.08% | 0.09% | 0.10% |
|
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% | 0.00% | 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% | 0.00% | 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% | 0.00% | 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% |
|
Return on Equity
|
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 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% | 0.00% | 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% | 0.00% | 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% |