|
Gross Margin
|
| | | | | 100.00% | | | 100.00% | | 94.65% | 95.93% | 94.09% | 75.01% | 90.87% | 77.37% | 90.57% | 92.05% | 90.96% | 96.22% | 92.76% | 93.02% | 94.30% | 92.19% | 93.23% | 90.72% | 90.23% | 85.14% | 87.49% | 89.77% | 87.14% | 87.00% | 93.43% | 86.91% | 87.40% | 87.10% | 88.82% | 86.12% | 85.82% | 85.95% | 88.92% | 85.58% | 86.11% | 86.91% | 89.27% | 87.90% | 87.90% | 87.52% | 88.85% | 87.29% | 88.08% | 88.06% | 88.28% | 88.08% | 87.60% | 87.70% | 88.76% | 87.62% | 87.17% | 85.38% | 87.27% | 85.94% | 85.84% | 85.46% | 86.90% | 86.25% | 86.52% | 85.39% |
|
EBT Margin
|
-678.39% | -834.05% | -599.29% | -445.44% | -730.22% | -632.49% | -878.16% | -275.31% | -239.06% | | 30.43% | 37.42% | 20.04% | -3.44% | -1.52% | -24.18% | -132.10% | -17.31% | -53.63% | -5.57% | -195.28% | -114.43% | -93.07% | -123.55% | -143.24% | -114.92% | -29.85% | -18.20% | -7.69% | -4.18% | -9.43% | 4.43% | 35.47% | 6.53% | -72.15% | 17.26% | 33.50% | 28.80% | 17.40% | 3.73% | 37.30% | 34.75% | 7.44% | 47.90% | 43.40% | 54.10% | 48.49% | 54.59% | 47.61% | -2.46% | 54.57% | 42.02% | 45.52% | 46.64% | 50.40% | 46.76% | 37.54% | 46.59% | 47.48% | 45.58% | 47.54% | -128.18% | 44.16% | 39.03% | 26.37% | 43.28% | 42.22% | 41.72% |
|
EBIT Margin
|
-675.14% | -824.42% | -593.95% | -432.94% | -714.62% | -536.25% | -838.78% | -254.31% | -217.07% | | 32.72% | 39.75% | 20.89% | -2.57% | -0.32% | -23.20% | -130.69% | -15.13% | -55.73% | -2.93% | -182.39% | -130.43% | -79.45% | -106.27% | -124.17% | -103.06% | -22.60% | -12.85% | -3.60% | 0.78% | -4.53% | 8.64% | 37.89% | 9.69% | -56.39% | 19.30% | 20.12% | 22.98% | 26.21% | 14.68% | 32.25% | 28.68% | 10.46% | 39.02% | 47.54% | 47.10% | 43.70% | 45.82% | 51.49% | -2.11% | 53.15% | 42.35% | 49.63% | 50.37% | 48.27% | 44.88% | 32.80% | 41.17% | 41.80% | 39.26% | 42.35% | -132.85% | 40.27% | 35.23% | 22.75% | 38.83% | 38.56% | 37.80% |
|
EBITDA Margin
|
-675.14% | -824.42% | -593.95% | -432.94% | -714.62% | -536.25% | -838.78% | -254.31% | -217.07% | | 32.72% | 39.75% | 20.89% | -2.57% | -0.32% | -23.20% | -130.69% | -15.13% | -55.73% | -2.93% | -182.39% | -130.43% | -79.45% | -106.27% | -124.17% | -103.06% | -22.60% | -12.85% | -3.60% | 0.78% | -4.53% | 8.64% | 37.89% | 9.69% | -56.39% | 19.30% | 20.12% | 22.98% | 26.21% | 14.68% | 32.25% | 28.68% | 10.46% | 39.02% | 47.54% | 47.10% | 43.70% | 45.82% | 51.49% | -2.11% | 53.15% | 42.35% | 49.63% | 50.37% | 48.27% | 44.88% | 32.80% | 41.17% | 41.80% | 39.26% | 42.35% | -132.85% | 40.27% | 35.23% | 22.75% | 38.83% | 38.56% | 37.80% |
|
Operating Margin
|
-675.14% | -824.42% | -593.95% | -432.94% | -714.62% | -536.25% | -838.78% | -254.31% | -217.07% | | 32.72% | 39.75% | 20.89% | -2.57% | -0.32% | -23.20% | -130.69% | -15.13% | -55.73% | -2.93% | -182.39% | -130.43% | -79.45% | -106.27% | -124.17% | -103.06% | -22.60% | -12.85% | -3.60% | 0.78% | -4.53% | 8.64% | 37.89% | 9.69% | -56.39% | 19.30% | 20.12% | 22.98% | 26.21% | 14.68% | 32.25% | 28.68% | 10.46% | 39.02% | 47.54% | 47.10% | 43.70% | 45.82% | 51.49% | -2.11% | 53.15% | 42.35% | 49.63% | 50.37% | 48.27% | 44.88% | 32.80% | 41.17% | 41.80% | 39.26% | 42.35% | -132.85% | 40.27% | 35.23% | 22.75% | 38.83% | 38.56% | 37.80% |
|
Net Margin
|
-678.39% | -834.05% | -599.29% | -445.44% | -730.22% | -632.49% | -878.16% | -275.31% | -239.06% | | 33.22% | 28.11% | 20.03% | -8.24% | -7.88% | -82.26% | -60.17% | -62.54% | -85.42% | -46.60% | -0.29% | -0.21% | -0.04% | -14.79% | -15.22% | -92.28% | -49.90% | -36.77% | -49.04% | -51.82% | -54.70% | -33.54% | 9.34% | -30.28% | -52.48% | 13.57% | 30.83% | 23.61% | 12.76% | 175.28% | 31.29% | 28.41% | 6.06% | 41.27% | 39.78% | 54.92% | 43.39% | 37.12% | 37.88% | 3.74% | 42.94% | 37.16% | 36.33% | 36.90% | 39.86% | 35.56% | 29.47% | 36.73% | 41.69% | 38.48% | 40.87% | -135.83% | 37.71% | 31.35% | 23.33% | 34.84% | 35.20% | 37.34% |
|
FCF Margin
|
-801.28% | -643.36% | -105.73% | -324.31% | -889.79% | -374.97% | -734.69% | -275.52% | -259.94% | | 4.99% | 87.75% | -0.74% | 24.59% | 25.17% | 3.75% | -25.09% | -0.88% | -14.54% | 1.51% | -161.49% | -100.87% | -54.16% | -135.91% | -168.07% | -74.48% | -22.87% | 3.98% | -6.81% | 5.78% | 12.51% | 28.33% | 35.62% | 30.19% | 24.58% | 28.32% | 34.86% | 38.83% | 45.94% | 34.36% | 35.73% | 47.53% | 32.69% | 30.37% | 52.55% | 66.95% | 47.65% | 27.27% | 49.30% | -13.92% | 44.09% | 45.03% | 42.56% | 49.47% | 38.61% | 45.37% | 36.12% | 43.11% | 49.44% | 7.01% | 46.02% | -144.49% | 46.97% | 16.90% | 28.09% | 31.28% | 37.04% | 10.93% |
|
Inventory Average
|
| | | | | | | | | | | 0.09B | 0.12B | 0.11B | 0.09B | 0.06B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | 0.18B | 0.20B | 0.23B | 0.26B | 0.29B | 0.31B | 0.33B | 0.34B | 0.35B | 0.35B | 0.38B | 0.42B | 0.50B | 0.57B | 0.65B | 0.71B | 0.78B | 0.86B | 1.00B | 1.14B | 1.28B | 1.43B | 1.56B | 1.66B |
|
Assets Average
|
| | | | 1.86B | 1.71B | 1.77B | 1.81B | 1.63B | | | 2.15B | 2.28B | 2.48B | 2.66B | 2.74B | 2.58B | 2.49B | 2.58B | 2.45B | 2.26B | 2.16B | 2.26B | 2.37B | 2.25B | 2.27B | 2.40B | 2.47B | 2.49B | 2.52B | 2.58B | 2.75B | 2.92B | 3.12B | 3.24B | 3.37B | 3.75B | 4.14B | 4.48B | 5.43B | 6.39B | 6.79B | 7.27B | 7.92B | 8.61B | 9.55B | 10.76B | 11.53B | 11.93B | 12.17B | 12.42B | 13.03B | 13.84B | 14.92B | 16.14B | 17.43B | 18.56B | 19.66B | 21.04B | 22.23B | 23.32B | 22.02B | 21.19B | 22.39B | 22.71B | 23.46B | 24.45B | 25.25B |
|
Equity Average
|
| | | | 1.04B | 0.91B | 0.74B | 0.58B | 0.45B | | | 0.81B | 1.00B | 1.14B | 1.22B | 1.21B | 1.07B | 1.22B | 1.48B | 1.40B | 1.29B | 1.20B | 1.16B | 1.13B | 1.05B | 1.02B | 1.06B | 1.09B | 1.10B | 1.14B | 1.19B | 1.27B | 1.51B | 1.78B | 1.84B | 1.92B | 2.24B | 2.57B | 2.82B | 3.68B | 4.58B | 4.90B | 5.16B | 5.67B | 6.27B | 6.99B | 7.83B | 8.41B | 8.83B | 9.09B | 9.36B | 9.82B | 10.50B | 11.42B | 12.48B | 13.47B | 14.17B | 14.95B | 15.99B | 17.05B | 18.06B | 16.66B | 15.20B | 16.02B | 16.45B | 16.84B | 17.25B | 17.99B |
|
Invested Capital
|
| | | 1.13B | 0.99B | 0.87B | 0.70B | 0.64B | 0.50B | | 0.80B | 0.93B | 1.07B | 1.21B | 1.23B | 1.20B | 0.94B | 1.51B | 1.45B | 1.36B | 1.23B | 1.17B | 1.16B | 1.11B | 1.03B | 1.09B | 1.08B | 1.16B | 1.26B | 1.39B | 1.51B | 1.64B | 1.68B | 1.87B | 1.80B | 2.04B | 2.43B | 2.71B | 2.93B | 5.03B | 5.32B | 5.66B | 5.83B | 6.66B | 6.46B | 7.52B | 8.13B | 9.27B | 8.98B | 9.20B | 9.53B | 10.66B | 10.91B | 11.93B | 13.03B | 14.38B | 14.43B | 15.47B | 16.51B | 18.01B | 18.55B | 14.77B | 15.75B | 16.53B | 16.50B | 17.18B | 17.32B | 18.67B |
|
Asset Utilization Ratio
|
| | | | 0.05 | 0.07 | 0.06 | 0.08 | 0.12 | | | 0.60 | 0.73 | 0.84 | 0.66 | 0.56 | 0.55 | 0.53 | 0.46 | 0.49 | 0.44 | 0.38 | 0.35 | 0.24 | 0.27 | 0.28 | 0.32 | 0.42 | 0.52 | 0.62 | 0.64 | 0.62 | 0.69 | 0.68 | 0.71 | 0.74 | 0.64 | 0.63 | 0.63 | 0.56 | 0.51 | 0.51 | 0.50 | 0.53 | 0.56 | 0.57 | 0.56 | 0.54 | 0.54 | 0.55 | 0.57 | 0.58 | 0.57 | 0.56 | 0.54 | 0.51 | 0.50 | 0.48 | 0.46 | 0.44 | 0.44 | 0.47 | 0.50 | 0.49 | 0.49 | 0.49 | 0.48 | 0.48 |
|
Interest Coverage Ratio
|
-47.93 | -47.27 | -76.92 | -32.16 | -40.53 | -46.04 | -50.52 | -21.68 | -13.32 | | 30.56 | 18.01 | 22.33 | -2.57 | -0.23 | -20.43 | | | | | | | | | | | | | | | | | | | | | 7.63 | 9.52 | 11.01 | 6.81 | 18.62 | 18.20 | 6.83 | 38.70 | 50.95 | 51.77 | 48.52 | 45.79 | | | | | | | | | | 91.64 | 95.24 | 93.25 | 109.57 | -355.02 | 148.84 | 366.43 | 210.03 | 311.11 | 359.45 | 365.42 |
|
Debt to Equity
|
| | | 0.13 | | 0.20 | 0.07 | 0.27 | 0.24 | | 0.14 | | | | | | | | | | | | 0.25 | 0.27 | 0.30 | 0.28 | 0.27 | 0.27 | 0.27 | 0.25 | 0.25 | 0.22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | 0.07 | | 0.10 | 0.02 | 0.08 | 0.06 | | 0.05 | | | | | | | | | | | | 0.12 | 0.13 | 0.14 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.56 | 0.56 | 0.50 | 0.34 | 0.29 | 0.25 | | 0.33 | 0.42 | 0.46 | 0.46 | 0.45 | 0.43 | 0.39 | 0.58 | 0.56 | 0.58 | 0.56 | 0.55 | 0.48 | 0.47 | 0.46 | 0.44 | 0.44 | 0.44 | 0.45 | 0.46 | 0.46 | 0.46 | 0.57 | 0.57 | 0.56 | 0.58 | 0.61 | 0.63 | 0.64 | 0.71 | 0.72 | 0.72 | 0.70 | 0.73 | 0.73 | 0.74 | 0.72 | 0.74 | 0.74 | 0.75 | 0.76 | 0.75 | 0.77 | 0.77 | 0.78 | 0.77 | 0.76 | 0.76 | 0.76 | 0.77 | 0.78 | 0.73 | 0.70 | 0.73 | 0.72 | 0.71 | 0.70 | 0.73 |
|
Times Interest Earned
|
-47.93 | -47.27 | -76.92 | -32.16 | -40.53 | -46.04 | -50.52 | -21.68 | -13.32 | | 30.56 | 18.01 | 22.33 | -2.57 | -0.23 | -20.43 | | | | | | | | | | | | | | | | | | | | | 7.63 | 9.52 | 11.01 | 6.81 | 18.62 | 18.20 | 6.83 | 38.70 | 50.95 | 51.77 | 48.52 | 45.79 | | | | | | | | | | 91.64 | 95.24 | 93.25 | 109.57 | -355.02 | 148.84 | 366.43 | 210.03 | 311.11 | 359.45 | 365.42 |
|
Enterprise Value
|
-0.60B | -0.41B | -0.56B | -1.28B | -1.09B | -0.98B | -1.20B | -1.03B | -0.82B | 0.13B | -0.54B | -0.83B | -1.03B | -1.06B | -1.10B | -1.12B | -1.05B | -1.24B | -1.24B | -1.47B | -1.32B | -1.22B | -1.48B | -1.37B | -1.16B | -0.86B | -0.85B | -0.89B | -0.87B | -0.88B | -0.94B | -1.25B | -1.23B | -1.47B | -1.80B | -2.07B | -2.45B | -2.74B | -3.03B | -3.17B | -3.48B | -3.95B | -4.00B | -3.81B | -4.19B | -5.45B | -6.15B | -6.66B | -6.92B | -6.71B | -6.96B | -7.52B | -8.24B | -9.25B | -9.77B | -10.78B | -10.41B | -11.24B | -11.93B | -11.22B | -10.17B | -5.80B | -6.52B | -6.12B | -6.20B | -6.38B | -6.29B | -6.61B |
|
Return on Sales
|
-6.78% | -8.34% | -5.99% | -4.45% | -7.30% | -6.32% | -8.78% | -2.75% | -2.39% | -3.47% | 0.35% | 0.33% | 0.20% | -0.08% | -0.08% | -0.23% | -0.02% | -0.02% | -0.03% | -0.47% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.09% | -0.08% | -0.10% | 0.06% | 0.35% | 0.06% | -0.50% | 0.16% | 0.35% | 0.27% | 0.16% | 1.75% | 0.31% | 0.28% | 0.06% | 0.41% | 0.40% | 0.55% | 0.43% | 0.37% | 0.38% | 0.04% | 0.43% | 0.37% | 0.36% | 0.37% | 0.40% | 0.36% | 0.29% | 0.37% | 0.42% | 0.38% | 0.41% | -1.36% | 0.38% | 0.31% | 0.23% | 0.35% | 0.35% | 0.37% |
|
Return on Capital Employed
|
| | | | -0.37% | -0.44% | -0.46% | -0.52% | -0.57% | | | 0.06% | 0.19% | 0.25% | 0.13% | 0.00% | -0.24% | -0.26% | -0.31% | -0.30% | -0.21% | -0.30% | -0.29% | -0.35% | -0.33% | -0.34% | -0.28% | -0.24% | -0.16% | -0.07% | -0.04% | 0.01% | 0.12% | 0.14% | 0.01% | 0.05% | -0.01% | 0.03% | 0.18% | 0.15% | 0.15% | 0.16% | 0.13% | 0.18% | 0.23% | 0.27% | 0.30% | 0.30% | 0.30% | 0.22% | 0.25% | 0.26% | 0.25% | 0.33% | 0.31% | 0.29% | 0.26% | 0.24% | 0.22% | 0.21% | 0.21% | -0.02% | -0.02% | -0.01% | -0.04% | 0.20% | 0.20% | 0.20% |
|
Return on Invested Capital
|
| | | | | | | | | | | | 0.38% | 0.44% | 0.19% | 0.01% | -0.41% | -0.37% | -0.37% | -0.35% | -0.31% | -0.45% | -0.48% | -0.62% | -0.61% | -0.63% | -0.55% | -0.44% | -0.28% | -0.11% | -0.07% | 0.01% | 0.17% | 0.19% | 0.00% | -0.37% | 0.01% | 0.08% | 0.22% | 0.55% | 0.46% | 0.43% | 0.38% | 0.16% | 0.22% | 0.28% | 0.32% | 0.29% | 0.28% | 0.21% | 0.22% | 0.24% | 0.23% | 0.29% | 0.27% | 0.25% | 0.22% | 0.21% | 0.20% | 0.18% | 0.19% | 0.05% | 0.03% | 0.03% | -0.15% | 0.19% | 0.19% | 0.20% |
|
Return on Assets
|
| | | | -0.33% | -0.39% | -0.41% | -0.42% | -0.47% | | | 0.11% | 0.22% | 0.19% | 0.08% | -0.02% | -0.06% | -0.05% | -0.04% | -0.08% | -0.08% | -0.08% | -0.07% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.01% | -0.03% | -0.04% | -0.03% | 0.07% | 0.09% | 0.01% | 0.03% | 0.02% | 0.06% | 0.15% | 0.38% | 0.33% | 0.32% | 0.29% | 0.15% | 0.18% | 0.22% | 0.25% | 0.24% | 0.23% | 0.16% | 0.18% | 0.18% | 0.18% | 0.21% | 0.20% | 0.19% | 0.18% | 0.17% | 0.16% | 0.16% | 0.17% | -0.02% | -0.02% | -0.02% | -0.04% | 0.16% | 0.15% | 0.16% |
|
Return on Equity
|
| | | | -0.60% | -0.73% | -0.98% | -1.31% | -1.71% | | | 0.30% | 0.51% | 0.41% | 0.18% | -0.04% | -0.14% | -0.10% | -0.07% | -0.13% | -0.14% | -0.14% | -0.14% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.03% | -0.06% | -0.09% | -0.07% | 0.13% | 0.15% | 0.01% | 0.05% | 0.03% | 0.10% | 0.24% | 0.57% | 0.46% | 0.45% | 0.41% | 0.21% | 0.24% | 0.30% | 0.34% | 0.32% | 0.31% | 0.22% | 0.23% | 0.24% | 0.23% | 0.28% | 0.26% | 0.25% | 0.23% | 0.23% | 0.22% | 0.21% | 0.22% | -0.03% | -0.03% | -0.03% | -0.06% | 0.22% | 0.21% | 0.22% |