|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85.58% | 74.78% | 80.15% | 74.83% | 56.11% | 54.35% | 51.76% | 57.84% | 57.93% | 55.58% | 59.57% | 56.09% | 49.22% | 53.50% | 43.97% | 29.52% | 21.53% | 38.97% | 26.53% |
|
EBT Margin
|
17.38% | -1.39% | | | 44.94% | 29.25% | 28.09% | -59.14% | 16.72% | 8.06% | 28.74% | -165.43% | 4.78% | -11.97% | -17.88% | -482.57% | 17.16% | -15.26% | -4.44% | -47.27% | -38.58% | -185.85% | -13.47% | 153.60% | -53.18% | -41.13% | -285.55% | -71.80% | -87.97% | -109.34% | -128.28% | -114.73% | | -62.57% | -56.84% | -67.99% | -77.07% | -72.73% | -61.09% | -80.90% | -171.83% | -300.54% | -14.91% | 101.77% | -13.87% | -53.68% | -87.03% | -17.97% | 21.64% | 27.51% | 26.20% | -11.23% | 10.87% | 24.10% | 31.52% | 28.51% | 26.24% | 30.81% | 36.40% | 43.44% | -3.85% | 19.80% | 85.79% |
|
EBIT Margin
|
73.45% | 9.33% | | | 66.54% | 62.04% | 58.55% | -22.77% | 45.90% | 41.83% | 51.75% | -71.65% | 41.30% | 39.46% | 31.57% | -96.04% | 55.30% | 29.27% | 40.15% | 98.41% | 15.70% | -127.99% | 42.65% | 13.71% | 39.82% | 44.29% | -190.08% | 0.99% | 29.39% | 30.60% | 6.73% | 22.83% | | 55.78% | 62.30% | 58.52% | 56.11% | 65.76% | 75.69% | 59.03% | -48.54% | -215.28% | 97.21% | 256.81% | 94.23% | 136.40% | 33.13% | 76.65% | 18.55% | 26.64% | 16.65% | -13.32% | 6.81% | 23.07% | 31.05% | 28.23% | -5.47% | 24.15% | 23.34% | 10.97% | -1.45% | 19.94% | 24.14% |
|
EBITDA Margin
|
73.45% | 9.33% | | | 66.54% | 62.04% | 58.55% | -22.77% | 47.23% | 43.39% | 53.09% | -68.07% | 43.48% | 41.94% | 33.41% | -90.58% | 56.85% | 34.49% | 42.54% | 81.83% | 16.28% | -127.99% | 42.65% | 13.71% | 39.82% | 44.29% | -190.08% | 0.99% | 29.39% | 30.60% | 6.73% | 22.83% | | 55.78% | 62.30% | 58.52% | 56.11% | 65.76% | 75.69% | 59.03% | -48.54% | -215.28% | 97.21% | 256.81% | 94.23% | 136.40% | 33.13% | 76.65% | 18.55% | 26.64% | 16.65% | -13.32% | 6.81% | 23.07% | 31.05% | 28.23% | -5.47% | 24.15% | 23.34% | 10.97% | -1.45% | 19.94% | 24.14% |
|
Operating Margin
|
73.45% | 9.33% | | | 66.54% | 62.04% | 58.55% | -22.77% | 45.90% | 41.83% | 51.75% | -71.65% | 41.30% | 39.46% | 31.57% | -96.04% | 55.30% | 29.27% | 40.15% | 98.41% | 15.70% | -127.99% | 42.65% | 13.71% | 39.82% | 44.29% | -190.08% | 0.99% | 29.39% | 30.60% | 6.73% | 22.83% | | 55.78% | 62.30% | 58.52% | 56.11% | 65.76% | 75.69% | 59.03% | -48.54% | -215.28% | 97.21% | 256.81% | 94.23% | 136.40% | 33.13% | 76.65% | 18.55% | 26.64% | 16.65% | -13.32% | 6.81% | 23.07% | 31.05% | 28.23% | -5.47% | 24.15% | 23.34% | 10.97% | -1.45% | 19.94% | 24.14% |
|
Net Margin
|
16.61% | -2.83% | | | 36.17% | 42.93% | 63.73% | 1.35% | 50.41% | 62.54% | 50.89% | 76.52% | 37.69% | 30.18% | 93.00% | -13.60% | 59.88% | 61.60% | 28.39% | 73.30% | 39.30% | -131.56% | 26.12% | -8.65% | 67.63% | -9.76% | -360.63% | -51.93% | 22.23% | 24.03% | 123.24% | -109.76% | | 45.06% | 41.52% | 47.19% | 38.08% | 40.45% | 60.04% | 26.38% | -1,334.60% | -244.54% | 47.93% | 237.10% | 82.46% | 102.36% | -81.06% | 47.28% | -25.37% | 3.44% | 3.41% | -31.97% | -11.47% | 3.46% | 11.96% | 7.56% | 2.96% | 7.90% | 12.63% | 19.08% | -34.46% | -3.35% | 46.50% |
|
FCF Margin
|
47.61% | 15.15% | 12.26% | 20.87% | 74.34% | 32.93% | -6.67% | 36.88% | -19.98% | 68.34% | 112.54% | 76.31% | 76.19% | 108.29% | 83.94% | -244.12% | 74.86% | -20.57% | -93.93% | -586.88% | -217.07% | 321.58% | 39.61% | -326.78% | -128.03% | -182.00% | -170.41% | 525.06% | 529.31% | -230.83% | 1,599.38% | 160.10% | | 77.86% | 61.12% | 108.69% | 28.42% | 86.97% | 64.75% | 103.82% | 15.67% | 80.02% | 53.12% | 127.28% | 74.38% | 143.24% | 14.73% | 98.50% | 14.14% | 60.55% | 23.95% | 56.99% | 43.25% | 65.03% | 48.97% | 41.81% | 17.77% | 32.84% | 37.62% | 3.53% | -27.16% | 53.56% | -44.76% |
|
Assets Average
|
| 1,859.76M | 1,935.91M | 1,935.82M | 1,935.92M | 1,955.03M | 2,071.34M | 2,227.48M | 2,301.57M | 2,292.67M | 2,301.36M | 1,180.62M | 1,196.99M | 2,385.52M | 2,337.77M | 2,212.25M | 2,246.67M | 2,450.33M | 2,575.57M | 2,660.53M | 2,830.94M | 2,853.72M | 2,780.13M | 2,775.80M | 2,595.92M | 2,408.06M | 2,273.66M | 2,105.51M | 2,024.68M | 1,955.05M | 1,921.97M | 1,920.87M | 1,850.94M | 1,840.98M | 1,950.79M | 2,070.17M | 2,164.19M | 2,358.60M | 2,495.97M | 2,463.26M | 2,271.72M | 1,972.62M | 1,833.24M | 1,732.22M | 1,655.25M | 1,736.02M | 1,938.68M | 2,173.01M | 2,185.70M | 2,221.78M | 2,391.41M | 2,401.52M | 2,349.11M | 2,294.11M | 2,264.08M | 2,228.80M | 2,167.98M | 2,117.55M | 2,052.79M | 1,945.90M | 1,830.71M | 1,799.13M | 1,753.48M |
|
Equity Average
|
| 270.73M | 315.77M | 339.03M | 387.76M | 430.29M | 433.32M | 431.48M | 446.23M | 469.23M | 531.60M | 600.42M | 635.65M | 717.70M | 780.43M | 778.67M | 777.09M | 851.28M | 933.12M | 948.01M | 950.41M | 920.68M | 872.96M | 840.02M | 807.73M | 783.13M | 748.66M | 712.03M | 705.33M | 705.87M | 718.02M | 701.07M | 610.83M | 553.03M | 558.12M | 557.08M | 555.82M | 557.89M | 558.99M | 558.21M | 449.23M | 324.35M | 312.22M | 326.09M | 335.09M | 394.38M | 448.11M | 445.73M | 445.45M | 445.01M | 447.40M | 444.40M | 441.55M | 442.89M | 446.11M | 447.22M | 444.69M | 443.78M | 445.64M | 448.28M | 445.06M | 437.93M | 434.95M |
|
Invested Capital
|
239.65M | 301.81M | 329.73M | 1,891.58M | 427.20M | 1,906.58M | 1,982.94M | 2,223.77M | 2,264.67M | 2,215.51M | 2,270.89M | 2,398.95M | 2,307.80M | 2,336.35M | 2,205.84M | 2,093.73M | 2,282.34M | 2,502.15M | 2,534.87M | 2,668.98M | 2,873.32M | 2,720.11M | 2,734.17M | 959.90M | 2,390.73M | 2,352.78M | 2,121.59M | 1,895.76M | 1,883.55M | 1,774.72M | 1,902.75M | 1,834.96M | 1,772.57M | 1,875.53M | 1,983.25M | 2,108.04M | 2,178.26M | 2,493.22M | 2,447.45M | 2,428.97M | 2,066.99M | 1,842.73M | 1,794.72M | 1,639.11M | 1,643.45M | 1,798.40M | 2,045.87M | 2,262.62M | 2,068.91M | 2,289.29M | 2,361.94M | 2,308.35M | 2,252.55M | 2,193.20M | 2,187.06M | 2,122.41M | 2,068.66M | 2,026.42M | 1,936.12M | 1,810.03M | 1,711.52M | 1,744.70M | 1,622.43M |
|
Asset Utilization Ratio
|
| | | 0.07 | 0.07 | 0.04 | 0.02 | 0.04 | 0.05 | 0.05 | 0.05 | 0.09 | 0.09 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 |
|
Interest Coverage Ratio
|
1.27 | 0.82 | | | 1.98 | 1.89 | 1.92 | -0.63 | 1.57 | 1.24 | 2.25 | -0.76 | 1.13 | 0.77 | 0.64 | -0.25 | 1.45 | 0.66 | 0.90 | 0.68 | 0.29 | -2.21 | 0.76 | -0.10 | 0.43 | 0.52 | -1.99 | 0.01 | 0.25 | 0.22 | 0.05 | 0.17 | 0.38 | 0.47 | 0.52 | 0.46 | 0.42 | 0.47 | 0.55 | 0.42 | -0.39 | -2.52 | 0.87 | 1.66 | 0.87 | 0.72 | 0.28 | 0.81 | 0.14 | 0.34 | 0.15 | -0.11 | 0.05 | 0.17 | 0.22 | 0.19 | -0.03 | 0.17 | 0.18 | 0.09 | -0.01 | 0.22 | 0.25 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | | |
|
Equity Ratio
|
0.13 | 0.16 | 0.17 | 0.18 | 0.22 | 0.22 | 0.20 | 0.19 | 0.20 | 0.21 | 0.25 | 24.14 | 0.28 | 0.32 | 0.34 | 0.36 | 0.33 | 0.36 | 0.36 | 0.35 | 0.32 | 0.32 | 0.31 | 0.30 | 0.33 | 0.33 | 0.33 | 0.34 | 0.35 | 0.37 | 0.38 | 0.35 | 0.31 | 0.29 | 0.28 | 0.26 | 0.25 | 0.22 | 0.23 | 0.23 | 0.16 | 0.17 | 0.18 | 0.20 | 0.20 | 0.25 | 0.21 | 0.20 | 0.21 | 0.19 | 0.18 | 0.19 | 0.19 | 0.20 | 0.20 | 0.20 | 0.21 | 0.21 | 0.22 | 0.24 | 0.25 | 0.24 | 0.26 |
|
Times Interest Earned
|
1.27 | 0.82 | | | 1.98 | 1.89 | 1.92 | -0.63 | 1.57 | 1.24 | 2.25 | -0.76 | 1.13 | 0.77 | 0.64 | -0.25 | 1.45 | 0.66 | 0.90 | 0.68 | 0.29 | -2.21 | 0.76 | -0.10 | 0.43 | 0.52 | -1.99 | 0.01 | 0.25 | 0.22 | 0.05 | 0.17 | 0.38 | 0.47 | 0.52 | 0.46 | 0.42 | 0.47 | 0.55 | 0.42 | -0.39 | -2.52 | 0.87 | 1.66 | 0.87 | 0.72 | 0.28 | 0.81 | 0.14 | 0.34 | 0.15 | -0.11 | 0.05 | 0.17 | 0.22 | 0.19 | -0.03 | 0.17 | 0.18 | 0.09 | -0.01 | 0.22 | 0.25 |
|
FCF Payout Ratio
|
-1.40 | -0.85 | -1.67 | -14.06 | 0.95 | 2.49 | -11.88 | 1.71 | -3.48 | 0.94 | 0.43 | 1.41 | 0.90 | 0.97 | 1.22 | -1.50 | 1.35 | -5.29 | -1.08 | -0.48 | -0.51 | 0.28 | 2.08 | 0.58 | -0.72 | -0.46 | -0.54 | 0.14 | 0.09 | -0.25 | 0.04 | 0.34 | 0.64 | 0.24 | 0.29 | 0.15 | 1.34 | 0.47 | 0.67 | 0.53 | 3.75 | | | 0.14 | 0.27 | 0.18 | 2.43 | 0.32 | 3.14 | 0.40 | 0.97 | 0.37 | 0.53 | 0.32 | 0.41 | 0.52 | 1.46 | 0.70 | 0.57 | 7.36 | -1.16 | 0.45 | -0.56 |
|
Enterprise Value
|
-134.17M | -160.60M | -198.90M | -47.21M | -189.13M | -79.24M | -63.20M | -81.79M | -80.86M | -56.74M | -137.57M | -110.12M | -100.76M | -180.67M | -156.56M | -273.83M | -176.62M | -230.88M | -173.38M | -84.10M | -229.54M | -158.86M | -120.51M | -74.63M | -77.16M | -72.43M | -119.80M | -125.13M | -159.29M | -104.31M | -283.22M | -182.09M | -63.25M | -82.46M | -50.72M | -83.80M | -55.90M | -47.15M | -51.29M | -79.99M | -42.75M | -57.73M | -122.11M | -29.36M | -70.98M | -90.81M | -109.95M | -35.50M | -79.56M | -29.86M | -56.04M | -60.39M | -79.28M | -47.66M | -53.92M | -73.03M | -74.21M | -79.24M | -59.52M | -46.18M | -55.69M | -32.62M | -39.35M |
|
Return on Sales
|
0.17% | -0.03% | | 0.00% | 0.36% | 0.24% | 0.23% | -0.85% | 0.08% | 0.07% | 0.18% | -2.07% | -0.01% | -0.20% | -0.21% | -4.07% | 0.17% | -0.13% | -0.04% | -1.53% | -0.01% | 0.26% | 0.09% | 0.20% | 0.36% | -0.41% | -0.79% | -0.37% | -0.05% | -0.41% | -0.59% | -0.30% | -0.42% | -0.03% | 0.03% | 0.00% | 0.00% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 1.02% | -0.14% | -0.54% | -0.87% | -0.18% | 0.19% | 0.28% | 0.26% | -0.11% | 0.11% | 0.24% | 0.32% | 0.29% | 0.26% | 0.31% | 0.36% | 0.43% | -0.04% | 0.20% | 0.86% |
|
Return on Invested Capital
|
| | | | | 0.02% | 0.02% | -0.03% | 0.59% | 0.05% | 0.30% | 0.03% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.05% | 0.02% | 0.00% | 0.00% | -0.01% | -0.01% | 0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | | | 0.02% | 0.02% | 0.01% | | | | | | | | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 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% | 0.01% | 0.01% | 0.00% | -0.01% | -0.01% | -0.01% | -0.02% | -0.03% | -0.02% | -0.02% | -0.02% | -0.01% | -0.01% | -0.01% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | -0.01% | -0.01% | -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% | 0.01% | 0.00% | 0.00% | 0.00% | -0.01% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% |
|
Return on Equity
|
| | | 0.00% | 0.01% | 0.03% | 0.04% | -0.02% | -0.03% | -0.04% | -0.03% | -0.05% | -0.05% | -0.05% | -0.06% | -0.05% | -0.04% | -0.04% | -0.03% | -0.02% | -0.02% | -0.01% | -0.01% | 0.01% | 0.01% | 0.00% | -0.02% | -0.03% | -0.04% | -0.03% | -0.02% | -0.02% | -0.02% | -0.02% | -0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.03% | 0.02% | 0.01% | -0.02% | -0.05% | -0.04% | -0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.05% | 0.07% |