|
Gross Margin
|
-14.89% | 16.29% | 33.26% | 26.22% | 25.71% | 15.97% | 16.83% | 14.81% | 12.34% | 8.87% | 14.11% | 23.38% | 26.27% | 18.58% | 26.90% | 8.46% | 21.62% | 23.95% | 8.74% | 10.45% | 4.60% | 20.38% | 47.18% | 20.31% | | 25.84% | 27.31% | 20.60% | 10.45% | 18.10% | 16.76% | 18.88% | 30.15% | 18.00% | 31.29% | | 31.72% | 18.72% | 42.26% | 24.44% | 12.87% | 22.06% | 15.97% | 15.03% | 12.66% | 17.61% | 32.37% | 22.44% | 20.13% | 22.45% | 35.07% | 11.92% | 16.15% | 14.69% | 24.05% | 13.97% | 14.19% | 15.89% | 20.91% | 11.04% | 18.29% | 15.11% | 15.35% | 7.59% | 11.50% | 11.91% | 10.17% |
|
EBT Margin
|
-24.94% | -21.17% | 9.61% | -4.56% | -15.74% | -0.01% | -5.78% | -3.95% | -5.25% | -21.87% | -11.23% | 4.06% | -27.34% | -9.40% | -194.13% | -240.26% | -32.53% | -34.32% | -59.09% | -38.90% | -41.73% | -36.54% | 13.91% | -18.62% | | -20.95% | -4.22% | -14.04% | -33.65% | -7.61% | -11.32% | -8.84% | 22.98% | 2.59% | 20.27% | | 18.52% | 7.65% | 31.91% | -2.74% | -4.03% | 11.44% | 9.24% | 0.23% | 2.78% | 68.33% | 20.08% | 14.03% | 12.06% | 48.08% | -2.42% | -11.50% | 6.94% | 6.17% | 13.02% | 3.55% | 5.76% | 9.04% | 10.92% | 0.26% | 5.94% | 6.56% | 5.60% | -0.28% | 1.55% | 2.57% | 0.59% |
|
EBIT Margin
|
-20.22% | -20.21% | 10.47% | 2.04% | -10.06% | 4.98% | -1.78% | -0.33% | -1.36% | -18.03% | -7.62% | 8.81% | -17.39% | -3.26% | -3.82% | -73.14% | -20.76% | -29.10% | -52.46% | -31.20% | -36.06% | -28.98% | 15.93% | -20.04% | | -16.31% | -3.63% | -13.69% | -31.03% | -14.25% | -14.87% | -10.69% | 18.38% | 4.99% | 21.88% | | 18.32% | 5.83% | 33.93% | 1.88% | -3.45% | 11.32% | 6.45% | 6.12% | 2.64% | 7.81% | 20.74% | 14.64% | 12.37% | 11.95% | 23.41% | 1.15% | 9.96% | 5.70% | 15.80% | 4.28% | 6.63% | 7.76% | 11.23% | -1.10% | 7.45% | 6.18% | 5.94% | 0.11% | 3.32% | 3.11% | 2.01% |
|
EBITDA Margin
|
-20.22% | -20.21% | 10.47% | 2.04% | -10.06% | 4.98% | -1.49% | -0.10% | -1.08% | -17.71% | -7.38% | 9.09% | -17.21% | -2.96% | -3.52% | -72.88% | -20.76% | -28.83% | -52.22% | -38.90% | -36.06% | -40.52% | 11.92% | -22.57% | | -24.33% | -4.67% | -15.81% | -31.03% | -14.25% | -14.87% | -10.69% | 18.38% | 4.99% | 21.88% | | 18.32% | 5.83% | 33.93% | 1.88% | -3.45% | 11.32% | 6.45% | 6.12% | 2.64% | 7.81% | 20.74% | 14.64% | 12.37% | 11.95% | 23.41% | 1.15% | 9.96% | 5.70% | 15.80% | 4.28% | 6.63% | 7.76% | 11.23% | -1.10% | 7.45% | 6.18% | 5.94% | 0.11% | 3.32% | 3.11% | 2.01% |
|
Operating Margin
|
-20.22% | -20.21% | 10.47% | 2.04% | -10.06% | 4.98% | -1.78% | -0.33% | -1.36% | -18.03% | -7.62% | 8.81% | -17.39% | -3.26% | -3.82% | -73.14% | -20.76% | -29.10% | -52.46% | -31.20% | -36.06% | -28.98% | 15.93% | -20.04% | | -16.31% | -3.63% | -13.69% | -31.03% | -14.25% | -14.87% | -10.69% | 18.38% | 4.99% | 21.88% | | 18.32% | 5.83% | 33.93% | 1.88% | -3.45% | 11.32% | 6.45% | 6.12% | 2.64% | 7.81% | 20.74% | 14.64% | 12.37% | 11.95% | 23.41% | 1.15% | 9.96% | 5.70% | 15.80% | 4.28% | 6.63% | 7.76% | 11.23% | -1.10% | 7.45% | 6.18% | 5.94% | 0.11% | 3.32% | 3.11% | 2.01% |
|
Net Margin
|
-65.84% | -21.33% | 9.61% | -4.69% | -15.64% | -0.10% | -5.78% | -4.02% | -5.25% | -22.02% | -11.23% | 4.06% | -43.02% | -9.64% | -194.18% | -240.26% | -31.09% | -33.34% | -48.67% | -38.90% | -73.59% | -31.01% | 14.27% | -24.52% | | -36.40% | -17.73% | -36.16% | -46.27% | -29.16% | -23.71% | -11.90% | 13.01% | 1.18% | 12.12% | | 8.79% | 2.18% | 20.06% | -2.76% | -4.03% | 7.67% | 5.96% | -1.16% | 1.28% | 48.54% | 13.55% | 7.12% | 7.14% | 30.20% | -2.30% | -9.30% | 4.35% | 4.18% | 7.54% | -0.30% | 3.70% | 5.02% | 8.03% | -3.55% | 4.17% | 4.50% | 3.97% | -1.81% | 1.00% | 1.56% | 0.11% |
|
FCF Margin
|
-36.91% | -3.48% | 5.28% | -32.51% | -20.32% | -19.41% | 2.85% | -3.29% | -9.84% | -11.08% | 5.60% | -17.34% | -5.52% | -8.61% | 3.95% | 16.42% | -9.30% | 0.40% | -12.34% | -12.49% | -19.67% | -27.12% | -18.33% | | | -5.18% | | 24.54% | -13.16% | -19.64% | -14.92% | -28.48% | 24.36% | 27.77% | 35.72% | | 3.43% | 6.92% | 10.95% | -6.26% | -4.25% | -14.09% | 20.30% | 1.88% | -5.79% | 13.13% | 20.03% | -1.82% | 5.60% | 8.01% | 18.57% | -7.68% | 2.49% | 2.84% | -12.33% | 28.57% | 0.50% | 4.15% | 3.25% | 3.47% | 1.39% | 4.19% | 6.62% | -2.03% | 2.19% | 13.67% | 0.77% |
|
Assets Average
|
0.41M | 0.40M | 0.42M | 0.96M | 1.38M | 1.32M | 1.31M | 1.30M | 1.28M | 1.47M | 1.72M | 1.83M | 1.64M | 1.47M | 1.52M | 1.82M | 2.70M | 3.31M | 3.26M | | | 6.38M | 12.43M | 15.54M | 15.01M | 14.13M | 13.46M | 14.11M | 17.07M | 18.44M | 16.14M | 182.48M | 185.32M | 31.97M | 42.24M | 265.90M | 506.11M | 516.29M | 531.44M | 532.45M | 516.93M | 544.59M | 659.29M | 739.48M | 726.56M | 778.82M | 823.75M | 815.88M | 830.31M | 869.43M | 883.44M | 869.26M | 895.01M | 945.05M | 961.16M | 960.55M | 982.58M | 1,013.06M | 1,050.22M | 1,003.31M | 1,079.82M | 1,239.37M | 1,268.92M | 1,320.13M | 1,343.08M | 1,386.80M | 1,839.77M |
|
Equity Average
|
| | | | | | | | | | | -0.31M | -0.33M | -0.51M | -2.17M | -1.91M | -0.23M | -0.66M | -1.10M | | | -2.81M | -1.75M | -1.23M | -1.47M | -3.10M | -5.45M | 39.41M | 42.99M | -0.37M | -2.74M | 42.16M | 43.62M | -2.05M | -5.54M | 78.42M | 167.34M | 172.65M | 179.97M | 183.34M | 181.96M | 184.23M | 189.13M | 192.25M | 195.15M | 202.90M | 218.63M | 279.44M | 338.26M | 373.21M | 417.31M | 444.67M | 463.37M | 476.08M | 491.94M | 524.34M | 547.66M | 560.38M | 583.73M | 607.18M | 637.31M | 670.49M | 696.31M | 713.17M | 733.58M | 760.98M | 780.30M |
|
Invested Capital
|
0.16M | | | | -0.05M | | | | -0.08M | | -0.38M | -0.24M | 0.23M | -0.05M | -0.64M | 0.42M | 0.20M | -0.34M | -0.67M | | -2.62M | -2.99M | -0.50M | -1.95M | -0.99M | -3.74M | -4.36M | 84.50M | 1.66M | -2.20M | -3.28M | 87.59M | -0.29M | -3.72M | -7.32M | 169.21M | 175.49M | 174.82M | 185.13M | 181.54M | 182.97M | 186.66M | 426.32M | 424.51M | 428.07M | 438.30M | 455.47M | 329.88M | 347.43M | 399.73M | 435.57M | 455.57M | 474.35M | 481.09M | 505.81M | 550.21M | 552.72M | 571.42M | 599.56M | 618.33M | 659.63M | 700.01M | 724.62M | 726.10M | 762.94M | 784.03M | 836.94M |
|
Asset Utilization Ratio
|
2.61 | 3.87 | 4.99 | 2.35 | 1.77 | 2.08 | 2.44 | 2.77 | 3.05 | 2.81 | 2.44 | 2.51 | 3.12 | 3.89 | 4.12 | 3.74 | 2.89 | 2.60 | 2.92 | | | 1.89 | 1.70 | 1.69 | 1.56 | 2.09 | 2.17 | 2.28 | 3.10 | 2.98 | 3.61 | 0.35 | 0.69 | 6.16 | 6.62 | 0.99 | 0.60 | 0.67 | 0.78 | 0.98 | 0.95 | 0.92 | 0.74 | 0.76 | 0.87 | 0.85 | 0.84 | 0.84 | 0.84 | 0.82 | 0.86 | 0.89 | 0.96 | 1.01 | 1.09 | 1.19 | 1.24 | 1.28 | 1.26 | 1.38 | 1.35 | 1.28 | 1.36 | 1.54 | 1.68 | 1.74 | 1.57 |
|
Interest Coverage Ratio
|
| | | | | | -0.59 | -0.11 | -0.44 | -4.58 | -2.03 | 1.85 | -1.74 | -0.24 | -0.28 | -6.50 | -2.02 | -5.58 | -7.96 | -3.92 | -5.06 | -4.29 | 5.64 | -4.22 | | -4.62 | -6.00 | -14.45 | 15.01 | -662.83 | -711.99 | -167.70 | 0.02M | 0.01M | 0.00M | | 267.08 | 64.60 | 317.28 | 10.71 | -15.67 | 47.36 | 12.16 | 3.23 | 1.52 | 4.83 | 15.15 | 17.34 | 14.30 | 11.33 | 54.97 | 2.14 | 24.43 | 8.30 | 20.68 | 4.89 | 6.84 | 7.44 | 10.34 | -0.71 | 3.97 | 3.50 | 3.21 | 0.09 | 2.82 | 2.76 | 1.08 |
|
Debt to Equity
|
| | | | | | | | | | | | -1.55 | -0.92 | -0.83 | -6.36 | -1.52 | -1.17 | -0.86 | | | -1.77 | -10.60 | -2.58 | -6.30 | -0.28 | -0.23 | | 0.13 | | | | -14.31 | -1.34 | -0.68 | 0.03 | 0.03 | 0.07 | 0.07 | 0.07 | 0.07 | 0.24 | 1.27 | 1.26 | 1.21 | 1.15 | 1.03 | 0.73 | 0.69 | 0.46 | 0.42 | 0.40 | 0.39 | 0.42 | 0.40 | 0.37 | 0.37 | 0.36 | 0.35 | 0.45 | 0.59 | 0.65 | 0.62 | 0.61 | 0.55 | 0.54 | 1.33 |
|
Debt Ratio
|
0.38 | | | | | | | | | | | | 0.48 | 0.35 | 2.12 | 0.23 | 0.18 | 0.32 | 0.35 | | | 0.60 | 0.33 | 0.34 | 0.42 | 0.11 | 0.10 | | 0.01 | | | | 0.25 | 0.12 | 0.12 | 0.01 | 0.01 | 0.03 | 0.02 | 0.03 | 0.02 | 0.08 | 0.32 | 0.33 | 0.33 | 0.29 | 0.29 | 0.29 | 0.28 | 0.20 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.30 | 0.32 | 0.35 | 0.34 | 0.32 | 0.31 | 0.29 | 0.47 |
|
Equity Ratio
|
| | | | -0.04 | | | | -0.07 | | -0.21 | -0.13 | -0.31 | -0.38 | -2.55 | -0.04 | -0.12 | -0.28 | -0.40 | | -0.66 | -0.34 | -0.03 | -0.13 | -0.07 | -0.39 | -0.42 | 5.80 | 0.08 | -0.13 | -0.22 | 0.25 | -0.02 | -0.09 | -0.18 | 0.33 | 0.33 | 0.34 | 0.34 | 0.35 | 0.35 | 0.33 | 0.26 | 0.26 | 0.27 | 0.25 | 0.28 | 0.40 | 0.41 | 0.45 | 0.50 | 0.52 | 0.51 | 0.50 | 0.53 | 0.56 | 0.55 | 0.55 | 0.56 | 0.66 | 0.54 | 0.55 | 0.55 | 0.53 | 0.56 | 0.53 | 0.35 |
|
Times Interest Earned
|
| | | | | | -0.59 | -0.11 | -0.44 | -4.58 | -2.03 | 1.85 | -1.74 | -0.24 | -0.28 | -6.50 | -2.02 | -5.58 | -7.96 | -3.92 | -5.06 | -4.29 | 5.64 | -4.22 | | -4.62 | -6.00 | -14.45 | 15.01 | -662.83 | -711.99 | -167.70 | 0.02M | 0.01M | 0.00M | | 267.08 | 64.60 | 317.28 | 10.71 | -15.67 | 47.36 | 12.16 | 3.23 | 1.52 | 4.83 | 15.15 | 17.34 | 14.30 | 11.33 | 54.97 | 2.14 | 24.43 | 8.30 | 20.68 | 4.89 | 6.84 | 7.44 | 10.34 | -0.71 | 3.97 | 3.50 | 3.21 | 0.09 | 2.82 | 2.76 | 1.08 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | -0.71 | | 0.84 | -0.13 | | -0.75 | -0.76 | | | -0.28 | | | -1.13 | | -0.17 | -0.04 | -0.19 | -0.28 | -0.27 | 0.42 | | 0.27 | | 0.47 | 1.18 | 0.21 | -0.15 | -2.46 | -0.05 | 1.57 | 0.31 | -1.04 | 0.93 | 0.55 | -0.37 | 0.02 | 1.48 | 0.24 | | 0.18 | 1.48 | 0.00 | 0.02 | 0.07 | 0.05 | 0.13 | 4.89 | 0.02 | 0.09 | 0.01 | -0.14 | 0.40 | 0.01 | 0.01 |
|
Enterprise Value
|
0.18M | 0.14M | 0.19M | 0.25M | -0.44M | -0.28M | -0.31M | -0.27M | -0.17M | -0.05M | -0.12M | -0.01M | 0.07M | -0.06M | -0.12M | -0.52M | -1.21M | -1.61M | -1.52M | -1.08M | -0.54M | -6.04M | -4.12M | -6.51M | -3.72M | -2.94M | -2.73M | -57.22M | -7.06M | -4.33M | -2.33M | 106.98M | -62.63M | -65.38M | -76.24M | 54.37M | 68.89M | 86.74M | 101.15M | 117.10M | 118.28M | 163.32M | -55.27M | -51.00M | -40.55M | -59.16M | -85.66M | -147.60M | -159.01M | -224.38M | -243.54M | -229.98M | -227.78M | -232.68M | -177.14M | -279.36M | -264.45M | -283.87M | -259.03M | -293.87M | -542.84M | -532.00M | -552.86M | -286.83M | -255.84M | -336.05M | -449.92M |
|
Return on Sales
|
-0.25% | -0.21% | 0.10% | -0.05% | -0.16% | 0.00% | -0.06% | -0.04% | -0.05% | -0.22% | -0.11% | 0.04% | -0.28% | -0.10% | -1.94% | -2.40% | -0.33% | -0.35% | -0.59% | -0.39% | -0.41% | -0.37% | 0.13% | -0.18% | -0.06% | -0.22% | -0.03% | -0.14% | -0.33% | -0.07% | -0.10% | -0.09% | 0.14% | 0.02% | 0.12% | 0.09% | 0.13% | 0.06% | 0.23% | -0.02% | -0.03% | 0.08% | 0.07% | -0.01% | 0.02% | 0.49% | 0.14% | 0.07% | 0.07% | 0.32% | -0.02% | -0.09% | 0.04% | 0.04% | 0.08% | 0.00% | 0.04% | 0.05% | 0.08% | -0.04% | 0.04% | 0.04% | 0.04% | -0.02% | 0.01% | 0.02% | 0.00% |
|
Return on Capital Employed
|
43.48% | 7.44% | -5.90% | -0.17% | -0.08% | 0.03% | -0.03% | -0.05% | 0.00% | -0.22% | -0.27% | -0.12% | -3.30% | 0.92% | 0.09% | -3.00% | -2.10% | -2.69% | -3.96% | | | -1.35% | -0.17% | -0.20% | | 0.94% | 0.44% | -0.70% | -1.03% | -0.87% | -1.27% | -0.09% | 0.06% | -1.79% | -85.17% | | 0.16% | 0.13% | 0.25% | 0.19% | 0.15% | 0.15% | 0.04% | 0.05% | 0.06% | 0.06% | 0.09% | 0.11% | 0.14% | 0.14% | 0.16% | 0.13% | 0.14% | 0.13% | 0.12% | 0.13% | 0.12% | 0.14% | 0.12% | 0.11% | 0.13% | 0.10% | 0.09% | 0.09% | 0.08% | 0.08% | 0.05% |
|
Return on Invested Capital
|
| | -1.24% | -0.56% | -1.87% | | | | | | | 0.52% | 103.36% | -3.11% | 0.75% | 16.92% | -6.66% | 40.07% | 7.96% | | | 1.55% | 0.68% | 1.56% | | 1.12% | 0.43% | -0.12% | -0.23% | 35.77% | 4.18% | -0.28% | 0.12% | -4.30% | -4.17% | | 0.23% | 0.21% | 0.42% | 0.35% | 0.26% | 0.28% | 0.06% | 0.05% | 0.06% | 0.06% | 0.10% | 0.14% | 0.20% | 0.18% | 0.18% | 0.13% | 0.13% | -0.02% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.07% | 0.08% | 0.08% | 0.06% | 0.07% | 0.06% | 0.04% | 0.01% |
|
Return on Assets
|
-2.20% | -2.31% | -1.22% | -0.23% | -0.14% | -0.07% | -0.16% | -0.17% | -0.12% | -0.26% | -0.26% | -0.19% | -0.44% | -0.44% | -2.45% | -4.68% | -3.30% | -2.90% | -2.43% | | | -0.81% | -0.17% | -0.16% | -0.09% | -0.15% | -0.29% | -0.29% | -0.64% | -0.52% | -0.66% | -0.06% | 0.04% | 0.32% | 0.55% | 0.09% | 0.06% | 0.07% | 0.12% | 0.11% | 0.08% | 0.08% | 0.03% | 0.02% | 0.03% | 0.12% | 0.13% | 0.15% | 0.16% | 0.12% | 0.09% | 0.05% | 0.05% | 0.00% | 0.03% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.02% | 0.00% |
|
Return on Equity
|
| | | | | | | | | | | 1.13% | 2.18% | 1.28% | 1.72% | 4.45% | 37.89% | 14.47% | 7.19% | | | 1.85% | 1.21% | 2.06% | 0.93% | 0.67% | 0.72% | -0.10% | -0.25% | 26.08% | 3.91% | -0.25% | 0.18% | -4.95% | -4.23% | 0.32% | 0.17% | 0.21% | 0.35% | 0.33% | 0.23% | 0.24% | 0.09% | 0.09% | 0.12% | 0.46% | 0.49% | 0.44% | 0.39% | 0.29% | 0.18% | 0.10% | 0.10% | 0.00% | 0.06% | 0.09% | 0.09% | 0.09% | 0.10% | 0.07% | 0.08% | 0.08% | 0.06% | 0.06% | 0.05% | 0.03% | 0.01% |