|
Gross Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | -711.80% | -269.42% | -698.26% | -536.35% | -625.47% | -466.20% | -406.99% | -286.55% | -218.37% | 96.79% | 88.73% | 88.51% | 88.71% | 89.28% | 87.99% | 90.00% | 90.57% | 90.54% | 90.13% | 91.11% | 91.09% | 91.09% | 90.68% | 91.81% | 91.23% | 91.39% | 90.77% | 91.24% | 92.01% | 89.87% | 90.69% | 91.35% | 92.11% |
|
EBT Margin
|
193.05% | 459.47% | 222.06% | -127.15% | -37.42% | -34.94% | 2.64% | -17.56% | 43.64% | -7.98% | -12.10% | -28.27% | -44.48% | -50.97% | -106.11% | -28.96% | -10.95% | -63.13% | -44.11% | -31.98% | -48.30% | -77.27% | -30.46% | 6.21% | -60.82% | -1,401.35% | -912.23% | -398.52% | 41.13% | -1,253.83% | 1,364.00% | 286.07% | 249.23% | 399.37% | 0.43% | 4.73% | 20.69% | 33.40% | 22.00% | 35.79% | 25.78% | 28.38% | 28.98% | 16.37% | 15.75% | 14.14% | 11.07% | 13.06% | 11.01% | 10.77% | 9.93% | 11.29% | 9.05% | 10.62% | 11.28% | 11.84% | 10.19% | 6.57% |
|
EBIT Margin
|
204.24% | 482.29% | 230.76% | -139.49% | -52.02% | -54.09% | -13.26% | -22.35% | 65.92% | 24.18% | 18.36% | 13.42% | 3.59% | -15.89% | -56.41% | -7.09% | 13.92% | -23.43% | -8.55% | 25.52% | -15.25% | -31.97% | 7.45% | 33.04% | -31.30% | -2,694.49% | -1,242.90% | -2,591.72% | -2,126.09% | -2,557.66% | -1,828.06% | -1,746.26% | -1,338.73% | -991.91% | 88.83% | 61.86% | 61.10% | 65.03% | 63.32% | 59.52% | 64.70% | 66.27% | 66.19% | 59.69% | 68.22% | 71.98% | 71.56% | 70.68% | 72.39% | 72.08% | 71.63% | 69.89% | 71.78% | 74.05% | 67.92% | 68.27% | 70.50% | 70.21% |
|
EBITDA Margin
|
197.29% | 470.19% | 226.61% | -136.63% | -49.40% | -49.80% | -8.64% | -21.81% | 69.64% | 29.24% | 19.85% | 15.04% | 5.49% | -14.22% | -46.22% | -5.32% | 15.53% | -20.60% | 21.72% | 136.79% | 122.08% | 89.93% | 77.50% | 34.47% | -30.18% | -2,671.66% | -1,232.77% | -2,571.78% | -2,109.34% | -2,539.38% | -1,810.55% | -1,732.23% | -1,329.24% | -985.04% | 88.89% | 62.06% | 61.34% | 65.25% | 63.54% | 59.73% | 64.88% | 66.40% | 66.46% | 59.95% | 68.42% | 72.15% | 71.77% | 70.92% | 72.62% | 72.30% | 71.85% | 70.12% | 71.99% | 74.24% | 68.13% | 68.51% | 70.73% | 70.51% |
|
Operating Margin
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2,694.49% | -1,242.90% | -2,591.72% | -2,126.09% | -2,557.66% | -1,828.06% | -1,746.26% | -1,338.73% | -991.91% | 88.83% | 61.86% | 61.10% | 65.03% | 63.32% | 59.52% | 64.70% | 66.27% | 66.19% | 59.69% | 68.22% | 71.98% | 71.56% | 70.68% | 72.39% | 72.08% | 71.63% | 69.89% | 71.78% | 74.05% | 67.92% | 68.27% | 70.50% | 70.21% |
|
Net Margin
|
-0.17% | 44.41% | 14.60% | -1.15% | 5.59% | -56.23% | -20.27% | -22.46% | -5.16% | 300.90% | 18.27% | 29.06% | 26.02% | 25.27% | 336.61% | 31.06% | | 0.01% | 0.02% | 0.06% | -58.88% | -82.22% | -36.30% | 3.35% | -40.38% | -1,399.03% | -797.55% | -398.61% | 411.48% | -1,263.28% | 1,366.32% | 277.33% | 175.86% | 316.56% | 0.29% | 2.32% | 14.02% | 24.00% | 15.76% | 27.62% | 17.98% | 20.08% | 20.38% | 17.14% | 10.50% | 9.67% | 6.79% | 7.88% | 6.67% | 6.61% | 6.65% | 7.04% | 5.88% | 6.79% | 7.61% | 8.27% | 7.34% | 4.70% |
|
FCF Margin
|
-55.80% | -293.53% | -169.60% | -73.41% | 143.37% | 68.98% | 83.91% | 16.95% | 51.85% | 82.73% | 103.06% | -37.81% | 44.52% | 13.87% | -78.26% | -1.92% | -29.83% | -58.55% | -39.42% | -74.86% | -82.64% | | | 10.96% | 36.60% | -2,183.46% | -638.75% | -893.55% | 1,480.26% | -965.16% | 2,511.13% | 1,453.25% | 325.22% | 735.95% | 6.65% | 24.80% | 35.65% | 44.14% | 45.53% | 36.42% | 39.38% | 7.27% | 30.39% | 35.10% | 26.42% | 33.22% | 36.58% | 37.90% | 36.81% | 39.59% | 42.89% | 40.84% | 36.57% | 31.97% | 34.23% | 37.34% | 33.12% | 21.71% |
|
Assets Average
|
| | 917.91M | 739.15M | 1,078.37M | 1,262.38M | 1,064.40M | 946.42M | 894.15M | 831.64M | 733.36M | 679.37M | 514.17M | 403.18M | 416.27M | 393.52M | 374.77M | 360.27M | 354.19M | 354.59M | 345.08M | 318.59M | 300.82M | 336.76M | 385.38M | 414.36M | 427.34M | 429.26M | 445.83M | 459.88M | 521.81M | 609.42M | 673.30M | 751.15M | 864.11M | 954.08M | 958.07M | 992.41M | 1,123.89M | 1,203.35M | 1,309.67M | 1,451.40M | 1,713.40M | 1,932.75M | 2,019.05M | 2,184.39M | 2,320.07M | 2,381.55M | 2,415.00M | 2,525.80M | 2,651.67M | 2,746.83M | 2,812.24M | 2,938.61M | 3,155.34M | 3,271.44M | 3,457.67M | 5,361.45M |
|
Equity Average
|
| | | | | | | | | | 79.12M | 77.92M | 74.50M | 69.47M | 42.06M | 18.57M | 16.97M | 9.53M | 0.52M | -1.11M | -4.21M | -14.80M | -23.19M | -9.67M | 2.84M | -9.10M | -26.49M | -39.54M | -37.64M | -40.03M | -34.93M | -19.05M | -12.27M | -3.14M | 1.59M | 1.83M | 12.09M | 38.55M | 66.09M | 97.15M | 167.11M | 239.19M | 274.98M | 280.66M | 281.27M | 297.74M | 316.34M | 335.57M | 353.06M | 367.98M | 384.62M | 403.97M | 422.09M | 442.69M | 473.68M | 512.81M | 548.02M | 576.33M |
|
Invested Capital
|
| | | 207.72M | | | | 61.82M | | 78.73M | 79.51M | 76.33M | 72.67M | 66.28M | 17.85M | 19.30M | 14.65M | 4.41M | -3.37M | 1.16M | -9.59M | -20.01M | -26.36M | 108.62M | -1.34M | -16.86M | 65.17M | -42.95M | -32.33M | 53.56M | 79.17M | 85.32M | 92.74M | 103.58M | 102.21M | 104.05M | 122.72M | 156.97M | 177.81M | 219.09M | 317.72M | 363.25M | 321.84M | 273.32M | 289.22M | 306.27M | 326.41M | 344.74M | 361.39M | 374.57M | 394.68M | 413.27M | 430.91M | 454.46M | 492.91M | 532.71M | 563.32M | 589.34M |
|
Asset Utilization Ratio
|
| | -0.12 | 0.13 | 0.11 | 0.07 | 0.07 | 0.29 | | 0.04 | | | 0.26 | 0.25 | 0.20 | 0.21 | 0.23 | 0.22 | 0.23 | 0.19 | 0.18 | 0.19 | 0.20 | 0.06 | 0.18 | 0.13 | 0.10 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.53 | 0.62 | 0.76 | 0.87 | 0.50 | 0.47 | 0.47 | 0.46 | 0.44 | 0.43 | 0.46 | 0.46 | 0.45 | 0.45 | 0.46 | 0.44 | 0.44 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.42 | 0.30 |
|
Interest Coverage Ratio
|
18.25 | 21.14 | 26.51 | 11.31 | 3.56 | 2.82 | 0.83 | 4.67 | 2.96 | 0.75 | 0.60 | 0.32 | 0.07 | -0.45 | -1.13 | -0.32 | 0.56 | -0.59 | -0.24 | 0.44 | -0.46 | -0.71 | 0.20 | 1.23 | -1.06 | -3.83 | -3.47 | -3.65 | -3.39 | -3.53 | -2.96 | -3.23 | -3.32 | -3.13 | 27.38 | 6.40 | 6.77 | 7.41 | 6.93 | 7.00 | 8.54 | 10.93 | 9.18 | 7.88 | 9.73 | 9.30 | 8.02 | 7.61 | 8.70 | 7.52 | 6.79 | 5.79 | 5.98 | 6.12 | 5.37 | 4.96 | 5.18 | 4.60 |
|
Debt to Equity
|
| | | 0.79 | | | | | | | | 0.31 | 0.32 | | | | | | | 19.00 | | -2.67 | -1.04 | 12.92 | -81.34 | -8.53 | | | | | | | | | | | | | | | | | 0.50 | 0.52 | 0.50 | 0.47 | 0.44 | 0.42 | 0.40 | 0.39 | 0.37 | 0.48 | 0.46 | 0.59 | 0.57 | 0.56 | 0.55 | 1.19 |
|
Debt Ratio
|
| 0.15 | 0.08 | 0.22 | | | | | | | | 0.04 | 0.06 | | | | | | | 0.06 | | 0.18 | 0.09 | 0.24 | 0.27 | 0.34 | | | | | | | | | | | | | | | | | 0.07 | 0.07 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.07 | 0.07 | 0.09 | 0.09 | 0.09 | 0.08 | 0.10 |
|
Equity Ratio
|
| | | 0.28 | | | | 0.07 | | 0.10 | 0.11 | 0.12 | 0.19 | 0.16 | 0.04 | 0.05 | 0.04 | 0.01 | -0.01 | 0.00 | -0.03 | -0.07 | -0.09 | 0.02 | 0.00 | -0.04 | -0.08 | -0.10 | -0.07 | -0.10 | -0.04 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 | 0.02 | 0.05 | 0.06 | 0.10 | 0.15 | 0.18 | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.15 | 0.08 |
|
Times Interest Earned
|
18.25 | 21.14 | 26.51 | 11.31 | 3.56 | 2.82 | 0.83 | 4.67 | 2.96 | 0.75 | 0.60 | 0.32 | 0.07 | -0.45 | -1.13 | -0.32 | 0.56 | -0.59 | -0.24 | 0.44 | -0.46 | -0.71 | 0.20 | 1.23 | -1.06 | -3.83 | -3.47 | -3.65 | -3.39 | -3.53 | -2.96 | -3.23 | -3.32 | -3.13 | 27.38 | 6.40 | 6.77 | 7.41 | 6.93 | 7.00 | 8.54 | 10.93 | 9.18 | 7.88 | 9.73 | 9.30 | 8.02 | 7.61 | 8.70 | 7.52 | 6.79 | 5.79 | 5.98 | 6.12 | 5.37 | 4.96 | 5.18 | 4.60 |
|
FCF Payout Ratio
|
-0.02 | | | 0.03 | -0.04 | 0.26 | | -0.33 | 0.15 | 0.00 | | | | | | | 0.00 | | | | | | | | | | | | | | | | | | | 0.04 | 0.06 | 0.07 | 0.07 | 0.09 | 0.06 | 0.42 | 0.09 | 0.07 | 0.09 | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.02 | 0.02 |
|
Enterprise Value
|
-74.52M | -74.52M | -74.52M | -185.02M | -185.02M | -68.28M | -88.33M | -66.37M | -113.86M | -134.16M | -116.80M | -144.70M | -145.17M | -51.36M | -48.29M | -68.02M | -71.37M | -60.96M | -59.84M | -50.88M | -47.13M | -32.92M | -38.19M | -78.32M | -74.48M | -68.58M | -41.58M | -35.56M | -49.80M | -29.57M | -61.31M | -101.44M | -63.66M | -43.10M | -135.95M | -177.94M | -139.86M | -149.92M | -178.88M | -203.87M | -266.74M | -167.71M | -410.16M | -374.22M | -317.31M | -354.09M | -386.36M | -391.52M | -344.58M | -357.93M | -341.60M | -447.56M | -353.81M | -311.91M | -378.96M | -354.25M | -333.57M | -429.56M |
|
Return on Sales
|
0.00% | 0.10% | 0.04% | 0.17% | 0.04% | -0.35% | 0.03% | -0.16% | 0.17% | 3.01% | 0.18% | 0.29% | 0.26% | 0.25% | 3.37% | 0.31% | 0.75% | 0.74% | 0.10% | | -0.59% | -0.82% | -0.36% | 0.03% | -0.40% | -13.99% | -8.02% | -4.11% | 3.97% | -12.63% | 13.66% | 2.75% | 1.74% | 3.15% | 0.01% | 0.04% | 0.17% | 0.27% | 0.19% | 0.30% | 0.20% | 0.23% | 0.23% | 0.19% | 0.13% | 0.12% | 0.09% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.05% |
|
Return on Invested Capital
|
| | | | | | | | | | -0.13% | 0.76% | 0.22% | 0.09% | -0.14% | -0.49% | -0.44% | -0.84% | -5.96% | -0.77% | 1.04% | 0.35% | 0.12% | 0.03% | -0.05% | 2.62% | -2.00% | -7.28% | 2.50% | -9.36% | -4.42% | -2.11% | -1.38% | -1.34% | 2.24% | 3.11% | 3.82% | 3.87% | 1.74% | 1.48% | 1.19% | 1.04% | 1.14% | 1.56% | 1.86% | 1.97% | 2.04% | 1.80% | 1.76% | 1.69% | 1.71% | 1.68% | 1.67% | 1.68% | 1.56% | 1.48% | 1.42% | 1.46% |
|
Return on Assets
|
| | 0.00% | 0.02% | 0.02% | -0.01% | 0.00% | -0.07% | -0.07% | 0.09% | 0.11% | 0.19% | 0.24% | 0.06% | 0.16% | 0.18% | 0.17% | 0.16% | 0.02% | | -0.03% | -0.07% | -0.09% | -0.08% | -0.07% | -0.07% | -0.10% | -0.11% | -0.07% | -0.07% | 0.02% | 0.03% | 0.03% | 0.06% | 0.03% | 0.03% | 0.05% | 0.07% | 0.08% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.09% | 0.07% | 0.06% | 0.05% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.03% | 0.04% | 0.04% | 0.02% |
|
Return on Equity
|
| | | | | | | | | | 0.99% | 1.65% | 1.69% | 0.36% | 1.63% | 3.72% | 3.72% | 6.08% | 14.93% | | 2.62% | 1.50% | 1.21% | 2.83% | -8.83% | 3.12% | 1.54% | 1.17% | 0.85% | 0.84% | -0.24% | -0.98% | -1.49% | -15.10% | 16.44% | 14.17% | 3.63% | 1.81% | 1.42% | 1.36% | 0.88% | 0.65% | 0.65% | 0.64% | 0.62% | 0.54% | 0.43% | 0.34% | 0.30% | 0.27% | 0.27% | 0.25% | 0.24% | 0.24% | 0.23% | 0.23% | 0.22% | 0.20% |