|
Gross Margin
|
21.06% | 19.37% | 19.65% | 18.87% | 19.03% | 19.26% | 19.75% | 19.76% | 20.80% | 19.48% | 20.40% | 21.83% | 23.03% | 22.26% | 22.41% | 24.25% | 24.38% | 23.51% | 24.05% | 25.05% | 25.60% | 25.44% | 25.89% | 27.05% | 27.73% | 26.00% | 26.81% | 28.25% | 27.94% | 26.55% | 31.46% | 30.70% | 32.19% | 33.21% | 32.59% | 33.53% | 34.35% | 34.61% | 34.18% | 33.82% | 35.67% | 35.01% | 35.56% | 36.60% | 35.91% | 34.59% | 34.08% | 37.30% | 35.86% | 33.33% | 33.09% | 35.78% | 35.92% |
|
EBT Margin
|
-1.45% | -3.76% | -2.26% | 0.69% | 3.01% | -0.66% | -4.90% | 1.74% | 2.33% | 2.31% | 0.76% | 4.64% | 6.08% | 3.66% | 2.32% | 3.65% | 5.58% | 5.82% | 3.76% | 5.44% | 6.67% | 5.12% | 4.73% | 8.23% | 8.34% | 8.31% | 4.70% | 6.67% | 6.98% | 5.33% | 3.91% | -13.45% | 6.18% | 6.06% | -0.60% | 5.38% | 7.17% | 8.43% | 0.00% | 0.01% | 0.01% | 35.01% | -0.03% | 0.00% | 0.00% | -17.87% | -1.19% | -10.03% | -7.46% | 5.51% | -1.28% | -26.61% | -9.32% |
|
EBIT Margin
|
1.14% | -1.07% | 0.42% | 3.08% | 5.37% | 3.12% | -0.37% | 3.79% | 5.64% | 3.76% | 2.11% | 5.38% | 8.07% | 5.36% | 4.47% | 6.36% | 6.63% | 6.88% | 4.74% | 6.66% | 7.91% | 6.41% | 6.04% | 9.27% | 9.20% | 9.11% | 5.22% | 7.34% | 8.16% | -0.83% | 4.71% | -12.56% | 6.86% | -2.95% | 0.15% | 5.76% | 7.84% | 9.03% | 0.00% | 0.01% | 0.01% | 35.01% | -0.03% | 0.01% | 0.01% | -9.75% | 0.60% | -5.73% | -3.36% | 7.69% | 0.54% | -18.82% | -3.48% |
|
EBITDA Margin
|
1.24% | -0.97% | 0.52% | 3.16% | 5.44% | 3.21% | -0.26% | 3.89% | 5.75% | 3.87% | 2.28% | 5.51% | 8.23% | 5.52% | 4.66% | 6.56% | 6.81% | 7.08% | 4.98% | 6.87% | 8.11% | 6.62% | 6.28% | 9.53% | 9.45% | 9.38% | 5.51% | 5.15% | 5.30% | 3.79% | 2.66% | -10.33% | 4.86% | 4.56% | 1.50% | 6.05% | 7.24% | 8.01% | 0.02% | 0.00% | 0.01% | 35.01% | -0.02% | 0.00% | 0.00% | -13.93% | 0.74% | -5.73% | -3.36% | 8.03% | 0.69% | -19.00% | -3.38% |
|
Operating Margin
|
1.14% | -1.07% | 0.42% | 3.08% | 5.37% | 3.12% | -0.37% | 3.79% | 5.64% | 3.76% | 2.11% | 5.38% | 8.07% | 5.36% | 4.47% | 6.36% | 6.63% | 6.88% | 4.74% | 6.66% | 7.91% | 6.41% | 6.04% | 9.27% | 9.20% | 9.11% | 5.22% | 7.34% | 8.16% | -0.83% | 4.71% | -12.56% | 6.86% | -2.95% | 0.15% | 5.76% | 7.84% | 9.03% | 0.00% | 0.01% | 0.01% | 35.01% | -0.03% | 0.01% | 0.01% | -9.75% | 0.60% | -5.73% | -3.36% | 7.69% | 0.54% | -18.82% | -3.48% |
|
Net Margin
|
-1.49% | -3.79% | -2.29% | 0.70% | 2.96% | 16.44% | -3.92% | 0.58% | 0.76% | 1.14% | 0.40% | 2.94% | 3.68% | 2.26% | 1.40% | 2.23% | 3.48% | 3.58% | 2.29% | 3.32% | 4.40% | -1.16% | 3.69% | 7.29% | 6.57% | 6.74% | 3.63% | 5.15% | 5.30% | 3.79% | 1.43% | 1.32% | 1.76% | 2.29% | 2.32% | 1.76% | 1.81% | 1.46% | 1.80% | | | 35.01% | -0.03% | 0.00% | 0.00% | -1.68% | -1.19% | -10.03% | -7.46% | 5.51% | -1.28% | -26.61% | -9.32% |
|
FCF Margin
|
-0.10% | 8.76% | -1.19% | 3.09% | -0.54% | 3.48% | 7.17% | -0.51% | 1.01% | 5.33% | 4.94% | 3.01% | 3.10% | 8.76% | 7.74% | 1.69% | 1.23% | 3.27% | 10.81% | -0.30% | 7.19% | 7.73% | 5.15% | 0.29% | 9.15% | 9.45% | 7.33% | 4.67% | 4.97% | 4.77% | 9.93% | 15.71% | 5.87% | 7.84% | 2.76% | -8.39% | -1.26% | 11.39% | 0.00% | 0.00% | 0.00% | | 0.00% | 0.01% | 0.00% | 24.16% | 10.02% | 28.51% | 21.66% | 4.07% | 1.65% | 9.19% | -18.94% |
|
Assets Average
|
| | | | | 56.39M | 57.50M | 56.71M | 58.27M | 56.39M | 58.44M | 64.60M | 66.93M | 76.33M | 82.81M | 81.26M | 82.69M | 82.64M | 79.78M | 92.42M | 109.39M | 108.46M | 103.69M | 104.94M | 105.98M | 102.55M | 101.46M | 103.35M | 105.02M | 110.79M | 126.86M | 132.55M | 128.03M | 129.69M | 133.57M | 138.06M | 141.68M | 146.20M | 141.91M | 135.74M | 142.61M | 171.97M | 97.42M | 0.18M | 0.18M | 89.35M | 89.34M | 25.21M | 50.24M | 100.18M | 151.19M | 150.98M | 116.63M |
|
Equity Average
|
| | | | | 5.43M | 7.75M | 7.57M | 7.98M | 12.29M | 16.47M | 19.50M | 23.84M | 25.60M | 33.21M | 40.15M | 40.05M | 40.39M | 40.09M | 40.39M | 41.59M | 40.62M | 39.30M | 49.79M | 61.48M | 64.28M | 65.48M | 65.71M | 66.88M | 68.02M | 67.76M | 64.39M | 62.88M | 64.75M | 65.43M | 66.73M | 70.04M | 74.31M | 83.89M | 92.24M | 95.09M | 98.81M | 50.41M | 0.08M | 0.09M | 42.81M | 42.81M | 41.62M | 83.05M | 82.61M | 82.04M | 80.05M | 64.49M |
|
Invested Capital
|
| 18.30M | | | 5.13M | 27.49M | 26.27M | 26.06M | 25.96M | 33.25M | 33.33M | 38.60M | 25.27M | 40.98M | 44.07M | 43.72M | 44.40M | 40.49M | 43.46M | 46.39M | 47.64M | 43.43M | 43.90M | 64.89M | 66.78M | 69.94M | 68.89M | 68.63M | 67.59M | 68.83M | 68.36M | 63.97M | 66.47M | 68.08M | 68.39M | 71.25M | 75.41M | 80.15M | 91.19M | 94.32M | 97.95M | 104.74M | 0.09M | 0.09M | 0.12M | 119.54M | 0.09M | 83.16M | 82.95M | 86.07M | 85.57M | 82.09M | 51.23M |
|
Asset Utilization Ratio
|
| | | | | 2.69 | 2.89 | 3.06 | 2.98 | 3.06 | 2.99 | 2.81 | 2.90 | 2.85 | 2.85 | 3.06 | 3.10 | 3.07 | 3.15 | 2.78 | 2.39 | 2.51 | 2.73 | 2.71 | 2.74 | 2.80 | 2.85 | 2.82 | 2.80 | 2.66 | 2.22 | 1.94 | 1.80 | 1.60 | 1.50 | 1.52 | 1.56 | 1.63 | 1.82 | 2.02 | 2.03 | 1.74 | 3.13 | 0.00M | 0.00M | 3.50 | 3.43 | 9.98 | 3.94 | 1.88 | 1.21 | 1.20 | 1.53 |
|
Interest Coverage Ratio
|
0.71 | -0.66 | 0.32 | 2.38 | 3.77 | 1.98 | -0.67 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt to Equity
|
| 7.05 | | | 6.14 | 2.10 | 2.55 | 2.36 | 2.16 | 1.03 | 1.01 | 0.72 | 0.59 | 0.88 | 0.67 | 0.54 | 0.57 | 0.67 | 0.59 | 0.64 | 0.64 | 0.64 | 0.62 | 0.36 | 0.27 | 0.22 | 0.21 | 0.31 | 0.30 | 0.30 | 0.39 | 0.48 | 0.46 | 0.44 | 0.44 | 0.41 | 0.38 | 0.35 | 0.15 | 0.20 | 0.29 | 0.40 | 0.47 | 0.45 | 0.41 | 0.40 | 0.41 | 0.00 | 0.00 | 0.44 | 0.43 | 0.44 | 0.01 |
|
Debt Ratio
|
| 0.32 | | | 0.31 | 0.29 | 0.33 | 0.32 | 0.30 | 0.32 | 0.26 | 0.25 | 0.22 | 0.27 | 0.33 | 0.27 | 0.27 | 0.33 | 0.30 | 0.25 | 0.24 | 0.24 | 0.24 | 0.20 | 0.16 | 0.14 | 0.13 | 0.20 | 0.19 | 0.18 | 0.19 | 0.23 | 0.23 | 0.22 | 0.21 | 0.20 | 0.19 | 0.18 | 0.10 | 0.14 | 0.19 | 0.21 | 0.23 | 0.21 | 0.19 | 0.19 | 0.20 | 0.00 | 0.00 | 0.24 | 0.23 | 0.23 | 0.01 |
|
Equity Ratio
|
| 0.05 | | | 0.05 | 0.14 | 0.13 | 0.14 | 0.14 | 0.31 | 0.26 | 0.34 | 0.37 | 0.31 | 0.50 | 0.49 | 0.48 | 0.50 | 0.51 | 0.39 | 0.37 | 0.37 | 0.38 | 0.56 | 0.60 | 0.66 | 0.64 | 0.64 | 0.64 | 0.59 | 0.49 | 0.49 | 0.50 | 0.50 | 0.48 | 0.49 | 0.50 | 0.52 | 0.67 | 0.69 | 0.65 | 0.52 | 0.48 | 0.46 | 0.47 | 0.48 | 0.49 | 1.66 | 1.65 | 0.55 | 0.54 | 0.52 | 0.61 |
|
Times Interest Earned
|
0.71 | -0.66 | 0.32 | 2.38 | 3.77 | 1.98 | -0.67 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FCF Payout Ratio
|
0.22 | 0.00 | | | 0.10 | 0.85 | | | | 0.43 | 0.49 | 1.21 | 0.99 | 0.32 | 0.40 | 1.75 | 2.61 | 1.03 | 0.35 | -10.66 | 0.43 | 0.37 | 0.64 | 12.98 | 0.43 | 0.45 | 0.61 | 0.89 | 0.78 | 0.89 | 0.55 | 0.07 | 0.17 | 0.27 | 0.75 | -0.21 | -1.54 | 0.16 | -0.50 | -1.06 | -1.37 | | 0.51 | 0.21 | 0.81 | 0.37 | 0.24 | | | | | | -4.40 |
|
Enterprise Value
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | -0.04M | | | -70.00 | -660.00 | | | -50.00 | -226.00 | -262.00 | -0.03M | -2.05M | -2.78M | -41.17M |
|
Return on Sales
|
-0.01% | -0.04% | -0.02% | 0.01% | 0.03% | 0.16% | -0.04% | 0.01% | 0.01% | 0.01% | 0.00% | 0.03% | 0.04% | 0.02% | 0.01% | 0.02% | 0.03% | 0.04% | 0.02% | 0.03% | 0.04% | -0.01% | 0.04% | 0.07% | 0.07% | 0.07% | 0.04% | 0.05% | 0.05% | 0.04% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.35% | 0.00% | 0.00% | 0.00% | -0.02% | -0.01% | -0.10% | -0.07% | 0.06% | -0.01% | -0.27% | -0.09% |
|
Return on Capital Employed
|
| | | | | 0.13% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.17% | 0.20% | 0.23% | 0.20% | 0.24% | 0.23% | 0.23% | 0.25% | 0.23% | 0.20% | 0.20% | 0.23% | 0.25% | 0.26% | 0.29% | 0.29% | 0.26% | 0.24% | 0.15% | 0.13% | 0.02% | 0.00% | -0.01% | -0.04% | 0.05% | 0.06% | 0.12% | 0.13% | 0.10% | 0.05% | 0.19% | 0.28% | 182.17% | 282.31% | -1.67% | -0.08% | -0.33% | -0.18% | 0.04% | 0.02% | 0.00% | 0.00% |
|
Return on Invested Capital
|
| | | | | 3.12% | -2.56% | -90.29% | -3.98% | -0.09% | 0.08% | 0.11% | 0.19% | 0.22% | 0.20% | 0.21% | 0.21% | 0.23% | 0.23% | 0.22% | 0.23% | 0.16% | 0.20% | 0.22% | 0.21% | 0.29% | 0.28% | 0.26% | 0.25% | 0.16% | 0.15% | 0.03% | 0.00% | -0.01% | -0.05% | 0.06% | 0.07% | 0.24% | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | | 0.15% | 0.13% | 0.13% | 0.11% | -0.01% | 0.02% | 0.04% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.09% | 0.08% | 0.05% | 0.07% | 0.09% | 0.11% | 0.17% | 0.17% | 0.16% | 0.15% | 0.12% | 0.09% | 0.06% | 0.04% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.16% | 0.28% | 152.63% | 147.73% | -0.01% | -0.02% | -0.18% | -0.14% | -0.02% | -0.01% | -0.04% | -0.05% |
|
Return on Equity
|
| | | | | 1.53% | 0.95% | 0.97% | 0.79% | -0.03% | 0.08% | 0.13% | 0.18% | 0.21% | 0.18% | 0.15% | 0.15% | 0.17% | 0.18% | 0.20% | 0.22% | 0.14% | 0.18% | 0.20% | 0.19% | 0.27% | 0.27% | 0.25% | 0.23% | 0.19% | 0.17% | 0.13% | 0.08% | 0.05% | 0.06% | 0.06% | 0.06% | 0.06% | 0.05% | 0.04% | 0.02% | 0.29% | 0.54% | 322.77% | 317.59% | -0.03% | -0.05% | -0.11% | -0.08% | -0.03% | -0.03% | -0.07% | -0.09% |