|
Gross Margin
|
| | | | | | 98.35% | 97.54% | 97.81% | 98.03% | 98.18% | 95.49% | 97.41% | 98.23% | 98.28% | 94.11% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT Margin
|
10.45% | 29.38% | 22.87% | 18.79% | 4.05% | 34.91% | 53.37% | 2.69% | 41.01% | 112.25% | 31.87% | 7.84% | 70.31% | 99.29% | 136.49% | 105.21% | 106.65% | 200.52% | 79.11% | 74.69% | 145.32% | 136.98% | 153.38% | 67.30% | 298.88% | 137.17% | 122.13% | 69.59% | 91.58% | 148.68% | 93.09% | 67.12% | 139.36% | 201.60% | 153.21% | 141.79% | 124.44% | 188.04% | 126.28% | 174.17% | 141.53% |
|
EBIT Margin
|
3.66% | 30.52% | 24.80% | 23.48% | 11.05% | 38.14% | -84.80% | -103.79% | -76.63% | -104.40% | -116.90% | -194.12% | -259.66% | -235.49% | -240.72% | -281.45% | 167.00% | 240.02% | 103.84% | 92.87% | 154.84% | 141.06% | 158.55% | 72.54% | 303.92% | 140.68% | 129.17% | 71.19% | 94.24% | 156.48% | 97.83% | 82.19% | 158.42% | 221.19% | 162.44% | 156.26% | 135.13% | 199.83% | 129.70% | 179.53% | 147.78% |
|
EBITDA Margin
|
3.66% | 30.52% | 24.80% | 23.48% | 11.05% | 38.14% | -84.80% | -103.79% | -76.63% | -104.40% | -116.90% | -169.35% | -222.34% | -221.91% | -212.52% | -242.48% | 205.51% | 240.02% | 103.84% | 92.87% | 154.84% | 141.06% | 158.55% | 72.54% | 337.23% | 162.91% | 165.85% | 103.37% | 119.76% | 191.45% | 124.31% | 116.92% | 192.32% | 245.32% | 193.76% | 195.77% | 174.44% | 224.07% | 160.69% | 218.64% | 180.95% |
|
Operating Margin
|
3.66% | | | | | | -84.80% | -103.79% | -76.63% | -104.40% | -116.90% | -194.12% | -259.66% | -235.49% | -240.72% | -281.45% | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Margin
|
11.80% | 23.48% | 20.29% | 15.35% | 3.17% | 27.68% | 42.46% | 6.53% | 18.50% | 92.90% | 29.78% | 40.83% | 78.48% | 100.48% | 141.91% | 105.85% | 103.40% | 181.50% | 90.49% | 66.47% | 129.66% | 134.44% | 136.49% | 63.14% | 243.19% | 118.90% | 95.10% | 76.00% | 75.22% | 130.01% | 92.14% | 82.55% | 114.32% | 162.42% | 134.94% | 129.00% | 103.78% | 154.77% | 113.44% | 140.81% | 117.64% |
|
FCF Margin
|
-17.03% | 72.86% | 13.94% | 68.89% | -21.29% | 64.27% | 46.71% | 135.35% | 30.27% | 274.30% | 29.11% | 96.10% | 29.22% | 190.97% | -42.34% | -66.78% | 546.73% | 422.50% | -41.66% | 840.84% | 695.63% | 454.99% | 185.59% | 442.96% | 212.34% | 116.85% | -279.62% | -570.53% | -305.82% | 172.69% | -310.09% | 168.62% | -249.19% | 315.12% | 193.08% | 371.33% | -428.42% | 316.98% | 11.93% | 771.82% | 208.80% |
|
Assets Average
|
| 3,015.99M | 3,107.95M | 3,575.29M | 4,109.87M | 4,099.46M | 4,002.64M | 4,624.01M | 5,323.15M | 4,859.83M | 4,235.43M | 5,002.11M | 6,008.92M | 6,116.40M | 6,075.56M | 6,141.98M | 6,181.91M | 6,012.40M | 7,311.45M | 7,435.55M | 6,678.29M | 8,527.32M | 8,420.97M | 6,871.23M | 7,147.01M | 7,240.47M | 6,797.99M | 6,726.95M | 6,691.39M | 6,751.49M | 7,146.40M | 7,470.25M | 7,702.96M | 7,659.66M | 7,464.92M | 7,522.52M | 7,567.72M | 7,299.11M | 7,112.31M | 7,201.09M | 7,366.27M |
|
Equity Average
|
| 301.43M | 322.98M | 333.82M | 353.38M | 391.77M | 420.98M | 432.35M | 436.10M | 440.70M | 443.81M | 595.82M | 759.23M | 797.22M | 823.30M | 833.43M | 840.51M | 821.07M | 817.49M | 838.61M | 830.26M | 824.23M | 855.95M | 874.26M | 845.88M | 786.80M | 734.36M | 674.11M | 640.30M | 654.26M | 658.93M | 637.52M | 661.30M | 711.66M | 733.49M | 785.18M | 790.01M | 786.13M | 816.85M | 838.52M | 856.29M |
|
Invested Capital
|
289.58M | 313.29M | 332.67M | 1,430.09M | 371.79M | 411.75M | 430.21M | 1,839.03M | 437.70M | 443.70M | 443.91M | 836.69M | 770.73M | 823.71M | 822.90M | 1,059.80M | 1,050.14M | 1,016.43M | 1,039.69M | 945.53M | 909.97M | 930.59M | 970.27M | 964.72M | 912.14M | 845.13M | 731.60M | 669.27M | 682.34M | 695.70M | 690.88M | 652.22M | 737.86M | 752.45M | 781.23M | 855.82M | 790.93M | 848.11M | 852.43M | 891.50M | 888.02M |
|
Asset Utilization Ratio
|
| | | 0.05 | 0.04 | 0.06 | 0.05 | 0.04 | 0.04 | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Interest Coverage Ratio
|
1.75 | 26.87 | 12.85 | 5.00 | 1.58 | 11.81 | -4.99 | -6.21 | -4.15 | -5.92 | -4.68 | -3.83 | -3.67 | -4.59 | -3.51 | -3.75 | 2.77 | 6.08 | 4.20 | 5.11 | 16.27 | 34.56 | 30.70 | 13.83 | 60.33 | 40.15 | 18.35 | 44.54 | 35.44 | 20.07 | 20.65 | 5.45 | 8.31 | 11.29 | 17.60 | 10.79 | 12.65 | 16.96 | 37.87 | 33.51 | 23.64 |
|
Debt to Equity
|
0.20 | 0.03 | 0.32 | 3.55 | 0.01 | 1.20 | 0.64 | 3.43 | 3.00 | 0.71 | 0.06 | 0.69 | 0.30 | 0.01 | 0.18 | 1.53 | 0.23 | 0.89 | | | | | | | | | | | | 0.07 | 0.35 | 0.02 | | 0.04 | | 0.46 | | | 0.14 | 0.01 | |
|
Debt Ratio
|
0.02 | 0.00 | 0.03 | 0.30 | 0.00 | 0.12 | 0.07 | 0.28 | 0.24 | 0.07 | 0.01 | 0.09 | 0.04 | 0.00 | 0.02 | 0.21 | 0.03 | 0.12 | | | | | | | | | | | | 0.01 | 0.03 | 0.00 | | 0.00 | | 0.05 | | | 0.02 | 0.00 | |
|
Equity Ratio
|
0.10 | 0.10 | 0.11 | 0.08 | 0.09 | 0.10 | 0.11 | 0.08 | 0.08 | 0.10 | 0.11 | 0.13 | 0.12 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.09 | 0.14 | 0.11 | 0.09 | 0.12 | 0.13 | 0.11 | 0.11 | 0.11 | 0.09 | 0.10 | 0.10 | 0.09 | 0.08 | 0.09 | 0.10 | 0.10 | 0.11 | 0.10 | 0.12 | 0.11 | 0.12 | 0.11 |
|
Times Interest Earned
|
1.75 | 26.87 | 12.85 | 5.00 | 1.58 | 11.81 | -4.99 | -6.21 | -4.15 | -5.92 | -4.68 | -3.83 | -3.67 | -4.59 | -3.51 | -3.75 | 2.77 | 6.08 | 4.20 | 5.11 | 16.27 | 34.56 | 30.70 | 13.83 | 60.33 | 40.15 | 18.35 | 44.54 | 35.44 | 20.07 | 20.65 | 5.45 | 8.31 | 11.29 | 17.60 | 10.79 | 12.65 | 16.96 | 37.87 | 33.51 | 23.64 |
|
FCF Payout Ratio
|
-0.18 | 0.02 | 0.18 | 0.04 | -0.14 | 0.02 | 0.11 | 0.03 | 0.16 | 0.01 | 0.19 | 0.09 | 0.32 | 0.03 | -0.21 | -0.14 | 0.02 | 0.01 | -0.19 | 0.01 | 0.01 | 0.01 | 0.03 | 0.01 | 0.03 | 0.03 | -0.02 | -0.01 | -0.01 | 0.02 | -0.01 | 0.02 | -0.02 | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.26 | 0.01 | 0.02 |
|
Enterprise Value
|
-293.15M | -39.48M | -36.83M | -773.83M | -695.73M | -67.29M | -65.63M | -1267.59M | -1300.41M | -107.56M | -71.28M | -96.40M | -160.90M | -152.93M | -97.22M | -122.50M | -147.88M | -104.97M | -3104.35M | -423.76M | -1584.91M | -3723.15M | -718.75M | -312.86M | -1229.46M | -237.36M | -156.59M | -388.07M | -369.38M | -433.15M | -515.90M | -376.58M | -672.14M | -348.31M | -299.43M | -158.61M | -598.15M | -254.91M | -259.20M | -121.16M | -332.04M |
|
Return on Sales
|
0.12% | 0.23% | 0.20% | 0.15% | 0.03% | 0.28% | 0.42% | 0.07% | 0.18% | 0.93% | 0.30% | 0.41% | 0.78% | 1.00% | 1.42% | 1.06% | 1.03% | 1.82% | 0.90% | 0.66% | 1.30% | 1.34% | 1.36% | 0.63% | 2.43% | 1.19% | 0.95% | 0.76% | 0.75% | 1.30% | 0.92% | 0.83% | 1.14% | 1.62% | 1.35% | 1.29% | 1.04% | 1.55% | 1.13% | 1.41% | 1.18% |
|
Return on Invested Capital
|
| | | 0.04% | 0.04% | 0.14% | 0.07% | 0.00% | -0.01% | -0.18% | -0.19% | -0.18% | -0.21% | -0.30% | -0.32% | -0.26% | -0.14% | 0.00% | 0.07% | 0.14% | 0.15% | 0.15% | 0.16% | 0.16% | 0.20% | 0.19% | 0.19% | 0.23% | 0.18% | 0.20% | 0.21% | 0.23% | 0.24% | 0.25% | 0.25% | 0.25% | 0.24% | 0.24% | 0.23% | 0.23% | 0.23% |
|
Return on Assets
|
| | | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.02% | 0.01% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.03% | 0.03% | 0.03% | 0.03% |
|
Return on Equity
|
| | | 0.10% | 0.09% | 0.12% | 0.12% | 0.10% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.08% | 0.11% | 0.12% | 0.13% | 0.16% | 0.14% | 0.13% | 0.14% | 0.15% | 0.17% | 0.17% | 0.21% | 0.21% | 0.20% | 0.23% | 0.19% | 0.20% | 0.21% | 0.23% | 0.23% | 0.24% | 0.24% | 0.23% | 0.23% | 0.23% | 0.22% | 0.22% | 0.22% |