|
Gross Margin
|
57.24% | | 27.71% | 28.56% | 28.03% | 28.15% | 16.30% | 16.54% | 16.60% | 59.57% | 26.46% | 24.93% | 24.46% | 25.01% | 26.18% | 25.13% | 26.08% | 26.16% | 25.79% | 26.44% | 25.02% | 25.32% | 25.29% | 25.11% | 26.31% | 26.13% | 25.97% | 27.50% | 27.08% | 25.90% | 25.67% | 27.01% | 26.47% | 26.54% | 25.56% | 26.24% | 25.69% | 25.17% | 24.72% | 25.44% | 24.38% | 24.72% | 23.61% | 23.40% | 24.75% | 25.23% | 21.71% | 21.88% | 22.35% | 22.97% | 22.16% | 22.61% | 22.57% | 22.12% | 22.39% | 22.77% | 22.01% | 21.86% | 20.39% | 20.84% | 20.36% | 20.00% | 19.99% | 20.43% | 20.37% |
|
EBT Margin
|
1.77% | | 1.09% | 1.92% | 1.51% | -28.01% | 0.37% | 1.78% | 3.18% | -2.18% | -1.49% | -20.11% | -1.82% | -1.18% | -1.67% | -1.53% | 0.75% | -6.70% | -1.57% | -1.77% | -3.87% | -10.62% | 2.20% | 1.50% | 1.24% | -2.71% | 10.17% | -11.90% | 7.02% | -3.06% | -0.65% | 2.85% | 3.15% | -3.42% | 1.47% | 1.46% | 0.63% | -12.71% | -2.25% | -8.14% | -1.24% | -0.33% | -0.76% | -6.66% | -0.50% | 2.16% | 6.18% | 4.49% | 6.57% | 11.44% | 11.05% | 9.84% | 7.66% | 6.86% | 6.44% | 5.61% | 4.41% | 3.13% | 0.97% | -5.76% | 1.08% | -1.26% | -0.31% | -2.09% | -2.25% |
|
EBIT Margin
|
2.34% | | 2.00% | 2.85% | 2.54% | -24.22% | 1.00% | 2.38% | 3.63% | -1.75% | -0.83% | -19.64% | -1.11% | -0.88% | -0.18% | -1.47% | 0.85% | -6.51% | -1.26% | -1.52% | 0.93% | -4.72% | 2.00% | 2.24% | 3.51% | 2.93% | 2.63% | -8.53% | 4.34% | 3.91% | 1.57% | 3.08% | 3.66% | -2.88% | 2.02% | 2.12% | 1.32% | -12.00% | -1.38% | -7.45% | 0.06% | 0.91% | -0.36% | -6.31% | -0.20% | 2.63% | 6.38% | 4.79% | 7.05% | 11.86% | 11.49% | 10.46% | 8.20% | 7.68% | 7.03% | 6.51% | 4.59% | 3.24% | 0.77% | -5.65% | 0.91% | -1.11% | -0.33% | -2.14% | -2.39% |
|
EBITDA Margin
|
2.34% | | 3.77% | 4.73% | 4.08% | -20.58% | 2.73% | 4.02% | 4.98% | -1.04% | 0.44% | -18.39% | -0.19% | 0.11% | 0.75% | -0.53% | 1.67% | -5.66% | -0.44% | -0.86% | 1.46% | -4.15% | 2.52% | 2.76% | 4.00% | 3.42% | 3.14% | -8.00% | 4.80% | 4.41% | 1.57% | 3.08% | 3.66% | -2.88% | 2.02% | 2.12% | 1.32% | -12.00% | -1.38% | -7.45% | 0.06% | 0.91% | -0.36% | -6.31% | -0.20% | 2.63% | 5.91% | 3.47% | 6.25% | 12.11% | 7.86% | 7.02% | 5.46% | 5.78% | 4.73% | 3.95% | 2.89% | 2.19% | 0.71% | -4.72% | 0.81% | -1.23% | -0.17% | -2.43% | -1.94% |
|
Operating Margin
|
2.34% | | 2.00% | 2.85% | 2.54% | -24.22% | 1.00% | 2.38% | 3.63% | -1.75% | -0.83% | -19.64% | -1.11% | -0.88% | -0.18% | -1.47% | 0.85% | -6.51% | -1.26% | -1.52% | 0.93% | -4.72% | 2.00% | 2.24% | 3.51% | 2.93% | 2.63% | -8.53% | 4.34% | 3.91% | 1.57% | 3.08% | 3.66% | -2.88% | 2.02% | 2.12% | 1.32% | -12.00% | -1.38% | -7.45% | 0.06% | 0.91% | -0.36% | -6.31% | -0.20% | 2.63% | 6.38% | 4.79% | 7.05% | 11.86% | 11.49% | 10.46% | 8.20% | 7.68% | 7.03% | 6.51% | 4.59% | 3.24% | 0.77% | -5.65% | 0.91% | -1.11% | -0.33% | -2.14% | -2.39% |
|
Net Margin
|
0.97% | | 0.94% | 1.00% | 0.79% | -22.02% | 0.35% | 0.43% | 0.85% | 0.66% | -0.86% | 3.98% | -16.32% | -5.86% | 2.27% | -0.02% | -0.50% | 0.31% | | -0.24% | -0.17% | -0.24% | 1.40% | 1.17% | 2.63% | -3.33% | 9.51% | -8.81% | 6.39% | -3.69% | -1.12% | 2.16% | 2.80% | 12.58% | 0.63% | 0.60% | -0.38% | -9.96% | -1.06% | -25.64% | -1.65% | -0.68% | -1.15% | -6.68% | -0.85% | 1.99% | 5.74% | 3.32% | 6.25% | 12.11% | 7.86% | 7.02% | 5.47% | 5.78% | 4.73% | 3.95% | 2.90% | 2.18% | 0.71% | -4.72% | 0.81% | -1.21% | -0.17% | -2.43% | -1.91% |
|
FCF Margin
|
| | 8.69% | 10.56% | 0.47% | 10.83% | 0.50% | 7.90% | 2.14% | 2.45% | 0.86% | 1.07% | 1.32% | 3.89% | -1.58% | 5.16% | 6.40% | -3.64% | -10.01% | 2.81% | 0.82% | -0.96% | -0.17% | 2.74% | 6.19% | -0.62% | 0.80% | 4.35% | 7.90% | -1.63% | 0.15% | 10.42% | 1.10% | 7.16% | 5.83% | 1.65% | 1.35% | -0.97% | 5.98% | 5.87% | -7.04% | -2.91% | 7.71% | 6.94% | -4.96% | 0.45% | -7.93% | 4.13% | -1.26% | -11.81% | -3.95% | 2.17% | 21.65% | 0.37% | 6.94% | 21.32% | 15.12% | 2.22% | 1.00% | 23.41% | 2.01% | 7.00% | 1.29% | 0.82% | 7.17% |
|
Assets Average
|
421.95M | 387.31M | 355.51M | 353.92M | 355.15M | 350.27M | 343.69M | 344.80M | 345.91M | 346.94M | 341.30M | 325.95M | 309.29M | 303.63M | 293.66M | 277.96M | 275.01M | 261.87M | 254.05M | 300.62M | 338.92M | 330.80M | 329.32M | 332.58M | 335.69M | 352.66M | 362.82M | 352.20M | 354.55M | 376.56M | 378.39M | 375.44M | 419.57M | 462.17M | 463.74M | 459.50M | 458.07M | 441.97M | 434.22M | 419.20M | 395.48M | 388.18M | 384.68M | 369.59M | 355.02M | 357.41M | 399.66M | 468.00M | 507.03M | 626.61M | 824.62M | 927.70M | 910.74M | 916.05M | 935.06M | 845.84M | 739.43M | 694.40M | 664.75M | 625.66M | 600.15M | 593.34M | 582.74M | 565.03M | 546.02M |
|
Equity Average
|
| | | | | | 246.61M | 248.24M | 250.19M | 250.20M | 249.42M | 242.01M | 226.33M | 213.66M | 211.18M | 212.39M | 212.16M | 186.72M | 160.47M | 158.76M | 153.64M | 140.18M | 131.95M | 135.06M | 139.28M | 141.68M | 151.06M | 152.53M | 151.76M | 155.52M | 173.85M | 198.77M | 205.50M | 223.53M | 236.91M | 236.49M | 237.06M | 227.73M | 217.10M | 190.35M | 164.17M | 163.57M | 162.45M | 155.24M | 149.00M | 151.91M | 164.29M | 182.90M | 204.47M | 257.16M | 326.80M | 383.44M | 416.76M | 437.09M | 451.70M | 461.14M | 470.00M | 468.66M | 467.92M | 453.63M | 431.88M | 421.82M | 418.58M | 415.23M | 410.19M |
|
Invested Capital
|
| 240.34M | | -6.05M | -6.39M | 253.97M | 256.71M | 260.25M | 262.99M | 266.30M | 272.50M | 238.44M | 252.46M | 242.98M | 213.58M | 211.90M | 213.03M | 165.17M | 179.81M | 212.24M | 215.39M | 204.41M | 208.85M | 208.31M | 142.11M | 170.29M | 189.81M | 184.28M | 198.74M | 190.94M | 234.39M | 239.65M | 309.35M | 330.84M | 329.23M | 328.12M | 321.05M | 301.38M | 291.50M | 235.30M | 234.20M | 234.47M | 161.40M | 149.07M | 148.92M | 157.33M | 173.67M | 195.56M | 224.30M | 305.03M | 364.32M | 418.31M | 430.21M | 458.98M | 464.43M | 486.15M | 476.57M | 474.44M | 472.29M | 443.16M | 428.79M | 423.37M | 418.21M | 412.24M | 408.14M |
|
Asset Utilization Ratio
|
| 1.77 | 1.76 | 1.52 | 1.35 | 1.16 | 1.14 | 1.11 | 1.10 | 1.27 | 1.30 | 1.36 | 1.42 | 1.46 | 1.51 | 1.60 | 1.60 | 1.67 | 1.76 | 1.52 | 1.59 | 1.87 | 2.08 | 2.27 | 2.27 | 2.18 | 2.14 | 2.23 | 2.27 | 2.21 | 2.23 | 2.28 | 2.07 | 1.87 | 1.87 | 1.88 | 1.82 | 1.85 | 1.85 | 1.91 | 2.04 | 2.12 | 2.18 | 2.30 | 2.35 | 2.34 | 2.39 | 2.29 | 2.47 | 2.68 | 2.59 | 2.76 | 3.10 | 3.06 | 2.82 | 2.87 | 3.02 | 2.91 | 2.67 | 2.52 | 2.41 | 2.27 | 2.16 | 2.11 | 2.06 |
|
Interest Coverage Ratio
|
| | 2.20 | 2.87 | 2.51 | -15.58 | 1.46 | 3.60 | 5.69 | -2.82 | -1.45 | -36.80 | -1.78 | -2.26 | -0.71 | -9.93 | 4.81 | -33.07 | -5.85 | -6.46 | 0.96 | -4.97 | 2.14 | 2.44 | 4.15 | 3.43 | 3.16 | -10.58 | 6.50 | 6.10 | 2.67 | 12.05 | 6.85 | -5.10 | 3.36 | 3.00 | 1.75 | -16.88 | -1.89 | -10.50 | 0.09 | 1.86 | -0.87 | -18.40 | -0.63 | 8.44 | 31.29 | 13.30 | 12.12 | 26.97 | 25.74 | 20.44 | 14.92 | 13.72 | 11.87 | 11.17 | 30.35 | 22.91 | 6.32 | -33.81 | 5.19 | -5.65 | -1.80 | -10.67 | -10.74 |
|
Debt to Equity
|
| 0.21 | | | | 0.22 | 0.21 | 0.20 | 0.18 | 0.17 | 0.16 | 0.15 | 0.16 | 0.16 | 0.00 | 0.00 | 0.00 | 0.05 | 0.12 | 0.41 | 0.44 | 0.57 | 0.56 | 0.53 | 0.51 | 0.63 | 0.44 | 0.55 | 0.46 | 0.57 | 0.18 | 0.18 | 0.46 | 0.42 | 0.41 | 0.41 | 0.38 | 0.38 | 0.35 | 0.43 | 0.43 | 0.43 | 0.42 | 0.33 | 0.38 | 0.38 | 0.55 | 0.62 | 0.51 | 0.64 | 0.65 | 0.53 | 0.33 | 0.35 | 0.33 | 0.10 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | |
|
Debt Ratio
|
| 0.14 | | 0.13 | 0.12 | 0.16 | 0.15 | 0.14 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.00 | 0.00 | 0.00 | 0.03 | 0.08 | 0.19 | 0.19 | 0.23 | 0.23 | 0.22 | 0.21 | 0.24 | 0.20 | 0.23 | 0.20 | 0.22 | 0.10 | 0.09 | 0.21 | 0.21 | 0.21 | 0.21 | 0.20 | 0.19 | 0.17 | 0.18 | 0.18 | 0.19 | 0.17 | 0.14 | 0.16 | 0.16 | 0.22 | 0.24 | 0.21 | 0.26 | 0.25 | 0.23 | 0.16 | 0.16 | 0.16 | 0.06 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | |
|
Equity Ratio
|
| 0.69 | | | | 0.72 | 0.72 | 0.72 | 0.73 | 0.72 | 0.75 | 0.74 | 0.72 | 0.68 | 0.76 | 0.77 | 0.77 | 0.65 | 0.62 | 0.46 | 0.45 | 0.40 | 0.40 | 0.41 | 0.42 | 0.39 | 0.45 | 0.42 | 0.44 | 0.39 | 0.53 | 0.53 | 0.46 | 0.51 | 0.51 | 0.52 | 0.52 | 0.51 | 0.49 | 0.41 | 0.42 | 0.43 | 0.42 | 0.42 | 0.42 | 0.43 | 0.39 | 0.39 | 0.42 | 0.41 | 0.39 | 0.44 | 0.48 | 0.48 | 0.49 | 0.61 | 0.66 | 0.69 | 0.72 | 0.73 | 0.71 | 0.71 | 0.73 | 0.74 | 0.76 |
|
Times Interest Earned
|
| | 2.20 | 2.87 | 2.51 | -15.58 | 1.46 | 3.60 | 5.69 | -2.82 | -1.45 | -36.80 | -1.78 | -2.26 | -0.71 | -9.93 | 4.81 | -33.07 | -5.85 | -6.46 | 0.96 | -4.97 | 2.14 | 2.44 | 4.15 | 3.43 | 3.16 | -10.58 | 6.50 | 6.10 | 2.67 | 12.05 | 6.85 | -5.10 | 3.36 | 3.00 | 1.75 | -16.88 | -1.89 | -10.50 | 0.09 | 1.86 | -0.87 | -18.40 | -0.63 | 8.44 | 31.29 | 13.30 | 12.12 | 26.97 | 25.74 | 20.44 | 14.92 | 13.72 | 11.87 | 11.17 | 30.35 | 22.91 | 6.32 | -33.81 | 5.19 | -5.65 | -1.80 | -10.67 | -10.74 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | -0.07 | -0.42 | 0.02 | 0.01 | -0.12 | 0.11 | 0.02 | 0.01 | -0.06 | | | | | | | | | 0.03 | 0.03 | -0.03 | -0.07 | 0.03 | 0.02 | -0.01 | 0.19 | | | -0.04 | | | | | | | | | | | | | | | | |
|
Enterprise Value
|
-19.09M | -6.86M | -11.52M | -8.55M | -7.92M | -12.83M | -11.77M | -17.95M | -16.11M | -12.34M | -10.74M | -7.87M | -7.53M | -10.46M | -20.91M | -25.91M | -32.45M | -8.05M | -7.16M | -8.99M | -7.41M | -4.54M | -7.03M | -8.25M | -24.12M | -1.96M | -1.39M | -9.76M | -26.16M | -20.07M | -12.79M | -33.24M | -10.12M | -24.91M | -32.02M | -31.95M | -27.42M | -15.35M | -17.59M | -24.10M | -8.70M | -0.16M | -11.95M | -5.81M | -2.94M | -1.07M | -12.95M | -17.59M | -0.84M | -1.04M | -1.21M | -0.28M | -30.32M | -3.60M | -0.29M | -0.67M | -14.30M | -17.09M | -5.24M | -69.60M | -64.02M | -81.63M | -80.70M | -81.19M | -99.13M |
|
Return on Sales
|
0.01% | 0.00% | 0.01% | 0.01% | 0.01% | -0.22% | 0.00% | 0.00% | 0.01% | 0.01% | -0.01% | 0.04% | -0.16% | -0.06% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.01% | 0.03% | -0.03% | 0.10% | -0.09% | 0.07% | -0.03% | -0.01% | 0.02% | 0.03% | 0.13% | 0.01% | 0.01% | 0.00% | -0.10% | -0.01% | -0.25% | -0.01% | 0.00% | -0.01% | -0.06% | -0.01% | 0.02% | 0.06% | 0.03% | 0.06% | 0.12% | 0.08% | 0.07% | 0.05% | 0.06% | 0.05% | 0.04% | 0.03% | 0.02% | 0.01% | -0.05% | 0.01% | -0.01% | 0.00% | -0.02% | -0.02% |
|
Return on Capital Employed
|
| | | | | -0.01% | -0.02% | -0.02% | -0.02% | 0.02% | 0.01% | -0.07% | -0.11% | -0.11% | -0.09% | -0.02% | -0.01% | -0.04% | -0.05% | -0.04% | -0.03% | -0.04% | -0.02% | 0.00% | 0.02% | 0.08% | 0.08% | 0.00% | 0.01% | 0.02% | 0.01% | 0.10% | 0.08% | 0.03% | 0.03% | 0.03% | 0.01% | -0.04% | -0.06% | -0.12% | -0.14% | -0.05% | -0.05% | -0.05% | -0.05% | -0.03% | 0.05% | 0.12% | 0.19% | 0.33% | 0.39% | 0.41% | 0.47% | 0.42% | 0.33% | 0.28% | 0.27% | 0.21% | 0.13% | 0.03% | 0.00% | -0.04% | -0.04% | -0.02% | -0.04% |
|
Return on Invested Capital
|
| | | | -0.81% | -0.03% | -0.02% | -0.02% | -0.02% | 0.01% | -0.02% | -0.08% | -0.09% | -0.09% | -0.09% | -0.01% | -0.01% | -0.23% | -0.29% | -0.26% | -0.14% | -0.05% | -0.03% | 0.00% | 0.03% | 0.16% | 0.13% | 0.00% | 0.03% | 0.06% | 0.01% | 0.09% | 0.06% | 0.33% | 0.19% | 0.22% | -2.68% | -0.04% | -0.05% | -0.24% | -0.27% | -0.15% | -0.18% | -0.08% | -0.09% | -0.06% | 0.07% | 0.20% | 0.30% | 0.52% | 0.54% | 0.58% | 0.56% | 0.45% | 0.36% | 0.28% | 0.23% | 0.17% | 0.10% | 0.02% | 0.00% | -0.04% | -0.04% | -0.02% | -0.04% |
|
Return on Assets
|
| 0.00% | 0.01% | 0.01% | 0.01% | -0.02% | -0.03% | -0.03% | -0.03% | 0.01% | 0.00% | 0.02% | -0.05% | -0.07% | -0.06% | -0.08% | -0.02% | 0.01% | 0.00% | 0.00% | 0.00% | | 0.01% | 0.02% | 0.03% | 0.01% | 0.06% | 0.00% | 0.03% | 0.02% | -0.03% | 0.03% | 0.01% | 0.08% | 0.09% | 0.08% | 0.07% | -0.04% | -0.04% | -0.17% | -0.19% | -0.14% | -0.15% | -0.05% | -0.05% | -0.03% | 0.02% | 0.07% | 0.12% | 0.21% | 0.21% | 0.23% | 0.25% | 0.20% | 0.16% | 0.14% | 0.14% | 0.10% | 0.07% | 0.01% | 0.00% | -0.02% | -0.03% | -0.01% | -0.03% |
|
Return on Equity
|
| | | | | | -0.04% | -0.04% | -0.04% | 0.01% | 0.00% | 0.02% | -0.06% | -0.10% | -0.09% | -0.11% | -0.02% | 0.01% | 0.00% | 0.00% | 0.00% | | 0.02% | 0.04% | 0.08% | 0.03% | 0.14% | 0.01% | 0.07% | 0.06% | -0.07% | 0.05% | 0.01% | 0.17% | 0.18% | 0.17% | 0.13% | -0.07% | -0.09% | -0.38% | -0.45% | -0.34% | -0.35% | -0.12% | -0.12% | -0.08% | 0.06% | 0.19% | 0.29% | 0.51% | 0.53% | 0.56% | 0.55% | 0.43% | 0.34% | 0.26% | 0.21% | 0.15% | 0.10% | 0.02% | 0.00% | -0.03% | -0.04% | -0.02% | -0.04% |