|
Gross Margin
|
-8.23% | -6.64% | 467.55% | -12.98% | -20.68% | -11.97% | 0.51% | 1.15% | 3.04% | 5.69% | 9.10% | 11.96% | 12.13% | 16.48% | 17.32% | 17.26% | 17.22% | 17.92% | 17.19% | 17.15% | 17.20% | 16.65% | 16.56% | 12.15% | 11.75% | 11.48% | 11.69% | 7.24% | 7.22% | 7.41% | 7.66% | 4.40% | 4.68% | 4.92% | 5.24% | 3.03% | 3.21% | 3.31% | 1.03% | 4.40% | 95.42% | 95.47% | 94.40% | 93.68% | 93.71% | 93.75% | 93.66% | 92.76% | 92.88% | 93.40% | 92.95% | 93.11% | 93.56% | 94.21% | 94.89% | 94.69% | 93.86% | 94.31% | 94.04% | 94.47% | 94.79% | 94.76% |
|
EBT Margin
|
-8.23% | -6.64% | -7.51% | -12.98% | -20.68% | -11.97% | 0.51% | 1.15% | 3.04% | 5.69% | 9.10% | 11.96% | 12.13% | 16.48% | 17.32% | 17.26% | 17.22% | 17.92% | 17.19% | 17.15% | 17.20% | 16.65% | 16.56% | 12.15% | 11.75% | 11.48% | 11.69% | 7.24% | 7.22% | 7.41% | 7.66% | 4.40% | 4.68% | 4.92% | 5.24% | 3.03% | 3.21% | 3.31% | 1.03% | 4.40% | 6.90% | 8.33% | 10.37% | 12.59% | 20.78% | -4.48% | 4.32% | 39.44% | 41.72% | 38.03% | 22.05% | 22.18% | 21.92% | 15.44% | 10.70% | 7.15% | 6.96% | 6.81% | 6.98% | 6.36% | 6.33% | 6.49% |
|
EBIT Margin
|
-24.68% | -18.47% | 455.52% | -26.57% | -35.23% | -24.08% | -9.46% | -10.57% | -6.71% | -3.52% | 0.43% | 4.08% | 4.75% | 9.04% | 10.29% | 10.97% | 8.86% | 9.22% | 10.31% | 10.42% | 10.35% | 10.21% | 9.90% | 5.78% | 4.26% | 4.52% | 4.11% | -0.74% | -0.55% | -0.10% | -0.16% | -4.62% | -4.69% | -5.24% | -6.01% | -8.47% | -9.26% | -8.32% | -10.21% | -10.24% | 2.32% | 3.80% | 4.77% | 6.27% | 14.49% | 22.25% | 28.80% | 32.19% | 34.60% | 31.43% | 15.00% | 15.29% | 15.49% | 9.65% | 5.59% | 1.84% | 0.82% | 1.12% | 1.02% | 0.83% | 1.12% | 1.25% |
|
EBITDA Margin
|
-24.68% | -18.47% | 455.52% | -26.57% | -35.23% | -24.08% | -9.46% | -10.57% | -6.71% | -3.52% | 0.43% | 4.08% | 4.75% | 9.04% | 10.29% | 10.97% | 8.86% | 9.22% | 10.31% | 10.42% | 10.35% | 10.21% | 9.90% | 5.78% | 4.26% | 4.52% | 4.11% | -0.74% | -0.55% | -0.10% | -0.16% | -4.62% | -4.69% | -5.24% | -6.01% | -8.47% | -9.26% | -8.32% | -10.21% | -10.24% | 2.32% | 3.80% | 4.77% | 6.27% | 14.49% | 22.25% | 28.80% | 32.19% | 34.60% | 31.43% | 15.00% | 15.29% | 15.49% | 9.65% | 5.59% | 1.84% | 0.82% | 1.12% | 1.02% | 0.83% | 1.12% | 1.25% |
|
Operating Margin
|
-24.68% | -18.47% | 455.52% | -26.57% | -35.23% | -24.08% | -9.46% | -10.57% | -6.71% | -3.52% | 0.43% | 4.08% | 4.75% | 9.04% | 10.29% | 10.97% | 8.86% | 9.22% | 10.31% | 10.42% | 10.35% | 10.21% | 9.90% | 5.78% | 4.26% | 4.52% | 4.11% | -0.74% | -0.55% | -0.10% | -0.16% | -4.62% | -4.69% | -5.24% | -6.01% | -8.47% | -9.26% | -8.32% | -10.21% | -10.24% | 2.32% | 3.80% | 4.77% | 6.27% | 14.49% | 22.25% | 28.80% | 32.19% | 34.60% | 31.43% | 15.00% | 15.29% | 15.49% | 9.65% | 5.59% | 1.84% | 0.82% | 1.12% | 1.02% | 0.83% | 1.12% | 1.25% |
|
Net Margin
|
-17.57% | -9.35% | -42.62% | -12.98% | -20.68% | -11.97% | 0.51% | 1.15% | 3.04% | 5.69% | 128.07% | 6.93% | 6.85% | 9.17% | 9.79% | 9.84% | 9.81% | 10.09% | 9.60% | 9.69% | 9.66% | 9.41% | 9.41% | 7.17% | 6.93% | 6.77% | 4.58% | 4.16% | 4.15% | 4.26% | -9.28% | 3.04% | 3.19% | 3.34% | 18.33% | 1.97% | 2.09% | 2.15% | 0.03% | 15.25% | 4.42% | 5.33% | 6.64% | 8.15% | 14.49% | -13.09% | -3.48% | 28.39% | 30.87% | 28.14% | 17.03% | 16.63% | 16.39% | 11.27% | 7.82% | 4.97% | 4.87% | 4.72% | 4.89% | 4.39% | 4.33% | 4.46% |
|
FCF Margin
|
| 28.23% | 6.50% | 10.68% | -7.45% | 8.11% | 14.23% | 9.95% | 9.78% | 15.36% | 36.53% | 38.55% | 27.31% | 47.81% | 41.97% | 52.81% | 43.07% | 43.49% | 41.54% | 57.46% | 43.74% | 52.08% | 51.79% | 60.02% | 50.01% | 41.91% | 34.10% | 57.67% | 47.69% | 48.92% | 44.12% | -144.27% | -181.06% | -179.54% | -216.77% | -211.09% | -227.00% | -238.95% | -234.29% | -284.35% | -102.76% | -158.48% | -189.96% | -222.00% | -348.37% | -378.72% | -399.28% | -437.17% | -560.48% | -401.07% | -373.70% | -345.92% | -294.53% | -259.87% | -256.99% | -301.04% | -397.97% | -370.22% | -369.56% | -351.57% | -345.12% | -283.99% |
|
Assets Average
|
| | | | | 775.37M | 880.13M | 878.69M | 884.76M | 912.53M | 980.24M | 1,091.47M | | | 1,364.94M | 1,428.16M | 1,500.51M | 1,622.99M | 1,768.99M | 1,869.26M | 1,968.68M | 2,096.15M | 2,144.66M | 2,189.44M | | | 2,399.72M | 2,420.69M | 2,439.39M | 2,449.09M | 2,437.61M | 2,431.91M | 2,439.82M | 2,442.12M | 2,464.62M | 2,508.46M | 2,528.03M | 2,531.14M | 2,538.36M | 2,503.77M | 2,402.88M | | | 2,120.85M | 2,099.77M | 2,105.17M | 2,133.09M | 2,218.56M | 2,389.01M | 2,575.50M | 2,701.65M | 2,794.70M | 2,845.25M | 2,867.36M | 2,892.30M | 2,955.14M | 3,146.53M | 3,374.62M | 3,478.28M | 3,583.74M | 3,718.70M | 3,786.78M |
|
Equity Average
|
| | | | | -9.37M | -12.73M | -13.39M | -11.65M | -9.08M | 26.93M | 64.15M | | | 88.14M | 99.02M | 107.57M | 116.60M | 124.38M | 132.14M | 141.48M | 150.60M | 158.21M | 163.92M | | | 182.69M | 187.94M | 191.46M | 193.97M | 189.32M | 185.63M | 188.47M | 190.97M | 194.71M | 197.62M | 199.41M | 201.79M | 202.77M | 162.07M | 123.29M | | | 135.92M | 143.50M | 154.96M | 165.80M | 177.04M | 191.08M | 208.24M | 223.29M | 235.59M | 248.99M | 260.55M | 270.28M | 276.88M | 279.71M | 282.70M | 288.93M | 295.60M | 300.76M | 305.33M |
|
Invested Capital
|
| | 47.98M | | 36.36M | 6.39M | 11.19M | 16.35M | 17.85M | 12.94M | 83.04M | 93.66M | | 108.64M | 104.05M | 144.96M | 152.99M | 180.94M | 184.09M | 158.98M | 207.71M | 202.19M | 357.62M | 166.69M | | 179.17M | 186.22M | 189.66M | 193.25M | 194.69M | 183.94M | 187.32M | 189.62M | 192.31M | 197.12M | 198.13M | 200.68M | 202.90M | 202.64M | 121.50M | 125.08M | | 133.36M | 138.48M | 148.52M | 161.39M | 170.21M | 183.87M | 198.29M | 218.18M | 228.39M | 242.79M | 255.20M | 265.90M | 274.67M | 279.10M | 280.31M | 285.09M | 292.77M | 298.43M | 303.10M | 307.56M |
|
Asset Utilization Ratio
|
| | | | | 0.17 | 0.16 | 0.18 | 0.19 | 0.20 | 0.19 | 0.18 | | | 0.19 | 0.19 | 0.18 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | | | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.17 | 0.17 | 0.16 | 0.15 | 0.14 | 0.14 | 0.14 | 0.13 | 0.13 | | | 0.12 | 0.13 | 0.12 | 0.13 | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
|
Interest Coverage Ratio
|
-0.51 | -0.36 | 8.31 | -0.45 | -0.57 | -0.43 | -0.17 | -0.21 | -0.15 | -0.09 | 0.01 | 0.14 | 0.23 | 0.42 | 0.51 | 0.56 | 0.53 | 0.58 | 0.67 | 0.68 | 0.67 | 0.65 | 0.59 | 0.33 | 0.23 | 0.23 | 0.21 | -0.04 | -0.03 | 0.00 | -0.01 | -0.20 | -0.18 | -0.19 | -0.21 | -0.27 | -0.29 | -0.25 | -0.32 | -0.27 | 0.06 | 0.11 | 0.13 | 0.19 | 0.51 | 0.83 | 1.18 | 1.46 | 1.51 | 1.21 | 0.43 | 0.39 | 0.37 | 0.23 | 0.13 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Debt to Equity
|
| | 253.32 | | -74.81 | -49.87 | -42.83 | -49.98 | -64.84 | -99.50 | 13.28 | 13.86 | | 13.73 | 12.55 | 0.58 | 0.53 | 0.62 | 13.01 | 0.27 | 0.53 | 0.40 | 1.31 | 0.09 | | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.08 | 0.09 | 0.09 | 0.07 | 0.07 | 0.08 | 0.09 | 0.15 | 0.16 | | 0.16 | 0.17 | 0.18 | 0.17 | 0.16 | 0.15 | 0.14 | 0.12 | 0.11 | 0.10 | 0.08 | 0.07 | 0.06 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.10 | 0.09 |
|
Debt Ratio
|
| | 0.83 | | 0.82 | 0.64 | 0.68 | 0.72 | 0.77 | 0.80 | 0.78 | 0.81 | | 0.84 | 0.85 | 0.04 | 0.04 | 0.04 | 0.90 | 0.02 | 0.04 | 0.03 | 0.10 | 0.01 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
|
Equity Ratio
|
| | 0.00 | | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | 0.06 | 0.06 | | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.05 | 0.05 | | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
|
Times Interest Earned
|
-0.51 | -0.36 | 8.31 | -0.45 | -0.57 | -0.43 | -0.17 | -0.21 | -0.15 | -0.09 | 0.01 | 0.14 | 0.23 | 0.42 | 0.51 | 0.56 | 0.53 | 0.58 | 0.67 | 0.68 | 0.67 | 0.65 | 0.59 | 0.33 | 0.23 | 0.23 | 0.21 | -0.04 | -0.03 | 0.00 | -0.01 | -0.20 | -0.18 | -0.19 | -0.21 | -0.27 | -0.29 | -0.25 | -0.32 | -0.27 | 0.06 | 0.11 | 0.13 | 0.19 | 0.51 | 0.83 | 1.18 | 1.46 | 1.51 | 1.21 | 0.43 | 0.39 | 0.37 | 0.23 | 0.13 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
|
Enterprise Value
|
-13.44M | -11.29M | -16.25M | -9.23M | -16.47M | -9.38M | -10.09M | -126.92M | -102.37M | -77.48M | -12.97M | -13.87M | -18.58M | -24.13M | -22.11M | -14.57M | -14.43M | -13.14M | -17.86M | -20.20M | -200.12M | -20.91M | -125.38M | -16.19M | -15.75M | -11.49M | -126.69M | -12.07M | -15.81M | -127.06M | -124.70M | -142.37M | -119.94M | -121.01M | -130.11M | -144.42M | -135.23M | -8.80M | -140.83M | -142.07M | -146.67M | | -13.47M | -9.20M | -43.13M | -28.80M | -29.93M | -21.73M | -11.35M | -12.94M | -13.49M | -10.19M | -7.08M | -8.31M | -6.17M | -13.25M | -9.75M | -8.07M | -11.71M | -29.84M | -15.77M | -9.39M |
|
Return on Sales
|
-0.18% | -0.09% | -0.43% | -0.13% | -0.21% | -0.12% | 0.01% | 0.01% | 0.03% | 0.06% | 1.28% | 0.07% | 0.07% | 0.09% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.07% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.04% | -0.09% | 0.03% | 0.03% | 0.03% | 0.18% | 0.02% | 0.02% | 0.02% | 0.00% | 0.15% | 0.04% | 0.05% | 0.07% | 0.08% | 0.14% | -0.13% | -0.03% | 0.28% | 0.31% | 0.28% | 0.17% | 0.17% | 0.16% | 0.11% | 0.08% | 0.05% | 0.05% | 0.05% | 0.05% | 0.04% | 0.04% | 0.04% |
|
Return on Invested Capital
|
| | | | | 12.31% | | | | 1.58% | -1.18% | -0.12% | | | 0.10% | 0.11% | 0.10% | 0.09% | 0.09% | 0.10% | 0.10% | 0.10% | 0.07% | 0.07% | | | 0.06% | 0.04% | 0.02% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | -0.14% | -0.17% | -0.20% | -0.24% | -0.09% | -0.29% | -0.24% | | | 0.05% | 0.09% | 0.08% | 0.05% | 0.17% | 0.25% | 0.33% | 0.31% | 0.26% | 0.20% | 0.14% | 0.11% | 0.08% | 0.04% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Assets
|
| | | | | -0.04% | -0.02% | -0.01% | 0.00% | 0.01% | 0.07% | 0.07% | | | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | | | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.01% | 0.01% | | | 0.01% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.03% | 0.03% | 0.03% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | | | 3.17% | 1.14% | 0.73% | 0.17% | -0.53% | 2.58% | 1.13% | | | 0.24% | 0.24% | 0.24% | 0.24% | 0.24% | 0.24% | 0.23% | 0.22% | 0.22% | 0.20% | | | 0.15% | 0.13% | 0.11% | 0.10% | 0.02% | 0.01% | 0.01% | 0.00% | 0.13% | 0.13% | 0.12% | 0.11% | 0.03% | 0.09% | 0.13% | | | 0.12% | 0.16% | 0.06% | 0.02% | 0.11% | 0.18% | 0.33% | 0.39% | 0.33% | 0.27% | 0.20% | 0.17% | 0.13% | 0.10% | 0.07% | 0.07% | 0.07% | 0.06% | 0.06% |